Dien Quang Lamp JSC
VN:DQC
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
D
|
Dien Quang Lamp JSC
VN:DQC
|
VN |
Income Statement
Earnings Waterfall
Dien Quang Lamp JSC
Income Statement
Dien Quang Lamp JSC
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
45 575
|
44 723
|
56 988
|
50 705
|
49 520
|
47 631
|
31 318
|
30 271
|
61 995
|
58 772
|
56 340
|
55 779
|
58 576
|
68 082
|
81 780
|
92 316
|
52 184
|
52 640
|
48 938
|
44 377
|
39 933
|
35 882
|
31 920
|
31 932
|
28 507
|
26 296
|
24 249
|
22 156
|
17 869
|
14 312
|
10 159
|
5 875
|
3 363
|
1 532
|
740
|
755
|
1 237
|
1 305
|
1 332
|
800
|
969
|
2 207
|
3 105
|
4 345
|
5 191
|
6 197
|
6 502
|
5 992
|
4 935
|
2 669
|
5 565
|
5 782
|
4 687
|
6 930
|
4 877
|
3 917
|
4 087
|
4 629
|
4 470
|
5 679
|
9 739
|
7 461
|
14 859
|
18 496
|
19 581
|
23 980
|
17 731
|
15 712
|
6 059
|
0
|
0
|
|
| Revenue |
1 120 246
N/A
|
985 565
-12%
|
808 262
-18%
|
615 217
-24%
|
380 064
-38%
|
321 916
-15%
|
310 050
-4%
|
290 128
-6%
|
465 489
+60%
|
493 933
+6%
|
529 514
+7%
|
579 287
+9%
|
583 023
+1%
|
589 377
+1%
|
590 745
+0%
|
597 038
+1%
|
612 828
+3%
|
723 793
+18%
|
732 790
+1%
|
719 785
-2%
|
630 279
-12%
|
594 198
-6%
|
724 107
+22%
|
781 985
+8%
|
795 050
+2%
|
818 133
+3%
|
922 706
+13%
|
1 150 480
+25%
|
1 223 120
+6%
|
1 186 761
-3%
|
990 472
-17%
|
854 827
-14%
|
1 082 832
+27%
|
1 155 458
+7%
|
1 191 072
+3%
|
1 162 131
-2%
|
1 035 067
-11%
|
986 297
-5%
|
1 005 460
+2%
|
1 014 759
+1%
|
1 056 463
+4%
|
1 084 799
+3%
|
1 104 094
+2%
|
1 133 147
+3%
|
1 187 383
+5%
|
1 943 669
+64%
|
2 111 896
+9%
|
2 012 207
-5%
|
824 910
-59%
|
1 615 460
+96%
|
1 595 858
-1%
|
1 661 191
+4%
|
940 222
-43%
|
1 130 111
+20%
|
906 644
-20%
|
772 823
-15%
|
733 831
-5%
|
752 230
+3%
|
1 028 855
+37%
|
1 172 592
+14%
|
989 645
-16%
|
1 195 028
+21%
|
1 192 452
0%
|
1 146 008
-4%
|
859 018
-25%
|
1 028 151
+20%
|
792 872
-23%
|
789 678
0%
|
813 628
+3%
|
814 598
+0%
|
795 511
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(770 483)
|
(702 944)
|
(593 692)
|
(489 513)
|
(339 453)
|
(291 408)
|
(288 498)
|
(268 617)
|
(394 493)
|
(407 389)
|
(416 408)
|
(449 189)
|
(424 116)
|
(427 648)
|
(435 650)
|
(434 872)
|
(486 152)
|
(563 529)
|
(580 003)
|
(562 916)
|
(492 267)
|
(459 058)
|
(526 165)
|
(559 168)
|
(546 191)
|
(556 130)
|
(619 548)
|
(747 920)
|
(796 975)
|
(773 305)
|
(618 999)
|
(562 194)
|
(724 240)
|
(784 991)
|
(842 572)
|
(828 875)
|
(759 601)
|
(721 480)
|
(749 563)
|
(773 020)
|
(804 250)
|
(825 706)
|
(845 026)
|
(871 079)
|
(953 185)
|
(1 557 992)
|
(1 676 250)
|
(1 579 233)
|
(610 779)
|
(1 195 369)
|
(1 175 932)
|
(1 236 850)
|
(707 941)
|
(842 692)
|
(663 014)
|
(549 390)
|
(511 228)
|
(515 238)
|
(698 708)
|
(800 529)
|
(668 697)
|
(804 464)
|
(813 530)
|
(780 851)
|
(579 947)
|
(705 847)
|
(569 772)
|
(584 934)
|
(629 274)
|
(634 138)
|
(609 101)
|
|
| Gross Profit |
349 763
N/A
|
282 620
-19%
|
214 571
-24%
|
125 705
-41%
|
40 611
-68%
|
30 509
-25%
|
21 552
-29%
|
21 511
0%
|
70 995
+230%
|
86 544
+22%
|
113 106
+31%
|
130 098
+15%
|
158 907
+22%
|
161 729
+2%
|
155 096
-4%
|
162 166
+5%
|
126 676
-22%
|
160 264
+27%
|
152 786
-5%
|
156 869
+3%
|
138 012
-12%
|
135 139
-2%
|
197 941
+46%
|
222 816
+13%
|
248 859
+12%
|
262 003
+5%
|
303 159
+16%
|
402 561
+33%
|
426 145
+6%
|
413 457
-3%
|
371 472
-10%
|
292 633
-21%
|
358 592
+23%
|
370 468
+3%
|
348 502
-6%
|
333 257
-4%
|
275 466
-17%
|
264 817
-4%
|
255 897
-3%
|
241 739
-6%
|
252 213
+4%
|
259 093
+3%
|
259 068
0%
|
262 067
+1%
|
234 198
-11%
|
385 675
+65%
|
435 645
+13%
|
432 974
-1%
|
214 131
-51%
|
420 091
+96%
|
419 926
0%
|
424 341
+1%
|
232 281
-45%
|
287 418
+24%
|
243 630
-15%
|
223 433
-8%
|
222 603
0%
|
236 992
+6%
|
330 147
+39%
|
372 063
+13%
|
320 947
-14%
|
390 564
+22%
|
378 922
-3%
|
365 156
-4%
|
279 071
-24%
|
322 303
+15%
|
223 100
-31%
|
204 744
-8%
|
184 354
-10%
|
180 460
-2%
|
186 410
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(75 200)
|
(68 698)
|
(63 035)
|
(69 912)
|
(30 518)
|
(34 920)
|
(34 105)
|
(26 524)
|
(20 946)
|
(12 522)
|
(32 510)
|
(39 889)
|
(40 579)
|
(38 923)
|
(3 335)
|
(9 219)
|
(52 283)
|
(52 541)
|
(66 631)
|
(74 948)
|
(86 766)
|
(116 621)
|
(170 217)
|
(171 886)
|
(107 529)
|
(146 006)
|
(168 179)
|
(172 788)
|
(171 219)
|
(168 382)
|
(128 349)
|
(150 194)
|
(168 561)
|
(192 815)
|
(179 426)
|
(148 401)
|
(93 311)
|
(155 934)
|
(169 222)
|
(172 601)
|
(176 498)
|
(185 267)
|
(175 731)
|
(179 994)
|
(153 709)
|
(263 040)
|
(307 195)
|
(319 443)
|
(185 244)
|
(353 190)
|
(373 082)
|
(381 677)
|
(238 691)
|
(290 036)
|
(256 838)
|
(237 278)
|
(226 008)
|
(238 178)
|
(307 982)
|
(342 795)
|
(293 231)
|
(359 701)
|
(358 895)
|
(366 132)
|
(306 900)
|
(345 338)
|
(249 982)
|
(220 578)
|
(290 190)
|
(288 140)
|
(287 854)
|
|
| Selling, General & Administrative |
(96 164)
|
(113 301)
|
(106 106)
|
(107 957)
|
(73 207)
|
(74 602)
|
(73 419)
|
(66 849)
|
(69 487)
|
(71 901)
|
(84 073)
|
(87 723)
|
(96 438)
|
(103 132)
|
(96 630)
|
(103 814)
|
(109 865)
|
(121 228)
|
(132 832)
|
(140 577)
|
(134 266)
|
(136 564)
|
(166 277)
|
(166 462)
|
(142 037)
|
(145 387)
|
(167 107)
|
(183 452)
|
(200 944)
|
(195 219)
|
(139 013)
|
(150 271)
|
(177 545)
|
(177 302)
|
(178 330)
|
(154 567)
|
(162 042)
|
(158 594)
|
(175 033)
|
(171 950)
|
(176 440)
|
(185 023)
|
(173 974)
|
(175 377)
|
(170 843)
|
(276 251)
|
(317 050)
|
(332 529)
|
(179 445)
|
(346 979)
|
(370 228)
|
(372 395)
|
(230 899)
|
(285 629)
|
(243 304)
|
(223 116)
|
(207 484)
|
(214 124)
|
(285 532)
|
(318 995)
|
(268 702)
|
(329 040)
|
(327 479)
|
(337 000)
|
(287 977)
|
(321 700)
|
(232 855)
|
(205 141)
|
(277 060)
|
(276 136)
|
(277 782)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(2 892)
|
0
|
0
|
(665)
|
(2 842)
|
(1 408)
|
0
|
(1 456)
|
0
|
(1 406)
|
0
|
(1 235)
|
0
|
(1 079)
|
0
|
(940)
|
0
|
(786)
|
0
|
(1 455)
|
0
|
(2 665)
|
0
|
(3 380)
|
0
|
(3 682)
|
0
|
(3 835)
|
(7 515)
|
(3 912)
|
(5 551)
|
(5 217)
|
(6 744)
|
(6 449)
|
0
|
(4 959)
|
(57)
|
0
|
0
|
(1 982)
|
(4 913)
|
(4 084)
|
(7 442)
|
(7 470)
|
(5 799)
|
(12 526)
|
0
|
(8 725)
|
(7 792)
|
(6 211)
|
(9 921)
|
(14 162)
|
(18 523)
|
(20 855)
|
(24 669)
|
(26 018)
|
(24 528)
|
(30 784)
|
(31 539)
|
(29 255)
|
(18 923)
|
(23 638)
|
(17 127)
|
(15 437)
|
(13 129)
|
(11 991)
|
(10 264)
|
|
| Other Operating Expenses |
20 964
|
44 604
|
43 071
|
38 046
|
45 582
|
39 681
|
39 313
|
40 988
|
51 383
|
60 786
|
51 563
|
49 290
|
55 859
|
65 615
|
93 295
|
95 830
|
57 582
|
69 766
|
66 201
|
66 567
|
47 500
|
20 727
|
(3 940)
|
(3 969)
|
34 509
|
2 046
|
(1 072)
|
14 044
|
29 725
|
30 519
|
10 664
|
3 912
|
16 499
|
(11 601)
|
4 455
|
11 381
|
75 475
|
9 108
|
5 811
|
4 308
|
0
|
(244)
|
(1 757)
|
(2 635)
|
22 048
|
17 296
|
17 297
|
20 556
|
0
|
6 315
|
(2 854)
|
(557)
|
0
|
1 803
|
(3 614)
|
0
|
0
|
(3 199)
|
2 219
|
2 219
|
0
|
123
|
123
|
123
|
0
|
0
|
0
|
0
|
0
|
(13)
|
192
|
|
| Operating Income |
274 562
N/A
|
213 923
-22%
|
151 535
-29%
|
55 792
-63%
|
10 094
-82%
|
(4 413)
N/A
|
(12 554)
-184%
|
(5 013)
+60%
|
50 049
N/A
|
74 024
+48%
|
80 598
+9%
|
90 209
+12%
|
118 328
+31%
|
122 804
+4%
|
151 758
+24%
|
152 946
+1%
|
74 393
-51%
|
107 724
+45%
|
86 157
-20%
|
81 922
-5%
|
51 246
-37%
|
18 518
-64%
|
27 724
+50%
|
50 930
+84%
|
141 330
+177%
|
115 996
-18%
|
134 979
+16%
|
229 772
+70%
|
254 926
+11%
|
245 075
-4%
|
243 123
-1%
|
142 439
-41%
|
190 031
+33%
|
177 652
-7%
|
169 075
-5%
|
184 854
+9%
|
182 156
-1%
|
108 882
-40%
|
86 675
-20%
|
69 139
-20%
|
75 716
+10%
|
73 827
-2%
|
83 337
+13%
|
82 074
-2%
|
80 490
-2%
|
122 637
+52%
|
128 452
+5%
|
113 531
-12%
|
28 887
-75%
|
66 901
+132%
|
46 844
-30%
|
42 664
-9%
|
(6 410)
N/A
|
(2 618)
+59%
|
(13 208)
-405%
|
(13 845)
-5%
|
(3 405)
+75%
|
(1 186)
+65%
|
22 165
N/A
|
29 268
+32%
|
27 717
-5%
|
30 863
+11%
|
20 027
-35%
|
(976)
N/A
|
(27 829)
-2 750%
|
(23 035)
+17%
|
(26 882)
-17%
|
(15 834)
+41%
|
(105 835)
-568%
|
(107 680)
-2%
|
(101 443)
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(38 420)
|
(44 722)
|
(59 871)
|
(55 982)
|
(34 495)
|
(47 631)
|
(28 434)
|
(25 350)
|
(51 698)
|
(60 911)
|
(56 696)
|
(54 958)
|
(66 699)
|
(69 091)
|
(89 518)
|
(87 726)
|
(18 117)
|
(42 422)
|
(18 399)
|
(7 974)
|
14 466
|
64 514
|
63 279
|
66 157
|
24 666
|
54 851
|
76 604
|
71 455
|
51 210
|
71 476
|
96 834
|
102 801
|
72 152
|
91 510
|
98 080
|
99 010
|
71 506
|
133 320
|
95 751
|
86 925
|
59 505
|
65 821
|
54 549
|
54 776
|
29 895
|
50 552
|
42 635
|
38 332
|
4 104
|
(1 730)
|
1 760
|
(9)
|
22 675
|
25 979
|
34 800
|
32 423
|
28 052
|
28 022
|
10 333
|
8 094
|
(13 801)
|
(13 521)
|
(8 600)
|
(6 518)
|
(8 779)
|
(13 060)
|
(13 776)
|
(15 772)
|
(17 747)
|
(14 115)
|
(14 195)
|
|
| 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
|
(20)
|
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
|
|
| Gain/Loss on Disposition of Assets |
(156)
|
0
|
0
|
0
|
810
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
102
|
102
|
102
|
117
|
369
|
369
|
392
|
0
|
632
|
0
|
(653)
|
(653)
|
(673)
|
0
|
0
|
0
|
605
|
0
|
0
|
605
|
0
|
12
|
30
|
0
|
39
|
57
|
39
|
39
|
231
|
0
|
0
|
231
|
2 136
|
0
|
0
|
136
|
4 832
|
7 147
|
0
|
7 011
|
4 934
|
0
|
0
|
0
|
182
|
0
|
955
|
1 212
|
925
|
57
|
(853)
|
(374)
|
599
|
599
|
1 827
|
1 091
|
2 868
|
0
|
2 286
|
|
| Total Other Income |
1 166
|
14 995
|
26 933
|
45 063
|
25 668
|
13 755
|
1 871
|
(10 386)
|
8 194
|
6 346
|
6 245
|
(106)
|
1 078
|
829
|
1 482
|
1 959
|
679
|
1 009
|
(1 366)
|
(233)
|
(585)
|
(540)
|
(1 603)
|
(2 286)
|
(1 109)
|
(204)
|
3 358
|
3 254
|
307
|
(1 213)
|
4 777
|
3 937
|
5 848
|
5 912
|
(221)
|
65
|
778
|
844
|
848
|
745
|
(132)
|
99
|
62
|
(90)
|
75
|
2 224
|
1 350
|
1 230
|
(917)
|
(1 271)
|
8 723
|
1 627
|
1 226
|
7 908
|
5 968
|
6 000
|
(31)
|
(1 582)
|
(1 686)
|
(1 691)
|
910
|
1 170
|
1 378
|
3 412
|
5 387
|
5 389
|
5 104
|
3 017
|
(120)
|
3 844
|
901
|
|
| Pre-Tax Income |
237 153
N/A
|
184 195
-22%
|
118 597
-36%
|
44 874
-62%
|
2 077
-95%
|
(38 289)
N/A
|
(39 117)
-2%
|
(40 749)
-4%
|
6 623
N/A
|
19 459
+194%
|
30 147
+55%
|
35 145
+17%
|
52 810
+50%
|
54 644
+3%
|
63 824
+17%
|
67 298
+5%
|
57 323
-15%
|
66 679
+16%
|
66 783
+0%
|
73 715
+10%
|
65 758
-11%
|
82 492
+25%
|
88 745
+8%
|
114 148
+29%
|
164 214
+44%
|
170 643
+4%
|
214 941
+26%
|
304 481
+42%
|
307 048
+1%
|
315 338
+3%
|
344 734
+9%
|
249 782
-28%
|
268 031
+7%
|
275 086
+3%
|
266 964
-3%
|
283 929
+6%
|
254 458
-10%
|
243 103
-4%
|
183 313
-25%
|
156 849
-14%
|
135 320
-14%
|
139 747
+3%
|
137 948
-1%
|
136 991
-1%
|
112 596
-18%
|
175 412
+56%
|
172 437
-2%
|
153 230
-11%
|
36 905
-76%
|
71 048
+93%
|
57 327
-19%
|
51 293
-11%
|
22 425
-56%
|
31 269
+39%
|
27 560
-12%
|
24 578
-11%
|
24 799
+1%
|
25 254
+2%
|
31 767
+26%
|
36 883
+16%
|
15 751
-57%
|
18 568
+18%
|
11 953
-36%
|
(4 457)
N/A
|
(30 622)
-587%
|
(30 107)
+2%
|
(33 726)
-12%
|
(27 498)
+18%
|
(120 834)
-339%
|
(117 951)
+2%
|
(112 451)
+5%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(33 287)
|
4 969
|
13 722
|
25 771
|
(467)
|
4 260
|
3 741
|
2 741
|
(1 368)
|
(2 229)
|
(3 199)
|
(5 272)
|
(7 381)
|
(7 161)
|
(8 117)
|
(9 538)
|
(18 129)
|
(21 237)
|
(24 261)
|
(24 920)
|
(18 693)
|
(19 936)
|
(23 058)
|
(31 793)
|
(41 114)
|
(40 918)
|
(46 114)
|
(62 993)
|
(64 715)
|
(66 483)
|
(73 311)
|
(53 894)
|
(57 969)
|
(59 293)
|
(54 849)
|
(55 354)
|
(50 356)
|
(47 127)
|
(35 638)
|
(30 331)
|
(25 025)
|
(25 731)
|
(25 879)
|
(26 453)
|
(22 612)
|
(35 247)
|
(36 290)
|
(31 152)
|
(7 344)
|
(14 814)
|
(10 491)
|
(11 531)
|
(4 161)
|
(5 295)
|
(4 594)
|
(2 671)
|
(2 040)
|
(1 266)
|
(1 200)
|
(1 717)
|
(897)
|
(1 165)
|
(2 123)
|
(1 760)
|
(2 793)
|
(3 081)
|
(1 994)
|
(1 897)
|
(1 072)
|
(1 187)
|
(1 727)
|
|
| Income from Continuing Operations |
203 866
|
189 164
|
132 319
|
70 644
|
1 610
|
(34 030)
|
(35 377)
|
(38 008)
|
5 255
|
17 230
|
26 948
|
29 873
|
45 429
|
47 483
|
55 707
|
57 760
|
39 194
|
45 442
|
42 522
|
48 795
|
47 065
|
62 556
|
65 687
|
82 355
|
123 101
|
129 725
|
168 827
|
241 488
|
242 333
|
248 856
|
271 424
|
195 889
|
210 062
|
215 792
|
212 114
|
228 575
|
204 103
|
195 977
|
147 675
|
126 517
|
110 295
|
114 016
|
112 070
|
110 539
|
89 983
|
140 166
|
136 147
|
122 077
|
29 561
|
56 234
|
46 836
|
39 762
|
18 264
|
25 974
|
22 967
|
21 907
|
22 759
|
23 988
|
30 567
|
35 166
|
14 855
|
17 404
|
9 830
|
(6 217)
|
(33 414)
|
(33 188)
|
(35 720)
|
(29 395)
|
(121 906)
|
(119 138)
|
(114 177)
|
|
| Income to Minority Interest |
(262)
|
(471)
|
(496)
|
(1 024)
|
(365)
|
(93)
|
(1 112)
|
(1 372)
|
(1 082)
|
(320)
|
(613)
|
591
|
(1 674)
|
(2 205)
|
(1 248)
|
(1 816)
|
225
|
458
|
2 739
|
3 249
|
1 975
|
(557)
|
(3 077)
|
(3 977)
|
(1 835)
|
(2 431)
|
(3 041)
|
(5 041)
|
(5 739)
|
(5 815)
|
(5 547)
|
(4 071)
|
(3 284)
|
(2 622)
|
(1 742)
|
(1 331)
|
(856)
|
(821)
|
(1 030)
|
(592)
|
(1 020)
|
(859)
|
(812)
|
(752)
|
(1 128)
|
(1 724)
|
(1 937)
|
(1 920)
|
(1 026)
|
(1 691)
|
(1 703)
|
(1 698)
|
(2 435)
|
(2 577)
|
(2 192)
|
(2 214)
|
(1 075)
|
(1 011)
|
(1 153)
|
(1 332)
|
(1 091)
|
(1 293)
|
(1 551)
|
(1 607)
|
(984)
|
(1 199)
|
(1 182)
|
(1 065)
|
(658)
|
(529)
|
(421)
|
|
| Net Income (Common) |
203 604
N/A
|
188 692
-7%
|
131 821
-30%
|
69 620
-47%
|
1 245
-98%
|
(34 123)
N/A
|
(36 488)
-7%
|
(39 380)
-8%
|
4 173
N/A
|
16 910
+305%
|
26 336
+56%
|
30 465
+16%
|
43 755
+44%
|
45 279
+3%
|
54 460
+20%
|
55 945
+3%
|
39 419
-30%
|
45 901
+16%
|
45 262
-1%
|
52 046
+15%
|
49 040
-6%
|
62 002
+26%
|
62 612
+1%
|
78 380
+25%
|
121 266
+55%
|
127 294
+5%
|
165 786
+30%
|
236 447
+43%
|
236 594
+0%
|
243 042
+3%
|
265 878
+9%
|
191 819
-28%
|
186 100
-3%
|
192 493
+3%
|
179 026
-7%
|
206 566
+15%
|
182 772
-12%
|
174 682
-4%
|
136 840
-22%
|
105 451
-23%
|
98 347
-7%
|
102 229
+4%
|
100 330
-2%
|
98 859
-1%
|
88 856
-10%
|
138 442
+56%
|
133 645
-3%
|
119 592
-11%
|
24 837
-79%
|
50 279
+102%
|
41 435
-18%
|
34 366
-17%
|
15 829
-54%
|
23 397
+48%
|
20 774
-11%
|
19 694
-5%
|
21 684
+10%
|
22 977
+6%
|
29 414
+28%
|
33 834
+15%
|
13 764
-59%
|
16 110
+17%
|
8 279
-49%
|
(7 824)
N/A
|
(34 399)
-340%
|
(34 388)
+0%
|
(36 902)
-7%
|
(30 459)
+17%
|
(122 564)
-302%
|
(119 668)
+2%
|
(114 598)
+4%
|
|
| EPS (Diluted) |
5 817.25
N/A
|
5 391.2
-7%
|
3 766.31
-30%
|
1 989.14
-47%
|
35.57
-98%
|
-974.94
N/A
|
-1 042.51
-7%
|
-1 125.14
-8%
|
119.22
N/A
|
483.14
+305%
|
752.45
+56%
|
870.42
+16%
|
1 182.56
+36%
|
1 293.68
+9%
|
1 471.89
+14%
|
1 598.42
+9%
|
1 159.38
-27%
|
1 434.4
+24%
|
1 414.43
-1%
|
1 626.43
+15%
|
1 532.5
-6%
|
1 937.56
+26%
|
1 956.62
+1%
|
2 528.38
+29%
|
3 789.56
+50%
|
4 106.25
+8%
|
5 347.93
+30%
|
7 627.32
+43%
|
7 632.06
+0%
|
7 840.06
+3%
|
8 576.7
+9%
|
6 187.7
-28%
|
5 830.64
-6%
|
6 015.4
+3%
|
5 594.56
-7%
|
6 455.18
+15%
|
5 726.47
-11%
|
5 458.81
-5%
|
4 276.25
-22%
|
3 295.34
-23%
|
3 142.72
-5%
|
3 297.7
+5%
|
3 135.31
-5%
|
3 189
+2%
|
3 155.82
-1%
|
5 023.65
+59%
|
4 849.58
-3%
|
4 339.64
-11%
|
901.26
-79%
|
1 785.73
+98%
|
1 503.56
-16%
|
1 247.03
-17%
|
574.4
-54%
|
849
+48%
|
753.84
-11%
|
714.62
-5%
|
786.84
+10%
|
833.76
+6%
|
1 067.34
+28%
|
1 227.75
+15%
|
499.44
-59%
|
584.6
+17%
|
300.41
-49%
|
-283.92
N/A
|
-1 248.22
-340%
|
-1 247.82
+0%
|
-1 339.07
-7%
|
-1 105.28
+17%
|
-4 447.49
-302%
|
-4 342.38
+2%
|
-4 158.44
+4%
|
|