Asia Air Survey Co Ltd
TSE:9233
Income Statement
Earnings Waterfall
Asia Air Survey Co Ltd
Income Statement
Asia Air Survey Co Ltd
| Dec-2005 | Mar-2006 | Jun-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Dec-2008 | Mar-2009 | Jun-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
|
6
|
0
|
0
|
15
|
0
|
0
|
52
|
17
|
35
|
47
|
47
|
47
|
40
|
36
|
32
|
28
|
27
|
27
|
29
|
29
|
28
|
29
|
27
|
26
|
26
|
25
|
24
|
24
|
22
|
22
|
22
|
22
|
22
|
23
|
23
|
23
|
24
|
23
|
24
|
25
|
29
|
32
|
33
|
35
|
35
|
35
|
35
|
36
|
39
|
42
|
43
|
43
|
40
|
39
|
40
|
41
|
46
|
48
|
51
|
53
|
55
|
55
|
53
|
61
|
79
|
0
|
0
|
0
|
|
| Revenue |
14 797
N/A
|
14 256
-4%
|
14 253
0%
|
14 181
-1%
|
15 085
+6%
|
15 295
+1%
|
15 381
+1%
|
14 135
-8%
|
13 176
-7%
|
13 367
+1%
|
13 194
-1%
|
13 654
+3%
|
14 441
+6%
|
16 019
+11%
|
18 457
+15%
|
23 058
+25%
|
23 989
+4%
|
20 916
-13%
|
18 793
-10%
|
18 037
-4%
|
18 860
+5%
|
19 863
+5%
|
20 047
+1%
|
21 564
+8%
|
21 806
+1%
|
21 528
-1%
|
21 597
+0%
|
20 593
-5%
|
20 898
+1%
|
23 473
+12%
|
22 595
-4%
|
22 677
+0%
|
22 382
-1%
|
21 501
-4%
|
22 887
+6%
|
23 337
+2%
|
23 405
+0%
|
23 474
+0%
|
23 192
-1%
|
23 582
+2%
|
23 827
+1%
|
23 989
+1%
|
24 037
+0%
|
23 956
0%
|
24 109
+1%
|
24 514
+2%
|
24 184
-1%
|
24 594
+2%
|
25 188
+2%
|
27 174
+8%
|
27 484
+1%
|
28 481
+4%
|
28 706
+1%
|
29 396
+2%
|
29 508
+0%
|
30 120
+2%
|
31 307
+4%
|
32 881
+5%
|
33 021
+0%
|
32 507
-2%
|
32 525
+0%
|
31 270
-4%
|
31 921
+2%
|
33 674
+5%
|
34 389
+2%
|
37 556
+9%
|
37 654
+0%
|
37 304
-1%
|
38 340
+3%
|
37 798
-1%
|
38 358
+1%
|
40 271
+5%
|
40 224
0%
|
40 234
+0%
|
40 782
+1%
|
41 591
+2%
|
41 941
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(11 943)
|
(11 143)
|
(11 144)
|
(11 054)
|
(11 599)
|
(11 777)
|
(11 778)
|
(10 811)
|
(10 068)
|
(10 289)
|
(10 327)
|
(10 626)
|
(11 181)
|
(11 804)
|
(13 512)
|
(17 451)
|
(18 252)
|
(16 264)
|
(14 967)
|
(13 984)
|
(14 526)
|
(14 971)
|
(15 038)
|
(16 391)
|
(16 702)
|
(16 329)
|
(16 552)
|
(15 816)
|
(15 782)
|
(17 350)
|
(16 648)
|
(16 824)
|
(16 692)
|
(16 233)
|
(17 110)
|
(17 415)
|
(17 597)
|
(17 622)
|
(17 628)
|
(17 702)
|
(17 830)
|
(17 969)
|
(17 884)
|
(17 895)
|
(18 097)
|
(18 400)
|
(18 328)
|
(18 666)
|
(19 002)
|
(20 707)
|
(21 289)
|
(21 838)
|
(22 211)
|
(21 967)
|
(21 591)
|
(22 361)
|
(22 666)
|
(24 077)
|
(24 454)
|
(23 879)
|
(23 726)
|
(22 430)
|
(22 964)
|
(24 397)
|
(25 077)
|
(27 320)
|
(27 498)
|
(27 339)
|
(28 112)
|
(27 630)
|
(28 112)
|
(29 290)
|
(29 779)
|
(29 694)
|
(29 952)
|
(30 188)
|
(30 185)
|
|
| Gross Profit |
2 854
N/A
|
3 113
+9%
|
3 109
0%
|
3 127
+1%
|
3 486
+11%
|
3 518
+1%
|
3 603
+2%
|
3 324
-8%
|
3 108
-6%
|
3 077
-1%
|
2 866
-7%
|
3 027
+6%
|
3 260
+8%
|
4 215
+29%
|
4 946
+17%
|
5 606
+13%
|
5 738
+2%
|
4 653
-19%
|
3 825
-18%
|
4 054
+6%
|
4 333
+7%
|
4 891
+13%
|
5 009
+2%
|
5 173
+3%
|
5 104
-1%
|
5 198
+2%
|
5 043
-3%
|
4 776
-5%
|
5 113
+7%
|
6 122
+20%
|
5 947
-3%
|
5 853
-2%
|
5 690
-3%
|
5 267
-7%
|
5 776
+10%
|
5 922
+3%
|
5 808
-2%
|
5 852
+1%
|
5 563
-5%
|
5 880
+6%
|
5 997
+2%
|
6 020
+0%
|
6 154
+2%
|
6 060
-2%
|
6 012
-1%
|
6 114
+2%
|
5 856
-4%
|
5 928
+1%
|
6 185
+4%
|
6 467
+5%
|
6 196
-4%
|
6 643
+7%
|
6 495
-2%
|
7 429
+14%
|
7 916
+7%
|
7 759
-2%
|
8 641
+11%
|
8 803
+2%
|
8 567
-3%
|
8 627
+1%
|
8 799
+2%
|
8 840
+0%
|
8 957
+1%
|
9 277
+4%
|
9 312
+0%
|
10 236
+10%
|
10 157
-1%
|
9 966
-2%
|
10 229
+3%
|
10 168
-1%
|
10 246
+1%
|
10 980
+7%
|
10 445
-5%
|
10 540
+1%
|
10 830
+3%
|
11 404
+5%
|
11 756
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 438)
|
(3 329)
|
(3 256)
|
(3 229)
|
(3 195)
|
(3 078)
|
(3 084)
|
(3 069)
|
(3 147)
|
(3 108)
|
(3 060)
|
(3 021)
|
(3 023)
|
(3 105)
|
(3 157)
|
(4 303)
|
(4 237)
|
(4 165)
|
(4 072)
|
(3 832)
|
(3 905)
|
(4 008)
|
(4 051)
|
(4 257)
|
(4 311)
|
(4 280)
|
(4 331)
|
(4 286)
|
(4 286)
|
(4 417)
|
(4 442)
|
(4 560)
|
(4 593)
|
(4 521)
|
(4 553)
|
(4 552)
|
(4 603)
|
(4 607)
|
(4 692)
|
(4 671)
|
(4 647)
|
(4 719)
|
(4 699)
|
(4 715)
|
(4 805)
|
(4 818)
|
(4 860)
|
(4 980)
|
(5 017)
|
(5 141)
|
(5 267)
|
(5 297)
|
(5 364)
|
(5 549)
|
(5 417)
|
(5 685)
|
(5 743)
|
(5 888)
|
(6 186)
|
(6 289)
|
(6 426)
|
(6 417)
|
(6 484)
|
(6 811)
|
(6 796)
|
(6 984)
|
(7 203)
|
(7 219)
|
(7 467)
|
(7 492)
|
(7 787)
|
(8 130)
|
(8 375)
|
(8 508)
|
(8 556)
|
(8 547)
|
(8 565)
|
|
| Selling, General & Administrative |
(3 438)
|
(3 341)
|
(3 256)
|
(3 229)
|
(3 178)
|
(3 078)
|
(3 084)
|
(3 057)
|
(3 147)
|
(3 085)
|
(3 074)
|
(2 952)
|
(2 977)
|
(3 082)
|
(3 157)
|
(4 151)
|
(4 236)
|
(4 164)
|
(4 070)
|
(3 708)
|
(3 904)
|
(4 007)
|
(4 051)
|
(4 257)
|
(4 311)
|
(4 279)
|
(4 330)
|
(4 140)
|
(4 285)
|
(4 418)
|
(4 443)
|
(4 560)
|
(4 594)
|
(4 521)
|
(4 553)
|
(4 552)
|
(4 604)
|
(4 608)
|
(4 692)
|
(4 671)
|
(4 646)
|
(4 719)
|
(4 700)
|
(4 715)
|
(4 808)
|
(4 820)
|
(4 862)
|
(4 980)
|
(5 017)
|
(5 141)
|
(5 267)
|
(5 297)
|
(5 364)
|
(5 549)
|
(5 417)
|
(5 685)
|
(5 743)
|
(5 888)
|
(6 186)
|
(6 289)
|
(6 426)
|
(6 417)
|
(6 484)
|
(6 811)
|
(6 796)
|
(6 984)
|
(7 203)
|
(7 219)
|
(7 467)
|
(7 492)
|
(7 787)
|
(8 130)
|
(8 375)
|
(8 508)
|
(8 556)
|
(8 547)
|
(8 565)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(146)
|
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
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(46)
|
(69)
|
0
|
0
|
0
|
(99)
|
0
|
0
|
0
|
(99)
|
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
|
12
|
0
|
0
|
(17)
|
0
|
0
|
(12)
|
0
|
0
|
60
|
0
|
(46)
|
(23)
|
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)
|
3
|
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)
|
|
| Operating Income |
(584)
N/A
|
(216)
+63%
|
(147)
+32%
|
(102)
+31%
|
290
N/A
|
440
+52%
|
519
+18%
|
255
-51%
|
(39)
N/A
|
(30)
+23%
|
(193)
-543%
|
7
N/A
|
237
+3 286%
|
1 111
+369%
|
1 790
+61%
|
1 304
-27%
|
1 502
+15%
|
488
-68%
|
(246)
N/A
|
221
N/A
|
429
+94%
|
884
+106%
|
958
+8%
|
917
-4%
|
793
-14%
|
919
+16%
|
714
-22%
|
491
-31%
|
830
+69%
|
1 706
+106%
|
1 505
-12%
|
1 293
-14%
|
1 097
-15%
|
747
-32%
|
1 225
+64%
|
1 369
+12%
|
1 206
-12%
|
1 246
+3%
|
872
-30%
|
1 209
+39%
|
1 350
+12%
|
1 301
-4%
|
1 454
+12%
|
1 345
-7%
|
1 207
-10%
|
1 297
+7%
|
997
-23%
|
948
-5%
|
1 169
+23%
|
1 327
+13%
|
929
-30%
|
1 346
+45%
|
1 131
-16%
|
1 880
+66%
|
2 500
+33%
|
2 074
-17%
|
2 898
+40%
|
2 915
+1%
|
2 381
-18%
|
2 339
-2%
|
2 373
+1%
|
2 423
+2%
|
2 473
+2%
|
2 466
0%
|
2 516
+2%
|
3 253
+29%
|
2 954
-9%
|
2 746
-7%
|
2 761
+1%
|
2 676
-3%
|
2 459
-8%
|
2 850
+16%
|
2 071
-27%
|
2 031
-2%
|
2 274
+12%
|
2 856
+26%
|
3 191
+12%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(110)
|
(156)
|
(148)
|
(61)
|
(20)
|
(4)
|
(30)
|
(12)
|
(13)
|
0
|
(10)
|
(21)
|
(15)
|
2
|
4
|
5
|
7
|
36
|
6
|
12
|
18
|
50
|
50
|
44
|
46
|
29
|
29
|
30
|
7
|
54
|
19
|
171
|
175
|
366
|
348
|
156
|
186
|
207
|
63
|
54
|
28
|
170
|
192
|
535
|
602
|
502
|
473
|
199
|
223
|
249
|
202
|
178
|
244
|
338
|
286
|
279
|
218
|
236
|
212
|
217
|
238
|
214
|
175
|
141
|
112
|
216
|
113
|
|
| Non-Reccuring Items |
(1 600)
|
(225)
|
48
|
18
|
37
|
68
|
(85)
|
63
|
(90)
|
105
|
(266)
|
(192)
|
(241)
|
31
|
(70)
|
(163)
|
(207)
|
(204)
|
(141)
|
(65)
|
(32)
|
(29)
|
(51)
|
(43)
|
(29)
|
(23)
|
(10)
|
(2)
|
158
|
127
|
127
|
126
|
(36)
|
(12)
|
(13)
|
(11)
|
(11)
|
(3)
|
(3)
|
(4)
|
(7)
|
(8)
|
(7)
|
(35)
|
(121)
|
(56)
|
(56)
|
(66)
|
2
|
(30)
|
(12)
|
32
|
55
|
(7)
|
(130)
|
(110)
|
(110)
|
(80)
|
21
|
(32)
|
(32)
|
(33)
|
(33)
|
(171)
|
(171)
|
(245)
|
(383)
|
(217)
|
(217)
|
(157)
|
(15)
|
(63)
|
(72)
|
(63)
|
(211)
|
(181)
|
(174)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(30)
|
(22)
|
(22)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
51
|
51
|
48
|
48
|
0
|
(2)
|
0
|
(2)
|
(2)
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
2
|
2
|
0
|
52
|
52
|
52
|
52
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
48
|
48
|
23
|
23
|
(25)
|
(25)
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
|
| Total Other Income |
(50)
|
(91)
|
(81)
|
(81)
|
102
|
(16)
|
(16)
|
(158)
|
(51)
|
(71)
|
(70)
|
(131)
|
(122)
|
(113)
|
(15)
|
(24)
|
2
|
0
|
(52)
|
(64)
|
(38)
|
(42)
|
(5)
|
(41)
|
(38)
|
(38)
|
(37)
|
(12)
|
16
|
24
|
27
|
(15)
|
(19)
|
(14)
|
(13)
|
(9)
|
30
|
39
|
32
|
(5)
|
34
|
52
|
66
|
30
|
81
|
43
|
60
|
29
|
68
|
98
|
108
|
60
|
61
|
62
|
55
|
52
|
37
|
37
|
22
|
(5)
|
59
|
44
|
38
|
18
|
86
|
49
|
49
|
(12)
|
(26)
|
(47)
|
(35)
|
(9)
|
80
|
134
|
124
|
17
|
34
|
|
| Pre-Tax Income |
(2 234)
N/A
|
(532)
+76%
|
(180)
+66%
|
(165)
+8%
|
429
N/A
|
492
+15%
|
418
-15%
|
160
-62%
|
(180)
N/A
|
(10)
+94%
|
(639)
-6 290%
|
(479)
+25%
|
(281)
+41%
|
938
N/A
|
1 663
+77%
|
1 092
-34%
|
1 244
+14%
|
272
-78%
|
(452)
N/A
|
93
N/A
|
350
+276%
|
793
+127%
|
888
+12%
|
835
-6%
|
734
-12%
|
866
+18%
|
724
-16%
|
563
-22%
|
1 057
+88%
|
1 917
+81%
|
1 678
-12%
|
1 453
-13%
|
1 091
-25%
|
762
-30%
|
1 241
+63%
|
1 423
+15%
|
1 254
-12%
|
1 312
+5%
|
908
-31%
|
1 254
+38%
|
1 395
+11%
|
1 514
+9%
|
1 686
+11%
|
1 707
+1%
|
1 514
-11%
|
1 439
-5%
|
1 189
-17%
|
1 118
-6%
|
1 304
+17%
|
1 451
+11%
|
1 052
-27%
|
1 660
+58%
|
1 491
-10%
|
2 521
+69%
|
3 079
+22%
|
2 517
-18%
|
3 298
+31%
|
3 071
-7%
|
2 647
-14%
|
2 551
-4%
|
2 602
+2%
|
2 612
+0%
|
2 722
+4%
|
2 650
-3%
|
2 765
+4%
|
3 383
+22%
|
2 861
-15%
|
2 776
-3%
|
2 706
-3%
|
2 664
-2%
|
2 647
-1%
|
2 992
+13%
|
2 253
-25%
|
2 246
0%
|
2 302
+2%
|
2 911
+26%
|
3 163
+9%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
346
|
176
|
80
|
52
|
(70)
|
(115)
|
(92)
|
5
|
76
|
(324)
|
67
|
(147)
|
(145)
|
(59)
|
(54)
|
(62)
|
(64)
|
(56)
|
(54)
|
(68)
|
(71)
|
(64)
|
(69)
|
136
|
279
|
(353)
|
(113)
|
853
|
648
|
231
|
341
|
(602)
|
(471)
|
(553)
|
(687)
|
(593)
|
(538)
|
(354)
|
(249)
|
(571)
|
(628)
|
(422)
|
(556)
|
(532)
|
(489)
|
(531)
|
(422)
|
(444)
|
(512)
|
(538)
|
(460)
|
(566)
|
(508)
|
(863)
|
(990)
|
(745)
|
(985)
|
(884)
|
(753)
|
(804)
|
(831)
|
(830)
|
(869)
|
(902)
|
(940)
|
(1 206)
|
(1 059)
|
(910)
|
(890)
|
(823)
|
(799)
|
(1 071)
|
(914)
|
(862)
|
(919)
|
(1 079)
|
(1 147)
|
|
| Income from Continuing Operations |
(1 888)
|
(356)
|
(100)
|
(113)
|
359
|
377
|
326
|
165
|
(104)
|
(334)
|
(572)
|
(626)
|
(426)
|
879
|
1 609
|
1 029
|
1 181
|
217
|
(505)
|
25
|
279
|
729
|
818
|
971
|
1 012
|
511
|
610
|
1 416
|
1 705
|
2 149
|
2 020
|
851
|
619
|
209
|
554
|
829
|
717
|
957
|
659
|
683
|
767
|
1 094
|
1 131
|
1 175
|
1 026
|
908
|
767
|
674
|
793
|
913
|
593
|
1 093
|
983
|
1 658
|
2 088
|
1 773
|
2 314
|
2 187
|
1 894
|
1 747
|
1 771
|
1 781
|
1 853
|
1 748
|
1 826
|
2 177
|
1 802
|
1 866
|
1 815
|
1 841
|
1 848
|
1 921
|
1 339
|
1 385
|
1 383
|
1 832
|
2 016
|
|
| Income to Minority Interest |
12
|
9
|
2
|
(1)
|
(2)
|
0
|
(1)
|
5
|
0
|
1
|
(10)
|
(7)
|
(8)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
1
|
0
|
(13)
|
(10)
|
(15)
|
(17)
|
(1)
|
(5)
|
0
|
1
|
(9)
|
(8)
|
(4)
|
(5)
|
5
|
2
|
(3)
|
(4)
|
(14)
|
(16)
|
(14)
|
(15)
|
(15)
|
(16)
|
(15)
|
(14)
|
(19)
|
(17)
|
(17)
|
(16)
|
(16)
|
(13)
|
(13)
|
(12)
|
(14)
|
(18)
|
(18)
|
(26)
|
(22)
|
(21)
|
(17)
|
(11)
|
(17)
|
(19)
|
(20)
|
(19)
|
(18)
|
(11)
|
(18)
|
(17)
|
(16)
|
(19)
|
(19)
|
(24)
|
(28)
|
(29)
|
(29)
|
(34)
|
|
| Net Income (Common) |
(1 882)
N/A
|
(352)
+81%
|
(98)
+72%
|
(114)
-16%
|
357
N/A
|
377
+6%
|
324
-14%
|
170
-48%
|
(105)
N/A
|
(333)
-217%
|
(582)
-75%
|
(633)
-9%
|
(434)
+31%
|
876
N/A
|
1 607
+83%
|
1 026
-36%
|
1 179
+15%
|
216
-82%
|
(506)
N/A
|
25
N/A
|
278
+1 012%
|
715
+157%
|
807
+13%
|
956
+18%
|
995
+4%
|
510
-49%
|
605
+19%
|
1 416
+134%
|
1 705
+20%
|
2 139
+25%
|
2 012
-6%
|
847
-58%
|
616
-27%
|
215
-65%
|
556
+159%
|
826
+49%
|
711
-14%
|
942
+32%
|
642
-32%
|
670
+4%
|
752
+12%
|
1 079
+43%
|
1 115
+3%
|
1 160
+4%
|
1 012
-13%
|
889
-12%
|
750
-16%
|
658
-12%
|
777
+18%
|
897
+15%
|
579
-35%
|
1 080
+86%
|
971
-10%
|
1 644
+69%
|
2 071
+26%
|
1 755
-15%
|
2 288
+30%
|
2 164
-5%
|
1 872
-13%
|
1 730
-8%
|
1 760
+2%
|
1 764
+0%
|
1 834
+4%
|
1 728
-6%
|
1 806
+5%
|
2 159
+20%
|
1 791
-17%
|
1 848
+3%
|
1 799
-3%
|
1 825
+1%
|
1 829
+0%
|
1 902
+4%
|
1 315
-31%
|
1 357
+3%
|
1 354
0%
|
1 803
+33%
|
1 982
+10%
|
|
| EPS (Diluted) |
-171.09
N/A
|
-32
+81%
|
-7.53
+76%
|
-8.14
-8%
|
23.8
N/A
|
26.92
+13%
|
23.14
-14%
|
11.33
-51%
|
-7.5
N/A
|
-22.2
-196%
|
-38.79
-75%
|
-48.69
-26%
|
-31
+36%
|
58.4
N/A
|
114.78
+97%
|
73.28
-36%
|
84.21
+15%
|
15.42
-82%
|
-31.62
N/A
|
1.56
N/A
|
15.44
+890%
|
39.72
+157%
|
44.83
+13%
|
53.11
+18%
|
55.27
+4%
|
28.33
-49%
|
33.61
+19%
|
78.66
+134%
|
94.72
+20%
|
118.83
+25%
|
111.77
-6%
|
47.05
-58%
|
34.22
-27%
|
11.94
-65%
|
30.88
+159%
|
46.31
+50%
|
39.5
-15%
|
52.33
+32%
|
35.66
-32%
|
37.55
+5%
|
41.77
+11%
|
59.94
+44%
|
61.94
+3%
|
64.91
+5%
|
56.22
-13%
|
49.38
-12%
|
41.66
-16%
|
36.65
-12%
|
43.2
+18%
|
49.87
+15%
|
32.23
-35%
|
60.08
+86%
|
54.01
-10%
|
91.42
+69%
|
115.14
+26%
|
97.58
-15%
|
127.2
+30%
|
119.87
-6%
|
103.51
-14%
|
95.82
-7%
|
97.3
+2%
|
97.55
+0%
|
101.39
+4%
|
95.52
-6%
|
99.85
+5%
|
119.35
+20%
|
99.02
-17%
|
102.18
+3%
|
99.43
-3%
|
100.46
+1%
|
100.48
+0%
|
104.73
+4%
|
72.27
-31%
|
74.6
+3%
|
74.41
0%
|
99.09
+33%
|
108.92
+10%
|
|