DE&T Co Ltd
KOSDAQ:079810
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
4 650
7 570
|
| Price Target |
|
We'll email you a reminder when the closing price reaches KRW.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
DE&T Co Ltd
Income Statement
DE&T 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 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
207
|
225
|
197
|
155
|
140
|
140
|
152
|
145
|
146
|
169
|
178
|
172
|
159
|
146
|
144
|
171
|
200
|
180
|
148
|
113
|
73
|
78
|
103
|
110
|
123
|
109
|
88
|
92
|
96
|
97
|
92
|
66
|
39
|
33
|
42
|
49
|
50
|
46
|
30
|
24
|
24
|
20
|
73
|
129
|
182
|
357
|
479
|
599
|
757
|
730
|
667
|
540
|
570
|
854
|
1 167
|
1 559
|
1 723
|
1 260
|
1 172
|
1 077
|
1 311
|
1 106
|
930
|
723
|
645
|
636
|
640
|
658
|
664
|
506
|
512
|
1 286
|
1 157
|
2 155
|
2 560
|
2 178
|
2 104
|
1 929
|
1 677
|
1 436
|
1 295
|
1 010
|
1 045
|
983
|
|
| Revenue |
45 442
N/A
|
46 979
+3%
|
42 201
-10%
|
21 202
-50%
|
22 451
+6%
|
24 704
+10%
|
30 575
+24%
|
27 652
-10%
|
31 431
+14%
|
37 999
+21%
|
36 469
-4%
|
43 431
+19%
|
34 905
-20%
|
31 532
-10%
|
44 893
+42%
|
43 124
-4%
|
50 783
+18%
|
54 312
+7%
|
38 694
-29%
|
39 072
+1%
|
32 341
-17%
|
33 196
+3%
|
49 815
+50%
|
52 023
+4%
|
61 455
+18%
|
55 685
-9%
|
42 392
-24%
|
48 979
+16%
|
45 090
-8%
|
46 226
+3%
|
49 054
+6%
|
37 107
-24%
|
30 361
-18%
|
27 293
-10%
|
31 321
+15%
|
39 160
+25%
|
40 763
+4%
|
38 727
-5%
|
28 399
-27%
|
24 075
-15%
|
25 085
+4%
|
25 301
+1%
|
28 809
+14%
|
32 283
+12%
|
47 963
+49%
|
53 030
+11%
|
51 229
-3%
|
49 239
-4%
|
45 512
-8%
|
73 105
+61%
|
158 211
+116%
|
176 273
+11%
|
176 840
+0%
|
152 843
-14%
|
94 447
-38%
|
85 230
-10%
|
74 958
-12%
|
67 451
-10%
|
45 264
-33%
|
33 093
-27%
|
29 669
-10%
|
29 555
0%
|
21 564
-27%
|
26 686
+24%
|
23 016
-14%
|
30 545
+33%
|
38 592
+26%
|
34 312
-11%
|
42 258
+23%
|
31 707
-25%
|
32 622
+3%
|
45 168
+38%
|
50 157
+11%
|
73 222
+46%
|
92 891
+27%
|
94 935
+2%
|
127 354
+34%
|
145 460
+14%
|
132 437
-9%
|
146 755
+11%
|
146 374
0%
|
119 319
-18%
|
123 398
+3%
|
96 812
-22%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(34 445)
|
(35 801)
|
(33 060)
|
(18 424)
|
(19 628)
|
(21 116)
|
(26 330)
|
(23 746)
|
(26 977)
|
(33 174)
|
(31 934)
|
(40 355)
|
(34 329)
|
(31 133)
|
(42 380)
|
(38 353)
|
(44 283)
|
(46 779)
|
(33 911)
|
(36 291)
|
(30 713)
|
(32 771)
|
(46 635)
|
(46 845)
|
(53 876)
|
(49 483)
|
(36 539)
|
(43 103)
|
(41 899)
|
(42 438)
|
(47 094)
|
(36 432)
|
(28 122)
|
(24 703)
|
(28 935)
|
(36 435)
|
(38 329)
|
(37 485)
|
(28 786)
|
(23 716)
|
(24 240)
|
(24 842)
|
(26 184)
|
(27 879)
|
(39 714)
|
(44 409)
|
(44 412)
|
(44 893)
|
(44 727)
|
(67 592)
|
(138 328)
|
(161 293)
|
(163 220)
|
(147 471)
|
(100 456)
|
(87 101)
|
(77 325)
|
(67 066)
|
(45 528)
|
(33 329)
|
(29 497)
|
(28 166)
|
(21 720)
|
(24 168)
|
(20 871)
|
(27 001)
|
(35 749)
|
(33 106)
|
(36 507)
|
(27 706)
|
(26 175)
|
(36 461)
|
(44 125)
|
(66 328)
|
(85 155)
|
(87 175)
|
(114 665)
|
(127 723)
|
(114 367)
|
(124 988)
|
(123 681)
|
(97 445)
|
(99 901)
|
(76 229)
|
|
| Gross Profit |
10 997
N/A
|
11 179
+2%
|
9 143
-18%
|
2 779
-70%
|
2 824
+2%
|
3 588
+27%
|
4 245
+18%
|
3 906
-8%
|
4 454
+14%
|
4 825
+8%
|
4 535
-6%
|
3 076
-32%
|
576
-81%
|
399
-31%
|
2 514
+530%
|
4 772
+90%
|
6 500
+36%
|
7 535
+16%
|
4 783
-37%
|
2 781
-42%
|
1 629
-41%
|
424
-74%
|
3 181
+650%
|
5 178
+63%
|
7 579
+46%
|
6 202
-18%
|
5 852
-6%
|
5 876
+0%
|
3 191
-46%
|
3 787
+19%
|
1 959
-48%
|
675
-66%
|
2 239
+232%
|
2 592
+16%
|
2 388
-8%
|
2 726
+14%
|
2 434
-11%
|
1 241
-49%
|
(388)
N/A
|
358
N/A
|
845
+136%
|
459
-46%
|
2 625
+472%
|
4 405
+68%
|
8 250
+87%
|
8 623
+5%
|
6 819
-21%
|
4 347
-36%
|
786
-82%
|
5 513
+601%
|
19 882
+261%
|
14 979
-25%
|
13 620
-9%
|
5 371
-61%
|
(6 009)
N/A
|
(1 870)
+69%
|
(2 366)
-27%
|
386
N/A
|
(263)
N/A
|
(236)
+10%
|
172
N/A
|
1 389
+708%
|
(156)
N/A
|
2 519
N/A
|
2 145
-15%
|
3 545
+65%
|
2 844
-20%
|
1 206
-58%
|
5 751
+377%
|
4 000
-30%
|
6 447
+61%
|
8 707
+35%
|
6 031
-31%
|
6 894
+14%
|
7 736
+12%
|
7 760
+0%
|
12 689
+64%
|
17 737
+40%
|
18 071
+2%
|
21 767
+20%
|
22 693
+4%
|
21 874
-4%
|
23 497
+7%
|
20 583
-12%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 409)
|
(3 545)
|
(3 112)
|
(2 883)
|
(2 616)
|
(2 868)
|
(2 937)
|
(2 890)
|
(3 359)
|
(3 244)
|
(3 193)
|
(3 396)
|
(3 179)
|
(3 245)
|
(3 803)
|
(3 767)
|
(4 396)
|
(4 302)
|
(3 799)
|
(3 724)
|
(2 842)
|
(2 906)
|
(2 176)
|
(2 529)
|
(3 405)
|
(2 690)
|
(4 602)
|
(4 402)
|
(4 187)
|
(4 376)
|
(3 335)
|
(2 597)
|
(2 076)
|
(1 708)
|
(1 597)
|
(1 975)
|
(2 751)
|
(2 453)
|
(2 528)
|
(3 304)
|
(3 463)
|
(3 824)
|
(4 239)
|
(4 151)
|
(5 408)
|
(6 349)
|
(6 439)
|
(6 841)
|
(6 783)
|
(7 175)
|
(11 266)
|
(11 160)
|
(11 281)
|
(11 346)
|
(8 076)
|
(8 777)
|
(9 560)
|
(9 833)
|
(8 840)
|
(7 154)
|
(6 626)
|
(5 781)
|
(8 470)
|
(9 355)
|
(8 347)
|
(8 122)
|
(4 645)
|
(4 532)
|
(4 560)
|
(5 895)
|
(7 212)
|
(8 187)
|
(10 569)
|
(10 939)
|
(11 751)
|
(12 230)
|
(10 941)
|
(12 526)
|
(13 510)
|
(15 161)
|
(17 337)
|
(16 711)
|
(17 273)
|
(15 926)
|
|
| Selling, General & Administrative |
(3 227)
|
(3 313)
|
(2 850)
|
(2 598)
|
(2 307)
|
(2 553)
|
(2 611)
|
(2 568)
|
(3 051)
|
(2 947)
|
(2 913)
|
(3 131)
|
(2 920)
|
(2 989)
|
(3 548)
|
(3 518)
|
(4 156)
|
(4 074)
|
(3 583)
|
(3 519)
|
(2 648)
|
(2 725)
|
(3 091)
|
(3 324)
|
(3 501)
|
(3 968)
|
(4 353)
|
(4 675)
|
(3 965)
|
(3 884)
|
(3 267)
|
(2 218)
|
(1 843)
|
(2 044)
|
(1 822)
|
(2 196)
|
(2 506)
|
(2 206)
|
(2 287)
|
(3 066)
|
(3 218)
|
(3 563)
|
(3 971)
|
(3 880)
|
(5 139)
|
(6 083)
|
(6 162)
|
(6 540)
|
(6 424)
|
(6 693)
|
(10 694)
|
(10 512)
|
(10 619)
|
(10 602)
|
(7 450)
|
(8 030)
|
(8 916)
|
(8 924)
|
(8 188)
|
(6 641)
|
(6 042)
|
(5 104)
|
(7 814)
|
(8 773)
|
(7 853)
|
(7 677)
|
(4 221)
|
(3 985)
|
(4 059)
|
(4 997)
|
(6 263)
|
(7 248)
|
(9 650)
|
(10 144)
|
(11 038)
|
(11 540)
|
(10 271)
|
(11 819)
|
(12 677)
|
(13 927)
|
(15 861)
|
(15 127)
|
(15 352)
|
(13 978)
|
|
| Research & Development |
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
|
(13)
|
(21)
|
(59)
|
0
|
(51)
|
(36)
|
(104)
|
(63)
|
(255)
|
(195)
|
(126)
|
(206)
|
(35)
|
(106)
|
(88)
|
(104)
|
0
|
(101)
|
0
|
(103)
|
(213)
|
(170)
|
(542)
|
(578)
|
(564)
|
(548)
|
(433)
|
(353)
|
(327)
|
(299)
|
(343)
|
(440)
|
(802)
|
(973)
|
(1 044)
|
(1 350)
|
(1 358)
|
|
| Depreciation & Amortization |
(182)
|
(231)
|
(262)
|
(285)
|
(309)
|
(316)
|
(327)
|
(323)
|
(308)
|
(297)
|
(280)
|
(265)
|
(258)
|
(257)
|
(256)
|
(251)
|
(240)
|
(228)
|
(215)
|
(203)
|
(195)
|
0
|
0
|
0
|
(243)
|
0
|
0
|
0
|
(222)
|
(59)
|
(114)
|
(174)
|
(232)
|
(231)
|
(239)
|
(243)
|
(245)
|
(246)
|
(241)
|
(240)
|
(244)
|
(252)
|
(262)
|
(268)
|
(269)
|
(267)
|
(279)
|
(289)
|
(338)
|
(425)
|
(514)
|
(599)
|
(625)
|
(646)
|
(569)
|
(498)
|
(450)
|
(400)
|
(444)
|
(476)
|
(478)
|
(457)
|
(421)
|
(390)
|
(393)
|
(362)
|
(344)
|
(339)
|
(332)
|
(356)
|
(371)
|
(374)
|
(372)
|
(363)
|
(360)
|
(362)
|
(371)
|
(392)
|
(421)
|
(459)
|
(504)
|
(540)
|
(571)
|
(590)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(181)
|
915
|
795
|
340
|
1 277
|
(250)
|
272
|
0
|
(433)
|
46
|
(205)
|
0
|
567
|
464
|
464
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(58)
|
0
|
0
|
6
|
6
|
6
|
0
|
(383)
|
0
|
0
|
0
|
(132)
|
(131)
|
(192)
|
0
|
(83)
|
22
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
28
|
28
|
0
|
0
|
0
|
0
|
|
| Operating Income |
7 589
N/A
|
7 633
+1%
|
6 030
-21%
|
(105)
N/A
|
207
N/A
|
720
+248%
|
1 308
+82%
|
1 016
-22%
|
1 095
+8%
|
1 581
+44%
|
1 342
-15%
|
(320)
N/A
|
(2 603)
-713%
|
(2 847)
-9%
|
(1 291)
+55%
|
1 002
N/A
|
2 104
+110%
|
3 231
+54%
|
984
-70%
|
(942)
N/A
|
(1 214)
-29%
|
(2 482)
-104%
|
1 003
N/A
|
2 648
+164%
|
4 174
+58%
|
3 512
-16%
|
1 251
-64%
|
1 474
+18%
|
(996)
N/A
|
(588)
+41%
|
(1 374)
-134%
|
(1 921)
-40%
|
163
N/A
|
883
+442%
|
790
-11%
|
751
-5%
|
(317)
N/A
|
(1 210)
-282%
|
(2 914)
-141%
|
(2 944)
-1%
|
(2 618)
+11%
|
(3 364)
-28%
|
(1 613)
+52%
|
255
N/A
|
2 842
+1 015%
|
2 275
-20%
|
380
-83%
|
(2 494)
N/A
|
(5 997)
-140%
|
(1 662)
+72%
|
8 617
N/A
|
3 820
-56%
|
2 340
-39%
|
(5 974)
N/A
|
(14 085)
-136%
|
(10 648)
+24%
|
(11 927)
-12%
|
(9 448)
+21%
|
(9 104)
+4%
|
(7 389)
+19%
|
(6 454)
+13%
|
(4 391)
+32%
|
(8 625)
-96%
|
(6 836)
+21%
|
(6 202)
+9%
|
(4 576)
+26%
|
(1 801)
+61%
|
(3 325)
-85%
|
1 191
N/A
|
(1 895)
N/A
|
(765)
+60%
|
520
N/A
|
(4 538)
N/A
|
(4 045)
+11%
|
(4 014)
+1%
|
(4 470)
-11%
|
1 748
N/A
|
5 210
+198%
|
4 561
-12%
|
6 607
+45%
|
5 356
-19%
|
5 163
-4%
|
6 224
+21%
|
4 657
-25%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(747)
|
(841)
|
(740)
|
(639)
|
(90)
|
(30)
|
(104)
|
(139)
|
3
|
135
|
82
|
82
|
109
|
287
|
680
|
1 057
|
1 135
|
1 149
|
574
|
(260)
|
(430)
|
(694)
|
(446)
|
43
|
712
|
244
|
369
|
405
|
646
|
422
|
780
|
459
|
296
|
63
|
(232)
|
(106)
|
(874)
|
(584)
|
(744)
|
(452)
|
787
|
809
|
945
|
1 005
|
515
|
396
|
233
|
(327)
|
10
|
(1 446)
|
(903)
|
2 113
|
554
|
1 573
|
1 502
|
(1 813)
|
(867)
|
(568)
|
(1 218)
|
(408)
|
(862)
|
(246)
|
(244)
|
(567)
|
(1 304)
|
(818)
|
(1 354)
|
(1 376)
|
(427)
|
(243)
|
61
|
(675)
|
(1 559)
|
(2 120)
|
(2 214)
|
(1 599)
|
(818)
|
82
|
1 102
|
1 771
|
12 272
|
1 778
|
1 404
|
1 292
|
|
| 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
|
(31)
|
0
|
0
|
0
|
28
|
0
|
103
|
0
|
567
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(387)
|
(387)
|
(387)
|
0
|
0
|
0
|
(131)
|
0
|
0
|
0
|
(1 154)
|
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 |
(86)
|
(54)
|
0
|
0
|
0
|
0
|
1
|
5
|
5
|
0
|
0
|
0
|
4
|
27
|
37
|
0
|
178
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
(70)
|
(56)
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(13)
|
181
|
0
|
0
|
216
|
26
|
26
|
26
|
4
|
11
|
11
|
11
|
11
|
0
|
1 131
|
1 131
|
1 131
|
0
|
0
|
42
|
(41)
|
(15)
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(189)
|
0
|
0
|
0
|
|
| Total Other Income |
120
|
108
|
142
|
72
|
104
|
44
|
39
|
41
|
34
|
46
|
92
|
30
|
51
|
440
|
401
|
530
|
610
|
403
|
476
|
441
|
631
|
632
|
537
|
531
|
0
|
1
|
0
|
0
|
40
|
282
|
330
|
342
|
29
|
26
|
(52)
|
(36)
|
135
|
140
|
187
|
59
|
12
|
(3)
|
126
|
293
|
144
|
138
|
138
|
97
|
43
|
47
|
36
|
180
|
153
|
799
|
775
|
1 031
|
1 583
|
2 081
|
972
|
590
|
399
|
520
|
(1 035)
|
(1 371)
|
(1 162)
|
(3 134)
|
(1 602)
|
(902)
|
140
|
1 241
|
2 015
|
3 182
|
469
|
28
|
(677)
|
(1 368)
|
114
|
2 548
|
4 213
|
(578)
|
70
|
6 788
|
(420)
|
5 567
|
|
| Pre-Tax Income |
6 875
N/A
|
6 846
0%
|
5 432
-21%
|
(672)
N/A
|
221
N/A
|
733
+232%
|
1 243
+70%
|
921
-26%
|
1 137
+23%
|
1 762
+55%
|
1 516
-14%
|
(208)
N/A
|
(2 440)
-1 073%
|
(2 093)
+14%
|
(174)
+92%
|
2 589
N/A
|
4 027
+56%
|
4 783
+19%
|
2 034
-57%
|
(761)
N/A
|
(966)
-27%
|
(2 544)
-163%
|
1 094
N/A
|
3 222
+195%
|
4 855
+51%
|
3 757
-23%
|
1 620
-57%
|
1 879
+16%
|
(272)
N/A
|
116
N/A
|
(161)
N/A
|
(1 122)
-597%
|
985
N/A
|
915
-7%
|
506
-45%
|
609
+20%
|
(1 056)
N/A
|
(1 654)
-57%
|
(3 469)
-110%
|
(3 348)
+3%
|
(1 830)
+45%
|
(2 377)
-30%
|
(542)
+77%
|
1 553
N/A
|
3 717
+139%
|
2 835
-24%
|
777
-73%
|
(2 699)
N/A
|
(5 941)
-120%
|
(3 049)
+49%
|
7 761
N/A
|
6 124
-21%
|
3 058
-50%
|
(3 607)
N/A
|
(11 063)
-207%
|
(10 685)
+3%
|
(10 466)
+2%
|
(7 935)
+24%
|
(9 348)
-18%
|
(7 164)
+23%
|
(7 090)
+1%
|
(4 132)
+42%
|
(9 904)
-140%
|
(8 774)
+11%
|
(9 817)
-12%
|
(8 528)
+13%
|
(4 758)
+44%
|
(5 604)
-18%
|
909
N/A
|
(897)
N/A
|
1 311
N/A
|
3 027
+131%
|
(5 574)
N/A
|
(6 137)
-10%
|
(6 905)
-13%
|
(7 438)
-8%
|
1 044
N/A
|
7 841
+651%
|
9 875
+26%
|
7 799
-21%
|
17 510
+125%
|
13 729
-22%
|
7 208
-47%
|
11 516
+60%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(690)
|
(463)
|
(332)
|
1 067
|
932
|
918
|
341
|
755
|
486
|
547
|
988
|
780
|
(1 747)
|
(2 020)
|
(2 038)
|
(2 408)
|
(11)
|
(11)
|
(11)
|
(11)
|
(36)
|
(116)
|
916
|
948
|
1 267
|
1 125
|
338
|
339
|
(756)
|
(670)
|
(736)
|
(832)
|
15
|
70
|
(90)
|
(314)
|
(449)
|
(712)
|
(741)
|
(462)
|
(357)
|
(14)
|
(4)
|
4
|
(11)
|
(13)
|
(33)
|
(33)
|
(21)
|
(55)
|
(1 902)
|
(1 254)
|
(81)
|
(46)
|
1 778
|
1 130
|
(36)
|
(36)
|
(5)
|
(5)
|
(63)
|
(62)
|
(50)
|
(50)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(29)
|
(30)
|
(31)
|
(29)
|
690
|
0
|
691
|
691
|
|
| Income from Continuing Operations |
6 185
|
6 382
|
5 100
|
396
|
1 153
|
1 652
|
1 583
|
1 675
|
1 622
|
2 308
|
2 504
|
572
|
(4 187)
|
(4 113)
|
(2 212)
|
181
|
4 016
|
4 772
|
2 023
|
(772)
|
(1 002)
|
(2 660)
|
2 009
|
4 169
|
6 123
|
4 880
|
1 957
|
2 218
|
(1 028)
|
(553)
|
(896)
|
(1 953)
|
1 000
|
986
|
418
|
297
|
(1 505)
|
(2 365)
|
(4 210)
|
(3 811)
|
(2 187)
|
(2 391)
|
(546)
|
1 557
|
3 705
|
2 823
|
746
|
(2 730)
|
(5 961)
|
(3 103)
|
5 860
|
4 871
|
2 977
|
(3 652)
|
(9 284)
|
(9 555)
|
(10 502)
|
(7 971)
|
(9 354)
|
(7 169)
|
(7 152)
|
(4 194)
|
(9 954)
|
(8 824)
|
(9 818)
|
(8 529)
|
(4 759)
|
(5 605)
|
909
|
(897)
|
1 311
|
3 027
|
(5 574)
|
(6 137)
|
(6 905)
|
(7 441)
|
1 015
|
7 811
|
9 844
|
7 770
|
18 200
|
14 420
|
7 899
|
12 207
|
|
| Income to Minority Interest |
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
|
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
|
|
| Net Income (Common) |
6 185
N/A
|
6 382
+3%
|
5 100
-20%
|
396
-92%
|
1 153
+191%
|
1 652
+43%
|
1 583
-4%
|
1 675
+6%
|
1 622
-3%
|
2 308
+42%
|
2 504
+8%
|
572
-77%
|
(4 187)
N/A
|
(4 113)
+2%
|
(2 212)
+46%
|
181
N/A
|
4 016
+2 119%
|
4 772
+19%
|
2 023
-58%
|
(772)
N/A
|
(1 002)
-30%
|
(2 660)
-165%
|
2 009
N/A
|
4 169
+108%
|
6 123
+47%
|
4 880
-20%
|
1 957
-60%
|
2 218
+13%
|
(1 028)
N/A
|
(553)
+46%
|
(896)
-62%
|
(1 953)
-118%
|
1 000
N/A
|
986
-1%
|
418
-58%
|
297
-29%
|
(1 505)
N/A
|
(2 365)
-57%
|
(4 210)
-78%
|
(3 811)
+9%
|
(2 187)
+43%
|
(2 391)
-9%
|
(546)
+77%
|
1 557
N/A
|
3 705
+138%
|
2 823
-24%
|
746
-74%
|
(2 730)
N/A
|
(5 961)
-118%
|
(3 103)
+48%
|
5 860
N/A
|
4 871
-17%
|
3 078
-37%
|
(3 650)
N/A
|
(9 218)
-153%
|
(9 469)
-3%
|
(11 330)
-20%
|
(8 700)
+23%
|
(10 147)
-17%
|
(7 982)
+21%
|
(7 152)
+10%
|
(4 194)
+41%
|
(9 954)
-137%
|
(8 824)
+11%
|
(9 818)
-11%
|
(8 529)
+13%
|
(4 759)
+44%
|
(5 605)
-18%
|
801
N/A
|
(1 005)
N/A
|
1 203
N/A
|
2 919
+143%
|
(5 574)
N/A
|
(6 137)
-10%
|
(6 905)
-13%
|
(7 441)
-8%
|
1 015
N/A
|
7 811
+669%
|
9 845
+26%
|
7 770
-21%
|
18 200
+134%
|
14 421
-21%
|
7 899
-45%
|
12 207
+55%
|
|
| EPS (Diluted) |
883.57
N/A
|
797.75
-10%
|
637.5
-20%
|
49.5
-92%
|
144.12
+191%
|
206.5
+43%
|
197.87
-4%
|
209.37
+6%
|
202.75
-3%
|
288.5
+42%
|
313
+8%
|
71.5
-77%
|
-523.37
N/A
|
-514.12
+2%
|
-276.5
+46%
|
22.62
N/A
|
502
+2 119%
|
596.5
+19%
|
252.87
-58%
|
-96.5
N/A
|
-125.25
-30%
|
-332.5
-165%
|
251.12
N/A
|
521.12
+108%
|
765.37
+47%
|
610
-20%
|
244.62
-60%
|
277.25
+13%
|
-128.5
N/A
|
-69.12
+46%
|
-112
-62%
|
-244.12
-118%
|
125
N/A
|
123.25
-1%
|
52.25
-58%
|
37.12
-29%
|
-188.12
N/A
|
-295.62
-57%
|
-526.25
-78%
|
-476.37
+9%
|
-273.37
+43%
|
-298.87
-9%
|
-68.25
+77%
|
194.62
N/A
|
463.12
+138%
|
352.87
-24%
|
93.25
-74%
|
-341.25
N/A
|
-745.12
-118%
|
-310.3
+58%
|
586
N/A
|
541.22
-8%
|
307.8
-43%
|
-456.25
N/A
|
-709.07
-55%
|
-1 052.11
-48%
|
-1 258.88
-20%
|
-966.66
+23%
|
-1 127.44
-17%
|
-798.2
+29%
|
-794.66
+0%
|
-349.5
+56%
|
-765.69
-119%
|
-678.76
+11%
|
-755.23
-11%
|
-563.27
+25%
|
-370.03
+34%
|
-435.79
-18%
|
47.91
N/A
|
-70.63
N/A
|
82.03
N/A
|
171.52
+109%
|
-338.46
N/A
|
-349.75
-3%
|
-393.26
-12%
|
-437.46
-11%
|
57.53
N/A
|
357.44
+521%
|
449.82
+26%
|
351.69
-22%
|
832.09
+137%
|
659.89
-21%
|
365.54
-45%
|
553.34
+51%
|
|