FIC Global Inc
TWSE:3701
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 |
25.55
58
|
| Price Target |
|
We'll email you a reminder when the closing price reaches TWD.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
FIC Global Inc
Income Statement
FIC Global Inc
| 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 |
510
|
689
|
712
|
724
|
747
|
746
|
761
|
752
|
730
|
705
|
640
|
585
|
495
|
412
|
339
|
270
|
243
|
224
|
226
|
237
|
231
|
220
|
196
|
187
|
173
|
170
|
159
|
144
|
135
|
128
|
120
|
108
|
105
|
104
|
106
|
106
|
100
|
90
|
84
|
74
|
68
|
62
|
55
|
56
|
58
|
62
|
61
|
59
|
51
|
49
|
46
|
42
|
42
|
38
|
35
|
36
|
33
|
30
|
28
|
46
|
49
|
51
|
54
|
37
|
33
|
33
|
31
|
36
|
39
|
41
|
45
|
42
|
41
|
38
|
35
|
35
|
36
|
37
|
36
|
|
| Revenue |
62 241
N/A
|
74 569
+20%
|
68 252
-8%
|
56 520
-17%
|
56 871
+1%
|
60 084
+6%
|
59 084
-2%
|
58 179
-2%
|
52 014
-11%
|
49 083
-6%
|
45 385
-8%
|
40 791
-10%
|
35 397
-13%
|
27 869
-21%
|
23 434
-16%
|
19 475
-17%
|
20 028
+3%
|
20 512
+2%
|
22 971
+12%
|
19 593
-15%
|
18 841
-4%
|
17 091
-9%
|
13 388
-22%
|
15 995
+19%
|
15 556
-3%
|
15 198
-2%
|
14 801
-3%
|
13 727
-7%
|
12 834
-7%
|
12 712
-1%
|
12 260
-4%
|
12 819
+5%
|
13 500
+5%
|
14 065
+4%
|
14 591
+4%
|
14 277
-2%
|
14 143
-1%
|
13 519
-4%
|
13 047
-3%
|
12 796
-2%
|
12 701
-1%
|
12 310
-3%
|
11 338
-8%
|
10 393
-8%
|
9 142
-12%
|
8 049
-12%
|
8 181
+2%
|
7 798
-5%
|
7 361
-6%
|
6 916
-6%
|
6 281
-9%
|
6 356
+1%
|
6 783
+7%
|
7 170
+6%
|
7 180
+0%
|
7 116
-1%
|
6 702
-6%
|
6 619
-1%
|
6 934
+5%
|
7 404
+7%
|
8 219
+11%
|
8 824
+7%
|
9 528
+8%
|
10 040
+5%
|
10 701
+7%
|
11 556
+8%
|
11 692
+1%
|
12 448
+6%
|
12 525
+1%
|
12 744
+2%
|
13 675
+7%
|
13 283
-3%
|
13 562
+2%
|
13 775
+2%
|
13 390
-3%
|
13 102
-2%
|
12 668
-3%
|
11 742
-7%
|
10 621
-10%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(58 947)
|
(70 435)
|
(64 010)
|
(52 449)
|
(52 912)
|
(55 778)
|
(54 867)
|
(54 134)
|
(48 191)
|
(45 782)
|
(42 266)
|
(38 984)
|
(34 228)
|
(27 166)
|
(23 070)
|
(18 486)
|
(18 687)
|
(19 058)
|
(21 693)
|
(18 487)
|
(18 099)
|
(16 524)
|
(12 584)
|
(14 938)
|
(14 247)
|
(13 627)
|
(13 231)
|
(12 412)
|
(11 591)
|
(11 547)
|
(11 305)
|
(11 754)
|
(12 331)
|
(12 771)
|
(13 057)
|
(12 648)
|
(12 538)
|
(12 121)
|
(11 800)
|
(11 562)
|
(11 307)
|
(10 775)
|
(9 825)
|
(8 938)
|
(7 995)
|
(7 059)
|
(7 252)
|
(7 029)
|
(6 689)
|
(6 291)
|
(5 621)
|
(5 528)
|
(5 738)
|
(6 008)
|
(6 001)
|
(5 970)
|
(5 590)
|
(5 568)
|
(5 951)
|
(6 469)
|
(7 239)
|
(7 780)
|
(8 347)
|
(8 825)
|
(9 474)
|
(10 173)
|
(10 268)
|
(10 782)
|
(10 696)
|
(10 827)
|
(11 464)
|
(11 228)
|
(11 485)
|
(11 787)
|
(11 671)
|
(11 306)
|
(10 881)
|
(9 874)
|
(8 781)
|
|
| Gross Profit |
3 294
N/A
|
4 134
+26%
|
4 242
+3%
|
4 070
-4%
|
3 959
-3%
|
4 306
+9%
|
4 217
-2%
|
4 045
-4%
|
3 823
-5%
|
3 301
-14%
|
3 119
-6%
|
1 807
-42%
|
1 169
-35%
|
703
-40%
|
364
-48%
|
989
+172%
|
1 342
+36%
|
1 455
+8%
|
1 279
-12%
|
1 107
-13%
|
741
-33%
|
566
-24%
|
803
+42%
|
1 057
+32%
|
1 308
+24%
|
1 571
+20%
|
1 570
0%
|
1 315
-16%
|
1 244
-5%
|
1 165
-6%
|
955
-18%
|
1 065
+12%
|
1 169
+10%
|
1 294
+11%
|
1 534
+19%
|
1 629
+6%
|
1 605
-1%
|
1 397
-13%
|
1 246
-11%
|
1 233
-1%
|
1 393
+13%
|
1 535
+10%
|
1 513
-1%
|
1 454
-4%
|
1 147
-21%
|
991
-14%
|
930
-6%
|
770
-17%
|
673
-13%
|
625
-7%
|
659
+5%
|
828
+26%
|
1 044
+26%
|
1 162
+11%
|
1 179
+1%
|
1 146
-3%
|
1 112
-3%
|
1 051
-5%
|
983
-6%
|
935
-5%
|
980
+5%
|
1 044
+7%
|
1 181
+13%
|
1 215
+3%
|
1 227
+1%
|
1 384
+13%
|
1 424
+3%
|
1 667
+17%
|
1 829
+10%
|
1 916
+5%
|
2 210
+15%
|
2 056
-7%
|
2 076
+1%
|
1 988
-4%
|
1 719
-14%
|
1 796
+4%
|
1 788
0%
|
1 868
+4%
|
1 840
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 908)
|
(6 376)
|
(6 182)
|
(5 792)
|
(5 521)
|
(5 266)
|
(5 113)
|
(4 786)
|
(4 614)
|
(4 545)
|
(4 475)
|
(4 152)
|
(3 789)
|
(3 288)
|
(3 017)
|
(2 604)
|
(2 462)
|
(2 392)
|
(2 308)
|
(2 285)
|
(2 338)
|
(2 185)
|
(2 128)
|
(2 136)
|
(2 158)
|
(2 113)
|
(2 107)
|
(1 974)
|
(2 021)
|
(1 923)
|
(1 764)
|
(1 694)
|
(1 870)
|
(1 906)
|
(1 948)
|
(2 012)
|
(1 969)
|
(1 917)
|
(1 894)
|
(1 748)
|
(2 040)
|
(2 000)
|
(1 847)
|
(1 417)
|
(1 290)
|
(1 202)
|
(1 227)
|
(1 195)
|
(1 223)
|
(1 215)
|
(1 187)
|
(1 211)
|
(1 155)
|
(1 122)
|
(1 104)
|
(1 081)
|
(1 054)
|
(1 082)
|
(1 007)
|
(994)
|
(989)
|
(976)
|
(1 016)
|
(1 054)
|
(1 091)
|
(1 157)
|
(1 183)
|
(1 242)
|
(1 298)
|
(1 352)
|
(1 446)
|
(1 402)
|
(1 438)
|
(1 491)
|
(1 468)
|
(1 547)
|
(1 606)
|
(1 607)
|
(1 649)
|
|
| Selling, General & Administrative |
(4 450)
|
(5 918)
|
(5 724)
|
0
|
(5 532)
|
(5 276)
|
(5 114)
|
0
|
(4 614)
|
(4 546)
|
(4 475)
|
0
|
(3 788)
|
(3 287)
|
(3 015)
|
0
|
(2 461)
|
(2 391)
|
(2 308)
|
0
|
(2 281)
|
(2 185)
|
(2 128)
|
0
|
(2 052)
|
(2 113)
|
(2 095)
|
0
|
(1 910)
|
(1 786)
|
(1 614)
|
(1 613)
|
(1 598)
|
(1 630)
|
(1 745)
|
(1 762)
|
(1 724)
|
(1 673)
|
(1 648)
|
(1 661)
|
(1 654)
|
(1 619)
|
(1 466)
|
(1 330)
|
(1 217)
|
(1 135)
|
(1 167)
|
(1 133)
|
(1 112)
|
(1 102)
|
(1 076)
|
(1 166)
|
(1 061)
|
(1 007)
|
(975)
|
(953)
|
(908)
|
(868)
|
(802)
|
(748)
|
(729)
|
(727)
|
(751)
|
(779)
|
(803)
|
(852)
|
(873)
|
(921)
|
(973)
|
(1 034)
|
(1 100)
|
(1 057)
|
(1 053)
|
(1 046)
|
(996)
|
(1 012)
|
(1 062)
|
(1 061)
|
(1 101)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
(124)
|
(174)
|
(246)
|
(188)
|
(175)
|
(192)
|
(275)
|
(288)
|
(305)
|
(310)
|
(321)
|
(325)
|
(318)
|
(347)
|
(345)
|
(385)
|
(444)
|
(472)
|
(536)
|
(544)
|
(546)
|
(547)
|
|
| Depreciation & Amortization |
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
|
(12)
|
0
|
(56)
|
(75)
|
(147)
|
(78)
|
(150)
|
(154)
|
(91)
|
(86)
|
(81)
|
(80)
|
(82)
|
(83)
|
(91)
|
(87)
|
(87)
|
(82)
|
(71)
|
(64)
|
(56)
|
(62)
|
(98)
|
(101)
|
(100)
|
(45)
|
(93)
|
(114)
|
(129)
|
(128)
|
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 |
(458)
|
(458)
|
(458)
|
(5 793)
|
11
|
10
|
0
|
(4 786)
|
0
|
0
|
0
|
(4 152)
|
0
|
0
|
0
|
(2 604)
|
0
|
0
|
0
|
(2 285)
|
(57)
|
0
|
0
|
(2 136)
|
(106)
|
0
|
(1)
|
(1 975)
|
(55)
|
(62)
|
(2)
|
(4)
|
(122)
|
(122)
|
(112)
|
(163)
|
(164)
|
(164)
|
(164)
|
(4)
|
(295)
|
(294)
|
(294)
|
(5)
|
(4)
|
(5)
|
(5)
|
0
|
(13)
|
(12)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
(95)
|
(90)
|
(31)
|
0
|
(73)
|
(73)
|
(73)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1 613)
N/A
|
(2 241)
-39%
|
(1 939)
+13%
|
(1 722)
+11%
|
(1 562)
+9%
|
(960)
+39%
|
(896)
+7%
|
(741)
+17%
|
(791)
-7%
|
(1 243)
-57%
|
(1 355)
-9%
|
(2 345)
-73%
|
(2 619)
-12%
|
(2 586)
+1%
|
(2 654)
-3%
|
(1 615)
+39%
|
(1 123)
+30%
|
(939)
+16%
|
(1 031)
-10%
|
(1 179)
-14%
|
(1 596)
-35%
|
(1 618)
-1%
|
(1 324)
+18%
|
(1 079)
+19%
|
(849)
+21%
|
(542)
+36%
|
(537)
+1%
|
(660)
-23%
|
(778)
-18%
|
(757)
+3%
|
(808)
-7%
|
(630)
+22%
|
(699)
-11%
|
(611)
+13%
|
(413)
+32%
|
(383)
+7%
|
(364)
+5%
|
(520)
-43%
|
(648)
-25%
|
(515)
+21%
|
(647)
-26%
|
(466)
+28%
|
(335)
+28%
|
37
N/A
|
(144)
N/A
|
(212)
-47%
|
(298)
-41%
|
(426)
-43%
|
(551)
-29%
|
(590)
-7%
|
(528)
+11%
|
(382)
+28%
|
(111)
+71%
|
40
N/A
|
75
+87%
|
65
-12%
|
59
-10%
|
(30)
N/A
|
(24)
+21%
|
(59)
-146%
|
(10)
+84%
|
68
N/A
|
165
+141%
|
160
-3%
|
136
-15%
|
227
+67%
|
241
+6%
|
425
+76%
|
532
+25%
|
565
+6%
|
764
+35%
|
654
-14%
|
638
-2%
|
497
-22%
|
250
-50%
|
249
-1%
|
181
-27%
|
260
+44%
|
191
-27%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(259)
|
(517)
|
(330)
|
(415)
|
(321)
|
(143)
|
(366)
|
(65)
|
(204)
|
(445)
|
(361)
|
(79)
|
(455)
|
(257)
|
(303)
|
(251)
|
33
|
365
|
528
|
596
|
298
|
79
|
(160)
|
(104)
|
(80)
|
(119)
|
1
|
(244)
|
(461)
|
(431)
|
(437)
|
12
|
(217)
|
(212)
|
(129)
|
(174)
|
174
|
279
|
178
|
182
|
63
|
19
|
59
|
75
|
282
|
257
|
246
|
159
|
108
|
128
|
143
|
193
|
39
|
4
|
48
|
46
|
22
|
67
|
(39)
|
(70)
|
(19)
|
(77)
|
(21)
|
43
|
101
|
165
|
243
|
182
|
60
|
132
|
73
|
43
|
138
|
47
|
(78)
|
105
|
37
|
(23)
|
73
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
10
|
0
|
0
|
10
|
(162)
|
(161)
|
(380)
|
(493)
|
(681)
|
(763)
|
(542)
|
(428)
|
(79)
|
4
|
2
|
1
|
(57)
|
0
|
(57)
|
(57)
|
(105)
|
0
|
(100)
|
(100)
|
(38)
|
0
|
0
|
(70)
|
(120)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(291)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(30)
|
(30)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(111)
|
113
|
102
|
102
|
|
| Gain/Loss on Disposition of Assets |
92
|
145
|
164
|
22
|
37
|
417
|
442
|
252
|
447
|
88
|
307
|
354
|
716
|
654
|
417
|
(15)
|
(19)
|
(35)
|
(28)
|
(7)
|
(8)
|
(5)
|
(127)
|
291
|
377
|
365
|
492
|
64
|
(8)
|
6
|
0
|
(7)
|
(1)
|
(12)
|
(33)
|
(114)
|
(114)
|
(232)
|
(231)
|
(157)
|
(157)
|
(44)
|
(20)
|
(0)
|
2
|
25
|
22
|
17
|
3
|
441
|
434
|
750
|
761
|
315
|
321
|
(1)
|
(4)
|
(5)
|
(5)
|
(4)
|
(1)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(4)
|
(5)
|
(5)
|
(6)
|
(3)
|
(3)
|
(2)
|
(0)
|
1
|
5
|
7
|
7
|
|
| Total Other Income |
122
|
290
|
259
|
488
|
475
|
353
|
477
|
448
|
542
|
1 269
|
1 804
|
2 161
|
2 028
|
1 448
|
749
|
443
|
522
|
499
|
490
|
445
|
378
|
239
|
271
|
110
|
92
|
121
|
101
|
107
|
105
|
56
|
73
|
135
|
134
|
140
|
95
|
132
|
152
|
159
|
199
|
181
|
190
|
200
|
206
|
225
|
284
|
324
|
268
|
339
|
255
|
227
|
235
|
107
|
106
|
83
|
100
|
98
|
95
|
118
|
127
|
152
|
161
|
193
|
191
|
199
|
200
|
181
|
194
|
162
|
150
|
110
|
79
|
87
|
87
|
94
|
79
|
68
|
55
|
43
|
52
|
|
| Pre-Tax Income |
(1 658)
N/A
|
(2 323)
-40%
|
(1 847)
+20%
|
(1 618)
+12%
|
(1 370)
+15%
|
(331)
+76%
|
(331)
N/A
|
(268)
+19%
|
(167)
+38%
|
(712)
-326%
|
(98)
+86%
|
(590)
-502%
|
(1 094)
-85%
|
(1 283)
-17%
|
(2 218)
-73%
|
(1 516)
+32%
|
(581)
+62%
|
(108)
+81%
|
(40)
+63%
|
(203)
-408%
|
(929)
-358%
|
(1 362)
-47%
|
(1 399)
-3%
|
(886)
+37%
|
(461)
+48%
|
(277)
+40%
|
(44)
+84%
|
(771)
-1 652%
|
(1 143)
-48%
|
(1 127)
+1%
|
(1 242)
-10%
|
(609)
+51%
|
(783)
-29%
|
(693)
+11%
|
(478)
+31%
|
(540)
-13%
|
(151)
+72%
|
(313)
-107%
|
(501)
-60%
|
(600)
-20%
|
(551)
+8%
|
(293)
+47%
|
(92)
+69%
|
336
N/A
|
424
+26%
|
394
-7%
|
238
-40%
|
80
-66%
|
(184)
N/A
|
206
N/A
|
287
+39%
|
668
+133%
|
796
+19%
|
442
-44%
|
513
+16%
|
179
-65%
|
142
-20%
|
150
+5%
|
59
-60%
|
19
-68%
|
130
+584%
|
184
+42%
|
333
+81%
|
399
+20%
|
436
+9%
|
571
+31%
|
678
+19%
|
764
+13%
|
736
-4%
|
801
+9%
|
910
+14%
|
781
-14%
|
861
+10%
|
637
-26%
|
251
-61%
|
312
+24%
|
393
+26%
|
390
-1%
|
426
+9%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(169)
|
(175)
|
(331)
|
(458)
|
(403)
|
(435)
|
(296)
|
(177)
|
(176)
|
(329)
|
(419)
|
(435)
|
(416)
|
(327)
|
(244)
|
(210)
|
(233)
|
(211)
|
(203)
|
(251)
|
(227)
|
(212)
|
(232)
|
(211)
|
(229)
|
(179)
|
(127)
|
(29)
|
(21)
|
(2)
|
0
|
(25)
|
(41)
|
(85)
|
(90)
|
(103)
|
(89)
|
(63)
|
(67)
|
(56)
|
(77)
|
(92)
|
(102)
|
(95)
|
(80)
|
(66)
|
(40)
|
(23)
|
(13)
|
(5)
|
(16)
|
(149)
|
(153)
|
(165)
|
(201)
|
(76)
|
(90)
|
(84)
|
(63)
|
(32)
|
(35)
|
(21)
|
8
|
9
|
16
|
(22)
|
(71)
|
(41)
|
(58)
|
(82)
|
(103)
|
(154)
|
(166)
|
(130)
|
(78)
|
(65)
|
(110)
|
(113)
|
(105)
|
|
| Income from Continuing Operations |
(1 826)
|
(2 497)
|
(2 178)
|
(2 076)
|
(1 775)
|
(768)
|
(628)
|
(445)
|
(342)
|
(1 040)
|
(516)
|
(1 025)
|
(1 508)
|
(1 609)
|
(2 462)
|
(1 727)
|
(814)
|
(318)
|
(241)
|
(453)
|
(1 154)
|
(1 572)
|
(1 630)
|
(1 097)
|
(690)
|
(456)
|
(172)
|
(801)
|
(1 164)
|
(1 130)
|
(1 242)
|
(634)
|
(825)
|
(778)
|
(569)
|
(643)
|
(240)
|
(376)
|
(567)
|
(655)
|
(627)
|
(383)
|
(193)
|
242
|
344
|
327
|
198
|
57
|
(197)
|
201
|
271
|
519
|
644
|
277
|
313
|
103
|
52
|
66
|
(3)
|
(13)
|
95
|
162
|
342
|
408
|
452
|
550
|
608
|
723
|
678
|
719
|
807
|
627
|
696
|
506
|
173
|
247
|
282
|
276
|
321
|
|
| Income to Minority Interest |
(293)
|
(432)
|
(299)
|
163
|
252
|
202
|
230
|
(273)
|
(297)
|
(114)
|
(4)
|
381
|
586
|
698
|
712
|
420
|
108
|
(54)
|
(52)
|
35
|
225
|
354
|
344
|
202
|
89
|
50
|
6
|
303
|
450
|
443
|
500
|
237
|
351
|
344
|
245
|
313
|
141
|
198
|
309
|
325
|
305
|
227
|
106
|
(128)
|
(113)
|
(119)
|
(26)
|
55
|
99
|
(100)
|
(158)
|
(273)
|
(319)
|
(144)
|
(170)
|
(60)
|
(68)
|
(64)
|
(15)
|
(27)
|
(47)
|
(72)
|
(140)
|
(156)
|
(141)
|
(182)
|
(212)
|
(247)
|
(270)
|
(298)
|
(329)
|
(295)
|
(339)
|
(281)
|
(166)
|
(220)
|
(147)
|
(96)
|
(79)
|
|
| Net Income (Common) |
(2 147)
N/A
|
(2 958)
-38%
|
(2 505)
+15%
|
(1 940)
+23%
|
(1 524)
+21%
|
(566)
+63%
|
(398)
+30%
|
(718)
-80%
|
(639)
+11%
|
(1 154)
-81%
|
(521)
+55%
|
(644)
-24%
|
(925)
-44%
|
(916)
+1%
|
(1 757)
-92%
|
(1 307)
+26%
|
(715)
+45%
|
(380)
+47%
|
(297)
+22%
|
(418)
-41%
|
(928)
-122%
|
(1 215)
-31%
|
(1 284)
-6%
|
(895)
+30%
|
(600)
+33%
|
(406)
+32%
|
(166)
+59%
|
(498)
-200%
|
(714)
-43%
|
(687)
+4%
|
(742)
-8%
|
(397)
+46%
|
(474)
-19%
|
(434)
+8%
|
(324)
+25%
|
(330)
-2%
|
(99)
+70%
|
(177)
-79%
|
(257)
-45%
|
(330)
-28%
|
(322)
+2%
|
(158)
+51%
|
(89)
+44%
|
113
N/A
|
230
+103%
|
208
-10%
|
172
-17%
|
112
-35%
|
(98)
N/A
|
101
N/A
|
113
+12%
|
246
+117%
|
325
+32%
|
133
-59%
|
143
+8%
|
42
-70%
|
(16)
N/A
|
2
N/A
|
(18)
N/A
|
(40)
-115%
|
48
N/A
|
91
+90%
|
201
+123%
|
252
+25%
|
311
+23%
|
368
+18%
|
396
+8%
|
476
+20%
|
408
-14%
|
422
+3%
|
477
+13%
|
332
-30%
|
356
+7%
|
226
-37%
|
7
-97%
|
26
+279%
|
134
+409%
|
179
+34%
|
240
+34%
|
|
| EPS (Diluted) |
-126.29
N/A
|
-174
-38%
|
-147.35
+15%
|
-114.11
+23%
|
-89.64
+21%
|
-56.6
+37%
|
-14.21
+75%
|
-28.72
-102%
|
-16.81
+41%
|
-30.36
-81%
|
-13.71
+55%
|
-16.94
-24%
|
-24.34
-44%
|
-23.48
+4%
|
-45.05
-92%
|
-31.87
+29%
|
-9.05
+72%
|
-6.33
+30%
|
-4.95
+22%
|
-6.65
-34%
|
-9.18
-38%
|
-7.73
+16%
|
-7.97
-3%
|
-6.18
+22%
|
-3.75
+39%
|
-2.53
+33%
|
-1.03
+59%
|
-3.11
-202%
|
-4.45
-43%
|
-4.28
+4%
|
-4.63
-8%
|
-2.48
+46%
|
-2.96
-19%
|
-2.71
+8%
|
-2.02
+25%
|
-2.06
-2%
|
-0.62
+70%
|
-1.11
-79%
|
-1.61
-45%
|
-2.06
-28%
|
-2.01
+2%
|
-0.98
+51%
|
-0.55
+44%
|
0.7
N/A
|
1.21
+73%
|
1.09
-10%
|
0.92
-16%
|
0.59
-36%
|
-0.53
N/A
|
0.52
N/A
|
0.58
+12%
|
1.29
+122%
|
1.71
+33%
|
0.7
-59%
|
0.75
+7%
|
0.22
-71%
|
-0.08
N/A
|
0.01
N/A
|
-0.1
N/A
|
-0.21
-110%
|
0.25
N/A
|
0.48
+92%
|
1.01
+110%
|
1.25
+24%
|
1.36
+9%
|
1.6
+18%
|
1.7
+6%
|
2.07
+22%
|
1.78
-14%
|
1.77
-1%
|
1.94
+10%
|
1.38
-29%
|
1.45
+5%
|
0.96
-34%
|
0.03
-97%
|
0.11
+267%
|
0.56
+409%
|
0.75
+34%
|
1.01
+35%
|
|