logo

WOR

Worthington·NYSE
--
--(--)
--
--(--)

WOR fundamentals

During Q2 2026, Worthington (WOR) reported revenue of 327.45M, a YoY change of 19.49%. Net income was 27.03M, a YoY change of -3.50%. Click to view the full income statement and explore the company's earnings performance.
Income Statement
Q4,2015
Q1,2016
Q2,2016
Q3,2016
Q4,2016
Q1,2017
Q2,2017
Q3,2017
Q4,2017
Q1,2018
Q2,2018
Q3,2018
Q4,2018
Q1,2019
Q2,2019
Q3,2019
Q4,2019
Q1,2020
Q2,2020
Q3,2020
Q4,2020
Q1,2021
Q2,2021
Q3,2021
Q4,2021
Q1,2022
Q2,2022
Q3,2022
Q4,2022
Q1,2023
Q2,2023
Q3,2023
Q4,2023
Q1,2024
Q2,2024
Q3,2024
Q4,2024
Q1,2025
Q2,2025
Q3,2025
Q4,2025
Q1,2026
Q2,2026
TTM
Start Date
Mar 1, 2015
Jun 1, 2015
Sep 1, 2015
Dec 1, 2015
Mar 1, 2016
Jun 1, 2016
Sep 1, 2016
Dec 1, 2016
Mar 1, 2017
Jun 1, 2017
Sep 1, 2017
Dec 1, 2017
Mar 1, 2018
Jun 1, 2018
Sep 1, 2018
Dec 1, 2018
Mar 1, 2019
Jun 1, 2019
Sep 1, 2019
Dec 1, 2019
Mar 1, 2020
Jun 1, 2020
Sep 1, 2020
Dec 1, 2020
Mar 1, 2021
Jun 1, 2021
Sep 1, 2021
Dec 1, 2021
Mar 1, 2022
Jun 1, 2022
Sep 1, 2022
Dec 1, 2022
Mar 1, 2023
Jun 1, 2023
Sep 1, 2023
Dec 1, 2023
Mar 1, 2024
Jun 1, 2024
Sep 1, 2024
Dec 1, 2024
Mar 1, 2025
Jun 1, 2025
Sep 1, 2025
--
End Date
May 31, 2015
Aug 31, 2015
Nov 30, 2015
Feb 29, 2016
May 31, 2016
Aug 31, 2016
Nov 30, 2016
Feb 28, 2017
May 31, 2017
Aug 31, 2017
Nov 30, 2017
Feb 28, 2018
May 31, 2018
Aug 31, 2018
Nov 30, 2018
Feb 28, 2019
May 31, 2019
Aug 31, 2019
Nov 30, 2019
Feb 29, 2020
May 31, 2020
Aug 31, 2020
Nov 30, 2020
Feb 28, 2021
May 31, 2021
Aug 31, 2021
Nov 30, 2021
Feb 28, 2022
May 31, 2022
Aug 31, 2022
Nov 30, 2022
Feb 28, 2023
May 31, 2023
Aug 31, 2023
Nov 30, 2023
Feb 29, 2024
May 31, 2024
Aug 31, 2024
Nov 30, 2024
Feb 28, 2025
May 31, 2025
Aug 31, 2025
Nov 30, 2025
--
Fiscal Year-End
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
May 31
--
Revenue
846.02M
--
758.15M
--
699.82M
--
647.08M
--
714.67M
-15.53%
737.55M
-2.72%
727.78M
+4.00%
703.44M
+8.71%
845.34M
+18.28%
848.24M
+15.01%
871.27M
+19.72%
841.66M
+19.65%
1.02B
+20.72%
988.11M
+16.49%
958.23M
+9.98%
874.38M
+3.89%
938.84M
-8.00%
855.86M
-13.38%
827.64M
-13.63%
764.00M
-12.62%
611.63M
-34.85%
702.91M
-17.87%
731.09M
-11.67%
759.11M
-0.64%
978.32M
+59.95%
1.11B
+58.03%
1.23B
+68.63%
1.38B
+81.56%
-2.41B
-346.62%
1.41B
+26.81%
1.18B
-4.65%
346.31M
-74.87%
368.80M
+115.29%
311.92M
-77.86%
298.23M
-74.63%
316.75M
-8.54%
318.80M
-13.56%
257.31M
-17.51%
274.05M
-8.11%
304.52M
-3.86%
317.88M
-0.29%
303.71M
+18.03%
327.45M
+19.49%
1.25B
--
Sales and Services Revenue
846.02M
--
758.15M
--
699.82M
--
647.08M
--
714.67M
-15.53%
737.55M
-2.72%
727.78M
+4.00%
703.44M
+8.71%
845.34M
+18.28%
848.24M
+15.01%
871.27M
+19.72%
841.66M
+19.65%
1.02B
+20.72%
988.11M
+16.49%
958.23M
+9.98%
874.38M
+3.89%
938.84M
-8.00%
855.86M
-13.38%
827.64M
-13.63%
764.00M
-12.62%
611.63M
-34.85%
702.91M
-17.87%
731.09M
-11.67%
759.11M
-0.64%
978.32M
+59.95%
1.11B
+58.03%
1.23B
+68.63%
1.38B
+81.56%
-2.41B
-346.62%
1.41B
+26.81%
1.18B
-4.65%
346.31M
-74.87%
368.80M
+115.29%
311.92M
-77.86%
298.23M
-74.63%
316.75M
-8.54%
318.80M
-13.56%
257.31M
-17.51%
274.05M
-8.11%
304.52M
-3.86%
317.88M
-0.29%
303.71M
+18.03%
327.45M
+19.49%
1.25B
--
Cost of Revenue
735.71M
--
645.13M
--
590.64M
--
551.16M
--
580.20M
-21.14%
590.27M
-8.50%
604.98M
+2.43%
592.45M
+7.49%
690.51M
+19.01%
715.46M
+21.21%
731.19M
+20.86%
714.60M
+20.62%
857.51M
+24.19%
845.11M
+18.12%
837.29M
+14.51%
784.36M
+9.76%
812.84M
-5.21%
738.57M
-12.61%
707.03M
-15.56%
648.45M
-17.33%
521.74M
-35.81%
589.55M
-20.18%
595.62M
-15.76%
595.01M
-8.24%
752.17M
+44.17%
891.44M
+51.21%
1.05B
+76.00%
1.24B
+107.58%
-2.19B
-391.59%
1.24B
+39.02%
1.07B
+2.05%
267.34M
-78.35%
274.64M
+112.52%
242.29M
-80.45%
234.95M
-78.04%
243.64M
-8.87%
239.80M
-12.69%
194.81M
-19.59%
199.99M
-14.88%
215.28M
-11.64%
224.65M
-6.32%
221.42M
+13.66%
242.82M
+21.42%
904.17M
--
Cost of Goods and Services
--
--
--
--
--
--
--
--
2.37B
--
--
--
--
--
--
--
2.48B
+4.69%
--
--
--
--
--
--
3.02B
+21.81%
--
--
--
--
--
--
3.28B
+8.64%
--
--
--
--
--
--
2.62B
-20.24%
--
--
--
--
--
--
2.53B
-3.19%
--
--
--
--
--
--
981.58M
-61.24%
--
--
--
--
--
--
1.09B
+11.55%
242.29M
--
234.95M
--
243.64M
--
239.80M
-78.10%
194.81M
-19.59%
199.99M
-14.88%
215.28M
-11.64%
224.65M
-6.32%
221.42M
+13.66%
242.82M
+21.42%
904.17M
--
Gross Profit
110.31M
--
113.02M
--
109.18M
--
95.92M
--
134.47M
+21.90%
147.28M
+30.32%
122.80M
+12.48%
110.99M
+15.71%
154.83M
+15.14%
132.78M
-9.85%
140.08M
+14.07%
127.05M
+14.47%
162.95M
+5.24%
143.00M
+7.70%
120.93M
-13.67%
90.02M
-29.15%
126.00M
-22.67%
117.29M
-17.98%
120.61M
-0.27%
115.55M
+28.35%
89.89M
-28.66%
113.36M
-3.35%
135.47M
+12.32%
164.10M
+42.02%
226.15M
+151.58%
219.37M
+93.52%
184.59M
+36.26%
143.13M
-12.78%
-219.49M
-197.05%
169.37M
-22.79%
105.76M
-42.70%
78.97M
-44.82%
94.16M
+142.90%
69.63M
-58.89%
63.28M
-40.17%
73.11M
-7.42%
79.00M
-16.10%
62.49M
-10.25%
74.06M
+17.04%
89.25M
+22.07%
93.23M
+18.02%
82.28M
+31.66%
84.63M
+14.27%
349.39M
--
Other Operating Income
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
7.42M
--
--
--
--
--
--
--
11.02M
+48.47%
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
2.62M
--
--
--
--
--
--
--
367.00K
-85.97%
--
--
--
--
--
--
0
-100.00%
--
--
--
--
--
--
0
--
--
--
--
--
--
--
Operating Expenses
83.10M
--
82.02M
--
97.21M
--
70.85M
--
80.46M
-3.17%
82.38M
+0.44%
79.76M
-17.95%
76.67M
+8.21%
83.97M
+4.36%
90.55M
+9.92%
88.02M
+10.36%
84.29M
+9.94%
165.80M
+97.45%
92.09M
+1.69%
85.07M
-3.35%
64.04M
-24.02%
105.01M
-36.67%
131.88M
+43.21%
88.49M
+4.02%
116.93M
+82.58%
83.55M
-20.44%
143.48M
+8.80%
98.11M
+10.87%
114.33M
-2.23%
115.69M
+38.48%
83.58M
-41.75%
94.13M
-4.06%
105.52M
-7.71%
-1.79M
-101.55%
102.66M
+22.83%
112.78M
+19.81%
74.97M
-28.95%
79.23M
+4526.03%
76.95M
-25.04%
77.64M
-31.15%
68.83M
-8.19%
135.05M
+70.46%
67.19M
-12.68%
70.54M
-9.15%
68.38M
-0.66%
123.64M
-8.45%
73.04M
+8.70%
72.36M
+2.59%
337.42M
--
Selling, General and Administrative Expenses
76.59M
--
75.95M
--
72.72M
--
70.15M
--
78.58M
+2.59%
81.06M
+6.72%
76.49M
+5.18%
75.28M
+7.31%
83.55M
+6.33%
88.25M
+8.87%
89.42M
+16.92%
84.29M
+11.98%
105.49M
+26.26%
90.64M
+2.71%
84.67M
-5.32%
75.22M
-10.76%
87.86M
-16.71%
90.82M
+0.20%
88.54M
+4.58%
80.93M
+7.59%
67.82M
-22.82%
82.20M
-9.50%
82.13M
-7.24%
86.89M
+7.37%
99.92M
+47.35%
95.85M
+16.61%
96.13M
+17.05%
102.94M
+18.47%
-13.50M
-113.51%
103.45M
+7.93%
107.81M
+12.15%
71.36M
-30.68%
75.91M
+662.46%
74.54M
-27.94%
70.58M
-34.53%
65.13M
-8.72%
73.21M
-3.56%
66.04M
-11.41%
67.92M
-3.78%
63.01M
-3.27%
71.45M
-2.40%
70.56M
+6.86%
70.72M
+4.13%
275.75M
--
Loss on Impairment of Other Assets
--
--
--
--
--
--
--
--
25.96M
--
--
--
--
--
--
--
0
-100.00%
--
--
--
--
--
--
61.21M
--
--
--
--
--
--
--
7.82M
-87.23%
--
--
--
--
--
--
82.69M
+957.82%
--
--
--
--
--
--
13.74M
-83.38%
--
--
--
--
--
--
0
-100.00%
--
--
--
--
--
--
484.00K
--
--
--
--
--
--
--
32.98M
+6713.02%
--
--
--
--
--
--
50.81M
+54.10%
--
--
--
--
--
--
Other Operating Expenses
6.51M
--
6.07M
--
24.48M
--
702.00K
--
-24.08M
-470.10%
1.33M
-78.12%
3.27M
-86.64%
1.39M
+98.58%
417.00K
+101.73%
2.30M
+73.49%
-1.41M
-142.94%
-3.00K
-100.22%
-896.00K
-314.87%
1.45M
-37.28%
402.00K
+128.61%
-11.18M
-372433.33%
9.33M
+1141.18%
41.06M
+2741.25%
-50.00K
-112.44%
36.00M
+422.15%
-66.96M
-817.77%
61.28M
+49.27%
15.98M
+32062.00%
27.43M
-23.81%
2.03M
+103.03%
-12.27M
-120.03%
-2.00M
-112.54%
2.57M
-90.62%
11.71M
+477.79%
-788.00K
+93.58%
4.96M
+347.70%
3.61M
+40.44%
2.83M
-75.81%
2.41M
+405.84%
7.06M
+42.26%
3.70M
+2.35%
28.86M
+919.17%
1.16M
-51.95%
2.62M
-62.90%
5.37M
+45.36%
1.37M
-95.25%
2.48M
+113.82%
1.64M
-37.25%
10.87M
--
Operating Income
27.21M
--
31.00M
--
11.97M
--
25.07M
--
54.01M
+98.48%
64.90M
+109.38%
43.04M
+259.54%
34.32M
+36.89%
70.86M
+31.19%
42.23M
-34.94%
52.06M
+20.94%
42.76M
+24.60%
4.56M
-93.56%
50.91M
+20.57%
35.86M
-31.11%
25.98M
-39.25%
32.01M
+601.56%
-14.59M
-128.65%
32.12M
-10.45%
-1.39M
-105.34%
6.34M
-80.18%
-30.12M
-106.48%
37.36M
+16.33%
49.77M
+3691.05%
110.46M
+1640.87%
135.80M
+550.84%
90.47M
+142.12%
37.61M
-24.43%
-215.08M
-294.72%
66.71M
-50.87%
-7.01M
-107.75%
4.00M
-89.36%
15.30M
+107.11%
-7.32M
-110.98%
-14.37M
-104.83%
4.28M
+7.03%
-56.05M
-466.30%
-4.70M
+35.84%
3.52M
+124.51%
20.87M
+387.46%
-30.41M
+45.75%
9.24M
+296.70%
12.26M
+248.31%
11.97M
--
Non-Operating Income (Loss)
9.24M
--
18.15M
--
22.44M
--
20.41M
--
33.56M
+262.97%
27.54M
+51.73%
20.34M
-9.38%
15.77M
-22.74%
20.36M
-39.33%
18.85M
-31.56%
7.73M
-62.00%
11.49M
-27.12%
29.39M
+44.36%
20.55M
+9.01%
13.05M
+68.83%
11.99M
+4.27%
16.11M
-45.17%
11.95M
-41.84%
40.67M
+211.70%
25.10M
+109.43%
10.58M
-34.34%
812.64M
+6701.45%
-125.32M
-408.16%
27.39M
+9.13%
35.53M
+235.85%
45.83M
-94.36%
53.95M
+143.05%
39.72M
+44.99%
22.36M
-37.07%
18.03M
-60.66%
30.65M
-43.18%
33.14M
-16.56%
48.65M
+117.56%
43.12M
+139.16%
38.91M
+26.95%
36.19M
+9.20%
29.25M
-39.88%
35.49M
-17.69%
33.59M
-13.68%
31.71M
-12.38%
38.74M
+32.43%
36.44M
+2.67%
23.52M
-29.99%
130.40M
--
Income (Loss) from Affiliates
18.43M
--
26.58M
--
29.25M
--
24.99M
--
34.14M
+85.23%
34.54M
+29.96%
27.12M
-7.26%
22.70M
-9.19%
25.67M
-24.81%
27.31M
-20.95%
16.45M
-39.37%
19.77M
-12.90%
39.62M
+54.32%
30.01M
+9.90%
21.09M
+28.23%
20.80M
+5.22%
25.14M
-36.54%
24.77M
-17.47%
47.35M
+124.53%
25.48M
+22.48%
17.26M
-31.37%
23.63M
-4.57%
25.63M
-45.86%
34.41M
+35.07%
-612.72M
-3650.74%
52.92M
+123.90%
60.22M
+134.94%
47.47M
+37.93%
23.25M
+103.80%
31.71M
-40.07%
36.86M
-38.79%
37.11M
-21.82%
51.26M
+120.42%
45.42M
+43.24%
38.67M
+4.91%
43.23M
+16.50%
40.39M
-21.21%
35.49M
-21.87%
34.56M
-10.63%
32.08M
-25.80%
42.71M
+5.74%
36.66M
+3.28%
29.12M
-15.74%
140.56M
--
Gain (Loss) on Other Investment
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
0
--
--
--
--
--
--
--
0
--
--
--
--
--
--
--
655.10M
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Non-Operating Income (Loss)
-961.00K
--
-578.00K
--
996.00K
--
3.31M
--
7.54M
+885.02%
863.00K
+249.31%
872.00K
-12.45%
--
--
3.76M
-50.11%
348.00K
-59.68%
1.32M
+51.49%
1.50M
--
-173.00K
-104.60%
265.00K
-23.85%
1.43M
+8.40%
525.00K
-65.00%
494.00K
+385.55%
-3.34M
-1360.00%
636.00K
-55.59%
6.99M
+1230.48%
783.00K
+58.50%
796.59M
+23957.23%
-143.40M
-22647.80%
539.00K
-92.28%
797.00K
+1.79%
630.00K
-99.92%
1.04M
+100.73%
393.00K
-27.09%
-211.00K
-126.47%
-5.09M
-907.30%
1.41M
+35.10%
217.00K
-44.78%
2.00K
+100.95%
-1.24M
+75.72%
714.00K
-49.18%
-7.00M
-3323.50%
-11.15M
-557400.00%
486.00K
+139.35%
65.00K
-90.90%
258.00K
+103.69%
-4.03M
+63.83%
-156.00K
-132.10%
-4.13M
-6453.85%
-8.06M
--
Net Interest Expense
8.23M
--
7.85M
--
7.80M
--
7.89M
--
8.13M
-1.17%
7.87M
+0.20%
7.66M
-1.81%
6.92M
-12.19%
9.08M
+11.65%
8.81M
+11.91%
10.04M
+31.08%
9.78M
+41.16%
10.05M
+10.76%
9.73M
+10.46%
9.47M
-5.64%
9.34M
-4.44%
9.52M
-5.30%
9.48M
-2.55%
7.32M
-22.77%
7.36M
-21.19%
7.46M
-21.67%
7.59M
-19.94%
7.55M
+3.19%
7.56M
+2.66%
7.65M
+2.56%
7.72M
+1.69%
7.31M
-3.13%
8.14M
+7.70%
682.00K
-91.08%
8.60M
+11.40%
7.61M
+4.10%
4.19M
-48.57%
2.61M
+282.55%
1.07M
-87.51%
472.00K
-93.80%
50.00K
-98.81%
-9.00K
-100.34%
489.00K
-54.47%
1.03M
+118.86%
628.00K
+1156.00%
-60.00K
-566.67%
63.00K
-87.12%
1.47M
+42.50%
2.10M
--
Interest Expense
8.23M
--
7.85M
--
7.80M
--
7.89M
--
8.13M
-1.17%
7.87M
+0.20%
7.66M
-1.81%
7.67M
-2.69%
6.59M
-18.90%
8.81M
+11.91%
10.04M
+31.08%
9.78M
+27.38%
10.05M
+52.49%
9.73M
+10.46%
9.47M
-5.64%
9.34M
-4.44%
9.52M
-5.30%
9.48M
-2.55%
7.32M
-22.77%
7.36M
-21.19%
7.46M
-21.67%
7.59M
-19.94%
7.55M
+3.19%
7.56M
+2.66%
-22.70M
-404.28%
7.72M
+1.69%
7.31M
-3.13%
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Interest Income
--
--
--
--
--
--
--
--
--
--
--
--
--
--
749.00K
--
-2.48M
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Pretax Income From Continuing Operations
36.46M
--
49.15M
--
34.42M
--
45.48M
--
87.57M
+140.19%
92.44M
+88.09%
63.38M
+84.16%
50.09M
+10.13%
91.22M
+4.17%
61.07M
-33.93%
59.79M
-5.67%
54.26M
+8.32%
33.95M
-62.78%
71.46M
+17.00%
48.91M
-18.19%
37.96M
-30.03%
48.13M
+41.74%
-2.64M
-103.69%
72.78M
+48.81%
23.72M
-37.53%
16.93M
-64.83%
782.52M
+29740.76%
-87.96M
-220.84%
77.17M
+225.38%
145.99M
+762.58%
181.63M
-76.79%
144.41M
+264.18%
77.33M
+0.21%
-192.72M
-232.01%
84.74M
-53.34%
23.64M
-83.63%
37.14M
-51.97%
63.95M
+133.18%
35.79M
-57.76%
24.54M
+3.84%
40.47M
+8.96%
-26.80M
-141.90%
30.79M
-13.97%
37.11M
+51.20%
52.58M
+29.92%
8.33M
+131.09%
45.68M
+48.36%
35.78M
-3.58%
142.37M
--
Income Tax Expense
6.23M
--
14.15M
--
8.66M
--
11.34M
--
24.83M
+298.43%
23.90M
+68.90%
13.52M
+55.97%
11.14M
-1.77%
30.64M
+23.38%
13.00M
-45.61%
18.16M
+34.41%
-24.04M
-315.77%
1.10M
-96.42%
14.50M
+11.54%
11.12M
-38.79%
8.41M
+135.01%
9.15M
+734.95%
-185.00K
-101.28%
15.86M
+42.67%
4.83M
-42.63%
5.84M
-36.23%
163.78M
+88628.65%
-19.45M
-222.58%
4.49M
-7.10%
27.45M
+370.34%
40.15M
-75.49%
31.23M
+260.59%
18.68M
+316.57%
-37.36M
-236.10%
19.50M
-51.44%
4.13M
-86.77%
7.39M
-60.44%
13.83M
+137.01%
8.96M
-54.05%
6.61M
+59.99%
18.47M
+149.91%
4.99M
-63.94%
6.78M
-24.31%
9.10M
+37.69%
13.24M
-28.32%
4.72M
-5.40%
10.86M
+60.13%
8.75M
-3.84%
37.57M
--
Current Income Tax
--
--
--
--
--
--
--
--
51.63M
--
--
--
--
--
--
--
60.75M
+17.65%
--
--
--
--
--
--
46.46M
-23.52%
--
--
--
--
--
--
25.75M
-44.58%
--
--
--
--
--
--
27.65M
+7.39%
--
--
--
--
--
--
171.44M
+520.03%
--
--
--
--
--
--
42.12M
-75.43%
--
--
--
--
--
--
41.61M
-1.20%
--
--
--
--
--
--
35.98M
-13.52%
--
--
--
--
--
--
52.28M
+45.27%
--
--
--
--
--
--
Deferred Income Tax
--
--
--
--
--
--
--
--
7.35M
--
--
--
--
--
--
--
18.44M
+150.79%
--
--
--
--
--
--
-38.24M
-307.33%
--
--
--
--
--
--
17.43M
+145.60%
--
--
--
--
--
--
-1.31M
-107.51%
--
--
--
--
--
--
4.82M
+468.37%
--
--
--
--
--
--
10.58M
+119.47%
--
--
--
--
--
--
-7.08M
-166.88%
--
--
--
--
--
--
3.04M
+142.98%
--
--
--
--
--
--
-18.44M
-706.11%
--
--
--
--
--
--
Income from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
241.32M
--
--
--
--
--
20.51M
--
84.04M
-65.18%
72.87M
--
10.23M
--
0
-100.00%
-265.00K
-100.32%
--
--
--
--
0
--
0
+100.00%
--
--
--
--
--
--
Net Income
30.23M
--
34.99M
--
25.75M
--
34.14M
--
62.74M
+107.57%
68.54M
+95.85%
49.87M
+93.65%
38.95M
+14.08%
60.58M
-3.44%
48.07M
-29.86%
41.62M
-16.53%
78.30M
+101.01%
32.86M
-45.77%
56.96M
+18.48%
37.79M
-9.20%
29.55M
-62.26%
38.98M
+18.62%
-2.46M
-104.31%
56.92M
+50.62%
18.89M
-36.08%
11.09M
-71.55%
618.74M
+25303.18%
-68.51M
-220.36%
72.68M
+284.81%
118.54M
+969.01%
141.47M
-77.13%
113.19M
+265.20%
58.65M
-19.31%
85.96M
-27.49%
65.24M
-53.88%
19.50M
-82.77%
50.26M
-14.30%
134.16M
+56.08%
99.70M
+52.82%
28.17M
+44.41%
22.00M
-56.23%
-32.05M
-123.89%
24.01M
-75.92%
28.01M
-0.56%
39.34M
+78.81%
3.61M
+111.28%
34.82M
+45.04%
27.03M
-3.50%
104.80M
--
Net Income Attributable to Minority Interests
1.36M
--
3.03M
--
2.38M
--
4.30M
--
4.21M
+209.70%
2.97M
-1.92%
3.30M
+39.03%
3.06M
-28.72%
4.09M
-2.99%
2.54M
-14.45%
2.22M
-32.80%
-791.00K
-125.83%
2.09M
-48.94%
2.02M
-20.63%
3.79M
+70.80%
2.77M
+450.82%
1.24M
-40.76%
2.32M
+15.13%
4.84M
+27.60%
3.58M
+28.90%
-5.09M
-511.16%
2.06M
-11.12%
5.53M
+14.39%
5.07M
+41.82%
4.99M
+198.05%
8.98M
+335.48%
2.88M
-47.87%
2.31M
-54.56%
5.71M
+14.40%
1.16M
-87.07%
3.29M
+13.97%
3.93M
+70.63%
4.26M
-25.33%
3.60M
+209.55%
3.87M
+17.58%
0
-100.00%
-263.00K
-106.17%
-245.00K
-106.81%
-251.00K
-106.49%
-324.00K
--
-263.00K
--
-327.00K
-33.47%
-299.00K
-19.12%
-1.21M
--
Net Income Attributable to Owners of the Company
28.86M
--
31.97M
--
23.38M
--
29.85M
--
58.52M
+102.75%
65.57M
+105.10%
46.56M
+99.20%
35.89M
+20.24%
56.49M
-3.47%
45.53M
-30.55%
39.40M
-15.38%
79.09M
+120.37%
30.77M
-45.54%
54.94M
+20.66%
34.00M
-13.71%
26.77M
-66.15%
37.74M
+22.65%
-4.78M
-108.69%
52.09M
+53.19%
15.31M
-42.81%
16.18M
-57.14%
616.67M
+13011.96%
-74.04M
-242.16%
67.61M
+341.57%
113.56M
+602.04%
132.49M
-78.52%
110.30M
+248.97%
56.34M
-16.66%
80.25M
-29.33%
64.08M
-51.63%
16.22M
-85.30%
46.33M
-17.78%
129.90M
+61.87%
96.11M
+49.97%
24.30M
+49.85%
22.00M
-52.51%
-31.79M
-124.47%
24.25M
-74.76%
28.26M
+16.29%
39.66M
+80.29%
3.88M
+112.20%
35.15M
+44.92%
27.33M
-3.30%
106.02M
--
Net Income Attributable to Common Stockholders
28.86M
--
31.97M
--
23.38M
--
29.85M
--
58.52M
+102.75%
65.57M
+105.10%
46.56M
+99.20%
35.89M
+20.24%
56.49M
-3.47%
45.53M
-30.55%
39.40M
-15.38%
79.09M
+120.37%
30.77M
-45.54%
54.94M
+20.66%
34.00M
-13.71%
26.77M
-66.15%
37.74M
+22.65%
-4.78M
-108.69%
52.09M
+53.19%
15.31M
-42.81%
16.18M
-57.14%
616.67M
+13011.96%
-74.04M
-242.16%
67.61M
+341.57%
113.56M
+602.04%
132.49M
-78.52%
110.30M
+248.97%
56.34M
-16.66%
80.25M
-29.33%
64.08M
-51.63%
16.22M
-85.30%
46.33M
-17.78%
129.90M
+61.87%
96.11M
+49.97%
24.30M
+49.85%
22.00M
-52.51%
-31.79M
-124.47%
24.25M
-74.76%
28.26M
+16.29%
39.66M
+80.29%
3.88M
+112.20%
35.15M
+44.92%
27.33M
-3.30%
106.02M
--
Other Comprehensive Income
-6.73M
--
2.44M
--
-11.74M
--
13.99M
--
20.17M
+399.91%
-40.00K
-101.64%
-5.87M
+50.03%
-51.00K
-100.36%
6.72M
-66.70%
17.75M
+44482.50%
-699.00K
+88.08%
9.24M
+18211.76%
-11.02M
-264.07%
-5.76M
-132.46%
-11.30M
-1516.60%
917.00K
-90.07%
-12.86M
-16.67%
3.16M
+154.77%
9.97M
+188.23%
1.72M
+87.68%
-6.60M
+48.67%
11.24M
+256.21%
14.16M
+42.06%
28.85M
+1576.12%
26.35M
+499.27%
-4.27M
-138.02%
-57.86M
-508.52%
-19.35M
-167.07%
13.24M
-49.75%
-20.46M
-378.76%
-3.22M
+94.43%
36.23M
+287.24%
-12.87M
-197.19%
-5.41M
+73.57%
14.45M
+548.08%
6.32M
-82.55%
8.99M
+169.84%
484.00K
+108.95%
-3.32M
-122.98%
-2.00M
-131.55%
8.43M
-6.25%
1.08M
+123.76%
-1.60M
+51.87%
5.92M
--
Total Comprehensive Income
23.50M
--
37.44M
--
14.01M
--
48.13M
--
82.91M
+252.81%
68.50M
+82.95%
44.00M
+213.99%
38.90M
-19.18%
67.30M
-18.83%
65.83M
-3.90%
40.92M
-7.00%
87.53M
+125.02%
21.84M
-67.56%
51.20M
-22.23%
26.49M
-35.26%
30.46M
-65.20%
26.12M
+19.61%
701.00K
-98.63%
66.89M
+152.50%
20.61M
-32.35%
4.49M
-82.81%
629.98M
+89768.76%
-54.35M
-181.25%
101.53M
+392.64%
144.89M
+3127.76%
137.20M
-78.22%
55.33M
+201.80%
39.30M
-61.29%
99.20M
-31.54%
44.78M
-67.36%
16.28M
-70.57%
86.49M
+120.07%
121.29M
+22.27%
94.30M
+110.56%
42.61M
+161.73%
28.32M
-67.25%
-23.06M
-119.01%
24.49M
-74.03%
24.69M
-42.06%
37.34M
+31.85%
12.04M
+152.22%
35.90M
+46.59%
25.43M
+3.01%
110.72M
--
Total Comprehensive Income Attributable to Minority Interests
1.32M
--
2.97M
--
1.76M
--
7.48M
--
4.43M
+236.60%
2.97M
+0.07%
3.15M
+79.26%
3.07M
-58.92%
4.20M
-5.35%
2.98M
+0.20%
2.14M
-32.20%
-680.00K
-122.14%
1.99M
-52.55%
2.00M
-32.90%
3.73M
+74.61%
2.80M
+512.21%
1.16M
-41.69%
2.32M
+16.11%
4.84M
+29.48%
3.58M
+27.61%
-5.09M
-538.07%
2.06M
-11.12%
5.53M
+14.39%
5.07M
+41.82%
4.99M
+198.05%
8.98M
+335.48%
2.88M
-47.87%
2.31M
-54.56%
5.71M
+14.40%
1.16M
-87.07%
3.29M
+13.97%
3.93M
+70.63%
4.26M
-25.33%
3.60M
+209.55%
3.87M
+17.58%
0
-100.00%
-263.00K
-106.17%
-245.00K
-106.81%
-251.00K
-106.49%
-324.00K
--
-263.00K
--
-327.00K
-33.47%
-299.00K
-19.12%
-1.21M
--
Total Comprehensive Income Attributable to Owners of the Company
22.18M
--
34.47M
--
12.25M
--
40.65M
--
78.48M
+253.78%
65.52M
+90.09%
40.85M
+233.34%
35.83M
-11.87%
63.10M
-19.59%
62.85M
-4.08%
38.78M
-5.05%
88.21M
+146.21%
19.84M
-68.55%
49.20M
-21.72%
22.76M
-41.32%
27.66M
-68.64%
24.95M
+25.76%
-1.62M
-103.29%
62.06M
+172.69%
17.03M
-38.43%
9.57M
-61.63%
627.92M
+38860.31%
-59.88M
-196.50%
96.45M
+466.32%
139.91M
+1361.17%
128.22M
-79.58%
52.44M
+187.58%
36.99M
-61.65%
93.50M
-33.17%
43.62M
-65.98%
12.99M
-75.22%
82.55M
+123.15%
117.03M
+25.17%
90.70M
+107.93%
38.75M
+198.20%
28.32M
-65.69%
-22.80M
-119.48%
24.74M
-72.73%
24.94M
-35.64%
37.67M
+32.99%
12.30M
+153.97%
36.23M
+46.46%
25.73M
+3.17%
111.93M
--
Basic EPS
--
--
0.5
--
0.37
--
0.48
--
--
--
1.06
+112.00%
0.75
+102.70%
0.57
+18.75%
0.9
--
0.73
-31.13%
0.64
-14.67%
1.31
+129.82%
0.52
-42.22%
0.94
+28.77%
0.59
-7.81%
0.47
-64.12%
0.68
+30.77%
-0.09
-109.57%
0.95
+61.02%
0.28
-40.43%
0.3
-55.88%
11.41
+12777.78%
-1.4
-247.37%
1.3
+364.29%
2.21
+636.67%
2.61
-77.13%
2.19
+256.43%
1.13
-13.08%
1.66
-24.89%
1.32
-49.43%
0.33
-84.93%
0.95
-15.93%
2.67
+60.84%
1.97
+49.24%
0.49
+48.48%
0.45
-52.63%
-0.64
-123.97%
0.49
-75.13%
0.57
+16.33%
0.8
+77.78%
0.08
+112.50%
0.71
+44.90%
0.56
-1.75%
2.15
--
Basic EPS from Continuing Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
0.55
--
0.36
--
0.45
--
--
--
0.49
-10.91%
0.57
+58.33%
0.8
+77.78%
--
--
0.71
+44.90%
0.56
-1.75%
--
--
Basic EPS from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
1.42
--
0.13
--
0
--
--
--
--
--
--
--
0
--
--
--
--
--
--
--
--
--
Diluted EPS
--
--
0.48
--
0.36
--
0.47
--
--
--
1.02
+112.50%
0.72
+100.00%
0.55
+17.02%
--
--
0.7
-31.37%
0.62
-13.89%
1.27
+130.91%
--
--
0.91
+30.00%
0.57
-8.06%
0.46
-63.78%
--
--
-0.09
-109.89%
0.93
+63.16%
0.27
-41.30%
--
--
11.22
+12566.67%
-1.4
-250.54%
1.27
+370.37%
--
--
2.55
-77.27%
2.15
+253.57%
1.11
-12.60%
--
--
1.3
-49.02%
0.33
-84.65%
0.94
-15.32%
--
--
1.93
+48.46%
0.49
+48.48%
0.44
-53.19%
--
--
0.48
-75.13%
0.56
+14.29%
0.79
+79.55%
--
--
0.7
+45.83%
0.55
-1.79%
--
--
Diluted EPS from Continuing Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
0.54
--
0.36
--
0.44
--
--
--
0.48
-11.11%
0.56
+55.56%
0.79
+79.55%
--
--
0.7
+45.83%
0.55
-1.79%
--
--
Diluted EPS from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
1.39
--
0.13
--
0
--
--
--
--
--
--
--
0
--
--
--
--
--
--
--
--
--