Adams Resources & Energy Inc
AMEX:AE
Income Statement
Earnings Waterfall
Adams Resources & Energy Inc
Income Statement
Adams Resources & Energy Inc
| Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Revenue |
7 022
N/A
|
6 353
-10%
|
5 651
-11%
|
5 136
-9%
|
4 717
-8%
|
3 754
-20%
|
2 976
-21%
|
2 241
-25%
|
2 323
+4%
|
1 862
-20%
|
1 796
-4%
|
1 693
-6%
|
1 722
+2%
|
1 710
-1%
|
1 778
+4%
|
1 929
+9%
|
2 070
+7%
|
2 135
+3%
|
2 182
+2%
|
2 269
+4%
|
2 365
+4%
|
2 325
-2%
|
2 378
+2%
|
2 366
-1%
|
2 247
-5%
|
2 245
0%
|
2 220
-1%
|
2 295
+3%
|
2 636
+15%
|
3 116
+18%
|
3 827
+23%
|
4 415
+15%
|
4 160
-6%
|
3 534
-15%
|
2 769
-22%
|
2 057
-26%
|
1 943
-6%
|
2 137
+10%
|
2 169
+1%
|
2 095
-3%
|
2 212
+6%
|
2 342
+6%
|
2 572
+10%
|
2 826
+10%
|
3 214
+14%
|
3 259
+1%
|
3 313
+2%
|
3 352
+1%
|
3 381
+1%
|
3 451
+2%
|
3 585
+4%
|
3 849
+7%
|
3 946
+3%
|
3 943
0%
|
4 138
+5%
|
4 251
+3%
|
4 133
-3%
|
3 739
-10%
|
3 180
-15%
|
2 446
-23%
|
1 944
-21%
|
1 639
-16%
|
1 332
-19%
|
1 149
-14%
|
1 100
-4%
|
1 152
+5%
|
1 174
+2%
|
1 213
+3%
|
1 322
+9%
|
1 406
+6%
|
1 543
+10%
|
1 716
+11%
|
1 750
+2%
|
1 808
+3%
|
1 840
+2%
|
1 823
-1%
|
1 811
-1%
|
1 720
-5%
|
1 387
-19%
|
1 204
-13%
|
1 022
-15%
|
994
-3%
|
1 329
+34%
|
1 630
+23%
|
2 025
+24%
|
2 474
+22%
|
2 979
+20%
|
3 264
+10%
|
3 367
+3%
|
3 243
-4%
|
2 876
-11%
|
2 783
-3%
|
2 745
-1%
|
2 756
+0%
|
2 850
+3%
|
2 784
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 996)
|
(6 327)
|
(5 631)
|
(5 121)
|
(4 715)
|
(3 751)
|
(2 971)
|
(2 235)
|
(2 307)
|
(1 844)
|
(1 776)
|
(1 671)
|
(1 701)
|
(1 691)
|
(1 760)
|
(1 906)
|
(2 041)
|
(2 104)
|
(2 149)
|
(2 235)
|
(2 323)
|
(2 282)
|
(2 331)
|
(2 323)
|
(2 214)
|
(2 216)
|
(2 190)
|
(2 264)
|
(2 602)
|
(3 079)
|
(3 787)
|
(4 388)
|
(4 148)
|
(3 524)
|
(2 762)
|
(2 039)
|
(1 917)
|
(2 110)
|
(2 144)
|
(2 067)
|
(2 179)
|
(2 305)
|
(2 531)
|
(2 773)
|
(3 156)
|
(3 195)
|
(3 245)
|
(3 284)
|
(3 309)
|
(3 375)
|
(3 507)
|
(3 774)
|
(3 880)
|
(3 881)
|
(4 079)
|
(4 199)
|
(4 093)
|
(3 701)
|
(3 141)
|
(2 411)
|
(1 913)
|
(1 613)
|
(1 308)
|
(1 128)
|
(1 064)
|
(1 121)
|
(1 150)
|
(1 189)
|
(1 297)
|
(1 381)
|
(1 515)
|
(1 686)
|
(1 729)
|
(1 781)
|
(1 816)
|
(1 797)
|
(1 777)
|
(1 709)
|
(1 373)
|
(1 185)
|
(999)
|
(946)
|
(1 277)
|
(1 580)
|
(1 976)
|
(2 419)
|
(2 927)
|
(3 208)
|
(3 321)
|
(3 205)
|
(2 839)
|
(2 745)
|
(2 700)
|
(2 709)
|
(2 806)
|
(2 751)
|
|
| Gross Profit |
26
N/A
|
26
-2%
|
20
-21%
|
16
-22%
|
2
-87%
|
3
+29%
|
5
+81%
|
6
+20%
|
16
+171%
|
18
+13%
|
20
+12%
|
21
+5%
|
21
0%
|
20
-8%
|
18
-7%
|
24
+33%
|
28
+18%
|
31
+10%
|
34
+8%
|
34
+2%
|
42
+23%
|
44
+4%
|
47
+7%
|
43
-8%
|
33
-23%
|
29
-12%
|
29
+1%
|
31
+4%
|
34
+11%
|
37
+9%
|
40
+6%
|
26
-34%
|
12
-56%
|
10
-12%
|
7
-33%
|
18
+159%
|
26
+49%
|
27
+1%
|
25
-7%
|
28
+13%
|
33
+19%
|
37
+11%
|
41
+11%
|
53
+28%
|
59
+11%
|
63
+8%
|
68
+7%
|
69
+1%
|
72
+6%
|
76
+5%
|
78
+3%
|
75
-3%
|
66
-13%
|
62
-5%
|
59
-6%
|
52
-11%
|
40
-22%
|
38
-6%
|
39
+3%
|
34
-11%
|
31
-9%
|
27
-15%
|
24
-11%
|
21
-12%
|
36
+71%
|
31
-13%
|
24
-22%
|
24
0%
|
25
+3%
|
25
+3%
|
29
+13%
|
30
+5%
|
21
-30%
|
27
+27%
|
24
-10%
|
25
+5%
|
35
+36%
|
11
-70%
|
14
+35%
|
19
+34%
|
23
+21%
|
48
+108%
|
52
+9%
|
50
-3%
|
50
-2%
|
55
+10%
|
53
-3%
|
56
+6%
|
46
-17%
|
38
-17%
|
37
-4%
|
38
+4%
|
45
+18%
|
47
+4%
|
44
-6%
|
34
-23%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(14)
|
(13)
|
(12)
|
(14)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(22)
|
(11)
|
(24)
|
(25)
|
(23)
|
(22)
|
(21)
|
(21)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(23)
|
(24)
|
(26)
|
(27)
|
(28)
|
(29)
|
(31)
|
(29)
|
(29)
|
(30)
|
(31)
|
(32)
|
(33)
|
(34)
|
(33)
|
(32)
|
(32)
|
(34)
|
(34)
|
(32)
|
(30)
|
(28)
|
(29)
|
(30)
|
(27)
|
(26)
|
(23)
|
(27)
|
(21)
|
(19)
|
(20)
|
(21)
|
(23)
|
(27)
|
(27)
|
(28)
|
(28)
|
(27)
|
(29)
|
(30)
|
(31)
|
(33)
|
(33)
|
(34)
|
(36)
|
(38)
|
(40)
|
(43)
|
(43)
|
(43)
|
(42)
|
(42)
|
(44)
|
(43)
|
|
| Selling, General & Administrative |
(7)
|
(7)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(10)
|
(11)
|
(10)
|
(11)
|
(10)
|
(9)
|
(10)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(10)
|
(10)
|
(11)
|
(9)
|
(10)
|
(11)
|
(11)
|
(13)
|
(14)
|
(14)
|
(16)
|
(16)
|
(17)
|
(18)
|
(15)
|
(15)
|
(15)
|
(15)
|
(17)
|
(18)
|
|
| Depreciation & Amortization |
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(15)
|
(16)
|
(17)
|
(18)
|
(20)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(24)
|
(25)
|
(25)
|
(25)
|
(25)
|
(24)
|
(24)
|
(23)
|
(22)
|
(20)
|
(19)
|
(18)
|
(17)
|
(15)
|
(14)
|
(12)
|
(11)
|
(10)
|
(11)
|
(12)
|
(14)
|
(16)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(21)
|
(23)
|
(25)
|
(27)
|
(28)
|
(28)
|
(27)
|
(26)
|
(25)
|
|
| Other Operating Expenses |
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
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
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 |
13
N/A
|
12
-5%
|
6
-54%
|
1
-91%
|
(13)
N/A
|
(12)
+6%
|
(8)
+30%
|
(7)
+21%
|
2
N/A
|
6
+159%
|
8
+42%
|
9
+14%
|
9
N/A
|
7
-23%
|
5
-24%
|
11
+100%
|
14
+30%
|
16
+17%
|
18
+7%
|
18
+3%
|
25
+40%
|
26
+4%
|
29
+11%
|
25
-16%
|
15
-39%
|
10
-31%
|
10
-3%
|
12
+15%
|
12
+3%
|
26
+121%
|
16
-40%
|
2
-88%
|
(12)
N/A
|
(12)
-2%
|
(15)
-24%
|
(3)
+77%
|
6
N/A
|
6
-5%
|
5
-26%
|
7
+64%
|
13
+69%
|
16
+28%
|
19
+17%
|
29
+53%
|
33
+14%
|
37
+13%
|
40
+9%
|
39
-2%
|
42
+6%
|
47
+13%
|
49
+4%
|
45
-9%
|
34
-23%
|
30
-13%
|
26
-15%
|
18
-30%
|
7
-62%
|
6
-14%
|
7
+13%
|
0
-94%
|
(2)
N/A
|
(5)
-112%
|
(6)
-26%
|
(8)
-24%
|
6
N/A
|
0
-95%
|
(3)
N/A
|
(2)
+22%
|
2
N/A
|
(2)
N/A
|
8
N/A
|
11
+45%
|
1
-88%
|
6
+297%
|
1
-88%
|
(1)
N/A
|
8
N/A
|
(17)
N/A
|
(14)
+21%
|
(8)
+42%
|
(6)
+29%
|
18
N/A
|
21
+19%
|
18
-18%
|
16
-9%
|
20
+27%
|
17
-16%
|
18
+6%
|
6
-65%
|
(5)
N/A
|
(6)
-24%
|
(5)
+15%
|
3
N/A
|
5
+67%
|
0
-90%
|
(9)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
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
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| 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
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
1
|
2
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(0)
|
0
|
(4)
|
(6)
|
(6)
|
0
|
(4)
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
1
|
1
|
1
|
6
|
6
|
5
|
5
|
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
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
14
N/A
|
13
-4%
|
7
-51%
|
1
-79%
|
(7)
N/A
|
(6)
+11%
|
(3)
+54%
|
(1)
+59%
|
2
N/A
|
6
+159%
|
8
+44%
|
9
+13%
|
10
+2%
|
7
-24%
|
5
-25%
|
11
+100%
|
14
+29%
|
16
+18%
|
18
+7%
|
18
+3%
|
25
+40%
|
27
+4%
|
30
+12%
|
25
-16%
|
16
-37%
|
11
-28%
|
24
+106%
|
25
+7%
|
26
+1%
|
28
+9%
|
17
-39%
|
3
-82%
|
(11)
N/A
|
(11)
-5%
|
(14)
-26%
|
(3)
+79%
|
7
N/A
|
6
-3%
|
5
-27%
|
8
+63%
|
13
+69%
|
19
+50%
|
22
+15%
|
32
+46%
|
36
+13%
|
37
+4%
|
40
+8%
|
40
-1%
|
44
+11%
|
47
+7%
|
49
+4%
|
47
-5%
|
35
-26%
|
30
-12%
|
26
-14%
|
21
-21%
|
10
-53%
|
6
-36%
|
7
+14%
|
1
-85%
|
(2)
N/A
|
(5)
-125%
|
(6)
-33%
|
(9)
-51%
|
7
N/A
|
1
-88%
|
(6)
N/A
|
(7)
-35%
|
(3)
+54%
|
(1)
+84%
|
5
N/A
|
13
+161%
|
3
-74%
|
8
+142%
|
4
-57%
|
2
-55%
|
11
+548%
|
(16)
N/A
|
(13)
+19%
|
(7)
+42%
|
(6)
+24%
|
18
N/A
|
21
+18%
|
17
-19%
|
16
-9%
|
20
+27%
|
17
-15%
|
18
+6%
|
5
-70%
|
(6)
N/A
|
(7)
-27%
|
(8)
-3%
|
0
N/A
|
3
+520%
|
(1)
N/A
|
(10)
-809%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5)
|
(5)
|
(2)
|
(1)
|
2
|
2
|
1
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(3)
|
(5)
|
(6)
|
(7)
|
(6)
|
(9)
|
(9)
|
(10)
|
(9)
|
(5)
|
(4)
|
(9)
|
(9)
|
(9)
|
(9)
|
(5)
|
(0)
|
5
|
5
|
6
|
2
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(6)
|
(7)
|
(11)
|
(13)
|
(13)
|
(14)
|
(15)
|
(17)
|
(18)
|
(19)
|
(17)
|
(12)
|
(11)
|
(9)
|
(7)
|
(4)
|
(2)
|
(3)
|
(1)
|
1
|
2
|
2
|
4
|
(3)
|
(1)
|
2
|
3
|
5
|
4
|
2
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(2)
|
7
|
8
|
5
|
7
|
(3)
|
(5)
|
(2)
|
(4)
|
(5)
|
(4)
|
(4)
|
(2)
|
1
|
1
|
1
|
(0)
|
(1)
|
(0)
|
2
|
|
| Income from Continuing Operations |
9
|
9
|
4
|
1
|
(5)
|
(4)
|
(2)
|
(1)
|
2
|
4
|
5
|
6
|
6
|
5
|
4
|
8
|
9
|
11
|
11
|
12
|
17
|
17
|
20
|
16
|
11
|
8
|
15
|
16
|
17
|
18
|
12
|
3
|
(6)
|
(6)
|
(8)
|
(1)
|
4
|
4
|
3
|
5
|
9
|
13
|
14
|
21
|
23
|
24
|
26
|
25
|
28
|
30
|
31
|
30
|
22
|
19
|
17
|
14
|
6
|
4
|
4
|
0
|
(1)
|
(3)
|
(4)
|
(6)
|
4
|
0
|
(4)
|
(4)
|
2
|
4
|
7
|
12
|
3
|
7
|
3
|
2
|
8
|
(8)
|
(5)
|
(2)
|
1
|
15
|
16
|
15
|
12
|
15
|
13
|
14
|
3
|
(5)
|
(6)
|
(6)
|
0
|
2
|
(1)
|
(8)
|
|
| Equity Earnings Affiliates |
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
|
(1)
|
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) |
9
N/A
|
9
-2%
|
4
-51%
|
1
-76%
|
(5)
N/A
|
(6)
-24%
|
(4)
+39%
|
(2)
+34%
|
2
N/A
|
1
-20%
|
2
+67%
|
3
+25%
|
3
+24%
|
4
+19%
|
3
-8%
|
7
+109%
|
9
+21%
|
11
+23%
|
11
+8%
|
12
+8%
|
18
+43%
|
18
+5%
|
21
+11%
|
17
-18%
|
11
-38%
|
8
-27%
|
15
+95%
|
16
+8%
|
17
+6%
|
18
+8%
|
12
-35%
|
3
-77%
|
(6)
N/A
|
(6)
-5%
|
(8)
-36%
|
(1)
+86%
|
4
N/A
|
4
-2%
|
3
-25%
|
5
+73%
|
9
+65%
|
13
+45%
|
14
+15%
|
21
+43%
|
23
+11%
|
24
+4%
|
26
+8%
|
25
-3%
|
28
+11%
|
29
+5%
|
30
+3%
|
29
-4%
|
22
-26%
|
19
-12%
|
17
-12%
|
13
-20%
|
7
-51%
|
4
-34%
|
5
+7%
|
0
-91%
|
(1)
N/A
|
(3)
-135%
|
(4)
-30%
|
(6)
-49%
|
3
N/A
|
0
-96%
|
(4)
N/A
|
(4)
-22%
|
(0)
+89%
|
2
N/A
|
5
+255%
|
10
+92%
|
3
-72%
|
7
+128%
|
3
-54%
|
2
-45%
|
8
+381%
|
(8)
N/A
|
(5)
+43%
|
(2)
+53%
|
1
N/A
|
15
+1 431%
|
16
+8%
|
15
-9%
|
12
-20%
|
15
+28%
|
13
-15%
|
14
+5%
|
3
-74%
|
(5)
N/A
|
(6)
-36%
|
(6)
+1%
|
0
N/A
|
2
+708%
|
(1)
N/A
|
(8)
-506%
|
|
| EPS (Diluted) |
2.1
N/A
|
2.09
0%
|
0.99
-53%
|
0.24
-76%
|
-1.1
N/A
|
-1.35
-23%
|
-0.83
+39%
|
-0.54
+35%
|
0.34
N/A
|
0.28
-18%
|
0.47
+68%
|
0.59
+26%
|
0.73
+24%
|
0.88
+21%
|
0.79
-10%
|
1.69
+114%
|
2.04
+21%
|
2.52
+24%
|
2.71
+8%
|
2.92
+8%
|
4.19
+43%
|
4.38
+5%
|
4.88
+11%
|
4.02
-18%
|
2.49
-38%
|
1.85
-26%
|
3.57
+93%
|
3.85
+8%
|
4.07
+6%
|
4.38
+8%
|
2.83
-35%
|
0.64
-77%
|
-1.32
N/A
|
-1.41
-7%
|
-1.9
-35%
|
-0.26
+86%
|
0.98
N/A
|
0.97
-1%
|
0.72
-26%
|
1.22
+69%
|
2.05
+68%
|
2.99
+46%
|
3.42
+14%
|
4.9
+43%
|
5.44
+11%
|
5.69
+5%
|
6.13
+8%
|
5.95
-3%
|
6.61
+11%
|
6.99
+6%
|
7.19
+3%
|
6.92
-4%
|
5.14
-26%
|
4.52
-12%
|
3.98
-12%
|
3.19
-20%
|
1.54
-52%
|
1.02
-34%
|
1.09
+7%
|
0.09
-92%
|
-0.3
N/A
|
-0.71
-137%
|
-0.91
-28%
|
-1.38
-52%
|
0.6
N/A
|
0.02
-97%
|
-0.85
N/A
|
-1.03
-21%
|
-0.11
+89%
|
0.36
N/A
|
1.29
+258%
|
2.48
+92%
|
0.7
-72%
|
1.59
+127%
|
0.73
-54%
|
0.4
-45%
|
1.94
+385%
|
-1.92
N/A
|
-1.1
+43%
|
-0.53
+52%
|
0.23
N/A
|
3.56
+1 448%
|
3.84
+8%
|
3.48
-9%
|
2.75
-21%
|
3.45
+25%
|
2.94
-15%
|
3.08
+5%
|
0.85
-72%
|
-1.82
N/A
|
-2.44
-34%
|
-2.4
+2%
|
0.08
N/A
|
0.66
+725%
|
-0.53
N/A
|
-3.17
-498%
|
|