Sonaecom SGPS SA
ELI:SNC
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.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Sonaecom SGPS SA
Income Statement
Sonaecom SGPS SA
| 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 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
18
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
16
|
3
|
0
|
0
|
12
|
4
|
8
|
13
|
17
|
25
|
27
|
28
|
28
|
20
|
20
|
19
|
20
|
21
|
21
|
20
|
18
|
16
|
14
|
13
|
13
|
13
|
14
|
14
|
15
|
16
|
0
|
0
|
14
|
3
|
6
|
0
|
11
|
4
|
1
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
796
N/A
|
815
+2%
|
812
0%
|
831
+2%
|
845
+2%
|
856
+1%
|
877
+2%
|
884
+1%
|
887
+0%
|
876
-1%
|
863
-1%
|
853
-1%
|
849
0%
|
849
+0%
|
879
+4%
|
871
-1%
|
868
0%
|
870
+0%
|
846
-3%
|
863
+2%
|
899
+4%
|
938
+4%
|
964
+3%
|
983
+2%
|
987
+0%
|
989
+0%
|
991
+0%
|
974
-2%
|
956
-2%
|
939
-2%
|
926
-1%
|
926
0%
|
929
+0%
|
923
-1%
|
906
-2%
|
897
-1%
|
872
-3%
|
859
-2%
|
495
-42%
|
295
-40%
|
835
+183%
|
(70)
N/A
|
113
N/A
|
108
-4%
|
120
+11%
|
108
-11%
|
109
+1%
|
119
+9%
|
124
+5%
|
129
+4%
|
134
+3%
|
134
N/A
|
132
-1%
|
130
-2%
|
132
+2%
|
130
-2%
|
132
+2%
|
138
+5%
|
141
+2%
|
140
-1%
|
142
+2%
|
141
-1%
|
119
-16%
|
115
-4%
|
111
-3%
|
111
0%
|
132
+19%
|
136
+3%
|
135
-1%
|
130
-4%
|
93
-28%
|
83
-11%
|
73
-12%
|
60
-17%
|
61
+1%
|
61
+0%
|
20
-67%
|
67
+231%
|
71
+7%
|
58
-19%
|
20
-66%
|
25
+27%
|
21
-15%
|
21
-3%
|
22
+4%
|
20
-6%
|
20
0%
|
20
0%
|
19
-6%
|
19
+1%
|
19
-1%
|
20
+6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(47)
|
(98)
|
(96)
|
(95)
|
(111)
|
(110)
|
(119)
|
(124)
|
(106)
|
(101)
|
(102)
|
(108)
|
(115)
|
(113)
|
(117)
|
(109)
|
(102)
|
(108)
|
(103)
|
(105)
|
(109)
|
(112)
|
(117)
|
(126)
|
(133)
|
(147)
|
(161)
|
(156)
|
(154)
|
(140)
|
(123)
|
(123)
|
(128)
|
(125)
|
(113)
|
(108)
|
(85)
|
(177)
|
(178)
|
(170)
|
(68)
|
(14)
|
(2)
|
(22)
|
(25)
|
(63)
|
(66)
|
(48)
|
(30)
|
(53)
|
(53)
|
(44)
|
(32)
|
(32)
|
(35)
|
(32)
|
(32)
|
(38)
|
(42)
|
(42)
|
(44)
|
(44)
|
(58)
|
(70)
|
(63)
|
(91)
|
(92)
|
(93)
|
(72)
|
(85)
|
(49)
|
(39)
|
(14)
|
(21)
|
0
|
(25)
|
(1)
|
(30)
|
(35)
|
(30)
|
(1)
|
(15)
|
(14)
|
(14)
|
(2)
|
(14)
|
(14)
|
(14)
|
(1)
|
(15)
|
(15)
|
(14)
|
|
| Gross Profit |
749
N/A
|
717
-4%
|
715
0%
|
736
+3%
|
734
0%
|
746
+2%
|
758
+2%
|
760
+0%
|
781
+3%
|
775
-1%
|
761
-2%
|
745
-2%
|
734
-1%
|
736
+0%
|
763
+4%
|
762
0%
|
766
+1%
|
762
-1%
|
743
-3%
|
759
+2%
|
791
+4%
|
826
+4%
|
846
+2%
|
857
+1%
|
854
0%
|
842
-1%
|
830
-1%
|
818
-1%
|
803
-2%
|
799
0%
|
802
+0%
|
802
+0%
|
801
0%
|
798
0%
|
792
-1%
|
789
0%
|
787
0%
|
682
-13%
|
317
-54%
|
125
-61%
|
767
+514%
|
(84)
N/A
|
110
N/A
|
86
-22%
|
96
+11%
|
45
-53%
|
42
-5%
|
71
+68%
|
94
+33%
|
76
-19%
|
81
+6%
|
90
+11%
|
100
+11%
|
98
-2%
|
98
0%
|
99
+1%
|
100
+1%
|
100
+1%
|
99
-1%
|
98
-1%
|
98
0%
|
97
-1%
|
61
-37%
|
45
-26%
|
48
+8%
|
20
-58%
|
40
+100%
|
43
+7%
|
63
+47%
|
45
-28%
|
44
-2%
|
44
0%
|
59
+34%
|
39
-33%
|
0
N/A
|
31
N/A
|
19
-39%
|
33
+72%
|
36
+11%
|
28
-22%
|
18
-35%
|
10
-47%
|
8
-21%
|
7
-10%
|
20
+186%
|
6
-68%
|
6
+0%
|
6
-3%
|
17
+189%
|
4
-74%
|
4
-4%
|
5
+29%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(833)
|
(759)
|
(742)
|
(743)
|
(718)
|
(716)
|
(706)
|
(692)
|
(705)
|
(698)
|
(699)
|
(701)
|
(706)
|
(713)
|
(716)
|
(713)
|
(717)
|
(722)
|
(727)
|
(742)
|
(769)
|
(805)
|
(840)
|
(856)
|
(851)
|
(831)
|
(806)
|
(796)
|
(779)
|
(767)
|
(758)
|
(745)
|
(737)
|
(728)
|
(716)
|
(706)
|
(705)
|
(597)
|
(288)
|
(125)
|
(674)
|
40
|
(124)
|
(96)
|
(96)
|
(44)
|
(42)
|
(70)
|
(94)
|
(76)
|
(81)
|
(91)
|
(104)
|
(105)
|
(105)
|
(107)
|
(109)
|
(110)
|
(109)
|
(109)
|
(107)
|
(105)
|
(70)
|
(54)
|
(59)
|
(33)
|
(55)
|
(59)
|
(83)
|
(65)
|
(63)
|
(61)
|
(72)
|
(51)
|
(71)
|
(46)
|
(26)
|
(34)
|
(47)
|
(38)
|
(29)
|
(22)
|
(18)
|
(19)
|
(31)
|
(19)
|
(19)
|
(19)
|
(35)
|
(21)
|
(21)
|
(21)
|
|
| Selling, General & Administrative |
(127)
|
(100)
|
(97)
|
(99)
|
(95)
|
(96)
|
(95)
|
(95)
|
(96)
|
(100)
|
(103)
|
(104)
|
(155)
|
(104)
|
(103)
|
(102)
|
(149)
|
(99)
|
(96)
|
(94)
|
(149)
|
(98)
|
(97)
|
(97)
|
(95)
|
(94)
|
(95)
|
(98)
|
(98)
|
(98)
|
(98)
|
(99)
|
(97)
|
(105)
|
(111)
|
(120)
|
(124)
|
(122)
|
(85)
|
(61)
|
(498)
|
(80)
|
(111)
|
(84)
|
(88)
|
(37)
|
(35)
|
(63)
|
(86)
|
(68)
|
(72)
|
(83)
|
(95)
|
(95)
|
(95)
|
(97)
|
(97)
|
(98)
|
(96)
|
(95)
|
(95)
|
(93)
|
(61)
|
(47)
|
(52)
|
(27)
|
(46)
|
(49)
|
(72)
|
(54)
|
(52)
|
(51)
|
(63)
|
(42)
|
(36)
|
(37)
|
(24)
|
(37)
|
(40)
|
(33)
|
(26)
|
(19)
|
(16)
|
(16)
|
(28)
|
(16)
|
(15)
|
(16)
|
(32)
|
(19)
|
(19)
|
(19)
|
|
| Depreciation & Amortization |
(150)
|
(131)
|
(131)
|
(131)
|
(129)
|
(129)
|
(127)
|
(125)
|
(125)
|
(125)
|
(125)
|
(126)
|
(128)
|
(129)
|
(132)
|
(134)
|
(136)
|
(140)
|
(136)
|
(137)
|
(140)
|
(141)
|
(151)
|
(157)
|
(158)
|
(160)
|
(159)
|
(158)
|
(152)
|
(146)
|
(140)
|
(131)
|
(130)
|
(131)
|
(136)
|
(142)
|
(131)
|
(155)
|
(87)
|
(51)
|
(153)
|
21
|
(11)
|
(10)
|
(7)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(11)
|
(11)
|
(11)
|
(11)
|
(9)
|
(9)
|
(6)
|
(5)
|
(6)
|
(6)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(2)
|
(5)
|
(6)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
(555)
|
(528)
|
(514)
|
(513)
|
(493)
|
(491)
|
(484)
|
(473)
|
(484)
|
(474)
|
(471)
|
(472)
|
(422)
|
(481)
|
(481)
|
(477)
|
(433)
|
(484)
|
(494)
|
(511)
|
(479)
|
(566)
|
(592)
|
(603)
|
(599)
|
(577)
|
(552)
|
(540)
|
(529)
|
(523)
|
(521)
|
(516)
|
(511)
|
(492)
|
(470)
|
(444)
|
(450)
|
(320)
|
(116)
|
(12)
|
(23)
|
99
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(28)
|
(3)
|
(0)
|
8
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
(83)
N/A
|
(42)
+50%
|
(27)
+36%
|
(6)
+77%
|
16
N/A
|
30
+88%
|
52
+74%
|
69
+31%
|
75
+10%
|
77
+2%
|
62
-20%
|
44
-29%
|
29
-35%
|
23
-20%
|
47
+104%
|
49
+4%
|
49
+0%
|
40
-19%
|
16
-60%
|
17
+7%
|
22
+31%
|
22
-2%
|
7
-68%
|
2
-76%
|
3
+75%
|
12
+332%
|
25
+102%
|
22
-10%
|
24
+9%
|
32
+33%
|
44
+39%
|
57
+29%
|
65
+13%
|
70
+9%
|
76
+8%
|
84
+10%
|
83
-1%
|
86
+4%
|
29
-66%
|
0
-99%
|
93
+46 200%
|
(45)
N/A
|
(13)
+71%
|
(10)
+27%
|
(1)
+93%
|
1
N/A
|
1
-50%
|
1
+180%
|
0
-76%
|
(0)
N/A
|
(0)
N/A
|
(2)
-300%
|
(5)
-191%
|
(7)
-40%
|
(7)
-6%
|
(9)
-26%
|
(10)
-11%
|
(10)
-3%
|
(10)
+2%
|
(11)
-9%
|
(9)
+15%
|
(8)
+11%
|
(9)
-12%
|
(9)
0%
|
(10)
-13%
|
(13)
-26%
|
(15)
-15%
|
(16)
-9%
|
(20)
-21%
|
(20)
+0%
|
(19)
+4%
|
(17)
+8%
|
(13)
+23%
|
(12)
+12%
|
(10)
+12%
|
(10)
+0%
|
(7)
+33%
|
3
N/A
|
(11)
N/A
|
(10)
+8%
|
(10)
-2%
|
(12)
-19%
|
(10)
+16%
|
(12)
-12%
|
(12)
0%
|
(13)
-9%
|
(13)
+2%
|
(13)
-3%
|
(17)
-32%
|
(17)
+1%
|
(17)
-1%
|
(16)
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(16)
|
0
|
0
|
0
|
(13)
|
0
|
(0)
|
(0)
|
(14)
|
(2)
|
0
|
(2)
|
(8)
|
(2)
|
(5)
|
(9)
|
(12)
|
(15)
|
(15)
|
(16)
|
(10)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(16)
|
(12)
|
(11)
|
(10)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(3)
|
(5)
|
(12)
|
(14)
|
(20)
|
7
|
43
|
62
|
61
|
45
|
15
|
30
|
46
|
45
|
43
|
9
|
14
|
12
|
49
|
67
|
59
|
70
|
35
|
35
|
85
|
80
|
90
|
92
|
43
|
44
|
63
|
52
|
52
|
73
|
67
|
82
|
84
|
80
|
149
|
129
|
177
|
189
|
94
|
101
|
53
|
35
|
51
|
74
|
89
|
82
|
28
|
15
|
(3)
|
6
|
|
| Non-Reccuring Items |
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
|
| Total Other Income |
(20)
|
(31)
|
(27)
|
(23)
|
(11)
|
(25)
|
(26)
|
(24)
|
(5)
|
(15)
|
(12)
|
(11)
|
(5)
|
(11)
|
(10)
|
(7)
|
(36)
|
(34)
|
(34)
|
(38)
|
(11)
|
(7)
|
(6)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
2
|
1
|
1
|
2
|
(1)
|
(1)
|
(7)
|
(7)
|
(2)
|
(1)
|
6
|
(4)
|
(1)
|
(10)
|
(10)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(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
|
|
| Pre-Tax Income |
(133)
N/A
|
(72)
+46%
|
(54)
+25%
|
(29)
+46%
|
(8)
+73%
|
6
N/A
|
27
+384%
|
45
+68%
|
57
+28%
|
61
+7%
|
48
-21%
|
31
-35%
|
16
-50%
|
9
-42%
|
32
+253%
|
33
+2%
|
0
-99%
|
(9)
N/A
|
(33)
-253%
|
(37)
-11%
|
1
N/A
|
(0)
N/A
|
(15)
-14 400%
|
(15)
-1%
|
(15)
-2%
|
(6)
+63%
|
7
N/A
|
6
-22%
|
11
+96%
|
21
+88%
|
35
+66%
|
49
+39%
|
58
+19%
|
64
+10%
|
69
+8%
|
77
+12%
|
74
-4%
|
77
+5%
|
19
-75%
|
(11)
N/A
|
79
N/A
|
(59)
N/A
|
(27)
+54%
|
(7)
+75%
|
41
N/A
|
53
+29%
|
52
-3%
|
47
-10%
|
15
-69%
|
29
+100%
|
46
+55%
|
44
-3%
|
35
-20%
|
(0)
N/A
|
4
N/A
|
(1)
N/A
|
34
N/A
|
52
+53%
|
45
-14%
|
56
+24%
|
26
-54%
|
27
+4%
|
76
+184%
|
70
-8%
|
79
+13%
|
79
0%
|
28
-65%
|
27
-1%
|
43
+56%
|
32
-26%
|
32
+1%
|
55
+72%
|
54
-3%
|
70
+31%
|
84
+20%
|
80
-5%
|
143
+77%
|
131
-8%
|
166
+26%
|
179
+8%
|
84
-53%
|
89
+5%
|
42
-52%
|
23
-45%
|
40
+72%
|
61
+53%
|
76
+25%
|
69
-9%
|
11
-84%
|
(3)
N/A
|
(20)
-617%
|
(10)
+50%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
16
|
(9)
|
(8)
|
(9)
|
(12)
|
(14)
|
(18)
|
(19)
|
(18)
|
(15)
|
(10)
|
(5)
|
(4)
|
(1)
|
(1)
|
(4)
|
(5)
|
(7)
|
(9)
|
(0)
|
37
|
38
|
44
|
41
|
20
|
17
|
12
|
11
|
(5)
|
(7)
|
(11)
|
(16)
|
(17)
|
(17)
|
(15)
|
(9)
|
(11)
|
(11)
|
(4)
|
(5)
|
(3)
|
4
|
(1)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(0)
|
1
|
14
|
13
|
14
|
12
|
(3)
|
(3)
|
(17)
|
(15)
|
(11)
|
(10)
|
3
|
2
|
(6)
|
(6)
|
(6)
|
(11)
|
5
|
3
|
(1)
|
1
|
(23)
|
(18)
|
(21)
|
(20)
|
(3)
|
(3)
|
3
|
7
|
2
|
1
|
1
|
2
|
7
|
9
|
11
|
10
|
|
| Income from Continuing Operations |
(117)
|
(81)
|
(62)
|
(38)
|
(20)
|
(8)
|
9
|
26
|
39
|
46
|
38
|
27
|
12
|
8
|
31
|
29
|
(5)
|
(16)
|
(42)
|
(37)
|
37
|
38
|
30
|
26
|
5
|
11
|
19
|
16
|
6
|
14
|
24
|
33
|
41
|
47
|
53
|
68
|
63
|
66
|
16
|
(16)
|
75
|
(56)
|
(29)
|
(9)
|
38
|
50
|
50
|
45
|
14
|
28
|
44
|
43
|
33
|
(0)
|
4
|
(0)
|
48
|
65
|
58
|
67
|
23
|
24
|
59
|
55
|
67
|
68
|
30
|
30
|
37
|
25
|
26
|
44
|
58
|
74
|
84
|
81
|
120
|
113
|
145
|
159
|
81
|
86
|
45
|
30
|
42
|
62
|
77
|
70
|
18
|
5
|
(10)
|
(0)
|
|
| Income to Minority Interest |
43
|
25
|
18
|
8
|
0
|
(4)
|
(11)
|
(18)
|
(21)
|
(23)
|
(20)
|
(15)
|
(9)
|
(10)
|
(10)
|
(7)
|
(9)
|
(4)
|
(1)
|
(0)
|
(0)
|
(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
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
2
|
3
|
3
|
2
|
2
|
2
|
1
|
2
|
1
|
(0)
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
|
| Net Income (Common) |
(75)
N/A
|
(56)
+25%
|
(45)
+19%
|
(30)
+33%
|
(19)
+36%
|
(12)
+36%
|
(2)
+84%
|
8
N/A
|
18
+125%
|
22
+24%
|
18
-21%
|
12
-33%
|
2
-82%
|
(2)
N/A
|
21
N/A
|
21
+3%
|
(14)
N/A
|
(20)
-45%
|
(43)
-113%
|
(38)
+13%
|
37
N/A
|
37
+1%
|
29
-22%
|
26
-12%
|
5
-81%
|
11
+114%
|
19
+74%
|
16
-15%
|
6
-64%
|
14
+140%
|
24
+75%
|
33
+37%
|
41
+26%
|
47
+14%
|
53
+14%
|
68
+28%
|
63
-8%
|
66
+5%
|
69
+5%
|
70
+1%
|
75
+8%
|
77
+2%
|
77
+0%
|
80
+3%
|
104
+31%
|
93
-11%
|
67
-28%
|
59
-12%
|
28
-53%
|
42
+51%
|
59
+40%
|
45
-23%
|
35
-23%
|
1
-97%
|
5
+411%
|
0
-93%
|
48
+15 944%
|
65
+35%
|
58
-10%
|
67
+15%
|
23
-66%
|
24
+4%
|
59
+150%
|
56
-6%
|
68
+23%
|
74
+8%
|
36
-51%
|
45
+23%
|
52
+16%
|
36
-30%
|
37
+3%
|
46
+25%
|
60
+30%
|
75
+25%
|
97
+29%
|
99
+2%
|
121
+22%
|
131
+9%
|
150
+14%
|
157
+5%
|
143
-9%
|
148
+4%
|
109
-26%
|
95
-13%
|
44
-54%
|
64
+46%
|
79
+23%
|
70
-11%
|
17
-75%
|
5
-69%
|
(11)
N/A
|
1
N/A
|
|
| EPS (Diluted) |
-0.33
N/A
|
-0.25
+24%
|
-0.2
+20%
|
-0.13
+35%
|
-0.08
+38%
|
-0.05
+38%
|
0
N/A
|
0.04
N/A
|
0.08
+100%
|
0.1
+25%
|
0.08
-20%
|
0.06
-25%
|
0.01
-83%
|
0
N/A
|
0.07
N/A
|
0.07
N/A
|
-0.04
N/A
|
-0.07
-75%
|
-0.11
-57%
|
-0.1
+9%
|
0.1
N/A
|
0.09
-10%
|
0.07
-22%
|
0.06
-14%
|
0.01
-83%
|
0.03
+200%
|
0.05
+67%
|
0.04
-20%
|
0.02
-50%
|
0.03
+50%
|
0.06
+100%
|
0.09
+50%
|
0.12
+33%
|
0.13
+8%
|
0.15
+15%
|
0.19
+27%
|
0.18
-5%
|
0.19
+6%
|
0.18
-5%
|
0.19
+6%
|
0.21
+11%
|
0.21
N/A
|
0.21
N/A
|
0.21
N/A
|
0.28
+33%
|
0.27
-4%
|
0.21
-22%
|
0.18
-14%
|
0.08
-56%
|
0.13
+63%
|
0.19
+46%
|
0.15
-21%
|
0.11
-27%
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0.16
N/A
|
0.21
+31%
|
0.19
-10%
|
0.22
+16%
|
0.07
-68%
|
0.08
+14%
|
0.19
+138%
|
0.18
-5%
|
0.22
+22%
|
0.24
+9%
|
0.1
-58%
|
0.14
+40%
|
0.16
+14%
|
0.11
-31%
|
0.12
+9%
|
0.12
N/A
|
0.2
+67%
|
0.25
+25%
|
0.33
+32%
|
0.33
N/A
|
0.39
+18%
|
0.42
+8%
|
0.48
+14%
|
0.5
+4%
|
0.46
-8%
|
0.48
+4%
|
0.41
-15%
|
0.26
-37%
|
0.14
-46%
|
0.2
+43%
|
0.25
+25%
|
0.23
-8%
|
0.06
-74%
|
0.02
-67%
|
-0.03
N/A
|
0.01
N/A
|
|