Centrus Energy Corp
F:4CU
Income Statement
Earnings Waterfall
Centrus Energy Corp
Income Statement
Centrus Energy Corp
| 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 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
36
|
0
|
0
|
18
|
19
|
28
|
38
|
38
|
38
|
39
|
39
|
40
|
41
|
40
|
39
|
38
|
40
|
36
|
30
|
25
|
15
|
13
|
12
|
12
|
17
|
20
|
23
|
23
|
17
|
12
|
7
|
3
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
12
|
24
|
37
|
49
|
50
|
51
|
48
|
45
|
40
|
31
|
27
|
22
|
19
|
19
|
19
|
20
|
20
|
20
|
20
|
20
|
20
|
18
|
13
|
9
|
5
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
3
|
6
|
9
|
12
|
|
| Revenue |
1 391
N/A
|
1 397
+0%
|
1 426
+2%
|
1 487
+4%
|
708
-52%
|
1 387
+96%
|
1 434
+3%
|
1 414
-1%
|
1 460
+3%
|
1 344
-8%
|
1 283
-4%
|
1 198
-7%
|
1 417
+18%
|
1 518
+7%
|
1 493
-2%
|
1 658
+11%
|
1 559
-6%
|
1 609
+3%
|
1 857
+15%
|
1 854
0%
|
1 849
0%
|
1 952
+6%
|
1 638
-16%
|
1 855
+13%
|
1 928
+4%
|
1 806
-6%
|
1 844
+2%
|
1 800
-2%
|
1 615
-10%
|
1 777
+10%
|
2 042
+15%
|
2 001
-2%
|
2 037
+2%
|
1 876
-8%
|
1 821
-3%
|
1 837
+1%
|
2 035
+11%
|
2 071
+2%
|
2 066
0%
|
1 876
-9%
|
1 672
-11%
|
1 833
+10%
|
1 733
-5%
|
1 921
+11%
|
1 918
0%
|
1 641
-14%
|
1 572
-4%
|
1 312
-16%
|
1 308
0%
|
1 136
-13%
|
972
-14%
|
789
-19%
|
514
-35%
|
533
+4%
|
475
-11%
|
384
-19%
|
418
+9%
|
340
-19%
|
341
+0%
|
333
-2%
|
311
-6%
|
229
-27%
|
209
-8%
|
238
+14%
|
218
-8%
|
247
+13%
|
242
-2%
|
226
-7%
|
193
-15%
|
196
+2%
|
167
-15%
|
238
+42%
|
210
-12%
|
216
+3%
|
281
+30%
|
210
-25%
|
247
+18%
|
258
+4%
|
245
-5%
|
302
+24%
|
298
-1%
|
278
-7%
|
315
+13%
|
257
-18%
|
294
+14%
|
325
+11%
|
325
0%
|
343
+6%
|
320
-7%
|
297
-7%
|
388
+31%
|
394
+2%
|
442
+12%
|
471
+7%
|
437
-7%
|
454
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 266)
|
(1 284)
|
(1 321)
|
(1 370)
|
(675)
|
(1 287)
|
(1 323)
|
(1 287)
|
(1 295)
|
(1 191)
|
(1 124)
|
(1 043)
|
(1 223)
|
(1 294)
|
(1 275)
|
(1 441)
|
(1 330)
|
(1 336)
|
(1 546)
|
(1 527)
|
(1 512)
|
(1 634)
|
(1 372)
|
(1 529)
|
(1 641)
|
(1 553)
|
(1 555)
|
(1 575)
|
(1 386)
|
(1 545)
|
(1 796)
|
(1 764)
|
(1 832)
|
(1 687)
|
(1 665)
|
(1 682)
|
(1 877)
|
(1 926)
|
(1 931)
|
(1 752)
|
(1 588)
|
(1 726)
|
(1 649)
|
(1 828)
|
(1 780)
|
(1 535)
|
(1 523)
|
(1 330)
|
(1 402)
|
(1 265)
|
(1 051)
|
(843)
|
(555)
|
(547)
|
(488)
|
(416)
|
(349)
|
(263)
|
(262)
|
(231)
|
(266)
|
(202)
|
(192)
|
(207)
|
(188)
|
(220)
|
(222)
|
(209)
|
(211)
|
(214)
|
(179)
|
(222)
|
(177)
|
(158)
|
(175)
|
(141)
|
(150)
|
(168)
|
(182)
|
(189)
|
(184)
|
(169)
|
(162)
|
(151)
|
(176)
|
(191)
|
(223)
|
(232)
|
(208)
|
(204)
|
(286)
|
(295)
|
(331)
|
(331)
|
(279)
|
(310)
|
|
| Gross Profit |
124
N/A
|
113
-9%
|
105
-7%
|
116
+11%
|
33
-72%
|
100
+205%
|
111
+11%
|
127
+15%
|
165
+30%
|
152
-8%
|
159
+5%
|
155
-2%
|
194
+25%
|
224
+15%
|
218
-3%
|
217
0%
|
230
+6%
|
274
+19%
|
311
+14%
|
327
+5%
|
337
+3%
|
318
-6%
|
266
-16%
|
326
+23%
|
288
-12%
|
253
-12%
|
289
+14%
|
225
-22%
|
229
+2%
|
232
+1%
|
246
+6%
|
237
-4%
|
205
-14%
|
189
-8%
|
156
-18%
|
155
-1%
|
158
+2%
|
146
-8%
|
135
-7%
|
124
-8%
|
84
-32%
|
107
+27%
|
84
-21%
|
94
+12%
|
138
+47%
|
106
-23%
|
49
-54%
|
(18)
N/A
|
(95)
-436%
|
(129)
-36%
|
(79)
+39%
|
(54)
+31%
|
(41)
+24%
|
(14)
+67%
|
(13)
+6%
|
(32)
-150%
|
69
N/A
|
78
+13%
|
79
+2%
|
101
+28%
|
45
-55%
|
27
-41%
|
17
-37%
|
31
+81%
|
30
-2%
|
27
-10%
|
21
-24%
|
17
-18%
|
(18)
N/A
|
(18)
-1%
|
(12)
+35%
|
16
N/A
|
33
+103%
|
58
+77%
|
106
+84%
|
69
-34%
|
98
+41%
|
90
-8%
|
63
-30%
|
113
+80%
|
115
+1%
|
109
-5%
|
153
+40%
|
106
-31%
|
118
+12%
|
135
+14%
|
102
-24%
|
111
+9%
|
112
+1%
|
93
-17%
|
102
+9%
|
100
-2%
|
112
+12%
|
140
+26%
|
158
+12%
|
144
-8%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(61)
|
(61)
|
(63)
|
(61)
|
(44)
|
(87)
|
(93)
|
(103)
|
(114)
|
(120)
|
(121)
|
(125)
|
(123)
|
(135)
|
(147)
|
(148)
|
(156)
|
(150)
|
(154)
|
(156)
|
(154)
|
(169)
|
(175)
|
(180)
|
(173)
|
(162)
|
(160)
|
(161)
|
(165)
|
(175)
|
(177)
|
(182)
|
(177)
|
(172)
|
(165)
|
(162)
|
(169)
|
(171)
|
(180)
|
(179)
|
(335)
|
(343)
|
(392)
|
(406)
|
(1 370)
|
(1 385)
|
(1 345)
|
(1 344)
|
(233)
|
(206)
|
(176)
|
(136)
|
(108)
|
(81)
|
(65)
|
(66)
|
(89)
|
(98)
|
(105)
|
(123)
|
(107)
|
(100)
|
(96)
|
(80)
|
(70)
|
(71)
|
(71)
|
(69)
|
(73)
|
(68)
|
(65)
|
(61)
|
(55)
|
(50)
|
(49)
|
(45)
|
(46)
|
(46)
|
(42)
|
(46)
|
(46)
|
(45)
|
(51)
|
(55)
|
(58)
|
(63)
|
(61)
|
(60)
|
(56)
|
(56)
|
(58)
|
(64)
|
(63)
|
(61)
|
(66)
|
(62)
|
|
| Selling, General & Administrative |
(49)
|
(49)
|
(51)
|
(51)
|
(28)
|
(57)
|
(57)
|
(60)
|
(69)
|
(74)
|
(75)
|
(75)
|
(64)
|
(63)
|
(61)
|
(58)
|
(62)
|
(58)
|
(59)
|
(57)
|
(49)
|
(50)
|
(47)
|
(45)
|
(45)
|
(45)
|
(50)
|
(53)
|
(54)
|
(57)
|
(57)
|
(59)
|
(59)
|
(59)
|
(57)
|
(57)
|
(59)
|
(59)
|
(62)
|
(63)
|
(62)
|
(60)
|
(57)
|
(52)
|
(56)
|
(50)
|
(48)
|
(48)
|
(47)
|
(46)
|
(44)
|
(43)
|
(42)
|
(43)
|
(39)
|
(42)
|
(43)
|
(42)
|
(48)
|
(45)
|
(46)
|
(47)
|
(44)
|
(45)
|
(44)
|
(43)
|
(43)
|
(40)
|
(40)
|
(37)
|
(35)
|
(35)
|
(34)
|
(34)
|
(37)
|
(35)
|
(36)
|
(36)
|
(33)
|
(35)
|
(36)
|
(35)
|
(36)
|
(35)
|
(34)
|
(37)
|
(36)
|
(37)
|
(36)
|
(33)
|
(33)
|
(34)
|
(36)
|
(36)
|
(42)
|
(42)
|
|
| Research & Development |
(12)
|
(12)
|
(13)
|
(16)
|
(16)
|
(30)
|
(37)
|
(43)
|
(45)
|
(46)
|
(46)
|
(50)
|
(59)
|
(72)
|
(85)
|
(89)
|
(95)
|
(92)
|
(95)
|
(98)
|
(106)
|
(119)
|
(128)
|
(135)
|
(127)
|
(118)
|
(110)
|
(108)
|
(110)
|
(118)
|
(120)
|
(123)
|
(118)
|
(113)
|
(108)
|
(105)
|
(110)
|
(111)
|
(119)
|
(116)
|
(273)
|
(283)
|
(335)
|
(354)
|
(1 314)
|
(1 336)
|
(1 297)
|
(1 296)
|
(186)
|
(160)
|
(132)
|
(93)
|
(61)
|
(30)
|
(16)
|
(12)
|
(33)
|
(43)
|
(44)
|
(64)
|
(48)
|
(42)
|
(42)
|
(24)
|
(16)
|
(17)
|
(18)
|
(20)
|
(26)
|
(25)
|
(24)
|
(20)
|
(15)
|
(9)
|
(5)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(6)
|
(11)
|
(15)
|
(17)
|
(18)
|
(16)
|
(14)
|
(17)
|
(17)
|
(17)
|
(17)
|
(15)
|
(14)
|
(11)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(8)
|
(10)
|
(11)
|
(13)
|
(13)
|
(13)
|
(14)
|
(13)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(7)
|
(10)
|
(9)
|
(9)
|
(9)
|
(7)
|
(7)
|
(6)
|
(6)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
64
N/A
|
52
-18%
|
42
-20%
|
56
+34%
|
(11)
N/A
|
13
N/A
|
18
+34%
|
24
+39%
|
51
+109%
|
32
-37%
|
38
+19%
|
30
-21%
|
72
+136%
|
89
+24%
|
71
-20%
|
69
-3%
|
73
+6%
|
124
+69%
|
158
+27%
|
171
+9%
|
183
+7%
|
149
-18%
|
92
-39%
|
146
+60%
|
115
-22%
|
91
-21%
|
129
+42%
|
64
-51%
|
64
+1%
|
58
-10%
|
69
+19%
|
55
-19%
|
28
-50%
|
17
-38%
|
(9)
N/A
|
(7)
+21%
|
(11)
-47%
|
(25)
-133%
|
(46)
-84%
|
(56)
-22%
|
(251)
-350%
|
(236)
+6%
|
(308)
-30%
|
(313)
-2%
|
(1 232)
-294%
|
(1 279)
-4%
|
(1 296)
-1%
|
(1 362)
-5%
|
(328)
+76%
|
(335)
-2%
|
(254)
+24%
|
(190)
+25%
|
(149)
+21%
|
(95)
+37%
|
(78)
+18%
|
(98)
-25%
|
(20)
+79%
|
(20)
+2%
|
(26)
-32%
|
(22)
+17%
|
(62)
-185%
|
(73)
-19%
|
(79)
-8%
|
(49)
+38%
|
(40)
+19%
|
(43)
-9%
|
(50)
-16%
|
(52)
-4%
|
(91)
-73%
|
(86)
+5%
|
(77)
+10%
|
(45)
+42%
|
(22)
+50%
|
8
N/A
|
57
+632%
|
25
-57%
|
52
+112%
|
44
-15%
|
21
-53%
|
68
+229%
|
68
+1%
|
64
-6%
|
102
+59%
|
51
-50%
|
60
+19%
|
72
+19%
|
41
-43%
|
51
+25%
|
56
+9%
|
37
-34%
|
44
+18%
|
36
-19%
|
48
+36%
|
79
+64%
|
92
+16%
|
83
-10%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(36)
|
(37)
|
(36)
|
(34)
|
(19)
|
(35)
|
(35)
|
(38)
|
(38)
|
(38)
|
(38)
|
(37)
|
(41)
|
(36)
|
(32)
|
(30)
|
(40)
|
(26)
|
(23)
|
(18)
|
(8)
|
1
|
10
|
12
|
17
|
15
|
10
|
10
|
7
|
3
|
2
|
2
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(11)
|
(24)
|
(37)
|
(49)
|
(49)
|
(49)
|
(46)
|
(43)
|
(39)
|
(31)
|
(26)
|
(21)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(17)
|
(12)
|
(8)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
5
|
6
|
7
|
8
|
8
|
9
|
10
|
12
|
15
|
22
|
|
| Non-Reccuring Items |
0
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
(3)
|
(6)
|
(8)
|
(8)
|
(3)
|
(4)
|
(2)
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
67
|
75
|
85
|
100
|
44
|
38
|
28
|
16
|
4
|
(6)
|
0
|
34
|
80
|
131
|
162
|
161
|
97
|
70
|
34
|
447
|
462
|
444
|
440
|
(14)
|
(148)
|
(148)
|
(130)
|
(120)
|
13
|
45
|
27
|
25
|
29
|
(4)
|
(3)
|
(1)
|
(1)
|
(0)
|
3
|
3
|
3
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(4)
|
(4)
|
(4)
|
0
|
(0)
|
12
|
12
|
12
|
|
| Total Other Income |
5
|
5
|
10
|
10
|
7
|
12
|
6
|
6
|
5
|
4
|
2
|
0
|
4
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(7)
|
(7)
|
(7)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
29
|
31
|
32
|
(11)
|
(12)
|
(14)
|
(15)
|
4
|
6
|
9
|
11
|
2
|
4
|
6
|
8
|
68
|
67
|
66
|
66
|
7
|
3
|
(1)
|
(4)
|
25
|
25
|
42
|
39
|
15
|
14
|
(3)
|
(3)
|
|
| Pre-Tax Income |
33
N/A
|
27
-17%
|
23
-17%
|
32
+42%
|
(23)
N/A
|
(10)
+58%
|
(12)
-21%
|
(8)
+30%
|
18
N/A
|
(2)
N/A
|
3
N/A
|
(6)
N/A
|
37
N/A
|
56
+53%
|
42
-25%
|
38
-11%
|
37
-1%
|
90
+142%
|
127
+41%
|
151
+18%
|
170
+13%
|
148
-13%
|
99
-33%
|
156
+58%
|
132
-15%
|
106
-20%
|
140
+32%
|
74
-47%
|
72
-3%
|
61
-15%
|
71
+17%
|
55
-23%
|
94
+72%
|
92
-2%
|
76
-18%
|
88
+16%
|
27
-69%
|
7
-75%
|
(24)
N/A
|
(42)
-73%
|
(259)
-515%
|
(267)
-3%
|
(344)
-29%
|
(328)
+5%
|
(1 201)
-266%
|
(1 197)
+0%
|
(1 180)
+1%
|
(1 244)
-5%
|
(270)
+78%
|
(295)
-9%
|
(246)
+17%
|
236
N/A
|
294
+25%
|
331
+12%
|
344
+4%
|
(131)
N/A
|
(188)
-44%
|
(187)
+0%
|
(175)
+7%
|
(161)
+8%
|
(68)
+58%
|
(45)
+33%
|
(65)
-43%
|
(32)
+51%
|
12
N/A
|
(20)
N/A
|
(24)
-18%
|
(23)
+3%
|
(104)
-345%
|
(100)
+4%
|
(90)
+11%
|
(59)
+34%
|
(16)
+72%
|
16
N/A
|
65
+301%
|
35
-46%
|
53
+51%
|
47
-12%
|
25
-46%
|
75
+196%
|
136
+81%
|
131
-4%
|
167
+28%
|
117
-30%
|
68
-42%
|
78
+14%
|
45
-42%
|
54
+19%
|
85
+57%
|
67
-21%
|
90
+35%
|
84
-7%
|
73
-13%
|
117
+60%
|
115
-2%
|
112
-2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
25
|
(10)
|
(6)
|
(10)
|
8
|
4
|
3
|
2
|
(7)
|
1
|
(1)
|
2
|
(13)
|
(22)
|
(18)
|
(17)
|
(15)
|
(34)
|
(47)
|
(55)
|
(64)
|
(37)
|
(23)
|
(44)
|
(35)
|
(44)
|
(54)
|
(25)
|
(23)
|
(19)
|
(22)
|
(21)
|
(36)
|
(43)
|
(37)
|
(41)
|
(19)
|
(6)
|
(4)
|
6
|
(282)
|
(237)
|
(231)
|
(235)
|
0
|
1
|
35
|
50
|
87
|
85
|
48
|
30
|
3
|
3
|
3
|
3
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
0
|
39
|
39
|
28
|
31
|
(16)
|
(18)
|
(10)
|
(4)
|
(0)
|
5
|
(1)
|
(8)
|
0
|
(10)
|
(10)
|
1
|
|
| Income from Continuing Operations |
58
|
17
|
16
|
22
|
(15)
|
(6)
|
(8)
|
(6)
|
11
|
(1)
|
2
|
(4)
|
24
|
34
|
24
|
21
|
22
|
56
|
81
|
96
|
106
|
111
|
76
|
112
|
97
|
62
|
86
|
49
|
49
|
42
|
49
|
34
|
59
|
49
|
39
|
46
|
8
|
1
|
(28)
|
(36)
|
(541)
|
(504)
|
(575)
|
(563)
|
(1 201)
|
(1 196)
|
(1 145)
|
(1 194)
|
(184)
|
(211)
|
(198)
|
265
|
298
|
333
|
346
|
(128)
|
(187)
|
(187)
|
(174)
|
(161)
|
(67)
|
(45)
|
(64)
|
(32)
|
12
|
(20)
|
(24)
|
(23)
|
(104)
|
(100)
|
(90)
|
(59)
|
(17)
|
16
|
65
|
35
|
54
|
48
|
26
|
75
|
175
|
170
|
195
|
147
|
52
|
60
|
35
|
49
|
84
|
71
|
89
|
76
|
73
|
107
|
105
|
114
|
|
| Net Income (Common) |
58
N/A
|
17
-71%
|
16
-2%
|
22
+36%
|
(15)
N/A
|
(6)
+63%
|
(8)
-51%
|
(6)
+27%
|
11
N/A
|
(1)
N/A
|
2
N/A
|
(4)
N/A
|
24
N/A
|
34
+46%
|
24
-30%
|
21
-12%
|
22
+7%
|
56
+151%
|
81
+44%
|
96
+19%
|
106
+11%
|
111
+4%
|
76
-32%
|
112
+47%
|
97
-13%
|
62
-36%
|
86
+39%
|
49
-43%
|
49
N/A
|
42
-13%
|
49
+15%
|
34
-30%
|
59
+72%
|
49
-16%
|
39
-20%
|
46
+18%
|
8
-84%
|
1
-92%
|
(28)
N/A
|
(36)
-28%
|
(541)
-1 415%
|
(503)
+7%
|
(574)
-14%
|
(563)
+2%
|
(1 201)
-113%
|
(1 174)
+2%
|
(1 123)
+4%
|
(1 172)
-4%
|
(159)
+86%
|
(208)
-31%
|
(195)
+6%
|
268
N/A
|
298
+11%
|
333
+12%
|
346
+4%
|
(128)
N/A
|
(187)
-47%
|
(187)
+0%
|
(174)
+7%
|
(161)
+8%
|
(67)
+58%
|
(46)
+32%
|
(67)
-47%
|
(37)
+46%
|
5
N/A
|
(28)
N/A
|
(32)
-13%
|
(31)
+3%
|
(112)
-259%
|
(108)
+4%
|
(97)
+10%
|
(67)
+31%
|
(24)
+64%
|
8
N/A
|
57
+624%
|
27
-52%
|
6
-79%
|
(6)
N/A
|
(27)
-365%
|
24
N/A
|
135
+468%
|
137
+1%
|
164
+19%
|
116
-29%
|
51
-56%
|
58
+15%
|
34
-42%
|
48
+43%
|
84
+76%
|
71
-16%
|
89
+25%
|
76
-15%
|
73
-3%
|
107
+45%
|
105
-2%
|
114
+8%
|
|
| EPS (Diluted) |
192.33
N/A
|
55.33
-71%
|
54
-2%
|
73.66
+36%
|
-49
N/A
|
-18.33
+63%
|
-27.66
-51%
|
-20.33
+27%
|
35.66
N/A
|
-4
N/A
|
6.33
N/A
|
-12.66
N/A
|
78.33
N/A
|
113.99
+46%
|
79.33
-30%
|
69.66
-12%
|
74.33
+7%
|
186.66
+151%
|
268.66
+44%
|
319
+19%
|
354
+11%
|
369.66
+4%
|
253
-32%
|
372
+47%
|
241.49
-35%
|
154.24
-36%
|
143.16
-7%
|
81.16
-43%
|
81.16
N/A
|
105.5
+30%
|
81.16
-23%
|
85.25
+5%
|
97.5
+14%
|
123.24
+26%
|
65.33
-47%
|
77.33
+18%
|
12.5
-84%
|
1.49
-88%
|
-69.49
N/A
|
-89.25
-28%
|
-1 351.75
-1 415%
|
-1 258.24
+7%
|
-1 435.24
-14%
|
-1 406.74
+2%
|
-3 001.49
-113%
|
-2 347.6
+22%
|
-2 806.75
-20%
|
-2 928.75
-4%
|
-397.25
+86%
|
-519.25
-31%
|
-487
+6%
|
35.31
N/A
|
33.09
-6%
|
37.02
+12%
|
38.45
+4%
|
-14.05
N/A
|
-20.82
-48%
|
-20.5
+2%
|
-19.16
+7%
|
-17.64
+8%
|
-7.36
+58%
|
-4.97
+32%
|
-7.41
-49%
|
-4.02
+46%
|
0.58
N/A
|
-3.11
N/A
|
-3.5
-13%
|
-3.41
+3%
|
-12.23
-259%
|
-11.3
+8%
|
-10.17
+10%
|
-6.92
+32%
|
-2.54
+63%
|
0.79
N/A
|
5.76
+629%
|
2.55
-56%
|
0.57
-78%
|
-0.44
N/A
|
-1.92
-336%
|
1.69
N/A
|
9.75
+477%
|
9.42
-3%
|
10.99
+17%
|
7.93
-28%
|
3.38
-57%
|
3.82
+13%
|
2.2
-42%
|
3.06
+39%
|
5.44
+78%
|
4.47
-18%
|
5.48
+23%
|
4.61
-16%
|
4.47
-3%
|
6.24
+40%
|
5.78
-7%
|
5.49
-5%
|
|