Dominari Holdings Inc
F:BP2A
Income Statement
Earnings Waterfall
Dominari Holdings Inc
Income Statement
Dominari Holdings Inc
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
20
N/A
|
18
-11%
|
17
-3%
|
15
-11%
|
15
-1%
|
16
+9%
|
17
+3%
|
17
+2%
|
18
+4%
|
19
+3%
|
21
+10%
|
23
+10%
|
22
-1%
|
23
+2%
|
23
+1%
|
23
-2%
|
23
+2%
|
18
-24%
|
11
-40%
|
4
-64%
|
0
-100%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+167%
|
0
+81%
|
1
+90%
|
1
+45%
|
1
+29%
|
1
+20%
|
1
+6%
|
1
+5%
|
1
-1%
|
1
-2%
|
1
N/A
|
1
-1%
|
1
+8%
|
1
-23%
|
1
-30%
|
0
-48%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+50%
|
0
N/A
|
0
-67%
|
0
+200%
|
0
-33%
|
0
N/A
|
0
N/A
|
0
-50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+233%
|
0
+180%
|
1
+111%
|
1
+49%
|
1
+28%
|
1
+12%
|
1
N/A
|
1
-2%
|
1
-27%
|
1
-34%
|
0
-53%
|
0
-89%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-67%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+1 371%
|
2
+98%
|
3
+67%
|
10
+179%
|
13
+32%
|
18
+44%
|
25
+37%
|
53
+112%
|
100
+89%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(14)
|
(12)
|
(12)
|
(12)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(16)
|
(20)
|
(19)
|
(20)
|
(20)
|
(20)
|
0
|
0
|
(5)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
6
N/A
|
5
-13%
|
5
-9%
|
4
-26%
|
4
+8%
|
4
+11%
|
5
+9%
|
5
+5%
|
6
+15%
|
6
-1%
|
6
+11%
|
7
+4%
|
3
-57%
|
4
+45%
|
3
-19%
|
3
-19%
|
3
-1%
|
0
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+100%
|
0
+80%
|
0
+89%
|
0
+38%
|
1
+34%
|
1
+22%
|
1
+8%
|
1
+8%
|
1
+1%
|
1
-3%
|
1
-1%
|
1
N/A
|
1
+5%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(6)
|
(8)
|
(7)
|
(6)
|
(6)
|
(20)
|
(14)
|
(4)
|
(3)
|
(5)
|
(6)
|
(8)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(10)
|
(10)
|
(11)
|
(11)
|
(9)
|
(8)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(12)
|
(15)
|
(22)
|
(33)
|
(29)
|
(31)
|
(27)
|
(18)
|
(52)
|
(11)
|
(9)
|
(8)
|
(8)
|
(7)
|
(9)
|
(8)
|
(8)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(6)
|
(7)
|
(8)
|
(9)
|
(11)
|
(10)
|
(14)
|
(14)
|
(14)
|
(21)
|
(20)
|
(24)
|
(24)
|
(24)
|
(27)
|
(30)
|
(66)
|
(110)
|
(155)
|
|
| Selling, General & Administrative |
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(13)
|
(15)
|
(20)
|
(28)
|
(21)
|
(21)
|
(17)
|
(8)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(8)
|
(8)
|
(11)
|
(12)
|
(14)
|
(21)
|
(20)
|
(24)
|
(24)
|
(24)
|
(27)
|
(30)
|
(66)
|
(110)
|
(155)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
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)
|
(3)
|
(4)
|
(4)
|
(5)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(5)
|
(7)
|
(10)
|
(10)
|
(10)
|
(8)
|
(6)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
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
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
N/A
|
(0)
N/A
|
(1)
-126%
|
(2)
-127%
|
(3)
-27%
|
(3)
+14%
|
(3)
-5%
|
(3)
-8%
|
(2)
+22%
|
(2)
+7%
|
(1)
+30%
|
(1)
+28%
|
(3)
-169%
|
(3)
-19%
|
(3)
+1%
|
(3)
0%
|
(3)
+13%
|
(2)
+15%
|
(3)
-40%
|
(5)
-38%
|
(3)
+33%
|
(5)
-44%
|
(6)
-26%
|
(8)
-38%
|
(10)
-20%
|
(10)
+0%
|
(9)
+7%
|
(8)
+16%
|
(7)
+14%
|
(7)
-1%
|
(7)
-4%
|
(7)
-5%
|
(9)
-28%
|
(9)
-1%
|
(10)
-11%
|
(10)
+0%
|
(8)
+22%
|
(7)
+12%
|
(5)
+23%
|
(4)
+25%
|
(4)
-2%
|
(4)
+4%
|
(4)
+6%
|
(4)
+4%
|
(3)
+4%
|
(3)
+4%
|
(4)
-8%
|
(12)
-241%
|
(15)
-25%
|
(22)
-46%
|
(33)
-47%
|
(29)
+13%
|
(31)
-6%
|
(27)
+13%
|
(18)
+32%
|
(52)
-187%
|
(11)
+78%
|
(9)
+22%
|
(7)
+17%
|
(7)
+6%
|
(6)
+15%
|
(8)
-36%
|
(7)
+11%
|
(7)
+7%
|
(4)
+42%
|
(4)
-12%
|
(5)
-10%
|
(5)
+2%
|
(4)
+3%
|
(4)
+17%
|
(3)
+10%
|
(5)
-36%
|
(6)
-24%
|
(7)
-30%
|
(8)
-12%
|
(8)
-1%
|
(7)
+21%
|
(6)
+1%
|
(7)
-15%
|
(8)
-11%
|
(9)
-14%
|
(11)
-16%
|
(10)
+4%
|
(14)
-32%
|
(14)
-4%
|
(14)
0%
|
(21)
-47%
|
(19)
+9%
|
(22)
-14%
|
(21)
+5%
|
(14)
+30%
|
(15)
-1%
|
(12)
+21%
|
(41)
-253%
|
(57)
-41%
|
(56)
+3%
|
|
| 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
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
4
|
3
|
2
|
2
|
1
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
1
|
2
|
2
|
3
|
2
|
1
|
(0)
|
0
|
1
|
1
|
3
|
1
|
9
|
8
|
7
|
5
|
2
|
(4)
|
(5)
|
(3)
|
(6)
|
(2)
|
0
|
3
|
2
|
4
|
(0)
|
(3)
|
(8)
|
(8)
|
(5)
|
(4)
|
2
|
0
|
(3)
|
(3)
|
(1)
|
0
|
40
|
168
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(37)
|
0
|
(41)
|
(41)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(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
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(4)
|
(5)
|
(5)
|
(2)
|
(1)
|
0
|
0
|
|
| Pre-Tax Income |
1
N/A
|
(0)
N/A
|
(1)
-155%
|
(2)
-134%
|
(3)
-29%
|
(3)
+14%
|
(3)
-6%
|
(3)
-10%
|
(2)
+22%
|
(2)
+6%
|
(1)
+30%
|
(1)
+28%
|
(3)
-164%
|
(3)
-19%
|
(3)
+1%
|
(3)
N/A
|
(3)
+14%
|
(2)
+14%
|
(3)
-38%
|
(5)
-38%
|
(3)
+34%
|
(4)
-44%
|
(6)
-27%
|
(8)
-37%
|
(9)
-19%
|
(9)
+1%
|
(8)
+8%
|
(7)
+16%
|
(6)
+12%
|
(6)
-3%
|
(7)
-6%
|
(7)
-6%
|
(9)
-29%
|
(9)
-1%
|
(10)
-11%
|
(10)
+0%
|
(8)
+23%
|
(5)
+43%
|
(2)
+56%
|
(0)
+76%
|
0
N/A
|
(2)
N/A
|
(2)
-21%
|
(2)
+4%
|
(3)
-66%
|
(6)
-103%
|
(6)
-8%
|
(15)
-137%
|
(18)
-19%
|
(22)
-24%
|
(33)
-48%
|
(29)
+13%
|
(31)
-6%
|
(27)
+13%
|
(55)
-108%
|
(53)
+4%
|
(51)
+3%
|
(47)
+8%
|
(9)
+81%
|
(7)
+25%
|
(6)
+6%
|
(7)
-13%
|
(7)
+3%
|
(6)
+13%
|
(3)
+47%
|
(4)
-17%
|
(2)
+38%
|
(5)
-97%
|
2
N/A
|
2
+19%
|
2
-12%
|
0
-81%
|
(4)
N/A
|
(11)
-172%
|
(13)
-15%
|
(12)
+10%
|
(12)
-6%
|
(8)
+35%
|
(7)
+12%
|
(5)
+28%
|
(7)
-43%
|
(7)
+6%
|
(10)
-55%
|
(17)
-59%
|
(22)
-33%
|
(22)
-1%
|
(26)
-16%
|
(23)
+10%
|
(23)
+1%
|
(25)
-7%
|
(22)
+10%
|
(23)
-3%
|
(15)
+35%
|
(42)
-184%
|
(18)
+57%
|
112
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
5
|
3
|
3
|
3
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
1
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(1)
|
(2)
|
(4)
|
(3)
|
(6)
|
(6)
|
(5)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(9)
|
(10)
|
(10)
|
(8)
|
(4)
|
(2)
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(6)
|
(6)
|
(15)
|
(18)
|
(22)
|
(33)
|
(29)
|
(31)
|
(27)
|
(55)
|
(53)
|
(51)
|
(47)
|
(9)
|
(7)
|
(6)
|
(7)
|
(7)
|
(6)
|
(3)
|
(4)
|
(2)
|
(5)
|
2
|
2
|
2
|
0
|
(4)
|
(11)
|
(13)
|
(12)
|
(12)
|
(8)
|
(7)
|
(5)
|
(7)
|
(7)
|
(10)
|
(17)
|
(22)
|
(22)
|
(26)
|
(23)
|
(23)
|
(25)
|
(22)
|
(23)
|
(15)
|
(42)
|
(18)
|
112
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(2)
|
|
| Net Income (Common) |
1
N/A
|
(0)
N/A
|
(1)
-155%
|
(2)
-134%
|
(3)
-29%
|
(3)
+14%
|
(3)
-6%
|
(3)
-10%
|
(2)
+22%
|
(2)
+6%
|
(1)
+30%
|
(1)
+28%
|
(3)
-164%
|
(3)
-19%
|
(3)
+1%
|
(3)
N/A
|
(3)
+14%
|
(2)
+19%
|
(2)
+0%
|
(3)
-13%
|
4
N/A
|
2
-50%
|
(0)
N/A
|
5
N/A
|
(1)
N/A
|
(1)
+40%
|
(0)
+98%
|
(7)
-70 300%
|
(4)
+41%
|
(4)
-4%
|
(5)
-8%
|
(5)
-9%
|
(9)
-80%
|
(9)
-1%
|
(10)
-11%
|
(10)
+0%
|
(8)
+24%
|
(4)
+43%
|
(2)
+55%
|
(1)
+69%
|
0
N/A
|
(2)
N/A
|
(2)
-14%
|
(2)
+3%
|
(4)
-75%
|
(7)
-74%
|
(7)
-6%
|
(16)
-120%
|
(18)
-14%
|
(22)
-24%
|
(33)
-48%
|
(29)
+13%
|
(31)
-6%
|
(27)
+13%
|
(55)
-108%
|
(53)
+4%
|
(42)
+20%
|
(38)
+10%
|
31
N/A
|
34
+7%
|
25
-26%
|
24
-3%
|
(7)
N/A
|
(6)
+13%
|
(3)
+47%
|
(4)
-17%
|
(2)
+38%
|
(5)
-97%
|
2
N/A
|
2
+19%
|
2
-12%
|
0
-81%
|
(4)
N/A
|
(11)
-172%
|
(13)
-15%
|
(12)
+10%
|
(12)
-6%
|
(8)
+35%
|
(7)
+12%
|
(5)
+28%
|
(7)
-43%
|
(10)
-36%
|
(15)
-50%
|
(21)
-42%
|
(26)
-26%
|
(23)
+11%
|
(26)
-11%
|
(23)
+10%
|
(23)
+1%
|
(25)
-7%
|
(22)
+10%
|
(23)
-3%
|
(15)
+35%
|
(42)
-184%
|
(19)
+54%
|
110
N/A
|
|
| EPS (Diluted) |
14 050.91
N/A
|
-10 605.71
N/A
|
-24 914.33
-135%
|
-56 772.91
-128%
|
-71 350.14
-26%
|
-60 050.95
+16%
|
-63 767.12
-6%
|
-69 855.85
-10%
|
-54 465.56
+22%
|
-50 744.2
+7%
|
-35 361.62
+30%
|
-25 862.98
+27%
|
-65 189.85
-152%
|
-76 815.71
-18%
|
-76 003.97
+1%
|
-76 225.69
0%
|
-64 963.98
+15%
|
-52 695.09
+19%
|
-64 914.62
-23%
|
-83 644.35
-29%
|
-14 155.29
+83%
|
-41 793.52
-195%
|
-72 219.23
-73%
|
-53 691.06
+26%
|
-112 997.36
-110%
|
-109 939.66
+3%
|
-95 504.94
+13%
|
-134 969.51
-41%
|
-107 569.37
+20%
|
-110 410.79
-3%
|
-117 176.85
-6%
|
-125 092.07
-7%
|
-170 729.7
-36%
|
-164 036.99
+4%
|
-175 244.74
-7%
|
-168 419.1
+4%
|
-117 611.19
+30%
|
-73 525.51
+37%
|
-32 818.33
+55%
|
-5 564.72
+83%
|
4 000.17
N/A
|
-13 528.82
N/A
|
-15 435.05
-14%
|
-12 231.15
+21%
|
-14 469.85
-18%
|
-16 836.54
-16%
|
-16 260.54
+3%
|
-21 978.19
-35%
|
-18 726.6
+15%
|
-15 754.47
+16%
|
-3 299
+79%
|
-1 442.5
+56%
|
-3 053
-112%
|
-1 333
+56%
|
-2 770
-108%
|
-2 649.49
+4%
|
-2 115
+20%
|
-956.75
+55%
|
786
N/A
|
562
-28%
|
500
-11%
|
344.71
-31%
|
-101.85
N/A
|
-77.75
+24%
|
-41.37
+47%
|
-43.11
-4%
|
-20.16
+53%
|
-39.75
-97%
|
15.72
N/A
|
17.16
+9%
|
15.16
-12%
|
2.49
-84%
|
-27.86
N/A
|
-21.03
+25%
|
-6.71
+68%
|
-5.67
+15%
|
-7.47
-32%
|
-2.24
+70%
|
-1.32
+41%
|
-0.95
+28%
|
-1.48
-56%
|
-1.86
-26%
|
-2.78
-49%
|
-3.88
-40%
|
-4.91
-27%
|
-4.41
+10%
|
-5.36
-22%
|
-4.34
+19%
|
-4.38
-1%
|
-4.09
+7%
|
-3.63
+11%
|
-3.58
+1%
|
-2.38
+34%
|
-3.87
-63%
|
-1.28
+67%
|
6.4
N/A
|
|