Ence Energia y Celulosa SA
F:ENCA
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.
| 52 Week Range |
2.2
3.522
|
| Price Target |
|
We'll email you a reminder when the closing price reaches EUR.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Ence Energia y Celulosa SA
Income Statement
Ence Energia y Celulosa SA
| Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | 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
|
8
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
20
|
0
|
5
|
0
|
21
|
0
|
6
|
0
|
23
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
|
| Revenue |
357
N/A
|
483
+35%
|
482
0%
|
472
-2%
|
476
+1%
|
472
-1%
|
467
-1%
|
487
+4%
|
477
-2%
|
479
+1%
|
478
0%
|
474
-1%
|
281
-41%
|
589
+110%
|
479
-19%
|
643
+34%
|
653
+1%
|
645
-1%
|
638
-1%
|
633
-1%
|
631
0%
|
645
+2%
|
656
+2%
|
670
+2%
|
685
+2%
|
693
+1%
|
620
-10%
|
564
-9%
|
531
-6%
|
539
+1%
|
601
+12%
|
695
+16%
|
787
+13%
|
834
+6%
|
883
+6%
|
873
-1%
|
852
-2%
|
832
-2%
|
818
-2%
|
809
-1%
|
811
+0%
|
828
+2%
|
844
+2%
|
880
+4%
|
880
0%
|
853
-3%
|
806
-6%
|
746
-7%
|
723
-3%
|
688
-5%
|
674
-2%
|
663
-2%
|
649
-2%
|
664
+2%
|
658
-1%
|
640
-3%
|
607
-5%
|
605
0%
|
629
+4%
|
658
+5%
|
703
+7%
|
740
+5%
|
762
+3%
|
799
+5%
|
833
+4%
|
832
0%
|
1 051
+26%
|
1 233
+17%
|
1 214
-1%
|
735
-39%
|
1 120
+52%
|
1 096
-2%
|
1 060
-3%
|
708
-33%
|
1 040
+47%
|
1 050
+1%
|
1 101
+5%
|
820
-26%
|
1 270
+55%
|
1 451
+14%
|
1 468
+1%
|
1 003
-32%
|
1 533
+53%
|
1 438
-6%
|
1 375
-4%
|
830
-40%
|
1 214
+46%
|
1 198
-1%
|
1 247
+4%
|
870
-30%
|
1 277
+47%
|
1 213
-5%
|
1 175
-3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(155)
|
(213)
|
(211)
|
(210)
|
(217)
|
(214)
|
(214)
|
(228)
|
(218)
|
(210)
|
(211)
|
(208)
|
(129)
|
(276)
|
(202)
|
(266)
|
(260)
|
(260)
|
(254)
|
(257)
|
(258)
|
(278)
|
0
|
0
|
(156)
|
(291)
|
(243)
|
(344)
|
(343)
|
(331)
|
(345)
|
(322)
|
(332)
|
(334)
|
(359)
|
(366)
|
(367)
|
(365)
|
(367)
|
(369)
|
(374)
|
(573)
|
(391)
|
(406)
|
(413)
|
(607)
|
(404)
|
(482)
|
(487)
|
(551)
|
(522)
|
(466)
|
(429)
|
(421)
|
(355)
|
(349)
|
(342)
|
(384)
|
(392)
|
(404)
|
(415)
|
(428)
|
(426)
|
(446)
|
(448)
|
(446)
|
(516)
|
(589)
|
(603)
|
(467)
|
(644)
|
(678)
|
(672)
|
(511)
|
(679)
|
(681)
|
(688)
|
(557)
|
(741)
|
(831)
|
(835)
|
(653)
|
(862)
|
(854)
|
(870)
|
(645)
|
(851)
|
(793)
|
(784)
|
(580)
|
(777)
|
(792)
|
(805)
|
|
| Gross Profit |
202
N/A
|
270
+34%
|
271
+0%
|
262
-3%
|
259
-1%
|
257
-1%
|
253
-2%
|
259
+2%
|
259
+0%
|
269
+4%
|
268
0%
|
266
-1%
|
152
-43%
|
313
+106%
|
277
-11%
|
378
+36%
|
394
+4%
|
385
-2%
|
385
0%
|
376
-2%
|
372
-1%
|
367
-2%
|
0
N/A
|
0
N/A
|
529
N/A
|
402
-24%
|
377
-6%
|
220
-42%
|
188
-15%
|
208
+11%
|
256
+23%
|
373
+46%
|
455
+22%
|
500
+10%
|
520
+4%
|
506
-3%
|
483
-4%
|
466
-4%
|
451
-3%
|
439
-3%
|
438
0%
|
254
-42%
|
453
+78%
|
475
+5%
|
467
-2%
|
246
-47%
|
403
+64%
|
264
-34%
|
237
-10%
|
136
-42%
|
153
+12%
|
197
+29%
|
221
+12%
|
243
+10%
|
303
+24%
|
291
-4%
|
265
-9%
|
222
-16%
|
238
+7%
|
254
+7%
|
289
+14%
|
313
+8%
|
336
+8%
|
353
+5%
|
384
+9%
|
386
+0%
|
535
+39%
|
643
+20%
|
611
-5%
|
269
-56%
|
476
+77%
|
417
-12%
|
387
-7%
|
196
-49%
|
361
+84%
|
369
+2%
|
413
+12%
|
263
-36%
|
528
+101%
|
620
+17%
|
633
+2%
|
350
-45%
|
671
+92%
|
584
-13%
|
505
-13%
|
184
-64%
|
363
+97%
|
405
+12%
|
463
+14%
|
291
-37%
|
499
+72%
|
421
-16%
|
370
-12%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(170)
|
(221)
|
(210)
|
(204)
|
(205)
|
(209)
|
(217)
|
(229)
|
(237)
|
(247)
|
(250)
|
(254)
|
(93)
|
(258)
|
(219)
|
(308)
|
(322)
|
(377)
|
(350)
|
(332)
|
(334)
|
(342)
|
(581)
|
(616)
|
(478)
|
(332)
|
(446)
|
(257)
|
(268)
|
(273)
|
(213)
|
(331)
|
(345)
|
(378)
|
(390)
|
(390)
|
(394)
|
(380)
|
(366)
|
(353)
|
(343)
|
(151)
|
(349)
|
(368)
|
(378)
|
(162)
|
(347)
|
(241)
|
(219)
|
(161)
|
(141)
|
(147)
|
(688)
|
(106)
|
(168)
|
(174)
|
363
|
(167)
|
(168)
|
(170)
|
(156)
|
(167)
|
(169)
|
(166)
|
(174)
|
(168)
|
(263)
|
(356)
|
(392)
|
(192)
|
(390)
|
(397)
|
(386)
|
(202)
|
(382)
|
(374)
|
(372)
|
(169)
|
(353)
|
(343)
|
(357)
|
(174)
|
(388)
|
(402)
|
(390)
|
(193)
|
(381)
|
(397)
|
(399)
|
(222)
|
(390)
|
(348)
|
(338)
|
|
| Selling, General & Administrative |
(55)
|
(73)
|
(75)
|
(76)
|
(77)
|
(78)
|
(79)
|
(82)
|
(83)
|
(85)
|
(84)
|
(85)
|
(53)
|
(97)
|
(73)
|
(102)
|
(102)
|
(116)
|
(114)
|
(109)
|
(117)
|
(102)
|
0
|
0
|
(43)
|
(87)
|
(62)
|
(82)
|
(89)
|
(89)
|
(89)
|
(91)
|
(86)
|
(84)
|
(89)
|
(90)
|
(89)
|
(89)
|
(85)
|
(83)
|
(82)
|
(89)
|
(82)
|
(85)
|
(83)
|
(85)
|
(78)
|
(86)
|
(85)
|
(113)
|
(114)
|
(107)
|
(102)
|
(72)
|
(72)
|
(71)
|
(76)
|
(77)
|
(76)
|
(76)
|
(77)
|
(89)
|
(92)
|
(94)
|
(97)
|
(91)
|
(117)
|
(143)
|
(147)
|
(102)
|
(150)
|
(146)
|
(142)
|
(101)
|
(141)
|
(142)
|
(142)
|
(94)
|
(140)
|
(141)
|
(142)
|
(100)
|
(149)
|
(158)
|
(163)
|
(115)
|
(169)
|
(177)
|
(179)
|
(138)
|
(196)
|
(202)
|
(200)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(2)
|
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
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| Depreciation & Amortization |
(31)
|
(40)
|
(37)
|
(38)
|
(38)
|
(40)
|
(42)
|
(45)
|
(48)
|
(50)
|
(50)
|
(48)
|
(21)
|
(49)
|
(38)
|
(51)
|
(52)
|
(48)
|
(45)
|
(44)
|
(44)
|
(46)
|
(46)
|
(46)
|
(41)
|
(41)
|
(34)
|
(36)
|
(43)
|
(47)
|
(52)
|
(56)
|
(57)
|
(61)
|
(62)
|
(59)
|
(60)
|
(64)
|
(64)
|
(65)
|
(63)
|
(63)
|
(58)
|
(62)
|
(67)
|
(63)
|
(60)
|
(54)
|
(49)
|
(59)
|
(49)
|
(50)
|
(51)
|
(59)
|
(59)
|
(58)
|
(70)
|
(70)
|
(73)
|
(77)
|
(66)
|
(70)
|
(71)
|
(72)
|
(72)
|
(70)
|
(90)
|
(114)
|
(119)
|
(83)
|
(129)
|
(136)
|
(138)
|
(97)
|
(144)
|
(141)
|
(135)
|
(94)
|
(121)
|
(117)
|
(124)
|
(99)
|
(146)
|
(154)
|
(154)
|
(103)
|
(155)
|
(158)
|
(155)
|
(101)
|
(149)
|
(148)
|
(145)
|
|
| Other Operating Expenses |
(84)
|
(107)
|
(98)
|
(91)
|
(90)
|
(92)
|
(97)
|
(103)
|
(105)
|
(112)
|
(115)
|
(121)
|
(19)
|
(111)
|
(108)
|
(156)
|
(168)
|
(214)
|
(190)
|
(180)
|
(173)
|
(193)
|
(535)
|
(571)
|
(394)
|
(205)
|
(349)
|
(139)
|
(136)
|
(137)
|
(73)
|
(184)
|
(202)
|
(233)
|
(240)
|
(242)
|
(245)
|
(227)
|
(216)
|
(205)
|
(197)
|
2
|
(209)
|
(220)
|
(228)
|
(14)
|
(209)
|
(101)
|
(85)
|
12
|
23
|
10
|
(536)
|
26
|
(38)
|
(45)
|
509
|
(18)
|
(19)
|
(17)
|
(12)
|
(6)
|
(4)
|
(0)
|
(4)
|
(7)
|
(56)
|
(97)
|
(126)
|
(6)
|
(111)
|
(114)
|
(105)
|
(4)
|
(97)
|
(91)
|
(94)
|
19
|
(91)
|
(85)
|
(91)
|
24
|
(93)
|
(90)
|
(73)
|
25
|
(57)
|
(62)
|
(64)
|
17
|
(45)
|
3
|
7
|
|
| Operating Income |
33
N/A
|
49
+52%
|
61
+24%
|
58
-5%
|
54
-7%
|
48
-11%
|
36
-26%
|
29
-17%
|
23
-23%
|
22
0%
|
18
-19%
|
12
-35%
|
59
+392%
|
55
-6%
|
58
+5%
|
70
+20%
|
72
+3%
|
9
-88%
|
35
+315%
|
43
+23%
|
39
-11%
|
25
-35%
|
75
+198%
|
54
-29%
|
51
-5%
|
70
+37%
|
(69)
N/A
|
(37)
+46%
|
(81)
-118%
|
(65)
+19%
|
43
N/A
|
42
-2%
|
110
+163%
|
122
+11%
|
134
+9%
|
116
-13%
|
91
-22%
|
86
-5%
|
85
-1%
|
87
+2%
|
95
+9%
|
104
+10%
|
104
+0%
|
107
+3%
|
89
-17%
|
84
-6%
|
56
-34%
|
23
-58%
|
18
-25%
|
(25)
N/A
|
12
N/A
|
49
+319%
|
(467)
N/A
|
137
N/A
|
135
-2%
|
117
-13%
|
629
+436%
|
55
-91%
|
69
+26%
|
84
+22%
|
133
+58%
|
146
+10%
|
167
+15%
|
187
+12%
|
210
+13%
|
217
+3%
|
271
+25%
|
287
+6%
|
219
-24%
|
76
-65%
|
86
+13%
|
21
-76%
|
1
-94%
|
(6)
N/A
|
(21)
-249%
|
(5)
+77%
|
41
N/A
|
94
+128%
|
175
+86%
|
277
+58%
|
277
0%
|
176
-37%
|
283
+61%
|
182
-36%
|
115
-37%
|
(8)
N/A
|
(18)
-114%
|
8
N/A
|
64
+683%
|
68
+7%
|
109
+60%
|
74
-33%
|
32
-56%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(34)
|
(40)
|
(34)
|
(10)
|
(10)
|
1
|
12
|
35
|
34
|
39
|
42
|
60
|
(34)
|
47
|
23
|
38
|
47
|
69
|
66
|
70
|
63
|
57
|
(20)
|
(34)
|
(25)
|
(13)
|
(64)
|
(55)
|
(55)
|
(17)
|
(42)
|
(47)
|
(57)
|
(2)
|
(33)
|
(30)
|
(30)
|
(7)
|
(40)
|
(44)
|
(51)
|
(41)
|
(23)
|
(17)
|
(3)
|
(6)
|
(6)
|
(3)
|
(9)
|
(22)
|
(23)
|
(26)
|
520
|
(38)
|
(37)
|
(34)
|
(580)
|
(19)
|
(20)
|
(22)
|
(27)
|
(24)
|
(23)
|
(24)
|
(21)
|
(17)
|
(24)
|
(39)
|
(27)
|
(44)
|
(61)
|
(57)
|
(60)
|
(34)
|
(45)
|
(41)
|
(72)
|
(96)
|
(144)
|
(142)
|
(114)
|
(32)
|
(49)
|
(43)
|
(39)
|
(25)
|
(36)
|
(36)
|
(36)
|
(30)
|
(49)
|
(54)
|
(51)
|
|
| Non-Reccuring Items |
(2)
|
(3)
|
(2)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(7)
|
(5)
|
(1)
|
4
|
0
|
0
|
0
|
0
|
(30)
|
0
|
(26)
|
(35)
|
(15)
|
0
|
0
|
0
|
2
|
0
|
(13)
|
(1)
|
(1)
|
(11)
|
12
|
(0)
|
0
|
0
|
0
|
2
|
4
|
4
|
4
|
5
|
3
|
6
|
6
|
5
|
1
|
(64)
|
(71)
|
(112)
|
(111)
|
(144)
|
(148)
|
(113)
|
(110)
|
(28)
|
(28)
|
(32)
|
(6)
|
17
|
11
|
21
|
(5)
|
(1)
|
(2)
|
(9)
|
(16)
|
(19)
|
(26)
|
(24)
|
(22)
|
(14)
|
(21)
|
(28)
|
(30)
|
8
|
(1)
|
(172)
|
(171)
|
(182)
|
(200)
|
(58)
|
(57)
|
123
|
116
|
151
|
154
|
7
|
7
|
14
|
13
|
(2)
|
(2)
|
(3)
|
(4)
|
|
| 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
|
(4)
|
(6)
|
0
|
0
|
(2)
|
6
|
6
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
1
|
1
|
1
|
(14)
|
0
|
0
|
0
|
(13)
|
1
|
0
|
0
|
(12)
|
1
|
(11)
|
1
|
(2)
|
(2)
|
(7)
|
(2)
|
1
|
1
|
(9)
|
(5)
|
0
|
6
|
(58)
|
7
|
6
|
11
|
(24)
|
3
|
0
|
0
|
(30)
|
1
|
0
|
1
|
(27)
|
(5)
|
(5)
|
(1)
|
(5)
|
(15)
|
(13)
|
(18)
|
(8)
|
(15)
|
(18)
|
(19)
|
(4)
|
(3)
|
(3)
|
(14)
|
(4)
|
(5)
|
(2)
|
4
|
(2)
|
(1)
|
(3)
|
3
|
(1)
|
(2)
|
(8)
|
(9)
|
(9)
|
(8)
|
(6)
|
(4)
|
(7)
|
(5)
|
(3)
|
(5)
|
(5)
|
(4)
|
(6)
|
(2)
|
(9)
|
(6)
|
(11)
|
(12)
|
(13)
|
(12)
|
(10)
|
(11)
|
(6)
|
(11)
|
(11)
|
(13)
|
(4)
|
(7)
|
(9)
|
(7)
|
|
| Pre-Tax Income |
(3)
N/A
|
8
N/A
|
26
+227%
|
30
+16%
|
39
+30%
|
44
+13%
|
42
-6%
|
47
+13%
|
50
+6%
|
57
+14%
|
60
+6%
|
64
+7%
|
26
-60%
|
91
+258%
|
82
-11%
|
105
+29%
|
86
-19%
|
71
-18%
|
73
+3%
|
79
+9%
|
84
+6%
|
68
-19%
|
50
-26%
|
19
-63%
|
33
+73%
|
5
-84%
|
(132)
N/A
|
(80)
+39%
|
(126)
-57%
|
(117)
+7%
|
15
N/A
|
(6)
N/A
|
53
N/A
|
90
+71%
|
102
+13%
|
89
-13%
|
67
-25%
|
57
-14%
|
44
-22%
|
42
-5%
|
46
+9%
|
64
+39%
|
72
+14%
|
83
+14%
|
70
-15%
|
6
-92%
|
(35)
N/A
|
(110)
-218%
|
(121)
-10%
|
(195)
-61%
|
(161)
+18%
|
(92)
+43%
|
(70)
+24%
|
67
N/A
|
65
-3%
|
49
-25%
|
46
-5%
|
51
+10%
|
59
+16%
|
81
+38%
|
104
+28%
|
120
+15%
|
141
+18%
|
146
+3%
|
165
+13%
|
173
+5%
|
213
+23%
|
219
+3%
|
167
-24%
|
11
-93%
|
0
-100%
|
(68)
N/A
|
(94)
-38%
|
(37)
+61%
|
(72)
-97%
|
(224)
-211%
|
(204)
+9%
|
(193)
+6%
|
(175)
+9%
|
66
N/A
|
94
+41%
|
254
+170%
|
338
+33%
|
280
-17%
|
218
-22%
|
(33)
N/A
|
(58)
-74%
|
(25)
+57%
|
27
N/A
|
32
+18%
|
51
+57%
|
8
-85%
|
(29)
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
6
|
4
|
(2)
|
(2)
|
(5)
|
(7)
|
(5)
|
(6)
|
(7)
|
(11)
|
(12)
|
(16)
|
(5)
|
(27)
|
(27)
|
(35)
|
(30)
|
(20)
|
(20)
|
(23)
|
(24)
|
(10)
|
(4)
|
5
|
5
|
(0)
|
34
|
32
|
42
|
39
|
8
|
4
|
(14)
|
(26)
|
(28)
|
(23)
|
(18)
|
(16)
|
(13)
|
(12)
|
(14)
|
(20)
|
(22)
|
(25)
|
(20)
|
(1)
|
11
|
35
|
42
|
54
|
44
|
22
|
13
|
(17)
|
(17)
|
(12)
|
(11)
|
(12)
|
(14)
|
(20)
|
(26)
|
(26)
|
(32)
|
(33)
|
(39)
|
(42)
|
(51)
|
(52)
|
(38)
|
0
|
4
|
20
|
27
|
12
|
21
|
2
|
(4)
|
(9)
|
(14)
|
(13)
|
(16)
|
(5)
|
(20)
|
(7)
|
5
|
12
|
19
|
5
|
(7)
|
(12)
|
(18)
|
(7)
|
0
|
|
| Income from Continuing Operations |
3
|
12
|
24
|
28
|
34
|
37
|
36
|
41
|
43
|
46
|
48
|
49
|
20
|
64
|
55
|
70
|
55
|
50
|
52
|
56
|
60
|
58
|
47
|
24
|
37
|
5
|
(98)
|
(49)
|
(84)
|
(78)
|
23
|
(2)
|
39
|
65
|
74
|
66
|
49
|
41
|
32
|
30
|
32
|
44
|
50
|
58
|
50
|
4
|
(24)
|
(75)
|
(79)
|
(141)
|
(117)
|
(70)
|
(57)
|
50
|
48
|
37
|
36
|
38
|
45
|
62
|
78
|
94
|
109
|
113
|
126
|
132
|
162
|
167
|
129
|
11
|
4
|
(47)
|
(67)
|
(25)
|
(51)
|
(222)
|
(209)
|
(202)
|
(189)
|
53
|
78
|
249
|
318
|
272
|
223
|
(21)
|
(39)
|
(20)
|
20
|
20
|
33
|
1
|
(29)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
6
|
12
|
14
|
12
|
6
|
(2)
|
(18)
|
(21)
|
(19)
|
(4)
|
(2)
|
10
|
8
|
11
|
15
|
14
|
14
|
|
| Net Income (Common) |
3
N/A
|
12
+287%
|
24
+108%
|
29
+19%
|
34
+20%
|
38
+11%
|
37
-3%
|
42
+12%
|
44
+5%
|
47
+7%
|
49
+4%
|
49
+0%
|
21
-58%
|
64
+212%
|
55
-14%
|
70
+27%
|
55
-21%
|
50
-9%
|
52
+4%
|
56
+7%
|
60
+7%
|
58
-3%
|
47
-19%
|
36
-24%
|
36
+1%
|
5
-87%
|
(102)
N/A
|
(139)
-37%
|
(164)
-18%
|
(155)
+5%
|
(54)
+65%
|
(4)
+92%
|
39
N/A
|
65
+66%
|
74
+15%
|
66
-11%
|
49
-26%
|
41
-15%
|
32
-23%
|
30
-6%
|
32
+7%
|
43
+36%
|
50
+15%
|
57
+16%
|
49
-14%
|
4
-91%
|
(24)
N/A
|
(75)
-217%
|
(170)
-128%
|
(141)
+17%
|
(117)
+17%
|
(70)
+40%
|
34
N/A
|
50
+47%
|
48
-4%
|
37
-23%
|
36
-3%
|
38
+7%
|
44
+15%
|
61
+37%
|
77
+27%
|
92
+19%
|
108
+17%
|
111
+3%
|
124
+12%
|
129
+4%
|
158
+23%
|
162
+3%
|
124
-24%
|
9
-93%
|
0
-97%
|
(50)
N/A
|
(69)
-39%
|
(26)
+62%
|
(53)
-99%
|
(222)
-322%
|
(203)
+8%
|
(190)
+6%
|
(175)
+8%
|
64
N/A
|
84
+31%
|
247
+193%
|
300
+21%
|
251
-16%
|
205
-18%
|
(25)
N/A
|
(41)
-65%
|
(10)
+75%
|
28
N/A
|
32
+12%
|
48
+53%
|
15
-69%
|
(14)
N/A
|
|
| EPS (Diluted) |
0.03
N/A
|
0.08
+167%
|
0.15
+87%
|
0.16
+7%
|
0.2
+25%
|
0.22
+10%
|
0.21
-5%
|
0.24
+14%
|
0.25
+4%
|
0.27
+8%
|
0.28
+4%
|
0.28
N/A
|
0.11
-61%
|
0.38
+245%
|
0.24
-37%
|
0.31
+29%
|
0.24
-23%
|
0.23
-4%
|
0.24
+4%
|
0.25
+4%
|
0.27
+8%
|
0.26
-4%
|
0.2
-23%
|
0.15
-25%
|
0.15
N/A
|
0.02
-87%
|
-0.44
N/A
|
-0.6
-36%
|
-0.71
-18%
|
-0.67
+6%
|
-0.18
+73%
|
-0.01
+94%
|
0.13
N/A
|
0.24
+85%
|
0.26
+8%
|
0.23
-12%
|
0.18
-22%
|
0.15
-17%
|
0.11
-27%
|
0.11
N/A
|
0.12
+9%
|
0.16
+33%
|
0.2
+25%
|
0.22
+10%
|
0.19
-14%
|
0.02
-89%
|
-0.1
N/A
|
-0.3
-200%
|
-0.66
-120%
|
-0.56
+15%
|
-0.46
+18%
|
-0.27
+41%
|
0.13
N/A
|
0.2
+54%
|
0.19
-5%
|
0.17
-11%
|
0.1
-41%
|
0.15
+50%
|
0.17
+13%
|
0.23
+35%
|
0.3
+30%
|
0.37
+23%
|
0.43
+16%
|
0.45
+5%
|
0.5
+11%
|
0.49
-2%
|
0.64
+31%
|
0.61
-5%
|
0.46
-25%
|
0.03
-93%
|
-0.01
N/A
|
-0.21
-2 000%
|
-0.29
-38%
|
-0.11
+62%
|
-0.22
-100%
|
-0.92
-318%
|
-0.84
+9%
|
-0.79
+6%
|
-0.66
+16%
|
0.25
N/A
|
0.37
+48%
|
0.95
+157%
|
1.28
+35%
|
1.03
-20%
|
0.93
-10%
|
-0.1
N/A
|
-0.15
-50%
|
-0.06
+60%
|
0.11
N/A
|
0.13
+18%
|
0.2
+54%
|
0.06
-70%
|
-0.06
N/A
|
|