Eckert & Ziegler Strahlen und Medizintechnik AG
F:EUZ
Income Statement
Earnings Waterfall
Eckert & Ziegler Strahlen und Medizintechnik AG
Income Statement
Eckert & Ziegler Strahlen und Medizintechnik AG
| 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
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
3
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
0
|
|
| Revenue |
33
N/A
|
34
+3%
|
33
-3%
|
32
-2%
|
31
-2%
|
30
-4%
|
28
-6%
|
26
-6%
|
29
+11%
|
30
+4%
|
33
+9%
|
36
+8%
|
36
N/A
|
36
+2%
|
38
+4%
|
40
+7%
|
42
+4%
|
44
+6%
|
46
+4%
|
48
+3%
|
50
+6%
|
52
+3%
|
54
+3%
|
54
+0%
|
55
+2%
|
56
+1%
|
61
+9%
|
67
+10%
|
72
+7%
|
82
+14%
|
91
+12%
|
98
+7%
|
101
+3%
|
103
+1%
|
102
-1%
|
105
+3%
|
111
+6%
|
114
+2%
|
114
+0%
|
114
0%
|
116
+2%
|
117
+1%
|
118
+1%
|
120
+2%
|
120
0%
|
117
-2%
|
117
+0%
|
118
+1%
|
117
-1%
|
121
+4%
|
124
+2%
|
124
0%
|
127
+3%
|
130
+2%
|
134
+3%
|
137
+2%
|
140
+2%
|
142
+1%
|
132
-7%
|
127
-4%
|
138
+9%
|
126
-9%
|
128
+2%
|
135
+5%
|
139
+3%
|
137
-1%
|
155
+13%
|
162
+5%
|
169
+4%
|
177
+5%
|
177
+0%
|
178
+1%
|
178
+0%
|
179
+1%
|
173
-4%
|
172
-1%
|
176
+2%
|
176
0%
|
182
+4%
|
180
-1%
|
180
+0%
|
186
+3%
|
198
+6%
|
213
+8%
|
222
+4%
|
230
+4%
|
233
+1%
|
242
+4%
|
246
+2%
|
256
+4%
|
274
+7%
|
278
+2%
|
296
+7%
|
296
+0%
|
299
+1%
|
304
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(19)
|
(19)
|
(18)
|
(17)
|
(16)
|
(15)
|
(15)
|
(14)
|
(16)
|
(16)
|
(17)
|
(20)
|
(19)
|
(20)
|
(21)
|
(22)
|
(23)
|
(24)
|
(25)
|
(25)
|
(27)
|
(27)
|
(28)
|
(27)
|
(28)
|
(30)
|
(33)
|
(37)
|
(38)
|
(40)
|
(44)
|
(46)
|
(50)
|
(50)
|
(50)
|
(51)
|
(55)
|
(54)
|
(53)
|
(51)
|
(54)
|
(53)
|
(55)
|
(57)
|
(57)
|
(56)
|
(56)
|
(56)
|
(63)
|
(61)
|
(63)
|
(64)
|
(63)
|
(65)
|
(70)
|
(73)
|
(77)
|
(78)
|
(70)
|
(65)
|
(72)
|
(63)
|
(63)
|
(70)
|
(75)
|
(75)
|
(87)
|
(91)
|
(94)
|
(96)
|
(93)
|
(92)
|
(91)
|
(92)
|
(91)
|
(92)
|
(90)
|
(87)
|
(88)
|
(84)
|
(89)
|
(93)
|
(99)
|
(107)
|
(115)
|
(122)
|
(125)
|
(130)
|
(130)
|
(132)
|
(142)
|
(144)
|
(153)
|
(154)
|
(156)
|
(161)
|
|
| Gross Profit |
14
N/A
|
15
+4%
|
15
+0%
|
15
+2%
|
15
+3%
|
15
-5%
|
13
-7%
|
12
-9%
|
14
+10%
|
14
+5%
|
16
+10%
|
16
+3%
|
16
+2%
|
16
-3%
|
17
+5%
|
18
+10%
|
19
+1%
|
20
+10%
|
22
+6%
|
23
+5%
|
24
+6%
|
25
+4%
|
26
+4%
|
26
+2%
|
27
+4%
|
26
-7%
|
28
+10%
|
29
+4%
|
34
+17%
|
42
+23%
|
47
+13%
|
52
+10%
|
51
-2%
|
53
+3%
|
52
-2%
|
54
+4%
|
57
+5%
|
60
+6%
|
61
+2%
|
63
+2%
|
62
0%
|
64
+3%
|
64
-1%
|
63
-1%
|
63
-1%
|
61
-2%
|
61
+1%
|
62
+1%
|
54
-13%
|
60
+11%
|
60
+0%
|
60
-1%
|
64
+7%
|
65
+2%
|
64
-2%
|
64
+0%
|
63
-1%
|
63
+1%
|
62
-3%
|
61
-1%
|
66
+8%
|
63
-5%
|
65
+3%
|
66
+1%
|
64
-3%
|
61
-4%
|
68
+11%
|
71
+5%
|
74
+5%
|
81
+8%
|
84
+4%
|
86
+3%
|
87
+1%
|
87
+0%
|
82
-6%
|
80
-3%
|
87
+8%
|
89
+2%
|
94
+6%
|
96
+3%
|
91
-5%
|
93
+3%
|
98
+5%
|
106
+8%
|
107
+1%
|
108
+1%
|
109
+1%
|
112
+3%
|
116
+4%
|
124
+6%
|
132
+7%
|
133
+1%
|
143
+7%
|
142
-1%
|
144
+1%
|
144
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(12)
|
(13)
|
(14)
|
(14)
|
(13)
|
(13)
|
(12)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
(13)
|
(13)
|
(13)
|
(14)
|
(16)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(21)
|
(23)
|
(24)
|
(27)
|
(23)
|
(27)
|
(31)
|
(33)
|
(31)
|
(36)
|
(35)
|
(34)
|
(38)
|
(40)
|
(40)
|
(42)
|
(40)
|
(43)
|
(43)
|
(44)
|
(43)
|
(44)
|
(44)
|
(45)
|
(42)
|
(47)
|
(48)
|
(49)
|
(53)
|
(52)
|
(46)
|
(46)
|
(57)
|
(45)
|
(46)
|
(45)
|
(54)
|
(47)
|
(48)
|
(48)
|
(48)
|
(43)
|
(47)
|
(49)
|
(54)
|
(53)
|
(55)
|
(54)
|
(57)
|
(55)
|
(51)
|
(49)
|
(58)
|
(44)
|
(49)
|
(51)
|
(61)
|
(58)
|
(58)
|
(62)
|
(65)
|
(66)
|
(68)
|
(71)
|
(72)
|
(72)
|
(74)
|
(73)
|
(79)
|
(79)
|
(79)
|
(79)
|
|
| Selling, General & Administrative |
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(16)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(21)
|
(22)
|
(23)
|
(25)
|
(27)
|
(33)
|
(36)
|
(38)
|
(34)
|
(38)
|
(37)
|
(37)
|
(33)
|
(38)
|
(38)
|
(39)
|
(35)
|
(40)
|
(40)
|
(41)
|
(39)
|
(43)
|
(44)
|
(44)
|
(40)
|
(47)
|
(48)
|
(48)
|
(45)
|
(50)
|
(51)
|
(51)
|
(46)
|
(51)
|
(47)
|
(46)
|
(45)
|
(45)
|
(47)
|
(46)
|
(39)
|
(43)
|
(45)
|
(47)
|
(46)
|
(52)
|
(53)
|
(52)
|
(46)
|
(50)
|
(49)
|
(48)
|
(47)
|
(52)
|
(54)
|
(57)
|
(50)
|
(56)
|
(58)
|
(61)
|
(54)
|
(60)
|
(61)
|
(62)
|
(59)
|
(66)
|
(68)
|
(67)
|
(68)
|
(73)
|
(73)
|
(75)
|
|
| Research & Development |
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(4)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(3)
|
(3)
|
(3)
|
(1)
|
(3)
|
(4)
|
(4)
|
(1)
|
(3)
|
0
|
(2)
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
(2)
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(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
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
1
|
1
|
2
|
9
|
8
|
7
|
7
|
9
|
5
|
5
|
5
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
4
|
3
|
3
|
2
|
1
|
(1)
|
(3)
|
5
|
4
|
(3)
|
7
|
1
|
1
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
(2)
|
1
|
(2)
|
(1)
|
(3)
|
(4)
|
(0)
|
(1)
|
(3)
|
9
|
4
|
5
|
(3)
|
(1)
|
(0)
|
(1)
|
(3)
|
(6)
|
(8)
|
(9)
|
(4)
|
(6)
|
(6)
|
(6)
|
(0)
|
(6)
|
(6)
|
(4)
|
|
| Operating Income |
2
N/A
|
1
-34%
|
1
-51%
|
1
+5%
|
2
+194%
|
2
-11%
|
2
+1%
|
1
-43%
|
2
+116%
|
4
+103%
|
5
+8%
|
5
+2%
|
3
-31%
|
3
-8%
|
4
+33%
|
5
+10%
|
3
-45%
|
3
+26%
|
3
+2%
|
4
+30%
|
6
+41%
|
6
+4%
|
6
+5%
|
6
-2%
|
6
-5%
|
3
-54%
|
4
+36%
|
2
-39%
|
12
+402%
|
15
+28%
|
17
+12%
|
20
+18%
|
20
+2%
|
17
-14%
|
17
+0%
|
20
+17%
|
19
-8%
|
20
+8%
|
21
+6%
|
20
-5%
|
23
+13%
|
21
-6%
|
20
-4%
|
20
-4%
|
20
+1%
|
17
-13%
|
17
-1%
|
18
+3%
|
12
-32%
|
14
+15%
|
12
-9%
|
11
-12%
|
11
+3%
|
13
+13%
|
17
+37%
|
17
+1%
|
6
-66%
|
19
+217%
|
15
-18%
|
16
+5%
|
12
-27%
|
16
+38%
|
17
+5%
|
18
+4%
|
15
-13%
|
18
+16%
|
21
+19%
|
22
+4%
|
20
-11%
|
28
+37%
|
29
+6%
|
32
+10%
|
30
-8%
|
32
+8%
|
32
-1%
|
31
-2%
|
29
-7%
|
45
+57%
|
44
-1%
|
45
+1%
|
30
-32%
|
36
+18%
|
40
+12%
|
44
+9%
|
42
-4%
|
42
+1%
|
40
-5%
|
41
+2%
|
44
+8%
|
52
+17%
|
58
+12%
|
60
+4%
|
65
+7%
|
63
-2%
|
65
+2%
|
65
0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
2
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(3)
|
(1)
|
0
|
1
|
1
|
(1)
|
1
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
(1)
|
(1)
|
16
|
0
|
(0)
|
(0)
|
2
|
(1)
|
(1)
|
(1)
|
2
|
(0)
|
(0)
|
(0)
|
(6)
|
(2)
|
(2)
|
(2)
|
|
| Total Other Income |
3
|
3
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
14
|
14
|
14
|
(0)
|
(14)
|
(14)
|
(14)
|
0
|
(0)
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
2
|
1
|
(0)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(0)
|
0
|
1
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
(1)
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(0)
|
|
| Pre-Tax Income |
5
N/A
|
5
-9%
|
1
-88%
|
1
+21%
|
1
+29%
|
1
+30%
|
2
+48%
|
1
-53%
|
2
+132%
|
4
+89%
|
4
+13%
|
4
+7%
|
4
-17%
|
3
-3%
|
5
+30%
|
5
+5%
|
2
-54%
|
3
+16%
|
3
+3%
|
3
+31%
|
5
+37%
|
5
+5%
|
5
+4%
|
5
-4%
|
5
0%
|
16
+217%
|
16
+6%
|
16
-5%
|
8
-47%
|
(0)
N/A
|
1
N/A
|
4
+165%
|
15
+303%
|
17
+9%
|
17
+5%
|
20
+13%
|
14
-27%
|
16
+8%
|
16
+4%
|
15
-5%
|
20
+32%
|
19
-8%
|
18
-3%
|
17
-3%
|
18
+0%
|
15
-13%
|
15
-2%
|
16
+4%
|
13
-17%
|
13
-2%
|
11
-11%
|
11
-6%
|
12
+12%
|
14
+19%
|
18
+31%
|
17
-6%
|
17
-2%
|
16
-5%
|
14
-13%
|
15
+10%
|
15
-1%
|
17
+12%
|
16
-3%
|
17
+4%
|
17
+1%
|
16
-10%
|
20
+28%
|
21
+6%
|
23
+8%
|
28
+21%
|
29
+5%
|
32
+10%
|
31
-2%
|
31
-2%
|
31
+0%
|
30
-4%
|
31
+6%
|
43
+40%
|
42
-4%
|
45
+8%
|
46
+3%
|
36
-23%
|
41
+15%
|
43
+5%
|
45
+4%
|
41
-10%
|
37
-9%
|
37
-1%
|
42
+16%
|
48
+14%
|
54
+12%
|
56
+3%
|
58
+5%
|
60
+2%
|
61
+3%
|
61
+0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(6)
|
(6)
|
(6)
|
(5)
|
(3)
|
(2)
|
(2)
|
7
|
5
|
5
|
3
|
(4)
|
(4)
|
(5)
|
(4)
|
(9)
|
(8)
|
(8)
|
(8)
|
(6)
|
(5)
|
(5)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(10)
|
(13)
|
(11)
|
(12)
|
(12)
|
(8)
|
(13)
|
(14)
|
(14)
|
(13)
|
(12)
|
(10)
|
(12)
|
(13)
|
(14)
|
(16)
|
(17)
|
(18)
|
(19)
|
(20)
|
|
| Income from Continuing Operations |
3
|
3
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
2
|
3
|
3
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
10
|
10
|
10
|
3
|
(3)
|
(1)
|
2
|
22
|
22
|
22
|
23
|
10
|
11
|
12
|
11
|
11
|
10
|
10
|
10
|
12
|
11
|
10
|
11
|
11
|
11
|
9
|
9
|
6
|
8
|
11
|
11
|
11
|
11
|
9
|
10
|
11
|
12
|
12
|
12
|
12
|
11
|
14
|
16
|
17
|
20
|
21
|
23
|
22
|
22
|
22
|
21
|
22
|
30
|
31
|
33
|
35
|
27
|
28
|
29
|
31
|
28
|
25
|
27
|
30
|
35
|
40
|
40
|
41
|
41
|
42
|
41
|
|
| 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)
|
(1)
|
(1)
|
2
|
2
|
1
|
0
|
(3)
|
(9)
|
(8)
|
(7)
|
(7)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Net Income (Common) |
3
N/A
|
3
-11%
|
0
-92%
|
0
-21%
|
0
+58%
|
0
+43%
|
1
+19%
|
(1)
N/A
|
(1)
-20%
|
(0)
+75%
|
1
N/A
|
2
+69%
|
3
+33%
|
3
+2%
|
3
-20%
|
3
+2%
|
2
-42%
|
2
-1%
|
2
+18%
|
2
+28%
|
2
-8%
|
2
+6%
|
2
-3%
|
1
-38%
|
2
+36%
|
9
+381%
|
10
+8%
|
12
+19%
|
5
-62%
|
(1)
N/A
|
(1)
+30%
|
(1)
-33%
|
13
N/A
|
14
+2%
|
14
+6%
|
16
+10%
|
9
-40%
|
11
+12%
|
11
+3%
|
10
-5%
|
10
+1%
|
9
-11%
|
9
N/A
|
9
-6%
|
10
+18%
|
9
-13%
|
9
-2%
|
9
+7%
|
9
-4%
|
9
+4%
|
8
-12%
|
8
+0%
|
7
-19%
|
8
+16%
|
11
+40%
|
10
-7%
|
11
+5%
|
11
-2%
|
8
-23%
|
9
+14%
|
10
+3%
|
11
+12%
|
14
+34%
|
14
0%
|
15
+3%
|
13
-9%
|
14
+1%
|
15
+14%
|
16
+4%
|
20
+22%
|
21
+6%
|
22
+6%
|
22
+1%
|
21
-4%
|
22
+2%
|
21
-3%
|
21
+2%
|
30
+41%
|
31
+2%
|
33
+7%
|
35
+5%
|
27
-21%
|
28
+2%
|
29
+3%
|
29
+2%
|
27
-6%
|
25
-10%
|
26
+6%
|
26
+0%
|
30
+14%
|
33
+11%
|
29
-12%
|
33
+13%
|
34
+4%
|
37
+6%
|
40
+8%
|
|
| EPS (Diluted) |
0.07
N/A
|
0.06
-14%
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
-0.02
N/A
|
-0.03
-50%
|
0
N/A
|
0.03
N/A
|
0.05
+67%
|
0.07
+40%
|
0.07
N/A
|
0.06
-14%
|
0.06
N/A
|
0.03
-50%
|
0.03
N/A
|
0.04
+33%
|
0.05
+25%
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.03
-40%
|
0.04
+33%
|
0.22
+450%
|
0.21
-5%
|
0.27
+29%
|
0.11
-59%
|
-0.02
N/A
|
-0.01
+50%
|
-0.02
-100%
|
0.29
N/A
|
0.21
-28%
|
0.23
+10%
|
0.25
+9%
|
0.15
-40%
|
0.16
+7%
|
0.17
+6%
|
0.16
-6%
|
0.16
N/A
|
0.14
-12%
|
0.14
N/A
|
0.13
-7%
|
0.16
+23%
|
0.14
-12%
|
0.13
-7%
|
0.14
+8%
|
0.14
N/A
|
0.14
N/A
|
0.13
-7%
|
0.13
N/A
|
0.1
-23%
|
0.12
+20%
|
0.17
+42%
|
0.16
-6%
|
0.16
N/A
|
0.16
N/A
|
0.12
-25%
|
0.14
+17%
|
0.15
+7%
|
0.16
+7%
|
0.22
+38%
|
0.22
N/A
|
0.23
+5%
|
0.21
-9%
|
0.21
N/A
|
0.25
+19%
|
0.26
+4%
|
0.31
+19%
|
0.33
+6%
|
0.35
+6%
|
0.35
N/A
|
0.34
-3%
|
0.35
+3%
|
0.33
-6%
|
0.34
+3%
|
0.48
+41%
|
0.49
+2%
|
0.52
+6%
|
0.55
+6%
|
0.43
-22%
|
0.44
+2%
|
0.45
+2%
|
0.46
+2%
|
0.43
-7%
|
0.39
-9%
|
0.41
+5%
|
0.42
+2%
|
0.48
+14%
|
0.53
+10%
|
0.46
-13%
|
0.53
+15%
|
0.54
+2%
|
0.58
+7%
|
0.65
+12%
|
|