Great Elm Group Inc
F:PNC
Income Statement
Earnings Waterfall
Great Elm Group Inc
Income Statement
Great Elm Group Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
0
|
5
|
3
|
3
|
0
|
5
|
2
|
2
|
4
|
5
|
4
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
7
|
6
|
6
|
3
|
0
|
0
|
1
|
2
|
4
|
5
|
6
|
7
|
7
|
7
|
5
|
4
|
3
|
3
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
6
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Revenue |
441
N/A
|
365
-17%
|
318
-13%
|
291
-8%
|
272
-7%
|
268
-1%
|
265
-1%
|
270
+2%
|
281
+4%
|
291
+4%
|
306
+5%
|
328
+7%
|
360
+10%
|
384
+6%
|
403
+5%
|
414
+3%
|
413
0%
|
296
-28%
|
377
+27%
|
348
-8%
|
265
-24%
|
243
-9%
|
212
-13%
|
184
-13%
|
208
+13%
|
201
-4%
|
199
-1%
|
200
+0%
|
197
-1%
|
192
-3%
|
191
-1%
|
192
+1%
|
188
-2%
|
0
N/A
|
175
N/A
|
88
-50%
|
48
-46%
|
4
-92%
|
(23)
N/A
|
15
N/A
|
15
N/A
|
15
+1%
|
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
N/A
|
3
+100%
|
4
+50%
|
0
N/A
|
(1)
N/A
|
(3)
-108%
|
(4)
-52%
|
0
N/A
|
0
N/A
|
1
N/A
|
3
+154%
|
5
+48%
|
6
+29%
|
8
+19%
|
5
-32%
|
6
+16%
|
11
+81%
|
24
+121%
|
38
+61%
|
51
+34%
|
60
+17%
|
61
+2%
|
63
+3%
|
59
-7%
|
59
N/A
|
58
-2%
|
55
-4%
|
61
+10%
|
46
-24%
|
32
-31%
|
19
-40%
|
5
-77%
|
5
+20%
|
6
+17%
|
7
+14%
|
9
+21%
|
10
+16%
|
11
+9%
|
12
+8%
|
18
+50%
|
19
+4%
|
19
+4%
|
20
+2%
|
16
-17%
|
23
+42%
|
23
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(76)
|
(117)
|
(83)
|
(84)
|
(88)
|
(78)
|
(75)
|
(74)
|
(76)
|
(81)
|
(87)
|
(98)
|
(113)
|
(120)
|
(133)
|
(136)
|
(124)
|
(97)
|
(115)
|
(116)
|
(105)
|
(110)
|
(97)
|
(88)
|
(95)
|
(89)
|
(85)
|
(82)
|
(77)
|
(75)
|
(77)
|
(78)
|
(76)
|
0
|
(63)
|
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)
|
(3)
|
(5)
|
(11)
|
(12)
|
(11)
|
(9)
|
(9)
|
(13)
|
(17)
|
(22)
|
(26)
|
(26)
|
(26)
|
(26)
|
(27)
|
(27)
|
(25)
|
(23)
|
(17)
|
(12)
|
(9)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(17)
|
(18)
|
(19)
|
(20)
|
(16)
|
(19)
|
(16)
|
|
| Gross Profit |
365
N/A
|
248
-32%
|
236
-5%
|
207
-12%
|
184
-11%
|
190
+3%
|
190
0%
|
196
+3%
|
205
+5%
|
209
+2%
|
220
+5%
|
231
+5%
|
248
+7%
|
264
+6%
|
271
+3%
|
279
+3%
|
289
+4%
|
199
-31%
|
261
+31%
|
232
-11%
|
161
-31%
|
133
-17%
|
116
-13%
|
96
-17%
|
113
+18%
|
112
-2%
|
114
+2%
|
118
+4%
|
120
+2%
|
117
-3%
|
114
-3%
|
115
+1%
|
111
-3%
|
0
N/A
|
112
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
|
1
+100%
|
0
-83%
|
(4)
N/A
|
(4)
N/A
|
(6)
-45%
|
(3)
+57%
|
2
N/A
|
11
+391%
|
21
+93%
|
29
+39%
|
34
+18%
|
35
+3%
|
37
+4%
|
33
-11%
|
32
-1%
|
31
-6%
|
31
0%
|
38
+25%
|
30
-23%
|
21
-31%
|
10
-51%
|
(2)
N/A
|
(2)
+10%
|
(1)
+26%
|
(2)
-7%
|
(2)
N/A
|
(1)
+40%
|
(1)
+42%
|
0
N/A
|
1
+318%
|
1
-25%
|
0
-50%
|
(1)
N/A
|
(0)
+98%
|
4
N/A
|
7
+93%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(971)
|
(871)
|
(698)
|
(516)
|
(399)
|
(281)
|
(260)
|
(244)
|
(237)
|
(228)
|
(224)
|
(226)
|
(233)
|
(248)
|
(260)
|
(267)
|
(275)
|
(243)
|
(271)
|
(263)
|
(244)
|
(230)
|
(213)
|
(194)
|
(177)
|
(163)
|
(153)
|
(142)
|
(134)
|
(122)
|
(116)
|
(114)
|
(114)
|
(7)
|
(113)
|
(90)
|
(50)
|
(9)
|
30
|
(14)
|
(17)
|
(21)
|
(27)
|
(30)
|
(36)
|
(38)
|
(35)
|
(35)
|
(31)
|
(6)
|
(12)
|
(16)
|
(18)
|
(8)
|
3
|
13
|
21
|
(10)
|
(11)
|
(9)
|
(10)
|
(5)
|
(2)
|
(3)
|
(2)
|
(8)
|
(10)
|
(17)
|
(24)
|
(31)
|
(37)
|
(38)
|
(40)
|
(29)
|
(34)
|
(34)
|
(32)
|
(36)
|
(36)
|
(26)
|
(16)
|
(7)
|
(7)
|
(7)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(13)
|
(19)
|
|
| Selling, General & Administrative |
(248)
|
(232)
|
(210)
|
(197)
|
(182)
|
(166)
|
(151)
|
(140)
|
(137)
|
(134)
|
(133)
|
(138)
|
(143)
|
(149)
|
(162)
|
(171)
|
(180)
|
(173)
|
(187)
|
(182)
|
(173)
|
(167)
|
(152)
|
(138)
|
(122)
|
(112)
|
(103)
|
(92)
|
(87)
|
(75)
|
(72)
|
(72)
|
(72)
|
(7)
|
(71)
|
(39)
|
(24)
|
(9)
|
5
|
(14)
|
(17)
|
(21)
|
(27)
|
(30)
|
(36)
|
(38)
|
(35)
|
(35)
|
(31)
|
(6)
|
(28)
|
(32)
|
(34)
|
(8)
|
3
|
13
|
21
|
(10)
|
(11)
|
(8)
|
(7)
|
(4)
|
(1)
|
(4)
|
(4)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(12)
|
(18)
|
|
| Research & Development |
(144)
|
(135)
|
(129)
|
(123)
|
(119)
|
(115)
|
(109)
|
(104)
|
(100)
|
(95)
|
(90)
|
(89)
|
(90)
|
(96)
|
(98)
|
(97)
|
(91)
|
(69)
|
(78)
|
(75)
|
(66)
|
(62)
|
(56)
|
(51)
|
(54)
|
(51)
|
(50)
|
(50)
|
(48)
|
(46)
|
(44)
|
(41)
|
(41)
|
0
|
(43)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(578)
|
(504)
|
(359)
|
(197)
|
(98)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(0)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
(6)
|
(6)
|
(5)
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
(26)
|
0
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
16
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
(2)
|
(8)
|
(14)
|
(20)
|
(25)
|
(27)
|
(29)
|
(21)
|
(27)
|
(27)
|
(25)
|
(29)
|
(29)
|
(18)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(606)
N/A
|
(624)
-3%
|
(463)
+26%
|
(309)
+33%
|
(215)
+30%
|
(91)
+58%
|
(69)
+24%
|
(48)
+31%
|
(32)
+33%
|
(19)
+42%
|
(4)
+80%
|
5
N/A
|
14
+220%
|
16
+12%
|
10
-36%
|
12
+15%
|
14
+18%
|
(44)
N/A
|
(10)
+78%
|
(31)
-223%
|
(83)
-169%
|
(97)
-17%
|
(98)
-1%
|
(98)
+0%
|
(64)
+35%
|
(52)
+19%
|
(39)
+24%
|
(24)
+38%
|
(14)
+43%
|
(5)
+65%
|
(2)
+53%
|
1
N/A
|
(2)
N/A
|
(7)
-252%
|
(2)
+80%
|
(2)
-40%
|
(2)
+10%
|
(5)
-168%
|
7
N/A
|
1
-84%
|
(2)
N/A
|
(6)
-200%
|
(27)
-327%
|
(30)
-12%
|
(36)
-19%
|
(38)
-6%
|
(35)
+7%
|
(35)
+1%
|
(31)
+10%
|
(6)
+82%
|
(11)
-84%
|
(13)
-28%
|
(14)
-7%
|
(8)
+44%
|
2
N/A
|
10
+538%
|
17
+67%
|
(10)
N/A
|
(11)
-9%
|
(9)
+18%
|
(10)
-8%
|
(5)
+52%
|
(6)
-37%
|
(8)
-24%
|
(9)
-10%
|
(11)
-22%
|
(8)
+28%
|
(6)
+17%
|
(3)
+48%
|
(2)
+33%
|
(3)
-14%
|
(3)
-4%
|
(3)
-8%
|
4
N/A
|
(2)
N/A
|
(3)
-113%
|
(1)
+59%
|
2
N/A
|
(6)
N/A
|
(5)
+19%
|
(6)
-23%
|
(9)
-36%
|
(9)
-1%
|
(9)
-2%
|
(10)
-7%
|
(11)
-17%
|
(11)
+4%
|
(11)
+1%
|
(10)
+10%
|
(8)
+19%
|
(8)
-7%
|
(8)
+9%
|
(8)
-9%
|
(8)
+5%
|
(10)
-23%
|
(12)
-23%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
15
|
12
|
10
|
9
|
7
|
6
|
5
|
4
|
2
|
0
|
(1)
|
1
|
(1)
|
0
|
1
|
(0)
|
5
|
11
|
14
|
18
|
19
|
17
|
15
|
12
|
9
|
6
|
3
|
3
|
(11)
|
3
|
(11)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(7)
|
(15)
|
(14)
|
(14)
|
(10)
|
(1)
|
(2)
|
(1)
|
(1)
|
(5)
|
(4)
|
(5)
|
(7)
|
(5)
|
(16)
|
(11)
|
(12)
|
(7)
|
2
|
(1)
|
0
|
(5)
|
(7)
|
(11)
|
(17)
|
7
|
14
|
15
|
27
|
8
|
4
|
7
|
8
|
9
|
8
|
24
|
15
|
(1)
|
|
| Non-Reccuring Items |
(322)
|
(631)
|
(745)
|
(427)
|
(429)
|
(107)
|
(18)
|
(16)
|
(14)
|
(2)
|
(1)
|
(2)
|
(5)
|
(71)
|
(74)
|
(69)
|
(63)
|
7
|
(2)
|
(8)
|
(11)
|
(28)
|
(20)
|
(19)
|
(23)
|
(14)
|
(15)
|
(74)
|
(74)
|
(69)
|
(68)
|
(10)
|
(6)
|
(5)
|
(6)
|
(5)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(6)
|
(1)
|
(3)
|
(5)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Total Other Income |
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
1
|
0
|
0
|
1
|
1
|
2
|
(1)
|
(2)
|
(9)
|
(12)
|
0
|
(13)
|
6
|
8
|
(0)
|
(0)
|
1
|
2
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(913)
N/A
|
(1 243)
-36%
|
(1 198)
+4%
|
(727)
+39%
|
(637)
+12%
|
(191)
+70%
|
(82)
+57%
|
(59)
+28%
|
(44)
+26%
|
(21)
+52%
|
(5)
+75%
|
4
N/A
|
9
+136%
|
(54)
N/A
|
(63)
-16%
|
(57)
+10%
|
(44)
+23%
|
(28)
+36%
|
4
N/A
|
(20)
N/A
|
(75)
-273%
|
(107)
-42%
|
(103)
+4%
|
(103)
0%
|
(79)
+24%
|
(62)
+22%
|
(60)
+3%
|
(108)
-81%
|
(99)
+9%
|
(85)
+14%
|
(76)
+11%
|
(12)
+84%
|
(8)
+33%
|
(12)
-43%
|
(6)
+50%
|
(5)
+10%
|
(6)
-6%
|
(8)
-43%
|
4
N/A
|
(3)
N/A
|
(6)
-68%
|
(9)
-65%
|
(30)
-218%
|
(32)
-7%
|
(39)
-21%
|
(40)
-2%
|
(37)
+7%
|
(36)
+4%
|
(33)
+8%
|
(9)
+73%
|
(14)
-57%
|
(17)
-26%
|
(17)
-1%
|
(12)
+31%
|
(3)
+78%
|
6
N/A
|
12
+114%
|
(15)
N/A
|
(18)
-23%
|
(24)
-34%
|
(24)
+1%
|
(19)
+21%
|
(16)
+14%
|
(8)
+48%
|
(10)
-18%
|
(12)
-18%
|
(10)
+13%
|
(13)
-30%
|
(10)
+26%
|
(9)
+7%
|
(10)
-12%
|
(8)
+22%
|
(19)
-140%
|
(13)
+31%
|
(14)
-5%
|
(13)
+9%
|
(4)
+72%
|
(7)
-89%
|
(6)
+12%
|
(10)
-65%
|
(14)
-36%
|
(19)
-42%
|
(26)
-34%
|
9
N/A
|
15
+70%
|
15
+1%
|
27
+82%
|
(3)
N/A
|
(5)
-78%
|
(1)
+84%
|
(1)
+26%
|
1
N/A
|
(1)
N/A
|
16
N/A
|
5
-69%
|
(13)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(16)
|
(18)
|
(16)
|
(17)
|
(15)
|
(11)
|
(10)
|
(13)
|
(11)
|
(9)
|
(10)
|
(8)
|
(10)
|
(9)
|
(8)
|
(8)
|
(6)
|
(2)
|
(6)
|
(5)
|
(4)
|
(5)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
0
|
(3)
|
(2)
|
(1)
|
(0)
|
1
|
(3)
|
(3)
|
1
|
1
|
4
|
4
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
(0)
|
0
|
0
|
0
|
5
|
6
|
6
|
6
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(928)
|
(1 261)
|
(1 214)
|
(744)
|
(652)
|
(202)
|
(92)
|
(72)
|
(55)
|
(31)
|
(15)
|
(4)
|
(1)
|
(63)
|
(71)
|
(65)
|
(50)
|
(30)
|
(2)
|
(26)
|
(79)
|
(112)
|
(107)
|
(106)
|
(82)
|
(65)
|
(63)
|
(112)
|
(102)
|
(88)
|
(79)
|
(15)
|
(11)
|
(12)
|
(9)
|
(8)
|
(7)
|
(8)
|
5
|
(6)
|
(8)
|
(8)
|
(29)
|
(28)
|
(35)
|
(40)
|
(37)
|
(36)
|
(33)
|
(6)
|
(11)
|
(14)
|
(14)
|
(12)
|
(3)
|
6
|
12
|
(9)
|
(12)
|
(18)
|
(18)
|
(17)
|
(15)
|
(8)
|
(10)
|
(11)
|
(10)
|
(13)
|
(8)
|
(7)
|
(9)
|
(6)
|
(18)
|
(13)
|
(14)
|
(13)
|
(4)
|
(9)
|
(8)
|
(11)
|
(15)
|
(19)
|
(26)
|
8
|
14
|
15
|
27
|
(3)
|
(6)
|
(1)
|
(1)
|
1
|
(1)
|
16
|
5
|
(13)
|
|
| 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
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
1
|
1
|
2
|
2
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(0)
|
|
| Net Income (Common) |
(928)
N/A
|
(1 261)
-36%
|
(1 229)
+3%
|
(759)
+38%
|
(666)
+12%
|
(217)
+67%
|
(92)
+57%
|
(72)
+22%
|
(55)
+24%
|
(31)
+44%
|
(15)
+51%
|
(4)
+74%
|
(1)
+77%
|
(63)
-6 878%
|
(71)
-14%
|
(65)
+10%
|
(52)
+19%
|
5
N/A
|
(12)
N/A
|
(36)
-209%
|
(78)
-118%
|
(197)
-152%
|
(186)
+5%
|
(166)
+11%
|
(148)
+11%
|
(22)
+85%
|
(18)
+17%
|
(87)
-382%
|
(80)
+8%
|
(86)
-7%
|
(74)
+13%
|
(10)
+87%
|
(6)
+36%
|
(6)
+8%
|
(7)
-15%
|
(11)
-66%
|
(18)
-61%
|
(35)
-93%
|
(33)
+7%
|
(39)
-19%
|
(37)
+4%
|
15
N/A
|
(3)
N/A
|
(4)
-39%
|
(7)
-63%
|
(48)
-580%
|
(40)
+17%
|
(35)
+11%
|
(33)
+8%
|
0
N/A
|
(5)
N/A
|
(8)
-82%
|
(8)
-2%
|
(42)
-398%
|
(40)
+5%
|
(42)
-4%
|
(42)
0%
|
9
N/A
|
16
+72%
|
21
+29%
|
28
+35%
|
(15)
N/A
|
(15)
+3%
|
(8)
+46%
|
(10)
-24%
|
(11)
-12%
|
(10)
+9%
|
(13)
-31%
|
(5)
+65%
|
(3)
+37%
|
(4)
-38%
|
(2)
+63%
|
(17)
-1 053%
|
(13)
+25%
|
(13)
-3%
|
(12)
+12%
|
(3)
+76%
|
(7)
-161%
|
(4)
+47%
|
(8)
-103%
|
(11)
-42%
|
(15)
-33%
|
(23)
-54%
|
11
N/A
|
28
+163%
|
28
-2%
|
39
+40%
|
9
-77%
|
(6)
N/A
|
(1)
+77%
|
(2)
-10%
|
0
N/A
|
(1)
N/A
|
13
N/A
|
3
-75%
|
(14)
N/A
|
|
| EPS (Diluted) |
-193.39
N/A
|
-262.66
-36%
|
-250.79
+5%
|
-154.79
+38%
|
-133.19
+14%
|
-44.28
+67%
|
-18.48
+58%
|
-13.9
+25%
|
-10.33
+26%
|
-5.87
+43%
|
-2.61
+56%
|
-0.66
+75%
|
-0.16
+76%
|
-11.21
-6 906%
|
-12.29
-10%
|
-9.77
+21%
|
-7.15
+27%
|
0.75
N/A
|
-1.5
N/A
|
-4.58
-205%
|
-8.46
-85%
|
-26.21
-210%
|
-26.98
-3%
|
-23.98
+11%
|
-21.4
+11%
|
-3.17
+85%
|
-2.62
+17%
|
-12.63
-382%
|
-11.47
+9%
|
-12.44
-8%
|
-10.78
+13%
|
-1.4
+87%
|
-0.91
+35%
|
-0.84
+8%
|
-0.97
-15%
|
-1.59
-64%
|
-2.56
-61%
|
-5.02
-96%
|
-4.55
+9%
|
-5.47
-20%
|
-5.18
+5%
|
2.02
N/A
|
-0.41
N/A
|
-0.57
-39%
|
-0.92
-61%
|
-6.26
-580%
|
-4.67
+25%
|
-3.89
+17%
|
-3.58
+8%
|
0.04
N/A
|
-0.48
N/A
|
-0.88
-83%
|
-0.9
-2%
|
-4.44
-393%
|
-4.23
+5%
|
-4.41
-4%
|
-4.43
0%
|
1
N/A
|
1.7
+70%
|
2.06
+21%
|
1.21
-41%
|
-0.92
N/A
|
-0.63
+32%
|
-0.34
+46%
|
-0.4
-18%
|
-0.45
-12%
|
-0.4
+11%
|
-0.52
-30%
|
-0.18
+65%
|
-0.11
+39%
|
-0.15
-36%
|
-0.05
+67%
|
-0.69
-1 280%
|
-0.52
+25%
|
-0.54
-4%
|
-0.45
+17%
|
-0.12
+73%
|
-0.28
-133%
|
-0.14
+50%
|
-0.29
-107%
|
-0.41
-41%
|
-0.55
-34%
|
-0.8
-45%
|
0.26
N/A
|
0.97
+273%
|
0.67
-31%
|
0.92
+37%
|
0.29
-68%
|
-0.19
N/A
|
-0.05
+74%
|
-0.03
+40%
|
0
N/A
|
-0.05
N/A
|
0.33
N/A
|
0.11
-67%
|
-0.43
N/A
|
|