ATA IMS Bhd
KLSE:ATAIMS
Income Statement
Earnings Waterfall
ATA IMS Bhd
Income Statement
ATA IMS Bhd
| Jun-2001 | Sep-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
3
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
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
|
|
| Revenue |
45
N/A
|
44
-4%
|
41
-7%
|
43
+5%
|
41
-5%
|
38
-7%
|
39
+4%
|
38
-3%
|
37
-2%
|
37
0%
|
35
-8%
|
46
+34%
|
70
+51%
|
92
+32%
|
123
+33%
|
138
+13%
|
130
-6%
|
130
+0%
|
126
-3%
|
117
-8%
|
115
-1%
|
115
0%
|
109
-6%
|
112
+3%
|
119
+7%
|
128
+8%
|
139
+8%
|
143
+3%
|
152
+6%
|
154
+1%
|
156
+2%
|
149
-4%
|
140
-6%
|
129
-8%
|
116
-10%
|
117
+1%
|
116
-1%
|
115
-1%
|
117
+2%
|
114
-3%
|
105
-7%
|
95
-10%
|
84
-12%
|
78
-6%
|
82
+5%
|
86
+5%
|
91
+7%
|
93
+2%
|
92
-1%
|
86
-6%
|
81
-6%
|
74
-8%
|
71
-4%
|
73
+2%
|
71
-2%
|
80
+12%
|
83
+4%
|
86
+3%
|
92
+7%
|
93
+1%
|
94
+1%
|
95
+1%
|
95
0%
|
102
+7%
|
105
+4%
|
112
+6%
|
122
+9%
|
2 308
+1 798%
|
2 858
+24%
|
3 520
+23%
|
4 323
+23%
|
2 909
-33%
|
3 168
+9%
|
3 408
+8%
|
3 436
+1%
|
3 352
-2%
|
3 260
-3%
|
3 666
+12%
|
3 973
+8%
|
4 222
+6%
|
4 371
+4%
|
3 628
-17%
|
3 139
-13%
|
2 602
-17%
|
2 097
-19%
|
1 722
-18%
|
1 230
-29%
|
916
-26%
|
611
-33%
|
508
-17%
|
427
-16%
|
400
-6%
|
375
-6%
|
309
-18%
|
278
-10%
|
275
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
(9)
|
(34)
|
(17)
|
(25)
|
(24)
|
(30)
|
(30)
|
(27)
|
(26)
|
(34)
|
(54)
|
(73)
|
(99)
|
(119)
|
(111)
|
(111)
|
(106)
|
(98)
|
(98)
|
(97)
|
(96)
|
(96)
|
(102)
|
(109)
|
(116)
|
(119)
|
(129)
|
(137)
|
(146)
|
(140)
|
(134)
|
(119)
|
(104)
|
(105)
|
(101)
|
(100)
|
(101)
|
(96)
|
(90)
|
(84)
|
(75)
|
(72)
|
(73)
|
(75)
|
(80)
|
(80)
|
(79)
|
(75)
|
(70)
|
(67)
|
(64)
|
(65)
|
(63)
|
(69)
|
(72)
|
(73)
|
(76)
|
(78)
|
(80)
|
(82)
|
(84)
|
(93)
|
(98)
|
(105)
|
(113)
|
(2 146)
|
(2 637)
|
(3 244)
|
(3 991)
|
(2 674)
|
(2 941)
|
(3 173)
|
(3 213)
|
(3 151)
|
(3 070)
|
(3 454)
|
(3 713)
|
(3 916)
|
(4 051)
|
(3 386)
|
(2 962)
|
(2 518)
|
(2 070)
|
(1 695)
|
(1 247)
|
(961)
|
(668)
|
(584)
|
(494)
|
(450)
|
(421)
|
(370)
|
(333)
|
(290)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
1
N/A
|
8
+1 071%
|
2
-71%
|
2
-21%
|
5
+137%
|
8
+80%
|
8
-7%
|
10
+32%
|
9
-14%
|
13
+48%
|
16
+25%
|
19
+18%
|
24
+28%
|
19
-21%
|
18
-3%
|
19
+5%
|
21
+8%
|
19
-10%
|
18
-6%
|
18
+2%
|
13
-29%
|
16
+25%
|
17
+6%
|
19
+12%
|
23
+20%
|
24
+4%
|
24
N/A
|
17
-29%
|
11
-36%
|
9
-17%
|
6
-37%
|
9
+61%
|
11
+21%
|
12
+7%
|
14
+19%
|
14
+1%
|
17
+15%
|
17
+4%
|
15
-11%
|
12
-24%
|
8
-28%
|
6
-24%
|
9
+41%
|
11
+21%
|
12
+6%
|
14
+19%
|
13
-7%
|
11
-13%
|
11
-6%
|
7
-30%
|
7
+1%
|
8
+5%
|
9
+9%
|
11
+34%
|
12
+3%
|
13
+12%
|
16
+18%
|
15
-4%
|
14
-8%
|
13
-3%
|
11
-15%
|
8
-25%
|
7
-15%
|
7
-10%
|
8
+25%
|
162
+1 903%
|
221
+36%
|
276
+25%
|
332
+20%
|
234
-29%
|
227
-3%
|
236
+4%
|
223
-5%
|
201
-10%
|
190
-6%
|
212
+12%
|
260
+23%
|
305
+17%
|
320
+5%
|
242
-24%
|
177
-27%
|
84
-53%
|
27
-68%
|
28
+4%
|
(17)
N/A
|
(45)
-161%
|
(58)
-28%
|
(77)
-33%
|
(67)
+13%
|
(50)
+25%
|
(47)
+7%
|
(61)
-31%
|
(55)
+11%
|
(16)
+71%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(47)
|
(46)
|
(37)
|
(19)
|
(45)
|
(36)
|
(35)
|
(16)
|
(27)
|
(22)
|
(23)
|
9
|
(7)
|
(12)
|
(14)
|
(20)
|
(17)
|
(17)
|
(15)
|
(25)
|
(12)
|
(11)
|
(11)
|
(14)
|
(17)
|
(17)
|
(18)
|
(15)
|
(14)
|
(10)
|
(12)
|
(12)
|
(12)
|
(15)
|
(15)
|
(10)
|
(13)
|
(12)
|
(16)
|
(13)
|
(13)
|
(13)
|
(12)
|
(14)
|
(12)
|
(11)
|
(8)
|
(7)
|
(6)
|
(7)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(8)
|
(9)
|
(9)
|
(11)
|
(12)
|
(11)
|
(11)
|
(10)
|
(18)
|
(19)
|
(18)
|
(18)
|
(33)
|
(49)
|
(68)
|
(82)
|
(73)
|
(71)
|
(74)
|
(74)
|
(86)
|
(86)
|
(79)
|
(85)
|
(103)
|
(109)
|
(112)
|
(107)
|
(85)
|
(72)
|
(60)
|
(169)
|
(203)
|
(197)
|
(195)
|
(73)
|
(50)
|
(43)
|
(40)
|
(37)
|
10
|
|
| Selling, General & Administrative |
0
|
0
|
(4)
|
(20)
|
(8)
|
(12)
|
(11)
|
(17)
|
(16)
|
(15)
|
(15)
|
(14)
|
(15)
|
(17)
|
(19)
|
(21)
|
(20)
|
(20)
|
(18)
|
(15)
|
(13)
|
(14)
|
(14)
|
(16)
|
(16)
|
(15)
|
(16)
|
(18)
|
(18)
|
(13)
|
(13)
|
(14)
|
(19)
|
(22)
|
(21)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(13)
|
(12)
|
(12)
|
(12)
|
(11)
|
(14)
|
(13)
|
(12)
|
(11)
|
(49)
|
(63)
|
(80)
|
(96)
|
(75)
|
(77)
|
(85)
|
(89)
|
(89)
|
(92)
|
(97)
|
(107)
|
(110)
|
(113)
|
(103)
|
(88)
|
(77)
|
(68)
|
(56)
|
(46)
|
(36)
|
(28)
|
(24)
|
(20)
|
(22)
|
(20)
|
(19)
|
(18)
|
(15)
|
|
| Depreciation & Amortization |
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(43)
|
(44)
|
(32)
|
1
|
(35)
|
(22)
|
(22)
|
1
|
(11)
|
(7)
|
(8)
|
23
|
8
|
5
|
5
|
1
|
3
|
3
|
3
|
(10)
|
1
|
2
|
4
|
1
|
(1)
|
(2)
|
(2)
|
3
|
3
|
3
|
0
|
2
|
6
|
5
|
7
|
3
|
(0)
|
(0)
|
(2)
|
(0)
|
(0)
|
(1)
|
1
|
(2)
|
(0)
|
0
|
4
|
3
|
4
|
3
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
1
|
2
|
2
|
2
|
(0)
|
1
|
1
|
1
|
(5)
|
(6)
|
(6)
|
(7)
|
16
|
14
|
11
|
14
|
3
|
7
|
10
|
15
|
2
|
6
|
19
|
22
|
7
|
5
|
(9)
|
(20)
|
(8)
|
(4)
|
(4)
|
(123)
|
(167)
|
(170)
|
(171)
|
(52)
|
(28)
|
(23)
|
(21)
|
(20)
|
25
|
|
| Operating Income |
(1)
N/A
|
(2)
-100%
|
(5)
-132%
|
(10)
-102%
|
(21)
-102%
|
(24)
-14%
|
(20)
+14%
|
(8)
+62%
|
(20)
-153%
|
(12)
+36%
|
(14)
-13%
|
21
N/A
|
9
-58%
|
6
-28%
|
10
+55%
|
(1)
N/A
|
2
N/A
|
3
+75%
|
6
+111%
|
(6)
N/A
|
6
N/A
|
7
+21%
|
3
-63%
|
2
-32%
|
0
-82%
|
2
+567%
|
6
+180%
|
9
+61%
|
10
+10%
|
7
-27%
|
(2)
N/A
|
(3)
-120%
|
(6)
-85%
|
(6)
+3%
|
(3)
+44%
|
2
N/A
|
2
-32%
|
2
+40%
|
1
-62%
|
4
+400%
|
2
-40%
|
(1)
N/A
|
(3)
-209%
|
(7)
-109%
|
(3)
+61%
|
0
N/A
|
4
+1 233%
|
7
+75%
|
7
-3%
|
5
-31%
|
1
-81%
|
(4)
N/A
|
(4)
-8%
|
(3)
+28%
|
(2)
+28%
|
3
N/A
|
3
-3%
|
4
+22%
|
5
+26%
|
3
-40%
|
3
+9%
|
3
-19%
|
1
-62%
|
(10)
N/A
|
(12)
-27%
|
(12)
+3%
|
(10)
+17%
|
129
N/A
|
172
+33%
|
208
+21%
|
250
+20%
|
162
-35%
|
156
-4%
|
161
+3%
|
149
-8%
|
115
-23%
|
104
-9%
|
134
+28%
|
175
+31%
|
203
+16%
|
212
+5%
|
130
-39%
|
70
-46%
|
(2)
N/A
|
(45)
-2 574%
|
(32)
+29%
|
(187)
-478%
|
(248)
-33%
|
(255)
-3%
|
(271)
-7%
|
(139)
+49%
|
(100)
+28%
|
(90)
+10%
|
(101)
-13%
|
(92)
+9%
|
(6)
+93%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(6)
|
(8)
|
(9)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(10)
|
(11)
|
(10)
|
(11)
|
(10)
|
(12)
|
(12)
|
(11)
|
(10)
|
(7)
|
(5)
|
(4)
|
(2)
|
(1)
|
1
|
1
|
2
|
3
|
3
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
1
|
1
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(6)
N/A
|
(7)
-16%
|
(10)
-41%
|
(26)
-163%
|
(27)
-3%
|
(30)
-11%
|
(27)
+10%
|
(25)
+7%
|
(25)
+0%
|
(18)
+29%
|
(19)
-8%
|
4
N/A
|
6
+51%
|
4
-32%
|
8
+86%
|
(3)
N/A
|
(2)
+44%
|
(1)
+47%
|
2
N/A
|
2
-33%
|
2
+25%
|
3
+65%
|
(1)
N/A
|
(2)
-50%
|
1
N/A
|
3
+131%
|
7
+140%
|
11
+49%
|
7
-34%
|
5
-37%
|
(4)
N/A
|
(7)
-91%
|
(9)
-40%
|
(9)
+2%
|
(5)
+50%
|
(1)
+80%
|
1
N/A
|
1
-11%
|
1
-38%
|
1
+160%
|
0
N/A
|
(5)
N/A
|
(6)
-23%
|
(9)
-62%
|
(6)
+33%
|
(2)
+71%
|
2
N/A
|
5
+157%
|
6
+2%
|
2
-64%
|
(2)
N/A
|
(5)
-165%
|
(5)
-7%
|
(2)
+56%
|
(1)
+38%
|
2
N/A
|
2
-6%
|
3
+36%
|
4
+33%
|
2
-50%
|
2
+15%
|
2
-30%
|
0
N/A
|
(11)
N/A
|
(14)
-25%
|
(13)
+2%
|
(11)
+14%
|
126
N/A
|
167
+33%
|
202
+21%
|
242
+20%
|
152
-37%
|
146
-4%
|
151
+4%
|
140
-8%
|
107
-24%
|
97
-9%
|
124
+28%
|
165
+33%
|
192
+17%
|
200
+4%
|
120
-40%
|
58
-51%
|
(14)
N/A
|
(57)
-319%
|
(42)
+26%
|
(194)
-361%
|
(253)
-30%
|
(258)
-2%
|
(274)
-6%
|
(140)
+49%
|
(99)
+29%
|
(89)
+11%
|
(99)
-12%
|
(89)
+10%
|
(3)
+97%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
1
|
1
|
1
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
(1)
|
(0)
|
(1)
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(33)
|
(42)
|
(50)
|
(57)
|
(40)
|
(39)
|
(41)
|
(43)
|
(31)
|
(27)
|
(33)
|
(41)
|
(42)
|
(44)
|
(27)
|
(13)
|
1
|
6
|
(1)
|
(2)
|
(2)
|
1
|
5
|
9
|
(6)
|
(5)
|
(6)
|
(6)
|
(1)
|
|
| Income from Continuing Operations |
(6)
|
(7)
|
(10)
|
(27)
|
(27)
|
(30)
|
(27)
|
(25)
|
(24)
|
(17)
|
(19)
|
2
|
4
|
1
|
5
|
(4)
|
(3)
|
(3)
|
0
|
1
|
2
|
3
|
(1)
|
0
|
3
|
5
|
9
|
10
|
7
|
4
|
(3)
|
(4)
|
(7)
|
(7)
|
(3)
|
(1)
|
1
|
1
|
1
|
1
|
(1)
|
(5)
|
(7)
|
(9)
|
(6)
|
(1)
|
3
|
4
|
4
|
1
|
(3)
|
(4)
|
(4)
|
(1)
|
(1)
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
1
|
(11)
|
(14)
|
(14)
|
(12)
|
93
|
125
|
153
|
185
|
113
|
107
|
111
|
97
|
76
|
69
|
91
|
124
|
150
|
156
|
92
|
45
|
(12)
|
(51)
|
(43)
|
(196)
|
(255)
|
(258)
|
(268)
|
(130)
|
(105)
|
(94)
|
(105)
|
(95)
|
(4)
|
|
| 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
|
0
|
0
|
|
| Net Income (Common) |
(6)
N/A
|
(7)
-15%
|
(10)
-39%
|
(27)
-173%
|
(27)
-2%
|
(30)
-11%
|
(27)
+10%
|
(25)
+7%
|
(24)
+3%
|
(17)
+30%
|
(19)
-9%
|
1
N/A
|
3
+200%
|
1
-81%
|
4
+700%
|
(4)
N/A
|
(3)
+17%
|
(3)
+12%
|
0
N/A
|
1
N/A
|
1
+17%
|
3
+107%
|
(1)
N/A
|
0
N/A
|
3
+1 033%
|
5
+50%
|
10
+86%
|
10
+1%
|
7
-30%
|
4
-39%
|
(3)
N/A
|
(4)
-30%
|
(7)
-70%
|
(7)
+8%
|
(3)
+58%
|
(1)
+79%
|
1
N/A
|
1
-31%
|
1
-11%
|
1
-38%
|
(1)
N/A
|
(5)
-800%
|
(7)
-22%
|
(9)
-39%
|
(6)
+33%
|
(1)
+77%
|
3
N/A
|
4
+69%
|
4
-5%
|
1
-74%
|
(3)
N/A
|
(3)
-11%
|
(3)
+6%
|
(1)
+79%
|
0
N/A
|
3
N/A
|
3
-2%
|
4
+25%
|
4
+26%
|
3
-32%
|
3
+4%
|
3
-19%
|
1
-52%
|
(11)
N/A
|
(14)
-23%
|
(14)
+2%
|
(12)
+12%
|
93
N/A
|
125
+36%
|
153
+22%
|
185
+21%
|
113
-39%
|
107
-5%
|
111
+3%
|
97
-12%
|
76
-21%
|
69
-9%
|
91
+31%
|
124
+37%
|
150
+21%
|
156
+4%
|
92
-41%
|
45
-52%
|
(12)
N/A
|
(51)
-320%
|
(43)
+16%
|
(196)
-357%
|
(255)
-30%
|
(258)
-1%
|
(268)
-4%
|
(130)
+51%
|
(105)
+19%
|
(94)
+11%
|
(105)
-12%
|
(95)
+10%
|
(4)
+95%
|
|
| EPS (Diluted) |
-0.55
N/A
|
-0.64
-16%
|
-0.89
-39%
|
-2.41
-171%
|
-2.47
-2%
|
-2.74
-11%
|
-2.47
+10%
|
-2.29
+7%
|
-2.21
+3%
|
-1.54
+30%
|
-1.68
-9%
|
0.07
N/A
|
0.03
-57%
|
0
N/A
|
0.03
N/A
|
-0.06
N/A
|
-0.05
+17%
|
-0.04
+20%
|
0
N/A
|
0.02
N/A
|
0.03
+50%
|
0.04
+33%
|
-0.01
N/A
|
0
N/A
|
0.04
N/A
|
0.06
+50%
|
0.1
+67%
|
0.09
-10%
|
0.07
-22%
|
0.04
-43%
|
-0.03
N/A
|
-0.04
-33%
|
-0.07
-75%
|
-0.06
+14%
|
-0.03
+50%
|
-0.01
+67%
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.06
-500%
|
-0.07
-17%
|
-0.09
-29%
|
-0.07
+22%
|
-0.02
+71%
|
0.02
N/A
|
0.04
+100%
|
0.04
N/A
|
0
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
0.03
N/A
|
0.02
-33%
|
0.03
+50%
|
0.04
+33%
|
0.03
-25%
|
0.03
N/A
|
0.02
-33%
|
0.01
-50%
|
-0.11
N/A
|
-0.13
-18%
|
-0.13
N/A
|
-0.12
+8%
|
0.09
N/A
|
0.1
+11%
|
0.13
+30%
|
0.16
+23%
|
0.1
-38%
|
0.09
-10%
|
0.1
+11%
|
0.09
-10%
|
0.06
-33%
|
0.06
N/A
|
0.07
+17%
|
0.09
+29%
|
0.12
+33%
|
0.12
N/A
|
0.07
-42%
|
0.03
-57%
|
-0.01
N/A
|
-0.04
-300%
|
-0.03
+25%
|
-0.15
-400%
|
-0.21
-40%
|
-0.21
N/A
|
-0.22
-5%
|
-0.11
+50%
|
-0.09
+18%
|
-0.08
+11%
|
-0.09
-12%
|
-0.08
+11%
|
0
N/A
|
|