ECM Libra Group Bhd
KLSE:ECM
Income Statement
Earnings Waterfall
ECM Libra Group Bhd
Income Statement
ECM Libra Group Bhd
| Jul-2001 | Oct-2001 | Jan-2002 | Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-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 |
13
|
11
|
9
|
6
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
4
|
0
|
2
|
1
|
3
|
0
|
11
|
14
|
16
|
0
|
21
|
25
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
0
|
0
|
0
|
|
| Revenue |
34
N/A
|
26
-24%
|
31
+20%
|
32
+4%
|
36
+13%
|
39
+8%
|
39
0%
|
41
+6%
|
60
+46%
|
65
+10%
|
70
+8%
|
95
+35%
|
88
-7%
|
86
-2%
|
89
+3%
|
85
-5%
|
87
+3%
|
89
+2%
|
62
-30%
|
70
+12%
|
79
+14%
|
120
+51%
|
185
+55%
|
198
+7%
|
199
+1%
|
205
+3%
|
122
-41%
|
93
-24%
|
81
-12%
|
74
-9%
|
72
-3%
|
94
+31%
|
103
+10%
|
134
+30%
|
146
+8%
|
145
-1%
|
158
+9%
|
215
+36%
|
187
-13%
|
158
-16%
|
118
-25%
|
179
+51%
|
14
-92%
|
14
-1%
|
14
+1%
|
17
+17%
|
25
+48%
|
27
+8%
|
31
+16%
|
29
-6%
|
27
-5%
|
28
+3%
|
46
+61%
|
49
+8%
|
48
-2%
|
61
+27%
|
42
-31%
|
35
-17%
|
34
-3%
|
25
-26%
|
24
-5%
|
21
-15%
|
15
-27%
|
15
N/A
|
20
+34%
|
16
-19%
|
13
-18%
|
10
-29%
|
20
+106%
|
11
-46%
|
11
+7%
|
14
+21%
|
13
-5%
|
15
+19%
|
14
-8%
|
14
-3%
|
12
-10%
|
14
+11%
|
13
-4%
|
12
-7%
|
13
+9%
|
13
-5%
|
17
+33%
|
22
+27%
|
25
+16%
|
29
+17%
|
32
+12%
|
35
+9%
|
37
+5%
|
39
+5%
|
41
+5%
|
43
+5%
|
43
+1%
|
43
-2%
|
43
+1%
|
43
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(33)
|
(25)
|
(11)
|
(22)
|
(27)
|
(33)
|
(13)
|
(36)
|
(52)
|
(56)
|
(15)
|
(80)
|
(73)
|
(71)
|
(18)
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
2
N/A
|
0
-73%
|
20
+4 800%
|
9
-52%
|
9
-2%
|
6
-37%
|
25
+336%
|
5
-80%
|
8
+63%
|
10
+18%
|
56
+467%
|
15
-74%
|
15
+3%
|
16
+5%
|
71
+350%
|
0
N/A
|
0
N/A
|
4
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
90
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
160
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
67
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
116
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
180
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
133
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 |
9
|
14
|
(14)
|
0
|
0
|
(2)
|
(23)
|
(5)
|
(11)
|
(13)
|
(57)
|
(259)
|
(1)
|
(249)
|
(48)
|
(65)
|
(54)
|
(14)
|
(33)
|
(52)
|
(63)
|
(55)
|
(126)
|
(126)
|
(119)
|
(86)
|
(76)
|
(72)
|
(68)
|
(68)
|
(89)
|
(87)
|
(88)
|
(70)
|
(71)
|
(73)
|
(75)
|
(88)
|
(75)
|
(62)
|
(46)
|
(93)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(21)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(12)
|
(12)
|
(13)
|
(18)
|
(15)
|
(12)
|
(10)
|
(19)
|
(11)
|
(13)
|
(16)
|
(16)
|
(19)
|
(19)
|
(23)
|
(24)
|
(31)
|
(32)
|
(28)
|
(21)
|
(22)
|
(23)
|
(26)
|
(29)
|
(32)
|
(33)
|
(34)
|
(36)
|
(38)
|
(40)
|
(44)
|
(42)
|
(38)
|
(39)
|
(38)
|
|
| Selling, General & Administrative |
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
(6)
|
(8)
|
0
|
(8)
|
(16)
|
(25)
|
(8)
|
(40)
|
(49)
|
(8)
|
(13)
|
1
|
5
|
(41)
|
(58)
|
(63)
|
(62)
|
(64)
|
(57)
|
(64)
|
(66)
|
(68)
|
(73)
|
(68)
|
(55)
|
(41)
|
(75)
|
(14)
|
(14)
|
(14)
|
(12)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(15)
|
(14)
|
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(16)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
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 |
(4)
|
(3)
|
0
|
(3)
|
(3)
|
(6)
|
(9)
|
(12)
|
(18)
|
(19)
|
(15)
|
(15)
|
(8)
|
(4)
|
0
|
(1)
|
(2)
|
0
|
(2)
|
(3)
|
(5)
|
0
|
(7)
|
(6)
|
0
|
0
|
(3)
|
(3)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
13
|
17
|
(12)
|
3
|
3
|
4
|
(12)
|
6
|
8
|
7
|
(37)
|
(244)
|
6
|
(245)
|
(44)
|
(59)
|
(45)
|
(14)
|
(23)
|
(33)
|
(33)
|
(46)
|
(79)
|
(71)
|
(110)
|
(74)
|
(74)
|
(74)
|
(22)
|
(4)
|
(21)
|
(21)
|
(21)
|
(8)
|
(2)
|
(3)
|
(3)
|
(10)
|
(4)
|
(4)
|
(3)
|
(13)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(4)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(12)
|
(12)
|
(12)
|
(0)
|
(15)
|
(11)
|
(9)
|
(3)
|
(11)
|
(13)
|
(16)
|
(15)
|
(18)
|
(18)
|
(22)
|
(24)
|
(31)
|
(31)
|
(26)
|
(21)
|
(22)
|
(23)
|
(26)
|
(29)
|
(32)
|
(33)
|
(34)
|
(36)
|
(37)
|
(39)
|
(42)
|
(42)
|
(38)
|
(39)
|
(38)
|
|
| Operating Income |
11
N/A
|
15
+40%
|
6
-63%
|
10
+73%
|
9
-1%
|
4
-60%
|
2
-37%
|
(0)
N/A
|
(2)
-950%
|
(3)
-38%
|
(2)
+41%
|
(244)
-14 276%
|
14
N/A
|
(233)
N/A
|
23
N/A
|
19
-16%
|
33
+72%
|
32
-3%
|
29
-7%
|
17
-41%
|
16
-6%
|
35
+116%
|
60
+69%
|
72
+21%
|
81
+12%
|
74
-8%
|
46
-38%
|
21
-53%
|
14
-36%
|
(1)
N/A
|
(17)
-1 086%
|
7
N/A
|
15
+110%
|
46
+205%
|
75
+62%
|
72
-4%
|
83
+17%
|
92
+10%
|
112
+22%
|
96
-14%
|
72
-25%
|
40
-45%
|
(0)
N/A
|
(1)
-125%
|
(1)
N/A
|
1
N/A
|
8
+720%
|
10
+20%
|
14
+45%
|
12
-16%
|
11
-7%
|
12
+12%
|
30
+140%
|
33
+11%
|
32
-4%
|
41
+29%
|
24
-42%
|
17
-28%
|
16
-6%
|
7
-55%
|
6
-14%
|
8
+35%
|
3
-69%
|
3
-4%
|
2
-15%
|
1
-48%
|
2
+55%
|
0
N/A
|
1
N/A
|
0
N/A
|
(2)
N/A
|
(2)
-41%
|
(3)
-16%
|
(4)
-25%
|
(5)
-40%
|
(10)
-102%
|
(11)
-14%
|
(18)
-56%
|
(19)
-10%
|
(15)
+21%
|
(7)
+52%
|
(9)
-18%
|
(6)
+30%
|
(5)
+23%
|
(4)
+9%
|
(3)
+35%
|
(1)
+71%
|
1
N/A
|
1
-23%
|
1
-23%
|
1
+6%
|
(1)
N/A
|
2
N/A
|
4
+162%
|
4
+3%
|
6
+36%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(10)
|
(15)
|
(35)
|
(6)
|
(3)
|
(1)
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
9
|
9
|
9
|
16
|
8
|
7
|
(2)
|
1
|
3
|
4
|
5
|
1
|
0
|
1
|
(4)
|
(2)
|
(14)
|
(18)
|
(18)
|
(2)
|
(21)
|
(26)
|
(32)
|
(1)
|
(30)
|
(21)
|
(12)
|
2
|
0
|
0
|
1
|
0
|
0
|
10
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
(0)
|
(2)
|
(4)
|
(5)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
1
|
2
|
3
|
2
|
3
|
31
|
31
|
27
|
26
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(251)
|
0
|
(251)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(3)
|
(3)
|
0
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
13
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
4
|
4
|
4
|
4
|
0
|
8
|
12
|
13
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
4
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
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 |
(16)
|
(2)
|
0
|
(26)
|
(26)
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
(8)
|
(17)
|
(28)
|
(23)
|
0
|
0
|
15
|
10
|
3
|
(2)
|
(0)
|
(0)
|
2
|
1
|
(3)
|
(3)
|
(9)
|
(2)
|
(3)
|
(3)
|
2
|
10
|
1
|
1
|
2
|
2
|
8
|
(1)
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(15)
N/A
|
(2)
+90%
|
(19)
-1 094%
|
(22)
-17%
|
(20)
+13%
|
(22)
-15%
|
8
N/A
|
4
-51%
|
2
-50%
|
1
-40%
|
(246)
N/A
|
(237)
+4%
|
(230)
+3%
|
(225)
+2%
|
32
N/A
|
36
+14%
|
54
+49%
|
61
+14%
|
51
-16%
|
35
-32%
|
7
-81%
|
18
+183%
|
35
+89%
|
53
+53%
|
85
+60%
|
83
-3%
|
62
-26%
|
33
-47%
|
17
-48%
|
(20)
N/A
|
(28)
-37%
|
(8)
+71%
|
(1)
+93%
|
46
N/A
|
50
+10%
|
42
-17%
|
42
+2%
|
87
+104%
|
78
-10%
|
71
-9%
|
61
-14%
|
54
-12%
|
1
-99%
|
1
-14%
|
2
+183%
|
11
+535%
|
16
+51%
|
19
+18%
|
24
+24%
|
15
-38%
|
14
-7%
|
13
-4%
|
30
+127%
|
30
-1%
|
29
-4%
|
41
+42%
|
21
-49%
|
13
-36%
|
12
-9%
|
3
-73%
|
2
-25%
|
8
+250%
|
3
-69%
|
3
-4%
|
2
-15%
|
1
-48%
|
2
+82%
|
2
-25%
|
3
+87%
|
1
-54%
|
(1)
N/A
|
(3)
-125%
|
(5)
-86%
|
(7)
-41%
|
(10)
-38%
|
(16)
-67%
|
(23)
-38%
|
(23)
-1%
|
(24)
-6%
|
(20)
+17%
|
(7)
+64%
|
(8)
-6%
|
(4)
+42%
|
(1)
+70%
|
(2)
-50%
|
0
N/A
|
30
+29 900%
|
33
+8%
|
26
-19%
|
27
+1%
|
(1)
N/A
|
(2)
-105%
|
4
N/A
|
4
+16%
|
4
-8%
|
6
+57%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(13)
|
(7)
|
(6)
|
(5)
|
(6)
|
(2)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(11)
|
(5)
|
(5)
|
(1)
|
2
|
2
|
2
|
1
|
2
|
1
|
2
|
3
|
25
|
26
|
27
|
25
|
(5)
|
(7)
|
(9)
|
(10)
|
(22)
|
(19)
|
(17)
|
(15)
|
(22)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Income from Continuing Operations |
(28)
|
(9)
|
(25)
|
(28)
|
(26)
|
(24)
|
1
|
(3)
|
(4)
|
(5)
|
(253)
|
(245)
|
(238)
|
(233)
|
24
|
29
|
46
|
50
|
46
|
29
|
5
|
20
|
36
|
55
|
86
|
84
|
63
|
35
|
20
|
5
|
(1)
|
18
|
24
|
41
|
43
|
33
|
33
|
65
|
59
|
54
|
46
|
32
|
(0)
|
(0)
|
1
|
10
|
15
|
18
|
23
|
12
|
12
|
11
|
28
|
28
|
27
|
39
|
19
|
11
|
10
|
2
|
1
|
8
|
2
|
2
|
1
|
0
|
1
|
1
|
2
|
1
|
(2)
|
(3)
|
(5)
|
(7)
|
(10)
|
(17)
|
(22)
|
(22)
|
(23)
|
(19)
|
(6)
|
(6)
|
(3)
|
0
|
(3)
|
(1)
|
29
|
32
|
25
|
25
|
(2)
|
(3)
|
2
|
3
|
2
|
5
|
|
| Net Income (Common) |
(28)
N/A
|
(9)
+69%
|
(25)
-189%
|
(28)
-10%
|
(26)
+8%
|
(24)
+5%
|
1
N/A
|
(3)
N/A
|
(4)
-69%
|
(5)
-23%
|
(253)
-4 581%
|
(245)
+3%
|
(238)
+3%
|
(233)
+2%
|
24
N/A
|
29
+17%
|
46
+61%
|
50
+9%
|
46
-8%
|
29
-36%
|
5
-82%
|
20
+288%
|
36
+80%
|
55
+51%
|
86
+58%
|
84
-2%
|
63
-26%
|
35
-45%
|
20
-43%
|
5
-74%
|
(1)
N/A
|
18
N/A
|
24
+31%
|
41
+70%
|
43
+6%
|
33
-24%
|
33
-1%
|
65
+100%
|
72
+10%
|
80
+11%
|
74
-7%
|
32
-57%
|
21
-32%
|
11
-49%
|
15
+36%
|
(42)
N/A
|
(43)
-2%
|
(43)
+0%
|
(43)
-1%
|
12
N/A
|
12
-3%
|
11
-7%
|
28
+150%
|
28
+2%
|
27
-4%
|
39
+44%
|
19
-51%
|
11
-41%
|
10
-10%
|
2
-82%
|
1
-33%
|
8
+533%
|
2
-79%
|
2
-6%
|
1
-42%
|
1
-20%
|
6
+686%
|
5
-4%
|
5
-3%
|
5
-8%
|
(1)
N/A
|
32
N/A
|
30
-6%
|
28
-8%
|
25
-11%
|
(17)
N/A
|
(22)
-30%
|
(22)
-1%
|
(23)
-6%
|
(19)
+17%
|
(6)
+70%
|
(6)
-8%
|
(3)
+52%
|
0
N/A
|
(3)
N/A
|
(1)
+77%
|
29
N/A
|
32
+8%
|
25
-21%
|
25
+1%
|
(2)
N/A
|
(3)
-40%
|
2
N/A
|
3
+30%
|
2
-13%
|
5
+102%
|
|
| EPS (Diluted) |
-0.54
N/A
|
-0.17
+69%
|
-0.47
-176%
|
-0.33
+30%
|
-0.3
+9%
|
-0.16
+47%
|
0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.96
-3 100%
|
-0.86
+10%
|
-0.84
+2%
|
-0.82
+2%
|
0.09
N/A
|
0.1
+11%
|
0.16
+60%
|
0.17
+6%
|
0.19
+12%
|
0.11
-42%
|
0.03
-73%
|
0.08
+167%
|
0.13
+63%
|
0.19
+46%
|
0.3
+58%
|
0.3
N/A
|
0.22
-27%
|
0.13
-41%
|
0.08
-38%
|
0.02
-75%
|
0.01
-50%
|
0.08
+700%
|
0.1
+25%
|
0.15
+50%
|
0.17
+13%
|
0.13
-24%
|
0.13
N/A
|
0.24
+85%
|
0.27
+13%
|
0.3
+11%
|
0.27
-10%
|
0.12
-56%
|
0.07
-42%
|
0.04
-43%
|
0.05
+25%
|
-0.15
N/A
|
-0.09
+40%
|
-0.16
-78%
|
-0.16
N/A
|
0.04
N/A
|
0.05
+25%
|
0.05
N/A
|
0.1
+100%
|
0.1
N/A
|
0.1
N/A
|
0.14
+40%
|
0.08
-43%
|
0.04
-50%
|
0.04
N/A
|
0.01
-75%
|
0
N/A
|
0.02
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
|
0.06
N/A
|
0.06
N/A
|
0.05
-17%
|
0.05
N/A
|
-0.04
N/A
|
-0.05
-25%
|
-0.05
N/A
|
-0.05
N/A
|
-0.04
+20%
|
-0.01
+75%
|
-0.02
-100%
|
-0.01
+50%
|
0
N/A
|
-0.01
N/A
|
0.01
N/A
|
0.07
+600%
|
0.07
N/A
|
0.05
-29%
|
0.05
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
|