Maxim Global Bhd
KLSE:MAXIM
Income Statement
Earnings Waterfall
Maxim Global Bhd
Income Statement
Maxim Global Bhd
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
52
N/A
|
48
-8%
|
47
-2%
|
42
-9%
|
41
-4%
|
42
+4%
|
41
-4%
|
50
+22%
|
55
+10%
|
56
+3%
|
59
+5%
|
64
+9%
|
892
+1 285%
|
896
+0%
|
898
+0%
|
899
+0%
|
74
-92%
|
68
-8%
|
61
-9%
|
56
-9%
|
55
-1%
|
59
+8%
|
64
+8%
|
66
+2%
|
67
+1%
|
66
-1%
|
65
-1%
|
64
-2%
|
62
-2%
|
63
+0%
|
55
-12%
|
52
-5%
|
49
-7%
|
48
-1%
|
55
+14%
|
43
-22%
|
31
-28%
|
16
-49%
|
0
-98%
|
0
N/A
|
0
+33%
|
1
+50%
|
1
+100%
|
2
+58%
|
1
-74%
|
0
-40%
|
(0)
N/A
|
2
N/A
|
17
+588%
|
20
+18%
|
28
+43%
|
33
+18%
|
23
-32%
|
20
-14%
|
12
-38%
|
7
-44%
|
13
+94%
|
19
+42%
|
27
+46%
|
38
+37%
|
42
+13%
|
49
+16%
|
66
+34%
|
78
+19%
|
100
+28%
|
120
+21%
|
135
+12%
|
156
+15%
|
172
+10%
|
221
+29%
|
251
+13%
|
248
-1%
|
279
+13%
|
304
+9%
|
262
-14%
|
322
+23%
|
390
+21%
|
417
+7%
|
490
+18%
|
457
-7%
|
364
-20%
|
272
-25%
|
214
-21%
|
206
-4%
|
353
+71%
|
333
-6%
|
307
-8%
|
273
-11%
|
117
-57%
|
184
+57%
|
245
+33%
|
287
+17%
|
330
+15%
|
351
+7%
|
369
+5%
|
403
+9%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(24)
|
(37)
|
(51)
|
(54)
|
(56)
|
(57)
|
(59)
|
(59)
|
(59)
|
(58)
|
(57)
|
(57)
|
(51)
|
(48)
|
(45)
|
(45)
|
(51)
|
(40)
|
(29)
|
(14)
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
0
|
0
|
1
|
(2)
|
(16)
|
(19)
|
(27)
|
(31)
|
(21)
|
(18)
|
(11)
|
(6)
|
(12)
|
(17)
|
(25)
|
(34)
|
(38)
|
(45)
|
(59)
|
(81)
|
(100)
|
(120)
|
(131)
|
(131)
|
(143)
|
(178)
|
(201)
|
(200)
|
(211)
|
(227)
|
(192)
|
(237)
|
(290)
|
(327)
|
(396)
|
(378)
|
(324)
|
(244)
|
(194)
|
(185)
|
(309)
|
(288)
|
(262)
|
(231)
|
(90)
|
(141)
|
(186)
|
(219)
|
(254)
|
(269)
|
(285)
|
(311)
|
|
| Gross Profit |
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
N/A
|
0
-56%
|
2
+400%
|
5
+125%
|
6
+27%
|
8
+46%
|
8
+1%
|
8
-5%
|
7
-11%
|
7
-6%
|
6
-12%
|
5
-14%
|
5
+4%
|
4
-21%
|
4
N/A
|
4
-7%
|
4
-10%
|
4
+17%
|
3
-20%
|
2
-30%
|
1
-39%
|
0
-79%
|
0
N/A
|
0
+33%
|
0
-25%
|
0
-33%
|
0
N/A
|
1
+150%
|
1
+20%
|
1
N/A
|
1
+17%
|
1
+14%
|
1
+13%
|
1
+56%
|
2
+29%
|
2
-17%
|
1
-13%
|
1
-31%
|
1
-22%
|
1
+37%
|
2
+78%
|
2
+41%
|
3
+38%
|
4
+28%
|
5
+11%
|
7
+55%
|
(3)
N/A
|
(0)
+86%
|
1
N/A
|
5
+422%
|
25
+423%
|
29
+19%
|
44
+49%
|
50
+14%
|
48
-4%
|
68
+43%
|
77
+12%
|
70
-9%
|
85
+22%
|
100
+18%
|
90
-10%
|
94
+4%
|
79
-16%
|
40
-50%
|
28
-30%
|
20
-27%
|
21
+3%
|
44
+108%
|
45
+4%
|
45
N/A
|
42
-7%
|
26
-37%
|
43
+61%
|
59
+39%
|
68
+14%
|
76
+13%
|
83
+9%
|
85
+2%
|
92
+9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(76)
|
(75)
|
(75)
|
(80)
|
(49)
|
(50)
|
(50)
|
(51)
|
(5)
|
(6)
|
(8)
|
(12)
|
(886)
|
(889)
|
(892)
|
(893)
|
(72)
|
(29)
|
(15)
|
(26)
|
(10)
|
(10)
|
(10)
|
(5)
|
(5)
|
(4)
|
(3)
|
(10)
|
(12)
|
(12)
|
(10)
|
(7)
|
(39)
|
(40)
|
(44)
|
(43)
|
(38)
|
(35)
|
(32)
|
(33)
|
(6)
|
(2)
|
(11)
|
(6)
|
(15)
|
(21)
|
(18)
|
(28)
|
(26)
|
(25)
|
(19)
|
(10)
|
(8)
|
(8)
|
65
|
58
|
67
|
66
|
(9)
|
(10)
|
(16)
|
(18)
|
(23)
|
(29)
|
(33)
|
(33)
|
(30)
|
(25)
|
(22)
|
(26)
|
(26)
|
(26)
|
(23)
|
(27)
|
(25)
|
(2)
|
(30)
|
(158)
|
(148)
|
(168)
|
(3)
|
(3)
|
(11)
|
(11)
|
3
|
5
|
7
|
6
|
(23)
|
(20)
|
(24)
|
(25)
|
(21)
|
(21)
|
(22)
|
(25)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(33)
|
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
|
|
| Depreciation & Amortization |
(14)
|
(15)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(62)
|
(59)
|
(58)
|
(80)
|
(49)
|
(50)
|
(50)
|
(51)
|
(5)
|
(6)
|
(8)
|
(12)
|
(886)
|
(889)
|
(892)
|
(893)
|
(72)
|
(29)
|
(15)
|
(26)
|
(11)
|
(10)
|
(10)
|
(5)
|
(5)
|
(4)
|
(3)
|
(9)
|
(11)
|
(12)
|
(9)
|
(7)
|
(39)
|
(40)
|
(44)
|
(43)
|
(38)
|
(35)
|
(32)
|
(33)
|
(6)
|
(2)
|
(11)
|
(7)
|
(15)
|
(21)
|
(18)
|
(28)
|
(26)
|
(25)
|
(19)
|
(10)
|
(8)
|
(8)
|
65
|
58
|
148
|
66
|
(9)
|
(10)
|
1
|
(18)
|
(23)
|
(29)
|
1
|
(33)
|
(30)
|
(25)
|
(22)
|
(26)
|
(26)
|
(26)
|
(23)
|
(27)
|
(24)
|
(2)
|
(30)
|
(158)
|
(148)
|
(168)
|
(3)
|
(3)
|
(11)
|
(11)
|
5
|
5
|
7
|
6
|
(23)
|
(20)
|
(24)
|
(25)
|
(21)
|
(21)
|
(22)
|
(25)
|
|
| Operating Income |
(24)
N/A
|
(27)
-11%
|
(28)
-4%
|
(38)
-35%
|
(8)
+78%
|
(8)
+5%
|
(9)
-15%
|
(1)
+91%
|
50
N/A
|
51
+1%
|
51
+2%
|
52
+2%
|
6
-88%
|
6
+2%
|
6
N/A
|
6
-5%
|
2
-65%
|
28
+1 219%
|
23
-18%
|
(8)
N/A
|
(6)
+21%
|
(4)
+31%
|
(1)
+68%
|
4
N/A
|
3
-11%
|
3
N/A
|
4
+16%
|
(4)
N/A
|
(7)
-81%
|
(7)
-8%
|
(5)
+27%
|
(3)
+41%
|
(35)
-1 073%
|
(36)
-3%
|
(40)
-10%
|
(40)
-1%
|
(36)
+11%
|
(34)
+5%
|
(32)
+5%
|
(32)
0%
|
(5)
+84%
|
(2)
+65%
|
(11)
-511%
|
(6)
+44%
|
(15)
-134%
|
(21)
-41%
|
(18)
+13%
|
(27)
-52%
|
(25)
+7%
|
(24)
+4%
|
(18)
+27%
|
(8)
+56%
|
(7)
+17%
|
(7)
-9%
|
66
N/A
|
59
-11%
|
68
+16%
|
68
0%
|
(7)
N/A
|
(7)
-3%
|
(12)
-76%
|
(13)
-5%
|
(16)
-28%
|
(33)
-101%
|
(33)
-2%
|
(32)
+3%
|
(25)
+22%
|
(0)
+98%
|
7
N/A
|
17
+147%
|
24
+40%
|
22
-8%
|
45
+105%
|
50
+10%
|
45
-10%
|
83
+83%
|
70
-15%
|
(68)
N/A
|
(54)
+21%
|
(89)
-65%
|
37
N/A
|
25
-31%
|
9
-64%
|
11
+14%
|
46
+343%
|
50
+8%
|
52
+4%
|
48
-8%
|
3
-94%
|
23
+632%
|
35
+56%
|
42
+20%
|
56
+32%
|
62
+11%
|
63
+2%
|
67
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(53)
|
(49)
|
(51)
|
(52)
|
(23)
|
3
|
7
|
19
|
5
|
(20)
|
(16)
|
(19)
|
7
|
9
|
13
|
10
|
11
|
12
|
19
|
23
|
30
|
33
|
24
|
23
|
9
|
4
|
3
|
2
|
2
|
2
|
0
|
(1)
|
(12)
|
(13)
|
(8)
|
(0)
|
7
|
12
|
9
|
(1)
|
0
|
(3)
|
(7)
|
(8)
|
(17)
|
(23)
|
(31)
|
(31)
|
(22)
|
(21)
|
(12)
|
(12)
|
(9)
|
(6)
|
(3)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
1
|
1
|
2
|
3
|
(1)
|
(2)
|
(3)
|
1
|
(2)
|
(2)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(129)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(3)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(78)
N/A
|
(76)
+3%
|
(79)
-5%
|
(90)
-13%
|
(32)
+65%
|
(5)
+83%
|
(3)
+52%
|
19
N/A
|
55
+195%
|
30
-45%
|
35
+17%
|
34
-5%
|
13
-62%
|
16
+22%
|
19
+23%
|
45
+136%
|
42
-7%
|
40
-6%
|
42
+6%
|
15
-64%
|
25
+62%
|
29
+16%
|
23
-20%
|
26
+15%
|
12
-55%
|
7
-39%
|
6
-11%
|
(2)
N/A
|
(5)
-142%
|
(5)
-15%
|
(5)
+6%
|
(4)
+16%
|
(47)
-1 026%
|
(49)
-3%
|
(48)
+2%
|
(40)
+16%
|
(29)
+29%
|
(22)
+21%
|
(23)
-2%
|
(33)
-44%
|
(5)
+85%
|
(5)
+6%
|
(18)
-302%
|
(14)
+21%
|
(31)
-120%
|
(44)
-39%
|
(49)
-13%
|
(59)
-19%
|
(48)
+18%
|
(45)
+6%
|
(30)
+33%
|
(19)
+36%
|
(15)
+22%
|
(13)
+16%
|
63
N/A
|
58
-7%
|
68
+16%
|
68
0%
|
(7)
N/A
|
(8)
-7%
|
(13)
-66%
|
(14)
-7%
|
(17)
-23%
|
(33)
-93%
|
(34)
-2%
|
(33)
+3%
|
(26)
+22%
|
(1)
+97%
|
7
N/A
|
17
+146%
|
25
+41%
|
22
-9%
|
37
+67%
|
50
+34%
|
45
-10%
|
83
+83%
|
(59)
N/A
|
(68)
-14%
|
(53)
+21%
|
(88)
-65%
|
38
N/A
|
27
-30%
|
11
-61%
|
11
+8%
|
48
+325%
|
51
+6%
|
54
+5%
|
50
-7%
|
9
-81%
|
22
+132%
|
33
+50%
|
40
+20%
|
54
+36%
|
59
+10%
|
61
+4%
|
65
+6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(14)
|
(14)
|
(14)
|
(13)
|
(2)
|
(4)
|
(5)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
2
|
3
|
2
|
3
|
(3)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(5)
|
(6)
|
(6)
|
(11)
|
(13)
|
(12)
|
(16)
|
(22)
|
(20)
|
(25)
|
(21)
|
(11)
|
(8)
|
(3)
|
(4)
|
(12)
|
(13)
|
(9)
|
(8)
|
(1)
|
(4)
|
(12)
|
(14)
|
(15)
|
(17)
|
(18)
|
(19)
|
|
| Income from Continuing Operations |
(79)
|
(77)
|
(81)
|
(90)
|
(32)
|
(6)
|
(3)
|
5
|
41
|
17
|
22
|
32
|
8
|
11
|
14
|
42
|
40
|
39
|
41
|
17
|
27
|
30
|
26
|
24
|
10
|
6
|
5
|
(2)
|
(6)
|
(7)
|
(7)
|
(6)
|
(48)
|
(49)
|
(49)
|
(42)
|
(30)
|
(24)
|
(24)
|
(34)
|
(6)
|
(5)
|
(19)
|
(14)
|
(31)
|
(43)
|
(49)
|
(58)
|
(47)
|
(44)
|
(29)
|
(19)
|
(15)
|
(13)
|
63
|
58
|
67
|
67
|
(8)
|
(9)
|
(14)
|
(15)
|
(17)
|
(34)
|
(34)
|
(33)
|
(27)
|
(2)
|
5
|
12
|
18
|
16
|
26
|
37
|
33
|
67
|
(81)
|
(87)
|
(78)
|
(109)
|
27
|
18
|
7
|
7
|
36
|
38
|
44
|
42
|
8
|
18
|
21
|
26
|
39
|
42
|
43
|
46
|
|
| 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(6)
|
(8)
|
(11)
|
(12)
|
(14)
|
(15)
|
(16)
|
|
| Net Income (Common) |
(79)
N/A
|
(77)
+3%
|
(81)
-5%
|
(90)
-12%
|
(32)
+64%
|
(6)
+81%
|
(3)
+48%
|
5
N/A
|
41
+752%
|
17
-59%
|
22
+33%
|
32
+44%
|
8
-74%
|
11
+31%
|
14
+29%
|
42
+194%
|
40
-3%
|
39
-4%
|
41
+6%
|
17
-58%
|
27
+57%
|
30
+13%
|
26
-15%
|
24
-8%
|
10
-57%
|
6
-47%
|
5
-16%
|
(2)
N/A
|
(6)
-228%
|
(7)
-14%
|
(11)
-57%
|
(12)
-16%
|
(57)
-363%
|
(58)
-3%
|
(54)
+7%
|
(77)
-42%
|
(62)
+19%
|
(56)
+10%
|
(56)
-1%
|
(34)
+40%
|
(12)
+65%
|
(11)
+10%
|
(24)
-123%
|
(20)
+17%
|
(33)
-65%
|
(46)
-39%
|
(51)
-12%
|
(60)
-18%
|
(47)
+22%
|
(44)
+7%
|
(29)
+34%
|
(19)
+36%
|
(16)
+15%
|
(13)
+16%
|
62
N/A
|
57
-8%
|
68
+18%
|
67
-1%
|
(7)
N/A
|
(8)
-11%
|
(14)
-68%
|
(14)
-4%
|
(17)
-22%
|
(34)
-94%
|
(34)
+0%
|
(32)
+4%
|
(26)
+19%
|
(2)
+93%
|
5
N/A
|
13
+132%
|
18
+47%
|
16
-11%
|
25
+53%
|
35
+40%
|
31
-12%
|
65
+111%
|
(83)
N/A
|
(88)
-6%
|
(78)
+12%
|
(109)
-40%
|
28
N/A
|
19
-32%
|
8
-59%
|
6
-25%
|
33
+474%
|
35
+4%
|
40
+16%
|
39
-4%
|
5
-86%
|
12
+124%
|
13
+8%
|
15
+18%
|
27
+76%
|
28
+5%
|
29
+3%
|
30
+5%
|
|
| EPS (Diluted) |
-1.12
N/A
|
-1.09
+3%
|
-1.14
-5%
|
-1.28
-12%
|
-0.45
+65%
|
-0.08
+82%
|
-0.04
+50%
|
0.07
N/A
|
0.58
+729%
|
0.24
-59%
|
0.32
+33%
|
0.46
+44%
|
0.12
-74%
|
0.16
+33%
|
0.2
+25%
|
0.59
+195%
|
0.57
-3%
|
0.54
-5%
|
0.57
+6%
|
0.23
-60%
|
0.37
+61%
|
0.42
+14%
|
0.36
-14%
|
0.19
-47%
|
0.06
-68%
|
0.03
-50%
|
0.04
+33%
|
-0.01
N/A
|
-0.04
-300%
|
-0.05
-25%
|
-0.05
N/A
|
-0.08
-60%
|
-0.37
-362%
|
-0.38
-3%
|
-0.35
+8%
|
-0.5
-43%
|
-0.4
+20%
|
-0.36
+10%
|
-0.37
-3%
|
-0.22
+41%
|
-0.08
+64%
|
-0.04
+50%
|
-0.14
-250%
|
-0.1
+29%
|
-0.17
-70%
|
-0.23
-35%
|
-0.24
-4%
|
-0.28
-17%
|
-0.23
+18%
|
-0.21
+9%
|
-0.14
+33%
|
-0.09
+36%
|
-0.06
+33%
|
-0.05
+17%
|
0.26
N/A
|
0.24
-8%
|
0.14
-42%
|
0.3
+114%
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.05
-67%
|
-0.06
-20%
|
-0.12
-100%
|
-0.07
+42%
|
-0.12
-71%
|
-0.06
+50%
|
-0.02
+67%
|
0.01
N/A
|
0.03
+200%
|
0.05
+67%
|
0.05
N/A
|
0.03
-40%
|
0.08
+167%
|
0.07
-12%
|
0.18
+157%
|
-0.19
N/A
|
-0.14
+26%
|
-0.12
+14%
|
-0.17
-42%
|
0.04
N/A
|
0.03
-25%
|
0.01
-67%
|
0
N/A
|
0.05
N/A
|
0.05
N/A
|
0.06
+20%
|
0.06
N/A
|
0.01
-83%
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.04
+100%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
|