11 88 0 Solutions AG
LSE:0NXT
Income Statement
Earnings Waterfall
11 88 0 Solutions AG
Income Statement
11 88 0 Solutions 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 |
4
|
5
|
4
|
4
|
4
|
2
|
2
|
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
|
0
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
114
N/A
|
131
+15%
|
133
+1%
|
134
+1%
|
116
-14%
|
111
-4%
|
116
+4%
|
125
+7%
|
139
+11%
|
145
+5%
|
146
+0%
|
144
-1%
|
166
+15%
|
140
-16%
|
141
+1%
|
142
+0%
|
150
+6%
|
164
+9%
|
169
+3%
|
178
+6%
|
179
+0%
|
176
-2%
|
178
+1%
|
177
-1%
|
173
-2%
|
169
-2%
|
164
-3%
|
164
0%
|
179
+9%
|
159
-11%
|
153
-3%
|
143
-6%
|
154
+7%
|
129
-16%
|
127
-2%
|
125
-1%
|
125
0%
|
119
-5%
|
113
-5%
|
107
-5%
|
110
+3%
|
109
-1%
|
106
-3%
|
101
-4%
|
93
-9%
|
82
-12%
|
78
-4%
|
75
-4%
|
72
-4%
|
70
-3%
|
67
-4%
|
65
-4%
|
62
-4%
|
60
-4%
|
58
-4%
|
56
-4%
|
54
-4%
|
51
-4%
|
49
-4%
|
47
-5%
|
45
-4%
|
43
-3%
|
42
-3%
|
41
-2%
|
41
0%
|
41
+0%
|
42
+1%
|
42
+1%
|
43
+2%
|
44
+2%
|
45
+3%
|
47
+3%
|
48
+2%
|
48
+1%
|
48
+1%
|
49
+1%
|
51
+4%
|
53
+5%
|
56
+5%
|
57
+3%
|
56
-2%
|
55
-2%
|
55
-1%
|
54
0%
|
56
+3%
|
57
+2%
|
57
0%
|
57
+0%
|
57
0%
|
57
-1%
|
57
+0%
|
56
-1%
|
56
-1%
|
55
-1%
|
55
-1%
|
54
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(68)
|
(90)
|
(84)
|
(81)
|
(63)
|
(57)
|
(60)
|
(63)
|
(70)
|
(63)
|
(62)
|
(56)
|
(81)
|
(55)
|
(53)
|
(54)
|
(58)
|
(70)
|
(78)
|
(85)
|
(86)
|
(79)
|
(74)
|
(71)
|
(70)
|
(70)
|
(68)
|
(69)
|
(77)
|
(65)
|
(63)
|
(57)
|
(67)
|
(55)
|
(54)
|
(54)
|
(51)
|
(48)
|
(47)
|
(44)
|
(45)
|
(45)
|
(44)
|
(44)
|
(42)
|
(39)
|
(38)
|
(36)
|
(33)
|
(33)
|
(33)
|
(32)
|
(31)
|
(30)
|
(28)
|
(28)
|
(27)
|
(27)
|
(27)
|
(26)
|
(27)
|
(27)
|
(26)
|
(27)
|
(27)
|
(26)
|
(26)
|
(25)
|
(24)
|
(25)
|
(25)
|
(26)
|
(27)
|
(28)
|
(28)
|
(28)
|
(29)
|
(31)
|
(32)
|
(33)
|
(32)
|
(32)
|
(32)
|
(32)
|
(33)
|
(34)
|
(34)
|
(34)
|
(33)
|
(33)
|
(33)
|
(33)
|
(32)
|
(33)
|
(33)
|
(33)
|
|
| Gross Profit |
46
N/A
|
41
-10%
|
49
+18%
|
53
+9%
|
53
0%
|
55
+4%
|
56
+3%
|
62
+10%
|
69
+11%
|
82
+19%
|
84
+3%
|
88
+5%
|
85
-4%
|
85
+0%
|
88
+3%
|
87
0%
|
92
+5%
|
94
+2%
|
91
-3%
|
93
+2%
|
93
+0%
|
97
+4%
|
104
+7%
|
105
+2%
|
104
-2%
|
99
-4%
|
96
-3%
|
95
-2%
|
102
+8%
|
93
-8%
|
90
-4%
|
86
-4%
|
87
+1%
|
74
-14%
|
73
-2%
|
71
-2%
|
74
+4%
|
70
-5%
|
66
-5%
|
63
-6%
|
65
+4%
|
64
-1%
|
61
-4%
|
57
-7%
|
50
-12%
|
43
-14%
|
41
-6%
|
39
-3%
|
39
-1%
|
37
-5%
|
35
-7%
|
33
-5%
|
31
-6%
|
30
-4%
|
30
0%
|
28
-6%
|
26
-6%
|
25
-6%
|
22
-9%
|
20
-8%
|
18
-13%
|
16
-8%
|
16
-3%
|
15
-9%
|
15
+1%
|
16
+6%
|
16
+4%
|
18
+9%
|
19
+6%
|
19
+4%
|
20
+3%
|
20
+2%
|
20
+1%
|
20
-2%
|
20
+2%
|
21
+1%
|
22
+5%
|
23
+4%
|
24
+5%
|
25
+5%
|
24
-3%
|
23
-4%
|
23
-3%
|
22
-2%
|
23
+6%
|
23
+0%
|
23
-1%
|
23
+1%
|
24
+2%
|
23
-1%
|
24
+2%
|
23
-3%
|
23
-1%
|
23
-3%
|
22
-4%
|
22
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(67)
|
(75)
|
(75)
|
(78)
|
(78)
|
(76)
|
(75)
|
(75)
|
(59)
|
(54)
|
(53)
|
(52)
|
(56)
|
(54)
|
(53)
|
(55)
|
(61)
|
(73)
|
(87)
|
(89)
|
(83)
|
(76)
|
(66)
|
(64)
|
(63)
|
(61)
|
(54)
|
(56)
|
(69)
|
(61)
|
(67)
|
(63)
|
(63)
|
(55)
|
(55)
|
(58)
|
(61)
|
(68)
|
(67)
|
(65)
|
(62)
|
(63)
|
(61)
|
(26)
|
4
|
7
|
8
|
(24)
|
(42)
|
(42)
|
(41)
|
(40)
|
(40)
|
(39)
|
(38)
|
(37)
|
(35)
|
(35)
|
(33)
|
(31)
|
(29)
|
(31)
|
(30)
|
(29)
|
(25)
|
(25)
|
(24)
|
(22)
|
(22)
|
(21)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(23)
|
(24)
|
(25)
|
(25)
|
(26)
|
(24)
|
(24)
|
(25)
|
(25)
|
(26)
|
(27)
|
(27)
|
(26)
|
(26)
|
(26)
|
(25)
|
(24)
|
(24)
|
(24)
|
(23)
|
(23)
|
|
| Selling, General & Administrative |
(58)
|
(53)
|
(53)
|
(55)
|
(44)
|
(43)
|
(43)
|
(43)
|
(48)
|
(47)
|
(46)
|
(46)
|
(50)
|
(48)
|
(47)
|
(49)
|
(54)
|
(66)
|
(79)
|
(82)
|
(79)
|
(72)
|
(62)
|
(60)
|
(55)
|
(53)
|
(51)
|
(53)
|
(65)
|
(57)
|
(59)
|
(55)
|
(55)
|
(53)
|
(55)
|
(58)
|
(62)
|
(69)
|
(67)
|
(65)
|
(62)
|
(63)
|
(61)
|
(60)
|
(56)
|
(53)
|
(52)
|
(50)
|
(42)
|
(42)
|
(41)
|
(40)
|
(40)
|
(39)
|
(38)
|
(37)
|
(35)
|
(34)
|
(32)
|
(30)
|
(29)
|
(28)
|
(26)
|
(26)
|
(25)
|
(25)
|
(24)
|
(22)
|
(22)
|
(21)
|
(22)
|
(22)
|
(20)
|
(23)
|
(23)
|
(23)
|
(20)
|
(25)
|
(25)
|
(26)
|
(19)
|
(23)
|
(24)
|
(24)
|
(21)
|
(27)
|
(27)
|
(27)
|
(22)
|
(25)
|
(24)
|
(24)
|
(20)
|
(24)
|
(24)
|
(23)
|
|
| Depreciation & Amortization |
(9)
|
(21)
|
(22)
|
(23)
|
(35)
|
(33)
|
(32)
|
(32)
|
(10)
|
(7)
|
(7)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(11)
|
(10)
|
(10)
|
(10)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
5
|
6
|
6
|
6
|
2
|
2
|
2
|
(3)
|
(0)
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
34
|
60
|
60
|
61
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
(3)
|
(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
|
1
|
0
|
0
|
0
|
|
| Operating Income |
(21)
N/A
|
(34)
-58%
|
(26)
+21%
|
(25)
+7%
|
(25)
-2%
|
(21)
+15%
|
(19)
+11%
|
(13)
+32%
|
10
N/A
|
28
+168%
|
31
+13%
|
36
+17%
|
29
-21%
|
31
+9%
|
35
+12%
|
33
-6%
|
31
-5%
|
21
-34%
|
4
-81%
|
4
-6%
|
10
+173%
|
21
+101%
|
38
+82%
|
41
+9%
|
40
-2%
|
38
-6%
|
42
+10%
|
38
-8%
|
33
-15%
|
33
0%
|
23
-29%
|
23
0%
|
24
+3%
|
19
-20%
|
18
-8%
|
14
-23%
|
13
-7%
|
2
-87%
|
(1)
N/A
|
(3)
-165%
|
3
N/A
|
2
-46%
|
1
-68%
|
31
+5 600%
|
55
+74%
|
50
-8%
|
49
-3%
|
16
-68%
|
(3)
N/A
|
(5)
-72%
|
(6)
-27%
|
(7)
-14%
|
(9)
-36%
|
(9)
+3%
|
(8)
+11%
|
(9)
-13%
|
(9)
+4%
|
(11)
-19%
|
(11)
-4%
|
(11)
+5%
|
(11)
-7%
|
(14)
-27%
|
(14)
+4%
|
(15)
-7%
|
(10)
+32%
|
(9)
+7%
|
(8)
+20%
|
(5)
+36%
|
(3)
+38%
|
(2)
+32%
|
(2)
-6%
|
(2)
+6%
|
(2)
-3%
|
(3)
-27%
|
(2)
+18%
|
(2)
-5%
|
(2)
-8%
|
(2)
+4%
|
(2)
+24%
|
(1)
+25%
|
(0)
+67%
|
(1)
-179%
|
(3)
-105%
|
(3)
-10%
|
(3)
-9%
|
(3)
-10%
|
(4)
-8%
|
(3)
+29%
|
(2)
+9%
|
(2)
+8%
|
(1)
+68%
|
(0)
+69%
|
(0)
-99%
|
(1)
-171%
|
(2)
-33%
|
(2)
-8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(4)
|
(7)
|
(6)
|
(7)
|
(6)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
9
|
23
|
23
|
23
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
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
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
4
|
3
|
3
|
(0)
|
(7)
|
(8)
|
(8)
|
(0)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
(0)
|
1
|
0
|
0
|
0
|
(1)
|
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
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(23)
N/A
|
(36)
-58%
|
(32)
+11%
|
(29)
+9%
|
(37)
-28%
|
(34)
+8%
|
(29)
+14%
|
(22)
+24%
|
8
N/A
|
27
+248%
|
32
+19%
|
38
+18%
|
29
-23%
|
32
+11%
|
36
+12%
|
34
-6%
|
33
-5%
|
22
-32%
|
5
-76%
|
5
-10%
|
11
+129%
|
21
+92%
|
38
+79%
|
43
+12%
|
43
0%
|
41
-4%
|
45
+10%
|
41
-8%
|
36
-14%
|
35
-1%
|
26
-27%
|
26
0%
|
26
+1%
|
21
-19%
|
20
-7%
|
16
-21%
|
6
-61%
|
4
-40%
|
1
-71%
|
(1)
N/A
|
5
N/A
|
3
-41%
|
1
-60%
|
40
+3 636%
|
74
+84%
|
73
-1%
|
72
-2%
|
30
-58%
|
(3)
N/A
|
(5)
-63%
|
(6)
-28%
|
(7)
-15%
|
(9)
-36%
|
(9)
+1%
|
(8)
+6%
|
(10)
-18%
|
(10)
-4%
|
(11)
-2%
|
(11)
-4%
|
(10)
+5%
|
(14)
-38%
|
(14)
+2%
|
(14)
+4%
|
(15)
-7%
|
(10)
+33%
|
(9)
+8%
|
(7)
+21%
|
(5)
+35%
|
(3)
+36%
|
(2)
+27%
|
(3)
-15%
|
(2)
+11%
|
(2)
-5%
|
(3)
-26%
|
(2)
+17%
|
(3)
-4%
|
(3)
-14%
|
(3)
+11%
|
(2)
+21%
|
(2)
+21%
|
(1)
+38%
|
(2)
-53%
|
(3)
-84%
|
(3)
-9%
|
(4)
-18%
|
(4)
+0%
|
(4)
-8%
|
(4)
+3%
|
(3)
+15%
|
(2)
+24%
|
(1)
+60%
|
(0)
+50%
|
(1)
-113%
|
(1)
-27%
|
(2)
-27%
|
(2)
-12%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(7)
|
(6)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(11)
|
(12)
|
(11)
|
(10)
|
(8)
|
(7)
|
(7)
|
(7)
|
(5)
|
(4)
|
(1)
|
0
|
0
|
1
|
(1)
|
(1)
|
(0)
|
(17)
|
(27)
|
(27)
|
(26)
|
(8)
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
|
| Income from Continuing Operations |
(23)
|
(36)
|
(32)
|
(29)
|
(37)
|
(34)
|
(29)
|
(23)
|
8
|
25
|
30
|
37
|
26
|
29
|
32
|
28
|
27
|
17
|
1
|
0
|
6
|
16
|
31
|
35
|
34
|
32
|
34
|
29
|
24
|
25
|
17
|
19
|
19
|
14
|
15
|
12
|
5
|
4
|
1
|
(0)
|
3
|
2
|
1
|
23
|
47
|
47
|
45
|
22
|
(2)
|
(3)
|
(4)
|
(5)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(15)
|
(14)
|
(13)
|
(15)
|
(10)
|
(9)
|
(7)
|
(5)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
0
|
0
|
(0)
|
(0)
|
|
| 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) |
(38)
N/A
|
(34)
+11%
|
(28)
+17%
|
(22)
+20%
|
(37)
-67%
|
(34)
+8%
|
(29)
+14%
|
(23)
+24%
|
8
N/A
|
11
+47%
|
23
+105%
|
25
+10%
|
26
+7%
|
32
+21%
|
28
-13%
|
28
+0%
|
27
-2%
|
17
-38%
|
1
-93%
|
0
-76%
|
6
+2 043%
|
16
+161%
|
31
+98%
|
35
+14%
|
34
-5%
|
32
-4%
|
34
+6%
|
29
-16%
|
24
-15%
|
25
+3%
|
15
-41%
|
16
+11%
|
16
-2%
|
11
-30%
|
17
+56%
|
14
-17%
|
7
-50%
|
6
-14%
|
1
-84%
|
(1)
N/A
|
3
N/A
|
2
-34%
|
0
-82%
|
24
+5 637%
|
47
+100%
|
47
0%
|
46
-2%
|
22
-52%
|
(2)
N/A
|
(4)
-79%
|
(3)
+12%
|
(4)
-30%
|
(7)
-74%
|
(7)
-4%
|
(8)
-7%
|
(9)
-13%
|
(9)
-1%
|
(10)
-5%
|
(11)
-12%
|
(11)
-1%
|
(15)
-36%
|
(14)
+3%
|
(13)
+6%
|
(14)
-8%
|
(10)
+33%
|
(9)
+7%
|
(7)
+23%
|
(5)
+32%
|
(3)
+34%
|
(2)
+23%
|
(3)
-20%
|
(2)
+15%
|
(3)
-30%
|
(3)
-7%
|
(3)
+17%
|
(3)
+10%
|
(2)
+9%
|
(2)
+2%
|
(2)
+17%
|
(2)
+14%
|
1
N/A
|
0
-83%
|
(1)
N/A
|
(2)
-29%
|
(3)
-124%
|
(3)
+1%
|
(4)
-7%
|
(4)
+5%
|
(4)
-22%
|
(4)
+18%
|
(2)
+41%
|
(2)
+22%
|
0
N/A
|
0
-80%
|
(0)
N/A
|
(0)
-133%
|
|
| EPS (Diluted) |
-3
N/A
|
-2.66
+11%
|
-2.19
+18%
|
-1.75
+20%
|
-2.86
-63%
|
-1.63
+43%
|
-1.4
+14%
|
-1.07
+24%
|
0.36
N/A
|
0.52
+44%
|
1.07
+106%
|
1.17
+9%
|
1.25
+7%
|
1.52
+22%
|
1.31
-14%
|
1.31
N/A
|
1.29
-2%
|
0.79
-39%
|
0.05
-94%
|
0.01
-80%
|
0.29
+2 800%
|
0.76
+162%
|
1.49
+96%
|
1.69
+13%
|
1.6
-5%
|
1.49
-7%
|
1.59
+7%
|
1.34
-16%
|
1.15
-14%
|
1.18
+3%
|
0.69
-42%
|
0.77
+12%
|
0.75
-3%
|
0.52
-31%
|
0.82
+58%
|
0.68
-17%
|
0.34
-50%
|
0.28
-18%
|
0.05
-82%
|
-0.05
N/A
|
0.18
N/A
|
0.12
-33%
|
0.02
-83%
|
1.23
+6 050%
|
2.46
+100%
|
2.43
-1%
|
2.4
-1%
|
1.13
-53%
|
-0.1
N/A
|
-0.17
-70%
|
-0.16
+6%
|
-0.21
-31%
|
-0.35
-67%
|
-0.38
-9%
|
-0.41
-8%
|
-0.46
-12%
|
-0.47
-2%
|
-0.5
-6%
|
-0.57
-14%
|
-0.58
-2%
|
-0.76
-31%
|
-0.74
+3%
|
-0.69
+7%
|
-0.77
-12%
|
-0.5
+35%
|
-0.48
+4%
|
-0.37
+23%
|
-0.25
+32%
|
-0.16
+36%
|
-0.12
+25%
|
-0.15
-25%
|
-0.13
+13%
|
-0.16
-23%
|
-0.19
-19%
|
-0.12
+37%
|
-0.09
+25%
|
-0.1
-11%
|
-0.1
N/A
|
-0.2
-100%
|
-0.07
+65%
|
0.03
N/A
|
0.01
-67%
|
-0.05
N/A
|
-0.06
-20%
|
-0.14
-133%
|
-0.13
+7%
|
-0.14
-8%
|
-0.19
-36%
|
-0.17
+11%
|
-0.15
+12%
|
-0.09
+40%
|
-0.07
+22%
|
0.02
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
|