Ascent Industries Co
NASDAQ:ACNT
Income Statement
Earnings Waterfall
Ascent Industries Co
Income Statement
Ascent Industries Co
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Dec-2005 | Apr-2006 | Jul-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-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 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-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 |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
|
| Revenue |
91
N/A
|
86
-5%
|
86
-1%
|
85
-1%
|
86
+1%
|
85
0%
|
87
+3%
|
91
+4%
|
80
-12%
|
99
+23%
|
99
+1%
|
97
-2%
|
100
+3%
|
106
+6%
|
113
+6%
|
120
+6%
|
131
+10%
|
134
+2%
|
139
+4%
|
148
+6%
|
152
+3%
|
160
+5%
|
168
+4%
|
180
+7%
|
156
-13%
|
185
+19%
|
182
-2%
|
169
-7%
|
167
-1%
|
147
-12%
|
128
-13%
|
114
-10%
|
104
-9%
|
108
+5%
|
123
+14%
|
139
+13%
|
151
+8%
|
159
+5%
|
164
+3%
|
168
+3%
|
171
+2%
|
175
+3%
|
181
+3%
|
185
+2%
|
166
-10%
|
204
+23%
|
205
+0%
|
203
-1%
|
197
-3%
|
193
-2%
|
198
+3%
|
197
0%
|
200
+1%
|
201
+1%
|
199
-1%
|
188
-5%
|
176
-7%
|
160
-9%
|
145
-10%
|
141
-3%
|
139
-2%
|
144
+4%
|
161
+11%
|
181
+13%
|
201
+11%
|
217
+8%
|
238
+9%
|
261
+10%
|
281
+8%
|
307
+9%
|
314
+2%
|
310
-1%
|
305
-2%
|
295
-3%
|
282
-4%
|
268
-5%
|
256
-4%
|
251
-2%
|
268
+7%
|
295
+10%
|
335
+13%
|
349
+4%
|
350
+0%
|
342
-2%
|
414
+21%
|
312
-25%
|
288
-8%
|
266
-8%
|
193
-27%
|
170
-12%
|
159
-6%
|
146
-8%
|
178
+22%
|
158
-11%
|
127
-20%
|
104
-18%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(79)
|
(78)
|
(78)
|
(77)
|
(77)
|
(77)
|
(78)
|
(81)
|
(72)
|
(141)
|
(141)
|
(143)
|
(86)
|
(97)
|
(103)
|
(105)
|
(115)
|
(119)
|
(123)
|
(129)
|
(129)
|
(133)
|
(137)
|
(149)
|
(130)
|
(159)
|
(157)
|
(147)
|
(149)
|
(132)
|
(118)
|
(106)
|
(94)
|
(99)
|
(112)
|
(126)
|
(135)
|
(138)
|
(142)
|
(147)
|
(150)
|
(156)
|
(162)
|
(164)
|
(146)
|
(181)
|
(181)
|
(181)
|
(177)
|
(172)
|
(173)
|
(169)
|
(167)
|
(167)
|
(166)
|
(159)
|
(150)
|
(139)
|
(128)
|
(124)
|
(122)
|
(125)
|
(137)
|
(157)
|
(173)
|
(186)
|
(198)
|
(212)
|
(230)
|
(258)
|
(273)
|
(276)
|
(274)
|
(266)
|
(257)
|
(245)
|
(233)
|
(227)
|
(234)
|
(248)
|
(274)
|
(275)
|
(271)
|
(267)
|
(358)
|
(269)
|
(262)
|
(248)
|
(192)
|
(173)
|
(160)
|
(146)
|
(156)
|
(134)
|
(104)
|
(81)
|
|
| Gross Profit |
12
N/A
|
9
-31%
|
8
-8%
|
8
+1%
|
8
+1%
|
9
+8%
|
10
+13%
|
10
+4%
|
8
-18%
|
(42)
N/A
|
(42)
+1%
|
(46)
-10%
|
14
N/A
|
10
-32%
|
10
+7%
|
15
+44%
|
17
+15%
|
16
-7%
|
17
+6%
|
19
+16%
|
23
+17%
|
28
+21%
|
31
+11%
|
31
+3%
|
26
-18%
|
26
+0%
|
25
-3%
|
22
-10%
|
19
-17%
|
15
-18%
|
10
-37%
|
8
-15%
|
10
+16%
|
9
-2%
|
12
+24%
|
13
+14%
|
16
+21%
|
20
+27%
|
22
+7%
|
21
-5%
|
21
+2%
|
19
-10%
|
19
-2%
|
21
+11%
|
20
-5%
|
23
+17%
|
23
+2%
|
23
-2%
|
20
-14%
|
21
+8%
|
25
+17%
|
28
+13%
|
33
+17%
|
34
+3%
|
33
-2%
|
29
-11%
|
25
-14%
|
21
-17%
|
17
-21%
|
17
0%
|
17
+2%
|
20
+16%
|
24
+21%
|
24
+1%
|
28
+17%
|
32
+14%
|
39
+24%
|
49
+23%
|
51
+5%
|
49
-5%
|
41
-16%
|
34
-17%
|
31
-10%
|
29
-5%
|
26
-12%
|
23
-9%
|
23
-3%
|
24
+7%
|
34
+40%
|
47
+38%
|
61
+29%
|
74
+21%
|
80
+8%
|
76
-5%
|
57
-25%
|
43
-24%
|
26
-39%
|
18
-31%
|
2
-92%
|
(3)
N/A
|
(0)
+85%
|
(0)
+98%
|
22
N/A
|
24
+10%
|
23
-4%
|
23
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(14)
|
(13)
|
(9)
|
(9)
|
(4)
|
(5)
|
(8)
|
(11)
|
(9)
|
(9)
|
(9)
|
(11)
|
(11)
|
(12)
|
(12)
|
(10)
|
(12)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(12)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(16)
|
(17)
|
(18)
|
(19)
|
(20)
|
(21)
|
(21)
|
(21)
|
(22)
|
(23)
|
(23)
|
(24)
|
(24)
|
(25)
|
(25)
|
(26)
|
(26)
|
(28)
|
(31)
|
(31)
|
(32)
|
(33)
|
(32)
|
(31)
|
(29)
|
(29)
|
(28)
|
(29)
|
(30)
|
(30)
|
(31)
|
(31)
|
(34)
|
(35)
|
(34)
|
(32)
|
(30)
|
(27)
|
(26)
|
(25)
|
(24)
|
(27)
|
(24)
|
(25)
|
(25)
|
|
| Selling, General & Administrative |
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(8)
|
0
|
(13)
|
0
|
(9)
|
(5)
|
(6)
|
(8)
|
(11)
|
(11)
|
(11)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(10)
|
(12)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(12)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(16)
|
(17)
|
(18)
|
(19)
|
(21)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(23)
|
(24)
|
(24)
|
(25)
|
(25)
|
(26)
|
(26)
|
(28)
|
(31)
|
(31)
|
(32)
|
(33)
|
(32)
|
(31)
|
(29)
|
(29)
|
(28)
|
(29)
|
(30)
|
(30)
|
(31)
|
(31)
|
(33)
|
(35)
|
(33)
|
(32)
|
(30)
|
(26)
|
(26)
|
(25)
|
(24)
|
(26)
|
(24)
|
(25)
|
(25)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(14)
|
0
|
(9)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
2
N/A
|
(2)
N/A
|
(3)
-43%
|
(3)
+15%
|
(2)
+24%
|
(1)
+49%
|
0
N/A
|
(0)
N/A
|
(0)
-233%
|
(56)
-18 577%
|
(55)
+1%
|
(55)
+1%
|
5
N/A
|
5
+15%
|
6
+8%
|
6
+14%
|
6
-12%
|
7
+25%
|
8
+12%
|
10
+31%
|
12
+19%
|
16
+34%
|
19
+16%
|
20
+3%
|
16
-21%
|
14
-9%
|
14
-1%
|
12
-13%
|
9
-27%
|
6
-29%
|
1
-85%
|
(0)
N/A
|
1
N/A
|
0
-63%
|
2
+785%
|
4
+70%
|
6
+59%
|
10
+62%
|
11
+10%
|
10
-12%
|
9
-9%
|
7
-23%
|
6
-15%
|
7
+20%
|
7
+5%
|
8
+7%
|
8
+2%
|
7
-11%
|
4
-47%
|
5
+44%
|
8
+54%
|
12
+41%
|
16
+37%
|
16
-1%
|
15
-10%
|
10
-33%
|
5
-52%
|
0
-96%
|
(5)
N/A
|
(6)
-26%
|
(6)
+2%
|
(3)
+41%
|
0
N/A
|
(0)
N/A
|
3
N/A
|
7
+126%
|
13
+84%
|
23
+69%
|
24
+4%
|
18
-24%
|
10
-44%
|
2
-84%
|
(2)
N/A
|
(2)
-26%
|
(5)
-126%
|
(5)
-4%
|
(6)
-15%
|
(4)
+41%
|
5
N/A
|
17
+244%
|
31
+76%
|
42
+38%
|
48
+14%
|
42
-13%
|
22
-49%
|
10
-56%
|
(6)
N/A
|
(12)
-98%
|
(25)
-102%
|
(29)
-16%
|
(26)
+12%
|
(24)
+7%
|
(4)
+81%
|
(0)
+99%
|
(1)
-4 766%
|
(2)
-60%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Non-Reccuring Items |
(2)
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
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
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
4
|
3
|
3
|
5
|
2
|
4
|
(13)
|
(15)
|
(15)
|
(20)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(2)
|
(2)
|
1
|
2
|
0
|
0
|
(8)
|
(21)
|
(25)
|
(25)
|
(19)
|
(8)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(12)
|
(12)
|
(12)
|
(12)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(5)
|
(2)
|
(2)
|
(2)
|
2
|
2
|
4
|
4
|
1
|
2
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
|
| Pre-Tax Income |
(1)
N/A
|
(3)
-432%
|
(8)
-214%
|
(8)
+6%
|
(7)
+9%
|
(6)
+13%
|
(0)
+98%
|
(0)
-100%
|
(1)
-221%
|
(57)
-6 242%
|
(56)
+1%
|
(56)
0%
|
4
N/A
|
4
+18%
|
5
+12%
|
5
+18%
|
7
+34%
|
6
-15%
|
7
+14%
|
10
+43%
|
12
+18%
|
16
+34%
|
19
+16%
|
18
-1%
|
14
-22%
|
13
-11%
|
13
+0%
|
11
-13%
|
8
-29%
|
6
-29%
|
0
-94%
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
2
N/A
|
4
+87%
|
6
+58%
|
10
+63%
|
11
+9%
|
10
-12%
|
9
-8%
|
7
-22%
|
6
-15%
|
6
+5%
|
6
-4%
|
6
+4%
|
6
+5%
|
7
+9%
|
4
-41%
|
6
+38%
|
12
+104%
|
14
+24%
|
18
+25%
|
20
+9%
|
15
-24%
|
12
-19%
|
(9)
N/A
|
(15)
-76%
|
(20)
-35%
|
(26)
-28%
|
(9)
+64%
|
(7)
+27%
|
(3)
+48%
|
(1)
+63%
|
2
N/A
|
5
+257%
|
9
+65%
|
17
+92%
|
17
-3%
|
10
-38%
|
5
-49%
|
(2)
N/A
|
(4)
-62%
|
(5)
-31%
|
(14)
-174%
|
(26)
-88%
|
(32)
-25%
|
(28)
+12%
|
(15)
+45%
|
8
N/A
|
26
+213%
|
37
+44%
|
44
+21%
|
38
-14%
|
18
-53%
|
5
-70%
|
(11)
N/A
|
(28)
-164%
|
(41)
-44%
|
(44)
-7%
|
(39)
+10%
|
(25)
+36%
|
(5)
+80%
|
(1)
+84%
|
(3)
-284%
|
(4)
-17%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
1
|
3
|
3
|
3
|
2
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
0
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(4)
|
(3)
|
(2)
|
(0)
|
1
|
3
|
2
|
2
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(4)
|
(3)
|
(2)
|
(1)
|
1
|
1
|
2
|
4
|
6
|
4
|
2
|
(1)
|
(6)
|
(5)
|
(8)
|
(7)
|
(6)
|
4
|
7
|
8
|
10
|
7
|
8
|
7
|
(2)
|
(6)
|
(7)
|
(7)
|
0
|
|
| Income from Continuing Operations |
(0)
|
(2)
|
(5)
|
(5)
|
(5)
|
(4)
|
(0)
|
(0)
|
(1)
|
(57)
|
(57)
|
(57)
|
2
|
3
|
3
|
4
|
5
|
4
|
5
|
7
|
8
|
10
|
12
|
12
|
10
|
8
|
9
|
8
|
6
|
4
|
1
|
(0)
|
0
|
(0)
|
1
|
2
|
4
|
6
|
7
|
6
|
6
|
5
|
4
|
4
|
4
|
4
|
4
|
5
|
3
|
4
|
8
|
10
|
13
|
14
|
11
|
9
|
(10)
|
(15)
|
(19)
|
(23)
|
(7)
|
(5)
|
(3)
|
(1)
|
1
|
4
|
7
|
13
|
13
|
8
|
4
|
(2)
|
(3)
|
(3)
|
(10)
|
(20)
|
(28)
|
(26)
|
(16)
|
2
|
20
|
29
|
37
|
32
|
22
|
12
|
(2)
|
(18)
|
(34)
|
(36)
|
(33)
|
(27)
|
(11)
|
(8)
|
(10)
|
(3)
|
|
| 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) |
(0)
N/A
|
(2)
-557%
|
(6)
-187%
|
(5)
+6%
|
(5)
+10%
|
(4)
+16%
|
(0)
+98%
|
(0)
-44%
|
(1)
-977%
|
(58)
-4 049%
|
(58)
+0%
|
(58)
-1%
|
1
N/A
|
2
+35%
|
2
+36%
|
3
+38%
|
5
+67%
|
4
-15%
|
5
+11%
|
7
+39%
|
8
+14%
|
10
+37%
|
12
+16%
|
12
-1%
|
10
-16%
|
8
-16%
|
9
+2%
|
8
-12%
|
6
-21%
|
4
-28%
|
1
-82%
|
(0)
N/A
|
0
N/A
|
0
-50%
|
1
+1 240%
|
2
+70%
|
4
+75%
|
6
+61%
|
7
+10%
|
6
-12%
|
6
-7%
|
5
-20%
|
4
-13%
|
4
+7%
|
4
-2%
|
4
+4%
|
5
+19%
|
6
+12%
|
2
-69%
|
2
+15%
|
1
-73%
|
0
-32%
|
6
+1 347%
|
7
+33%
|
9
+28%
|
9
+1%
|
(12)
N/A
|
(17)
-44%
|
(21)
-25%
|
(25)
-19%
|
(7)
+71%
|
(5)
+29%
|
(3)
+50%
|
(1)
+56%
|
1
N/A
|
4
+245%
|
7
+64%
|
14
+85%
|
13
-4%
|
8
-36%
|
4
-47%
|
(2)
N/A
|
(3)
-89%
|
(3)
-9%
|
(10)
-204%
|
(20)
-96%
|
(27)
-39%
|
(25)
+8%
|
(15)
+39%
|
4
N/A
|
20
+463%
|
29
+46%
|
38
+28%
|
30
-20%
|
22
-26%
|
7
-70%
|
(19)
N/A
|
(38)
-97%
|
(27)
+29%
|
(27)
-1%
|
(13)
+51%
|
(1)
+89%
|
(14)
-849%
|
(10)
+24%
|
(3)
+69%
|
1
N/A
|
|
| EPS (Diluted) |
-0.05
N/A
|
-0.33
-560%
|
-0.94
-185%
|
-0.89
+5%
|
-0.8
+10%
|
-0.68
+15%
|
-0.02
+97%
|
-0.03
-50%
|
-0.23
-667%
|
-9.58
-4 065%
|
-9.4
+2%
|
-9.53
-1%
|
0.19
N/A
|
0.26
+37%
|
0.35
+35%
|
0.49
+40%
|
0.84
+71%
|
0.71
-15%
|
0.78
+10%
|
1.08
+38%
|
1.22
+13%
|
1.67
+37%
|
1.93
+16%
|
1.9
-2%
|
1.6
-16%
|
1.34
-16%
|
1.36
+1%
|
1.2
-12%
|
0.95
-21%
|
0.68
-28%
|
0.12
-82%
|
0
N/A
|
0.03
N/A
|
0.01
-67%
|
0.2
+1 900%
|
0.38
+90%
|
0.64
+68%
|
1.01
+58%
|
1.11
+10%
|
0.98
-12%
|
0.91
-7%
|
0.73
-20%
|
0.63
-14%
|
0.67
+6%
|
0.65
-3%
|
0.67
+3%
|
0.8
+19%
|
0.9
+12%
|
0.26
-71%
|
0.23
-12%
|
0.06
-74%
|
0.04
-33%
|
0.63
+1 475%
|
0.83
+32%
|
1.07
+29%
|
1.08
+1%
|
-1.32
N/A
|
-1.91
-45%
|
-2.39
-25%
|
-2.84
-19%
|
-0.81
+71%
|
-0.57
+30%
|
-0.29
+49%
|
-0.13
+55%
|
0.14
N/A
|
0.5
+257%
|
0.82
+64%
|
1.52
+85%
|
1.48
-3%
|
0.93
-37%
|
0.49
-47%
|
-0.18
N/A
|
-0.34
-89%
|
-0.37
-9%
|
-1.11
-200%
|
-2.16
-95%
|
-3
-39%
|
-2.69
+10%
|
-1.62
+40%
|
0.38
N/A
|
2.14
+463%
|
2.82
+32%
|
3.6
+28%
|
2.86
-21%
|
2.12
-26%
|
0.65
-69%
|
-1.87
N/A
|
-3.71
-98%
|
-2.62
+29%
|
-2.66
-2%
|
-1.3
+51%
|
-0.14
+89%
|
-1.34
-857%
|
-1.03
+23%
|
-0.32
+69%
|
0.09
N/A
|
|