BOS Better Online Solutions Ltd
NASDAQ:BOSC
Income Statement
Earnings Waterfall
BOS Better Online Solutions Ltd
Income Statement
BOS Better Online Solutions Ltd
| 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 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
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
|
|
| Revenue |
28
N/A
|
6
-78%
|
6
-2%
|
7
+18%
|
8
+10%
|
9
+24%
|
9
-4%
|
8
-13%
|
7
-11%
|
6
-19%
|
6
-4%
|
5
-2%
|
6
+3%
|
7
+24%
|
13
+88%
|
19
+46%
|
21
+13%
|
24
+13%
|
22
-9%
|
19
-13%
|
20
+7%
|
21
+2%
|
21
+1%
|
22
+6%
|
23
+1%
|
22
-2%
|
31
+38%
|
39
+26%
|
47
+21%
|
34
-27%
|
48
+40%
|
42
-12%
|
31
-27%
|
25
-17%
|
24
-6%
|
24
-1%
|
29
+21%
|
30
+5%
|
32
+6%
|
33
+2%
|
34
+3%
|
33
0%
|
31
-6%
|
29
-8%
|
26
-10%
|
25
-6%
|
23
-5%
|
24
+3%
|
25
+4%
|
26
+4%
|
27
+5%
|
27
+1%
|
28
+2%
|
28
-1%
|
26
-5%
|
25
-3%
|
25
-2%
|
26
+3%
|
28
+9%
|
28
+1%
|
28
0%
|
27
-2%
|
26
-4%
|
27
+2%
|
28
+4%
|
29
+4%
|
30
+4%
|
31
+3%
|
31
+2%
|
33
+4%
|
32
-2%
|
33
+4%
|
34
+1%
|
34
+1%
|
34
-1%
|
32
-4%
|
32
+1%
|
34
+3%
|
33
0%
|
35
+5%
|
35
-1%
|
34
-4%
|
37
+10%
|
38
+3%
|
39
+3%
|
42
+6%
|
43
+3%
|
44
+2%
|
45
+2%
|
44
-1%
|
43
-3%
|
40
-7%
|
40
+0%
|
40
0%
|
43
+8%
|
47
+8%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(21)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(8)
|
(12)
|
(14)
|
(18)
|
(16)
|
(15)
|
(16)
|
(16)
|
(17)
|
(18)
|
(18)
|
(17)
|
(24)
|
(31)
|
(37)
|
(27)
|
(38)
|
(33)
|
(24)
|
(20)
|
(19)
|
(18)
|
(22)
|
(23)
|
(24)
|
(25)
|
(26)
|
(26)
|
(25)
|
(23)
|
(21)
|
(19)
|
(18)
|
(19)
|
(20)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(21)
|
(21)
|
(20)
|
(20)
|
(22)
|
(22)
|
(23)
|
(22)
|
(21)
|
(21)
|
(22)
|
(23)
|
(24)
|
(24)
|
(25)
|
(26)
|
(25)
|
(26)
|
(27)
|
(27)
|
(27)
|
(26)
|
(26)
|
(27)
|
(27)
|
(28)
|
(28)
|
(27)
|
(30)
|
(30)
|
(31)
|
(32)
|
(33)
|
(34)
|
(35)
|
(35)
|
(34)
|
(32)
|
(31)
|
(31)
|
(33)
|
(36)
|
|
| Gross Profit |
6
N/A
|
3
-48%
|
3
+1%
|
4
+24%
|
5
+12%
|
7
+52%
|
7
-6%
|
6
-14%
|
5
-13%
|
4
-21%
|
4
-7%
|
3
-9%
|
3
-2%
|
3
+0%
|
5
+67%
|
7
+25%
|
7
+7%
|
6
-14%
|
5
-12%
|
5
-17%
|
4
-4%
|
5
+7%
|
5
-1%
|
5
+3%
|
5
+1%
|
5
-5%
|
6
+34%
|
8
+29%
|
10
+23%
|
7
-27%
|
10
+39%
|
9
-13%
|
6
-28%
|
6
-9%
|
5
-10%
|
5
+3%
|
7
+24%
|
8
+14%
|
8
+5%
|
8
-2%
|
7
-4%
|
7
-7%
|
6
-11%
|
6
-6%
|
6
-4%
|
5
-2%
|
5
-6%
|
5
-3%
|
5
+3%
|
5
+1%
|
6
+7%
|
6
+1%
|
6
-1%
|
5
-1%
|
5
-11%
|
5
-2%
|
5
-2%
|
5
+11%
|
6
+7%
|
6
+3%
|
5
-4%
|
5
-2%
|
5
-2%
|
5
+3%
|
6
+9%
|
6
+9%
|
7
+3%
|
7
+2%
|
7
+2%
|
7
0%
|
7
0%
|
7
+3%
|
7
-3%
|
7
0%
|
7
+0%
|
6
-3%
|
7
+6%
|
6
-11%
|
7
+12%
|
7
+1%
|
7
-2%
|
7
-3%
|
7
+9%
|
8
+9%
|
8
+5%
|
9
+10%
|
9
+5%
|
10
+2%
|
10
+1%
|
9
-5%
|
9
-4%
|
9
-2%
|
9
+1%
|
9
+3%
|
10
+15%
|
11
+9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(11)
|
(8)
|
(7)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(5)
|
(7)
|
(5)
|
(6)
|
(5)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(10)
|
(12)
|
(9)
|
(12)
|
(11)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
| Selling, General & Administrative |
(9)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(9)
|
(10)
|
(8)
|
(12)
|
(11)
|
(9)
|
(7)
|
(7)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
|
| Research & Development |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(5)
N/A
|
(5)
+6%
|
(4)
+21%
|
(2)
+42%
|
(2)
+2%
|
(0)
+79%
|
(1)
-155%
|
(2)
-99%
|
(2)
+21%
|
(1)
+20%
|
(1)
+16%
|
(1)
+56%
|
(1)
-79%
|
0
N/A
|
0
-29%
|
0
-23%
|
2
+1 076%
|
0
-87%
|
1
+188%
|
1
-4%
|
(1)
N/A
|
(1)
-1%
|
(1)
-11%
|
(1)
+31%
|
(1)
-15%
|
(1)
-53%
|
(2)
-18%
|
(2)
+1%
|
(2)
-1%
|
(2)
-26%
|
(2)
+23%
|
(3)
-55%
|
(2)
+11%
|
(2)
+8%
|
(2)
+19%
|
(0)
+78%
|
0
N/A
|
1
+348%
|
2
+21%
|
1
-24%
|
1
-52%
|
0
-95%
|
(0)
N/A
|
(0)
+68%
|
0
N/A
|
1
+222%
|
1
-9%
|
0
-11%
|
1
+57%
|
1
-4%
|
1
+15%
|
1
-9%
|
1
-27%
|
1
-4%
|
0
-92%
|
0
+275%
|
0
+20%
|
1
+283%
|
1
+29%
|
1
+9%
|
1
-32%
|
1
+8%
|
1
-10%
|
1
+5%
|
1
+48%
|
1
+10%
|
1
+5%
|
1
-1%
|
1
+6%
|
1
N/A
|
1
-9%
|
1
-7%
|
1
-38%
|
0
-46%
|
0
-18%
|
0
+54%
|
1
+98%
|
0
-60%
|
1
+256%
|
1
-14%
|
1
-20%
|
1
-37%
|
1
+58%
|
1
+50%
|
1
+7%
|
2
+41%
|
2
+24%
|
2
+7%
|
3
+8%
|
2
-10%
|
2
-2%
|
2
-2%
|
2
+5%
|
3
+8%
|
4
+34%
|
4
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
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)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
(0)
|
0
|
(0)
|
(0)
|
(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)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(1)
|
(1)
|
(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
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(1)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
|
| Gain/Loss on Disposition of Assets |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(6)
|
(6)
|
(6)
|
(6)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(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
|
|
| Pre-Tax Income |
(5)
N/A
|
(5)
+9%
|
(4)
+15%
|
(2)
+39%
|
(3)
-8%
|
(0)
+91%
|
(1)
-258%
|
(2)
-144%
|
(1)
+29%
|
(2)
-7%
|
(1)
+32%
|
(1)
+54%
|
(1)
-112%
|
0
N/A
|
(0)
N/A
|
(0)
-164%
|
2
N/A
|
0
-91%
|
1
+312%
|
1
-3%
|
(2)
N/A
|
(2)
-11%
|
(2)
-12%
|
(2)
-13%
|
(2)
-2%
|
(8)
-284%
|
(8)
0%
|
(8)
+8%
|
(8)
-5%
|
(5)
+40%
|
(7)
-39%
|
(9)
-32%
|
(8)
+6%
|
(6)
+33%
|
(5)
+9%
|
(3)
+44%
|
(2)
+20%
|
0
N/A
|
0
+94%
|
(0)
N/A
|
(1)
-10 100%
|
(3)
-232%
|
(4)
-12%
|
(4)
+5%
|
(3)
+21%
|
(1)
+74%
|
(1)
+14%
|
(1)
+22%
|
(0)
+52%
|
0
N/A
|
0
+2 300%
|
0
-13%
|
0
-81%
|
(0)
N/A
|
(0)
-12%
|
(0)
+32%
|
(0)
+32%
|
0
N/A
|
1
+77%
|
1
+18%
|
0
-49%
|
0
+12%
|
0
-19%
|
0
+13%
|
1
+100%
|
1
+16%
|
1
+8%
|
1
+2%
|
1
+10%
|
1
-1%
|
1
-3%
|
1
-18%
|
(0)
N/A
|
(1)
-200%
|
(1)
-14%
|
(3)
-134%
|
(2)
+40%
|
(1)
+37%
|
(1)
+7%
|
1
N/A
|
1
-13%
|
0
-32%
|
1
+46%
|
1
+3%
|
1
+29%
|
1
+60%
|
2
+27%
|
2
+28%
|
2
+2%
|
2
-5%
|
2
+4%
|
2
-5%
|
2
+13%
|
1
-42%
|
2
+56%
|
2
+13%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
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
|
|
| Income from Continuing Operations |
(5)
|
(5)
|
(4)
|
(2)
|
(3)
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
2
|
(0)
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(8)
|
(8)
|
(7)
|
(8)
|
(5)
|
(7)
|
(9)
|
(8)
|
(6)
|
(5)
|
(3)
|
(3)
|
0
|
0
|
0
|
(1)
|
(3)
|
(4)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
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
|
|
| Equity Earnings Affiliates |
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
(9)
N/A
|
(13)
-40%
|
(15)
-17%
|
(12)
+24%
|
(13)
-7%
|
(8)
+32%
|
(3)
+69%
|
(4)
-37%
|
(1)
+71%
|
(0)
+98%
|
(1)
-5 350%
|
(1)
+51%
|
(1)
-181%
|
(2)
-38%
|
(2)
-21%
|
(3)
-19%
|
(4)
-43%
|
(4)
+15%
|
(3)
+30%
|
(2)
+39%
|
(0)
+88%
|
0
N/A
|
(0)
N/A
|
(1)
-232%
|
(1)
-1%
|
(8)
-564%
|
(8)
+1%
|
(7)
+10%
|
(8)
-6%
|
(6)
+18%
|
(7)
-6%
|
(9)
-35%
|
(11)
-20%
|
(9)
+18%
|
(8)
+7%
|
(6)
+30%
|
(2)
+59%
|
(1)
+74%
|
0
N/A
|
(0)
N/A
|
(2)
-1 269%
|
(3)
-80%
|
(4)
-11%
|
(3)
+3%
|
(3)
+22%
|
(1)
+80%
|
(0)
+20%
|
(0)
+34%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-14%
|
(0)
N/A
|
(0)
-2 050%
|
(0)
-9%
|
(0)
+26%
|
(0)
+31%
|
0
N/A
|
1
+76%
|
1
+17%
|
0
-49%
|
0
+3%
|
0
-19%
|
0
+14%
|
1
+103%
|
1
+15%
|
1
+9%
|
1
+2%
|
1
+10%
|
1
+4%
|
1
-4%
|
1
-18%
|
(0)
N/A
|
(1)
-379%
|
(1)
-12%
|
(2)
-143%
|
(2)
+38%
|
(1)
+38%
|
(1)
+7%
|
1
N/A
|
1
-13%
|
0
-25%
|
1
+42%
|
1
+3%
|
1
+27%
|
1
+52%
|
2
+27%
|
2
+28%
|
2
+2%
|
2
-5%
|
2
+4%
|
2
-5%
|
2
+13%
|
2
+3%
|
3
+27%
|
3
+9%
|
|
| EPS (Diluted) |
-62.4
N/A
|
-81.93
-31%
|
-96
-17%
|
-73.37
+24%
|
-78.56
-7%
|
-53.06
+32%
|
-16.56
+69%
|
-20.22
-22%
|
-5.63
+72%
|
-0.11
+98%
|
-5.19
-4 618%
|
-2.52
+51%
|
-7.09
-181%
|
-8.91
-26%
|
-10.37
-16%
|
-11.84
-14%
|
-11.75
+1%
|
-12.89
-10%
|
-7.41
+43%
|
-4.81
+35%
|
-0.57
+88%
|
0.27
N/A
|
-1.12
N/A
|
-3
-168%
|
-2.58
+14%
|
-13.94
-440%
|
-15.11
-8%
|
-13.08
+13%
|
-12.51
+4%
|
-10.66
+15%
|
-11.7
-10%
|
-12.58
-8%
|
-17.03
-35%
|
-13.99
+18%
|
-12.81
+8%
|
-9.01
+30%
|
-3.84
+57%
|
-0.92
+76%
|
0.45
N/A
|
-0.18
N/A
|
-2.54
-1 311%
|
-4.58
-80%
|
-3.17
+31%
|
-3.08
+3%
|
-2.4
+22%
|
-0.49
+80%
|
-0.4
+18%
|
-0.26
+35%
|
-0.01
+96%
|
0
N/A
|
0.16
N/A
|
0.14
-12%
|
0
N/A
|
-0.3
N/A
|
-0.25
+17%
|
-0.2
+20%
|
-0.11
+45%
|
0.17
N/A
|
0.24
+41%
|
0.26
+8%
|
0.13
-50%
|
0.14
+8%
|
0.1
-29%
|
0.1
N/A
|
0.22
+120%
|
0.24
+9%
|
0.25
+4%
|
0.25
N/A
|
0.27
+8%
|
0.28
+4%
|
0.26
-7%
|
0.21
-19%
|
-0.03
N/A
|
-0.23
-667%
|
-0.25
-9%
|
-0.59
-136%
|
-0.37
+37%
|
-0.22
+41%
|
-0.17
+23%
|
0.12
N/A
|
0.1
-17%
|
0.08
-20%
|
0.13
+63%
|
0.13
N/A
|
0.16
+23%
|
0.23
+44%
|
0.28
+22%
|
0.35
+25%
|
0.35
N/A
|
0.34
-3%
|
0.35
+3%
|
0.34
-3%
|
0.39
+15%
|
0.39
N/A
|
0.46
+18%
|
0.49
+7%
|
|