Century Aluminum Co
NASDAQ:CENX
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Century Aluminum Co
NASDAQ:CENX
|
US |
|
Samsung Securities Co Ltd
KRX:016360
|
KR |
Income Statement
Earnings Waterfall
Century Aluminum Co
Income Statement
Century Aluminum Co
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
42
|
41
|
41
|
41
|
41
|
41
|
41
|
44
|
41
|
43
|
43
|
40
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
40
|
8
|
16
|
25
|
33
|
33
|
33
|
32
|
30
|
22
|
21
|
19
|
26
|
26
|
26
|
26
|
25
|
24
|
24
|
24
|
24
|
24
|
24
|
23
|
22
|
22
|
21
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
23
|
24
|
24
|
25
|
26
|
26
|
29
|
32
|
34
|
36
|
33
|
30
|
28
|
26
|
28
|
29
|
31
|
34
|
35
|
36
|
36
|
38
|
40
|
43
|
46
|
47
|
48
|
0
|
|
| Revenue |
723
N/A
|
715
-1%
|
708
-1%
|
711
+0%
|
711
0%
|
727
+2%
|
752
+3%
|
783
+4%
|
836
+7%
|
903
+8%
|
976
+8%
|
1 061
+9%
|
1 114
+5%
|
1 134
+2%
|
1 130
0%
|
1 132
+0%
|
1 194
+5%
|
1 317
+10%
|
1 427
+8%
|
1 559
+9%
|
1 659
+6%
|
1 717
+3%
|
1 791
+4%
|
1 798
+0%
|
1 822
+1%
|
1 903
+4%
|
2 001
+5%
|
1 971
-1%
|
1 724
-13%
|
1 368
-21%
|
1 045
-24%
|
899
-14%
|
960
+7%
|
1 059
+10%
|
1 109
+5%
|
1 169
+5%
|
1 210
+4%
|
1 289
+6%
|
1 355
+5%
|
1 356
+0%
|
1 356
0%
|
1 314
-3%
|
1 273
-3%
|
1 272
0%
|
1 267
0%
|
1 276
+1%
|
1 371
+7%
|
1 454
+6%
|
1 554
+7%
|
1 680
+8%
|
1 781
+6%
|
1 931
+8%
|
2 098
+9%
|
2 163
+3%
|
2 117
-2%
|
1 950
-8%
|
1 681
-14%
|
1 484
-12%
|
1 363
-8%
|
1 319
-3%
|
1 366
+4%
|
1 428
+5%
|
1 495
+5%
|
1 589
+6%
|
1 678
+6%
|
1 759
+5%
|
1 840
+5%
|
1 893
+3%
|
1 929
+2%
|
1 932
+0%
|
1 888
-2%
|
1 837
-3%
|
1 768
-4%
|
1 697
-4%
|
1 651
-3%
|
1 605
-3%
|
1 628
+1%
|
1 754
+8%
|
1 943
+11%
|
2 213
+14%
|
2 522
+14%
|
2 851
+13%
|
2 907
+2%
|
2 777
-4%
|
2 576
-7%
|
2 295
-11%
|
2 203
-4%
|
2 185
-1%
|
2 123
-3%
|
2 108
-1%
|
2 102
0%
|
2 220
+6%
|
2 365
+7%
|
2 432
+3%
|
2 525
+4%
|
2 528
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(704)
|
(704)
|
(701)
|
(691)
|
(691)
|
(704)
|
(719)
|
(739)
|
(757)
|
(786)
|
(825)
|
(876)
|
(916)
|
(936)
|
(946)
|
(971)
|
(1 007)
|
(1 068)
|
(1 137)
|
(1 210)
|
(1 277)
|
(1 334)
|
(1 394)
|
(1 435)
|
(1 473)
|
(1 506)
|
(1 567)
|
(1 659)
|
(1 581)
|
(1 386)
|
(1 187)
|
(965)
|
(919)
|
(991)
|
(1 024)
|
(1 057)
|
(1 089)
|
(1 140)
|
(1 211)
|
(1 267)
|
(1 289)
|
(1 289)
|
(1 257)
|
(1 226)
|
(1 224)
|
(1 244)
|
(1 330)
|
(1 415)
|
(1 534)
|
(1 616)
|
(1 653)
|
(1 729)
|
(1 800)
|
(1 896)
|
(1 968)
|
(1 909)
|
(1 737)
|
(1 544)
|
(1 398)
|
(1 325)
|
(1 352)
|
(1 396)
|
(1 404)
|
(1 458)
|
(1 549)
|
(1 619)
|
(1 753)
|
(1 916)
|
(1 979)
|
(2 020)
|
(1 978)
|
(1 861)
|
(1 774)
|
(1 712)
|
(1 680)
|
(1 642)
|
(1 690)
|
(1 782)
|
(1 889)
|
(2 084)
|
(2 280)
|
(2 614)
|
(2 767)
|
(2 731)
|
(2 575)
|
(2 293)
|
(2 170)
|
(2 098)
|
(2 062)
|
(2 043)
|
(1 943)
|
(2 048)
|
(2 135)
|
(2 187)
|
(2 285)
|
(2 272)
|
|
| Gross Profit |
20
N/A
|
11
-45%
|
8
-29%
|
20
+161%
|
20
+1%
|
23
+14%
|
33
+42%
|
43
+32%
|
79
+81%
|
118
+49%
|
151
+28%
|
185
+23%
|
199
+7%
|
197
-1%
|
184
-7%
|
162
-12%
|
187
+15%
|
249
+34%
|
290
+16%
|
349
+20%
|
383
+10%
|
383
+0%
|
397
+4%
|
364
-8%
|
349
-4%
|
397
+14%
|
434
+9%
|
312
-28%
|
143
-54%
|
(18)
N/A
|
(143)
-684%
|
(66)
+54%
|
41
N/A
|
67
+66%
|
86
+27%
|
112
+31%
|
121
+7%
|
149
+23%
|
144
-3%
|
90
-38%
|
68
-24%
|
24
-64%
|
16
-33%
|
46
+184%
|
43
-6%
|
32
-27%
|
41
+29%
|
40
-3%
|
20
-49%
|
64
+219%
|
128
+98%
|
202
+58%
|
298
+47%
|
267
-10%
|
149
-44%
|
41
-72%
|
(56)
N/A
|
(60)
-7%
|
(35)
+42%
|
(6)
+82%
|
14
N/A
|
32
+128%
|
91
+186%
|
131
+45%
|
129
-2%
|
140
+9%
|
87
-38%
|
(23)
N/A
|
(50)
-119%
|
(88)
-75%
|
(90)
-2%
|
(24)
+73%
|
(6)
+74%
|
(15)
-141%
|
(29)
-88%
|
(37)
-28%
|
(62)
-70%
|
(28)
+55%
|
54
N/A
|
128
+139%
|
242
+89%
|
237
-2%
|
140
-41%
|
47
-67%
|
2
-97%
|
2
N/A
|
33
+1 969%
|
88
+165%
|
60
-31%
|
65
+7%
|
158
+144%
|
172
+9%
|
229
+33%
|
245
+7%
|
240
-2%
|
256
+7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(19)
|
(20)
|
(21)
|
(16)
|
(16)
|
(16)
|
(16)
|
(21)
|
(22)
|
(22)
|
(26)
|
(25)
|
(76)
|
(80)
|
(33)
|
(35)
|
(38)
|
(38)
|
(38)
|
(39)
|
(40)
|
(46)
|
(52)
|
(60)
|
(68)
|
(68)
|
(66)
|
(48)
|
(159)
|
(165)
|
(110)
|
10
|
(14)
|
(9)
|
(69)
|
(47)
|
3
|
5
|
10
|
(42)
|
(50)
|
(47)
|
(53)
|
(54)
|
(59)
|
(66)
|
(66)
|
(76)
|
(71)
|
(66)
|
(63)
|
(61)
|
(63)
|
(94)
|
(94)
|
(49)
|
(75)
|
(42)
|
(39)
|
(43)
|
(223)
|
(222)
|
(47)
|
(40)
|
(33)
|
(36)
|
(31)
|
(36)
|
(40)
|
(40)
|
(48)
|
(48)
|
(43)
|
(42)
|
(42)
|
(44)
|
(52)
|
(48)
|
(51)
|
(58)
|
(83)
|
(51)
|
(45)
|
(38)
|
(206)
|
(57)
|
(61)
|
(59)
|
(55)
|
(52)
|
(57)
|
(64)
|
(64)
|
(65)
|
(66)
|
(98)
|
|
| Selling, General & Administrative |
(19)
|
(20)
|
(21)
|
(16)
|
(16)
|
(16)
|
(16)
|
(21)
|
(22)
|
(22)
|
(26)
|
(25)
|
(28)
|
(32)
|
(33)
|
(35)
|
(38)
|
(38)
|
(38)
|
(39)
|
(40)
|
(46)
|
(52)
|
(60)
|
(66)
|
(65)
|
(63)
|
(48)
|
(40)
|
(37)
|
(37)
|
(48)
|
(50)
|
(50)
|
(51)
|
(47)
|
(45)
|
(53)
|
(48)
|
(46)
|
(44)
|
(33)
|
(34)
|
(35)
|
(43)
|
(51)
|
(57)
|
(68)
|
(61)
|
(57)
|
(54)
|
(49)
|
(51)
|
(50)
|
(50)
|
(41)
|
(37)
|
(38)
|
(36)
|
(39)
|
(40)
|
(39)
|
(44)
|
(45)
|
(45)
|
(48)
|
(42)
|
(40)
|
(44)
|
(44)
|
(47)
|
(47)
|
(42)
|
(42)
|
(41)
|
(44)
|
(51)
|
(48)
|
(51)
|
(58)
|
(53)
|
(50)
|
(45)
|
(38)
|
(39)
|
(45)
|
(48)
|
(43)
|
(46)
|
(46)
|
(51)
|
(57)
|
(56)
|
(58)
|
(59)
|
(80)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(47)
|
(48)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(2)
|
(2)
|
0
|
(119)
|
(128)
|
(73)
|
58
|
36
|
41
|
(18)
|
0
|
48
|
58
|
58
|
4
|
(6)
|
(15)
|
(20)
|
(18)
|
(16)
|
(15)
|
(10)
|
(9)
|
(10)
|
(9)
|
(8)
|
(13)
|
(12)
|
(44)
|
(44)
|
(7)
|
(38)
|
(4)
|
(4)
|
(4)
|
(183)
|
(183)
|
(3)
|
5
|
11
|
11
|
11
|
4
|
4
|
4
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(29)
|
(1)
|
(1)
|
0
|
(166)
|
(11)
|
(14)
|
(16)
|
(9)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(18)
|
|
| Operating Income |
0
N/A
|
(9)
N/A
|
(13)
-35%
|
4
N/A
|
5
+12%
|
7
+52%
|
17
+138%
|
23
+29%
|
57
+151%
|
96
+69%
|
125
+31%
|
160
+28%
|
123
-23%
|
117
-4%
|
151
+29%
|
127
-16%
|
149
+17%
|
211
+42%
|
252
+19%
|
309
+23%
|
343
+11%
|
337
-2%
|
345
+2%
|
304
-12%
|
280
-8%
|
329
+17%
|
369
+12%
|
263
-29%
|
(15)
N/A
|
(184)
-1 092%
|
(252)
-37%
|
(56)
+78%
|
27
N/A
|
58
+118%
|
17
-72%
|
66
+295%
|
123
+88%
|
154
+25%
|
154
+0%
|
47
-69%
|
18
-62%
|
(23)
N/A
|
(37)
-61%
|
(7)
+80%
|
(16)
-112%
|
(34)
-122%
|
(25)
+26%
|
(37)
-45%
|
(51)
-39%
|
(1)
+98%
|
65
N/A
|
141
+115%
|
234
+67%
|
173
-26%
|
56
-68%
|
(7)
N/A
|
(131)
-1 713%
|
(101)
+22%
|
(74)
+27%
|
(49)
+34%
|
(209)
-328%
|
(190)
+9%
|
44
N/A
|
92
+108%
|
96
+4%
|
104
+9%
|
56
-46%
|
(59)
N/A
|
(90)
-53%
|
(128)
-42%
|
(138)
-7%
|
(72)
+48%
|
(49)
+32%
|
(58)
-18%
|
(70)
-22%
|
(81)
-15%
|
(114)
-42%
|
(76)
+34%
|
2
N/A
|
70
+2 943%
|
160
+128%
|
186
+17%
|
94
-49%
|
9
-90%
|
(204)
N/A
|
(55)
+73%
|
(28)
+49%
|
29
N/A
|
6
-80%
|
13
+125%
|
101
+689%
|
108
+7%
|
166
+53%
|
180
+9%
|
174
-3%
|
158
-9%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(41)
|
(41)
|
(40)
|
(40)
|
2
|
0
|
(4)
|
(18)
|
(73)
|
(74)
|
(73)
|
(61)
|
(67)
|
(37)
|
(83)
|
(334)
|
(597)
|
(655)
|
(395)
|
(425)
|
(141)
|
(314)
|
(592)
|
(538)
|
(976)
|
(973)
|
(982)
|
(770)
|
(327)
|
(128)
|
(50)
|
(48)
|
(45)
|
(31)
|
(41)
|
(35)
|
(38)
|
(49)
|
(33)
|
(24)
|
(23)
|
(20)
|
(24)
|
(28)
|
(7)
|
(9)
|
(7)
|
(6)
|
(22)
|
(21)
|
(21)
|
2
|
10
|
21
|
22
|
(2)
|
(8)
|
(18)
|
(18)
|
(18)
|
(35)
|
(33)
|
(38)
|
(37)
|
(20)
|
(22)
|
(17)
|
(15)
|
(22)
|
(18)
|
(9)
|
(12)
|
(4)
|
(6)
|
(29)
|
(48)
|
(153)
|
(222)
|
(287)
|
(242)
|
(199)
|
100
|
288
|
168
|
166
|
(59)
|
(198)
|
(95)
|
(30)
|
(45)
|
(26)
|
(39)
|
(53)
|
(65)
|
(90)
|
(133)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(47)
|
(47)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(95)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(32)
|
(2)
|
(2)
|
(29)
|
(179)
|
0
|
0
|
(147)
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(26)
|
(25)
|
(29)
|
0
|
(163)
|
(163)
|
(159)
|
0
|
0
|
0
|
(1)
|
246
|
246
|
246
|
246
|
0
|
0
|
(6)
|
(8)
|
|
| 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 |
3
|
2
|
(3)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
7
|
7
|
4
|
4
|
(1)
|
(1)
|
2
|
1
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
(4)
|
(5)
|
(5)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(0)
|
8
|
6
|
5
|
4
|
(4)
|
1
|
0
|
2
|
1
|
1
|
2
|
2
|
3
|
(0)
|
(1)
|
(2)
|
(2)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(2)
|
(2)
|
3
|
5
|
1
|
(0)
|
(1)
|
(0)
|
3
|
4
|
4
|
4
|
4
|
1
|
3
|
3
|
5
|
19
|
15
|
13
|
6
|
(4)
|
(3)
|
(5)
|
0
|
(5)
|
(6)
|
(6)
|
(13)
|
(11)
|
(15)
|
|
| Pre-Tax Income |
(38)
N/A
|
(48)
-25%
|
(56)
-18%
|
(38)
+32%
|
5
N/A
|
5
+13%
|
13
+149%
|
4
-69%
|
(18)
N/A
|
21
N/A
|
4
-79%
|
51
+1 084%
|
55
+8%
|
80
+45%
|
68
-16%
|
(208)
N/A
|
(450)
-117%
|
(444)
+1%
|
(144)
+68%
|
(109)
+24%
|
209
N/A
|
27
-87%
|
(244)
N/A
|
(238)
+2%
|
(697)
-193%
|
(642)
+8%
|
(612)
+5%
|
(603)
+1%
|
(344)
+43%
|
(313)
+9%
|
(303)
+3%
|
(150)
+50%
|
(23)
+85%
|
22
N/A
|
(29)
N/A
|
68
N/A
|
85
+26%
|
103
+21%
|
119
+16%
|
22
-81%
|
(7)
N/A
|
(43)
-528%
|
(53)
-23%
|
(29)
+45%
|
(17)
+41%
|
(37)
-114%
|
(34)
+8%
|
(40)
-17%
|
(70)
-77%
|
(20)
+71%
|
45
N/A
|
144
+217%
|
247
+72%
|
196
-21%
|
80
-59%
|
(41)
N/A
|
(142)
-246%
|
(123)
+14%
|
(123)
0%
|
(251)
-104%
|
(248)
+1%
|
(229)
+8%
|
(146)
+36%
|
55
N/A
|
69
+25%
|
80
+16%
|
37
-54%
|
(71)
N/A
|
(107)
-51%
|
(145)
-36%
|
(147)
-2%
|
(86)
+42%
|
(53)
+38%
|
(61)
-15%
|
(97)
-59%
|
(126)
-30%
|
(263)
-108%
|
(321)
-22%
|
(308)
+4%
|
(198)
+36%
|
(36)
+82%
|
127
N/A
|
238
+87%
|
33
-86%
|
(25)
N/A
|
(108)
-335%
|
(230)
-113%
|
(71)
+69%
|
217
N/A
|
214
-1%
|
315
+47%
|
310
-2%
|
106
-66%
|
102
-4%
|
67
-34%
|
3
-96%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
13
|
16
|
21
|
14
|
(1)
|
(1)
|
(5)
|
(1)
|
7
|
(7)
|
(2)
|
(18)
|
(20)
|
(27)
|
(20)
|
81
|
170
|
169
|
61
|
52
|
(60)
|
16
|
119
|
116
|
281
|
282
|
281
|
(309)
|
(444)
|
(504)
|
(508)
|
12
|
4
|
2
|
(4)
|
(11)
|
(10)
|
(9)
|
(15)
|
(14)
|
(14)
|
(14)
|
(10)
|
(9)
|
(9)
|
(6)
|
(6)
|
(3)
|
1
|
(0)
|
(5)
|
(18)
|
(29)
|
(32)
|
(24)
|
(9)
|
2
|
8
|
6
|
(3)
|
(5)
|
(6)
|
(11)
|
(8)
|
(7)
|
(8)
|
(6)
|
0
|
2
|
6
|
9
|
8
|
8
|
6
|
4
|
3
|
3
|
52
|
45
|
31
|
27
|
(64)
|
(78)
|
(47)
|
(46)
|
7
|
38
|
15
|
14
|
3
|
(10)
|
(3)
|
(4)
|
(3)
|
1
|
13
|
|
| Income from Continuing Operations |
(26)
|
(32)
|
(36)
|
(24)
|
3
|
4
|
8
|
3
|
(11)
|
13
|
3
|
33
|
35
|
53
|
47
|
(127)
|
(280)
|
(276)
|
(83)
|
(57)
|
149
|
42
|
(124)
|
(121)
|
(416)
|
(360)
|
(331)
|
(912)
|
(788)
|
(817)
|
(811)
|
(138)
|
(19)
|
24
|
(33)
|
56
|
75
|
94
|
104
|
8
|
(21)
|
(57)
|
(63)
|
(38)
|
(26)
|
(43)
|
(40)
|
(43)
|
(70)
|
(21)
|
40
|
125
|
218
|
164
|
57
|
(50)
|
(140)
|
(115)
|
(117)
|
(254)
|
(253)
|
(236)
|
(157)
|
48
|
63
|
73
|
31
|
(70)
|
(105)
|
(139)
|
(138)
|
(77)
|
(45)
|
(55)
|
(93)
|
(123)
|
(261)
|
(269)
|
(263)
|
(167)
|
(9)
|
63
|
160
|
(14)
|
(70)
|
(101)
|
(191)
|
(57)
|
231
|
218
|
306
|
307
|
101
|
99
|
67
|
16
|
|
| Income to Minority Interest |
5
|
5
|
5
|
5
|
5
|
4
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
5
|
14
|
11
|
15
|
16
|
30
|
18
|
18
|
18
|
26
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
8
|
10
|
11
|
11
|
11
|
13
|
16
|
16
|
16
|
16
|
16
|
17
|
18
|
17
|
17
|
12
|
(63)
|
(65)
|
(68)
|
(66)
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
1
|
2
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
3
|
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
|
|
| Net Income (Common) |
(22)
N/A
|
(28)
-26%
|
(32)
-14%
|
(21)
+36%
|
0
N/A
|
0
N/A
|
2
N/A
|
(4)
N/A
|
(13)
-228%
|
11
N/A
|
1
-89%
|
33
+2 415%
|
39
+20%
|
61
+55%
|
57
-7%
|
(116)
N/A
|
(270)
-132%
|
(265)
+2%
|
(71)
+73%
|
(41)
+42%
|
165
N/A
|
58
-65%
|
(108)
N/A
|
(106)
+2%
|
(399)
-278%
|
(334)
+16%
|
(314)
+6%
|
(895)
-185%
|
(776)
+13%
|
(881)
-14%
|
(875)
+1%
|
(206)
+76%
|
(86)
+58%
|
20
N/A
|
(28)
N/A
|
55
N/A
|
72
+31%
|
89
+23%
|
98
+10%
|
11
-88%
|
(17)
N/A
|
(52)
-205%
|
(57)
-10%
|
(36)
+38%
|
(23)
+36%
|
(40)
-75%
|
(38)
+6%
|
(40)
-7%
|
(67)
-67%
|
(19)
+72%
|
37
N/A
|
116
+215%
|
208
+80%
|
156
-25%
|
53
-66%
|
(59)
N/A
|
(149)
-152%
|
(125)
+16%
|
(127)
-2%
|
(252)
-99%
|
(251)
+1%
|
(234)
+7%
|
(157)
+33%
|
45
N/A
|
59
+32%
|
71
+21%
|
32
-55%
|
(66)
N/A
|
(101)
-52%
|
(141)
-40%
|
(141)
0%
|
(81)
+43%
|
(49)
+39%
|
(55)
-13%
|
(93)
-68%
|
(123)
-33%
|
(261)
-111%
|
(269)
-3%
|
(263)
+2%
|
(167)
+36%
|
(11)
+94%
|
60
N/A
|
154
+157%
|
(14)
N/A
|
(69)
-392%
|
(97)
-40%
|
(181)
-86%
|
(43)
+76%
|
229
N/A
|
219
-4%
|
306
+40%
|
319
+4%
|
114
-64%
|
112
-2%
|
81
-28%
|
40
-50%
|
|
| EPS (Diluted) |
-1.08
N/A
|
-1.37
-27%
|
-1.56
-14%
|
-1
+36%
|
0.01
N/A
|
0
N/A
|
0.11
N/A
|
-0.18
N/A
|
-0.63
-250%
|
0.37
N/A
|
0.04
-89%
|
1.14
+2 750%
|
1.22
+7%
|
1.91
+57%
|
1.76
-8%
|
-3.62
N/A
|
-8.36
-131%
|
-7.71
+8%
|
-2.13
+72%
|
-1.26
+41%
|
4.8
N/A
|
1.82
-62%
|
-2.48
N/A
|
-2.84
-15%
|
-9.74
-243%
|
-8.97
+8%
|
-6.58
+27%
|
-20
-204%
|
-12
+40%
|
-12.26
-2%
|
-11.71
+4%
|
-2.73
+77%
|
-0.91
+67%
|
0.21
N/A
|
-0.3
N/A
|
0.59
N/A
|
0.77
+31%
|
0.92
+19%
|
1.05
+14%
|
0.12
-89%
|
-0.2
N/A
|
-0.58
-190%
|
-0.65
-12%
|
-0.4
+38%
|
-0.27
+33%
|
-0.46
-70%
|
-0.43
+7%
|
-0.45
-5%
|
-0.76
-69%
|
-0.22
+71%
|
0.41
N/A
|
1.3
+217%
|
2.34
+80%
|
1.81
-23%
|
0.61
-66%
|
-0.67
N/A
|
-1.71
-155%
|
-1.41
+18%
|
-1.45
-3%
|
-2.9
-100%
|
-2.88
+1%
|
-2.65
+8%
|
-1.77
+33%
|
0.51
N/A
|
0.68
+33%
|
0.82
+21%
|
0.37
-55%
|
-0.76
N/A
|
-1.14
-50%
|
-1.59
-39%
|
-1.59
N/A
|
-0.91
+43%
|
-0.54
+41%
|
-0.61
-13%
|
-1.03
-69%
|
-1.38
-34%
|
-2.9
-110%
|
-2.99
-3%
|
-2.92
+2%
|
-1.85
+37%
|
-0.1
+95%
|
0.62
N/A
|
1.57
+153%
|
-0.15
N/A
|
-0.75
-400%
|
-1.04
-39%
|
-1.96
-88%
|
-0.47
+76%
|
2.32
N/A
|
2.35
+1%
|
3.12
+33%
|
3.24
+4%
|
1.16
-64%
|
1.19
+3%
|
0.82
-31%
|
0.42
-49%
|
|