Cerus Corp
NASDAQ:CERS
Income Statement
Earnings Waterfall
Cerus Corp
Income Statement
Cerus Corp
| 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
|
6
|
0
|
0
|
0
|
6
|
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
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
6
|
6
|
6
|
6
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
|
| Revenue |
5
N/A
|
4
-20%
|
8
+114%
|
8
+3%
|
9
+8%
|
9
+9%
|
6
-39%
|
8
+38%
|
10
+25%
|
12
+24%
|
14
+15%
|
14
+5%
|
14
-4%
|
17
+20%
|
18
+10%
|
22
+18%
|
14
-38%
|
25
+85%
|
26
+4%
|
22
-14%
|
30
+36%
|
26
-16%
|
22
-13%
|
22
0%
|
11
-51%
|
14
+25%
|
15
+6%
|
15
+5%
|
17
+8%
|
15
-9%
|
15
+1%
|
16
+6%
|
18
+12%
|
20
+12%
|
22
+9%
|
22
+1%
|
23
+4%
|
24
+4%
|
25
+3%
|
29
+17%
|
33
+13%
|
35
+6%
|
38
+7%
|
37
-3%
|
37
+1%
|
38
+3%
|
39
+2%
|
41
+6%
|
40
-3%
|
38
-5%
|
36
-4%
|
36
0%
|
36
+1%
|
36
0%
|
36
+1%
|
34
-6%
|
34
+0%
|
34
0%
|
35
+1%
|
37
+7%
|
39
+6%
|
40
+2%
|
42
+5%
|
45
+6%
|
51
+15%
|
60
+17%
|
68
+14%
|
74
+9%
|
76
+2%
|
81
+6%
|
84
+4%
|
88
+4%
|
94
+7%
|
96
+3%
|
101
+5%
|
107
+6%
|
114
+7%
|
119
+4%
|
130
+9%
|
143
+10%
|
160
+12%
|
173
+8%
|
183
+6%
|
187
+2%
|
188
+1%
|
184
-2%
|
184
+0%
|
185
+0%
|
187
+1%
|
192
+3%
|
195
+1%
|
198
+2%
|
201
+2%
|
207
+3%
|
216
+5%
|
226
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(8)
|
(10)
|
(10)
|
(9)
|
(12)
|
(13)
|
(14)
|
(14)
|
(12)
|
(12)
|
(12)
|
(14)
|
(16)
|
(19)
|
(21)
|
(22)
|
(22)
|
(21)
|
(20)
|
(20)
|
(23)
|
(23)
|
(22)
|
(21)
|
(20)
|
(21)
|
(22)
|
(24)
|
(24)
|
(24)
|
(23)
|
(21)
|
(21)
|
(20)
|
(20)
|
(19)
|
(19)
|
(23)
|
(26)
|
(30)
|
(32)
|
(32)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(35)
|
(38)
|
(41)
|
(44)
|
(50)
|
(56)
|
(64)
|
(70)
|
(75)
|
(75)
|
(75)
|
(71)
|
(68)
|
(69)
|
(70)
|
(73)
|
(76)
|
(78)
|
(81)
|
(81)
|
(85)
|
(89)
|
|
| 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
|
14
N/A
|
6
-54%
|
12
+86%
|
19
+58%
|
14
-28%
|
25
+84%
|
25
+3%
|
21
-16%
|
29
+34%
|
23
-19%
|
19
-17%
|
18
-7%
|
6
-68%
|
8
+32%
|
6
-16%
|
7
+7%
|
7
-2%
|
5
-27%
|
6
+15%
|
4
-25%
|
5
+25%
|
7
+22%
|
8
+20%
|
10
+27%
|
11
+11%
|
12
+4%
|
11
-3%
|
13
+16%
|
15
+11%
|
15
+1%
|
16
+7%
|
15
-4%
|
16
+9%
|
18
+8%
|
18
+4%
|
18
-1%
|
17
-6%
|
16
-6%
|
16
-3%
|
17
+6%
|
15
-8%
|
15
-5%
|
12
-14%
|
10
-18%
|
11
+5%
|
11
+3%
|
14
+22%
|
16
+18%
|
19
+18%
|
20
+7%
|
23
+13%
|
26
+12%
|
29
+12%
|
34
+17%
|
39
+15%
|
42
+9%
|
44
+5%
|
48
+9%
|
51
+5%
|
55
+8%
|
60
+10%
|
63
+5%
|
66
+4%
|
69
+5%
|
73
+6%
|
75
+3%
|
81
+7%
|
87
+8%
|
96
+11%
|
103
+7%
|
108
+5%
|
112
+4%
|
113
+1%
|
113
0%
|
116
+2%
|
116
+1%
|
117
+1%
|
118
+1%
|
118
0%
|
120
+1%
|
121
+1%
|
125
+4%
|
132
+5%
|
137
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(58)
|
(59)
|
(62)
|
(65)
|
(68)
|
(70)
|
(71)
|
(69)
|
(64)
|
(58)
|
(52)
|
(43)
|
(38)
|
(34)
|
(31)
|
(32)
|
(22)
|
(36)
|
(40)
|
(32)
|
(31)
|
(30)
|
(28)
|
(36)
|
(40)
|
(41)
|
(41)
|
(41)
|
(37)
|
(36)
|
(33)
|
(30)
|
(28)
|
(27)
|
(26)
|
(26)
|
(27)
|
(28)
|
(29)
|
(30)
|
(31)
|
(31)
|
(31)
|
(32)
|
(34)
|
(35)
|
(38)
|
(42)
|
(45)
|
(49)
|
(52)
|
(56)
|
(60)
|
(64)
|
(67)
|
(69)
|
(72)
|
(73)
|
(77)
|
(77)
|
(80)
|
(85)
|
(87)
|
(87)
|
(86)
|
(87)
|
(88)
|
(92)
|
(99)
|
(106)
|
(113)
|
(120)
|
(127)
|
(129)
|
(129)
|
(129)
|
(131)
|
(135)
|
(140)
|
(143)
|
(145)
|
(145)
|
(143)
|
(143)
|
(147)
|
(152)
|
(157)
|
(153)
|
(143)
|
(142)
|
(133)
|
(132)
|
(135)
|
(137)
|
(144)
|
(146)
|
|
| Selling, General & Administrative |
(10)
|
(11)
|
(11)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(11)
|
(10)
|
(12)
|
(13)
|
(15)
|
(17)
|
(19)
|
(21)
|
(25)
|
(26)
|
(28)
|
(29)
|
(27)
|
(26)
|
(24)
|
(22)
|
(22)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(23)
|
(23)
|
(23)
|
(24)
|
(24)
|
(25)
|
(26)
|
(27)
|
(28)
|
(29)
|
(30)
|
(31)
|
(33)
|
(34)
|
(38)
|
(41)
|
(43)
|
(45)
|
(46)
|
(46)
|
(46)
|
(48)
|
(49)
|
(51)
|
(52)
|
(52)
|
(52)
|
(52)
|
(53)
|
(55)
|
(57)
|
(59)
|
(62)
|
(64)
|
(66)
|
(66)
|
(65)
|
(65)
|
(67)
|
(70)
|
(74)
|
(78)
|
(81)
|
(83)
|
(83)
|
(82)
|
(83)
|
(84)
|
(85)
|
(81)
|
(76)
|
(74)
|
(72)
|
(74)
|
(76)
|
(76)
|
(79)
|
(79)
|
|
| Research & Development |
(48)
|
(49)
|
(51)
|
(54)
|
(56)
|
(59)
|
(59)
|
(58)
|
(53)
|
(46)
|
(40)
|
(32)
|
(28)
|
(24)
|
(21)
|
(23)
|
(11)
|
(26)
|
(28)
|
(19)
|
(16)
|
(13)
|
(8)
|
(15)
|
(15)
|
(14)
|
(14)
|
(12)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(10)
|
(13)
|
(15)
|
(17)
|
(18)
|
(21)
|
(22)
|
(23)
|
(23)
|
(24)
|
(26)
|
(27)
|
(30)
|
(30)
|
(31)
|
(34)
|
(34)
|
(35)
|
(34)
|
(34)
|
(35)
|
(38)
|
(43)
|
(47)
|
(51)
|
(56)
|
(60)
|
(63)
|
(64)
|
(64)
|
(64)
|
(64)
|
(66)
|
(65)
|
(63)
|
(62)
|
(60)
|
(61)
|
(64)
|
(67)
|
(71)
|
(72)
|
(68)
|
(65)
|
(61)
|
(58)
|
(59)
|
(61)
|
(65)
|
(67)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(54)
N/A
|
(56)
-4%
|
(55)
+2%
|
(58)
-6%
|
(59)
-3%
|
(61)
-3%
|
(65)
-6%
|
(61)
+6%
|
(54)
+12%
|
(46)
+15%
|
(38)
+17%
|
(29)
+25%
|
(24)
+16%
|
(17)
+29%
|
(12)
+29%
|
(10)
+14%
|
(8)
+23%
|
(11)
-41%
|
(14)
-26%
|
(11)
+25%
|
(2)
+78%
|
(7)
-184%
|
(8)
-25%
|
(18)
-121%
|
(34)
-87%
|
(33)
+2%
|
(35)
-5%
|
(34)
+2%
|
(31)
+11%
|
(31)
0%
|
(27)
+12%
|
(25)
+6%
|
(23)
+10%
|
(20)
+12%
|
(18)
+9%
|
(16)
+13%
|
(16)
+1%
|
(16)
-2%
|
(18)
-12%
|
(17)
+4%
|
(16)
+7%
|
(16)
-2%
|
(15)
+5%
|
(17)
-10%
|
(17)
-2%
|
(18)
-2%
|
(20)
-13%
|
(24)
-21%
|
(28)
-17%
|
(33)
-15%
|
(36)
-12%
|
(39)
-8%
|
(45)
-13%
|
(50)
-12%
|
(54)
-9%
|
(59)
-9%
|
(61)
-4%
|
(62)
-2%
|
(63)
-2%
|
(61)
+3%
|
(61)
+0%
|
(64)
-5%
|
(64)
+1%
|
(62)
+3%
|
(58)
+7%
|
(53)
+8%
|
(49)
+7%
|
(50)
-2%
|
(55)
-9%
|
(58)
-5%
|
(62)
-7%
|
(65)
-5%
|
(66)
-1%
|
(66)
+1%
|
(63)
+3%
|
(60)
+5%
|
(58)
+3%
|
(59)
-2%
|
(59)
+0%
|
(56)
+5%
|
(49)
+14%
|
(42)
+13%
|
(35)
+18%
|
(31)
+11%
|
(34)
-9%
|
(38)
-14%
|
(41)
-7%
|
(37)
+9%
|
(26)
+29%
|
(24)
+9%
|
(14)
+39%
|
(12)
+19%
|
(14)
-21%
|
(12)
+15%
|
(12)
+3%
|
(9)
+19%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
5
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
0
|
0
|
0
|
(1)
|
(4)
|
(1)
|
(0)
|
2
|
1
|
(2)
|
(15)
|
(15)
|
(1)
|
2
|
15
|
6
|
2
|
(4)
|
(4)
|
2
|
(4)
|
(2)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(7)
|
(6)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
19
|
22
|
22
|
22
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(9)
|
(10)
|
(9)
|
0
|
0
|
0
|
(1)
|
(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
|
(2)
|
(4)
|
(4)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
4
|
3
|
3
|
0
|
0
|
(1)
|
(3)
|
0
|
(5)
|
(5)
|
(4)
|
0
|
(3)
|
(1)
|
(0)
|
0
|
2
|
3
|
3
|
5
|
4
|
4
|
4
|
4
|
4
|
3
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
(0)
|
1
|
(0)
|
(1)
|
4
|
0
|
(0)
|
1
|
(4)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
5
|
5
|
4
|
4
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
|
| Pre-Tax Income |
(49)
N/A
|
(52)
-5%
|
(51)
+1%
|
(55)
-8%
|
(57)
-4%
|
(61)
-6%
|
(66)
-9%
|
(64)
+4%
|
(58)
+9%
|
(50)
+14%
|
(45)
+10%
|
(36)
+20%
|
(31)
+13%
|
(1)
+98%
|
8
N/A
|
12
+41%
|
15
+25%
|
(9)
N/A
|
(12)
-25%
|
(7)
+37%
|
2
N/A
|
(3)
N/A
|
(14)
-394%
|
(23)
-69%
|
(39)
-69%
|
(39)
+0%
|
(32)
+18%
|
(33)
-3%
|
(29)
+11%
|
(31)
-5%
|
(28)
+9%
|
(26)
+8%
|
(24)
+6%
|
(22)
+9%
|
(21)
+3%
|
(19)
+9%
|
(17)
+13%
|
(17)
+1%
|
(17)
-5%
|
(12)
+34%
|
(17)
-46%
|
(21)
-22%
|
(16)
+22%
|
(22)
-36%
|
(16)
+28%
|
(17)
-9%
|
(22)
-28%
|
(39)
-78%
|
(43)
-11%
|
(33)
+23%
|
(34)
-3%
|
(24)
+29%
|
(39)
-59%
|
(48)
-24%
|
(58)
-22%
|
(63)
-8%
|
(60)
+6%
|
(66)
-11%
|
(65)
+1%
|
(65)
+1%
|
(63)
+3%
|
(65)
-4%
|
(61)
+6%
|
(60)
+2%
|
(57)
+5%
|
(52)
+8%
|
(52)
0%
|
(53)
-1%
|
(57)
-9%
|
(62)
-9%
|
(67)
-7%
|
(70)
-6%
|
(71)
-1%
|
(69)
+3%
|
(66)
+4%
|
(62)
+6%
|
(60)
+4%
|
(61)
-2%
|
(61)
-1%
|
(59)
+3%
|
(54)
+9%
|
(49)
+10%
|
(42)
+14%
|
(38)
+9%
|
(42)
-11%
|
(46)
-8%
|
(51)
-11%
|
(49)
+2%
|
(37)
+24%
|
(31)
+16%
|
(24)
+24%
|
(20)
+18%
|
(21)
-6%
|
(19)
+10%
|
(19)
+1%
|
(16)
+16%
|
|
| 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
|
0
|
0
|
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
|
2
|
4
|
3
|
(0)
|
0
|
(0)
|
1
|
(2)
|
(3)
|
(4)
|
(4)
|
(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)
|
|
| Income from Continuing Operations |
(49)
|
(52)
|
(51)
|
(55)
|
(57)
|
(61)
|
(66)
|
(64)
|
(58)
|
(50)
|
(45)
|
(36)
|
(31)
|
(1)
|
8
|
12
|
15
|
(9)
|
(12)
|
(7)
|
2
|
(3)
|
(14)
|
(23)
|
(39)
|
(39)
|
(32)
|
(33)
|
(29)
|
(31)
|
(28)
|
(26)
|
(24)
|
(22)
|
(21)
|
(19)
|
(17)
|
(17)
|
(18)
|
(12)
|
(17)
|
(21)
|
(16)
|
(22)
|
(16)
|
(17)
|
(22)
|
(39)
|
(43)
|
(33)
|
(34)
|
(24)
|
(39)
|
(48)
|
(56)
|
(61)
|
(56)
|
(63)
|
(65)
|
(64)
|
(63)
|
(65)
|
(64)
|
(63)
|
(61)
|
(56)
|
(52)
|
(53)
|
(58)
|
(62)
|
(67)
|
(71)
|
(71)
|
(69)
|
(66)
|
(62)
|
(60)
|
(61)
|
(61)
|
(60)
|
(54)
|
(49)
|
(42)
|
(38)
|
(43)
|
(46)
|
(51)
|
(50)
|
(38)
|
(32)
|
(24)
|
(20)
|
(21)
|
(19)
|
(19)
|
(16)
|
|
| 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) |
(49)
N/A
|
(52)
-5%
|
(51)
+1%
|
(55)
-8%
|
(57)
-4%
|
(61)
-6%
|
(66)
-9%
|
(64)
+4%
|
(58)
+9%
|
(50)
+14%
|
(45)
+10%
|
(36)
+20%
|
(31)
+13%
|
(1)
+98%
|
8
N/A
|
12
+41%
|
13
+13%
|
(9)
N/A
|
(12)
-25%
|
(12)
-1%
|
(5)
+59%
|
(11)
-122%
|
(24)
-121%
|
(31)
-31%
|
(45)
-47%
|
(44)
+2%
|
(35)
+20%
|
(34)
+4%
|
(29)
+14%
|
(31)
-5%
|
(28)
+9%
|
(26)
+8%
|
(24)
+6%
|
(22)
+9%
|
(21)
+3%
|
(19)
+9%
|
(17)
+13%
|
(17)
+1%
|
(18)
-5%
|
(12)
+33%
|
(17)
-45%
|
(21)
-22%
|
(16)
+22%
|
(22)
-35%
|
(16)
+28%
|
(17)
-9%
|
(22)
-28%
|
(39)
-77%
|
(43)
-10%
|
(33)
+23%
|
(34)
-3%
|
(24)
+28%
|
(39)
-59%
|
(48)
-24%
|
(56)
-17%
|
(61)
-9%
|
(56)
+9%
|
(63)
-13%
|
(65)
-3%
|
(64)
+2%
|
(63)
+2%
|
(65)
-3%
|
(64)
+2%
|
(63)
+2%
|
(61)
+3%
|
(56)
+8%
|
(52)
+7%
|
(53)
-1%
|
(58)
-9%
|
(62)
-8%
|
(67)
-7%
|
(71)
-6%
|
(71)
-1%
|
(69)
+3%
|
(66)
+4%
|
(62)
+6%
|
(60)
+4%
|
(61)
-2%
|
(61)
-1%
|
(60)
+3%
|
(54)
+9%
|
(49)
+10%
|
(42)
+14%
|
(38)
+9%
|
(43)
-12%
|
(46)
-8%
|
(51)
-11%
|
(50)
+2%
|
(37)
+25%
|
(32)
+16%
|
(24)
+24%
|
(20)
+18%
|
(21)
-6%
|
(19)
+9%
|
(19)
+0%
|
(16)
+15%
|
|
| EPS (Diluted) |
-3.27
N/A
|
-3.28
0%
|
-3.24
+1%
|
-3.48
-7%
|
-3.61
-4%
|
-3.82
-6%
|
-3.82
N/A
|
-2.9
+24%
|
-3.01
-4%
|
-2.27
+25%
|
-2.04
+10%
|
-1.63
+20%
|
-1.41
+13%
|
-0.02
+99%
|
0.36
N/A
|
0.51
+42%
|
0.54
+6%
|
-0.4
N/A
|
-0.41
-2%
|
-0.35
+15%
|
-0.16
+54%
|
-0.33
-106%
|
-0.73
-121%
|
-0.96
-32%
|
-1.42
-48%
|
-1.37
+4%
|
-1.09
+20%
|
-1.04
+5%
|
-0.9
+13%
|
-0.95
-6%
|
-0.86
+9%
|
-0.73
+15%
|
-0.69
+5%
|
-0.56
+19%
|
-0.54
+4%
|
-0.5
+7%
|
-0.42
+16%
|
-0.35
+17%
|
-0.36
-3%
|
-0.25
+31%
|
-0.35
-40%
|
-0.41
-17%
|
-0.29
+29%
|
-0.39
-34%
|
-0.29
+26%
|
-0.3
-3%
|
-0.31
-3%
|
-0.56
-81%
|
-0.64
-14%
|
-0.47
+27%
|
-0.47
N/A
|
-0.32
+32%
|
-0.52
-63%
|
-0.51
+2%
|
-0.58
-14%
|
-0.63
-9%
|
-0.58
+8%
|
-0.65
-12%
|
-0.66
-2%
|
-0.64
+3%
|
-0.62
+3%
|
-0.63
-2%
|
-0.61
+3%
|
-0.56
+8%
|
-0.56
N/A
|
-0.44
+21%
|
-0.39
+11%
|
-0.39
N/A
|
-0.44
-13%
|
-0.47
-7%
|
-0.5
-6%
|
-0.52
-4%
|
-0.51
+2%
|
-0.43
+16%
|
-0.4
+7%
|
-0.39
+3%
|
-0.37
+5%
|
-0.36
+3%
|
-0.36
N/A
|
-0.35
+3%
|
-0.32
+9%
|
-0.28
+12%
|
-0.24
+14%
|
-0.22
+8%
|
-0.24
-9%
|
-0.27
-13%
|
-0.29
-7%
|
-0.28
+3%
|
-0.21
+25%
|
-0.17
+19%
|
-0.13
+24%
|
-0.11
+15%
|
-0.11
N/A
|
-0.1
+9%
|
-0.1
N/A
|
-0.08
+20%
|
|