Eltek Ltd
NASDAQ:ELTK
Income Statement
Earnings Waterfall
Eltek Ltd
Income Statement
Eltek 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 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
31
N/A
|
29
-9%
|
26
-9%
|
20
-22%
|
20
-4%
|
23
+17%
|
18
-21%
|
23
+25%
|
23
+3%
|
24
+2%
|
25
+4%
|
25
+1%
|
26
+4%
|
28
+7%
|
29
+4%
|
31
+6%
|
32
+3%
|
32
+2%
|
34
+4%
|
35
+6%
|
37
+6%
|
39
+4%
|
40
+3%
|
39
-2%
|
38
-3%
|
37
-1%
|
38
+1%
|
41
+7%
|
44
+9%
|
43
-2%
|
42
-2%
|
39
-7%
|
36
-7%
|
36
0%
|
37
+0%
|
37
+1%
|
36
-1%
|
38
+3%
|
40
+6%
|
42
+7%
|
45
+7%
|
47
+3%
|
47
+0%
|
47
N/A
|
46
-3%
|
46
0%
|
46
+1%
|
37
-21%
|
50
+37%
|
38
-25%
|
50
+32%
|
49
-2%
|
47
-4%
|
44
-5%
|
42
-4%
|
42
-2%
|
41
0%
|
41
+0%
|
41
-1%
|
39
-4%
|
37
-6%
|
36
-4%
|
33
-7%
|
32
-5%
|
33
+3%
|
33
+1%
|
34
+4%
|
35
+2%
|
34
-4%
|
34
-1%
|
33
-1%
|
34
+2%
|
35
+2%
|
35
+1%
|
36
+2%
|
36
0%
|
37
+3%
|
35
-5%
|
35
+1%
|
34
-4%
|
34
+0%
|
36
+8%
|
36
0%
|
39
+6%
|
40
+2%
|
41
+4%
|
43
+5%
|
45
+4%
|
47
+4%
|
47
+1%
|
46
-1%
|
48
+4%
|
47
-3%
|
48
+2%
|
50
+4%
|
49
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(25)
|
(24)
|
(23)
|
(19)
|
(19)
|
(22)
|
(18)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(24)
|
(25)
|
(25)
|
(26)
|
(26)
|
(26)
|
(27)
|
(28)
|
(30)
|
(31)
|
(31)
|
(31)
|
(31)
|
(32)
|
(33)
|
(36)
|
(38)
|
(37)
|
(36)
|
(33)
|
(31)
|
(31)
|
(32)
|
(32)
|
(32)
|
(33)
|
(33)
|
(35)
|
(37)
|
(38)
|
(38)
|
(39)
|
(38)
|
(38)
|
(39)
|
(31)
|
(42)
|
(32)
|
(42)
|
(42)
|
(41)
|
(38)
|
(36)
|
(35)
|
(35)
|
(35)
|
(35)
|
(34)
|
(34)
|
(33)
|
(32)
|
(32)
|
(31)
|
(32)
|
(33)
|
(32)
|
(31)
|
(30)
|
(29)
|
(29)
|
(29)
|
(29)
|
(29)
|
(29)
|
(29)
|
(28)
|
(28)
|
(27)
|
(27)
|
(29)
|
(29)
|
(31)
|
(31)
|
(32)
|
(33)
|
(33)
|
(34)
|
(34)
|
(34)
|
(36)
|
(36)
|
(38)
|
(39)
|
(41)
|
|
| Gross Profit |
7
N/A
|
4
-33%
|
3
-38%
|
2
-43%
|
1
-42%
|
0
-63%
|
(0)
N/A
|
(0)
+57%
|
1
N/A
|
1
+105%
|
2
+42%
|
2
-2%
|
2
+22%
|
3
+57%
|
4
+21%
|
5
+29%
|
6
+17%
|
6
+5%
|
7
+9%
|
7
+7%
|
8
+5%
|
8
+8%
|
9
+1%
|
8
-5%
|
7
-12%
|
6
-22%
|
5
-19%
|
5
+5%
|
6
+20%
|
6
+3%
|
6
+10%
|
6
-5%
|
5
-10%
|
6
+2%
|
5
-10%
|
5
-1%
|
5
-1%
|
5
-1%
|
6
+30%
|
7
+13%
|
8
+14%
|
9
+8%
|
9
-2%
|
8
-2%
|
8
-8%
|
8
+1%
|
7
-7%
|
6
-18%
|
8
+34%
|
6
-30%
|
7
+30%
|
6
-11%
|
6
-7%
|
6
-4%
|
6
+4%
|
6
+4%
|
7
+6%
|
6
-4%
|
6
-7%
|
5
-15%
|
3
-43%
|
2
-16%
|
1
-56%
|
0
-88%
|
1
+923%
|
1
-4%
|
2
+35%
|
3
+58%
|
3
-5%
|
4
+42%
|
4
+18%
|
5
+18%
|
6
+16%
|
6
+4%
|
7
+10%
|
7
+1%
|
8
+11%
|
7
-9%
|
8
+7%
|
7
-5%
|
7
-3%
|
8
+12%
|
7
-9%
|
8
+14%
|
8
+3%
|
9
+13%
|
11
+14%
|
12
+12%
|
13
+10%
|
13
+2%
|
12
-10%
|
12
-1%
|
10
-13%
|
9
-10%
|
11
+15%
|
9
-18%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(7)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
| Selling, General & Administrative |
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(7)
|
(5)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(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 |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
3
N/A
|
1
-65%
|
(1)
N/A
|
(1)
-75%
|
(2)
-69%
|
(3)
-75%
|
(3)
-5%
|
(4)
-16%
|
(3)
+20%
|
(2)
+25%
|
(2)
+16%
|
(2)
-14%
|
(2)
+17%
|
(1)
+51%
|
(0)
+74%
|
1
N/A
|
1
+68%
|
2
+18%
|
2
+26%
|
2
+14%
|
3
+4%
|
3
+9%
|
3
-2%
|
2
-21%
|
1
-46%
|
(0)
N/A
|
(2)
-906%
|
(2)
-6%
|
(1)
+42%
|
(1)
-24%
|
(0)
+73%
|
(0)
-3%
|
(1)
-82%
|
(0)
+26%
|
(1)
-157%
|
(1)
-7%
|
(1)
+2%
|
(1)
+2%
|
0
N/A
|
1
+274%
|
2
+105%
|
3
+46%
|
2
-6%
|
2
+2%
|
2
-27%
|
2
-1%
|
1
-54%
|
1
-2%
|
1
+61%
|
0
-66%
|
0
-16%
|
(1)
N/A
|
(1)
+1%
|
(1)
-10%
|
(0)
+68%
|
1
N/A
|
2
+95%
|
1
-12%
|
1
-23%
|
0
-93%
|
(2)
N/A
|
(2)
-17%
|
(4)
-54%
|
(4)
-24%
|
(3)
+23%
|
(3)
N/A
|
(3)
+9%
|
(2)
+29%
|
(2)
+7%
|
(1)
+51%
|
(0)
+72%
|
1
N/A
|
1
+136%
|
2
+13%
|
2
+51%
|
2
+3%
|
3
+24%
|
3
-16%
|
3
+9%
|
2
-18%
|
2
-15%
|
3
+36%
|
2
-26%
|
3
+51%
|
3
+1%
|
4
+32%
|
5
+27%
|
6
+24%
|
7
+19%
|
7
+2%
|
6
-13%
|
6
-6%
|
4
-27%
|
3
-23%
|
4
+31%
|
3
-42%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
|
| 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
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Pre-Tax Income |
3
N/A
|
1
-74%
|
(1)
N/A
|
(1)
-38%
|
(2)
-106%
|
(3)
-54%
|
(4)
-10%
|
(4)
-14%
|
(3)
+16%
|
(3)
+15%
|
(3)
+6%
|
(3)
-16%
|
(3)
+16%
|
(2)
+42%
|
(1)
+51%
|
0
N/A
|
1
+193%
|
1
+27%
|
2
+38%
|
2
+25%
|
2
+6%
|
2
-14%
|
2
+27%
|
2
-28%
|
1
-43%
|
(0)
N/A
|
(2)
-463%
|
(2)
-9%
|
(2)
+12%
|
(2)
-51%
|
(1)
+40%
|
(1)
+6%
|
(1)
-6%
|
(1)
+41%
|
(2)
-100%
|
(2)
-16%
|
(2)
+10%
|
(2)
+1%
|
(0)
+85%
|
1
N/A
|
1
+87%
|
2
+87%
|
2
-15%
|
2
+6%
|
1
-26%
|
1
-40%
|
0
-56%
|
0
+33%
|
1
+84%
|
0
-81%
|
(0)
N/A
|
(1)
-11 900%
|
(1)
-2%
|
(1)
-3%
|
(1)
+49%
|
1
N/A
|
1
+114%
|
1
-10%
|
1
-22%
|
(0)
N/A
|
(3)
-928%
|
(3)
-17%
|
(4)
-42%
|
(5)
-18%
|
(4)
+26%
|
(4)
+4%
|
(3)
+6%
|
(3)
+23%
|
(3)
+1%
|
(2)
+35%
|
(0)
+99%
|
1
N/A
|
2
+120%
|
2
+17%
|
2
-3%
|
2
+9%
|
3
+17%
|
2
-12%
|
3
+10%
|
2
-21%
|
2
-27%
|
2
+47%
|
2
N/A
|
3
+51%
|
4
+16%
|
5
+29%
|
6
+12%
|
7
+25%
|
8
+10%
|
8
+2%
|
7
-9%
|
7
-8%
|
5
-24%
|
4
-17%
|
4
-11%
|
2
-60%
|
|
| 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)
|
3
|
3
|
3
|
3
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
4
|
3
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Income from Continuing Operations |
3
|
1
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
4
|
3
|
3
|
2
|
(3)
|
(3)
|
(2)
|
(1)
|
1
|
1
|
1
|
(0)
|
(4)
|
(4)
|
(5)
|
(6)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
1
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
2
|
5
|
6
|
5
|
6
|
3
|
4
|
5
|
6
|
6
|
7
|
6
|
6
|
4
|
3
|
3
|
1
|
|
| 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) |
3
N/A
|
1
-74%
|
(1)
N/A
|
(1)
-38%
|
(2)
-110%
|
(3)
-54%
|
(4)
-13%
|
(4)
-14%
|
(3)
+17%
|
(3)
+22%
|
(3)
+2%
|
(3)
-14%
|
(3)
+16%
|
(1)
+53%
|
(1)
+57%
|
1
N/A
|
1
+112%
|
1
+20%
|
2
+20%
|
2
+22%
|
2
+5%
|
2
-19%
|
2
+28%
|
2
-29%
|
1
-46%
|
(0)
N/A
|
(2)
-457%
|
(2)
-10%
|
(2)
+11%
|
(2)
-50%
|
(2)
+38%
|
(1)
+10%
|
(1)
-4%
|
(1)
+38%
|
(2)
-89%
|
(2)
-20%
|
(2)
+10%
|
(2)
+4%
|
(0)
+85%
|
1
N/A
|
1
+88%
|
2
+93%
|
2
-14%
|
2
+6%
|
1
-26%
|
1
-45%
|
0
-57%
|
0
+33%
|
4
+855%
|
3
-17%
|
3
-4%
|
2
-37%
|
(3)
N/A
|
(3)
-1%
|
(2)
+20%
|
(1)
+53%
|
1
N/A
|
1
-14%
|
1
-24%
|
(0)
N/A
|
(4)
-828%
|
(4)
-12%
|
(5)
-32%
|
(6)
-14%
|
(4)
+38%
|
(4)
+4%
|
(3)
+7%
|
(3)
+22%
|
(3)
+1%
|
(2)
+35%
|
(0)
+96%
|
1
N/A
|
2
+127%
|
2
+17%
|
2
-4%
|
2
+11%
|
3
+18%
|
2
-12%
|
3
+10%
|
2
-22%
|
5
+155%
|
6
+12%
|
5
-3%
|
6
+17%
|
3
-50%
|
4
+29%
|
5
+14%
|
6
+25%
|
6
+9%
|
7
+3%
|
6
-9%
|
6
-7%
|
4
-24%
|
3
-17%
|
3
-11%
|
1
-63%
|
|
| EPS (Diluted) |
2.61
N/A
|
0.69
-74%
|
-0.74
N/A
|
-5.05
-582%
|
-3.59
+29%
|
-3.33
+7%
|
-6.22
-87%
|
-7.1
-14%
|
-4.19
+41%
|
-2.79
+33%
|
-3.21
-15%
|
-3.66
-14%
|
-3.05
+17%
|
-1.09
+64%
|
-0.37
+66%
|
0.37
N/A
|
0.78
+111%
|
0.95
+22%
|
1.12
+18%
|
1.37
+22%
|
1.46
+7%
|
0.27
-82%
|
1.6
+493%
|
1.21
-24%
|
0.6
-50%
|
-0.24
N/A
|
-1.28
-433%
|
-1.39
-9%
|
-1.24
+11%
|
-1.85
-49%
|
-1.17
+37%
|
-1.06
+9%
|
-1.1
-4%
|
-0.67
+39%
|
-1.27
-90%
|
-1.48
-17%
|
-1.36
+8%
|
-1.3
+4%
|
-0.19
+85%
|
0.38
N/A
|
0.72
+89%
|
1.4
+94%
|
1.19
-15%
|
1.27
+7%
|
0.94
-26%
|
0.52
-45%
|
0.23
-56%
|
0.3
+30%
|
2.66
+787%
|
1.56
-41%
|
1.49
-4%
|
0.94
-37%
|
-1.31
N/A
|
-1.34
-2%
|
-1.07
+20%
|
-0.5
+53%
|
0.51
N/A
|
0.44
-14%
|
0.34
-23%
|
-0.19
N/A
|
-1.79
-842%
|
-1.99
-11%
|
-2.64
-33%
|
-3.01
-14%
|
-1.86
+38%
|
-1.79
+4%
|
-1.67
+7%
|
-1.31
+22%
|
-1.29
+2%
|
-0.84
+35%
|
-0.01
+99%
|
0.18
N/A
|
0.48
+167%
|
0.48
N/A
|
0.45
-6%
|
0.5
+11%
|
0.58
+16%
|
0.39
-33%
|
0.43
+10%
|
0.33
-23%
|
0.86
+161%
|
0.97
+13%
|
0.94
-3%
|
1.1
+17%
|
0.55
-50%
|
0.71
+29%
|
0.8
+13%
|
0.99
+24%
|
1.07
+8%
|
1
-7%
|
0.88
-12%
|
0.81
-8%
|
0.63
-22%
|
0.51
-19%
|
0.46
-10%
|
0.17
-63%
|
|