Heritage Global Inc
NASDAQ:HGBL
Income Statement
Earnings Waterfall
Heritage Global Inc
Income Statement
Heritage Global Inc
| 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 |
5
|
7
|
8
|
8
|
8
|
9
|
10
|
12
|
11
|
14
|
10
|
8
|
9
|
6
|
11
|
11
|
13
|
13
|
12
|
12
|
11
|
9
|
6
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
56
N/A
|
74
+32%
|
80
+8%
|
75
-7%
|
88
+18%
|
101
+15%
|
111
+10%
|
125
+13%
|
2
-98%
|
141
+6 416%
|
69
-51%
|
33
-52%
|
1
-98%
|
(11)
N/A
|
24
N/A
|
24
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
|
6
N/A
|
8
+30%
|
18
+117%
|
18
N/A
|
11
-35%
|
10
-16%
|
2
-80%
|
6
+214%
|
4
-31%
|
5
+11%
|
3
-33%
|
3
+7%
|
2
-46%
|
13
+636%
|
15
+14%
|
17
+16%
|
20
+13%
|
12
-40%
|
13
+8%
|
14
+13%
|
13
-10%
|
11
-15%
|
11
-1%
|
9
-16%
|
9
+4%
|
10
+9%
|
13
+32%
|
20
+49%
|
23
+13%
|
23
+3%
|
21
-10%
|
17
-17%
|
20
+18%
|
21
+2%
|
26
+23%
|
24
-8%
|
23
-1%
|
24
+3%
|
20
-16%
|
20
-1%
|
21
+4%
|
23
+10%
|
23
+2%
|
24
+1%
|
24
+3%
|
25
+2%
|
27
+6%
|
26
-1%
|
24
-9%
|
23
-5%
|
24
+4%
|
26
+11%
|
29
+11%
|
28
-3%
|
27
-6%
|
26
-3%
|
28
+9%
|
34
+21%
|
41
+20%
|
47
+16%
|
54
+15%
|
56
+4%
|
59
+5%
|
61
+2%
|
56
-7%
|
55
-2%
|
50
-9%
|
45
-9%
|
47
+3%
|
49
+5%
|
50
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(36)
|
(43)
|
(47)
|
(37)
|
(51)
|
(71)
|
(74)
|
(81)
|
0
|
(77)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(11)
|
(11)
|
(8)
|
(6)
|
(1)
|
(4)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(7)
|
(7)
|
(8)
|
(9)
|
(5)
|
(6)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(5)
|
(10)
|
(16)
|
(17)
|
(15)
|
(7)
|
(9)
|
(9)
|
(14)
|
(11)
|
(11)
|
(11)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(8)
|
(6)
|
(5)
|
(6)
|
(9)
|
(11)
|
(10)
|
(10)
|
(7)
|
(10)
|
(15)
|
(18)
|
(21)
|
(23)
|
(21)
|
(21)
|
(21)
|
(18)
|
(18)
|
(15)
|
(14)
|
(16)
|
(18)
|
(19)
|
|
| Gross Profit |
20
N/A
|
31
+53%
|
33
+5%
|
38
+15%
|
37
-2%
|
30
-18%
|
37
+21%
|
44
+18%
|
0
N/A
|
64
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
4
+19%
|
7
+94%
|
7
-2%
|
4
-44%
|
3
-15%
|
1
-74%
|
2
+114%
|
2
-7%
|
2
+9%
|
1
-47%
|
1
+5%
|
1
-44%
|
6
+1 007%
|
8
+18%
|
9
+18%
|
10
+14%
|
6
-38%
|
7
+11%
|
7
+2%
|
7
-5%
|
6
-7%
|
6
+3%
|
6
-2%
|
7
+7%
|
7
+8%
|
8
+10%
|
10
+22%
|
7
-33%
|
7
+3%
|
7
-3%
|
11
+67%
|
12
+8%
|
12
+4%
|
12
-1%
|
12
+3%
|
13
+3%
|
13
+2%
|
15
+11%
|
15
+6%
|
17
+8%
|
19
+16%
|
20
+2%
|
20
0%
|
19
-2%
|
18
-9%
|
19
+6%
|
18
-1%
|
17
-5%
|
18
+3%
|
18
-2%
|
17
-3%
|
19
+9%
|
18
-4%
|
17
-4%
|
18
+8%
|
18
+1%
|
19
+4%
|
23
+18%
|
26
+15%
|
31
+18%
|
36
+16%
|
38
+6%
|
40
+6%
|
38
-4%
|
37
-3%
|
35
-7%
|
31
-10%
|
31
-1%
|
31
+0%
|
31
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(42)
|
(47)
|
(56)
|
(52)
|
(45)
|
(61)
|
(60)
|
(66)
|
(5)
|
(70)
|
(75)
|
(39)
|
(5)
|
3
|
(31)
|
(31)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(7)
|
(6)
|
(7)
|
(10)
|
(11)
|
(13)
|
(13)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(12)
|
(8)
|
(9)
|
(9)
|
(13)
|
(22)
|
(22)
|
(13)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(19)
|
(22)
|
(24)
|
(25)
|
(26)
|
(27)
|
(27)
|
(27)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
|
| Selling, General & Administrative |
(34)
|
(40)
|
(45)
|
(43)
|
(39)
|
(49)
|
(53)
|
(59)
|
(5)
|
(63)
|
(33)
|
(18)
|
(4)
|
0
|
(16)
|
(15)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(9)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(15)
|
(15)
|
(16)
|
(15)
|
(15)
|
(15)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(19)
|
(21)
|
(23)
|
(25)
|
(26)
|
(26)
|
(26)
|
(26)
|
(25)
|
(24)
|
(24)
|
(24)
|
(25)
|
|
| Research & Development |
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(6)
|
(6)
|
(8)
|
(6)
|
(4)
|
(9)
|
(6)
|
(7)
|
0
|
(7)
|
(4)
|
(2)
|
(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)
|
(1)
|
(1)
|
(0)
|
(0)
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
(2)
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(39)
|
(19)
|
0
|
4
|
(13)
|
(13)
|
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)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
0
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(22)
N/A
|
(16)
+27%
|
(23)
-45%
|
(15)
+37%
|
(8)
+48%
|
(30)
-304%
|
(23)
+25%
|
(22)
+4%
|
(2)
+89%
|
(6)
-175%
|
(6)
+5%
|
(6)
+9%
|
(4)
+28%
|
(7)
-78%
|
(7)
+2%
|
(7)
+5%
|
(3)
+52%
|
(3)
+18%
|
(2)
+37%
|
(1)
+16%
|
(1)
+5%
|
(1)
+8%
|
(1)
+3%
|
(1)
-1%
|
(1)
-7%
|
2
N/A
|
2
+35%
|
6
+140%
|
6
-4%
|
2
-56%
|
1
-40%
|
(1)
N/A
|
(1)
+33%
|
(1)
+1%
|
(1)
+33%
|
(1)
-169%
|
(2)
-46%
|
(4)
-99%
|
0
N/A
|
1
+128%
|
2
+124%
|
4
+68%
|
(1)
N/A
|
(3)
-224%
|
(4)
-65%
|
(6)
-35%
|
(7)
-11%
|
(5)
+24%
|
(4)
+17%
|
(3)
+23%
|
(3)
+20%
|
(2)
+5%
|
(2)
+16%
|
(2)
+14%
|
(2)
-16%
|
(3)
-29%
|
(2)
+7%
|
(10)
-308%
|
(9)
+7%
|
(1)
+90%
|
0
N/A
|
0
+179%
|
1
+67%
|
1
+111%
|
2
+9%
|
1
-7%
|
3
+115%
|
3
+3%
|
4
+32%
|
3
-18%
|
2
-40%
|
3
+42%
|
2
-21%
|
1
-51%
|
2
+49%
|
2
+15%
|
2
+20%
|
3
+42%
|
2
-24%
|
2
-36%
|
2
+60%
|
3
+14%
|
2
-22%
|
3
+52%
|
4
+23%
|
7
+65%
|
10
+49%
|
11
+10%
|
13
+18%
|
12
-13%
|
11
-9%
|
9
-13%
|
6
-30%
|
6
-6%
|
6
+6%
|
6
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(5)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
(10)
|
(11)
|
(11)
|
(11)
|
(7)
|
(6)
|
(9)
|
(6)
|
(11)
|
(11)
|
(13)
|
(11)
|
(11)
|
(11)
|
(11)
|
(8)
|
(5)
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
(0)
|
0
|
3
|
4
|
7
|
8
|
6
|
5
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
0
|
0
|
1
|
1
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
4
|
4
|
4
|
3
|
(0)
|
(0)
|
4
|
6
|
7
|
7
|
3
|
1
|
1
|
1
|
3
|
3
|
3
|
2
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(8)
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
|
| Total Other Income |
0
|
1
|
0
|
1
|
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
|
1
|
1
|
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
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(26)
N/A
|
(22)
+16%
|
(30)
-39%
|
(14)
+54%
|
(15)
-11%
|
(39)
-154%
|
(33)
+16%
|
(34)
-3%
|
(12)
+63%
|
(18)
-45%
|
(13)
+26%
|
(11)
+16%
|
(11)
-1%
|
(13)
-20%
|
(18)
-33%
|
(17)
+1%
|
(15)
+15%
|
(14)
+6%
|
(13)
+10%
|
(12)
+6%
|
(12)
-1%
|
(10)
+18%
|
(7)
+31%
|
(5)
+20%
|
(2)
+69%
|
2
N/A
|
2
+41%
|
6
+145%
|
6
+3%
|
3
-52%
|
2
-22%
|
(1)
N/A
|
(1)
-123%
|
(0)
+64%
|
2
N/A
|
2
+34%
|
5
+98%
|
4
-16%
|
7
+63%
|
6
-7%
|
4
-29%
|
6
+27%
|
0
-94%
|
(2)
N/A
|
(3)
-53%
|
(4)
-65%
|
(5)
-13%
|
(3)
+35%
|
(3)
-6%
|
(3)
+3%
|
(3)
+21%
|
(3)
-13%
|
(2)
+42%
|
(1)
+20%
|
(2)
-8%
|
(5)
-218%
|
(10)
-112%
|
(10)
+6%
|
(8)
+14%
|
(5)
+39%
|
0
N/A
|
0
+475%
|
(1)
N/A
|
(0)
+74%
|
(1)
-347%
|
0
N/A
|
2
+551%
|
3
+13%
|
4
+56%
|
3
-16%
|
3
-6%
|
4
+28%
|
3
-26%
|
2
-19%
|
2
-22%
|
2
+18%
|
6
+167%
|
7
+16%
|
6
-13%
|
5
-18%
|
3
-40%
|
3
-7%
|
6
+126%
|
9
+46%
|
11
+20%
|
14
+27%
|
13
-4%
|
13
-6%
|
14
+10%
|
13
-10%
|
13
+3%
|
12
-9%
|
9
-24%
|
8
-11%
|
7
-15%
|
7
-2%
|
|
| 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
|
1
|
0
|
0
|
1
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
2
|
1
|
2
|
26
|
25
|
27
|
27
|
1
|
2
|
2
|
1
|
(3)
|
(28)
|
(29)
|
(28)
|
(25)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
2
|
2
|
4
|
4
|
3
|
3
|
0
|
(0)
|
(2)
|
(3)
|
4
|
4
|
4
|
5
|
(2)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(4)
|
|
| Income from Continuing Operations |
(26)
|
(22)
|
(30)
|
(14)
|
(15)
|
(39)
|
(33)
|
(34)
|
(12)
|
(18)
|
(13)
|
(11)
|
(11)
|
(13)
|
(18)
|
(17)
|
(15)
|
(14)
|
(13)
|
(12)
|
(12)
|
(10)
|
(7)
|
(5)
|
(1)
|
2
|
2
|
7
|
6
|
4
|
3
|
(1)
|
(1)
|
(1)
|
1
|
2
|
6
|
6
|
8
|
8
|
31
|
31
|
27
|
25
|
(2)
|
(3)
|
(3)
|
(2)
|
(7)
|
(31)
|
(31)
|
(31)
|
(27)
|
(2)
|
(2)
|
(5)
|
(10)
|
(10)
|
(8)
|
(5)
|
0
|
0
|
(1)
|
(0)
|
1
|
2
|
4
|
4
|
4
|
3
|
3
|
4
|
4
|
3
|
4
|
4
|
10
|
11
|
9
|
8
|
3
|
3
|
5
|
6
|
15
|
18
|
18
|
18
|
12
|
11
|
11
|
10
|
5
|
4
|
4
|
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)
|
(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
|
|
| Equity Earnings Affiliates |
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
|
|
| Net Income (Common) |
(29)
N/A
|
(43)
-48%
|
(47)
-9%
|
(31)
+35%
|
(28)
+10%
|
(38)
-37%
|
(36)
+5%
|
(37)
-2%
|
(31)
+14%
|
(17)
+46%
|
(22)
-31%
|
(24)
-10%
|
(23)
+6%
|
(31)
-38%
|
(30)
+6%
|
(21)
+29%
|
(18)
+12%
|
(9)
+49%
|
(4)
+56%
|
(8)
-86%
|
(8)
-1%
|
(9)
-21%
|
(7)
+26%
|
(5)
+20%
|
(1)
+88%
|
2
N/A
|
2
+39%
|
7
+178%
|
6
-15%
|
4
-37%
|
3
-15%
|
(1)
N/A
|
(1)
-97%
|
(1)
+44%
|
1
N/A
|
1
+59%
|
5
+335%
|
5
-1%
|
7
+50%
|
7
+3%
|
31
+315%
|
31
+1%
|
27
-13%
|
25
-7%
|
(2)
N/A
|
(3)
-57%
|
(3)
-11%
|
(2)
+23%
|
(6)
-163%
|
(31)
-389%
|
(31)
+1%
|
(31)
+0%
|
(27)
+15%
|
(2)
+94%
|
(2)
-7%
|
(5)
-210%
|
(10)
-105%
|
(10)
+6%
|
(8)
+13%
|
(5)
+39%
|
0
N/A
|
0
+2 000%
|
(1)
N/A
|
(0)
+74%
|
(0)
-56%
|
1
N/A
|
3
+242%
|
3
+11%
|
4
+27%
|
3
-18%
|
3
-6%
|
4
+30%
|
4
+5%
|
3
-15%
|
4
+17%
|
4
+1%
|
10
+146%
|
11
+10%
|
9
-14%
|
8
-9%
|
3
-64%
|
3
-12%
|
5
+75%
|
6
+39%
|
15
+139%
|
18
+14%
|
18
+1%
|
18
-2%
|
12
-29%
|
11
-8%
|
11
-2%
|
10
-8%
|
5
-50%
|
4
-14%
|
4
-19%
|
3
-14%
|
|
| EPS (Diluted) |
-5.9
N/A
|
-7.45
-26%
|
-8.05
-8%
|
-5.3
+34%
|
-4.77
+10%
|
-6.52
-37%
|
-6.16
+6%
|
-6.27
-2%
|
-4.48
+29%
|
-0.87
+81%
|
-1.12
-29%
|
-1.26
-12%
|
-1.18
+6%
|
-1.63
-38%
|
-1.53
+6%
|
-1.08
+29%
|
-0.96
+11%
|
-0.48
+50%
|
-0.21
+56%
|
-0.39
-86%
|
-0.39
N/A
|
-0.4
-3%
|
-0.29
+28%
|
-0.23
+21%
|
-0.03
+87%
|
0.07
N/A
|
0.1
+43%
|
0.3
+200%
|
0.25
-17%
|
0.16
-36%
|
0.14
-12%
|
-0.03
N/A
|
-0.06
-100%
|
-0.03
+50%
|
0.03
N/A
|
0.05
+67%
|
0.21
+320%
|
0.18
-14%
|
0.26
+44%
|
0.29
+12%
|
1.14
+293%
|
1.13
-1%
|
0.95
-16%
|
0.87
-8%
|
-0.06
N/A
|
-0.09
-50%
|
-0.11
-22%
|
-0.09
+18%
|
-0.22
-144%
|
-1.12
-409%
|
-1.11
+1%
|
-1.11
N/A
|
-0.94
+15%
|
-0.06
+94%
|
-0.06
N/A
|
-0.18
-200%
|
-0.37
-106%
|
-0.34
+8%
|
-0.3
+12%
|
-0.18
+40%
|
0
N/A
|
0.01
N/A
|
-0.02
N/A
|
-0.01
+50%
|
0
N/A
|
0.02
N/A
|
0.09
+350%
|
0.1
+11%
|
0.13
+30%
|
0.1
-23%
|
0.09
-10%
|
0.12
+33%
|
0.13
+8%
|
0.11
-15%
|
0.13
+18%
|
0.13
N/A
|
0.3
+131%
|
0.28
-7%
|
0.26
-7%
|
0.23
-12%
|
0.08
-65%
|
0.08
N/A
|
0.13
+63%
|
0.18
+38%
|
0.42
+133%
|
0.47
+12%
|
0.47
N/A
|
0.46
-2%
|
0.33
-28%
|
0.3
-9%
|
0.3
N/A
|
0.28
-7%
|
0.14
-50%
|
0.12
-14%
|
0.1
-17%
|
0.09
-10%
|
|