Sapiens International Corporation NV
NASDAQ:SPNS
Income Statement
Earnings Waterfall
Sapiens International Corporation NV
Income Statement
Sapiens International Corporation NV
| 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 | 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
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
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
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
58
N/A
|
63
+10%
|
65
+3%
|
66
+1%
|
66
+1%
|
65
-2%
|
61
-6%
|
58
-5%
|
55
-6%
|
52
-5%
|
53
+1%
|
51
-3%
|
49
-4%
|
48
-3%
|
45
-5%
|
43
-5%
|
42
-3%
|
39
-5%
|
39
N/A
|
42
+5%
|
43
+3%
|
44
+3%
|
45
+2%
|
44
-2%
|
43
-2%
|
42
-2%
|
42
-1%
|
42
+1%
|
43
+1%
|
44
+2%
|
44
+0%
|
43
-2%
|
45
+5%
|
46
+2%
|
47
+3%
|
49
+5%
|
49
+0%
|
52
+6%
|
54
+3%
|
55
+3%
|
60
+8%
|
70
+16%
|
83
+18%
|
96
+16%
|
107
+12%
|
114
+6%
|
94
-18%
|
99
+5%
|
135
+37%
|
141
+4%
|
146
+4%
|
152
+4%
|
158
+4%
|
165
+5%
|
172
+4%
|
179
+4%
|
186
+4%
|
191
+3%
|
198
+4%
|
208
+5%
|
216
+4%
|
223
+3%
|
239
+7%
|
255
+6%
|
269
+6%
|
284
+5%
|
287
+1%
|
288
+0%
|
290
+1%
|
296
+2%
|
303
+2%
|
312
+3%
|
326
+4%
|
339
+4%
|
353
+4%
|
368
+4%
|
383
+4%
|
402
+5%
|
423
+5%
|
444
+5%
|
461
+4%
|
469
+2%
|
473
+1%
|
475
+0%
|
475
+0%
|
482
+1%
|
492
+2%
|
503
+2%
|
515
+2%
|
524
+2%
|
533
+2%
|
539
+1%
|
542
+1%
|
544
+0%
|
549
+1%
|
564
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(48)
|
(43)
|
(41)
|
(38)
|
(37)
|
(36)
|
(34)
|
(33)
|
(31)
|
(29)
|
(28)
|
(27)
|
(27)
|
(27)
|
(27)
|
(26)
|
(25)
|
(25)
|
(25)
|
(27)
|
(28)
|
(29)
|
(29)
|
(29)
|
(28)
|
(26)
|
(25)
|
(25)
|
(25)
|
(27)
|
(26)
|
(25)
|
(26)
|
(27)
|
(28)
|
(29)
|
(30)
|
(30)
|
(30)
|
(31)
|
(33)
|
(40)
|
(33)
|
(41)
|
(48)
|
(67)
|
(57)
|
(62)
|
(85)
|
(89)
|
(93)
|
(96)
|
(99)
|
(102)
|
(106)
|
(108)
|
(111)
|
(114)
|
(118)
|
(124)
|
(130)
|
(138)
|
(152)
|
(165)
|
(176)
|
(182)
|
(182)
|
(181)
|
(180)
|
(183)
|
(186)
|
(190)
|
(196)
|
(204)
|
(210)
|
(219)
|
(227)
|
(238)
|
(251)
|
(263)
|
(273)
|
(276)
|
(277)
|
(276)
|
(275)
|
(278)
|
(283)
|
(289)
|
(295)
|
(300)
|
(303)
|
(305)
|
(304)
|
(303)
|
(306)
|
(314)
|
|
| Gross Profit |
10
N/A
|
21
+108%
|
25
+19%
|
27
+10%
|
29
+6%
|
29
-1%
|
27
-8%
|
25
-6%
|
24
-4%
|
24
-1%
|
25
+5%
|
24
-3%
|
22
-7%
|
21
-6%
|
19
-10%
|
17
-7%
|
16
-6%
|
15
-10%
|
15
N/A
|
15
+1%
|
15
+2%
|
16
+3%
|
16
+2%
|
16
-1%
|
16
N/A
|
17
+8%
|
17
+2%
|
18
+4%
|
18
+2%
|
17
-6%
|
18
+4%
|
18
+3%
|
19
+5%
|
19
-1%
|
19
+2%
|
20
+3%
|
20
N/A
|
22
+12%
|
24
+6%
|
25
+5%
|
27
+9%
|
30
+10%
|
25
-16%
|
30
+19%
|
35
+17%
|
48
+35%
|
37
-22%
|
37
-1%
|
50
+37%
|
52
+2%
|
53
+3%
|
56
+4%
|
58
+5%
|
62
+7%
|
66
+6%
|
70
+6%
|
74
+6%
|
77
+3%
|
80
+4%
|
83
+4%
|
86
+3%
|
85
-1%
|
87
+2%
|
90
+4%
|
94
+4%
|
101
+8%
|
105
+4%
|
108
+2%
|
110
+2%
|
112
+3%
|
117
+4%
|
123
+5%
|
130
+6%
|
136
+5%
|
143
+5%
|
150
+5%
|
156
+4%
|
164
+5%
|
172
+5%
|
181
+5%
|
188
+4%
|
193
+3%
|
197
+2%
|
199
+1%
|
200
+1%
|
204
+2%
|
208
+2%
|
214
+3%
|
220
+3%
|
224
+2%
|
230
+2%
|
234
+2%
|
238
+2%
|
241
+1%
|
243
+1%
|
250
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(51)
|
(34)
|
(29)
|
(27)
|
(27)
|
(30)
|
(31)
|
(30)
|
(28)
|
(25)
|
(25)
|
(24)
|
(23)
|
(22)
|
(21)
|
(20)
|
(20)
|
(19)
|
(18)
|
(17)
|
(17)
|
(16)
|
(16)
|
(16)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(14)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(16)
|
(17)
|
(18)
|
(20)
|
(23)
|
(28)
|
(32)
|
(35)
|
(35)
|
(28)
|
(27)
|
(39)
|
(39)
|
(40)
|
(42)
|
(43)
|
(45)
|
(46)
|
(48)
|
(50)
|
(52)
|
(55)
|
(57)
|
(61)
|
(68)
|
(80)
|
(85)
|
(93)
|
(94)
|
(90)
|
(90)
|
(87)
|
(86)
|
(86)
|
(88)
|
(92)
|
(96)
|
(100)
|
(105)
|
(111)
|
(117)
|
(124)
|
(129)
|
(130)
|
(131)
|
(131)
|
(133)
|
(134)
|
(135)
|
(137)
|
(139)
|
(141)
|
(144)
|
(147)
|
(150)
|
(152)
|
(155)
|
(162)
|
(173)
|
|
| Selling, General & Administrative |
(39)
|
(27)
|
(23)
|
(21)
|
(22)
|
(24)
|
(24)
|
(24)
|
(23)
|
(22)
|
(22)
|
(21)
|
(20)
|
(19)
|
(18)
|
(17)
|
(17)
|
(16)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(16)
|
(18)
|
(21)
|
(23)
|
(26)
|
(25)
|
(19)
|
(19)
|
(27)
|
(28)
|
(29)
|
(31)
|
(32)
|
(34)
|
(36)
|
(38)
|
(40)
|
(41)
|
(43)
|
(43)
|
(45)
|
(49)
|
(55)
|
(56)
|
(61)
|
(59)
|
(55)
|
(55)
|
(52)
|
(52)
|
(52)
|
(53)
|
(54)
|
(57)
|
(60)
|
(64)
|
(70)
|
(73)
|
(77)
|
(77)
|
(76)
|
(76)
|
(75)
|
(75)
|
(75)
|
(75)
|
(75)
|
(76)
|
(77)
|
(79)
|
(81)
|
(84)
|
(85)
|
(89)
|
(93)
|
(100)
|
|
| Research & Development |
(7)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(8)
|
(9)
|
(10)
|
(8)
|
(9)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(11)
|
(13)
|
(14)
|
(17)
|
(19)
|
(24)
|
(29)
|
(32)
|
(35)
|
(35)
|
(35)
|
(34)
|
(34)
|
(34)
|
(35)
|
(37)
|
(39)
|
(39)
|
(40)
|
(41)
|
(44)
|
(48)
|
(51)
|
(54)
|
(55)
|
(56)
|
(57)
|
(59)
|
(60)
|
(61)
|
(63)
|
(63)
|
(64)
|
(65)
|
(66)
|
(66)
|
(66)
|
(68)
|
(73)
|
|
| Depreciation & Amortization |
(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
|
0
|
0
|
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 |
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(42)
N/A
|
(13)
+68%
|
(5)
+66%
|
1
N/A
|
2
+157%
|
(1)
N/A
|
(4)
-282%
|
(5)
-19%
|
(5)
+10%
|
(2)
+67%
|
0
N/A
|
0
-33%
|
(0)
N/A
|
(1)
-167%
|
(2)
-138%
|
(3)
-47%
|
(3)
-14%
|
(4)
-38%
|
(3)
+23%
|
(2)
+35%
|
(2)
+18%
|
(1)
+72%
|
0
N/A
|
0
N/A
|
1
+250%
|
1
+14%
|
1
+38%
|
2
+36%
|
2
+33%
|
3
+25%
|
3
+28%
|
4
+22%
|
5
+21%
|
5
+13%
|
6
+11%
|
6
+5%
|
6
+2%
|
7
+6%
|
7
+1%
|
7
+1%
|
7
-3%
|
7
N/A
|
22
+224%
|
23
+5%
|
25
+8%
|
12
-51%
|
10
-19%
|
10
-2%
|
12
+25%
|
13
+5%
|
13
+4%
|
14
+5%
|
15
+9%
|
18
+18%
|
20
+15%
|
22
+9%
|
24
+10%
|
25
+2%
|
25
+2%
|
26
+4%
|
25
-5%
|
17
-31%
|
8
-55%
|
6
-28%
|
1
-82%
|
7
+630%
|
15
+108%
|
18
+15%
|
23
+31%
|
26
+15%
|
31
+17%
|
34
+11%
|
38
+10%
|
40
+6%
|
43
+7%
|
45
+5%
|
45
N/A
|
47
+5%
|
48
+2%
|
52
+9%
|
58
+11%
|
62
+7%
|
65
+6%
|
66
+1%
|
67
+1%
|
69
+4%
|
72
+4%
|
75
+5%
|
79
+5%
|
81
+2%
|
83
+3%
|
84
+2%
|
86
+3%
|
87
+0%
|
81
-6%
|
77
-5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(0)
|
1
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
2
|
4
|
4
|
4
|
4
|
4
|
|
| Non-Reccuring Items |
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
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
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Total Other Income |
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(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
|
(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
|
|
| Pre-Tax Income |
(48)
N/A
|
(18)
+63%
|
(7)
+59%
|
(1)
+82%
|
1
N/A
|
(4)
N/A
|
(6)
-59%
|
(6)
-8%
|
(6)
+9%
|
(2)
+62%
|
(2)
+27%
|
(2)
-25%
|
(3)
-50%
|
(5)
-53%
|
(6)
-33%
|
(7)
-15%
|
(8)
-9%
|
(7)
+4%
|
(8)
-12%
|
(7)
+12%
|
(6)
+14%
|
(4)
+44%
|
(3)
+29%
|
(3)
N/A
|
(2)
+12%
|
(2)
+14%
|
(3)
-42%
|
(2)
+11%
|
(2)
+17%
|
0
N/A
|
2
+467%
|
3
+76%
|
4
+30%
|
5
+15%
|
5
+9%
|
5
+10%
|
6
+9%
|
6
+7%
|
7
+3%
|
7
+3%
|
7
+1%
|
6
-16%
|
22
+282%
|
23
+6%
|
25
+9%
|
12
-51%
|
10
-20%
|
9
-5%
|
12
+33%
|
13
+2%
|
13
+4%
|
14
+6%
|
15
+7%
|
17
+15%
|
20
+15%
|
22
+10%
|
25
+12%
|
25
+3%
|
26
+3%
|
27
+4%
|
25
-6%
|
17
-33%
|
7
-62%
|
3
-49%
|
(2)
N/A
|
4
N/A
|
11
+187%
|
13
+20%
|
19
+42%
|
22
+16%
|
28
+24%
|
32
+15%
|
35
+11%
|
37
+5%
|
40
+9%
|
41
+3%
|
41
0%
|
44
+8%
|
45
+2%
|
50
+12%
|
57
+14%
|
62
+9%
|
64
+2%
|
64
+0%
|
66
+3%
|
66
+1%
|
71
+7%
|
74
+4%
|
77
+4%
|
81
+5%
|
85
+5%
|
88
+3%
|
90
+2%
|
91
+1%
|
86
-5%
|
81
-5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(3)
|
(2)
|
(1)
|
(2)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(9)
|
(7)
|
(7)
|
(7)
|
(8)
|
(10)
|
(11)
|
(11)
|
(11)
|
(13)
|
(13)
|
(14)
|
(15)
|
(14)
|
(15)
|
(16)
|
(16)
|
(18)
|
(18)
|
(17)
|
(16)
|
|
| Income from Continuing Operations |
(46)
|
(18)
|
(8)
|
(2)
|
(0)
|
(5)
|
(7)
|
(8)
|
(7)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(7)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(0)
|
2
|
3
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
6
|
22
|
23
|
25
|
12
|
10
|
9
|
12
|
12
|
12
|
13
|
15
|
16
|
18
|
19
|
20
|
20
|
21
|
22
|
20
|
13
|
4
|
1
|
(3)
|
2
|
8
|
10
|
14
|
16
|
21
|
23
|
27
|
28
|
31
|
33
|
34
|
37
|
38
|
42
|
47
|
51
|
53
|
53
|
53
|
53
|
57
|
59
|
63
|
66
|
69
|
71
|
72
|
73
|
69
|
65
|
|
| 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)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
(46)
N/A
|
(18)
+60%
|
(8)
+57%
|
(2)
+75%
|
(0)
+95%
|
(5)
-5 100%
|
(7)
-42%
|
(8)
-7%
|
(7)
+8%
|
(2)
+70%
|
(2)
+27%
|
(2)
-44%
|
(3)
-43%
|
(5)
-55%
|
(6)
-25%
|
(7)
-9%
|
(8)
-9%
|
(9)
-20%
|
(8)
+10%
|
(7)
+12%
|
(6)
+14%
|
(4)
+39%
|
(3)
+34%
|
(3)
N/A
|
(2)
+12%
|
(2)
-5%
|
(3)
-43%
|
(3)
+6%
|
(2)
+23%
|
(0)
+88%
|
2
N/A
|
3
+74%
|
4
+18%
|
4
+8%
|
5
+12%
|
5
+11%
|
6
+10%
|
6
+9%
|
6
+2%
|
7
+3%
|
7
+2%
|
6
-11%
|
22
+273%
|
23
+5%
|
25
+8%
|
12
-53%
|
10
-19%
|
9
-6%
|
12
+30%
|
12
+3%
|
12
+3%
|
13
+6%
|
15
+10%
|
16
+11%
|
18
+10%
|
19
+6%
|
20
+7%
|
20
+1%
|
21
+3%
|
21
+3%
|
19
-10%
|
12
-37%
|
3
-73%
|
1
-73%
|
0
-56%
|
5
+1 225%
|
11
+106%
|
13
+21%
|
14
+5%
|
16
+17%
|
21
+30%
|
23
+10%
|
26
+13%
|
28
+6%
|
30
+9%
|
32
+6%
|
34
+5%
|
37
+9%
|
38
+3%
|
42
+11%
|
47
+13%
|
51
+9%
|
53
+3%
|
53
+0%
|
53
-1%
|
53
+1%
|
56
+7%
|
59
+4%
|
62
+6%
|
66
+5%
|
69
+5%
|
71
+4%
|
72
+1%
|
73
+1%
|
68
-6%
|
64
-6%
|
|
| EPS (Diluted) |
-6.63
N/A
|
-3.96
+40%
|
-0.86
+78%
|
-0.21
+76%
|
-0.03
+86%
|
-1.03
-3 333%
|
-0.69
+33%
|
-0.73
-6%
|
-0.56
+23%
|
-0.2
+64%
|
-0.16
+20%
|
-0.22
-38%
|
-0.3
-36%
|
-0.46
-53%
|
-0.56
-22%
|
-0.61
-9%
|
-0.6
+2%
|
-0.76
-27%
|
-0.67
+12%
|
-0.57
+15%
|
-0.45
+21%
|
-0.29
+36%
|
-0.18
+38%
|
-0.18
N/A
|
-0.1
+44%
|
-0.13
-30%
|
-0.17
-31%
|
-0.14
+18%
|
-0.11
+21%
|
-0.02
+82%
|
0.1
N/A
|
0.16
+60%
|
0.19
+19%
|
0.19
N/A
|
0.22
+16%
|
0.24
+9%
|
0.26
+8%
|
0.28
+8%
|
0.27
-4%
|
0.18
-33%
|
0.2
+11%
|
0.19
-5%
|
0.52
+174%
|
0.56
+8%
|
0.59
+5%
|
0.28
-53%
|
0.22
-21%
|
0.21
-5%
|
0.27
+29%
|
0.24
-11%
|
0.27
+13%
|
0.28
+4%
|
0.3
+7%
|
0.33
+10%
|
0.37
+12%
|
0.38
+3%
|
0.41
+8%
|
0.41
N/A
|
0.42
+2%
|
0.44
+5%
|
0.39
-11%
|
0.25
-36%
|
0.07
-72%
|
0.02
-71%
|
0
N/A
|
0.1
N/A
|
0.21
+110%
|
0.26
+24%
|
0.28
+8%
|
0.31
+11%
|
0.41
+32%
|
0.46
+12%
|
0.52
+13%
|
0.55
+6%
|
0.59
+7%
|
0.62
+5%
|
0.65
+5%
|
0.66
+2%
|
0.7
+6%
|
0.76
+9%
|
0.85
+12%
|
0.93
+9%
|
0.95
+2%
|
0.95
N/A
|
0.95
N/A
|
0.95
N/A
|
1.02
+7%
|
1.06
+4%
|
1.12
+6%
|
1.17
+4%
|
1.23
+5%
|
1.27
+3%
|
1.29
+2%
|
1.3
+1%
|
1.22
-6%
|
1.15
-6%
|
|