Sypris Solutions Inc
NASDAQ:SYPR
Income Statement
Earnings Waterfall
Sypris Solutions Inc
Income Statement
Sypris Solutions 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 | Apr-2007 | Jul-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Apr-2009 | Jul-2009 | Oct-2009 | Dec-2009 | Apr-2010 | Jul-2010 | Oct-2010 | Dec-2010 | Apr-2011 | Jul-2011 | Oct-2011 | Dec-2011 | Apr-2012 | Jul-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Apr-2015 | Jul-2015 | Oct-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Apr-2018 | Jul-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Apr-2020 | Jul-2020 | Oct-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Oct-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
|
1
|
2
|
5
|
5
|
4
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
|
| Revenue |
255
N/A
|
259
+2%
|
269
+4%
|
275
+2%
|
274
-1%
|
270
-1%
|
267
-1%
|
265
-1%
|
277
+4%
|
307
+11%
|
332
+8%
|
382
+15%
|
425
+11%
|
460
+8%
|
490
+6%
|
512
+5%
|
523
+2%
|
529
+1%
|
535
+1%
|
520
-3%
|
498
-4%
|
479
-4%
|
463
-3%
|
442
-5%
|
436
-1%
|
418
-4%
|
398
-5%
|
379
-5%
|
356
-6%
|
331
-7%
|
304
-8%
|
281
-8%
|
266
-5%
|
261
-2%
|
255
-2%
|
266
+4%
|
267
+0%
|
280
+5%
|
302
+8%
|
319
+6%
|
336
+5%
|
356
+6%
|
370
+4%
|
358
-3%
|
342
-5%
|
324
-5%
|
307
-5%
|
304
-1%
|
311
+2%
|
317
+2%
|
328
+3%
|
341
+4%
|
355
+4%
|
308
-13%
|
255
-17%
|
203
-20%
|
145
-29%
|
135
-7%
|
118
-13%
|
101
-14%
|
92
-9%
|
83
-9%
|
81
-3%
|
81
N/A
|
82
+2%
|
84
+2%
|
86
+2%
|
86
0%
|
88
+3%
|
88
0%
|
89
+2%
|
90
+1%
|
88
-3%
|
91
+3%
|
84
-8%
|
83
0%
|
82
-1%
|
80
-3%
|
89
+11%
|
92
+4%
|
97
+6%
|
104
+6%
|
107
+3%
|
106
0%
|
110
+4%
|
116
+6%
|
123
+6%
|
131
+7%
|
136
+4%
|
139
+2%
|
175
+25%
|
177
+1%
|
140
-21%
|
170
+21%
|
130
-23%
|
123
-5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(211)
|
(215)
|
(223)
|
(226)
|
(224)
|
(222)
|
(219)
|
(221)
|
(231)
|
(257)
|
(282)
|
(325)
|
(372)
|
(410)
|
(439)
|
(462)
|
(471)
|
(476)
|
(486)
|
(477)
|
(457)
|
(439)
|
(425)
|
(404)
|
(396)
|
(380)
|
(360)
|
(349)
|
(337)
|
(320)
|
(297)
|
(272)
|
(250)
|
(240)
|
(233)
|
(242)
|
(242)
|
(252)
|
(271)
|
(285)
|
(300)
|
(317)
|
(325)
|
(314)
|
(298)
|
(284)
|
(272)
|
(272)
|
(281)
|
(284)
|
(293)
|
(306)
|
(316)
|
(283)
|
(241)
|
(195)
|
(145)
|
(131)
|
(113)
|
(99)
|
(91)
|
(83)
|
(80)
|
(79)
|
(79)
|
(78)
|
(79)
|
(78)
|
(80)
|
(81)
|
(82)
|
(82)
|
(78)
|
(78)
|
(73)
|
(71)
|
(70)
|
(70)
|
(76)
|
(80)
|
(83)
|
(87)
|
(90)
|
(92)
|
(95)
|
(102)
|
(107)
|
(114)
|
(119)
|
(123)
|
(123)
|
(123)
|
(120)
|
(114)
|
(113)
|
(110)
|
|
| Gross Profit |
44
N/A
|
45
+2%
|
47
+4%
|
49
+6%
|
50
+0%
|
48
-2%
|
49
+0%
|
44
-9%
|
46
+4%
|
51
+10%
|
51
N/A
|
57
+13%
|
53
-6%
|
51
-5%
|
51
+2%
|
51
-1%
|
51
+1%
|
53
+3%
|
49
-7%
|
44
-11%
|
41
-6%
|
40
-2%
|
38
-7%
|
38
+1%
|
40
+5%
|
38
-6%
|
38
N/A
|
31
-19%
|
20
-36%
|
11
-46%
|
7
-31%
|
9
+24%
|
16
+80%
|
21
+33%
|
21
+1%
|
23
+9%
|
25
+6%
|
27
+9%
|
31
+13%
|
34
+10%
|
35
+4%
|
40
+13%
|
45
+13%
|
44
-2%
|
44
0%
|
39
-10%
|
34
-12%
|
32
-6%
|
30
-7%
|
33
+8%
|
35
+8%
|
36
+3%
|
39
+8%
|
25
-36%
|
14
-43%
|
9
-40%
|
0
-96%
|
4
+1 300%
|
5
+17%
|
2
-63%
|
1
-61%
|
(0)
N/A
|
1
N/A
|
2
+260%
|
3
+67%
|
6
+90%
|
7
+23%
|
8
+7%
|
8
+1%
|
6
-16%
|
8
+17%
|
9
+15%
|
10
+15%
|
13
+28%
|
11
-15%
|
12
+11%
|
12
+1%
|
10
-17%
|
12
+22%
|
13
+4%
|
15
+13%
|
17
+19%
|
17
-3%
|
15
-12%
|
15
+1%
|
15
-2%
|
16
+6%
|
18
+13%
|
17
-1%
|
16
-7%
|
20
+24%
|
22
+10%
|
20
-9%
|
23
+17%
|
17
-26%
|
13
-23%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(31)
|
(30)
|
(31)
|
(31)
|
(31)
|
(31)
|
(30)
|
(30)
|
(31)
|
(33)
|
(34)
|
(36)
|
(40)
|
(40)
|
(41)
|
(40)
|
(39)
|
(40)
|
(39)
|
(40)
|
(40)
|
(41)
|
(41)
|
(42)
|
(44)
|
(41)
|
(41)
|
(39)
|
(36)
|
(35)
|
(34)
|
(33)
|
(31)
|
(29)
|
(28)
|
(28)
|
(30)
|
(31)
|
(32)
|
(33)
|
(32)
|
(32)
|
(33)
|
(34)
|
(35)
|
(35)
|
(35)
|
(35)
|
(34)
|
(34)
|
(34)
|
(34)
|
(36)
|
(37)
|
(36)
|
(33)
|
(29)
|
(26)
|
(24)
|
(23)
|
(22)
|
(20)
|
(18)
|
(15)
|
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(14)
|
(14)
|
(13)
|
(13)
|
(12)
|
(11)
|
(12)
|
(12)
|
(13)
|
(9)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
(16)
|
(15)
|
|
| Selling, General & Administrative |
(26)
|
(26)
|
(26)
|
(28)
|
(27)
|
(27)
|
(27)
|
(26)
|
(27)
|
(29)
|
(30)
|
(32)
|
(35)
|
(36)
|
(36)
|
(36)
|
(36)
|
(37)
|
(37)
|
(38)
|
(37)
|
(38)
|
(38)
|
(38)
|
(41)
|
(38)
|
(38)
|
(35)
|
(32)
|
(32)
|
(30)
|
(29)
|
(28)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(28)
|
(28)
|
(29)
|
(30)
|
(30)
|
(31)
|
(30)
|
(30)
|
(30)
|
(31)
|
(31)
|
(33)
|
(33)
|
(36)
|
(37)
|
(35)
|
(33)
|
(28)
|
(25)
|
(23)
|
(23)
|
(22)
|
(19)
|
(18)
|
(15)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(14)
|
(14)
|
(13)
|
(13)
|
(12)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(17)
|
(17)
|
(18)
|
(17)
|
(16)
|
(16)
|
(15)
|
|
| Research & Development |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(3)
|
(4)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(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
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
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
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
13
N/A
|
14
+8%
|
16
+13%
|
18
+14%
|
19
+4%
|
18
-5%
|
18
+1%
|
14
-23%
|
15
+6%
|
18
+19%
|
16
-8%
|
21
+28%
|
14
-33%
|
10
-25%
|
11
+3%
|
11
+2%
|
12
+12%
|
13
+6%
|
10
-24%
|
4
-62%
|
1
-62%
|
(1)
N/A
|
(3)
-433%
|
(4)
-22%
|
(4)
-3%
|
(4)
+8%
|
(4)
+5%
|
(8)
-134%
|
(16)
-94%
|
(25)
-57%
|
(27)
-7%
|
(24)
+11%
|
(15)
+37%
|
(8)
+48%
|
(7)
+13%
|
(5)
+32%
|
(5)
-11%
|
(4)
+25%
|
(1)
+74%
|
1
N/A
|
3
+183%
|
7
+115%
|
12
+58%
|
10
-12%
|
9
-11%
|
5
-50%
|
(1)
N/A
|
(2)
-229%
|
(4)
-52%
|
(1)
+69%
|
1
N/A
|
2
+62%
|
3
+29%
|
(12)
N/A
|
(22)
-75%
|
(25)
-16%
|
(28)
-14%
|
(22)
+24%
|
(19)
+13%
|
(21)
-13%
|
(22)
-2%
|
(20)
+8%
|
(17)
+14%
|
(13)
+22%
|
(10)
+25%
|
(7)
+31%
|
(5)
+23%
|
(5)
+13%
|
(3)
+38%
|
(4)
-52%
|
(4)
+16%
|
(3)
+24%
|
(4)
-36%
|
(1)
+76%
|
(2)
-144%
|
(1)
+73%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
1
+50%
|
2
+217%
|
8
+305%
|
3
-58%
|
1
-81%
|
0
-33%
|
(0)
N/A
|
1
N/A
|
2
+250%
|
1
-54%
|
(1)
N/A
|
(0)
+36%
|
1
N/A
|
3
+118%
|
4
+42%
|
1
-65%
|
(2)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(3)
|
(4)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
3
|
3
|
4
|
5
|
(1)
|
(112)
|
(114)
|
(116)
|
(117)
|
(8)
|
(6)
|
(5)
|
(5)
|
(2)
|
1
|
2
|
3
|
3
|
(1)
|
(0)
|
0
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
26
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
4
|
4
|
4
|
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
|
18
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
4
|
4
|
5
|
4
|
3
|
2
|
1
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
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
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
19
|
19
|
19
|
(1)
|
1
|
0
|
7
|
0
|
5
|
6
|
(1)
|
0
|
0
|
0
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
8
|
(0)
|
11
|
10
|
34
|
6
|
32
|
32
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
(1)
|
1
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
|
| Pre-Tax Income |
9
N/A
|
10
+11%
|
13
+22%
|
15
+20%
|
16
+9%
|
16
-3%
|
16
+1%
|
12
-25%
|
13
+8%
|
16
+24%
|
15
-7%
|
19
+29%
|
12
-38%
|
8
-36%
|
7
-7%
|
6
-13%
|
8
+23%
|
8
+4%
|
4
-44%
|
(2)
N/A
|
(4)
-133%
|
(5)
-49%
|
(9)
-65%
|
(4)
+53%
|
(5)
-13%
|
(4)
+20%
|
(1)
+78%
|
(12)
-1 350%
|
(132)
-1 035%
|
(144)
-9%
|
(148)
-3%
|
(146)
+1%
|
(9)
+94%
|
1
N/A
|
3
+560%
|
8
+136%
|
(9)
N/A
|
(4)
+60%
|
(1)
+74%
|
8
N/A
|
11
+35%
|
15
+32%
|
21
+42%
|
14
-32%
|
13
-12%
|
0
-98%
|
(6)
N/A
|
(8)
-42%
|
(10)
-23%
|
(1)
+86%
|
1
N/A
|
2
+183%
|
3
+100%
|
(13)
N/A
|
(22)
-78%
|
(20)
+9%
|
(25)
-24%
|
(17)
+32%
|
(14)
+19%
|
5
N/A
|
6
+21%
|
8
+29%
|
10
+26%
|
(14)
N/A
|
(11)
+19%
|
(10)
+13%
|
(6)
+40%
|
(5)
+14%
|
(4)
+27%
|
(5)
-32%
|
(4)
+12%
|
(4)
+19%
|
(4)
-14%
|
(1)
+70%
|
(3)
-150%
|
(1)
+60%
|
(1)
-8%
|
(3)
-92%
|
2
N/A
|
2
+16%
|
4
+82%
|
6
+53%
|
2
-72%
|
(1)
N/A
|
(2)
-25%
|
(2)
-47%
|
(2)
+27%
|
0
N/A
|
(1)
N/A
|
(3)
-233%
|
(3)
+6%
|
(1)
+49%
|
0
N/A
|
1
+5 554%
|
(1)
N/A
|
(2)
-56%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
2
|
3
|
4
|
3
|
2
|
2
|
0
|
1
|
1
|
1
|
1
|
5
|
3
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
0
|
(1)
|
(1)
|
(1)
|
(5)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
20
|
20
|
20
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
6
|
7
|
9
|
11
|
11
|
11
|
11
|
8
|
8
|
10
|
9
|
13
|
8
|
6
|
6
|
5
|
5
|
6
|
3
|
(1)
|
(1)
|
(2)
|
(4)
|
(1)
|
(2)
|
(2)
|
(0)
|
(11)
|
(130)
|
(142)
|
(148)
|
(142)
|
(5)
|
4
|
7
|
7
|
(10)
|
(5)
|
(2)
|
5
|
8
|
11
|
18
|
13
|
10
|
(2)
|
(8)
|
(11)
|
(10)
|
(2)
|
0
|
1
|
(1)
|
(16)
|
(25)
|
(24)
|
(27)
|
(19)
|
(16)
|
5
|
6
|
8
|
10
|
(14)
|
9
|
10
|
14
|
15
|
(4)
|
(5)
|
(4)
|
(3)
|
(4)
|
(1)
|
(3)
|
2
|
2
|
0
|
5
|
1
|
3
|
5
|
0
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(4)
|
(4)
|
(3)
|
(2)
|
(0)
|
(2)
|
(2)
|
|
| Net Income (Common) |
6
N/A
|
7
+13%
|
9
+22%
|
11
+19%
|
11
+9%
|
11
-4%
|
11
-1%
|
8
-26%
|
8
N/A
|
10
+25%
|
9
-7%
|
13
+33%
|
8
-34%
|
6
-33%
|
6
N/A
|
5
-14%
|
5
+10%
|
6
+6%
|
3
-43%
|
(1)
N/A
|
(1)
-133%
|
(2)
-71%
|
(4)
-79%
|
(1)
+79%
|
(2)
-133%
|
(2)
+29%
|
(0)
+93%
|
(11)
-10 400%
|
(131)
-1 144%
|
(142)
-9%
|
(148)
-4%
|
(142)
+4%
|
3
N/A
|
12
+346%
|
14
+22%
|
14
-1%
|
(10)
N/A
|
(6)
+43%
|
(3)
+48%
|
5
N/A
|
8
+63%
|
11
+40%
|
16
+54%
|
5
-71%
|
3
-45%
|
(9)
N/A
|
(15)
-63%
|
(11)
+26%
|
(10)
+9%
|
(2)
+83%
|
0
N/A
|
1
+800%
|
(1)
N/A
|
(16)
-1 233%
|
(25)
-54%
|
(24)
+4%
|
(27)
-14%
|
(19)
+29%
|
(16)
+17%
|
5
N/A
|
6
+13%
|
8
+31%
|
10
+27%
|
(14)
N/A
|
(11)
+24%
|
(9)
+15%
|
(5)
+42%
|
(5)
+15%
|
(4)
+22%
|
(5)
-34%
|
(4)
+15%
|
(3)
+18%
|
(4)
-18%
|
(1)
+67%
|
(3)
-138%
|
2
N/A
|
2
-15%
|
0
-76%
|
5
+1 025%
|
1
-71%
|
3
+123%
|
5
+62%
|
0
-94%
|
(2)
N/A
|
(3)
-14%
|
(3)
-16%
|
(2)
+28%
|
(1)
+76%
|
(2)
-219%
|
(4)
-132%
|
(4)
-5%
|
(3)
+25%
|
(2)
+42%
|
(0)
+78%
|
(2)
-569%
|
(2)
+5%
|
|
| EPS (Diluted) |
0.63
N/A
|
0.67
+6%
|
0.59
-12%
|
0.71
+20%
|
0.84
+18%
|
0.76
-10%
|
0.76
N/A
|
0.54
-29%
|
0.55
+2%
|
0.64
+16%
|
0.5
-22%
|
0.68
+36%
|
0.47
-31%
|
0.31
-34%
|
0.31
N/A
|
0.26
-16%
|
0.29
+12%
|
0.31
+7%
|
0.18
-42%
|
-0.02
N/A
|
-0.08
-300%
|
-0.12
-50%
|
-0.23
-92%
|
-0.05
+78%
|
-0.12
-140%
|
-0.09
+25%
|
-0.02
+78%
|
-0.59
-2 850%
|
-7.1
-1 103%
|
-7.75
-9%
|
-8.01
-3%
|
-7.68
+4%
|
0.14
N/A
|
0.62
+343%
|
0.75
+21%
|
0.75
N/A
|
-0.54
N/A
|
-0.3
+44%
|
-0.15
+50%
|
0.26
N/A
|
0.39
+50%
|
0.56
+44%
|
0.83
+48%
|
0.23
-72%
|
0.13
-43%
|
-0.46
N/A
|
-0.76
-65%
|
-0.56
+26%
|
-0.51
+9%
|
-0.1
+80%
|
0
N/A
|
0.04
N/A
|
-0.06
N/A
|
-0.8
-1 233%
|
-1.25
-56%
|
-1.2
+4%
|
-1.38
-15%
|
-0.98
+29%
|
-0.81
+17%
|
0.26
N/A
|
0.3
+15%
|
0.4
+33%
|
0.48
+20%
|
-0.7
N/A
|
-0.53
+24%
|
-0.44
+17%
|
-0.25
+43%
|
-0.21
+16%
|
-0.17
+19%
|
-0.23
-35%
|
-0.2
+13%
|
-0.16
+20%
|
-0.19
-19%
|
-0.05
+74%
|
-0.14
-180%
|
0.1
N/A
|
0.08
-20%
|
0.01
-88%
|
0.2
+1 900%
|
0.04
-80%
|
0.13
+225%
|
0.21
+62%
|
0.01
-95%
|
-0.1
N/A
|
-0.11
-10%
|
-0.13
-18%
|
-0.09
+31%
|
-0.02
+78%
|
-0.07
-250%
|
-0.17
-143%
|
-0.18
-6%
|
-0.13
+28%
|
-0.08
+38%
|
-0.01
+88%
|
-0.11
-1 000%
|
-0.1
+9%
|
|