Ultralife Corp
NASDAQ:ULBI
Income Statement
Earnings Waterfall
Ultralife Corp
Income Statement
Ultralife 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 | Apr-2005 | Jul-2005 | Oct-2005 | Dec-2005 | Apr-2006 | Jul-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 | 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 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-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 | 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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
0
|
2
|
2
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
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
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
|
| Revenue |
27
N/A
|
30
+11%
|
33
+8%
|
32
-2%
|
33
+4%
|
40
+20%
|
51
+29%
|
64
+25%
|
80
+24%
|
91
+14%
|
99
+9%
|
104
+5%
|
98
-5%
|
87
-12%
|
80
-8%
|
71
-11%
|
71
-1%
|
73
+4%
|
73
0%
|
81
+11%
|
94
+15%
|
108
+15%
|
121
+13%
|
131
+8%
|
136
+4%
|
155
+14%
|
208
+34%
|
242
+17%
|
243
+0%
|
245
+1%
|
197
-20%
|
171
-13%
|
154
-10%
|
169
+9%
|
163
-4%
|
171
+5%
|
167
-3%
|
158
-5%
|
168
+6%
|
152
-9%
|
136
-11%
|
134
-1%
|
110
-18%
|
101
-8%
|
102
+1%
|
95
-6%
|
94
-2%
|
88
-6%
|
79
-10%
|
73
-7%
|
71
-3%
|
67
-6%
|
67
0%
|
70
+6%
|
74
+5%
|
77
+4%
|
76
-1%
|
78
+2%
|
79
+2%
|
80
+1%
|
83
+3%
|
84
+1%
|
83
-1%
|
85
+2%
|
86
+1%
|
87
+1%
|
89
+3%
|
89
-1%
|
87
-2%
|
83
-5%
|
90
+8%
|
97
+8%
|
107
+10%
|
114
+6%
|
113
-1%
|
110
-3%
|
108
-2%
|
108
+0%
|
106
-2%
|
103
-2%
|
98
-5%
|
103
+4%
|
108
+5%
|
119
+11%
|
132
+10%
|
133
+1%
|
144
+8%
|
150
+4%
|
159
+6%
|
169
+6%
|
169
+0%
|
165
-2%
|
164
0%
|
173
+5%
|
179
+3%
|
187
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(29)
|
(31)
|
(31)
|
(30)
|
(30)
|
(34)
|
(42)
|
(52)
|
(62)
|
(71)
|
(77)
|
(80)
|
(78)
|
(71)
|
(67)
|
(60)
|
(58)
|
(59)
|
(59)
|
(65)
|
(76)
|
(87)
|
(96)
|
(103)
|
(107)
|
(123)
|
(163)
|
(189)
|
(188)
|
(191)
|
(157)
|
(136)
|
(119)
|
(130)
|
(122)
|
(125)
|
(120)
|
(117)
|
(124)
|
(114)
|
(102)
|
(98)
|
(81)
|
(73)
|
(73)
|
(67)
|
(65)
|
(61)
|
(56)
|
(53)
|
(51)
|
(48)
|
(47)
|
(49)
|
(51)
|
(53)
|
(53)
|
(54)
|
(56)
|
(56)
|
(57)
|
(58)
|
(57)
|
(58)
|
(59)
|
(60)
|
(63)
|
(62)
|
(62)
|
(60)
|
(64)
|
(69)
|
(76)
|
(80)
|
(80)
|
(79)
|
(79)
|
(79)
|
(78)
|
(77)
|
(74)
|
(78)
|
(83)
|
(93)
|
(102)
|
(104)
|
(111)
|
(114)
|
(119)
|
(125)
|
(125)
|
(122)
|
(122)
|
(130)
|
(135)
|
(142)
|
|
| Gross Profit |
(2)
N/A
|
(0)
+81%
|
1
N/A
|
2
+48%
|
3
+50%
|
5
+77%
|
9
+71%
|
13
+43%
|
17
+36%
|
20
+18%
|
23
+11%
|
24
+4%
|
20
-14%
|
16
-21%
|
13
-18%
|
11
-19%
|
12
+16%
|
14
+16%
|
14
+1%
|
16
+11%
|
17
+9%
|
21
+21%
|
25
+20%
|
28
+12%
|
29
+2%
|
32
+12%
|
44
+37%
|
53
+20%
|
56
+5%
|
54
-3%
|
40
-26%
|
35
-13%
|
35
+2%
|
39
+10%
|
41
+6%
|
46
+12%
|
47
+2%
|
41
-12%
|
44
+6%
|
38
-13%
|
34
-10%
|
36
+5%
|
29
-20%
|
28
-4%
|
29
+3%
|
29
-1%
|
29
+0%
|
26
-7%
|
23
-15%
|
21
-9%
|
20
-2%
|
19
-8%
|
19
+4%
|
21
+8%
|
23
+8%
|
24
+6%
|
23
-3%
|
24
+2%
|
24
+0%
|
24
+0%
|
25
+5%
|
26
+2%
|
26
+1%
|
26
+1%
|
26
+0%
|
27
+2%
|
27
+1%
|
27
-1%
|
26
-4%
|
23
-9%
|
26
+10%
|
28
+7%
|
31
+13%
|
33
+7%
|
33
-3%
|
31
-4%
|
29
-6%
|
29
-1%
|
28
-2%
|
27
-5%
|
25
-8%
|
25
+0%
|
25
+2%
|
27
+6%
|
29
+10%
|
30
+2%
|
33
+10%
|
36
+9%
|
39
+9%
|
43
+10%
|
44
+2%
|
43
-2%
|
42
-2%
|
44
+3%
|
44
+0%
|
45
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(12)
|
(13)
|
(12)
|
(25)
|
(25)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(17)
|
(20)
|
(24)
|
(27)
|
(27)
|
(29)
|
(31)
|
(34)
|
(38)
|
(36)
|
(41)
|
(44)
|
(44)
|
(39)
|
(42)
|
(37)
|
(35)
|
(35)
|
(35)
|
(36)
|
(34)
|
(32)
|
(31)
|
(29)
|
(28)
|
(29)
|
(27)
|
(26)
|
(25)
|
(23)
|
(23)
|
(22)
|
(21)
|
(21)
|
(21)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(19)
|
(19)
|
(19)
|
(20)
|
(22)
|
(24)
|
(25)
|
(25)
|
(24)
|
(23)
|
(22)
|
(23)
|
(23)
|
(25)
|
(26)
|
(27)
|
(28)
|
(29)
|
(29)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(31)
|
(31)
|
(33)
|
(34)
|
(37)
|
|
| Selling, General & Administrative |
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(11)
|
(11)
|
(11)
|
(13)
|
(15)
|
(18)
|
(19)
|
(20)
|
(22)
|
(23)
|
(26)
|
(29)
|
(28)
|
(32)
|
(34)
|
(34)
|
(29)
|
(32)
|
(28)
|
(26)
|
(26)
|
(25)
|
(26)
|
(25)
|
(23)
|
(22)
|
(21)
|
(20)
|
(21)
|
(20)
|
(20)
|
(19)
|
(17)
|
(17)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(19)
|
(20)
|
(21)
|
(21)
|
(21)
|
(22)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(24)
|
(25)
|
|
| Research & Development |
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(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)
|
(1)
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(14)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(14)
N/A
|
(13)
+10%
|
(11)
+17%
|
(23)
-115%
|
(22)
+7%
|
(5)
+78%
|
(1)
+76%
|
2
N/A
|
6
+214%
|
9
+46%
|
10
+20%
|
11
+4%
|
7
-36%
|
2
-74%
|
(2)
N/A
|
(5)
-189%
|
(3)
+38%
|
(1)
+67%
|
(1)
+27%
|
(1)
-91%
|
(3)
-127%
|
(3)
+13%
|
(1)
+48%
|
1
N/A
|
(0)
N/A
|
2
N/A
|
10
+517%
|
15
+52%
|
19
+30%
|
13
-35%
|
(4)
N/A
|
(9)
-159%
|
(4)
+62%
|
(3)
+5%
|
4
N/A
|
10
+161%
|
12
+14%
|
6
-48%
|
8
+33%
|
4
-55%
|
2
-35%
|
5
+126%
|
(1)
N/A
|
(0)
+36%
|
(0)
+71%
|
2
N/A
|
3
+68%
|
2
-42%
|
(1)
N/A
|
(2)
-250%
|
(2)
+26%
|
(2)
-46%
|
(1)
+38%
|
0
N/A
|
3
+455%
|
4
+47%
|
4
-9%
|
3
-15%
|
3
-11%
|
3
-1%
|
4
+44%
|
5
+35%
|
6
+16%
|
6
+2%
|
7
+7%
|
7
+8%
|
7
+4%
|
8
+3%
|
7
-12%
|
5
-28%
|
6
+30%
|
6
-3%
|
7
+24%
|
8
+12%
|
8
-9%
|
7
-8%
|
6
-18%
|
7
+19%
|
6
-18%
|
4
-27%
|
0
N/A
|
(1)
N/A
|
(2)
-25%
|
(1)
+13%
|
0
N/A
|
0
+350%
|
3
+640%
|
6
+82%
|
9
+56%
|
14
+43%
|
14
+2%
|
12
-10%
|
11
-9%
|
11
-5%
|
9
-14%
|
8
-15%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
|
| Non-Reccuring Items |
0
|
0
|
(14)
|
0
|
0
|
(14)
|
0
|
1
|
1
|
1
|
(3)
|
(4)
|
(2)
|
(6)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(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
|
|
| Total Other Income |
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
1
|
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
|
0
|
0
|
1
|
0
|
0
|
2
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(15)
N/A
|
(14)
+11%
|
(26)
-88%
|
(24)
+7%
|
(22)
+9%
|
(20)
+12%
|
(2)
+92%
|
3
N/A
|
7
+127%
|
10
+45%
|
7
-26%
|
7
-7%
|
1
-82%
|
(4)
N/A
|
(4)
+7%
|
(7)
-82%
|
(4)
+42%
|
(2)
+54%
|
(1)
+33%
|
(2)
-70%
|
(4)
-88%
|
(4)
-6%
|
(3)
+20%
|
(1)
+75%
|
6
N/A
|
8
+41%
|
17
+103%
|
22
+30%
|
20
-9%
|
13
-36%
|
(4)
N/A
|
(9)
-134%
|
(5)
+47%
|
(5)
-2%
|
2
N/A
|
9
+276%
|
11
+18%
|
6
-47%
|
8
+39%
|
3
-60%
|
2
-37%
|
5
+142%
|
(1)
N/A
|
(1)
+15%
|
(1)
+35%
|
1
N/A
|
2
+115%
|
1
-48%
|
(1)
N/A
|
(2)
-184%
|
(2)
+26%
|
(3)
-51%
|
(2)
+29%
|
(0)
+99%
|
2
N/A
|
4
+67%
|
3
-11%
|
3
-10%
|
3
-13%
|
2
-3%
|
4
+47%
|
5
+38%
|
6
+16%
|
6
+2%
|
6
+8%
|
7
+7%
|
7
+7%
|
8
+4%
|
7
-12%
|
5
-26%
|
6
+25%
|
6
-6%
|
7
+18%
|
8
+13%
|
7
-10%
|
6
-7%
|
7
+9%
|
7
-7%
|
5
-17%
|
4
-26%
|
(0)
N/A
|
(1)
-630%
|
(2)
-27%
|
(1)
+24%
|
(0)
+71%
|
(1)
-25%
|
4
N/A
|
6
+59%
|
9
+62%
|
13
+45%
|
12
-7%
|
11
-11%
|
8
-24%
|
7
-14%
|
4
-38%
|
2
-48%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
21
|
21
|
20
|
20
|
(1)
|
(1)
|
0
|
1
|
(24)
|
(24)
|
(23)
|
(24)
|
(0)
|
(0)
|
(3)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
18
|
18
|
18
|
18
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(15)
|
(14)
|
(26)
|
(24)
|
(22)
|
(20)
|
(2)
|
3
|
6
|
9
|
7
|
7
|
22
|
18
|
16
|
14
|
(4)
|
(3)
|
(1)
|
(1)
|
(28)
|
(28)
|
(26)
|
(25)
|
6
|
8
|
13
|
18
|
16
|
9
|
(5)
|
(10)
|
(5)
|
(5)
|
2
|
9
|
11
|
6
|
8
|
4
|
2
|
4
|
(2)
|
(2)
|
(1)
|
0
|
2
|
1
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(0)
|
2
|
3
|
3
|
3
|
2
|
2
|
4
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
25
|
23
|
24
|
23
|
5
|
6
|
5
|
5
|
5
|
5
|
4
|
3
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
3
|
4
|
7
|
10
|
10
|
9
|
6
|
5
|
3
|
2
|
|
| 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) |
(15)
N/A
|
(14)
+11%
|
(26)
-88%
|
(24)
+7%
|
(22)
+9%
|
(20)
+12%
|
(2)
+92%
|
3
N/A
|
6
+120%
|
9
+47%
|
7
-27%
|
7
-5%
|
22
+243%
|
18
-21%
|
16
-6%
|
14
-17%
|
(4)
N/A
|
(3)
+38%
|
(1)
+58%
|
(1)
-34%
|
(28)
-1 746%
|
(28)
-1%
|
(26)
+4%
|
(25)
+6%
|
6
N/A
|
8
+44%
|
13
+63%
|
18
+36%
|
14
-23%
|
9
-37%
|
(5)
N/A
|
(10)
-113%
|
(9)
+7%
|
(6)
+30%
|
1
N/A
|
6
+968%
|
(6)
N/A
|
(12)
-96%
|
(12)
+3%
|
(15)
-27%
|
(2)
+86%
|
2
N/A
|
(2)
N/A
|
(1)
+21%
|
(2)
-36%
|
0
N/A
|
1
+333%
|
0
-73%
|
(1)
N/A
|
(3)
-194%
|
(2)
+27%
|
(3)
-49%
|
(2)
+28%
|
(0)
+86%
|
2
N/A
|
3
+74%
|
3
-10%
|
3
-9%
|
2
-13%
|
2
-1%
|
4
+54%
|
5
+39%
|
6
+13%
|
6
+1%
|
8
+36%
|
8
+7%
|
9
+7%
|
9
+4%
|
25
+177%
|
23
-7%
|
24
+3%
|
23
-2%
|
5
-78%
|
6
+13%
|
5
-10%
|
5
-9%
|
5
+9%
|
5
-7%
|
4
-18%
|
3
-25%
|
(0)
N/A
|
(1)
-440%
|
(1)
-28%
|
(1)
+25%
|
(0)
+90%
|
(0)
-200%
|
3
N/A
|
4
+62%
|
7
+76%
|
10
+45%
|
10
-4%
|
9
-11%
|
6
-30%
|
5
-16%
|
3
-40%
|
2
-46%
|
|
| EPS (Diluted) |
-1.25
N/A
|
-1.12
+10%
|
-2.11
-88%
|
-1.84
+13%
|
-1.73
+6%
|
-1.52
+12%
|
-0.13
+91%
|
0.2
N/A
|
0.46
+130%
|
0.62
+35%
|
0.48
-23%
|
0.43
-10%
|
1.48
+244%
|
1.22
-18%
|
1.14
-7%
|
0.93
-18%
|
-0.3
N/A
|
-0.18
+40%
|
-0.07
+61%
|
-0.09
-29%
|
-1.84
-1 944%
|
-1.83
+1%
|
-1.72
+6%
|
-1.66
+3%
|
0.37
N/A
|
0.47
+27%
|
0.75
+60%
|
1.02
+36%
|
0.77
-25%
|
0.5
-35%
|
-0.29
N/A
|
-0.59
-103%
|
-0.54
+8%
|
-0.37
+31%
|
0.03
N/A
|
0.32
+967%
|
-0.36
N/A
|
-0.7
-94%
|
-0.67
+4%
|
-0.85
-27%
|
-0.12
+86%
|
0.12
N/A
|
-0.08
N/A
|
-0.08
N/A
|
-0.09
-12%
|
0.03
N/A
|
0.1
+233%
|
0.02
-80%
|
-0.06
N/A
|
-0.15
-150%
|
-0.1
+33%
|
-0.16
-60%
|
-0.12
+25%
|
-0.02
+83%
|
0.11
N/A
|
0.2
+82%
|
0.17
-15%
|
0.17
N/A
|
0.15
-12%
|
0.15
N/A
|
0.23
+53%
|
0.32
+39%
|
0.36
+12%
|
0.36
N/A
|
0.47
+31%
|
0.5
+6%
|
0.52
+4%
|
0.54
+4%
|
1.53
+183%
|
1.44
-6%
|
1.48
+3%
|
1.45
-2%
|
0.32
-78%
|
0.37
+16%
|
0.33
-11%
|
0.3
-9%
|
0.33
+10%
|
0.3
-9%
|
0.25
-17%
|
0.18
-28%
|
-0.01
N/A
|
-0.07
-600%
|
-0.09
-29%
|
-0.06
+33%
|
-0.01
+83%
|
-0.01
N/A
|
0.17
N/A
|
0.26
+53%
|
0.44
+69%
|
0.64
+45%
|
0.61
-5%
|
0.54
-11%
|
0.38
-30%
|
0.32
-16%
|
0.19
-41%
|
0.1
-47%
|
|