Ampco-Pittsburgh Corp
NYSE:AP
Income Statement
Earnings Waterfall
Ampco-Pittsburgh Corp
Income Statement
Ampco-Pittsburgh 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 | 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 |
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
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
|
2
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
7
|
8
|
9
|
9
|
10
|
11
|
11
|
12
|
12
|
11
|
11
|
|
| Revenue |
192
N/A
|
190
-1%
|
179
-6%
|
173
-3%
|
188
+8%
|
177
-6%
|
177
+0%
|
173
-3%
|
180
+4%
|
184
+2%
|
192
+4%
|
199
+4%
|
203
+2%
|
215
+6%
|
224
+4%
|
229
+3%
|
247
+8%
|
257
+4%
|
270
+5%
|
293
+8%
|
302
+3%
|
321
+6%
|
334
+4%
|
342
+2%
|
347
+1%
|
357
+3%
|
371
+4%
|
390
+5%
|
395
+1%
|
383
-3%
|
355
-7%
|
321
-10%
|
299
-7%
|
296
-1%
|
304
+3%
|
311
+2%
|
327
+5%
|
334
+2%
|
346
+4%
|
341
-2%
|
345
+1%
|
329
-4%
|
304
-8%
|
302
-1%
|
293
-3%
|
289
-1%
|
289
0%
|
281
-3%
|
281
N/A
|
274
-2%
|
274
N/A
|
275
+0%
|
273
-1%
|
275
+1%
|
265
-4%
|
258
-3%
|
239
-7%
|
237
-1%
|
270
+14%
|
295
+9%
|
332
+12%
|
372
+12%
|
389
+5%
|
410
+5%
|
385
-6%
|
388
+1%
|
396
+2%
|
391
-1%
|
419
+7%
|
389
-7%
|
374
-4%
|
366
-2%
|
398
+9%
|
382
-4%
|
354
-7%
|
339
-4%
|
329
-3%
|
324
-1%
|
342
+5%
|
347
+2%
|
345
-1%
|
353
+2%
|
363
+3%
|
381
+5%
|
390
+2%
|
401
+3%
|
405
+1%
|
408
+1%
|
422
+4%
|
428
+1%
|
432
+1%
|
425
-1%
|
418
-2%
|
412
-1%
|
414
+1%
|
426
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(149)
|
(149)
|
(139)
|
(135)
|
(145)
|
(137)
|
(138)
|
(135)
|
(142)
|
(144)
|
(152)
|
(162)
|
(170)
|
(181)
|
(187)
|
(187)
|
(195)
|
(198)
|
(205)
|
(218)
|
(222)
|
(233)
|
(240)
|
(242)
|
(244)
|
(251)
|
(262)
|
(277)
|
(280)
|
(270)
|
(248)
|
(219)
|
(203)
|
(200)
|
(205)
|
(214)
|
(230)
|
(236)
|
(248)
|
(250)
|
(256)
|
(249)
|
(236)
|
(234)
|
(226)
|
(225)
|
(226)
|
(218)
|
(217)
|
(212)
|
(212)
|
(217)
|
(219)
|
(220)
|
(213)
|
(209)
|
(196)
|
(195)
|
(225)
|
(243)
|
(277)
|
(310)
|
(325)
|
(345)
|
(317)
|
(320)
|
(327)
|
(321)
|
(352)
|
(321)
|
(307)
|
(300)
|
(326)
|
(306)
|
(282)
|
(266)
|
(258)
|
(257)
|
(272)
|
(281)
|
(279)
|
(290)
|
(299)
|
(316)
|
(328)
|
(333)
|
(333)
|
(334)
|
(348)
|
(354)
|
(356)
|
(348)
|
(337)
|
(326)
|
(331)
|
(341)
|
|
| Gross Profit |
43
N/A
|
42
-3%
|
40
-5%
|
38
-4%
|
42
+10%
|
39
-7%
|
39
-1%
|
38
-4%
|
39
+2%
|
39
+2%
|
39
N/A
|
37
-6%
|
33
-11%
|
34
+3%
|
37
+10%
|
42
+14%
|
52
+23%
|
59
+13%
|
66
+12%
|
74
+13%
|
80
+8%
|
88
+10%
|
95
+8%
|
100
+5%
|
103
+3%
|
105
+2%
|
109
+3%
|
112
+4%
|
114
+2%
|
113
-2%
|
107
-5%
|
102
-5%
|
96
-5%
|
96
0%
|
99
+3%
|
97
-2%
|
97
+0%
|
98
+0%
|
98
0%
|
91
-7%
|
89
-2%
|
81
-9%
|
69
-15%
|
69
0%
|
67
-2%
|
64
-5%
|
63
-2%
|
64
+1%
|
64
+1%
|
63
-2%
|
62
0%
|
58
-7%
|
54
-6%
|
55
+1%
|
52
-5%
|
49
-5%
|
42
-14%
|
42
-1%
|
46
+10%
|
52
+14%
|
55
+7%
|
62
+11%
|
64
+4%
|
65
+1%
|
68
+5%
|
68
N/A
|
69
+1%
|
70
+0%
|
68
-3%
|
68
+1%
|
67
-2%
|
65
-2%
|
72
+10%
|
75
+5%
|
72
-4%
|
73
+1%
|
71
-3%
|
67
-5%
|
70
+3%
|
67
-4%
|
66
-1%
|
63
-5%
|
63
+1%
|
66
+4%
|
62
-5%
|
68
+9%
|
72
+6%
|
74
+3%
|
75
+1%
|
74
-1%
|
75
+2%
|
77
+3%
|
81
+5%
|
86
+5%
|
84
-3%
|
85
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(34)
|
(34)
|
(29)
|
(27)
|
(32)
|
(31)
|
(33)
|
(33)
|
(34)
|
(34)
|
(34)
|
(35)
|
(35)
|
(35)
|
(36)
|
(36)
|
(37)
|
(39)
|
(40)
|
(42)
|
(43)
|
(45)
|
(45)
|
(46)
|
(46)
|
(46)
|
(47)
|
(49)
|
(50)
|
(50)
|
(50)
|
(48)
|
(47)
|
(48)
|
(49)
|
(50)
|
(53)
|
(52)
|
(54)
|
(54)
|
(52)
|
(52)
|
(51)
|
(51)
|
(51)
|
(51)
|
(50)
|
(50)
|
(51)
|
(51)
|
(51)
|
(51)
|
(49)
|
(50)
|
(50)
|
(50)
|
(51)
|
(56)
|
(65)
|
(73)
|
(79)
|
(82)
|
(82)
|
(82)
|
(82)
|
(81)
|
(80)
|
(80)
|
(80)
|
(76)
|
(75)
|
(72)
|
(73)
|
(70)
|
(66)
|
(65)
|
(64)
|
(64)
|
(66)
|
(65)
|
(64)
|
(62)
|
(61)
|
(61)
|
(61)
|
(63)
|
(66)
|
(67)
|
(69)
|
(70)
|
(69)
|
(71)
|
(73)
|
(74)
|
(74)
|
(76)
|
|
| Selling, General & Administrative |
(28)
|
(28)
|
(24)
|
(22)
|
(26)
|
(25)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(28)
|
(29)
|
(29)
|
(30)
|
(30)
|
(31)
|
(32)
|
(34)
|
(36)
|
(36)
|
(38)
|
(39)
|
(39)
|
(39)
|
(39)
|
(40)
|
(42)
|
(43)
|
(43)
|
(43)
|
(41)
|
(40)
|
(41)
|
(41)
|
(41)
|
(44)
|
(43)
|
(44)
|
(44)
|
(42)
|
(41)
|
(40)
|
(40)
|
(41)
|
(40)
|
(39)
|
(39)
|
(40)
|
(39)
|
(39)
|
(39)
|
(37)
|
(38)
|
(38)
|
(37)
|
(40)
|
(44)
|
(50)
|
(56)
|
(58)
|
(60)
|
(60)
|
(59)
|
(60)
|
(60)
|
(59)
|
(59)
|
(58)
|
(56)
|
(55)
|
(54)
|
(54)
|
(52)
|
(48)
|
(47)
|
(46)
|
(45)
|
(47)
|
(47)
|
(46)
|
(44)
|
(43)
|
(44)
|
(44)
|
(46)
|
(49)
|
(50)
|
(51)
|
(52)
|
(51)
|
(53)
|
(55)
|
(56)
|
(55)
|
(54)
|
|
| Depreciation & Amortization |
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(15)
|
(17)
|
(21)
|
(22)
|
(23)
|
(23)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(22)
|
|
| 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 |
9
N/A
|
8
-10%
|
11
+35%
|
11
+7%
|
10
-9%
|
9
-16%
|
7
-25%
|
5
-20%
|
5
-2%
|
6
+18%
|
6
+2%
|
3
-57%
|
(2)
N/A
|
(1)
+30%
|
1
N/A
|
6
+445%
|
15
+145%
|
20
+37%
|
25
+25%
|
32
+27%
|
37
+16%
|
43
+16%
|
50
+15%
|
54
+9%
|
57
+6%
|
59
+3%
|
62
+4%
|
64
+4%
|
65
+1%
|
62
-3%
|
58
-8%
|
54
-7%
|
50
-8%
|
48
-4%
|
50
+4%
|
48
-4%
|
45
-6%
|
45
+1%
|
44
-3%
|
37
-16%
|
37
-1%
|
29
-22%
|
18
-37%
|
18
-1%
|
16
-10%
|
13
-18%
|
13
-3%
|
14
+8%
|
13
-6%
|
12
-8%
|
12
-3%
|
7
-38%
|
5
-28%
|
5
-6%
|
2
-57%
|
(1)
N/A
|
(9)
-1 700%
|
(15)
-61%
|
(19)
-30%
|
(21)
-13%
|
(23)
-8%
|
(21)
+10%
|
(18)
+13%
|
(16)
+10%
|
(13)
+18%
|
(13)
+7%
|
(11)
+16%
|
(10)
+6%
|
(12)
-20%
|
(7)
+39%
|
(8)
-5%
|
(7)
+14%
|
(1)
+86%
|
5
N/A
|
6
+9%
|
8
+29%
|
7
-9%
|
3
-51%
|
4
+18%
|
2
-57%
|
2
+29%
|
1
-59%
|
3
+178%
|
5
+88%
|
1
-72%
|
5
+246%
|
6
+27%
|
7
+23%
|
6
-14%
|
4
-30%
|
6
+42%
|
6
+6%
|
8
+27%
|
12
+47%
|
10
-19%
|
9
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(6)
|
(5)
|
(6)
|
(6)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(8)
|
(10)
|
(10)
|
(11)
|
(10)
|
(13)
|
(12)
|
(11)
|
(13)
|
(12)
|
|
| Non-Reccuring Items |
(8)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(26)
|
(26)
|
(26)
|
(26)
|
0
|
0
|
0
|
0
|
(51)
|
(51)
|
(51)
|
(51)
|
(3)
|
(3)
|
(3)
|
(3)
|
(20)
|
(20)
|
(20)
|
(20)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
17
|
16
|
16
|
16
|
(0)
|
(5)
|
(5)
|
(5)
|
(5)
|
14
|
14
|
14
|
14
|
(31)
|
(31)
|
(31)
|
(31)
|
(0)
|
2
|
2
|
2
|
(31)
|
(43)
|
(43)
|
(43)
|
(10)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(7)
|
(7)
|
(7)
|
(7)
|
2
|
2
|
2
|
2
|
(41)
|
(41)
|
(41)
|
(41)
|
4
|
4
|
(2)
|
(2)
|
|
| Total Other Income |
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
0
|
0
|
(3)
|
(2)
|
(1)
|
0
|
2
|
2
|
4
|
4
|
4
|
4
|
6
|
8
|
6
|
7
|
5
|
5
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
5
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
|
| Pre-Tax Income |
0
N/A
|
7
+2 067%
|
12
+77%
|
12
+6%
|
11
-10%
|
9
-16%
|
7
-29%
|
5
-31%
|
5
+2%
|
6
+33%
|
6
+5%
|
3
-53%
|
(3)
N/A
|
(2)
+15%
|
0
N/A
|
5
+5 100%
|
15
+185%
|
21
+43%
|
27
+27%
|
33
+25%
|
13
-61%
|
19
+42%
|
25
+32%
|
29
+17%
|
58
+103%
|
60
+3%
|
62
+4%
|
66
+6%
|
15
-78%
|
11
-24%
|
6
-51%
|
2
-60%
|
45
+1 941%
|
45
+1%
|
47
+4%
|
45
-5%
|
25
-45%
|
24
-3%
|
24
-1%
|
15
-35%
|
35
+127%
|
27
-22%
|
16
-41%
|
16
+1%
|
15
-5%
|
12
-18%
|
12
-6%
|
28
+144%
|
27
-4%
|
27
-1%
|
27
N/A
|
6
-76%
|
(1)
N/A
|
(2)
-89%
|
(4)
-147%
|
(6)
-48%
|
5
N/A
|
0
-91%
|
(5)
N/A
|
(8)
-78%
|
(58)
-619%
|
(58)
-1%
|
(55)
+6%
|
(53)
+4%
|
(17)
+67%
|
(12)
+32%
|
(10)
+16%
|
(8)
+15%
|
(44)
-421%
|
(51)
-17%
|
(51)
+2%
|
(49)
+3%
|
(8)
+83%
|
5
N/A
|
6
+19%
|
9
+43%
|
9
-3%
|
8
-13%
|
9
+16%
|
6
-35%
|
(1)
N/A
|
(2)
-70%
|
(1)
+41%
|
3
N/A
|
6
+115%
|
8
+41%
|
6
-28%
|
5
-19%
|
(39)
N/A
|
(42)
-8%
|
(40)
+5%
|
(42)
-5%
|
5
N/A
|
9
+73%
|
(1)
N/A
|
(1)
-39%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(3)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
(0)
|
(2)
|
0
|
(2)
|
(4)
|
(6)
|
4
|
2
|
(0)
|
(2)
|
(19)
|
(20)
|
(21)
|
(22)
|
(2)
|
(2)
|
0
|
1
|
(17)
|
(17)
|
(17)
|
(15)
|
(9)
|
(9)
|
(8)
|
(5)
|
(13)
|
(11)
|
(7)
|
(8)
|
(5)
|
(4)
|
(4)
|
(10)
|
(6)
|
(6)
|
(6)
|
1
|
1
|
1
|
2
|
3
|
(3)
|
(2)
|
(3)
|
(25)
|
(23)
|
(24)
|
(23)
|
1
|
3
|
4
|
3
|
0
|
2
|
1
|
1
|
1
|
(2)
|
1
|
2
|
1
|
1
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
0
|
(0)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| Income from Continuing Operations |
(0)
|
3
|
7
|
7
|
6
|
5
|
4
|
3
|
3
|
4
|
4
|
2
|
(3)
|
(3)
|
(0)
|
4
|
15
|
19
|
23
|
27
|
17
|
21
|
24
|
27
|
39
|
40
|
41
|
44
|
13
|
10
|
6
|
3
|
28
|
29
|
30
|
29
|
16
|
15
|
15
|
10
|
22
|
17
|
9
|
8
|
10
|
8
|
8
|
19
|
21
|
21
|
21
|
8
|
(0)
|
(1)
|
(2)
|
(4)
|
2
|
(1)
|
(7)
|
(33)
|
(80)
|
(82)
|
(78)
|
(52)
|
(15)
|
(8)
|
(7)
|
(8)
|
(42)
|
(51)
|
(50)
|
(48)
|
(11)
|
7
|
8
|
10
|
9
|
5
|
5
|
3
|
(3)
|
(4)
|
(2)
|
1
|
4
|
6
|
4
|
4
|
(38)
|
(41)
|
(40)
|
(42)
|
2
|
6
|
(3)
|
(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
|
0
|
0
|
0
|
0
|
0
|
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)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(9)
|
(9)
|
(9)
|
(8)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
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
|
|
| Net Income (Common) |
(1)
N/A
|
0
N/A
|
3
+725%
|
3
-9%
|
3
-13%
|
5
+73%
|
3
-38%
|
(3)
N/A
|
(2)
+15%
|
(1)
+50%
|
(1)
+45%
|
2
N/A
|
(3)
N/A
|
(3)
+4%
|
(0)
+88%
|
4
N/A
|
15
+317%
|
19
+27%
|
23
+18%
|
27
+20%
|
17
-39%
|
21
+24%
|
24
+17%
|
27
+12%
|
39
+45%
|
40
+2%
|
41
+4%
|
44
+6%
|
13
-71%
|
10
-22%
|
6
-39%
|
3
-55%
|
28
+926%
|
29
+3%
|
30
+6%
|
29
-4%
|
16
-46%
|
15
-4%
|
15
-2%
|
10
-32%
|
21
+115%
|
16
-26%
|
8
-48%
|
7
-16%
|
8
+24%
|
6
-24%
|
6
-6%
|
17
+187%
|
12
-28%
|
12
N/A
|
12
N/A
|
(1)
N/A
|
(1)
-100%
|
(1)
+8%
|
(3)
-145%
|
(4)
-44%
|
1
N/A
|
(2)
N/A
|
(8)
-375%
|
(34)
-341%
|
(80)
-138%
|
(82)
-3%
|
(77)
+6%
|
(52)
+33%
|
(12)
+77%
|
(6)
+47%
|
(8)
-17%
|
(12)
-64%
|
(69)
-463%
|
(85)
-23%
|
(86)
-1%
|
(84)
+2%
|
(21)
+75%
|
(2)
+91%
|
3
N/A
|
9
+218%
|
8
-10%
|
4
-49%
|
5
+10%
|
2
-58%
|
(4)
N/A
|
(4)
-5%
|
(2)
+41%
|
0
N/A
|
3
+1 033%
|
5
+50%
|
3
-47%
|
2
-11%
|
(40)
N/A
|
(43)
-9%
|
(42)
+4%
|
(45)
-7%
|
0
N/A
|
4
+881%
|
(5)
N/A
|
(5)
-5%
|
|
| EPS (Diluted) |
-0.05
N/A
|
0.04
N/A
|
0.34
+750%
|
0.31
-9%
|
0.27
-13%
|
0.46
+70%
|
0.29
-37%
|
-0.27
N/A
|
-0.22
+19%
|
-0.11
+50%
|
-0.06
+45%
|
0.18
N/A
|
-0.27
N/A
|
-0.25
+7%
|
-0.03
+88%
|
0.36
N/A
|
1.53
+325%
|
1.93
+26%
|
2.27
+18%
|
2.71
+19%
|
1.67
-38%
|
2.06
+23%
|
2.41
+17%
|
2.66
+10%
|
3.88
+46%
|
3.93
+1%
|
4.06
+3%
|
4.32
+6%
|
1.24
-71%
|
0.96
-23%
|
0.59
-39%
|
0.26
-56%
|
2.71
+942%
|
2.76
+2%
|
2.89
+5%
|
2.82
-2%
|
1.5
-47%
|
1.44
-4%
|
1.41
-2%
|
0.94
-33%
|
2.05
+118%
|
1.5
-27%
|
0.77
-49%
|
0.66
-14%
|
0.8
+21%
|
0.63
-21%
|
0.59
-6%
|
1.66
+181%
|
1.2
-28%
|
1.2
N/A
|
1.2
N/A
|
-0.05
N/A
|
-0.11
-120%
|
-0.11
N/A
|
-0.27
-145%
|
-0.38
-41%
|
0.13
N/A
|
-0.13
N/A
|
-0.61
-369%
|
-2.72
-346%
|
-6.65
-144%
|
-6.66
0%
|
-6.29
+6%
|
-4.19
+33%
|
-0.98
+77%
|
-0.51
+48%
|
-0.6
-18%
|
-0.98
-63%
|
-5.58
-469%
|
-6.82
-22%
|
-6.84
0%
|
-6.69
+2%
|
-1.66
+75%
|
-0.14
+92%
|
0.2
N/A
|
0.61
+205%
|
0.54
-11%
|
0.19
-65%
|
0.21
+11%
|
0.09
-57%
|
-0.2
N/A
|
-0.21
-5%
|
-0.12
+43%
|
0.02
N/A
|
0.18
+800%
|
0.26
+44%
|
0.14
-46%
|
0.12
-14%
|
-2.04
N/A
|
-2.2
-8%
|
-2.12
+4%
|
-2.22
-5%
|
0.02
N/A
|
0.22
+1 000%
|
-0.25
N/A
|
-0.26
-4%
|
|