Entravision Communications Corp
NYSE:EVC
Income Statement
Earnings Waterfall
Entravision Communications Corp
Income Statement
Entravision Communications 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 |
22
|
22
|
22
|
23
|
25
|
25
|
26
|
27
|
27
|
27
|
27
|
27
|
28
|
30
|
31
|
32
|
30
|
24
|
20
|
27
|
29
|
38
|
36
|
39
|
49
|
61
|
0
|
49
|
43
|
29
|
37
|
37
|
28
|
28
|
25
|
21
|
24
|
28
|
33
|
38
|
38
|
37
|
37
|
36
|
35
|
34
|
33
|
30
|
25
|
20
|
16
|
14
|
14
|
14
|
13
|
13
|
13
|
14
|
14
|
15
|
15
|
15
|
15
|
15
|
17
|
16
|
17
|
17
|
16
|
16
|
15
|
15
|
14
|
13
|
11
|
10
|
8
|
7
|
7
|
7
|
7
|
7
|
8
|
9
|
11
|
13
|
14
|
16
|
17
|
17
|
17
|
17
|
16
|
16
|
16
|
15
|
|
| Revenue |
189
N/A
|
210
+11%
|
210
+0%
|
215
+2%
|
219
+2%
|
222
+2%
|
229
+3%
|
234
+2%
|
238
+2%
|
242
+2%
|
246
+2%
|
252
+2%
|
228
-9%
|
264
+16%
|
270
+2%
|
276
+2%
|
247
-11%
|
284
+15%
|
288
+1%
|
291
+1%
|
255
-12%
|
252
-1%
|
239
-5%
|
225
-6%
|
250
+11%
|
249
0%
|
245
-1%
|
242
-1%
|
232
-4%
|
218
-6%
|
204
-7%
|
194
-5%
|
189
-2%
|
191
+1%
|
195
+2%
|
198
+1%
|
201
+1%
|
201
+0%
|
198
-2%
|
195
-2%
|
194
0%
|
197
+1%
|
201
+2%
|
210
+4%
|
223
+7%
|
226
+1%
|
228
+1%
|
228
0%
|
224
-2%
|
228
+2%
|
232
+2%
|
237
+2%
|
242
+2%
|
249
+3%
|
247
-1%
|
254
+3%
|
254
N/A
|
253
-1%
|
258
+2%
|
254
-2%
|
259
+2%
|
258
0%
|
264
+2%
|
533
+102%
|
536
+1%
|
545
+2%
|
549
+1%
|
289
-47%
|
298
+3%
|
296
-1%
|
291
-2%
|
285
-2%
|
274
-4%
|
273
0%
|
249
-9%
|
243
-2%
|
344
+42%
|
429
+25%
|
562
+31%
|
698
+24%
|
760
+9%
|
808
+6%
|
852
+5%
|
894
+5%
|
324
-64%
|
998
+208%
|
1 050
+5%
|
1 083
+3%
|
297
-73%
|
946
+218%
|
755
-20%
|
578
-23%
|
365
-37%
|
379
+4%
|
397
+5%
|
420
+6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(87)
|
(100)
|
(100)
|
(99)
|
(100)
|
(103)
|
(105)
|
(106)
|
(107)
|
(109)
|
(110)
|
(111)
|
(91)
|
(114)
|
(116)
|
(118)
|
(96)
|
(122)
|
(123)
|
(123)
|
(98)
|
(94)
|
(87)
|
(81)
|
(100)
|
(100)
|
(101)
|
(101)
|
(101)
|
(98)
|
(93)
|
(88)
|
(84)
|
(83)
|
(84)
|
(84)
|
(85)
|
(85)
|
(85)
|
(87)
|
(89)
|
(89)
|
(90)
|
(91)
|
(92)
|
(95)
|
(98)
|
(101)
|
(101)
|
(102)
|
(102)
|
(105)
|
(108)
|
(110)
|
(113)
|
(114)
|
(118)
|
(119)
|
(121)
|
(122)
|
(123)
|
(122)
|
(130)
|
(152)
|
(165)
|
(178)
|
(181)
|
(174)
|
(170)
|
(165)
|
(161)
|
(157)
|
(156)
|
(154)
|
(144)
|
(135)
|
(212)
|
(289)
|
(398)
|
(519)
|
(583)
|
(629)
|
(667)
|
(701)
|
(180)
|
(786)
|
(841)
|
(885)
|
(190)
|
(785)
|
(612)
|
(444)
|
(238)
|
(253)
|
(273)
|
(302)
|
|
| Gross Profit |
102
N/A
|
110
+7%
|
110
+0%
|
115
+5%
|
118
+2%
|
120
+1%
|
125
+4%
|
128
+2%
|
131
+2%
|
133
+2%
|
137
+2%
|
141
+3%
|
137
-3%
|
150
+9%
|
155
+3%
|
158
+2%
|
151
-5%
|
162
+8%
|
166
+2%
|
168
+1%
|
157
-6%
|
158
+1%
|
152
-4%
|
144
-5%
|
150
+4%
|
149
-1%
|
144
-3%
|
141
-2%
|
132
-6%
|
121
-8%
|
111
-8%
|
106
-5%
|
105
0%
|
108
+2%
|
111
+3%
|
114
+2%
|
116
+2%
|
117
+1%
|
113
-3%
|
108
-4%
|
106
-2%
|
108
+2%
|
111
+4%
|
119
+7%
|
131
+10%
|
131
N/A
|
130
0%
|
127
-3%
|
123
-4%
|
125
+2%
|
130
+4%
|
132
+2%
|
134
+2%
|
139
+3%
|
134
-3%
|
140
+4%
|
137
-3%
|
134
-2%
|
136
+2%
|
131
-4%
|
136
+3%
|
136
+0%
|
134
-2%
|
381
+185%
|
371
-3%
|
368
-1%
|
368
N/A
|
115
-69%
|
128
+11%
|
130
+2%
|
129
-1%
|
128
-1%
|
117
-8%
|
120
+2%
|
105
-12%
|
108
+3%
|
132
+22%
|
140
+6%
|
164
+18%
|
179
+9%
|
177
-1%
|
179
+1%
|
185
+3%
|
193
+4%
|
144
-25%
|
212
+47%
|
209
-1%
|
198
-5%
|
107
-46%
|
160
+50%
|
142
-11%
|
134
-6%
|
126
-5%
|
126
-1%
|
124
-1%
|
118
-5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(176)
|
(158)
|
(138)
|
(125)
|
(105)
|
(108)
|
(112)
|
(108)
|
(109)
|
(111)
|
(110)
|
(110)
|
(81)
|
(111)
|
(112)
|
(114)
|
(87)
|
(116)
|
(116)
|
(116)
|
(86)
|
(261)
|
(63)
|
(74)
|
(84)
|
(84)
|
(83)
|
(84)
|
(84)
|
(83)
|
(79)
|
(76)
|
(74)
|
(73)
|
(72)
|
(73)
|
(76)
|
(113)
|
(76)
|
(75)
|
(71)
|
(71)
|
(71)
|
(72)
|
(72)
|
(75)
|
(69)
|
(68)
|
(69)
|
(99)
|
(101)
|
(72)
|
(74)
|
(78)
|
(80)
|
(83)
|
(81)
|
(83)
|
(84)
|
(85)
|
(87)
|
(87)
|
(88)
|
(92)
|
(93)
|
(99)
|
(96)
|
(94)
|
(94)
|
(94)
|
(92)
|
(91)
|
(93)
|
(94)
|
(90)
|
(85)
|
(87)
|
(87)
|
(94)
|
(102)
|
(105)
|
(112)
|
(118)
|
(128)
|
(112)
|
(159)
|
(170)
|
(177)
|
(117)
|
(163)
|
(151)
|
(148)
|
(117)
|
(113)
|
(109)
|
(109)
|
|
| Selling, General & Administrative |
(57)
|
(62)
|
(63)
|
(64)
|
(64)
|
(64)
|
(65)
|
(64)
|
(66)
|
(68)
|
(66)
|
(67)
|
(60)
|
(67)
|
(69)
|
(69)
|
(63)
|
(70)
|
(70)
|
(71)
|
(64)
|
(62)
|
(61)
|
(57)
|
(62)
|
(61)
|
(61)
|
(61)
|
(61)
|
(60)
|
(56)
|
(54)
|
(53)
|
(52)
|
(52)
|
(54)
|
(57)
|
(57)
|
(57)
|
(56)
|
(52)
|
(53)
|
(53)
|
(55)
|
(56)
|
(55)
|
(53)
|
(52)
|
(54)
|
(55)
|
(57)
|
(58)
|
(59)
|
(62)
|
(63)
|
(66)
|
(65)
|
(67)
|
(68)
|
(69)
|
(71)
|
(71)
|
(72)
|
(76)
|
(77)
|
(79)
|
(81)
|
(79)
|
(78)
|
(80)
|
(81)
|
(81)
|
(82)
|
(82)
|
(78)
|
(75)
|
(76)
|
(77)
|
(81)
|
(87)
|
(90)
|
(93)
|
(99)
|
(106)
|
(96)
|
(133)
|
(142)
|
(149)
|
(100)
|
(136)
|
(125)
|
(114)
|
(100)
|
(97)
|
(95)
|
(96)
|
|
| Depreciation & Amortization |
(119)
|
(97)
|
(76)
|
(62)
|
(41)
|
(45)
|
(47)
|
(44)
|
(44)
|
(44)
|
(44)
|
(43)
|
(21)
|
(43)
|
(44)
|
(45)
|
(24)
|
(46)
|
(46)
|
(45)
|
(22)
|
(28)
|
(23)
|
(17)
|
(23)
|
(22)
|
(22)
|
(23)
|
(23)
|
(23)
|
(23)
|
(22)
|
(21)
|
(20)
|
(20)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(18)
|
(17)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(19)
|
(21)
|
(22)
|
(24)
|
(25)
|
(25)
|
(16)
|
(26)
|
(26)
|
(27)
|
(16)
|
(26)
|
(24)
|
(21)
|
(17)
|
(16)
|
(14)
|
(13)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(171)
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(30)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
1
|
1
|
1
|
2
|
5
|
6
|
6
|
5
|
5
|
6
|
7
|
8
|
6
|
6
|
7
|
5
|
6
|
3
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(13)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(74)
N/A
|
(48)
+34%
|
(28)
+42%
|
(10)
+64%
|
13
N/A
|
12
-14%
|
13
+16%
|
20
+51%
|
22
+8%
|
22
+1%
|
26
+20%
|
31
+17%
|
56
+82%
|
40
-29%
|
42
+6%
|
44
+5%
|
64
+45%
|
46
-27%
|
50
+8%
|
52
+3%
|
71
+38%
|
(103)
N/A
|
89
N/A
|
71
-20%
|
66
-6%
|
65
-2%
|
61
-6%
|
57
-8%
|
47
-16%
|
38
-21%
|
32
-14%
|
30
-8%
|
31
+5%
|
35
+14%
|
39
+10%
|
41
+5%
|
40
-1%
|
4
-91%
|
37
+928%
|
34
-9%
|
35
+4%
|
36
+4%
|
40
+10%
|
47
+18%
|
59
+24%
|
56
-4%
|
61
+9%
|
60
-3%
|
54
-9%
|
26
-51%
|
30
+12%
|
60
+103%
|
60
+0%
|
61
+0%
|
55
-10%
|
57
+5%
|
55
-4%
|
51
-8%
|
52
+3%
|
46
-11%
|
49
+6%
|
49
+0%
|
46
-7%
|
289
+535%
|
278
-4%
|
269
-3%
|
272
+1%
|
21
-92%
|
34
+59%
|
36
+6%
|
37
+2%
|
37
-1%
|
25
-32%
|
25
+2%
|
16
-38%
|
23
+47%
|
46
+96%
|
53
+16%
|
70
+33%
|
78
+10%
|
72
-7%
|
67
-7%
|
67
-1%
|
64
-3%
|
32
-51%
|
52
+65%
|
39
-25%
|
21
-46%
|
(10)
N/A
|
(2)
+79%
|
(8)
-256%
|
(14)
-81%
|
9
N/A
|
13
+40%
|
15
+18%
|
8
-45%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(21)
|
(21)
|
(22)
|
(23)
|
(25)
|
(25)
|
(26)
|
(26)
|
(27)
|
(27)
|
(27)
|
(27)
|
(28)
|
(29)
|
(31)
|
(32)
|
(29)
|
(23)
|
(19)
|
(25)
|
(28)
|
(36)
|
(32)
|
(35)
|
(45)
|
(57)
|
(53)
|
(44)
|
(41)
|
(24)
|
(36)
|
(36)
|
(28)
|
(28)
|
(25)
|
(21)
|
(24)
|
(28)
|
(33)
|
(38)
|
(38)
|
(37)
|
(37)
|
(36)
|
(35)
|
(34)
|
(33)
|
(30)
|
(25)
|
(20)
|
(16)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(18)
|
(15)
|
(15)
|
(11)
|
(9)
|
(7)
|
(7)
|
(4)
|
(4)
|
(6)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(15)
|
(19)
|
(21)
|
(25)
|
(8)
|
(18)
|
(20)
|
(12)
|
(16)
|
(17)
|
(15)
|
(20)
|
(14)
|
(13)
|
(13)
|
(14)
|
|
| Non-Reccuring Items |
5
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
3
|
3
|
4
|
3
|
0
|
(28)
|
(28)
|
(9)
|
(200)
|
(171)
|
(164)
|
0
|
0
|
19
|
0
|
0
|
0
|
(440)
|
(601)
|
(605)
|
(608)
|
(168)
|
(55)
|
(51)
|
(48)
|
(49)
|
(37)
|
0
|
(37)
|
(36)
|
(0)
|
0
|
(2)
|
(2)
|
(4)
|
0
|
(3)
|
(32)
|
(30)
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
0
|
(3)
|
(3)
|
(2)
|
0
|
(24)
|
(33)
|
(32)
|
(72)
|
(50)
|
(41)
|
(40)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(15)
|
(13)
|
(13)
|
0
|
(61)
|
(110)
|
(110)
|
(119)
|
|
| Gain/Loss on Disposition of Assets |
0
|
5
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(90)
N/A
|
(65)
+27%
|
(47)
+28%
|
(30)
+36%
|
(12)
+60%
|
(14)
-13%
|
(13)
+7%
|
(7)
+43%
|
(6)
+18%
|
(5)
+13%
|
2
N/A
|
7
+265%
|
32
+334%
|
13
-59%
|
12
-12%
|
(15)
N/A
|
7
N/A
|
15
+119%
|
(169)
N/A
|
(144)
+14%
|
(120)
+17%
|
(138)
-15%
|
57
N/A
|
55
-3%
|
22
-61%
|
8
-63%
|
8
+1%
|
(427)
N/A
|
(595)
-39%
|
(592)
+1%
|
(612)
-3%
|
(175)
+71%
|
(52)
+70%
|
(44)
+16%
|
(34)
+22%
|
(29)
+14%
|
(21)
+28%
|
(24)
-13%
|
(32)
-33%
|
(40)
-23%
|
(2)
+94%
|
(1)
+58%
|
2
N/A
|
10
+465%
|
20
+105%
|
23
+14%
|
26
+16%
|
(2)
N/A
|
(0)
+86%
|
6
N/A
|
14
+125%
|
46
+236%
|
46
-1%
|
47
+3%
|
41
-13%
|
44
+7%
|
42
-5%
|
37
-12%
|
38
+2%
|
32
-16%
|
34
+6%
|
34
+2%
|
30
-11%
|
274
+803%
|
259
-6%
|
251
-3%
|
253
+1%
|
3
-99%
|
21
+529%
|
27
+25%
|
5
-81%
|
(5)
N/A
|
(11)
-135%
|
(51)
-354%
|
(40)
+22%
|
(21)
+48%
|
0
N/A
|
47
+47 200%
|
65
+37%
|
71
+10%
|
54
-24%
|
47
-13%
|
44
-6%
|
38
-13%
|
22
-42%
|
31
+39%
|
16
-47%
|
5
-67%
|
(42)
N/A
|
(32)
+22%
|
(36)
-13%
|
(35)
+5%
|
(66)
-92%
|
(110)
-67%
|
(108)
+2%
|
(124)
-15%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
23
|
13
|
1
|
(2)
|
0
|
0
|
5
|
(1)
|
(1)
|
(1)
|
(4)
|
(6)
|
(15)
|
(7)
|
(6)
|
5
|
(5)
|
(8)
|
4
|
(8)
|
(2)
|
5
|
(11)
|
(8)
|
18
|
24
|
24
|
103
|
70
|
60
|
66
|
(15)
|
2
|
6
|
5
|
6
|
3
|
4
|
4
|
4
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
134
|
133
|
129
|
126
|
(18)
|
(19)
|
(17)
|
(18)
|
(16)
|
(14)
|
(15)
|
(12)
|
(13)
|
(14)
|
(12)
|
(104)
|
(100)
|
(97)
|
(98)
|
(3)
|
(8)
|
(10)
|
(10)
|
(14)
|
(8)
|
(5)
|
2
|
4
|
(2)
|
(6)
|
(15)
|
(17)
|
(19)
|
(17)
|
(16)
|
(15)
|
(9)
|
(11)
|
(7)
|
(2)
|
8
|
7
|
17
|
2
|
(4)
|
0
|
(10)
|
8
|
|
| Income from Continuing Operations |
(67)
|
(51)
|
(45)
|
(31)
|
(12)
|
(13)
|
(8)
|
(8)
|
(7)
|
(6)
|
(2)
|
2
|
17
|
6
|
6
|
(10)
|
2
|
7
|
(165)
|
(153)
|
(122)
|
(134)
|
46
|
47
|
40
|
32
|
32
|
(324)
|
(525)
|
(532)
|
(545)
|
(190)
|
(50)
|
(38)
|
(29)
|
(23)
|
(18)
|
(20)
|
(28)
|
(35)
|
(8)
|
(7)
|
(5)
|
4
|
14
|
16
|
19
|
(10)
|
134
|
139
|
143
|
172
|
27
|
28
|
25
|
26
|
26
|
23
|
23
|
19
|
20
|
21
|
19
|
171
|
159
|
154
|
156
|
1
|
14
|
17
|
(4)
|
(19)
|
(20)
|
(57)
|
(38)
|
(17)
|
(1)
|
41
|
49
|
54
|
35
|
30
|
28
|
23
|
13
|
20
|
10
|
3
|
(33)
|
(25)
|
(19)
|
(33)
|
(70)
|
(111)
|
(118)
|
(117)
|
|
| 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
|
(3)
|
(4)
|
(7)
|
(8)
|
(6)
|
(4)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
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)
|
(1)
|
(2)
|
(2)
|
(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
|
|
| Net Income (Common) |
(76)
N/A
|
(62)
+18%
|
(57)
+9%
|
(44)
+23%
|
(21)
+52%
|
(23)
-10%
|
(18)
+23%
|
(10)
+46%
|
(9)
+4%
|
(8)
+12%
|
(4)
+45%
|
(17)
-277%
|
(10)
+42%
|
(6)
+38%
|
(4)
+37%
|
(11)
-176%
|
(10)
+8%
|
7
N/A
|
(165)
N/A
|
(153)
+8%
|
(135)
+12%
|
(150)
-11%
|
27
N/A
|
25
-5%
|
(43)
N/A
|
(48)
-10%
|
(46)
+4%
|
(399)
-776%
|
(529)
-33%
|
(535)
-1%
|
(548)
-2%
|
(193)
+65%
|
(50)
+74%
|
(38)
+25%
|
(29)
+23%
|
(23)
+20%
|
(18)
+22%
|
(20)
-12%
|
(28)
-36%
|
(36)
-28%
|
(8)
+77%
|
(7)
+12%
|
(5)
+35%
|
4
N/A
|
14
+249%
|
16
+18%
|
19
+19%
|
(10)
N/A
|
134
N/A
|
139
+4%
|
143
+3%
|
172
+21%
|
27
-84%
|
28
+3%
|
25
-13%
|
26
+5%
|
26
0%
|
23
-12%
|
23
+2%
|
19
-17%
|
20
+6%
|
21
+1%
|
19
-11%
|
170
+821%
|
176
+3%
|
171
-3%
|
173
+1%
|
18
-90%
|
12
-31%
|
15
+25%
|
(6)
N/A
|
(20)
-248%
|
(20)
+2%
|
(57)
-188%
|
(38)
+33%
|
(17)
+56%
|
(4)
+77%
|
37
N/A
|
43
+15%
|
46
+7%
|
29
-36%
|
26
-12%
|
26
+2%
|
24
-10%
|
18
-23%
|
18
+1%
|
8
-57%
|
1
-85%
|
(15)
N/A
|
(66)
-331%
|
(96)
-45%
|
(111)
-15%
|
(149)
-34%
|
(148)
+0%
|
(120)
+19%
|
(117)
+2%
|
|
| EPS (Diluted) |
-0.67
N/A
|
-0.54
+19%
|
-0.49
+9%
|
-0.38
+22%
|
-0.18
+53%
|
-0.2
-11%
|
-0.15
+25%
|
-0.07
+53%
|
-0.08
-14%
|
-0.09
-12%
|
-0.03
+67%
|
-0.13
-333%
|
-0.09
+31%
|
-0.04
+56%
|
-0.03
+25%
|
-0.08
-167%
|
-0.07
+12%
|
0.07
N/A
|
-1.56
N/A
|
-1.46
+6%
|
-1.26
+14%
|
-1.43
-13%
|
0.25
N/A
|
0.24
-4%
|
-0.41
N/A
|
-0.49
-20%
|
-0.49
N/A
|
-4.47
-812%
|
-5.83
-30%
|
-6.35
-9%
|
-6.5
-2%
|
-2.29
+65%
|
-0.6
+74%
|
-0.45
+25%
|
-0.35
+22%
|
-0.28
+20%
|
-0.21
+25%
|
-0.24
-14%
|
-0.32
-33%
|
-0.42
-31%
|
-0.1
+76%
|
-0.08
+20%
|
-0.06
+25%
|
0.04
N/A
|
0.16
+300%
|
0.18
+12%
|
0.22
+22%
|
-0.1
N/A
|
1.5
N/A
|
1.53
+2%
|
1.56
+2%
|
1.88
+21%
|
0.3
-84%
|
0.32
+7%
|
0.28
-12%
|
0.29
+4%
|
0.28
-3%
|
0.24
-14%
|
0.24
N/A
|
0.2
-17%
|
0.22
+10%
|
0.23
+5%
|
0.21
-9%
|
1.86
+786%
|
1.91
+3%
|
1.89
-1%
|
1.91
+1%
|
0.19
-90%
|
0.13
-32%
|
0.17
+31%
|
-0.07
N/A
|
-0.23
-229%
|
-0.23
N/A
|
-0.66
-187%
|
-0.44
+33%
|
-0.19
+57%
|
-0.05
+74%
|
0.44
N/A
|
0.5
+14%
|
0.53
+6%
|
0.33
-38%
|
0.29
-12%
|
0.3
+3%
|
0.27
-10%
|
0.2
-26%
|
0.21
+5%
|
0.09
-57%
|
0.01
-89%
|
-0.17
N/A
|
-0.73
-329%
|
-1.07
-47%
|
-1.23
-15%
|
-1.65
-34%
|
-1.63
+1%
|
-1.3
+20%
|
-1.29
+1%
|
|