P10 Inc
NYSE:PX
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
P10 Inc
NYSE:PX
|
US |
Income Statement
Earnings Waterfall
P10 Inc
Income Statement
P10 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 | 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
2
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
23
N/A
|
22
-5%
|
18
-17%
|
15
-17%
|
14
-10%
|
11
-19%
|
10
-11%
|
10
-2%
|
9
-7%
|
11
+18%
|
12
+18%
|
13
+9%
|
16
+18%
|
16
+1%
|
17
+6%
|
17
+3%
|
18
+2%
|
20
+12%
|
21
+4%
|
22
+6%
|
25
+14%
|
25
+2%
|
29
+15%
|
32
+9%
|
34
+6%
|
35
+5%
|
33
-7%
|
37
+13%
|
43
+16%
|
47
+8%
|
46
0%
|
43
-8%
|
40
-5%
|
40
0%
|
50
+23%
|
60
+20%
|
65
+9%
|
71
+10%
|
74
+4%
|
77
+3%
|
76
-1%
|
78
+3%
|
80
+3%
|
79
-1%
|
76
-4%
|
71
-7%
|
69
-2%
|
63
-9%
|
62
-2%
|
58
-6%
|
48
-17%
|
48
-1%
|
49
+3%
|
51
+5%
|
58
+13%
|
60
+4%
|
0
N/A
|
(13)
N/A
|
(30)
-128%
|
(45)
-50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
11
+164%
|
19
+64%
|
27
+44%
|
33
+23%
|
37
+13%
|
41
+10%
|
44
+6%
|
45
+3%
|
45
+1%
|
50
+10%
|
54
+9%
|
67
+24%
|
88
+31%
|
107
+21%
|
130
+21%
|
151
+16%
|
161
+7%
|
174
+8%
|
186
+7%
|
198
+7%
|
212
+7%
|
228
+7%
|
237
+4%
|
242
+2%
|
251
+4%
|
259
+3%
|
275
+6%
|
296
+8%
|
298
+1%
|
300
+1%
|
301
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(27)
|
(25)
|
(22)
|
(20)
|
(21)
|
(17)
|
(15)
|
(15)
|
(14)
|
(15)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(20)
|
(21)
|
(21)
|
(24)
|
(24)
|
(26)
|
(28)
|
(30)
|
(32)
|
(30)
|
(34)
|
(35)
|
(36)
|
(35)
|
(31)
|
(31)
|
(31)
|
(38)
|
(44)
|
(47)
|
(51)
|
(54)
|
(57)
|
(58)
|
(59)
|
(59)
|
(57)
|
(52)
|
(47)
|
(47)
|
(42)
|
(42)
|
(40)
|
(35)
|
(35)
|
(37)
|
(37)
|
(40)
|
(42)
|
0
|
9
|
20
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
(4)
N/A
|
(3)
+21%
|
(4)
-28%
|
(5)
-18%
|
(8)
-51%
|
(6)
+20%
|
(6)
+8%
|
(6)
-4%
|
(5)
+11%
|
(4)
+18%
|
(4)
-4%
|
(3)
+29%
|
(2)
+26%
|
(2)
+22%
|
(1)
+68%
|
(0)
+75%
|
(0)
-114%
|
(0)
+87%
|
(0)
-450%
|
1
N/A
|
1
+6%
|
1
+69%
|
3
+142%
|
4
+24%
|
3
-9%
|
4
+15%
|
3
-17%
|
3
-15%
|
8
+208%
|
10
+31%
|
11
+5%
|
12
+7%
|
9
-22%
|
9
-4%
|
12
+33%
|
15
+31%
|
18
+18%
|
20
+10%
|
20
+1%
|
20
-3%
|
18
-8%
|
19
+3%
|
22
+17%
|
22
+4%
|
25
+10%
|
24
-4%
|
23
-4%
|
21
-7%
|
19
-9%
|
18
-7%
|
13
-28%
|
13
-1%
|
13
-1%
|
14
+11%
|
18
+25%
|
18
+1%
|
0
N/A
|
(4)
N/A
|
(10)
-128%
|
(14)
-40%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(30)
|
(29)
|
(27)
|
(25)
|
(22)
|
(24)
|
(23)
|
(22)
|
(19)
|
(18)
|
(18)
|
(20)
|
(22)
|
(27)
|
(23)
|
(23)
|
(25)
|
(26)
|
(26)
|
(27)
|
(25)
|
(24)
|
(24)
|
(23)
|
(25)
|
(23)
|
(22)
|
(22)
|
(22)
|
(22)
|
(21)
|
(21)
|
(20)
|
(20)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(25)
|
(25)
|
(27)
|
(27)
|
(26)
|
(26)
|
(25)
|
(25)
|
(26)
|
(28)
|
(28)
|
(27)
|
(24)
|
(24)
|
(23)
|
(23)
|
(1)
|
4
|
9
|
15
|
(1)
|
(2)
|
(2)
|
(2)
|
(5)
|
(11)
|
(17)
|
(23)
|
(26)
|
(25)
|
(27)
|
(28)
|
(32)
|
(34)
|
(39)
|
(45)
|
(59)
|
(74)
|
(88)
|
(102)
|
(110)
|
(133)
|
(138)
|
(151)
|
(155)
|
(176)
|
(197)
|
(216)
|
(221)
|
(222)
|
(225)
|
(231)
|
(236)
|
(238)
|
(239)
|
(239)
|
|
| Selling, General & Administrative |
(11)
|
(12)
|
(12)
|
(12)
|
(10)
|
(11)
|
(11)
|
(10)
|
(9)
|
(9)
|
(9)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
(16)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(21)
|
(22)
|
(21)
|
(20)
|
(19)
|
(18)
|
(19)
|
(20)
|
(20)
|
(20)
|
(17)
|
(18)
|
(17)
|
(17)
|
(1)
|
3
|
6
|
10
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(6)
|
(9)
|
(12)
|
(15)
|
(15)
|
(16)
|
(17)
|
(22)
|
(24)
|
(27)
|
(33)
|
(43)
|
(54)
|
(63)
|
(73)
|
(76)
|
(85)
|
(92)
|
(104)
|
(126)
|
(145)
|
(164)
|
(183)
|
(190)
|
(192)
|
(195)
|
(202)
|
(206)
|
(209)
|
(210)
|
(210)
|
|
| Research & Development |
(15)
|
(14)
|
(13)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
0
|
2
|
3
|
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
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(5)
|
(7)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(11)
|
(12)
|
(16)
|
(20)
|
(24)
|
(28)
|
(30)
|
(29)
|
(28)
|
(26)
|
(27)
|
(28)
|
(29)
|
(30)
|
(29)
|
(28)
|
(28)
|
(27)
|
(26)
|
(24)
|
(24)
|
(24)
|
|
| Other Operating Expenses |
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(4)
|
(19)
|
(19)
|
(21)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Operating Income |
(34)
N/A
|
(33)
+4%
|
(32)
+3%
|
(30)
+4%
|
(29)
+4%
|
(30)
-4%
|
(29)
+4%
|
(27)
+6%
|
(24)
+14%
|
(23)
+4%
|
(22)
+1%
|
(23)
-3%
|
(24)
-5%
|
(29)
-20%
|
(24)
+17%
|
(24)
+2%
|
(25)
-8%
|
(26)
-2%
|
(26)
-2%
|
(26)
+1%
|
(25)
+5%
|
(23)
+8%
|
(21)
+8%
|
(19)
+7%
|
(21)
-11%
|
(19)
+9%
|
(19)
+1%
|
(20)
-2%
|
(14)
+28%
|
(12)
+17%
|
(10)
+10%
|
(9)
+11%
|
(11)
-19%
|
(11)
-2%
|
(9)
+18%
|
(6)
+33%
|
(4)
+39%
|
(2)
+39%
|
(2)
+7%
|
(3)
-59%
|
(7)
-103%
|
(7)
N/A
|
(5)
+26%
|
(5)
+7%
|
(2)
+68%
|
(2)
-34%
|
(2)
+0%
|
(4)
-106%
|
(7)
-67%
|
(10)
-44%
|
(15)
-49%
|
(14)
+6%
|
(11)
+19%
|
(10)
+13%
|
(6)
+42%
|
(5)
+8%
|
(1)
+75%
|
(0)
+79%
|
(0)
-59%
|
1
N/A
|
(1)
N/A
|
(2)
-8%
|
(2)
-21%
|
(2)
-11%
|
(0)
+80%
|
(0)
+75%
|
1
N/A
|
4
+207%
|
7
+64%
|
12
+72%
|
14
+22%
|
16
+12%
|
13
-21%
|
11
-11%
|
11
-1%
|
10
-16%
|
9
-9%
|
14
+59%
|
19
+37%
|
28
+47%
|
40
+45%
|
28
-31%
|
35
+26%
|
35
-2%
|
43
+26%
|
37
-15%
|
31
-15%
|
21
-32%
|
21
-2%
|
28
+35%
|
35
+23%
|
43
+24%
|
61
+41%
|
60
-1%
|
61
+1%
|
63
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
6
|
5
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
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
|
(1)
|
(3)
|
(6)
|
(8)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(12)
|
(15)
|
(18)
|
(21)
|
(22)
|
(18)
|
(14)
|
(11)
|
(10)
|
(13)
|
(17)
|
(20)
|
(22)
|
(22)
|
(23)
|
(24)
|
(26)
|
(26)
|
(27)
|
(27)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(5)
|
(5)
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
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
|
(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
|
(15)
|
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
|
(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
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
(0)
|
(2)
|
(2)
|
(2)
|
(0)
|
2
|
(7)
|
(7)
|
(13)
|
(13)
|
|
| Pre-Tax Income |
(28)
N/A
|
(28)
+1%
|
(28)
+1%
|
(27)
+3%
|
(28)
-3%
|
(27)
+1%
|
(27)
+3%
|
(25)
+5%
|
(22)
+14%
|
(21)
+3%
|
(21)
-1%
|
(27)
-28%
|
(28)
-5%
|
(27)
+3%
|
(27)
+2%
|
(21)
+21%
|
(23)
-8%
|
(24)
-4%
|
(24)
-2%
|
(24)
+1%
|
(21)
+12%
|
(21)
-1%
|
(20)
+7%
|
(18)
+7%
|
(21)
-11%
|
(19)
+10%
|
(18)
+1%
|
(19)
-3%
|
(13)
+29%
|
(11)
+15%
|
(10)
+8%
|
(9)
+11%
|
(11)
-20%
|
(11)
-2%
|
(9)
+17%
|
(6)
+32%
|
(4)
+38%
|
(2)
+39%
|
(2)
+6%
|
(4)
-57%
|
(7)
-97%
|
(7)
-1%
|
(5)
+26%
|
(5)
+8%
|
(2)
+61%
|
(2)
-16%
|
(2)
-7%
|
(5)
-97%
|
(8)
-81%
|
(11)
-29%
|
(16)
-44%
|
(15)
+6%
|
(13)
+14%
|
(10)
+19%
|
(6)
+40%
|
(6)
+8%
|
(1)
+77%
|
(0)
+85%
|
(0)
-37%
|
1
N/A
|
(1)
N/A
|
(2)
-8%
|
(2)
-21%
|
(2)
-11%
|
(1)
+31%
|
(3)
-145%
|
(4)
-23%
|
(4)
+0%
|
(3)
+31%
|
1
N/A
|
3
+155%
|
5
+47%
|
1
-73%
|
0
-74%
|
1
+92%
|
(1)
N/A
|
(3)
-500%
|
(0)
+86%
|
2
N/A
|
8
+336%
|
4
-52%
|
11
+194%
|
23
+109%
|
25
+10%
|
36
+42%
|
25
-30%
|
14
-44%
|
(1)
N/A
|
(3)
-147%
|
4
N/A
|
11
+174%
|
21
+86%
|
28
+37%
|
26
-7%
|
21
-21%
|
22
+7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
2
|
2
|
2
|
9
|
9
|
14
|
16
|
11
|
12
|
7
|
5
|
27
|
25
|
24
|
22
|
7
|
5
|
2
|
1
|
(6)
|
(2)
|
(0)
|
0
|
(5)
|
(7)
|
(9)
|
(9)
|
(9)
|
(7)
|
(5)
|
(5)
|
|
| Income from Continuing Operations |
(28)
|
(28)
|
(28)
|
(27)
|
(28)
|
(27)
|
(27)
|
(25)
|
(22)
|
(21)
|
(21)
|
(27)
|
(28)
|
(27)
|
(27)
|
(21)
|
(23)
|
(24)
|
(24)
|
(24)
|
(21)
|
(21)
|
(20)
|
(18)
|
(21)
|
(19)
|
(18)
|
(19)
|
(13)
|
(11)
|
(10)
|
(9)
|
(11)
|
(11)
|
(9)
|
(6)
|
(4)
|
(2)
|
(2)
|
(4)
|
(7)
|
(7)
|
(5)
|
(5)
|
(2)
|
(2)
|
(2)
|
(5)
|
(8)
|
(11)
|
(16)
|
(15)
|
(13)
|
(11)
|
(6)
|
(6)
|
(1)
|
(0)
|
(0)
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
1
|
(2)
|
(2)
|
(2)
|
6
|
10
|
17
|
21
|
12
|
12
|
8
|
4
|
24
|
25
|
26
|
30
|
11
|
16
|
25
|
26
|
29
|
22
|
13
|
(1)
|
(8)
|
(3)
|
2
|
12
|
20
|
19
|
16
|
18
|
|
| 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)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Net Income (Common) |
(28)
N/A
|
(28)
+1%
|
(28)
+1%
|
(27)
+3%
|
(28)
-3%
|
(27)
+1%
|
(27)
+3%
|
(25)
+5%
|
(22)
+14%
|
(21)
+3%
|
(21)
-1%
|
(27)
-28%
|
(28)
-5%
|
(27)
+3%
|
(27)
+2%
|
(21)
+21%
|
(23)
-8%
|
(24)
-4%
|
(24)
-2%
|
(24)
+1%
|
(21)
+12%
|
(21)
-1%
|
(20)
+7%
|
(18)
+7%
|
(21)
-11%
|
(19)
+10%
|
(18)
+1%
|
(19)
-3%
|
(13)
+29%
|
(11)
+15%
|
(10)
+8%
|
(9)
+11%
|
(11)
-19%
|
(11)
-2%
|
(9)
+17%
|
(6)
+32%
|
(4)
+38%
|
(2)
+38%
|
(2)
+6%
|
(4)
-60%
|
(7)
-97%
|
(7)
-1%
|
(5)
+26%
|
(5)
+8%
|
(2)
+61%
|
(2)
-16%
|
(2)
-7%
|
(5)
-97%
|
(8)
-81%
|
(11)
-29%
|
(16)
-44%
|
(15)
+4%
|
(13)
+14%
|
(11)
+18%
|
(6)
+39%
|
(6)
+12%
|
(7)
-16%
|
(9)
-38%
|
(11)
-18%
|
(10)
+4%
|
(16)
-57%
|
(12)
+23%
|
(10)
+15%
|
(10)
+7%
|
1
N/A
|
(1)
N/A
|
(2)
-163%
|
(2)
+0%
|
6
N/A
|
10
+72%
|
17
+65%
|
21
+24%
|
12
-44%
|
12
+0%
|
8
-35%
|
4
-47%
|
23
+459%
|
23
+2%
|
24
+4%
|
28
+15%
|
9
-67%
|
15
+60%
|
24
+62%
|
26
+9%
|
29
+12%
|
22
-25%
|
13
-43%
|
(1)
N/A
|
(7)
-406%
|
(3)
+62%
|
3
N/A
|
12
+392%
|
19
+52%
|
18
-3%
|
15
-20%
|
15
+5%
|
|
| EPS (Diluted) |
-3.51
N/A
|
-3.4
+3%
|
-3.35
+1%
|
-3.22
+4%
|
-3.35
-4%
|
-3.28
+2%
|
-3.2
+2%
|
-3
+6%
|
-2.59
+14%
|
-2.48
+4%
|
-2.49
0%
|
-3.19
-28%
|
-3.33
-4%
|
-2.98
+11%
|
-2.77
+7%
|
-2.18
+21%
|
-2.38
-9%
|
-2.41
-1%
|
-2.45
-2%
|
-2.41
+2%
|
-2.13
+12%
|
-2.13
N/A
|
-1.97
+8%
|
-1.66
+16%
|
-1.9
-14%
|
-1.54
+19%
|
-1.52
+1%
|
-1.57
-3%
|
-1.12
+29%
|
-0.95
+15%
|
-0.83
+13%
|
-0.69
+17%
|
-0.86
-25%
|
-0.78
+9%
|
-0.58
+26%
|
-0.39
+33%
|
-0.25
+36%
|
-0.16
+36%
|
-0.15
+6%
|
-0.23
-53%
|
-0.44
-91%
|
-0.42
+5%
|
-0.27
+36%
|
-0.25
+7%
|
-0.1
+60%
|
-0.1
N/A
|
-0.11
-10%
|
-0.23
-109%
|
-0.43
-87%
|
-0.54
-26%
|
-0.67
-24%
|
-0.64
+4%
|
-0.57
+11%
|
-0.46
+19%
|
-0.28
+39%
|
-0.25
+11%
|
-0.28
-12%
|
-0.38
-36%
|
-0.45
-18%
|
-0.43
+4%
|
-0.68
-58%
|
-0.52
+24%
|
-0.28
+46%
|
-0.21
+25%
|
0.01
N/A
|
0
N/A
|
-0.04
N/A
|
-0.04
N/A
|
0.06
N/A
|
0.11
+83%
|
0.17
+55%
|
0.22
+29%
|
0.13
-41%
|
0.13
N/A
|
0.08
-38%
|
0.06
-25%
|
0.36
+500%
|
0.34
-6%
|
0.36
+6%
|
0.41
+14%
|
0.08
-80%
|
0.12
+50%
|
0.21
+75%
|
0.21
N/A
|
0.24
+14%
|
0.19
-21%
|
0.12
-37%
|
0
N/A
|
-0.06
N/A
|
-0.02
+67%
|
0.02
N/A
|
0.1
+400%
|
0.16
+60%
|
0.15
-6%
|
0.12
-20%
|
0.13
+8%
|
|