SSH Communications Security Oyj
OMXH:SSH1V
Income Statement
Earnings Waterfall
SSH Communications Security Oyj
Income Statement
SSH Communications Security Oyj
| Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | 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 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
16
N/A
|
19
+23%
|
20
+5%
|
20
+0%
|
20
-2%
|
18
-10%
|
18
N/A
|
17
-3%
|
17
-3%
|
16
-5%
|
16
N/A
|
15
-4%
|
14
-10%
|
12
-14%
|
10
-13%
|
9
-12%
|
8
-10%
|
8
-2%
|
7
-17%
|
7
+6%
|
9
+32%
|
10
+4%
|
11
+12%
|
10
-6%
|
9
-8%
|
10
+6%
|
9
-9%
|
15
+66%
|
14
-7%
|
14
-4%
|
14
+7%
|
9
-40%
|
9
-1%
|
9
0%
|
8
-7%
|
8
+3%
|
9
+9%
|
9
+5%
|
10
+4%
|
10
-1%
|
9
-4%
|
9
-2%
|
9
-1%
|
9
-2%
|
8
-6%
|
9
+7%
|
9
+9%
|
10
+10%
|
12
+16%
|
12
+3%
|
13
+3%
|
13
+2%
|
13
+3%
|
13
+1%
|
14
+1%
|
14
+1%
|
16
+19%
|
20
+24%
|
21
+4%
|
21
+2%
|
19
-11%
|
15
-22%
|
15
+3%
|
15
+1%
|
15
-1%
|
16
+3%
|
15
-6%
|
14
-5%
|
16
+17%
|
18
+10%
|
18
N/A
|
18
+2%
|
18
+1%
|
16
-11%
|
17
+2%
|
17
+1%
|
14
-14%
|
15
+3%
|
13
-9%
|
12
-7%
|
11
-9%
|
11
-4%
|
11
+7%
|
13
+11%
|
16
+25%
|
18
+10%
|
19
+7%
|
19
+3%
|
11
-45%
|
20
+90%
|
25
+25%
|
22
-13%
|
28
+24%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(6)
|
(7)
|
(7)
|
(6)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
14
N/A
|
16
+16%
|
17
+3%
|
17
N/A
|
15
-8%
|
14
-9%
|
13
-7%
|
12
-5%
|
12
-1%
|
11
-7%
|
12
+5%
|
12
-2%
|
11
-4%
|
10
-11%
|
10
-2%
|
9
-8%
|
8
-12%
|
0
N/A
|
5
N/A
|
5
+8%
|
9
+74%
|
0
N/A
|
9
N/A
|
8
-7%
|
9
+14%
|
0
N/A
|
7
N/A
|
0
N/A
|
14
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
9
+102%
|
6
-28%
|
8
+30%
|
8
+1%
|
9
+9%
|
9
+3%
|
9
+4%
|
9
N/A
|
9
-6%
|
9
-1%
|
8
-3%
|
8
-1%
|
8
-5%
|
8
+6%
|
9
+8%
|
10
+8%
|
11
+12%
|
11
N/A
|
11
+2%
|
11
-1%
|
11
+3%
|
11
-1%
|
11
-1%
|
11
N/A
|
13
+15%
|
14
+9%
|
14
-2%
|
14
+2%
|
12
-12%
|
12
-6%
|
13
+16%
|
14
+2%
|
13
-3%
|
13
+2%
|
13
-5%
|
12
-4%
|
15
+20%
|
16
+10%
|
16
N/A
|
17
+4%
|
17
+1%
|
15
-11%
|
15
+3%
|
16
+1%
|
14
-11%
|
14
-2%
|
12
-13%
|
11
-10%
|
11
+3%
|
0
N/A
|
8
N/A
|
10
+19%
|
16
+59%
|
18
+10%
|
19
+7%
|
19
+2%
|
11
-44%
|
20
+87%
|
25
+25%
|
22
-13%
|
27
+24%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(16)
|
(18)
|
(20)
|
(22)
|
(22)
|
(23)
|
(27)
|
(27)
|
(26)
|
(25)
|
(20)
|
(18)
|
(6)
|
(5)
|
(5)
|
(4)
|
(14)
|
(14)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(9)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(17)
|
(18)
|
(19)
|
(21)
|
(24)
|
(24)
|
(22)
|
(20)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(14)
|
(13)
|
(12)
|
(13)
|
(14)
|
(14)
|
(16)
|
(17)
|
(18)
|
(19)
|
(20)
|
(11)
|
(22)
|
(27)
|
(22)
|
(28)
|
|
| Selling, General & Administrative |
(9)
|
(11)
|
(13)
|
(14)
|
(15)
|
(16)
|
(19)
|
(19)
|
(19)
|
(18)
|
(14)
|
(13)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(8)
|
(9)
|
(9)
|
(9)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(8)
|
(13)
|
(18)
|
(12)
|
(17)
|
|
| Research & Development |
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(7)
|
(7)
|
(8)
|
(10)
|
(8)
|
(7)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(4)
|
(6)
|
(8)
|
(7)
|
(9)
|
|
| 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
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
0
|
(3)
|
0
|
(3)
|
0
|
(4)
|
0
|
|
| Other Operating Expenses |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
11
|
11
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
1
|
1
|
1
|
0
|
(2)
|
0
|
(2)
|
|
| Operating Income |
(2)
N/A
|
(2)
-36%
|
(4)
-66%
|
(5)
-34%
|
(7)
-33%
|
(9)
-40%
|
(14)
-49%
|
(14)
-1%
|
(14)
+1%
|
(13)
+5%
|
(8)
+43%
|
(6)
+18%
|
5
N/A
|
5
+2%
|
5
-9%
|
5
N/A
|
(6)
N/A
|
(6)
+4%
|
(6)
N/A
|
(5)
+13%
|
(3)
+50%
|
(2)
+42%
|
(0)
+97%
|
(0)
-1 000%
|
(1)
-102%
|
(0)
+80%
|
(1)
-556%
|
4
N/A
|
2
-42%
|
1
-40%
|
2
+69%
|
(3)
N/A
|
(2)
+20%
|
(2)
+3%
|
(3)
-50%
|
(3)
+10%
|
(1)
+45%
|
(1)
+40%
|
0
N/A
|
0
-65%
|
(1)
N/A
|
(1)
-97%
|
(2)
-7%
|
(2)
-46%
|
(2)
+8%
|
(1)
+51%
|
(1)
+30%
|
1
N/A
|
1
+116%
|
1
-9%
|
1
-20%
|
0
-90%
|
0
-13%
|
(1)
N/A
|
(1)
-60%
|
(1)
-8%
|
0
N/A
|
1
+243%
|
(1)
N/A
|
(1)
-100%
|
(4)
-337%
|
(6)
-43%
|
(6)
+3%
|
(7)
-21%
|
(11)
-46%
|
(10)
+5%
|
(9)
+9%
|
(8)
+16%
|
(2)
+78%
|
(0)
+99%
|
1
N/A
|
1
N/A
|
1
-8%
|
(1)
N/A
|
(0)
+52%
|
0
N/A
|
(1)
N/A
|
(1)
+58%
|
(1)
-158%
|
(1)
-8%
|
(2)
-77%
|
(3)
-36%
|
(3)
N/A
|
(3)
N/A
|
(2)
+55%
|
(0)
+85%
|
(0)
+87%
|
(1)
-3 697%
|
(0)
+74%
|
(2)
-449%
|
(2)
-30%
|
(0)
+88%
|
(1)
-153%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
3
|
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
|
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
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(2)
|
(2)
|
(2)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
1
|
1
|
2
|
2
|
(0)
|
3
|
1
|
1
|
(0)
|
(0)
|
1
|
1
|
(1)
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
(0)
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(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
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
|
| Pre-Tax Income |
(3)
N/A
|
(3)
-8%
|
(4)
-41%
|
(5)
-24%
|
(4)
+13%
|
(7)
-68%
|
(13)
-82%
|
(13)
-5%
|
(14)
-3%
|
(13)
+1%
|
(7)
+48%
|
(6)
+19%
|
6
N/A
|
6
+5%
|
5
-8%
|
6
+4%
|
(6)
N/A
|
(6)
+3%
|
(5)
+4%
|
(5)
+15%
|
(2)
+57%
|
(1)
+70%
|
1
N/A
|
0
-85%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
5
N/A
|
3
-33%
|
2
-28%
|
3
+41%
|
(2)
N/A
|
(1)
+18%
|
(1)
+7%
|
(3)
-92%
|
(2)
+8%
|
(1)
+50%
|
(1)
+43%
|
1
N/A
|
0
-31%
|
(0)
N/A
|
(1)
-178%
|
(1)
-16%
|
(2)
-62%
|
(2)
+8%
|
(1)
+49%
|
(1)
+27%
|
1
N/A
|
1
+88%
|
1
-18%
|
1
-22%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-60%
|
(1)
N/A
|
0
N/A
|
1
+147%
|
0
N/A
|
(1)
N/A
|
(4)
-542%
|
(6)
-60%
|
(6)
N/A
|
(8)
-23%
|
(11)
-46%
|
(10)
+7%
|
(10)
+7%
|
(8)
+16%
|
(2)
+72%
|
(1)
+77%
|
0
N/A
|
0
+26%
|
1
+16%
|
(1)
N/A
|
(0)
+47%
|
0
N/A
|
(1)
N/A
|
(0)
+67%
|
(1)
-182%
|
(2)
-40%
|
(3)
-78%
|
(4)
-32%
|
(4)
-2%
|
(4)
+2%
|
(2)
+56%
|
(0)
+72%
|
0
N/A
|
(1)
N/A
|
(1)
-32%
|
(2)
-169%
|
(3)
-25%
|
(1)
+80%
|
(1)
-101%
|
|
| 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)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(7)
|
(13)
|
(13)
|
(14)
|
(13)
|
(7)
|
(6)
|
6
|
6
|
5
|
6
|
(6)
|
(6)
|
(5)
|
(5)
|
(2)
|
(1)
|
1
|
0
|
(0)
|
0
|
(1)
|
4
|
3
|
2
|
3
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
1
|
(0)
|
(1)
|
(4)
|
(6)
|
(6)
|
(8)
|
(11)
|
(10)
|
(10)
|
(8)
|
(2)
|
(1)
|
0
|
0
|
1
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
|
| 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
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
(3)
N/A
|
(3)
-4%
|
(4)
-46%
|
(5)
-24%
|
(4)
+13%
|
(7)
-66%
|
(13)
-85%
|
(13)
-5%
|
(14)
-3%
|
(13)
+2%
|
(7)
+48%
|
(6)
+17%
|
6
N/A
|
6
+2%
|
5
-9%
|
5
+4%
|
(6)
N/A
|
(6)
+1%
|
(5)
+5%
|
(5)
+15%
|
(2)
+57%
|
(1)
+74%
|
1
N/A
|
0
-86%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
4
N/A
|
3
-33%
|
2
-27%
|
3
+45%
|
(2)
N/A
|
(2)
+13%
|
(2)
-3%
|
(3)
-71%
|
(2)
+21%
|
(1)
+53%
|
(0)
+65%
|
1
N/A
|
1
-32%
|
(0)
N/A
|
(1)
-174%
|
(2)
-32%
|
(3)
-54%
|
(2)
+15%
|
(1)
+50%
|
(1)
+36%
|
1
N/A
|
1
+63%
|
1
-18%
|
1
-21%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-71%
|
(1)
N/A
|
0
N/A
|
1
+153%
|
(0)
N/A
|
(1)
-857%
|
(4)
-484%
|
(6)
-56%
|
(6)
N/A
|
(8)
-23%
|
(11)
-47%
|
(10)
+8%
|
(9)
+7%
|
(8)
+16%
|
(2)
+72%
|
(1)
+76%
|
0
N/A
|
0
+29%
|
1
+84%
|
(0)
N/A
|
(0)
+81%
|
1
N/A
|
(1)
N/A
|
(1)
+55%
|
(1)
-142%
|
(2)
-37%
|
(3)
-52%
|
(4)
-39%
|
(4)
-8%
|
(4)
+2%
|
(2)
+50%
|
(1)
+63%
|
(0)
+66%
|
(1)
-107%
|
(1)
-87%
|
(3)
-171%
|
(3)
-26%
|
(1)
+68%
|
(2)
-65%
|
|
| EPS (Diluted) |
-0.11
N/A
|
-0.09
+18%
|
-0.13
-44%
|
-0.16
-23%
|
-0.15
+6%
|
-0.25
-67%
|
-0.45
-80%
|
-0.48
-7%
|
-0.49
-2%
|
-0.48
+2%
|
-0.26
+46%
|
-0.21
+19%
|
0.2
N/A
|
0.21
+5%
|
0.2
-5%
|
0.2
N/A
|
-0.21
N/A
|
-0.21
N/A
|
-0.2
+5%
|
-0.17
+15%
|
-0.07
+59%
|
-0.02
+71%
|
0.02
N/A
|
0.01
-50%
|
-0.01
N/A
|
0.01
N/A
|
-0.03
N/A
|
0.15
N/A
|
0.11
-27%
|
0.08
-27%
|
0.12
+50%
|
-0.06
N/A
|
-0.06
N/A
|
-0.05
+17%
|
-0.09
-80%
|
-0.07
+22%
|
-0.04
+43%
|
-0.01
+75%
|
0.03
N/A
|
0.02
-33%
|
-0.02
N/A
|
-0.05
-150%
|
-0.06
-20%
|
-0.09
-50%
|
-0.07
+22%
|
-0.03
+57%
|
-0.02
+33%
|
0.02
N/A
|
0.04
+100%
|
0.03
-25%
|
0.03
N/A
|
0.01
-67%
|
0
N/A
|
-0.02
N/A
|
-0.04
-100%
|
-0.04
N/A
|
0
N/A
|
0.02
N/A
|
0
N/A
|
-0.02
N/A
|
-0.13
-550%
|
-0.19
-46%
|
-0.19
N/A
|
-0.23
-21%
|
-0.34
-48%
|
-0.3
+12%
|
-0.28
+7%
|
-0.26
+7%
|
-0.06
+77%
|
-0.03
+50%
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
-0.01
N/A
|
0
N/A
|
0.02
N/A
|
-0.03
N/A
|
-0.01
+67%
|
-0.04
-300%
|
-0.06
-50%
|
-0.07
-17%
|
-0.12
-71%
|
-0.15
-25%
|
-0.2
-33%
|
-0.05
+75%
|
-0.04
+20%
|
-0.02
+50%
|
-0.01
+50%
|
-0.03
-200%
|
-0.07
-133%
|
-0.29
-314%
|
-0.03
+90%
|
-0.04
-33%
|
|