Spanish Broadcasting System Inc
OTC:SBSAA
Income Statement
Earnings Waterfall
Spanish Broadcasting System Inc
Income Statement
Spanish Broadcasting System 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
|
35
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
129
|
132
|
134
|
137
|
49
|
20
|
20
|
20
|
50
|
10
|
10
|
10
|
50
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
16
|
22
|
27
|
33
|
33
|
33
|
34
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
33
|
33
|
25
|
25
|
0
|
|
| Revenue |
131
N/A
|
135
+3%
|
136
+1%
|
135
-1%
|
136
+0%
|
135
-1%
|
134
0%
|
135
+0%
|
135
+0%
|
137
+1%
|
140
+3%
|
146
+4%
|
156
+7%
|
163
+4%
|
167
+3%
|
169
+1%
|
170
+1%
|
172
+1%
|
177
+2%
|
179
+2%
|
177
-1%
|
178
+1%
|
177
-1%
|
178
+0%
|
180
+1%
|
177
-1%
|
175
-2%
|
169
-3%
|
164
-3%
|
155
-5%
|
147
-5%
|
144
-2%
|
139
-3%
|
142
+2%
|
141
-1%
|
137
-3%
|
136
-1%
|
136
0%
|
136
0%
|
138
+1%
|
141
+2%
|
142
+1%
|
141
-1%
|
141
0%
|
140
-1%
|
147
+5%
|
148
+1%
|
153
+4%
|
154
+0%
|
147
-4%
|
152
+3%
|
147
-3%
|
146
-1%
|
146
0%
|
143
-2%
|
143
+0%
|
147
+3%
|
146
0%
|
144
-2%
|
143
-1%
|
145
+1%
|
144
0%
|
143
-1%
|
140
-2%
|
135
-4%
|
137
+2%
|
138
+0%
|
139
+1%
|
142
+2%
|
146
+2%
|
148
+1%
|
150
+2%
|
157
+4%
|
156
-1%
|
134
-14%
|
128
-5%
|
122
-5%
|
110
-10%
|
131
+19%
|
140
+7%
|
146
+4%
|
159
+9%
|
158
-1%
|
160
+1%
|
168
+5%
|
160
-5%
|
160
+0%
|
154
-4%
|
147
-4%
|
145
-2%
|
148
+2%
|
147
0%
|
155
+5%
|
150
-3%
|
146
-3%
|
143
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(21)
|
(21)
|
(22)
|
(23)
|
(24)
|
(24)
|
(24)
|
(23)
|
(23)
|
(25)
|
(26)
|
(29)
|
(31)
|
(31)
|
(32)
|
(33)
|
(34)
|
(38)
|
(43)
|
(47)
|
(51)
|
(51)
|
(51)
|
(50)
|
(51)
|
(74)
|
(77)
|
(79)
|
(61)
|
(57)
|
(53)
|
(49)
|
(41)
|
(40)
|
(39)
|
(39)
|
(40)
|
(40)
|
(40)
|
(39)
|
(38)
|
(36)
|
(34)
|
(33)
|
(31)
|
(30)
|
(29)
|
(29)
|
(31)
|
(31)
|
(32)
|
(32)
|
(30)
|
(30)
|
(30)
|
(30)
|
(31)
|
(31)
|
(31)
|
(31)
|
(31)
|
(32)
|
(31)
|
(30)
|
(31)
|
(29)
|
(28)
|
(27)
|
(26)
|
(26)
|
(27)
|
(28)
|
(29)
|
(30)
|
(26)
|
(26)
|
(27)
|
(26)
|
(30)
|
(32)
|
(32)
|
0
|
0
|
(17)
|
(38)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
110
N/A
|
113
+3%
|
114
+0%
|
112
-1%
|
112
0%
|
110
-2%
|
110
+0%
|
111
+1%
|
112
+1%
|
112
+0%
|
114
+2%
|
117
+3%
|
126
+7%
|
131
+5%
|
135
+3%
|
136
+1%
|
136
0%
|
134
-1%
|
134
0%
|
132
-1%
|
126
-5%
|
127
+1%
|
127
0%
|
128
+1%
|
129
+1%
|
103
-20%
|
97
-6%
|
90
-7%
|
103
+14%
|
98
-5%
|
94
-4%
|
96
+2%
|
98
+3%
|
102
+4%
|
102
+0%
|
98
-4%
|
96
-2%
|
96
0%
|
96
+0%
|
99
+3%
|
104
+4%
|
107
+3%
|
108
+1%
|
108
+0%
|
108
+1%
|
116
+7%
|
119
+2%
|
124
+4%
|
123
-1%
|
117
-5%
|
120
+3%
|
116
-4%
|
116
+1%
|
116
-1%
|
112
-3%
|
113
+0%
|
116
+3%
|
115
-1%
|
113
-2%
|
112
-1%
|
114
+2%
|
113
-1%
|
112
0%
|
110
-2%
|
104
-5%
|
109
+4%
|
110
+1%
|
112
+2%
|
117
+4%
|
119
+2%
|
121
+1%
|
122
+1%
|
128
+4%
|
126
-1%
|
108
-14%
|
102
-6%
|
96
-6%
|
84
-12%
|
101
+20%
|
108
+7%
|
114
+6%
|
0
N/A
|
0
N/A
|
70
N/A
|
130
+85%
|
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 |
(91)
|
(87)
|
(83)
|
(76)
|
(71)
|
(71)
|
(72)
|
(74)
|
(74)
|
(72)
|
(70)
|
(69)
|
(74)
|
(79)
|
(82)
|
(84)
|
(87)
|
(88)
|
(91)
|
(93)
|
(93)
|
(92)
|
(92)
|
(93)
|
(94)
|
(77)
|
(75)
|
(74)
|
(90)
|
(81)
|
(75)
|
(70)
|
(66)
|
(67)
|
(65)
|
(63)
|
(63)
|
(63)
|
(63)
|
(63)
|
(65)
|
(67)
|
(70)
|
(72)
|
(71)
|
(75)
|
(77)
|
(82)
|
(84)
|
(79)
|
(85)
|
(83)
|
(82)
|
(82)
|
(78)
|
(77)
|
(82)
|
(83)
|
(80)
|
(78)
|
(71)
|
(70)
|
(74)
|
(74)
|
(74)
|
(74)
|
(72)
|
(70)
|
(70)
|
(75)
|
(76)
|
(77)
|
(80)
|
(79)
|
(71)
|
(67)
|
(66)
|
(62)
|
(67)
|
(72)
|
(75)
|
(112)
|
(117)
|
(103)
|
(100)
|
(132)
|
(133)
|
(130)
|
(122)
|
(118)
|
(118)
|
(113)
|
(118)
|
(118)
|
(117)
|
(116)
|
|
| Selling, General & Administrative |
(72)
|
(72)
|
(72)
|
(69)
|
(68)
|
(68)
|
(69)
|
(71)
|
(71)
|
(69)
|
(67)
|
(65)
|
(71)
|
(75)
|
(78)
|
(81)
|
(84)
|
(85)
|
(87)
|
(90)
|
(89)
|
(88)
|
(88)
|
(88)
|
(90)
|
(72)
|
(70)
|
(68)
|
(84)
|
(75)
|
(68)
|
(64)
|
(60)
|
(61)
|
(59)
|
(58)
|
(57)
|
(57)
|
(57)
|
(58)
|
(60)
|
(62)
|
(64)
|
(66)
|
(65)
|
(70)
|
(71)
|
(77)
|
(79)
|
(74)
|
(80)
|
(78)
|
(77)
|
(77)
|
(73)
|
(72)
|
(77)
|
(78)
|
(75)
|
(73)
|
(67)
|
(65)
|
(69)
|
(70)
|
(69)
|
(70)
|
(67)
|
(67)
|
(67)
|
(71)
|
(72)
|
(74)
|
(77)
|
(76)
|
(68)
|
(64)
|
(62)
|
(56)
|
(62)
|
(68)
|
(72)
|
(60)
|
(49)
|
(50)
|
(97)
|
(57)
|
(56)
|
(38)
|
(14)
|
(13)
|
(12)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
|
| Depreciation & Amortization |
(19)
|
(16)
|
(12)
|
(7)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| 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
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(49)
|
(66)
|
(50)
|
0
|
(72)
|
(74)
|
(89)
|
(106)
|
(102)
|
(103)
|
(101)
|
(106)
|
(106)
|
(105)
|
(104)
|
|
| Operating Income |
18
N/A
|
26
+43%
|
30
+17%
|
36
+18%
|
42
+15%
|
39
-5%
|
38
-3%
|
38
-1%
|
38
+1%
|
40
+4%
|
44
+11%
|
48
+10%
|
52
+7%
|
52
+2%
|
53
+1%
|
52
-1%
|
49
-7%
|
46
-6%
|
43
-7%
|
39
-9%
|
33
-14%
|
35
+4%
|
34
-1%
|
35
+2%
|
35
0%
|
26
-25%
|
22
-16%
|
16
-26%
|
13
-20%
|
17
+29%
|
19
+15%
|
25
+32%
|
32
+27%
|
35
+11%
|
37
+5%
|
34
-8%
|
33
-4%
|
33
-1%
|
33
+2%
|
36
+8%
|
38
+6%
|
39
+2%
|
37
-4%
|
36
-4%
|
38
+5%
|
41
+9%
|
42
+3%
|
42
-1%
|
39
-7%
|
37
-5%
|
35
-7%
|
33
-6%
|
34
+4%
|
33
-2%
|
35
+5%
|
36
+4%
|
34
-6%
|
32
-6%
|
33
+2%
|
33
+1%
|
42
+26%
|
43
+2%
|
39
-9%
|
36
-8%
|
31
-15%
|
34
+12%
|
38
+11%
|
41
+9%
|
46
+12%
|
45
-3%
|
45
+1%
|
45
-1%
|
48
+6%
|
47
-2%
|
36
-22%
|
34
-6%
|
30
-14%
|
22
-24%
|
34
+53%
|
36
+5%
|
39
+9%
|
47
+20%
|
41
-13%
|
40
0%
|
30
-26%
|
28
-6%
|
27
-3%
|
24
-11%
|
25
+3%
|
27
+9%
|
31
+13%
|
34
+11%
|
37
+9%
|
33
-12%
|
29
-11%
|
27
-8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(31)
|
(33)
|
(34)
|
(34)
|
(34)
|
(34)
|
(34)
|
(35)
|
(37)
|
(38)
|
(40)
|
(41)
|
(41)
|
(41)
|
(41)
|
(39)
|
(36)
|
(31)
|
(25)
|
(22)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(20)
|
(17)
|
(26)
|
(24)
|
(26)
|
(30)
|
(21)
|
(21)
|
(14)
|
(11)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(13)
|
(21)
|
(29)
|
(37)
|
(40)
|
(40)
|
(40)
|
(129)
|
(132)
|
(134)
|
(137)
|
(50)
|
(49)
|
(50)
|
(50)
|
(50)
|
(50)
|
(50)
|
(50)
|
(50)
|
(50)
|
(49)
|
(47)
|
(46)
|
(44)
|
(43)
|
(42)
|
(42)
|
(41)
|
(41)
|
(41)
|
(41)
|
(41)
|
(41)
|
(41)
|
(41)
|
(40)
|
(37)
|
(35)
|
(34)
|
(33)
|
(33)
|
(34)
|
(32)
|
(32)
|
(32)
|
(32)
|
(32)
|
(32)
|
(32)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
5
|
2
|
(27)
|
(33)
|
15
|
18
|
47
|
48
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(396)
|
(398)
|
(421)
|
(432)
|
(36)
|
(33)
|
(22)
|
(11)
|
(11)
|
(13)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(1)
|
9
|
8
|
10
|
10
|
(1)
|
10
|
5
|
5
|
3
|
(9)
|
(9)
|
(20)
|
(18)
|
(17)
|
(16)
|
(3)
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
1
|
0
|
0
|
(43)
|
(44)
|
(44)
|
(44)
|
(0)
|
(3)
|
(3)
|
(6)
|
(6)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Total Other Income |
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
2
|
1
|
1
|
1
|
(1)
|
0
|
(0)
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
4
|
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)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(12)
N/A
|
(6)
+47%
|
(3)
+54%
|
3
N/A
|
7
+123%
|
4
-33%
|
3
-34%
|
5
+71%
|
3
-46%
|
3
+5%
|
6
+98%
|
6
0%
|
16
+187%
|
17
+4%
|
15
-8%
|
(12)
N/A
|
(18)
-48%
|
31
N/A
|
35
+12%
|
64
+81%
|
61
-5%
|
17
-72%
|
17
-2%
|
18
+5%
|
18
0%
|
8
-52%
|
(392)
N/A
|
(398)
-1%
|
(430)
-8%
|
(438)
-2%
|
(41)
+91%
|
(36)
+11%
|
(11)
+69%
|
3
N/A
|
12
+287%
|
10
-13%
|
22
+113%
|
23
+5%
|
22
-7%
|
27
+24%
|
30
+13%
|
26
-15%
|
16
-38%
|
6
-61%
|
0
-95%
|
0
-70%
|
2
+1 656%
|
2
N/A
|
(91)
N/A
|
(94)
-4%
|
(98)
-4%
|
(103)
-5%
|
(14)
+86%
|
(15)
-5%
|
(14)
+3%
|
(14)
+5%
|
(16)
-15%
|
(18)
-14%
|
(17)
+3%
|
(16)
+6%
|
(8)
+53%
|
(8)
+2%
|
(1)
+82%
|
(4)
-181%
|
(5)
-27%
|
1
N/A
|
(6)
N/A
|
10
N/A
|
10
+2%
|
8
-17%
|
8
-10%
|
(5)
N/A
|
(2)
+57%
|
(14)
-505%
|
(22)
-61%
|
(24)
-5%
|
(28)
-16%
|
(21)
+23%
|
(6)
+72%
|
(1)
+82%
|
5
N/A
|
14
+171%
|
8
-43%
|
8
-2%
|
(2)
N/A
|
(4)
-78%
|
(5)
-24%
|
(51)
-1 009%
|
(51)
+0%
|
(49)
+4%
|
(45)
+7%
|
1
N/A
|
1
-20%
|
(3)
N/A
|
(10)
-199%
|
(10)
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
5
|
(52)
|
(42)
|
(49)
|
(53)
|
3
|
(7)
|
(9)
|
(11)
|
(10)
|
(15)
|
(16)
|
(17)
|
(18)
|
(15)
|
(17)
|
(17)
|
(13)
|
(15)
|
(10)
|
(11)
|
(20)
|
(20)
|
(19)
|
(17)
|
(14)
|
90
|
92
|
102
|
104
|
1
|
2
|
(3)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(2)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
(6)
|
(8)
|
(8)
|
(12)
|
(11)
|
(12)
|
(13)
|
(11)
|
(9)
|
(8)
|
(8)
|
(8)
|
25
|
25
|
25
|
25
|
0
|
3
|
6
|
10
|
0
|
3
|
3
|
(0)
|
2
|
1
|
0
|
1
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
6
|
13
|
12
|
10
|
2
|
0
|
2
|
4
|
4
|
|
| Income from Continuing Operations |
(8)
|
(59)
|
(45)
|
(46)
|
(47)
|
8
|
(4)
|
(4)
|
(9)
|
(7)
|
(9)
|
(10)
|
(0)
|
(1)
|
0
|
(29)
|
(35)
|
18
|
21
|
54
|
50
|
(3)
|
(3)
|
(1)
|
1
|
(6)
|
(302)
|
(305)
|
(329)
|
(334)
|
(39)
|
(34)
|
(14)
|
(4)
|
5
|
4
|
15
|
16
|
15
|
21
|
24
|
20
|
11
|
2
|
(1)
|
(0)
|
1
|
1
|
(89)
|
(92)
|
(96)
|
(101)
|
(20)
|
(22)
|
(23)
|
(26)
|
(27)
|
(30)
|
(30)
|
(27)
|
(16)
|
(16)
|
(10)
|
(12)
|
20
|
25
|
19
|
34
|
10
|
11
|
13
|
4
|
(2)
|
(11)
|
(20)
|
(24)
|
(25)
|
(20)
|
(6)
|
(0)
|
2
|
10
|
5
|
5
|
(5)
|
(6)
|
(5)
|
(45)
|
(38)
|
(37)
|
(36)
|
4
|
2
|
(2)
|
(6)
|
(6)
|
|
| Net Income (Common) |
(9)
N/A
|
(106)
-1 023%
|
(91)
+14%
|
(89)
+2%
|
(90)
-1%
|
10
N/A
|
(2)
N/A
|
(5)
-105%
|
(10)
-124%
|
0
N/A
|
(4)
N/A
|
11
N/A
|
8
-25%
|
(4)
N/A
|
(3)
+33%
|
(50)
-1 848%
|
(45)
+11%
|
9
N/A
|
11
+26%
|
45
+311%
|
40
-10%
|
(12)
N/A
|
(12)
0%
|
(11)
+14%
|
(9)
+18%
|
(16)
-80%
|
(312)
-1 897%
|
(315)
-1%
|
(338)
-7%
|
(344)
-2%
|
(49)
+86%
|
(44)
+10%
|
(24)
+46%
|
(14)
+43%
|
(5)
+66%
|
(6)
-32%
|
5
N/A
|
6
+23%
|
5
-16%
|
11
+108%
|
14
+26%
|
10
-29%
|
1
-89%
|
(8)
N/A
|
(11)
-46%
|
(10)
+8%
|
(9)
+15%
|
(9)
+1%
|
(9)
-2%
|
(10)
-9%
|
(12)
-21%
|
(14)
-20%
|
(20)
-43%
|
(22)
-12%
|
(23)
-2%
|
(26)
-13%
|
(27)
-4%
|
(30)
-10%
|
(30)
-1%
|
(27)
+10%
|
(16)
+39%
|
(16)
+3%
|
(10)
+40%
|
(12)
-25%
|
20
N/A
|
27
+38%
|
23
-17%
|
38
+70%
|
17
-57%
|
16
-3%
|
16
+1%
|
7
-56%
|
(1)
N/A
|
(11)
-1 159%
|
(20)
-74%
|
(24)
-21%
|
(25)
-5%
|
(20)
+20%
|
(6)
+72%
|
(0)
+96%
|
2
N/A
|
9
+449%
|
2
-74%
|
2
+3%
|
(5)
N/A
|
(6)
-19%
|
(12)
-104%
|
(45)
-286%
|
(41)
+10%
|
(40)
+2%
|
(32)
+21%
|
2
N/A
|
2
+6%
|
(2)
N/A
|
(6)
-173%
|
(6)
+13%
|
|
| EPS (Diluted) |
-1.41
N/A
|
-15.92
-1 029%
|
-13.77
+14%
|
-13.4
+3%
|
-13.6
-1%
|
1.48
N/A
|
-0.33
N/A
|
-0.67
-103%
|
-1.54
-130%
|
0.04
N/A
|
-0.59
N/A
|
1.64
N/A
|
1.23
-25%
|
-0.51
N/A
|
-0.35
+31%
|
-6.94
-1 883%
|
-6.2
+11%
|
1.19
N/A
|
1.5
+26%
|
6.18
+312%
|
5.58
-10%
|
-1.7
N/A
|
-1.7
N/A
|
-1.46
+14%
|
-1.2
+18%
|
-2.15
-79%
|
-43.1
-1 905%
|
-43.51
-1%
|
-46.99
-8%
|
-47.38
-1%
|
-6.77
+86%
|
-6.1
+10%
|
-3.24
+47%
|
-1.88
+42%
|
-0.65
+65%
|
-0.85
-31%
|
0.7
N/A
|
0.85
+21%
|
0.72
-15%
|
1.51
+110%
|
1.89
+25%
|
1.35
-29%
|
0.15
-89%
|
-1.05
N/A
|
-1.54
-47%
|
-1.41
+8%
|
-1.2
+15%
|
-1.2
N/A
|
-1.22
-2%
|
-1.34
-10%
|
-1.61
-20%
|
-1.92
-19%
|
-2.75
-43%
|
-3.09
-12%
|
-3.14
-2%
|
-3.56
-13%
|
-3.71
-4%
|
-4.08
-10%
|
-4.11
-1%
|
-3.71
+10%
|
-2.25
+39%
|
-2.19
+3%
|
-1.32
+40%
|
-1.64
-24%
|
2.7
N/A
|
3.71
+37%
|
3.43
-8%
|
5.81
+69%
|
2.5
-57%
|
2.42
-3%
|
2.45
+1%
|
1.08
-56%
|
-0.12
N/A
|
-1.72
-1 333%
|
-2.99
-74%
|
-3.62
-21%
|
-3.82
-6%
|
-3.05
+20%
|
-0.81
+73%
|
-0.03
+96%
|
0.25
N/A
|
1.26
+404%
|
0.32
-75%
|
0.33
+3%
|
-0.65
N/A
|
-0.71
-9%
|
-1.36
-92%
|
-5.3
-290%
|
-4.82
+9%
|
-4.64
+4%
|
-3.68
+21%
|
0.18
N/A
|
0.19
+6%
|
-0.27
N/A
|
-0.76
-181%
|
-0.65
+14%
|
|