Capital Engineering Network PCL
SET:CEN
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Capital Engineering Network PCL
Income Statement
Capital Engineering Network PCL
| 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
|
3
|
4
|
6
|
12
|
17
|
21
|
20
|
14
|
7
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
4
|
3
|
2
|
2
|
3
|
3
|
2
|
3
|
4
|
6
|
7
|
16
|
22
|
28
|
32
|
31
|
33
|
33
|
34
|
37
|
35
|
35
|
31
|
29
|
27
|
22
|
20
|
24
|
33
|
45
|
65
|
68
|
66
|
66
|
57
|
59
|
62
|
63
|
64
|
64
|
64
|
63
|
62
|
63
|
61
|
59
|
48
|
36
|
26
|
20
|
21
|
20
|
23
|
21
|
18
|
18
|
17
|
24
|
24
|
24
|
23
|
15
|
17
|
0
|
0
|
0
|
|
| Revenue |
579
N/A
|
609
+5%
|
667
+10%
|
809
+21%
|
917
+13%
|
1 033
+13%
|
1 106
+7%
|
1 080
-2%
|
1 086
+1%
|
1 238
+14%
|
1 351
+9%
|
1 469
+9%
|
1 555
+6%
|
1 577
+1%
|
1 692
+7%
|
1 798
+6%
|
1 842
+2%
|
1 867
+1%
|
1 851
-1%
|
1 788
-3%
|
1 730
-3%
|
1 545
-11%
|
1 411
-9%
|
1 397
-1%
|
1 452
+4%
|
1 471
+1%
|
1 495
+2%
|
1 440
-4%
|
1 397
-3%
|
1 500
+7%
|
1 537
+2%
|
1 598
+4%
|
1 714
+7%
|
1 769
+3%
|
1 885
+7%
|
1 921
+2%
|
1 935
+1%
|
2 018
+4%
|
2 015
0%
|
2 132
+6%
|
2 161
+1%
|
2 000
-7%
|
2 002
+0%
|
1 938
-3%
|
2 022
+4%
|
1 926
-5%
|
1 774
-8%
|
1 695
-4%
|
1 621
-4%
|
1 814
+12%
|
1 911
+5%
|
1 930
+1%
|
1 945
+1%
|
2 025
+4%
|
2 129
+5%
|
2 254
+6%
|
2 493
+11%
|
2 466
-1%
|
2 584
+5%
|
2 782
+8%
|
2 718
-2%
|
2 726
+0%
|
2 582
-5%
|
2 309
-11%
|
2 075
-10%
|
1 879
-9%
|
1 720
-8%
|
1 596
-7%
|
1 468
-8%
|
1 343
-9%
|
1 583
+18%
|
1 508
-5%
|
1 307
-13%
|
1 692
+29%
|
1 418
-16%
|
1 437
+1%
|
1 402
-2%
|
1 361
-3%
|
1 327
-2%
|
1 316
-1%
|
1 136
-14%
|
1 062
-6%
|
1 021
-4%
|
1 043
+2%
|
1 127
+8%
|
1 086
-4%
|
1 031
-5%
|
926
-10%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(529)
|
(546)
|
(582)
|
(708)
|
(814)
|
(920)
|
(995)
|
(972)
|
(965)
|
(1 088)
|
(1 187)
|
(1 287)
|
(1 357)
|
(1 365)
|
(1 471)
|
(1 570)
|
(1 644)
|
(1 679)
|
(1 630)
|
(1 574)
|
(1 481)
|
(1 455)
|
(1 417)
|
(1 407)
|
(1 383)
|
(1 363)
|
(1 325)
|
(1 267)
|
(1 242)
|
(1 344)
|
(1 390)
|
(1 456)
|
(1 551)
|
(1 610)
|
(1 722)
|
(1 751)
|
(1 761)
|
(1 819)
|
(1 792)
|
(1 856)
|
(1 866)
|
(1 749)
|
(1 767)
|
(1 747)
|
(1 835)
|
(1 766)
|
(1 641)
|
(1 592)
|
(1 557)
|
(1 754)
|
(1 844)
|
(1 863)
|
(1 798)
|
(1 820)
|
(1 908)
|
(2 038)
|
(2 325)
|
(2 370)
|
(2 516)
|
(2 707)
|
(2 847)
|
(2 959)
|
(2 843)
|
(2 624)
|
(2 311)
|
(1 821)
|
(1 646)
|
(1 510)
|
(1 438)
|
(1 302)
|
(1 486)
|
(1 374)
|
(1 225)
|
(1 610)
|
(1 379)
|
(1 433)
|
(1 392)
|
(1 343)
|
(1 348)
|
(1 310)
|
(1 141)
|
(1 057)
|
(983)
|
(984)
|
(1 029)
|
(990)
|
(942)
|
(848)
|
|
| Gross Profit |
50
N/A
|
63
+25%
|
85
+35%
|
101
+20%
|
103
+2%
|
113
+9%
|
110
-2%
|
107
-3%
|
121
+12%
|
150
+25%
|
164
+9%
|
183
+11%
|
198
+8%
|
212
+7%
|
222
+5%
|
228
+3%
|
198
-13%
|
189
-4%
|
221
+17%
|
214
-3%
|
249
+16%
|
90
-64%
|
(6)
N/A
|
(10)
-61%
|
69
N/A
|
108
+56%
|
170
+57%
|
173
+2%
|
156
-10%
|
156
+0%
|
146
-6%
|
141
-3%
|
163
+15%
|
159
-2%
|
163
+2%
|
169
+4%
|
175
+3%
|
199
+14%
|
223
+12%
|
275
+23%
|
295
+7%
|
251
-15%
|
235
-6%
|
191
-19%
|
187
-2%
|
160
-15%
|
133
-17%
|
103
-23%
|
64
-37%
|
60
-7%
|
67
+11%
|
68
+1%
|
147
+118%
|
205
+39%
|
221
+8%
|
215
-3%
|
168
-22%
|
95
-43%
|
69
-28%
|
75
+10%
|
(129)
N/A
|
(234)
-82%
|
(261)
-12%
|
(315)
-21%
|
(236)
+25%
|
58
N/A
|
74
+27%
|
86
+17%
|
30
-65%
|
41
+37%
|
97
+137%
|
134
+39%
|
83
-39%
|
81
-2%
|
39
-52%
|
4
-90%
|
10
+152%
|
18
+88%
|
(21)
N/A
|
6
N/A
|
(5)
N/A
|
4
N/A
|
37
+733%
|
59
+58%
|
98
+67%
|
96
-2%
|
89
-8%
|
79
-12%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(42)
|
(50)
|
(51)
|
(35)
|
(53)
|
(50)
|
(52)
|
(55)
|
(64)
|
(66)
|
(108)
|
(109)
|
(599)
|
(99)
|
(63)
|
(70)
|
(88)
|
(50)
|
148
|
198
|
(227)
|
182
|
(41)
|
(115)
|
37
|
50
|
94
|
80
|
(70)
|
(78)
|
(128)
|
(156)
|
(123)
|
(161)
|
(122)
|
(94)
|
(152)
|
(78)
|
(95)
|
(121)
|
(286)
|
(260)
|
(244)
|
(224)
|
(112)
|
(92)
|
(103)
|
(114)
|
(167)
|
(190)
|
(320)
|
(242)
|
(293)
|
(304)
|
(205)
|
(299)
|
(466)
|
(467)
|
(452)
|
(492)
|
(190)
|
(266)
|
(366)
|
(321)
|
(242)
|
(728)
|
(222)
|
(235)
|
(271)
|
(416)
|
(288)
|
(280)
|
(202)
|
(245)
|
(209)
|
(217)
|
(245)
|
(263)
|
(274)
|
(271)
|
(248)
|
(251)
|
(248)
|
(259)
|
(232)
|
(232)
|
(217)
|
(205)
|
|
| Selling, General & Administrative |
(44)
|
(54)
|
(58)
|
(61)
|
(58)
|
(60)
|
(63)
|
(68)
|
(81)
|
(90)
|
(133)
|
(145)
|
(646)
|
(141)
|
(114)
|
(119)
|
(133)
|
(139)
|
63
|
156
|
(174)
|
147
|
(64)
|
(156)
|
(12)
|
12
|
29
|
29
|
(120)
|
(135)
|
(136)
|
(136)
|
(134)
|
(133)
|
(142)
|
(142)
|
(136)
|
(143)
|
(139)
|
(150)
|
(149)
|
(177)
|
(176)
|
(164)
|
(136)
|
(120)
|
(128)
|
(146)
|
(190)
|
(211)
|
(238)
|
(254)
|
(315)
|
(334)
|
(346)
|
(345)
|
(280)
|
(280)
|
(263)
|
(268)
|
(282)
|
(287)
|
(376)
|
(358)
|
(242)
|
(301)
|
(228)
|
(213)
|
(249)
|
(252)
|
(266)
|
(280)
|
(202)
|
(245)
|
(209)
|
(217)
|
(245)
|
(263)
|
(274)
|
(271)
|
(248)
|
(251)
|
(248)
|
(259)
|
(232)
|
(232)
|
(217)
|
(205)
|
|
| Other Operating Expenses |
3
|
4
|
7
|
26
|
6
|
10
|
11
|
12
|
17
|
24
|
25
|
36
|
48
|
42
|
51
|
49
|
44
|
89
|
85
|
42
|
(53)
|
36
|
23
|
41
|
49
|
39
|
65
|
51
|
50
|
56
|
8
|
(21)
|
11
|
(28)
|
20
|
48
|
(15)
|
64
|
44
|
28
|
(137)
|
(83)
|
(68)
|
(60)
|
24
|
27
|
24
|
32
|
22
|
21
|
(82)
|
11
|
22
|
29
|
141
|
47
|
(186)
|
(187)
|
(189)
|
(224)
|
93
|
21
|
9
|
37
|
0
|
(427)
|
7
|
(22)
|
(22)
|
(164)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
9
N/A
|
13
+49%
|
34
+158%
|
66
+98%
|
50
-24%
|
63
+25%
|
58
-8%
|
53
-10%
|
57
+8%
|
84
+49%
|
56
-33%
|
74
+32%
|
(401)
N/A
|
113
N/A
|
158
+40%
|
158
N/A
|
109
-31%
|
139
+27%
|
368
+165%
|
412
+12%
|
22
-95%
|
272
+1 143%
|
(47)
N/A
|
(125)
-165%
|
106
N/A
|
159
+49%
|
264
+67%
|
253
-4%
|
86
-66%
|
78
-9%
|
19
-76%
|
(14)
N/A
|
40
N/A
|
(2)
N/A
|
41
N/A
|
75
+83%
|
23
-69%
|
121
+427%
|
128
+6%
|
154
+21%
|
9
-94%
|
(9)
N/A
|
(9)
+1%
|
(33)
-276%
|
75
N/A
|
68
-10%
|
30
-56%
|
(12)
N/A
|
(103)
-789%
|
(130)
-26%
|
(253)
-94%
|
(175)
+31%
|
(146)
+17%
|
(100)
+32%
|
17
N/A
|
(83)
N/A
|
(298)
-257%
|
(371)
-25%
|
(383)
-3%
|
(417)
-9%
|
(318)
+24%
|
(500)
-57%
|
(627)
-26%
|
(636)
-1%
|
(478)
+25%
|
(670)
-40%
|
(148)
+78%
|
(149)
-1%
|
(241)
-62%
|
(375)
-56%
|
(191)
+49%
|
(145)
+24%
|
(119)
+18%
|
(164)
-37%
|
(170)
-4%
|
(214)
-26%
|
(236)
-10%
|
(245)
-4%
|
(295)
-20%
|
(265)
+10%
|
(253)
+4%
|
(247)
+3%
|
(211)
+15%
|
(200)
+5%
|
(134)
+33%
|
(135)
-1%
|
(128)
+6%
|
(127)
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
(7)
|
(5)
|
1
|
17
|
28
|
(482)
|
(479)
|
6
|
(505)
|
2
|
53
|
52
|
103
|
(45)
|
(105)
|
(120)
|
(188)
|
(18)
|
(10)
|
20
|
18
|
(10)
|
36
|
58
|
59
|
66
|
15
|
(6)
|
(9)
|
(22)
|
(32)
|
14
|
(16)
|
13
|
(4)
|
(24)
|
(63)
|
(30)
|
188
|
163
|
212
|
158
|
(155)
|
(95)
|
(166)
|
(179)
|
(72)
|
(63)
|
(64)
|
(59)
|
(63)
|
(57)
|
41
|
76
|
187
|
367
|
392
|
233
|
(118)
|
(599)
|
(839)
|
(427)
|
(227)
|
76
|
560
|
680
|
817
|
431
|
448
|
54
|
(147)
|
(292)
|
(245)
|
(306)
|
(274)
|
(140)
|
(269)
|
(11)
|
68
|
21
|
14
|
(262)
|
(218)
|
|
| Non-Reccuring Items |
0
|
17
|
18
|
0
|
18
|
7
|
6
|
6
|
6
|
(1)
|
2
|
3
|
(9)
|
(10)
|
(12)
|
27
|
38
|
0
|
0
|
0
|
314
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(278)
|
(220)
|
(221)
|
(241)
|
(492)
|
0
|
(583)
|
(586)
|
(166)
|
0
|
7
|
30
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(49)
|
(49)
|
(49)
|
(49)
|
(11)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
27
|
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
|
22
|
21
|
0
|
93
|
0
|
72
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
36
|
0
|
0
|
(4)
|
|
| 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
|
(2)
|
(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
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
33
|
38
|
54
|
99
|
106
|
127
|
133
|
179
|
72
|
155
|
45
|
42
|
40
|
36
|
43
|
34
|
37
|
48
|
50
|
49
|
26
|
60
|
52
|
17
|
|
| Pre-Tax Income |
8
N/A
|
30
+261%
|
49
+64%
|
62
+28%
|
63
+0%
|
63
+1%
|
60
-5%
|
60
+0%
|
79
+33%
|
111
+40%
|
(423)
N/A
|
(402)
+5%
|
(405)
-1%
|
(403)
+1%
|
149
N/A
|
238
+60%
|
200
-16%
|
242
+21%
|
323
+33%
|
307
-5%
|
215
-30%
|
84
-61%
|
(65)
N/A
|
(134)
-106%
|
120
N/A
|
176
+46%
|
255
+44%
|
289
+13%
|
143
-51%
|
136
-4%
|
85
-38%
|
1
-99%
|
19
+2 011%
|
(11)
N/A
|
19
N/A
|
43
+131%
|
71
+64%
|
105
+49%
|
140
+33%
|
150
+7%
|
(4)
N/A
|
(61)
-1 435%
|
(38)
+38%
|
155
N/A
|
238
+54%
|
280
+17%
|
188
-33%
|
(167)
N/A
|
(198)
-18%
|
(297)
-50%
|
(432)
-46%
|
(246)
+43%
|
(209)
+15%
|
(164)
+22%
|
(42)
+74%
|
(146)
-249%
|
(355)
-143%
|
(330)
+7%
|
(307)
+7%
|
(229)
+25%
|
(227)
+1%
|
(328)
-44%
|
(616)
-88%
|
(995)
-62%
|
(1 537)
-54%
|
(1 470)
+4%
|
(1 102)
+25%
|
(840)
+24%
|
(205)
+76%
|
311
N/A
|
723
+132%
|
881
+22%
|
455
-48%
|
439
-4%
|
(72)
N/A
|
(319)
-344%
|
(487)
-53%
|
(454)
+7%
|
(558)
-23%
|
(505)
+10%
|
(405)
+20%
|
(518)
-28%
|
(221)
+57%
|
(92)
+58%
|
(62)
+33%
|
(61)
+1%
|
(337)
-452%
|
(333)
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(9)
|
(10)
|
(14)
|
(18)
|
(21)
|
(25)
|
(17)
|
(9)
|
(3)
|
2
|
(1)
|
2
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(4)
|
(5)
|
(7)
|
(6)
|
(8)
|
(8)
|
(9)
|
(7)
|
(6)
|
(136)
|
(103)
|
(113)
|
(11)
|
(0)
|
(51)
|
(108)
|
(92)
|
(98)
|
(76)
|
25
|
7
|
35
|
56
|
8
|
49
|
23
|
12
|
33
|
44
|
46
|
30
|
6
|
(68)
|
(113)
|
(82)
|
(12)
|
(2)
|
49
|
44
|
3
|
29
|
(56)
|
(197)
|
(206)
|
(82)
|
(87)
|
41
|
49
|
53
|
61
|
49
|
40
|
18
|
15
|
18
|
17
|
3
|
3
|
3
|
4
|
|
| Income from Continuing Operations |
8
|
30
|
49
|
62
|
63
|
63
|
60
|
60
|
79
|
103
|
(432)
|
(413)
|
(419)
|
(420)
|
128
|
214
|
182
|
233
|
320
|
309
|
214
|
86
|
(65)
|
(134)
|
120
|
176
|
254
|
286
|
139
|
131
|
78
|
(5)
|
11
|
(19)
|
10
|
36
|
64
|
(31)
|
38
|
37
|
(15)
|
(61)
|
(90)
|
47
|
146
|
182
|
112
|
(142)
|
(191)
|
(261)
|
(376)
|
(238)
|
(160)
|
(141)
|
(30)
|
(114)
|
(310)
|
(284)
|
(277)
|
(223)
|
(295)
|
(440)
|
(698)
|
(1 008)
|
(1 539)
|
(1 420)
|
(1 058)
|
(837)
|
(176)
|
255
|
525
|
675
|
373
|
352
|
(31)
|
(270)
|
(435)
|
(393)
|
(509)
|
(465)
|
(388)
|
(503)
|
(203)
|
(75)
|
(59)
|
(58)
|
(334)
|
(329)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(6)
|
(7)
|
(5)
|
(3)
|
3
|
3
|
2
|
4
|
1
|
(1)
|
(2)
|
(6)
|
(12)
|
(12)
|
(11)
|
(9)
|
(5)
|
(3)
|
(4)
|
(4)
|
(3)
|
(6)
|
(6)
|
(7)
|
(11)
|
(20)
|
13
|
18
|
14
|
15
|
(22)
|
(27)
|
(23)
|
(13)
|
9
|
31
|
58
|
74
|
40
|
33
|
25
|
34
|
154
|
176
|
183
|
215
|
359
|
440
|
519
|
552
|
609
|
428
|
412
|
377
|
193
|
138
|
(11)
|
(40)
|
(25)
|
(6)
|
75
|
113
|
172
|
163
|
200
|
180
|
190
|
212
|
132
|
86
|
37
|
33
|
91
|
104
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
0
|
(3)
|
(1)
|
(3)
|
(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
|
|
| Net Income (Common) |
8
N/A
|
74
+807%
|
123
+65%
|
233
+90%
|
257
+10%
|
213
-17%
|
191
-10%
|
94
-51%
|
90
-4%
|
110
+22%
|
(435)
N/A
|
(417)
+4%
|
(423)
-2%
|
(423)
+0%
|
119
N/A
|
204
+71%
|
174
-15%
|
227
+30%
|
323
+42%
|
312
-3%
|
217
-31%
|
91
-58%
|
(64)
N/A
|
(135)
-110%
|
118
N/A
|
171
+44%
|
242
+42%
|
274
+13%
|
128
-53%
|
122
-5%
|
73
-40%
|
(9)
N/A
|
7
N/A
|
(23)
N/A
|
7
N/A
|
31
+330%
|
59
+93%
|
(38)
N/A
|
27
N/A
|
17
-36%
|
(2)
N/A
|
(43)
-1 859%
|
(76)
-77%
|
62
N/A
|
124
+100%
|
155
+25%
|
87
-44%
|
(160)
N/A
|
(188)
-18%
|
(237)
-26%
|
(323)
-36%
|
(168)
+48%
|
(123)
+27%
|
(109)
+11%
|
(6)
+95%
|
(80)
-1 298%
|
(157)
-97%
|
(108)
+31%
|
(94)
+13%
|
(8)
+92%
|
64
N/A
|
(0)
N/A
|
(179)
-52 691%
|
(456)
-155%
|
(930)
-104%
|
(992)
-7%
|
(646)
+35%
|
(460)
+29%
|
17
N/A
|
393
+2 264%
|
514
+31%
|
635
+23%
|
349
-45%
|
346
-1%
|
44
-87%
|
(157)
N/A
|
(263)
-68%
|
(231)
+12%
|
(309)
-34%
|
(285)
+8%
|
(197)
+31%
|
(291)
-48%
|
(71)
+76%
|
10
N/A
|
(22)
N/A
|
(25)
-16%
|
(244)
-871%
|
(225)
+8%
|
|
| EPS (Diluted) |
0.03
N/A
|
0.26
+767%
|
0.46
+77%
|
0.75
+63%
|
0.85
+13%
|
0.62
-27%
|
0.54
-13%
|
0.18
-67%
|
0.2
+11%
|
0.22
+10%
|
-0.86
N/A
|
-0.82
+5%
|
-0.85
-4%
|
-0.84
+1%
|
0.24
N/A
|
0.41
+71%
|
0.35
-15%
|
0.46
+31%
|
0.65
+41%
|
0.62
-5%
|
0.43
-31%
|
0.18
-58%
|
-0.12
N/A
|
-0.27
-125%
|
0.24
N/A
|
0.34
+42%
|
0.41
+21%
|
0.47
+15%
|
0.21
-55%
|
0.19
-10%
|
0.19
N/A
|
-0.02
N/A
|
0.01
N/A
|
-0.06
N/A
|
0
N/A
|
0.05
N/A
|
0.11
+120%
|
-0.05
N/A
|
0.03
N/A
|
0.02
-33%
|
0
N/A
|
-0.08
N/A
|
-0.12
-50%
|
0.08
N/A
|
0.18
+125%
|
0.22
+22%
|
0.12
-45%
|
-0.22
N/A
|
-0.26
-18%
|
-0.31
-19%
|
-0.43
-39%
|
-0.23
+47%
|
-0.16
+30%
|
-0.15
+6%
|
-0.01
+93%
|
-0.11
-1 000%
|
-0.21
-91%
|
-0.15
+29%
|
-0.13
+13%
|
-0.01
+92%
|
0.09
N/A
|
0
N/A
|
-0.24
N/A
|
-0.61
-154%
|
-1.25
-105%
|
-1.33
-6%
|
-0.86
+35%
|
-0.62
+28%
|
0.02
N/A
|
0.53
+2 550%
|
0.69
+30%
|
0.85
+23%
|
0.47
-45%
|
0.46
-2%
|
0.06
-87%
|
-0.21
N/A
|
-0.36
-71%
|
-0.27
+25%
|
-0.43
-59%
|
-0.39
+9%
|
-0.27
+31%
|
-0.39
-44%
|
-0.1
+74%
|
0.01
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.33
-1 000%
|
-0.3
+9%
|
|