TT International Ltd
SGX:T09
Income Statement
Earnings Waterfall
TT International Ltd
Income Statement
TT International Ltd
| 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 | 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
|
1
|
4
|
3
|
5
|
4
|
4
|
4
|
4
|
5
|
9
|
13
|
16
|
20
|
18
|
17
|
18
|
17
|
18
|
18
|
19
|
19
|
19
|
19
|
16
|
14
|
14
|
12
|
12
|
12
|
10
|
7
|
7
|
7
|
14
|
7
|
8
|
7
|
9
|
8
|
5
|
4
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
653
N/A
|
674
+3%
|
682
+1%
|
686
+1%
|
702
+2%
|
695
-1%
|
685
-1%
|
691
+1%
|
683
-1%
|
679
-1%
|
687
+1%
|
687
+0%
|
689
+0%
|
690
+0%
|
691
+0%
|
691
+0%
|
705
+2%
|
746
+6%
|
790
+6%
|
814
+3%
|
876
+8%
|
901
+3%
|
911
+1%
|
867
-5%
|
746
-14%
|
657
-12%
|
585
-11%
|
561
-4%
|
540
-4%
|
515
-5%
|
471
-9%
|
443
-6%
|
427
-4%
|
424
-1%
|
414
-2%
|
404
-2%
|
385
-5%
|
364
-5%
|
361
-1%
|
354
-2%
|
355
+0%
|
347
-2%
|
346
0%
|
328
-5%
|
318
-3%
|
305
-4%
|
273
-11%
|
259
-5%
|
261
+1%
|
293
+12%
|
319
+9%
|
365
+14%
|
347
-5%
|
335
-3%
|
324
-3%
|
304
-6%
|
305
+0%
|
290
-5%
|
276
-5%
|
245
-11%
|
234
-4%
|
200
-14%
|
168
-16%
|
141
-16%
|
125
-12%
|
109
-13%
|
87
-20%
|
67
-24%
|
41
-38%
|
70
+69%
|
72
+3%
|
77
+8%
|
44
-43%
|
42
-5%
|
38
-8%
|
33
-15%
|
33
+2%
|
35
+3%
|
33
-4%
|
33
-2%
|
30
-7%
|
27
-9%
|
28
+2%
|
26
-7%
|
26
0%
|
23
-10%
|
21
-7%
|
20
-8%
|
24
+22%
|
18
-25%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(571)
|
(589)
|
(594)
|
(595)
|
(608)
|
(600)
|
(585)
|
(587)
|
(570)
|
(560)
|
(566)
|
(566)
|
(572)
|
(573)
|
(571)
|
(572)
|
(571)
|
(605)
|
(635)
|
(642)
|
(699)
|
(716)
|
(724)
|
(699)
|
(633)
|
(558)
|
(498)
|
(471)
|
(430)
|
(417)
|
(393)
|
(369)
|
(352)
|
(345)
|
(332)
|
(327)
|
(302)
|
(287)
|
(284)
|
(277)
|
(281)
|
(274)
|
(273)
|
(259)
|
(247)
|
(239)
|
(210)
|
(199)
|
(199)
|
(223)
|
(239)
|
(277)
|
(259)
|
(244)
|
(236)
|
(219)
|
(221)
|
(213)
|
(208)
|
(183)
|
(180)
|
(153)
|
(128)
|
(106)
|
(92)
|
(80)
|
(63)
|
(45)
|
(26)
|
(43)
|
(46)
|
(51)
|
(31)
|
(30)
|
(27)
|
(20)
|
(20)
|
(21)
|
(20)
|
(21)
|
(20)
|
(17)
|
(17)
|
(16)
|
(15)
|
(14)
|
(13)
|
(12)
|
(15)
|
(11)
|
|
| Gross Profit |
82
N/A
|
85
+4%
|
88
+3%
|
91
+3%
|
93
+3%
|
95
+1%
|
100
+6%
|
103
+3%
|
112
+9%
|
119
+6%
|
121
+2%
|
121
0%
|
117
-3%
|
117
N/A
|
120
+2%
|
120
+0%
|
134
+12%
|
141
+5%
|
156
+11%
|
172
+10%
|
177
+3%
|
185
+4%
|
187
+1%
|
168
-10%
|
113
-33%
|
99
-12%
|
87
-12%
|
90
+3%
|
110
+22%
|
98
-11%
|
78
-20%
|
73
-6%
|
75
+2%
|
79
+5%
|
82
+4%
|
77
-6%
|
83
+7%
|
77
-7%
|
77
-1%
|
77
+1%
|
75
-3%
|
74
-1%
|
72
-2%
|
70
-4%
|
71
+2%
|
67
-6%
|
63
-6%
|
60
-4%
|
62
+4%
|
70
+11%
|
80
+15%
|
88
+11%
|
87
-1%
|
91
+4%
|
88
-3%
|
85
-4%
|
83
-2%
|
77
-8%
|
69
-11%
|
62
-10%
|
54
-12%
|
47
-13%
|
40
-15%
|
35
-12%
|
33
-7%
|
29
-12%
|
25
-13%
|
21
-15%
|
16
-27%
|
26
+70%
|
26
-1%
|
27
+2%
|
13
-50%
|
12
-8%
|
12
-2%
|
12
+4%
|
13
+8%
|
13
0%
|
13
-1%
|
11
-14%
|
10
-8%
|
10
-1%
|
11
+2%
|
10
-4%
|
11
+8%
|
9
-13%
|
9
-9%
|
8
-10%
|
10
+24%
|
8
-20%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(57)
|
(62)
|
(64)
|
(67)
|
(69)
|
(62)
|
(68)
|
(73)
|
(90)
|
(95)
|
(97)
|
(96)
|
(94)
|
(95)
|
(95)
|
(93)
|
(103)
|
(111)
|
(138)
|
(150)
|
(131)
|
(162)
|
(150)
|
(190)
|
(282)
|
(323)
|
(319)
|
(271)
|
(95)
|
(115)
|
(103)
|
(99)
|
(179)
|
(171)
|
(171)
|
(168)
|
(91)
|
(79)
|
(77)
|
(77)
|
(74)
|
(69)
|
(68)
|
(67)
|
(75)
|
(69)
|
(72)
|
(72)
|
(94)
|
(95)
|
(108)
|
(125)
|
(117)
|
(118)
|
(116)
|
(114)
|
(130)
|
(125)
|
(121)
|
(115)
|
(205)
|
(100)
|
(89)
|
(81)
|
(47)
|
(43)
|
(38)
|
(28)
|
(39)
|
(59)
|
(57)
|
(56)
|
(72)
|
(70)
|
(28)
|
(13)
|
(13)
|
9
|
7
|
(5)
|
12
|
(12)
|
(10)
|
(11)
|
(15)
|
(19)
|
(19)
|
(12)
|
(15)
|
(13)
|
|
| Selling, General & Administrative |
(18)
|
(19)
|
(20)
|
(21)
|
(23)
|
(25)
|
(25)
|
(26)
|
(26)
|
(27)
|
(27)
|
(28)
|
(31)
|
(31)
|
(32)
|
(35)
|
(37)
|
(38)
|
(45)
|
(48)
|
(45)
|
(60)
|
(63)
|
(101)
|
(211)
|
(56)
|
(59)
|
(23)
|
(40)
|
(59)
|
(50)
|
(50)
|
(33)
|
(44)
|
(39)
|
(39)
|
(31)
|
(36)
|
(35)
|
(27)
|
(31)
|
(30)
|
(30)
|
(30)
|
(28)
|
(31)
|
(33)
|
(35)
|
(37)
|
(41)
|
(43)
|
(46)
|
(46)
|
(45)
|
(45)
|
(43)
|
(42)
|
(41)
|
(40)
|
(38)
|
(33)
|
(30)
|
(26)
|
(22)
|
(20)
|
(17)
|
(14)
|
(12)
|
(9)
|
(15)
|
(14)
|
(14)
|
(9)
|
(9)
|
(10)
|
(10)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(6)
|
(5)
|
|
| Depreciation & Amortization |
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(12)
|
(19)
|
(25)
|
(30)
|
(31)
|
(31)
|
(31)
|
(33)
|
(33)
|
(32)
|
(31)
|
(30)
|
(37)
|
(33)
|
(30)
|
(29)
|
(14)
|
(17)
|
(17)
|
(13)
|
(15)
|
(25)
|
(25)
|
(25)
|
(11)
|
(10)
|
(8)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Other Operating Expenses |
(34)
|
(39)
|
(40)
|
(41)
|
(41)
|
(33)
|
(39)
|
(43)
|
(61)
|
(66)
|
(66)
|
(64)
|
(60)
|
(60)
|
(59)
|
(54)
|
(60)
|
(68)
|
(86)
|
(94)
|
(78)
|
(94)
|
(79)
|
(81)
|
(62)
|
(260)
|
(253)
|
(241)
|
(48)
|
(49)
|
(45)
|
(42)
|
(139)
|
(121)
|
(126)
|
(123)
|
(55)
|
(39)
|
(37)
|
(45)
|
(37)
|
(34)
|
(33)
|
(31)
|
(41)
|
(32)
|
(33)
|
(31)
|
(44)
|
(35)
|
(40)
|
(50)
|
(41)
|
(43)
|
(41)
|
(38)
|
(56)
|
(53)
|
(51)
|
(47)
|
(135)
|
(37)
|
(33)
|
(30)
|
(13)
|
(9)
|
(7)
|
(2)
|
(15)
|
(19)
|
(17)
|
(17)
|
(52)
|
(50)
|
(10)
|
1
|
(2)
|
20
|
18
|
6
|
21
|
(5)
|
(3)
|
(4)
|
(7)
|
(11)
|
(11)
|
(5)
|
(7)
|
(6)
|
|
| Operating Income |
25
N/A
|
23
-9%
|
23
+4%
|
23
N/A
|
24
+4%
|
33
+36%
|
32
-3%
|
31
-4%
|
22
-28%
|
24
+7%
|
25
+3%
|
25
+1%
|
23
-5%
|
22
-5%
|
25
+13%
|
27
+8%
|
32
+17%
|
29
-8%
|
18
-39%
|
22
+21%
|
46
+113%
|
22
-52%
|
37
+64%
|
(22)
N/A
|
(169)
-653%
|
(225)
-33%
|
(231)
-3%
|
(181)
+22%
|
15
N/A
|
(17)
N/A
|
(24)
-42%
|
(25)
-5%
|
(104)
-311%
|
(92)
+11%
|
(89)
+4%
|
(91)
-2%
|
(8)
+92%
|
(2)
+73%
|
(0)
+81%
|
0
N/A
|
1
+800%
|
4
+356%
|
4
-7%
|
3
-24%
|
(3)
N/A
|
(2)
+35%
|
(9)
-318%
|
(12)
-35%
|
(31)
-152%
|
(26)
+18%
|
(28)
-11%
|
(37)
-30%
|
(30)
+18%
|
(28)
+7%
|
(28)
-1%
|
(29)
-4%
|
(47)
-59%
|
(48)
-3%
|
(53)
-10%
|
(53)
-1%
|
(151)
-185%
|
(53)
+65%
|
(49)
+8%
|
(46)
+6%
|
(14)
+69%
|
(14)
-2%
|
(13)
+6%
|
(7)
+49%
|
(23)
-243%
|
(32)
-39%
|
(30)
+6%
|
(30)
+2%
|
(59)
-97%
|
(57)
+2%
|
(16)
+72%
|
(1)
+95%
|
(0)
+72%
|
22
N/A
|
20
-10%
|
6
-69%
|
23
+274%
|
(2)
N/A
|
0
N/A
|
(1)
N/A
|
(5)
-330%
|
(10)
-117%
|
(11)
-8%
|
(4)
+60%
|
(5)
-27%
|
(5)
+9%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(9)
|
(10)
|
(11)
|
(10)
|
(11)
|
(13)
|
(16)
|
(13)
|
(13)
|
(14)
|
(40)
|
(14)
|
(21)
|
(44)
|
(55)
|
(6)
|
10
|
40
|
(16)
|
10
|
8
|
(1)
|
67
|
61
|
54
|
59
|
(5)
|
(7)
|
(6)
|
(6)
|
(4)
|
(7)
|
(11)
|
(13)
|
(4)
|
(14)
|
(9)
|
(8)
|
(8)
|
(15)
|
(20)
|
(19)
|
(17)
|
(18)
|
(16)
|
(16)
|
(18)
|
(18)
|
(19)
|
(18)
|
(17)
|
(17)
|
(15)
|
(14)
|
(14)
|
(12)
|
(12)
|
(12)
|
(10)
|
(16)
|
(17)
|
(17)
|
(14)
|
(15)
|
(16)
|
(15)
|
(9)
|
(8)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(3)
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
(9)
|
(9)
|
(11)
|
(11)
|
0
|
(1)
|
0
|
0
|
0
|
2
|
1
|
1
|
0
|
(2)
|
(2)
|
(20)
|
(20)
|
(3)
|
(8)
|
6
|
0
|
(12)
|
(9)
|
1
|
0
|
3
|
5
|
(2)
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
0
|
(3)
|
(3)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(11)
|
(12)
|
(12)
|
(12)
|
(34)
|
(132)
|
(132)
|
(132)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(38)
|
(39)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(0)
|
0
|
0
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(19)
|
(22)
|
(26)
|
(19)
|
(32)
|
(31)
|
(31)
|
(16)
|
(14)
|
(12)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(11)
|
(15)
|
(19)
|
(24)
|
(36)
|
(30)
|
(24)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
16
N/A
|
17
+6%
|
18
+7%
|
18
+3%
|
30
+64%
|
29
-4%
|
28
-3%
|
26
-7%
|
7
-72%
|
7
N/A
|
5
-29%
|
5
-12%
|
13
+189%
|
11
-18%
|
14
+30%
|
15
+5%
|
16
+8%
|
18
+15%
|
6
-65%
|
8
+33%
|
6
-35%
|
6
+15%
|
14
+117%
|
(87)
N/A
|
(243)
-180%
|
(234)
+4%
|
(230)
+2%
|
(134)
+42%
|
(1)
+99%
|
(20)
-1 682%
|
(25)
-29%
|
(26)
-1%
|
(37)
-46%
|
(29)
+22%
|
(30)
-4%
|
(34)
-12%
|
(13)
+63%
|
(11)
+13%
|
(9)
+22%
|
(6)
+29%
|
(3)
+52%
|
(21)
-631%
|
(29)
-35%
|
(36)
-25%
|
(26)
+27%
|
(47)
-80%
|
(49)
-4%
|
(54)
-9%
|
(55)
-3%
|
(58)
-5%
|
(63)
-8%
|
(66)
-6%
|
(58)
+13%
|
(55)
+4%
|
(55)
+1%
|
(56)
-1%
|
(88)
-57%
|
(89)
-1%
|
(94)
-6%
|
(93)
+0%
|
(206)
-121%
|
(206)
+0%
|
(199)
+3%
|
(195)
+2%
|
(35)
+82%
|
(38)
-8%
|
(40)
-7%
|
(38)
+6%
|
(57)
-49%
|
(84)
-49%
|
(77)
+9%
|
(69)
+10%
|
(74)
-7%
|
(73)
+1%
|
(70)
+4%
|
(55)
+21%
|
(10)
+82%
|
13
N/A
|
13
+2%
|
1
-95%
|
20
+2 961%
|
(4)
N/A
|
(1)
+68%
|
(3)
-127%
|
(11)
-303%
|
(10)
+8%
|
(11)
-9%
|
(5)
+58%
|
(6)
-22%
|
(5)
+8%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
0
|
(1)
|
(2)
|
3
|
(5)
|
(4)
|
(4)
|
(8)
|
(4)
|
(3)
|
(1)
|
(4)
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
3
|
3
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Income from Continuing Operations |
12
|
13
|
14
|
15
|
27
|
26
|
25
|
24
|
4
|
4
|
2
|
2
|
11
|
9
|
11
|
12
|
12
|
14
|
4
|
6
|
6
|
6
|
11
|
(83)
|
(248)
|
(239)
|
(234)
|
(142)
|
(5)
|
(23)
|
(27)
|
(30)
|
(37)
|
(30)
|
(32)
|
(35)
|
(15)
|
(13)
|
(10)
|
(8)
|
(4)
|
(22)
|
(29)
|
(36)
|
(27)
|
(48)
|
(50)
|
(53)
|
(54)
|
(57)
|
(62)
|
(69)
|
(60)
|
(57)
|
(57)
|
(56)
|
(91)
|
(92)
|
(97)
|
(97)
|
(208)
|
(207)
|
(201)
|
(196)
|
(32)
|
(35)
|
(37)
|
(35)
|
(57)
|
(84)
|
(77)
|
(69)
|
(74)
|
(73)
|
(70)
|
(55)
|
(8)
|
15
|
15
|
3
|
21
|
(4)
|
(1)
|
(3)
|
(11)
|
(10)
|
(11)
|
(5)
|
(6)
|
(5)
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(7)
|
(4)
|
(1)
|
2
|
3
|
1
|
1
|
3
|
2
|
2
|
3
|
1
|
1
|
2
|
0
|
1
|
2
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
3
|
7
|
12
|
22
|
26
|
52
|
54
|
50
|
38
|
39
|
40
|
40
|
87
|
86
|
82
|
80
|
30
|
28
|
27
|
23
|
8
|
13
|
13
|
14
|
33
|
32
|
31
|
30
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
3
|
3
|
(0)
|
(0)
|
(3)
|
|
| Net Income (Common) |
12
N/A
|
13
+9%
|
14
+8%
|
15
+3%
|
27
+84%
|
26
-4%
|
25
-2%
|
23
-8%
|
3
-87%
|
3
+6%
|
2
-52%
|
2
+13%
|
12
+550%
|
10
-15%
|
12
+20%
|
12
+1%
|
12
-3%
|
13
+14%
|
4
-71%
|
5
+34%
|
3
-39%
|
1
-71%
|
5
+411%
|
(88)
N/A
|
(249)
-184%
|
(237)
+5%
|
(231)
+2%
|
(141)
+39%
|
(4)
+97%
|
(20)
-385%
|
(24)
-22%
|
(28)
-14%
|
(34)
-23%
|
(29)
+16%
|
(32)
-10%
|
(33)
-4%
|
(15)
+55%
|
(12)
+16%
|
(9)
+29%
|
(7)
+16%
|
(4)
+44%
|
(22)
-446%
|
(30)
-33%
|
(37)
-22%
|
(27)
+27%
|
(47)
-78%
|
(49)
-3%
|
(52)
-7%
|
(52)
0%
|
(50)
+4%
|
(50)
-1%
|
(46)
+8%
|
(33)
+28%
|
(5)
+85%
|
(3)
+42%
|
(6)
-100%
|
(53)
-806%
|
(53)
-2%
|
(57)
-7%
|
(57)
+1%
|
(121)
-113%
|
(121)
0%
|
(119)
+2%
|
(116)
+2%
|
(2)
+99%
|
(7)
-289%
|
(10)
-50%
|
(12)
-22%
|
(49)
-303%
|
(71)
-47%
|
(64)
+10%
|
(55)
+15%
|
(41)
+25%
|
(41)
+0%
|
(39)
+4%
|
(25)
+35%
|
(3)
+88%
|
18
N/A
|
17
-5%
|
4
-76%
|
22
+414%
|
(3)
N/A
|
(0)
+98%
|
(2)
-3 693%
|
(11)
-585%
|
(7)
+36%
|
(8)
-15%
|
(5)
+42%
|
(6)
-22%
|
(8)
-46%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.06
+100%
|
0.05
-17%
|
0.05
N/A
|
0.05
N/A
|
0.01
-80%
|
0.02
+100%
|
0.01
-50%
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.02
-33%
|
0.04
+100%
|
0.02
-50%
|
0.02
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
-0.11
N/A
|
-0.31
-182%
|
-0.29
+6%
|
-0.29
N/A
|
-0.18
+38%
|
-0.01
+94%
|
-0.03
-200%
|
-0.03
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.03
+25%
|
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.01
+50%
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.04
-33%
|
-0.03
+25%
|
-0.06
-100%
|
-0.06
N/A
|
-0.06
N/A
|
-0.05
+17%
|
-0.05
N/A
|
-0.05
N/A
|
-0.05
N/A
|
-0.03
+40%
|
-0.01
+67%
|
-0.01
N/A
|
-0.01
N/A
|
-0.05
-400%
|
-0.06
-20%
|
-0.06
N/A
|
-0.06
N/A
|
-0.12
-100%
|
-0.12
N/A
|
-0.12
N/A
|
-0.12
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.05
-400%
|
-0.07
-40%
|
-0.06
+14%
|
-0.05
+17%
|
-0.04
+20%
|
-0.04
N/A
|
-0.04
N/A
|
-0.02
+50%
|
0
N/A
|
0.02
N/A
|
0.02
N/A
|
0
N/A
|
0.02
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
|