Bong AB
STO:BONG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Bong AB
STO:BONG
|
SE |
|
Unicasa Industria de Moveis SA
BOVESPA:UCAS3
|
BR |
|
B
|
Bioventus Inc
NASDAQ:BVS
|
US |
|
Huayi Brothers Media Corp
SZSE:300027
|
CN |
|
A
|
Alltronics Holdings Ltd
HKEX:833
|
HK |
|
T
|
TUI AG
XETRA:TUI1
|
DE |
|
G
|
Glad Cube Inc
TSE:9561
|
JP |
|
D
|
Deep Diamond India Ltd
BSE:539559
|
IN |
|
C
|
China Ting Group Holdings Ltd
HKEX:3398
|
HK |
|
Akbank TAS
IST:AKBNK.E
|
TR |
|
Wuhan Raycus Fiber Laser Technologies Co Ltd
SZSE:300747
|
CN |
|
Nippon Yakin Kogyo Co Ltd
TSE:5480
|
JP |
Income Statement
Earnings Waterfall
Bong AB
Income Statement
Bong AB
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
58
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
2 313
N/A
|
2 266
-2%
|
2 206
-3%
|
2 112
-4%
|
2 064
-2%
|
1 993
-3%
|
1 950
-2%
|
1 908
-2%
|
1 855
-3%
|
1 840
-1%
|
1 813
-1%
|
1 807
0%
|
1 771
-2%
|
1 773
+0%
|
1 767
0%
|
1 782
+1%
|
1 885
+6%
|
1 913
+1%
|
1 932
+1%
|
1 985
+3%
|
1 969
-1%
|
1 966
0%
|
1 996
+2%
|
1 991
0%
|
1 977
-1%
|
1 967
0%
|
1 947
-1%
|
1 937
-1%
|
1 932
0%
|
1 926
0%
|
1 910
-1%
|
1 915
+0%
|
1 896
-1%
|
1 907
+1%
|
1 900
0%
|
2 326
+22%
|
2 679
+15%
|
2 958
+10%
|
3 292
+11%
|
3 203
-3%
|
3 164
-1%
|
3 129
-1%
|
3 033
-3%
|
2 946
-3%
|
2 807
-5%
|
2 723
-3%
|
2 662
-2%
|
2 564
-4%
|
2 549
-1%
|
2 514
-1%
|
2 520
+0%
|
2 533
+0%
|
2 510
-1%
|
2 449
-2%
|
2 409
-2%
|
2 345
-3%
|
2 272
-3%
|
2 240
-1%
|
2 168
-3%
|
2 135
-2%
|
2 113
-1%
|
2 094
-1%
|
2 096
+0%
|
2 095
0%
|
2 088
0%
|
2 151
+3%
|
2 195
+2%
|
2 220
+1%
|
2 253
+1%
|
2 217
-2%
|
2 201
-1%
|
2 166
-2%
|
2 113
-2%
|
2 005
-5%
|
1 906
-5%
|
1 843
-3%
|
1 784
-3%
|
1 793
+0%
|
1 802
+1%
|
1 804
+0%
|
1 864
+3%
|
1 974
+6%
|
2 071
+5%
|
2 165
+5%
|
2 220
+3%
|
2 200
-1%
|
2 150
-2%
|
2 088
-3%
|
2 021
-3%
|
1 980
-2%
|
1 959
-1%
|
1 914
-2%
|
1 894
-1%
|
1 858
-2%
|
1 837
-1%
|
1 809
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 890)
|
(1 847)
|
(1 804)
|
(1 752)
|
(1 735)
|
(1 700)
|
(1 661)
|
(1 612)
|
(1 565)
|
(1 533)
|
(1 504)
|
(1 476)
|
(1 439)
|
(1 429)
|
(1 429)
|
(1 444)
|
(1 515)
|
(1 567)
|
(1 554)
|
(1 611)
|
(1 601)
|
(1 600)
|
(1 630)
|
(1 604)
|
(1 588)
|
(1 550)
|
(1 547)
|
(1 550)
|
(1 545)
|
(1 545)
|
(1 524)
|
(1 511)
|
(1 502)
|
(1 505)
|
(1 503)
|
(1 906)
|
(2 208)
|
(2 447)
|
(2 715)
|
(2 614)
|
(2 574)
|
(2 549)
|
(2 463)
|
(2 398)
|
(2 298)
|
(2 240)
|
(2 223)
|
(2 119)
|
(2 106)
|
(2 065)
|
(2 058)
|
(2 066)
|
(2 048)
|
(2 012)
|
(1 983)
|
(1 939)
|
(1 885)
|
(1 853)
|
(1 796)
|
(1 762)
|
(1 741)
|
(1 708)
|
(1 704)
|
(1 714)
|
(1 714)
|
(1 785)
|
(1 822)
|
(1 854)
|
(1 880)
|
(1 847)
|
(1 833)
|
(1 802)
|
(1 752)
|
(1 676)
|
(1 592)
|
(1 528)
|
(1 478)
|
(1 470)
|
(1 485)
|
(1 498)
|
(1 576)
|
(1 667)
|
(1 716)
|
(1 780)
|
(1 814)
|
(1 798)
|
(1 790)
|
(1 761)
|
(1 692)
|
(1 652)
|
(1 640)
|
(1 603)
|
(1 591)
|
(1 574)
|
(1 555)
|
(1 531)
|
|
| Gross Profit |
423
N/A
|
419
-1%
|
402
-4%
|
360
-10%
|
329
-9%
|
293
-11%
|
289
-1%
|
296
+2%
|
290
-2%
|
307
+6%
|
309
+1%
|
331
+7%
|
333
+0%
|
344
+3%
|
338
-2%
|
338
+0%
|
369
+9%
|
346
-6%
|
378
+9%
|
374
-1%
|
368
-2%
|
367
0%
|
366
0%
|
388
+6%
|
389
+0%
|
417
+7%
|
400
-4%
|
387
-3%
|
387
0%
|
381
-2%
|
385
+1%
|
404
+5%
|
394
-3%
|
402
+2%
|
397
-1%
|
421
+6%
|
472
+12%
|
512
+8%
|
577
+13%
|
589
+2%
|
591
+0%
|
580
-2%
|
570
-2%
|
548
-4%
|
509
-7%
|
483
-5%
|
439
-9%
|
445
+1%
|
443
0%
|
450
+2%
|
463
+3%
|
467
+1%
|
462
-1%
|
437
-5%
|
426
-3%
|
406
-5%
|
387
-5%
|
386
0%
|
372
-4%
|
373
+0%
|
372
0%
|
386
+4%
|
393
+2%
|
381
-3%
|
374
-2%
|
366
-2%
|
373
+2%
|
367
-2%
|
373
+2%
|
371
-1%
|
368
-1%
|
364
-1%
|
361
-1%
|
329
-9%
|
314
-4%
|
315
+0%
|
307
-3%
|
323
+5%
|
317
-2%
|
306
-4%
|
288
-6%
|
307
+6%
|
355
+16%
|
385
+8%
|
406
+6%
|
402
-1%
|
360
-11%
|
327
-9%
|
329
+1%
|
327
-1%
|
318
-3%
|
311
-2%
|
304
-2%
|
284
-7%
|
281
-1%
|
278
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(393)
|
(404)
|
(396)
|
(380)
|
(374)
|
(357)
|
(484)
|
(339)
|
(361)
|
(297)
|
(223)
|
(239)
|
(212)
|
(268)
|
(270)
|
(268)
|
(293)
|
(313)
|
(333)
|
(370)
|
(329)
|
(308)
|
(313)
|
(346)
|
(326)
|
(332)
|
(321)
|
(332)
|
(327)
|
(324)
|
(331)
|
(353)
|
(329)
|
(339)
|
(351)
|
(397)
|
(548)
|
(582)
|
(624)
|
(539)
|
(546)
|
(571)
|
(550)
|
(506)
|
(572)
|
(546)
|
(557)
|
(487)
|
(549)
|
(552)
|
(546)
|
(454)
|
(543)
|
(508)
|
(484)
|
(390)
|
(378)
|
(379)
|
(377)
|
(347)
|
(356)
|
(355)
|
(350)
|
(328)
|
(336)
|
(325)
|
(322)
|
(424)
|
(423)
|
(423)
|
(425)
|
(321)
|
(335)
|
(331)
|
(313)
|
(326)
|
(314)
|
(297)
|
(292)
|
(269)
|
(259)
|
(261)
|
(287)
|
(294)
|
(292)
|
(297)
|
(277)
|
(293)
|
(289)
|
(287)
|
(285)
|
(268)
|
(265)
|
(260)
|
(265)
|
(262)
|
|
| Selling, General & Administrative |
(375)
|
(379)
|
(371)
|
(353)
|
(348)
|
(333)
|
(325)
|
(317)
|
(302)
|
(302)
|
(295)
|
(297)
|
(292)
|
(289)
|
(296)
|
(294)
|
(318)
|
(342)
|
(344)
|
(365)
|
(362)
|
(358)
|
(362)
|
(357)
|
(351)
|
(339)
|
(333)
|
(328)
|
(342)
|
(340)
|
(341)
|
(345)
|
(334)
|
(344)
|
(348)
|
(384)
|
(436)
|
(469)
|
(523)
|
(525)
|
(538)
|
(536)
|
(517)
|
(488)
|
(494)
|
(495)
|
(496)
|
(471)
|
(502)
|
(495)
|
(492)
|
(434)
|
(437)
|
(413)
|
(392)
|
(367)
|
(371)
|
(367)
|
(357)
|
(332)
|
(337)
|
(334)
|
(336)
|
(314)
|
(333)
|
(333)
|
(336)
|
(331)
|
(425)
|
(422)
|
(418)
|
(304)
|
(322)
|
(309)
|
(290)
|
(276)
|
(302)
|
(296)
|
(295)
|
(246)
|
(274)
|
(281)
|
(283)
|
(259)
|
(276)
|
(277)
|
(282)
|
(270)
|
(295)
|
(293)
|
(296)
|
(284)
|
(280)
|
(281)
|
(279)
|
(265)
|
|
| Depreciation & Amortization |
(25)
|
(26)
|
(27)
|
(26)
|
(25)
|
(23)
|
(21)
|
(20)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
7
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(138)
|
(2)
|
(59)
|
4
|
72
|
79
|
80
|
21
|
26
|
26
|
26
|
30
|
11
|
(5)
|
34
|
50
|
50
|
11
|
26
|
7
|
13
|
(3)
|
15
|
16
|
10
|
(8)
|
5
|
5
|
(4)
|
(2)
|
(111)
|
(113)
|
(101)
|
1
|
(9)
|
(34)
|
(33)
|
(2)
|
(78)
|
(51)
|
(61)
|
0
|
(46)
|
(56)
|
(54)
|
0
|
(106)
|
(95)
|
(91)
|
0
|
(7)
|
(12)
|
(21)
|
0
|
(19)
|
(21)
|
(14)
|
0
|
(3)
|
8
|
14
|
0
|
3
|
(1)
|
(7)
|
(0)
|
(12)
|
(22)
|
(23)
|
0
|
(12)
|
(1)
|
2
|
4
|
14
|
21
|
(4)
|
(25)
|
(15)
|
(20)
|
5
|
(0)
|
6
|
6
|
12
|
16
|
15
|
21
|
15
|
3
|
|
| Operating Income |
31
N/A
|
15
-51%
|
6
-63%
|
(20)
N/A
|
(45)
-126%
|
(64)
-42%
|
(195)
-203%
|
(43)
+78%
|
(72)
-68%
|
9
N/A
|
86
+815%
|
93
+8%
|
121
+30%
|
77
-37%
|
68
-11%
|
71
+4%
|
77
+8%
|
33
-57%
|
44
+33%
|
4
-91%
|
39
+924%
|
59
+51%
|
53
-9%
|
42
-22%
|
63
+51%
|
85
+35%
|
79
-7%
|
56
-29%
|
60
+7%
|
57
-5%
|
55
-4%
|
51
-6%
|
65
+27%
|
63
-4%
|
46
-27%
|
23
-49%
|
(76)
N/A
|
(71)
+7%
|
(47)
+34%
|
49
N/A
|
44
-10%
|
9
-80%
|
20
+123%
|
42
+108%
|
(63)
N/A
|
(64)
-2%
|
(118)
-85%
|
(42)
+64%
|
(106)
-151%
|
(102)
+3%
|
(83)
+18%
|
13
N/A
|
(81)
N/A
|
(71)
+13%
|
(59)
+17%
|
16
N/A
|
9
-45%
|
7
-15%
|
(5)
N/A
|
26
N/A
|
16
-39%
|
31
+93%
|
43
+39%
|
53
+24%
|
39
-28%
|
41
+6%
|
51
+24%
|
(58)
N/A
|
(50)
+14%
|
(52)
-5%
|
(58)
-10%
|
43
N/A
|
26
-39%
|
(2)
N/A
|
1
N/A
|
(11)
N/A
|
(7)
+35%
|
26
N/A
|
25
-4%
|
36
+46%
|
29
-19%
|
46
+58%
|
68
+47%
|
91
+34%
|
114
+25%
|
105
-8%
|
83
-21%
|
34
-59%
|
41
+20%
|
41
0%
|
34
-17%
|
43
+29%
|
38
-12%
|
24
-38%
|
17
-30%
|
16
-5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(74)
|
(72)
|
(69)
|
(52)
|
(55)
|
(51)
|
(47)
|
(39)
|
(46)
|
(45)
|
(45)
|
(32)
|
(41)
|
(40)
|
(37)
|
(28)
|
(36)
|
(36)
|
(37)
|
(30)
|
(40)
|
(42)
|
(47)
|
(34)
|
(48)
|
(51)
|
(49)
|
(41)
|
(51)
|
(44)
|
(40)
|
(29)
|
(33)
|
(33)
|
(34)
|
(34)
|
(50)
|
(60)
|
(64)
|
(51)
|
(66)
|
(66)
|
(69)
|
(56)
|
(70)
|
(70)
|
(67)
|
(52)
|
(66)
|
(63)
|
(61)
|
(39)
|
(53)
|
(54)
|
(53)
|
(33)
|
(48)
|
(45)
|
(45)
|
(25)
|
(48)
|
(50)
|
(48)
|
(28)
|
(44)
|
(44)
|
(44)
|
(21)
|
(55)
|
(54)
|
(56)
|
(31)
|
(40)
|
(39)
|
(36)
|
(34)
|
(28)
|
(27)
|
(29)
|
(29)
|
(36)
|
(34)
|
(34)
|
(34)
|
(38)
|
(41)
|
(40)
|
(32)
|
(39)
|
(39)
|
(40)
|
(39)
|
(70)
|
(71)
|
(71)
|
(38)
|
|
| Non-Reccuring Items |
6
|
6
|
6
|
(134)
|
(140)
|
(135)
|
0
|
(43)
|
0
|
0
|
(48)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
(112)
|
0
|
0
|
(0)
|
(9)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(132)
|
0
|
0
|
0
|
(21)
|
427
|
427
|
427
|
411
|
0
|
0
|
0
|
(5)
|
0
|
(11)
|
(11)
|
1
|
0
|
0
|
0
|
(11)
|
(4)
|
8
|
1
|
(6)
|
5
|
(6)
|
1
|
10
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(1)
|
(1)
|
(6)
|
1
|
2
|
0
|
(8)
|
1
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
(0)
|
0
|
(5)
|
0
|
0
|
0
|
(9)
|
(0)
|
(0)
|
(0)
|
(12)
|
(0)
|
(0)
|
(0)
|
(15)
|
0
|
0
|
0
|
(16)
|
1
|
0
|
0
|
(20)
|
0
|
0
|
(0)
|
(22)
|
(0)
|
(0)
|
(0)
|
(19)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(5)
|
(9)
|
(9)
|
(9)
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
31
|
31
|
31
|
0
|
|
| Pre-Tax Income |
(37)
N/A
|
(51)
-38%
|
(58)
-13%
|
(212)
-268%
|
(240)
-13%
|
(250)
-4%
|
(242)
+3%
|
(133)
+45%
|
(117)
+12%
|
(35)
+70%
|
(7)
+81%
|
51
N/A
|
80
+58%
|
37
-54%
|
31
-16%
|
34
+9%
|
40
+19%
|
(3)
N/A
|
7
N/A
|
2
-74%
|
(1)
N/A
|
17
N/A
|
7
-61%
|
12
+86%
|
15
+25%
|
34
+121%
|
30
-12%
|
20
-33%
|
9
-57%
|
12
+44%
|
15
+19%
|
31
+107%
|
33
+8%
|
30
-9%
|
12
-61%
|
(132)
N/A
|
(126)
+4%
|
(130)
-3%
|
(111)
+15%
|
(23)
+80%
|
(22)
+3%
|
(57)
-158%
|
(49)
+13%
|
(55)
-12%
|
(133)
-141%
|
(134)
0%
|
(186)
-39%
|
(176)
+5%
|
(172)
+2%
|
(165)
+4%
|
(144)
+13%
|
(178)
-24%
|
(135)
+25%
|
(125)
+7%
|
(111)
+11%
|
(60)
+46%
|
388
N/A
|
390
+1%
|
377
-3%
|
393
+4%
|
(32)
N/A
|
(19)
+42%
|
(5)
+73%
|
1
N/A
|
(5)
N/A
|
(14)
-172%
|
(4)
+70%
|
(108)
-2 542%
|
(105)
+3%
|
(107)
-2%
|
(114)
-7%
|
(10)
+91%
|
(18)
-73%
|
(33)
-87%
|
(33)
-2%
|
(56)
-68%
|
(40)
+30%
|
(17)
+58%
|
(12)
+27%
|
10
N/A
|
(6)
N/A
|
12
N/A
|
34
+180%
|
62
+81%
|
76
+23%
|
65
-15%
|
43
-33%
|
4
-91%
|
1
-68%
|
2
+23%
|
(7)
N/A
|
4
N/A
|
(1)
N/A
|
(17)
-1 414%
|
(23)
-40%
|
(22)
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
12
|
17
|
26
|
48
|
43
|
38
|
20
|
(7)
|
(0)
|
(6)
|
(7)
|
(17)
|
(21)
|
(18)
|
(12)
|
(11)
|
(12)
|
1
|
(6)
|
(3)
|
(2)
|
(8)
|
(3)
|
4
|
4
|
(1)
|
2
|
(10)
|
(7)
|
(9)
|
(9)
|
(6)
|
(7)
|
(6)
|
(6)
|
35
|
33
|
34
|
33
|
6
|
6
|
15
|
14
|
1
|
21
|
21
|
19
|
36
|
34
|
23
|
24
|
28
|
9
|
13
|
12
|
(4)
|
(89)
|
(93)
|
(93)
|
(96)
|
(10)
|
(12)
|
(13)
|
(10)
|
(12)
|
(12)
|
(13)
|
(39)
|
(37)
|
(34)
|
(32)
|
(14)
|
(15)
|
(15)
|
(14)
|
(9)
|
(10)
|
(10)
|
(9)
|
(7)
|
(5)
|
(6)
|
(8)
|
(19)
|
(20)
|
(23)
|
(21)
|
(11)
|
(15)
|
(13)
|
(16)
|
(17)
|
(12)
|
(11)
|
(9)
|
(7)
|
|
| Income from Continuing Operations |
(25)
|
(34)
|
(32)
|
(164)
|
(197)
|
(212)
|
(222)
|
(139)
|
(117)
|
(41)
|
(13)
|
33
|
59
|
18
|
19
|
23
|
28
|
(2)
|
1
|
(1)
|
(2)
|
9
|
3
|
16
|
19
|
34
|
32
|
11
|
1
|
3
|
5
|
24
|
26
|
24
|
6
|
(97)
|
(93)
|
(97)
|
(78)
|
(16)
|
(16)
|
(41)
|
(35)
|
(54)
|
(112)
|
(113)
|
(166)
|
(141)
|
(138)
|
(142)
|
(120)
|
(150)
|
(126)
|
(112)
|
(99)
|
(64)
|
299
|
298
|
285
|
297
|
(42)
|
(31)
|
(18)
|
(9)
|
(17)
|
(26)
|
(17)
|
(148)
|
(142)
|
(141)
|
(145)
|
(24)
|
(33)
|
(48)
|
(48)
|
(66)
|
(50)
|
(27)
|
(22)
|
3
|
(11)
|
6
|
26
|
43
|
56
|
42
|
22
|
(7)
|
(13)
|
(11)
|
(22)
|
(13)
|
(14)
|
(27)
|
(32)
|
(29)
|
|
| 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)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
(0)
|
|
| Net Income (Common) |
(25)
N/A
|
(34)
-37%
|
(32)
+8%
|
(164)
-417%
|
(197)
-20%
|
(212)
-8%
|
(222)
-4%
|
(139)
+37%
|
(117)
+16%
|
(41)
+65%
|
(13)
+67%
|
33
N/A
|
59
+78%
|
18
-69%
|
19
+3%
|
23
+25%
|
28
+20%
|
(2)
N/A
|
1
N/A
|
(1)
N/A
|
(2)
-340%
|
9
N/A
|
3
-66%
|
16
+400%
|
19
+19%
|
33
+79%
|
31
-6%
|
10
-67%
|
1
-95%
|
2
+200%
|
3
+107%
|
22
+597%
|
24
+11%
|
22
-9%
|
4
-82%
|
(99)
N/A
|
(95)
+4%
|
(98)
-3%
|
(80)
+19%
|
(18)
+77%
|
(17)
+7%
|
(42)
-148%
|
(35)
+16%
|
(55)
-56%
|
(112)
-103%
|
(113)
-1%
|
(167)
-48%
|
(141)
+16%
|
(138)
+2%
|
(142)
-3%
|
(120)
+15%
|
(150)
-25%
|
(126)
+16%
|
(112)
+11%
|
(100)
+11%
|
(64)
+35%
|
299
N/A
|
297
0%
|
284
-4%
|
295
+4%
|
(45)
N/A
|
(34)
+24%
|
(22)
+36%
|
(12)
+42%
|
(21)
-68%
|
(29)
-37%
|
(19)
+33%
|
(149)
-680%
|
(142)
+5%
|
(141)
+1%
|
(145)
-3%
|
(24)
+84%
|
(33)
-38%
|
(48)
-46%
|
(47)
+2%
|
(65)
-39%
|
(49)
+25%
|
(26)
+47%
|
(21)
+21%
|
4
N/A
|
(9)
N/A
|
8
N/A
|
27
+258%
|
44
+61%
|
58
+31%
|
44
-24%
|
25
-43%
|
(5)
N/A
|
(12)
-157%
|
(10)
+14%
|
(22)
-112%
|
(12)
+46%
|
(13)
-8%
|
(27)
-108%
|
(32)
-18%
|
(29)
+8%
|
|
| EPS (Diluted) |
-1.34
N/A
|
-1.83
-37%
|
-1.68
+8%
|
-8.75
-421%
|
-8.9
-2%
|
-9.6
-8%
|
-10.03
-4%
|
-6.3
+37%
|
-5.15
+18%
|
-1.8
+65%
|
-0.6
+67%
|
1.46
N/A
|
2.6
+78%
|
0.8
-69%
|
0.82
+2%
|
1.01
+23%
|
1.21
+20%
|
-0.09
N/A
|
0.04
N/A
|
-0.02
N/A
|
-0.09
-350%
|
0.4
N/A
|
0.09
-78%
|
0.69
+667%
|
0.81
+17%
|
1.41
+74%
|
1.4
-1%
|
0.46
-67%
|
0.01
-98%
|
0.06
+500%
|
0.14
+133%
|
0.96
+586%
|
1.08
+13%
|
0.98
-9%
|
0.17
-83%
|
-4.1
N/A
|
-2.99
+27%
|
-3.3
-10%
|
-2.5
+24%
|
-0.61
+76%
|
-0.57
+7%
|
-1.42
-149%
|
-1.11
+22%
|
-1.85
-67%
|
-3.77
-104%
|
-3.8
-1%
|
-1.53
+60%
|
-2.2
-44%
|
-0.87
+60%
|
-0.9
-3%
|
-0.76
+16%
|
-0.96
-26%
|
-0.81
+16%
|
-0.72
+11%
|
-0.64
+11%
|
-0.41
+36%
|
1.28
N/A
|
1.46
+14%
|
1.13
-23%
|
1.42
+26%
|
-0.17
N/A
|
-0.16
+6%
|
-0.1
+38%
|
-0.06
+40%
|
-0.1
-67%
|
-0.14
-40%
|
-0.1
+29%
|
-0.71
-610%
|
-0.59
+17%
|
-0.67
-14%
|
-0.69
-3%
|
-0.11
+84%
|
-0.15
-36%
|
-0.23
-53%
|
-0.22
+4%
|
-0.31
-41%
|
-0.23
+26%
|
-0.12
+48%
|
-0.1
+17%
|
0.02
N/A
|
-0.04
N/A
|
0.04
N/A
|
0.13
+225%
|
0.21
+62%
|
0.27
+29%
|
0.21
-22%
|
0.12
-43%
|
-0.02
N/A
|
-0.06
-200%
|
-0.05
+17%
|
-0.1
-100%
|
-0.06
+40%
|
-0.06
N/A
|
-0.13
-117%
|
-0.15
-15%
|
-0.14
+7%
|
|