JLT Mobile Computers AB (publ)
STO:JLT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
J
|
JLT Mobile Computers AB (publ)
STO:JLT
|
SE |
|
X
|
Xpeng Inc
HKEX:9868
|
CN |
|
Cirrus Networks Holdings Ltd
ASX:CNW
|
AU |
|
Autosports Group Ltd
ASX:ASG
|
AU |
|
C
|
China Traditional Chinese Medicine Holdings Co Ltd
HKEX:570
|
HK |
|
Fabasoft AG
XETRA:FAA
|
AT |
|
Z
|
Zhejiang Jianye Chemical Co Ltd
SSE:603948
|
CN |
|
Tanvi Foods (India) Ltd
BSE:540332
|
IN |
|
B
|
Broncus Holding Corp
HKEX:2216
|
CN |
Income Statement
Earnings Waterfall
JLT Mobile Computers AB (publ)
Income Statement
JLT Mobile Computers AB (publ)
| 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 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
254
N/A
|
223
-12%
|
213
-5%
|
217
+2%
|
167
-23%
|
132
-21%
|
104
-21%
|
58
-44%
|
67
+16%
|
66
-2%
|
69
+6%
|
75
+8%
|
83
+11%
|
96
+15%
|
110
+14%
|
120
+9%
|
138
+15%
|
143
+4%
|
143
0%
|
131
-9%
|
116
-11%
|
118
+1%
|
110
-6%
|
118
+7%
|
112
-5%
|
104
-7%
|
106
+2%
|
99
-6%
|
107
+8%
|
105
-2%
|
94
-10%
|
94
+0%
|
78
-17%
|
81
+3%
|
75
-8%
|
80
+7%
|
109
+36%
|
107
-2%
|
125
+17%
|
123
-2%
|
74
-39%
|
62
-17%
|
51
-17%
|
69
+35%
|
59
-15%
|
58
-2%
|
59
+3%
|
61
+2%
|
66
+10%
|
69
+3%
|
75
+9%
|
72
-4%
|
80
+12%
|
81
+1%
|
76
-6%
|
81
+7%
|
81
0%
|
101
+25%
|
114
+12%
|
127
+12%
|
130
+3%
|
119
-8%
|
121
+1%
|
113
-6%
|
117
+4%
|
119
+2%
|
124
+4%
|
129
+5%
|
134
+4%
|
142
+6%
|
141
-1%
|
142
+1%
|
131
-7%
|
123
-6%
|
115
-6%
|
110
-4%
|
113
+3%
|
121
+7%
|
130
+7%
|
136
+5%
|
156
+15%
|
161
+3%
|
164
+2%
|
167
+2%
|
170
+2%
|
165
-3%
|
157
-5%
|
159
+1%
|
146
-8%
|
140
-4%
|
136
-3%
|
118
-13%
|
117
-1%
|
125
+7%
|
129
+3%
|
132
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(232)
|
(203)
|
(192)
|
(196)
|
(153)
|
(118)
|
(89)
|
(44)
|
(51)
|
(49)
|
(52)
|
(56)
|
(62)
|
(71)
|
(82)
|
(90)
|
(104)
|
(107)
|
(106)
|
(96)
|
(86)
|
(87)
|
(82)
|
(87)
|
(83)
|
(78)
|
(81)
|
(76)
|
(80)
|
(76)
|
(68)
|
(70)
|
(60)
|
(63)
|
(58)
|
(63)
|
(87)
|
(87)
|
(101)
|
(99)
|
(58)
|
(47)
|
(38)
|
(50)
|
(42)
|
(40)
|
(41)
|
(41)
|
(45)
|
(45)
|
(49)
|
(46)
|
(49)
|
(47)
|
(42)
|
(45)
|
(44)
|
(59)
|
(66)
|
(72)
|
(74)
|
(66)
|
(66)
|
(63)
|
(66)
|
(66)
|
(67)
|
(70)
|
(73)
|
(78)
|
(78)
|
(76)
|
(68)
|
(66)
|
(62)
|
(63)
|
(66)
|
(69)
|
(74)
|
(79)
|
(92)
|
(97)
|
(100)
|
(99)
|
(100)
|
(96)
|
(92)
|
(93)
|
(84)
|
(79)
|
(74)
|
(64)
|
(65)
|
(74)
|
(77)
|
(81)
|
|
| Gross Profit |
22
N/A
|
19
-14%
|
20
+6%
|
21
+2%
|
14
-31%
|
14
-3%
|
15
+6%
|
14
-5%
|
16
+15%
|
16
+1%
|
17
+4%
|
19
+12%
|
21
+12%
|
25
+17%
|
28
+11%
|
30
+8%
|
35
+17%
|
36
+5%
|
37
+3%
|
34
-8%
|
31
-11%
|
30
0%
|
28
-7%
|
31
+9%
|
29
-7%
|
25
-11%
|
25
-2%
|
24
-4%
|
27
+15%
|
28
+5%
|
26
-9%
|
24
-5%
|
18
-26%
|
18
-2%
|
17
-5%
|
17
+1%
|
22
+29%
|
20
-10%
|
24
+20%
|
24
+2%
|
17
-30%
|
15
-12%
|
13
-9%
|
19
+39%
|
17
-10%
|
17
+3%
|
18
+4%
|
19
+8%
|
22
+13%
|
23
+6%
|
26
+13%
|
26
-1%
|
31
+19%
|
34
+10%
|
34
+1%
|
36
+7%
|
37
+2%
|
42
+15%
|
47
+11%
|
55
+17%
|
56
+2%
|
54
-4%
|
54
+1%
|
50
-9%
|
51
+4%
|
53
+4%
|
56
+6%
|
60
+6%
|
61
+2%
|
64
+5%
|
63
-2%
|
65
+4%
|
63
-3%
|
57
-9%
|
54
-7%
|
48
-11%
|
47
-1%
|
52
+11%
|
56
+7%
|
58
+3%
|
65
+12%
|
64
0%
|
65
+1%
|
68
+5%
|
70
+4%
|
69
-3%
|
65
-5%
|
66
+2%
|
62
-5%
|
61
-2%
|
62
+1%
|
54
-12%
|
51
-5%
|
51
-1%
|
52
+1%
|
51
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(34)
|
(27)
|
(26)
|
(17)
|
(16)
|
(15)
|
(14)
|
(13)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(18)
|
(19)
|
(20)
|
(19)
|
(18)
|
(18)
|
(17)
|
(17)
|
(18)
|
(19)
|
(21)
|
(22)
|
(24)
|
(26)
|
(26)
|
(26)
|
(27)
|
(26)
|
(27)
|
(27)
|
(29)
|
(28)
|
(28)
|
(29)
|
(18)
|
(17)
|
(16)
|
(21)
|
(22)
|
(20)
|
(19)
|
(18)
|
(17)
|
(17)
|
(18)
|
(20)
|
(24)
|
(28)
|
(32)
|
(34)
|
(34)
|
(36)
|
(38)
|
(42)
|
(43)
|
(42)
|
(42)
|
(40)
|
(42)
|
(44)
|
(46)
|
(47)
|
(48)
|
(48)
|
(49)
|
(52)
|
(54)
|
(51)
|
(48)
|
(45)
|
(42)
|
(45)
|
(48)
|
(48)
|
(54)
|
(57)
|
(58)
|
(61)
|
(65)
|
(66)
|
(67)
|
(65)
|
(63)
|
(59)
|
(58)
|
(61)
|
(63)
|
(63)
|
(61)
|
(54)
|
|
| Selling, General & Administrative |
(17)
|
(12)
|
(10)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(10)
|
(10)
|
(10)
|
(13)
|
(14)
|
(14)
|
(13)
|
(12)
|
(11)
|
(10)
|
(11)
|
(13)
|
(15)
|
(18)
|
(21)
|
(22)
|
(22)
|
(24)
|
(25)
|
(27)
|
(28)
|
(27)
|
(27)
|
(27)
|
(27)
|
(29)
|
(31)
|
(32)
|
(33)
|
(32)
|
(32)
|
(31)
|
(33)
|
(32)
|
(31)
|
(31)
|
(28)
|
(30)
|
(32)
|
(33)
|
(35)
|
(36)
|
(37)
|
(38)
|
(39)
|
(40)
|
(40)
|
(40)
|
(38)
|
(37)
|
(37)
|
(38)
|
(39)
|
(39)
|
(38)
|
(37)
|
|
| Depreciation & Amortization |
(6)
|
(5)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(5)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
|
| Other Operating Expenses |
(12)
|
(9)
|
(11)
|
(3)
|
(8)
|
(7)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(8)
|
(9)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(12)
|
(12)
|
(11)
|
(11)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(10)
|
(11)
|
(7)
|
(6)
|
(5)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(14)
|
(14)
|
(14)
|
(14)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(18)
|
(19)
|
(17)
|
(15)
|
(13)
|
(12)
|
(14)
|
(15)
|
(14)
|
(17)
|
(19)
|
(19)
|
(20)
|
(23)
|
(23)
|
(24)
|
(22)
|
(21)
|
(19)
|
(18)
|
(18)
|
(21)
|
(21)
|
(21)
|
(16)
|
|
| Operating Income |
(12)
N/A
|
(8)
+36%
|
(6)
+28%
|
4
N/A
|
(2)
N/A
|
(1)
+49%
|
1
N/A
|
1
+127%
|
3
+82%
|
3
+13%
|
4
+38%
|
6
+55%
|
9
+43%
|
12
+33%
|
14
+17%
|
15
+7%
|
17
+16%
|
18
+2%
|
18
+1%
|
15
-15%
|
12
-19%
|
12
+0%
|
11
-8%
|
13
+20%
|
11
-19%
|
7
-39%
|
4
-38%
|
1
-66%
|
3
+125%
|
3
-11%
|
(0)
N/A
|
(1)
-2 400%
|
(9)
-604%
|
(8)
+6%
|
(10)
-22%
|
(10)
+1%
|
(7)
+29%
|
(8)
-18%
|
(4)
+50%
|
(5)
-10%
|
(1)
+76%
|
(3)
-127%
|
(3)
-12%
|
(3)
N/A
|
(5)
-95%
|
(3)
+40%
|
(1)
+74%
|
1
N/A
|
5
+306%
|
6
+18%
|
8
+36%
|
6
-24%
|
7
+14%
|
6
-16%
|
2
-61%
|
3
+13%
|
3
+20%
|
6
+102%
|
9
+49%
|
13
+43%
|
13
+2%
|
12
-13%
|
12
+8%
|
9
-25%
|
10
+7%
|
10
-2%
|
10
+8%
|
13
+21%
|
13
+4%
|
16
+22%
|
14
-12%
|
14
-4%
|
9
-34%
|
6
-31%
|
6
-11%
|
2
-62%
|
5
+143%
|
7
+33%
|
7
+10%
|
9
+26%
|
11
+13%
|
7
-30%
|
7
-11%
|
6
-6%
|
6
-10%
|
3
-51%
|
(2)
N/A
|
1
N/A
|
(0)
N/A
|
2
N/A
|
4
+119%
|
(7)
N/A
|
(11)
-59%
|
(12)
-8%
|
(10)
+18%
|
(3)
+69%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(7)
|
0
|
(4)
|
(4)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
(1)
|
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
|
(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
|
1
|
1
|
1
|
1
|
0
|
3
|
2
|
2
|
2
|
1
|
|
| Non-Reccuring Items |
0
|
7
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
(7)
|
(3)
|
(3)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
(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
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(19)
N/A
|
(7)
+62%
|
(5)
+34%
|
(3)
+34%
|
(4)
-27%
|
(3)
+25%
|
(2)
+48%
|
(0)
+98%
|
3
N/A
|
3
+7%
|
5
+44%
|
6
+33%
|
8
+23%
|
11
+43%
|
12
+14%
|
14
+14%
|
18
+27%
|
18
+2%
|
19
+5%
|
16
-17%
|
11
-27%
|
12
+4%
|
10
-19%
|
12
+25%
|
11
-10%
|
6
-42%
|
5
-19%
|
2
-57%
|
2
+10%
|
2
-34%
|
(1)
N/A
|
(2)
-226%
|
(9)
-331%
|
(8)
+9%
|
(10)
-30%
|
(11)
-3%
|
(8)
+28%
|
(9)
-16%
|
(5)
+45%
|
(5)
N/A
|
(2)
+66%
|
(3)
-94%
|
(3)
-3%
|
(3)
+6%
|
(6)
-73%
|
(3)
+42%
|
(1)
+68%
|
1
N/A
|
5
+347%
|
6
+14%
|
8
+39%
|
6
-21%
|
7
+13%
|
6
-14%
|
3
-54%
|
3
-6%
|
3
0%
|
6
+142%
|
9
+43%
|
13
+45%
|
14
+5%
|
12
-15%
|
13
+9%
|
9
-27%
|
10
+9%
|
10
-3%
|
11
+9%
|
12
+16%
|
13
+8%
|
16
+20%
|
14
-12%
|
14
-2%
|
9
-37%
|
6
-36%
|
5
-11%
|
2
-64%
|
5
+173%
|
7
+49%
|
8
+8%
|
10
+24%
|
10
+7%
|
7
-33%
|
6
-12%
|
6
-2%
|
6
-3%
|
3
-48%
|
(1)
N/A
|
2
N/A
|
0
-90%
|
2
+1 089%
|
4
+67%
|
(10)
N/A
|
(10)
+1%
|
(10)
-9%
|
(8)
+24%
|
(2)
+77%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(3)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
2
|
1
|
2
|
2
|
1
|
1
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
2
|
2
|
2
|
2
|
(1)
|
|
| Income from Continuing Operations |
(18)
|
(7)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
1
|
4
|
4
|
5
|
7
|
8
|
11
|
12
|
14
|
16
|
15
|
14
|
11
|
8
|
9
|
7
|
8
|
8
|
4
|
4
|
2
|
2
|
2
|
(0)
|
(1)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(8)
|
(5)
|
(5)
|
(1)
|
(3)
|
(3)
|
(3)
|
(5)
|
(3)
|
(1)
|
1
|
4
|
4
|
6
|
4
|
5
|
4
|
2
|
2
|
2
|
5
|
7
|
11
|
11
|
9
|
10
|
7
|
8
|
7
|
8
|
10
|
11
|
13
|
11
|
11
|
7
|
5
|
4
|
1
|
4
|
6
|
6
|
7
|
8
|
5
|
5
|
5
|
5
|
3
|
(0)
|
2
|
(0)
|
2
|
3
|
(8)
|
(7)
|
(8)
|
(6)
|
(3)
|
|
| Income to Minority Interest |
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
|
0
|
0
|
0
|
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) |
(18)
N/A
|
(7)
+62%
|
(4)
+36%
|
(3)
+37%
|
(3)
-16%
|
(2)
+24%
|
(1)
+66%
|
1
N/A
|
4
+430%
|
4
+11%
|
5
+31%
|
7
+29%
|
8
+14%
|
11
+43%
|
12
+14%
|
14
+12%
|
16
+14%
|
15
-7%
|
14
-1%
|
11
-22%
|
8
-27%
|
9
+4%
|
7
-22%
|
8
+26%
|
8
-8%
|
4
-43%
|
4
-11%
|
2
-52%
|
2
+28%
|
2
-26%
|
(0)
N/A
|
(1)
-7 000%
|
(7)
-400%
|
(7)
+7%
|
(8)
-26%
|
(8)
+1%
|
(7)
+14%
|
(8)
-18%
|
(5)
+35%
|
(5)
-2%
|
(1)
+74%
|
(3)
-114%
|
(3)
-13%
|
(3)
+9%
|
(5)
-56%
|
(3)
+45%
|
(1)
+75%
|
1
N/A
|
4
+320%
|
4
+13%
|
6
+42%
|
4
-28%
|
5
+13%
|
4
-14%
|
2
-59%
|
2
+8%
|
2
+5%
|
5
+161%
|
7
+37%
|
11
+52%
|
11
+3%
|
9
-21%
|
10
+11%
|
7
-30%
|
7
+7%
|
7
-1%
|
8
+12%
|
10
+20%
|
11
+8%
|
13
+22%
|
11
-13%
|
11
-2%
|
7
-36%
|
5
-36%
|
4
-9%
|
1
-64%
|
4
+147%
|
6
+51%
|
6
+7%
|
7
+22%
|
8
+10%
|
5
-35%
|
5
-13%
|
5
+17%
|
5
-6%
|
3
-44%
|
(1)
N/A
|
2
N/A
|
(0)
N/A
|
2
N/A
|
3
+88%
|
(8)
N/A
|
(7)
+3%
|
(8)
-11%
|
(6)
+23%
|
(3)
+61%
|
|
| EPS (Diluted) |
-3.93
N/A
|
-1.51
+62%
|
-0.97
+36%
|
-0.62
+36%
|
-0.41
+34%
|
-0.09
+78%
|
-0.03
+67%
|
0.01
N/A
|
0.13
+1 200%
|
0.15
+15%
|
0.19
+27%
|
0.25
+32%
|
0.28
+12%
|
0.4
+43%
|
0.46
+15%
|
0.51
+11%
|
0.58
+14%
|
0.54
-7%
|
0.53
-2%
|
0.41
-23%
|
0.3
-27%
|
0.32
+7%
|
0.25
-22%
|
0.32
+28%
|
0.28
-12%
|
0.17
-39%
|
0.15
-12%
|
0.07
-53%
|
0.08
+14%
|
0.07
-12%
|
0.01
-86%
|
-0.04
N/A
|
-0.26
-550%
|
-0.24
+8%
|
-0.31
-29%
|
-0.31
N/A
|
-0.26
+16%
|
-0.31
-19%
|
-0.2
+35%
|
-0.2
N/A
|
-0.05
+75%
|
-0.11
-120%
|
-0.13
-18%
|
-0.12
+8%
|
-0.18
-50%
|
-0.1
+44%
|
-0.02
+80%
|
0.03
N/A
|
0.14
+367%
|
0.16
+14%
|
0.23
+44%
|
0.16
-30%
|
0.19
+19%
|
0.1
-47%
|
0.06
-40%
|
0.07
+17%
|
0.07
N/A
|
0.18
+157%
|
0.25
+39%
|
0.39
+56%
|
0.38
-3%
|
0.31
-18%
|
0.35
+13%
|
0.24
-31%
|
0.26
+8%
|
0.25
-4%
|
0.27
+8%
|
0.34
+26%
|
0.36
+6%
|
0.44
+22%
|
0.4
-9%
|
0.38
-5%
|
0.25
-34%
|
0.13
-48%
|
0.14
+8%
|
0.05
-64%
|
0.12
+140%
|
0.2
+67%
|
0.21
+5%
|
0.26
+24%
|
0.28
+8%
|
0.18
-36%
|
0.16
-11%
|
0.18
+12%
|
0.18
N/A
|
0.1
-44%
|
-0.01
N/A
|
0.06
N/A
|
0
N/A
|
0.06
N/A
|
0.11
+83%
|
-0.27
N/A
|
-0.26
+4%
|
-0.29
-12%
|
-0.19
+34%
|
-0.09
+53%
|
|