Alithya Group Inc
TSX:ALYA
Income Statement
Earnings Waterfall
Alithya Group Inc
Income Statement
Alithya Group Inc
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
7
|
8
|
10
|
11
|
12
|
13
|
13
|
12
|
10
|
9
|
9
|
10
|
10
|
0
|
|
| Revenue |
37
N/A
|
34
-8%
|
32
-6%
|
29
-7%
|
30
+2%
|
31
+4%
|
33
+8%
|
35
+5%
|
36
+1%
|
35
-1%
|
32
-9%
|
33
+2%
|
35
+7%
|
43
+22%
|
51
+17%
|
52
+3%
|
61
+16%
|
61
+1%
|
64
+5%
|
68
+6%
|
71
+4%
|
74
+5%
|
75
+0%
|
74
-1%
|
74
+1%
|
73
-1%
|
75
+3%
|
79
+4%
|
77
-2%
|
72
-7%
|
65
-9%
|
57
-13%
|
60
+5%
|
70
+16%
|
79
+13%
|
91
+15%
|
93
+2%
|
96
+3%
|
98
+2%
|
101
+3%
|
103
+2%
|
104
+1%
|
104
0%
|
101
-3%
|
99
-2%
|
100
+1%
|
103
+2%
|
107
+4%
|
114
+6%
|
117
+3%
|
122
+4%
|
125
+3%
|
127
+2%
|
133
+4%
|
143
+7%
|
149
+5%
|
160
+7%
|
166
+4%
|
166
0%
|
168
+1%
|
162
-3%
|
159
-2%
|
153
-4%
|
145
-5%
|
139
-4%
|
132
-5%
|
131
-1%
|
157
+20%
|
210
+33%
|
236
+13%
|
270
+15%
|
278
+3%
|
279
+0%
|
278
-1%
|
279
+0%
|
283
+2%
|
288
+2%
|
320
+11%
|
357
+12%
|
396
+11%
|
438
+11%
|
462
+5%
|
485
+5%
|
507
+4%
|
523
+3%
|
528
+1%
|
517
-2%
|
507
-2%
|
491
-3%
|
480
-2%
|
473
-1%
|
469
-1%
|
473
+1%
|
477
+1%
|
490
+3%
|
489
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(23)
|
(21)
|
(20)
|
(19)
|
(18)
|
(18)
|
(18)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(22)
|
(26)
|
(29)
|
(30)
|
(37)
|
(37)
|
(39)
|
(40)
|
(41)
|
(43)
|
(43)
|
(43)
|
(44)
|
(44)
|
(46)
|
(48)
|
(48)
|
(47)
|
(44)
|
(39)
|
(41)
|
(45)
|
(51)
|
(58)
|
(59)
|
(60)
|
(61)
|
(63)
|
(65)
|
(67)
|
(67)
|
(66)
|
(65)
|
(66)
|
(67)
|
(68)
|
(71)
|
(72)
|
(76)
|
(79)
|
(83)
|
(88)
|
(93)
|
(99)
|
(104)
|
(107)
|
(108)
|
(106)
|
(103)
|
(101)
|
(96)
|
(94)
|
(90)
|
(86)
|
(84)
|
(104)
|
(155)
|
(165)
|
(191)
|
(196)
|
(196)
|
(195)
|
(198)
|
(202)
|
(205)
|
(234)
|
(261)
|
(292)
|
(327)
|
(343)
|
(360)
|
(372)
|
(382)
|
(382)
|
(373)
|
(362)
|
(342)
|
(332)
|
(324)
|
(320)
|
(317)
|
(319)
|
(323)
|
(324)
|
|
| Gross Profit |
13
N/A
|
12
-8%
|
11
-7%
|
11
-7%
|
12
+15%
|
13
+9%
|
15
+13%
|
16
+7%
|
16
-1%
|
15
-5%
|
13
-16%
|
13
-1%
|
14
+10%
|
18
+27%
|
21
+22%
|
22
+2%
|
24
+12%
|
24
-1%
|
26
+6%
|
28
+9%
|
30
+7%
|
31
+5%
|
31
N/A
|
30
-4%
|
30
-2%
|
29
-2%
|
30
+2%
|
31
+4%
|
29
-6%
|
25
-14%
|
22
-13%
|
18
-15%
|
20
+7%
|
25
+26%
|
28
+14%
|
33
+17%
|
35
+5%
|
36
+5%
|
37
+3%
|
38
+3%
|
38
+0%
|
38
-2%
|
37
-1%
|
35
-5%
|
34
-4%
|
35
+2%
|
36
+3%
|
39
+8%
|
43
+10%
|
44
+4%
|
46
+3%
|
46
+0%
|
44
-4%
|
45
+2%
|
49
+9%
|
51
+3%
|
56
+11%
|
60
+7%
|
58
-3%
|
61
+5%
|
60
-3%
|
59
-2%
|
58
-2%
|
52
-11%
|
49
-5%
|
46
-6%
|
46
+1%
|
53
+14%
|
54
+3%
|
72
+32%
|
79
+10%
|
83
+5%
|
83
+0%
|
82
-1%
|
80
-2%
|
81
+0%
|
83
+3%
|
86
+4%
|
96
+11%
|
104
+8%
|
111
+7%
|
119
+7%
|
126
+6%
|
134
+7%
|
141
+5%
|
145
+3%
|
144
-1%
|
145
+1%
|
149
+3%
|
149
-1%
|
149
+0%
|
149
0%
|
156
+5%
|
157
+1%
|
166
+5%
|
165
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(22)
|
(20)
|
(18)
|
(15)
|
(15)
|
(26)
|
(27)
|
(16)
|
(15)
|
(15)
|
(14)
|
(14)
|
(16)
|
(18)
|
(20)
|
(21)
|
(22)
|
(22)
|
(23)
|
(23)
|
(24)
|
(25)
|
(26)
|
(26)
|
(26)
|
(27)
|
(28)
|
(29)
|
(82)
|
(27)
|
(25)
|
(24)
|
(25)
|
(28)
|
(32)
|
(35)
|
(35)
|
(36)
|
(35)
|
(35)
|
(37)
|
(37)
|
(37)
|
(33)
|
(33)
|
(32)
|
(33)
|
(34)
|
(36)
|
(37)
|
(37)
|
(38)
|
(38)
|
(40)
|
(43)
|
(46)
|
(51)
|
(52)
|
(53)
|
(54)
|
(55)
|
(55)
|
(55)
|
(56)
|
(55)
|
(54)
|
(52)
|
(57)
|
(62)
|
(75)
|
(86)
|
(88)
|
(92)
|
(95)
|
(98)
|
(101)
|
(101)
|
(105)
|
(110)
|
(115)
|
(120)
|
(126)
|
(135)
|
(146)
|
(162)
|
(167)
|
(166)
|
(162)
|
(151)
|
(147)
|
(141)
|
(140)
|
(140)
|
(139)
|
(145)
|
(143)
|
|
| Selling, General & Administrative |
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(14)
|
(17)
|
(19)
|
(19)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(24)
|
(25)
|
(24)
|
(23)
|
(22)
|
(21)
|
(22)
|
(25)
|
(28)
|
(31)
|
(32)
|
(33)
|
(31)
|
(29)
|
(33)
|
(32)
|
(33)
|
(32)
|
(31)
|
(31)
|
(31)
|
(33)
|
(35)
|
(36)
|
(37)
|
(37)
|
(37)
|
(39)
|
(41)
|
(44)
|
(48)
|
(49)
|
(49)
|
(50)
|
(50)
|
(49)
|
(50)
|
(52)
|
(52)
|
(51)
|
(49)
|
(52)
|
(53)
|
(65)
|
(74)
|
(75)
|
(77)
|
(79)
|
(81)
|
(84)
|
(86)
|
(89)
|
(93)
|
(97)
|
(100)
|
(105)
|
(111)
|
(117)
|
(128)
|
(131)
|
(131)
|
(129)
|
(122)
|
(121)
|
(117)
|
(116)
|
(116)
|
(115)
|
(120)
|
(120)
|
|
| Depreciation & Amortization |
(7)
|
(5)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(5)
|
(9)
|
(10)
|
(12)
|
(13)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(20)
|
(21)
|
(25)
|
(29)
|
(34)
|
(36)
|
(36)
|
(33)
|
(29)
|
(26)
|
(24)
|
(24)
|
(23)
|
(24)
|
(24)
|
(23)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(1)
|
0
|
0
|
1
|
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
|
|
| Operating Income |
(8)
N/A
|
(8)
+4%
|
(7)
+18%
|
(5)
+26%
|
(3)
+42%
|
(13)
-364%
|
(12)
+11%
|
1
N/A
|
1
-14%
|
0
-67%
|
(2)
N/A
|
(2)
-13%
|
(2)
+6%
|
(1)
+47%
|
1
N/A
|
1
+8%
|
2
+38%
|
2
-6%
|
3
+65%
|
5
+64%
|
5
+13%
|
6
+19%
|
6
-6%
|
5
-21%
|
4
-20%
|
3
-32%
|
2
-20%
|
2
-5%
|
(53)
N/A
|
(2)
+96%
|
(4)
-67%
|
(6)
-63%
|
(6)
-2%
|
(3)
+43%
|
(3)
-3%
|
(2)
+32%
|
(1)
+65%
|
0
N/A
|
3
N/A
|
4
+25%
|
1
-69%
|
1
-18%
|
(0)
N/A
|
2
N/A
|
1
-42%
|
2
+109%
|
3
+39%
|
5
+53%
|
7
+43%
|
8
+7%
|
9
+19%
|
8
-8%
|
6
-29%
|
5
-14%
|
6
+26%
|
5
-29%
|
5
+18%
|
8
+45%
|
5
-31%
|
7
+28%
|
5
-25%
|
4
-29%
|
3
-22%
|
(4)
N/A
|
(6)
-38%
|
(8)
-33%
|
(6)
+25%
|
(4)
+36%
|
(7)
-100%
|
(3)
+54%
|
(7)
-97%
|
(5)
+21%
|
(9)
-70%
|
(13)
-39%
|
(18)
-40%
|
(20)
-17%
|
(18)
+11%
|
(19)
-6%
|
(14)
+27%
|
(11)
+18%
|
(9)
+25%
|
(7)
+17%
|
(10)
-34%
|
(12)
-21%
|
(21)
-80%
|
(22)
-6%
|
(23)
-2%
|
(17)
+22%
|
(1)
+93%
|
2
N/A
|
8
+411%
|
9
+15%
|
17
+79%
|
19
+12%
|
21
+14%
|
22
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(8)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(11)
|
(10)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
|
| Non-Reccuring Items |
(1)
|
0
|
(1)
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(25)
|
(52)
|
0
|
(29)
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(6)
|
(7)
|
(8)
|
(8)
|
(4)
|
(3)
|
(6)
|
(9)
|
(6)
|
(8)
|
(6)
|
(3)
|
(32)
|
(31)
|
(28)
|
(27)
|
2
|
4
|
2
|
1
|
(5)
|
(7)
|
(6)
|
(4)
|
(6)
|
(6)
|
(7)
|
(9)
|
(3)
|
(2)
|
(1)
|
(4)
|
(4)
|
(5)
|
(39)
|
(34)
|
|
| 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
|
0
|
|
| Total Other Income |
2
|
2
|
2
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
0
|
1
|
1
|
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)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(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
|
|
| Pre-Tax Income |
(7)
N/A
|
(6)
+8%
|
(6)
+8%
|
(16)
-187%
|
(13)
+16%
|
(12)
+10%
|
(11)
+11%
|
1
N/A
|
1
N/A
|
1
-38%
|
(1)
N/A
|
(1)
-22%
|
(1)
+27%
|
0
N/A
|
2
+700%
|
3
+8%
|
3
+27%
|
3
-6%
|
4
+39%
|
6
+40%
|
7
+13%
|
8
+16%
|
8
-5%
|
6
-16%
|
5
-21%
|
(22)
N/A
|
(22)
-4%
|
(49)
-122%
|
(53)
-7%
|
(31)
+42%
|
(32)
-5%
|
(6)
+83%
|
(6)
-2%
|
(3)
+42%
|
(3)
N/A
|
(2)
+33%
|
(1)
+68%
|
0
N/A
|
3
+2 500%
|
1
-54%
|
1
-17%
|
1
-40%
|
(0)
N/A
|
2
N/A
|
1
-50%
|
2
+144%
|
3
+41%
|
5
+55%
|
7
+46%
|
9
+27%
|
9
-1%
|
8
-9%
|
5
-43%
|
2
-52%
|
3
+14%
|
(1)
N/A
|
(0)
+43%
|
2
N/A
|
(0)
N/A
|
3
N/A
|
(3)
N/A
|
(5)
-79%
|
(6)
-21%
|
(12)
-97%
|
(10)
+19%
|
(11)
-10%
|
(12)
-7%
|
(14)
-14%
|
(15)
-13%
|
(14)
+11%
|
(15)
-10%
|
(11)
+27%
|
(43)
-291%
|
(45)
-7%
|
(48)
-6%
|
(51)
-5%
|
(20)
+61%
|
(19)
+5%
|
(16)
+17%
|
(14)
+9%
|
(19)
-31%
|
(19)
-2%
|
(22)
-17%
|
(24)
-7%
|
(36)
-54%
|
(39)
-7%
|
(41)
-7%
|
(39)
+5%
|
(17)
+58%
|
(12)
+30%
|
(3)
+77%
|
(3)
-4%
|
4
N/A
|
3
-21%
|
(28)
N/A
|
(24)
+13%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
2
|
1
|
2
|
2
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
3
|
3
|
8
|
9
|
(1)
|
(1)
|
(5)
|
(4)
|
1
|
1
|
0
|
(23)
|
(22)
|
(23)
|
(23)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
31
|
31
|
30
|
29
|
(4)
|
(2)
|
(1)
|
(1)
|
(5)
|
(5)
|
(6)
|
(5)
|
(7)
|
(3)
|
(4)
|
(3)
|
(26)
|
(29)
|
(27)
|
(28)
|
1
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
4
|
4
|
4
|
3
|
1
|
7
|
6
|
6
|
6
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
1
|
1
|
2
|
|
| Income from Continuing Operations |
(7)
|
(6)
|
(6)
|
(16)
|
(13)
|
(12)
|
(11)
|
3
|
3
|
2
|
1
|
(1)
|
(1)
|
(0)
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
10
|
8
|
(13)
|
(14)
|
(50)
|
(54)
|
(35)
|
(36)
|
(4)
|
(5)
|
(3)
|
(26)
|
(24)
|
(24)
|
(23)
|
2
|
0
|
0
|
(0)
|
(1)
|
1
|
0
|
2
|
3
|
36
|
38
|
39
|
38
|
5
|
3
|
1
|
1
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(6)
|
(9)
|
(10)
|
(38)
|
(39)
|
(38)
|
(40)
|
(13)
|
(13)
|
(11)
|
(12)
|
(8)
|
(40)
|
(43)
|
(46)
|
(49)
|
(17)
|
(15)
|
(12)
|
(11)
|
(16)
|
(18)
|
(15)
|
(17)
|
(30)
|
(33)
|
(42)
|
(39)
|
(17)
|
(12)
|
(3)
|
(4)
|
1
|
4
|
(26)
|
(22)
|
|
| Net Income (Common) |
(27)
N/A
|
(26)
+4%
|
(27)
-4%
|
(37)
-39%
|
(15)
+60%
|
(14)
+7%
|
(13)
+8%
|
1
N/A
|
1
-7%
|
1
-23%
|
(1)
N/A
|
(1)
-60%
|
(1)
+13%
|
0
N/A
|
2
N/A
|
2
-14%
|
2
+21%
|
2
-4%
|
3
+14%
|
4
+44%
|
4
+14%
|
5
+15%
|
5
-2%
|
10
+107%
|
8
-15%
|
(13)
N/A
|
(14)
-2%
|
(50)
-269%
|
(54)
-7%
|
(35)
+35%
|
(36)
-3%
|
(4)
+88%
|
(5)
-2%
|
(3)
+31%
|
(26)
-752%
|
(24)
+8%
|
(24)
+3%
|
(23)
+2%
|
2
N/A
|
0
-85%
|
0
-33%
|
(0)
N/A
|
(1)
-700%
|
1
N/A
|
0
-79%
|
2
+433%
|
3
+63%
|
36
+1 273%
|
38
+6%
|
39
+1%
|
38
-2%
|
5
-88%
|
3
-44%
|
1
-52%
|
1
+17%
|
(5)
N/A
|
(5)
-2%
|
(4)
+21%
|
(5)
-29%
|
(4)
+30%
|
(6)
-68%
|
(9)
-45%
|
(10)
-3%
|
(38)
-294%
|
(39)
-3%
|
(38)
+2%
|
(40)
-4%
|
(13)
+68%
|
(12)
+3%
|
(11)
+7%
|
(12)
-5%
|
(8)
+29%
|
(40)
-373%
|
(43)
-7%
|
(46)
-8%
|
(49)
-7%
|
(17)
+65%
|
(15)
+14%
|
(12)
+18%
|
(11)
+11%
|
(16)
-44%
|
(18)
-15%
|
(15)
+13%
|
(17)
-13%
|
(30)
-73%
|
(33)
-10%
|
(42)
-27%
|
(39)
+7%
|
(17)
+57%
|
(12)
+27%
|
(3)
+73%
|
(4)
-36%
|
1
N/A
|
4
+228%
|
(26)
N/A
|
(22)
+17%
|
|
| EPS (Diluted) |
-2.29
N/A
|
-2.19
+4%
|
-2.3
-5%
|
-3.17
-38%
|
-1.28
+60%
|
-1.18
+8%
|
-1.08
+8%
|
0.11
N/A
|
0.1
-9%
|
0.08
-20%
|
-0.04
N/A
|
-0.07
-75%
|
-0.06
+14%
|
-0.02
+67%
|
0.2
N/A
|
0.17
-15%
|
0.19
+12%
|
0.17
-11%
|
0.22
+29%
|
0.3
+36%
|
0.34
+13%
|
0.35
+3%
|
0.35
N/A
|
0.71
+103%
|
0.6
-15%
|
-1
N/A
|
-1.03
-3%
|
-3.9
-279%
|
-4.45
-14%
|
-2.9
+35%
|
-2.98
-3%
|
-0.36
+88%
|
-0.37
-3%
|
-0.24
+35%
|
-2.15
-796%
|
-1.99
+7%
|
-1.9
+5%
|
-1.84
+3%
|
0.17
N/A
|
0.03
-82%
|
0.01
-67%
|
-0.01
N/A
|
-0.07
-600%
|
0.12
N/A
|
0.03
-75%
|
0.15
+400%
|
0.23
+53%
|
2.97
+1 191%
|
3
+1%
|
2.93
-2%
|
2.9
-1%
|
0.34
-88%
|
0.22
-35%
|
0.09
-59%
|
0.11
+22%
|
-0.45
N/A
|
-0.44
+2%
|
-0.3
+32%
|
-0.38
-27%
|
-0.31
+18%
|
-0.49
-58%
|
-0.68
-39%
|
-0.69
-1%
|
-2.77
-301%
|
-2.76
+0%
|
-2.6
+6%
|
-2.71
-4%
|
-0.28
+90%
|
-0.34
-21%
|
-0.2
+41%
|
-0.21
-5%
|
-0.15
+29%
|
-0.7
-367%
|
-0.74
-6%
|
-0.79
-7%
|
-0.84
-6%
|
-0.3
+64%
|
-0.17
+43%
|
-0.14
+18%
|
-0.13
+7%
|
-0.18
-38%
|
-0.19
-6%
|
-0.16
+16%
|
-0.18
-12%
|
-0.32
-78%
|
-0.35
-9%
|
-0.45
-29%
|
-0.42
+7%
|
-0.17
+60%
|
-0.13
+24%
|
-0.03
+77%
|
-0.05
-67%
|
0.01
N/A
|
0.04
+300%
|
-0.27
N/A
|
-0.22
+19%
|
|