Descartes Systems Group Inc
TSX:DSG
Income Statement
Earnings Waterfall
Descartes Systems Group Inc
Income Statement
Descartes Systems Group Inc
| Jan-2002 | Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
7
|
7
|
7
|
7
|
7
|
6
|
6
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
4
|
5
|
5
|
4
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Revenue |
80
N/A
|
74
-7%
|
72
-2%
|
71
-1%
|
71
0%
|
68
-5%
|
65
-4%
|
63
-2%
|
60
-6%
|
59
-2%
|
55
-7%
|
50
-9%
|
46
-7%
|
44
-4%
|
45
+1%
|
45
+1%
|
46
+1%
|
46
+1%
|
48
+4%
|
50
+4%
|
52
+4%
|
54
+3%
|
55
+2%
|
57
+4%
|
59
+4%
|
62
+5%
|
65
+5%
|
66
+2%
|
66
-1%
|
67
+2%
|
69
+2%
|
71
+3%
|
74
+5%
|
78
+5%
|
84
+9%
|
91
+8%
|
99
+9%
|
105
+6%
|
109
+3%
|
111
+2%
|
114
+2%
|
117
+2%
|
118
+1%
|
123
+4%
|
127
+3%
|
131
+3%
|
139
+6%
|
145
+4%
|
151
+4%
|
158
+5%
|
163
+3%
|
167
+3%
|
171
+2%
|
174
+2%
|
177
+1%
|
181
+2%
|
185
+2%
|
189
+2%
|
195
+3%
|
199
+2%
|
204
+2%
|
209
+3%
|
216
+3%
|
227
+5%
|
237
+5%
|
250
+5%
|
260
+4%
|
268
+3%
|
275
+3%
|
286
+4%
|
300
+5%
|
313
+4%
|
326
+4%
|
331
+2%
|
335
+1%
|
339
+1%
|
349
+3%
|
364
+4%
|
384
+6%
|
406
+6%
|
425
+5%
|
442
+4%
|
461
+4%
|
473
+3%
|
486
+3%
|
506
+4%
|
527
+4%
|
550
+4%
|
573
+4%
|
588
+3%
|
608
+3%
|
632
+4%
|
651
+3%
|
668
+3%
|
685
+2%
|
704
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(28)
|
(30)
|
(31)
|
(30)
|
(27)
|
(24)
|
(20)
|
(19)
|
(19)
|
(20)
|
(21)
|
(21)
|
(21)
|
(20)
|
(19)
|
(19)
|
(18)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(20)
|
(21)
|
(22)
|
(23)
|
(23)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(25)
|
(28)
|
(31)
|
(34)
|
(35)
|
(37)
|
(38)
|
(38)
|
(40)
|
(41)
|
(42)
|
(42)
|
(42)
|
(45)
|
(47)
|
(49)
|
(52)
|
(53)
|
(54)
|
(55)
|
(55)
|
(55)
|
(54)
|
(54)
|
(54)
|
(54)
|
(55)
|
(56)
|
(57)
|
(58)
|
(61)
|
(64)
|
(68)
|
(71)
|
(73)
|
(75)
|
(76)
|
(79)
|
(82)
|
(86)
|
(88)
|
(89)
|
(89)
|
(90)
|
(92)
|
(95)
|
(98)
|
(102)
|
(106)
|
(109)
|
(111)
|
(113)
|
(118)
|
(124)
|
(131)
|
(138)
|
(141)
|
(147)
|
(156)
|
(159)
|
(163)
|
(164)
|
(163)
|
|
| Gross Profit |
52
N/A
|
44
-15%
|
41
-7%
|
42
+1%
|
44
+5%
|
44
+0%
|
45
+1%
|
44
-1%
|
40
-9%
|
39
-4%
|
33
-14%
|
29
-15%
|
25
-11%
|
24
-5%
|
26
+7%
|
26
+2%
|
28
+5%
|
29
+4%
|
31
+7%
|
33
+7%
|
35
+5%
|
36
+3%
|
36
+1%
|
37
+3%
|
38
+4%
|
40
+5%
|
42
+4%
|
43
+3%
|
44
+1%
|
45
+4%
|
47
+4%
|
49
+3%
|
51
+5%
|
52
+3%
|
56
+8%
|
61
+8%
|
65
+8%
|
70
+7%
|
72
+3%
|
74
+3%
|
76
+3%
|
77
+1%
|
78
+1%
|
81
+4%
|
85
+4%
|
89
+5%
|
94
+6%
|
98
+4%
|
102
+5%
|
106
+4%
|
110
+3%
|
113
+3%
|
116
+3%
|
119
+3%
|
122
+2%
|
127
+4%
|
131
+3%
|
135
+3%
|
140
+4%
|
144
+3%
|
148
+3%
|
153
+3%
|
158
+3%
|
165
+5%
|
174
+5%
|
182
+5%
|
189
+4%
|
195
+3%
|
200
+3%
|
210
+5%
|
220
+5%
|
230
+5%
|
240
+4%
|
244
+2%
|
246
+1%
|
250
+2%
|
259
+3%
|
272
+5%
|
289
+6%
|
308
+6%
|
323
+5%
|
336
+4%
|
351
+4%
|
362
+3%
|
373
+3%
|
388
+4%
|
402
+4%
|
419
+4%
|
435
+4%
|
447
+3%
|
461
+3%
|
477
+3%
|
492
+3%
|
505
+3%
|
521
+3%
|
540
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(107)
|
(101)
|
(90)
|
(79)
|
(70)
|
(65)
|
(57)
|
(55)
|
(59)
|
(63)
|
(64)
|
(59)
|
(47)
|
(35)
|
(28)
|
(26)
|
(26)
|
(26)
|
(27)
|
(29)
|
(31)
|
(32)
|
(33)
|
(32)
|
(33)
|
(35)
|
(36)
|
(36)
|
(36)
|
(37)
|
(38)
|
(39)
|
(44)
|
(45)
|
(49)
|
(53)
|
(54)
|
(57)
|
(58)
|
(58)
|
(58)
|
(58)
|
(59)
|
(62)
|
(65)
|
(69)
|
(74)
|
(78)
|
(81)
|
(84)
|
(86)
|
(88)
|
(91)
|
(93)
|
(95)
|
(99)
|
(102)
|
(105)
|
(109)
|
(111)
|
(114)
|
(117)
|
(120)
|
(126)
|
(134)
|
(141)
|
(148)
|
(152)
|
(155)
|
(164)
|
(170)
|
(178)
|
(188)
|
(187)
|
(189)
|
(187)
|
(187)
|
(192)
|
(200)
|
(210)
|
(220)
|
(231)
|
(236)
|
(239)
|
(241)
|
(245)
|
(257)
|
(277)
|
(291)
|
(301)
|
(308)
|
(310)
|
(316)
|
(327)
|
(334)
|
(338)
|
|
| Selling, General & Administrative |
(40)
|
(41)
|
(42)
|
(43)
|
(44)
|
(45)
|
(39)
|
(39)
|
(44)
|
(46)
|
(47)
|
(42)
|
(32)
|
(23)
|
(17)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(18)
|
(19)
|
(21)
|
(23)
|
(25)
|
(26)
|
(25)
|
(26)
|
(26)
|
(27)
|
(27)
|
(27)
|
(26)
|
(28)
|
(30)
|
(32)
|
(34)
|
(35)
|
(37)
|
(38)
|
(39)
|
(40)
|
(41)
|
(41)
|
(42)
|
(43)
|
(44)
|
(45)
|
(46)
|
(47)
|
(48)
|
(50)
|
(52)
|
(55)
|
(59)
|
(61)
|
(64)
|
(66)
|
(67)
|
(72)
|
(71)
|
(73)
|
(77)
|
(73)
|
(77)
|
(75)
|
(75)
|
(79)
|
(82)
|
(88)
|
(90)
|
(97)
|
(97)
|
(99)
|
(102)
|
(103)
|
(110)
|
(117)
|
(124)
|
(130)
|
(136)
|
(140)
|
(144)
|
(149)
|
(148)
|
(147)
|
|
| Research & Development |
(25)
|
(26)
|
(24)
|
(20)
|
(16)
|
(11)
|
(10)
|
(9)
|
(9)
|
(11)
|
(12)
|
(12)
|
(10)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(22)
|
(24)
|
(25)
|
(26)
|
(27)
|
(27)
|
(28)
|
(28)
|
(29)
|
(29)
|
(30)
|
(31)
|
(33)
|
(34)
|
(35)
|
(36)
|
(36)
|
(37)
|
(39)
|
(42)
|
(44)
|
(46)
|
(47)
|
(48)
|
(49)
|
(50)
|
(52)
|
(54)
|
(54)
|
(54)
|
(54)
|
(54)
|
(56)
|
(58)
|
(61)
|
(63)
|
(64)
|
(67)
|
(68)
|
(70)
|
(74)
|
(77)
|
(81)
|
(84)
|
(86)
|
(88)
|
(92)
|
(95)
|
(98)
|
(101)
|
(103)
|
|
| Depreciation & Amortization |
(42)
|
(34)
|
(25)
|
(17)
|
(10)
|
(9)
|
(8)
|
(7)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(9)
|
(10)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(20)
|
(22)
|
(23)
|
(24)
|
(25)
|
(26)
|
(27)
|
(29)
|
(29)
|
(30)
|
(31)
|
(31)
|
(32)
|
(34)
|
(35)
|
(38)
|
(39)
|
(40)
|
(43)
|
(48)
|
(52)
|
(56)
|
(56)
|
(56)
|
(56)
|
(56)
|
(56)
|
(57)
|
(58)
|
(59)
|
(60)
|
(61)
|
(61)
|
(60)
|
(60)
|
(59)
|
(60)
|
(61)
|
(61)
|
(62)
|
(65)
|
(69)
|
(74)
|
(77)
|
(80)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(9)
|
(10)
|
(11)
|
(11)
|
(9)
|
(9)
|
(11)
|
(19)
|
(23)
|
(24)
|
(21)
|
(13)
|
(8)
|
(6)
|
(8)
|
(8)
|
|
| Operating Income |
(55)
N/A
|
(57)
-4%
|
(49)
+14%
|
(38)
+23%
|
(26)
+31%
|
(21)
+19%
|
(12)
+44%
|
(11)
+10%
|
(19)
-71%
|
(24)
-29%
|
(31)
-28%
|
(30)
+2%
|
(22)
+28%
|
(11)
+47%
|
(2)
+82%
|
0
N/A
|
2
+1 208%
|
3
+71%
|
4
+27%
|
3
-7%
|
4
+1%
|
3
-3%
|
4
+6%
|
5
+30%
|
5
+10%
|
6
+8%
|
6
+8%
|
7
+18%
|
8
+8%
|
9
+14%
|
9
+2%
|
10
+12%
|
6
-36%
|
7
+9%
|
7
+1%
|
7
+5%
|
12
+58%
|
12
+4%
|
14
+15%
|
16
+12%
|
17
+11%
|
18
+7%
|
19
+3%
|
19
+1%
|
20
+3%
|
20
+1%
|
20
-1%
|
20
+2%
|
21
+5%
|
23
+6%
|
24
+6%
|
25
+4%
|
26
+2%
|
26
+2%
|
27
+4%
|
28
+4%
|
30
+5%
|
31
+4%
|
31
+2%
|
33
+4%
|
34
+5%
|
36
+5%
|
38
+6%
|
39
+2%
|
40
+2%
|
41
+2%
|
41
+1%
|
43
+4%
|
45
+5%
|
46
+1%
|
50
+9%
|
52
+5%
|
52
0%
|
57
+10%
|
57
-1%
|
63
+11%
|
72
+15%
|
80
+10%
|
89
+12%
|
98
+9%
|
103
+5%
|
105
+2%
|
115
+10%
|
123
+7%
|
132
+7%
|
143
+8%
|
145
+1%
|
142
-2%
|
144
+1%
|
146
+1%
|
154
+6%
|
167
+9%
|
176
+5%
|
179
+2%
|
187
+5%
|
203
+8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
3
|
(1)
|
1
|
0
|
(2)
|
(1)
|
(3)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
2
|
2
|
1
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(2)
|
(0)
|
(1)
|
4
|
3
|
2
|
3
|
2
|
3
|
2
|
7
|
3
|
3
|
5
|
1
|
6
|
9
|
13
|
20
|
23
|
23
|
22
|
23
|
19
|
12
|
|
| Non-Reccuring Items |
(14)
|
(3)
|
(11)
|
(10)
|
(122)
|
(126)
|
(130)
|
(129)
|
(19)
|
(33)
|
(34)
|
(33)
|
(32)
|
(13)
|
1
|
2
|
0
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(7)
|
(7)
|
(6)
|
(6)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(12)
|
(11)
|
|
| Total Other Income |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(65)
N/A
|
(61)
+7%
|
(59)
+3%
|
(47)
+19%
|
(150)
-218%
|
(148)
+1%
|
(145)
+2%
|
(144)
+1%
|
(38)
+73%
|
(58)
-52%
|
(66)
-14%
|
(64)
+2%
|
(55)
+15%
|
(26)
+53%
|
(2)
+92%
|
1
N/A
|
3
+165%
|
4
+29%
|
4
+5%
|
4
-7%
|
4
+8%
|
4
-7%
|
5
+17%
|
6
+33%
|
7
+12%
|
7
+7%
|
8
+3%
|
8
+12%
|
9
+3%
|
9
+2%
|
10
+9%
|
10
+1%
|
7
-31%
|
6
-13%
|
5
-15%
|
5
-4%
|
8
+67%
|
11
+33%
|
13
+22%
|
15
+14%
|
15
+4%
|
16
+6%
|
16
-2%
|
16
+2%
|
17
+6%
|
18
+2%
|
17
-4%
|
17
-2%
|
14
-17%
|
15
+6%
|
17
+14%
|
18
+11%
|
22
+18%
|
23
+6%
|
25
+7%
|
26
+3%
|
28
+8%
|
29
+3%
|
30
+3%
|
30
+2%
|
32
+4%
|
33
+4%
|
34
+4%
|
34
+1%
|
35
+1%
|
35
+1%
|
35
+2%
|
38
+7%
|
40
+5%
|
40
+2%
|
42
+5%
|
45
+7%
|
48
+7%
|
54
+12%
|
57
+6%
|
62
+9%
|
70
+13%
|
78
+11%
|
89
+14%
|
98
+10%
|
103
+4%
|
110
+7%
|
116
+5%
|
124
+7%
|
134
+8%
|
141
+5%
|
148
+5%
|
147
0%
|
151
+3%
|
160
+6%
|
169
+6%
|
182
+8%
|
192
+5%
|
193
+1%
|
194
+1%
|
204
+5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
16
|
15
|
15
|
14
|
12
|
12
|
11
|
10
|
8
|
7
|
9
|
9
|
4
|
3
|
1
|
0
|
(3)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(12)
|
(11)
|
(13)
|
(14)
|
(16)
|
(18)
|
(19)
|
(17)
|
(14)
|
(16)
|
(19)
|
(25)
|
(32)
|
(31)
|
(33)
|
(34)
|
(33)
|
(35)
|
(38)
|
(42)
|
(46)
|
(48)
|
(49)
|
(47)
|
(49)
|
|
| Income from Continuing Operations |
(65)
|
(60)
|
(58)
|
(47)
|
(150)
|
(148)
|
(145)
|
(144)
|
(39)
|
(58)
|
(66)
|
(65)
|
(55)
|
(26)
|
(2)
|
1
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
6
|
22
|
22
|
22
|
23
|
20
|
21
|
21
|
19
|
14
|
12
|
14
|
14
|
12
|
14
|
14
|
15
|
12
|
12
|
12
|
13
|
16
|
16
|
15
|
15
|
10
|
10
|
12
|
14
|
15
|
16
|
18
|
19
|
21
|
22
|
22
|
23
|
24
|
25
|
26
|
26
|
26
|
26
|
28
|
29
|
31
|
32
|
32
|
33
|
37
|
41
|
43
|
46
|
52
|
59
|
72
|
84
|
86
|
91
|
91
|
92
|
102
|
108
|
114
|
114
|
116
|
121
|
128
|
139
|
143
|
146
|
149
|
156
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
(65)
N/A
|
(60)
+8%
|
(58)
+3%
|
(46)
+20%
|
(150)
-223%
|
(148)
+1%
|
(149)
-1%
|
(148)
+0%
|
(44)
+71%
|
(65)
-49%
|
(68)
-6%
|
(67)
+1%
|
(58)
+14%
|
(27)
+53%
|
(3)
+88%
|
1
N/A
|
3
+417%
|
4
+17%
|
4
+5%
|
4
-5%
|
4
+14%
|
4
-3%
|
4
+15%
|
6
+28%
|
22
+292%
|
22
0%
|
22
-1%
|
23
+3%
|
20
-11%
|
21
+6%
|
21
-3%
|
19
-6%
|
14
-26%
|
12
-14%
|
14
+10%
|
14
+5%
|
12
-19%
|
14
+17%
|
14
+5%
|
15
+8%
|
12
-21%
|
12
+4%
|
12
-1%
|
13
+3%
|
16
+26%
|
16
+1%
|
15
-5%
|
15
-6%
|
10
-34%
|
10
+9%
|
12
+18%
|
14
+16%
|
15
+5%
|
16
+8%
|
18
+9%
|
19
+6%
|
21
+10%
|
22
+5%
|
22
+3%
|
23
+3%
|
24
+3%
|
25
+4%
|
26
+6%
|
26
+1%
|
27
+2%
|
27
+0%
|
28
+5%
|
30
+6%
|
31
+4%
|
32
+1%
|
32
+0%
|
33
+6%
|
37
+11%
|
41
+10%
|
43
+5%
|
46
+9%
|
52
+12%
|
59
+14%
|
72
+21%
|
84
+17%
|
86
+2%
|
91
+5%
|
91
0%
|
92
+1%
|
102
+12%
|
108
+6%
|
114
+5%
|
114
+0%
|
116
+2%
|
121
+5%
|
128
+6%
|
139
+8%
|
143
+3%
|
146
+2%
|
149
+2%
|
156
+5%
|
|
| EPS (Diluted) |
-1.28
N/A
|
-1.16
+9%
|
-1.11
+4%
|
-0.88
+21%
|
-2.86
-225%
|
-2.83
+1%
|
-2.56
+10%
|
-3.64
-42%
|
-0.95
+74%
|
-1.59
-67%
|
-1.66
-4%
|
-1.64
+1%
|
-1.42
+13%
|
-0.68
+52%
|
-0.09
+87%
|
0.01
N/A
|
0.07
+600%
|
0.09
+29%
|
0.09
N/A
|
0.08
-11%
|
0.09
+12%
|
0.08
-11%
|
0.09
+12%
|
0.11
+22%
|
0.43
+291%
|
0.41
-5%
|
0.41
N/A
|
0.42
+2%
|
0.38
-10%
|
0.4
+5%
|
0.39
-3%
|
0.37
-5%
|
0.25
-32%
|
0.21
-16%
|
0.22
+5%
|
0.23
+5%
|
0.18
-22%
|
0.21
+17%
|
0.22
+5%
|
0.23
+5%
|
0.19
-17%
|
0.19
N/A
|
0.19
N/A
|
0.2
+5%
|
0.25
+25%
|
0.25
N/A
|
0.24
-4%
|
0.22
-8%
|
0.15
-32%
|
0.16
+7%
|
0.18
+12%
|
0.2
+11%
|
0.21
+5%
|
0.21
N/A
|
0.23
+10%
|
0.25
+9%
|
0.27
+8%
|
0.29
+7%
|
0.3
+3%
|
0.31
+3%
|
0.31
N/A
|
0.33
+6%
|
0.34
+3%
|
0.34
N/A
|
0.34
N/A
|
0.34
N/A
|
0.36
+6%
|
0.38
+6%
|
0.4
+5%
|
0.4
N/A
|
0.39
-3%
|
0.4
+3%
|
0.45
+12%
|
0.48
+7%
|
0.5
+4%
|
0.54
+8%
|
0.61
+13%
|
0.68
+11%
|
0.83
+22%
|
0.97
+17%
|
1
+3%
|
1.05
+5%
|
1.05
N/A
|
1.06
+1%
|
1.18
+11%
|
1.25
+6%
|
1.31
+5%
|
1.31
N/A
|
1.34
+2%
|
1.39
+4%
|
1.47
+6%
|
1.58
+7%
|
1.64
+4%
|
1.66
+1%
|
1.69
+2%
|
1.78
+5%
|
|