Erdene Resource Development Corp
TSX:ERD
Income Statement
Earnings Waterfall
Erdene Resource Development Corp
Income Statement
Erdene Resource Development Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
+300%
|
0
+150%
|
0
+100%
|
0
N/A
|
0
N/A
|
0
-30%
|
0
-71%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+400%
|
0
+150%
|
0
+12%
|
0
+21%
|
0
-6%
|
0
N/A
|
0
N/A
|
0
-33%
|
0
-38%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+76%
|
0
+37%
|
1
+32%
|
1
+7%
|
1
+19%
|
1
+17%
|
1
+11%
|
0
N/A
|
(0)
N/A
|
(0)
-92%
|
(1)
-46%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
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)
|
(3)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-63%
|
(1)
-39%
|
(1)
-22%
|
(1)
+28%
|
(0)
+18%
|
(0)
+18%
|
(3)
-560%
|
0
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(1)
|
(1)
|
(1)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(6)
|
(6)
|
(9)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(5)
|
(4)
|
(4)
|
(8)
|
(8)
|
(9)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(6)
|
(4)
|
1
|
(4)
|
3
|
(5)
|
(6)
|
(5)
|
(6)
|
|
| Selling, General & Administrative |
(0)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(8)
|
(8)
|
(15)
|
(16)
|
(13)
|
(12)
|
(11)
|
(2)
|
(2)
|
(2)
|
(6)
|
(2)
|
(2)
|
(2)
|
(1)
|
(6)
|
(6)
|
(6)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
(2)
|
(2)
|
(1)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(4)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
10
|
8
|
11
|
10
|
8
|
(0)
|
(0)
|
(0)
|
2
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
7
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(1)
-54%
|
(1)
-25%
|
(1)
-68%
|
(4)
-169%
|
(4)
-21%
|
(5)
-9%
|
(6)
-22%
|
(5)
+14%
|
(5)
-5%
|
(5)
-2%
|
(5)
+12%
|
(5)
0%
|
(5)
+5%
|
(5)
0%
|
(7)
-46%
|
(6)
+9%
|
(6)
+8%
|
(9)
-64%
|
(4)
+59%
|
(3)
+10%
|
(4)
-4%
|
(3)
+21%
|
(3)
-18%
|
(4)
-20%
|
(4)
-8%
|
(6)
-35%
|
(5)
+12%
|
(4)
+13%
|
(5)
-11%
|
(8)
-70%
|
(9)
-4%
|
(9)
-7%
|
(9)
+2%
|
(5)
+41%
|
(5)
+11%
|
(5)
+1%
|
(5)
-2%
|
(4)
+10%
|
(4)
+12%
|
(3)
+20%
|
(3)
+15%
|
(2)
+9%
|
(3)
-7%
|
(2)
+3%
|
(3)
-6%
|
(2)
+8%
|
(2)
+17%
|
(2)
+7%
|
(2)
-20%
|
(3)
-14%
|
(4)
-61%
|
(4)
-3%
|
(4)
+15%
|
(4)
-3%
|
(4)
+0%
|
(4)
-5%
|
(4)
-5%
|
(4)
-2%
|
(4)
+15%
|
(4)
-1%
|
(4)
-3%
|
(4)
+5%
|
(3)
+20%
|
(3)
+3%
|
(3)
N/A
|
(3)
-1%
|
(2)
+9%
|
(3)
-41%
|
(3)
+7%
|
(3)
-3%
|
(4)
-24%
|
(4)
-7%
|
(6)
-30%
|
(6)
-10%
|
(7)
-6%
|
(7)
-1%
|
(6)
+12%
|
(6)
+5%
|
(7)
-16%
|
(6)
+11%
|
(4)
+32%
|
1
N/A
|
(4)
N/A
|
3
N/A
|
(5)
N/A
|
(6)
-3%
|
(5)
+2%
|
(6)
-12%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(7)
|
(7)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
0
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(7)
|
(8)
|
(9)
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(1)
-57%
|
(1)
-24%
|
(1)
-72%
|
(4)
-166%
|
(4)
-24%
|
(5)
-7%
|
(6)
-21%
|
(5)
+15%
|
(5)
-2%
|
(5)
-3%
|
(5)
+10%
|
(5)
+2%
|
(5)
+0%
|
(4)
+9%
|
(6)
-46%
|
(6)
+8%
|
(7)
-35%
|
(9)
-17%
|
(6)
+27%
|
(6)
+2%
|
(4)
+43%
|
(1)
+60%
|
(2)
-62%
|
(3)
-18%
|
(3)
-16%
|
(5)
-52%
|
(5)
+2%
|
(4)
+11%
|
(5)
-10%
|
(8)
-80%
|
(9)
-4%
|
(9)
-6%
|
(9)
+3%
|
(5)
+41%
|
(5)
+12%
|
(5)
-3%
|
(5)
+3%
|
(4)
+8%
|
(4)
+10%
|
(3)
+23%
|
(3)
+12%
|
(2)
+10%
|
(3)
-7%
|
(2)
+3%
|
(3)
-6%
|
(2)
+8%
|
(2)
+17%
|
(2)
+7%
|
(2)
-20%
|
(3)
-13%
|
(4)
-60%
|
(4)
-3%
|
(4)
+14%
|
(4)
-2%
|
(4)
-1%
|
(4)
-5%
|
(4)
-4%
|
(4)
-2%
|
(4)
+15%
|
(4)
-1%
|
(4)
-4%
|
(3)
+5%
|
(3)
+20%
|
(3)
+4%
|
(3)
+0%
|
(3)
-20%
|
(9)
-184%
|
(12)
-35%
|
(13)
-6%
|
(13)
+3%
|
(7)
+43%
|
(5)
+26%
|
(6)
-4%
|
(6)
-11%
|
(7)
-7%
|
(7)
-1%
|
(6)
+10%
|
(6)
+2%
|
(7)
-14%
|
(6)
+12%
|
1
N/A
|
(1)
N/A
|
(0)
+63%
|
(1)
-129%
|
(8)
-848%
|
(10)
-22%
|
(12)
-22%
|
(13)
-9%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(0)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(6)
|
(6)
|
(7)
|
(8)
|
(6)
|
(6)
|
(4)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(8)
|
(9)
|
(9)
|
(9)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(9)
|
(12)
|
(13)
|
(13)
|
(7)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(6)
|
1
|
(1)
|
(0)
|
(1)
|
(8)
|
(10)
|
(12)
|
(13)
|
|
| 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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(0)
N/A
|
(1)
-62%
|
(1)
-24%
|
(1)
-72%
|
(4)
-166%
|
(4)
-24%
|
(5)
-7%
|
(6)
-21%
|
(5)
+15%
|
(5)
-2%
|
(5)
-3%
|
(5)
+10%
|
(5)
+2%
|
(5)
+0%
|
(4)
+9%
|
(6)
-46%
|
(6)
+8%
|
(7)
-20%
|
(8)
-20%
|
(6)
+30%
|
(6)
+2%
|
(4)
+35%
|
(1)
+62%
|
(2)
-55%
|
(2)
-17%
|
(2)
+12%
|
(4)
-71%
|
(4)
+1%
|
(3)
+16%
|
(4)
-32%
|
(8)
-92%
|
(8)
-4%
|
(9)
-8%
|
(12)
-34%
|
(8)
+30%
|
(7)
+11%
|
(10)
-37%
|
(7)
+30%
|
(7)
+6%
|
(7)
+2%
|
(3)
+52%
|
(3)
+12%
|
(3)
+9%
|
(3)
-7%
|
(3)
+3%
|
(3)
0%
|
(2)
+8%
|
(2)
+17%
|
(2)
+7%
|
(13)
-578%
|
(13)
-2%
|
(14)
-7%
|
(14)
+2%
|
(3)
+81%
|
(3)
-3%
|
(3)
-25%
|
(4)
-20%
|
(4)
-4%
|
(4)
-2%
|
(4)
+15%
|
(4)
-1%
|
(4)
-4%
|
(3)
+5%
|
(3)
+20%
|
(3)
+4%
|
(3)
+0%
|
(3)
-20%
|
(9)
-184%
|
(12)
-35%
|
(13)
-6%
|
(13)
+3%
|
(7)
+43%
|
(5)
+26%
|
(6)
-4%
|
(6)
-11%
|
(7)
-7%
|
(7)
-1%
|
(6)
+10%
|
(6)
+2%
|
(7)
-14%
|
(6)
+12%
|
1
N/A
|
(1)
N/A
|
(0)
+63%
|
(1)
-129%
|
(8)
-848%
|
(10)
-22%
|
(12)
-22%
|
(13)
-9%
|
|
| EPS (Diluted) |
-0.65
N/A
|
-0.42
+35%
|
-0.3
+29%
|
-0.39
-30%
|
-0.96
-146%
|
-1.15
-20%
|
-1.07
+7%
|
-1.29
-21%
|
-1.09
+16%
|
-1.11
-2%
|
-1.05
+5%
|
-0.86
+18%
|
-0.7
+19%
|
-0.64
+9%
|
-0.46
+28%
|
-0.61
-33%
|
-0.54
+11%
|
-0.63
-17%
|
-0.67
-6%
|
-0.46
+31%
|
-0.42
+9%
|
-0.26
+38%
|
-0.09
+65%
|
-0.14
-56%
|
-0.16
-14%
|
-0.14
+12%
|
-0.25
-79%
|
-0.24
+4%
|
-0.2
+17%
|
-0.27
-35%
|
-0.52
-93%
|
-0.54
-4%
|
-0.58
-7%
|
-1.56
-169%
|
-1.04
+33%
|
-0.92
+12%
|
-1.26
-37%
|
-0.87
+31%
|
-0.74
+15%
|
-0.67
+9%
|
-0.32
+52%
|
-0.28
+12%
|
-0.21
+25%
|
-0.22
-5%
|
-0.2
+9%
|
-0.21
-5%
|
-0.17
+19%
|
-0.13
+24%
|
-0.11
+15%
|
-0.81
-636%
|
-0.73
+10%
|
-0.71
+3%
|
-0.66
+7%
|
-0.12
+82%
|
-0.11
+8%
|
-0.13
-18%
|
-0.15
-15%
|
-0.16
-7%
|
-0.16
N/A
|
-0.14
+12%
|
-0.13
+7%
|
-0.14
-8%
|
-0.12
+14%
|
-0.09
+25%
|
-0.08
+11%
|
-0.09
-12%
|
-0.1
-11%
|
-0.28
-180%
|
-0.34
-21%
|
-0.36
-6%
|
-0.28
+22%
|
-0.16
+43%
|
-0.11
+31%
|
-0.12
-9%
|
-0.12
N/A
|
-0.13
-8%
|
-0.12
+8%
|
-0.11
+8%
|
-0.1
+9%
|
-0.11
-10%
|
-0.1
+9%
|
0.01
N/A
|
0
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.14
-1 300%
|
-0.16
-14%
|
-0.2
-25%
|
-0.22
-10%
|
|