Global Education Communities Corp
TSX:GEC
Income Statement
Earnings Waterfall
Global Education Communities Corp
Income Statement
Global Education Communities Corp
| 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 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
6
|
2
|
4
|
9
|
18
|
15
|
16
|
14
|
12
|
13
|
13
|
13
|
12
|
12
|
13
|
14
|
17
|
18
|
17
|
16
|
14
|
13
|
13
|
13
|
13
|
13
|
|
| Revenue |
8
N/A
|
8
+1%
|
7
-8%
|
7
-1%
|
7
-9%
|
7
-2%
|
5
-23%
|
4
-16%
|
4
-10%
|
3
-11%
|
5
+48%
|
6
+12%
|
5
-11%
|
5
+2%
|
5
-4%
|
5
-8%
|
7
+43%
|
7
+11%
|
9
+27%
|
10
+7%
|
11
+8%
|
17
+62%
|
19
+12%
|
20
+5%
|
32
+56%
|
45
+40%
|
46
+3%
|
47
+2%
|
49
+4%
|
56
+15%
|
58
+3%
|
60
+4%
|
60
+1%
|
59
-3%
|
58
-1%
|
57
-2%
|
56
-1%
|
34
-40%
|
29
-15%
|
24
-18%
|
18
-26%
|
31
+75%
|
31
+2%
|
32
+1%
|
35
+9%
|
31
-10%
|
30
-3%
|
31
+3%
|
29
-7%
|
32
+11%
|
34
+7%
|
36
+4%
|
36
+0%
|
36
+0%
|
41
+13%
|
41
+2%
|
46
+10%
|
54
+17%
|
54
+0%
|
61
+13%
|
71
+17%
|
75
+5%
|
78
+4%
|
76
-3%
|
69
-9%
|
71
+3%
|
71
+0%
|
71
+0%
|
69
-3%
|
63
-9%
|
60
-4%
|
58
-3%
|
61
+5%
|
61
+0%
|
64
+4%
|
66
+4%
|
69
+4%
|
73
+7%
|
74
+2%
|
75
+1%
|
76
+1%
|
79
+4%
|
82
+5%
|
83
+1%
|
81
-2%
|
35
-57%
|
73
+106%
|
72
-1%
|
70
-2%
|
29
-59%
|
46
+60%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(9)
|
(10)
|
(10)
|
(16)
|
(16)
|
(22)
|
(22)
|
(24)
|
(21)
|
(30)
|
(31)
|
(30)
|
(28)
|
(27)
|
(27)
|
(26)
|
(14)
|
(11)
|
(9)
|
(6)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(17)
|
(18)
|
(19)
|
(22)
|
(24)
|
(27)
|
(29)
|
(30)
|
(29)
|
(29)
|
(29)
|
(30)
|
(31)
|
(30)
|
(30)
|
(29)
|
(26)
|
(24)
|
(23)
|
(24)
|
(26)
|
(27)
|
(28)
|
(30)
|
(31)
|
(32)
|
(33)
|
(33)
|
(35)
|
(36)
|
(36)
|
(35)
|
(15)
|
(31)
|
(30)
|
(30)
|
(12)
|
(18)
|
|
| Gross Profit |
3
N/A
|
3
+27%
|
3
-6%
|
3
-13%
|
2
-11%
|
2
-3%
|
2
-20%
|
2
-7%
|
1
-21%
|
1
-5%
|
2
+35%
|
2
+31%
|
2
+0%
|
2
+1%
|
2
-10%
|
2
-11%
|
3
+66%
|
4
+17%
|
5
+24%
|
5
+7%
|
5
+6%
|
9
+66%
|
10
+11%
|
10
+4%
|
16
+58%
|
28
+75%
|
24
-16%
|
24
+3%
|
24
0%
|
35
+45%
|
28
-22%
|
29
+6%
|
30
+4%
|
31
+2%
|
31
-1%
|
30
-2%
|
30
0%
|
20
-33%
|
18
-12%
|
15
-16%
|
12
-19%
|
18
+51%
|
18
+0%
|
19
+2%
|
22
+16%
|
19
-11%
|
19
-2%
|
20
+6%
|
18
-12%
|
20
+15%
|
22
+8%
|
23
+4%
|
23
0%
|
19
-15%
|
23
+19%
|
23
-1%
|
24
+7%
|
29
+22%
|
27
-8%
|
32
+17%
|
42
+32%
|
46
+10%
|
49
+6%
|
47
-4%
|
39
-17%
|
40
+4%
|
41
+1%
|
41
+1%
|
40
-2%
|
37
-8%
|
36
-3%
|
35
-3%
|
37
+5%
|
35
-4%
|
36
+3%
|
38
+5%
|
39
+3%
|
42
+7%
|
42
+1%
|
42
-1%
|
43
+1%
|
44
+2%
|
46
+6%
|
47
+2%
|
47
-2%
|
20
-57%
|
42
+110%
|
41
-1%
|
41
-2%
|
17
-58%
|
28
+64%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(8)
|
(11)
|
(10)
|
(10)
|
(15)
|
(28)
|
(22)
|
(22)
|
(23)
|
(34)
|
(27)
|
(30)
|
(31)
|
(35)
|
(34)
|
(33)
|
(32)
|
(22)
|
(20)
|
(17)
|
(15)
|
(21)
|
(22)
|
(22)
|
(23)
|
(21)
|
(21)
|
(21)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(17)
|
(17)
|
(23)
|
(26)
|
(30)
|
(32)
|
(32)
|
(34)
|
(36)
|
(37)
|
(37)
|
(37)
|
(35)
|
(35)
|
(35)
|
(33)
|
(33)
|
(32)
|
(33)
|
(34)
|
(34)
|
(34)
|
(34)
|
(34)
|
(35)
|
(35)
|
(36)
|
(36)
|
(36)
|
(37)
|
(38)
|
(17)
|
(39)
|
(37)
|
(36)
|
(15)
|
(24)
|
|
| Selling, General & Administrative |
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(10)
|
(9)
|
(9)
|
(14)
|
(26)
|
(21)
|
(21)
|
(22)
|
(32)
|
(25)
|
(28)
|
(29)
|
(33)
|
(32)
|
(31)
|
(31)
|
(21)
|
(19)
|
(16)
|
(14)
|
(20)
|
(21)
|
(21)
|
(22)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(22)
|
(25)
|
(27)
|
(29)
|
(31)
|
(33)
|
(34)
|
(34)
|
(34)
|
(34)
|
(33)
|
(32)
|
(31)
|
(28)
|
(28)
|
(27)
|
(28)
|
(29)
|
(29)
|
(30)
|
(30)
|
(30)
|
(31)
|
(32)
|
(32)
|
(32)
|
(33)
|
(34)
|
(35)
|
(16)
|
(36)
|
(34)
|
(33)
|
(14)
|
(19)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(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)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
|
| Operating Income |
(2)
N/A
|
(2)
+18%
|
(1)
+28%
|
(2)
-27%
|
(1)
+22%
|
(1)
-8%
|
(2)
-40%
|
(2)
-5%
|
(2)
-13%
|
(2)
+8%
|
(2)
+27%
|
(2)
+4%
|
(2)
-3%
|
(1)
+48%
|
(2)
-106%
|
(2)
+2%
|
(1)
+32%
|
(1)
+12%
|
(1)
-14%
|
(1)
+26%
|
(2)
-155%
|
(2)
+8%
|
0
N/A
|
0
-72%
|
1
+1 660%
|
1
-15%
|
2
+147%
|
2
+7%
|
1
-57%
|
2
+89%
|
1
-57%
|
(0)
N/A
|
(1)
-98%
|
(4)
-351%
|
(3)
+23%
|
(3)
+3%
|
(2)
+18%
|
(2)
+15%
|
(3)
-33%
|
(3)
-1%
|
(3)
-8%
|
(3)
-9%
|
(4)
-14%
|
(4)
+1%
|
(2)
+50%
|
(2)
-29%
|
(2)
+13%
|
(1)
+55%
|
(2)
-164%
|
(0)
+88%
|
1
N/A
|
2
+72%
|
2
-12%
|
(1)
N/A
|
6
N/A
|
5
-13%
|
1
-81%
|
3
+244%
|
(3)
N/A
|
(1)
+77%
|
9
N/A
|
12
+24%
|
12
+7%
|
10
-21%
|
2
-77%
|
4
+67%
|
5
+43%
|
6
+2%
|
5
-6%
|
4
-21%
|
3
-38%
|
2
-13%
|
3
+41%
|
1
-61%
|
2
+65%
|
4
+73%
|
5
+45%
|
8
+52%
|
8
-4%
|
7
-10%
|
7
+2%
|
7
+5%
|
10
+35%
|
10
-1%
|
8
-14%
|
3
-61%
|
3
-15%
|
4
+44%
|
5
+17%
|
2
-56%
|
4
+86%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
2
|
3
|
3
|
3
|
1
|
(0)
|
(2)
|
(3)
|
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
|
3
|
3
|
7
|
7
|
4
|
14
|
9
|
11
|
13
|
4
|
9
|
15
|
13
|
10
|
40
|
34
|
38
|
39
|
15
|
12
|
13
|
13
|
(20)
|
(15)
|
(14)
|
(15)
|
2
|
(1)
|
(11)
|
(10)
|
(1)
|
(1)
|
(0)
|
(2)
|
(9)
|
(11)
|
(12)
|
(11)
|
(40)
|
(41)
|
(41)
|
(42)
|
(30)
|
(28)
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(8)
|
(6)
|
(7)
|
(7)
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
2
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
(1)
|
2
|
3
|
6
|
6
|
3
|
5
|
4
|
4
|
(37)
|
(39)
|
(40)
|
(40)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
(0)
|
3
|
(7)
|
(5)
|
|
| 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
|
2
|
2
|
2
|
2
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(3)
|
(2)
|
0
|
9
|
6
|
6
|
3
|
0
|
0
|
0
|
0
|
(27)
|
(27)
|
(27)
|
(27)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
|
| Pre-Tax Income |
(2)
N/A
|
(2)
+20%
|
(1)
+34%
|
(1)
-17%
|
(1)
+40%
|
(1)
-18%
|
(2)
-79%
|
(2)
-8%
|
(2)
-21%
|
(2)
+6%
|
(1)
+38%
|
(1)
+2%
|
(1)
+45%
|
(0)
+33%
|
0
N/A
|
1
+1 463%
|
2
+29%
|
2
+14%
|
0
-74%
|
(1)
N/A
|
(1)
-100%
|
(1)
-6%
|
1
N/A
|
0
-6%
|
1
+106%
|
1
-20%
|
1
+65%
|
1
N/A
|
0
-87%
|
(1)
N/A
|
(3)
-87%
|
(4)
-44%
|
(9)
-133%
|
(10)
-17%
|
(10)
+6%
|
(10)
+1%
|
(4)
+56%
|
(2)
+51%
|
(3)
-30%
|
(3)
+3%
|
(3)
-7%
|
(3)
-11%
|
(4)
-14%
|
(4)
+1%
|
(2)
+50%
|
(2)
-25%
|
(2)
+17%
|
2
N/A
|
0
-83%
|
7
+1 598%
|
8
+15%
|
5
-36%
|
15
+189%
|
11
-29%
|
16
+49%
|
17
+8%
|
7
-61%
|
10
+50%
|
11
+12%
|
11
-1%
|
21
+83%
|
52
+153%
|
48
-9%
|
49
+4%
|
41
-18%
|
16
-60%
|
14
-11%
|
15
+5%
|
17
+14%
|
(4)
N/A
|
(3)
+23%
|
(0)
+92%
|
(3)
-1 119%
|
6
N/A
|
5
-5%
|
(3)
N/A
|
(1)
+60%
|
(57)
-4 727%
|
(59)
-4%
|
(60)
-1%
|
(62)
-4%
|
(1)
+98%
|
9
N/A
|
8
-13%
|
8
-1%
|
(25)
N/A
|
(38)
-50%
|
(37)
+4%
|
(33)
+10%
|
(34)
-4%
|
(28)
+18%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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)
|
2
|
2
|
2
|
3
|
1
|
3
|
1
|
1
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(7)
|
(7)
|
(7)
|
(6)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
1
|
2
|
2
|
2
|
1
|
(0)
|
(1)
|
(1)
|
3
|
4
|
3
|
3
|
2
|
2
|
|
| Income from Continuing Operations |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
2
|
2
|
0
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
1
|
0
|
(2)
|
(6)
|
(9)
|
(9)
|
(9)
|
(5)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
(1)
|
3
|
1
|
6
|
7
|
4
|
14
|
9
|
14
|
16
|
5
|
8
|
9
|
9
|
19
|
45
|
41
|
42
|
34
|
15
|
13
|
14
|
15
|
(5)
|
(4)
|
(2)
|
(4)
|
5
|
5
|
(2)
|
(1)
|
(56)
|
(58)
|
(58)
|
(60)
|
(1)
|
9
|
8
|
7
|
(23)
|
(35)
|
(34)
|
(30)
|
(32)
|
(27)
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(2)
|
(5)
|
(5)
|
(2)
|
(8)
|
(5)
|
(6)
|
(8)
|
(3)
|
(6)
|
(12)
|
(9)
|
(8)
|
(25)
|
(20)
|
(24)
|
(24)
|
(12)
|
(12)
|
(8)
|
(9)
|
6
|
6
|
6
|
6
|
(0)
|
(1)
|
(1)
|
(1)
|
40
|
41
|
40
|
41
|
(3)
|
(8)
|
(6)
|
(5)
|
22
|
30
|
30
|
26
|
18
|
15
|
|
| Net Income (Common) |
(2)
N/A
|
(2)
+20%
|
(1)
+34%
|
(1)
-17%
|
(1)
+40%
|
(1)
-18%
|
(2)
-86%
|
(2)
-12%
|
(3)
-29%
|
(2)
+10%
|
(2)
+23%
|
(1)
+29%
|
(0)
+73%
|
(0)
+8%
|
1
N/A
|
1
+106%
|
2
+7%
|
2
+14%
|
0
-87%
|
(1)
N/A
|
(1)
-67%
|
(1)
-3%
|
0
N/A
|
0
-65%
|
0
+186%
|
0
-90%
|
0
+200%
|
2
+3 217%
|
1
-47%
|
1
-45%
|
0
-60%
|
(3)
N/A
|
(6)
-138%
|
(10)
-56%
|
(10)
+1%
|
(10)
+1%
|
(6)
+43%
|
(1)
+79%
|
(2)
-47%
|
(2)
+1%
|
(1)
+24%
|
(2)
-45%
|
4
N/A
|
4
-1%
|
5
+19%
|
5
-2%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
1
N/A
|
2
+116%
|
2
-7%
|
6
+185%
|
4
-34%
|
9
+120%
|
8
-9%
|
2
-74%
|
2
+20%
|
(2)
N/A
|
0
N/A
|
11
+2 992%
|
20
+79%
|
20
+2%
|
18
-13%
|
10
-42%
|
3
-75%
|
1
-43%
|
6
+280%
|
6
+9%
|
1
-80%
|
2
+81%
|
5
+116%
|
2
-51%
|
5
+97%
|
4
-17%
|
(3)
N/A
|
(2)
+39%
|
(15)
-743%
|
(17)
-11%
|
(18)
-7%
|
(19)
-4%
|
(4)
+79%
|
1
N/A
|
1
+40%
|
2
+50%
|
1
-50%
|
(5)
N/A
|
(3)
+32%
|
(4)
-13%
|
22
N/A
|
24
+10%
|
|
| EPS (Diluted) |
-0.13
N/A
|
-0.09
+31%
|
-0.05
+44%
|
-0.06
-20%
|
-0.04
+33%
|
-0.03
+25%
|
-0.05
-67%
|
-0.05
N/A
|
-0.08
-60%
|
-0.07
+12%
|
-0.05
+29%
|
-0.05
N/A
|
-0.02
+60%
|
-0.02
N/A
|
0
N/A
|
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
0.01
-75%
|
-0.03
N/A
|
-0.04
-33%
|
-0.04
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.03
N/A
|
0.02
-33%
|
0.01
-50%
|
0.01
N/A
|
-0.04
N/A
|
-0.1
-150%
|
-0.15
-50%
|
-0.15
N/A
|
-0.14
+7%
|
-0.08
+43%
|
-0.01
+88%
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.03
-200%
|
0.06
N/A
|
0.06
N/A
|
0.08
+33%
|
0.07
-12%
|
-0.02
N/A
|
0.01
N/A
|
-0.01
N/A
|
0.02
N/A
|
0.05
+150%
|
0.04
-20%
|
0.09
+125%
|
0.06
-33%
|
0.11
+83%
|
0.1
-9%
|
0.02
-80%
|
0.03
+50%
|
-0.03
N/A
|
0
N/A
|
0.14
N/A
|
0.25
+79%
|
0.26
+4%
|
0.23
-12%
|
0.13
-43%
|
0.03
-77%
|
0.02
-33%
|
0.07
+250%
|
0.08
+14%
|
0.02
-75%
|
0.02
N/A
|
0.06
+200%
|
0.03
-50%
|
0.07
+133%
|
0.05
-29%
|
-0.04
N/A
|
-0.03
+25%
|
-0.22
-633%
|
-0.25
-14%
|
-0.27
-8%
|
-0.28
-4%
|
-0.06
+79%
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.01
-67%
|
-0.07
N/A
|
-0.04
+43%
|
-0.05
-25%
|
0.32
N/A
|
0.35
+9%
|
|