TWC Enterprises Ltd
TSX:TWC
Income Statement
Earnings Waterfall
TWC Enterprises Ltd
Income Statement
TWC Enterprises Ltd
| 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 | 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)
|
6
|
12
|
18
|
0
|
23
|
23
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
19
|
14
|
19
|
18
|
19
|
18
|
17
|
0
|
0
|
0
|
0
|
0
|
13
|
3
|
6
|
9
|
11
|
11
|
11
|
10
|
10
|
9
|
9
|
8
|
8
|
7
|
7
|
9
|
8
|
7
|
6
|
3
|
2
|
4
|
4
|
4
|
1
|
1
|
0
|
0
|
|
| Revenue |
40
N/A
|
40
0%
|
40
+0%
|
41
+2%
|
41
N/A
|
41
0%
|
39
-3%
|
39
-2%
|
38
-2%
|
37
0%
|
40
+6%
|
41
+4%
|
42
+1%
|
42
0%
|
42
+1%
|
41
-2%
|
42
+1%
|
42
+0%
|
41
-2%
|
40
-1%
|
41
+1%
|
40
0%
|
70
+74%
|
142
+101%
|
169
+19%
|
189
+12%
|
207
+10%
|
206
-1%
|
211
+2%
|
210
0%
|
210
0%
|
209
0%
|
205
-2%
|
205
+0%
|
204
-1%
|
200
-2%
|
206
+3%
|
210
+2%
|
214
+2%
|
217
+1%
|
216
0%
|
219
+1%
|
219
+0%
|
216
-1%
|
215
0%
|
214
-1%
|
212
-1%
|
214
+1%
|
214
0%
|
213
0%
|
214
+0%
|
213
0%
|
213
+0%
|
213
+0%
|
217
+2%
|
226
+4%
|
227
+1%
|
229
+1%
|
233
+2%
|
231
-1%
|
229
-1%
|
228
-1%
|
205
-10%
|
173
-15%
|
172
-1%
|
171
-1%
|
171
+0%
|
172
+1%
|
173
+0%
|
172
0%
|
170
-1%
|
169
0%
|
169
0%
|
166
-2%
|
141
-15%
|
131
-7%
|
132
+1%
|
126
-5%
|
138
+10%
|
146
+6%
|
178
+22%
|
202
+13%
|
221
+9%
|
223
+1%
|
191
-14%
|
179
-6%
|
191
+7%
|
194
+1%
|
230
+19%
|
269
+17%
|
267
-1%
|
265
0%
|
246
-7%
|
222
-10%
|
221
0%
|
231
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(112)
|
0
|
0
|
(0)
|
(143)
|
(1)
|
(9)
|
(20)
|
(23)
|
(23)
|
(22)
|
(22)
|
(25)
|
(23)
|
(26)
|
(28)
|
(28)
|
(28)
|
(28)
|
(27)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(27)
|
(26)
|
(26)
|
(27)
|
(27)
|
(27)
|
(26)
|
(26)
|
(25)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(18)
|
(13)
|
(12)
|
(12)
|
(14)
|
(15)
|
(44)
|
(59)
|
(64)
|
(66)
|
(37)
|
(23)
|
(36)
|
(40)
|
(81)
|
(121)
|
(120)
|
(117)
|
(89)
|
(60)
|
(53)
|
(52)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
17
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
15
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
19
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
18
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
19
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
57
N/A
|
0
N/A
|
0
N/A
|
95
N/A
|
67
-29%
|
114
+69%
|
169
+48%
|
156
-7%
|
182
+16%
|
182
+0%
|
181
0%
|
178
-2%
|
181
+2%
|
187
+3%
|
189
+1%
|
189
+0%
|
189
0%
|
191
+1%
|
191
+0%
|
190
-1%
|
189
0%
|
188
-1%
|
186
-1%
|
188
+1%
|
188
0%
|
187
0%
|
188
+0%
|
187
-1%
|
187
+0%
|
187
+0%
|
191
+2%
|
199
+4%
|
202
+1%
|
202
+0%
|
207
+2%
|
205
-1%
|
203
-1%
|
202
-1%
|
180
-11%
|
149
-17%
|
148
-1%
|
147
-1%
|
147
+0%
|
148
+1%
|
148
+0%
|
148
0%
|
146
-1%
|
146
0%
|
145
0%
|
142
-2%
|
123
-14%
|
118
-4%
|
120
+2%
|
114
-5%
|
124
+9%
|
131
+6%
|
134
+2%
|
144
+7%
|
157
+9%
|
157
0%
|
154
-2%
|
156
+2%
|
155
-1%
|
154
-1%
|
149
-3%
|
148
-1%
|
147
-1%
|
148
+1%
|
157
+6%
|
162
+3%
|
169
+4%
|
179
+6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(26)
|
(27)
|
(26)
|
(22)
|
(4)
|
(31)
|
(26)
|
(25)
|
(3)
|
(24)
|
(26)
|
(27)
|
(3)
|
(27)
|
(26)
|
(26)
|
(3)
|
(25)
|
(26)
|
(26)
|
(3)
|
(25)
|
(46)
|
(99)
|
(13)
|
(143)
|
(166)
|
(163)
|
(21)
|
(163)
|
(154)
|
(143)
|
(139)
|
(140)
|
(141)
|
(143)
|
(145)
|
(149)
|
(149)
|
(148)
|
(146)
|
(159)
|
(153)
|
(145)
|
(143)
|
(142)
|
(141)
|
(142)
|
(143)
|
(145)
|
(147)
|
(148)
|
(150)
|
(153)
|
(155)
|
(161)
|
(169)
|
(176)
|
(172)
|
(171)
|
(166)
|
(159)
|
(148)
|
(137)
|
(131)
|
(163)
|
(162)
|
(165)
|
(133)
|
(141)
|
(141)
|
(141)
|
(131)
|
(130)
|
(116)
|
(95)
|
(91)
|
(88)
|
(90)
|
(101)
|
(97)
|
(99)
|
(108)
|
(112)
|
(119)
|
(120)
|
(120)
|
(120)
|
(119)
|
(119)
|
(120)
|
(121)
|
(123)
|
(123)
|
(125)
|
(131)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(3)
|
(4)
|
(100)
|
(20)
|
(52)
|
(87)
|
(99)
|
(104)
|
(102)
|
(100)
|
(99)
|
(98)
|
(97)
|
(98)
|
(99)
|
(101)
|
(102)
|
(103)
|
(104)
|
(106)
|
(108)
|
(112)
|
(122)
|
(124)
|
(126)
|
(124)
|
(121)
|
(119)
|
(114)
|
(108)
|
(101)
|
(100)
|
(101)
|
(103)
|
(103)
|
(102)
|
(101)
|
(99)
|
(97)
|
(96)
|
(84)
|
(65)
|
(62)
|
(60)
|
(61)
|
(71)
|
(68)
|
(69)
|
(79)
|
(83)
|
(91)
|
(92)
|
(93)
|
(93)
|
(94)
|
(93)
|
(95)
|
(96)
|
(98)
|
(99)
|
(100)
|
(106)
|
|
| Depreciation & Amortization |
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(9)
|
(13)
|
(18)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(23)
|
(23)
|
(24)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
(26)
|
(27)
|
(26)
|
(26)
|
(26)
|
(24)
|
(22)
|
(19)
|
(17)
|
(17)
|
(17)
|
(16)
|
(16)
|
(17)
|
(18)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(17)
|
(16)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
|
| Other Operating Expenses |
(23)
|
(23)
|
(22)
|
(20)
|
0
|
(26)
|
(23)
|
(22)
|
0
|
(21)
|
(23)
|
(24)
|
0
|
(24)
|
(23)
|
(23)
|
0
|
(23)
|
(23)
|
(22)
|
0
|
(22)
|
(42)
|
(89)
|
0
|
(126)
|
(146)
|
(143)
|
0
|
(142)
|
(133)
|
(122)
|
(118)
|
(117)
|
(116)
|
(116)
|
(22)
|
(105)
|
(74)
|
(37)
|
(24)
|
(32)
|
(28)
|
(22)
|
(21)
|
(21)
|
(20)
|
(21)
|
(20)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(22)
|
(22)
|
(21)
|
(25)
|
(20)
|
(21)
|
(19)
|
(17)
|
(13)
|
(10)
|
(14)
|
(46)
|
(45)
|
(46)
|
(14)
|
(22)
|
(22)
|
(22)
|
(14)
|
(14)
|
(12)
|
(10)
|
(9)
|
(9)
|
(10)
|
(11)
|
(9)
|
(11)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
|
| Operating Income |
14
N/A
|
13
-3%
|
14
+7%
|
18
+29%
|
13
-28%
|
10
-24%
|
13
+32%
|
13
+1%
|
12
-8%
|
13
+10%
|
14
+3%
|
14
+3%
|
16
+12%
|
15
-6%
|
16
+6%
|
15
-4%
|
15
0%
|
16
+7%
|
14
-10%
|
15
+2%
|
15
+5%
|
15
-1%
|
24
+58%
|
43
+79%
|
44
+2%
|
45
+3%
|
41
-9%
|
42
+2%
|
47
+11%
|
46
-1%
|
46
+1%
|
45
-3%
|
43
-5%
|
42
-1%
|
40
-5%
|
35
-13%
|
35
+1%
|
38
+8%
|
40
+5%
|
42
+4%
|
43
+2%
|
32
-25%
|
38
+20%
|
44
+15%
|
46
+4%
|
45
-1%
|
45
-1%
|
46
+2%
|
44
-4%
|
42
-5%
|
41
-3%
|
39
-5%
|
37
-6%
|
35
-7%
|
35
+3%
|
38
+9%
|
32
-17%
|
27
-17%
|
34
+29%
|
34
-2%
|
38
+12%
|
42
+13%
|
32
-26%
|
12
-62%
|
16
+36%
|
(16)
N/A
|
(15)
+2%
|
(17)
-9%
|
15
N/A
|
7
-56%
|
5
-29%
|
5
+5%
|
14
+181%
|
12
-18%
|
7
-40%
|
23
+230%
|
29
+28%
|
26
-13%
|
34
+33%
|
30
-12%
|
37
+25%
|
45
+20%
|
49
+10%
|
45
-9%
|
35
-22%
|
36
+4%
|
35
-4%
|
34
-3%
|
30
-11%
|
29
-3%
|
27
-6%
|
27
0%
|
34
+26%
|
38
+11%
|
44
+14%
|
48
+10%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
(1)
|
(1)
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
2
|
2
|
2
|
2
|
2
|
1
|
11
|
11
|
12
|
12
|
(1)
|
(10)
|
(19)
|
(24)
|
(27)
|
(27)
|
(25)
|
(25)
|
(25)
|
(24)
|
(23)
|
(5)
|
(10)
|
(16)
|
(22)
|
(23)
|
(23)
|
(24)
|
(22)
|
(9)
|
(15)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(20)
|
(22)
|
(22)
|
(22)
|
(22)
|
(23)
|
(19)
|
(20)
|
(20)
|
(18)
|
(18)
|
(17)
|
(17)
|
(16)
|
(15)
|
(15)
|
(15)
|
(14)
|
(2)
|
(14)
|
(16)
|
(15)
|
(10)
|
(39)
|
(27)
|
(24)
|
(26)
|
14
|
15
|
16
|
39
|
33
|
23
|
18
|
(8)
|
(18)
|
(12)
|
(11)
|
(6)
|
4
|
(0)
|
29
|
12
|
10
|
28
|
1
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
(3)
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(5)
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
7
|
(0)
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
9
|
8
|
8
|
8
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(7)
|
(24)
|
(16)
|
(8)
|
1
|
0
|
0
|
0
|
10
|
0
|
(1)
|
(3)
|
0
|
(3)
|
(1)
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
2
|
2
|
0
|
(0)
|
3
|
1
|
17
|
18
|
15
|
3
|
2
|
2
|
1
|
(1)
|
1
|
(7)
|
(7)
|
(6)
|
34
|
41
|
41
|
0
|
1
|
1
|
7
|
6
|
6
|
7
|
(0)
|
1
|
2
|
1
|
1
|
|
| Pre-Tax Income |
14
N/A
|
12
-14%
|
13
+4%
|
19
+50%
|
13
-34%
|
10
-23%
|
13
+30%
|
12
-5%
|
11
-6%
|
12
+8%
|
13
+5%
|
14
+11%
|
17
+20%
|
17
+0%
|
20
+13%
|
19
-3%
|
20
+7%
|
19
-7%
|
27
+43%
|
27
+2%
|
25
-10%
|
25
+2%
|
21
-18%
|
29
+43%
|
23
-23%
|
18
-22%
|
10
-44%
|
10
+4%
|
17
+62%
|
17
+3%
|
17
-4%
|
16
-7%
|
13
-20%
|
14
+11%
|
14
+2%
|
11
-24%
|
13
+22%
|
15
+17%
|
17
+12%
|
18
+6%
|
28
+51%
|
23
-16%
|
22
-5%
|
21
-2%
|
24
+13%
|
21
-14%
|
22
+8%
|
25
+13%
|
24
-6%
|
21
-13%
|
20
-5%
|
16
-19%
|
10
-36%
|
7
-36%
|
8
+24%
|
12
+47%
|
7
-38%
|
10
+32%
|
12
+25%
|
12
+3%
|
19
+57%
|
27
+41%
|
17
-37%
|
(2)
N/A
|
(29)
-1 746%
|
(31)
-8%
|
(31)
0%
|
(28)
+10%
|
13
N/A
|
10
-22%
|
7
-30%
|
6
-20%
|
7
+29%
|
(24)
N/A
|
(19)
+24%
|
0
N/A
|
4
+950%
|
41
+870%
|
43
+6%
|
42
-3%
|
111
+165%
|
111
+0%
|
113
+2%
|
101
-11%
|
28
-72%
|
20
-29%
|
24
+21%
|
31
+29%
|
32
+1%
|
40
+28%
|
35
-13%
|
65
+87%
|
56
-15%
|
58
+4%
|
80
+37%
|
49
-38%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(6)
|
(6)
|
(7)
|
(9)
|
(6)
|
(5)
|
(6)
|
(7)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(6)
|
(7)
|
(6)
|
(8)
|
(17)
|
(11)
|
(9)
|
(5)
|
(3)
|
(10)
|
(10)
|
(10)
|
(9)
|
(2)
|
(2)
|
(1)
|
1
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(2)
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(3)
|
(5)
|
(1)
|
7
|
1
|
0
|
(0)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
(3)
|
(3)
|
(7)
|
(7)
|
(6)
|
(21)
|
(23)
|
(26)
|
(24)
|
(9)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(16)
|
(15)
|
(16)
|
(19)
|
(14)
|
|
| Income from Continuing Operations |
8
|
7
|
6
|
10
|
7
|
5
|
7
|
5
|
5
|
6
|
6
|
8
|
10
|
10
|
12
|
11
|
12
|
10
|
18
|
22
|
18
|
19
|
13
|
13
|
12
|
9
|
5
|
7
|
7
|
8
|
7
|
7
|
11
|
12
|
13
|
12
|
10
|
12
|
13
|
14
|
22
|
17
|
16
|
16
|
20
|
17
|
18
|
20
|
19
|
17
|
16
|
13
|
9
|
6
|
6
|
8
|
4
|
6
|
7
|
7
|
17
|
22
|
16
|
5
|
(28)
|
(31)
|
(31)
|
(29)
|
9
|
8
|
5
|
3
|
5
|
(24)
|
(18)
|
(3)
|
1
|
34
|
36
|
36
|
90
|
88
|
87
|
76
|
19
|
12
|
16
|
22
|
22
|
29
|
24
|
49
|
41
|
42
|
61
|
35
|
|
| 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
|
(1)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(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
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
|
| Net Income (Common) |
6
N/A
|
5
-26%
|
4
-17%
|
8
+113%
|
7
-20%
|
5
-22%
|
7
+31%
|
5
-22%
|
5
+0%
|
6
+8%
|
6
+4%
|
8
+33%
|
10
+28%
|
10
+1%
|
12
+14%
|
11
-8%
|
12
+13%
|
10
-16%
|
18
+71%
|
22
+23%
|
18
-16%
|
19
+4%
|
11
-40%
|
9
-21%
|
9
+0%
|
7
-26%
|
4
-38%
|
6
+45%
|
6
+3%
|
6
+3%
|
6
-8%
|
8
+42%
|
11
+35%
|
12
+8%
|
13
+5%
|
12
-5%
|
10
-16%
|
12
+16%
|
13
+14%
|
14
+4%
|
22
+57%
|
17
-22%
|
16
-6%
|
16
-2%
|
20
+28%
|
17
-17%
|
18
+9%
|
20
+12%
|
19
-8%
|
17
-11%
|
16
-3%
|
13
-18%
|
9
-32%
|
6
-34%
|
6
+8%
|
8
+31%
|
4
-48%
|
6
+38%
|
7
+20%
|
7
+2%
|
17
+129%
|
19
+12%
|
19
-1%
|
20
+9%
|
2
-90%
|
(2)
N/A
|
(0)
+80%
|
201
N/A
|
226
+13%
|
230
+1%
|
219
-5%
|
6
-97%
|
5
-19%
|
(24)
N/A
|
(18)
+25%
|
(3)
+86%
|
1
N/A
|
34
+3 286%
|
36
+5%
|
36
+1%
|
90
+149%
|
89
-1%
|
88
-1%
|
77
-12%
|
19
-76%
|
12
-38%
|
16
+40%
|
22
+36%
|
23
+4%
|
30
+33%
|
26
-16%
|
51
+97%
|
41
-19%
|
42
+3%
|
60
+43%
|
34
-43%
|
|
| EPS (Diluted) |
0.26
N/A
|
0.19
-27%
|
0.16
-16%
|
0.34
+113%
|
0.28
-18%
|
0.22
-21%
|
0.29
+32%
|
0.22
-24%
|
0.23
+5%
|
0.24
+4%
|
0.25
+4%
|
0.34
+36%
|
0.43
+26%
|
0.43
N/A
|
0.49
+14%
|
0.45
-8%
|
0.51
+13%
|
0.42
-18%
|
0.72
+71%
|
0.89
+24%
|
0.75
-16%
|
0.78
+4%
|
0.46
-41%
|
0.36
-22%
|
0.37
+3%
|
0.26
-30%
|
0.16
-38%
|
0.24
+50%
|
0.26
+8%
|
0.26
N/A
|
0.27
+4%
|
0.29
+7%
|
0.43
+48%
|
0.41
-5%
|
0.43
+5%
|
0.41
-5%
|
0.35
-15%
|
0.4
+14%
|
0.46
+15%
|
0.49
+7%
|
0.76
+55%
|
0.61
-20%
|
0.58
-5%
|
0.57
-2%
|
0.73
+28%
|
0.61
-16%
|
0.66
+8%
|
0.75
+14%
|
0.69
-8%
|
0.61
-12%
|
0.6
-2%
|
0.49
-18%
|
0.33
-33%
|
0.22
-33%
|
0.23
+5%
|
0.3
+30%
|
0.16
-47%
|
0.22
+38%
|
0.26
+18%
|
0.26
N/A
|
0.61
+135%
|
0.68
+11%
|
0.67
-1%
|
0.73
+9%
|
0.07
-90%
|
-0.06
N/A
|
-0.01
+83%
|
7.34
N/A
|
8.28
+13%
|
8.4
+1%
|
8.03
-4%
|
0.22
-97%
|
0.18
-18%
|
-0.89
N/A
|
-0.67
+25%
|
-0.09
+87%
|
0.04
N/A
|
1.35
+3 275%
|
1.45
+7%
|
1.46
+1%
|
3.65
+150%
|
3.61
-1%
|
3.57
-1%
|
3.13
-12%
|
0.76
-76%
|
0.47
-38%
|
0.66
+40%
|
0.89
+35%
|
0.93
+4%
|
1.24
+33%
|
1.05
-15%
|
2.08
+98%
|
1.67
-20%
|
1.73
+4%
|
2.47
+43%
|
1.42
-43%
|
|