George Kent (Malaysia) Bhd
KLSE:GKENT
Income Statement
Earnings Waterfall
George Kent (Malaysia) Bhd
Income Statement
George Kent (Malaysia) Bhd
| Oct-2001 | 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 | 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
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
201
N/A
|
191
-5%
|
142
-26%
|
100
-29%
|
99
-1%
|
111
+13%
|
118
+6%
|
121
+2%
|
117
-4%
|
105
-10%
|
101
-4%
|
96
-5%
|
99
+2%
|
109
+10%
|
107
-2%
|
111
+4%
|
110
-1%
|
94
-14%
|
98
+4%
|
92
-6%
|
87
-5%
|
94
+8%
|
86
-8%
|
88
+3%
|
93
+5%
|
90
-3%
|
99
+10%
|
101
+2%
|
105
+4%
|
107
+2%
|
102
-4%
|
107
+5%
|
111
+3%
|
125
+13%
|
136
+9%
|
145
+6%
|
158
+9%
|
165
+4%
|
163
-1%
|
166
+2%
|
151
-9%
|
152
+1%
|
161
+6%
|
176
+9%
|
203
+15%
|
277
+37%
|
322
+16%
|
348
+8%
|
362
+4%
|
506
+40%
|
472
-7%
|
464
-2%
|
488
+5%
|
353
-28%
|
347
-2%
|
387
+11%
|
388
+0%
|
536
+38%
|
600
+12%
|
650
+8%
|
676
+4%
|
599
-11%
|
605
+1%
|
628
+4%
|
633
+1%
|
617
-3%
|
587
-5%
|
513
-13%
|
489
-5%
|
432
-12%
|
415
-4%
|
400
-4%
|
369
-8%
|
336
-9%
|
292
-13%
|
265
-9%
|
271
+2%
|
276
+2%
|
228
-17%
|
229
+0%
|
236
+3%
|
355
+51%
|
380
+7%
|
362
-5%
|
324
-10%
|
247
-24%
|
193
-22%
|
169
-13%
|
146
-13%
|
134
-8%
|
133
-1%
|
125
-6%
|
130
+4%
|
138
+5%
|
145
+5%
|
163
+13%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(20)
|
0
|
(34)
|
(52)
|
(51)
|
(79)
|
(85)
|
(86)
|
(82)
|
(72)
|
(68)
|
(63)
|
(67)
|
(74)
|
(74)
|
(78)
|
(77)
|
(65)
|
(68)
|
(62)
|
(58)
|
(62)
|
(57)
|
(60)
|
(64)
|
(59)
|
(71)
|
(71)
|
(73)
|
(72)
|
(68)
|
(71)
|
(72)
|
(82)
|
(91)
|
(97)
|
(108)
|
(110)
|
(110)
|
(111)
|
(100)
|
(105)
|
(112)
|
(126)
|
(150)
|
(216)
|
(257)
|
(282)
|
(296)
|
(433)
|
(402)
|
(396)
|
(418)
|
(294)
|
(283)
|
(317)
|
(317)
|
(443)
|
(497)
|
(536)
|
(545)
|
(450)
|
(450)
|
(466)
|
(461)
|
(427)
|
(407)
|
(331)
|
(315)
|
(264)
|
(245)
|
(241)
|
(227)
|
(242)
|
(219)
|
(197)
|
(196)
|
(203)
|
(167)
|
(180)
|
(191)
|
(274)
|
(296)
|
(275)
|
(244)
|
(189)
|
(146)
|
(127)
|
(106)
|
(109)
|
(104)
|
(100)
|
(106)
|
(102)
|
(111)
|
(125)
|
|
| Gross Profit |
10
N/A
|
0
N/A
|
16
N/A
|
24
+47%
|
24
+1%
|
32
+34%
|
33
+4%
|
35
+5%
|
34
-3%
|
33
-2%
|
34
+1%
|
33
-2%
|
32
-4%
|
34
+8%
|
33
-4%
|
33
N/A
|
33
N/A
|
30
-9%
|
30
+0%
|
29
-3%
|
29
-1%
|
32
+9%
|
29
-8%
|
28
-2%
|
28
-1%
|
31
+10%
|
28
-8%
|
30
+5%
|
32
+9%
|
35
+7%
|
34
-1%
|
36
+6%
|
39
+7%
|
43
+11%
|
46
+6%
|
48
+3%
|
50
+5%
|
55
+10%
|
54
-2%
|
54
+1%
|
51
-7%
|
47
-7%
|
49
+3%
|
50
+2%
|
53
+6%
|
61
+15%
|
65
+6%
|
66
+2%
|
66
+1%
|
73
+10%
|
70
-5%
|
68
-3%
|
70
+3%
|
59
-15%
|
65
+10%
|
70
+8%
|
71
+2%
|
93
+31%
|
103
+11%
|
115
+11%
|
131
+14%
|
149
+14%
|
156
+5%
|
162
+4%
|
172
+6%
|
190
+11%
|
181
-5%
|
182
+0%
|
174
-4%
|
168
-4%
|
170
+1%
|
158
-7%
|
142
-10%
|
94
-34%
|
74
-21%
|
68
-7%
|
75
+10%
|
74
-2%
|
61
-17%
|
49
-21%
|
45
-7%
|
81
+81%
|
84
+4%
|
87
+3%
|
80
-8%
|
58
-28%
|
47
-19%
|
42
-11%
|
40
-4%
|
25
-37%
|
28
+12%
|
25
-11%
|
25
-1%
|
35
+42%
|
34
-4%
|
38
+13%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(167)
|
(177)
|
(98)
|
(43)
|
(44)
|
(25)
|
(19)
|
(25)
|
(24)
|
(24)
|
(22)
|
(19)
|
(18)
|
(21)
|
(18)
|
(19)
|
(20)
|
(21)
|
(18)
|
(18)
|
(17)
|
(23)
|
(19)
|
(15)
|
(15)
|
(25)
|
(15)
|
(19)
|
(22)
|
(22)
|
(20)
|
(19)
|
(16)
|
(20)
|
(19)
|
(20)
|
(20)
|
(26)
|
(21)
|
(21)
|
(23)
|
(24)
|
(22)
|
(22)
|
(23)
|
(28)
|
(27)
|
(29)
|
(26)
|
(24)
|
(18)
|
(19)
|
(20)
|
(21)
|
(22)
|
(22)
|
(17)
|
(24)
|
(28)
|
(28)
|
(35)
|
(31)
|
(27)
|
(27)
|
(32)
|
(35)
|
(47)
|
(54)
|
(47)
|
(62)
|
(58)
|
(56)
|
(58)
|
(39)
|
(34)
|
(31)
|
(33)
|
(32)
|
(28)
|
(32)
|
(28)
|
(32)
|
(36)
|
(26)
|
(28)
|
(33)
|
(24)
|
(25)
|
(23)
|
(23)
|
(45)
|
(71)
|
(62)
|
(48)
|
(41)
|
(19)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(22)
|
(5)
|
(10)
|
(15)
|
(21)
|
(22)
|
(22)
|
(22)
|
(23)
|
(21)
|
(21)
|
(21)
|
(26)
|
(22)
|
(23)
|
(24)
|
(23)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(9)
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(6)
|
(6)
|
(6)
|
(6)
|
(33)
|
(39)
|
(42)
|
(49)
|
(31)
|
(30)
|
(33)
|
(35)
|
(33)
|
(35)
|
(35)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(167)
|
(177)
|
(96)
|
(43)
|
(44)
|
2
|
(19)
|
(25)
|
(24)
|
0
|
(22)
|
(19)
|
(18)
|
1
|
(13)
|
(9)
|
(5)
|
1
|
4
|
4
|
4
|
0
|
2
|
6
|
6
|
0
|
7
|
3
|
3
|
0
|
(20)
|
(19)
|
(16)
|
0
|
(19)
|
(20)
|
(20)
|
(17)
|
(20)
|
(19)
|
(19)
|
(19)
|
(17)
|
(19)
|
(19)
|
(22)
|
(23)
|
(24)
|
(23)
|
(20)
|
(17)
|
(16)
|
(18)
|
(18)
|
(19)
|
(19)
|
(14)
|
(22)
|
(25)
|
(25)
|
(31)
|
(28)
|
(24)
|
(24)
|
(30)
|
(32)
|
(44)
|
(50)
|
(44)
|
(56)
|
(53)
|
(52)
|
(53)
|
(36)
|
(30)
|
(27)
|
(29)
|
(29)
|
(25)
|
(29)
|
(25)
|
(26)
|
(30)
|
(20)
|
(22)
|
(1)
|
15
|
18
|
26
|
8
|
(15)
|
(37)
|
(27)
|
(15)
|
(6)
|
16
|
|
| Operating Income |
14
N/A
|
14
+4%
|
10
-27%
|
5
-48%
|
5
-15%
|
8
+67%
|
15
+90%
|
10
-31%
|
10
-1%
|
9
-11%
|
12
+34%
|
14
+13%
|
14
+3%
|
13
-4%
|
15
+10%
|
14
-6%
|
13
-7%
|
9
-27%
|
12
+26%
|
11
-5%
|
11
+1%
|
9
-21%
|
10
+11%
|
13
+35%
|
13
-3%
|
5
-58%
|
13
+143%
|
11
-20%
|
11
+4%
|
12
+14%
|
14
+15%
|
17
+20%
|
23
+32%
|
23
+3%
|
27
+17%
|
27
0%
|
30
+10%
|
29
-3%
|
33
+15%
|
33
+1%
|
28
-16%
|
24
-17%
|
27
+14%
|
28
+5%
|
30
+5%
|
33
+11%
|
38
+14%
|
38
N/A
|
41
+9%
|
49
+19%
|
52
+6%
|
49
-5%
|
50
+1%
|
38
-22%
|
43
+13%
|
49
+12%
|
55
+12%
|
69
+26%
|
75
+9%
|
86
+15%
|
96
+11%
|
117
+22%
|
129
+10%
|
135
+5%
|
140
+3%
|
155
+11%
|
133
-14%
|
127
-4%
|
127
-1%
|
106
-17%
|
112
+5%
|
102
-9%
|
84
-17%
|
54
-36%
|
40
-26%
|
37
-6%
|
41
+11%
|
41
-1%
|
34
-19%
|
17
-50%
|
17
N/A
|
49
+193%
|
48
-1%
|
61
+27%
|
52
-15%
|
25
-53%
|
23
-5%
|
17
-26%
|
17
+1%
|
2
-87%
|
(16)
N/A
|
(46)
-180%
|
(38)
+18%
|
(12)
+67%
|
(8)
+40%
|
20
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(13)
|
(13)
|
(13)
|
(11)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(5)
|
(3)
|
(0)
|
2
|
0
|
0
|
1
|
1
|
(0)
|
0
|
(1)
|
2
|
0
|
0
|
1
|
4
|
1
|
0
|
0
|
2
|
1
|
0
|
(0)
|
3
|
(0)
|
0
|
0
|
4
|
0
|
1
|
0
|
3
|
1
|
0
|
1
|
2
|
(1)
|
0
|
1
|
2
|
0
|
3
|
3
|
2
|
2
|
1
|
1
|
2
|
3
|
5
|
8
|
17
|
10
|
11
|
13
|
5
|
28
|
31
|
29
|
22
|
9
|
4
|
(0)
|
3
|
3
|
1
|
1
|
8
|
12
|
15
|
5
|
5
|
(5)
|
(12)
|
(13)
|
(17)
|
(23)
|
(24)
|
(22)
|
(13)
|
(13)
|
(10)
|
(10)
|
0
|
(0)
|
(1)
|
|
| Non-Reccuring Items |
(3)
|
(54)
|
(54)
|
(48)
|
(46)
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
15
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
6
|
10
|
5
|
5
|
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
|
(1)
|
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
|
|
| Pre-Tax Income |
(3)
N/A
|
(53)
-1 800%
|
(57)
-6%
|
(53)
+6%
|
(51)
+4%
|
3
N/A
|
4
+52%
|
(1)
N/A
|
6
N/A
|
9
+60%
|
12
+36%
|
16
+35%
|
13
-20%
|
15
+14%
|
15
-1%
|
14
-5%
|
13
-4%
|
10
-25%
|
10
+1%
|
10
-3%
|
9
-8%
|
11
+20%
|
10
-6%
|
13
+33%
|
14
+1%
|
13
-3%
|
14
+4%
|
11
-21%
|
11
+6%
|
15
+29%
|
15
+2%
|
17
+15%
|
23
+31%
|
26
+16%
|
27
+3%
|
28
+3%
|
30
+10%
|
33
+7%
|
33
+3%
|
34
+1%
|
28
-17%
|
26
-7%
|
28
+7%
|
28
+1%
|
30
+7%
|
36
+17%
|
37
+4%
|
38
+2%
|
41
+10%
|
51
+24%
|
52
+2%
|
52
+0%
|
52
+0%
|
40
-23%
|
45
+11%
|
49
+10%
|
56
+13%
|
71
+27%
|
78
+10%
|
91
+17%
|
104
+14%
|
134
+29%
|
139
+4%
|
146
+5%
|
153
+5%
|
160
+5%
|
161
+0%
|
158
-2%
|
156
-1%
|
128
-18%
|
120
-6%
|
106
-12%
|
84
-21%
|
57
-32%
|
43
-25%
|
39
-10%
|
42
+9%
|
49
+16%
|
46
-6%
|
32
-30%
|
21
-33%
|
44
+108%
|
44
-1%
|
49
+13%
|
40
-19%
|
8
-80%
|
0
-96%
|
(7)
N/A
|
(5)
+25%
|
(26)
-415%
|
(30)
-16%
|
(56)
-86%
|
(47)
+15%
|
2
N/A
|
(8)
N/A
|
19
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(4)
|
(3)
|
(4)
|
(5)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(10)
|
(11)
|
(12)
|
(13)
|
(15)
|
(15)
|
(14)
|
(14)
|
(12)
|
(13)
|
(16)
|
(17)
|
(21)
|
(23)
|
(24)
|
(25)
|
(33)
|
(34)
|
(36)
|
(38)
|
(36)
|
(34)
|
(31)
|
(37)
|
(42)
|
(42)
|
(41)
|
(29)
|
(15)
|
(11)
|
(9)
|
(12)
|
(11)
|
(9)
|
(6)
|
(5)
|
(13)
|
(15)
|
(14)
|
(12)
|
(7)
|
(5)
|
(4)
|
(4)
|
(0)
|
0
|
4
|
4
|
2
|
4
|
(1)
|
|
| Income from Continuing Operations |
(4)
|
(53)
|
(56)
|
(54)
|
(52)
|
1
|
2
|
(3)
|
3
|
6
|
10
|
13
|
10
|
10
|
10
|
10
|
9
|
8
|
7
|
7
|
7
|
8
|
9
|
10
|
10
|
9
|
9
|
8
|
7
|
11
|
11
|
13
|
18
|
20
|
21
|
21
|
23
|
25
|
25
|
26
|
21
|
19
|
21
|
21
|
22
|
26
|
26
|
26
|
28
|
36
|
37
|
38
|
38
|
28
|
32
|
34
|
39
|
50
|
55
|
67
|
79
|
101
|
105
|
110
|
115
|
124
|
128
|
127
|
119
|
86
|
78
|
65
|
55
|
42
|
32
|
30
|
30
|
37
|
37
|
26
|
17
|
31
|
29
|
35
|
28
|
1
|
(5)
|
(11)
|
(9)
|
(26)
|
(30)
|
(51)
|
(43)
|
4
|
(4)
|
18
|
|
| 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) |
(4)
N/A
|
(53)
-1 292%
|
(56)
-7%
|
(54)
+5%
|
(52)
+3%
|
1
N/A
|
2
+109%
|
(3)
N/A
|
3
N/A
|
6
+88%
|
10
+52%
|
13
+33%
|
10
-24%
|
10
+3%
|
10
-2%
|
10
-2%
|
9
-7%
|
7
-18%
|
7
-7%
|
7
+4%
|
7
-7%
|
8
+21%
|
8
+4%
|
10
+14%
|
10
+4%
|
9
-11%
|
9
N/A
|
8
-15%
|
7
-7%
|
11
+58%
|
11
+1%
|
13
+18%
|
18
+35%
|
20
+11%
|
21
+4%
|
21
+2%
|
23
+10%
|
25
+7%
|
25
+1%
|
26
+2%
|
21
-18%
|
19
-8%
|
21
+9%
|
21
+1%
|
22
+5%
|
26
+15%
|
26
+3%
|
26
-3%
|
28
+10%
|
36
+28%
|
37
+3%
|
38
+3%
|
38
+0%
|
28
-27%
|
32
+12%
|
34
+8%
|
39
+14%
|
50
+29%
|
55
+10%
|
67
+22%
|
79
+17%
|
101
+28%
|
105
+3%
|
110
+5%
|
115
+5%
|
124
+9%
|
128
+2%
|
127
-1%
|
119
-6%
|
86
-27%
|
78
-9%
|
65
-17%
|
55
-16%
|
42
-24%
|
32
-23%
|
30
-8%
|
30
+1%
|
37
+26%
|
37
-2%
|
26
-29%
|
17
-37%
|
31
+89%
|
29
-7%
|
35
+20%
|
28
-21%
|
1
-97%
|
(5)
N/A
|
(11)
-121%
|
(9)
+13%
|
(26)
-179%
|
(30)
-15%
|
(51)
-72%
|
(43)
+16%
|
5
N/A
|
(4)
N/A
|
19
N/A
|
|
| EPS (Diluted) |
-0.02
N/A
|
-0.26
-1 200%
|
-0.27
-4%
|
-0.26
+4%
|
-0.25
+4%
|
0.01
N/A
|
0.01
N/A
|
-0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.03
+50%
|
0.02
-33%
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
0.01
-50%
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0.01
-50%
|
0.02
+100%
|
0.03
+50%
|
0.04
+33%
|
0.03
-25%
|
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.05
+25%
|
0.05
N/A
|
0.05
N/A
|
0.03
-40%
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.06
+20%
|
0.06
N/A
|
0.06
N/A
|
0.06
N/A
|
0.05
-17%
|
0.05
N/A
|
0.06
+20%
|
0.07
+17%
|
0.09
+29%
|
0.1
+11%
|
0.12
+20%
|
0.14
+17%
|
0.18
+29%
|
0.18
N/A
|
0.19
+6%
|
0.2
+5%
|
0.22
+10%
|
0.23
+5%
|
0.22
-4%
|
0.21
-5%
|
0.16
-24%
|
0.15
-6%
|
0.13
-13%
|
0.11
-15%
|
0.08
-27%
|
0.06
-25%
|
0.06
N/A
|
0.06
N/A
|
0.07
+17%
|
0.07
N/A
|
0.05
-29%
|
0.03
-40%
|
0.06
+100%
|
0.06
N/A
|
0.07
+17%
|
0.05
-29%
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.01
+50%
|
-0.05
-400%
|
-0.06
-20%
|
-0.1
-67%
|
-0.08
+20%
|
0.01
N/A
|
-0.01
N/A
|
0.04
N/A
|
|