IES Holdings Inc
NASDAQ:IESC
Income Statement
Earnings Waterfall
IES Holdings Inc
Income Statement
IES Holdings Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
3
|
5
|
8
|
10
|
12
|
11
|
10
|
0
|
9
|
8
|
8
|
0
|
5
|
5
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
0
|
4
|
3
|
2
|
0
|
2
|
1
|
1
|
0
|
1
|
2
|
2
|
|
| Revenue |
1 579
N/A
|
1 530
-3%
|
1 476
-4%
|
1 449
-2%
|
1 435
-1%
|
1 436
+0%
|
1 448
+1%
|
1 410
-3%
|
1 347
-4%
|
1 283
-5%
|
1 182
-8%
|
1 077
-9%
|
1 012
-6%
|
924
-9%
|
857
-7%
|
729
-15%
|
730
+0%
|
748
+2%
|
923
+23%
|
925
+0%
|
924
0%
|
905
-2%
|
890
-2%
|
859
-4%
|
840
-2%
|
831
-1%
|
598
-28%
|
794
+33%
|
766
-4%
|
724
-5%
|
516
-29%
|
613
+19%
|
553
-10%
|
503
-9%
|
382
-24%
|
450
+18%
|
461
+2%
|
462
+0%
|
406
-12%
|
405
0%
|
395
-3%
|
388
-2%
|
456
+18%
|
460
+1%
|
474
+3%
|
480
+1%
|
495
+3%
|
488
-1%
|
486
0%
|
500
+3%
|
512
+2%
|
529
+3%
|
542
+3%
|
550
+1%
|
574
+4%
|
588
+3%
|
615
+4%
|
650
+6%
|
696
+7%
|
737
+6%
|
781
+6%
|
810
+4%
|
811
+0%
|
817
+1%
|
819
+0%
|
843
+3%
|
877
+4%
|
922
+5%
|
974
+6%
|
1 024
+5%
|
1 077
+5%
|
1 109
+3%
|
1 144
+3%
|
1 154
+1%
|
1 191
+3%
|
1 230
+3%
|
1 270
+3%
|
1 383
+9%
|
1 537
+11%
|
1 702
+11%
|
1 872
+10%
|
2 033
+9%
|
2 167
+7%
|
2 261
+4%
|
159
-93%
|
2 346
+1 374%
|
2 377
+1%
|
2 437
+3%
|
153
-94%
|
2 758
+1 704%
|
2 884
+5%
|
2 999
+4%
|
120
-96%
|
3 249
+2 599%
|
3 371
+4%
|
3 493
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 311)
|
(1 285)
|
(1 254)
|
(1 233)
|
(1 225)
|
(1 231)
|
(1 241)
|
(1 210)
|
(1 162)
|
(1 114)
|
(1 037)
|
(945)
|
(884)
|
(798)
|
(729)
|
(599)
|
(597)
|
(615)
|
(784)
|
(782)
|
(779)
|
(758)
|
(745)
|
(719)
|
(705)
|
(700)
|
(496)
|
(667)
|
(640)
|
(601)
|
(423)
|
(512)
|
(468)
|
(434)
|
(327)
|
(403)
|
(422)
|
(429)
|
(362)
|
(359)
|
(340)
|
(328)
|
(398)
|
(392)
|
(404)
|
(408)
|
(428)
|
(420)
|
(415)
|
(422)
|
(429)
|
(441)
|
(453)
|
(458)
|
(474)
|
(483)
|
(504)
|
(530)
|
(569)
|
(603)
|
(643)
|
(670)
|
(670)
|
(678)
|
(678)
|
(696)
|
(727)
|
(764)
|
(806)
|
(852)
|
(895)
|
(918)
|
(945)
|
(943)
|
(963)
|
(993)
|
(1 020)
|
(1 119)
|
(1 249)
|
(1 393)
|
(1 569)
|
(1 721)
|
(1 848)
|
(1 927)
|
(46)
|
(1 944)
|
(1 933)
|
(1 944)
|
(46)
|
(2 107)
|
(2 188)
|
(2 269)
|
(40)
|
(2 437)
|
(2 512)
|
(2 591)
|
|
| Gross Profit |
268
N/A
|
245
-9%
|
222
-10%
|
216
-3%
|
210
-3%
|
205
-2%
|
207
+1%
|
200
-3%
|
186
-7%
|
169
-9%
|
145
-14%
|
132
-9%
|
128
-3%
|
127
-1%
|
128
+1%
|
131
+2%
|
133
+2%
|
133
0%
|
139
+5%
|
143
+3%
|
145
+1%
|
147
+2%
|
145
-1%
|
140
-4%
|
135
-3%
|
131
-3%
|
101
-23%
|
127
+25%
|
126
-1%
|
123
-2%
|
94
-24%
|
101
+8%
|
85
-16%
|
69
-19%
|
56
-19%
|
48
-14%
|
39
-17%
|
33
-15%
|
44
+33%
|
47
+5%
|
55
+18%
|
60
+10%
|
58
-4%
|
68
+17%
|
70
+3%
|
71
+2%
|
67
-6%
|
67
+0%
|
71
+6%
|
78
+10%
|
83
+6%
|
88
+6%
|
89
+2%
|
92
+3%
|
100
+9%
|
105
+5%
|
111
+6%
|
120
+8%
|
127
+6%
|
135
+6%
|
139
+3%
|
140
+1%
|
141
+0%
|
138
-1%
|
140
+1%
|
148
+5%
|
150
+2%
|
158
+6%
|
168
+6%
|
172
+2%
|
182
+6%
|
191
+5%
|
199
+4%
|
211
+6%
|
228
+8%
|
237
+4%
|
250
+6%
|
265
+6%
|
288
+9%
|
309
+7%
|
303
-2%
|
313
+3%
|
319
+2%
|
335
+5%
|
113
-66%
|
402
+255%
|
445
+11%
|
493
+11%
|
107
-78%
|
651
+507%
|
697
+7%
|
731
+5%
|
80
-89%
|
813
+911%
|
859
+6%
|
901
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(210)
|
(193)
|
(174)
|
(163)
|
(157)
|
(155)
|
(154)
|
(147)
|
(141)
|
(137)
|
(229)
|
(226)
|
(226)
|
(225)
|
(129)
|
(172)
|
(183)
|
(128)
|
(123)
|
(141)
|
(134)
|
(136)
|
(137)
|
(132)
|
(124)
|
(118)
|
(100)
|
(117)
|
(117)
|
(116)
|
(96)
|
(99)
|
(97)
|
(92)
|
(74)
|
(84)
|
(73)
|
(70)
|
(63)
|
(57)
|
(58)
|
(54)
|
(59)
|
(59)
|
(61)
|
(63)
|
(67)
|
(69)
|
(72)
|
(74)
|
(76)
|
(77)
|
(77)
|
(78)
|
(81)
|
(85)
|
(90)
|
(96)
|
(101)
|
(107)
|
(113)
|
(118)
|
(120)
|
(122)
|
(122)
|
(123)
|
(124)
|
(126)
|
(131)
|
(135)
|
(140)
|
(146)
|
(153)
|
(161)
|
(171)
|
(176)
|
(181)
|
(188)
|
(202)
|
(219)
|
(235)
|
(252)
|
(263)
|
(272)
|
(108)
|
(281)
|
(295)
|
(313)
|
(126)
|
(373)
|
(397)
|
(415)
|
(107)
|
(459)
|
(476)
|
(495)
|
|
| Selling, General & Administrative |
(204)
|
(190)
|
(174)
|
(163)
|
(157)
|
(155)
|
(154)
|
(147)
|
(141)
|
(137)
|
(140)
|
(137)
|
(138)
|
(136)
|
(129)
|
(118)
|
(117)
|
(116)
|
(123)
|
(128)
|
(134)
|
(136)
|
(137)
|
(132)
|
(124)
|
(118)
|
(100)
|
(117)
|
(117)
|
(116)
|
(96)
|
(99)
|
(98)
|
(92)
|
(74)
|
(84)
|
(73)
|
(70)
|
(63)
|
(57)
|
(58)
|
(55)
|
(59)
|
(59)
|
(61)
|
(63)
|
(67)
|
(69)
|
(72)
|
(74)
|
(76)
|
(77)
|
(77)
|
(78)
|
(81)
|
(85)
|
(90)
|
(95)
|
(101)
|
(106)
|
(112)
|
(117)
|
(120)
|
(122)
|
(122)
|
(123)
|
(124)
|
(126)
|
(131)
|
(135)
|
(141)
|
(146)
|
(153)
|
(161)
|
(171)
|
(176)
|
(182)
|
(188)
|
(202)
|
(219)
|
(235)
|
(251)
|
(263)
|
(271)
|
(45)
|
(281)
|
(295)
|
(313)
|
(50)
|
(373)
|
(397)
|
(414)
|
(44)
|
(457)
|
(475)
|
(494)
|
|
| Depreciation & Amortization |
(6)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(89)
|
(89)
|
(89)
|
(89)
|
0
|
(53)
|
(65)
|
(12)
|
0
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(49)
|
(0)
|
(0)
|
(0)
|
(60)
|
(0)
|
(1)
|
(1)
|
(49)
|
(2)
|
(1)
|
(1)
|
|
| Operating Income |
58
N/A
|
52
-12%
|
48
-8%
|
53
+11%
|
53
+0%
|
50
-6%
|
53
+6%
|
53
+0%
|
45
-15%
|
33
-28%
|
(83)
N/A
|
(94)
-13%
|
(98)
-4%
|
(98)
+0%
|
(1)
+99%
|
(41)
-4 478%
|
(49)
-20%
|
5
N/A
|
17
+207%
|
2
-86%
|
11
+363%
|
11
-4%
|
8
-25%
|
8
-3%
|
11
+41%
|
13
+20%
|
2
-87%
|
10
+471%
|
9
-8%
|
7
-18%
|
(2)
N/A
|
2
N/A
|
(12)
N/A
|
(23)
-88%
|
(19)
+19%
|
(37)
-95%
|
(33)
+9%
|
(36)
-9%
|
(19)
+48%
|
(11)
+43%
|
(3)
+76%
|
6
N/A
|
(1)
N/A
|
9
N/A
|
9
N/A
|
9
-2%
|
0
-97%
|
(2)
N/A
|
(1)
+71%
|
4
N/A
|
8
+92%
|
11
+48%
|
13
+13%
|
14
+8%
|
19
+37%
|
20
+6%
|
21
+5%
|
24
+17%
|
26
+7%
|
28
+7%
|
26
-6%
|
22
-14%
|
20
-10%
|
16
-20%
|
19
+15%
|
24
+29%
|
26
+7%
|
32
+25%
|
37
+13%
|
37
+0%
|
42
+14%
|
45
+7%
|
46
+2%
|
50
+9%
|
57
+15%
|
61
+6%
|
69
+13%
|
77
+12%
|
86
+11%
|
90
+5%
|
68
-25%
|
61
-10%
|
56
-8%
|
63
+13%
|
5
-92%
|
121
+2 235%
|
149
+23%
|
180
+20%
|
(19)
N/A
|
278
N/A
|
299
+8%
|
316
+6%
|
(26)
N/A
|
354
N/A
|
383
+8%
|
407
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(27)
|
(27)
|
(27)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(25)
|
(23)
|
(26)
|
(23)
|
(26)
|
(28)
|
(25)
|
(29)
|
(24)
|
(18)
|
(14)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(5)
|
(2)
|
3
|
(0)
|
(5)
|
1
|
9
|
35
|
|
| Non-Reccuring Items |
(6)
|
(6)
|
(6)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(54)
|
0
|
0
|
(13)
|
27
|
39
|
39
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(7)
|
(7)
|
(5)
|
(4)
|
(1)
|
3
|
3
|
2
|
2
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
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
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
13
|
12
|
11
|
11
|
(2)
|
(10)
|
1
|
2
|
2
|
(0)
|
0
|
0
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
1
|
1
|
1
|
1
|
0
|
5
|
0
|
0
|
(6)
|
(6)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
2
|
1
|
1
|
1
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(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
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
2
|
2
|
4
|
(0)
|
0
|
1
|
6
|
(0)
|
11
|
2
|
(9)
|
|
| Pre-Tax Income |
26
N/A
|
19
-27%
|
16
-14%
|
26
+59%
|
28
+8%
|
24
-13%
|
27
+12%
|
27
N/A
|
14
-48%
|
3
-79%
|
(112)
N/A
|
(126)
-12%
|
(123)
+2%
|
(125)
-2%
|
(85)
+32%
|
(70)
+18%
|
(81)
-16%
|
(34)
+58%
|
26
N/A
|
28
+9%
|
43
+53%
|
4
-91%
|
2
-59%
|
(1)
N/A
|
1
N/A
|
3
+142%
|
(9)
N/A
|
2
N/A
|
1
-45%
|
(1)
N/A
|
(15)
-2 920%
|
(10)
+32%
|
(23)
-125%
|
(33)
-41%
|
(23)
+31%
|
(36)
-61%
|
(33)
+11%
|
(37)
-15%
|
(19)
+48%
|
(14)
+27%
|
(6)
+57%
|
4
N/A
|
(3)
N/A
|
6
N/A
|
6
+3%
|
7
+10%
|
(2)
N/A
|
(2)
-21%
|
(1)
+61%
|
3
N/A
|
6
+117%
|
10
+54%
|
11
+18%
|
13
+10%
|
18
+40%
|
19
+7%
|
19
N/A
|
22
+19%
|
24
+7%
|
26
+7%
|
25
-4%
|
21
-14%
|
19
-10%
|
15
-21%
|
17
+17%
|
23
+30%
|
24
+7%
|
31
+26%
|
35
+13%
|
35
+0%
|
40
+15%
|
43
+8%
|
44
+2%
|
48
+10%
|
49
+2%
|
53
+8%
|
61
+16%
|
70
+14%
|
85
+22%
|
88
+4%
|
66
-25%
|
58
-12%
|
53
-9%
|
73
+37%
|
13
-82%
|
130
+887%
|
159
+22%
|
179
+13%
|
(34)
N/A
|
278
N/A
|
305
+10%
|
323
+6%
|
(32)
N/A
|
365
N/A
|
394
+8%
|
432
+10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(12)
|
(8)
|
(6)
|
(10)
|
(11)
|
(10)
|
(8)
|
(6)
|
4
|
9
|
(7)
|
(7)
|
(18)
|
(24)
|
(11)
|
(15)
|
(18)
|
(9)
|
(1)
|
(1)
|
4
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
4
|
97
|
94
|
93
|
91
|
(5)
|
(4)
|
(4)
|
(7)
|
(7)
|
(8)
|
(9)
|
(7)
|
(7)
|
(8)
|
(8)
|
(11)
|
(9)
|
(9)
|
(10)
|
(11)
|
(16)
|
(17)
|
(12)
|
(13)
|
(13)
|
(19)
|
(2)
|
(33)
|
(39)
|
(44)
|
(1)
|
(70)
|
(72)
|
(77)
|
(0)
|
(90)
|
(97)
|
(105)
|
|
| Income from Continuing Operations |
14
|
11
|
10
|
16
|
17
|
14
|
19
|
21
|
18
|
12
|
(119)
|
(133)
|
(141)
|
(149)
|
(96)
|
(85)
|
(99)
|
(43)
|
25
|
27
|
47
|
2
|
(1)
|
(2)
|
(1)
|
1
|
(11)
|
(0)
|
(0)
|
(1)
|
(16)
|
(12)
|
(25)
|
(33)
|
(23)
|
(36)
|
(33)
|
(37)
|
(20)
|
(15)
|
(6)
|
4
|
(3)
|
6
|
6
|
7
|
(2)
|
(2)
|
(1)
|
2
|
6
|
9
|
10
|
11
|
17
|
19
|
20
|
26
|
121
|
119
|
117
|
112
|
14
|
12
|
13
|
16
|
18
|
23
|
26
|
28
|
34
|
35
|
36
|
37
|
41
|
44
|
51
|
59
|
69
|
72
|
54
|
46
|
40
|
54
|
11
|
97
|
120
|
135
|
(35)
|
208
|
233
|
247
|
(32)
|
275
|
297
|
327
|
|
| 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)
|
1
|
1
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(7)
|
2
|
(10)
|
(11)
|
(12)
|
1
|
(14)
|
(13)
|
(12)
|
2
|
(8)
|
(6)
|
(5)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
19
|
|
| Net Income (Common) |
(269)
N/A
|
(272)
-1%
|
(273)
0%
|
16
N/A
|
17
+6%
|
14
-13%
|
19
+36%
|
22
+13%
|
21
-2%
|
17
-21%
|
(125)
N/A
|
(149)
-19%
|
(165)
-11%
|
(179)
-9%
|
(130)
+28%
|
(114)
+12%
|
(130)
-13%
|
(79)
+39%
|
(0)
+99%
|
26
N/A
|
54
+105%
|
19
-66%
|
(4)
N/A
|
(4)
N/A
|
(4)
+16%
|
(3)
+22%
|
(2)
+41%
|
(1)
+59%
|
(1)
-14%
|
(2)
-88%
|
(19)
-1 160%
|
(11)
+40%
|
(25)
-115%
|
(32)
-32%
|
(31)
+4%
|
(36)
-14%
|
(33)
+9%
|
(37)
-15%
|
(38)
-1%
|
(37)
+2%
|
(31)
+18%
|
(22)
+27%
|
(12)
+47%
|
(8)
+36%
|
(5)
+30%
|
(3)
+40%
|
(4)
-13%
|
(4)
-8%
|
(2)
+38%
|
1
N/A
|
5
+279%
|
9
+60%
|
10
+16%
|
11
+13%
|
17
+47%
|
19
+16%
|
20
+2%
|
26
+35%
|
121
+359%
|
119
-2%
|
117
-1%
|
112
-4%
|
13
-88%
|
(20)
N/A
|
(18)
+8%
|
(16)
+14%
|
(14)
+10%
|
22
N/A
|
26
+15%
|
28
+10%
|
33
+18%
|
35
+5%
|
36
+2%
|
37
+4%
|
42
+13%
|
45
+9%
|
52
+15%
|
59
+14%
|
67
+13%
|
69
+3%
|
51
-26%
|
41
-19%
|
35
-15%
|
47
+34%
|
13
-72%
|
87
+555%
|
108
+25%
|
123
+13%
|
(34)
N/A
|
194
N/A
|
219
+13%
|
234
+7%
|
(30)
N/A
|
267
N/A
|
306
+14%
|
341
+11%
|
|
| EPS (Diluted) |
-6.73
N/A
|
-6.79
-1%
|
-6.83
-1%
|
0.4
N/A
|
0.43
+7%
|
0.37
-14%
|
0.5
+35%
|
0.55
+10%
|
0.55
N/A
|
0.43
-22%
|
-3.26
N/A
|
-9.92
-204%
|
-10.96
-10%
|
-11.94
-9%
|
-8.63
+28%
|
-7.62
+12%
|
-8.58
-13%
|
-4.87
+43%
|
-0.02
+100%
|
1.76
N/A
|
3.56
+102%
|
1.22
-66%
|
-0.29
N/A
|
-0.29
N/A
|
-0.24
+17%
|
-0.19
+21%
|
-0.11
+42%
|
-0.04
+64%
|
-0.04
N/A
|
-0.1
-150%
|
-1.32
-1 220%
|
-0.81
+39%
|
-1.72
-112%
|
-2.26
-31%
|
-2.16
+4%
|
-2.47
-14%
|
-2.25
+9%
|
-2.58
-15%
|
-2.6
-1%
|
-2.54
+2%
|
-2.08
+18%
|
-1.52
+27%
|
-0.8
+47%
|
-0.51
+36%
|
-0.35
+31%
|
-0.21
+40%
|
-0.24
-14%
|
-0.21
+13%
|
-0.13
+38%
|
0.07
N/A
|
0.3
+329%
|
0.39
+30%
|
0.46
+18%
|
0.52
+13%
|
0.78
+50%
|
0.91
+17%
|
0.92
+1%
|
1.23
+34%
|
5.62
+357%
|
5.5
-2%
|
5.42
-1%
|
5.19
-4%
|
0.62
-88%
|
-0.94
N/A
|
-0.85
+10%
|
-0.74
+13%
|
-0.66
+11%
|
1.04
N/A
|
1.19
+14%
|
1.31
+10%
|
1.56
+19%
|
1.65
+6%
|
1.69
+2%
|
1.75
+4%
|
1.97
+13%
|
2.14
+9%
|
2.45
+14%
|
2.79
+14%
|
3.16
+13%
|
3.28
+4%
|
2.44
-26%
|
1.96
-20%
|
1.66
-15%
|
2.27
+37%
|
0.22
-90%
|
4.24
+1 827%
|
5.3
+25%
|
6.01
+13%
|
-0.56
N/A
|
9.47
N/A
|
10.73
+13%
|
11.58
+8%
|
-0.47
N/A
|
13.29
N/A
|
15.16
+14%
|
16.92
+12%
|
|