IRPC PCL
SET:IRPC
Income Statement
Earnings Waterfall
IRPC PCL
Income Statement
IRPC PCL
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
460
|
1 831
|
1 385
|
1 855
|
1 818
|
1 760
|
1 731
|
1 695
|
1 615
|
1 515
|
1 382
|
1 184
|
1 074
|
981
|
910
|
900
|
1 168
|
1 545
|
1 895
|
2 205
|
2 182
|
2 050
|
1 959
|
1 909
|
1 933
|
1 955
|
1 948
|
1 940
|
1 933
|
1 922
|
1 912
|
1 914
|
1 874
|
1 949
|
0
|
0
|
0
|
1 779
|
0
|
0
|
0
|
1 985
|
0
|
0
|
0
|
2 481
|
0
|
0
|
0
|
2 711
|
0
|
0
|
0
|
0
|
|
| Revenue |
35 536
N/A
|
55 797
+57%
|
76 424
+37%
|
81 997
+7%
|
82 205
+0%
|
87 569
+7%
|
90 296
+3%
|
100 396
+11%
|
117 598
+17%
|
133 047
+13%
|
154 546
+16%
|
162 957
+5%
|
171 496
+5%
|
180 341
+5%
|
187 132
+4%
|
198 377
+6%
|
209 733
+6%
|
214 359
+2%
|
205 360
-4%
|
204 320
-1%
|
203 018
-1%
|
204 114
+1%
|
227 518
+11%
|
238 226
+5%
|
256 690
+8%
|
269 776
+5%
|
244 694
-9%
|
209 512
-14%
|
176 067
-16%
|
155 214
-12%
|
166 036
+7%
|
195 076
+17%
|
211 840
+9%
|
217 131
+2%
|
221 611
+2%
|
226 909
+2%
|
237 486
+5%
|
251 856
+6%
|
246 888
-2%
|
261 953
+6%
|
269 013
+3%
|
274 890
+2%
|
292 430
+6%
|
288 212
-1%
|
283 919
-1%
|
284 579
+0%
|
292 593
+3%
|
294 855
+1%
|
297 976
+1%
|
294 572
-1%
|
281 589
-4%
|
261 927
-7%
|
247 619
-5%
|
229 021
-8%
|
214 172
-6%
|
202 885
-5%
|
188 726
-7%
|
182 329
-3%
|
185 041
+1%
|
182 394
-1%
|
191 895
+5%
|
202 946
+6%
|
214 101
+5%
|
240 267
+12%
|
256 611
+7%
|
273 706
+7%
|
280 551
+3%
|
274 178
-2%
|
266 985
-3%
|
253 293
-5%
|
239 315
-6%
|
228 504
-5%
|
200 324
-12%
|
183 527
-8%
|
174 463
-5%
|
179 202
+3%
|
205 676
+15%
|
229 362
+12%
|
255 115
+11%
|
280 897
+10%
|
317 844
+13%
|
340 238
+7%
|
324 800
-5%
|
326 798
+1%
|
304 763
-7%
|
296 995
-3%
|
319 047
+7%
|
316 965
-1%
|
321 680
+1%
|
319 770
-1%
|
314 833
-2%
|
308 344
-2%
|
295 331
-4%
|
286 014
-3%
|
279 572
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(30 070)
|
(47 469)
|
(64 830)
|
(68 854)
|
(69 541)
|
(73 354)
|
(75 511)
|
(83 010)
|
(95 472)
|
(106 180)
|
(122 461)
|
(131 010)
|
(139 426)
|
(150 572)
|
(160 733)
|
(175 314)
|
(189 820)
|
(197 328)
|
(182 877)
|
(195 435)
|
(193 415)
|
(194 475)
|
(212 711)
|
(223 465)
|
(240 216)
|
(260 555)
|
(257 766)
|
(222 329)
|
(192 254)
|
(165 036)
|
(156 021)
|
(184 686)
|
(202 501)
|
(210 235)
|
(212 266)
|
(214 488)
|
(223 791)
|
(237 692)
|
(235 491)
|
(253 621)
|
(267 259)
|
(271 439)
|
(289 770)
|
(287 640)
|
(279 628)
|
(280 665)
|
(287 695)
|
(289 701)
|
(292 940)
|
(293 586)
|
(287 930)
|
(265 437)
|
(244 993)
|
(222 079)
|
(197 913)
|
(185 756)
|
(171 489)
|
(164 350)
|
(164 900)
|
(162 642)
|
(175 436)
|
(183 431)
|
(192 946)
|
(218 376)
|
(232 090)
|
(250 964)
|
(264 637)
|
(261 497)
|
(259 388)
|
(250 183)
|
(236 569)
|
(235 302)
|
(208 283)
|
(187 973)
|
(174 491)
|
(163 454)
|
(182 189)
|
(204 109)
|
(228 989)
|
(255 876)
|
(288 157)
|
(318 330)
|
(314 892)
|
(321 394)
|
(312 763)
|
(297 336)
|
(315 499)
|
(312 038)
|
(315 015)
|
(323 143)
|
(313 372)
|
(310 043)
|
(298 485)
|
(282 474)
|
(276 526)
|
|
| Gross Profit |
5 466
N/A
|
8 328
+52%
|
11 593
+39%
|
13 143
+13%
|
12 663
-4%
|
14 214
+12%
|
14 785
+4%
|
17 384
+18%
|
22 125
+27%
|
26 866
+21%
|
32 086
+19%
|
31 946
0%
|
32 069
+0%
|
29 768
-7%
|
26 400
-11%
|
23 064
-13%
|
19 913
-14%
|
17 031
-14%
|
22 484
+32%
|
8 884
-60%
|
9 604
+8%
|
9 640
+0%
|
14 807
+54%
|
14 762
0%
|
16 473
+12%
|
9 220
-44%
|
(13 072)
N/A
|
(12 818)
+2%
|
(16 187)
-26%
|
(9 822)
+39%
|
10 016
N/A
|
10 390
+4%
|
9 339
-10%
|
6 896
-26%
|
9 345
+36%
|
12 421
+33%
|
13 695
+10%
|
14 164
+3%
|
11 397
-20%
|
8 334
-27%
|
1 756
-79%
|
3 454
+97%
|
2 661
-23%
|
574
-78%
|
4 293
+648%
|
3 915
-9%
|
4 897
+25%
|
5 153
+5%
|
5 035
-2%
|
985
-80%
|
(6 341)
N/A
|
(3 510)
+45%
|
2 625
N/A
|
6 941
+164%
|
16 258
+134%
|
17 128
+5%
|
17 237
+1%
|
17 979
+4%
|
20 140
+12%
|
19 753
-2%
|
16 460
-17%
|
19 516
+19%
|
21 155
+8%
|
21 891
+3%
|
24 521
+12%
|
22 741
-7%
|
15 914
-30%
|
12 680
-20%
|
7 597
-40%
|
3 111
-59%
|
2 745
-12%
|
(6 798)
N/A
|
(7 959)
-17%
|
(4 446)
+44%
|
(28)
+99%
|
15 748
N/A
|
23 487
+49%
|
25 254
+8%
|
26 126
+3%
|
25 021
-4%
|
29 687
+19%
|
21 908
-26%
|
9 908
-55%
|
5 404
-45%
|
(8 001)
N/A
|
(341)
+96%
|
3 549
N/A
|
4 927
+39%
|
6 665
+35%
|
(3 374)
N/A
|
1 461
N/A
|
(1 699)
N/A
|
(3 154)
-86%
|
3 539
N/A
|
3 047
-14%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 331)
|
(6 751)
|
(10 014)
|
(9 622)
|
(9 860)
|
(10 469)
|
(11 063)
|
(11 354)
|
(12 386)
|
(12 886)
|
(15 106)
|
(14 745)
|
(14 817)
|
(14 108)
|
3 626
|
6 937
|
9 896
|
11 817
|
(16 954)
|
(4 106)
|
(4 657)
|
(4 337)
|
(4 879)
|
(2 795)
|
(3 041)
|
(5 002)
|
(4 043)
|
(3 430)
|
(2 984)
|
(3 216)
|
(3 387)
|
(3 270)
|
(3 419)
|
(3 348)
|
(2 525)
|
(3 324)
|
(3 505)
|
(4 005)
|
(5 455)
|
(4 596)
|
(4 813)
|
(4 729)
|
(4 355)
|
(4 429)
|
(4 444)
|
(4 816)
|
(4 946)
|
(5 079)
|
(5 067)
|
(450)
|
594
|
3 217
|
3 473
|
(261)
|
(1 619)
|
(5 290)
|
(6 612)
|
(7 719)
|
(5 714)
|
(6 977)
|
(6 576)
|
(6 353)
|
(6 460)
|
(7 017)
|
(6 781)
|
(6 917)
|
(6 543)
|
(6 430)
|
(6 216)
|
(6 180)
|
(6 225)
|
(6 298)
|
(6 171)
|
(5 902)
|
(6 332)
|
(6 446)
|
(6 556)
|
(6 827)
|
(6 744)
|
(7 756)
|
(8 013)
|
(8 069)
|
(6 696)
|
(6 629)
|
(6 447)
|
(6 305)
|
(6 233)
|
(6 211)
|
(6 511)
|
(6 989)
|
(7 359)
|
(7 322)
|
(7 183)
|
(6 577)
|
(6 066)
|
|
| Selling, General & Administrative |
(4 627)
|
(7 096)
|
(10 272)
|
(8 935)
|
(9 205)
|
(9 845)
|
(11 575)
|
(11 934)
|
(12 946)
|
(13 417)
|
(15 559)
|
(15 131)
|
(15 304)
|
(14 667)
|
(15 174)
|
(11 869)
|
(8 713)
|
(7 171)
|
(17 630)
|
(4 276)
|
(4 596)
|
(4 368)
|
(5 458)
|
(4 776)
|
(4 714)
|
(4 782)
|
(4 664)
|
(3 703)
|
(3 528)
|
(3 175)
|
(3 731)
|
(3 948)
|
(4 261)
|
(4 370)
|
(4 382)
|
(4 463)
|
(4 455)
|
(4 640)
|
(4 664)
|
(4 724)
|
(4 977)
|
(4 841)
|
(4 722)
|
(4 958)
|
(4 976)
|
(5 333)
|
(5 207)
|
(5 631)
|
(5 640)
|
(5 575)
|
(5 154)
|
(2 819)
|
(2 998)
|
(3 021)
|
(3 050)
|
(6 081)
|
(6 083)
|
(6 317)
|
(5 875)
|
(6 209)
|
(6 268)
|
(6 315)
|
(6 686)
|
(6 981)
|
(7 125)
|
(7 238)
|
(6 788)
|
(6 905)
|
(6 981)
|
(6 936)
|
(6 830)
|
(7 127)
|
(6 902)
|
(6 757)
|
(6 815)
|
(7 262)
|
(7 523)
|
(7 838)
|
(7 403)
|
(7 801)
|
(7 779)
|
(7 659)
|
(6 857)
|
(7 139)
|
(6 966)
|
(6 905)
|
(6 409)
|
(6 742)
|
(7 032)
|
(7 450)
|
(7 453)
|
(7 812)
|
(7 670)
|
(7 074)
|
(6 141)
|
|
| 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
|
(182)
|
0
|
0
|
0
|
(283)
|
0
|
0
|
0
|
(287)
|
0
|
0
|
0
|
(298)
|
0
|
0
|
0
|
(197)
|
0
|
0
|
0
|
(211)
|
0
|
0
|
0
|
(185)
|
0
|
0
|
0
|
(226)
|
0
|
0
|
0
|
(278)
|
0
|
0
|
0
|
(375)
|
0
|
0
|
0
|
(383)
|
0
|
0
|
0
|
(368)
|
0
|
0
|
0
|
(374)
|
0
|
0
|
0
|
(376)
|
|
| Other Operating Expenses |
297
|
347
|
259
|
(687)
|
(655)
|
(625)
|
512
|
579
|
558
|
530
|
452
|
386
|
487
|
558
|
18 801
|
18 804
|
18 609
|
18 989
|
675
|
170
|
(61)
|
31
|
579
|
1 981
|
1 673
|
(220)
|
621
|
273
|
544
|
(41)
|
344
|
678
|
843
|
1 024
|
1 857
|
1 141
|
952
|
635
|
(792)
|
128
|
163
|
112
|
549
|
530
|
533
|
518
|
544
|
552
|
573
|
5 125
|
6 035
|
6 036
|
6 472
|
2 761
|
1 730
|
791
|
(529)
|
(1 402)
|
358
|
(768)
|
(308)
|
(38)
|
437
|
(38)
|
343
|
321
|
431
|
477
|
765
|
756
|
831
|
830
|
732
|
855
|
761
|
816
|
967
|
1 011
|
1 033
|
44
|
(234)
|
(410)
|
543
|
510
|
519
|
600
|
545
|
531
|
521
|
461
|
468
|
491
|
487
|
497
|
451
|
|
| Operating Income |
1 135
N/A
|
1 577
+39%
|
1 580
+0%
|
3 520
+123%
|
2 802
-20%
|
3 744
+34%
|
3 722
-1%
|
6 030
+62%
|
9 739
+62%
|
13 980
+44%
|
16 980
+21%
|
17 201
+1%
|
17 252
+0%
|
15 661
-9%
|
30 025
+92%
|
30 002
0%
|
29 811
-1%
|
28 850
-3%
|
5 529
-81%
|
4 780
-14%
|
4 947
+3%
|
5 302
+7%
|
9 928
+87%
|
11 965
+21%
|
13 432
+12%
|
4 218
-69%
|
(17 115)
N/A
|
(16 247)
+5%
|
(19 171)
-18%
|
(13 038)
+32%
|
6 629
N/A
|
7 121
+7%
|
5 921
-17%
|
3 550
-40%
|
6 820
+92%
|
9 098
+33%
|
10 191
+12%
|
10 158
0%
|
5 941
-42%
|
3 735
-37%
|
(3 060)
N/A
|
(1 278)
+58%
|
(1 694)
-33%
|
(3 857)
-128%
|
(153)
+96%
|
(902)
-490%
|
(49)
+95%
|
75
N/A
|
(30)
N/A
|
537
N/A
|
(5 747)
N/A
|
(292)
+95%
|
6 099
N/A
|
6 681
+10%
|
14 640
+119%
|
11 840
-19%
|
10 626
-10%
|
10 261
-3%
|
14 426
+41%
|
12 775
-11%
|
9 883
-23%
|
13 161
+33%
|
14 695
+12%
|
14 873
+1%
|
17 739
+19%
|
15 825
-11%
|
9 371
-41%
|
6 251
-33%
|
1 382
-78%
|
(3 069)
N/A
|
(3 480)
-13%
|
(13 095)
-276%
|
(14 129)
-8%
|
(10 348)
+27%
|
(6 360)
+39%
|
9 302
N/A
|
16 931
+82%
|
18 427
+9%
|
19 381
+5%
|
17 264
-11%
|
21 674
+26%
|
13 839
-36%
|
3 212
-77%
|
(1 224)
N/A
|
(14 447)
-1 080%
|
(6 646)
+54%
|
(2 684)
+60%
|
(1 284)
+52%
|
154
N/A
|
(10 363)
N/A
|
(5 898)
+43%
|
(9 021)
-53%
|
(10 337)
-15%
|
(3 038)
+71%
|
(3 020)
+1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
213
|
(4 243)
|
(5 748)
|
(6 330)
|
(7 453)
|
(1 527)
|
(1 175)
|
(915)
|
(4 175)
|
(7 922)
|
(4 678)
|
(4 081)
|
(4 061)
|
(1 976)
|
(4 790)
|
(3 665)
|
125
|
554
|
1 336
|
1 793
|
2 658
|
2 564
|
3 103
|
935
|
(661)
|
(1 185)
|
(1 094)
|
(1 966)
|
(1 746)
|
(1 146)
|
(836)
|
(869)
|
(924)
|
(533)
|
(504)
|
(1 470)
|
(1 266)
|
(2 159)
|
(1 738)
|
(2 385)
|
(2 057)
|
(2 181)
|
(27)
|
170
|
(763)
|
16
|
(118)
|
19
|
1 612
|
2 088
|
1 450
|
388
|
(923)
|
(2 553)
|
(2 871)
|
(2 400)
|
(1 978)
|
(1 591)
|
(4 384)
|
(2 678)
|
(2 925)
|
(2 994)
|
(1 968)
|
(1 547)
|
(1 029)
|
(238)
|
(746)
|
(611)
|
(30)
|
(313)
|
794
|
(889)
|
(790)
|
(861)
|
(836)
|
1 214
|
(810)
|
(1 632)
|
(2 488)
|
(5 104)
|
(9 944)
|
(7 963)
|
(8 845)
|
(5 775)
|
(140)
|
(1 668)
|
(1 410)
|
(853)
|
(499)
|
842
|
(516)
|
(918)
|
(1 315)
|
(2 012)
|
(1 875)
|
|
| Non-Reccuring Items |
(320)
|
(430)
|
0
|
(539)
|
(439)
|
(461)
|
0
|
(506)
|
(617)
|
(647)
|
0
|
(1 105)
|
(1 087)
|
(1 037)
|
0
|
(497)
|
0
|
(228)
|
0
|
0
|
0
|
523
|
0
|
0
|
0
|
1 576
|
0
|
0
|
0
|
0
|
(317)
|
0
|
0
|
0
|
0
|
(2)
|
(125)
|
(147)
|
0
|
(131)
|
(7)
|
707
|
848
|
1 652
|
1 636
|
953
|
1 032
|
1 018
|
982
|
(2 250)
|
(3 293)
|
(3 268)
|
(3 217)
|
9
|
18
|
0
|
0
|
0
|
3
|
238
|
240
|
0
|
831
|
596
|
645
|
640
|
296
|
288
|
235
|
362
|
771
|
778
|
746
|
599
|
(535)
|
(541)
|
(516)
|
(491)
|
(46)
|
(36)
|
(28)
|
0
|
20
|
29
|
30
|
0
|
6
|
(13)
|
(11)
|
(1)
|
(490)
|
18
|
14
|
(29)
|
495
|
|
| Total Other Income |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
1
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
0
|
3
|
(46)
|
347
|
0
|
342
|
387
|
(8)
|
(10)
|
(10)
|
(16)
|
(20)
|
(21)
|
(22)
|
(19)
|
(17)
|
(18)
|
(17)
|
(16)
|
(14)
|
(11)
|
(9)
|
(17)
|
(17)
|
(17)
|
(15)
|
(7)
|
(7)
|
(6)
|
(7)
|
(5)
|
(7)
|
(9)
|
(10)
|
(10)
|
(6)
|
47
|
48
|
49
|
47
|
36
|
37
|
38
|
40
|
112
|
0
|
0
|
0
|
404
|
0
|
0
|
0
|
201
|
0
|
0
|
0
|
(17)
|
|
| Pre-Tax Income |
1 028
N/A
|
(3 096)
N/A
|
(4 167)
-35%
|
(3 348)
+20%
|
(5 089)
-52%
|
1 757
N/A
|
2 547
+45%
|
4 609
+81%
|
4 946
+7%
|
5 411
+9%
|
12 301
+127%
|
12 015
-2%
|
12 104
+1%
|
12 647
+4%
|
25 235
+100%
|
25 839
+2%
|
29 936
+16%
|
29 176
-3%
|
6 866
-76%
|
6 573
-4%
|
7 605
+16%
|
8 388
+10%
|
13 031
+55%
|
12 899
-1%
|
12 770
-1%
|
4 609
-64%
|
(18 209)
N/A
|
(18 213)
0%
|
(20 917)
-15%
|
(14 184)
+32%
|
5 476
N/A
|
6 252
+14%
|
4 997
-20%
|
3 017
-40%
|
6 317
+109%
|
7 627
+21%
|
8 802
+15%
|
7 854
-11%
|
4 203
-46%
|
1 222
-71%
|
(5 169)
N/A
|
(2 403)
+54%
|
(873)
+64%
|
(1 692)
-94%
|
1 109
N/A
|
59
-95%
|
856
+1 351%
|
1 101
+29%
|
2 546
+131%
|
354
-86%
|
(7 611)
N/A
|
(3 195)
+58%
|
1 940
N/A
|
4 120
+112%
|
11 769
+186%
|
9 423
-20%
|
8 632
-8%
|
8 657
+0%
|
10 034
+16%
|
10 326
+3%
|
7 181
-30%
|
10 150
+41%
|
13 541
+33%
|
13 908
+3%
|
17 349
+25%
|
16 220
-7%
|
8 915
-45%
|
5 920
-34%
|
1 582
-73%
|
(3 027)
N/A
|
(1 924)
+36%
|
(13 217)
-587%
|
(14 183)
-7%
|
(10 616)
+25%
|
(7 684)
+28%
|
10 023
N/A
|
15 654
+56%
|
16 350
+4%
|
16 884
+3%
|
12 162
-28%
|
11 740
-3%
|
5 916
-50%
|
(5 502)
N/A
|
(6 970)
-27%
|
(14 557)
-109%
|
(8 314)
+43%
|
(3 684)
+56%
|
(2 151)
+42%
|
(356)
+83%
|
(9 522)
-2 573%
|
(6 703)
+30%
|
(9 921)
-48%
|
(11 638)
-17%
|
(5 079)
+56%
|
(4 417)
+13%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(30)
|
(40)
|
(48)
|
(87)
|
(63)
|
(50)
|
(1)
|
61
|
44
|
33
|
(17)
|
(26)
|
(33)
|
(30)
|
(24)
|
(14)
|
(7)
|
(23)
|
(32)
|
(42)
|
(56)
|
(43)
|
(31)
|
(31)
|
(35)
|
(48)
|
(41)
|
(47)
|
(46)
|
(48)
|
(51)
|
(55)
|
(60)
|
(70)
|
(130)
|
(144)
|
(147)
|
(153)
|
(85)
|
(66)
|
538
|
155
|
(65)
|
119
|
(385)
|
(24)
|
(7)
|
(62)
|
(172)
|
996
|
2 398
|
1 472
|
394
|
(923)
|
(2 346)
|
(817)
|
(551)
|
(152)
|
(282)
|
(1 228)
|
(571)
|
(1 606)
|
(2 181)
|
(2 164)
|
(2 769)
|
(2 318)
|
(1 147)
|
(747)
|
43
|
768
|
779
|
3 016
|
3 060
|
2 364
|
1 554
|
(1 664)
|
(2 303)
|
(2 397)
|
(2 351)
|
(1 717)
|
(2 044)
|
(929)
|
1 142
|
1 410
|
2 917
|
1 663
|
772
|
480
|
198
|
2 048
|
1 474
|
1 947
|
2 229
|
891
|
817
|
|
| Income from Continuing Operations |
997
|
(3 137)
|
(4 216)
|
(3 436)
|
(5 152)
|
1 707
|
2 546
|
4 670
|
4 990
|
5 444
|
12 284
|
11 989
|
12 071
|
12 617
|
25 211
|
25 824
|
29 928
|
29 152
|
6 834
|
6 532
|
7 550
|
8 346
|
13 000
|
12 867
|
12 734
|
4 560
|
(18 250)
|
(18 260)
|
(20 963)
|
(14 232)
|
5 425
|
6 197
|
4 937
|
2 946
|
6 187
|
7 482
|
8 655
|
7 702
|
4 118
|
1 157
|
(4 631)
|
(2 249)
|
(938)
|
(1 575)
|
722
|
35
|
849
|
1 039
|
2 374
|
1 349
|
(5 213)
|
(1 724)
|
2 334
|
3 198
|
9 423
|
8 609
|
8 083
|
8 506
|
9 752
|
9 098
|
6 610
|
8 544
|
11 359
|
11 745
|
14 581
|
13 902
|
7 769
|
5 172
|
1 624
|
(2 259)
|
(1 146)
|
(10 201)
|
(11 123)
|
(8 252)
|
(6 130)
|
8 359
|
13 351
|
13 953
|
14 533
|
10 446
|
9 696
|
4 987
|
(4 360)
|
(5 561)
|
(11 640)
|
(6 651)
|
(2 912)
|
(1 671)
|
(158)
|
(7 474)
|
(5 229)
|
(7 974)
|
(9 410)
|
(4 188)
|
(3 600)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(11)
|
(17)
|
(22)
|
(15)
|
(14)
|
(13)
|
(12)
|
(11)
|
(12)
|
(9)
|
(8)
|
(9)
|
(9)
|
(6)
|
(4)
|
(5)
|
(4)
|
(7)
|
(7)
|
(9)
|
(11)
|
(14)
|
(18)
|
(18)
|
(21)
|
(22)
|
(23)
|
(23)
|
(23)
|
(22)
|
(21)
|
(22)
|
(21)
|
(24)
|
(24)
|
(22)
|
(21)
|
(22)
|
(26)
|
(30)
|
(31)
|
(26)
|
(15)
|
(8)
|
(5)
|
(3)
|
(18)
|
(27)
|
(34)
|
(36)
|
(31)
|
(29)
|
(28)
|
(31)
|
(26)
|
(21)
|
(22)
|
(24)
|
(31)
|
(34)
|
(28)
|
(21)
|
(13)
|
(7)
|
(4)
|
(3)
|
(3)
|
(4)
|
(11)
|
(9)
|
(8)
|
(11)
|
36
|
30
|
66
|
65
|
29
|
|
| Net Income (Common) |
997
N/A
|
(3 137)
N/A
|
(4 216)
-34%
|
(3 436)
+19%
|
(5 152)
-50%
|
1 707
N/A
|
2 546
+49%
|
4 670
+83%
|
4 990
+7%
|
5 444
+9%
|
12 284
+126%
|
12 010
-2%
|
12 092
+1%
|
12 642
+5%
|
60 770
+381%
|
61 362
+1%
|
65 466
+7%
|
64 678
-1%
|
6 823
-89%
|
6 517
-4%
|
7 530
+16%
|
8 332
+11%
|
12 986
+56%
|
12 854
-1%
|
12 723
-1%
|
4 550
-64%
|
(18 262)
N/A
|
(18 268)
0%
|
(20 971)
-15%
|
(14 241)
+32%
|
5 415
N/A
|
6 191
+14%
|
4 933
-20%
|
2 942
-40%
|
6 183
+110%
|
7 476
+21%
|
8 648
+16%
|
7 692
-11%
|
4 107
-47%
|
1 141
-72%
|
(4 650)
N/A
|
(2 268)
+51%
|
(959)
+58%
|
(1 596)
-66%
|
699
N/A
|
11
-98%
|
826
+7 409%
|
1 017
+23%
|
2 354
+131%
|
1 329
-44%
|
(5 235)
N/A
|
(1 747)
+67%
|
2 311
N/A
|
3 176
+37%
|
9 402
+196%
|
8 584
-9%
|
8 054
-6%
|
8 474
+5%
|
9 721
+15%
|
9 072
-7%
|
6 594
-27%
|
8 535
+29%
|
11 354
+33%
|
11 741
+3%
|
14 563
+24%
|
13 875
-5%
|
7 735
-44%
|
5 136
-34%
|
1 593
-69%
|
(2 288)
N/A
|
(1 174)
+49%
|
(10 232)
-772%
|
(11 150)
-9%
|
(8 273)
+26%
|
(6 152)
+26%
|
8 334
N/A
|
13 319
+60%
|
13 919
+4%
|
14 505
+4%
|
10 425
-28%
|
9 683
-7%
|
4 979
-49%
|
(4 364)
N/A
|
(5 564)
-28%
|
(11 643)
-109%
|
(6 655)
+43%
|
(2 923)
+56%
|
(1 679)
+43%
|
(166)
+90%
|
(7 484)
-4 413%
|
(5 193)
+31%
|
(7 944)
-53%
|
(9 343)
-18%
|
(4 123)
+56%
|
(3 571)
+13%
|
|
| EPS (Diluted) |
0.06
N/A
|
-0.2
N/A
|
-0.26
-30%
|
-0.22
+15%
|
-0.33
-50%
|
0.1
N/A
|
0.16
+60%
|
0.29
+81%
|
0.31
+7%
|
0.34
+10%
|
0.76
+124%
|
0.74
-3%
|
0.75
+1%
|
0.78
+4%
|
3.48
+346%
|
3.14
-10%
|
3.35
+7%
|
3.31
-1%
|
0.35
-89%
|
0.34
-3%
|
0.39
+15%
|
0.43
+10%
|
0.66
+53%
|
0.65
-2%
|
0.64
-2%
|
0.22
-66%
|
-0.93
N/A
|
-0.93
N/A
|
-1.07
-15%
|
-0.72
+33%
|
0.27
N/A
|
0.31
+15%
|
0.25
-19%
|
0.15
-40%
|
0.31
+107%
|
0.38
+23%
|
0.43
+13%
|
0.38
-12%
|
0.2
-47%
|
0.06
-70%
|
-0.22
N/A
|
-0.11
+50%
|
-0.05
+55%
|
-0.08
-60%
|
0.03
N/A
|
0
N/A
|
0.04
N/A
|
0.05
+25%
|
0.12
+140%
|
0.07
-42%
|
-0.26
N/A
|
-0.08
+69%
|
0.12
N/A
|
0.16
+33%
|
0.46
+188%
|
0.42
-9%
|
0.39
-7%
|
0.38
-3%
|
0.48
+26%
|
0.45
-6%
|
0.33
-27%
|
0.43
+30%
|
0.56
+30%
|
0.55
-2%
|
0.72
+31%
|
0.69
-4%
|
0.38
-45%
|
0.33
-13%
|
0.09
-73%
|
-0.1
N/A
|
-0.06
+40%
|
-0.51
-750%
|
-0.55
-8%
|
-0.41
+25%
|
-0.3
+27%
|
0.41
N/A
|
0.65
+59%
|
0.67
+3%
|
0.71
+6%
|
0.51
-28%
|
0.47
-8%
|
0.24
-49%
|
-0.21
N/A
|
-0.27
-29%
|
-0.57
-111%
|
-0.33
+42%
|
-0.14
+58%
|
-0.08
+43%
|
-0.01
+88%
|
-0.37
-3 600%
|
-0.25
+32%
|
-0.39
-56%
|
-0.46
-18%
|
-0.2
+57%
|
-0.18
+10%
|
|