Pan American Silver Corp
TSX:PAAS
Income Statement
Earnings Waterfall
Pan American Silver Corp
Income Statement
Pan American Silver Corp
| 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 |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
4
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
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
|
7
|
12
|
17
|
18
|
16
|
12
|
9
|
7
|
5
|
5
|
4
|
4
|
4
|
4
|
5
|
7
|
25
|
40
|
51
|
60
|
54
|
49
|
48
|
48
|
48
|
50
|
55
|
|
| Revenue |
43
N/A
|
47
+8%
|
44
-6%
|
45
+3%
|
43
-5%
|
44
+2%
|
44
+2%
|
45
+2%
|
52
+16%
|
61
+16%
|
77
+25%
|
95
+24%
|
108
+14%
|
112
+4%
|
115
+2%
|
122
+7%
|
139
+14%
|
177
+27%
|
211
+19%
|
255
+21%
|
258
+1%
|
274
+6%
|
298
+9%
|
301
+1%
|
362
+20%
|
387
+7%
|
378
-2%
|
339
-10%
|
300
-11%
|
308
+2%
|
347
+13%
|
455
+31%
|
520
+14%
|
559
+8%
|
605
+8%
|
647
+7%
|
701
+8%
|
783
+12%
|
839
+7%
|
855
+2%
|
894
+4%
|
862
-3%
|
894
+4%
|
929
+4%
|
943
+2%
|
918
-3%
|
879
-4%
|
825
-6%
|
791
-4%
|
816
+3%
|
781
-4%
|
752
-4%
|
720
-4%
|
694
-4%
|
675
-3%
|
675
0%
|
655
-3%
|
673
+3%
|
747
+11%
|
775
+4%
|
815
+5%
|
824
+1%
|
781
-5%
|
817
+5%
|
825
+1%
|
840
+2%
|
837
0%
|
784
-6%
|
831
+6%
|
955
+15%
|
1 120
+17%
|
1 351
+21%
|
1 455
+8%
|
1 365
-6%
|
1 313
-4%
|
1 339
+2%
|
1 348
+1%
|
1 481
+10%
|
1 641
+11%
|
1 633
-1%
|
1 705
+4%
|
1 663
-2%
|
1 541
-7%
|
1 495
-3%
|
1 445
-3%
|
1 745
+21%
|
2 022
+16%
|
2 316
+15%
|
2 527
+9%
|
2 574
+2%
|
2 673
+4%
|
2 819
+5%
|
2 991
+6%
|
3 116
+4%
|
3 255
+4%
|
3 619
+11%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(50)
|
(52)
|
(49)
|
(49)
|
(45)
|
(45)
|
(43)
|
(43)
|
(49)
|
(55)
|
(66)
|
(81)
|
(92)
|
(95)
|
(98)
|
(103)
|
(103)
|
(114)
|
(124)
|
(145)
|
(148)
|
(164)
|
(187)
|
(200)
|
(224)
|
(241)
|
(246)
|
(248)
|
(245)
|
(268)
|
(288)
|
(332)
|
(367)
|
(377)
|
(397)
|
(405)
|
(402)
|
(417)
|
(428)
|
(446)
|
(479)
|
(514)
|
(586)
|
(625)
|
(666)
|
(689)
|
(682)
|
(693)
|
(703)
|
(722)
|
(733)
|
(744)
|
(741)
|
(726)
|
(721)
|
(707)
|
(673)
|
(645)
|
(605)
|
(576)
|
(600)
|
(609)
|
(607)
|
(645)
|
(634)
|
(639)
|
(688)
|
(684)
|
(770)
|
(898)
|
(994)
|
(1 121)
|
(1 208)
|
(1 119)
|
(1 007)
|
(979)
|
(948)
|
(1 026)
|
(1 212)
|
(1 265)
|
(1 360)
|
(1 453)
|
(1 452)
|
(1 446)
|
(1 386)
|
(1 584)
|
(1 777)
|
(2 019)
|
(2 240)
|
(2 243)
|
(2 233)
|
(2 270)
|
(2 269)
|
(2 236)
|
(2 233)
|
(2 214)
|
|
| Gross Profit |
(7)
N/A
|
(6)
+21%
|
(5)
+7%
|
(4)
+26%
|
(3)
+32%
|
(1)
+54%
|
2
N/A
|
2
+6%
|
4
+129%
|
6
+48%
|
10
+79%
|
13
+29%
|
15
+14%
|
17
+12%
|
16
-5%
|
19
+18%
|
36
+87%
|
63
+73%
|
87
+39%
|
111
+28%
|
110
-1%
|
111
+0%
|
110
0%
|
101
-8%
|
138
+36%
|
146
+6%
|
132
-9%
|
91
-31%
|
55
-39%
|
40
-29%
|
59
+49%
|
123
+109%
|
153
+25%
|
182
+19%
|
209
+15%
|
241
+16%
|
299
+24%
|
366
+22%
|
411
+12%
|
409
0%
|
415
+1%
|
348
-16%
|
307
-12%
|
304
-1%
|
277
-9%
|
229
-17%
|
198
-14%
|
132
-33%
|
88
-33%
|
95
+7%
|
48
-49%
|
8
-83%
|
(21)
N/A
|
(32)
-54%
|
(46)
-42%
|
(32)
+30%
|
(18)
+44%
|
28
N/A
|
142
+414%
|
199
+40%
|
215
+8%
|
215
+0%
|
174
-19%
|
172
-1%
|
191
+11%
|
201
+5%
|
149
-26%
|
101
-32%
|
62
-39%
|
58
-6%
|
126
+118%
|
229
+82%
|
248
+8%
|
245
-1%
|
306
+25%
|
360
+18%
|
400
+11%
|
455
+14%
|
429
-6%
|
368
-14%
|
345
-6%
|
210
-39%
|
89
-57%
|
48
-46%
|
59
+22%
|
161
+174%
|
245
+52%
|
297
+21%
|
287
-3%
|
331
+15%
|
441
+33%
|
549
+24%
|
722
+32%
|
881
+22%
|
1 022
+16%
|
1 405
+37%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4)
|
(4)
|
(4)
|
(3)
|
(5)
|
(5)
|
(7)
|
(8)
|
(9)
|
(11)
|
(11)
|
(10)
|
(17)
|
(15)
|
(15)
|
(11)
|
(51)
|
(52)
|
(54)
|
(17)
|
(19)
|
(19)
|
(17)
|
(13)
|
(16)
|
(17)
|
(19)
|
(16)
|
(34)
|
(39)
|
(42)
|
(27)
|
(34)
|
(40)
|
(46)
|
(42)
|
(40)
|
(36)
|
(32)
|
(30)
|
(35)
|
(37)
|
(41)
|
(52)
|
(58)
|
(53)
|
(46)
|
(25)
|
(17)
|
(15)
|
(17)
|
(32)
|
(33)
|
(33)
|
(35)
|
(35)
|
(34)
|
(36)
|
(37)
|
(33)
|
(34)
|
(33)
|
(39)
|
(47)
|
(47)
|
(46)
|
(39)
|
(37)
|
(40)
|
(51)
|
(57)
|
(72)
|
(79)
|
(129)
|
(132)
|
(90)
|
(135)
|
(84)
|
(89)
|
(78)
|
(83)
|
(87)
|
(82)
|
(95)
|
(107)
|
(134)
|
(157)
|
(180)
|
(182)
|
(166)
|
(151)
|
(167)
|
(168)
|
(174)
|
(203)
|
(241)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(10)
|
(9)
|
(10)
|
(11)
|
(10)
|
(11)
|
(14)
|
(16)
|
(17)
|
(18)
|
(19)
|
(18)
|
(22)
|
(22)
|
(19)
|
(21)
|
(18)
|
(20)
|
(22)
|
(21)
|
(37)
|
(37)
|
(36)
|
(35)
|
(15)
|
(15)
|
(16)
|
(16)
|
(13)
|
(13)
|
(12)
|
(11)
|
(18)
|
(18)
|
(20)
|
(24)
|
(24)
|
(24)
|
(22)
|
(22)
|
(21)
|
(22)
|
(22)
|
(22)
|
(23)
|
(26)
|
(34)
|
(43)
|
(55)
|
(61)
|
(108)
|
(110)
|
(62)
|
(110)
|
(66)
|
(65)
|
(67)
|
(72)
|
(75)
|
(78)
|
(74)
|
(86)
|
(110)
|
(129)
|
(144)
|
(143)
|
(131)
|
(116)
|
(102)
|
(103)
|
(100)
|
(114)
|
(146)
|
|
| Research & Development |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(5)
|
(8)
|
(7)
|
(7)
|
(5)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(7)
|
(8)
|
(10)
|
(15)
|
(21)
|
(29)
|
(25)
|
(22)
|
(20)
|
(19)
|
(28)
|
(32)
|
(36)
|
(35)
|
(21)
|
(20)
|
(15)
|
(9)
|
(18)
|
(14)
|
(11)
|
(12)
|
(18)
|
(19)
|
(19)
|
(19)
|
(12)
|
(9)
|
(10)
|
(11)
|
(11)
|
(14)
|
(15)
|
(19)
|
(20)
|
(19)
|
(16)
|
(12)
|
(11)
|
(10)
|
(14)
|
(13)
|
(12)
|
(12)
|
(9)
|
(9)
|
(7)
|
(7)
|
(8)
|
(8)
|
(11)
|
(11)
|
(13)
|
(14)
|
(18)
|
(17)
|
(18)
|
(19)
|
(15)
|
(16)
|
(14)
|
(13)
|
(10)
|
(11)
|
(10)
|
(12)
|
(16)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(5)
|
(4)
|
(5)
|
0
|
(40)
|
(40)
|
(40)
|
0
|
(2)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(18)
|
(18)
|
(18)
|
0
|
(1)
|
0
|
1
|
5
|
4
|
3
|
8
|
16
|
17
|
20
|
15
|
5
|
(1)
|
(3)
|
(3)
|
8
|
12
|
12
|
11
|
(1)
|
(1)
|
(2)
|
(6)
|
(5)
|
(6)
|
(6)
|
(2)
|
2
|
3
|
5
|
2
|
(6)
|
(6)
|
(8)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(5)
|
(6)
|
(12)
|
(13)
|
(21)
|
(18)
|
(11)
|
(15)
|
0
|
0
|
2
|
10
|
(2)
|
(4)
|
(6)
|
(8)
|
(21)
|
(23)
|
(22)
|
(22)
|
(55)
|
(53)
|
(64)
|
(77)
|
(79)
|
|
| Operating Income |
(10)
N/A
|
(9)
+12%
|
(9)
+3%
|
(7)
+22%
|
(7)
-2%
|
(7)
+7%
|
(5)
+24%
|
(6)
-27%
|
(5)
+20%
|
(5)
+8%
|
(1)
+78%
|
3
N/A
|
(1)
N/A
|
2
N/A
|
1
-48%
|
9
+668%
|
(15)
N/A
|
11
N/A
|
33
+199%
|
94
+186%
|
91
-3%
|
91
0%
|
94
+3%
|
89
-6%
|
122
+38%
|
129
+5%
|
113
-12%
|
75
-34%
|
21
-72%
|
1
-96%
|
17
+1 903%
|
96
+471%
|
119
+25%
|
142
+19%
|
163
+15%
|
199
+22%
|
259
+30%
|
329
+27%
|
379
+15%
|
379
0%
|
380
+0%
|
311
-18%
|
266
-14%
|
252
-5%
|
219
-13%
|
176
-20%
|
151
-14%
|
107
-29%
|
71
-33%
|
80
+12%
|
31
-61%
|
(24)
N/A
|
(53)
-119%
|
(65)
-22%
|
(81)
-23%
|
(67)
+17%
|
(52)
+22%
|
(8)
+84%
|
105
N/A
|
165
+57%
|
181
+10%
|
183
+1%
|
135
-26%
|
126
-7%
|
144
+15%
|
155
+8%
|
110
-29%
|
63
-42%
|
21
-67%
|
7
-67%
|
69
+884%
|
157
+129%
|
169
+7%
|
117
-31%
|
174
+49%
|
270
+55%
|
265
-2%
|
371
+40%
|
341
-8%
|
290
-15%
|
262
-10%
|
124
-53%
|
7
-94%
|
(46)
N/A
|
(48)
-4%
|
27
N/A
|
88
+228%
|
117
+33%
|
105
-11%
|
165
+58%
|
290
+75%
|
382
+32%
|
554
+45%
|
706
+27%
|
819
+16%
|
1 164
+42%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
1
|
2
|
(8)
|
(3)
|
0
|
(2)
|
(7)
|
(6)
|
(15)
|
(10)
|
(13)
|
(0)
|
6
|
6
|
11
|
9
|
6
|
5
|
(6)
|
(3)
|
(4)
|
(7)
|
(5)
|
0
|
(12)
|
(39)
|
(94)
|
(74)
|
(23)
|
(1)
|
91
|
67
|
48
|
42
|
35
|
20
|
8
|
17
|
(6)
|
(12)
|
(17)
|
(19)
|
(14)
|
(17)
|
(15)
|
(14)
|
(14)
|
(10)
|
(14)
|
(14)
|
(7)
|
0
|
7
|
8
|
7
|
4
|
9
|
9
|
9
|
17
|
6
|
33
|
81
|
26
|
76
|
62
|
62
|
66
|
32
|
(8)
|
(65)
|
23
|
(1)
|
5
|
21
|
(19)
|
(32)
|
(24)
|
(40)
|
(70)
|
(50)
|
(41)
|
89
|
120
|
131
|
158
|
132
|
|
| Non-Reccuring Items |
4
|
4
|
(15)
|
(27)
|
(27)
|
(27)
|
(12)
|
0
|
0
|
(1)
|
(1)
|
(4)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
(13)
|
(5)
|
(8)
|
(107)
|
(107)
|
(297)
|
(294)
|
(526)
|
(512)
|
(330)
|
(331)
|
(595)
|
(595)
|
(595)
|
(624)
|
(150)
|
(150)
|
(132)
|
(97)
|
25
|
25
|
7
|
1
|
58
|
70
|
69
|
69
|
(30)
|
(39)
|
(39)
|
(43)
|
(44)
|
(65)
|
(67)
|
(84)
|
(68)
|
(14)
|
(8)
|
41
|
32
|
32
|
(72)
|
(101)
|
(259)
|
(277)
|
(228)
|
(218)
|
(96)
|
(73)
|
(22)
|
(31)
|
(1)
|
4
|
4
|
(19)
|
(29)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
24
|
0
|
0
|
0
|
3
|
3
|
3
|
2
|
7
|
18
|
18
|
21
|
12
|
3
|
3
|
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
|
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
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
24
|
20
|
20
|
1
|
0
|
0
|
0
|
(1)
|
1
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(4)
|
(1)
|
0
|
0
|
(4)
|
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(13)
|
(13)
|
(14)
|
(16)
|
(16)
|
(17)
|
(19)
|
(26)
|
(33)
|
(40)
|
(42)
|
(40)
|
(38)
|
(37)
|
(36)
|
(36)
|
(34)
|
(29)
|
|
| Pre-Tax Income |
(8)
N/A
|
(6)
+17%
|
(25)
-279%
|
(34)
-38%
|
(34)
+0%
|
(34)
+1%
|
(17)
+48%
|
(7)
+61%
|
(6)
+18%
|
(1)
+81%
|
4
N/A
|
18
+383%
|
20
+10%
|
22
+13%
|
19
-13%
|
(24)
N/A
|
(19)
+23%
|
(1)
+94%
|
23
N/A
|
87
+280%
|
109
+24%
|
115
+6%
|
121
+5%
|
112
-8%
|
134
+20%
|
137
+3%
|
119
-13%
|
50
-58%
|
13
-74%
|
(8)
N/A
|
5
N/A
|
91
+1 791%
|
120
+32%
|
130
+9%
|
125
-4%
|
106
-15%
|
186
+75%
|
307
+65%
|
379
+23%
|
471
+24%
|
435
-8%
|
354
-19%
|
300
-15%
|
174
-42%
|
133
-24%
|
(113)
N/A
|
(126)
-11%
|
(429)
-240%
|
(453)
-6%
|
(268)
+41%
|
(319)
-19%
|
(637)
-100%
|
(666)
-4%
|
(677)
-2%
|
(722)
-7%
|
(236)
+67%
|
(217)
+8%
|
(161)
+26%
|
(12)
+93%
|
176
N/A
|
198
+12%
|
188
-5%
|
137
-27%
|
182
+33%
|
209
+15%
|
225
+8%
|
180
-20%
|
33
-82%
|
(11)
N/A
|
(37)
-237%
|
47
N/A
|
183
+286%
|
117
-36%
|
114
-3%
|
140
+23%
|
252
+80%
|
307
+22%
|
384
+25%
|
361
-6%
|
245
-32%
|
303
+24%
|
35
-88%
|
(105)
N/A
|
(301)
-188%
|
(364)
-21%
|
(259)
+29%
|
(186)
+28%
|
(59)
+68%
|
(80)
-37%
|
53
N/A
|
180
+239%
|
432
+140%
|
642
+49%
|
805
+25%
|
923
+15%
|
1 238
+34%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(6)
|
(13)
|
(22)
|
(25)
|
(24)
|
(27)
|
(25)
|
(20)
|
(32)
|
(34)
|
(34)
|
(24)
|
(12)
|
(3)
|
(4)
|
(28)
|
(37)
|
(63)
|
(75)
|
(90)
|
(104)
|
(106)
|
(126)
|
(117)
|
(123)
|
(118)
|
(95)
|
(96)
|
(84)
|
(63)
|
(58)
|
(17)
|
(6)
|
(9)
|
7
|
92
|
94
|
104
|
101
|
4
|
7
|
(8)
|
(46)
|
(74)
|
(78)
|
(66)
|
(41)
|
(59)
|
(58)
|
(73)
|
(54)
|
(21)
|
(22)
|
(14)
|
(51)
|
(71)
|
(117)
|
(112)
|
(111)
|
(76)
|
(61)
|
(86)
|
(108)
|
(146)
|
(120)
|
(97)
|
(49)
|
(39)
|
(36)
|
(15)
|
(39)
|
(46)
|
(72)
|
(179)
|
(226)
|
(319)
|
(329)
|
(281)
|
(288)
|
(258)
|
|
| Income from Continuing Operations |
(8)
|
(6)
|
(24)
|
(34)
|
(34)
|
(34)
|
(18)
|
(7)
|
(6)
|
(1)
|
4
|
15
|
16
|
18
|
15
|
(28)
|
(25)
|
(14)
|
1
|
62
|
84
|
88
|
97
|
92
|
102
|
104
|
86
|
25
|
1
|
(10)
|
1
|
63
|
83
|
67
|
50
|
16
|
82
|
201
|
253
|
354
|
312
|
235
|
205
|
78
|
48
|
(176)
|
(184)
|
(446)
|
(459)
|
(278)
|
(312)
|
(545)
|
(571)
|
(573)
|
(620)
|
(232)
|
(210)
|
(168)
|
(57)
|
102
|
120
|
122
|
96
|
123
|
152
|
152
|
125
|
12
|
(33)
|
(51)
|
(4)
|
111
|
0
|
1
|
29
|
176
|
246
|
298
|
253
|
99
|
183
|
(62)
|
(153)
|
(340)
|
(400)
|
(274)
|
(226)
|
(105)
|
(152)
|
(126)
|
(46)
|
113
|
313
|
524
|
636
|
980
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
5
|
4
|
4
|
3
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
2
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Net Income (Common) |
(8)
N/A
|
(6)
+20%
|
(24)
-290%
|
(34)
-40%
|
(34)
+0%
|
(34)
+0%
|
(22)
+36%
|
(10)
+52%
|
(11)
-9%
|
(16)
-42%
|
(7)
+53%
|
4
N/A
|
7
+73%
|
18
+161%
|
14
-18%
|
(29)
N/A
|
(27)
+5%
|
(17)
+37%
|
(1)
+94%
|
58
N/A
|
81
+40%
|
85
+4%
|
92
+9%
|
89
-4%
|
99
+11%
|
101
+3%
|
84
-17%
|
25
-71%
|
1
-96%
|
(10)
N/A
|
1
N/A
|
62
+6 969%
|
82
+32%
|
65
-20%
|
48
-27%
|
14
-71%
|
80
+481%
|
198
+149%
|
251
+26%
|
352
+41%
|
310
-12%
|
235
-24%
|
205
-13%
|
78
-62%
|
48
-38%
|
(175)
N/A
|
(183)
-5%
|
(446)
-143%
|
(459)
-3%
|
(278)
+39%
|
(312)
-12%
|
(546)
-75%
|
(572)
-5%
|
(574)
0%
|
(620)
-8%
|
(227)
+63%
|
(206)
+9%
|
(164)
+20%
|
(55)
+67%
|
100
N/A
|
118
+18%
|
119
+1%
|
94
-21%
|
121
+29%
|
149
+23%
|
150
+0%
|
123
-18%
|
10
-92%
|
(34)
N/A
|
(52)
-52%
|
(5)
+90%
|
111
N/A
|
1
-99%
|
2
+258%
|
30
+1 196%
|
178
+485%
|
247
+39%
|
298
+21%
|
252
-15%
|
97
-61%
|
182
+87%
|
(63)
N/A
|
(155)
-145%
|
(342)
-121%
|
(402)
-18%
|
(275)
+32%
|
(225)
+18%
|
(104)
+54%
|
(151)
-46%
|
(126)
+16%
|
(48)
+62%
|
112
N/A
|
311
+179%
|
522
+68%
|
634
+21%
|
978
+54%
|
|
| EPS (Diluted) |
-0.21
N/A
|
-0.16
+24%
|
-0.58
-262%
|
-0.81
-40%
|
-0.67
+17%
|
-0.65
+3%
|
-0.41
+37%
|
-0.2
+51%
|
-0.22
-10%
|
-0.24
-9%
|
-0.1
+58%
|
0.06
N/A
|
0.09
+50%
|
0.25
+178%
|
0.2
-20%
|
-0.43
N/A
|
-0.38
+12%
|
-0.22
+42%
|
-0.01
+95%
|
0.76
N/A
|
1.02
+34%
|
1.08
+6%
|
1.18
+9%
|
1.12
-5%
|
1.22
+9%
|
1.25
+2%
|
1.05
-16%
|
0.3
-71%
|
0.01
-97%
|
-0.13
N/A
|
0.01
N/A
|
0.71
+7 000%
|
0.76
+7%
|
0.6
-21%
|
0.43
-28%
|
0.13
-70%
|
0.74
+469%
|
1.83
+147%
|
2.31
+26%
|
3.31
+43%
|
2.95
-11%
|
1.5
-49%
|
1.34
-11%
|
0.54
-60%
|
0.31
-43%
|
-1.15
N/A
|
-1.19
-3%
|
-2.94
-147%
|
-3.03
-3%
|
-1.84
+39%
|
-2.06
-12%
|
-3.6
-75%
|
-3.78
-5%
|
-3.79
0%
|
-4.1
-8%
|
-1.49
+64%
|
-1.36
+9%
|
-1.09
+20%
|
-0.37
+66%
|
0.66
N/A
|
0.77
+17%
|
0.78
+1%
|
0.61
-22%
|
0.79
+30%
|
0.97
+23%
|
0.98
+1%
|
0.81
-17%
|
0.07
-91%
|
-0.19
N/A
|
-0.24
-26%
|
-0.02
+92%
|
0.55
N/A
|
0.01
-98%
|
0.02
+100%
|
0.14
+600%
|
0.85
+507%
|
1.17
+38%
|
1.41
+21%
|
1.2
-15%
|
0.46
-62%
|
0.87
+89%
|
-0.3
N/A
|
-0.74
-147%
|
-1.62
-119%
|
-1.91
-18%
|
-0.75
+61%
|
-0.61
+19%
|
-0.32
+48%
|
-0.41
-28%
|
-0.34
+17%
|
-0.12
+65%
|
0.31
N/A
|
0.87
+181%
|
1.45
+67%
|
1.67
+15%
|
2.56
+53%
|
|