| 477,179 | 383,205 | 223,775 | 175,992 | 690,016 |
| 3,065 | 125 | 274 | 932 | 950 |
| 480,244 | 383,330 | 224,049 | 176,924 | 690,966 |
| 25.28% | 71.09% | 26.64% | -74.39% | 31.76% |
| 467,173 | 369,852 | 214,786 | 169,604 | 662,485 |
| 13,071 | 13,478 | 9,263 | 7,320 | 28,481 |
| 13,893 | 14,358 | 6,641 | 8,012 | 14,405 |
| - | 100 | 116 | 27 | 233 |
| 13,893 | 14,458 | 6,757 | 8,039 | 14,638 |
| -822 | -980 | 2,506 | -719 | 13,843 |
| -178 | -35 | -6 | -3 | -2 |
Interest & Investment Income | 318 | 1,448 | 6 | - | 1 |
Earnings From Equity Investments | -18 | - | - | - | - |
Currency Exchange Gain (Loss) | - | -42 | -8 | 12 | -8 |
Other Non Operating Income (Expenses) | 424 | -13,717 | -42 | -101 | 84 |
EBT Excluding Unusual Items | -276 | -13,326 | 2,456 | -811 | 13,918 |
Merger & Restructuring Charges | -599 | - | - | - | - |
Gain (Loss) on Sale of Assets | - | -33 | 384 | -26 | - |
| - | - | - | -9 | - |
| -875 | -13,359 | 2,840 | -846 | 13,918 |
| 958 | 991 | 873 | -287 | 4,123 |
| -1,833 | -14,350 | 1,967 | -559 | 9,795 |
| -1,833 | -14,350 | 1,967 | -559 | 9,795 |
| - | - | - | - | -4.39% |
Shares Outstanding (Basic) | 163 | 125 | 123 | 123 | 2 |
Shares Outstanding (Diluted) | 163 | 125 | 123 | 123 | 2 |
| 30.59% | 1.81% | - | 6209.19% | 0.31% |
| -11.25 | -114.98 | 16.05 | -4.56 | 5337.87 |
| -11.25 | -114.98 | 16.05 | -4.56 | 5040.50 |
| - | - | - | - | -4.71% |
| -696 | -2,091 | 3,594 | -3,912 | 7,289 |
| -4.27 | -16.75 | 29.32 | -31.91 | 3751.41 |
| 2.72% | 3.52% | 4.13% | 4.14% | 4.12% |
| -0.17% | -0.26% | 1.12% | -0.41% | 2.00% |
| -0.38% | -3.74% | 0.88% | -0.32% | 1.42% |
| -0.14% | -0.55% | 1.60% | -2.21% | 1.05% |
| -48 | -896 | 2,600 | -236 | 14,291 |
| -0.01% | -0.23% | 1.16% | -0.13% | 2.07% |
| 774 | 84 | 94 | 483 | 448 |
| -822 | -980 | 2,506 | -719 | 13,843 |
| -0.17% | -0.26% | 1.12% | -0.41% | 2.00% |
| - | - | 30.74% | - | 29.62% |
| 480,244 | 383,330 | 224,049 | 176,924 | 690,966 |
| - | 1,874 | 661 | 1,294 | 5,606 |