Reach Subsea ASA
F:4RS
Income Statement
Earnings Waterfall
Reach Subsea ASA
Income Statement
Reach Subsea ASA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
15
|
15
|
17
|
15
|
14
|
12
|
9
|
9
|
10
|
11
|
12
|
16
|
25
|
18
|
20
|
22
|
32
|
45
|
59
|
69
|
76
|
70
|
64
|
62
|
62
|
55
|
51
|
44
|
37
|
37
|
40
|
43
|
45
|
46
|
24
|
11
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
7
|
5
|
14
|
22
|
22
|
32
|
29
|
30
|
31
|
43
|
38
|
33
|
28
|
11
|
10
|
11
|
9
|
7
|
6
|
5
|
4
|
8
|
12
|
14
|
17
|
15
|
14
|
34
|
56
|
78
|
99
|
106
|
114
|
122
|
127
|
123
|
119
|
|
| Revenue |
532
N/A
|
513
-3%
|
518
+1%
|
526
+2%
|
548
+4%
|
547
0%
|
581
+6%
|
627
+8%
|
684
+9%
|
813
+19%
|
882
+8%
|
905
+3%
|
960
+6%
|
2 426
+153%
|
2 443
+1%
|
2 452
+0%
|
1 013
-59%
|
1 115
+10%
|
1 193
+7%
|
1 272
+7%
|
1 317
+4%
|
1 279
-3%
|
1 318
+3%
|
1 356
+3%
|
1 425
+5%
|
1 468
+3%
|
1 384
-6%
|
1 335
-4%
|
1 215
-9%
|
1 130
-7%
|
2 414
+114%
|
2 326
-4%
|
897
-61%
|
1 981
+121%
|
(315)
N/A
|
(478)
-52%
|
390
N/A
|
(725)
N/A
|
26
N/A
|
28
+8%
|
4
-87%
|
21
+481%
|
2
-90%
|
35
+1 656%
|
62
+78%
|
109
+75%
|
185
+69%
|
251
+36%
|
311
+24%
|
350
+12%
|
492
+41%
|
583
+18%
|
634
+9%
|
634
0%
|
504
-21%
|
397
-21%
|
327
-18%
|
280
-15%
|
269
-4%
|
314
+17%
|
360
+15%
|
436
+21%
|
548
+26%
|
596
+9%
|
675
+13%
|
628
-7%
|
618
-2%
|
592
-4%
|
509
-14%
|
520
+2%
|
556
+7%
|
605
+9%
|
628
+4%
|
651
+4%
|
604
-7%
|
626
+4%
|
687
+10%
|
714
+4%
|
885
+24%
|
1 027
+16%
|
1 163
+13%
|
1 268
+9%
|
1 563
+23%
|
1 849
+18%
|
1 996
+8%
|
2 337
+17%
|
2 324
-1%
|
2 507
+8%
|
2 718
+8%
|
2 841
+5%
|
2 902
+2%
|
2 756
-5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
(126)
|
(262)
|
(388)
|
0
|
(631)
|
(672)
|
(702)
|
(724)
|
(1 748)
|
(1 770)
|
(1 770)
|
(812)
|
(846)
|
(887)
|
(970)
|
(836)
|
(1 051)
|
(1 083)
|
(1 112)
|
(1 190)
|
(1 224)
|
(1 221)
|
(1 193)
|
(1 087)
|
(1 044)
|
(2 445)
|
(2 363)
|
(873)
|
(2 049)
|
189
|
346
|
(379)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(273)
|
0
|
0
|
0
|
(504)
|
0
|
0
|
0
|
(757)
|
(188)
|
(317)
|
(438)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
30
N/A
|
57
+90%
|
82
+44%
|
0
N/A
|
182
N/A
|
209
+15%
|
202
-3%
|
236
+17%
|
678
+187%
|
673
-1%
|
682
+1%
|
202
-70%
|
269
+33%
|
306
+14%
|
303
-1%
|
482
+59%
|
228
-53%
|
235
+3%
|
244
+4%
|
235
-4%
|
244
+4%
|
164
-33%
|
142
-13%
|
128
-10%
|
87
-32%
|
(31)
N/A
|
(37)
-19%
|
23
N/A
|
(68)
N/A
|
(126)
-86%
|
(131)
-4%
|
11
N/A
|
0
N/A
|
0
N/A
|
28
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
54
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
573
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
263
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
890
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 492
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 961
N/A
|
511
-74%
|
1 066
+109%
|
1 633
+53%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(590)
|
(573)
|
(566)
|
(571)
|
(532)
|
(409)
|
(299)
|
(207)
|
(656)
|
(64)
|
(106)
|
(113)
|
(123)
|
(333)
|
(340)
|
(350)
|
(168)
|
(184)
|
(205)
|
(222)
|
(420)
|
(224)
|
(222)
|
(221)
|
(241)
|
(265)
|
(280)
|
(283)
|
(270)
|
(252)
|
(555)
|
(550)
|
(235)
|
(522)
|
(4)
|
46
|
(153)
|
723
|
(59)
|
(59)
|
(9)
|
(69)
|
(8)
|
(37)
|
(75)
|
(122)
|
(185)
|
(245)
|
(290)
|
(341)
|
(479)
|
(574)
|
(562)
|
(626)
|
(502)
|
(397)
|
(278)
|
(278)
|
(276)
|
(311)
|
(359)
|
(444)
|
(538)
|
(581)
|
(646)
|
(601)
|
(598)
|
(580)
|
(525)
|
(539)
|
(555)
|
(587)
|
(569)
|
(571)
|
(535)
|
(558)
|
(608)
|
(685)
|
(824)
|
(930)
|
(785)
|
(1 133)
|
(1 330)
|
(1 562)
|
(1 160)
|
(1 968)
|
(1 982)
|
(2 144)
|
(1 597)
|
(2 250)
|
(2 212)
|
(2 028)
|
|
| Selling, General & Administrative |
(100)
|
(100)
|
(98)
|
(98)
|
(99)
|
0
|
0
|
0
|
(104)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(246)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(224)
|
0
|
0
|
0
|
(539)
|
0
|
0
|
0
|
(253)
|
0
|
0
|
0
|
(127)
|
(23)
|
(48)
|
(74)
|
(157)
|
(92)
|
(91)
|
(91)
|
(153)
|
(95)
|
(100)
|
(105)
|
(191)
|
(114)
|
(111)
|
(112)
|
(209)
|
(136)
|
(167)
|
(213)
|
(358)
|
(275)
|
(291)
|
(317)
|
(506)
|
(388)
|
(411)
|
(431)
|
(766)
|
(543)
|
(583)
|
(598)
|
|
| Depreciation & Amortization |
(71)
|
(70)
|
(69)
|
(69)
|
(27)
|
(28)
|
(29)
|
(30)
|
(29)
|
(33)
|
(37)
|
(44)
|
(52)
|
(143)
|
(144)
|
(149)
|
(69)
|
(92)
|
(116)
|
(136)
|
(151)
|
(146)
|
(141)
|
(138)
|
(153)
|
(175)
|
(194)
|
(203)
|
(198)
|
(183)
|
(411)
|
(405)
|
(166)
|
(384)
|
57
|
96
|
(108)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(4)
|
(7)
|
(10)
|
(12)
|
(14)
|
(15)
|
(18)
|
(21)
|
(23)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(26)
|
(45)
|
(75)
|
(129)
|
(246)
|
(196)
|
(217)
|
(209)
|
(188)
|
(203)
|
(202)
|
(213)
|
(208)
|
(204)
|
(223)
|
(225)
|
(240)
|
(279)
|
(301)
|
(329)
|
(354)
|
(342)
|
(453)
|
(576)
|
(623)
|
(735)
|
(706)
|
(718)
|
(806)
|
(853)
|
(904)
|
(925)
|
|
| Other Operating Expenses |
(420)
|
(402)
|
(399)
|
(405)
|
(406)
|
(381)
|
(270)
|
(177)
|
(523)
|
(31)
|
(69)
|
(69)
|
(27)
|
(190)
|
(196)
|
(201)
|
(45)
|
(92)
|
(88)
|
(86)
|
(23)
|
(78)
|
(81)
|
(83)
|
(88)
|
(90)
|
(86)
|
(80)
|
(72)
|
(70)
|
(144)
|
(145)
|
(69)
|
(138)
|
(61)
|
(50)
|
(45)
|
723
|
(59)
|
(59)
|
(4)
|
(69)
|
(8)
|
(35)
|
0
|
(116)
|
(175)
|
(233)
|
(52)
|
(327)
|
(461)
|
(554)
|
(0)
|
(601)
|
(477)
|
(372)
|
0
|
(254)
|
(251)
|
(286)
|
(207)
|
(375)
|
(415)
|
(379)
|
(243)
|
(313)
|
(290)
|
(280)
|
(184)
|
(241)
|
(253)
|
(270)
|
(170)
|
(252)
|
(201)
|
(221)
|
(159)
|
(270)
|
(355)
|
(389)
|
(73)
|
(516)
|
(587)
|
(670)
|
(32)
|
(845)
|
(866)
|
(994)
|
(26)
|
(853)
|
(726)
|
(505)
|
|
| Operating Income |
(59)
N/A
|
(59)
-2%
|
(48)
+20%
|
(45)
+5%
|
16
N/A
|
12
-23%
|
20
+62%
|
31
+57%
|
29
-8%
|
118
+312%
|
103
-13%
|
89
-13%
|
114
+28%
|
345
+204%
|
333
-3%
|
332
0%
|
34
-90%
|
85
+154%
|
102
+19%
|
81
-20%
|
62
-24%
|
3
-94%
|
13
+275%
|
23
+75%
|
(6)
N/A
|
(21)
-245%
|
(116)
-459%
|
(140)
-21%
|
(142)
-1%
|
(166)
-17%
|
(586)
-254%
|
(587)
0%
|
(212)
+64%
|
(590)
-178%
|
(130)
+78%
|
(85)
+35%
|
(142)
-67%
|
(2)
+99%
|
(33)
-2 013%
|
(31)
+7%
|
(6)
+82%
|
(48)
-761%
|
(6)
+88%
|
(2)
+69%
|
(20)
-1 041%
|
(13)
+34%
|
(0)
+100%
|
6
N/A
|
21
+259%
|
9
-60%
|
13
+55%
|
9
-33%
|
11
+29%
|
8
-32%
|
2
-75%
|
1
-74%
|
(14)
N/A
|
2
N/A
|
(7)
N/A
|
3
N/A
|
1
-66%
|
(7)
N/A
|
10
N/A
|
15
+51%
|
29
+91%
|
27
-6%
|
20
-26%
|
11
-43%
|
(16)
N/A
|
(19)
-19%
|
1
N/A
|
18
+1 292%
|
59
+236%
|
80
+36%
|
69
-14%
|
68
-1%
|
79
+16%
|
29
-63%
|
61
+110%
|
96
+57%
|
105
+9%
|
135
+28%
|
233
+73%
|
287
+23%
|
332
+16%
|
369
+11%
|
342
-7%
|
363
+6%
|
364
+0%
|
403
+11%
|
373
-7%
|
290
-22%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
98
|
71
|
7
|
12
|
(6)
|
7
|
2
|
(1)
|
(5)
|
6
|
24
|
26
|
8
|
(87)
|
(115)
|
(119)
|
(44)
|
(50)
|
(54)
|
(80)
|
(85)
|
(93)
|
(89)
|
(59)
|
(39)
|
(7)
|
(9)
|
(23)
|
(30)
|
(30)
|
(18)
|
(27)
|
(32)
|
(50)
|
(91)
|
(58)
|
(30)
|
(26)
|
(89)
|
(100)
|
0
|
(89)
|
19
|
19
|
(2)
|
1
|
(0)
|
(2)
|
2
|
3
|
(1)
|
(2)
|
(9)
|
(12)
|
(10)
|
(17)
|
(8)
|
(23)
|
(29)
|
(29)
|
(32)
|
(30)
|
(31)
|
(30)
|
(40)
|
(37)
|
(31)
|
(26)
|
(19)
|
(14)
|
(14)
|
(11)
|
(7)
|
(2)
|
(1)
|
(2)
|
(6)
|
(12)
|
(13)
|
(17)
|
(7)
|
(0)
|
(14)
|
(39)
|
(54)
|
(69)
|
(81)
|
(74)
|
(74)
|
(114)
|
(107)
|
(118)
|
|
| Non-Reccuring Items |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
0
|
36
|
36
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
(33)
|
(31)
|
(31)
|
(77)
|
(46)
|
(43)
|
(43)
|
3
|
(74)
|
(67)
|
(67)
|
(67)
|
(75)
|
(74)
|
(74)
|
(74)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
(0)
|
1
|
(0)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(0)
|
(17)
|
(12)
|
(3)
|
(1)
|
8
|
6
|
(2)
|
(0)
|
(0)
|
10
|
22
|
(0)
|
14
|
(17)
|
(21)
|
12
|
(25)
|
14
|
9
|
(59)
|
17
|
17
|
20
|
|
| Pre-Tax Income |
43
N/A
|
12
-72%
|
(41)
N/A
|
(34)
+18%
|
10
N/A
|
20
+102%
|
22
+9%
|
30
+40%
|
59
+96%
|
124
+110%
|
162
+31%
|
150
-7%
|
121
-19%
|
258
+113%
|
218
-15%
|
213
-2%
|
(7)
N/A
|
39
N/A
|
51
+29%
|
5
-90%
|
(57)
N/A
|
(121)
-114%
|
(107)
+11%
|
(113)
-5%
|
(92)
+19%
|
(71)
+23%
|
(168)
-138%
|
(160)
+5%
|
(246)
-53%
|
(262)
-7%
|
(671)
-156%
|
(681)
-1%
|
(319)
+53%
|
(714)
-124%
|
(295)
+59%
|
(217)
+27%
|
(172)
+21%
|
(28)
+84%
|
(122)
-336%
|
(131)
-7%
|
(6)
+96%
|
(137)
-2 394%
|
14
N/A
|
17
+26%
|
(19)
N/A
|
(12)
+34%
|
(0)
+99%
|
4
N/A
|
25
+466%
|
12
-52%
|
12
+4%
|
7
-41%
|
1
-81%
|
(4)
N/A
|
(8)
-103%
|
(17)
-104%
|
(23)
-38%
|
(21)
+8%
|
(35)
-66%
|
(26)
+26%
|
(31)
-17%
|
(37)
-19%
|
(21)
+43%
|
(16)
+25%
|
(12)
+27%
|
(11)
+7%
|
(13)
-19%
|
(17)
-30%
|
(36)
-114%
|
(50)
-39%
|
(25)
+50%
|
4
N/A
|
43
+949%
|
86
+100%
|
75
-14%
|
65
-13%
|
73
+13%
|
17
-76%
|
58
+232%
|
102
+76%
|
98
-4%
|
148
+51%
|
202
+37%
|
227
+12%
|
290
+27%
|
275
-5%
|
275
+0%
|
298
+8%
|
230
-23%
|
306
+33%
|
283
-7%
|
192
-32%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4)
|
(3)
|
(3)
|
(2)
|
15
|
14
|
14
|
14
|
41
|
22
|
8
|
11
|
(9)
|
122
|
141
|
139
|
(4)
|
(13)
|
(29)
|
(33)
|
(91)
|
(76)
|
(64)
|
(62)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
20
|
21
|
30
|
17
|
(19)
|
(26)
|
(36)
|
(48)
|
(46)
|
(64)
|
(49)
|
(48)
|
(57)
|
(25)
|
(51)
|
(43)
|
(4)
|
|
| Income from Continuing Operations |
39
|
9
|
(44)
|
(36)
|
25
|
34
|
36
|
44
|
101
|
147
|
170
|
162
|
112
|
379
|
359
|
352
|
(11)
|
27
|
22
|
(28)
|
(148)
|
(197)
|
(171)
|
(175)
|
(93)
|
(73)
|
(170)
|
(162)
|
(247)
|
(263)
|
(672)
|
(682)
|
(320)
|
(714)
|
(295)
|
(217)
|
(172)
|
(28)
|
(123)
|
(131)
|
(6)
|
(137)
|
14
|
17
|
(16)
|
(9)
|
3
|
7
|
25
|
12
|
12
|
7
|
1
|
(4)
|
(8)
|
(17)
|
(23)
|
(21)
|
(35)
|
(26)
|
(31)
|
(37)
|
(21)
|
(16)
|
(12)
|
(11)
|
(13)
|
(17)
|
(36)
|
(50)
|
(25)
|
4
|
43
|
86
|
75
|
85
|
94
|
47
|
75
|
83
|
72
|
112
|
155
|
181
|
226
|
226
|
227
|
241
|
205
|
255
|
240
|
187
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
8
|
9
|
9
|
3
|
3
|
4
|
6
|
11
|
10
|
9
|
7
|
2
|
0
|
0
|
(0)
|
(1)
|
(0)
|
1
|
1
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
39
N/A
|
9
-77%
|
(44)
N/A
|
(36)
+19%
|
25
N/A
|
34
+36%
|
36
+6%
|
44
+22%
|
101
+129%
|
146
+45%
|
169
+16%
|
160
-5%
|
112
-30%
|
387
+245%
|
367
-5%
|
361
-2%
|
(8)
N/A
|
30
N/A
|
26
-15%
|
(22)
N/A
|
(137)
-514%
|
(187)
-36%
|
(162)
+13%
|
(168)
-3%
|
(92)
+45%
|
(72)
+21%
|
(170)
-134%
|
(163)
+4%
|
(248)
-52%
|
(264)
-7%
|
(677)
-156%
|
(687)
-1%
|
(320)
+53%
|
(697)
-118%
|
(556)
+20%
|
(535)
+4%
|
(151)
+72%
|
(282)
-86%
|
(1 323)
-370%
|
(1 275)
+4%
|
(6)
+100%
|
(1 155)
-20 907%
|
224
N/A
|
228
+2%
|
(16)
N/A
|
(9)
+41%
|
3
N/A
|
7
+158%
|
25
+236%
|
12
-52%
|
12
+4%
|
7
-41%
|
1
-81%
|
(4)
N/A
|
(8)
-103%
|
(17)
-104%
|
(23)
-38%
|
(21)
+8%
|
(35)
-66%
|
(26)
+26%
|
(31)
-17%
|
(37)
-19%
|
(21)
+43%
|
(16)
+25%
|
(12)
+23%
|
(11)
+7%
|
(13)
-18%
|
(17)
-29%
|
(36)
-107%
|
(50)
-39%
|
(25)
+50%
|
4
N/A
|
43
+949%
|
86
+100%
|
75
-14%
|
85
+14%
|
94
+11%
|
47
-50%
|
75
+59%
|
83
+11%
|
72
-13%
|
112
+55%
|
155
+39%
|
181
+17%
|
226
+25%
|
226
+0%
|
227
+0%
|
241
+6%
|
205
-15%
|
255
+24%
|
240
-6%
|
187
-22%
|
|
| EPS (Diluted) |
98.49
N/A
|
31.28
-68%
|
-149.82
N/A
|
-68.7
+54%
|
50
N/A
|
64.75
+30%
|
61.65
-5%
|
73.29
+19%
|
167.5
+129%
|
251.62
+50%
|
296.21
+18%
|
281.28
-5%
|
160.28
-43%
|
583.55
+264%
|
557.36
-4%
|
691.18
+24%
|
-11.71
N/A
|
29.32
N/A
|
24.98
-15%
|
-21.75
N/A
|
-124.54
-473%
|
-159.19
-28%
|
-138.32
+13%
|
-143.15
-3%
|
-76.41
+47%
|
-61.8
+19%
|
-144.73
-134%
|
-138.68
+4%
|
-206.25
-49%
|
-271.83
-32%
|
-351.32
-29%
|
-154.66
+56%
|
-199.81
-29%
|
-156.89
+21%
|
-123.81
+21%
|
-120.35
+3%
|
-34.31
+71%
|
-63.37
-85%
|
-294.51
-365%
|
-287.04
+3%
|
-2.49
+99%
|
-26.08
-947%
|
2.04
N/A
|
2.98
+46%
|
-0.25
N/A
|
-0.12
+52%
|
0.03
N/A
|
0.09
+200%
|
0.32
+256%
|
0.15
-53%
|
0.16
+7%
|
0.09
-44%
|
0.02
-78%
|
-0.05
N/A
|
-0.11
-120%
|
-0.22
-100%
|
-0.27
-23%
|
-0.18
+33%
|
-0.26
-44%
|
-0.23
+12%
|
-0.22
+4%
|
-0.26
-18%
|
-0.3
-15%
|
-0.31
-3%
|
-0.08
+74%
|
-0.08
N/A
|
-0.09
-12%
|
-0.12
-33%
|
-0.25
-108%
|
-0.34
-36%
|
-0.17
+50%
|
0.02
N/A
|
0.3
+1 400%
|
0.59
+97%
|
0.51
-14%
|
0.58
+14%
|
0.65
+12%
|
0.3
-54%
|
0.3
N/A
|
0.36
+20%
|
0.34
-6%
|
0.28
-18%
|
0.6
+114%
|
0.6
N/A
|
0.88
+47%
|
1.06
+20%
|
0.79
-25%
|
0.78
-1%
|
0.68
-13%
|
0.8
+18%
|
0.72
-10%
|
0.58
-19%
|
|