Clearone Inc
NASDAQ:CLRO
Income Statement
Earnings Waterfall
Clearone Inc
Income Statement
Clearone Inc
| Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
29
N/A
|
31
+7%
|
33
+7%
|
35
+7%
|
38
+7%
|
34
-9%
|
36
+6%
|
39
+8%
|
43
+10%
|
26
-39%
|
56
+115%
|
7
-88%
|
15
+129%
|
23
+46%
|
29
+29%
|
34
+16%
|
34
+1%
|
35
+3%
|
35
-2%
|
36
+4%
|
37
+3%
|
38
+3%
|
40
+4%
|
40
+0%
|
41
+2%
|
40
0%
|
39
-4%
|
40
+4%
|
40
-2%
|
38
-4%
|
36
-6%
|
33
-7%
|
32
-2%
|
33
+2%
|
35
+6%
|
38
+8%
|
41
+9%
|
44
+6%
|
46
+4%
|
47
+3%
|
46
-1%
|
46
-1%
|
45
-1%
|
45
+0%
|
46
+2%
|
48
+2%
|
48
+0%
|
48
+2%
|
50
+2%
|
51
+3%
|
53
+5%
|
57
+6%
|
58
+2%
|
59
+2%
|
59
0%
|
59
+0%
|
58
-2%
|
57
-1%
|
55
-4%
|
52
-5%
|
49
-7%
|
47
-3%
|
46
-4%
|
43
-5%
|
42
-3%
|
37
-10%
|
34
-9%
|
30
-11%
|
28
-7%
|
27
-4%
|
27
-2%
|
26
-3%
|
25
-3%
|
24
-2%
|
24
0%
|
27
+10%
|
29
+8%
|
30
+5%
|
32
+5%
|
30
-4%
|
29
-5%
|
29
+2%
|
29
-1%
|
28
-3%
|
25
-11%
|
22
-13%
|
20
-9%
|
19
-7%
|
19
+1%
|
18
-3%
|
15
-18%
|
13
-16%
|
11
-10%
|
10
-11%
|
10
-4%
|
7
-26%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(10)
|
(11)
|
(12)
|
(11)
|
(26)
|
(4)
|
(8)
|
(11)
|
(13)
|
(15)
|
(16)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(17)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(14)
|
(15)
|
(15)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(22)
|
(23)
|
(23)
|
(23)
|
(22)
|
(21)
|
(21)
|
(21)
|
(20)
|
(19)
|
(19)
|
(20)
|
(20)
|
(18)
|
(18)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(13)
|
(13)
|
(15)
|
(17)
|
(18)
|
(18)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(16)
|
(14)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(9)
|
(9)
|
(8)
|
(8)
|
(6)
|
|
| Gross Profit |
18
N/A
|
19
+7%
|
20
+6%
|
21
+6%
|
22
+4%
|
19
-13%
|
26
+34%
|
28
+7%
|
31
+10%
|
15
-50%
|
30
+99%
|
3
-90%
|
8
+161%
|
12
+51%
|
16
+41%
|
19
+13%
|
18
-1%
|
19
+1%
|
18
-4%
|
18
+4%
|
19
+3%
|
20
+6%
|
22
+10%
|
22
+0%
|
23
+5%
|
24
+2%
|
23
-5%
|
25
+9%
|
24
-2%
|
22
-7%
|
20
-8%
|
18
-13%
|
18
-1%
|
19
+7%
|
20
+9%
|
23
+11%
|
25
+8%
|
26
+4%
|
27
+6%
|
28
+3%
|
28
-2%
|
27
-1%
|
27
0%
|
27
-1%
|
27
+1%
|
28
+3%
|
28
-1%
|
29
+3%
|
30
+4%
|
31
+2%
|
32
+4%
|
34
+7%
|
35
+4%
|
36
+2%
|
37
+3%
|
38
+1%
|
37
-2%
|
37
+0%
|
35
-4%
|
33
-7%
|
29
-10%
|
28
-6%
|
26
-6%
|
25
-4%
|
24
-4%
|
21
-11%
|
19
-13%
|
15
-19%
|
13
-11%
|
12
-10%
|
12
-3%
|
11
-4%
|
11
0%
|
11
+1%
|
11
-3%
|
12
+9%
|
13
+5%
|
13
+1%
|
14
+6%
|
13
-5%
|
12
-7%
|
12
-2%
|
11
-5%
|
11
-3%
|
9
-13%
|
8
-16%
|
7
-12%
|
6
-14%
|
6
+5%
|
6
-2%
|
4
-30%
|
3
-23%
|
3
-21%
|
2
-39%
|
1
-13%
|
1
-46%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(15)
|
(22)
|
(24)
|
(25)
|
(15)
|
(23)
|
(5)
|
(10)
|
(15)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(20)
|
(19)
|
(18)
|
(20)
|
(20)
|
(20)
|
(21)
|
(20)
|
(21)
|
(20)
|
(19)
|
(17)
|
(18)
|
(18)
|
(19)
|
(20)
|
(23)
|
(23)
|
(23)
|
(23)
|
(21)
|
(21)
|
(22)
|
(22)
|
(23)
|
(24)
|
(23)
|
(23)
|
(23)
|
(23)
|
(25)
|
(27)
|
(27)
|
(27)
|
(27)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(27)
|
(27)
|
(28)
|
(28)
|
(40)
|
(39)
|
(25)
|
(24)
|
(22)
|
(21)
|
(20)
|
(20)
|
(19)
|
(19)
|
(19)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(20)
|
(19)
|
(18)
|
(17)
|
(16)
|
(14)
|
(14)
|
(13)
|
(9)
|
(9)
|
(8)
|
(12)
|
(12)
|
(13)
|
(11)
|
|
| Selling, General & Administrative |
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(14)
|
(15)
|
(16)
|
(11)
|
(18)
|
(4)
|
(7)
|
(11)
|
(15)
|
(15)
|
(14)
|
(14)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(13)
|
(13)
|
(13)
|
(14)
|
(12)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(15)
|
(16)
|
(16)
|
(16)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(15)
|
(16)
|
(15)
|
(16)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(17)
|
(17)
|
(17)
|
(18)
|
(19)
|
(19)
|
(18)
|
(18)
|
(17)
|
(16)
|
(16)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(13)
|
(12)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(8)
|
|
| Research & Development |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(4)
|
(4)
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(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
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
|
| Operating Income |
7
N/A
|
7
+7%
|
8
+5%
|
8
+2%
|
8
+2%
|
4
-49%
|
4
-9%
|
4
+13%
|
5
+25%
|
0
-98%
|
8
+6 358%
|
(2)
N/A
|
(2)
-15%
|
(3)
-48%
|
(4)
-22%
|
(2)
+40%
|
(2)
-7%
|
(2)
-10%
|
(4)
-45%
|
(2)
+34%
|
(1)
+56%
|
1
N/A
|
4
+465%
|
2
-38%
|
3
+43%
|
4
+20%
|
1
-71%
|
5
+301%
|
3
-25%
|
3
-24%
|
2
-35%
|
0
-81%
|
(1)
N/A
|
0
N/A
|
1
+292%
|
2
+152%
|
2
-24%
|
3
+42%
|
4
+53%
|
5
+23%
|
7
+43%
|
6
-10%
|
5
-11%
|
5
-4%
|
4
-24%
|
5
+14%
|
5
+7%
|
5
+11%
|
7
+28%
|
7
+5%
|
7
-6%
|
7
+5%
|
9
+20%
|
9
+7%
|
10
+14%
|
11
+7%
|
10
-8%
|
10
+1%
|
9
-9%
|
7
-22%
|
4
-51%
|
1
-70%
|
(1)
N/A
|
(3)
-107%
|
(3)
-23%
|
(18)
-419%
|
(20)
-10%
|
(10)
+52%
|
(10)
-8%
|
(10)
+1%
|
(9)
+8%
|
(9)
+2%
|
(9)
+7%
|
(8)
+7%
|
(8)
+3%
|
(7)
+12%
|
(6)
+17%
|
(5)
+4%
|
(5)
+7%
|
(6)
-17%
|
(8)
-28%
|
(8)
-4%
|
(8)
-2%
|
(7)
+11%
|
(7)
-2%
|
(8)
-5%
|
(7)
+4%
|
(8)
-5%
|
(7)
+11%
|
(3)
+60%
|
(4)
-57%
|
(5)
-20%
|
(9)
-80%
|
(10)
-8%
|
(12)
-16%
|
(10)
+12%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
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)
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(10)
|
(2)
|
1
|
2
|
3
|
2
|
2
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
0
|
39
|
38
|
38
|
39
|
1
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(13)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
35
|
3
|
1
|
2
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
34
|
34
|
(0)
|
2
|
1
|
1
|
0
|
0
|
0
|
(0)
|
|
| Pre-Tax Income |
7
N/A
|
7
+8%
|
8
+6%
|
8
+4%
|
8
+2%
|
4
-54%
|
4
+4%
|
4
+11%
|
5
+21%
|
(10)
N/A
|
7
N/A
|
(1)
N/A
|
(0)
+85%
|
(0)
+11%
|
(1)
-1 675%
|
0
N/A
|
(0)
N/A
|
(1)
-194%
|
(1)
+2%
|
(1)
+13%
|
0
N/A
|
2
+788%
|
5
+127%
|
4
-26%
|
5
+26%
|
5
+6%
|
2
-58%
|
5
+147%
|
4
-26%
|
3
-24%
|
3
+8%
|
1
-76%
|
1
-24%
|
0
-19%
|
1
+102%
|
2
+144%
|
2
-27%
|
3
+53%
|
4
+53%
|
9
+116%
|
11
+24%
|
10
-5%
|
9
-7%
|
6
-41%
|
43
+664%
|
43
+1%
|
43
+1%
|
44
+2%
|
8
-82%
|
8
-3%
|
7
-6%
|
8
+9%
|
8
+6%
|
9
+12%
|
10
+14%
|
11
+5%
|
11
-4%
|
11
0%
|
10
-9%
|
8
-21%
|
4
-48%
|
1
-62%
|
(1)
N/A
|
(16)
-1 557%
|
(16)
+0%
|
(18)
-13%
|
(20)
-11%
|
(9)
+56%
|
(10)
-18%
|
(10)
+1%
|
(9)
+9%
|
(9)
+4%
|
(8)
+7%
|
(8)
+6%
|
(8)
+2%
|
(7)
+9%
|
(6)
+15%
|
(6)
+3%
|
(5)
+6%
|
(6)
-17%
|
(8)
-27%
|
(8)
-4%
|
(7)
+16%
|
(6)
+13%
|
27
N/A
|
29
+4%
|
28
-3%
|
28
0%
|
(0)
N/A
|
(1)
-860%
|
(3)
-149%
|
(4)
-24%
|
(9)
-137%
|
(10)
-11%
|
(12)
-18%
|
(10)
+10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(3)
|
0
|
0
|
0
|
3
|
3
|
4
|
4
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
3
|
2
|
3
|
3
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
1
|
0
|
(0)
|
(2)
|
(4)
|
(4)
|
(4)
|
(2)
|
(16)
|
(16)
|
(16)
|
(16)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
4
|
5
|
6
|
6
|
(6)
|
(6)
|
(7)
|
(8)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
4
|
5
|
5
|
5
|
5
|
3
|
3
|
3
|
4
|
(9)
|
5
|
(0)
|
(0)
|
(0)
|
2
|
4
|
3
|
3
|
(0)
|
(0)
|
1
|
2
|
5
|
3
|
4
|
4
|
5
|
8
|
7
|
6
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
6
|
7
|
7
|
6
|
4
|
27
|
27
|
27
|
28
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
8
|
7
|
7
|
6
|
5
|
2
|
1
|
(1)
|
(12)
|
(11)
|
(12)
|
(14)
|
(15)
|
(17)
|
(17)
|
(17)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(2)
|
(2)
|
(2)
|
(3)
|
(8)
|
(8)
|
(7)
|
(6)
|
21
|
22
|
21
|
21
|
(1)
|
(2)
|
(3)
|
(4)
|
(9)
|
(10)
|
(12)
|
(10)
|
|
| Net Income (Common) |
4
N/A
|
5
+11%
|
5
+10%
|
6
+9%
|
6
+6%
|
4
-40%
|
4
-3%
|
3
-1%
|
4
+14%
|
(7)
N/A
|
5
N/A
|
13
+168%
|
13
+3%
|
14
+3%
|
16
+17%
|
5
-68%
|
5
-6%
|
5
+3%
|
2
-64%
|
1
-56%
|
2
+127%
|
2
+38%
|
5
+111%
|
4
-31%
|
4
+19%
|
4
-4%
|
5
+27%
|
8
+47%
|
7
-15%
|
6
-11%
|
2
-62%
|
1
-64%
|
1
+12%
|
1
-13%
|
1
+25%
|
2
+128%
|
2
+5%
|
3
+25%
|
4
+33%
|
6
+61%
|
7
+9%
|
7
-5%
|
6
-10%
|
4
-40%
|
27
+651%
|
27
+2%
|
27
+1%
|
28
+2%
|
5
-82%
|
5
-5%
|
5
-3%
|
5
-1%
|
6
+19%
|
6
+12%
|
7
+10%
|
8
+12%
|
7
-12%
|
7
+1%
|
6
-8%
|
5
-19%
|
2
-52%
|
1
-75%
|
(1)
N/A
|
(12)
-897%
|
(14)
-22%
|
(16)
-10%
|
(17)
-9%
|
(18)
-5%
|
(17)
+6%
|
(17)
-3%
|
(17)
+0%
|
(9)
+48%
|
(8)
+6%
|
(8)
+6%
|
(8)
+2%
|
(7)
+9%
|
1
N/A
|
1
+35%
|
1
+51%
|
0
-88%
|
(8)
N/A
|
(8)
-4%
|
(7)
+17%
|
(6)
+14%
|
21
N/A
|
22
+5%
|
21
-4%
|
21
0%
|
(1)
N/A
|
(2)
-190%
|
(3)
-111%
|
(4)
-21%
|
(9)
-117%
|
(10)
-10%
|
(12)
-18%
|
(23)
-100%
|
|
| EPS (Diluted) |
7.24
N/A
|
8.06
+11%
|
8.84
+10%
|
9.42
+7%
|
9.99
+6%
|
5.9
-41%
|
5.79
-2%
|
5.39
-7%
|
5.53
+3%
|
-10.41
N/A
|
6.49
N/A
|
17.61
+171%
|
16.23
-8%
|
16.79
+3%
|
19.55
+16%
|
6.25
-68%
|
5.89
-6%
|
6.06
+3%
|
2.24
-63%
|
0.96
-57%
|
2.24
+133%
|
3.33
+49%
|
6.76
+103%
|
4.93
-27%
|
5.9
+20%
|
5.79
-2%
|
7.3
+26%
|
11.33
+55%
|
10.89
-4%
|
0.68
-94%
|
0.24
-65%
|
1.36
+467%
|
1.48
+9%
|
1.31
-11%
|
1.64
+25%
|
3.72
+127%
|
3.97
+7%
|
4.88
+23%
|
6.26
+28%
|
10.14
+62%
|
11.21
+11%
|
10.7
-5%
|
9.64
-10%
|
5.79
-40%
|
43.37
+649%
|
42.83
-1%
|
43.55
+2%
|
44.85
+3%
|
8.21
-82%
|
7.75
-6%
|
7.39
-5%
|
7.33
-1%
|
8.76
+20%
|
9.89
+13%
|
10.79
+9%
|
12.07
+12%
|
10.59
-12%
|
10.84
+2%
|
10.12
-7%
|
8.36
-17%
|
3.93
-53%
|
1.04
-74%
|
-2.03
N/A
|
-20.52
-911%
|
-24.78
-21%
|
-28.09
-13%
|
-30.53
-9%
|
-32.06
-5%
|
-27.99
+13%
|
-15.5
+45%
|
-15.44
+0%
|
-8.08
+48%
|
-7.58
+6%
|
-7.13
+6%
|
-6.99
+2%
|
-6.21
+11%
|
0.44
N/A
|
0.55
+25%
|
0.83
+51%
|
0.1
-88%
|
-5.8
N/A
|
-5.02
+13%
|
-4.18
+17%
|
-3.6
+14%
|
12.24
N/A
|
13.58
+11%
|
13.1
-4%
|
13.04
0%
|
-0.35
N/A
|
-1.01
-189%
|
-2.14
-112%
|
-2.58
-21%
|
-5.62
-118%
|
-6.01
-7%
|
-6.73
-12%
|
-13.46
-100%
|
|