Radius Health Inc
NASDAQ:RDUS
Income Statement
Earnings Waterfall
Radius Health Inc
Income Statement
Radius Health Inc
| Aug-2001 | Nov-2001 | Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
5
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
6
|
8
|
8
|
10
|
10
|
9
|
9
|
8
|
6
|
5
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
5
|
8
|
11
|
13
|
13
|
12
|
11
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
10
|
10
|
10
|
9
|
9
|
8
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
7
|
7
|
9
|
9
|
9
|
8
|
5
|
5
|
6
|
6
|
9
|
10
|
13
|
16
|
19
|
20
|
21
|
23
|
27
|
31
|
34
|
36
|
|
| Revenue |
323
N/A
|
289
-10%
|
289
0%
|
315
+9%
|
351
+11%
|
365
+4%
|
411
+13%
|
443
+8%
|
497
+12%
|
535
+8%
|
572
+7%
|
637
+12%
|
688
+8%
|
759
+10%
|
813
+7%
|
862
+6%
|
853
-1%
|
995
+17%
|
1 183
+19%
|
1 446
+22%
|
1 855
+28%
|
2 023
+9%
|
2 225
+10%
|
2 428
+9%
|
2 572
+6%
|
2 666
+4%
|
2 813
+6%
|
3 076
+9%
|
3 517
+14%
|
3 510
0%
|
3 165
-10%
|
2 575
-19%
|
1 787
-31%
|
1 710
-4%
|
1 867
+9%
|
2 189
+17%
|
2 301
+5%
|
2 582
+12%
|
2 740
+6%
|
3 017
+10%
|
3 459
+15%
|
3 596
+4%
|
3 761
+5%
|
3 660
-3%
|
3 341
-9%
|
3 122
-7%
|
2 897
-7%
|
2 728
-6%
|
2 617
-4%
|
2 617
N/A
|
2 577
-2%
|
2 502
-3%
|
2 535
+1%
|
2 501
-1%
|
2 316
-7%
|
2 148
-7%
|
1 915
-11%
|
1 683
-12%
|
1 535
-9%
|
1 419
-8%
|
1 353
-5%
|
1 366
+1%
|
1 459
+7%
|
1 584
+9%
|
1 688
+7%
|
1 837
+9%
|
2 014
+10%
|
2 189
+9%
|
2 365
+8%
|
2 445
+3%
|
2 360
-4%
|
2 255
-4%
|
2 133
-5%
|
1 974
-7%
|
1 940
-2%
|
1 796
-7%
|
1 712
-5%
|
1 799
+5%
|
1 960
+9%
|
2 378
+21%
|
2 759
+16%
|
3 065
+11%
|
3 248
+6%
|
3 437
+6%
|
3 486
+1%
|
3 286
-6%
|
3 259
-1%
|
3 059
-6%
|
2 882
-6%
|
2 956
+3%
|
2 821
-5%
|
2 686
-5%
|
2 739
+2%
|
2 722
-1%
|
2 744
+1%
|
2 797
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(291)
|
(261)
|
(265)
|
(290)
|
(324)
|
(330)
|
(361)
|
(379)
|
(416)
|
(443)
|
(474)
|
(509)
|
(532)
|
(567)
|
(584)
|
(623)
|
(622)
|
(767)
|
(951)
|
(1 189)
|
(1 527)
|
(1 677)
|
(1 854)
|
(2 030)
|
(2 180)
|
(2 265)
|
(2 392)
|
(2 596)
|
(2 911)
|
(2 985)
|
(2 722)
|
(2 271)
|
(1 682)
|
(1 542)
|
(1 659)
|
(1 911)
|
(2 020)
|
(2 271)
|
(2 408)
|
(2 679)
|
(3 072)
|
(3 212)
|
(3 396)
|
(3 334)
|
(3 080)
|
(2 879)
|
(2 663)
|
(2 507)
|
(2 409)
|
(2 416)
|
(2 382)
|
(2 314)
|
(2 316)
|
(2 282)
|
(2 121)
|
(1 961)
|
(1 743)
|
(1 520)
|
(1 373)
|
(1 243)
|
(1 176)
|
(1 187)
|
(1 254)
|
(1 371)
|
(1 465)
|
(1 575)
|
(1 721)
|
(1 859)
|
(2 011)
|
(2 094)
|
(2 037)
|
(1 962)
|
(1 859)
|
(1 733)
|
(1 699)
|
(1 581)
|
(1 504)
|
(1 559)
|
(1 666)
|
(1 988)
|
(2 305)
|
(2 568)
|
(2 752)
|
(2 908)
|
(2 998)
|
(2 865)
|
(2 877)
|
(2 756)
|
(2 575)
|
(2 658)
|
(2 556)
|
(2 471)
|
(2 562)
|
(2 551)
|
(2 585)
|
(2 634)
|
|
| Gross Profit |
32
N/A
|
28
-12%
|
25
-13%
|
26
+4%
|
26
+3%
|
35
+33%
|
50
+42%
|
65
+31%
|
81
+25%
|
92
+13%
|
98
+6%
|
128
+31%
|
156
+22%
|
192
+23%
|
229
+19%
|
239
+4%
|
232
-3%
|
228
-1%
|
232
+2%
|
257
+11%
|
328
+28%
|
347
+6%
|
371
+7%
|
398
+7%
|
392
-2%
|
402
+2%
|
422
+5%
|
480
+14%
|
606
+26%
|
525
-13%
|
443
-16%
|
304
-31%
|
105
-65%
|
167
+59%
|
208
+24%
|
278
+34%
|
282
+1%
|
311
+10%
|
332
+7%
|
338
+2%
|
387
+15%
|
385
-1%
|
365
-5%
|
326
-11%
|
261
-20%
|
242
-7%
|
234
-3%
|
220
-6%
|
207
-6%
|
201
-3%
|
195
-3%
|
188
-4%
|
219
+17%
|
219
+0%
|
195
-11%
|
187
-4%
|
173
-8%
|
163
-5%
|
162
-1%
|
176
+9%
|
177
+0%
|
179
+1%
|
204
+15%
|
214
+4%
|
223
+4%
|
262
+17%
|
294
+12%
|
331
+13%
|
354
+7%
|
351
-1%
|
323
-8%
|
293
-9%
|
274
-6%
|
241
-12%
|
241
+0%
|
215
-11%
|
209
-3%
|
240
+15%
|
294
+23%
|
390
+33%
|
453
+16%
|
496
+9%
|
496
0%
|
529
+7%
|
488
-8%
|
422
-14%
|
382
-9%
|
302
-21%
|
308
+2%
|
298
-3%
|
266
-11%
|
215
-19%
|
177
-18%
|
171
-3%
|
158
-7%
|
162
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(27)
|
(27)
|
(27)
|
(28)
|
(29)
|
(30)
|
(33)
|
(35)
|
(34)
|
(39)
|
(38)
|
(43)
|
(49)
|
(48)
|
(53)
|
(55)
|
(58)
|
(98)
|
(110)
|
(130)
|
(157)
|
(160)
|
(169)
|
(177)
|
(186)
|
(188)
|
(197)
|
(224)
|
(215)
|
(230)
|
(221)
|
(186)
|
(164)
|
(161)
|
(158)
|
(162)
|
(159)
|
(169)
|
(174)
|
(187)
|
(205)
|
(216)
|
(224)
|
(218)
|
(205)
|
(197)
|
(194)
|
(193)
|
(190)
|
(193)
|
(188)
|
(184)
|
(188)
|
(185)
|
(183)
|
(177)
|
(171)
|
(164)
|
(156)
|
(158)
|
(149)
|
(148)
|
(158)
|
(165)
|
(172)
|
(185)
|
(195)
|
(201)
|
(209)
|
(209)
|
(195)
|
(189)
|
(192)
|
(187)
|
(194)
|
(191)
|
(188)
|
(191)
|
(199)
|
(215)
|
(242)
|
(248)
|
(255)
|
(271)
|
(263)
|
(274)
|
(277)
|
(273)
|
(277)
|
(274)
|
(271)
|
(259)
|
(247)
|
(243)
|
(234)
|
(223)
|
|
| Selling, General & Administrative |
(27)
|
(27)
|
(27)
|
(28)
|
(29)
|
(30)
|
(33)
|
(35)
|
(34)
|
(39)
|
(38)
|
(43)
|
(49)
|
(48)
|
(53)
|
(55)
|
(58)
|
(87)
|
(107)
|
(130)
|
(157)
|
(160)
|
(169)
|
(177)
|
(186)
|
(188)
|
(197)
|
(224)
|
(215)
|
(230)
|
(221)
|
(185)
|
(163)
|
(160)
|
(158)
|
(162)
|
(159)
|
(169)
|
(174)
|
(187)
|
(205)
|
(216)
|
(224)
|
(218)
|
(205)
|
(197)
|
(194)
|
(193)
|
(190)
|
(193)
|
(188)
|
(184)
|
(188)
|
(185)
|
(183)
|
(177)
|
(171)
|
(164)
|
(156)
|
(158)
|
(149)
|
(148)
|
(158)
|
(165)
|
(172)
|
(185)
|
(195)
|
(201)
|
(209)
|
(209)
|
(195)
|
(190)
|
(191)
|
(187)
|
(194)
|
(191)
|
(188)
|
(191)
|
(199)
|
(215)
|
(243)
|
(248)
|
(255)
|
(271)
|
(263)
|
(274)
|
(277)
|
(273)
|
(277)
|
(274)
|
(271)
|
(259)
|
(247)
|
(243)
|
(234)
|
(223)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
5
N/A
|
1
-75%
|
(3)
N/A
|
(3)
N/A
|
(3)
N/A
|
5
N/A
|
17
+267%
|
30
+76%
|
47
+56%
|
53
+14%
|
59
+12%
|
86
+44%
|
107
+25%
|
144
+34%
|
176
+22%
|
184
+4%
|
174
-6%
|
130
-25%
|
122
-7%
|
127
+4%
|
171
+35%
|
187
+10%
|
202
+8%
|
222
+10%
|
206
-7%
|
214
+4%
|
225
+5%
|
256
+14%
|
391
+53%
|
294
-25%
|
222
-25%
|
118
-47%
|
(58)
N/A
|
7
N/A
|
50
+626%
|
116
+132%
|
123
+6%
|
142
+15%
|
158
+12%
|
150
-5%
|
182
+21%
|
169
-7%
|
141
-16%
|
108
-23%
|
56
-48%
|
45
-20%
|
40
-10%
|
27
-32%
|
18
-36%
|
8
-55%
|
7
-18%
|
4
-45%
|
32
+775%
|
35
+10%
|
12
-65%
|
10
-21%
|
2
-78%
|
(1)
N/A
|
6
N/A
|
18
+184%
|
28
+52%
|
30
+10%
|
46
+52%
|
48
+5%
|
52
+6%
|
77
+49%
|
98
+29%
|
130
+32%
|
145
+12%
|
142
-2%
|
128
-10%
|
103
-19%
|
83
-20%
|
55
-34%
|
48
-12%
|
24
-49%
|
21
-14%
|
49
+135%
|
95
+95%
|
175
+84%
|
211
+20%
|
248
+18%
|
241
-3%
|
258
+7%
|
225
-13%
|
148
-34%
|
105
-29%
|
30
-72%
|
31
+5%
|
25
-21%
|
(6)
N/A
|
(44)
-637%
|
(70)
-57%
|
(72)
-3%
|
(75)
-5%
|
(61)
+19%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
5
|
9
|
11
|
15
|
17
|
16
|
18
|
22
|
23
|
25
|
28
|
47
|
60
|
74
|
82
|
65
|
69
|
50
|
34
|
23
|
60
|
(0)
|
(1)
|
(3)
|
(2)
|
(4)
|
(4)
|
(1)
|
4
|
5
|
5
|
3
|
(1)
|
(3)
|
(3)
|
(1)
|
1
|
2
|
2
|
(1)
|
(4)
|
(6)
|
(9)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(7)
|
(5)
|
(4)
|
(4)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(8)
|
(8)
|
(7)
|
(5)
|
(1)
|
(1)
|
(2)
|
(3)
|
(6)
|
(7)
|
(10)
|
(14)
|
(17)
|
(18)
|
(19)
|
(21)
|
(25)
|
(30)
|
(33)
|
(34)
|
|
| Non-Reccuring Items |
0
|
0
|
(2)
|
(2)
|
(7)
|
(7)
|
(7)
|
(7)
|
(2)
|
(2)
|
0
|
0
|
(4)
|
(4)
|
(12)
|
(15)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
6
|
7
|
7
|
6
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(5)
|
(7)
|
(8)
|
(10)
|
(342)
|
(342)
|
(344)
|
(345)
|
(8)
|
(7)
|
(195)
|
(199)
|
(199)
|
(201)
|
(43)
|
(36)
|
(36)
|
(35)
|
(2)
|
(0)
|
1
|
2
|
1
|
1
|
2
|
1
|
1
|
(1)
|
(0)
|
(2)
|
(7)
|
(12)
|
(15)
|
(13)
|
(8)
|
(4)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(6)
|
(6)
|
(1)
|
(42)
|
(38)
|
(43)
|
(267)
|
(227)
|
(226)
|
(224)
|
(10)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Total Other Income |
1
|
2
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
1
|
(1)
|
(1)
|
0
|
0
|
56
|
57
|
58
|
(0)
|
6
|
5
|
5
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
8
|
6
|
7
|
7
|
1
|
1
|
1
|
4
|
4
|
3
|
2
|
0
|
(0)
|
1
|
2
|
1
|
2
|
0
|
0
|
(0)
|
0
|
1
|
2
|
4
|
4
|
4
|
4
|
2
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
|
| Pre-Tax Income |
11
N/A
|
12
+8%
|
7
-39%
|
10
+31%
|
8
-22%
|
13
+70%
|
28
+114%
|
45
+63%
|
67
+48%
|
76
+15%
|
87
+14%
|
132
+52%
|
164
+25%
|
213
+30%
|
246
+15%
|
234
-5%
|
231
-1%
|
237
+2%
|
213
-10%
|
208
-2%
|
232
+11%
|
193
-17%
|
206
+7%
|
224
+9%
|
209
-7%
|
215
+3%
|
226
+5%
|
259
+15%
|
397
+53%
|
307
-23%
|
237
-23%
|
136
-43%
|
(47)
N/A
|
11
N/A
|
54
+379%
|
117
+116%
|
125
+7%
|
144
+15%
|
164
+14%
|
153
-7%
|
181
+18%
|
164
-9%
|
131
-20%
|
98
-25%
|
43
-56%
|
31
-28%
|
25
-20%
|
10
-59%
|
(333)
N/A
|
(343)
-3%
|
(346)
-1%
|
(350)
-1%
|
15
N/A
|
20
+36%
|
(187)
N/A
|
(194)
-4%
|
(201)
-3%
|
(205)
-2%
|
(43)
+79%
|
(25)
+43%
|
(16)
+37%
|
(11)
+30%
|
40
N/A
|
46
+14%
|
49
+6%
|
75
+53%
|
93
+25%
|
125
+34%
|
142
+14%
|
138
-3%
|
124
-10%
|
97
-22%
|
76
-21%
|
46
-39%
|
35
-24%
|
7
-81%
|
(2)
N/A
|
28
N/A
|
79
+181%
|
165
+110%
|
208
+26%
|
246
+18%
|
239
-3%
|
254
+7%
|
217
-15%
|
135
-38%
|
88
-35%
|
14
-85%
|
(28)
N/A
|
(33)
-16%
|
(69)
-111%
|
(333)
-384%
|
(321)
+3%
|
(327)
-2%
|
(331)
-1%
|
(105)
+68%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(4)
|
(2)
|
(2)
|
(1)
|
(2)
|
(6)
|
(11)
|
(18)
|
(21)
|
(22)
|
(40)
|
(51)
|
(69)
|
(84)
|
(81)
|
(82)
|
(89)
|
(81)
|
(79)
|
(87)
|
(68)
|
(74)
|
(78)
|
(75)
|
(78)
|
(81)
|
(96)
|
(143)
|
(114)
|
(84)
|
(46)
|
20
|
2
|
(18)
|
(39)
|
(41)
|
(48)
|
(54)
|
(51)
|
(57)
|
(52)
|
(41)
|
(30)
|
(14)
|
(12)
|
(7)
|
(2)
|
57
|
59
|
58
|
65
|
(3)
|
(3)
|
8
|
2
|
13
|
13
|
2
|
4
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(7)
|
(3)
|
(14)
|
(19)
|
(18)
|
(25)
|
(20)
|
(18)
|
(11)
|
(9)
|
(1)
|
(0)
|
(8)
|
(18)
|
(34)
|
(38)
|
(43)
|
(44)
|
(50)
|
(45)
|
(28)
|
(15)
|
(2)
|
3
|
7
|
5
|
57
|
55
|
41
|
47
|
3
|
|
| Income from Continuing Operations |
8
|
9
|
5
|
7
|
7
|
11
|
21
|
34
|
49
|
55
|
65
|
92
|
114
|
145
|
162
|
153
|
149
|
147
|
132
|
129
|
145
|
125
|
133
|
146
|
134
|
138
|
145
|
163
|
255
|
194
|
152
|
90
|
(27)
|
13
|
37
|
78
|
85
|
96
|
110
|
102
|
124
|
112
|
91
|
68
|
29
|
20
|
18
|
8
|
(276)
|
(284)
|
(288)
|
(285)
|
12
|
17
|
(179)
|
(191)
|
(188)
|
(192)
|
(40)
|
(21)
|
(16)
|
(12)
|
40
|
45
|
47
|
67
|
90
|
112
|
122
|
120
|
99
|
76
|
59
|
35
|
26
|
5
|
(2)
|
20
|
61
|
131
|
170
|
202
|
195
|
205
|
172
|
107
|
73
|
11
|
(25)
|
(26)
|
(64)
|
(276)
|
(266)
|
(285)
|
(284)
|
(102)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Net Income (Common) |
8
N/A
|
9
+9%
|
5
-37%
|
7
+35%
|
7
-10%
|
7
+12%
|
17
+128%
|
29
+69%
|
43
+52%
|
53
+22%
|
63
+19%
|
90
+44%
|
111
+23%
|
142
+28%
|
159
+12%
|
150
-6%
|
147
-2%
|
145
-1%
|
131
-10%
|
127
-3%
|
143
+13%
|
123
-14%
|
130
+6%
|
144
+10%
|
131
-9%
|
135
+3%
|
142
+6%
|
160
+13%
|
249
+55%
|
190
-24%
|
147
-23%
|
84
-43%
|
(32)
N/A
|
(7)
+79%
|
18
N/A
|
60
+237%
|
67
+12%
|
93
+40%
|
107
+14%
|
99
-7%
|
118
+20%
|
108
-9%
|
86
-20%
|
65
-25%
|
27
-58%
|
19
-32%
|
18
-5%
|
7
-59%
|
(281)
N/A
|
(286)
-2%
|
(293)
-2%
|
(291)
+1%
|
6
N/A
|
10
+64%
|
(188)
N/A
|
(200)
-7%
|
(197)
+2%
|
(200)
-1%
|
(45)
+77%
|
(25)
+45%
|
(19)
+22%
|
(15)
+21%
|
37
N/A
|
42
+15%
|
45
+5%
|
64
+44%
|
94
+47%
|
115
+22%
|
157
+36%
|
154
-1%
|
126
-18%
|
105
-17%
|
56
-46%
|
33
-41%
|
24
-27%
|
4
-86%
|
(4)
N/A
|
17
N/A
|
58
+239%
|
126
+119%
|
165
+31%
|
197
+19%
|
190
-4%
|
201
+6%
|
169
-16%
|
105
-38%
|
72
-32%
|
11
-85%
|
(26)
N/A
|
(26)
0%
|
(64)
-148%
|
(276)
-330%
|
(266)
+4%
|
(286)
-7%
|
(285)
+0%
|
(103)
+64%
|
|
| EPS (Diluted) |
0.28
N/A
|
0.3
+7%
|
0.19
-37%
|
0.26
+37%
|
0.24
-8%
|
0.26
+8%
|
0.59
+127%
|
0.92
+56%
|
1.46
+59%
|
1.69
+16%
|
1.98
+17%
|
2.91
+47%
|
3.58
+23%
|
4.56
+27%
|
5.04
+11%
|
4.82
-4%
|
4.72
-2%
|
4.69
-1%
|
4.22
-10%
|
4.18
-1%
|
4.65
+11%
|
3.97
-15%
|
4.23
+7%
|
4.83
+14%
|
4.32
-11%
|
4.63
+7%
|
4.94
+7%
|
5.56
+13%
|
8.6
+55%
|
6.78
-21%
|
5.21
-23%
|
2.96
-43%
|
-1.14
N/A
|
-0.24
+79%
|
0.62
N/A
|
2.11
+240%
|
2.37
+12%
|
3.34
+41%
|
3.81
+14%
|
3.53
-7%
|
4.24
+20%
|
3.88
-8%
|
3.1
-20%
|
2.33
-25%
|
0.99
-58%
|
0.69
-30%
|
0.64
-7%
|
0.27
-58%
|
-10.53
N/A
|
-10.67
-1%
|
-10.76
-1%
|
-10.75
+0%
|
0.21
N/A
|
0.36
+71%
|
-6.95
N/A
|
-7.42
-7%
|
-7.29
+2%
|
-7.37
-1%
|
-1.66
+77%
|
-0.9
+46%
|
-0.71
+21%
|
-0.56
+21%
|
1.31
N/A
|
1.55
+18%
|
1.6
+3%
|
2.23
+39%
|
3.27
+47%
|
4.02
+23%
|
5.47
+36%
|
5.43
-1%
|
4.49
-17%
|
3.71
-17%
|
2.01
-46%
|
1.2
-40%
|
0.85
-29%
|
0.11
-87%
|
-0.15
N/A
|
0.6
N/A
|
2
+233%
|
4.28
+114%
|
5.66
+32%
|
6.59
+16%
|
6.41
-3%
|
6.79
+6%
|
5.72
-16%
|
3.78
-34%
|
2.5
-34%
|
0.36
-86%
|
-0.92
N/A
|
-0.94
-2%
|
-2.27
-141%
|
-9.72
-328%
|
-9.37
+4%
|
-9.99
-7%
|
-9.92
+1%
|
-3.6
+64%
|
|