Viveve Medical Inc
OTC:VIVE
Income Statement
Earnings Waterfall
Viveve Medical Inc
Income Statement
Viveve Medical Inc
| Dec-1998 | Mar-1999 | Jun-1999 | Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
4
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Revenue |
6
N/A
|
8
+34%
|
10
+37%
|
11
+9%
|
12
+3%
|
11
-10%
|
11
+1%
|
11
+0%
|
10
-4%
|
11
+6%
|
10
-9%
|
10
-2%
|
10
+1%
|
10
+1%
|
9
-4%
|
9
-4%
|
9
-3%
|
8
-8%
|
8
-2%
|
8
+3%
|
8
+1%
|
9
+2%
|
8
-2%
|
8
-8%
|
8
-1%
|
8
+1%
|
8
+2%
|
8
+4%
|
8
-5%
|
8
-1%
|
8
-1%
|
7
-4%
|
7
-1%
|
7
-6%
|
7
0%
|
7
-4%
|
6
-8%
|
6
-5%
|
5
-11%
|
5
+5%
|
5
N/A
|
6
+8%
|
6
-2%
|
5
-10%
|
5
-7%
|
3
-28%
|
2
-28%
|
1
-41%
|
1
-59%
|
0
-36%
|
1
+39%
|
1
+2%
|
1
+24%
|
1
-4%
|
1
-6%
|
1
+30%
|
1
+38%
|
1
+31%
|
1
-40%
|
1
-25%
|
0
-77%
|
(0)
N/A
|
0
N/A
|
0
+40%
|
0
+29%
|
0
N/A
|
0
+78%
|
1
+350%
|
1
+101%
|
3
+85%
|
4
+56%
|
5
+30%
|
7
+31%
|
9
+25%
|
10
+17%
|
13
+21%
|
15
+21%
|
16
+4%
|
18
+15%
|
19
+4%
|
19
-3%
|
18
-4%
|
13
-25%
|
10
-28%
|
7
-31%
|
5
-26%
|
5
-7%
|
5
+10%
|
5
+10%
|
6
+3%
|
7
+17%
|
7
+1%
|
6
-4%
|
7
+3%
|
7
+2%
|
7
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(11)
|
(11)
|
(11)
|
(9)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
| Gross Profit |
1
N/A
|
2
+158%
|
4
+88%
|
5
+21%
|
6
+7%
|
5
-13%
|
5
+7%
|
5
-2%
|
3
-42%
|
3
+12%
|
2
-28%
|
2
-5%
|
4
+82%
|
4
-3%
|
4
+4%
|
4
+5%
|
5
+7%
|
5
+2%
|
5
+2%
|
5
+0%
|
5
+0%
|
5
+1%
|
5
-7%
|
5
-4%
|
5
0%
|
5
+2%
|
5
+3%
|
5
+1%
|
5
-4%
|
5
0%
|
5
+1%
|
4
-2%
|
4
-2%
|
4
-11%
|
4
-2%
|
4
-3%
|
3
-10%
|
3
+2%
|
3
-12%
|
3
-3%
|
3
+7%
|
3
+6%
|
3
+1%
|
3
-7%
|
3
-16%
|
1
-43%
|
1
-45%
|
0
-66%
|
(0)
N/A
|
0
N/A
|
0
+550%
|
0
+23%
|
0
+56%
|
0
+36%
|
0
-15%
|
0
+41%
|
1
+32%
|
1
+30%
|
0
-40%
|
0
-31%
|
(0)
N/A
|
(0)
-467%
|
(0)
+76%
|
(0)
N/A
|
0
N/A
|
0
-75%
|
0
+200%
|
0
+567%
|
0
+130%
|
1
+80%
|
1
+61%
|
2
+39%
|
3
+36%
|
4
+42%
|
4
+20%
|
6
+31%
|
7
+32%
|
7
-1%
|
9
+21%
|
8
-6%
|
7
-13%
|
7
-4%
|
4
-38%
|
3
-35%
|
1
-64%
|
0
-88%
|
(0)
N/A
|
(0)
+81%
|
0
N/A
|
1
+67%
|
1
+107%
|
1
-12%
|
1
-32%
|
1
-10%
|
1
+23%
|
1
+63%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(18)
|
(18)
|
(16)
|
(14)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(9)
|
(8)
|
(7)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(2)
|
(3)
|
(5)
|
(6)
|
(7)
|
(9)
|
(10)
|
(12)
|
(14)
|
(17)
|
(19)
|
(21)
|
(25)
|
(30)
|
(35)
|
(41)
|
(46)
|
(49)
|
(51)
|
(52)
|
(49)
|
(44)
|
(38)
|
(31)
|
(28)
|
(31)
|
(28)
|
(19)
|
(18)
|
(19)
|
(21)
|
(22)
|
(21)
|
(23)
|
(22)
|
|
| Selling, General & Administrative |
(14)
|
(13)
|
(12)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(11)
|
(13)
|
(16)
|
(20)
|
(24)
|
(29)
|
(32)
|
(35)
|
(37)
|
(39)
|
(36)
|
(32)
|
(28)
|
(22)
|
(20)
|
(18)
|
(16)
|
(14)
|
(13)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
|
| Research & Development |
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(14)
|
(14)
|
(14)
|
(14)
|
(12)
|
(12)
|
(10)
|
(9)
|
(8)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(8)
|
(10)
|
(10)
|
(10)
|
(9)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(17)
N/A
|
(15)
+11%
|
(11)
+25%
|
(9)
+23%
|
(7)
+24%
|
(7)
-1%
|
(6)
+12%
|
(6)
+0%
|
(8)
-30%
|
(7)
+13%
|
(7)
-3%
|
(7)
+6%
|
(4)
+37%
|
(3)
+24%
|
(2)
+42%
|
(1)
+68%
|
0
N/A
|
1
+117%
|
1
+14%
|
1
+4%
|
1
+20%
|
0
-52%
|
(0)
N/A
|
(1)
-372%
|
(1)
-13%
|
(1)
+15%
|
(1)
-2%
|
(1)
-1%
|
(2)
-79%
|
(1)
+3%
|
(1)
+21%
|
(1)
+22%
|
(1)
+43%
|
(1)
-115%
|
(2)
-39%
|
(2)
-26%
|
(3)
-43%
|
(3)
0%
|
(3)
-8%
|
(3)
+8%
|
(2)
+25%
|
(2)
+21%
|
(1)
+23%
|
(1)
+1%
|
(2)
-29%
|
(2)
-53%
|
(3)
-22%
|
(3)
-11%
|
(3)
+4%
|
(3)
+15%
|
(3)
+1%
|
(3)
-8%
|
(3)
-17%
|
(4)
-12%
|
(4)
-3%
|
(4)
-5%
|
(4)
+1%
|
(4)
+2%
|
(4)
-9%
|
(4)
+9%
|
(4)
+2%
|
(2)
+43%
|
(3)
-41%
|
(5)
-52%
|
(6)
-17%
|
(7)
-31%
|
(9)
-26%
|
(10)
-8%
|
(12)
-19%
|
(14)
-13%
|
(15)
-12%
|
(17)
-10%
|
(19)
-12%
|
(21)
-13%
|
(26)
-21%
|
(30)
-16%
|
(34)
-13%
|
(39)
-15%
|
(40)
-3%
|
(42)
-6%
|
(45)
-7%
|
(42)
+7%
|
(40)
+5%
|
(35)
+11%
|
(30)
+15%
|
(28)
+7%
|
(31)
-12%
|
(28)
+10%
|
(19)
+34%
|
(18)
+4%
|
(18)
0%
|
(20)
-12%
|
(22)
-8%
|
(21)
+5%
|
(22)
-7%
|
(21)
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income 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
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(4)
|
(4)
|
2
|
4
|
(0)
|
5
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
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
|
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
|
(1)
|
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)
|
(1)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(17)
N/A
|
(15)
+10%
|
(11)
+25%
|
(9)
+23%
|
(7)
+23%
|
(7)
+0%
|
(6)
+13%
|
(6)
+1%
|
(7)
-31%
|
(6)
+13%
|
(7)
-4%
|
(6)
+5%
|
(4)
+38%
|
(3)
+23%
|
(2)
+43%
|
(1)
+71%
|
0
N/A
|
1
+90%
|
1
+10%
|
1
+2%
|
1
-21%
|
0
-71%
|
(0)
N/A
|
(1)
-217%
|
(1)
+18%
|
(1)
+22%
|
(1)
-7%
|
(1)
+3%
|
(1)
-102%
|
0
N/A
|
1
+180%
|
1
+57%
|
1
+52%
|
(1)
N/A
|
(1)
-67%
|
(1)
-39%
|
(2)
-60%
|
(2)
-3%
|
(3)
-13%
|
(3)
+5%
|
(2)
+23%
|
(2)
+20%
|
(1)
+22%
|
(1)
N/A
|
(2)
-30%
|
(2)
-53%
|
(3)
-18%
|
(3)
-11%
|
(3)
+5%
|
(7)
-122%
|
(7)
+3%
|
(6)
+4%
|
(7)
-9%
|
(9)
-25%
|
(10)
-10%
|
(12)
-29%
|
(8)
+32%
|
(9)
-12%
|
(3)
+71%
|
(0)
+84%
|
(4)
-905%
|
3
N/A
|
(4)
N/A
|
(5)
-44%
|
(6)
-16%
|
(8)
-28%
|
(10)
-24%
|
(10)
-7%
|
(12)
-18%
|
(14)
-13%
|
(16)
-16%
|
(18)
-10%
|
(20)
-12%
|
(23)
-13%
|
(28)
-23%
|
(33)
-17%
|
(37)
-13%
|
(43)
-16%
|
(44)
-2%
|
(46)
-6%
|
(49)
-7%
|
(47)
+5%
|
(45)
+4%
|
(41)
+10%
|
(42)
-3%
|
(38)
+9%
|
(36)
+7%
|
(31)
+12%
|
(22)
+32%
|
(21)
+2%
|
(18)
+14%
|
(20)
-12%
|
(22)
-8%
|
(22)
0%
|
(24)
-8%
|
(23)
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(17)
|
(15)
|
(11)
|
(9)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(6)
|
(7)
|
(6)
|
(4)
|
(3)
|
(2)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(12)
|
(8)
|
(9)
|
(3)
|
(0)
|
(4)
|
3
|
(4)
|
(5)
|
(6)
|
(8)
|
(10)
|
(10)
|
(12)
|
(14)
|
(16)
|
(18)
|
(20)
|
(23)
|
(28)
|
(33)
|
(37)
|
(43)
|
(44)
|
(46)
|
(49)
|
(47)
|
(45)
|
(41)
|
(42)
|
(38)
|
(36)
|
(31)
|
(22)
|
(21)
|
(18)
|
(20)
|
(22)
|
(22)
|
(24)
|
(23)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
(17)
N/A
|
(15)
+10%
|
(11)
+25%
|
(9)
+23%
|
(7)
+23%
|
(7)
+0%
|
(6)
+13%
|
(6)
+1%
|
(7)
-31%
|
(6)
+13%
|
(7)
-4%
|
(6)
+5%
|
(4)
+38%
|
(3)
+23%
|
(2)
+43%
|
(1)
+71%
|
0
N/A
|
1
+90%
|
1
+10%
|
1
+2%
|
1
-21%
|
0
-71%
|
(0)
N/A
|
(1)
-223%
|
(1)
+14%
|
(1)
+19%
|
(1)
-6%
|
(1)
+6%
|
(1)
-90%
|
0
N/A
|
1
+180%
|
1
+57%
|
1
+50%
|
(1)
N/A
|
(1)
-65%
|
(2)
-39%
|
(2)
-57%
|
(2)
-3%
|
(3)
-13%
|
(3)
+8%
|
(2)
+24%
|
(2)
+21%
|
(1)
+23%
|
(1)
-6%
|
(2)
-30%
|
(2)
-12%
|
(2)
+6%
|
(1)
+20%
|
(1)
+63%
|
(4)
-633%
|
(4)
-9%
|
(4)
-10%
|
(6)
-29%
|
(9)
-52%
|
(10)
-10%
|
(12)
-29%
|
(8)
+32%
|
(9)
-12%
|
(3)
+71%
|
(0)
+84%
|
(4)
-905%
|
3
N/A
|
(4)
N/A
|
(5)
-44%
|
(6)
-16%
|
(8)
-28%
|
(10)
-24%
|
(10)
-7%
|
(12)
-18%
|
(14)
-13%
|
(16)
-16%
|
(18)
-10%
|
(20)
-12%
|
(23)
-13%
|
(28)
-23%
|
(33)
-17%
|
(37)
-13%
|
(43)
-16%
|
(44)
-3%
|
(47)
-6%
|
(50)
-7%
|
(47)
+5%
|
(46)
+4%
|
(41)
+10%
|
(43)
-4%
|
(40)
+6%
|
(39)
+4%
|
(35)
+8%
|
(26)
+26%
|
(26)
+1%
|
(23)
+12%
|
(25)
-10%
|
(27)
-7%
|
(27)
-1%
|
(29)
-7%
|
(28)
+3%
|
|
| EPS (Diluted) |
-691 143.72
N/A
|
-617 617.41
+11%
|
-456 816.17
+26%
|
-341 620.28
+25%
|
-253 639.66
+26%
|
-248 822.14
+2%
|
-211 494.65
+15%
|
-202 743.87
+4%
|
-254 792.4
-26%
|
-207 603.65
+19%
|
-209 164.48
-1%
|
-191 928.75
+8%
|
-106 728.67
+44%
|
-81 176.34
+24%
|
-46 468.93
+43%
|
-13 743.95
+70%
|
8 192.32
N/A
|
15 509.69
+89%
|
17 288.62
+11%
|
17 296.18
+0%
|
13 599
-21%
|
3 840.2
-72%
|
-8 250.57
N/A
|
-25 750.07
-212%
|
-22 194.84
+14%
|
-17 881.92
+19%
|
-18 916.39
-6%
|
-17 871.4
+6%
|
-33 730.13
-89%
|
4 927.41
N/A
|
14 517.07
+195%
|
22 959.32
+58%
|
34 515.24
+50%
|
-17 410.51
N/A
|
-28 865.52
-66%
|
-39 913.83
-38%
|
-62 457.95
-56%
|
-64 450.39
-3%
|
-72 568.36
-13%
|
-66 920.25
+8%
|
-51 165.4
+24%
|
-40 505.76
+21%
|
-30 899.1
+24%
|
-32 818.55
-6%
|
-42 858.55
-31%
|
-65 553.03
-53%
|
-77 625.12
-18%
|
-86 191.56
-11%
|
-81 947.88
+5%
|
-169 117.47
-106%
|
-163 213.22
+3%
|
-155 780.19
+5%
|
-171 276.07
-10%
|
-217 657.68
-27%
|
-240 682.81
-11%
|
-313 410.83
-30%
|
-215 472.56
+31%
|
-197 331.51
+8%
|
-15 617.05
+92%
|
65 817.26
N/A
|
-654 487.57
N/A
|
-626 170.49
+4%
|
-942 067.55
-50%
|
-944 352.45
0%
|
-10 161.24
+99%
|
-178 670.77
-1 658%
|
-7 881.75
+96%
|
-4 456.16
+43%
|
-1 243
+72%
|
-1 402
-13%
|
-1 632.99
-16%
|
-1 798
-10%
|
-2 011
-12%
|
-2 271
-13%
|
-1 391
+39%
|
-1 628.49
-17%
|
-1 848
-13%
|
-1 431.33
+23%
|
-1 467.66
-3%
|
-1 557
-6%
|
-1 666
-7%
|
-946.8
+43%
|
-910.8
+4%
|
-686.66
+25%
|
-357.58
+48%
|
-45.14
+87%
|
-27.18
+40%
|
-19.57
+28%
|
-16.59
+15%
|
-2.97
+82%
|
-2.16
+27%
|
-2.35
-9%
|
-2.65
-13%
|
-2.54
+4%
|
-2.72
-7%
|
-2.65
+3%
|
|