Precise Biometrics AB
STO:PREC
Income Statement
Earnings Waterfall
Precise Biometrics AB
Income Statement
Precise Biometrics AB
| 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 | 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
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
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
14
N/A
|
18
+26%
|
16
-7%
|
17
+6%
|
22
+29%
|
23
+3%
|
24
+3%
|
21
-10%
|
14
-36%
|
15
+7%
|
19
+33%
|
25
+31%
|
30
+18%
|
38
+26%
|
44
+16%
|
44
-1%
|
45
+3%
|
51
+14%
|
45
-11%
|
45
-1%
|
48
+6%
|
33
-31%
|
30
-8%
|
28
-7%
|
25
-12%
|
28
+12%
|
31
+13%
|
42
+35%
|
46
+8%
|
49
+7%
|
50
+2%
|
48
-4%
|
69
+43%
|
76
+10%
|
73
-3%
|
71
-3%
|
45
-36%
|
29
-35%
|
28
-4%
|
23
-17%
|
22
-7%
|
23
+5%
|
24
+4%
|
25
+5%
|
28
+14%
|
40
+43%
|
43
+6%
|
40
-6%
|
35
-14%
|
25
-28%
|
23
-8%
|
24
+5%
|
31
+29%
|
29
-9%
|
32
+10%
|
43
+35%
|
56
+32%
|
72
+29%
|
81
+12%
|
86
+6%
|
83
-3%
|
79
-5%
|
81
+2%
|
68
-16%
|
61
-10%
|
63
+3%
|
61
-2%
|
68
+11%
|
68
0%
|
62
-9%
|
56
-9%
|
67
+19%
|
92
+37%
|
103
+12%
|
113
+10%
|
109
-4%
|
92
-15%
|
90
-3%
|
85
-6%
|
78
-7%
|
83
+6%
|
91
+10%
|
97
+7%
|
99
+2%
|
91
-8%
|
82
-10%
|
75
-8%
|
74
-1%
|
75
+1%
|
78
+3%
|
80
+3%
|
85
+6%
|
87
+2%
|
85
-2%
|
85
+0%
|
83
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(10)
|
(11)
|
(10)
|
(13)
|
(19)
|
(20)
|
(21)
|
(18)
|
(10)
|
(9)
|
(11)
|
(14)
|
(17)
|
(25)
|
(28)
|
(28)
|
(29)
|
(26)
|
(24)
|
(23)
|
(29)
|
(25)
|
(24)
|
(22)
|
(16)
|
(16)
|
(18)
|
(23)
|
(23)
|
(22)
|
(21)
|
(23)
|
(33)
|
(37)
|
(35)
|
(31)
|
(17)
|
(10)
|
(11)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(13)
|
(15)
|
(17)
|
(18)
|
(16)
|
(15)
|
(12)
|
(10)
|
(14)
|
(12)
|
(12)
|
(12)
|
(17)
|
(16)
|
(15)
|
(12)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(8)
|
(10)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(18)
|
(17)
|
(20)
|
(22)
|
(22)
|
(25)
|
(26)
|
(26)
|
(28)
|
(27)
|
(27)
|
(27)
|
(25)
|
(25)
|
(24)
|
(23)
|
(23)
|
(22)
|
|
| Gross Profit |
4
N/A
|
7
+78%
|
6
-4%
|
4
-30%
|
3
-28%
|
3
-10%
|
3
-9%
|
3
+34%
|
4
+11%
|
6
+49%
|
9
+55%
|
11
+25%
|
13
+17%
|
13
+0%
|
16
+25%
|
16
-1%
|
16
+0%
|
25
+56%
|
21
-15%
|
22
+2%
|
19
-14%
|
7
-62%
|
6
-17%
|
6
-6%
|
9
+56%
|
11
+28%
|
13
+16%
|
19
+47%
|
23
+17%
|
27
+19%
|
29
+8%
|
25
-12%
|
36
+41%
|
39
+9%
|
38
-2%
|
40
+4%
|
28
-31%
|
19
-32%
|
17
-8%
|
13
-25%
|
12
-7%
|
13
+6%
|
13
0%
|
15
+16%
|
16
+7%
|
26
+62%
|
26
+2%
|
22
-14%
|
19
-15%
|
10
-48%
|
11
+8%
|
14
+32%
|
17
+21%
|
16
-5%
|
20
+20%
|
31
+55%
|
39
+28%
|
56
+43%
|
67
+19%
|
74
+11%
|
82
+11%
|
77
-6%
|
78
+1%
|
64
-17%
|
57
-11%
|
58
+2%
|
54
-6%
|
59
+9%
|
58
-3%
|
50
-14%
|
45
-10%
|
55
+23%
|
79
+44%
|
91
+15%
|
100
+10%
|
94
-6%
|
78
-18%
|
73
-6%
|
67
-9%
|
61
-8%
|
64
+4%
|
70
+9%
|
75
+8%
|
74
-1%
|
65
-12%
|
56
-14%
|
47
-15%
|
47
-1%
|
48
+2%
|
51
+7%
|
55
+8%
|
61
+10%
|
63
+4%
|
62
-2%
|
62
+1%
|
61
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(74)
|
(79)
|
(77)
|
(79)
|
(78)
|
(73)
|
(69)
|
(64)
|
(58)
|
(53)
|
(50)
|
(49)
|
(52)
|
(54)
|
(54)
|
(57)
|
(52)
|
(61)
|
(69)
|
(69)
|
(91)
|
(85)
|
(76)
|
(71)
|
(44)
|
(47)
|
(48)
|
(46)
|
(46)
|
(43)
|
(46)
|
(55)
|
(56)
|
(57)
|
(52)
|
(46)
|
(42)
|
(43)
|
(45)
|
(42)
|
(45)
|
(46)
|
(49)
|
(55)
|
(59)
|
(60)
|
(60)
|
(57)
|
(61)
|
(62)
|
(61)
|
(68)
|
(62)
|
(59)
|
(60)
|
(54)
|
(49)
|
(50)
|
(47)
|
(48)
|
(56)
|
(61)
|
(67)
|
(69)
|
(71)
|
(71)
|
(71)
|
(70)
|
(78)
|
(75)
|
(74)
|
(81)
|
(79)
|
(82)
|
(86)
|
(85)
|
(84)
|
(83)
|
(80)
|
(75)
|
(78)
|
(81)
|
(86)
|
(89)
|
(85)
|
(82)
|
(76)
|
(76)
|
(74)
|
(73)
|
(76)
|
(73)
|
(72)
|
(75)
|
(76)
|
(76)
|
|
| Selling, General & Administrative |
(55)
|
(50)
|
(48)
|
(50)
|
(46)
|
(43)
|
(40)
|
(36)
|
(31)
|
(29)
|
(28)
|
(28)
|
(29)
|
(32)
|
(36)
|
(38)
|
(43)
|
(46)
|
(51)
|
(54)
|
(71)
|
(66)
|
(60)
|
(53)
|
(31)
|
(32)
|
(30)
|
(33)
|
(38)
|
(37)
|
(40)
|
(44)
|
(43)
|
(42)
|
(38)
|
(32)
|
(28)
|
(28)
|
(29)
|
(28)
|
(30)
|
(33)
|
(34)
|
(38)
|
(40)
|
(40)
|
(41)
|
(38)
|
(39)
|
(37)
|
(36)
|
(40)
|
(34)
|
(32)
|
(30)
|
(25)
|
(26)
|
(28)
|
(28)
|
(31)
|
(33)
|
(38)
|
(42)
|
(43)
|
(44)
|
(45)
|
(44)
|
(43)
|
(43)
|
(40)
|
(38)
|
(41)
|
(43)
|
(44)
|
(45)
|
(46)
|
(46)
|
(48)
|
(48)
|
(47)
|
(50)
|
(51)
|
(55)
|
(57)
|
(52)
|
(49)
|
(44)
|
(42)
|
(42)
|
(44)
|
(46)
|
(45)
|
(47)
|
(47)
|
(47)
|
(48)
|
|
| Research & Development |
(19)
|
(29)
|
(28)
|
(27)
|
(28)
|
(27)
|
(27)
|
(25)
|
(23)
|
(22)
|
(22)
|
(21)
|
(20)
|
(20)
|
(20)
|
(19)
|
(18)
|
(17)
|
(16)
|
(14)
|
(18)
|
(18)
|
(19)
|
(18)
|
(14)
|
(13)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(14)
|
(12)
|
(13)
|
(14)
|
(14)
|
(13)
|
(12)
|
(12)
|
(13)
|
(15)
|
(14)
|
(16)
|
(16)
|
(18)
|
(19)
|
(18)
|
(18)
|
(21)
|
(25)
|
(26)
|
(30)
|
(29)
|
(29)
|
(31)
|
(31)
|
(23)
|
(21)
|
(20)
|
(18)
|
(25)
|
(25)
|
(25)
|
(26)
|
(25)
|
(25)
|
(26)
|
(26)
|
(34)
|
(35)
|
(36)
|
(41)
|
(36)
|
(39)
|
(40)
|
(38)
|
(36)
|
(24)
|
(22)
|
(20)
|
(28)
|
(31)
|
(33)
|
(34)
|
(35)
|
(34)
|
(32)
|
(34)
|
(32)
|
(30)
|
(30)
|
(28)
|
(27)
|
(27)
|
(27)
|
(27)
|
|
| Other Operating Expenses |
0
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
(1)
|
(0)
|
(3)
|
(2)
|
1
|
0
|
8
|
3
|
(3)
|
(1)
|
(2)
|
(1)
|
3
|
(1)
|
1
|
(3)
|
(4)
|
1
|
6
|
9
|
8
|
3
|
(1)
|
(2)
|
1
|
(1)
|
(1)
|
(3)
|
(4)
|
(0)
|
(0)
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
2
|
2
|
1
|
2
|
0
|
(0)
|
1
|
0
|
2
|
2
|
1
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
(0)
|
(1)
|
(2)
|
(10)
|
(10)
|
(9)
|
0
|
1
|
2
|
2
|
2
|
1
|
0
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
1
|
(1)
|
(2)
|
(1)
|
|
| Operating Income |
(71)
N/A
|
(73)
-3%
|
(71)
+3%
|
(75)
-5%
|
(74)
+0%
|
(71)
+5%
|
(66)
+6%
|
(61)
+8%
|
(54)
+11%
|
(47)
+13%
|
(41)
+13%
|
(38)
+8%
|
(39)
-2%
|
(41)
-7%
|
(38)
+8%
|
(41)
-9%
|
(36)
+13%
|
(36)
0%
|
(47)
-32%
|
(47)
+1%
|
(72)
-54%
|
(78)
-8%
|
(70)
+10%
|
(65)
+7%
|
(35)
+46%
|
(36)
-1%
|
(34)
+4%
|
(27)
+23%
|
(24)
+11%
|
(16)
+33%
|
(17)
-9%
|
(30)
-72%
|
(20)
+32%
|
(18)
+11%
|
(14)
+23%
|
(7)
+51%
|
(15)
-113%
|
(24)
-65%
|
(28)
-17%
|
(29)
-1%
|
(33)
-17%
|
(34)
0%
|
(36)
-8%
|
(41)
-12%
|
(43)
-6%
|
(34)
+21%
|
(34)
+1%
|
(35)
-2%
|
(42)
-22%
|
(52)
-24%
|
(51)
+3%
|
(54)
-7%
|
(45)
+18%
|
(42)
+5%
|
(40)
+5%
|
(23)
+42%
|
(9)
+60%
|
7
N/A
|
20
+200%
|
25
+30%
|
25
+0%
|
16
-38%
|
11
-31%
|
(4)
N/A
|
(14)
-229%
|
(13)
+4%
|
(17)
-28%
|
(11)
+36%
|
(20)
-82%
|
(26)
-29%
|
(30)
-15%
|
(26)
+12%
|
1
N/A
|
9
+1 231%
|
15
+71%
|
9
-37%
|
(6)
N/A
|
(10)
-68%
|
(13)
-36%
|
(14)
-6%
|
(14)
0%
|
(11)
+21%
|
(11)
+4%
|
(15)
-41%
|
(20)
-34%
|
(26)
-30%
|
(29)
-11%
|
(29)
+0%
|
(26)
+8%
|
(22)
+15%
|
(21)
+5%
|
(13)
+40%
|
(9)
+26%
|
(14)
-45%
|
(14)
0%
|
(15)
-13%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
3
|
3
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
0
|
2
|
2
|
2
|
(19)
|
(20)
|
(20)
|
(20)
|
0
|
(1)
|
(1)
|
(2)
|
(30)
|
(30)
|
(30)
|
(30)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
1
|
1
|
1
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(2)
|
1
|
(0)
|
0
|
0
|
(0)
|
1
|
1
|
(1)
|
0
|
(0)
|
0
|
(2)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
2
|
(1)
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
1
|
(0)
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
0
|
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
|
|
| Pre-Tax Income |
(68)
N/A
|
(70)
-4%
|
(69)
+1%
|
(73)
-6%
|
(74)
-1%
|
(70)
+5%
|
(66)
+6%
|
(61)
+8%
|
(54)
+11%
|
(47)
+12%
|
(41)
+13%
|
(38)
+8%
|
(38)
0%
|
(41)
-9%
|
(38)
+8%
|
(41)
-9%
|
(36)
+14%
|
(34)
+4%
|
(45)
-33%
|
(45)
+2%
|
(91)
-104%
|
(98)
-8%
|
(90)
+8%
|
(86)
+5%
|
(35)
+59%
|
(37)
-4%
|
(36)
+3%
|
(28)
+21%
|
(54)
-92%
|
(46)
+15%
|
(47)
-3%
|
(60)
-27%
|
(22)
+64%
|
(20)
+10%
|
(15)
+22%
|
(7)
+51%
|
(15)
-97%
|
(24)
-64%
|
(28)
-17%
|
(28)
-1%
|
(33)
-17%
|
(33)
0%
|
(37)
-12%
|
(43)
-15%
|
(47)
-9%
|
(38)
+18%
|
(38)
+1%
|
(37)
+2%
|
(43)
-16%
|
(53)
-22%
|
(50)
+6%
|
(53)
-7%
|
(44)
+18%
|
(42)
+4%
|
(40)
+4%
|
(23)
+42%
|
(9)
+60%
|
6
N/A
|
20
+206%
|
25
+29%
|
25
+0%
|
15
-41%
|
10
-33%
|
(6)
N/A
|
(16)
-165%
|
(15)
+6%
|
(19)
-28%
|
(12)
+37%
|
(21)
-75%
|
(26)
-27%
|
(30)
-14%
|
(26)
+13%
|
0
N/A
|
8
+8 560%
|
14
+73%
|
9
-39%
|
(6)
N/A
|
(10)
-59%
|
(13)
-31%
|
(14)
-6%
|
(13)
+5%
|
(11)
+17%
|
(11)
+2%
|
(16)
-42%
|
(23)
-51%
|
(29)
-25%
|
(32)
-9%
|
(32)
-1%
|
(27)
+16%
|
(23)
+15%
|
(22)
+5%
|
(12)
+42%
|
(9)
+29%
|
(13)
-48%
|
(13)
-2%
|
(15)
-16%
|
|
| 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
|
13
|
13
|
13
|
13
|
(0)
|
(7)
|
(7)
|
(7)
|
(8)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(6)
|
(6)
|
(6)
|
(6)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(68)
|
(70)
|
(69)
|
(73)
|
(74)
|
(70)
|
(66)
|
(61)
|
(54)
|
(47)
|
(41)
|
(38)
|
(38)
|
(41)
|
(38)
|
(41)
|
(36)
|
(34)
|
(46)
|
(45)
|
(91)
|
(98)
|
(90)
|
(86)
|
(35)
|
(37)
|
(36)
|
(28)
|
(54)
|
(46)
|
(47)
|
(60)
|
(22)
|
(20)
|
(15)
|
(7)
|
(15)
|
(24)
|
(28)
|
(28)
|
(33)
|
(33)
|
(37)
|
(43)
|
(47)
|
(38)
|
(38)
|
(37)
|
(43)
|
(53)
|
(50)
|
(53)
|
(44)
|
(42)
|
(40)
|
(23)
|
(9)
|
6
|
20
|
38
|
39
|
28
|
23
|
(6)
|
(23)
|
(22)
|
(26)
|
(19)
|
(22)
|
(28)
|
(31)
|
(27)
|
1
|
9
|
15
|
10
|
(12)
|
(16)
|
(19)
|
(20)
|
(13)
|
(11)
|
(11)
|
(15)
|
(22)
|
(28)
|
(31)
|
(31)
|
(26)
|
(22)
|
(21)
|
(12)
|
(8)
|
(13)
|
(13)
|
(15)
|
|
| Net Income (Common) |
(68)
N/A
|
(70)
-4%
|
(69)
+1%
|
(73)
-6%
|
(74)
-1%
|
(70)
+5%
|
(66)
+6%
|
(61)
+8%
|
(54)
+11%
|
(47)
+12%
|
(41)
+13%
|
(38)
+8%
|
(38)
0%
|
(41)
-9%
|
(38)
+8%
|
(41)
-9%
|
(36)
+13%
|
(34)
+4%
|
(46)
-33%
|
(45)
+2%
|
(91)
-103%
|
(98)
-8%
|
(90)
+8%
|
(86)
+5%
|
(35)
+59%
|
(37)
-4%
|
(36)
+3%
|
(28)
+21%
|
(54)
-92%
|
(46)
+15%
|
(47)
-3%
|
(60)
-27%
|
(22)
+64%
|
(20)
+10%
|
(15)
+22%
|
(7)
+51%
|
(15)
-97%
|
(24)
-64%
|
(28)
-17%
|
(28)
-1%
|
(33)
-17%
|
(33)
0%
|
(37)
-12%
|
(43)
-15%
|
(47)
-9%
|
(38)
+18%
|
(38)
+1%
|
(37)
+2%
|
(43)
-16%
|
(53)
-22%
|
(50)
+6%
|
(53)
-7%
|
(44)
+18%
|
(42)
+4%
|
(40)
+4%
|
(23)
+42%
|
(9)
+60%
|
6
N/A
|
18
+219%
|
33
+83%
|
31
-5%
|
22
-31%
|
19
-14%
|
(5)
N/A
|
(17)
-245%
|
(16)
+6%
|
(22)
-31%
|
(16)
+25%
|
(20)
-26%
|
(26)
-27%
|
(30)
-15%
|
(27)
+11%
|
1
N/A
|
9
+1 390%
|
15
+69%
|
9
-37%
|
(12)
N/A
|
(16)
-31%
|
(19)
-20%
|
(20)
-2%
|
(13)
+31%
|
(11)
+17%
|
(11)
+3%
|
(15)
-42%
|
(22)
-45%
|
(28)
-26%
|
(31)
-9%
|
(31)
-1%
|
(26)
+14%
|
(22)
+15%
|
(21)
+6%
|
(12)
+43%
|
(8)
+30%
|
(13)
-50%
|
(13)
-2%
|
(15)
-16%
|
|
| EPS (Diluted) |
-3.53
N/A
|
-3.25
+8%
|
-3.22
+1%
|
-3.4
-6%
|
-3.43
-1%
|
-2.42
+29%
|
-2.01
+17%
|
-1.84
+8%
|
-1.65
+10%
|
-0.88
+47%
|
-0.48
+45%
|
-0.42
+13%
|
-0.49
-17%
|
-0.46
+6%
|
-0.43
+7%
|
-0.4
+7%
|
-0.39
+3%
|
-0.32
+18%
|
-0.44
-38%
|
-0.43
+2%
|
-0.86
-100%
|
-0.67
+22%
|
-0.65
+3%
|
-0.59
+9%
|
-0.25
+58%
|
-0.26
-4%
|
-0.26
N/A
|
-0.19
+27%
|
-0.38
-100%
|
-0.34
+11%
|
-0.34
N/A
|
-0.44
-29%
|
-0.16
+64%
|
-0.11
+31%
|
-0.11
N/A
|
-0.04
+64%
|
-0.09
-125%
|
-0.15
-67%
|
-0.12
+20%
|
-0.12
N/A
|
-0.17
-42%
|
-0.14
+18%
|
-0.16
-14%
|
-0.15
+6%
|
-0.21
-40%
|
-0.13
+38%
|
-0.14
-8%
|
-0.1
+29%
|
-0.14
-40%
|
-0.17
-21%
|
-0.15
+12%
|
-0.15
N/A
|
-0.13
+13%
|
-0.13
N/A
|
-0.12
+8%
|
-0.07
+42%
|
-0.03
+57%
|
0.02
N/A
|
0.06
+200%
|
0.11
+83%
|
0.9
+718%
|
0.05
-94%
|
0.06
+20%
|
-0.02
N/A
|
-0.48
-2 300%
|
-0.06
+88%
|
-0.07
-17%
|
-0.05
+29%
|
-0.56
-1 020%
|
-0.08
+86%
|
-0.09
-12%
|
-0.08
+11%
|
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.03
-25%
|
-0.29
N/A
|
-0.44
-52%
|
-0.53
-20%
|
-0.54
-2%
|
-0.32
+41%
|
-0.28
+12%
|
-0.23
+18%
|
-0.35
-52%
|
-0.47
-34%
|
-0.51
-9%
|
-0.38
+25%
|
-0.39
-3%
|
-0.4
-3%
|
-0.29
+28%
|
-0.27
+7%
|
-0.15
+44%
|
-0.11
+27%
|
-0.16
-45%
|
-0.16
N/A
|
-0.19
-19%
|
|