Avcorp Industries Inc
TSX:AVP
Income Statement
Earnings Waterfall
Avcorp Industries Inc
Income Statement
Avcorp Industries Inc
| Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |
90
N/A
|
88
-2%
|
90
+3%
|
92
+2%
|
81
-12%
|
87
+6%
|
79
-9%
|
79
+0%
|
80
+1%
|
76
-4%
|
73
-5%
|
66
-9%
|
28
-58%
|
29
+2%
|
42
+48%
|
55
+31%
|
60
+8%
|
63
+5%
|
64
+3%
|
68
+5%
|
68
0%
|
68
0%
|
74
+9%
|
80
+8%
|
89
+11%
|
96
+9%
|
100
+4%
|
104
+4%
|
104
+0%
|
108
+3%
|
109
+1%
|
110
+1%
|
114
+3%
|
117
+3%
|
121
+4%
|
129
+6%
|
120
-7%
|
104
-14%
|
87
-16%
|
69
-20%
|
64
-7%
|
67
+4%
|
75
+11%
|
77
+4%
|
81
+5%
|
83
+2%
|
81
-2%
|
86
+6%
|
90
+5%
|
95
+5%
|
94
-1%
|
89
-5%
|
84
-6%
|
80
-6%
|
80
+1%
|
77
-3%
|
75
-3%
|
76
+1%
|
71
-7%
|
67
-5%
|
65
-3%
|
64
-1%
|
71
+11%
|
80
+13%
|
105
+30%
|
135
+29%
|
160
+19%
|
184
+15%
|
182
-1%
|
169
-7%
|
158
-7%
|
149
-5%
|
154
+3%
|
161
+4%
|
169
+5%
|
171
+1%
|
170
-1%
|
173
+2%
|
166
-4%
|
165
-1%
|
163
-1%
|
148
-9%
|
145
-2%
|
151
+4%
|
135
-11%
|
127
-6%
|
119
-6%
|
99
-16%
|
103
+4%
|
108
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(85)
|
(83)
|
(84)
|
(87)
|
(75)
|
(80)
|
(74)
|
(72)
|
(67)
|
(65)
|
(61)
|
(56)
|
(26)
|
(25)
|
(38)
|
(51)
|
(54)
|
(58)
|
(61)
|
(65)
|
(67)
|
(68)
|
(75)
|
(78)
|
(83)
|
(88)
|
(88)
|
(90)
|
(90)
|
(94)
|
(95)
|
(98)
|
(102)
|
(103)
|
(105)
|
(107)
|
(99)
|
(87)
|
(76)
|
(65)
|
(62)
|
(64)
|
(69)
|
(70)
|
(73)
|
(73)
|
(72)
|
(74)
|
(76)
|
(79)
|
(78)
|
(78)
|
(74)
|
(71)
|
(71)
|
(68)
|
(67)
|
(67)
|
(65)
|
(62)
|
(61)
|
(61)
|
(65)
|
(72)
|
(96)
|
(129)
|
(163)
|
(175)
|
(174)
|
(166)
|
(151)
|
(181)
|
(182)
|
(178)
|
(179)
|
(156)
|
(155)
|
(159)
|
(157)
|
(161)
|
(160)
|
(149)
|
(143)
|
(143)
|
(127)
|
(120)
|
(113)
|
(100)
|
(99)
|
(101)
|
|
| Gross Profit |
5
N/A
|
5
+8%
|
7
+24%
|
5
-22%
|
6
+18%
|
7
+11%
|
5
-28%
|
7
+47%
|
13
+82%
|
11
-11%
|
11
-2%
|
10
-12%
|
2
-78%
|
3
+52%
|
4
+36%
|
5
+3%
|
6
+26%
|
4
-25%
|
3
-22%
|
3
-14%
|
1
-74%
|
(0)
N/A
|
(1)
-228%
|
1
N/A
|
5
+342%
|
8
+59%
|
13
+49%
|
14
+13%
|
14
0%
|
14
0%
|
14
-1%
|
12
-16%
|
12
+4%
|
14
+15%
|
16
+13%
|
22
+36%
|
21
-3%
|
16
-23%
|
11
-33%
|
5
-58%
|
2
-46%
|
3
+20%
|
6
+94%
|
7
+20%
|
8
+19%
|
9
+15%
|
9
-3%
|
12
+27%
|
14
+17%
|
16
+18%
|
16
-2%
|
12
-26%
|
10
-10%
|
8
-22%
|
9
+11%
|
10
+8%
|
8
-15%
|
8
+0%
|
5
-35%
|
5
-9%
|
4
-22%
|
4
-7%
|
6
+78%
|
8
+28%
|
8
+1%
|
6
-28%
|
(3)
N/A
|
8
N/A
|
8
+0%
|
3
-67%
|
7
+135%
|
(32)
N/A
|
(28)
+12%
|
(17)
+41%
|
(9)
+45%
|
15
N/A
|
15
-1%
|
14
-8%
|
9
-36%
|
4
-57%
|
3
-20%
|
(1)
N/A
|
1
N/A
|
8
+632%
|
8
-3%
|
7
-17%
|
6
-16%
|
(0)
N/A
|
4
N/A
|
8
+87%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(13)
|
(13)
|
(13)
|
(14)
|
(13)
|
(13)
|
(11)
|
(4)
|
(8)
|
(7)
|
(8)
|
(7)
|
(4)
|
(5)
|
(7)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(14)
|
(14)
|
(14)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(16)
|
(17)
|
(18)
|
(19)
|
(18)
|
(17)
|
(15)
|
(9)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
13
|
12
|
14
|
16
|
(12)
|
(12)
|
(13)
|
(12)
|
(13)
|
(13)
|
(14)
|
(16)
|
(20)
|
(25)
|
(27)
|
(28)
|
(25)
|
(26)
|
(25)
|
(24)
|
(22)
|
(22)
|
(22)
|
(24)
|
(24)
|
(24)
|
(24)
|
(23)
|
(23)
|
(22)
|
(18)
|
(15)
|
(6)
|
18
|
14
|
13
|
3
|
(17)
|
(18)
|
|
| Selling, General & Administrative |
(10)
|
(10)
|
(9)
|
(10)
|
(9)
|
(9)
|
(8)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(3)
|
(4)
|
(5)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(13)
|
(13)
|
(11)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(14)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(15)
|
(19)
|
(24)
|
(27)
|
(28)
|
(24)
|
(26)
|
(25)
|
(24)
|
(22)
|
(21)
|
(21)
|
(24)
|
(24)
|
(23)
|
(24)
|
(22)
|
(22)
|
(21)
|
(19)
|
(18)
|
(17)
|
(18)
|
(19)
|
(18)
|
(18)
|
(17)
|
(18)
|
|
| Depreciation & Amortization |
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
28
|
27
|
29
|
28
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
2
|
3
|
12
|
36
|
34
|
32
|
22
|
0
|
0
|
|
| Operating Income |
(8)
N/A
|
(8)
+6%
|
(6)
+24%
|
(9)
-42%
|
(7)
+22%
|
(6)
+11%
|
(6)
-1%
|
3
N/A
|
5
+70%
|
4
-14%
|
4
-13%
|
3
-22%
|
(2)
N/A
|
(2)
+24%
|
(3)
-49%
|
(5)
-78%
|
(3)
+42%
|
(4)
-64%
|
(6)
-31%
|
(6)
-4%
|
(9)
-49%
|
(10)
-13%
|
(11)
-10%
|
(9)
+17%
|
(8)
+5%
|
(6)
+31%
|
(2)
+71%
|
4
N/A
|
3
-4%
|
3
-11%
|
2
-24%
|
(1)
N/A
|
(2)
-88%
|
(2)
+14%
|
(1)
+36%
|
3
N/A
|
2
-35%
|
(2)
N/A
|
(6)
-225%
|
(10)
-53%
|
(6)
+36%
|
(9)
-43%
|
(7)
+26%
|
(5)
+27%
|
(4)
+24%
|
(2)
+39%
|
(3)
-20%
|
(0)
+85%
|
1
N/A
|
2
+115%
|
1
-58%
|
25
+2 585%
|
23
-9%
|
23
0%
|
25
+10%
|
(2)
N/A
|
(4)
-93%
|
(5)
-23%
|
(7)
-45%
|
(8)
-17%
|
(9)
-17%
|
(10)
-7%
|
(10)
+3%
|
(12)
-20%
|
(17)
-43%
|
(21)
-30%
|
(31)
-47%
|
(16)
+48%
|
(17)
-6%
|
(23)
-30%
|
(17)
+24%
|
(54)
-213%
|
(50)
+8%
|
(38)
+23%
|
(34)
+12%
|
(9)
+73%
|
(9)
-1%
|
(11)
-15%
|
(14)
-31%
|
(19)
-38%
|
(19)
N/A
|
(19)
+0%
|
(14)
+25%
|
2
N/A
|
26
+970%
|
21
-18%
|
19
-11%
|
2
-87%
|
(13)
N/A
|
(11)
+19%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(4)
|
(7)
|
(3)
|
(1)
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
1
|
1
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
(4)
|
(5)
|
(6)
|
(9)
|
(4)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(9)
|
(8)
|
(12)
|
(11)
|
(10)
|
(8)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(7)
|
|
| Non-Reccuring Items |
0
|
0
|
8
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
36
|
56
|
54
|
11
|
18
|
(2)
|
0
|
0
|
0
|
(0)
|
3
|
4
|
0
|
(3)
|
(7)
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
5
|
5
|
1
|
(1)
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
|
| Pre-Tax Income |
(11)
N/A
|
(11)
+1%
|
(1)
+91%
|
(9)
-820%
|
(10)
-8%
|
(9)
+6%
|
(9)
-1%
|
(1)
+93%
|
1
N/A
|
0
-55%
|
(0)
N/A
|
(1)
-400%
|
(3)
-360%
|
(3)
+5%
|
(5)
-50%
|
(5)
-11%
|
(2)
+56%
|
(4)
-58%
|
(5)
-31%
|
(8)
-69%
|
(11)
-42%
|
(12)
-9%
|
(13)
-8%
|
(14)
-10%
|
(11)
+24%
|
(8)
+25%
|
(4)
+52%
|
2
N/A
|
2
+15%
|
2
+32%
|
2
-30%
|
(2)
N/A
|
(3)
-48%
|
(3)
-18%
|
(3)
-8%
|
(2)
+29%
|
(5)
-117%
|
(5)
-6%
|
(8)
-45%
|
(9)
-14%
|
(8)
+10%
|
(10)
-29%
|
(8)
+24%
|
(7)
+4%
|
(6)
+24%
|
(5)
+15%
|
(5)
+1%
|
(3)
+47%
|
(1)
+58%
|
0
N/A
|
(2)
N/A
|
21
N/A
|
21
N/A
|
22
+8%
|
24
+7%
|
(2)
N/A
|
(3)
-75%
|
(5)
-70%
|
(6)
-20%
|
(8)
-24%
|
(9)
-18%
|
(10)
-6%
|
(10)
+2%
|
(12)
-24%
|
(17)
-37%
|
(22)
-30%
|
(31)
-43%
|
(20)
+35%
|
(23)
-14%
|
(29)
-28%
|
(26)
+10%
|
(59)
-123%
|
(57)
+2%
|
(46)
+20%
|
3
N/A
|
20
+575%
|
40
+94%
|
36
-9%
|
(12)
N/A
|
(9)
+21%
|
(33)
-258%
|
(30)
+9%
|
(24)
+21%
|
(7)
+72%
|
21
N/A
|
21
+2%
|
20
-9%
|
(1)
N/A
|
(19)
-3 501%
|
(23)
-23%
|
|
| 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
|
|
| Income from Continuing Operations |
(11)
|
(11)
|
(1)
|
(9)
|
(10)
|
(9)
|
(9)
|
(1)
|
1
|
0
|
(0)
|
(1)
|
(3)
|
(3)
|
(5)
|
(5)
|
(2)
|
(4)
|
(5)
|
(8)
|
(11)
|
(12)
|
(13)
|
(14)
|
(11)
|
(8)
|
(4)
|
2
|
2
|
2
|
2
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(5)
|
(5)
|
(8)
|
(8)
|
(7)
|
(10)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(3)
|
(1)
|
0
|
(2)
|
21
|
21
|
22
|
24
|
(2)
|
(3)
|
(5)
|
(6)
|
(8)
|
(9)
|
(10)
|
(10)
|
(12)
|
(17)
|
(22)
|
(31)
|
(20)
|
(23)
|
(29)
|
(26)
|
(59)
|
(57)
|
(46)
|
3
|
20
|
40
|
36
|
(12)
|
(9)
|
(33)
|
(30)
|
(24)
|
(7)
|
21
|
21
|
20
|
(1)
|
(19)
|
(23)
|
|
| Net Income (Common) |
(11)
N/A
|
(11)
+1%
|
(1)
+89%
|
(9)
-705%
|
(10)
-7%
|
(9)
+5%
|
(9)
+6%
|
0
N/A
|
2
+746%
|
2
-21%
|
1
-66%
|
(1)
N/A
|
(4)
-345%
|
(3)
+19%
|
(5)
-48%
|
(5)
-11%
|
(2)
+55%
|
(4)
-56%
|
(5)
-32%
|
(8)
-62%
|
(11)
-41%
|
(12)
-9%
|
(13)
-8%
|
(14)
-13%
|
(11)
+24%
|
(8)
+25%
|
(4)
+52%
|
2
N/A
|
2
+15%
|
2
+32%
|
2
-30%
|
(2)
N/A
|
(3)
-48%
|
(3)
-18%
|
(3)
-8%
|
(2)
+29%
|
(5)
-117%
|
(5)
-6%
|
(8)
-45%
|
(8)
-10%
|
(7)
+11%
|
(10)
-30%
|
(7)
+25%
|
(7)
0%
|
(6)
+24%
|
(5)
+15%
|
(5)
+1%
|
(3)
+47%
|
(1)
+58%
|
0
N/A
|
(2)
N/A
|
21
N/A
|
21
N/A
|
22
+8%
|
24
+7%
|
(2)
N/A
|
(3)
-75%
|
(5)
-70%
|
(6)
-20%
|
(8)
-24%
|
(9)
-18%
|
(10)
-6%
|
(10)
+2%
|
(12)
-24%
|
(17)
-37%
|
(22)
-30%
|
(31)
-43%
|
(20)
+35%
|
(23)
-14%
|
(29)
-28%
|
(26)
+10%
|
(59)
-123%
|
(57)
+2%
|
(46)
+20%
|
3
N/A
|
20
+575%
|
40
+94%
|
36
-9%
|
(12)
N/A
|
(9)
+21%
|
(33)
-258%
|
(30)
+9%
|
(24)
+21%
|
(7)
+72%
|
21
N/A
|
21
+2%
|
20
-9%
|
(1)
N/A
|
(19)
-3 501%
|
(23)
-23%
|
|
| EPS (Diluted) |
-2.45
N/A
|
-2.41
+2%
|
-0.26
+89%
|
-2.1
-708%
|
-2.24
-7%
|
-2.12
+5%
|
-1.98
+7%
|
0.05
N/A
|
0.48
+860%
|
0.35
-27%
|
0.11
-69%
|
-0.15
N/A
|
-0.61
-307%
|
-0.5
+18%
|
-0.5
N/A
|
-0.62
-24%
|
-0.15
+76%
|
-0.23
-53%
|
-0.29
-26%
|
-0.5
-72%
|
-0.69
-38%
|
-0.63
+9%
|
-0.68
-8%
|
-0.78
-15%
|
-0.47
+40%
|
-0.34
+28%
|
-0.15
+56%
|
0.06
N/A
|
0.06
N/A
|
0.07
+17%
|
0.04
-43%
|
-0.06
N/A
|
-0.08
-33%
|
-0.09
-12%
|
-0.1
-11%
|
-0.07
+30%
|
-0.16
-129%
|
-0.17
-6%
|
-0.17
N/A
|
-0.12
+29%
|
-0.04
+67%
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.03
N/A
|
-0.03
N/A
|
-0.01
+67%
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0.09
N/A
|
0.08
-11%
|
0.09
+12%
|
0.1
+11%
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.03
N/A
|
-0.04
-33%
|
-0.05
-25%
|
-0.07
-40%
|
-0.1
-43%
|
-0.07
+30%
|
-0.07
N/A
|
-0.09
-29%
|
-0.08
+11%
|
-0.18
-125%
|
-0.18
N/A
|
-0.14
+22%
|
0.01
N/A
|
0.06
+500%
|
0.12
+100%
|
0.11
-8%
|
-0.03
N/A
|
-0.03
N/A
|
-0.09
-200%
|
-0.08
+11%
|
-0.06
+25%
|
-0.02
+67%
|
0.07
N/A
|
0.07
N/A
|
0.06
-14%
|
0
N/A
|
-0.05
N/A
|
-0.06
-20%
|
|