
Silvercorp Metals Inc
TSX:SVM

Income Statement
Earnings Waterfall
Silvercorp Metals Inc
Revenue
|
298.9m
USD
|
Cost of Revenue
|
-159.5m
USD
|
Gross Profit
|
139.4m
USD
|
Operating Expenses
|
-36.1m
USD
|
Operating Income
|
103.3m
USD
|
Other Expenses
|
-45.1m
USD
|
Net Income
|
58.2m
USD
|
Income Statement
Silvercorp Metals Inc
Apr-2004 | Jul-2004 | Oct-2004 | Jan-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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
|
1
|
0
|
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
|
1
|
5
|
|
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
13
+247%
|
26
+96%
|
40
+51%
|
58
+46%
|
78
+34%
|
95
+22%
|
108
+14%
|
117
+8%
|
108
-8%
|
93
-14%
|
84
-10%
|
75
-10%
|
80
+7%
|
96
+20%
|
107
+11%
|
121
+13%
|
133
+9%
|
153
+16%
|
167
+9%
|
200
+20%
|
226
+13%
|
236
+4%
|
238
+1%
|
213
-11%
|
196
-8%
|
193
-2%
|
182
-6%
|
177
-3%
|
160
-9%
|
125
-22%
|
108
-14%
|
99
-8%
|
108
+9%
|
124
+15%
|
129
+3%
|
130
+1%
|
120
-8%
|
109
-9%
|
108
-1%
|
111
+3%
|
130
+17%
|
149
+14%
|
164
+10%
|
168
+3%
|
169
+1%
|
166
-2%
|
170
+3%
|
175
+3%
|
176
+0%
|
174
-1%
|
171
-2%
|
171
+0%
|
173
+1%
|
175
+1%
|
159
-9%
|
160
+1%
|
166
+4%
|
175
+5%
|
192
+10%
|
204
+6%
|
206
+1%
|
212
+3%
|
218
+3%
|
223
+2%
|
216
-3%
|
216
0%
|
208
-3%
|
205
-2%
|
207
+1%
|
207
0%
|
215
+4%
|
227
+6%
|
241
+6%
|
266
+10%
|
299
+12%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(5)
|
(9)
|
(13)
|
(17)
|
(20)
|
(23)
|
(28)
|
(32)
|
(36)
|
(36)
|
(32)
|
(28)
|
(25)
|
(28)
|
(32)
|
(36)
|
(41)
|
(42)
|
(46)
|
(50)
|
(57)
|
(61)
|
(66)
|
(68)
|
(71)
|
(73)
|
(77)
|
(75)
|
(67)
|
(60)
|
(52)
|
(57)
|
(68)
|
(74)
|
(80)
|
(79)
|
(74)
|
(72)
|
(71)
|
(73)
|
(75)
|
(75)
|
(78)
|
(79)
|
(79)
|
(82)
|
(83)
|
(86)
|
(88)
|
(87)
|
(92)
|
(91)
|
(94)
|
(87)
|
(87)
|
(89)
|
(89)
|
(96)
|
(101)
|
(106)
|
(115)
|
(120)
|
(125)
|
(127)
|
(127)
|
(125)
|
(123)
|
(118)
|
(116)
|
(121)
|
(120)
|
(123)
|
(141)
|
(159)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
10
+243%
|
21
+101%
|
31
+47%
|
45
+46%
|
61
+35%
|
75
+23%
|
85
+13%
|
89
+5%
|
76
-15%
|
57
-25%
|
48
-16%
|
43
-10%
|
52
+21%
|
71
+37%
|
79
+12%
|
89
+12%
|
97
+8%
|
112
+16%
|
125
+11%
|
155
+23%
|
176
+14%
|
179
+2%
|
177
-1%
|
147
-17%
|
128
-13%
|
122
-5%
|
109
-11%
|
100
-8%
|
85
-15%
|
58
-32%
|
48
-17%
|
47
-3%
|
52
+10%
|
56
+10%
|
55
-3%
|
51
-8%
|
41
-19%
|
35
-14%
|
36
+3%
|
40
+12%
|
57
+42%
|
74
+29%
|
88
+19%
|
90
+2%
|
90
0%
|
87
-4%
|
88
+1%
|
93
+6%
|
90
-3%
|
86
-4%
|
83
-3%
|
79
-5%
|
81
+3%
|
81
0%
|
72
-12%
|
73
+2%
|
77
+6%
|
87
+12%
|
96
+11%
|
103
+7%
|
100
-3%
|
97
-3%
|
98
+1%
|
98
0%
|
89
-10%
|
88
0%
|
84
-5%
|
82
-2%
|
89
+8%
|
91
+2%
|
94
+3%
|
107
+14%
|
119
+11%
|
126
+6%
|
139
+11%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(3)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(9)
|
(8)
|
(10)
|
(13)
|
(12)
|
(14)
|
(16)
|
(15)
|
(16)
|
(17)
|
(17)
|
(19)
|
(19)
|
(22)
|
(23)
|
(28)
|
(31)
|
(33)
|
(34)
|
(32)
|
(34)
|
(32)
|
(33)
|
(33)
|
(32)
|
(29)
|
(26)
|
(24)
|
(24)
|
(26)
|
(26)
|
(26)
|
(23)
|
(23)
|
(22)
|
(20)
|
(21)
|
(20)
|
(17)
|
(17)
|
(17)
|
(20)
|
(20)
|
(20)
|
(22)
|
(23)
|
(23)
|
(23)
|
(22)
|
(24)
|
(20)
|
(20)
|
(21)
|
(22)
|
(28)
|
(30)
|
(32)
|
(30)
|
(30)
|
(29)
|
(30)
|
(29)
|
(29)
|
(30)
|
(30)
|
(31)
|
(34)
|
(36)
|
(34)
|
(36)
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(8)
|
(10)
|
(11)
|
(13)
|
(13)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(18)
|
(19)
|
(24)
|
(27)
|
(30)
|
(32)
|
(30)
|
(30)
|
(27)
|
(28)
|
(28)
|
(28)
|
(25)
|
(22)
|
(21)
|
(20)
|
(18)
|
(21)
|
(19)
|
(16)
|
(16)
|
(15)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(17)
|
(18)
|
(18)
|
(20)
|
(18)
|
(18)
|
(18)
|
(20)
|
(19)
|
(20)
|
(21)
|
(23)
|
(24)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(25)
|
(24)
|
(24)
|
(25)
|
(26)
|
(26)
|
(26)
|
(28)
|
(31)
|
(32)
|
|
Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
4
|
4
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
Depreciation & Amortization |
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
4
|
4
|
4
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
(5)
|
(2)
|
(4)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
0
|
0
|
2
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(3)
|
(3)
|
(3)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
2
|
1
|
|
Operating Income |
(3)
N/A
|
(3)
-11%
|
(3)
+4%
|
(2)
+19%
|
(1)
+31%
|
(3)
-81%
|
(3)
-20%
|
(4)
-30%
|
(3)
+37%
|
5
N/A
|
15
+218%
|
25
+69%
|
38
+55%
|
54
+41%
|
66
+23%
|
78
+17%
|
79
+1%
|
63
-19%
|
44
-30%
|
34
-24%
|
27
-19%
|
37
+35%
|
55
+48%
|
62
+14%
|
72
+16%
|
78
+9%
|
94
+20%
|
104
+11%
|
131
+26%
|
147
+12%
|
148
+1%
|
144
-3%
|
113
-21%
|
96
-15%
|
88
-8%
|
76
-13%
|
68
-11%
|
52
-23%
|
26
-50%
|
20
-25%
|
21
+6%
|
27
+32%
|
32
+19%
|
29
-9%
|
25
-16%
|
15
-39%
|
12
-22%
|
13
+12%
|
18
+37%
|
37
+104%
|
53
+45%
|
68
+27%
|
73
+7%
|
73
-1%
|
70
-4%
|
68
-3%
|
73
+7%
|
70
-5%
|
64
-9%
|
60
-5%
|
56
-7%
|
58
+5%
|
59
+0%
|
48
-19%
|
53
+11%
|
57
+8%
|
66
+15%
|
74
+13%
|
75
+1%
|
70
-6%
|
66
-7%
|
68
+4%
|
68
0%
|
60
-13%
|
59
-1%
|
55
-7%
|
53
-3%
|
59
+10%
|
61
+3%
|
63
+4%
|
73
+17%
|
83
+12%
|
92
+11%
|
103
+12%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
2
|
3
|
2
|
6
|
7
|
7
|
2
|
0
|
1
|
(1)
|
3
|
4
|
2
|
2
|
1
|
0
|
2
|
8
|
7
|
5
|
5
|
1
|
3
|
5
|
3
|
3
|
4
|
6
|
6
|
7
|
6
|
2
|
4
|
3
|
5
|
6
|
6
|
6
|
1
|
2
|
(0)
|
(0)
|
2
|
1
|
(0)
|
(0)
|
1
|
3
|
4
|
6
|
4
|
3
|
4
|
0
|
5
|
9
|
9
|
7
|
0
|
(4)
|
(6)
|
1
|
(0)
|
(0)
|
3
|
1
|
4
|
4
|
3
|
2
|
11
|
16
|
19
|
30
|
4
|
|
Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(47)
|
(51)
|
(51)
|
(50)
|
(4)
|
(1)
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(10)
|
(9)
|
(9)
|
(75)
|
(66)
|
(74)
|
(73)
|
(7)
|
(6)
|
(130)
|
(130)
|
(130)
|
(131)
|
(1)
|
(1)
|
(1)
|
(1)
|
5
|
9
|
9
|
10
|
10
|
5
|
5
|
4
|
9
|
11
|
11
|
11
|
2
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(11)
|
(11)
|
(11)
|
(31)
|
(22)
|
(24)
|
(23)
|
(2)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(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
|
0
|
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
|
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)
|
(1)
|
(1)
|
(1)
|
(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)
|
(2)
|
(2)
|
|
Pre-Tax Income |
(3)
N/A
|
(3)
+1%
|
(3)
+4%
|
(1)
+48%
|
(1)
+51%
|
(2)
-217%
|
(4)
-73%
|
(5)
-50%
|
(2)
+71%
|
7
N/A
|
18
+172%
|
30
+63%
|
44
+48%
|
60
+36%
|
73
+22%
|
80
+9%
|
79
-1%
|
64
-19%
|
(4)
N/A
|
(15)
-277%
|
(20)
-29%
|
(13)
+34%
|
51
N/A
|
60
+19%
|
71
+18%
|
79
+12%
|
102
+28%
|
111
+8%
|
135
+22%
|
152
+12%
|
149
-2%
|
147
-1%
|
118
-20%
|
99
-16%
|
81
-18%
|
71
-12%
|
64
-10%
|
(18)
N/A
|
(33)
-87%
|
(49)
-46%
|
(51)
-4%
|
24
N/A
|
28
+16%
|
(96)
N/A
|
(100)
-4%
|
(109)
-9%
|
(113)
-4%
|
13
N/A
|
18
+42%
|
35
+97%
|
52
+47%
|
75
+44%
|
83
+11%
|
81
-2%
|
79
-2%
|
78
-2%
|
81
+4%
|
78
-4%
|
74
-6%
|
73
-1%
|
69
-5%
|
73
+6%
|
69
-5%
|
54
-22%
|
61
+13%
|
66
+8%
|
72
+9%
|
74
+2%
|
71
-4%
|
63
-10%
|
56
-12%
|
57
+2%
|
56
-2%
|
32
-44%
|
38
+19%
|
35
-7%
|
34
-2%
|
59
+73%
|
61
+3%
|
70
+14%
|
86
+23%
|
97
+13%
|
116
+20%
|
105
-10%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(4)
|
(5)
|
2
|
1
|
1
|
0
|
(9)
|
(9)
|
(10)
|
(13)
|
(16)
|
(21)
|
(30)
|
(39)
|
(45)
|
(46)
|
(41)
|
(35)
|
(33)
|
(29)
|
(25)
|
(10)
|
(2)
|
0
|
0
|
(12)
|
(12)
|
(13)
|
(10)
|
(7)
|
(6)
|
(3)
|
(5)
|
(10)
|
(14)
|
(19)
|
(20)
|
(20)
|
(19)
|
(19)
|
(21)
|
(22)
|
(23)
|
(21)
|
(14)
|
(13)
|
(12)
|
(9)
|
(15)
|
(16)
|
(18)
|
(13)
|
(12)
|
(12)
|
(9)
|
(14)
|
(15)
|
(14)
|
(13)
|
(14)
|
(14)
|
(14)
|
(17)
|
(20)
|
(21)
|
(24)
|
(26)
|
(26)
|
|
Income from Continuing Operations |
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(2)
|
7
|
18
|
28
|
44
|
60
|
73
|
79
|
75
|
59
|
(3)
|
(15)
|
(18)
|
(13)
|
42
|
52
|
61
|
66
|
86
|
90
|
105
|
113
|
104
|
101
|
77
|
64
|
48
|
42
|
39
|
(28)
|
(35)
|
(48)
|
(50)
|
13
|
17
|
(109)
|
(110)
|
(116)
|
(119)
|
10
|
13
|
26
|
38
|
56
|
62
|
61
|
61
|
59
|
60
|
56
|
51
|
52
|
55
|
60
|
58
|
45
|
46
|
50
|
54
|
61
|
58
|
51
|
47
|
43
|
41
|
18
|
25
|
21
|
20
|
45
|
44
|
50
|
65
|
73
|
90
|
79
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(4)
|
(6)
|
(10)
|
(14)
|
(17)
|
(19)
|
(19)
|
(15)
|
(3)
|
(2)
|
0
|
(2)
|
(12)
|
(13)
|
(15)
|
(17)
|
(21)
|
(22)
|
(26)
|
(28)
|
(28)
|
(27)
|
(22)
|
(19)
|
(17)
|
(15)
|
(13)
|
1
|
5
|
7
|
7
|
(5)
|
(6)
|
6
|
6
|
8
|
9
|
(4)
|
(4)
|
(7)
|
(10)
|
(12)
|
(13)
|
(12)
|
(12)
|
(12)
|
(13)
|
(12)
|
(11)
|
(12)
|
(14)
|
(14)
|
(14)
|
(11)
|
(9)
|
(10)
|
(11)
|
(14)
|
(15)
|
(14)
|
(13)
|
(13)
|
(13)
|
(1)
|
(1)
|
(1)
|
(1)
|
(13)
|
(13)
|
(13)
|
(16)
|
(17)
|
(19)
|
(21)
|
|
Net Income (Common) |
(3)
N/A
|
(3)
+1%
|
(3)
+4%
|
(1)
+48%
|
(1)
+51%
|
(2)
-217%
|
(3)
-67%
|
(5)
-49%
|
(2)
+60%
|
5
N/A
|
14
+202%
|
22
+61%
|
34
+55%
|
46
+35%
|
56
+21%
|
60
+7%
|
56
-7%
|
44
-21%
|
(6)
N/A
|
(16)
-171%
|
(18)
-15%
|
(14)
+22%
|
30
N/A
|
39
+28%
|
45
+17%
|
49
+8%
|
65
+34%
|
68
+4%
|
79
+17%
|
85
+8%
|
76
-11%
|
74
-3%
|
54
-26%
|
45
-17%
|
31
-33%
|
27
-11%
|
26
-6%
|
(27)
N/A
|
(30)
-11%
|
(41)
-36%
|
(43)
-4%
|
8
N/A
|
11
+44%
|
(103)
N/A
|
(104)
0%
|
(109)
-5%
|
(111)
-2%
|
6
N/A
|
9
+38%
|
19
+117%
|
29
+52%
|
44
+53%
|
50
+14%
|
49
-2%
|
48
-1%
|
47
-3%
|
47
0%
|
44
-7%
|
40
-9%
|
40
0%
|
41
+4%
|
46
+10%
|
43
-5%
|
34
-21%
|
37
+8%
|
40
+9%
|
43
+5%
|
46
+9%
|
43
-7%
|
37
-14%
|
34
-9%
|
31
-9%
|
29
-7%
|
17
-39%
|
24
+39%
|
21
-15%
|
20
-5%
|
32
+65%
|
31
-4%
|
36
+17%
|
49
+35%
|
56
+14%
|
71
+28%
|
58
-18%
|
|
EPS (Diluted) |
-0.03
N/A
|
-0.03
N/A
|
-0.02
+33%
|
-0.01
+50%
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.04
-33%
|
-0.02
+50%
|
0.02
N/A
|
0.08
+300%
|
0.15
+88%
|
0.23
+53%
|
0.31
+35%
|
0.38
+23%
|
0.4
+5%
|
0.37
-8%
|
0.29
-22%
|
-0.04
N/A
|
-0.11
-175%
|
-0.12
-9%
|
-0.1
+17%
|
0.19
N/A
|
0.24
+26%
|
0.28
+17%
|
0.3
+7%
|
0.39
+30%
|
0.4
+3%
|
0.46
+15%
|
0.5
+9%
|
0.45
-10%
|
0.43
-4%
|
0.33
-23%
|
0.28
-15%
|
0.19
-32%
|
0.16
-16%
|
0.16
N/A
|
-0.15
N/A
|
-0.17
-13%
|
-0.24
-41%
|
-0.25
-4%
|
0.04
N/A
|
0.06
+50%
|
-0.6
N/A
|
-0.61
-2%
|
-0.64
-5%
|
-0.65
-2%
|
0.04
N/A
|
0.05
+25%
|
0.11
+120%
|
0.17
+55%
|
0.25
+47%
|
0.29
+16%
|
0.29
N/A
|
0.28
-3%
|
0.27
-4%
|
0.27
N/A
|
0.25
-7%
|
0.23
-8%
|
0.23
N/A
|
0.24
+4%
|
0.26
+8%
|
0.25
-4%
|
0.2
-20%
|
0.22
+10%
|
0.24
+9%
|
0.25
+4%
|
0.26
+4%
|
0.25
-4%
|
0.21
-16%
|
0.19
-10%
|
0.17
-11%
|
0.16
-6%
|
0.1
-38%
|
0.14
+40%
|
0.12
-14%
|
0.11
-8%
|
0.18
+64%
|
0.17
-6%
|
0.2
+18%
|
0.27
+35%
|
0.26
-4%
|
0.32
+23%
|
0.28
-13%
|