Camtek Ltd
F:CMZ
Income Statement
Earnings Waterfall
Camtek Ltd
Income Statement
Camtek Ltd
| 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 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
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
|
|
| Revenue |
53
N/A
|
44
-17%
|
32
-26%
|
25
-23%
|
25
+1%
|
23
-10%
|
24
+5%
|
24
+1%
|
25
+5%
|
31
+23%
|
38
+23%
|
49
+29%
|
60
+22%
|
67
+12%
|
63
-6%
|
63
-1%
|
61
-3%
|
63
+3%
|
79
+25%
|
90
+14%
|
98
+10%
|
100
+2%
|
90
-10%
|
77
-14%
|
71
-8%
|
71
+0%
|
78
+10%
|
85
+9%
|
84
-1%
|
75
-10%
|
63
-16%
|
53
-16%
|
49
-9%
|
54
+10%
|
62
+16%
|
70
+13%
|
80
+13%
|
88
+10%
|
98
+11%
|
106
+8%
|
111
+5%
|
107
-4%
|
98
-9%
|
94
-4%
|
88
-6%
|
85
-4%
|
84
0%
|
82
-3%
|
80
-2%
|
85
+7%
|
89
+5%
|
90
+1%
|
91
+1%
|
88
-3%
|
88
0%
|
90
+3%
|
94
+4%
|
69
-26%
|
64
-7%
|
59
-9%
|
54
-9%
|
79
+48%
|
84
+5%
|
86
+3%
|
89
+3%
|
93
+5%
|
100
+7%
|
107
+8%
|
116
+8%
|
123
+6%
|
130
+5%
|
134
+3%
|
134
+0%
|
134
+0%
|
130
-3%
|
133
+2%
|
140
+6%
|
156
+11%
|
183
+17%
|
213
+17%
|
244
+14%
|
270
+10%
|
289
+7%
|
302
+4%
|
313
+4%
|
321
+3%
|
316
-1%
|
310
-2%
|
309
0%
|
315
+2%
|
340
+8%
|
369
+8%
|
401
+9%
|
429
+7%
|
451
+5%
|
471
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(25)
|
(23)
|
(17)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(15)
|
(17)
|
(19)
|
(24)
|
(28)
|
(31)
|
(31)
|
(31)
|
(31)
|
(33)
|
(39)
|
(43)
|
(47)
|
(48)
|
(45)
|
(41)
|
(42)
|
(42)
|
(45)
|
(50)
|
(50)
|
(48)
|
(42)
|
(36)
|
(32)
|
(36)
|
(41)
|
(44)
|
(49)
|
(49)
|
(53)
|
(57)
|
(60)
|
(60)
|
(55)
|
(53)
|
(49)
|
(47)
|
(47)
|
(46)
|
(46)
|
(51)
|
(53)
|
(52)
|
(53)
|
(47)
|
(47)
|
(50)
|
(52)
|
(37)
|
(33)
|
(29)
|
(26)
|
(42)
|
(44)
|
(46)
|
(46)
|
(48)
|
(51)
|
(55)
|
(59)
|
(62)
|
(65)
|
(67)
|
(68)
|
(69)
|
(69)
|
(71)
|
(75)
|
(83)
|
(94)
|
(107)
|
(121)
|
(132)
|
(141)
|
(148)
|
(155)
|
(161)
|
(162)
|
(162)
|
(161)
|
(168)
|
(181)
|
(194)
|
(209)
|
(215)
|
(224)
|
(233)
|
|
| Gross Profit |
28
N/A
|
21
-24%
|
15
-29%
|
10
-31%
|
10
-1%
|
8
-23%
|
10
+20%
|
10
+4%
|
11
+6%
|
14
+36%
|
19
+33%
|
25
+33%
|
32
+27%
|
36
+13%
|
33
-9%
|
32
-2%
|
30
-6%
|
30
+1%
|
40
+31%
|
46
+17%
|
52
+12%
|
52
-1%
|
45
-14%
|
36
-20%
|
29
-18%
|
29
-1%
|
33
+12%
|
35
+8%
|
34
-3%
|
28
-18%
|
22
-22%
|
17
-21%
|
17
-3%
|
17
+4%
|
21
+20%
|
26
+22%
|
30
+19%
|
38
+26%
|
44
+15%
|
48
+10%
|
51
+5%
|
47
-7%
|
42
-11%
|
41
-2%
|
39
-5%
|
37
-5%
|
38
+2%
|
35
-6%
|
34
-5%
|
34
+2%
|
36
+6%
|
38
+5%
|
38
+1%
|
41
+7%
|
41
-1%
|
40
-2%
|
42
+5%
|
33
-22%
|
31
-6%
|
30
-3%
|
28
-8%
|
37
+35%
|
40
+6%
|
41
+3%
|
43
+6%
|
46
+5%
|
48
+6%
|
52
+8%
|
56
+9%
|
61
+8%
|
65
+7%
|
67
+3%
|
66
-1%
|
65
-1%
|
61
-6%
|
62
+1%
|
66
+7%
|
73
+11%
|
89
+21%
|
107
+20%
|
123
+15%
|
137
+12%
|
148
+8%
|
153
+4%
|
157
+3%
|
160
+2%
|
154
-4%
|
149
-3%
|
148
-1%
|
148
0%
|
158
+7%
|
175
+10%
|
192
+10%
|
214
+12%
|
227
+6%
|
238
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(27)
|
(22)
|
(22)
|
(20)
|
(16)
|
(17)
|
(17)
|
(17)
|
(16)
|
(16)
|
(18)
|
(19)
|
(21)
|
(23)
|
(25)
|
(26)
|
(26)
|
(27)
|
(30)
|
(33)
|
(35)
|
(40)
|
(41)
|
(41)
|
(39)
|
(36)
|
(35)
|
(35)
|
(38)
|
(38)
|
(37)
|
(34)
|
(30)
|
(28)
|
(27)
|
(28)
|
(31)
|
(34)
|
(36)
|
(39)
|
(40)
|
(38)
|
(37)
|
(36)
|
(35)
|
(34)
|
(34)
|
(34)
|
(34)
|
(37)
|
(37)
|
(37)
|
(37)
|
(36)
|
(36)
|
(36)
|
(37)
|
(31)
|
(30)
|
(30)
|
(28)
|
(35)
|
(35)
|
(35)
|
(36)
|
(36)
|
(36)
|
(37)
|
(39)
|
(41)
|
(42)
|
(42)
|
(42)
|
(43)
|
(43)
|
(44)
|
(47)
|
(51)
|
(54)
|
(61)
|
(63)
|
(66)
|
(72)
|
(74)
|
(77)
|
(78)
|
(78)
|
(78)
|
(79)
|
(81)
|
(84)
|
(91)
|
(96)
|
(102)
|
(107)
|
(112)
|
|
| Selling, General & Administrative |
(14)
|
(13)
|
(13)
|
(12)
|
(12)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(12)
|
(13)
|
(15)
|
(16)
|
(16)
|
(17)
|
(18)
|
(19)
|
(21)
|
(23)
|
(25)
|
(28)
|
(28)
|
(27)
|
(26)
|
(24)
|
(24)
|
(23)
|
(26)
|
(25)
|
(24)
|
(22)
|
(19)
|
(18)
|
(16)
|
(17)
|
(19)
|
(21)
|
(22)
|
(25)
|
(25)
|
(24)
|
(24)
|
(23)
|
(22)
|
(21)
|
(20)
|
(20)
|
(21)
|
(22)
|
(23)
|
(23)
|
(23)
|
(21)
|
(21)
|
(22)
|
(23)
|
(19)
|
(19)
|
(19)
|
(17)
|
(22)
|
(22)
|
(22)
|
(23)
|
(22)
|
(23)
|
(24)
|
(25)
|
(26)
|
(27)
|
(27)
|
(26)
|
(26)
|
(26)
|
(27)
|
(28)
|
(31)
|
(34)
|
(39)
|
(41)
|
(43)
|
(47)
|
(46)
|
(48)
|
(49)
|
(49)
|
(49)
|
(49)
|
(49)
|
(51)
|
(55)
|
(59)
|
(64)
|
(65)
|
(68)
|
|
| Research & Development |
(12)
|
(9)
|
(9)
|
(8)
|
(4)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(12)
|
(13)
|
(14)
|
(13)
|
(12)
|
(11)
|
(12)
|
(12)
|
(13)
|
(12)
|
(11)
|
(11)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(11)
|
(11)
|
(11)
|
(10)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(18)
|
(20)
|
(21)
|
(22)
|
(22)
|
(23)
|
(26)
|
(27)
|
(29)
|
(29)
|
(29)
|
(29)
|
(30)
|
(31)
|
(33)
|
(34)
|
(36)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
0
|
(1)
|
(1)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(38)
|
(42)
|
(43)
|
|
| Operating Income |
2
N/A
|
(1)
N/A
|
(7)
-768%
|
(10)
-46%
|
(6)
+39%
|
(9)
-54%
|
(7)
+21%
|
(7)
+10%
|
(5)
+22%
|
(2)
+69%
|
1
N/A
|
6
+308%
|
11
+77%
|
13
+21%
|
8
-39%
|
6
-24%
|
4
-34%
|
3
-23%
|
9
+213%
|
13
+42%
|
16
+22%
|
12
-28%
|
3
-74%
|
(5)
N/A
|
(10)
-78%
|
(7)
+26%
|
(3)
+62%
|
(0)
+99%
|
(4)
-13 010%
|
(10)
-141%
|
(15)
-52%
|
(17)
-11%
|
(13)
+22%
|
(11)
+18%
|
(6)
+43%
|
(3)
+56%
|
(0)
+95%
|
5
N/A
|
8
+70%
|
10
+20%
|
11
+17%
|
9
-21%
|
5
-45%
|
5
+9%
|
5
-15%
|
3
-34%
|
4
+32%
|
2
-57%
|
(1)
N/A
|
(2)
-185%
|
(1)
+57%
|
1
N/A
|
1
+78%
|
5
+417%
|
5
-1%
|
4
-28%
|
4
+20%
|
2
-50%
|
1
-59%
|
1
-35%
|
(0)
N/A
|
3
N/A
|
4
+55%
|
6
+27%
|
7
+29%
|
10
+35%
|
12
+21%
|
15
+23%
|
18
+18%
|
20
+14%
|
23
+15%
|
25
+7%
|
24
-5%
|
22
-7%
|
18
-17%
|
17
-5%
|
19
+11%
|
23
+18%
|
34
+51%
|
46
+34%
|
60
+30%
|
71
+19%
|
76
+7%
|
80
+5%
|
80
+1%
|
81
+1%
|
76
-7%
|
70
-8%
|
69
-2%
|
67
-3%
|
74
+11%
|
83
+12%
|
96
+15%
|
112
+17%
|
120
+6%
|
126
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
8
|
11
|
17
|
20
|
24
|
23
|
22
|
23
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
(4)
|
(4)
|
(4)
|
(6)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(4)
|
3
|
3
|
3
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
(16)
|
(16)
|
(16)
|
(16)
|
(1)
|
(1)
|
(14)
|
(13)
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
(2)
|
(4)
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
1
|
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
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
23
|
22
|
22
|
|
| Pre-Tax Income |
4
N/A
|
(4)
N/A
|
(10)
-178%
|
(13)
-35%
|
(12)
+12%
|
(11)
+9%
|
(9)
+16%
|
(8)
+8%
|
(5)
+39%
|
(1)
+74%
|
2
N/A
|
6
+233%
|
9
+51%
|
11
+23%
|
7
-37%
|
5
-24%
|
4
-33%
|
3
-25%
|
10
+256%
|
13
+40%
|
16
+21%
|
12
-28%
|
3
-75%
|
(6)
N/A
|
(10)
-69%
|
(7)
+27%
|
(2)
+66%
|
1
N/A
|
(4)
N/A
|
(9)
-137%
|
(15)
-68%
|
(16)
-11%
|
(13)
+23%
|
(11)
+9%
|
(7)
+39%
|
(4)
+38%
|
(2)
+54%
|
3
N/A
|
7
+101%
|
9
+27%
|
9
+10%
|
6
-35%
|
2
-62%
|
2
-1%
|
2
-17%
|
0
-89%
|
1
+254%
|
(1)
N/A
|
(4)
-217%
|
(1)
+84%
|
1
N/A
|
3
+190%
|
4
+33%
|
4
+10%
|
3
-13%
|
2
-39%
|
3
+22%
|
(15)
N/A
|
(16)
-4%
|
(16)
-2%
|
(17)
-8%
|
1
N/A
|
3
+142%
|
(9)
N/A
|
(6)
+31%
|
(3)
+48%
|
(1)
+80%
|
15
N/A
|
18
+18%
|
21
+15%
|
24
+14%
|
25
+7%
|
24
-4%
|
23
-6%
|
19
-15%
|
19
-4%
|
21
+11%
|
23
+14%
|
35
+49%
|
46
+33%
|
60
+30%
|
72
+19%
|
77
+7%
|
81
+5%
|
83
+3%
|
88
+6%
|
87
-1%
|
87
0%
|
89
+2%
|
88
-2%
|
95
+9%
|
105
+11%
|
117
+11%
|
131
+12%
|
142
+8%
|
148
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
2
|
2
|
3
|
(0)
|
(0)
|
5
|
5
|
5
|
5
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(12)
|
(12)
|
(12)
|
(12)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(13)
|
(14)
|
(15)
|
|
| Income from Continuing Operations |
3
|
(4)
|
(10)
|
(13)
|
(11)
|
(11)
|
(10)
|
(9)
|
(6)
|
(2)
|
1
|
5
|
8
|
11
|
7
|
5
|
4
|
3
|
10
|
13
|
16
|
12
|
3
|
(6)
|
(10)
|
(8)
|
(3)
|
0
|
(4)
|
(10)
|
(16)
|
(17)
|
(13)
|
(12)
|
(7)
|
(5)
|
(2)
|
3
|
6
|
8
|
9
|
5
|
2
|
2
|
1
|
0
|
0
|
(1)
|
(4)
|
0
|
2
|
3
|
4
|
3
|
3
|
1
|
2
|
(13)
|
(13)
|
(13)
|
(14)
|
1
|
3
|
(4)
|
(1)
|
2
|
4
|
14
|
16
|
19
|
21
|
23
|
22
|
21
|
18
|
17
|
19
|
22
|
32
|
43
|
55
|
60
|
65
|
69
|
71
|
80
|
79
|
78
|
80
|
79
|
86
|
96
|
106
|
119
|
128
|
134
|
|
| Net Income (Common) |
3
N/A
|
(4)
N/A
|
(10)
-165%
|
(13)
-33%
|
(11)
+13%
|
(11)
+1%
|
(10)
+15%
|
(9)
+7%
|
(6)
+37%
|
(2)
+72%
|
1
N/A
|
5
+396%
|
8
+58%
|
11
+28%
|
7
-34%
|
5
-24%
|
4
-32%
|
3
-26%
|
10
+252%
|
13
+39%
|
16
+20%
|
12
-27%
|
3
-75%
|
(6)
N/A
|
(10)
-71%
|
(8)
+23%
|
(3)
+63%
|
0
N/A
|
(4)
N/A
|
(10)
-135%
|
(16)
-62%
|
(17)
-10%
|
(13)
+22%
|
(12)
+11%
|
(7)
+38%
|
(5)
+35%
|
(2)
+48%
|
3
N/A
|
6
+119%
|
8
+28%
|
9
+8%
|
5
-37%
|
2
-70%
|
2
+4%
|
1
-16%
|
0
-100%
|
0
+16 367%
|
(1)
N/A
|
(4)
-174%
|
0
N/A
|
2
+21 500%
|
3
+111%
|
4
+23%
|
3
-15%
|
3
-18%
|
1
-50%
|
2
+27%
|
(10)
N/A
|
(10)
0%
|
(10)
+6%
|
(9)
+1%
|
5
N/A
|
8
+69%
|
3
-64%
|
13
+372%
|
14
+4%
|
14
+2%
|
22
+58%
|
16
-29%
|
19
+18%
|
21
+13%
|
24
+13%
|
23
-4%
|
22
-5%
|
19
-15%
|
17
-10%
|
19
+11%
|
22
+16%
|
32
+49%
|
43
+32%
|
55
+29%
|
60
+9%
|
65
+8%
|
69
+5%
|
71
+3%
|
80
+13%
|
79
-1%
|
78
-1%
|
80
+2%
|
79
-1%
|
86
+10%
|
96
+11%
|
106
+11%
|
119
+12%
|
128
+7%
|
134
+5%
|
|
| EPS (Diluted) |
0.15
N/A
|
-0.17
N/A
|
-0.45
-165%
|
-0.6
-33%
|
-0.44
+27%
|
-0.47
-7%
|
-0.35
+26%
|
-0.34
+3%
|
-0.21
+38%
|
-0.06
+71%
|
0.04
N/A
|
0.2
+400%
|
0.31
+55%
|
0.39
+26%
|
0.26
-33%
|
0.19
-27%
|
0.13
-32%
|
0.1
-23%
|
0.34
+240%
|
0.43
+26%
|
0.5
+16%
|
0.39
-22%
|
0.09
-77%
|
-0.2
N/A
|
-0.33
-65%
|
-0.26
+21%
|
-0.1
+62%
|
0
N/A
|
-0.14
N/A
|
-0.32
-129%
|
-0.54
-69%
|
-0.59
-9%
|
-0.46
+22%
|
-0.41
+11%
|
-0.25
+39%
|
-0.16
+36%
|
-0.08
+50%
|
0.09
N/A
|
0.21
+133%
|
0.26
+24%
|
0.28
+8%
|
0.18
-36%
|
0.05
-72%
|
0.06
+20%
|
0.05
-17%
|
0
N/A
|
0.02
N/A
|
-0.05
N/A
|
-0.13
-160%
|
0
N/A
|
0.05
N/A
|
0.11
+120%
|
0.13
+18%
|
0.11
-15%
|
0.09
-18%
|
0.04
-56%
|
0.05
+25%
|
-0.3
N/A
|
-0.28
+7%
|
-0.26
+7%
|
-0.26
N/A
|
0.13
N/A
|
0.22
+69%
|
0.08
-64%
|
0.37
+362%
|
0.38
+3%
|
0.39
+3%
|
0.61
+56%
|
0.42
-31%
|
0.51
+21%
|
0.58
+14%
|
0.62
+7%
|
0.59
-5%
|
0.57
-3%
|
0.46
-19%
|
0.43
-7%
|
0.47
+9%
|
0.54
+15%
|
0.72
+33%
|
0.95
+32%
|
1.24
+31%
|
1.34
+8%
|
1.35
+1%
|
1.42
+5%
|
1.49
+5%
|
1.66
+11%
|
1.64
-1%
|
1.62
-1%
|
1.64
+1%
|
1.61
-2%
|
1.75
+9%
|
1.94
+11%
|
2.15
+11%
|
2.42
+13%
|
2.6
+7%
|
2.71
+4%
|
|