Cavco Industries Inc
NASDAQ:CVCO
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Cavco Industries Inc
NASDAQ:CVCO
|
US |
|
D
|
Descartes Systems Group Inc
NASDAQ:DSGX
|
CA |
|
M
|
Medinice SA
WSE:ICE
|
PL |
|
Ossur hf
OTC:OSSUY
|
IS |
|
LS Cable & System Asia Ltd
KRX:229640
|
KR |
|
Damartex SA
PAR:ALDAR
|
FR |
|
T
|
Thungela Resources Ltd
JSE:TGA
|
ZA |
|
Soluna Holdings Inc
NASDAQ:SLNH
|
US |
|
S
|
Shenzhen Bluetrum Technology Co Ltd
SSE:688332
|
CN |
|
Hamburger Hafen und Logistik AG
XETRA:HHFA
|
DE |
|
Credito Real SAB de CV SOFOM ENR
BMV:CREAL
|
MX |
|
Omnicom Group Inc
NYSE:OMC
|
US |
|
Daktronics Inc
NASDAQ:DAKT
|
US |
|
NAHL Group PLC
LSE:NAH
|
UK |
|
Guangzhou Hi Target Navigation Tech Co Ltd
SZSE:300177
|
CN |
|
S
|
Satra Properties (India) Ltd
BSE:508996
|
IN |
|
Oriental Carbon & Chemicals Ltd
NSE:OCCL
|
IN |
|
L'Occitane International SA
HKEX:973
|
LU |
|
SAIC Motor Corp Ltd
SSE:600104
|
CN |
|
Jiangsu Expressway Co Ltd
SSE:600377
|
CN |
Income Statement
Earnings Waterfall
Cavco Industries Inc
Income Statement
Cavco Industries Inc
| 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 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-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
|
1
|
3
|
5
|
7
|
7
|
7
|
7
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Revenue |
110
N/A
|
113
+3%
|
116
+2%
|
122
+5%
|
129
+6%
|
135
+5%
|
143
+6%
|
148
+4%
|
157
+6%
|
167
+6%
|
176
+5%
|
182
+4%
|
190
+4%
|
198
+4%
|
194
-2%
|
187
-4%
|
169
-9%
|
153
-10%
|
148
-3%
|
142
-4%
|
142
+0%
|
140
-1%
|
132
-6%
|
125
-5%
|
105
-16%
|
83
-21%
|
83
-1%
|
94
+14%
|
116
+23%
|
150
+29%
|
166
+11%
|
169
+2%
|
172
+1%
|
223
+30%
|
307
+38%
|
382
+24%
|
443
+16%
|
463
+4%
|
443
-4%
|
443
N/A
|
452
+2%
|
468
+3%
|
487
+4%
|
511
+5%
|
533
+4%
|
539
+1%
|
548
+2%
|
557
+2%
|
567
+2%
|
589
+4%
|
642
+9%
|
676
+5%
|
712
+5%
|
736
+3%
|
732
-1%
|
753
+3%
|
774
+3%
|
795
+3%
|
808
+2%
|
827
+2%
|
871
+5%
|
911
+5%
|
952
+5%
|
964
+1%
|
963
0%
|
980
+2%
|
1 008
+3%
|
1 048
+4%
|
1 062
+1%
|
1 053
-1%
|
1 042
-1%
|
1 057
+1%
|
1 108
+5%
|
1 184
+7%
|
1 285
+9%
|
1 428
+11%
|
1 627
+14%
|
1 885
+16%
|
2 103
+12%
|
2 172
+3%
|
2 143
-1%
|
2 030
-5%
|
1 905
-6%
|
1 851
-3%
|
1 795
-3%
|
1 796
+0%
|
1 852
+3%
|
1 927
+4%
|
2 015
+5%
|
2 095
+4%
|
2 144
+2%
|
2 203
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(91)
|
(93)
|
(96)
|
(100)
|
(106)
|
(112)
|
(118)
|
(122)
|
(128)
|
(134)
|
(140)
|
(145)
|
(151)
|
(158)
|
(156)
|
(151)
|
(139)
|
(127)
|
(125)
|
(121)
|
(122)
|
(121)
|
(114)
|
(109)
|
(95)
|
(77)
|
(76)
|
(86)
|
(105)
|
(133)
|
(146)
|
(147)
|
(148)
|
(189)
|
(252)
|
(306)
|
(347)
|
(359)
|
(342)
|
(342)
|
(352)
|
(362)
|
(377)
|
(396)
|
(414)
|
(417)
|
(424)
|
(433)
|
(441)
|
(463)
|
(508)
|
(537)
|
(568)
|
(590)
|
(587)
|
(601)
|
(616)
|
(629)
|
(646)
|
(658)
|
(691)
|
(721)
|
(747)
|
(760)
|
(757)
|
(766)
|
(784)
|
(813)
|
(831)
|
(827)
|
(821)
|
(837)
|
(869)
|
(926)
|
(991)
|
(1 078)
|
(1 218)
|
(1 406)
|
(1 556)
|
(1 608)
|
(1 588)
|
(1 502)
|
(1 427)
|
(1 403)
|
(1 368)
|
(1 384)
|
(1 430)
|
(1 479)
|
(1 550)
|
(1 603)
|
(1 634)
|
(1 687)
|
|
| Gross Profit |
19
N/A
|
20
+3%
|
20
+2%
|
21
+6%
|
23
+6%
|
23
+4%
|
25
+9%
|
26
+4%
|
30
+12%
|
33
+12%
|
35
+7%
|
37
+5%
|
38
+3%
|
39
+3%
|
38
-4%
|
35
-7%
|
30
-14%
|
25
-17%
|
23
-10%
|
21
-8%
|
20
-2%
|
19
-6%
|
17
-9%
|
15
-11%
|
11
-30%
|
7
-38%
|
7
+6%
|
8
+8%
|
11
+39%
|
17
+59%
|
20
+18%
|
22
+10%
|
24
+10%
|
34
+40%
|
55
+62%
|
77
+39%
|
96
+25%
|
104
+8%
|
101
-2%
|
101
0%
|
100
-1%
|
106
+5%
|
110
+4%
|
115
+5%
|
120
+4%
|
122
+2%
|
124
+1%
|
124
+0%
|
126
+2%
|
126
+0%
|
134
+6%
|
139
+3%
|
144
+4%
|
146
+1%
|
146
0%
|
153
+5%
|
158
+4%
|
167
+6%
|
162
-3%
|
169
+4%
|
181
+7%
|
190
+5%
|
205
+8%
|
204
0%
|
206
+1%
|
215
+4%
|
224
+4%
|
235
+5%
|
231
-2%
|
226
-2%
|
221
-2%
|
220
0%
|
239
+9%
|
258
+8%
|
294
+14%
|
350
+19%
|
409
+17%
|
479
+17%
|
547
+14%
|
564
+3%
|
555
-2%
|
528
-5%
|
478
-10%
|
449
-6%
|
427
-5%
|
412
-3%
|
422
+2%
|
448
+6%
|
466
+4%
|
492
+6%
|
510
+4%
|
516
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(16)
|
(16)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(11)
|
(11)
|
(12)
|
(14)
|
(17)
|
(20)
|
(20)
|
(21)
|
(21)
|
(33)
|
(49)
|
(65)
|
(80)
|
(83)
|
(81)
|
(81)
|
(79)
|
(82)
|
(84)
|
(86)
|
(88)
|
(88)
|
(88)
|
(88)
|
(88)
|
(88)
|
(93)
|
(94)
|
(98)
|
(100)
|
(99)
|
(101)
|
(101)
|
(103)
|
(104)
|
(104)
|
(107)
|
(110)
|
(114)
|
(117)
|
(120)
|
(125)
|
(130)
|
(136)
|
(143)
|
(144)
|
(144)
|
(143)
|
(150)
|
(156)
|
(166)
|
(191)
|
(206)
|
(232)
|
(253)
|
(252)
|
(258)
|
(254)
|
(249)
|
(253)
|
(248)
|
(251)
|
(257)
|
(259)
|
(265)
|
(280)
|
(285)
|
(287)
|
|
| Selling, General & Administrative |
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(16)
|
(16)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(11)
|
(11)
|
(12)
|
(14)
|
(17)
|
(20)
|
(21)
|
(21)
|
(21)
|
(33)
|
(49)
|
(64)
|
(80)
|
(83)
|
(81)
|
(81)
|
(79)
|
(82)
|
(84)
|
(86)
|
(88)
|
(88)
|
(88)
|
(88)
|
(88)
|
(88)
|
(93)
|
(94)
|
(98)
|
(100)
|
(99)
|
(101)
|
(101)
|
(103)
|
(104)
|
(104)
|
(107)
|
(110)
|
(114)
|
(117)
|
(120)
|
(125)
|
(130)
|
(136)
|
(143)
|
(143)
|
(144)
|
(143)
|
(150)
|
(156)
|
(165)
|
(191)
|
(206)
|
(232)
|
(253)
|
(252)
|
(258)
|
(254)
|
(249)
|
(253)
|
(248)
|
(251)
|
(257)
|
(259)
|
(265)
|
(270)
|
(275)
|
(287)
|
|
| 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
|
0
|
|
| 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
|
(10)
|
(10)
|
0
|
|
| Operating Income |
7
N/A
|
7
N/A
|
7
-4%
|
8
+16%
|
9
+13%
|
10
+12%
|
12
+14%
|
12
+4%
|
15
+28%
|
18
+18%
|
20
+12%
|
22
+7%
|
22
+1%
|
23
+3%
|
22
-5%
|
19
-11%
|
15
-22%
|
11
-29%
|
8
-21%
|
7
-15%
|
7
-7%
|
6
-12%
|
4
-24%
|
3
-34%
|
(0)
N/A
|
(4)
-875%
|
(5)
-26%
|
(6)
-31%
|
(6)
+6%
|
(3)
+58%
|
(0)
+84%
|
1
N/A
|
3
+107%
|
1
-66%
|
6
+490%
|
12
+107%
|
16
+33%
|
21
+30%
|
20
-5%
|
20
-1%
|
21
+6%
|
24
+14%
|
26
+9%
|
29
+13%
|
32
+7%
|
34
+9%
|
36
+4%
|
36
+1%
|
39
+7%
|
38
-1%
|
42
+10%
|
45
+7%
|
46
+4%
|
46
-1%
|
47
+2%
|
51
+10%
|
57
+11%
|
64
+13%
|
59
-8%
|
65
+11%
|
74
+14%
|
80
+9%
|
91
+14%
|
87
-5%
|
86
-1%
|
90
+4%
|
94
+4%
|
98
+5%
|
88
-10%
|
82
-6%
|
77
-7%
|
77
+0%
|
89
+15%
|
102
+15%
|
129
+26%
|
160
+24%
|
203
+27%
|
248
+22%
|
294
+19%
|
312
+6%
|
297
-5%
|
274
-8%
|
229
-16%
|
196
-15%
|
179
-9%
|
161
-10%
|
165
+2%
|
189
+15%
|
200
+6%
|
212
+6%
|
225
+6%
|
229
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
(2)
|
(3)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
10
|
14
|
20
|
25
|
19
|
20
|
20
|
21
|
21
|
20
|
19
|
17
|
|
| 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
|
22
|
22
|
22
|
22
|
0
|
0
|
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)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
(13)
|
|
| 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
|
3
|
3
|
3
|
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
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
0
|
3
|
3
|
3
|
0
|
2
|
2
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
9
|
11
|
11
|
10
|
6
|
6
|
7
|
9
|
6
|
9
|
5
|
5
|
9
|
9
|
12
|
15
|
10
|
9
|
6
|
5
|
0
|
(1)
|
(2)
|
(6)
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
7
N/A
|
7
+1%
|
7
-1%
|
8
+19%
|
9
+15%
|
11
+13%
|
12
+13%
|
12
+4%
|
16
+27%
|
19
+19%
|
21
+13%
|
23
+8%
|
24
+2%
|
25
+4%
|
24
-3%
|
21
-10%
|
17
-19%
|
13
-25%
|
11
-18%
|
10
-11%
|
9
-5%
|
8
-13%
|
6
-24%
|
4
-33%
|
0
-93%
|
(3)
N/A
|
(5)
-35%
|
(6)
-33%
|
(6)
+5%
|
(2)
+66%
|
0
N/A
|
3
+550%
|
5
+92%
|
24
+374%
|
27
+13%
|
31
+16%
|
32
+4%
|
15
-53%
|
14
-4%
|
15
+3%
|
17
+11%
|
20
+20%
|
22
+12%
|
25
+14%
|
28
+9%
|
31
+10%
|
33
+7%
|
35
+6%
|
37
+7%
|
37
-1%
|
41
+10%
|
42
+3%
|
44
+4%
|
44
0%
|
44
+1%
|
50
+12%
|
55
+11%
|
63
+13%
|
58
-7%
|
64
+11%
|
79
+22%
|
87
+11%
|
98
+13%
|
91
-7%
|
87
-5%
|
90
+4%
|
98
+9%
|
106
+8%
|
93
-12%
|
87
-6%
|
80
-9%
|
81
+2%
|
97
+20%
|
111
+14%
|
140
+27%
|
173
+24%
|
212
+22%
|
256
+21%
|
300
+17%
|
317
+6%
|
307
-3%
|
288
-6%
|
247
-14%
|
215
-13%
|
199
-7%
|
182
-8%
|
186
+2%
|
211
+14%
|
211
0%
|
233
+10%
|
245
+5%
|
233
-5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
2
|
2
|
2
|
2
|
1
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(15)
|
(15)
|
(16)
|
(17)
|
(18)
|
(17)
|
(16)
|
(22)
|
(22)
|
(24)
|
(24)
|
(18)
|
(19)
|
(22)
|
(22)
|
(18)
|
(17)
|
(15)
|
(17)
|
(20)
|
(24)
|
(30)
|
(4)
|
(14)
|
(25)
|
(33)
|
(70)
|
(66)
|
(61)
|
(52)
|
(44)
|
(41)
|
(36)
|
(37)
|
(42)
|
(40)
|
(44)
|
(48)
|
(49)
|
|
| Income from Continuing Operations |
7
|
7
|
6
|
6
|
6
|
6
|
7
|
8
|
10
|
11
|
13
|
14
|
15
|
16
|
15
|
14
|
11
|
9
|
8
|
7
|
6
|
6
|
4
|
3
|
1
|
(2)
|
(3)
|
(4)
|
(4)
|
(2)
|
(0)
|
1
|
4
|
24
|
26
|
29
|
30
|
11
|
10
|
10
|
10
|
13
|
15
|
18
|
19
|
21
|
21
|
22
|
24
|
24
|
26
|
28
|
29
|
29
|
30
|
34
|
38
|
44
|
41
|
49
|
57
|
65
|
74
|
68
|
69
|
71
|
76
|
83
|
75
|
71
|
65
|
63
|
77
|
87
|
110
|
170
|
198
|
230
|
267
|
247
|
241
|
228
|
195
|
171
|
158
|
146
|
148
|
169
|
171
|
188
|
197
|
184
|
|
| 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
|
(1)
|
(1)
|
(1)
|
(11)
|
(12)
|
(13)
|
(15)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(6)
|
(4)
|
(3)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(5)
N/A
|
(3)
+24%
|
(3)
+9%
|
(2)
+29%
|
6
N/A
|
6
+2%
|
7
+16%
|
8
+5%
|
10
+31%
|
12
+18%
|
13
+12%
|
15
+11%
|
15
+1%
|
16
+5%
|
16
-2%
|
14
-10%
|
12
-17%
|
9
-23%
|
8
-15%
|
7
-11%
|
6
-7%
|
6
-13%
|
4
-25%
|
3
-32%
|
1
-82%
|
(2)
N/A
|
(3)
-39%
|
(4)
-44%
|
(3)
+6%
|
(1)
+59%
|
(1)
+64%
|
1
N/A
|
3
+460%
|
13
+346%
|
14
+8%
|
15
+13%
|
15
N/A
|
6
-61%
|
6
-7%
|
5
-4%
|
5
-7%
|
6
+20%
|
9
+50%
|
13
+49%
|
16
+21%
|
20
+25%
|
21
+6%
|
22
+3%
|
24
+8%
|
24
-1%
|
26
+11%
|
28
+6%
|
29
+3%
|
29
+0%
|
30
+4%
|
34
+14%
|
38
+12%
|
44
+17%
|
41
-7%
|
50
+22%
|
62
+22%
|
69
+13%
|
79
+14%
|
71
-10%
|
69
-3%
|
70
+2%
|
76
+8%
|
83
+10%
|
75
-10%
|
71
-6%
|
65
-8%
|
63
-2%
|
77
+21%
|
87
+13%
|
110
+26%
|
169
+55%
|
198
+17%
|
230
+16%
|
267
+16%
|
247
-7%
|
241
-3%
|
227
-6%
|
195
-14%
|
171
-12%
|
158
-8%
|
146
-8%
|
148
+2%
|
169
+14%
|
171
+1%
|
188
+10%
|
197
+5%
|
184
-6%
|
|
| EPS (Diluted) |
-0.72
N/A
|
-0.54
+25%
|
-0.49
+9%
|
-0.34
+31%
|
0.99
N/A
|
0.98
-1%
|
1.12
+14%
|
1.18
+5%
|
1.53
+30%
|
1.8
+18%
|
1.98
+10%
|
2.17
+10%
|
2.23
+3%
|
2.39
+7%
|
2.34
-2%
|
2.1
-10%
|
1.74
-17%
|
1.34
-23%
|
1.14
-15%
|
1.02
-11%
|
0.95
-7%
|
0.82
-14%
|
0.61
-26%
|
0.43
-30%
|
0.07
-84%
|
-0.28
N/A
|
-0.39
-39%
|
-0.57
-46%
|
-0.52
+9%
|
-0.22
+58%
|
-0.09
+59%
|
0.07
N/A
|
0.41
+486%
|
1.81
+341%
|
1.95
+8%
|
2.19
+12%
|
2.19
N/A
|
0.84
-62%
|
0.8
-5%
|
0.77
-4%
|
0.71
-8%
|
0.85
+20%
|
1.05
+24%
|
1.48
+41%
|
1.94
+31%
|
2.24
+15%
|
2.38
+6%
|
2.46
+3%
|
2.64
+7%
|
2.61
-1%
|
2.89
+11%
|
3.04
+5%
|
3.15
+4%
|
3.15
N/A
|
3.29
+4%
|
3.75
+14%
|
4.17
+11%
|
4.81
+15%
|
4.49
-7%
|
5.46
+22%
|
6.68
+22%
|
7.46
+12%
|
8.47
+14%
|
7.61
-10%
|
7.37
-3%
|
7.64
+4%
|
8.12
+6%
|
8.93
+10%
|
8.07
-10%
|
7.59
-6%
|
6.96
-8%
|
6.83
-2%
|
8.25
+21%
|
9.34
+13%
|
11.77
+26%
|
18.19
+55%
|
21.25
+17%
|
25.57
+20%
|
29.63
+16%
|
27.73
-6%
|
27.03
-3%
|
25.82
-4%
|
22.37
-13%
|
20.3
-9%
|
18.37
-10%
|
17.42
-5%
|
17.83
+2%
|
20.59
+15%
|
20.71
+1%
|
23.41
+13%
|
24.62
+5%
|
23.37
-5%
|
|