Petmed Express Inc
NASDAQ:PETS
Income Statement
Earnings Waterfall
Petmed Express Inc
Income Statement
Petmed Express Inc
| Jun-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
13
N/A
|
18
+40%
|
24
+36%
|
32
+32%
|
41
+30%
|
48
+16%
|
51
+6%
|
55
+8%
|
71
+28%
|
81
+15%
|
87
+8%
|
94
+8%
|
99
+5%
|
103
+4%
|
106
+4%
|
108
+2%
|
117
+8%
|
127
+8%
|
132
+4%
|
138
+4%
|
145
+5%
|
150
+4%
|
155
+4%
|
162
+4%
|
171
+5%
|
178
+5%
|
184
+3%
|
188
+2%
|
198
+5%
|
206
+4%
|
212
+3%
|
219
+4%
|
228
+4%
|
231
+1%
|
236
+2%
|
238
+1%
|
235
-1%
|
234
-1%
|
231
-1%
|
232
+0%
|
231
0%
|
228
-1%
|
233
+2%
|
238
+2%
|
234
-2%
|
234
0%
|
233
0%
|
228
-2%
|
233
+2%
|
235
+1%
|
236
+0%
|
233
-1%
|
232
-1%
|
229
-1%
|
228
0%
|
229
+1%
|
228
0%
|
228
0%
|
229
+1%
|
235
+2%
|
236
+0%
|
240
+2%
|
242
+1%
|
249
+3%
|
256
+3%
|
262
+2%
|
270
+3%
|
274
+2%
|
282
+3%
|
286
+2%
|
286
0%
|
283
-1%
|
276
-3%
|
275
-1%
|
274
0%
|
284
+4%
|
300
+6%
|
306
+2%
|
312
+2%
|
309
-1%
|
292
-5%
|
284
-3%
|
279
-2%
|
273
-2%
|
264
-3%
|
262
-1%
|
260
-1%
|
257
-1%
|
265
+3%
|
271
+2%
|
277
+2%
|
274
-1%
|
271
-1%
|
259
-4%
|
247
-5%
|
227
-8%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(8)
|
(11)
|
(15)
|
(19)
|
(24)
|
(27)
|
(29)
|
(32)
|
(42)
|
(48)
|
(52)
|
(56)
|
(59)
|
(61)
|
(63)
|
(65)
|
(70)
|
(77)
|
(80)
|
(83)
|
(87)
|
(90)
|
(93)
|
(98)
|
(103)
|
(108)
|
(112)
|
(114)
|
(120)
|
(125)
|
(129)
|
(134)
|
(139)
|
(141)
|
(145)
|
(146)
|
(146)
|
(146)
|
(144)
|
(148)
|
(150)
|
(149)
|
(155)
|
(158)
|
(155)
|
(156)
|
(155)
|
(151)
|
(154)
|
(157)
|
(158)
|
(156)
|
(154)
|
(152)
|
(151)
|
(153)
|
(153)
|
(152)
|
(154)
|
(158)
|
(160)
|
(165)
|
(167)
|
(170)
|
(172)
|
(173)
|
(174)
|
(176)
|
(181)
|
(184)
|
(187)
|
(188)
|
(189)
|
(193)
|
(194)
|
(203)
|
(214)
|
(217)
|
(221)
|
(219)
|
(207)
|
(203)
|
(200)
|
(195)
|
(188)
|
(187)
|
(187)
|
(186)
|
(191)
|
(195)
|
(199)
|
(189)
|
(197)
|
(188)
|
(179)
|
(158)
|
|
| Gross Profit |
5
N/A
|
7
+46%
|
10
+43%
|
13
+37%
|
17
+33%
|
21
+18%
|
22
+5%
|
24
+8%
|
29
+23%
|
33
+14%
|
35
+7%
|
38
+8%
|
40
+5%
|
42
+3%
|
43
+3%
|
44
+2%
|
47
+7%
|
50
+7%
|
52
+4%
|
54
+5%
|
58
+6%
|
60
+4%
|
62
+4%
|
65
+4%
|
67
+4%
|
70
+4%
|
72
+3%
|
74
+3%
|
77
+4%
|
81
+4%
|
83
+3%
|
85
+3%
|
89
+4%
|
90
+1%
|
91
+2%
|
92
+1%
|
90
-2%
|
88
-2%
|
87
-2%
|
84
-3%
|
81
-4%
|
78
-3%
|
79
+0%
|
80
+2%
|
78
-2%
|
78
-1%
|
78
+0%
|
77
-1%
|
79
+2%
|
79
0%
|
78
0%
|
78
-1%
|
77
0%
|
77
-1%
|
77
+0%
|
76
-1%
|
75
-1%
|
76
+1%
|
76
0%
|
76
+1%
|
76
-1%
|
75
-1%
|
75
0%
|
79
+6%
|
84
+6%
|
90
+6%
|
95
+6%
|
98
+3%
|
100
+3%
|
102
+2%
|
100
-3%
|
95
-4%
|
87
-8%
|
82
-6%
|
80
-2%
|
81
+1%
|
86
+6%
|
89
+4%
|
91
+2%
|
90
-1%
|
85
-6%
|
81
-5%
|
79
-2%
|
78
-1%
|
76
-2%
|
76
-1%
|
73
-3%
|
71
-3%
|
74
+4%
|
75
+2%
|
78
+4%
|
85
+9%
|
74
-13%
|
71
-4%
|
68
-4%
|
69
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7)
|
(9)
|
(11)
|
(12)
|
(15)
|
(17)
|
(18)
|
(20)
|
(25)
|
(26)
|
(27)
|
(29)
|
(30)
|
(32)
|
(32)
|
(31)
|
(32)
|
(34)
|
(35)
|
(36)
|
(38)
|
(39)
|
(41)
|
(43)
|
(44)
|
(46)
|
(46)
|
(46)
|
(48)
|
(49)
|
(50)
|
(51)
|
(52)
|
(51)
|
(52)
|
(51)
|
(50)
|
(51)
|
(50)
|
(51)
|
(52)
|
(51)
|
(52)
|
(54)
|
(54)
|
(53)
|
(52)
|
(50)
|
(51)
|
(50)
|
(50)
|
(49)
|
(49)
|
(49)
|
(48)
|
(47)
|
(47)
|
(44)
|
(44)
|
(44)
|
(42)
|
(41)
|
(40)
|
(42)
|
(43)
|
(44)
|
(45)
|
(46)
|
(47)
|
(48)
|
(47)
|
(49)
|
(51)
|
(50)
|
(50)
|
(50)
|
(52)
|
(53)
|
(53)
|
(52)
|
(51)
|
(50)
|
(52)
|
(52)
|
(52)
|
(57)
|
(60)
|
(73)
|
(81)
|
(86)
|
(91)
|
(93)
|
(77)
|
(73)
|
(67)
|
(69)
|
|
| Selling, General & Administrative |
(7)
|
(8)
|
(11)
|
(12)
|
(14)
|
(17)
|
(18)
|
(20)
|
(24)
|
(26)
|
(27)
|
(28)
|
(30)
|
(31)
|
(32)
|
(31)
|
(31)
|
(33)
|
(34)
|
(36)
|
(37)
|
(38)
|
(41)
|
(43)
|
(44)
|
(45)
|
(45)
|
(46)
|
(47)
|
(48)
|
(49)
|
(50)
|
(51)
|
(50)
|
(50)
|
(50)
|
(49)
|
(49)
|
(49)
|
(50)
|
(51)
|
(50)
|
(51)
|
(53)
|
(52)
|
(52)
|
(51)
|
(49)
|
(50)
|
(49)
|
(49)
|
(49)
|
(48)
|
(48)
|
(47)
|
(46)
|
(44)
|
(44)
|
(43)
|
(43)
|
(41)
|
(40)
|
(39)
|
(41)
|
(41)
|
(42)
|
(43)
|
(44)
|
(45)
|
(45)
|
(45)
|
(47)
|
(48)
|
(48)
|
(48)
|
(48)
|
(50)
|
(51)
|
(51)
|
(50)
|
(49)
|
(47)
|
(49)
|
(50)
|
(50)
|
(54)
|
(57)
|
(69)
|
(76)
|
(80)
|
(84)
|
(86)
|
(70)
|
(66)
|
(60)
|
(62)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
| 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
|
0
|
0
|
0
|
|
| Operating Income |
(2)
N/A
|
(2)
+13%
|
(1)
+41%
|
1
N/A
|
3
+265%
|
3
+9%
|
4
+10%
|
4
N/A
|
4
+24%
|
7
+60%
|
8
+19%
|
9
+12%
|
10
+7%
|
10
-1%
|
11
+12%
|
13
+15%
|
15
+20%
|
16
+8%
|
17
+5%
|
18
+7%
|
20
+11%
|
21
+4%
|
21
0%
|
22
+3%
|
23
+6%
|
24
+6%
|
26
+10%
|
28
+6%
|
29
+5%
|
32
+8%
|
33
+3%
|
34
+5%
|
37
+8%
|
38
+4%
|
40
+3%
|
41
+2%
|
40
-2%
|
38
-5%
|
36
-4%
|
33
-9%
|
29
-13%
|
27
-6%
|
26
-3%
|
26
-1%
|
25
-5%
|
25
+1%
|
26
+4%
|
27
+4%
|
28
+5%
|
29
+1%
|
28
-1%
|
28
-1%
|
29
+1%
|
28
-2%
|
29
+2%
|
29
+2%
|
29
-1%
|
32
+10%
|
32
0%
|
32
+2%
|
34
+4%
|
34
+2%
|
34
+0%
|
38
+9%
|
42
+11%
|
46
+11%
|
50
+8%
|
52
+5%
|
53
+3%
|
54
+2%
|
52
-4%
|
46
-12%
|
37
-21%
|
32
-13%
|
30
-5%
|
31
+2%
|
34
+10%
|
36
+6%
|
38
+4%
|
38
0%
|
34
-11%
|
31
-7%
|
27
-13%
|
26
-5%
|
24
-7%
|
19
-22%
|
13
-32%
|
(1)
N/A
|
(7)
-404%
|
(10)
-48%
|
(13)
-22%
|
(8)
+36%
|
(3)
+68%
|
(1)
+49%
|
2
N/A
|
(0)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
2
|
1
|
1
|
0
|
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
|
(2)
|
(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)
|
(1)
|
(1)
|
(1)
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Pre-Tax Income |
(3)
N/A
|
(2)
+24%
|
(1)
+33%
|
1
N/A
|
3
+300%
|
3
-3%
|
3
+11%
|
4
+1%
|
4
+24%
|
7
+60%
|
8
+18%
|
9
+12%
|
10
+6%
|
10
-1%
|
11
+12%
|
13
+15%
|
15
+21%
|
17
+9%
|
18
+6%
|
19
+8%
|
21
+12%
|
22
+5%
|
22
+1%
|
23
+4%
|
25
+7%
|
26
+6%
|
29
+10%
|
30
+6%
|
32
+4%
|
34
+7%
|
34
+2%
|
36
+4%
|
38
+7%
|
39
+2%
|
40
+2%
|
41
+2%
|
40
-2%
|
38
-5%
|
37
-4%
|
33
-9%
|
29
-13%
|
27
-6%
|
27
-3%
|
26
-1%
|
25
-5%
|
25
+1%
|
26
+5%
|
27
+4%
|
29
+5%
|
29
+1%
|
29
-1%
|
28
0%
|
29
+1%
|
27
-8%
|
27
+2%
|
28
+3%
|
29
+4%
|
32
+10%
|
32
0%
|
33
+2%
|
34
+4%
|
35
+2%
|
35
+0%
|
38
+9%
|
42
+11%
|
47
+11%
|
51
+9%
|
54
+5%
|
56
+3%
|
57
+2%
|
55
-3%
|
49
-11%
|
40
-19%
|
35
-12%
|
33
-4%
|
34
+2%
|
37
+8%
|
38
+5%
|
39
+3%
|
39
-1%
|
35
-10%
|
33
-7%
|
28
-13%
|
27
-5%
|
25
-7%
|
20
-19%
|
15
-26%
|
2
-89%
|
(3)
N/A
|
(6)
-100%
|
(9)
-44%
|
(6)
+33%
|
(1)
+84%
|
(0)
+53%
|
2
N/A
|
(1)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(14)
|
(14)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(11)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(16)
|
(17)
|
(19)
|
(19)
|
(17)
|
(17)
|
(14)
|
(11)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(1)
|
(0)
|
0
|
1
|
(1)
|
(2)
|
(0)
|
(2)
|
(6)
|
|
| Income from Continuing Operations |
(3)
|
(2)
|
(1)
|
1
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
6
|
6
|
6
|
7
|
8
|
10
|
11
|
11
|
12
|
13
|
14
|
14
|
14
|
16
|
17
|
19
|
20
|
20
|
22
|
22
|
23
|
24
|
25
|
26
|
26
|
25
|
24
|
23
|
21
|
18
|
17
|
17
|
17
|
16
|
16
|
17
|
17
|
18
|
18
|
18
|
18
|
18
|
17
|
17
|
18
|
18
|
20
|
20
|
21
|
21
|
22
|
22
|
24
|
27
|
30
|
32
|
35
|
38
|
40
|
41
|
38
|
31
|
26
|
25
|
26
|
28
|
30
|
31
|
31
|
27
|
25
|
22
|
21
|
19
|
16
|
11
|
0
|
(3)
|
(6)
|
(8)
|
(7)
|
(3)
|
(1)
|
0
|
(6)
|
|
| Net Income (Common) |
(3)
N/A
|
(2)
+24%
|
(1)
+33%
|
1
N/A
|
3
+251%
|
3
-6%
|
3
+3%
|
3
+21%
|
4
+15%
|
5
+42%
|
6
+14%
|
6
-6%
|
6
+7%
|
6
0%
|
7
+12%
|
8
+15%
|
10
+22%
|
11
+9%
|
11
+7%
|
12
+7%
|
13
+10%
|
14
+5%
|
14
+1%
|
14
+3%
|
16
+10%
|
17
+8%
|
19
+10%
|
20
+7%
|
20
+2%
|
22
+6%
|
22
+2%
|
23
+4%
|
24
+6%
|
25
+2%
|
26
+3%
|
26
+2%
|
25
-3%
|
24
-5%
|
23
-4%
|
21
-8%
|
18
-12%
|
17
-6%
|
17
-4%
|
17
-1%
|
16
-6%
|
16
+1%
|
17
+4%
|
17
+4%
|
18
+4%
|
18
+1%
|
18
0%
|
18
0%
|
18
+1%
|
17
-8%
|
17
+2%
|
18
+3%
|
18
+4%
|
20
+10%
|
20
+0%
|
21
+2%
|
21
+4%
|
22
+2%
|
22
0%
|
24
+10%
|
27
+11%
|
30
+15%
|
35
+14%
|
37
+8%
|
41
+9%
|
43
+5%
|
41
-3%
|
38
-9%
|
31
-19%
|
26
-13%
|
25
-4%
|
26
+2%
|
28
+9%
|
30
+6%
|
31
+3%
|
31
-1%
|
27
-11%
|
25
-8%
|
22
-13%
|
21
-3%
|
19
-8%
|
16
-19%
|
11
-27%
|
0
-98%
|
(3)
N/A
|
(6)
-77%
|
(8)
-33%
|
(7)
+8%
|
(3)
+55%
|
(1)
+71%
|
0
N/A
|
(6)
N/A
|
|
| EPS (Diluted) |
-0.17
N/A
|
-0.12
+29%
|
-0.08
+33%
|
0.04
N/A
|
0.15
+275%
|
0.14
-7%
|
0.14
N/A
|
0.16
+14%
|
0.18
+12%
|
0.25
+39%
|
0.28
+12%
|
0.25
-11%
|
0.27
+8%
|
0.27
N/A
|
0.3
+11%
|
0.34
+13%
|
0.41
+21%
|
0.44
+7%
|
0.47
+7%
|
0.5
+6%
|
0.55
+10%
|
0.58
+5%
|
0.58
N/A
|
0.6
+3%
|
0.65
+8%
|
0.69
+6%
|
0.76
+10%
|
0.82
+8%
|
0.86
+5%
|
0.91
+6%
|
0.94
+3%
|
0.98
+4%
|
1.07
+9%
|
1.1
+3%
|
1.14
+4%
|
1.14
N/A
|
1.12
-2%
|
1.06
-5%
|
1.01
-5%
|
0.92
-9%
|
0.83
-10%
|
0.84
+1%
|
0.83
-1%
|
0.8
-4%
|
0.78
-3%
|
0.79
+1%
|
0.83
+5%
|
0.86
+4%
|
0.9
+5%
|
0.91
+1%
|
0.91
N/A
|
0.9
-1%
|
0.92
+2%
|
0.85
-8%
|
0.86
+1%
|
0.87
+1%
|
0.92
+6%
|
1
+9%
|
1
N/A
|
1.02
+2%
|
1.05
+3%
|
1.07
+2%
|
1.07
N/A
|
1.17
+9%
|
1.3
+11%
|
1.49
+15%
|
1.69
+13%
|
1.82
+8%
|
1.98
+9%
|
2.07
+5%
|
2.01
-3%
|
1.84
-8%
|
1.5
-18%
|
1.32
-12%
|
1.27
-4%
|
1.29
+2%
|
1.41
+9%
|
1.5
+6%
|
1.54
+3%
|
1.52
-1%
|
1.36
-11%
|
1.22
-10%
|
1.08
-11%
|
1.04
-4%
|
0.96
-8%
|
0.78
-19%
|
0.57
-27%
|
0.01
-98%
|
-0.16
N/A
|
-0.29
-81%
|
-0.39
-34%
|
-0.37
+5%
|
-0.17
+54%
|
-0.05
+71%
|
0.01
N/A
|
-0.3
N/A
|
|