Strattec Security Corp
NASDAQ:STRT
Income Statement
Earnings Waterfall
Strattec Security Corp
Income Statement
Strattec Security Corp
| 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 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Dec-2006 | Apr-2007 | Jul-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 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-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 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Apr-2018 | Jul-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 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-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
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Revenue |
199
N/A
|
203
+2%
|
207
+2%
|
206
-1%
|
205
0%
|
204
-1%
|
197
-3%
|
193
-2%
|
195
+1%
|
194
0%
|
196
+1%
|
196
+0%
|
194
-1%
|
191
-2%
|
190
0%
|
191
+0%
|
185
-3%
|
186
+0%
|
181
-3%
|
175
-4%
|
169
-3%
|
168
-1%
|
168
0%
|
172
+3%
|
174
+1%
|
167
-4%
|
160
-4%
|
152
-5%
|
146
-4%
|
136
-6%
|
126
-8%
|
133
+5%
|
151
+14%
|
175
+16%
|
208
+19%
|
227
+9%
|
235
+4%
|
248
+5%
|
261
+5%
|
268
+3%
|
272
+2%
|
277
+2%
|
279
+1%
|
284
+2%
|
290
+2%
|
294
+1%
|
298
+1%
|
307
+3%
|
316
+3%
|
327
+3%
|
348
+7%
|
391
+12%
|
412
+5%
|
415
+1%
|
412
-1%
|
386
-6%
|
386
+0%
|
391
+1%
|
401
+3%
|
405
+1%
|
401
-1%
|
417
+4%
|
417
+0%
|
420
+1%
|
424
+1%
|
431
+2%
|
439
+2%
|
454
+3%
|
464
+2%
|
475
+2%
|
487
+3%
|
490
+1%
|
483
-1%
|
472
-2%
|
385
-18%
|
392
+2%
|
413
+5%
|
417
+1%
|
485
+16%
|
459
-5%
|
445
-3%
|
439
-1%
|
452
+3%
|
472
+4%
|
473
+0%
|
484
+2%
|
493
+2%
|
508
+3%
|
513
+1%
|
527
+3%
|
538
+2%
|
541
+1%
|
553
+2%
|
556
+1%
|
565
+2%
|
578
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(160)
|
(162)
|
(163)
|
(161)
|
(159)
|
(157)
|
(152)
|
(149)
|
(149)
|
(148)
|
(148)
|
(148)
|
(147)
|
(146)
|
(148)
|
(149)
|
(147)
|
(148)
|
(144)
|
(142)
|
(140)
|
(140)
|
(141)
|
(143)
|
(143)
|
(138)
|
(135)
|
(130)
|
(128)
|
(122)
|
(113)
|
(118)
|
(132)
|
(149)
|
(175)
|
(190)
|
(197)
|
(209)
|
(219)
|
(224)
|
(227)
|
(228)
|
(229)
|
(231)
|
(237)
|
(240)
|
(244)
|
(252)
|
(258)
|
(267)
|
(283)
|
(312)
|
(330)
|
(332)
|
(339)
|
(325)
|
(325)
|
(331)
|
(337)
|
(342)
|
(344)
|
(356)
|
(356)
|
(360)
|
(365)
|
(374)
|
(385)
|
(398)
|
(407)
|
(418)
|
(429)
|
(431)
|
(427)
|
(415)
|
(350)
|
(350)
|
(359)
|
(362)
|
(407)
|
(391)
|
(384)
|
(382)
|
(396)
|
(416)
|
(424)
|
(440)
|
(451)
|
(460)
|
(459)
|
(468)
|
(472)
|
(476)
|
(483)
|
(478)
|
(480)
|
(486)
|
|
| Gross Profit |
39
N/A
|
41
+5%
|
44
+6%
|
45
+3%
|
46
+2%
|
46
+1%
|
45
-2%
|
45
-2%
|
46
+3%
|
46
+1%
|
48
+3%
|
48
+1%
|
47
-1%
|
45
-4%
|
43
-5%
|
42
-2%
|
39
-7%
|
38
-3%
|
37
-2%
|
33
-12%
|
29
-11%
|
28
-2%
|
27
-6%
|
30
+12%
|
32
+6%
|
29
-8%
|
25
-14%
|
22
-12%
|
18
-18%
|
14
-21%
|
13
-6%
|
15
+11%
|
19
+33%
|
26
+35%
|
33
+26%
|
37
+11%
|
39
+6%
|
39
+1%
|
42
+8%
|
44
+3%
|
45
+3%
|
49
+9%
|
50
+3%
|
53
+4%
|
54
+2%
|
54
+0%
|
54
+0%
|
55
+1%
|
58
+7%
|
60
+3%
|
66
+10%
|
79
+21%
|
82
+3%
|
83
+1%
|
73
-12%
|
61
-16%
|
61
+0%
|
60
-2%
|
65
+8%
|
63
-3%
|
58
-8%
|
61
+5%
|
61
+0%
|
60
-2%
|
59
-2%
|
57
-4%
|
54
-4%
|
56
+3%
|
56
+0%
|
57
+1%
|
58
+2%
|
59
+1%
|
56
-4%
|
57
+2%
|
35
-38%
|
42
+19%
|
54
+28%
|
56
+3%
|
79
+42%
|
69
-13%
|
61
-11%
|
57
-7%
|
56
-2%
|
56
0%
|
48
-13%
|
44
-10%
|
42
-4%
|
48
+15%
|
54
+13%
|
59
+9%
|
65
+11%
|
66
+0%
|
69
+6%
|
78
+12%
|
85
+9%
|
92
+9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(20)
|
(19)
|
(20)
|
(20)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(24)
|
(25)
|
(24)
|
(24)
|
(20)
|
(20)
|
(21)
|
(20)
|
(21)
|
(22)
|
(23)
|
(24)
|
(24)
|
(25)
|
(27)
|
(26)
|
(26)
|
(26)
|
(25)
|
(28)
|
(31)
|
(33)
|
(33)
|
(33)
|
(34)
|
(33)
|
(34)
|
(34)
|
(35)
|
(35)
|
(35)
|
(37)
|
(38)
|
(38)
|
(38)
|
(39)
|
(43)
|
(44)
|
(44)
|
(42)
|
(39)
|
(40)
|
(41)
|
(44)
|
(45)
|
(45)
|
(46)
|
(46)
|
(45)
|
(44)
|
(43)
|
(41)
|
(42)
|
(42)
|
(43)
|
(47)
|
(49)
|
(51)
|
(50)
|
(44)
|
(42)
|
(41)
|
(42)
|
(45)
|
(46)
|
(47)
|
(46)
|
(47)
|
(48)
|
(49)
|
(50)
|
(48)
|
(48)
|
(49)
|
(50)
|
(48)
|
(49)
|
(50)
|
(54)
|
(62)
|
(64)
|
|
| Selling, General & Administrative |
(20)
|
(20)
|
(20)
|
(20)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(24)
|
(25)
|
(24)
|
(24)
|
(20)
|
(20)
|
(21)
|
(20)
|
(21)
|
(22)
|
(23)
|
(24)
|
(24)
|
(25)
|
(27)
|
(26)
|
(26)
|
(27)
|
(27)
|
(30)
|
(32)
|
(33)
|
(33)
|
(33)
|
(34)
|
(33)
|
(34)
|
(34)
|
(35)
|
(35)
|
(35)
|
(37)
|
(38)
|
(38)
|
(40)
|
(39)
|
(43)
|
(44)
|
(44)
|
(42)
|
(39)
|
(40)
|
(41)
|
(44)
|
(45)
|
(45)
|
(46)
|
(46)
|
(45)
|
(44)
|
(43)
|
(41)
|
(42)
|
(42)
|
(43)
|
(47)
|
(49)
|
(51)
|
(50)
|
(44)
|
(42)
|
(41)
|
(42)
|
(45)
|
(46)
|
(47)
|
(46)
|
(47)
|
(48)
|
(49)
|
(50)
|
(48)
|
(48)
|
(50)
|
(50)
|
(48)
|
(49)
|
(50)
|
(54)
|
(62)
|
(64)
|
|
| 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
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Operating Income |
20
N/A
|
22
+11%
|
24
+11%
|
26
+5%
|
27
+5%
|
27
+1%
|
26
-5%
|
25
-5%
|
25
+3%
|
26
+2%
|
27
+5%
|
27
+0%
|
27
-2%
|
25
-6%
|
22
-11%
|
18
-20%
|
14
-20%
|
14
-1%
|
13
-4%
|
12
-9%
|
9
-23%
|
8
-19%
|
6
-17%
|
9
+38%
|
10
+10%
|
6
-39%
|
1
-86%
|
(2)
N/A
|
(7)
-223%
|
(12)
-75%
|
(13)
-2%
|
(11)
+10%
|
(6)
+46%
|
1
N/A
|
5
+557%
|
6
+22%
|
6
+7%
|
6
N/A
|
9
+45%
|
10
+16%
|
12
+16%
|
15
+26%
|
16
+10%
|
18
+9%
|
18
+3%
|
19
+5%
|
17
-12%
|
17
+2%
|
20
+17%
|
22
+10%
|
27
+20%
|
36
+37%
|
38
+4%
|
39
+2%
|
31
-19%
|
22
-29%
|
22
-3%
|
20
-10%
|
21
+7%
|
18
-12%
|
13
-28%
|
15
+13%
|
15
-1%
|
15
+1%
|
15
+2%
|
14
-7%
|
13
-6%
|
14
+6%
|
14
-1%
|
14
-3%
|
11
-21%
|
9
-11%
|
5
-44%
|
8
+43%
|
(9)
N/A
|
(0)
+95%
|
13
N/A
|
14
+3%
|
34
+147%
|
23
-32%
|
15
-36%
|
12
-22%
|
9
-23%
|
8
-7%
|
0
N/A
|
(6)
N/A
|
(6)
-3%
|
0
N/A
|
5
+2 379%
|
9
+90%
|
18
+89%
|
17
-6%
|
19
+12%
|
24
+27%
|
23
-5%
|
28
+24%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(0)
|
(2)
|
(0)
|
1
|
1
|
2
|
1
|
2
|
3
|
3
|
3
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
2
|
4
|
4
|
3
|
4
|
4
|
4
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
3
|
3
|
2
|
3
|
3
|
3
|
|
| 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
|
(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
|
|
| Total Other Income |
(0)
|
(0)
|
0
|
(1)
|
(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)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(33)
|
(33)
|
(33)
|
(32)
|
1
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Pre-Tax Income |
20
N/A
|
22
+11%
|
25
+13%
|
26
+3%
|
27
+5%
|
27
+1%
|
26
-4%
|
25
-4%
|
26
+4%
|
26
+2%
|
28
+5%
|
28
N/A
|
27
-1%
|
26
-5%
|
24
-9%
|
20
-17%
|
16
-17%
|
17
+4%
|
17
N/A
|
16
-4%
|
14
-15%
|
12
-12%
|
11
-11%
|
13
+25%
|
14
+7%
|
10
-31%
|
4
-62%
|
(0)
N/A
|
(5)
-5 000%
|
(11)
-110%
|
(11)
-4%
|
(10)
+12%
|
(5)
+46%
|
2
N/A
|
6
+273%
|
7
+25%
|
8
+7%
|
7
-5%
|
10
+42%
|
10
-2%
|
11
+15%
|
15
+34%
|
16
+3%
|
18
+15%
|
19
+2%
|
16
-16%
|
17
+8%
|
18
+6%
|
21
+17%
|
24
+17%
|
28
+14%
|
38
+37%
|
41
+7%
|
42
+2%
|
34
-19%
|
24
-30%
|
22
-8%
|
19
-12%
|
19
+1%
|
17
-12%
|
12
-28%
|
15
+24%
|
16
+9%
|
17
+5%
|
18
+5%
|
16
-11%
|
18
+10%
|
18
N/A
|
(16)
N/A
|
(17)
-6%
|
(20)
-24%
|
(22)
-7%
|
6
N/A
|
8
+40%
|
(8)
N/A
|
1
N/A
|
14
+2 183%
|
15
+7%
|
35
+140%
|
24
-32%
|
16
-32%
|
13
-18%
|
9
-30%
|
9
-4%
|
1
-94%
|
(7)
N/A
|
(8)
-12%
|
(2)
+75%
|
3
N/A
|
8
+141%
|
20
+143%
|
20
-3%
|
20
+4%
|
26
+28%
|
25
-5%
|
30
+23%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(1)
|
1
|
3
|
5
|
4
|
4
|
2
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(13)
|
(13)
|
(13)
|
(9)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(5)
|
(4)
|
4
|
4
|
7
|
7
|
0
|
(1)
|
2
|
1
|
(1)
|
(1)
|
(5)
|
(4)
|
(2)
|
(1)
|
(0)
|
(1)
|
2
|
2
|
(1)
|
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
|
| Income from Continuing Operations |
13
|
14
|
16
|
16
|
17
|
17
|
16
|
16
|
16
|
17
|
17
|
17
|
17
|
16
|
15
|
13
|
11
|
12
|
13
|
12
|
10
|
9
|
8
|
10
|
10
|
7
|
3
|
1
|
(2)
|
(6)
|
(7)
|
(6)
|
(4)
|
0
|
4
|
5
|
6
|
5
|
8
|
8
|
8
|
11
|
12
|
14
|
14
|
12
|
12
|
12
|
14
|
17
|
19
|
26
|
28
|
29
|
25
|
18
|
16
|
14
|
14
|
13
|
9
|
11
|
12
|
13
|
15
|
13
|
13
|
13
|
(12)
|
(12)
|
(13)
|
(15)
|
6
|
8
|
(6)
|
2
|
12
|
13
|
30
|
20
|
14
|
12
|
9
|
9
|
2
|
(5)
|
(9)
|
(4)
|
(1)
|
3
|
16
|
16
|
16
|
21
|
19
|
24
|
|
| 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
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(2)
|
(2)
|
(5)
|
(4)
|
(7)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
2
|
2
|
2
|
1
|
1
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
|
| Net Income (Common) |
13
N/A
|
14
+11%
|
16
+11%
|
16
+3%
|
17
+5%
|
17
+1%
|
16
-4%
|
16
-4%
|
16
+4%
|
17
+1%
|
17
+5%
|
17
-1%
|
17
-1%
|
16
-4%
|
15
-8%
|
13
-13%
|
11
-13%
|
12
+4%
|
13
+6%
|
12
-8%
|
10
-14%
|
9
-12%
|
8
-6%
|
10
+20%
|
10
+2%
|
7
-30%
|
3
-60%
|
0
-89%
|
(2)
N/A
|
(5)
-123%
|
(6)
-24%
|
(5)
+15%
|
(3)
+38%
|
0
N/A
|
3
+750%
|
4
+15%
|
4
+10%
|
4
-16%
|
5
+50%
|
5
-2%
|
6
+6%
|
8
+46%
|
9
+7%
|
10
+14%
|
11
+9%
|
9
-15%
|
9
-1%
|
10
+8%
|
11
+15%
|
14
+21%
|
16
+17%
|
22
+38%
|
24
+8%
|
25
+3%
|
20
-18%
|
15
-29%
|
12
-16%
|
10
-20%
|
9
-7%
|
7
-19%
|
4
-41%
|
6
+36%
|
7
+20%
|
8
+14%
|
11
+30%
|
10
-5%
|
12
+21%
|
13
+9%
|
(12)
N/A
|
(13)
-11%
|
(17)
-31%
|
(19)
-14%
|
2
N/A
|
3
+87%
|
(8)
N/A
|
(1)
+89%
|
8
N/A
|
9
+20%
|
23
+147%
|
15
-35%
|
11
-25%
|
10
-13%
|
7
-26%
|
7
N/A
|
2
-74%
|
(4)
N/A
|
(7)
-86%
|
(3)
+61%
|
0
N/A
|
4
+1 714%
|
16
+305%
|
16
-3%
|
16
+2%
|
20
+24%
|
19
-7%
|
24
+26%
|
|
| EPS (Diluted) |
3.07
N/A
|
3.33
+8%
|
3.73
+12%
|
4.12
+10%
|
4.44
+8%
|
4.5
+1%
|
4.2
-7%
|
4.12
-2%
|
4.28
+4%
|
4.23
-1%
|
4.55
+8%
|
4.41
-3%
|
4.47
+1%
|
4.28
-4%
|
3.94
-8%
|
3.46
-12%
|
3.08
-11%
|
3.18
+3%
|
3.37
+6%
|
3.19
-5%
|
2.82
-12%
|
2.48
-12%
|
2.27
-8%
|
2.79
+23%
|
2.86
+3%
|
1.94
-32%
|
0.8
-59%
|
0.11
-86%
|
-0.66
N/A
|
-1.49
-126%
|
-1.86
-25%
|
-1.57
+16%
|
-0.97
+38%
|
0.14
N/A
|
1.04
+643%
|
1.19
+14%
|
1.3
+9%
|
1.08
-17%
|
1.63
+51%
|
1.59
-2%
|
1.69
+6%
|
2.49
+47%
|
2.66
+7%
|
3.04
+14%
|
3.2
+5%
|
2.73
-15%
|
2.72
0%
|
2.82
+4%
|
3.16
+12%
|
3.94
+25%
|
4.59
+16%
|
6.16
+34%
|
6.66
+8%
|
6.88
+3%
|
5.66
-18%
|
4.01
-29%
|
3.38
-16%
|
2.72
-20%
|
2.51
-8%
|
2
-20%
|
1.18
-41%
|
1.64
+39%
|
1.96
+20%
|
2.21
+13%
|
2.89
+31%
|
2.75
-5%
|
3.32
+21%
|
3.62
+9%
|
-3.16
N/A
|
-3.51
-11%
|
-4.59
-31%
|
-5.26
-15%
|
0.41
N/A
|
0.74
+80%
|
-2.04
N/A
|
-0.21
+90%
|
2
N/A
|
2.33
+17%
|
5.76
+147%
|
3.74
-35%
|
2.8
-25%
|
2.45
-12%
|
1.79
-27%
|
1.8
+1%
|
0.46
-74%
|
-0.91
N/A
|
-1.7
-87%
|
-0.64
+62%
|
0.05
N/A
|
0.99
+1 880%
|
4.07
+311%
|
3.93
-3%
|
3.96
+1%
|
4.9
+24%
|
4.58
-7%
|
5.69
+24%
|
|