Tetra Tech Inc
NASDAQ:TTEK
Income Statement
Earnings Waterfall
Tetra Tech Inc
Income Statement
Tetra Tech Inc
| Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Oct-2004 | Jan-2005 | Apr-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 | Oct-2010 | Jan-2011 | Apr-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 | Jun-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 | Oct-2021 | Jan-2022 | Apr-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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
10
|
10
|
9
|
9
|
9
|
9
|
10
|
10
|
0
|
0
|
10
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
6
|
1
|
3
|
0
|
9
|
5
|
5
|
7
|
10
|
10
|
9
|
9
|
8
|
8
|
10
|
11
|
12
|
14
|
12
|
13
|
12
|
13
|
14
|
15
|
17
|
17
|
16
|
15
|
15
|
16
|
16
|
16
|
14
|
14
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
16
|
26
|
38
|
52
|
57
|
53
|
48
|
45
|
42
|
41
|
39
|
41
|
41
|
|
| Revenue |
746
N/A
|
740
-1%
|
741
+0%
|
737
-1%
|
752
+2%
|
798
+6%
|
825
+3%
|
885
+7%
|
935
+6%
|
967
+3%
|
947
-2%
|
959
+1%
|
937
-2%
|
904
-4%
|
911
+1%
|
915
+0%
|
932
+2%
|
942
+1%
|
959
+2%
|
974
+2%
|
972
0%
|
988
+2%
|
1 013
+2%
|
1 045
+3%
|
1 096
+5%
|
1 172
+7%
|
1 246
+6%
|
1 298
+4%
|
1 343
+3%
|
1 368
+2%
|
1 386
+1%
|
1 400
+1%
|
1 393
0%
|
1 407
+1%
|
1 460
+4%
|
1 522
+4%
|
1 627
+7%
|
1 737
+7%
|
1 792
+3%
|
1 879
+5%
|
1 925
+2%
|
1 962
+2%
|
2 022
+3%
|
2 027
+0%
|
2 071
+2%
|
2 030
-2%
|
2 025
0%
|
2 011
-1%
|
1 946
-3%
|
1 929
-1%
|
1 860
-4%
|
1 814
-2%
|
1 791
-1%
|
1 754
-2%
|
1 719
-2%
|
1 703
-1%
|
1 749
+3%
|
1 825
+4%
|
1 929
+6%
|
1 998
+4%
|
2 031
+2%
|
2 031
0%
|
2 034
+0%
|
2 089
+3%
|
2 110
+1%
|
2 182
+3%
|
2 201
+1%
|
2 209
+0%
|
2 262
+2%
|
2 315
+2%
|
2 390
+3%
|
2 450
+3%
|
2 449
0%
|
2 386
-3%
|
2 349
-2%
|
2 340
0%
|
2 355
+1%
|
2 433
+3%
|
2 552
+5%
|
2 626
+3%
|
2 726
+4%
|
2 809
+3%
|
2 836
+1%
|
2 893
+2%
|
3 163
+9%
|
3 430
+8%
|
3 751
+9%
|
4 030
+7%
|
4 113
+2%
|
4 235
+3%
|
4 322
+2%
|
4 504
+4%
|
4 555
+1%
|
4 599
+1%
|
4 617
+0%
|
4 457
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(576)
|
(577)
|
(582)
|
(586)
|
(594)
|
(627)
|
(653)
|
(703)
|
(747)
|
(784)
|
(792)
|
(819)
|
(823)
|
(795)
|
(759)
|
(755)
|
(747)
|
(753)
|
(777)
|
(792)
|
(792)
|
(797)
|
(812)
|
(833)
|
(871)
|
(935)
|
(991)
|
(1 036)
|
(1 072)
|
(1 088)
|
(1 109)
|
(1 117)
|
(1 113)
|
(1 129)
|
(1 173)
|
(1 229)
|
(1 318)
|
(1 415)
|
(1 454)
|
(1 532)
|
(1 569)
|
(1 593)
|
(1 663)
|
(1 665)
|
(1 712)
|
(1 762)
|
(1 758)
|
(1 745)
|
(1 696)
|
(1 608)
|
(1 577)
|
(1 539)
|
(1 515)
|
(1 474)
|
(1 403)
|
(1 392)
|
(1 433)
|
(1 507)
|
(1 599)
|
(1 659)
|
(1 686)
|
(1 681)
|
(1 680)
|
(1 723)
|
(1 733)
|
(1 786)
|
(1 816)
|
(1 820)
|
(1 868)
|
(1 912)
|
(1 981)
|
(2 031)
|
(2 030)
|
(1 970)
|
(1 902)
|
(1 887)
|
(1 886)
|
(1 953)
|
(2 054)
|
(2 104)
|
(2 182)
|
(2 245)
|
(2 260)
|
(2 304)
|
(2 538)
|
(2 761)
|
(3 026)
|
(3 267)
|
(3 314)
|
(3 402)
|
(3 455)
|
(3 607)
|
(3 651)
|
(3 666)
|
(3 656)
|
(3 497)
|
|
| Gross Profit |
171
N/A
|
163
-5%
|
159
-3%
|
151
-5%
|
158
+4%
|
171
+8%
|
172
+1%
|
182
+6%
|
189
+3%
|
182
-3%
|
156
-14%
|
141
-10%
|
114
-19%
|
109
-4%
|
152
+39%
|
159
+5%
|
184
+16%
|
189
+3%
|
182
-4%
|
182
+0%
|
180
-1%
|
191
+6%
|
201
+5%
|
212
+6%
|
225
+6%
|
237
+5%
|
254
+7%
|
262
+3%
|
271
+3%
|
280
+3%
|
278
-1%
|
283
+2%
|
280
-1%
|
278
-1%
|
288
+3%
|
294
+2%
|
309
+5%
|
322
+4%
|
338
+5%
|
347
+3%
|
356
+3%
|
369
+4%
|
359
-3%
|
362
+1%
|
360
-1%
|
268
-26%
|
267
0%
|
265
-1%
|
249
-6%
|
321
+29%
|
282
-12%
|
275
-3%
|
276
+0%
|
280
+2%
|
316
+13%
|
310
-2%
|
315
+2%
|
319
+1%
|
330
+4%
|
338
+2%
|
345
+2%
|
350
+1%
|
354
+1%
|
366
+4%
|
377
+3%
|
396
+5%
|
384
-3%
|
389
+1%
|
394
+1%
|
402
+2%
|
408
+1%
|
419
+3%
|
420
+0%
|
416
-1%
|
447
+7%
|
453
+1%
|
469
+3%
|
480
+2%
|
498
+4%
|
522
+5%
|
545
+4%
|
563
+3%
|
576
+2%
|
589
+2%
|
625
+6%
|
669
+7%
|
725
+8%
|
762
+5%
|
799
+5%
|
833
+4%
|
866
+4%
|
897
+4%
|
904
+1%
|
932
+3%
|
961
+3%
|
960
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(129)
|
(92)
|
(102)
|
(95)
|
(90)
|
(91)
|
(85)
|
(88)
|
(92)
|
(94)
|
(99)
|
(101)
|
(115)
|
(113)
|
(121)
|
(125)
|
(117)
|
(120)
|
(112)
|
(108)
|
(109)
|
(109)
|
(114)
|
(125)
|
(131)
|
(137)
|
(148)
|
(150)
|
(156)
|
(160)
|
(156)
|
(159)
|
(160)
|
(158)
|
(163)
|
(166)
|
(176)
|
(181)
|
(192)
|
(199)
|
(201)
|
(207)
|
(192)
|
(190)
|
(185)
|
(183)
|
(190)
|
(243)
|
(219)
|
(151)
|
(129)
|
(128)
|
(145)
|
(147)
|
(167)
|
(226)
|
(168)
|
(172)
|
(175)
|
(196)
|
(172)
|
(171)
|
(170)
|
(174)
|
(185)
|
(195)
|
(194)
|
(192)
|
(192)
|
(191)
|
(201)
|
(223)
|
(223)
|
(221)
|
(190)
|
(209)
|
(211)
|
(216)
|
(220)
|
(222)
|
(231)
|
(236)
|
(235)
|
(240)
|
(269)
|
(298)
|
(317)
|
(339)
|
(339)
|
(345)
|
(359)
|
(363)
|
(355)
|
(347)
|
(346)
|
(341)
|
|
| Selling, General & Administrative |
(128)
|
(90)
|
(102)
|
(97)
|
(95)
|
(99)
|
(85)
|
(88)
|
(92)
|
(94)
|
(99)
|
(101)
|
(115)
|
(113)
|
(121)
|
(125)
|
(117)
|
(120)
|
(112)
|
(108)
|
(105)
|
(109)
|
(114)
|
(125)
|
(131)
|
(137)
|
(148)
|
(150)
|
(156)
|
(160)
|
(156)
|
(159)
|
(160)
|
(158)
|
(163)
|
(166)
|
(176)
|
(181)
|
(193)
|
(199)
|
(201)
|
(207)
|
(211)
|
(190)
|
(186)
|
(192)
|
(200)
|
(201)
|
(197)
|
(187)
|
(187)
|
(182)
|
(180)
|
(174)
|
(170)
|
(167)
|
(165)
|
(169)
|
(172)
|
(174)
|
(179)
|
(178)
|
(177)
|
(181)
|
(183)
|
(192)
|
(190)
|
(188)
|
(190)
|
(189)
|
(200)
|
(204)
|
(206)
|
(204)
|
(205)
|
(208)
|
(209)
|
(214)
|
(223)
|
(225)
|
(234)
|
(239)
|
(235)
|
(239)
|
(260)
|
(289)
|
(305)
|
(328)
|
(335)
|
(340)
|
(356)
|
(361)
|
(355)
|
(347)
|
(358)
|
(360)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
0
|
3
|
5
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
19
|
(0)
|
1
|
9
|
10
|
(42)
|
(22)
|
36
|
59
|
54
|
36
|
27
|
3
|
(59)
|
(3)
|
(3)
|
(3)
|
(21)
|
7
|
7
|
7
|
7
|
(2)
|
(2)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
(19)
|
(18)
|
(18)
|
15
|
0
|
(2)
|
(2)
|
3
|
3
|
3
|
3
|
(0)
|
(1)
|
(9)
|
(9)
|
(12)
|
(11)
|
(4)
|
(4)
|
(3)
|
(3)
|
(1)
|
(0)
|
12
|
19
|
|
| Operating Income |
42
N/A
|
71
+71%
|
56
-21%
|
57
+1%
|
68
+20%
|
79
+17%
|
87
+10%
|
94
+8%
|
97
+3%
|
89
-8%
|
57
-35%
|
40
-31%
|
(0)
N/A
|
(3)
-654%
|
32
N/A
|
35
+10%
|
67
+93%
|
69
+2%
|
69
+1%
|
74
+6%
|
72
-3%
|
82
+14%
|
86
+5%
|
88
+2%
|
94
+7%
|
100
+6%
|
106
+6%
|
112
+6%
|
115
+3%
|
120
+4%
|
122
+2%
|
124
+2%
|
120
-3%
|
120
0%
|
124
+4%
|
128
+3%
|
133
+4%
|
140
+5%
|
146
+5%
|
148
+1%
|
154
+4%
|
161
+4%
|
167
+4%
|
172
+3%
|
174
+1%
|
85
-51%
|
77
-9%
|
22
-71%
|
31
+38%
|
170
+454%
|
154
-9%
|
147
-5%
|
131
-11%
|
132
+1%
|
148
+12%
|
84
-43%
|
147
+75%
|
146
0%
|
155
+6%
|
143
-8%
|
173
+21%
|
179
+3%
|
183
+3%
|
192
+5%
|
192
0%
|
201
+5%
|
190
-6%
|
197
+4%
|
202
+2%
|
211
+5%
|
207
-2%
|
196
-5%
|
196
0%
|
195
-1%
|
257
+32%
|
244
-5%
|
257
+5%
|
264
+2%
|
279
+6%
|
300
+8%
|
313
+5%
|
327
+4%
|
340
+4%
|
349
+3%
|
355
+2%
|
371
+4%
|
408
+10%
|
423
+4%
|
460
+9%
|
489
+6%
|
508
+4%
|
534
+5%
|
549
+3%
|
585
+7%
|
616
+5%
|
619
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(8)
|
(8)
|
(5)
|
(5)
|
(6)
|
(6)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(8)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(10)
|
(10)
|
(11)
|
(13)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(16)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(12)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(14)
|
(24)
|
(36)
|
(47)
|
(51)
|
(47)
|
(42)
|
(37)
|
(35)
|
(34)
|
(32)
|
(31)
|
(31)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(106)
|
(106)
|
(106)
|
(106)
|
0
|
0
|
0
|
(4)
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(57)
|
(57)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(61)
|
0
|
(77)
|
(78)
|
(20)
|
0
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(24)
|
(26)
|
(50)
|
(46)
|
(26)
|
(24)
|
(7)
|
(122)
|
(215)
|
(215)
|
(207)
|
(92)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
88
|
109
|
109
|
89
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
|
| Pre-Tax Income |
34
N/A
|
63
+88%
|
51
-20%
|
52
+2%
|
62
+20%
|
73
+18%
|
78
+7%
|
84
+8%
|
87
+3%
|
79
-9%
|
48
-40%
|
30
-37%
|
(116)
N/A
|
(120)
-3%
|
(85)
+29%
|
(82)
+4%
|
57
N/A
|
61
+7%
|
64
+5%
|
66
+2%
|
69
+5%
|
76
+9%
|
80
+5%
|
85
+7%
|
91
+6%
|
97
+7%
|
103
+7%
|
109
+5%
|
113
+3%
|
117
+4%
|
119
+2%
|
122
+3%
|
119
-3%
|
119
+0%
|
123
+4%
|
125
+2%
|
130
+4%
|
135
+4%
|
140
+4%
|
142
+1%
|
149
+4%
|
156
+5%
|
161
+3%
|
167
+4%
|
168
+1%
|
21
-87%
|
13
-41%
|
13
+5%
|
21
+62%
|
160
+649%
|
144
-10%
|
138
-4%
|
123
-11%
|
125
+2%
|
80
-36%
|
77
-4%
|
61
-21%
|
58
-4%
|
124
+113%
|
130
+5%
|
158
+21%
|
164
+4%
|
172
+5%
|
180
+5%
|
179
-1%
|
187
+5%
|
175
-7%
|
182
+4%
|
188
+3%
|
198
+5%
|
175
-11%
|
182
+4%
|
182
0%
|
181
-1%
|
228
+26%
|
231
+1%
|
245
+6%
|
252
+3%
|
267
+6%
|
288
+8%
|
301
+5%
|
315
+5%
|
349
+11%
|
419
+20%
|
417
-1%
|
419
+0%
|
401
-4%
|
348
-13%
|
387
+11%
|
422
+9%
|
463
+10%
|
377
-19%
|
301
-20%
|
339
+13%
|
378
+12%
|
504
+33%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(6)
|
(24)
|
(21)
|
(22)
|
(26)
|
(32)
|
(31)
|
(34)
|
(35)
|
(32)
|
(20)
|
(13)
|
23
|
21
|
11
|
9
|
(24)
|
(22)
|
(28)
|
(28)
|
(30)
|
(32)
|
(33)
|
(36)
|
(38)
|
(40)
|
(43)
|
(45)
|
(43)
|
(33)
|
(32)
|
(33)
|
(34)
|
(44)
|
(46)
|
(44)
|
(45)
|
(46)
|
(48)
|
(49)
|
(51)
|
(54)
|
(56)
|
(58)
|
(57)
|
(18)
|
(14)
|
(14)
|
(15)
|
(49)
|
(36)
|
(31)
|
(29)
|
(31)
|
(41)
|
(40)
|
(39)
|
(37)
|
(41)
|
(43)
|
(47)
|
(50)
|
(54)
|
(53)
|
(50)
|
(55)
|
(52)
|
(56)
|
(35)
|
(29)
|
(19)
|
(18)
|
(37)
|
(40)
|
(54)
|
(52)
|
(57)
|
(58)
|
(34)
|
(39)
|
(45)
|
(52)
|
(86)
|
(108)
|
(116)
|
(116)
|
(128)
|
(116)
|
(121)
|
(132)
|
(130)
|
(118)
|
(112)
|
(122)
|
(130)
|
(151)
|
|
| Income from Continuing Operations |
28
|
39
|
29
|
30
|
36
|
42
|
47
|
50
|
52
|
47
|
28
|
17
|
(94)
|
(100)
|
(74)
|
(72)
|
34
|
39
|
36
|
37
|
40
|
44
|
46
|
50
|
53
|
57
|
61
|
64
|
70
|
85
|
87
|
89
|
85
|
74
|
77
|
81
|
85
|
89
|
93
|
93
|
97
|
102
|
105
|
108
|
111
|
4
|
(2)
|
(1)
|
6
|
111
|
109
|
107
|
94
|
94
|
39
|
37
|
22
|
21
|
84
|
87
|
110
|
115
|
118
|
127
|
129
|
133
|
122
|
126
|
153
|
169
|
156
|
164
|
145
|
141
|
174
|
179
|
188
|
195
|
233
|
249
|
256
|
263
|
263
|
311
|
301
|
303
|
273
|
232
|
265
|
291
|
333
|
259
|
188
|
216
|
248
|
352
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(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)
|
|
| Net Income (Common) |
28
N/A
|
39
+43%
|
29
-26%
|
(85)
N/A
|
(79)
+7%
|
(73)
+7%
|
(65)
+11%
|
53
N/A
|
55
+3%
|
50
-9%
|
24
-53%
|
19
-21%
|
(118)
N/A
|
(120)
-1%
|
(99)
+17%
|
(99)
+0%
|
33
N/A
|
34
+1%
|
37
+8%
|
38
+4%
|
39
+4%
|
44
+12%
|
46
+5%
|
50
+7%
|
53
+7%
|
57
+7%
|
61
+7%
|
64
+6%
|
70
+9%
|
85
+21%
|
87
+3%
|
89
+3%
|
85
-5%
|
74
-12%
|
77
+4%
|
80
+5%
|
84
+4%
|
87
+4%
|
90
+4%
|
90
+0%
|
95
+5%
|
100
+5%
|
104
+4%
|
108
+3%
|
111
+2%
|
3
-97%
|
(2)
N/A
|
(1)
+51%
|
6
N/A
|
111
+1 799%
|
108
-2%
|
107
-2%
|
94
-12%
|
93
0%
|
39
-58%
|
37
-6%
|
21
-42%
|
21
-2%
|
84
+300%
|
87
+4%
|
110
+27%
|
115
+4%
|
118
+3%
|
137
+17%
|
139
+1%
|
143
+2%
|
137
-4%
|
133
-3%
|
160
+20%
|
176
+10%
|
159
-10%
|
164
+3%
|
144
-12%
|
141
-3%
|
174
+24%
|
179
+3%
|
188
+5%
|
195
+3%
|
233
+20%
|
249
+7%
|
256
+3%
|
263
+3%
|
263
0%
|
311
+18%
|
301
-3%
|
303
+1%
|
273
-10%
|
232
-15%
|
265
+15%
|
291
+10%
|
333
+15%
|
259
-22%
|
188
-27%
|
216
+15%
|
248
+15%
|
352
+42%
|
|
| EPS (Diluted) |
0.1
N/A
|
0.14
+40%
|
0.11
-21%
|
-0.3
N/A
|
-0.28
+7%
|
-0.26
+7%
|
-0.23
+12%
|
0.18
N/A
|
0.19
+6%
|
0.17
-11%
|
0.1
-41%
|
0.06
-40%
|
-0.41
N/A
|
-0.42
-2%
|
-0.35
+17%
|
-0.34
+3%
|
0.12
N/A
|
0.11
-8%
|
0.13
+18%
|
0.13
N/A
|
0.14
+8%
|
0.15
+7%
|
0.16
+7%
|
0.17
+6%
|
0.18
+6%
|
0.19
+6%
|
0.2
+5%
|
0.21
+5%
|
0.22
+5%
|
0.27
+23%
|
0.29
+7%
|
0.29
N/A
|
0.28
-3%
|
0.25
-11%
|
0.25
N/A
|
0.26
+4%
|
0.27
+4%
|
0.28
+4%
|
0.29
+4%
|
0.29
N/A
|
0.3
+3%
|
0.31
+3%
|
0.33
+6%
|
0.33
N/A
|
0.34
+3%
|
0.01
-97%
|
-0.01
N/A
|
0
N/A
|
0.02
N/A
|
0.34
+1 600%
|
0.33
-3%
|
0.33
N/A
|
0.29
-12%
|
0.3
+3%
|
0.13
-57%
|
0.12
-8%
|
0.07
-42%
|
0.07
N/A
|
0.28
+300%
|
0.3
+7%
|
0.38
+27%
|
0.39
+3%
|
0.41
+5%
|
0.48
+17%
|
0.49
+2%
|
0.5
+2%
|
0.48
-4%
|
0.47
-2%
|
0.57
+21%
|
0.63
+11%
|
0.56
-11%
|
0.59
+5%
|
0.52
-12%
|
0.51
-2%
|
0.63
+24%
|
0.65
+3%
|
0.69
+6%
|
0.71
+3%
|
0.85
+20%
|
0.91
+7%
|
0.94
+3%
|
0.97
+3%
|
0.97
N/A
|
1.17
+21%
|
1.13
-3%
|
1.13
N/A
|
1.02
-10%
|
0.86
-16%
|
0.98
+14%
|
1.08
+10%
|
1.23
+14%
|
0.95
-23%
|
0.69
-27%
|
0.8
+16%
|
0.93
+16%
|
1.33
+43%
|
|