Income Statement

Revenue

+9%

-17%

10Y

Currency: USD

	Mar-1990	Jun-1990	Sep-1990	Dec-1990	Mar-1991	Jun-1991	Sep-1991	Dec-1991	Mar-1992	Jun-1992	Sep-1992	Dec-1992	Mar-1993	Jun-1993	Sep-1993	Dec-1993	Mar-1994	Jun-1994	Sep-1994	Dec-1994	Mar-1995	Jun-1995	Sep-1995	Dec-1995	Mar-1996	Jun-1996	Sep-1996	Dec-1996	Mar-1997	Jun-1997	Sep-1997	Dec-1997	Mar-1998	Jun-1998	Sep-1998	Dec-1998	Mar-1999	Jun-1999	Sep-1999	Dec-1999	Mar-2000	Jun-2000	Sep-2000	Dec-2000	Mar-2001	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
Revenue
Interest Expense	0	0	0	2	0	0	0	1	0	0	0	1	0	0	0	1	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	2	0	0	0	1	0	0	0	1	0	0	0	1	0	0	0	1	0	0	0	2	0	0	0	3	0	0	0	3	0	0	0	2	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Revenue	186 N/A	187 +0%	198 +6%	207 +5%	209 +1%	211 +1%	215 +2%	174 -19%	230 +32%	211 -8%	201 -5%	190 -6%	184 -3%	205 +12%	217 +6%	231 +7%	232 +0%	230 -1%	232 +1%	224 -3%	228 +2%	234 +3%	234 N/A	246 +5%	258 +5%	274 +6%	289 +5%	300 +4%	309 +3%	315 +2%	323 +3%	328 +1%	328 +0%	331 +1%	336 +1%	338 +1%	340 +1%	347 +2%	350 +1%	375 +7%	331 -12%	329 -1%	341 +3%	376 +10%	392 +4%	404 +3%	402 0%	394 -2%	387 -2%	383 -1%	374 -2%	374 N/A	371 -1%	370 0%	372 +1%	367 -2%	366 0%	446 +22%	439 -2%	405 -8%	442 +9%	363 -18%	368 +1%	372 +1%	378 +2%	384 +1%	389 +1%	386 -1%	382 -1%	376 -2%	376 +0%	378 +1%	383 +1%	381 -1%	380 0%	374 -2%	353 -5%	336 -5%	317 -6%	304 -4%	296 -2%	289 -2%	283 -2%	281 -1%	285 +2%	296 +4%	302 +2%	305 +1%	305 +0%	300 -2%	295 -2%	299 +2%	304 +2%	317 +4%
Gross Profit
Cost of Revenue	(128)	(128)	(136)	(140)	(141)	(142)	(146)	(122)	(160)	(150)	(144)	(136)	(133)	(149)	(157)	(168)	(168)	(165)	(166)	(158)	(161)	(165)	(164)	(175)	(184)	(196)	(208)	(217)	(225)	(230)	(235)	(233)	(233)	(234)	(238)	(240)	(242)	(247)	(250)	(266)	(231)	(230)	(237)	(267)	(281)	(290)	(290)	(290)	(283)	(279)	(270)	(265)	(262)	(262)	(264)	(260)	(263)	(323)	(322)	(290)	(330)	(272)	(275)	(277)	(283)	(286)	(290)	(288)	(284)	(279)	(281)	(283)	(287)	(286)	(286)	(278)	(263)	(248)	(232)	(219)	(212)	(207)	(202)	(197)	(201)	(208)	(210)	(213)	(213)	(210)	(205)	(209)	(211)	(219)
Gross Profit	58 N/A	59 +2%	62 +6%	67 +8%	68 +2%	69 +1%	69 0%	52 -24%	70 +34%	61 -12%	57 -7%	54 -6%	50 -6%	57 +13%	60 +5%	63 +7%	64 +1%	65 +1%	66 +2%	66 N/A	67 +2%	69 +3%	70 +1%	71 +2%	74 +5%	78 +5%	80 +3%	82 +2%	84 +2%	85 +1%	89 +4%	94 +7%	95 +1%	97 +2%	98 +1%	98 0%	99 +0%	101 +2%	99 -1%	109 +10%	100 -9%	100 0%	104 +4%	109 +5%	111 +2%	114 +3%	112 -2%	104 -7%	104 0%	104 N/A	104 +1%	109 +5%	109 +0%	107 -2%	108 +1%	106 -2%	103 -3%	123 +19%	117 -4%	115 -2%	112 -3%	91 -18%	93 +2%	95 +3%	96 +0%	98 +2%	99 +1%	98 -1%	99 +1%	96 -2%	95 -1%	95 +0%	96 +0%	94 -1%	94 +0%	95 +1%	90 -5%	87 -3%	85 -3%	84 -1%	84 0%	82 -2%	81 -1%	84 +3%	85 +1%	89 +5%	92 +3%	91 0%	92 +0%	90 -2%	90 -1%	91 +1%	94 +3%	98 +4%
Operating Income
Operating Expenses	(44)	(45)	(47)	(49)	(50)	(51)	(52)	(39)	(56)	(50)	(46)	(43)	(40)	(45)	(47)	(49)	(49)	(49)	(49)	(47)	(47)	(48)	(49)	(51)	(53)	(55)	(57)	(59)	(60)	(62)	(65)	(69)	(70)	(71)	(71)	(71)	(71)	(72)	(72)	(78)	(71)	(72)	(76)	(82)	(84)	(88)	(88)	(88)	(90)	(91)	(92)	(91)	(91)	(90)	(90)	(92)	(90)	(108)	(105)	(97)	(103)	(83)	(83)	(83)	(84)	(84)	(83)	(80)	(79)	(78)	(78)	(80)	(80)	(80)	(80)	(80)	(77)	(74)	(71)	(70)	(69)	(69)	(67)	(65)	(65)	(66)	(68)	(67)	(69)	(69)	(69)	(70)	(71)	(74)
Selling, General & Administrative	(41)	(41)	(43)	(45)	(46)	(48)	(49)	(35)	(52)	(45)	(41)	(38)	(34)	(40)	(42)	(43)	(43)	(43)	(43)	(41)	(42)	(43)	(43)	(45)	(47)	(49)	(51)	(52)	(53)	(55)	(57)	(61)	(62)	(62)	(63)	(62)	(62)	(63)	(62)	(67)	(61)	(62)	(66)	(70)	(73)	(75)	(75)	(75)	(76)	(77)	(77)	(76)	(75)	(74)	(75)	(77)	(75)	(89)	(86)	(81)	(85)	(69)	(70)	(71)	(71)	(72)	(72)	(70)	(69)	(68)	(67)	(69)	(69)	(68)	(68)	(69)	(66)	(62)	(58)	(58)	(57)	(58)	(57)	(55)	(55)	(56)	(58)	(57)	(58)	(58)	(58)	(58)	(59)	(62)
Research & Development	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(5)	(5)	(5)	(6)	(6)	(6)	(6)	(6)	(6)	(6)	(6)	(6)	(6)	(6)	(6)	(6)	(6)	(7)	(8)	(8)	(8)	(8)	(8)	(8)	(8)	(9)	(9)	(9)	(9)	(10)	(11)	(10)	(10)	(11)	(12)	(12)	(13)	(13)	(13)	(14)	(14)	(15)	(15)	(15)	(15)	(15)	(15)	(16)	(19)	(19)	(16)	(18)	(13)	(13)	(13)	(13)	(12)	(11)	(11)	(11)	(11)	(11)	(11)	(12)	(12)	(12)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(11)	(10)	(10)	(10)	(10)	(10)	(11)	(11)	(12)	(12)	(12)	(12)
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	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	(1)	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	14 N/A	14 +4%	15 +8%	18 +19%	18 +2%	18 -4%	16 -7%	13 -20%	14 +4%	12 -10%	11 -7%	10 -9%	11 +4%	12 +8%	12 +7%	14 +15%	15 +4%	16 +5%	17 +8%	19 +14%	20 +4%	21 +4%	21 +1%	20 -4%	21 +4%	23 +8%	23 +0%	23 +0%	24 +3%	22 -5%	23 +4%	25 +9%	26 +1%	26 +3%	27 +2%	27 +2%	28 +0%	28 +3%	28 -2%	31 +13%	29 -8%	27 -5%	27 0%	27 -1%	26 -4%	26 +0%	24 -8%	16 -34%	14 -11%	13 -9%	13 N/A	19 +46%	19 -1%	18 -5%	18 +3%	14 -23%	13 -11%	15 +16%	12 -18%	18 +50%	9 -47%	9 -7%	10 +11%	12 +25%	12 N/A	14 +15%	16 +14%	18 +11%	19 +9%	18 -5%	17 -7%	15 -10%	15 -1%	14 -6%	15 +4%	15 +0%	13 -12%	14 +3%	14 N/A	14 +6%	15 +2%	13 -10%	14 +8%	19 +30%	19 +4%	23 +19%	24 +6%	24 0%	23 -5%	21 -7%	20 -4%	20 +0%	23 +11%	24 +5%
Pre-Tax Income
Interest Income Expense	(3)	(3)	(2)	(2)	(2)	(2)	(2)	(1)	(2)	(2)	(2)	(1)	(1)	(1)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(1)	(2)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(2)	(1)	(2)	(1)	(1)	(16)	(1)	(1)	(1)	(1)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(1)	(2)	(2)	(2)	(2)	(2)	(3)	(3)	(3)	(3)	(10)	(9)	(10)	(9)	(3)	(4)	(1)	(1)	1	1	(1)	(1)	(1)	(1)	(1)	(0)	(0)	(0)	(0)	(0)	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	(1)	(1)	(1)	(4)	(3)	(13)	(14)	(18)	(19)	(26)	(44)	(75)	(78)	(70)	(33)	7	6	14	(3)	(4)	(3)	(3)	(3)	(2)	(2)	(1)	0	(1)	(1)	(0)	(1)	(2)	(2)	(4)	(4)	(7)	(7)	(5)	(5)	(3)	(3)	(3)	(2)	(2)	(2)	(2)	(1)	(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	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	2	2	2	2	0	0	0	0	1	0	0	0	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	(1)	(1)	(1)	(3)	(3)	(2)	(2)	(1)	(1)	0	0	(1)	(1)	(1)	(1)	(0)	(0)	(2)	(3)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	0	0	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(0)	(1)	1	1	1	0	0	(0)	(0)	(0)	(15)	(15)	(15)	(0)	(0)	(0)	(0)	(0)	0	(0)	3	2	2	2	(1)	(0)	0	0	0	(1)	(1)	(1)	(1)	(1)	(0)	(0)	0	(0)	(1)	(0)	(0)	(0)	(0)	(1)	(0)	(0)	(0)	0	(0)	(0)	(0)	0	(0)	0	0	0
Pre-Tax Income	10 N/A	11 +5%	12 +7%	13 +12%	13 +2%	13 N/A	13 -5%	11 -16%	11 +3%	11 -3%	10 -9%	8 -15%	8 -2%	9 +18%	10 +9%	13 +25%	13 +4%	12 -8%	13 +9%	16 +20%	18 +11%	19 +5%	19 +1%	18 -3%	19 +4%	20 +7%	20 +1%	22 +8%	22 0%	21 -5%	22 +5%	23 +6%	24 +1%	24 +4%	25 +2%	26 +3%	26 0%	26 +3%	26 -3%	29 +12%	29 -1%	27 -4%	27 N/A	26 -5%	24 -9%	24 N/A	22 -7%	(4) N/A	(5) -30%	(16) -225%	(17) -8%	(0) +99%	(1) -550%	(9) -608%	(27) -191%	(62) -130%	(66) -6%	(56) +15%	(20) +65%	26 N/A	16 -39%	24 +48%	4 -83%	7 +68%	7 +7%	9 +18%	12 +40%	14 +18%	16 +10%	15 -7%	13 -10%	4 -71%	5 +40%	4 -17%	5 +16%	10 +94%	7 -25%	9 +16%	8 -10%	8 +5%	9 +5%	7 -18%	8 +19%	14 +72%	16 +11%	20 +25%	21 +8%	21 +0%	21 -4%	19 -6%	19 -3%	20 +7%	22 +12%	24 +5%
Net Income
Tax Provision	(2)	(2)	(2)	(3)	(3)	(2)	(3)	(2)	(3)	(3)	(3)	(3)	(3)	(3)	(4)	(5)	(5)	(5)	(6)	(7)	(8)	(8)	(8)	(7)	(8)	(8)	(8)	(9)	(9)	(8)	(9)	(9)	(9)	(9)	(9)	(10)	(10)	(10)	(10)	(11)	(11)	(10)	(10)	(10)	(9)	(9)	(8)	1	2	6	6	(1)	(1)	2	9	19	20	17	9	(5)	(1)	(4)	(2)	(3)	(3)	(4)	(5)	(5)	(6)	(5)	(5)	(2)	(3)	(3)	(3)	(4)	(4)	(4)	(4)	(4)	(4)	(3)	(3)	(6)	(6)	(8)	(8)	(9)	(8)	(8)	(8)	(8)	(8)	(9)
Income from Continuing Operations	9	9	10	11	11	11	10	9	8	8	7	5	5	6	6	8	8	7	8	9	10	11	11	11	11	12	12	13	13	13	14	14	15	15	16	16	16	16	16	18	18	17	17	16	15	15	14	(2)	(3)	(10)	(11)	(1)	(2)	(7)	(18)	(43)	(46)	(39)	(11)	22	15	20	2	4	4	5	7	9	10	10	9	2	3	2	2	5	4	5	4	4	5	4	5	9	10	12	13	13	12	12	11	13	14	15
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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)	9 N/A	9 +3%	10 +6%	11 +11%	11 +2%	11 +1%	10 -9%	9 -8%	8 -7%	8 -10%	7 -13%	6 -12%	5 -14%	5 N/A	4 -24%	4 +13%	5 +14%	5 +10%	8 +44%	9 +19%	10 +11%	11 +3%	11 +2%	11 +1%	11 +5%	12 +7%	12 +2%	13 +7%	13 +1%	13 -4%	14 +5%	14 +7%	15 +1%	15 +4%	16 +3%	16 +3%	16 N/A	17 +5%	17 -1%	18 +7%	18 N/A	17 -4%	17 -1%	17 +1%	25 +44%	24 -2%	23 -5%	7 -71%	(33) N/A	(39) -21%	(40) -2%	(30) +25%	(2) +94%	(7) -278%	(18) -168%	(43) -137%	(44) -3%	(36) +20%	(6) +85%	22 N/A	23 +7%	27 +18%	8 -70%	8 -6%	6 -16%	5 -16%	7 +40%	9 +23%	10 +10%	10 -4%	9 -8%	2 -81%	3 +59%	2 -31%	2 +17%	5 +159%	4 -30%	5 +18%	4 -11%	4 +12%	4 -13%	2 -46%	2 -14%	5 +203%	5 -16%	8 +67%	9 +10%	9 +2%	11 +24%	10 -4%	11 +9%	12 +10%	14 +12%	15 +5%
EPS (Diluted)	0.92 N/A	0.95 +3%	1 +5%	1.11 +11%	1.13 +2%	1.14 +1%	1.04 -9%	0.95 -9%	0.89 -6%	0.81 -9%	0.7 -14%	0.61 -13%	0.53 -13%	0.53 N/A	0.41 -23%	0.46 +12%	0.53 +15%	0.58 +9%	0.86 +48%	1.02 +19%	1.13 +11%	1.17 +4%	1.19 +2%	1.21 +2%	1.26 +4%	1.36 +8%	1.39 +2%	1.49 +7%	1.5 +1%	1.44 -4%	1.51 +5%	1.61 +7%	1.63 +1%	1.67 +2%	1.75 +5%	1.8 +3%	1.8 N/A	1.89 +5%	1.87 -1%	2.02 +8%	2.03 +0%	1.93 -5%	1.93 N/A	1.94 +1%	2.83 +46%	2.76 -2%	2.62 -5%	0.77 -71%	-3.73 N/A	-4.47 -20%	-4.63 -4%	-3.49 +25%	-0.2 +94%	-0.77 -285%	-2.08 -170%	-4.95 -138%	-5.09 -3%	-4.04 +21%	-0.63 +84%	2.48 N/A	2.66 +7%	3.13 +18%	0.91 -71%	0.86 -5%	0.72 -16%	0.6 -17%	0.86 +43%	1.06 +23%	1.21 +14%	1.17 -3%	1.07 -9%	0.2 -81%	0.31 +55%	0.22 -29%	0.27 +23%	0.67 +148%	0.48 -28%	0.56 +17%	0.5 -11%	0.56 +12%	0.48 -14%	0.26 -46%	0.22 -15%	0.68 +209%	0.6 -12%	1.01 +68%	1.11 +10%	1.14 +3%	1.44 +26%	1.39 -3%	1.5 +8%	1.67 +11%	1.87 +12%	1.96 +5%

Income Statement Balance Sheet Cash Flow Statement

Mestek Inc
OTC:MCCK

Income Statement

Earnings Waterfall
Mestek Inc

Income Statement
Mestek Inc

See Also

Company

Help

Tools

Stocks

Mestek Inc OTC:MCCK

Income Statement

Earnings Waterfall Mestek Inc

Income Statement Mestek Inc

See Also

Company

Help

Tools

Stocks

Mestek Inc
OTC:MCCK

Earnings Waterfall
Mestek Inc

Income Statement
Mestek Inc