Stratec SE
XETRA:SBS
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Stratec SE
XETRA:SBS
|
DE |
Income Statement
Earnings Waterfall
Stratec SE
Income Statement
Stratec SE
| 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 | 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
28
N/A
|
27
-3%
|
26
-1%
|
28
+5%
|
27
-3%
|
28
+6%
|
30
+5%
|
30
+2%
|
32
+5%
|
35
+9%
|
36
+4%
|
37
+2%
|
41
+9%
|
43
+5%
|
45
+6%
|
47
+2%
|
48
+2%
|
53
+11%
|
57
+8%
|
66
+15%
|
69
+5%
|
69
+0%
|
71
+2%
|
68
-4%
|
68
+1%
|
66
-3%
|
64
-3%
|
62
-3%
|
62
+0%
|
66
+6%
|
69
+5%
|
74
+7%
|
80
+9%
|
84
+4%
|
87
+4%
|
94
+8%
|
104
+11%
|
105
+2%
|
109
+3%
|
114
+5%
|
119
+4%
|
123
+4%
|
126
+3%
|
124
-2%
|
122
-1%
|
124
+1%
|
125
+0%
|
126
+1%
|
128
+2%
|
132
+3%
|
137
+4%
|
142
+4%
|
145
+2%
|
145
+0%
|
146
+1%
|
147
+1%
|
147
+0%
|
144
-2%
|
155
+8%
|
166
+7%
|
185
+11%
|
203
+10%
|
206
+2%
|
208
+1%
|
207
0%
|
198
-5%
|
197
0%
|
193
-2%
|
188
-3%
|
195
+4%
|
207
+7%
|
212
+2%
|
214
+1%
|
224
+5%
|
225
+0%
|
235
+4%
|
250
+6%
|
266
+6%
|
286
+8%
|
296
+3%
|
287
-3%
|
291
+1%
|
269
-8%
|
270
+0%
|
275
+2%
|
260
-5%
|
262
+1%
|
255
-3%
|
270
+6%
|
252
-7%
|
256
+1%
|
251
-2%
|
258
+3%
|
257
0%
|
257
0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(18)
|
(16)
|
(16)
|
(17)
|
(15)
|
(17)
|
(17)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(22)
|
(23)
|
(24)
|
(25)
|
(24)
|
(28)
|
(30)
|
(36)
|
(37)
|
(36)
|
(36)
|
(31)
|
(30)
|
(28)
|
(26)
|
(25)
|
(26)
|
(28)
|
(29)
|
(31)
|
(35)
|
(36)
|
(37)
|
(41)
|
(48)
|
(48)
|
(49)
|
(53)
|
(54)
|
(87)
|
(95)
|
(99)
|
(83)
|
(84)
|
(86)
|
(87)
|
(86)
|
(90)
|
(92)
|
(94)
|
(100)
|
(99)
|
(98)
|
(98)
|
(92)
|
(90)
|
(96)
|
(105)
|
(123)
|
(136)
|
(143)
|
(143)
|
(143)
|
(141)
|
(143)
|
(143)
|
(140)
|
(145)
|
(157)
|
(161)
|
(163)
|
(168)
|
(163)
|
(169)
|
(181)
|
(189)
|
(202)
|
(208)
|
(200)
|
(203)
|
(192)
|
(189)
|
(195)
|
(190)
|
(195)
|
(195)
|
(202)
|
(188)
|
(187)
|
(183)
|
(181)
|
(179)
|
(182)
|
|
| Gross Profit |
10
N/A
|
10
+4%
|
10
-1%
|
11
+10%
|
12
+2%
|
12
+4%
|
13
+9%
|
14
+9%
|
15
+6%
|
16
+10%
|
17
+5%
|
18
+3%
|
19
+6%
|
20
+5%
|
21
+8%
|
22
+3%
|
24
+7%
|
25
+6%
|
27
+7%
|
29
+8%
|
32
+10%
|
34
+5%
|
35
+3%
|
37
+6%
|
38
+3%
|
38
0%
|
38
-1%
|
37
-3%
|
37
N/A
|
38
+4%
|
40
+5%
|
43
+7%
|
45
+6%
|
47
+6%
|
50
+5%
|
53
+6%
|
56
+5%
|
56
+0%
|
58
+4%
|
60
+3%
|
65
+9%
|
36
-45%
|
32
-12%
|
25
-22%
|
40
+60%
|
40
+1%
|
38
-5%
|
39
+2%
|
42
+8%
|
43
+2%
|
45
+5%
|
48
+8%
|
45
-7%
|
46
+3%
|
48
+4%
|
49
+2%
|
55
+13%
|
54
-3%
|
59
+11%
|
61
+3%
|
62
+1%
|
67
+8%
|
63
-5%
|
65
+3%
|
65
-1%
|
57
-12%
|
54
-5%
|
50
-8%
|
48
-3%
|
50
+4%
|
51
+1%
|
51
0%
|
51
+0%
|
56
+9%
|
61
+10%
|
66
+7%
|
69
+5%
|
77
+11%
|
84
+10%
|
89
+5%
|
88
-1%
|
88
0%
|
76
-13%
|
80
+5%
|
79
-1%
|
70
-12%
|
68
-4%
|
60
-11%
|
68
+13%
|
65
-5%
|
69
+7%
|
68
-2%
|
76
+13%
|
78
+2%
|
75
-4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(19)
|
(21)
|
(22)
|
(23)
|
(23)
|
(24)
|
(24)
|
(25)
|
(25)
|
(25)
|
(26)
|
(27)
|
(29)
|
(30)
|
(32)
|
(33)
|
(35)
|
(38)
|
(40)
|
(41)
|
(41)
|
(43)
|
(14)
|
(9)
|
(5)
|
(22)
|
(24)
|
(24)
|
(24)
|
(22)
|
(23)
|
(23)
|
(25)
|
(21)
|
(21)
|
(22)
|
(23)
|
(28)
|
(28)
|
(34)
|
(42)
|
(38)
|
(43)
|
(40)
|
(35)
|
(39)
|
(31)
|
(30)
|
(30)
|
(34)
|
(34)
|
(32)
|
(32)
|
(33)
|
(35)
|
(37)
|
(38)
|
(34)
|
(35)
|
(35)
|
(33)
|
(37)
|
(39)
|
(39)
|
(40)
|
(37)
|
(40)
|
(41)
|
(41)
|
(39)
|
(43)
|
(44)
|
(49)
|
(48)
|
(51)
|
(46)
|
|
| Selling, General & Administrative |
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(19)
|
(21)
|
(22)
|
(23)
|
(24)
|
(32)
|
(27)
|
(28)
|
(29)
|
(36)
|
(13)
|
(11)
|
(8)
|
(19)
|
(18)
|
(18)
|
(17)
|
(16)
|
(17)
|
(16)
|
(16)
|
(17)
|
(16)
|
(17)
|
(18)
|
(18)
|
(18)
|
(22)
|
(25)
|
(29)
|
(34)
|
(33)
|
(32)
|
(31)
|
(27)
|
(26)
|
(26)
|
(24)
|
(25)
|
(24)
|
(25)
|
(26)
|
(27)
|
(28)
|
(27)
|
(28)
|
(26)
|
(26)
|
(25)
|
(28)
|
(28)
|
(29)
|
(30)
|
(30)
|
(32)
|
(32)
|
(31)
|
(31)
|
(33)
|
(34)
|
(37)
|
(37)
|
(38)
|
(36)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(5)
|
(6)
|
(6)
|
(6)
|
(8)
|
(9)
|
(10)
|
(10)
|
(8)
|
(8)
|
(8)
|
(8)
|
(10)
|
(10)
|
(10)
|
(9)
|
(10)
|
(6)
|
(5)
|
(6)
|
(8)
|
(8)
|
(10)
|
(10)
|
(8)
|
0
|
(5)
|
(4)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(12)
|
(11)
|
(11)
|
|
| Depreciation & Amortization |
(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)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(3)
|
(9)
|
(9)
|
(9)
|
(3)
|
(0)
|
5
|
6
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(7)
|
(1)
|
(0)
|
0
|
5
|
1
|
6
|
6
|
5
|
(0)
|
(4)
|
(3)
|
(2)
|
2
|
0
|
1
|
0
|
2
|
(8)
|
(4)
|
(4)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
1
|
(1)
|
(0)
|
(1)
|
0
|
(1)
|
0
|
|
| Operating Income |
2
N/A
|
2
+6%
|
2
-7%
|
2
+35%
|
2
-6%
|
2
+4%
|
2
+10%
|
3
+20%
|
3
+14%
|
4
+21%
|
4
+11%
|
4
+4%
|
5
+8%
|
5
+7%
|
6
+17%
|
6
+3%
|
7
+19%
|
8
+12%
|
9
+9%
|
10
+12%
|
11
+10%
|
11
+5%
|
12
+6%
|
14
+15%
|
14
+4%
|
14
-3%
|
13
-5%
|
12
-12%
|
11
-3%
|
12
+5%
|
13
+7%
|
14
+9%
|
15
+7%
|
16
+8%
|
16
+4%
|
18
+8%
|
18
-1%
|
18
+0%
|
19
+6%
|
20
+6%
|
22
+10%
|
22
+2%
|
22
0%
|
20
-9%
|
18
-13%
|
16
-11%
|
14
-8%
|
15
+5%
|
20
+29%
|
19
0%
|
22
+11%
|
24
+10%
|
24
+1%
|
26
+6%
|
26
+1%
|
26
+2%
|
27
+4%
|
26
-7%
|
26
0%
|
19
-24%
|
24
+24%
|
24
+1%
|
23
-4%
|
31
+32%
|
26
-16%
|
26
+3%
|
24
-8%
|
20
-19%
|
14
-28%
|
16
+12%
|
19
+17%
|
18
-2%
|
18
+0%
|
21
+14%
|
25
+18%
|
28
+15%
|
35
+25%
|
42
+20%
|
50
+18%
|
55
+11%
|
50
-9%
|
48
-5%
|
37
-23%
|
40
+8%
|
43
+7%
|
30
-30%
|
27
-11%
|
19
-29%
|
29
+53%
|
22
-26%
|
25
+17%
|
19
-25%
|
28
+48%
|
27
-5%
|
28
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income 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
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
5
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
|
| 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
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
|
| 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
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(2)
|
(2)
|
(1)
|
(0)
|
2
|
2
|
2
|
(0)
|
1
|
2
|
2
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
0
|
(0)
|
1
|
(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)
|
|
| Pre-Tax Income |
1
N/A
|
1
+1%
|
1
-6%
|
2
+41%
|
2
-4%
|
2
+3%
|
2
+12%
|
2
+19%
|
3
+13%
|
3
+25%
|
4
+11%
|
4
+5%
|
5
+10%
|
5
+6%
|
6
+18%
|
6
+3%
|
7
+19%
|
8
+14%
|
9
+9%
|
10
+12%
|
11
+13%
|
11
+4%
|
12
+6%
|
14
+16%
|
15
+5%
|
14
-2%
|
14
-4%
|
12
-12%
|
9
-22%
|
10
+7%
|
11
+9%
|
12
+10%
|
15
+26%
|
16
+6%
|
16
+3%
|
18
+7%
|
18
0%
|
17
-1%
|
18
+5%
|
19
+6%
|
21
+9%
|
22
+3%
|
22
-1%
|
20
-8%
|
17
-12%
|
15
-12%
|
14
-7%
|
15
+4%
|
19
+32%
|
19
0%
|
21
+11%
|
24
+10%
|
24
+2%
|
26
+7%
|
26
+1%
|
27
+2%
|
27
+2%
|
26
-5%
|
24
-5%
|
19
-24%
|
23
+23%
|
23
0%
|
22
-2%
|
30
+33%
|
29
-3%
|
26
-11%
|
24
-9%
|
19
-20%
|
14
-25%
|
14
+2%
|
17
+21%
|
17
-4%
|
16
-2%
|
20
+23%
|
24
+18%
|
28
+16%
|
33
+19%
|
41
+25%
|
49
+18%
|
54
+12%
|
47
-14%
|
47
+0%
|
35
-25%
|
38
+8%
|
39
+3%
|
28
-29%
|
24
-12%
|
16
-35%
|
22
+37%
|
17
-22%
|
20
+19%
|
14
-32%
|
22
+62%
|
20
-8%
|
22
+8%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(8)
|
(6)
|
(6)
|
(4)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(8)
|
(5)
|
(4)
|
(6)
|
(5)
|
(5)
|
(4)
|
(6)
|
(6)
|
(6)
|
|
| Income from Continuing Operations |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
6
|
7
|
8
|
8
|
8
|
9
|
10
|
10
|
10
|
9
|
6
|
7
|
7
|
8
|
12
|
12
|
13
|
14
|
13
|
13
|
12
|
11
|
15
|
16
|
17
|
18
|
14
|
13
|
12
|
12
|
16
|
16
|
18
|
19
|
20
|
21
|
21
|
22
|
22
|
21
|
19
|
14
|
19
|
19
|
20
|
28
|
27
|
24
|
23
|
16
|
11
|
11
|
14
|
14
|
14
|
17
|
21
|
24
|
28
|
35
|
41
|
46
|
40
|
40
|
27
|
28
|
29
|
19
|
19
|
12
|
15
|
12
|
15
|
10
|
16
|
15
|
16
|
|
| Net Income (Common) |
1
N/A
|
1
-3%
|
1
-7%
|
1
+43%
|
1
-5%
|
1
+4%
|
1
+11%
|
2
+19%
|
2
+13%
|
2
+26%
|
2
+12%
|
3
+6%
|
3
+11%
|
3
+7%
|
4
+18%
|
4
+7%
|
4
+17%
|
5
+20%
|
6
+14%
|
7
+14%
|
8
+13%
|
8
+5%
|
8
+3%
|
9
+13%
|
10
+6%
|
10
-3%
|
10
-1%
|
9
-10%
|
6
-30%
|
7
+9%
|
7
+9%
|
8
+14%
|
12
+43%
|
12
+7%
|
13
+2%
|
14
+7%
|
13
-5%
|
13
-1%
|
12
-4%
|
11
-8%
|
15
+34%
|
16
+3%
|
17
+9%
|
18
+4%
|
14
-22%
|
13
-10%
|
12
-8%
|
12
+1%
|
16
+32%
|
16
+0%
|
18
+15%
|
19
+9%
|
20
+2%
|
21
+5%
|
21
-1%
|
22
+4%
|
22
+3%
|
21
-6%
|
19
-10%
|
14
-25%
|
19
+39%
|
19
0%
|
19
-1%
|
27
+42%
|
26
-6%
|
23
-10%
|
22
-5%
|
16
-29%
|
9
-43%
|
8
-14%
|
10
+32%
|
10
0%
|
14
+41%
|
17
+19%
|
19
+12%
|
23
+18%
|
25
+11%
|
34
+36%
|
42
+21%
|
46
+11%
|
40
-14%
|
40
-1%
|
27
-31%
|
28
+3%
|
29
+3%
|
19
-34%
|
19
-2%
|
12
-37%
|
15
+28%
|
12
-21%
|
15
+20%
|
10
-31%
|
16
+60%
|
15
-8%
|
16
+6%
|
|
| EPS (Diluted) |
0.1
N/A
|
0.09
-10%
|
0.08
-11%
|
0.12
+50%
|
0.11
-8%
|
0.12
+9%
|
0.14
+17%
|
0.16
+14%
|
0.17
+6%
|
0.21
+24%
|
0.23
+10%
|
0.25
+9%
|
0.28
+12%
|
0.29
+4%
|
0.34
+17%
|
0.36
+6%
|
0.42
+17%
|
0.48
+14%
|
0.53
+10%
|
0.59
+11%
|
0.68
+15%
|
0.7
+3%
|
0.73
+4%
|
0.83
+14%
|
0.87
+5%
|
0.85
-2%
|
0.84
-1%
|
0.75
-11%
|
0.54
-28%
|
0.58
+7%
|
0.63
+9%
|
0.72
+14%
|
1.02
+42%
|
1.09
+7%
|
1.08
-1%
|
1.19
+10%
|
1.12
-6%
|
1.11
-1%
|
1.88
+69%
|
0.97
-48%
|
1.31
+35%
|
1.35
+3%
|
1.46
+8%
|
1.52
+4%
|
1.19
-22%
|
1.08
-9%
|
0.99
-8%
|
1
+1%
|
1.31
+31%
|
1.32
+1%
|
1.52
+15%
|
1.65
+9%
|
1.67
+1%
|
1.76
+5%
|
1.74
-1%
|
1.81
+4%
|
1.85
+2%
|
1.75
-5%
|
1.57
-10%
|
1.18
-25%
|
1.63
+38%
|
1.63
N/A
|
1.58
-3%
|
2.27
+44%
|
2.13
-6%
|
1.92
-10%
|
1.83
-5%
|
1.29
-30%
|
0.74
-43%
|
0.64
-14%
|
0.84
+31%
|
0.84
N/A
|
1.18
+40%
|
1.42
+20%
|
1.57
+11%
|
1.86
+18%
|
2.07
+11%
|
2.83
+37%
|
3.4
+20%
|
3.8
+12%
|
3.28
-14%
|
3.24
-1%
|
2.25
-31%
|
2.33
+4%
|
2.4
+3%
|
1.6
-33%
|
1.56
-3%
|
0.99
-37%
|
1.26
+27%
|
1
-21%
|
1.2
+20%
|
0.82
-32%
|
1.32
+61%
|
1.21
-8%
|
1.29
+7%
|
|