Daktronics Inc
NASDAQ:DAKT
Income Statement
Earnings Waterfall
Daktronics Inc
Income Statement
Daktronics Inc
| Jan-2002 | Apr-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Jan-2004 | May-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Aug-2008 | Nov-2008 | Jan-2009 | May-2009 | Aug-2009 | Oct-2009 | Jan-2010 | May-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Aug-2014 | Nov-2014 | Jan-2015 | May-2015 | Aug-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Oct-2020 | Jan-2021 | May-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
|
| Revenue |
155
N/A
|
149
-4%
|
153
+3%
|
159
+4%
|
167
+5%
|
178
+7%
|
183
+3%
|
193
+6%
|
199
+3%
|
210
+5%
|
220
+5%
|
221
+1%
|
227
+3%
|
230
+1%
|
244
+6%
|
260
+7%
|
281
+8%
|
309
+10%
|
329
+6%
|
377
+14%
|
413
+9%
|
433
+5%
|
462
+7%
|
470
+2%
|
481
+2%
|
500
+4%
|
540
+8%
|
578
+7%
|
589
+2%
|
581
-1%
|
533
-8%
|
479
-10%
|
422
-12%
|
393
-7%
|
380
-3%
|
392
+3%
|
419
+7%
|
442
+5%
|
460
+4%
|
469
+2%
|
492
+5%
|
490
0%
|
504
+3%
|
518
+3%
|
506
-2%
|
518
+2%
|
524
+1%
|
536
+2%
|
540
+1%
|
552
+2%
|
580
+5%
|
591
+2%
|
594
+0%
|
616
+4%
|
600
-3%
|
584
-3%
|
590
+1%
|
570
-3%
|
577
+1%
|
589
+2%
|
581
-1%
|
587
+1%
|
602
+3%
|
601
0%
|
616
+2%
|
611
-1%
|
592
-3%
|
595
+1%
|
580
-3%
|
570
-2%
|
596
+5%
|
598
+0%
|
611
+2%
|
609
0%
|
572
-6%
|
525
-8%
|
491
-6%
|
482
-2%
|
483
+0%
|
520
+8%
|
566
+9%
|
611
+8%
|
638
+4%
|
661
+4%
|
707
+7%
|
754
+7%
|
815
+8%
|
827
+1%
|
812
-2%
|
818
+1%
|
812
-1%
|
821
+1%
|
800
-3%
|
756
-5%
|
749
-1%
|
770
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(110)
|
(104)
|
(104)
|
(107)
|
(111)
|
(119)
|
(121)
|
(126)
|
(130)
|
(137)
|
(145)
|
(148)
|
(153)
|
(157)
|
(169)
|
(183)
|
(196)
|
(215)
|
(231)
|
(265)
|
(291)
|
(307)
|
(325)
|
(329)
|
(338)
|
(352)
|
(384)
|
(413)
|
(425)
|
(425)
|
(393)
|
(353)
|
(320)
|
(299)
|
(289)
|
(301)
|
(316)
|
(330)
|
(345)
|
(356)
|
(375)
|
(376)
|
(383)
|
(387)
|
(375)
|
(384)
|
(391)
|
(402)
|
(404)
|
(410)
|
(430)
|
(444)
|
(451)
|
(471)
|
(463)
|
(453)
|
(462)
|
(449)
|
(453)
|
(456)
|
(447)
|
(446)
|
(456)
|
(457)
|
(467)
|
(465)
|
(453)
|
(456)
|
(444)
|
(439)
|
(458)
|
(463)
|
(476)
|
(470)
|
(443)
|
(403)
|
(370)
|
(362)
|
(366)
|
(404)
|
(451)
|
(494)
|
(528)
|
(551)
|
(577)
|
(603)
|
(618)
|
(608)
|
(593)
|
(596)
|
(600)
|
(607)
|
(591)
|
(561)
|
(548)
|
(563)
|
|
| Gross Profit |
45
N/A
|
45
0%
|
49
+9%
|
52
+7%
|
56
+7%
|
59
+6%
|
61
+4%
|
67
+10%
|
70
+3%
|
73
+4%
|
75
+3%
|
73
-2%
|
74
+1%
|
73
-1%
|
75
+3%
|
78
+3%
|
84
+9%
|
94
+12%
|
98
+4%
|
111
+13%
|
122
+9%
|
127
+4%
|
137
+8%
|
141
+3%
|
144
+2%
|
148
+3%
|
156
+6%
|
165
+6%
|
164
-1%
|
155
-5%
|
140
-10%
|
126
-10%
|
102
-19%
|
95
-7%
|
91
-4%
|
90
-1%
|
103
+14%
|
112
+8%
|
114
+3%
|
113
-1%
|
117
+4%
|
113
-3%
|
120
+6%
|
131
+9%
|
130
-1%
|
134
+3%
|
133
-1%
|
134
+1%
|
136
+2%
|
142
+4%
|
150
+6%
|
147
-2%
|
143
-3%
|
145
+1%
|
137
-5%
|
131
-4%
|
128
-2%
|
121
-6%
|
125
+3%
|
133
+7%
|
135
+1%
|
140
+4%
|
146
+4%
|
144
-1%
|
150
+4%
|
146
-3%
|
139
-4%
|
140
+0%
|
136
-3%
|
130
-4%
|
138
+6%
|
135
-2%
|
135
0%
|
139
+3%
|
129
-7%
|
122
-5%
|
122
0%
|
121
-1%
|
117
-3%
|
116
-1%
|
114
-1%
|
117
+2%
|
110
-5%
|
110
-1%
|
129
+18%
|
151
+17%
|
197
+30%
|
219
+11%
|
219
+0%
|
222
+2%
|
211
-5%
|
213
+1%
|
208
-2%
|
195
-6%
|
201
+3%
|
207
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(36)
|
(36)
|
(38)
|
(38)
|
(38)
|
(39)
|
(40)
|
(41)
|
(43)
|
(45)
|
(46)
|
(48)
|
(50)
|
(54)
|
(56)
|
(59)
|
(61)
|
(62)
|
(67)
|
(74)
|
(80)
|
(90)
|
(96)
|
(101)
|
(107)
|
(109)
|
(114)
|
(116)
|
(115)
|
(113)
|
(109)
|
(105)
|
(103)
|
(101)
|
(97)
|
(96)
|
(94)
|
(92)
|
(94)
|
(97)
|
(100)
|
(103)
|
(105)
|
(104)
|
(104)
|
(103)
|
(105)
|
(105)
|
(104)
|
(105)
|
(108)
|
(111)
|
(112)
|
(113)
|
(113)
|
(114)
|
(115)
|
(119)
|
(120)
|
(122)
|
(125)
|
(125)
|
(127)
|
(128)
|
(130)
|
(133)
|
(135)
|
(135)
|
(136)
|
(135)
|
(139)
|
(140)
|
(141)
|
(139)
|
(127)
|
(119)
|
(109)
|
(103)
|
(104)
|
(105)
|
(109)
|
(113)
|
(117)
|
(120)
|
(122)
|
(125)
|
(130)
|
(134)
|
(133)
|
(135)
|
(141)
|
(148)
|
(154)
|
(162)
|
(168)
|
(167)
|
|
| Selling, General & Administrative |
(29)
|
(29)
|
(30)
|
(31)
|
(31)
|
(32)
|
(33)
|
(34)
|
(35)
|
(37)
|
(38)
|
(39)
|
(41)
|
(43)
|
(46)
|
(48)
|
(50)
|
(51)
|
(55)
|
(60)
|
(66)
|
(74)
|
(79)
|
(83)
|
(87)
|
(89)
|
(92)
|
(93)
|
(92)
|
(91)
|
(88)
|
(84)
|
(81)
|
(80)
|
(76)
|
(76)
|
(74)
|
(73)
|
(74)
|
(76)
|
(78)
|
(80)
|
(81)
|
(80)
|
(81)
|
(80)
|
(81)
|
(82)
|
(81)
|
(82)
|
(84)
|
(86)
|
(87)
|
(89)
|
(88)
|
(88)
|
(89)
|
(92)
|
(93)
|
(95)
|
(96)
|
(96)
|
(96)
|
(96)
|
(96)
|
(98)
|
(99)
|
(99)
|
(100)
|
(100)
|
(102)
|
(102)
|
(103)
|
(101)
|
(92)
|
(87)
|
(80)
|
(77)
|
(77)
|
(78)
|
(81)
|
(84)
|
(88)
|
(91)
|
(92)
|
(95)
|
(94)
|
(96)
|
(98)
|
(100)
|
(104)
|
(109)
|
(115)
|
(124)
|
(127)
|
(127)
|
|
| Research & Development |
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(16)
|
(17)
|
(18)
|
(20)
|
(21)
|
(23)
|
(23)
|
(23)
|
(22)
|
(21)
|
(21)
|
(21)
|
(22)
|
(21)
|
(20)
|
(19)
|
(19)
|
(20)
|
(21)
|
(22)
|
(24)
|
(24)
|
(24)
|
(24)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(24)
|
(25)
|
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
(27)
|
(27)
|
(27)
|
(28)
|
(29)
|
(31)
|
(33)
|
(34)
|
(36)
|
(36)
|
(36)
|
(36)
|
(36)
|
(37)
|
(38)
|
(38)
|
(38)
|
(35)
|
(31)
|
(29)
|
(27)
|
(27)
|
(27)
|
(28)
|
(29)
|
(29)
|
(29)
|
(29)
|
(30)
|
(31)
|
(33)
|
(35)
|
(36)
|
(37)
|
(38)
|
(38)
|
(39)
|
(40)
|
(41)
|
|
| 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
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
9
N/A
|
9
+2%
|
11
+25%
|
14
+25%
|
18
+23%
|
20
+13%
|
21
+8%
|
26
+21%
|
26
+2%
|
28
+4%
|
29
+4%
|
25
-12%
|
24
-5%
|
19
-19%
|
19
-3%
|
19
+1%
|
23
+21%
|
32
+38%
|
31
-2%
|
38
+22%
|
41
+10%
|
37
-11%
|
42
+13%
|
40
-5%
|
37
-7%
|
38
+4%
|
42
+9%
|
49
+18%
|
49
0%
|
43
-13%
|
31
-27%
|
21
-34%
|
(0)
N/A
|
(7)
-1 600%
|
(6)
+13%
|
(5)
+14%
|
10
N/A
|
20
+101%
|
21
+5%
|
16
-20%
|
17
+6%
|
10
-41%
|
16
+53%
|
27
+70%
|
26
-3%
|
31
+17%
|
29
-7%
|
29
+2%
|
32
+9%
|
37
+15%
|
42
+14%
|
36
-13%
|
31
-14%
|
31
+1%
|
24
-24%
|
17
-28%
|
13
-23%
|
3
-81%
|
4
+76%
|
12
+161%
|
10
-12%
|
15
+52%
|
19
+25%
|
16
-17%
|
20
+23%
|
13
-36%
|
5
-62%
|
4
-9%
|
0
-98%
|
(5)
N/A
|
(1)
+74%
|
(5)
-350%
|
(7)
-31%
|
(0)
+97%
|
2
N/A
|
4
+119%
|
13
+257%
|
17
+37%
|
13
-22%
|
11
-17%
|
6
-50%
|
4
-27%
|
(7)
N/A
|
(10)
-41%
|
7
N/A
|
26
+251%
|
67
+158%
|
85
+27%
|
86
+1%
|
87
+1%
|
70
-20%
|
66
-5%
|
55
-18%
|
33
-40%
|
34
+2%
|
39
+16%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
(1)
|
1
|
0
|
(0)
|
2
|
1
|
1
|
2
|
(1)
|
2
|
2
|
1
|
(1)
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(0)
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
(0)
|
(0)
|
(1)
|
(8)
|
(2)
|
(3)
|
(3)
|
(13)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(2)
|
(1)
|
1
|
(0)
|
1
|
(0)
|
(3)
|
0
|
(3)
|
(3)
|
(2)
|
(0)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(2)
|
(3)
|
0
|
(18)
|
(29)
|
(23)
|
(20)
|
(39)
|
(17)
|
(37)
|
(38)
|
(17)
|
(27)
|
|
| Pre-Tax Income |
8
N/A
|
8
+7%
|
11
+33%
|
14
+29%
|
18
+27%
|
21
+17%
|
23
+10%
|
27
+21%
|
28
+3%
|
29
+2%
|
30
+3%
|
27
-10%
|
25
-6%
|
21
-15%
|
21
-3%
|
21
N/A
|
25
+21%
|
34
+35%
|
33
-1%
|
39
+18%
|
43
+8%
|
37
-14%
|
40
+10%
|
38
-5%
|
38
-2%
|
40
+6%
|
44
+10%
|
50
+15%
|
48
-4%
|
42
-13%
|
30
-28%
|
20
-34%
|
(1)
N/A
|
(8)
-710%
|
(7)
+19%
|
(5)
+26%
|
11
N/A
|
22
+105%
|
23
+3%
|
19
-19%
|
19
+2%
|
12
-39%
|
17
+48%
|
28
+64%
|
27
-4%
|
31
+14%
|
28
-8%
|
29
+3%
|
32
+8%
|
37
+18%
|
43
+14%
|
37
-14%
|
32
-13%
|
32
0%
|
24
-25%
|
17
-28%
|
13
-24%
|
3
-76%
|
5
+74%
|
13
+135%
|
11
-13%
|
16
+42%
|
20
+25%
|
16
-17%
|
20
+21%
|
12
-36%
|
5
-64%
|
4
-9%
|
0
-90%
|
(5)
N/A
|
(1)
+80%
|
(6)
-470%
|
(8)
-32%
|
0
N/A
|
1
N/A
|
2
+175%
|
10
+364%
|
14
+38%
|
10
-29%
|
8
-24%
|
2
-68%
|
1
-54%
|
(10)
N/A
|
(12)
-23%
|
(1)
+94%
|
13
N/A
|
48
+259%
|
53
+11%
|
60
+14%
|
54
-10%
|
26
-52%
|
45
+72%
|
15
-68%
|
(6)
N/A
|
16
N/A
|
13
-20%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(8)
|
(9)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(8)
|
(6)
|
(6)
|
(6)
|
(8)
|
(13)
|
(12)
|
(14)
|
(15)
|
(12)
|
(14)
|
(13)
|
(14)
|
(13)
|
(15)
|
(17)
|
(16)
|
(15)
|
(12)
|
(9)
|
(1)
|
1
|
1
|
1
|
(5)
|
(8)
|
(8)
|
(7)
|
(7)
|
(3)
|
(5)
|
(9)
|
(7)
|
(8)
|
(7)
|
(7)
|
(10)
|
(15)
|
(17)
|
(15)
|
(13)
|
(11)
|
(8)
|
(6)
|
(4)
|
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(3)
|
1
|
3
|
5
|
4
|
3
|
6
|
(2)
|
1
|
0
|
(5)
|
(1)
|
(3)
|
(3)
|
(2)
|
(0)
|
(1)
|
2
|
(11)
|
(15)
|
(7)
|
(16)
|
(6)
|
(7)
|
(19)
|
(16)
|
(15)
|
(13)
|
(4)
|
(5)
|
(5)
|
|
| Income from Continuing Operations |
5
|
5
|
6
|
8
|
11
|
13
|
14
|
16
|
17
|
18
|
18
|
17
|
17
|
16
|
15
|
15
|
17
|
21
|
21
|
25
|
28
|
24
|
27
|
26
|
24
|
26
|
29
|
33
|
32
|
26
|
18
|
11
|
(2)
|
(7)
|
(6)
|
(4)
|
6
|
14
|
15
|
12
|
12
|
9
|
12
|
19
|
20
|
23
|
22
|
22
|
22
|
22
|
25
|
21
|
19
|
21
|
16
|
11
|
9
|
2
|
4
|
10
|
7
|
10
|
13
|
11
|
15
|
9
|
6
|
7
|
6
|
(1)
|
2
|
0
|
(9)
|
1
|
1
|
(3)
|
10
|
11
|
7
|
6
|
2
|
1
|
(8)
|
(24)
|
(16)
|
7
|
31
|
46
|
54
|
35
|
10
|
29
|
1
|
(10)
|
11
|
7
|
|
| 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
|
0
|
0
|
|
| Net Income (Common) |
5
N/A
|
5
N/A
|
6
+31%
|
8
+31%
|
11
+26%
|
13
+18%
|
14
+9%
|
16
+20%
|
17
+4%
|
18
+4%
|
18
+4%
|
17
-8%
|
17
-1%
|
16
-7%
|
15
-3%
|
15
N/A
|
17
+10%
|
21
+25%
|
21
+1%
|
25
+17%
|
28
+12%
|
24
-13%
|
27
+9%
|
26
-3%
|
24
-6%
|
26
+9%
|
29
+10%
|
33
+15%
|
32
-4%
|
26
-17%
|
18
-31%
|
11
-41%
|
(2)
N/A
|
(7)
-268%
|
(6)
+13%
|
(4)
+36%
|
6
N/A
|
14
+125%
|
15
+7%
|
12
-20%
|
12
-1%
|
9
-30%
|
12
+40%
|
19
+63%
|
20
+5%
|
23
+12%
|
22
-5%
|
22
+1%
|
22
+1%
|
22
N/A
|
25
+14%
|
21
-16%
|
19
-11%
|
21
+11%
|
16
-24%
|
11
-28%
|
9
-23%
|
2
-76%
|
4
+81%
|
10
+153%
|
7
-32%
|
10
+58%
|
13
+28%
|
11
-14%
|
10
-10%
|
6
-45%
|
2
-70%
|
3
+88%
|
6
+91%
|
(1)
N/A
|
2
N/A
|
0
-87%
|
(9)
N/A
|
1
N/A
|
1
+100%
|
(3)
N/A
|
10
N/A
|
11
+14%
|
7
-34%
|
6
-14%
|
2
-68%
|
1
-70%
|
(8)
N/A
|
(24)
-183%
|
(16)
+34%
|
7
N/A
|
31
+360%
|
46
+48%
|
54
+15%
|
35
-35%
|
10
-70%
|
29
+180%
|
1
-95%
|
(10)
N/A
|
11
N/A
|
7
-32%
|
|
| EPS (Diluted) |
0.12
N/A
|
0.13
+8%
|
0.16
+23%
|
0.21
+31%
|
0.27
+29%
|
0.32
+19%
|
0.35
+9%
|
0.42
+20%
|
0.44
+5%
|
0.44
N/A
|
0.47
+7%
|
0.43
-9%
|
0.42
-2%
|
0.39
-7%
|
0.37
-5%
|
0.37
N/A
|
0.41
+11%
|
0.52
+27%
|
0.52
N/A
|
0.61
+17%
|
0.68
+11%
|
0.59
-13%
|
0.65
+10%
|
0.62
-5%
|
0.58
-6%
|
0.63
+9%
|
0.7
+11%
|
0.81
+16%
|
0.78
-4%
|
0.64
-18%
|
0.44
-31%
|
0.26
-41%
|
-0.04
N/A
|
-0.17
-325%
|
-0.14
+18%
|
-0.09
+36%
|
0.15
N/A
|
0.34
+127%
|
0.36
+6%
|
0.28
-22%
|
0.28
N/A
|
0.2
-29%
|
0.28
+40%
|
0.46
+64%
|
0.48
+4%
|
0.53
+10%
|
0.5
-6%
|
0.5
N/A
|
0.51
+2%
|
0.51
N/A
|
0.58
+14%
|
0.49
-16%
|
0.43
-12%
|
0.47
+9%
|
0.37
-21%
|
0.26
-30%
|
0.21
-19%
|
0.05
-76%
|
0.09
+80%
|
0.22
+144%
|
0.14
-36%
|
0.23
+64%
|
0.29
+26%
|
0.25
-14%
|
0.22
-12%
|
0.12
-45%
|
0.03
-75%
|
0.07
+133%
|
0.12
+71%
|
-0.02
N/A
|
0.04
N/A
|
0.01
-75%
|
-0.2
N/A
|
0.01
N/A
|
0.03
+200%
|
-0.05
N/A
|
0.23
N/A
|
0.24
+4%
|
0.17
-29%
|
0.14
-18%
|
0.04
-71%
|
0.01
-75%
|
-0.19
N/A
|
-0.53
-179%
|
-0.35
+34%
|
0.15
N/A
|
0.67
+347%
|
1.01
+51%
|
1.05
+4%
|
0.74
-30%
|
0.22
-70%
|
0.57
+159%
|
0.02
-96%
|
-0.21
N/A
|
0.21
N/A
|
0.14
-33%
|
|