UFP Technologies Inc
NASDAQ:UFPT
Income Statement
Earnings Waterfall
UFP Technologies Inc
Income Statement
UFP Technologies Inc
| 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 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
2
|
3
|
3
|
4
|
3
|
3
|
5
|
8
|
10
|
12
|
11
|
|
| Revenue |
62
N/A
|
60
-2%
|
61
+2%
|
63
+2%
|
61
-2%
|
60
-2%
|
59
-2%
|
59
+1%
|
61
+3%
|
63
+3%
|
64
+2%
|
66
+3%
|
69
+5%
|
71
+3%
|
75
+6%
|
79
+5%
|
84
+6%
|
90
+7%
|
93
+4%
|
94
+0%
|
94
+0%
|
92
-2%
|
90
-1%
|
91
+1%
|
94
+2%
|
100
+6%
|
105
+5%
|
110
+4%
|
110
+0%
|
104
-6%
|
96
-7%
|
96
+0%
|
99
+3%
|
106
+7%
|
115
+8%
|
118
+3%
|
121
+2%
|
124
+2%
|
127
+3%
|
127
+0%
|
127
0%
|
128
+0%
|
128
+0%
|
129
+1%
|
131
+1%
|
133
+1%
|
135
+2%
|
138
+2%
|
139
+1%
|
140
+1%
|
138
-1%
|
139
+1%
|
139
+0%
|
139
0%
|
141
+2%
|
140
-1%
|
139
-1%
|
139
+0%
|
141
+1%
|
144
+2%
|
146
+2%
|
149
+2%
|
149
N/A
|
147
-1%
|
148
+0%
|
154
+4%
|
165
+7%
|
177
+7%
|
191
+8%
|
195
+2%
|
197
+1%
|
199
+1%
|
198
0%
|
199
+1%
|
191
-4%
|
185
-3%
|
179
-3%
|
180
+0%
|
188
+5%
|
195
+4%
|
206
+6%
|
229
+11%
|
273
+19%
|
319
+17%
|
354
+11%
|
380
+7%
|
386
+1%
|
390
+1%
|
400
+3%
|
407
+2%
|
417
+2%
|
462
+11%
|
504
+9%
|
548
+9%
|
589
+7%
|
598
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(51)
|
(50)
|
(51)
|
(50)
|
(49)
|
(49)
|
(48)
|
(49)
|
(50)
|
(51)
|
(52)
|
(53)
|
(55)
|
(57)
|
(60)
|
(64)
|
(69)
|
(74)
|
(77)
|
(76)
|
(75)
|
(73)
|
(71)
|
(71)
|
(71)
|
(74)
|
(78)
|
(80)
|
(82)
|
(77)
|
(72)
|
(72)
|
(73)
|
(77)
|
(82)
|
(84)
|
(86)
|
(88)
|
(90)
|
(91)
|
(91)
|
(91)
|
(92)
|
(92)
|
(93)
|
(95)
|
(96)
|
(98)
|
(98)
|
(99)
|
(98)
|
(99)
|
(102)
|
(102)
|
(104)
|
(103)
|
(101)
|
(103)
|
(104)
|
(106)
|
(109)
|
(110)
|
(111)
|
(111)
|
(112)
|
(117)
|
(126)
|
(133)
|
(142)
|
(144)
|
(145)
|
(146)
|
(144)
|
(145)
|
(141)
|
(138)
|
(135)
|
(135)
|
(140)
|
(146)
|
(155)
|
(173)
|
(206)
|
(239)
|
(264)
|
(279)
|
(279)
|
(281)
|
(288)
|
(294)
|
(300)
|
(331)
|
(358)
|
(389)
|
(419)
|
(427)
|
|
| Gross Profit |
11
N/A
|
10
-5%
|
11
+5%
|
12
+14%
|
12
-2%
|
12
-4%
|
11
-7%
|
11
-1%
|
11
N/A
|
12
+9%
|
13
+9%
|
13
N/A
|
14
+10%
|
14
+3%
|
15
+3%
|
15
-1%
|
15
-1%
|
16
+9%
|
17
+8%
|
18
+6%
|
19
+5%
|
19
-1%
|
20
+3%
|
21
+6%
|
23
+11%
|
25
+10%
|
27
+7%
|
29
+8%
|
29
-1%
|
27
-7%
|
24
-8%
|
24
+0%
|
27
+9%
|
29
+10%
|
33
+12%
|
34
+4%
|
35
+1%
|
36
+4%
|
37
+3%
|
37
-1%
|
36
-1%
|
37
+1%
|
36
-1%
|
37
+2%
|
38
+3%
|
38
-1%
|
39
+3%
|
40
+3%
|
41
+3%
|
41
+1%
|
40
-3%
|
40
-1%
|
37
-7%
|
37
-1%
|
37
+2%
|
37
-1%
|
38
+1%
|
37
-3%
|
37
+1%
|
38
+2%
|
37
-2%
|
39
+5%
|
38
-2%
|
36
-5%
|
36
-1%
|
36
+2%
|
39
+8%
|
44
+11%
|
48
+11%
|
51
+5%
|
52
+3%
|
53
+2%
|
54
+2%
|
54
+1%
|
50
-8%
|
47
-6%
|
45
-5%
|
44
-1%
|
48
+8%
|
49
+3%
|
51
+3%
|
56
+9%
|
67
+20%
|
80
+20%
|
90
+13%
|
102
+13%
|
107
+5%
|
109
+2%
|
112
+3%
|
114
+1%
|
117
+3%
|
131
+12%
|
147
+12%
|
159
+8%
|
169
+7%
|
170
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(23)
|
(23)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(25)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(26)
|
(27)
|
(28)
|
(29)
|
(29)
|
(30)
|
(29)
|
(30)
|
(29)
|
(28)
|
(27)
|
(27)
|
(28)
|
(28)
|
(30)
|
(32)
|
(43)
|
(51)
|
(56)
|
(62)
|
(56)
|
(53)
|
(54)
|
(53)
|
(54)
|
(58)
|
(63)
|
(68)
|
(73)
|
(76)
|
|
| Selling, General & Administrative |
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(23)
|
(23)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(25)
|
(24)
|
(24)
|
(24)
|
(24)
|
(26)
|
(26)
|
(28)
|
(28)
|
(29)
|
(29)
|
(29)
|
(30)
|
(29)
|
(28)
|
(28)
|
(27)
|
(28)
|
(28)
|
(30)
|
(32)
|
(37)
|
(42)
|
(46)
|
(49)
|
(49)
|
(50)
|
(51)
|
(52)
|
(53)
|
(57)
|
(62)
|
(67)
|
(72)
|
(75)
|
|
| 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
|
(6)
|
(9)
|
(10)
|
(13)
|
(7)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
(3)
N/A
|
(3)
+4%
|
(2)
+23%
|
(0)
+85%
|
1
N/A
|
0
-20%
|
0
-75%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
+67%
|
1
N/A
|
2
+80%
|
2
+17%
|
2
+14%
|
2
-8%
|
2
N/A
|
3
+27%
|
3
+21%
|
4
+26%
|
5
+19%
|
5
-6%
|
5
+6%
|
6
+12%
|
7
+26%
|
8
+14%
|
9
+11%
|
10
+11%
|
10
-4%
|
8
-15%
|
7
-20%
|
6
-3%
|
8
+27%
|
10
+23%
|
13
+27%
|
14
+12%
|
14
+1%
|
15
+5%
|
16
+4%
|
15
-3%
|
15
-2%
|
16
+4%
|
16
N/A
|
16
+5%
|
17
+2%
|
16
-4%
|
16
+2%
|
17
+2%
|
17
+4%
|
18
+2%
|
16
-9%
|
15
-4%
|
13
-15%
|
12
-6%
|
13
+4%
|
13
+2%
|
13
+3%
|
13
-5%
|
14
+6%
|
14
+1%
|
13
-7%
|
14
+12%
|
14
-2%
|
12
-12%
|
12
-3%
|
12
+3%
|
14
+14%
|
17
+24%
|
21
+19%
|
22
+9%
|
23
+4%
|
24
+1%
|
25
+5%
|
25
-1%
|
21
-13%
|
19
-11%
|
17
-9%
|
17
+1%
|
20
+17%
|
22
+7%
|
22
-1%
|
24
+9%
|
24
N/A
|
29
+22%
|
35
+21%
|
40
+16%
|
51
+27%
|
56
+9%
|
58
+4%
|
61
+5%
|
63
+3%
|
73
+17%
|
84
+14%
|
91
+9%
|
96
+6%
|
94
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(8)
|
(10)
|
(12)
|
(11)
|
|
| Non-Reccuring Items |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
5
|
21
|
21
|
22
|
16
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
|
| 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)
|
(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
|
|
| Pre-Tax Income |
(5)
N/A
|
(5)
+4%
|
(4)
+13%
|
(2)
+43%
|
(0)
+83%
|
(1)
-25%
|
(1)
-40%
|
(1)
+14%
|
(2)
-300%
|
(2)
+33%
|
(1)
+25%
|
(1)
+17%
|
1
N/A
|
1
-7%
|
2
+15%
|
1
-33%
|
1
-10%
|
2
+89%
|
2
+35%
|
3
+35%
|
4
+29%
|
4
-5%
|
4
+13%
|
5
+19%
|
7
+33%
|
8
+15%
|
9
+13%
|
9
+7%
|
8
-13%
|
7
-16%
|
5
-25%
|
6
+21%
|
9
+40%
|
11
+20%
|
13
+25%
|
14
+5%
|
14
+3%
|
16
+10%
|
17
+4%
|
16
-3%
|
16
-2%
|
16
-1%
|
16
N/A
|
16
+5%
|
17
+2%
|
16
-4%
|
16
+2%
|
17
+2%
|
17
+4%
|
17
+1%
|
16
-10%
|
15
-8%
|
12
-19%
|
11
-5%
|
12
+5%
|
12
-1%
|
12
N/A
|
11
-7%
|
12
+6%
|
13
+9%
|
12
-2%
|
14
+12%
|
14
-1%
|
12
-11%
|
12
-2%
|
11
-7%
|
12
+12%
|
15
+24%
|
18
+19%
|
21
+13%
|
22
+4%
|
22
+1%
|
24
+7%
|
24
0%
|
20
-14%
|
18
-11%
|
16
-9%
|
17
+3%
|
20
+20%
|
22
+7%
|
21
-1%
|
22
+4%
|
27
+25%
|
48
+73%
|
53
+11%
|
59
+11%
|
63
+8%
|
52
-18%
|
54
+4%
|
57
+6%
|
59
+2%
|
66
+12%
|
73
+11%
|
78
+7%
|
82
+5%
|
82
0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(7)
|
(11)
|
(11)
|
(12)
|
(13)
|
(10)
|
(9)
|
(9)
|
(9)
|
(12)
|
(14)
|
(14)
|
(15)
|
(15)
|
|
| Income from Continuing Operations |
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
3
|
3
|
4
|
5
|
6
|
6
|
5
|
4
|
3
|
4
|
6
|
7
|
9
|
9
|
9
|
11
|
11
|
11
|
11
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
8
|
7
|
8
|
8
|
8
|
7
|
8
|
8
|
8
|
9
|
9
|
8
|
8
|
7
|
9
|
11
|
14
|
16
|
17
|
18
|
20
|
20
|
18
|
15
|
13
|
14
|
16
|
17
|
16
|
17
|
21
|
37
|
42
|
47
|
50
|
42
|
45
|
48
|
50
|
54
|
59
|
63
|
67
|
67
|
|
| 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)
|
(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
|
|
| Net Income (Common) |
(3)
N/A
|
(3)
N/A
|
(3)
+13%
|
(2)
+35%
|
(0)
+88%
|
(0)
-50%
|
(1)
-67%
|
(1)
N/A
|
(2)
-200%
|
(1)
+27%
|
(1)
+27%
|
(1)
+25%
|
1
N/A
|
1
N/A
|
1
+11%
|
1
-30%
|
1
N/A
|
1
+71%
|
2
+33%
|
2
+31%
|
3
+19%
|
2
-4%
|
3
+13%
|
3
+19%
|
4
+31%
|
5
+14%
|
5
+13%
|
6
+6%
|
5
-11%
|
4
-18%
|
3
-24%
|
4
+28%
|
6
+44%
|
7
+20%
|
9
+24%
|
9
+3%
|
9
+1%
|
10
+9%
|
10
+4%
|
10
N/A
|
10
-1%
|
10
+1%
|
10
N/A
|
11
+2%
|
11
+3%
|
11
-4%
|
11
+3%
|
11
+3%
|
11
+2%
|
11
+1%
|
10
-10%
|
10
-8%
|
8
-20%
|
7
-4%
|
8
+5%
|
8
-1%
|
8
N/A
|
7
-7%
|
8
+6%
|
8
+9%
|
8
-2%
|
9
+14%
|
9
-1%
|
8
-11%
|
9
+15%
|
9
-4%
|
10
+16%
|
13
+24%
|
14
+13%
|
16
+13%
|
17
+4%
|
18
+9%
|
20
+8%
|
20
+1%
|
18
-12%
|
15
-15%
|
13
-11%
|
14
+2%
|
16
+18%
|
17
+5%
|
16
-6%
|
17
+4%
|
21
+25%
|
37
+75%
|
42
+15%
|
47
+11%
|
50
+6%
|
42
-16%
|
45
+7%
|
48
+7%
|
50
+3%
|
54
+9%
|
59
+9%
|
63
+8%
|
67
+6%
|
67
+0%
|
|
| EPS (Diluted) |
-0.72
N/A
|
-0.7
+3%
|
-0.59
+16%
|
-0.4
+32%
|
-0.05
+88%
|
-0.06
-20%
|
-0.1
-67%
|
-0.09
+10%
|
-0.34
-278%
|
-0.24
+29%
|
-0.18
+25%
|
-0.12
+33%
|
0.17
N/A
|
0.18
+6%
|
0.2
+11%
|
0.13
-35%
|
0.13
N/A
|
0.23
+77%
|
0.28
+22%
|
0.38
+36%
|
0.45
+18%
|
0.44
-2%
|
0.45
+2%
|
0.56
+24%
|
0.71
+27%
|
0.78
+10%
|
0.84
+8%
|
0.9
+7%
|
0.82
-9%
|
0.69
-16%
|
0.53
-23%
|
0.67
+26%
|
0.94
+40%
|
1.07
+14%
|
1.31
+22%
|
1.33
+2%
|
1.37
+3%
|
1.42
+4%
|
1.46
+3%
|
1.48
+1%
|
1.48
N/A
|
1.5
+1%
|
1.46
-3%
|
1.49
+2%
|
1.55
+4%
|
1.47
-5%
|
1.54
+5%
|
1.58
+3%
|
1.59
+1%
|
1.59
N/A
|
1.43
-10%
|
1.31
-8%
|
1.05
-20%
|
1
-5%
|
1.06
+6%
|
1.05
-1%
|
1.05
N/A
|
0.98
-7%
|
1.04
+6%
|
1.13
+9%
|
1.1
-3%
|
1.26
+15%
|
1.24
-2%
|
1.1
-11%
|
1.26
+15%
|
1.18
-6%
|
1.37
+16%
|
1.7
+24%
|
1.93
+14%
|
2.16
+12%
|
2.24
+4%
|
2.43
+8%
|
2.63
+8%
|
2.65
+1%
|
2.34
-12%
|
1.99
-15%
|
1.77
-11%
|
1.81
+2%
|
2.12
+17%
|
2.22
+5%
|
2.09
-6%
|
2.18
+4%
|
2.73
+25%
|
4.79
+75%
|
5.42
+13%
|
6.05
+12%
|
6.44
+6%
|
5.43
-16%
|
5.83
+7%
|
6.19
+6%
|
6.39
+3%
|
6.97
+9%
|
7.58
+9%
|
8.15
+8%
|
8.63
+6%
|
8.61
0%
|
|