Saga Communications Inc
NASDAQ:SGA
Income Statement
Earnings Waterfall
Saga Communications Inc
Income Statement
Saga Communications 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 |
7
|
7
|
6
|
5
|
5
|
6
|
5
|
5
|
5
|
4
|
4
|
4
|
5
|
5
|
6
|
7
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
7
|
6
|
6
|
5
|
5
|
6
|
6
|
6
|
6
|
5
|
5
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
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
|
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
|
|
| Revenue |
104
N/A
|
105
+1%
|
107
+2%
|
110
+3%
|
115
+4%
|
117
+2%
|
119
+2%
|
120
+1%
|
121
+1%
|
124
+2%
|
128
+3%
|
131
+3%
|
135
+2%
|
137
+2%
|
140
+2%
|
141
+1%
|
141
0%
|
140
0%
|
140
+0%
|
140
0%
|
143
+2%
|
144
+1%
|
144
+0%
|
145
+0%
|
144
-1%
|
144
0%
|
143
-1%
|
143
0%
|
140
-2%
|
135
-4%
|
129
-4%
|
124
-4%
|
121
-3%
|
123
+2%
|
124
+1%
|
125
+1%
|
126
+0%
|
128
+2%
|
128
0%
|
127
-1%
|
125
-1%
|
126
+1%
|
127
+0%
|
127
+0%
|
130
+3%
|
130
0%
|
131
+1%
|
131
+0%
|
130
-1%
|
130
+0%
|
130
N/A
|
131
+1%
|
134
+2%
|
134
0%
|
134
+0%
|
134
0%
|
112
-16%
|
110
-1%
|
107
-3%
|
103
-4%
|
119
+16%
|
118
-1%
|
117
-1%
|
117
+0%
|
118
+1%
|
120
+2%
|
122
+2%
|
123
+1%
|
125
+1%
|
125
0%
|
125
0%
|
124
0%
|
123
-1%
|
121
-1%
|
106
-13%
|
99
-7%
|
96
-3%
|
92
-4%
|
103
+12%
|
108
+5%
|
108
+0%
|
111
+2%
|
138
+24%
|
139
+1%
|
115
-17%
|
140
+22%
|
115
-18%
|
114
-1%
|
116
+2%
|
112
-3%
|
112
0%
|
111
-1%
|
113
+2%
|
112
0%
|
112
0%
|
112
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(25)
|
(25)
|
(25)
|
(26)
|
(80)
|
(28)
|
(28)
|
(29)
|
(86)
|
(30)
|
(30)
|
(47)
|
(95)
|
(82)
|
(100)
|
(102)
|
(104)
|
(104)
|
(104)
|
(104)
|
(104)
|
(106)
|
(106)
|
(107)
|
(106)
|
(106)
|
(106)
|
(107)
|
(106)
|
(104)
|
(100)
|
(97)
|
(95)
|
(93)
|
(93)
|
(93)
|
(90)
|
(92)
|
(92)
|
(92)
|
(91)
|
(91)
|
(90)
|
(90)
|
(90)
|
(90)
|
(92)
|
(93)
|
(93)
|
(94)
|
(94)
|
(97)
|
(98)
|
(98)
|
(99)
|
(97)
|
(83)
|
(82)
|
(79)
|
(77)
|
(87)
|
(87)
|
(87)
|
(87)
|
(88)
|
(90)
|
(92)
|
(93)
|
(94)
|
(93)
|
(93)
|
(93)
|
(93)
|
(92)
|
(88)
|
(84)
|
(82)
|
(78)
|
(81)
|
(83)
|
(83)
|
(85)
|
(106)
|
(107)
|
(88)
|
(109)
|
(89)
|
(90)
|
(93)
|
(91)
|
(93)
|
(93)
|
(97)
|
(96)
|
(95)
|
(96)
|
|
| Gross Profit |
80
N/A
|
80
+1%
|
82
+2%
|
85
+4%
|
35
-59%
|
89
+155%
|
91
+2%
|
91
+0%
|
35
-61%
|
95
+169%
|
97
+3%
|
84
-13%
|
40
-53%
|
56
+41%
|
39
-29%
|
39
-1%
|
36
-7%
|
36
-2%
|
36
+1%
|
36
+0%
|
39
+6%
|
38
-2%
|
38
+0%
|
38
+1%
|
38
-1%
|
38
+1%
|
37
-3%
|
36
-2%
|
34
-5%
|
30
-12%
|
28
-6%
|
27
-7%
|
26
-1%
|
29
+12%
|
31
+5%
|
32
+5%
|
36
+10%
|
36
+1%
|
36
+0%
|
36
0%
|
34
-4%
|
35
+3%
|
36
+4%
|
37
+3%
|
40
+7%
|
40
0%
|
39
-2%
|
38
-2%
|
37
-5%
|
36
-1%
|
36
0%
|
35
-4%
|
36
+2%
|
35
-1%
|
35
-1%
|
37
+4%
|
29
-22%
|
29
+0%
|
28
-4%
|
26
-5%
|
32
+23%
|
31
-5%
|
30
-1%
|
31
+1%
|
30
-2%
|
30
-1%
|
30
+1%
|
30
-1%
|
31
+3%
|
31
+0%
|
31
+1%
|
31
-2%
|
30
-1%
|
30
-3%
|
18
-38%
|
15
-17%
|
14
-7%
|
14
-3%
|
23
+64%
|
25
+12%
|
25
0%
|
26
+4%
|
32
+21%
|
32
+2%
|
27
-15%
|
31
+13%
|
25
-18%
|
24
-5%
|
23
-6%
|
21
-8%
|
19
-8%
|
17
-9%
|
16
-8%
|
17
+4%
|
17
+5%
|
16
-7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(58)
|
(57)
|
(58)
|
(58)
|
(6)
|
(61)
|
(62)
|
(63)
|
(7)
|
(65)
|
(66)
|
(53)
|
(8)
|
(24)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(10)
|
(11)
|
(11)
|
(8)
|
(10)
|
(10)
|
(9)
|
(11)
|
(12)
|
(12)
|
(10)
|
(10)
|
(10)
|
(10)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(11)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(16)
|
(10)
|
(10)
|
(11)
|
(10)
|
(13)
|
(17)
|
(459)
|
(17)
|
(14)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
|
| Selling, General & Administrative |
(48)
|
(48)
|
(49)
|
(51)
|
(6)
|
(54)
|
(55)
|
(56)
|
(7)
|
(58)
|
(59)
|
(48)
|
(8)
|
(23)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(13)
|
(17)
|
(14)
|
(17)
|
(14)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
|
| Depreciation & Amortization |
(10)
|
(9)
|
(8)
|
(8)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(7)
|
(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
|
(1)
|
(3)
|
(4)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
1
|
0
|
1
|
1
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(5)
|
(0)
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(445)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
22
N/A
|
23
+6%
|
24
+4%
|
27
+11%
|
29
+9%
|
29
-1%
|
29
0%
|
28
-2%
|
29
+2%
|
30
+3%
|
31
+5%
|
31
+1%
|
31
+0%
|
31
+0%
|
31
-2%
|
31
-1%
|
28
-8%
|
27
-3%
|
28
+1%
|
28
0%
|
30
+9%
|
29
-3%
|
29
0%
|
29
+1%
|
28
-4%
|
28
+0%
|
27
-5%
|
26
-3%
|
24
-7%
|
21
-14%
|
19
-7%
|
18
-7%
|
18
+1%
|
22
+19%
|
23
+8%
|
25
+7%
|
28
+13%
|
28
+1%
|
28
0%
|
28
-1%
|
27
-5%
|
26
-2%
|
29
+10%
|
30
+3%
|
32
+7%
|
32
0%
|
31
-2%
|
30
-3%
|
28
-7%
|
26
-9%
|
25
-1%
|
24
-6%
|
28
+16%
|
25
-9%
|
25
-3%
|
27
+11%
|
18
-34%
|
16
-9%
|
15
-6%
|
16
+5%
|
23
+39%
|
21
-7%
|
20
-2%
|
19
-6%
|
19
-3%
|
18
-5%
|
18
+1%
|
18
-1%
|
20
+12%
|
19
-2%
|
20
+3%
|
19
-3%
|
19
-3%
|
18
-6%
|
6
-65%
|
3
-52%
|
3
-15%
|
(3)
N/A
|
12
N/A
|
15
+25%
|
15
-4%
|
16
+9%
|
18
+16%
|
15
-19%
|
(432)
N/A
|
14
N/A
|
11
-20%
|
14
+22%
|
12
-15%
|
9
-21%
|
7
-23%
|
5
-26%
|
3
-34%
|
3
-23%
|
2
-19%
|
(0)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(7)
|
(7)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(116)
|
(116)
|
(116)
|
(116)
|
(17)
|
(17)
|
(17)
|
(17)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(2)
|
(4)
|
(4)
|
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
445
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
1
|
1
|
2
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(0)
|
(2)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
3
|
3
|
4
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(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
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
15
N/A
|
17
+14%
|
18
+8%
|
21
+16%
|
23
+9%
|
23
-1%
|
23
+2%
|
22
-7%
|
23
+5%
|
24
+6%
|
25
+5%
|
26
+5%
|
27
+1%
|
26
-2%
|
24
-10%
|
22
-5%
|
17
-25%
|
16
-6%
|
17
+9%
|
17
-2%
|
21
+25%
|
20
-6%
|
20
-1%
|
20
+1%
|
19
-5%
|
19
+2%
|
18
-3%
|
18
-1%
|
(99)
N/A
|
(101)
-2%
|
(102)
-1%
|
(103)
-1%
|
(4)
+96%
|
3
N/A
|
4
+55%
|
6
+43%
|
26
+364%
|
23
-12%
|
22
-3%
|
23
+2%
|
22
-5%
|
23
+7%
|
26
+14%
|
27
+4%
|
30
+10%
|
30
+0%
|
29
-2%
|
29
-2%
|
25
-13%
|
25
-2%
|
25
+0%
|
23
-7%
|
25
+9%
|
24
-2%
|
24
-1%
|
24
+1%
|
16
-36%
|
16
-1%
|
14
-9%
|
15
+6%
|
22
+45%
|
20
-8%
|
20
-3%
|
18
-7%
|
16
-11%
|
17
+3%
|
17
+2%
|
17
+0%
|
19
+14%
|
19
-1%
|
20
+3%
|
19
-2%
|
19
-3%
|
19
+2%
|
4
-80%
|
(1)
N/A
|
(1)
-58%
|
(3)
-109%
|
11
N/A
|
15
+43%
|
15
0%
|
16
+4%
|
19
+16%
|
15
-20%
|
14
-6%
|
15
+9%
|
13
-16%
|
15
+21%
|
13
-17%
|
9
-27%
|
8
-12%
|
6
-24%
|
5
-28%
|
5
0%
|
3
-43%
|
0
-87%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(6)
|
(6)
|
(6)
|
(6)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
33
|
33
|
34
|
34
|
1
|
(1)
|
(2)
|
(2)
|
(11)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(7)
|
(7)
|
(6)
|
(6)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
0
|
0
|
(1)
|
(0)
|
(5)
|
(6)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Income from Continuing Operations |
9
|
10
|
11
|
12
|
14
|
14
|
14
|
13
|
14
|
15
|
15
|
16
|
16
|
15
|
14
|
13
|
11
|
10
|
11
|
11
|
12
|
12
|
11
|
12
|
11
|
11
|
11
|
11
|
(67)
|
(68)
|
(69)
|
(69)
|
(3)
|
1
|
2
|
3
|
16
|
14
|
13
|
14
|
13
|
14
|
16
|
16
|
18
|
18
|
18
|
18
|
15
|
15
|
15
|
14
|
15
|
15
|
14
|
14
|
9
|
9
|
8
|
9
|
13
|
12
|
12
|
11
|
11
|
11
|
12
|
13
|
14
|
14
|
14
|
14
|
13
|
14
|
4
|
(0)
|
(2)
|
(3)
|
5
|
10
|
11
|
12
|
13
|
10
|
9
|
10
|
8
|
11
|
10
|
7
|
6
|
5
|
3
|
3
|
2
|
0
|
|
| Net Income (Common) |
9
N/A
|
10
+14%
|
11
+8%
|
12
+16%
|
14
+14%
|
14
-1%
|
14
+4%
|
13
-6%
|
14
+3%
|
15
+6%
|
15
+4%
|
16
+6%
|
16
-3%
|
15
-2%
|
14
-12%
|
13
-6%
|
11
-17%
|
10
-6%
|
11
+9%
|
11
-2%
|
12
+16%
|
12
-6%
|
11
-2%
|
12
+1%
|
11
-5%
|
11
+2%
|
11
-3%
|
11
-2%
|
(67)
N/A
|
(68)
-2%
|
(69)
-1%
|
(69)
-1%
|
(3)
+96%
|
1
N/A
|
2
+94%
|
3
+51%
|
15
+369%
|
13
-11%
|
13
-4%
|
13
+1%
|
13
-4%
|
14
+9%
|
16
+14%
|
16
+4%
|
18
+10%
|
18
+2%
|
18
-2%
|
18
0%
|
15
-15%
|
15
-3%
|
15
0%
|
13
-7%
|
15
+9%
|
14
-2%
|
14
-2%
|
14
-1%
|
13
-5%
|
14
+6%
|
14
+2%
|
17
+16%
|
18
+8%
|
17
-6%
|
17
-2%
|
44
+167%
|
54
+22%
|
53
-1%
|
53
-1%
|
24
-55%
|
13
-44%
|
13
-1%
|
14
+4%
|
13
-3%
|
13
-3%
|
13
+2%
|
4
-71%
|
(0)
N/A
|
(2)
-400%
|
(3)
-47%
|
5
N/A
|
10
+83%
|
11
+14%
|
11
+4%
|
13
+16%
|
10
-27%
|
9
-6%
|
10
+10%
|
8
-17%
|
11
+34%
|
9
-16%
|
7
-26%
|
6
-13%
|
5
-24%
|
3
-27%
|
3
+1%
|
2
-40%
|
0
-85%
|
|
| EPS (Diluted) |
1.23
N/A
|
1.41
+15%
|
1.52
+8%
|
1.76
+16%
|
1.97
+12%
|
1.96
-1%
|
2.03
+4%
|
1.89
-7%
|
1.96
+4%
|
2.08
+6%
|
2.18
+5%
|
2.3
+6%
|
2.22
-3%
|
2.2
-1%
|
1.99
-10%
|
1.85
-7%
|
1.53
-17%
|
1.45
-5%
|
1.58
+9%
|
1.56
-1%
|
1.83
+17%
|
1.71
-7%
|
1.7
-1%
|
1.72
+1%
|
1.64
-5%
|
1.68
+2%
|
1.63
-3%
|
1.67
+2%
|
-10.55
N/A
|
-12.2
-16%
|
-12.16
+0%
|
-12.26
-1%
|
-0.46
+96%
|
0.19
N/A
|
0.37
+95%
|
0.56
+51%
|
3.59
+541%
|
2.4
-33%
|
2.28
-5%
|
2.31
+1%
|
2.21
-4%
|
2.4
+9%
|
2.76
+15%
|
2.86
+4%
|
3.14
+10%
|
3.16
+1%
|
3.11
-2%
|
3.09
-1%
|
2.64
-15%
|
2.55
-3%
|
2.5
-2%
|
2.34
-6%
|
2.55
+9%
|
2.49
-2%
|
2.44
-2%
|
2.41
-1%
|
2.31
-4%
|
2.43
+5%
|
2.49
+2%
|
2.88
+16%
|
3.08
+7%
|
2.89
-6%
|
2.81
-3%
|
7.58
+170%
|
9.27
+22%
|
9.14
-1%
|
9.02
-1%
|
4.09
-55%
|
2.3
-44%
|
2.27
-1%
|
2.37
+4%
|
2.31
-3%
|
2.23
-3%
|
2.28
+2%
|
0.66
-71%
|
-0.06
N/A
|
-0.32
-433%
|
-0.48
-50%
|
0.88
N/A
|
1.62
+84%
|
1.85
+14%
|
1.93
+4%
|
2.22
+15%
|
1.63
-27%
|
1.52
-7%
|
1.67
+10%
|
1.38
-17%
|
1.84
+33%
|
1.55
-16%
|
1.14
-26%
|
1
-12%
|
0.75
-25%
|
0.55
-27%
|
0.56
+2%
|
0.33
-41%
|
0.05
-85%
|
|