Abercrombie & Fitch Co
F:AFT
Income Statement
Earnings Waterfall
Abercrombie & Fitch Co
Income Statement
Abercrombie & Fitch Co
| Feb-2002 | May-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 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-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 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-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 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-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 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-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
|
1
|
0
|
0
|
0
|
3
|
1
|
3
|
5
|
7
|
6
|
6
|
6
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
11
|
11
|
11
|
17
|
11
|
17
|
17
|
16
|
18
|
21
|
24
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
22
|
23
|
23
|
23
|
24
|
23
|
23
|
22
|
20
|
20
|
20
|
20
|
24
|
28
|
32
|
36
|
42
|
40
|
38
|
37
|
31
|
31
|
30
|
30
|
30
|
30
|
28
|
26
|
23
|
16
|
11
|
6
|
2
|
2
|
|
| Revenue |
1 365
N/A
|
1 414
+4%
|
1 463
+3%
|
1 528
+4%
|
1 596
+4%
|
1 630
+2%
|
1 656
+2%
|
1 682
+2%
|
1 708
+2%
|
1 773
+4%
|
1 819
+3%
|
1 894
+4%
|
2 021
+7%
|
2 156
+7%
|
2 326
+8%
|
2 511
+8%
|
2 768
+10%
|
2 895
+5%
|
2 982
+3%
|
3 141
+5%
|
3 318
+6%
|
3 403
+3%
|
3 549
+4%
|
3 660
+3%
|
3 700
+1%
|
3 795
+3%
|
3 823
+1%
|
3 732
-2%
|
3 484
-7%
|
3 299
-5%
|
3 103
-6%
|
2 973
-4%
|
2 929
-2%
|
3 015
+3%
|
3 123
+4%
|
3 255
+4%
|
3 469
+7%
|
3 618
+4%
|
3 789
+5%
|
3 979
+5%
|
4 158
+5%
|
4 243
+2%
|
4 277
+1%
|
4 371
+2%
|
4 511
+3%
|
4 428
-2%
|
4 423
0%
|
4 286
-3%
|
4 117
-4%
|
4 101
0%
|
4 045
-1%
|
3 924
-3%
|
3 744
-5%
|
3 631
-3%
|
3 558
-2%
|
3 525
-1%
|
3 519
0%
|
3 495
-1%
|
3 460
-1%
|
3 403
-2%
|
3 327
-2%
|
3 302
-1%
|
3 299
0%
|
3 336
+1%
|
3 493
+5%
|
3 563
+2%
|
3 626
+2%
|
3 628
+0%
|
3 590
-1%
|
3 593
+0%
|
3 592
0%
|
3 594
+0%
|
3 623
+1%
|
3 375
-7%
|
3 232
-4%
|
3 188
-1%
|
3 125
-2%
|
3 421
+9%
|
3 588
+5%
|
3 674
+2%
|
3 713
+1%
|
3 744
+1%
|
3 685
-2%
|
3 659
-1%
|
3 698
+1%
|
3 721
+1%
|
3 851
+3%
|
4 028
+5%
|
4 281
+6%
|
4 465
+4%
|
4 664
+4%
|
4 817
+3%
|
4 949
+3%
|
5 025
+2%
|
5 100
+1%
|
5 181
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(810)
|
(839)
|
(865)
|
(906)
|
(940)
|
(960)
|
(974)
|
(984)
|
(625)
|
(918)
|
(826)
|
(748)
|
(680)
|
(726)
|
(787)
|
(843)
|
(914)
|
(971)
|
(993)
|
(1 048)
|
(1 109)
|
(1 137)
|
(1 185)
|
(1 218)
|
(1 212)
|
(1 244)
|
(1 241)
|
(1 209)
|
(1 153)
|
(1 113)
|
(1 078)
|
(1 051)
|
(1 045)
|
(1 081)
|
(1 129)
|
(1 180)
|
(1 251)
|
(1 293)
|
(1 366)
|
(1 474)
|
(1 608)
|
(1 695)
|
(1 720)
|
(1 708)
|
(1 694)
|
(1 616)
|
(1 599)
|
(1 564)
|
(1 542)
|
(1 567)
|
(1 563)
|
(1 525)
|
(1 431)
|
(1 418)
|
(1 388)
|
(1 362)
|
(1 361)
|
(1 323)
|
(1 321)
|
(1 314)
|
(1 298)
|
(1 301)
|
(1 313)
|
(1 335)
|
(1 409)
|
(1 435)
|
(1 452)
|
(1 453)
|
(1 430)
|
(1 432)
|
(1 438)
|
(1 450)
|
(1 472)
|
(1 403)
|
(1 336)
|
(1 286)
|
(1 234)
|
(1 299)
|
(1 326)
|
(1 360)
|
(1 401)
|
(1 478)
|
(1 516)
|
(1 546)
|
(1 593)
|
(1 556)
|
(1 568)
|
(1 580)
|
(1 587)
|
(1 604)
|
(1 651)
|
(1 702)
|
(1 774)
|
(1 848)
|
(1 902)
|
(1 963)
|
|
| Gross Profit |
555
N/A
|
575
+4%
|
598
+4%
|
622
+4%
|
656
+6%
|
670
+2%
|
682
+2%
|
699
+2%
|
1 083
+55%
|
855
-21%
|
992
+16%
|
1 146
+15%
|
1 341
+17%
|
1 431
+7%
|
1 539
+8%
|
1 668
+8%
|
1 854
+11%
|
1 924
+4%
|
1 990
+3%
|
2 093
+5%
|
2 209
+6%
|
2 266
+3%
|
2 365
+4%
|
2 441
+3%
|
2 488
+2%
|
2 551
+3%
|
2 583
+1%
|
2 523
-2%
|
2 331
-8%
|
2 186
-6%
|
2 025
-7%
|
1 923
-5%
|
1 884
-2%
|
1 934
+3%
|
1 994
+3%
|
2 076
+4%
|
2 217
+7%
|
2 324
+5%
|
2 422
+4%
|
2 504
+3%
|
2 550
+2%
|
2 548
0%
|
2 557
+0%
|
2 663
+4%
|
2 817
+6%
|
2 813
0%
|
2 824
+0%
|
2 723
-4%
|
2 575
-5%
|
2 534
-2%
|
2 483
-2%
|
2 399
-3%
|
2 314
-4%
|
2 214
-4%
|
2 170
-2%
|
2 163
0%
|
2 158
0%
|
2 172
+1%
|
2 139
-2%
|
2 090
-2%
|
2 029
-3%
|
2 002
-1%
|
1 986
-1%
|
2 001
+1%
|
2 084
+4%
|
2 127
+2%
|
2 173
+2%
|
2 174
+0%
|
2 160
-1%
|
2 162
+0%
|
2 153
0%
|
2 145
0%
|
2 151
+0%
|
1 971
-8%
|
1 896
-4%
|
1 901
+0%
|
1 891
-1%
|
2 122
+12%
|
2 262
+7%
|
2 314
+2%
|
2 312
0%
|
2 266
-2%
|
2 169
-4%
|
2 113
-3%
|
2 105
0%
|
2 165
+3%
|
2 283
+5%
|
2 448
+7%
|
2 693
+10%
|
2 861
+6%
|
3 013
+5%
|
3 114
+3%
|
3 175
+2%
|
3 177
+0%
|
3 198
+1%
|
3 218
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(287)
|
(298)
|
(312)
|
(330)
|
(343)
|
(354)
|
(360)
|
(372)
|
(752)
|
(519)
|
(643)
|
(815)
|
(994)
|
(1 061)
|
(1 148)
|
(1 222)
|
(1 276)
|
(1 366)
|
(1 420)
|
(1 476)
|
(1 551)
|
(1 600)
|
(1 676)
|
(1 729)
|
(1 709)
|
(1 804)
|
(1 827)
|
(1 844)
|
(1 811)
|
(1 820)
|
(1 783)
|
(1 744)
|
(1 723)
|
(1 801)
|
(1 840)
|
(1 891)
|
(1 925)
|
(2 035)
|
(2 113)
|
(2 194)
|
(2 224)
|
(2 397)
|
(2 430)
|
(2 484)
|
(2 454)
|
(2 444)
|
(2 463)
|
(2 442)
|
(2 389)
|
(2 260)
|
(2 205)
|
(2 124)
|
(2 149)
|
(2 110)
|
(2 085)
|
(2 074)
|
(2 069)
|
(2 051)
|
(2 025)
|
(2 016)
|
(2 014)
|
(2 002)
|
(1 996)
|
(1 989)
|
(1 982)
|
(1 987)
|
(2 005)
|
(2 004)
|
(2 027)
|
(2 007)
|
(2 005)
|
(2 007)
|
(2 014)
|
(1 977)
|
(1 890)
|
(1 866)
|
(1 850)
|
(1 856)
|
(1 898)
|
(1 927)
|
(1 958)
|
(1 978)
|
(1 996)
|
(1 998)
|
(1 998)
|
(2 013)
|
(2 042)
|
(2 090)
|
(2 200)
|
(2 276)
|
(2 341)
|
(2 396)
|
(2 422)
|
(2 466)
|
(2 406)
|
(2 499)
|
|
| Selling, General & Administrative |
(287)
|
(298)
|
(312)
|
(330)
|
(343)
|
(354)
|
(360)
|
(372)
|
(753)
|
(519)
|
(643)
|
(815)
|
(998)
|
(1 066)
|
(1 154)
|
(1 230)
|
(1 282)
|
(1 373)
|
(1 429)
|
(1 484)
|
(1 561)
|
(1 611)
|
(1 688)
|
(1 743)
|
(1 721)
|
(1 815)
|
(1 836)
|
(1 851)
|
(1 833)
|
(1 828)
|
(1 793)
|
(1 755)
|
(1 746)
|
(1 814)
|
(1 852)
|
(1 903)
|
(1 935)
|
(1 995)
|
(2 073)
|
(2 155)
|
(2 224)
|
(2 391)
|
(2 425)
|
(2 476)
|
(2 454)
|
(2 457)
|
(2 477)
|
(2 465)
|
(2 390)
|
(2 275)
|
(2 222)
|
(2 133)
|
(2 162)
|
(2 120)
|
(2 092)
|
(2 084)
|
(2 075)
|
(2 059)
|
(2 045)
|
(2 032)
|
(2 038)
|
(2 024)
|
(2 008)
|
(1 999)
|
(1 999)
|
(2 010)
|
(2 030)
|
(2 032)
|
(2 024)
|
(2 014)
|
(2 008)
|
(2 008)
|
(2 016)
|
(1 978)
|
(1 893)
|
(1 869)
|
(1 855)
|
(1 863)
|
(1 905)
|
(1 936)
|
(1 966)
|
(1 988)
|
(2 004)
|
(2 006)
|
(2 001)
|
(2 015)
|
(2 047)
|
(2 093)
|
(2 206)
|
(2 282)
|
(2 345)
|
(2 408)
|
(2 429)
|
(2 461)
|
(2 413)
|
(2 456)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
5
|
5
|
6
|
8
|
6
|
7
|
9
|
8
|
10
|
12
|
12
|
13
|
12
|
11
|
8
|
6
|
23
|
7
|
10
|
12
|
23
|
13
|
12
|
12
|
10
|
(40)
|
(40)
|
(39)
|
0
|
(5)
|
(5)
|
(8)
|
0
|
13
|
14
|
22
|
1
|
13
|
17
|
9
|
13
|
10
|
7
|
10
|
5
|
8
|
20
|
16
|
24
|
22
|
12
|
11
|
18
|
23
|
24
|
28
|
(3)
|
7
|
3
|
0
|
2
|
1
|
3
|
3
|
5
|
7
|
6
|
8
|
8
|
11
|
8
|
8
|
3
|
2
|
5
|
3
|
6
|
6
|
4
|
12
|
7
|
(5)
|
7
|
(42)
|
|
| Operating Income |
268
N/A
|
276
+3%
|
286
+4%
|
292
+2%
|
312
+7%
|
316
+1%
|
322
+2%
|
326
+1%
|
331
+2%
|
336
+2%
|
350
+4%
|
331
-5%
|
348
+5%
|
369
+6%
|
392
+6%
|
446
+14%
|
578
+30%
|
559
-3%
|
570
+2%
|
617
+8%
|
658
+7%
|
667
+1%
|
688
+3%
|
712
+3%
|
779
+9%
|
747
-4%
|
755
+1%
|
679
-10%
|
521
-23%
|
365
-30%
|
242
-34%
|
179
-26%
|
160
-11%
|
133
-17%
|
154
+16%
|
185
+20%
|
292
+58%
|
289
-1%
|
309
+7%
|
311
+0%
|
326
+5%
|
151
-54%
|
127
-16%
|
179
+41%
|
362
+102%
|
369
+2%
|
361
-2%
|
281
-22%
|
187
-33%
|
273
+46%
|
277
+1%
|
275
-1%
|
164
-40%
|
104
-37%
|
86
-17%
|
90
+4%
|
88
-1%
|
121
+37%
|
114
-6%
|
74
-35%
|
15
-80%
|
(0)
N/A
|
(10)
-3 267%
|
13
N/A
|
102
+698%
|
140
+37%
|
168
+20%
|
170
+1%
|
133
-22%
|
154
+16%
|
149
-4%
|
137
-8%
|
137
0%
|
(6)
N/A
|
6
N/A
|
35
+518%
|
41
+16%
|
267
+553%
|
364
+36%
|
386
+6%
|
354
-8%
|
289
-18%
|
173
-40%
|
115
-34%
|
107
-7%
|
151
+42%
|
241
+59%
|
358
+48%
|
493
+38%
|
585
+19%
|
672
+15%
|
718
+7%
|
752
+5%
|
712
-5%
|
792
+11%
|
719
-9%
|
|
| 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
|
19
|
0
|
0
|
0
|
11
|
1
|
3
|
3
|
2
|
1
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(3)
|
0
|
0
|
(6)
|
(2)
|
(8)
|
(9)
|
(8)
|
(11)
|
(8)
|
(11)
|
(12)
|
(13)
|
(16)
|
(16)
|
(17)
|
(19)
|
(18)
|
(18)
|
(16)
|
(15)
|
(15)
|
(14)
|
(18)
|
(21)
|
(24)
|
(24)
|
(2)
|
(11)
|
(7)
|
(5)
|
(8)
|
(11)
|
(16)
|
(22)
|
(28)
|
(34)
|
(38)
|
(36)
|
(34)
|
(33)
|
(29)
|
(29)
|
(26)
|
(22)
|
(16)
|
(11)
|
2
|
8
|
15
|
26
|
29
|
31
|
27
|
24
|
|
| 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
|
(22)
|
0
|
0
|
0
|
(42)
|
0
|
(2)
|
(2)
|
(55)
|
0
|
0
|
0
|
(102)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
(88)
|
(128)
|
(222)
|
(223)
|
(151)
|
(53)
|
(52)
|
(52)
|
(47)
|
(17)
|
(12)
|
(19)
|
(0)
|
(2)
|
(3)
|
(2)
|
(23)
|
(30)
|
(35)
|
(38)
|
(21)
|
(14)
|
(9)
|
(46)
|
(62)
|
(66)
|
(105)
|
(64)
|
(49)
|
(61)
|
(21)
|
(17)
|
(26)
|
(11)
|
(13)
|
(14)
|
(11)
|
(14)
|
(15)
|
(13)
|
(8)
|
(10)
|
(4)
|
(6)
|
(13)
|
(13)
|
0
|
(49)
|
0
|
|
| Total Other Income |
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
6
|
7
|
9
|
10
|
12
|
14
|
15
|
16
|
17
|
0
|
23
|
20
|
16
|
0
|
4
|
2
|
1
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(6)
|
2
|
0
|
0
|
18
|
0
|
6
|
7
|
23
|
15
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
273
N/A
|
281
+3%
|
290
+3%
|
295
+2%
|
316
+7%
|
320
+1%
|
326
+2%
|
330
+1%
|
335
+2%
|
340
+1%
|
354
+4%
|
336
-5%
|
353
+5%
|
375
+6%
|
397
+6%
|
451
+14%
|
585
+30%
|
567
-3%
|
580
+2%
|
628
+8%
|
672
+7%
|
681
+1%
|
704
+3%
|
729
+4%
|
798
+9%
|
770
-4%
|
776
+1%
|
695
-10%
|
510
-27%
|
371
-27%
|
247
-33%
|
183
-26%
|
120
-35%
|
133
+11%
|
149
+12%
|
179
+21%
|
234
+30%
|
286
+22%
|
305
+7%
|
307
+1%
|
218
-29%
|
150
-31%
|
127
-15%
|
180
+41%
|
367
+104%
|
365
0%
|
359
-2%
|
190
-47%
|
73
-62%
|
55
-25%
|
55
+0%
|
120
+117%
|
99
-17%
|
38
-62%
|
18
-53%
|
26
+48%
|
55
+107%
|
90
+65%
|
77
-14%
|
56
-28%
|
(4)
N/A
|
(18)
-420%
|
(28)
-53%
|
(25)
+11%
|
55
N/A
|
84
+52%
|
106
+27%
|
125
+17%
|
116
-7%
|
134
+15%
|
96
-28%
|
70
-26%
|
62
-12%
|
(122)
N/A
|
(74)
+39%
|
(36)
+51%
|
(49)
-35%
|
213
N/A
|
309
+45%
|
325
+5%
|
309
-5%
|
243
-21%
|
131
-46%
|
75
-42%
|
67
-11%
|
115
+71%
|
212
+85%
|
340
+60%
|
484
+43%
|
589
+22%
|
681
+16%
|
731
+7%
|
769
+5%
|
742
-3%
|
770
+4%
|
743
-4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(107)
|
(109)
|
(112)
|
(114)
|
(121)
|
(123)
|
(125)
|
(127)
|
(130)
|
(132)
|
(138)
|
(130)
|
(137)
|
(147)
|
(155)
|
(177)
|
(229)
|
(217)
|
(221)
|
(240)
|
(250)
|
(255)
|
(263)
|
(272)
|
(299)
|
(287)
|
(291)
|
(258)
|
(202)
|
(153)
|
(120)
|
(78)
|
(41)
|
(42)
|
(31)
|
(61)
|
(78)
|
(100)
|
(107)
|
(107)
|
(75)
|
(53)
|
(45)
|
(64)
|
(130)
|
(124)
|
(124)
|
(55)
|
(19)
|
(17)
|
(16)
|
(47)
|
(47)
|
(26)
|
(18)
|
(2)
|
(16)
|
(27)
|
(27)
|
(39)
|
11
|
4
|
11
|
10
|
(25)
|
(34)
|
(43)
|
(47)
|
(41)
|
(35)
|
(26)
|
(18)
|
(17)
|
(59)
|
(71)
|
(73)
|
(60)
|
(35)
|
(27)
|
(37)
|
(39)
|
(31)
|
(43)
|
(38)
|
(57)
|
(72)
|
(96)
|
(125)
|
(149)
|
(156)
|
(171)
|
(186)
|
(195)
|
(201)
|
(222)
|
(213)
|
|
| Income from Continuing Operations |
167
|
171
|
178
|
181
|
195
|
197
|
201
|
203
|
205
|
208
|
216
|
206
|
216
|
228
|
242
|
274
|
355
|
350
|
358
|
389
|
422
|
426
|
442
|
457
|
499
|
483
|
485
|
437
|
308
|
218
|
126
|
106
|
79
|
90
|
118
|
119
|
156
|
186
|
199
|
200
|
143
|
98
|
83
|
116
|
237
|
241
|
235
|
136
|
55
|
38
|
40
|
74
|
52
|
12
|
0
|
24
|
39
|
63
|
51
|
17
|
8
|
(15)
|
(17)
|
(15)
|
30
|
50
|
64
|
78
|
75
|
98
|
70
|
52
|
45
|
(181)
|
(145)
|
(109)
|
(109)
|
178
|
283
|
288
|
270
|
213
|
87
|
38
|
10
|
43
|
117
|
215
|
335
|
433
|
509
|
545
|
574
|
541
|
549
|
530
|
|
| 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
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
| Net Income (Common) |
167
N/A
|
171
+3%
|
178
+4%
|
181
+2%
|
195
+7%
|
197
+1%
|
201
+2%
|
203
+1%
|
205
+1%
|
208
+1%
|
216
+4%
|
206
-5%
|
216
+5%
|
228
+5%
|
242
+6%
|
274
+13%
|
334
+22%
|
350
+5%
|
358
+2%
|
389
+8%
|
422
+9%
|
426
+1%
|
442
+4%
|
457
+4%
|
476
+4%
|
478
+0%
|
474
-1%
|
421
-11%
|
272
-35%
|
151
-45%
|
46
-69%
|
21
-54%
|
0
-99%
|
48
+15 833%
|
94
+97%
|
105
+12%
|
156
+48%
|
187
+20%
|
200
+7%
|
201
+0%
|
144
-28%
|
98
-32%
|
83
-15%
|
116
+40%
|
237
+105%
|
241
+2%
|
235
-2%
|
136
-42%
|
55
-60%
|
38
-30%
|
40
+4%
|
74
+85%
|
52
-30%
|
12
-76%
|
(1)
N/A
|
22
N/A
|
36
+60%
|
59
+66%
|
47
-21%
|
13
-72%
|
4
-69%
|
(18)
N/A
|
(21)
-13%
|
(18)
+11%
|
7
N/A
|
26
+270%
|
38
+44%
|
52
+36%
|
75
+44%
|
98
+31%
|
71
-28%
|
53
-25%
|
39
-26%
|
(186)
N/A
|
(149)
+20%
|
(113)
+24%
|
(114)
-1%
|
172
N/A
|
275
+60%
|
280
+2%
|
263
-6%
|
205
-22%
|
79
-61%
|
30
-62%
|
3
-91%
|
36
+1 182%
|
110
+205%
|
208
+90%
|
328
+58%
|
425
+30%
|
502
+18%
|
537
+7%
|
566
+5%
|
533
-6%
|
541
+2%
|
522
-4%
|
|
| EPS (Diluted) |
1.62
N/A
|
1.68
+4%
|
1.75
+4%
|
1.82
+4%
|
1.94
+7%
|
1.98
+2%
|
2.01
+2%
|
2.03
+1%
|
2.06
+1%
|
2.14
+4%
|
2.21
+3%
|
2.16
-2%
|
2.28
+6%
|
2.53
+11%
|
2.65
+5%
|
3.02
+14%
|
3.66
+21%
|
3.84
+5%
|
3.93
+2%
|
4.21
+7%
|
4.59
+9%
|
4.62
+1%
|
4.78
+3%
|
5.01
+5%
|
5.19
+4%
|
5.32
+3%
|
5.27
-1%
|
4.73
-10%
|
3.04
-36%
|
1.72
-43%
|
0.52
-70%
|
0.24
-54%
|
0
N/A
|
0.54
N/A
|
1.05
+94%
|
1.16
+10%
|
1.73
+49%
|
2.08
+20%
|
2.21
+6%
|
2.22
+0%
|
1.6
-28%
|
1.17
-27%
|
0.99
-15%
|
1.4
+41%
|
2.85
+104%
|
3.07
+8%
|
3.11
+1%
|
1.77
-43%
|
0.69
-61%
|
0.51
-26%
|
0.53
+4%
|
1.01
+91%
|
0.71
-30%
|
0.17
-76%
|
-0.04
N/A
|
0.31
N/A
|
0.51
+65%
|
0.87
+71%
|
0.69
-21%
|
0.17
-75%
|
0.06
-65%
|
-0.28
N/A
|
-0.29
-4%
|
-0.26
+10%
|
0.1
N/A
|
0.38
+280%
|
0.55
+45%
|
0.75
+36%
|
1.07
+43%
|
1.46
+36%
|
1.08
-26%
|
0.83
-23%
|
0.6
-28%
|
-2.96
N/A
|
-2.35
+21%
|
-1.77
+25%
|
-1.82
-3%
|
2.63
N/A
|
4.31
+64%
|
4.55
+6%
|
4.2
-8%
|
3.92
-7%
|
1.57
-60%
|
0.6
-62%
|
0.05
-92%
|
0.69
+1 280%
|
2.12
+207%
|
3.95
+86%
|
6.22
+57%
|
7.98
+28%
|
9.41
+18%
|
10.16
+8%
|
10.69
+5%
|
10.52
-2%
|
11.14
+6%
|
10.9
-2%
|
|