ANSYS Inc
F:AKX
Income Statement
Earnings Waterfall
ANSYS Inc
Income Statement
ANSYS Inc
| Jun-2001 | Sep-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
8
|
10
|
10
|
8
|
7
|
6
|
5
|
7
|
9
|
11
|
11
|
10
|
10
|
7
|
6
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
7
|
10
|
12
|
11
|
11
|
11
|
12
|
12
|
12
|
13
|
16
|
23
|
31
|
37
|
44
|
47
|
49
|
49
|
49
|
48
|
46
|
|
| Revenue |
80
N/A
|
84
+5%
|
85
+1%
|
88
+4%
|
90
+2%
|
91
+1%
|
91
+0%
|
94
+4%
|
99
+5%
|
106
+6%
|
114
+8%
|
120
+6%
|
125
+4%
|
129
+3%
|
135
+4%
|
141
+5%
|
146
+4%
|
153
+5%
|
158
+3%
|
166
+5%
|
191
+15%
|
222
+16%
|
264
+19%
|
305
+16%
|
335
+10%
|
359
+7%
|
385
+7%
|
407
+6%
|
426
+5%
|
454
+7%
|
478
+5%
|
485
+1%
|
496
+2%
|
502
+1%
|
517
+3%
|
537
+4%
|
552
+3%
|
564
+2%
|
580
+3%
|
602
+4%
|
627
+4%
|
660
+5%
|
691
+5%
|
719
+4%
|
752
+5%
|
775
+3%
|
798
+3%
|
810
+2%
|
830
+2%
|
846
+2%
|
861
+2%
|
879
+2%
|
896
+2%
|
918
+2%
|
936
+2%
|
939
+0%
|
942
+0%
|
945
+0%
|
943
0%
|
951
+1%
|
961
+1%
|
969
+1%
|
988
+2%
|
1 016
+3%
|
1 034
+2%
|
1 064
+3%
|
1 095
+3%
|
1 125
+3%
|
1 167
+4%
|
1 181
+1%
|
1 294
+10%
|
1 328
+3%
|
1 391
+5%
|
1 445
+4%
|
1 516
+5%
|
1 504
-1%
|
1 521
+1%
|
1 544
+2%
|
1 681
+9%
|
1 740
+3%
|
1 801
+4%
|
1 875
+4%
|
1 907
+2%
|
1 969
+3%
|
1 996
+1%
|
2 027
+2%
|
2 066
+2%
|
2 150
+4%
|
2 173
+1%
|
2 159
-1%
|
2 270
+5%
|
2 227
-2%
|
2 325
+4%
|
2 468
+6%
|
2 545
+3%
|
2 583
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(10)
|
(11)
|
(13)
|
(12)
|
(11)
|
(12)
|
(13)
|
(14)
|
(17)
|
(19)
|
(22)
|
(22)
|
(21)
|
(21)
|
(21)
|
(22)
|
(23)
|
(24)
|
(24)
|
(25)
|
(33)
|
(44)
|
(57)
|
(69)
|
(74)
|
(76)
|
(78)
|
(80)
|
(82)
|
(87)
|
(91)
|
(94)
|
(97)
|
(96)
|
(97)
|
(97)
|
(98)
|
(99)
|
(101)
|
(103)
|
(107)
|
(112)
|
(119)
|
(127)
|
(133)
|
(136)
|
(140)
|
(141)
|
(143)
|
(145)
|
(147)
|
(148)
|
(150)
|
(152)
|
(153)
|
(152)
|
(151)
|
(150)
|
(147)
|
(147)
|
(146)
|
(145)
|
(147)
|
(149)
|
(148)
|
(148)
|
(150)
|
(152)
|
(156)
|
(157)
|
(156)
|
(152)
|
(152)
|
(157)
|
(166)
|
(182)
|
(195)
|
(207)
|
(225)
|
(237)
|
(248)
|
(257)
|
(258)
|
(261)
|
(259)
|
(258)
|
(251)
|
(254)
|
(259)
|
(263)
|
(271)
|
(272)
|
(273)
|
(277)
|
(280)
|
(284)
|
|
| Gross Profit |
69
N/A
|
73
+5%
|
72
-1%
|
76
+6%
|
78
+3%
|
79
+1%
|
78
-2%
|
81
+4%
|
82
+2%
|
87
+5%
|
92
+6%
|
98
+7%
|
104
+6%
|
108
+4%
|
113
+5%
|
119
+5%
|
123
+4%
|
130
+5%
|
134
+3%
|
142
+6%
|
159
+12%
|
178
+12%
|
207
+16%
|
237
+14%
|
261
+10%
|
283
+8%
|
307
+9%
|
327
+6%
|
344
+5%
|
367
+7%
|
387
+5%
|
391
+1%
|
399
+2%
|
406
+2%
|
420
+3%
|
439
+5%
|
455
+3%
|
465
+2%
|
479
+3%
|
499
+4%
|
520
+4%
|
547
+5%
|
572
+5%
|
592
+3%
|
618
+4%
|
639
+3%
|
659
+3%
|
669
+2%
|
687
+3%
|
701
+2%
|
715
+2%
|
731
+2%
|
746
+2%
|
765
+3%
|
783
+2%
|
787
+1%
|
791
+1%
|
795
+1%
|
796
+0%
|
804
+1%
|
816
+1%
|
825
+1%
|
842
+2%
|
867
+3%
|
886
+2%
|
915
+3%
|
945
+3%
|
973
+3%
|
1 010
+4%
|
1 024
+1%
|
1 138
+11%
|
1 176
+3%
|
1 239
+5%
|
1 288
+4%
|
1 350
+5%
|
1 322
-2%
|
1 326
+0%
|
1 337
+1%
|
1 456
+9%
|
1 502
+3%
|
1 553
+3%
|
1 618
+4%
|
1 649
+2%
|
1 708
+4%
|
1 737
+2%
|
1 769
+2%
|
1 815
+3%
|
1 896
+4%
|
1 913
+1%
|
1 896
-1%
|
1 999
+5%
|
1 955
-2%
|
2 051
+5%
|
2 191
+7%
|
2 265
+3%
|
2 299
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(52)
|
(56)
|
(54)
|
(55)
|
(55)
|
(54)
|
(51)
|
(53)
|
(55)
|
(57)
|
(62)
|
(64)
|
(65)
|
(66)
|
(67)
|
(69)
|
(71)
|
(74)
|
(75)
|
(78)
|
(95)
|
(116)
|
(143)
|
(163)
|
(171)
|
(174)
|
(181)
|
(185)
|
(189)
|
(206)
|
(217)
|
(228)
|
(238)
|
(234)
|
(233)
|
(241)
|
(242)
|
(250)
|
(260)
|
(268)
|
(276)
|
(290)
|
(307)
|
(321)
|
(340)
|
(353)
|
(363)
|
(373)
|
(384)
|
(390)
|
(393)
|
(399)
|
(410)
|
(420)
|
(435)
|
(439)
|
(440)
|
(445)
|
(442)
|
(446)
|
(449)
|
(448)
|
(465)
|
(491)
|
(505)
|
(528)
|
(554)
|
(572)
|
(600)
|
(627)
|
(661)
|
(699)
|
(742)
|
(779)
|
(835)
|
(869)
|
(888)
|
(914)
|
(960)
|
(990)
|
(1 037)
|
(1 084)
|
(1 135)
|
(1 164)
|
(1 181)
|
(1 198)
|
(1 222)
|
(1 255)
|
(1 302)
|
(1 337)
|
(1 363)
|
(1 392)
|
(1 416)
|
(1 452)
|
(1 494)
|
(1 523)
|
|
| Selling, General & Administrative |
(32)
|
(34)
|
(33)
|
(33)
|
(33)
|
(31)
|
(30)
|
(31)
|
(32)
|
(34)
|
(37)
|
(38)
|
(39)
|
(39)
|
(40)
|
(41)
|
(42)
|
(43)
|
(43)
|
(45)
|
(56)
|
(70)
|
(87)
|
(102)
|
(107)
|
(109)
|
(115)
|
(117)
|
(118)
|
(127)
|
(135)
|
(140)
|
(144)
|
(140)
|
(137)
|
(139)
|
(142)
|
(147)
|
(155)
|
(160)
|
(164)
|
(171)
|
(180)
|
(185)
|
(193)
|
(199)
|
(204)
|
(209)
|
(216)
|
(218)
|
(219)
|
(222)
|
(229)
|
(236)
|
(246)
|
(250)
|
(251)
|
(254)
|
(254)
|
(255)
|
(255)
|
(256)
|
(270)
|
(285)
|
(298)
|
(316)
|
(339)
|
(353)
|
(371)
|
(389)
|
(414)
|
(438)
|
(463)
|
(486)
|
(521)
|
(540)
|
(548)
|
(560)
|
(588)
|
(603)
|
(635)
|
(668)
|
(715)
|
(739)
|
(749)
|
(759)
|
(773)
|
(790)
|
(819)
|
(837)
|
(846)
|
(865)
|
(881)
|
(908)
|
(942)
|
(963)
|
|
| Research & Development |
(16)
|
(17)
|
(17)
|
(18)
|
(18)
|
(19)
|
(20)
|
(20)
|
(22)
|
(22)
|
(24)
|
(24)
|
(25)
|
(26)
|
(26)
|
(27)
|
(28)
|
(29)
|
(31)
|
(33)
|
(37)
|
(42)
|
(49)
|
(53)
|
(55)
|
(56)
|
(56)
|
(59)
|
(62)
|
(68)
|
(72)
|
(76)
|
(79)
|
(78)
|
(80)
|
(82)
|
(84)
|
(86)
|
(89)
|
(91)
|
(95)
|
(102)
|
(109)
|
(115)
|
(124)
|
(128)
|
(133)
|
(137)
|
(142)
|
(148)
|
(151)
|
(156)
|
(159)
|
(161)
|
(165)
|
(165)
|
(166)
|
(170)
|
(169)
|
(173)
|
(178)
|
(179)
|
(183)
|
(193)
|
(194)
|
(199)
|
(203)
|
(206)
|
(215)
|
(224)
|
(234)
|
(247)
|
(264)
|
(278)
|
(298)
|
(314)
|
(324)
|
(338)
|
(355)
|
(370)
|
(384)
|
(400)
|
(405)
|
(410)
|
(418)
|
(424)
|
(434)
|
(449)
|
(465)
|
(480)
|
(495)
|
(503)
|
(511)
|
(520)
|
(528)
|
(536)
|
|
| Depreciation & Amortization |
(4)
|
(5)
|
(4)
|
(5)
|
(4)
|
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(6)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(13)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(20)
|
(23)
|
(25)
|
(26)
|
(26)
|
(25)
|
(24)
|
(22)
|
(21)
|
(21)
|
(22)
|
(23)
|
(24)
|
(23)
|
(21)
|
(19)
|
(17)
|
(16)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(17)
|
(18)
|
(20)
|
(23)
|
(23)
|
(24)
|
(24)
|
(24)
|
(23)
|
|
| 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
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
17
N/A
|
17
-3%
|
19
+11%
|
21
+15%
|
23
+8%
|
25
+11%
|
27
+6%
|
28
+2%
|
27
-2%
|
29
+8%
|
30
+4%
|
34
+13%
|
39
+14%
|
42
+7%
|
46
+11%
|
49
+8%
|
52
+5%
|
56
+7%
|
59
+5%
|
63
+7%
|
64
+0%
|
62
-2%
|
64
+4%
|
73
+14%
|
90
+23%
|
109
+21%
|
127
+16%
|
142
+12%
|
155
+9%
|
162
+4%
|
170
+5%
|
163
-4%
|
161
-1%
|
172
+7%
|
186
+8%
|
198
+6%
|
212
+7%
|
215
+1%
|
219
+2%
|
232
+6%
|
244
+5%
|
258
+6%
|
266
+3%
|
271
+2%
|
278
+3%
|
287
+3%
|
295
+3%
|
296
+0%
|
303
+2%
|
311
+3%
|
322
+3%
|
331
+3%
|
336
+2%
|
346
+3%
|
347
+1%
|
348
+0%
|
351
+1%
|
351
0%
|
354
+1%
|
359
+1%
|
366
+2%
|
376
+3%
|
376
+0%
|
377
+0%
|
381
+1%
|
387
+2%
|
391
+1%
|
400
+2%
|
410
+3%
|
397
-3%
|
477
+20%
|
477
+0%
|
497
+4%
|
509
+2%
|
515
+1%
|
453
-12%
|
438
-3%
|
423
-3%
|
496
+17%
|
512
+3%
|
516
+1%
|
534
+3%
|
513
-4%
|
544
+6%
|
556
+2%
|
571
+3%
|
593
+4%
|
641
+8%
|
611
-5%
|
559
-9%
|
636
+14%
|
563
-11%
|
635
+13%
|
739
+16%
|
771
+4%
|
777
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
2
|
3
|
4
|
4
|
2
|
(1)
|
(3)
|
(6)
|
(6)
|
(4)
|
(2)
|
(0)
|
1
|
(0)
|
(4)
|
(7)
|
(10)
|
(10)
|
(9)
|
(7)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
7
|
7
|
7
|
7
|
11
|
11
|
11
|
13
|
7
|
3
|
2
|
(2)
|
(2)
|
(4)
|
(7)
|
(9)
|
3
|
(10)
|
(11)
|
(14)
|
(17)
|
(21)
|
(25)
|
(28)
|
(34)
|
(22)
|
(14)
|
(6)
|
0
|
11
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
(28)
|
(28)
|
(28)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
0
|
(2)
|
(1)
|
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
|
(2)
|
(4)
|
(6)
|
(9)
|
(21)
|
(32)
|
(44)
|
(53)
|
(43)
|
|
| Total Other Income |
3
|
2
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(1)
|
1
|
0
|
2
|
1
|
1
|
(0)
|
2
|
1
|
2
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
14
|
(1)
|
11
|
(4)
|
(4)
|
(0)
|
0
|
(3)
|
(2)
|
(0)
|
(7)
|
(5)
|
(6)
|
(0)
|
(3)
|
|
| Pre-Tax Income |
20
N/A
|
19
-4%
|
20
+5%
|
22
+11%
|
24
+7%
|
26
+8%
|
27
+6%
|
28
+3%
|
28
0%
|
29
+5%
|
31
+4%
|
34
+12%
|
38
+12%
|
42
+10%
|
48
+14%
|
52
+8%
|
55
+7%
|
60
+8%
|
63
+5%
|
69
+9%
|
39
-44%
|
34
-11%
|
33
-4%
|
39
+19%
|
84
+114%
|
104
+23%
|
124
+20%
|
142
+14%
|
156
+10%
|
162
+4%
|
167
+3%
|
155
-7%
|
149
-4%
|
158
+6%
|
174
+10%
|
190
+9%
|
204
+8%
|
209
+2%
|
216
+3%
|
230
+6%
|
243
+6%
|
258
+6%
|
265
+3%
|
271
+2%
|
277
+2%
|
285
+3%
|
294
+3%
|
296
+1%
|
303
+2%
|
311
+3%
|
322
+4%
|
332
+3%
|
338
+2%
|
347
+3%
|
348
+0%
|
350
+1%
|
353
+1%
|
353
0%
|
357
+1%
|
361
+1%
|
369
+2%
|
380
+3%
|
380
+0%
|
380
0%
|
384
+1%
|
391
+2%
|
396
+1%
|
407
+3%
|
417
+2%
|
404
-3%
|
487
+20%
|
489
+0%
|
509
+4%
|
522
+3%
|
523
+0%
|
457
-13%
|
440
-4%
|
421
-4%
|
494
+17%
|
508
+3%
|
524
+3%
|
538
+3%
|
515
-4%
|
546
+6%
|
540
-1%
|
554
+3%
|
575
+4%
|
618
+7%
|
579
-6%
|
524
-10%
|
592
+13%
|
512
-13%
|
585
+14%
|
684
+17%
|
718
+5%
|
742
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(13)
|
(13)
|
(15)
|
(16)
|
(17)
|
(19)
|
(21)
|
(21)
|
(19)
|
(19)
|
(22)
|
(29)
|
(38)
|
(42)
|
(50)
|
(54)
|
(53)
|
(55)
|
(48)
|
(43)
|
(47)
|
(57)
|
(62)
|
(68)
|
(68)
|
(63)
|
(67)
|
(70)
|
(75)
|
(84)
|
(87)
|
(88)
|
(90)
|
(90)
|
(87)
|
(89)
|
(86)
|
(77)
|
(82)
|
(80)
|
(86)
|
(93)
|
(96)
|
(100)
|
(99)
|
(104)
|
(108)
|
(109)
|
(116)
|
(115)
|
(108)
|
(112)
|
(115)
|
(120)
|
(110)
|
(97)
|
(69)
|
(67)
|
(69)
|
(73)
|
(86)
|
(73)
|
(47)
|
(42)
|
(37)
|
(60)
|
(48)
|
(67)
|
(71)
|
(61)
|
(93)
|
(81)
|
(85)
|
(52)
|
(65)
|
(55)
|
(40)
|
(92)
|
(78)
|
(90)
|
(116)
|
(142)
|
(149)
|
|
| Income from Continuing Operations |
14
|
13
|
14
|
15
|
16
|
18
|
19
|
19
|
19
|
20
|
21
|
24
|
27
|
30
|
35
|
37
|
39
|
43
|
44
|
47
|
18
|
15
|
14
|
17
|
55
|
65
|
82
|
92
|
102
|
109
|
112
|
107
|
106
|
111
|
116
|
128
|
136
|
142
|
153
|
163
|
173
|
182
|
181
|
184
|
189
|
195
|
203
|
209
|
215
|
225
|
245
|
251
|
258
|
261
|
255
|
254
|
254
|
254
|
253
|
253
|
260
|
264
|
266
|
272
|
273
|
277
|
275
|
298
|
320
|
336
|
420
|
420
|
436
|
437
|
449
|
411
|
398
|
384
|
434
|
460
|
457
|
467
|
455
|
453
|
458
|
469
|
524
|
553
|
524
|
484
|
500
|
435
|
495
|
568
|
576
|
593
|
|
| Net Income (Common) |
14
N/A
|
13
-5%
|
14
+5%
|
15
+11%
|
16
+8%
|
18
+9%
|
19
+7%
|
19
+2%
|
19
-1%
|
20
+7%
|
21
+5%
|
24
+13%
|
27
+13%
|
30
+8%
|
35
+17%
|
37
+7%
|
39
+6%
|
43
+9%
|
44
+2%
|
47
+7%
|
18
-62%
|
15
-16%
|
14
-7%
|
17
+23%
|
55
+216%
|
65
+19%
|
82
+26%
|
92
+12%
|
102
+11%
|
109
+7%
|
112
+2%
|
107
-4%
|
106
-1%
|
111
+4%
|
116
+5%
|
128
+10%
|
136
+7%
|
142
+4%
|
153
+8%
|
163
+6%
|
173
+6%
|
182
+5%
|
181
-1%
|
184
+2%
|
189
+3%
|
195
+3%
|
203
+4%
|
209
+3%
|
215
+3%
|
225
+5%
|
245
+9%
|
251
+2%
|
258
+3%
|
261
+1%
|
255
-2%
|
254
0%
|
254
0%
|
254
+0%
|
253
-1%
|
253
+0%
|
260
+3%
|
264
+1%
|
266
+1%
|
272
+3%
|
273
+0%
|
277
+1%
|
259
-6%
|
280
+8%
|
303
+8%
|
319
+5%
|
419
+32%
|
421
+0%
|
438
+4%
|
439
+0%
|
451
+3%
|
411
-9%
|
398
-3%
|
384
-3%
|
434
+13%
|
460
+6%
|
457
-1%
|
467
+2%
|
455
-3%
|
453
0%
|
458
+1%
|
469
+2%
|
524
+12%
|
553
+6%
|
524
-5%
|
484
-8%
|
500
+3%
|
435
-13%
|
495
+14%
|
568
+15%
|
576
+1%
|
593
+3%
|
|
| EPS (Diluted) |
0.22
N/A
|
0.21
-5%
|
0.22
+5%
|
0.24
+9%
|
0.25
+4%
|
0.28
+12%
|
0.3
+7%
|
0.31
+3%
|
0.31
N/A
|
0.32
+3%
|
0.33
+3%
|
0.37
+12%
|
0.41
+11%
|
0.44
+7%
|
0.52
+18%
|
0.54
+4%
|
0.57
+6%
|
0.62
+9%
|
0.65
+5%
|
0.68
+5%
|
0.24
-65%
|
0.18
-25%
|
0.19
+6%
|
0.21
+11%
|
0.68
+224%
|
0.81
+19%
|
1.02
+26%
|
1.14
+12%
|
1.25
+10%
|
1.21
-3%
|
1.29
+7%
|
1.15
-11%
|
1.16
+1%
|
1.2
+3%
|
1.27
+6%
|
1.39
+9%
|
1.47
+6%
|
1.53
+4%
|
1.64
+7%
|
1.74
+6%
|
1.84
+6%
|
1.93
+5%
|
1.91
-1%
|
1.94
+2%
|
1.99
+3%
|
2.05
+3%
|
2.14
+4%
|
2.24
+5%
|
2.27
+1%
|
2.36
+4%
|
2.58
+9%
|
2.65
+3%
|
2.73
+3%
|
2.77
+1%
|
2.7
-3%
|
2.75
+2%
|
2.76
+0%
|
2.77
+0%
|
2.76
0%
|
2.8
+1%
|
2.91
+4%
|
2.97
+2%
|
2.99
+1%
|
3.12
+4%
|
3.13
+0%
|
3.18
+2%
|
2.98
-6%
|
3.25
+9%
|
3.52
+8%
|
3.7
+5%
|
4.89
+32%
|
4.92
+1%
|
5.12
+4%
|
5.1
0%
|
5.25
+3%
|
4.7
-10%
|
4.59
-2%
|
4.42
-4%
|
4.97
+12%
|
5.23
+5%
|
5.21
0%
|
5.31
+2%
|
5.16
-3%
|
5.16
N/A
|
5.24
+2%
|
5.36
+2%
|
5.99
+12%
|
6.33
+6%
|
6
-5%
|
5.54
-8%
|
5.73
+3%
|
4.95
-14%
|
5.66
+14%
|
6.48
+14%
|
6.55
+1%
|
6.74
+3%
|
|