Hugo Boss AG
F:BOSS
Income Statement
Earnings Waterfall
Hugo Boss AG
Income Statement
Hugo Boss AG
| 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
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
|
| Revenue |
1 163
N/A
|
1 180
+1%
|
1 176
0%
|
1 164
-1%
|
1 138
-2%
|
1 075
-6%
|
1 067
-1%
|
1 044
-2%
|
1 100
+5%
|
1 071
-3%
|
1 101
+3%
|
1 140
+4%
|
1 207
+6%
|
1 217
+1%
|
1 239
+2%
|
1 284
+4%
|
1 361
+6%
|
1 414
+4%
|
1 449
+2%
|
1 514
+4%
|
1 565
+3%
|
1 606
+3%
|
1 647
+3%
|
1 677
+2%
|
1 719
+2%
|
1 729
+1%
|
1 756
+2%
|
1 755
0%
|
1 686
-4%
|
1 660
-2%
|
1 643
-1%
|
1 561
-5%
|
1 562
+0%
|
1 522
-3%
|
1 543
+1%
|
1 631
+6%
|
1 729
+6%
|
1 824
+5%
|
1 905
+4%
|
1 982
+4%
|
2 059
+4%
|
2 126
+3%
|
2 206
+4%
|
2 238
+1%
|
2 346
+5%
|
2 333
-1%
|
2 379
+2%
|
2 391
+0%
|
2 432
+2%
|
2 451
+1%
|
2 478
+1%
|
2 537
+2%
|
2 572
+1%
|
2 627
+2%
|
2 715
+3%
|
2 742
+1%
|
2 809
+2%
|
2 784
-1%
|
2 759
-1%
|
2 718
-1%
|
2 693
-1%
|
2 701
+0%
|
2 715
+1%
|
2 723
+0%
|
2 733
+0%
|
2 732
0%
|
2 749
+1%
|
2 748
0%
|
2 796
+2%
|
2 810
+1%
|
2 832
+1%
|
2 842
+0%
|
2 884
+1%
|
2 775
-4%
|
2 375
-14%
|
2 188
-8%
|
1 946
-11%
|
1 888
-3%
|
2 242
+19%
|
2 464
+10%
|
2 786
+13%
|
3 061
+10%
|
3 310
+8%
|
3 488
+5%
|
3 651
+5%
|
3 847
+5%
|
4 962
+29%
|
5 056
+2%
|
4 197
-17%
|
6 238
+49%
|
5 260
-16%
|
5 262
+0%
|
4 307
-18%
|
4 292
0%
|
4 278
0%
|
4 238
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(518)
|
0
|
0
|
0
|
(526)
|
0
|
0
|
0
|
(509)
|
0
|
0
|
0
|
(537)
|
0
|
0
|
0
|
(578)
|
0
|
0
|
0
|
(641)
|
0
|
0
|
0
|
(686)
|
(243)
|
(394)
|
(646)
|
(779)
|
(768)
|
(762)
|
(721)
|
(715)
|
(677)
|
(668)
|
(677)
|
(702)
|
(732)
|
(745)
|
(778)
|
(794)
|
(806)
|
(841)
|
(845)
|
(902)
|
(892)
|
(894)
|
(877)
|
(853)
|
(841)
|
(842)
|
(859)
|
(873)
|
(891)
|
(922)
|
(929)
|
(956)
|
(956)
|
(941)
|
(925)
|
(915)
|
(917)
|
(921)
|
(923)
|
(924)
|
(927)
|
(937)
|
(953)
|
(972)
|
(978)
|
(992)
|
(990)
|
(1 009)
|
(975)
|
(870)
|
(809)
|
(759)
|
(750)
|
(868)
|
(954)
|
(1 065)
|
(1 164)
|
(1 242)
|
(1 319)
|
(1 395)
|
(1 473)
|
(1 912)
|
(1 950)
|
(1 617)
|
(2 412)
|
(2 029)
|
(2 035)
|
(1 648)
|
(1 643)
|
(1 638)
|
(1 612)
|
|
| Gross Profit |
646
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
612
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
591
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
670
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
783
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
924
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 033
N/A
|
267
-74%
|
437
+64%
|
718
+64%
|
907
+26%
|
892
-2%
|
881
-1%
|
840
-5%
|
847
+1%
|
845
0%
|
875
+4%
|
954
+9%
|
1 027
+8%
|
1 092
+6%
|
1 160
+6%
|
1 204
+4%
|
1 265
+5%
|
1 320
+4%
|
1 365
+3%
|
1 392
+2%
|
1 444
+4%
|
1 441
0%
|
1 485
+3%
|
1 514
+2%
|
1 580
+4%
|
1 610
+2%
|
1 636
+2%
|
1 678
+3%
|
1 699
+1%
|
1 735
+2%
|
1 793
+3%
|
1 813
+1%
|
1 853
+2%
|
1 828
-1%
|
1 818
-1%
|
1 793
-1%
|
1 778
-1%
|
1 785
+0%
|
1 794
+1%
|
1 801
+0%
|
1 808
+0%
|
1 805
0%
|
1 812
+0%
|
1 795
-1%
|
1 824
+2%
|
1 832
+0%
|
1 840
+0%
|
1 852
+1%
|
1 875
+1%
|
1 800
-4%
|
1 505
-16%
|
1 379
-8%
|
1 187
-14%
|
1 138
-4%
|
1 374
+21%
|
1 510
+10%
|
1 721
+14%
|
1 897
+10%
|
2 068
+9%
|
2 169
+5%
|
2 256
+4%
|
2 374
+5%
|
3 050
+28%
|
3 106
+2%
|
2 581
-17%
|
3 827
+48%
|
3 232
-16%
|
3 228
0%
|
2 660
-18%
|
2 650
0%
|
2 641
0%
|
2 627
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(451)
|
(1 029)
|
(1 060)
|
(1 055)
|
(514)
|
(977)
|
(952)
|
(938)
|
(472)
|
(957)
|
(975)
|
(1 007)
|
(526)
|
(1 072)
|
(1 094)
|
(1 126)
|
(614)
|
(1 241)
|
(1 277)
|
(1 328)
|
(722)
|
(1 410)
|
(1 448)
|
(1 463)
|
(813)
|
(1 269)
|
(1 142)
|
(906)
|
(680)
|
(706)
|
(693)
|
(674)
|
(644)
|
(655)
|
(670)
|
(696)
|
(749)
|
(770)
|
(807)
|
(830)
|
(869)
|
(910)
|
(942)
|
(983)
|
(1 008)
|
(1 027)
|
(1 055)
|
(1 076)
|
(1 120)
|
(1 157)
|
(1 176)
|
(1 215)
|
(1 252)
|
(1 293)
|
(1 339)
|
(1 378)
|
(1 405)
|
(1 429)
|
(1 498)
|
(1 496)
|
(1 514)
|
(1 511)
|
(1 455)
|
(1 456)
|
(1 467)
|
(1 458)
|
(1 473)
|
(1 479)
|
(1 477)
|
(1 501)
|
(1 499)
|
(1 513)
|
(1 531)
|
(1 517)
|
(1 554)
|
(1 504)
|
(1 448)
|
(1 359)
|
(1 304)
|
(1 369)
|
(1 523)
|
(1 630)
|
(1 743)
|
(1 837)
|
(1 925)
|
(2 014)
|
(2 604)
|
(2 649)
|
(2 171)
|
(3 245)
|
(2 766)
|
(2 770)
|
(2 299)
|
(2 298)
|
(2 278)
|
(2 264)
|
|
| Selling, General & Administrative |
(150)
|
(156)
|
(162)
|
(163)
|
(161)
|
(161)
|
(161)
|
(166)
|
(172)
|
(178)
|
(186)
|
(192)
|
(198)
|
(205)
|
(216)
|
(224)
|
(238)
|
(247)
|
(257)
|
(270)
|
(278)
|
(290)
|
(297)
|
(307)
|
(300)
|
(396)
|
(491)
|
(587)
|
(680)
|
(706)
|
(693)
|
(674)
|
(644)
|
(655)
|
(670)
|
(696)
|
(702)
|
(757)
|
(781)
|
(803)
|
(813)
|
(853)
|
(882)
|
(907)
|
(951)
|
(967)
|
(992)
|
(1 019)
|
(1 061)
|
(1 100)
|
(1 120)
|
(1 155)
|
(1 170)
|
(1 208)
|
(1 257)
|
(1 295)
|
(1 336)
|
(1 354)
|
(1 365)
|
(1 365)
|
(1 383)
|
(1 404)
|
(1 396)
|
(1 419)
|
(1 413)
|
(1 404)
|
(1 412)
|
(1 410)
|
(1 401)
|
(1 425)
|
(1 423)
|
(1 438)
|
(1 466)
|
(1 452)
|
(1 494)
|
(1 444)
|
(1 390)
|
(1 301)
|
(1 247)
|
(1 314)
|
(1 466)
|
(1 573)
|
(1 675)
|
(1 769)
|
(1 844)
|
(1 932)
|
(2 518)
|
(2 563)
|
(2 081)
|
(3 155)
|
(2 716)
|
(2 720)
|
(2 209)
|
(2 296)
|
(2 278)
|
(2 264)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(46)
|
(13)
|
(26)
|
0
|
(55)
|
(57)
|
(60)
|
(76)
|
(55)
|
(57)
|
(55)
|
(52)
|
(57)
|
(55)
|
(55)
|
(57)
|
(59)
|
(62)
|
(63)
|
(64)
|
(63)
|
(65)
|
(65)
|
(65)
|
(62)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(78)
|
0
|
(41)
|
0
|
(86)
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(28)
|
(30)
|
(31)
|
(33)
|
(32)
|
(33)
|
(36)
|
(34)
|
(33)
|
(33)
|
(33)
|
(35)
|
(37)
|
(38)
|
(38)
|
(37)
|
(41)
|
(42)
|
(46)
|
(51)
|
(49)
|
(51)
|
(69)
|
(67)
|
(67)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(273)
|
(844)
|
(868)
|
(858)
|
(320)
|
(783)
|
(755)
|
(738)
|
(267)
|
(746)
|
(755)
|
(780)
|
(290)
|
(827)
|
(841)
|
(865)
|
(334)
|
(951)
|
(974)
|
(1 009)
|
(395)
|
(1 069)
|
(1 082)
|
(1 090)
|
(446)
|
(873)
|
(651)
|
(319)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(8)
|
(3)
|
0
|
(2)
|
0
|
(3)
|
(21)
|
(22)
|
(18)
|
(20)
|
(4)
|
(10)
|
(69)
|
(66)
|
(67)
|
(107)
|
(59)
|
(37)
|
9
|
(54)
|
(61)
|
(69)
|
(13)
|
(76)
|
(76)
|
(75)
|
0
|
(65)
|
(60)
|
(60)
|
0
|
(58)
|
(57)
|
(55)
|
0
|
(57)
|
(68)
|
(68)
|
0
|
(82)
|
(45)
|
(86)
|
(0)
|
(89)
|
(49)
|
(49)
|
0
|
(2)
|
0
|
0
|
|
| Operating Income |
195
N/A
|
151
-23%
|
117
-23%
|
109
-7%
|
98
-10%
|
98
0%
|
115
+17%
|
106
-7%
|
119
+12%
|
114
-4%
|
126
+10%
|
133
+5%
|
144
+8%
|
145
+1%
|
144
0%
|
158
+10%
|
169
+7%
|
173
+2%
|
172
-1%
|
185
+8%
|
202
+9%
|
196
-3%
|
199
+1%
|
214
+8%
|
220
+3%
|
217
-2%
|
220
+2%
|
203
-8%
|
227
+12%
|
186
-18%
|
188
+1%
|
166
-12%
|
203
+23%
|
190
-7%
|
206
+8%
|
258
+26%
|
278
+8%
|
323
+16%
|
353
+9%
|
374
+6%
|
396
+6%
|
411
+4%
|
423
+3%
|
409
-3%
|
436
+7%
|
414
-5%
|
430
+4%
|
438
+2%
|
460
+5%
|
454
-1%
|
461
+2%
|
462
+0%
|
447
-3%
|
443
-1%
|
454
+3%
|
435
-4%
|
448
+3%
|
399
-11%
|
320
-20%
|
297
-7%
|
264
-11%
|
274
+4%
|
339
+24%
|
345
+2%
|
341
-1%
|
347
+2%
|
339
-2%
|
316
-7%
|
347
+10%
|
331
-5%
|
341
+3%
|
339
-1%
|
345
+2%
|
284
-18%
|
(49)
N/A
|
(125)
-157%
|
(261)
-109%
|
(221)
+15%
|
70
N/A
|
141
+101%
|
198
+40%
|
267
+35%
|
325
+22%
|
332
+2%
|
331
0%
|
360
+9%
|
446
+24%
|
457
+2%
|
410
-10%
|
582
+42%
|
466
-20%
|
458
-2%
|
361
-21%
|
352
-2%
|
363
+3%
|
363
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(19)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
(12)
|
(42)
|
(26)
|
(31)
|
(25)
|
(22)
|
(20)
|
(19)
|
(18)
|
(7)
|
(17)
|
(16)
|
(16)
|
(12)
|
(16)
|
(16)
|
(16)
|
(21)
|
(19)
|
(17)
|
(14)
|
(23)
|
(12)
|
(11)
|
(11)
|
(9)
|
(5)
|
(6)
|
(6)
|
(23)
|
(6)
|
(3)
|
(3)
|
(7)
|
(3)
|
(2)
|
(4)
|
(10)
|
(4)
|
(2)
|
(2)
|
(12)
|
(8)
|
(14)
|
(18)
|
(39)
|
(35)
|
(34)
|
(36)
|
(34)
|
(26)
|
(23)
|
(25)
|
(25)
|
(13)
|
(21)
|
(18)
|
(49)
|
(33)
|
(44)
|
(51)
|
(51)
|
(72)
|
(69)
|
(72)
|
(61)
|
(43)
|
(39)
|
(33)
|
|
| Non-Reccuring Items |
(26)
|
1
|
(13)
|
(15)
|
0
|
(16)
|
(8)
|
1
|
0
|
1
|
1
|
(3)
|
(8)
|
0
|
1
|
0
|
(6)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
(6)
|
(13)
|
(30)
|
(48)
|
(43)
|
(40)
|
(33)
|
(14)
|
(19)
|
(15)
|
(5)
|
(2)
|
(3)
|
(2)
|
(4)
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
(4)
|
(5)
|
(5)
|
0
|
(2)
|
1
|
2
|
0
|
4
|
2
|
0
|
0
|
(5)
|
(7)
|
(6)
|
0
|
(5)
|
(3)
|
(3)
|
0
|
(6)
|
(7)
|
(8)
|
0
|
(12)
|
(18)
|
(19)
|
0
|
(12)
|
(12)
|
(4)
|
4
|
(0)
|
9
|
2
|
(8)
|
(2)
|
(2)
|
3
|
(0)
|
6
|
5
|
(0)
|
(3)
|
(6)
|
(10)
|
(11)
|
0
|
(9)
|
(5)
|
(3)
|
(2)
|
(9)
|
(9)
|
(23)
|
(5)
|
(21)
|
(21)
|
(8)
|
(1)
|
(3)
|
(8)
|
(5)
|
(0)
|
(7)
|
(5)
|
(5)
|
2
|
(7)
|
(8)
|
(8)
|
(0)
|
(6)
|
(8)
|
(8)
|
(4)
|
(12)
|
(13)
|
(12)
|
(6)
|
(9)
|
(11)
|
(12)
|
(1)
|
(26)
|
(22)
|
(22)
|
(2)
|
(9)
|
(4)
|
(3)
|
2
|
(12)
|
(11)
|
(12)
|
|
| Pre-Tax Income |
150
N/A
|
148
-1%
|
99
-33%
|
89
-11%
|
95
+7%
|
80
-16%
|
107
+33%
|
109
+2%
|
121
+11%
|
119
-1%
|
129
+8%
|
130
+1%
|
130
+0%
|
140
+8%
|
138
-1%
|
153
+11%
|
157
+3%
|
168
+7%
|
169
+1%
|
182
+8%
|
180
-1%
|
190
+6%
|
191
+1%
|
206
+8%
|
212
+3%
|
205
-4%
|
202
-1%
|
173
-15%
|
148
-14%
|
143
-4%
|
132
-8%
|
107
-19%
|
137
+27%
|
126
-7%
|
156
+23%
|
208
+34%
|
249
+20%
|
285
+14%
|
320
+12%
|
357
+12%
|
383
+7%
|
398
+4%
|
410
+3%
|
389
-5%
|
408
+5%
|
389
-5%
|
403
+4%
|
413
+2%
|
434
+5%
|
433
0%
|
446
+3%
|
448
+1%
|
437
-3%
|
429
-2%
|
439
+2%
|
405
-8%
|
420
+4%
|
372
-11%
|
295
-21%
|
287
-3%
|
256
-11%
|
268
+5%
|
329
+23%
|
335
+2%
|
331
-1%
|
335
+1%
|
331
-1%
|
308
-7%
|
337
+9%
|
316
-6%
|
319
+1%
|
313
-2%
|
306
-2%
|
243
-21%
|
(90)
N/A
|
(168)
-86%
|
(273)
-62%
|
(259)
+5%
|
34
N/A
|
104
+207%
|
197
+90%
|
245
+24%
|
293
+20%
|
302
+3%
|
285
-5%
|
301
+6%
|
380
+26%
|
384
+1%
|
357
-7%
|
502
+41%
|
394
-22%
|
384
-3%
|
302
-21%
|
297
-2%
|
313
+5%
|
318
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(32)
|
(34)
|
(5)
|
(7)
|
(20)
|
(14)
|
(30)
|
(29)
|
(38)
|
(36)
|
(44)
|
(42)
|
(42)
|
(44)
|
(44)
|
(47)
|
(49)
|
(52)
|
(52)
|
(55)
|
(51)
|
(51)
|
(53)
|
(57)
|
(58)
|
(56)
|
(53)
|
(44)
|
(36)
|
(33)
|
(31)
|
(24)
|
(33)
|
(30)
|
(37)
|
(49)
|
(60)
|
(69)
|
(77)
|
(86)
|
(92)
|
(95)
|
(98)
|
(93)
|
(98)
|
(92)
|
(95)
|
(96)
|
(100)
|
(100)
|
(103)
|
(104)
|
(103)
|
(101)
|
(103)
|
(95)
|
(101)
|
(90)
|
(73)
|
(72)
|
(62)
|
(65)
|
(79)
|
(86)
|
(100)
|
(102)
|
(103)
|
(94)
|
(101)
|
(96)
|
(96)
|
(95)
|
(100)
|
(83)
|
8
|
29
|
54
|
50
|
(32)
|
(52)
|
(53)
|
(66)
|
(80)
|
(82)
|
(63)
|
(68)
|
(89)
|
(91)
|
(87)
|
(128)
|
(98)
|
(95)
|
(78)
|
(77)
|
(81)
|
(82)
|
|
| Income from Continuing Operations |
118
|
114
|
94
|
82
|
75
|
66
|
77
|
80
|
82
|
83
|
84
|
88
|
88
|
96
|
94
|
107
|
108
|
116
|
117
|
127
|
129
|
139
|
139
|
149
|
154
|
149
|
149
|
129
|
112
|
110
|
101
|
84
|
104
|
97
|
119
|
160
|
189
|
216
|
243
|
271
|
291
|
303
|
312
|
296
|
311
|
297
|
309
|
318
|
333
|
333
|
343
|
345
|
335
|
329
|
336
|
310
|
319
|
282
|
223
|
215
|
194
|
203
|
250
|
249
|
231
|
234
|
229
|
215
|
236
|
220
|
223
|
218
|
205
|
159
|
(83)
|
(140)
|
(219)
|
(209)
|
2
|
52
|
144
|
179
|
213
|
220
|
222
|
233
|
291
|
293
|
270
|
374
|
296
|
289
|
224
|
220
|
232
|
236
|
|
| 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
|
(1)
|
(3)
|
(5)
|
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
(4)
|
(4)
|
(3)
|
(2)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(1)
|
(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
|
(2)
|
(7)
|
(6)
|
(9)
|
(10)
|
(12)
|
(14)
|
(17)
|
(15)
|
(11)
|
(14)
|
(10)
|
(11)
|
(10)
|
(9)
|
(11)
|
(11)
|
|
| Net Income (Common) |
118
N/A
|
114
-3%
|
94
-18%
|
82
-13%
|
75
-9%
|
66
-12%
|
77
+17%
|
80
+4%
|
82
+4%
|
83
+0%
|
84
+2%
|
88
+5%
|
88
0%
|
96
+8%
|
94
-1%
|
107
+13%
|
108
+1%
|
116
+7%
|
117
+1%
|
127
+9%
|
129
+1%
|
139
+8%
|
139
-1%
|
149
+8%
|
154
+3%
|
149
-3%
|
149
+0%
|
129
-14%
|
112
-13%
|
111
-1%
|
101
-9%
|
84
-17%
|
104
+24%
|
97
-7%
|
119
+23%
|
159
+33%
|
186
+17%
|
212
+14%
|
236
+12%
|
263
+11%
|
285
+8%
|
297
+4%
|
306
+3%
|
292
-5%
|
307
+5%
|
294
-4%
|
306
+4%
|
314
+2%
|
329
+5%
|
328
0%
|
338
+3%
|
342
+1%
|
333
-3%
|
328
-2%
|
336
+2%
|
310
-8%
|
319
+3%
|
282
-12%
|
223
-21%
|
215
-4%
|
194
-10%
|
203
+5%
|
250
+23%
|
249
0%
|
231
-7%
|
234
+1%
|
229
-2%
|
215
-6%
|
236
+10%
|
220
-7%
|
222
+1%
|
217
-2%
|
205
-6%
|
158
-23%
|
(82)
N/A
|
(139)
-70%
|
(220)
-58%
|
(210)
+5%
|
(3)
+99%
|
46
N/A
|
137
+196%
|
169
+23%
|
205
+21%
|
210
+2%
|
210
0%
|
221
+5%
|
273
+24%
|
278
+2%
|
258
-7%
|
359
+39%
|
286
-20%
|
278
-3%
|
213
-23%
|
210
-1%
|
220
+5%
|
224
+2%
|
|
| EPS (Diluted) |
1.67
N/A
|
1.62
-3%
|
1.33
-18%
|
1.16
-13%
|
1.06
-9%
|
0.93
-12%
|
1.09
+17%
|
1.12
+3%
|
1.17
+4%
|
1.18
+1%
|
1.2
+2%
|
1.26
+5%
|
1.25
-1%
|
1.36
+9%
|
1.34
-1%
|
1.52
+13%
|
1.54
+1%
|
1.65
+7%
|
1.66
+1%
|
1.82
+10%
|
1.85
+2%
|
2.02
+9%
|
2.01
0%
|
2.17
+8%
|
2.23
+3%
|
2.15
-4%
|
2.15
N/A
|
1.85
-14%
|
1.62
-12%
|
1.6
-1%
|
1.46
-9%
|
1.22
-16%
|
1.51
+24%
|
1.4
-7%
|
1.72
+23%
|
2.29
+33%
|
2.69
+17%
|
3.06
+14%
|
3.42
+12%
|
3.81
+11%
|
4.13
+8%
|
4.3
+4%
|
4.43
+3%
|
4.22
-5%
|
4.44
+5%
|
4.26
-4%
|
4.44
+4%
|
4.55
+2%
|
4.77
+5%
|
4.76
0%
|
4.91
+3%
|
4.96
+1%
|
4.83
-3%
|
4.76
-1%
|
4.87
+2%
|
4.49
-8%
|
4.63
+3%
|
4.09
-12%
|
3.23
-21%
|
3.12
-3%
|
2.8
-10%
|
2.95
+5%
|
3.56
+21%
|
3.62
+2%
|
3.35
-7%
|
3.38
+1%
|
3.27
-3%
|
3.11
-5%
|
3.42
+10%
|
3.19
-7%
|
3.22
+1%
|
3.14
-2%
|
2.97
-5%
|
2.29
-23%
|
-1.19
N/A
|
-2.01
-69%
|
-3.18
-58%
|
-3.4
-7%
|
-0.04
+99%
|
0.66
N/A
|
1.99
+202%
|
2.47
+24%
|
2.92
+18%
|
3.06
+5%
|
3.04
-1%
|
3.15
+4%
|
3.94
+25%
|
4.01
+2%
|
3.74
-7%
|
5.2
+39%
|
4.17
-20%
|
3.99
-4%
|
3.09
-23%
|
3.06
-1%
|
3.2
+5%
|
3.23
+1%
|
|