Olvi Oyj
LSE:0FHS
Income Statement
Earnings Waterfall
Olvi Oyj
Income Statement
Olvi Oyj
| 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 |
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Revenue |
102
N/A
|
104
+2%
|
108
+4%
|
112
+4%
|
111
-1%
|
111
0%
|
109
-2%
|
109
N/A
|
116
+6%
|
120
+3%
|
126
+5%
|
130
+3%
|
130
0%
|
134
+3%
|
137
+2%
|
143
+4%
|
148
+4%
|
150
+1%
|
157
+5%
|
165
+5%
|
171
+4%
|
178
+4%
|
189
+6%
|
196
+4%
|
206
+5%
|
212
+3%
|
217
+2%
|
221
+2%
|
223
+1%
|
224
+1%
|
232
+4%
|
245
+6%
|
249
+1%
|
251
+1%
|
255
+2%
|
262
+3%
|
268
+3%
|
274
+2%
|
284
+3%
|
286
+1%
|
286
0%
|
287
+0%
|
293
+2%
|
297
+1%
|
312
+5%
|
316
+1%
|
326
+3%
|
327
+0%
|
327
+0%
|
319
-3%
|
313
-2%
|
324
+4%
|
321
-1%
|
323
+1%
|
317
-2%
|
308
-3%
|
310
+1%
|
311
+0%
|
318
+2%
|
319
+0%
|
321
+1%
|
330
+3%
|
340
+3%
|
341
+0%
|
345
+1%
|
343
-1%
|
352
+2%
|
372
+6%
|
384
+3%
|
391
+2%
|
398
+2%
|
401
+1%
|
409
+2%
|
416
+2%
|
413
-1%
|
415
+1%
|
415
0%
|
400
-4%
|
381
-5%
|
368
-3%
|
365
-1%
|
304
-17%
|
329
+8%
|
355
+8%
|
584
+64%
|
628
+8%
|
697
+11%
|
737
+6%
|
631
-14%
|
632
+0%
|
631
0%
|
645
+2%
|
657
+2%
|
659
+0%
|
660
+0%
|
661
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(48)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(74)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(112)
|
0
|
0
|
0
|
(127)
|
0
|
0
|
0
|
(139)
|
0
|
0
|
0
|
(148)
|
0
|
0
|
0
|
(166)
|
0
|
0
|
0
|
(222)
|
0
|
0
|
0
|
(244)
|
0
|
0
|
0
|
(245)
|
0
|
0
|
0
|
(233)
|
0
|
0
|
0
|
(229)
|
0
|
0
|
0
|
(246)
|
0
|
0
|
0
|
(275)
|
0
|
0
|
0
|
(289)
|
0
|
0
|
0
|
(293)
|
(41)
|
(99)
|
(157)
|
(213)
|
(181)
|
(202)
|
(226)
|
(364)
|
(393)
|
(436)
|
(461)
|
(395)
|
(393)
|
(386)
|
(386)
|
(390)
|
(389)
|
(389)
|
(389)
|
|
| Gross Profit |
54
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
60
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
60
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
66
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
75
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
83
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
94
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
96
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
110
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
120
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
119
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
90
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
84
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
76
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
77
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
91
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
99
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
110
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
120
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
122
N/A
|
28
-77%
|
73
+159%
|
118
+62%
|
152
+29%
|
122
-19%
|
126
+3%
|
130
+3%
|
220
+70%
|
236
+7%
|
261
+11%
|
277
+6%
|
236
-15%
|
239
+1%
|
245
+2%
|
259
+6%
|
266
+3%
|
271
+2%
|
271
+0%
|
272
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(47)
|
(97)
|
(101)
|
(105)
|
(51)
|
(104)
|
(102)
|
(102)
|
(52)
|
(111)
|
(117)
|
(121)
|
(58)
|
(124)
|
(128)
|
(130)
|
(62)
|
(136)
|
(141)
|
(147)
|
(65)
|
(158)
|
(168)
|
(174)
|
(71)
|
(190)
|
(195)
|
(201)
|
(79)
|
(208)
|
(212)
|
(220)
|
(82)
|
(223)
|
(227)
|
(230)
|
(89)
|
(243)
|
(253)
|
(258)
|
(92)
|
(260)
|
(266)
|
(269)
|
(59)
|
(284)
|
(288)
|
(284)
|
(40)
|
(277)
|
(273)
|
(283)
|
(35)
|
(281)
|
(278)
|
(272)
|
(39)
|
(272)
|
(277)
|
(277)
|
(51)
|
(287)
|
(294)
|
(295)
|
(54)
|
(298)
|
(307)
|
(323)
|
(60)
|
(341)
|
(348)
|
(351)
|
(66)
|
(362)
|
(358)
|
(358)
|
(65)
|
(304)
|
(232)
|
(164)
|
(107)
|
(92)
|
(96)
|
(102)
|
(162)
|
(220)
|
(232)
|
(242)
|
(180)
|
(171)
|
(174)
|
(179)
|
(185)
|
(188)
|
(193)
|
(197)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
(22)
|
(51)
|
(79)
|
(108)
|
(92)
|
(97)
|
(103)
|
(163)
|
(174)
|
(185)
|
(195)
|
(168)
|
(171)
|
(175)
|
(180)
|
(186)
|
(189)
|
(194)
|
(199)
|
|
| Depreciation & Amortization |
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(12)
|
(10)
|
(10)
|
(10)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(17)
|
(18)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(21)
|
(22)
|
(20)
|
(18)
|
(16)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(23)
|
(24)
|
(25)
|
(25)
|
(25)
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(35)
|
(85)
|
(89)
|
(92)
|
(39)
|
(92)
|
(90)
|
(91)
|
(40)
|
(100)
|
(106)
|
(110)
|
(46)
|
(114)
|
(117)
|
(120)
|
(50)
|
(124)
|
(129)
|
(135)
|
(54)
|
(147)
|
(156)
|
(163)
|
(59)
|
(177)
|
(183)
|
(188)
|
(64)
|
(193)
|
(196)
|
(203)
|
(65)
|
(205)
|
(209)
|
(212)
|
(71)
|
(224)
|
(234)
|
(240)
|
(74)
|
(242)
|
(246)
|
(248)
|
(34)
|
(263)
|
(269)
|
(268)
|
(23)
|
(264)
|
(260)
|
(268)
|
(16)
|
(266)
|
(262)
|
(256)
|
(19)
|
(256)
|
(260)
|
(259)
|
(29)
|
(268)
|
(275)
|
(276)
|
(30)
|
(278)
|
(286)
|
(302)
|
(35)
|
(319)
|
(326)
|
(328)
|
(40)
|
(337)
|
(333)
|
(333)
|
(37)
|
(281)
|
(181)
|
(85)
|
1
|
1
|
1
|
1
|
1
|
(46)
|
(47)
|
(47)
|
(12)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Operating Income |
7
N/A
|
7
-1%
|
7
+1%
|
8
+7%
|
9
+16%
|
8
-16%
|
8
+1%
|
7
-7%
|
8
+13%
|
9
+6%
|
9
+6%
|
9
-1%
|
8
-11%
|
10
+24%
|
9
-6%
|
13
+36%
|
13
+4%
|
14
+9%
|
16
+15%
|
18
+10%
|
19
+3%
|
20
+9%
|
22
+9%
|
22
-1%
|
23
+6%
|
23
-2%
|
22
-3%
|
20
-10%
|
18
-11%
|
17
-5%
|
20
+22%
|
26
+25%
|
28
+9%
|
28
-1%
|
28
+1%
|
31
+11%
|
31
-1%
|
32
+3%
|
31
-3%
|
28
-9%
|
27
-3%
|
26
-4%
|
28
+6%
|
27
-1%
|
31
+12%
|
33
+7%
|
39
+18%
|
42
+10%
|
44
+4%
|
42
-4%
|
40
-4%
|
42
+5%
|
41
-2%
|
41
+1%
|
39
-5%
|
36
-8%
|
38
+4%
|
39
+2%
|
40
+4%
|
41
+3%
|
40
-3%
|
42
+5%
|
46
+8%
|
46
N/A
|
45
-2%
|
45
+1%
|
45
+0%
|
49
+8%
|
50
+2%
|
50
0%
|
50
+1%
|
51
+0%
|
53
+5%
|
54
+2%
|
55
+1%
|
57
+4%
|
57
-1%
|
55
-3%
|
50
-9%
|
47
-7%
|
45
-3%
|
31
-32%
|
31
0%
|
27
-11%
|
58
+110%
|
16
-73%
|
29
+86%
|
35
+21%
|
55
+59%
|
68
+23%
|
71
+3%
|
80
+13%
|
81
+2%
|
83
+1%
|
78
-6%
|
75
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(9)
|
(10)
|
(16)
|
(8)
|
2
|
3
|
(2)
|
2
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(0)
|
(1)
|
(2)
|
(5)
|
(12)
|
(1)
|
(10)
|
(8)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(3)
|
(2)
|
(2)
|
0
|
(0)
|
(1)
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(5)
|
(4)
|
(4)
|
(5)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
|
| 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
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
8
|
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
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
1
|
(0)
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
5
N/A
|
5
-8%
|
5
+4%
|
6
+24%
|
7
+16%
|
6
-21%
|
6
+3%
|
5
-12%
|
6
+13%
|
7
+13%
|
7
+9%
|
7
-3%
|
4
-42%
|
7
+76%
|
6
-14%
|
10
+55%
|
11
+13%
|
13
+13%
|
15
+20%
|
17
+11%
|
17
+1%
|
19
+9%
|
20
+9%
|
20
-2%
|
21
+7%
|
21
-3%
|
20
-4%
|
17
-13%
|
14
-16%
|
15
+3%
|
19
+25%
|
24
+29%
|
27
+13%
|
26
-4%
|
27
+3%
|
29
+10%
|
29
0%
|
30
+3%
|
22
-27%
|
18
-17%
|
18
+1%
|
18
N/A
|
29
+60%
|
31
+5%
|
32
+5%
|
35
+8%
|
39
+11%
|
42
+8%
|
42
0%
|
40
-4%
|
38
-5%
|
42
+9%
|
41
-2%
|
39
-5%
|
35
-11%
|
25
-29%
|
27
+9%
|
29
+7%
|
33
+14%
|
40
+23%
|
40
-1%
|
43
+7%
|
46
+7%
|
45
-1%
|
42
-6%
|
42
-1%
|
43
+2%
|
46
+8%
|
49
+6%
|
49
+0%
|
50
+1%
|
51
+3%
|
54
+4%
|
54
+0%
|
54
+1%
|
55
+2%
|
54
-3%
|
54
+0%
|
49
-9%
|
46
-6%
|
45
-3%
|
31
-32%
|
30
-1%
|
27
-11%
|
18
-32%
|
11
-39%
|
25
+118%
|
30
+23%
|
54
+79%
|
68
+25%
|
70
+3%
|
80
+14%
|
82
+2%
|
84
+2%
|
79
-5%
|
76
-4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(3)
|
(6)
|
(5)
|
(10)
|
(8)
|
(6)
|
(6)
|
(8)
|
(9)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(6)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(13)
|
(13)
|
(12)
|
(11)
|
(8)
|
(6)
|
(6)
|
(6)
|
(11)
|
(15)
|
(17)
|
(18)
|
(16)
|
(13)
|
(15)
|
(19)
|
(20)
|
(20)
|
(21)
|
(21)
|
|
| Income from Continuing Operations |
3
|
3
|
3
|
4
|
5
|
4
|
4
|
3
|
4
|
5
|
6
|
6
|
3
|
6
|
5
|
8
|
10
|
11
|
13
|
15
|
15
|
16
|
18
|
18
|
19
|
19
|
18
|
16
|
13
|
13
|
16
|
20
|
23
|
22
|
23
|
25
|
25
|
26
|
20
|
15
|
13
|
13
|
20
|
23
|
26
|
28
|
31
|
33
|
34
|
32
|
31
|
34
|
33
|
32
|
29
|
21
|
22
|
24
|
27
|
33
|
33
|
36
|
38
|
37
|
36
|
36
|
37
|
40
|
41
|
41
|
39
|
40
|
42
|
43
|
44
|
45
|
41
|
41
|
37
|
35
|
37
|
25
|
25
|
21
|
8
|
(4)
|
8
|
12
|
38
|
55
|
55
|
61
|
62
|
63
|
58
|
55
|
|
| Income to Minority Interest |
1
|
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
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(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)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Net Income (Common) |
4
N/A
|
3
-22%
|
3
+14%
|
4
+21%
|
5
+33%
|
4
-26%
|
4
+5%
|
4
-10%
|
4
+14%
|
5
+17%
|
6
+18%
|
6
N/A
|
3
-50%
|
6
+114%
|
5
-15%
|
9
+62%
|
10
+14%
|
11
+11%
|
13
+21%
|
15
+11%
|
15
+1%
|
16
+9%
|
18
+9%
|
18
-1%
|
19
+8%
|
19
-2%
|
18
-3%
|
16
-13%
|
13
-19%
|
12
-5%
|
15
+22%
|
19
+31%
|
22
+15%
|
22
-2%
|
23
+3%
|
25
+10%
|
25
+1%
|
26
+3%
|
20
-22%
|
16
-22%
|
14
-13%
|
14
+1%
|
20
+45%
|
23
+13%
|
26
+14%
|
28
+8%
|
30
+8%
|
33
+9%
|
34
+3%
|
32
-5%
|
31
-4%
|
34
+9%
|
33
-3%
|
31
-4%
|
28
-9%
|
21
-26%
|
22
+7%
|
24
+7%
|
27
+15%
|
33
+21%
|
32
-1%
|
35
+8%
|
37
+6%
|
37
-2%
|
36
-2%
|
36
+0%
|
37
+1%
|
40
+9%
|
41
+3%
|
40
-1%
|
39
-3%
|
40
+3%
|
42
+4%
|
42
+1%
|
44
+3%
|
44
+2%
|
41
-9%
|
42
+3%
|
42
+1%
|
45
+6%
|
48
+6%
|
47
-3%
|
51
+9%
|
51
+1%
|
8
-84%
|
(5)
N/A
|
(1)
+76%
|
(5)
-383%
|
38
N/A
|
54
+42%
|
54
-1%
|
61
+12%
|
62
+2%
|
62
+1%
|
57
-8%
|
54
-5%
|
|
| EPS (Diluted) |
0.38
N/A
|
0.29
-24%
|
0.34
+17%
|
0.4
+18%
|
0.54
+35%
|
0.41
-24%
|
0.29
-29%
|
0.14
-52%
|
0.21
+50%
|
0.24
+14%
|
0.28
+17%
|
0.3
+7%
|
0.14
-53%
|
0.31
+121%
|
0.26
-16%
|
0.41
+58%
|
0.47
+15%
|
0.51
+9%
|
0.62
+22%
|
0.69
+11%
|
0.71
+3%
|
0.78
+10%
|
0.86
+10%
|
0.85
-1%
|
0.91
+7%
|
0.9
-1%
|
0.86
-4%
|
0.75
-13%
|
0.61
-19%
|
0.58
-5%
|
0.71
+22%
|
0.94
+32%
|
1.07
+14%
|
1.06
-1%
|
1.1
+4%
|
1.2
+9%
|
1.2
N/A
|
1.24
+3%
|
0.99
-20%
|
0.75
-24%
|
0.65
-13%
|
0.66
+2%
|
0.96
+45%
|
1.09
+14%
|
1.24
+14%
|
1.34
+8%
|
1.44
+7%
|
1.56
+8%
|
1.61
+3%
|
1.53
-5%
|
1.48
-3%
|
1.62
+9%
|
1.57
-3%
|
1.51
-4%
|
1.37
-9%
|
1.01
-26%
|
1.08
+7%
|
1.14
+6%
|
1.31
+15%
|
1.58
+21%
|
1.57
-1%
|
1.69
+8%
|
1.8
+7%
|
1.77
-2%
|
1.73
-2%
|
1.75
+1%
|
1.76
+1%
|
1.92
+9%
|
1.97
+3%
|
1.94
-2%
|
1.88
-3%
|
1.93
+3%
|
2.02
+5%
|
2.03
+0%
|
2.1
+3%
|
2.15
+2%
|
1.96
-9%
|
2.02
+3%
|
2.04
+1%
|
2.17
+6%
|
2.31
+6%
|
2.24
-3%
|
2.44
+9%
|
2.46
+1%
|
0.39
-84%
|
-0.23
N/A
|
-0.05
+78%
|
-0.26
-420%
|
1.85
N/A
|
2.63
+42%
|
2.61
-1%
|
2.93
+12%
|
2.98
+2%
|
3.02
+1%
|
2.77
-8%
|
2.63
-5%
|
|