Alliance Resource Partners LP
NASDAQ:ARLP
Income Statement
Earnings Waterfall
Alliance Resource Partners LP
Income Statement
Alliance Resource Partners LP
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
16
|
4
|
8
|
12
|
16
|
16
|
16
|
15
|
16
|
15
|
15
|
15
|
15
|
14
|
13
|
12
|
12
|
12
|
11
|
11
|
12
|
12
|
12
|
17
|
22
|
27
|
32
|
31
|
31
|
30
|
30
|
30
|
30
|
32
|
33
|
35
|
22
|
19
|
18
|
16
|
29
|
29
|
27
|
26
|
27
|
28
|
31
|
33
|
34
|
33
|
33
|
32
|
31
|
31
|
30
|
31
|
31
|
31
|
33
|
36
|
39
|
43
|
42
|
41
|
40
|
41
|
42
|
43
|
46
|
47
|
47
|
47
|
46
|
44
|
42
|
40
|
39
|
38
|
38
|
38
|
37
|
40
|
40
|
39
|
36
|
31
|
31
|
33
|
35
|
36
|
0
|
0
|
0
|
|
| Revenue |
465
N/A
|
481
+3%
|
496
+3%
|
519
+5%
|
518
0%
|
525
+1%
|
534
+2%
|
543
+2%
|
576
+6%
|
605
+5%
|
621
+3%
|
653
+5%
|
691
+6%
|
737
+7%
|
786
+7%
|
839
+7%
|
881
+5%
|
894
+1%
|
932
+4%
|
968
+4%
|
986
+2%
|
1 028
+4%
|
1 044
+2%
|
1 033
-1%
|
1 060
+3%
|
1 073
+1%
|
1 098
+2%
|
1 157
+5%
|
1 202
+4%
|
1 230
+2%
|
1 244
+1%
|
1 231
-1%
|
1 282
+4%
|
1 379
+8%
|
1 490
+8%
|
1 610
+8%
|
1 653
+3%
|
1 710
+3%
|
1 788
+5%
|
1 844
+3%
|
1 864
+1%
|
1 936
+4%
|
1 960
+1%
|
2 034
+4%
|
2 139
+5%
|
2 163
+1%
|
2 188
+1%
|
2 206
+1%
|
2 200
0%
|
2 245
+2%
|
2 277
+1%
|
2 301
+1%
|
2 319
+1%
|
2 325
+0%
|
2 322
0%
|
2 274
-2%
|
2 126
-6%
|
1 961
-8%
|
1 946
-1%
|
1 932
-1%
|
1 980
+3%
|
1 939
-2%
|
1 840
-5%
|
1 796
-2%
|
1 792
0%
|
1 910
+7%
|
1 954
+2%
|
2 003
+2%
|
2 072
+3%
|
2 073
+0%
|
2 040
-2%
|
1 962
-4%
|
1 786
-9%
|
1 524
-15%
|
1 415
-7%
|
1 328
-6%
|
1 296
-2%
|
1 403
+8%
|
1 463
+4%
|
1 570
+7%
|
1 715
+9%
|
1 972
+15%
|
2 189
+11%
|
2 407
+10%
|
2 616
+9%
|
2 638
+1%
|
2 642
+0%
|
2 567
-3%
|
2 555
0%
|
3 159
+24%
|
3 136
-1%
|
2 449
-22%
|
2 989
+22%
|
2 292
-23%
|
2 249
-2%
|
2 195
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(49)
|
(43)
|
(37)
|
(29)
|
(27)
|
(25)
|
(26)
|
(28)
|
(31)
|
(33)
|
(33)
|
(40)
|
(46)
|
(50)
|
(53)
|
(54)
|
(54)
|
(56)
|
(60)
|
(59)
|
(61)
|
(65)
|
(61)
|
(60)
|
(58)
|
(56)
|
(61)
|
(69)
|
(71)
|
(68)
|
(62)
|
(53)
|
(49)
|
(49)
|
(50)
|
(51)
|
(52)
|
(53)
|
(68)
|
(86)
|
(94)
|
(101)
|
(84)
|
(61)
|
(47)
|
(32)
|
(34)
|
(35)
|
(33)
|
(33)
|
(27)
|
(26)
|
(28)
|
(30)
|
(33)
|
(34)
|
(33)
|
(31)
|
(31)
|
(32)
|
(35)
|
(37)
|
(35)
|
(42)
|
(53)
|
(74)
|
(94)
|
(114)
|
(123)
|
(133)
|
(135)
|
(123)
|
(97)
|
(65)
|
(41)
|
(21)
|
(28)
|
(34)
|
(56)
|
(76)
|
(94)
|
(118)
|
(118)
|
(114)
|
(115)
|
(114)
|
(132)
|
(178)
|
(188)
|
(231)
|
(217)
|
(148)
|
(166)
|
(104)
|
(84)
|
(58)
|
|
| Gross Profit |
416
N/A
|
439
+5%
|
459
+5%
|
490
+7%
|
492
+0%
|
500
+2%
|
508
+2%
|
515
+1%
|
545
+6%
|
572
+5%
|
588
+3%
|
614
+4%
|
646
+5%
|
688
+7%
|
733
+7%
|
785
+7%
|
827
+5%
|
838
+1%
|
871
+4%
|
909
+4%
|
926
+2%
|
963
+4%
|
983
+2%
|
974
-1%
|
1 002
+3%
|
1 017
+2%
|
1 037
+2%
|
1 088
+5%
|
1 132
+4%
|
1 162
+3%
|
1 182
+2%
|
1 178
0%
|
1 233
+5%
|
1 330
+8%
|
1 440
+8%
|
1 559
+8%
|
1 601
+3%
|
1 657
+4%
|
1 720
+4%
|
1 757
+2%
|
1 770
+1%
|
1 835
+4%
|
1 876
+2%
|
1 974
+5%
|
2 091
+6%
|
2 131
+2%
|
2 155
+1%
|
2 171
+1%
|
2 166
0%
|
2 211
+2%
|
2 250
+2%
|
2 275
+1%
|
2 292
+1%
|
2 296
+0%
|
2 289
0%
|
2 240
-2%
|
2 093
-7%
|
1 930
-8%
|
1 916
-1%
|
1 900
-1%
|
1 945
+2%
|
1 903
-2%
|
1 805
-5%
|
1 755
-3%
|
1 739
-1%
|
1 836
+6%
|
1 860
+1%
|
1 889
+2%
|
1 949
+3%
|
1 940
0%
|
1 905
-2%
|
1 839
-3%
|
1 689
-8%
|
1 459
-14%
|
1 374
-6%
|
1 307
-5%
|
1 269
-3%
|
1 369
+8%
|
1 407
+3%
|
1 494
+6%
|
1 621
+8%
|
1 855
+14%
|
2 071
+12%
|
2 293
+11%
|
2 501
+9%
|
2 524
+1%
|
2 510
-1%
|
2 388
-5%
|
2 367
-1%
|
2 928
+24%
|
2 919
0%
|
2 300
-21%
|
2 823
+23%
|
2 187
-23%
|
2 165
-1%
|
2 136
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(384)
|
(393)
|
(418)
|
(440)
|
(439)
|
(453)
|
(453)
|
(450)
|
(476)
|
(488)
|
(506)
|
(536)
|
(532)
|
(556)
|
(593)
|
(611)
|
(654)
|
(663)
|
(690)
|
(725)
|
(746)
|
(790)
|
(808)
|
(805)
|
(835)
|
(856)
|
(882)
|
(944)
|
(945)
|
(966)
|
(977)
|
(956)
|
(1 009)
|
(1 061)
|
(1 134)
|
(1 208)
|
(1 228)
|
(1 270)
|
(1 302)
|
(1 344)
|
(1 369)
|
(1 435)
|
(1 499)
|
(1 580)
|
(1 697)
|
(1 726)
|
(1 722)
|
(1 727)
|
(1 706)
|
(1 713)
|
(1 722)
|
(1 731)
|
(1 753)
|
(1 786)
|
(1 789)
|
(1 778)
|
(1 778)
|
(1 649)
|
(1 578)
|
(1 534)
|
(1 526)
|
(1 494)
|
(1 427)
|
(1 423)
|
(1 435)
|
(1 524)
|
(1 539)
|
(1 556)
|
(1 592)
|
(1 603)
|
(1 577)
|
(1 564)
|
(1 494)
|
(1 368)
|
(1 467)
|
(1 233)
|
(1 182)
|
(1 193)
|
(1 204)
|
(1 275)
|
(1 348)
|
(1 460)
|
(1 562)
|
(1 641)
|
(1 718)
|
(1 734)
|
(1 736)
|
(1 716)
|
(1 742)
|
(2 209)
|
(2 264)
|
(1 875)
|
(2 335)
|
(1 857)
|
(1 831)
|
(1 751)
|
|
| Selling, General & Administrative |
(337)
|
(344)
|
(367)
|
(388)
|
(387)
|
(399)
|
(400)
|
(397)
|
(424)
|
(436)
|
(453)
|
(482)
|
(492)
|
(517)
|
(538)
|
(555)
|
(589)
|
(598)
|
(625)
|
(659)
|
(674)
|
(713)
|
(727)
|
(720)
|
(746)
|
(763)
|
(786)
|
(839)
|
(844)
|
(854)
|
(862)
|
(839)
|
(883)
|
(927)
|
(991)
|
(1 061)
|
(1 079)
|
(1 118)
|
(1 147)
|
(1 184)
|
(1 203)
|
(1 257)
|
(1 301)
|
(1 362)
|
(1 438)
|
(1 451)
|
(1 460)
|
(1 463)
|
(1 438)
|
(1 447)
|
(1 452)
|
(1 456)
|
(1 468)
|
(1 487)
|
(1 476)
|
(1 445)
|
(1 364)
|
(1 235)
|
(1 247)
|
(1 211)
|
(1 219)
|
(1 208)
|
(1 151)
|
(1 154)
|
(1 169)
|
(1 245)
|
(1 260)
|
(1 276)
|
(1 303)
|
(1 308)
|
(1 280)
|
(1 255)
|
(1 182)
|
(1 050)
|
(983)
|
(920)
|
(884)
|
(913)
|
(935)
|
(1 013)
|
(1 082)
|
(1 191)
|
(1 291)
|
(1 367)
|
(1 447)
|
(1 462)
|
(1 470)
|
(1 448)
|
(1 474)
|
(1 878)
|
(1 925)
|
(1 590)
|
(1 950)
|
(1 558)
|
(1 527)
|
(1 452)
|
|
| Depreciation & Amortization |
(47)
|
(49)
|
(51)
|
(52)
|
(53)
|
(54)
|
(53)
|
(53)
|
(52)
|
(52)
|
(53)
|
(54)
|
(55)
|
(55)
|
(55)
|
(56)
|
(57)
|
(60)
|
(63)
|
(67)
|
(72)
|
(77)
|
(81)
|
(85)
|
(89)
|
(93)
|
(97)
|
(105)
|
(109)
|
(112)
|
(115)
|
(118)
|
(127)
|
(134)
|
(143)
|
(147)
|
(149)
|
(152)
|
(155)
|
(160)
|
(166)
|
(179)
|
(198)
|
(218)
|
(240)
|
(256)
|
(262)
|
(265)
|
(267)
|
(266)
|
(270)
|
(275)
|
(286)
|
(299)
|
(314)
|
(334)
|
(336)
|
(336)
|
(332)
|
(323)
|
(307)
|
(287)
|
(276)
|
(269)
|
(266)
|
(279)
|
(279)
|
(280)
|
(290)
|
(294)
|
(296)
|
(309)
|
(312)
|
(319)
|
(326)
|
(313)
|
(299)
|
(280)
|
(268)
|
(261)
|
(266)
|
(269)
|
(271)
|
(274)
|
(278)
|
(279)
|
(273)
|
(268)
|
(268)
|
(331)
|
(339)
|
(285)
|
(354)
|
(298)
|
(304)
|
(299)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
0
|
0
|
(8)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(78)
|
(78)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(157)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
|
| Operating Income |
32
N/A
|
46
+43%
|
42
-9%
|
50
+20%
|
53
+6%
|
48
-9%
|
55
+15%
|
65
+19%
|
70
+7%
|
84
+21%
|
83
-1%
|
78
-6%
|
114
+46%
|
132
+16%
|
140
+6%
|
174
+24%
|
173
0%
|
175
+1%
|
181
+3%
|
183
+1%
|
180
-2%
|
174
-3%
|
175
+1%
|
169
-3%
|
167
-1%
|
161
-3%
|
154
-4%
|
144
-7%
|
187
+30%
|
196
+5%
|
205
+5%
|
222
+8%
|
224
+1%
|
269
+20%
|
306
+14%
|
352
+15%
|
373
+6%
|
387
+4%
|
418
+8%
|
413
-1%
|
401
-3%
|
400
0%
|
377
-6%
|
394
+4%
|
395
+0%
|
405
+3%
|
433
+7%
|
444
+3%
|
461
+4%
|
498
+8%
|
528
+6%
|
544
+3%
|
538
-1%
|
510
-5%
|
500
-2%
|
462
-8%
|
315
-32%
|
281
-11%
|
337
+20%
|
366
+8%
|
419
+15%
|
409
-3%
|
378
-8%
|
332
-12%
|
304
-8%
|
313
+3%
|
321
+3%
|
333
+4%
|
357
+7%
|
338
-6%
|
329
-3%
|
275
-16%
|
194
-29%
|
91
-53%
|
(93)
N/A
|
74
N/A
|
86
+16%
|
176
+105%
|
204
+16%
|
219
+8%
|
272
+24%
|
394
+45%
|
509
+29%
|
652
+28%
|
783
+20%
|
790
+1%
|
774
-2%
|
672
-13%
|
625
-7%
|
719
+15%
|
655
-9%
|
425
-35%
|
488
+15%
|
331
-32%
|
334
+1%
|
385
+15%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(17)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(14)
|
(13)
|
(12)
|
(2)
|
(5)
|
(7)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(15)
|
(13)
|
(23)
|
(27)
|
(29)
|
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(32)
|
(33)
|
(34)
|
(25)
|
(25)
|
(29)
|
(30)
|
(43)
|
(44)
|
(43)
|
(45)
|
(51)
|
(54)
|
(58)
|
(54)
|
(49)
|
(52)
|
(66)
|
(82)
|
(79)
|
(69)
|
(47)
|
(30)
|
(27)
|
(23)
|
(23)
|
(20)
|
(19)
|
(18)
|
(12)
|
(7)
|
(2)
|
3
|
(6)
|
(17)
|
(30)
|
(44)
|
(45)
|
(46)
|
(45)
|
(43)
|
(41)
|
(39)
|
(37)
|
(35)
|
(34)
|
(32)
|
(30)
|
(31)
|
(32)
|
(32)
|
(28)
|
(25)
|
(31)
|
(34)
|
(33)
|
(43)
|
(38)
|
(35)
|
(16)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
12
|
8
|
8
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(78)
|
0
|
0
|
(67)
|
0
|
0
|
(8)
|
(8)
|
(8)
|
72
|
80
|
80
|
40
|
137
|
137
|
121
|
162
|
(172)
|
(172)
|
0
|
(157)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(31)
|
0
|
(56)
|
(56)
|
(28)
|
|
| Total Other Income |
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
3
|
3
|
3
|
3
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
1
|
1
|
4
|
3
|
3
|
3
|
0
|
12
|
18
|
18
|
20
|
15
|
22
|
26
|
(5)
|
|
| Pre-Tax Income |
16
N/A
|
30
+84%
|
26
-14%
|
34
+30%
|
36
+7%
|
32
-13%
|
40
+25%
|
51
+28%
|
55
+10%
|
70
+26%
|
84
+21%
|
79
-6%
|
100
+26%
|
118
+18%
|
127
+8%
|
163
+28%
|
172
+6%
|
171
0%
|
175
+2%
|
175
+0%
|
172
-2%
|
178
+3%
|
178
+0%
|
172
-4%
|
168
-2%
|
158
-6%
|
148
-6%
|
134
-10%
|
165
+23%
|
169
+3%
|
177
+5%
|
193
+9%
|
195
+1%
|
240
+23%
|
277
+15%
|
323
+17%
|
343
+6%
|
355
+4%
|
385
+8%
|
389
+1%
|
376
-3%
|
373
-1%
|
330
-12%
|
335
+1%
|
354
+6%
|
363
+3%
|
389
+7%
|
395
+1%
|
409
+3%
|
442
+8%
|
476
+8%
|
497
+5%
|
488
-2%
|
445
-9%
|
409
-8%
|
306
-25%
|
247
-19%
|
235
-5%
|
241
+3%
|
340
+41%
|
397
+17%
|
378
-5%
|
350
-8%
|
304
-13%
|
355
+17%
|
378
+6%
|
391
+3%
|
368
-6%
|
495
+35%
|
467
-6%
|
432
-7%
|
407
-6%
|
(22)
N/A
|
(127)
-489%
|
(139)
-9%
|
(129)
+7%
|
41
N/A
|
132
+225%
|
162
+23%
|
179
+11%
|
236
+31%
|
362
+54%
|
478
+32%
|
633
+32%
|
756
+19%
|
761
+1%
|
745
-2%
|
644
-13%
|
612
-5%
|
707
+15%
|
639
-10%
|
381
-40%
|
461
+21%
|
258
-44%
|
269
+5%
|
336
+25%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
0
|
1
|
1
|
0
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
(1)
|
(2)
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(43)
|
(49)
|
(56)
|
(54)
|
(15)
|
(13)
|
(10)
|
(8)
|
(9)
|
(14)
|
(15)
|
(16)
|
(20)
|
(17)
|
(18)
|
(19)
|
|
| Income from Continuing Operations |
16
|
30
|
27
|
35
|
36
|
31
|
38
|
48
|
53
|
67
|
82
|
77
|
98
|
115
|
125
|
160
|
169
|
169
|
173
|
173
|
170
|
176
|
176
|
170
|
168
|
159
|
149
|
135
|
164
|
169
|
176
|
192
|
195
|
239
|
275
|
321
|
342
|
354
|
385
|
389
|
377
|
374
|
331
|
336
|
356
|
364
|
391
|
394
|
407
|
440
|
473
|
497
|
488
|
445
|
409
|
306
|
247
|
235
|
241
|
340
|
397
|
378
|
350
|
304
|
355
|
378
|
391
|
368
|
495
|
467
|
432
|
407
|
(21)
|
(126)
|
(138)
|
(129)
|
40
|
131
|
162
|
179
|
192
|
312
|
422
|
579
|
740
|
748
|
735
|
636
|
603
|
693
|
624
|
366
|
441
|
241
|
251
|
317
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(8)
|
(8)
|
(8)
|
(8)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
|
| Net Income (Common) |
16
N/A
|
30
+89%
|
27
-10%
|
36
+34%
|
38
+7%
|
33
-14%
|
38
+18%
|
48
+24%
|
52
+9%
|
65
+26%
|
79
+21%
|
73
-8%
|
93
+27%
|
109
+17%
|
116
+7%
|
148
+27%
|
154
+4%
|
150
-2%
|
151
+1%
|
148
-2%
|
143
-4%
|
146
+2%
|
139
-5%
|
138
-1%
|
130
-6%
|
117
-10%
|
109
-7%
|
88
-19%
|
111
+26%
|
113
+2%
|
116
+3%
|
130
+12%
|
131
+0%
|
171
+31%
|
204
+19%
|
245
+20%
|
261
+6%
|
269
+3%
|
295
+9%
|
299
+1%
|
282
-6%
|
275
-3%
|
228
-17%
|
226
-1%
|
241
+7%
|
246
+2%
|
269
+9%
|
268
0%
|
278
+3%
|
306
+10%
|
334
+9%
|
353
+6%
|
342
-3%
|
298
-13%
|
260
-13%
|
156
-40%
|
116
-26%
|
121
+4%
|
145
+20%
|
259
+78%
|
316
+22%
|
316
+0%
|
308
-3%
|
282
-8%
|
351
+25%
|
375
+7%
|
388
+3%
|
365
-6%
|
487
+33%
|
459
-6%
|
424
-8%
|
399
-6%
|
(22)
N/A
|
(126)
-478%
|
(139)
-10%
|
(129)
+7%
|
40
N/A
|
129
+223%
|
158
+23%
|
173
+10%
|
185
+6%
|
298
+61%
|
401
+35%
|
558
+39%
|
707
+27%
|
716
+1%
|
707
-1%
|
612
-13%
|
582
-5%
|
671
+15%
|
606
-10%
|
355
-41%
|
428
+21%
|
233
-46%
|
243
+4%
|
311
+28%
|
|
| EPS (Diluted) |
0.24
N/A
|
0.46
+92%
|
0.41
-11%
|
0.56
+37%
|
0.55
-2%
|
0.43
-22%
|
0.51
+19%
|
0.66
+29%
|
0.69
+5%
|
0.88
+28%
|
1.07
+22%
|
0.99
-7%
|
1.26
+27%
|
1.47
+17%
|
1.57
+7%
|
2
+27%
|
2.08
+4%
|
2.04
-2%
|
2.05
+0%
|
2.01
-2%
|
1.94
-3%
|
1.99
+3%
|
1.9
-5%
|
1.89
-1%
|
1.77
-6%
|
1.59
-10%
|
1.48
-7%
|
1.2
-19%
|
1.52
+27%
|
1.51
-1%
|
1.59
+5%
|
1.78
+12%
|
1.78
N/A
|
2.33
+31%
|
2.78
+19%
|
3.34
+20%
|
3.56
+7%
|
3.67
+3%
|
4.01
+9%
|
4.06
+1%
|
3.84
-5%
|
3.68
-4%
|
3.1
-16%
|
3.06
-1%
|
3.27
+7%
|
3.33
+2%
|
3.64
+9%
|
3.63
0%
|
3.76
+4%
|
4.09
+9%
|
4.53
+11%
|
4.77
+5%
|
4.62
-3%
|
4.02
-13%
|
3.5
-13%
|
2.11
-40%
|
1.57
-26%
|
1.64
+4%
|
1.96
+20%
|
3.48
+78%
|
4.25
+22%
|
4.25
N/A
|
2.69
-37%
|
2.85
+6%
|
2.68
-6%
|
2.85
+6%
|
2.96
+4%
|
2.79
-6%
|
3.8
+36%
|
3.56
-6%
|
3.3
-7%
|
3.12
-5%
|
-0.19
N/A
|
-0.97
-411%
|
-1.09
-12%
|
-1.02
+6%
|
0.32
N/A
|
1.02
+219%
|
1.25
+23%
|
1.36
+9%
|
1.46
+7%
|
2.31
+58%
|
3.16
+37%
|
4.39
+39%
|
5.56
+27%
|
5.57
+0%
|
5.56
0%
|
4.81
-13%
|
4.55
-5%
|
5.26
+16%
|
4.74
-10%
|
2.77
-42%
|
3.34
+21%
|
1.82
-46%
|
1.89
+4%
|
2.42
+28%
|
|