Colliers International Group Inc
NASDAQ:CIGI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
Colliers International Group Inc
NASDAQ:CIGI
|
CA |
|
Daekyo Co Ltd
KRX:019680
|
KR |
|
A
|
APA Corp (US)
BMV:APA
|
US |
|
L3harris Technologies Inc
NYSE:LHX
|
US |
|
G
|
Golden MV Holdings Inc
XPHS:HVN
|
PH |
|
City Union Bank Ltd
BSE:532210
|
IN |
|
Aym Syntex Ltd
NSE:AYMSYNTEX
|
IN |
|
Envy Technologies Indonesia Tbk PT
IDX:ENVY
|
ID |
Income Statement
Earnings Waterfall
Colliers International Group Inc
Income Statement
Colliers International Group Inc
| 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 |
12
|
11
|
10
|
9
|
9
|
9
|
8
|
8
|
4
|
8
|
8
|
6
|
7
|
8
|
9
|
11
|
11
|
13
|
12
|
10
|
14
|
8
|
0
|
0
|
0
|
4
|
5
|
11
|
14
|
13
|
14
|
14
|
14
|
15
|
17
|
18
|
18
|
17
|
17
|
18
|
17
|
17
|
19
|
21
|
21
|
23
|
23
|
23
|
19
|
14
|
10
|
7
|
8
|
8
|
9
|
9
|
9
|
10
|
9
|
9
|
10
|
11
|
12
|
12
|
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
|
0
|
0
|
0
|
1
|
|
| Revenue |
513
N/A
|
522
+2%
|
527
+1%
|
536
+2%
|
509
-5%
|
511
+0%
|
523
+2%
|
545
+4%
|
441
-19%
|
612
+39%
|
636
+4%
|
590
-7%
|
651
+10%
|
736
+13%
|
827
+12%
|
1 020
+23%
|
919
-10%
|
1 142
+24%
|
1 209
+6%
|
1 153
-5%
|
1 181
+2%
|
1 226
+4%
|
1 267
+3%
|
1 477
+17%
|
1 550
+5%
|
1 637
+6%
|
1 711
+5%
|
1 323
-23%
|
1 684
+27%
|
1 651
-2%
|
1 649
0%
|
1 703
+3%
|
1 745
+2%
|
1 821
+4%
|
1 900
+4%
|
1 986
+5%
|
2 062
+4%
|
2 126
+3%
|
2 181
+3%
|
1 852
-15%
|
1 864
+1%
|
1 780
-5%
|
1 753
-1%
|
2 099
+20%
|
2 083
-1%
|
2 177
+5%
|
2 221
+2%
|
2 345
+6%
|
2 171
-7%
|
1 963
-10%
|
1 733
-12%
|
1 582
-9%
|
1 619
+2%
|
1 660
+3%
|
1 708
+3%
|
1 722
+1%
|
1 762
+2%
|
1 835
+4%
|
1 877
+2%
|
1 897
+1%
|
1 987
+5%
|
2 091
+5%
|
2 247
+7%
|
2 435
+8%
|
2 521
+4%
|
2 603
+3%
|
2 700
+4%
|
2 825
+5%
|
2 908
+3%
|
2 986
+3%
|
3 007
+1%
|
3 046
+1%
|
3 041
0%
|
2 846
-6%
|
2 801
-2%
|
2 787
-1%
|
2 931
+5%
|
3 327
+14%
|
3 657
+10%
|
4 089
+12%
|
4 315
+6%
|
4 497
+4%
|
4 583
+2%
|
4 459
-3%
|
4 424
-1%
|
4 375
-1%
|
4 322
-1%
|
4 335
+0%
|
4 371
+1%
|
4 433
+1%
|
4 556
+3%
|
4 822
+6%
|
4 961
+3%
|
5 169
+4%
|
5 454
+5%
|
5 558
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(343)
|
(350)
|
(355)
|
(364)
|
(346)
|
(352)
|
(364)
|
(379)
|
(316)
|
(421)
|
(435)
|
(393)
|
(423)
|
(464)
|
(515)
|
(646)
|
(574)
|
(734)
|
(778)
|
(735)
|
(731)
|
(749)
|
(755)
|
(861)
|
(918)
|
(971)
|
(1 019)
|
(801)
|
(1 029)
|
(1 013)
|
(1 017)
|
(1 062)
|
(1 084)
|
(1 134)
|
(1 190)
|
(1 221)
|
(1 273)
|
(1 320)
|
(1 369)
|
(1 163)
|
(1 193)
|
(1 134)
|
(1 116)
|
(1 363)
|
(1 355)
|
(1 434)
|
(1 467)
|
(1 523)
|
(1 383)
|
(1 222)
|
(1 056)
|
(947)
|
(972)
|
(997)
|
(1 033)
|
(1 044)
|
(1 073)
|
(1 128)
|
(1 164)
|
(1 180)
|
(1 243)
|
(1 323)
|
(1 436)
|
(1 586)
|
(1 648)
|
(1 704)
|
(1 762)
|
(1 818)
|
(1 877)
|
(1 930)
|
(1 935)
|
(1 960)
|
(1 955)
|
(1 836)
|
(1 794)
|
(1 765)
|
(1 821)
|
(2 033)
|
(2 243)
|
(2 524)
|
(2 686)
|
(2 811)
|
(2 848)
|
(2 749)
|
(2 704)
|
(2 642)
|
(2 598)
|
(2 597)
|
(2 617)
|
(2 663)
|
(2 737)
|
(2 900)
|
(2 982)
|
(3 093)
|
(3 270)
|
(3 332)
|
|
| Gross Profit |
169
N/A
|
172
+2%
|
172
N/A
|
172
+0%
|
163
-5%
|
160
-2%
|
159
0%
|
166
+4%
|
125
-25%
|
192
+53%
|
201
+5%
|
198
-2%
|
229
+16%
|
272
+19%
|
312
+15%
|
375
+20%
|
345
-8%
|
409
+19%
|
431
+5%
|
419
-3%
|
450
+7%
|
477
+6%
|
512
+7%
|
616
+20%
|
632
+3%
|
666
+5%
|
692
+4%
|
521
-25%
|
655
+26%
|
638
-2%
|
631
-1%
|
641
+1%
|
661
+3%
|
687
+4%
|
710
+3%
|
765
+8%
|
789
+3%
|
807
+2%
|
813
+1%
|
689
-15%
|
670
-3%
|
646
-4%
|
637
-1%
|
736
+16%
|
728
-1%
|
743
+2%
|
754
+2%
|
821
+9%
|
788
-4%
|
741
-6%
|
677
-9%
|
635
-6%
|
646
+2%
|
663
+3%
|
674
+2%
|
678
+1%
|
689
+2%
|
707
+3%
|
713
+1%
|
717
+1%
|
744
+4%
|
768
+3%
|
812
+6%
|
849
+5%
|
873
+3%
|
899
+3%
|
937
+4%
|
1 008
+8%
|
1 032
+2%
|
1 056
+2%
|
1 072
+2%
|
1 086
+1%
|
1 087
+0%
|
1 010
-7%
|
1 007
0%
|
1 022
+1%
|
1 111
+9%
|
1 293
+16%
|
1 414
+9%
|
1 566
+11%
|
1 629
+4%
|
1 686
+3%
|
1 735
+3%
|
1 710
-1%
|
1 720
+1%
|
1 733
+1%
|
1 725
0%
|
1 738
+1%
|
1 754
+1%
|
1 769
+1%
|
1 819
+3%
|
1 922
+6%
|
1 979
+3%
|
2 076
+5%
|
2 184
+5%
|
2 226
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(124)
|
(128)
|
(129)
|
(131)
|
(125)
|
(124)
|
(126)
|
(132)
|
(96)
|
(148)
|
(155)
|
(152)
|
(193)
|
(226)
|
(261)
|
(315)
|
(283)
|
(338)
|
(360)
|
(349)
|
(374)
|
(400)
|
(425)
|
(522)
|
(554)
|
(589)
|
(612)
|
(438)
|
(576)
|
(568)
|
(568)
|
(573)
|
(581)
|
(601)
|
(618)
|
(668)
|
(691)
|
(712)
|
(717)
|
(628)
|
(622)
|
(600)
|
(588)
|
(640)
|
(632)
|
(659)
|
(671)
|
(722)
|
(684)
|
(632)
|
(588)
|
(546)
|
(556)
|
(559)
|
(555)
|
(541)
|
(546)
|
(558)
|
(573)
|
(567)
|
(587)
|
(605)
|
(632)
|
(667)
|
(690)
|
(709)
|
(740)
|
(785)
|
(808)
|
(822)
|
(829)
|
(840)
|
(837)
|
(814)
|
(825)
|
(845)
|
(899)
|
(990)
|
(1 064)
|
(1 170)
|
(1 208)
|
(1 251)
|
(1 278)
|
(1 274)
|
(1 317)
|
(1 355)
|
(1 371)
|
(1 388)
|
(1 407)
|
(1 412)
|
(1 459)
|
(1 561)
|
(1 622)
|
(1 703)
|
(1 796)
|
(1 825)
|
|
| Selling, General & Administrative |
(112)
|
(115)
|
(116)
|
(117)
|
(113)
|
(112)
|
(113)
|
(119)
|
(89)
|
(134)
|
(140)
|
(137)
|
(172)
|
(204)
|
(239)
|
(291)
|
(263)
|
(312)
|
(331)
|
(321)
|
(345)
|
(368)
|
(395)
|
(484)
|
(516)
|
(548)
|
(570)
|
(406)
|
(532)
|
(523)
|
(521)
|
(527)
|
(535)
|
(554)
|
(572)
|
(620)
|
(642)
|
(662)
|
(666)
|
(582)
|
(575)
|
(556)
|
(545)
|
(592)
|
(584)
|
(592)
|
(600)
|
(650)
|
(617)
|
(584)
|
(547)
|
(510)
|
(519)
|
(522)
|
(517)
|
(503)
|
(505)
|
(516)
|
(529)
|
(522)
|
(541)
|
(555)
|
(581)
|
(614)
|
(633)
|
(650)
|
(671)
|
(706)
|
(723)
|
(729)
|
(736)
|
(745)
|
(740)
|
(715)
|
(713)
|
(719)
|
(760)
|
(842)
|
(918)
|
(1 025)
|
(1 064)
|
(1 097)
|
(1 114)
|
(1 096)
|
(1 127)
|
(1 158)
|
(1 168)
|
(1 185)
|
(1 204)
|
(1 209)
|
(1 252)
|
(1 339)
|
(1 387)
|
(1 457)
|
(1 541)
|
(1 569)
|
|
| Depreciation & Amortization |
(12)
|
(13)
|
(13)
|
(14)
|
(13)
|
(14)
|
(14)
|
(14)
|
(9)
|
(15)
|
(16)
|
(17)
|
(21)
|
(22)
|
(22)
|
(25)
|
(21)
|
(26)
|
(29)
|
(29)
|
(29)
|
(29)
|
(31)
|
(38)
|
(38)
|
(41)
|
(42)
|
(32)
|
(44)
|
(45)
|
(47)
|
(46)
|
(46)
|
(46)
|
(46)
|
(48)
|
(48)
|
(50)
|
(51)
|
(47)
|
(47)
|
(44)
|
(43)
|
(48)
|
(48)
|
(66)
|
(71)
|
(72)
|
(67)
|
(48)
|
(40)
|
(36)
|
(37)
|
(37)
|
(38)
|
(39)
|
(41)
|
(42)
|
(44)
|
(45)
|
(46)
|
(50)
|
(51)
|
(53)
|
(57)
|
(59)
|
(69)
|
(79)
|
(86)
|
(93)
|
(93)
|
(95)
|
(97)
|
(99)
|
(113)
|
(126)
|
(139)
|
(147)
|
(146)
|
(145)
|
(144)
|
(153)
|
(164)
|
(177)
|
(190)
|
(197)
|
(203)
|
(203)
|
(204)
|
(203)
|
(208)
|
(222)
|
(234)
|
(246)
|
(255)
|
(256)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
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 |
45
N/A
|
44
-2%
|
43
-3%
|
41
-4%
|
39
-7%
|
35
-8%
|
33
-6%
|
35
+4%
|
29
-17%
|
43
+50%
|
46
+8%
|
45
-2%
|
36
-21%
|
46
+28%
|
52
+12%
|
59
+15%
|
61
+3%
|
71
+16%
|
71
+1%
|
69
-3%
|
76
+10%
|
77
+1%
|
87
+13%
|
94
+8%
|
78
-17%
|
78
-1%
|
80
+3%
|
83
+4%
|
78
-6%
|
70
-11%
|
64
-9%
|
68
+6%
|
80
+18%
|
87
+8%
|
92
+6%
|
97
+5%
|
99
+2%
|
95
-3%
|
96
+1%
|
61
-37%
|
49
-20%
|
46
-6%
|
49
+7%
|
96
+94%
|
96
+0%
|
84
-12%
|
84
-1%
|
99
+19%
|
103
+4%
|
108
+5%
|
89
-18%
|
89
+0%
|
91
+1%
|
104
+15%
|
120
+15%
|
137
+14%
|
143
+5%
|
149
+4%
|
140
-6%
|
150
+7%
|
157
+5%
|
163
+4%
|
179
+10%
|
182
+2%
|
183
+0%
|
190
+4%
|
198
+4%
|
223
+13%
|
223
N/A
|
235
+5%
|
243
+4%
|
247
+1%
|
250
+1%
|
196
-22%
|
182
-7%
|
177
-3%
|
212
+20%
|
304
+44%
|
350
+15%
|
396
+13%
|
422
+6%
|
435
+3%
|
456
+5%
|
436
-4%
|
403
-8%
|
378
-6%
|
354
-6%
|
350
-1%
|
347
-1%
|
357
+3%
|
360
+1%
|
361
+0%
|
357
-1%
|
373
+4%
|
388
+4%
|
402
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(12)
|
(11)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(4)
|
(8)
|
(8)
|
(6)
|
(7)
|
(8)
|
(9)
|
(11)
|
(10)
|
(13)
|
(13)
|
(10)
|
(8)
|
(8)
|
(8)
|
(11)
|
(9)
|
(14)
|
(15)
|
(7)
|
(26)
|
(24)
|
(19)
|
(7)
|
(11)
|
(15)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(20)
|
(19)
|
(18)
|
(17)
|
(18)
|
(19)
|
(21)
|
(21)
|
(20)
|
(17)
|
(13)
|
(8)
|
(7)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(16)
|
(19)
|
(24)
|
(28)
|
(28)
|
(27)
|
(29)
|
(27)
|
(28)
|
(28)
|
(28)
|
(29)
|
(27)
|
(26)
|
(22)
|
(24)
|
(30)
|
(42)
|
(58)
|
(74)
|
(85)
|
(89)
|
(89)
|
(83)
|
(79)
|
(79)
|
(78)
|
(72)
|
(73)
|
(70)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(3)
|
(0)
|
0
|
0
|
(6)
|
(20)
|
(35)
|
(35)
|
(30)
|
(30)
|
5
|
4
|
3
|
1
|
(5)
|
(5)
|
(5)
|
(8)
|
(14)
|
(16)
|
(18)
|
(16)
|
(12)
|
(13)
|
(11)
|
(11)
|
(8)
|
(5)
|
(6)
|
(11)
|
(12)
|
(61)
|
(60)
|
(56)
|
(55)
|
(7)
|
(4)
|
(3)
|
(7)
|
(9)
|
(15)
|
(15)
|
(13)
|
(15)
|
(16)
|
(22)
|
(24)
|
(24)
|
(27)
|
(29)
|
(27)
|
(15)
|
3
|
(12)
|
(26)
|
(518)
|
(541)
|
(527)
|
(552)
|
(76)
|
(89)
|
(104)
|
(89)
|
(93)
|
(82)
|
(49)
|
(25)
|
4
|
41
|
28
|
20
|
(11)
|
(31)
|
(31)
|
|
| Gain/Loss on Disposition of Assets |
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
|
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
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
4
|
7
|
6
|
6
|
5
|
4
|
5
|
4
|
0
|
4
|
5
|
1
|
3
|
1
|
0
|
0
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
5
|
4
|
4
|
3
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
3
|
3
|
4
|
|
| Pre-Tax Income |
33
N/A
|
33
-1%
|
33
-1%
|
32
-2%
|
30
-8%
|
27
-10%
|
25
-7%
|
26
+6%
|
25
-6%
|
35
+42%
|
38
+9%
|
39
+3%
|
29
-27%
|
39
+35%
|
44
+15%
|
52
+17%
|
55
+5%
|
65
+18%
|
65
+0%
|
65
+0%
|
70
+8%
|
73
+4%
|
81
+10%
|
87
+8%
|
69
-20%
|
68
-3%
|
64
-6%
|
57
-11%
|
20
-64%
|
13
-37%
|
15
+20%
|
32
+109%
|
75
+136%
|
78
+3%
|
76
-2%
|
77
+2%
|
74
-4%
|
71
-4%
|
71
0%
|
33
-53%
|
17
-50%
|
12
-25%
|
15
+18%
|
62
+328%
|
66
+6%
|
53
-20%
|
53
0%
|
69
+31%
|
80
+16%
|
91
+15%
|
74
-19%
|
72
-2%
|
71
-2%
|
35
-50%
|
51
+45%
|
73
+41%
|
80
+10%
|
135
+68%
|
129
-4%
|
139
+8%
|
143
+3%
|
146
+2%
|
155
+7%
|
156
+1%
|
158
+1%
|
161
+2%
|
165
+3%
|
182
+10%
|
175
-4%
|
182
+4%
|
188
+3%
|
191
+1%
|
196
+3%
|
155
-21%
|
158
+1%
|
137
-13%
|
159
+16%
|
(242)
N/A
|
(216)
+11%
|
(152)
+30%
|
(148)
+3%
|
339
N/A
|
339
+0%
|
290
-15%
|
255
-12%
|
211
-17%
|
189
-11%
|
213
+13%
|
234
+10%
|
279
+19%
|
322
+15%
|
311
-3%
|
301
-3%
|
294
-2%
|
287
-2%
|
305
+6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(11)
|
(11)
|
(11)
|
(11)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(10)
|
(10)
|
(10)
|
(7)
|
(11)
|
(13)
|
(17)
|
(16)
|
(20)
|
(21)
|
(19)
|
(20)
|
(21)
|
(23)
|
(24)
|
(17)
|
(15)
|
(14)
|
(31)
|
(38)
|
(41)
|
(45)
|
(39)
|
(31)
|
(31)
|
(31)
|
(29)
|
(34)
|
(35)
|
(35)
|
44
|
51
|
57
|
62
|
(21)
|
(22)
|
(17)
|
(16)
|
(22)
|
(24)
|
(27)
|
(24)
|
(18)
|
(17)
|
(17)
|
(22)
|
(33)
|
(36)
|
(46)
|
(45)
|
(48)
|
(49)
|
(49)
|
(52)
|
(49)
|
(49)
|
(49)
|
(48)
|
(53)
|
(50)
|
(50)
|
(53)
|
(53)
|
(57)
|
(46)
|
(45)
|
(42)
|
(46)
|
(64)
|
(71)
|
(86)
|
(93)
|
(101)
|
(107)
|
(95)
|
(82)
|
(70)
|
(63)
|
(68)
|
(75)
|
(82)
|
(85)
|
(74)
|
(69)
|
(70)
|
(68)
|
(80)
|
|
| Income from Continuing Operations |
22
|
22
|
22
|
22
|
22
|
20
|
18
|
19
|
17
|
25
|
28
|
29
|
22
|
28
|
31
|
35
|
39
|
44
|
44
|
46
|
50
|
53
|
58
|
62
|
52
|
52
|
50
|
26
|
(18)
|
(29)
|
(30)
|
(7)
|
44
|
47
|
44
|
48
|
40
|
36
|
36
|
77
|
67
|
70
|
77
|
41
|
44
|
36
|
37
|
47
|
55
|
65
|
50
|
54
|
53
|
18
|
29
|
40
|
44
|
89
|
84
|
92
|
94
|
97
|
104
|
107
|
109
|
112
|
117
|
129
|
126
|
132
|
136
|
138
|
139
|
110
|
113
|
95
|
113
|
(306)
|
(288)
|
(238)
|
(241)
|
238
|
232
|
195
|
172
|
141
|
125
|
145
|
160
|
197
|
237
|
237
|
232
|
224
|
220
|
225
|
|
| Income to Minority Interest |
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(7)
|
(6)
|
(9)
|
(11)
|
(10)
|
(12)
|
(13)
|
(12)
|
(14)
|
(16)
|
(17)
|
(18)
|
(19)
|
(82)
|
(82)
|
(83)
|
12
|
15
|
9
|
5
|
(37)
|
(44)
|
(42)
|
(39)
|
(34)
|
(36)
|
(31)
|
(31)
|
(26)
|
(23)
|
(22)
|
(32)
|
(35)
|
(38)
|
(44)
|
(46)
|
(60)
|
(58)
|
(64)
|
(42)
|
(34)
|
(22)
|
(14)
|
(27)
|
(18)
|
(37)
|
(32)
|
(25)
|
(24)
|
(18)
|
(30)
|
(40)
|
(43)
|
(41)
|
(31)
|
(26)
|
(31)
|
(31)
|
(38)
|
(28)
|
(35)
|
(33)
|
(38)
|
(49)
|
(45)
|
(64)
|
(91)
|
(112)
|
(153)
|
(172)
|
(165)
|
(165)
|
(148)
|
(128)
|
(133)
|
(105)
|
(79)
|
(61)
|
(55)
|
(83)
|
(75)
|
(87)
|
(112)
|
(102)
|
(121)
|
|
| Net Income (Common) |
17
N/A
|
18
+6%
|
18
N/A
|
18
-2%
|
18
+3%
|
18
-5%
|
18
+1%
|
18
+4%
|
19
+3%
|
22
+16%
|
23
+2%
|
25
+13%
|
23
-9%
|
25
+7%
|
29
+17%
|
32
+11%
|
70
+115%
|
71
+2%
|
69
-3%
|
69
-1%
|
35
-49%
|
40
+15%
|
44
+10%
|
42
-5%
|
(40)
N/A
|
(36)
+10%
|
27
N/A
|
79
+194%
|
31
-61%
|
14
-55%
|
(60)
N/A
|
(55)
+9%
|
(7)
+87%
|
(3)
+60%
|
(2)
+21%
|
4
N/A
|
(6)
N/A
|
(5)
+19%
|
(5)
-6%
|
64
N/A
|
58
-10%
|
63
+9%
|
58
-8%
|
(4)
N/A
|
(4)
N/A
|
(19)
-397%
|
(18)
+5%
|
(21)
-18%
|
(11)
+50%
|
4
N/A
|
28
+608%
|
43
+57%
|
55
+28%
|
22
-61%
|
5
-79%
|
23
+407%
|
10
-57%
|
58
+470%
|
59
+3%
|
68
+14%
|
77
+13%
|
67
-13%
|
63
-5%
|
51
-19%
|
55
+7%
|
68
+23%
|
77
+15%
|
98
+26%
|
94
-4%
|
94
N/A
|
108
+14%
|
103
-4%
|
106
+3%
|
72
-32%
|
64
-12%
|
49
-23%
|
49
0%
|
(397)
N/A
|
(400)
-1%
|
(390)
+2%
|
(413)
-6%
|
73
N/A
|
67
-8%
|
46
-31%
|
45
-3%
|
8
-83%
|
21
+174%
|
66
+218%
|
98
+50%
|
142
+44%
|
154
+9%
|
162
+5%
|
145
-10%
|
112
-23%
|
117
+4%
|
103
-12%
|
|
| EPS (Diluted) |
0.58
N/A
|
0.63
+9%
|
0.63
N/A
|
0.62
-2%
|
0.64
+3%
|
0.61
-5%
|
0.61
N/A
|
0.63
+3%
|
0.65
+3%
|
0.72
+11%
|
0.74
+3%
|
0.83
+12%
|
0.76
-8%
|
0.8
+5%
|
0.93
+16%
|
1.04
+12%
|
2.24
+115%
|
2.32
+4%
|
2.29
-1%
|
2.24
-2%
|
1.14
-49%
|
1.32
+16%
|
1.45
+10%
|
1.32
-9%
|
-1.33
N/A
|
-1.18
+11%
|
0.91
N/A
|
2.66
+192%
|
1.05
-61%
|
0.46
-56%
|
-2.04
N/A
|
-1.87
+8%
|
-0.23
+88%
|
-0.09
+61%
|
-0.07
+22%
|
0.11
N/A
|
-0.19
N/A
|
-0.16
+16%
|
-0.17
-6%
|
2.09
N/A
|
1.92
-8%
|
2.03
+6%
|
1.89
-7%
|
-0.12
N/A
|
-0.12
N/A
|
-0.58
-383%
|
-0.52
+10%
|
-0.64
-23%
|
-0.29
+55%
|
0.1
N/A
|
0.75
+650%
|
1.19
+59%
|
1.52
+28%
|
0.58
-62%
|
0.11
-81%
|
0.61
+455%
|
0.26
-57%
|
1.48
+469%
|
1.52
+3%
|
1.75
+15%
|
1.97
+13%
|
1.71
-13%
|
1.63
-5%
|
1.3
-20%
|
1.38
+6%
|
1.69
+22%
|
1.93
+14%
|
2.45
+27%
|
2.38
-3%
|
2.35
-1%
|
2.71
+15%
|
2.57
-5%
|
2.65
+3%
|
1.79
-32%
|
1.43
-20%
|
1.22
-15%
|
1.2
-2%
|
-9.15
N/A
|
-8.93
+2%
|
-9.09
-2%
|
-9.38
-3%
|
1.52
N/A
|
1.53
+1%
|
1.05
-31%
|
1.03
-2%
|
0.18
-83%
|
0.43
+139%
|
1.41
+228%
|
2.01
+43%
|
2.81
+40%
|
3.03
+8%
|
3.22
+6%
|
2.86
-11%
|
2.21
-23%
|
2.27
+3%
|
2.02
-11%
|
|