NetApp Inc
NASDAQ:NTAP
Income Statement
Earnings Waterfall
NetApp Inc
Income Statement
NetApp Inc
| Jan-2002 | Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Aug-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
10
|
13
|
12
|
9
|
5
|
6
|
8
|
16
|
33
|
47
|
63
|
73
|
73
|
74
|
74
|
74
|
74
|
75
|
76
|
77
|
75
|
74
|
75
|
75
|
79
|
84
|
92
|
88
|
75
|
58
|
36
|
29
|
33
|
37
|
42
|
44
|
45
|
45
|
49
|
53
|
53
|
54
|
52
|
50
|
55
|
60
|
62
|
63
|
60
|
59
|
58
|
59
|
57
|
55
|
55
|
58
|
64
|
69
|
74
|
74
|
74
|
74
|
73
|
73
|
72
|
69
|
67
|
65
|
63
|
64
|
64
|
64
|
64
|
59
|
64
|
77
|
88
|
|
| Revenue |
819
N/A
|
798
-3%
|
805
+1%
|
825
+3%
|
855
+4%
|
892
+4%
|
946
+6%
|
1 006
+6%
|
1 075
+7%
|
1 170
+9%
|
1 268
+8%
|
1 368
+8%
|
1 483
+8%
|
1 598
+8%
|
1 688
+6%
|
1 796
+6%
|
1 920
+7%
|
2 067
+8%
|
2 239
+8%
|
2 409
+8%
|
2 601
+8%
|
2 804
+8%
|
2 872
+2%
|
3 012
+5%
|
3 167
+5%
|
3 303
+4%
|
3 483
+5%
|
3 602
+3%
|
3 464
-4%
|
3 406
-2%
|
3 376
-1%
|
3 374
0%
|
3 639
+8%
|
3 931
+8%
|
4 247
+8%
|
4 588
+8%
|
4 866
+6%
|
5 123
+5%
|
5 427
+6%
|
5 683
+5%
|
5 959
+5%
|
6 233
+5%
|
6 220
0%
|
6 254
+1%
|
6 318
+1%
|
6 332
+0%
|
6 404
+1%
|
6 413
+0%
|
6 393
0%
|
6 325
-1%
|
6 298
0%
|
6 291
0%
|
6 232
-1%
|
6 123
-2%
|
5 969
-3%
|
5 871
-2%
|
5 706
-3%
|
5 546
-3%
|
5 505
-1%
|
5 400
-2%
|
5 418
+0%
|
5 491
+1%
|
5 518
+0%
|
5 593
+1%
|
5 728
+2%
|
5 919
+3%
|
6 072
+3%
|
6 174
+2%
|
6 198
+0%
|
6 146
-1%
|
5 908
-4%
|
5 762
-2%
|
5 603
-3%
|
5 412
-3%
|
5 479
+1%
|
5 524
+1%
|
5 590
+1%
|
5 744
+3%
|
5 899
+3%
|
6 049
+3%
|
6 193
+2%
|
6 318
+2%
|
6 452
+2%
|
6 549
+2%
|
6 461
-1%
|
6 362
-2%
|
6 202
-3%
|
6 101
-2%
|
6 181
+1%
|
6 268
+1%
|
6 377
+2%
|
6 473
+2%
|
6 508
+1%
|
6 572
+1%
|
6 590
+0%
|
6 637
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(343)
|
(324)
|
(309)
|
(310)
|
(325)
|
(346)
|
(371)
|
(399)
|
(427)
|
(466)
|
(505)
|
(539)
|
(582)
|
(623)
|
(655)
|
(695)
|
(744)
|
(810)
|
(883)
|
(951)
|
(1 026)
|
(1 100)
|
(1 124)
|
(1 181)
|
(1 240)
|
(1 290)
|
(1 370)
|
(1 427)
|
(1 436)
|
(1 417)
|
(1 380)
|
(1 318)
|
(1 335)
|
(1 412)
|
(1 513)
|
(1 644)
|
(1 717)
|
(1 794)
|
(1 939)
|
(2 099)
|
(2 312)
|
(2 520)
|
(2 553)
|
(2 586)
|
(2 595)
|
(2 571)
|
(2 583)
|
(2 541)
|
(2 483)
|
(2 406)
|
(2 350)
|
(2 326)
|
(2 292)
|
(2 290)
|
(2 257)
|
(2 258)
|
(2 216)
|
(2 173)
|
(2 151)
|
(2 101)
|
(2 123)
|
(2 127)
|
(2 127)
|
(2 131)
|
(2 161)
|
(2 210)
|
(2 224)
|
(2 252)
|
(2 250)
|
(2 201)
|
(2 110)
|
(2 013)
|
(1 895)
|
(1 789)
|
(1 800)
|
(1 837)
|
(1 869)
|
(1 929)
|
(1 957)
|
(1 981)
|
(2 027)
|
(2 098)
|
(2 185)
|
(2 254)
|
(2 238)
|
(2 153)
|
(2 043)
|
(1 919)
|
(1 849)
|
(1 835)
|
(1 842)
|
(1 871)
|
(1 912)
|
(1 959)
|
(1 977)
|
(1 974)
|
|
| Gross Profit |
476
N/A
|
475
0%
|
496
+4%
|
515
+4%
|
531
+3%
|
546
+3%
|
575
+5%
|
607
+6%
|
648
+7%
|
705
+9%
|
763
+8%
|
830
+9%
|
902
+9%
|
975
+8%
|
1 034
+6%
|
1 102
+7%
|
1 176
+7%
|
1 257
+7%
|
1 356
+8%
|
1 458
+8%
|
1 575
+8%
|
1 705
+8%
|
1 749
+3%
|
1 831
+5%
|
1 927
+5%
|
2 013
+5%
|
2 113
+5%
|
2 175
+3%
|
2 029
-7%
|
1 990
-2%
|
1 996
+0%
|
2 056
+3%
|
2 305
+12%
|
2 519
+9%
|
2 735
+9%
|
2 944
+8%
|
3 149
+7%
|
3 329
+6%
|
3 488
+5%
|
3 584
+3%
|
3 647
+2%
|
3 713
+2%
|
3 667
-1%
|
3 668
+0%
|
3 724
+2%
|
3 761
+1%
|
3 821
+2%
|
3 872
+1%
|
3 909
+1%
|
3 919
+0%
|
3 948
+1%
|
3 965
+0%
|
3 940
-1%
|
3 833
-3%
|
3 711
-3%
|
3 613
-3%
|
3 490
-3%
|
3 373
-3%
|
3 354
-1%
|
3 299
-2%
|
3 295
0%
|
3 364
+2%
|
3 391
+1%
|
3 462
+2%
|
3 567
+3%
|
3 709
+4%
|
3 848
+4%
|
3 922
+2%
|
3 948
+1%
|
3 945
0%
|
3 798
-4%
|
3 749
-1%
|
3 708
-1%
|
3 623
-2%
|
3 679
+2%
|
3 687
+0%
|
3 721
+1%
|
3 815
+3%
|
3 942
+3%
|
4 068
+3%
|
4 166
+2%
|
4 220
+1%
|
4 267
+1%
|
4 295
+1%
|
4 223
-2%
|
4 209
0%
|
4 159
-1%
|
4 182
+1%
|
4 332
+4%
|
4 433
+2%
|
4 535
+2%
|
4 602
+1%
|
4 596
0%
|
4 613
+0%
|
4 613
N/A
|
4 663
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(478)
|
(464)
|
(459)
|
(456)
|
(461)
|
(458)
|
(474)
|
(486)
|
(503)
|
(540)
|
(577)
|
(619)
|
(671)
|
(722)
|
(772)
|
(822)
|
(881)
|
(943)
|
(1 049)
|
(1 159)
|
(1 288)
|
(1 429)
|
(1 505)
|
(1 579)
|
(1 641)
|
(1 699)
|
(1 785)
|
(1 861)
|
(1 893)
|
(1 888)
|
(1 902)
|
(1 911)
|
(1 958)
|
(2 068)
|
(2 137)
|
(2 250)
|
(2 363)
|
(2 497)
|
(2 656)
|
(2 771)
|
(2 894)
|
(2 957)
|
(3 009)
|
(3 068)
|
(3 095)
|
(3 152)
|
(3 146)
|
(3 145)
|
(3 145)
|
(3 097)
|
(3 110)
|
(3 123)
|
(3 122)
|
(3 117)
|
(3 154)
|
(3 102)
|
(3 015)
|
(2 960)
|
(2 849)
|
(2 798)
|
(2 736)
|
(2 701)
|
(2 681)
|
(2 678)
|
(2 736)
|
(2 769)
|
(2 775)
|
(2 779)
|
(2 766)
|
(2 762)
|
(2 763)
|
(2 742)
|
(2 744)
|
(2 695)
|
(2 727)
|
(2 766)
|
(2 807)
|
(2 877)
|
(2 881)
|
(2 932)
|
(2 964)
|
(3 017)
|
(3 060)
|
(3 092)
|
(3 085)
|
(3 047)
|
(3 066)
|
(3 075)
|
(3 105)
|
(3 165)
|
(3 174)
|
(3 195)
|
(3 198)
|
(3 188)
|
(3 177)
|
(3 163)
|
|
| Selling, General & Administrative |
(337)
|
(332)
|
(327)
|
(330)
|
(340)
|
(345)
|
(357)
|
(366)
|
(378)
|
(408)
|
(438)
|
(471)
|
(512)
|
(546)
|
(588)
|
(620)
|
(657)
|
(692)
|
(761)
|
(839)
|
(935)
|
(1 043)
|
(1 102)
|
(1 157)
|
(1 205)
|
(1 247)
|
(1 314)
|
(1 374)
|
(1 395)
|
(1 390)
|
(1 398)
|
(1 401)
|
(1 441)
|
(1 533)
|
(1 582)
|
(1 671)
|
(1 748)
|
(1 848)
|
(1 948)
|
(2 012)
|
(2 093)
|
(2 129)
|
(2 142)
|
(2 178)
|
(2 198)
|
(2 247)
|
(2 228)
|
(2 229)
|
(2 215)
|
(2 179)
|
(2 193)
|
(2 205)
|
(2 205)
|
(2 197)
|
(2 218)
|
(2 179)
|
(2 122)
|
(2 099)
|
(2 025)
|
(1 990)
|
(1 947)
|
(1 922)
|
(1 916)
|
(1 919)
|
(1 965)
|
(1 986)
|
(1 977)
|
(1 964)
|
(1 941)
|
(1 935)
|
(1 929)
|
(1 910)
|
(1 904)
|
(1 848)
|
(1 862)
|
(1 898)
|
(1 935)
|
(1 996)
|
(2 023)
|
(2 070)
|
(2 097)
|
(2 136)
|
(2 149)
|
(2 154)
|
(2 137)
|
(2 091)
|
(2 103)
|
(2 093)
|
(2 104)
|
(2 136)
|
(2 140)
|
(2 166)
|
(2 171)
|
(2 176)
|
(2 175)
|
(2 167)
|
|
| Research & Development |
(120)
|
(117)
|
(116)
|
(116)
|
(115)
|
(113)
|
(117)
|
(120)
|
(124)
|
(132)
|
(139)
|
(148)
|
(159)
|
(176)
|
(185)
|
(202)
|
(224)
|
(251)
|
(288)
|
(320)
|
(353)
|
(385)
|
(403)
|
(422)
|
(436)
|
(452)
|
(471)
|
(488)
|
(499)
|
(499)
|
(504)
|
(510)
|
(517)
|
(536)
|
(555)
|
(579)
|
(616)
|
(649)
|
(698)
|
(741)
|
(783)
|
(828)
|
(851)
|
(875)
|
(882)
|
(904)
|
(911)
|
(915)
|
(930)
|
(917)
|
(917)
|
(918)
|
(918)
|
(919)
|
(935)
|
(922)
|
(892)
|
(861)
|
(824)
|
(808)
|
(789)
|
(779)
|
(765)
|
(759)
|
(771)
|
(783)
|
(798)
|
(815)
|
(825)
|
(827)
|
(834)
|
(832)
|
(840)
|
(847)
|
(865)
|
(868)
|
(872)
|
(881)
|
(858)
|
(862)
|
(867)
|
(881)
|
(911)
|
(938)
|
(948)
|
(956)
|
(963)
|
(982)
|
(1 001)
|
(1 029)
|
(1 034)
|
(1 029)
|
(1 027)
|
(1 012)
|
(1 002)
|
(996)
|
|
| Depreciation & Amortization |
(21)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(18)
|
0
|
0
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
0
|
(11)
|
0
|
(19)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
(16)
|
(11)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(15)
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
0
|
11
|
0
|
19
|
0
|
0
|
|
| Operating Income |
(2)
N/A
|
11
N/A
|
37
+235%
|
59
+58%
|
70
+19%
|
89
+27%
|
100
+13%
|
121
+21%
|
146
+20%
|
165
+13%
|
186
+13%
|
210
+13%
|
231
+10%
|
253
+10%
|
261
+3%
|
280
+7%
|
296
+6%
|
313
+6%
|
307
-2%
|
299
-3%
|
288
-4%
|
276
-4%
|
244
-12%
|
253
+4%
|
286
+13%
|
314
+10%
|
328
+5%
|
314
-4%
|
136
-57%
|
102
-25%
|
94
-7%
|
145
+54%
|
347
+139%
|
451
+30%
|
598
+33%
|
694
+16%
|
786
+13%
|
832
+6%
|
832
+0%
|
814
-2%
|
753
-7%
|
756
+0%
|
658
-13%
|
599
-9%
|
629
+5%
|
610
-3%
|
675
+11%
|
727
+8%
|
764
+5%
|
823
+8%
|
837
+2%
|
842
+1%
|
818
-3%
|
717
-12%
|
558
-22%
|
511
-8%
|
476
-7%
|
413
-13%
|
505
+22%
|
501
-1%
|
559
+12%
|
663
+19%
|
710
+7%
|
784
+10%
|
831
+6%
|
940
+13%
|
1 073
+14%
|
1 143
+7%
|
1 182
+3%
|
1 183
+0%
|
1 035
-13%
|
1 007
-3%
|
964
-4%
|
928
-4%
|
952
+3%
|
921
-3%
|
914
-1%
|
938
+3%
|
1 061
+13%
|
1 136
+7%
|
1 202
+6%
|
1 203
+0%
|
1 207
+0%
|
1 203
0%
|
1 138
-5%
|
1 162
+2%
|
1 093
-6%
|
1 107
+1%
|
1 227
+11%
|
1 268
+3%
|
1 361
+7%
|
1 407
+3%
|
1 398
-1%
|
1 425
+2%
|
1 436
+1%
|
1 500
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
13
|
6
|
(1)
|
9
|
8
|
11
|
12
|
12
|
13
|
14
|
15
|
19
|
21
|
24
|
29
|
33
|
37
|
40
|
44
|
45
|
50
|
56
|
59
|
77
|
61
|
69
|
44
|
(7)
|
(14)
|
(6)
|
(20)
|
(5)
|
(9)
|
(39)
|
(38)
|
(39)
|
(37)
|
(33)
|
(36)
|
(35)
|
(37)
|
(37)
|
(37)
|
(38)
|
(41)
|
(50)
|
(47)
|
(36)
|
(21)
|
(1)
|
4
|
(1)
|
(4)
|
(4)
|
(3)
|
(1)
|
2
|
(3)
|
(5)
|
(4)
|
(4)
|
(7)
|
(6)
|
(3)
|
(12)
|
8
|
28
|
34
|
47
|
45
|
25
|
16
|
13
|
(7)
|
(23)
|
(39)
|
(57)
|
(59)
|
(66)
|
(67)
|
(67)
|
(66)
|
(61)
|
(47)
|
(25)
|
34
|
57
|
70
|
75
|
48
|
56
|
58
|
56
|
48
|
35
|
24
|
|
| Non-Reccuring Items |
(8)
|
(12)
|
(12)
|
(4)
|
(6)
|
(1)
|
0
|
(2)
|
(1)
|
(6)
|
(6)
|
(5)
|
(5)
|
0
|
2
|
(4)
|
(4)
|
(5)
|
(6)
|
25
|
25
|
25
|
25
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(19)
|
(84)
|
(15)
|
(16)
|
3
|
37
|
(3)
|
(2)
|
(1)
|
(8)
|
(9)
|
(11)
|
(15)
|
(10)
|
(8)
|
(6)
|
(4)
|
(2)
|
(50)
|
(51)
|
(50)
|
(88)
|
(40)
|
(39)
|
(39)
|
0
|
(27)
|
(28)
|
(30)
|
(65)
|
(38)
|
(37)
|
(77)
|
(42)
|
(42)
|
(42)
|
218
|
218
|
199
|
199
|
(19)
|
38
|
36
|
74
|
74
|
7
|
1
|
(82)
|
(85)
|
79
|
83
|
120
|
117
|
(46)
|
(44)
|
(52)
|
(136)
|
(144)
|
(152)
|
(144)
|
(70)
|
(54)
|
(43)
|
(48)
|
(43)
|
(88)
|
(72)
|
(82)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(6)
|
(2)
|
1
|
1
|
2
|
(1)
|
(0)
|
(1)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
3
|
5
|
4
|
3
|
3
|
1
|
13
|
(0)
|
10
|
9
|
(4)
|
(4)
|
(32)
|
(33)
|
(33)
|
(2)
|
1
|
1
|
3
|
2
|
4
|
5
|
5
|
2
|
6
|
7
|
8
|
8
|
7
|
9
|
9
|
8
|
7
|
3
|
1
|
0
|
3
|
4
|
2
|
0
|
(3)
|
(3)
|
0
|
7
|
12
|
15
|
38
|
33
|
26
|
21
|
2
|
2
|
19
|
24
|
27
|
16
|
(1)
|
5
|
4
|
4
|
17
|
11
|
7
|
4
|
26
|
49
|
47
|
14
|
(16)
|
(41)
|
(35)
|
1
|
2
|
4
|
(2)
|
(2)
|
(11)
|
(21)
|
|
| Pre-Tax Income |
(3)
N/A
|
3
N/A
|
25
+908%
|
66
+161%
|
75
+15%
|
98
+30%
|
112
+14%
|
129
+15%
|
155
+20%
|
171
+10%
|
192
+13%
|
221
+15%
|
245
+10%
|
276
+13%
|
292
+6%
|
308
+6%
|
329
+7%
|
350
+7%
|
348
-1%
|
373
+7%
|
368
-2%
|
360
-2%
|
331
-8%
|
331
0%
|
360
+9%
|
383
+6%
|
382
0%
|
315
-17%
|
99
-69%
|
8
-92%
|
27
+228%
|
91
+234%
|
308
+239%
|
447
+45%
|
559
+25%
|
655
+17%
|
750
+14%
|
794
+6%
|
790
0%
|
772
-2%
|
706
-9%
|
712
+1%
|
620
-13%
|
563
-9%
|
592
+5%
|
567
-4%
|
585
+3%
|
649
+11%
|
703
+8%
|
741
+5%
|
808
+9%
|
805
0%
|
776
-4%
|
713
-8%
|
531
-25%
|
486
-8%
|
449
-8%
|
345
-23%
|
459
+33%
|
457
0%
|
477
+4%
|
621
+30%
|
674
+9%
|
754
+12%
|
1 075
+43%
|
1 199
+12%
|
1 326
+11%
|
1 397
+5%
|
1 212
-13%
|
1 268
+5%
|
1 115
-12%
|
1 121
+1%
|
1 078
-4%
|
944
-12%
|
929
-2%
|
805
-13%
|
776
-4%
|
962
+24%
|
1 095
+14%
|
1 200
+10%
|
1 259
+5%
|
1 095
-13%
|
1 128
+3%
|
1 153
+2%
|
1 024
-11%
|
1 066
+4%
|
982
-8%
|
992
+1%
|
1 197
+21%
|
1 263
+6%
|
1 376
+9%
|
1 421
+3%
|
1 409
-1%
|
1 383
-2%
|
1 388
+0%
|
1 421
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
1
|
(5)
|
(19)
|
(16)
|
(21)
|
(24)
|
(9)
|
(14)
|
(18)
|
(20)
|
(43)
|
(46)
|
(51)
|
(53)
|
(53)
|
(58)
|
(84)
|
(87)
|
(96)
|
(100)
|
(62)
|
(54)
|
(57)
|
(50)
|
(73)
|
(71)
|
(46)
|
(13)
|
56
|
54
|
43
|
16
|
(47)
|
(59)
|
(76)
|
(92)
|
(121)
|
(128)
|
(120)
|
(121)
|
(107)
|
(90)
|
(90)
|
(80)
|
(61)
|
(62)
|
(69)
|
(89)
|
(103)
|
(165)
|
(168)
|
(154)
|
(153)
|
(90)
|
(91)
|
(77)
|
(116)
|
(136)
|
(139)
|
(166)
|
(140)
|
(126)
|
(141)
|
(231)
|
(225)
|
(200)
|
(204)
|
(147)
|
(99)
|
(126)
|
(130)
|
(59)
|
(125)
|
(136)
|
(118)
|
(184)
|
(232)
|
(240)
|
(258)
|
(247)
|
(158)
|
(179)
|
322
|
264
|
208
|
227
|
(300)
|
(257)
|
(277)
|
(291)
|
(270)
|
(272)
|
(197)
|
(217)
|
(244)
|
|
| Income from Continuing Operations |
(4)
|
3
|
20
|
47
|
60
|
77
|
87
|
120
|
141
|
152
|
172
|
179
|
199
|
226
|
239
|
254
|
271
|
267
|
261
|
277
|
267
|
298
|
277
|
274
|
310
|
310
|
310
|
269
|
86
|
65
|
82
|
134
|
324
|
400
|
499
|
579
|
658
|
673
|
662
|
652
|
585
|
605
|
530
|
474
|
512
|
505
|
523
|
580
|
614
|
638
|
644
|
637
|
622
|
560
|
442
|
396
|
372
|
229
|
323
|
318
|
311
|
481
|
548
|
613
|
844
|
974
|
1 126
|
1 193
|
1 065
|
1 169
|
989
|
991
|
1 019
|
819
|
793
|
687
|
592
|
730
|
855
|
942
|
1 012
|
937
|
949
|
1 475
|
1 288
|
1 274
|
1 209
|
692
|
940
|
986
|
1 085
|
1 151
|
1 137
|
1 186
|
1 171
|
1 177
|
|
| Net Income (Common) |
(4)
N/A
|
3
N/A
|
20
+560%
|
47
+136%
|
60
+27%
|
77
+29%
|
87
+14%
|
120
+37%
|
141
+17%
|
152
+8%
|
172
+13%
|
179
+4%
|
199
+11%
|
226
+14%
|
239
+6%
|
254
+6%
|
271
+6%
|
267
-2%
|
261
-2%
|
277
+6%
|
267
-4%
|
298
+11%
|
277
-7%
|
274
-1%
|
310
+13%
|
310
+0%
|
310
+0%
|
269
-13%
|
86
-68%
|
65
-25%
|
82
+26%
|
134
+65%
|
324
+141%
|
400
+24%
|
499
+25%
|
579
+16%
|
658
+14%
|
673
+2%
|
662
-2%
|
652
-1%
|
585
-10%
|
605
+3%
|
530
-13%
|
474
-11%
|
512
+8%
|
505
-1%
|
523
+4%
|
580
+11%
|
614
+6%
|
638
+4%
|
644
+1%
|
637
-1%
|
622
-2%
|
560
-10%
|
442
-21%
|
396
-10%
|
372
-6%
|
229
-38%
|
323
+41%
|
318
-2%
|
311
-2%
|
481
+55%
|
548
+14%
|
613
+12%
|
(12)
N/A
|
116
N/A
|
268
+131%
|
335
+25%
|
1 063
+217%
|
1 169
+10%
|
989
-15%
|
991
+0%
|
1 019
+3%
|
819
-20%
|
793
-3%
|
687
-13%
|
592
-14%
|
730
+23%
|
855
+17%
|
942
+10%
|
1 012
+7%
|
937
-7%
|
949
+1%
|
1 475
+55%
|
1 288
-13%
|
1 274
-1%
|
1 209
-5%
|
692
-43%
|
940
+36%
|
986
+5%
|
1 085
+10%
|
1 151
+6%
|
1 137
-1%
|
1 186
+4%
|
1 171
-1%
|
1 177
+1%
|
|
| EPS (Diluted) |
-0.01
N/A
|
0.01
N/A
|
0.06
+500%
|
0.14
+133%
|
0.18
+29%
|
0.22
+22%
|
0.26
+18%
|
0.34
+31%
|
0.39
+15%
|
0.42
+8%
|
0.47
+12%
|
0.49
+4%
|
0.51
+4%
|
0.59
+16%
|
0.63
+7%
|
0.66
+5%
|
0.7
+6%
|
0.69
-1%
|
0.67
-3%
|
0.71
+6%
|
0.68
-4%
|
0.77
+13%
|
0.73
-5%
|
0.75
+3%
|
0.82
+9%
|
0.86
+5%
|
0.9
+5%
|
0.8
-11%
|
0.26
-68%
|
0.19
-27%
|
0.24
+26%
|
0.38
+58%
|
0.89
+134%
|
1.13
+27%
|
1.33
+18%
|
1.47
+11%
|
1.61
+10%
|
1.71
+6%
|
1.65
-4%
|
1.73
+5%
|
1.56
-10%
|
1.58
+1%
|
1.42
-10%
|
1.28
-10%
|
1.4
+9%
|
1.37
-2%
|
1.45
+6%
|
1.66
+14%
|
1.77
+7%
|
1.83
+3%
|
1.95
+7%
|
1.96
+1%
|
1.96
N/A
|
1.75
-11%
|
1.45
-17%
|
1.33
-8%
|
1.24
-7%
|
0.77
-38%
|
1.14
+48%
|
1.1
-4%
|
1.1
N/A
|
1.71
+55%
|
1.97
+15%
|
2.22
+13%
|
-0.04
N/A
|
0.42
N/A
|
0.99
+136%
|
1.26
+27%
|
4.16
+230%
|
4.51
+8%
|
4.06
-10%
|
4.19
+3%
|
4.44
+6%
|
3.52
-21%
|
3.57
+1%
|
3.05
-15%
|
2.6
-15%
|
3.23
+24%
|
3.75
+16%
|
4.12
+10%
|
4.42
+7%
|
4.09
-7%
|
4.23
+3%
|
6.7
+58%
|
5.88
-12%
|
5.79
-2%
|
5.59
-3%
|
3.27
-42%
|
4.45
+36%
|
4.63
+4%
|
5.12
+11%
|
5.48
+7%
|
5.46
0%
|
5.67
+4%
|
5.76
+2%
|
5.82
+1%
|
|