Trimble Inc
NASDAQ:TRMB
Income Statement
Earnings Waterfall
Trimble Inc
Income Statement
Trimble Inc
| Mar-2002 | Jun-2002 | Sep-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Dec-2004 | Apr-2005 | Jul-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 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Dec-2010 | Apr-2011 | Jul-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-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 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
20
|
18
|
17
|
15
|
14
|
17
|
14
|
12
|
10
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
1
|
0
|
1
|
2
|
4
|
6
|
7
|
6
|
4
|
3
|
3
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
13
|
20
|
26
|
25
|
25
|
25
|
25
|
29
|
41
|
58
|
73
|
86
|
88
|
85
|
82
|
81
|
80
|
80
|
78
|
74
|
71
|
67
|
65
|
65
|
63
|
63
|
71
|
75
|
106
|
137
|
161
|
187
|
158
|
125
|
91
|
61
|
62
|
69
|
0
|
|
| Revenue |
461
N/A
|
451
-2%
|
448
-1%
|
467
+4%
|
490
+5%
|
505
+3%
|
530
+5%
|
541
+2%
|
570
+5%
|
612
+7%
|
642
+5%
|
669
+4%
|
708
+6%
|
733
+3%
|
751
+2%
|
775
+3%
|
805
+4%
|
847
+5%
|
893
+5%
|
940
+5%
|
1 000
+6%
|
1 082
+8%
|
1 144
+6%
|
1 222
+7%
|
1 292
+6%
|
1 342
+4%
|
1 374
+2%
|
1 329
-3%
|
1 263
-5%
|
1 175
-7%
|
1 117
-5%
|
1 126
+1%
|
1 156
+3%
|
1 200
+4%
|
1 248
+4%
|
1 294
+4%
|
1 359
+5%
|
1 433
+5%
|
1 532
+7%
|
1 644
+7%
|
1 762
+7%
|
1 873
+6%
|
1 960
+5%
|
2 040
+4%
|
2 094
+3%
|
2 153
+3%
|
2 204
+2%
|
2 288
+4%
|
2 337
+2%
|
2 403
+3%
|
2 431
+1%
|
2 396
-1%
|
2 373
-1%
|
2 317
-2%
|
2 295
-1%
|
2 290
0%
|
2 291
+0%
|
2 315
+1%
|
2 336
+1%
|
2 362
+1%
|
2 390
+1%
|
2 440
+2%
|
2 532
+4%
|
2 647
+5%
|
2 778
+5%
|
2 904
+5%
|
3 023
+4%
|
3 108
+3%
|
3 168
+2%
|
3 237
+2%
|
3 226
0%
|
3 264
+1%
|
3 255
0%
|
3 134
-4%
|
3 142
+0%
|
3 148
+0%
|
3 242
+3%
|
3 454
+7%
|
3 563
+3%
|
3 659
+3%
|
3 766
+3%
|
3 762
0%
|
3 746
0%
|
3 676
-2%
|
3 598
-2%
|
3 650
+1%
|
3 723
+2%
|
3 799
+2%
|
3 837
+1%
|
3 714
-3%
|
3 632
-2%
|
3 683
+1%
|
3 571
-3%
|
3 576
+0%
|
3 601
+1%
|
3 587
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(227)
|
(222)
|
(222)
|
(232)
|
(248)
|
(253)
|
(266)
|
(273)
|
(288)
|
(312)
|
(329)
|
(344)
|
(361)
|
(372)
|
(376)
|
(385)
|
(406)
|
(428)
|
(455)
|
(479)
|
(503)
|
(540)
|
(571)
|
(609)
|
(648)
|
(678)
|
(691)
|
(680)
|
(644)
|
(601)
|
(576)
|
(576)
|
(592)
|
(614)
|
(635)
|
(648)
|
(681)
|
(710)
|
(757)
|
(815)
|
(865)
|
(916)
|
(952)
|
(994)
|
(1 020)
|
(1 044)
|
(1 064)
|
(1 084)
|
(1 093)
|
(1 107)
|
(1 113)
|
(1 105)
|
(1 102)
|
(1 097)
|
(1 093)
|
(1 088)
|
(1 095)
|
(1 107)
|
(1 118)
|
(1 128)
|
(1 132)
|
(1 155)
|
(1 205)
|
(1 269)
|
(1 329)
|
(1 374)
|
(1 417)
|
(1 427)
|
(1 445)
|
(1 476)
|
(1 470)
|
(1 483)
|
(1 471)
|
(1 405)
|
(1 396)
|
(1 393)
|
(1 435)
|
(1 527)
|
(1 571)
|
(1 624)
|
(1 675)
|
(1 659)
|
(1 632)
|
(1 571)
|
(1 481)
|
(1 467)
|
(1 464)
|
(1 466)
|
(1 471)
|
(1 407)
|
(1 340)
|
(1 287)
|
(1 207)
|
(1 160)
|
(1 140)
|
(1 109)
|
|
| Gross Profit |
234
N/A
|
230
-2%
|
227
-1%
|
234
+3%
|
242
+3%
|
252
+4%
|
264
+5%
|
268
+2%
|
282
+5%
|
299
+6%
|
314
+5%
|
325
+4%
|
347
+7%
|
361
+4%
|
375
+4%
|
390
+4%
|
400
+2%
|
419
+5%
|
438
+5%
|
461
+5%
|
497
+8%
|
542
+9%
|
573
+6%
|
613
+7%
|
644
+5%
|
664
+3%
|
683
+3%
|
649
-5%
|
619
-5%
|
574
-7%
|
541
-6%
|
550
+2%
|
565
+3%
|
586
+4%
|
613
+5%
|
646
+5%
|
678
+5%
|
723
+7%
|
775
+7%
|
830
+7%
|
897
+8%
|
956
+7%
|
1 008
+5%
|
1 046
+4%
|
1 074
+3%
|
1 109
+3%
|
1 141
+3%
|
1 204
+6%
|
1 244
+3%
|
1 296
+4%
|
1 318
+2%
|
1 291
-2%
|
1 271
-2%
|
1 221
-4%
|
1 202
-2%
|
1 202
+0%
|
1 196
-1%
|
1 207
+1%
|
1 218
+1%
|
1 235
+1%
|
1 258
+2%
|
1 285
+2%
|
1 327
+3%
|
1 378
+4%
|
1 450
+5%
|
1 530
+6%
|
1 605
+5%
|
1 681
+5%
|
1 723
+3%
|
1 761
+2%
|
1 756
0%
|
1 781
+1%
|
1 784
+0%
|
1 729
-3%
|
1 746
+1%
|
1 755
+0%
|
1 807
+3%
|
1 927
+7%
|
1 992
+3%
|
2 035
+2%
|
2 091
+3%
|
2 103
+1%
|
2 114
+1%
|
2 106
0%
|
2 117
+1%
|
2 184
+3%
|
2 259
+3%
|
2 333
+3%
|
2 366
+1%
|
2 307
-2%
|
2 292
-1%
|
2 396
+5%
|
2 364
-1%
|
2 416
+2%
|
2 461
+2%
|
2 478
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(223)
|
(211)
|
(202)
|
(200)
|
(200)
|
(204)
|
(209)
|
(212)
|
(219)
|
(227)
|
(231)
|
(239)
|
(249)
|
(251)
|
(257)
|
(264)
|
(271)
|
(289)
|
(304)
|
(324)
|
(348)
|
(377)
|
(401)
|
(430)
|
(447)
|
(458)
|
(466)
|
(461)
|
(461)
|
(452)
|
(451)
|
(458)
|
(464)
|
(474)
|
(490)
|
(516)
|
(541)
|
(575)
|
(626)
|
(671)
|
(723)
|
(774)
|
(794)
|
(831)
|
(861)
|
(888)
|
(921)
|
(946)
|
(968)
|
(990)
|
(1 064)
|
(1 028)
|
(1 044)
|
(1 050)
|
(994)
|
(1 036)
|
(1 039)
|
(1 047)
|
(1 048)
|
(1 043)
|
(1 040)
|
(1 051)
|
(1 084)
|
(1 135)
|
(1 199)
|
(1 248)
|
(1 312)
|
(1 352)
|
(1 370)
|
(1 387)
|
(1 367)
|
(1 378)
|
(1 370)
|
(1 325)
|
(1 323)
|
(1 309)
|
(1 320)
|
(1 394)
|
(1 423)
|
(1 463)
|
(1 498)
|
(1 519)
|
(1 549)
|
(1 565)
|
(1 596)
|
(1 702)
|
(1 774)
|
(1 838)
|
(1 899)
|
(1 875)
|
(1 875)
|
(1 920)
|
(1 901)
|
(1 888)
|
(1 887)
|
(1 867)
|
|
| Selling, General & Administrative |
(137)
|
(131)
|
(128)
|
(130)
|
(130)
|
(132)
|
(136)
|
(137)
|
(141)
|
(146)
|
(148)
|
(153)
|
(159)
|
(161)
|
(166)
|
(172)
|
(178)
|
(189)
|
(199)
|
(212)
|
(227)
|
(247)
|
(261)
|
(279)
|
(289)
|
(294)
|
(299)
|
(290)
|
(291)
|
(286)
|
(286)
|
(291)
|
(294)
|
(300)
|
(313)
|
(334)
|
(350)
|
(373)
|
(405)
|
(425)
|
(453)
|
(479)
|
(484)
|
(510)
|
(519)
|
(529)
|
(548)
|
(565)
|
(583)
|
(603)
|
(671)
|
(635)
|
(641)
|
(645)
|
(590)
|
(630)
|
(634)
|
(636)
|
(632)
|
(631)
|
(629)
|
(642)
|
(668)
|
(702)
|
(742)
|
(769)
|
(806)
|
(830)
|
(836)
|
(843)
|
(828)
|
(835)
|
(829)
|
(793)
|
(787)
|
(768)
|
(771)
|
(823)
|
(843)
|
(876)
|
(902)
|
(923)
|
(959)
|
(976)
|
(989)
|
(1 039)
|
(1 056)
|
(1 071)
|
(1 105)
|
(1 100)
|
(1 111)
|
(1 152)
|
(1 146)
|
(1 130)
|
(1 132)
|
(1 129)
|
|
| Research & Development |
(62)
|
(61)
|
(61)
|
(61)
|
(62)
|
(64)
|
(66)
|
(68)
|
(70)
|
(73)
|
(75)
|
(78)
|
(81)
|
(82)
|
(83)
|
(84)
|
(87)
|
(94)
|
(98)
|
(104)
|
(111)
|
(117)
|
(123)
|
(132)
|
(138)
|
(143)
|
(147)
|
(148)
|
(145)
|
(139)
|
(137)
|
(137)
|
(139)
|
(142)
|
(145)
|
(150)
|
(158)
|
(167)
|
(180)
|
(197)
|
(214)
|
(234)
|
(247)
|
(257)
|
(273)
|
(285)
|
(294)
|
(299)
|
(304)
|
(307)
|
(315)
|
(318)
|
(329)
|
(332)
|
(332)
|
(337)
|
(337)
|
(345)
|
(352)
|
(350)
|
(351)
|
(349)
|
(355)
|
(370)
|
(391)
|
(410)
|
(432)
|
(446)
|
(455)
|
(465)
|
(463)
|
(470)
|
(470)
|
(464)
|
(470)
|
(476)
|
(487)
|
(511)
|
(526)
|
(537)
|
(548)
|
(549)
|
(544)
|
(542)
|
(561)
|
(596)
|
(631)
|
(664)
|
(675)
|
(662)
|
(655)
|
(662)
|
(651)
|
(652)
|
(650)
|
(631)
|
|
| Depreciation & Amortization |
(24)
|
(19)
|
(13)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(7)
|
(8)
|
(11)
|
(13)
|
(17)
|
(19)
|
(20)
|
(20)
|
(21)
|
(22)
|
(24)
|
(27)
|
(29)
|
(30)
|
(31)
|
(32)
|
(32)
|
(33)
|
(34)
|
(36)
|
(41)
|
(49)
|
(55)
|
(61)
|
(63)
|
(65)
|
(70)
|
(74)
|
(79)
|
(82)
|
(82)
|
(80)
|
(78)
|
(76)
|
(74)
|
(74)
|
(72)
|
(70)
|
(68)
|
(66)
|
(64)
|
(62)
|
(60)
|
(60)
|
(62)
|
(63)
|
(66)
|
(70)
|
(74)
|
(76)
|
(79)
|
(80)
|
(76)
|
(74)
|
(71)
|
(67)
|
(67)
|
(66)
|
(62)
|
(59)
|
(54)
|
(51)
|
(49)
|
(48)
|
(46)
|
(47)
|
(46)
|
(67)
|
(87)
|
(104)
|
(119)
|
(113)
|
(109)
|
(106)
|
(105)
|
(105)
|
(106)
|
(107)
|
|
| Operating Income |
11
N/A
|
18
+61%
|
25
+34%
|
35
+42%
|
42
+20%
|
48
+14%
|
54
+13%
|
56
+4%
|
63
+12%
|
72
+15%
|
82
+14%
|
86
+5%
|
98
+14%
|
110
+12%
|
118
+7%
|
126
+7%
|
129
+2%
|
130
+1%
|
133
+3%
|
137
+3%
|
148
+8%
|
165
+11%
|
172
+4%
|
183
+6%
|
197
+8%
|
206
+5%
|
217
+5%
|
188
-13%
|
158
-16%
|
123
-22%
|
90
-27%
|
92
+3%
|
101
+10%
|
112
+11%
|
123
+10%
|
129
+5%
|
137
+6%
|
148
+8%
|
149
+1%
|
159
+6%
|
175
+10%
|
183
+5%
|
213
+17%
|
215
+1%
|
213
-1%
|
220
+4%
|
220
0%
|
258
+17%
|
276
+7%
|
306
+11%
|
254
-17%
|
263
+3%
|
227
-13%
|
170
-25%
|
208
+22%
|
166
-20%
|
157
-5%
|
161
+2%
|
171
+6%
|
192
+12%
|
218
+13%
|
234
+7%
|
243
+4%
|
243
0%
|
251
+3%
|
281
+12%
|
294
+4%
|
329
+12%
|
353
+7%
|
374
+6%
|
389
+4%
|
403
+3%
|
414
+3%
|
404
-2%
|
423
+5%
|
446
+5%
|
487
+9%
|
533
+10%
|
568
+7%
|
571
+1%
|
593
+4%
|
584
-2%
|
565
-3%
|
541
-4%
|
521
-4%
|
482
-8%
|
484
+1%
|
494
+2%
|
467
-6%
|
432
-7%
|
418
-3%
|
477
+14%
|
463
-3%
|
528
+14%
|
574
+9%
|
611
+7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(20)
|
(20)
|
(21)
|
(19)
|
(19)
|
(22)
|
(19)
|
(19)
|
(17)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(1)
|
6
|
11
|
16
|
12
|
12
|
9
|
7
|
4
|
4
|
8
|
10
|
9
|
6
|
2
|
0
|
0
|
4
|
5
|
7
|
10
|
10
|
18
|
12
|
9
|
6
|
1
|
6
|
6
|
(1)
|
(1)
|
(3)
|
2
|
4
|
2
|
(1)
|
(11)
|
(13)
|
(15)
|
(13)
|
(8)
|
(9)
|
(11)
|
(11)
|
(10)
|
(7)
|
(1)
|
5
|
8
|
7
|
(9)
|
(27)
|
(44)
|
(57)
|
(54)
|
(52)
|
(47)
|
(44)
|
(45)
|
(41)
|
(38)
|
(32)
|
(29)
|
(28)
|
(28)
|
(29)
|
(32)
|
(33)
|
(40)
|
(42)
|
(71)
|
(104)
|
(133)
|
(164)
|
(139)
|
(112)
|
(139)
|
(114)
|
(117)
|
(124)
|
(75)
|
|
| Non-Reccuring Items |
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(7)
|
(6)
|
(6)
|
(5)
|
(0)
|
(2)
|
(2)
|
(3)
|
(6)
|
(5)
|
(6)
|
(6)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(6)
|
(5)
|
(3)
|
(3)
|
(2)
|
(3)
|
(7)
|
(9)
|
(11)
|
(12)
|
(11)
|
(12)
|
(12)
|
(13)
|
(11)
|
(8)
|
(7)
|
(6)
|
(6)
|
(7)
|
(8)
|
(10)
|
(11)
|
(12)
|
(27)
|
(26)
|
(28)
|
(37)
|
(26)
|
(24)
|
(24)
|
(13)
|
(10)
|
(16)
|
89
|
89
|
69
|
78
|
(29)
|
(33)
|
(36)
|
(37)
|
1 679
|
1 660
|
1 672
|
1 671
|
(40)
|
(30)
|
(16)
|
|
| Total Other Income |
0
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
2
|
2
|
1
|
1
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
0
|
(1)
|
(3)
|
(2)
|
(2)
|
0
|
2
|
2
|
1
|
3
|
3
|
3
|
3
|
(1)
|
2
|
3
|
4
|
5
|
11
|
15
|
14
|
14
|
(1)
|
12
|
12
|
11
|
17
|
10
|
10
|
10
|
5
|
1
|
2
|
1
|
6
|
12
|
13
|
16
|
5
|
(1)
|
(1)
|
(1)
|
1
|
1
|
13
|
12
|
16
|
5
|
(6)
|
(3)
|
13
|
23
|
44
|
57
|
41
|
28
|
(6)
|
(25)
|
(1)
|
34
|
46
|
42
|
32
|
4
|
3
|
2
|
(4)
|
(0)
|
(0)
|
2
|
(11)
|
|
| Pre-Tax Income |
(10)
N/A
|
(3)
+72%
|
3
N/A
|
14
+431%
|
20
+45%
|
23
+16%
|
32
+36%
|
36
+13%
|
44
+24%
|
60
+35%
|
70
+17%
|
75
+7%
|
86
+15%
|
97
+13%
|
106
+9%
|
125
+18%
|
134
+8%
|
139
+4%
|
148
+6%
|
148
+0%
|
154
+4%
|
169
+10%
|
175
+3%
|
184
+5%
|
201
+10%
|
212
+5%
|
223
+5%
|
191
-14%
|
155
-19%
|
118
-24%
|
84
-29%
|
88
+4%
|
104
+18%
|
115
+11%
|
132
+15%
|
141
+7%
|
148
+5%
|
167
+13%
|
159
-5%
|
168
+6%
|
182
+8%
|
185
+2%
|
222
+20%
|
229
+4%
|
224
-3%
|
229
+2%
|
226
-1%
|
253
+12%
|
287
+13%
|
317
+10%
|
261
-18%
|
266
+2%
|
222
-17%
|
159
-28%
|
195
+23%
|
152
-22%
|
137
-10%
|
140
+2%
|
148
+6%
|
176
+19%
|
210
+19%
|
236
+12%
|
256
+8%
|
248
-3%
|
251
+1%
|
266
+6%
|
259
-3%
|
278
+8%
|
287
+3%
|
323
+13%
|
338
+5%
|
345
+2%
|
349
+1%
|
325
-7%
|
342
+5%
|
395
+15%
|
453
+15%
|
525
+16%
|
585
+11%
|
575
-2%
|
576
+0%
|
635
+10%
|
596
-6%
|
569
-5%
|
591
+4%
|
427
-28%
|
389
-9%
|
357
-8%
|
269
-25%
|
1 974
+633%
|
1 968
0%
|
2 006
+2%
|
2 019
+1%
|
371
-82%
|
423
+14%
|
509
+21%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
3
|
2
|
(2)
|
(4)
|
(7)
|
(14)
|
(22)
|
(28)
|
(40)
|
(41)
|
(41)
|
(45)
|
(44)
|
(48)
|
(56)
|
(60)
|
(66)
|
(73)
|
(70)
|
(69)
|
(51)
|
(37)
|
(27)
|
(16)
|
(24)
|
(29)
|
(55)
|
(55)
|
(38)
|
(33)
|
(5)
|
(3)
|
(19)
|
(21)
|
(26)
|
(36)
|
(40)
|
(35)
|
(38)
|
(34)
|
(35)
|
(50)
|
(57)
|
(43)
|
(52)
|
(42)
|
(31)
|
(43)
|
(31)
|
(31)
|
(23)
|
(30)
|
(44)
|
(48)
|
(62)
|
(64)
|
(210)
|
(204)
|
(202)
|
(175)
|
27
|
22
|
16
|
2
|
170
|
165
|
158
|
147
|
(4)
|
(10)
|
(6)
|
(27)
|
(82)
|
(87)
|
(117)
|
(117)
|
(119)
|
(123)
|
(82)
|
(55)
|
(46)
|
(30)
|
(462)
|
(490)
|
(502)
|
(505)
|
(84)
|
(65)
|
(85)
|
|
| Income from Continuing Operations |
(13)
|
(6)
|
(1)
|
10
|
16
|
20
|
27
|
39
|
46
|
58
|
66
|
68
|
72
|
76
|
78
|
85
|
93
|
98
|
103
|
104
|
107
|
113
|
115
|
117
|
129
|
142
|
154
|
141
|
119
|
91
|
68
|
64
|
75
|
60
|
77
|
104
|
114
|
162
|
156
|
149
|
160
|
159
|
186
|
190
|
189
|
190
|
191
|
218
|
237
|
260
|
218
|
214
|
180
|
128
|
153
|
121
|
106
|
116
|
118
|
132
|
162
|
174
|
192
|
38
|
47
|
64
|
84
|
305
|
308
|
339
|
340
|
515
|
514
|
483
|
489
|
391
|
443
|
519
|
558
|
493
|
489
|
518
|
479
|
450
|
468
|
345
|
334
|
311
|
240
|
1 512
|
1 477
|
1 504
|
1 514
|
287
|
358
|
424
|
|
| 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
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
2
|
2
|
4
|
5
|
4
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(12)
N/A
|
(6)
+53%
|
(0)
+95%
|
10
N/A
|
16
+59%
|
20
+23%
|
27
+36%
|
39
+41%
|
46
+19%
|
58
+27%
|
66
+14%
|
68
+2%
|
72
+7%
|
76
+5%
|
78
+3%
|
85
+9%
|
93
+10%
|
98
+5%
|
103
+5%
|
104
+1%
|
107
+3%
|
113
+6%
|
115
+2%
|
117
+2%
|
129
+10%
|
142
+11%
|
154
+8%
|
142
-8%
|
119
-16%
|
91
-23%
|
68
-26%
|
63
-6%
|
74
+17%
|
59
-20%
|
77
+29%
|
104
+35%
|
116
+11%
|
163
+41%
|
158
-3%
|
151
-5%
|
164
+9%
|
164
N/A
|
190
+15%
|
191
+1%
|
190
-1%
|
191
+0%
|
192
+1%
|
219
+14%
|
238
+9%
|
261
+10%
|
218
-16%
|
214
-2%
|
180
-16%
|
128
-29%
|
153
+20%
|
121
-21%
|
107
-12%
|
117
+9%
|
119
+2%
|
132
+12%
|
162
+23%
|
174
+7%
|
192
+10%
|
118
-38%
|
127
+7%
|
144
+13%
|
160
+11%
|
283
+76%
|
287
+1%
|
317
+11%
|
322
+1%
|
514
+60%
|
514
0%
|
482
-6%
|
489
+1%
|
390
-20%
|
443
+13%
|
518
+17%
|
558
+8%
|
493
-12%
|
489
-1%
|
518
+6%
|
479
-7%
|
450
-6%
|
468
+4%
|
345
-26%
|
334
-3%
|
311
-7%
|
240
-23%
|
1 512
+531%
|
1 477
-2%
|
1 504
+2%
|
1 514
+1%
|
287
-81%
|
358
+25%
|
424
+19%
|
|
| EPS (Diluted) |
-0.08
N/A
|
-0.05
+38%
|
-0.01
+80%
|
0.06
N/A
|
0.09
+50%
|
0.11
+22%
|
0.14
+27%
|
0.19
+36%
|
0.22
+16%
|
0.27
+23%
|
0.3
+11%
|
0.31
+3%
|
0.32
+3%
|
0.33
+3%
|
0.34
+3%
|
0.37
+9%
|
0.4
+8%
|
0.42
+5%
|
0.44
+5%
|
0.45
+2%
|
0.45
N/A
|
0.47
+4%
|
0.47
N/A
|
0.47
N/A
|
0.51
+9%
|
0.56
+10%
|
0.61
+9%
|
0.57
-7%
|
0.48
-16%
|
0.38
-21%
|
0.28
-26%
|
0.26
-7%
|
0.3
+15%
|
0.24
-20%
|
0.31
+29%
|
0.42
+35%
|
0.47
+12%
|
0.65
+38%
|
0.63
-3%
|
0.6
-5%
|
0.64
+7%
|
0.64
N/A
|
0.74
+16%
|
0.74
N/A
|
0.74
N/A
|
0.74
N/A
|
0.74
N/A
|
0.84
+14%
|
0.91
+8%
|
0.99
+9%
|
0.82
-17%
|
0.81
-1%
|
0.67
-17%
|
0.48
-28%
|
0.58
+21%
|
0.47
-19%
|
0.41
-13%
|
0.45
+10%
|
0.46
+2%
|
0.52
+13%
|
0.63
+21%
|
0.67
+6%
|
0.74
+10%
|
0.46
-38%
|
0.5
+9%
|
0.57
+14%
|
0.63
+11%
|
1.11
+76%
|
1.12
+1%
|
1.24
+11%
|
1.27
+2%
|
2.03
+60%
|
2.04
+0%
|
1.92
-6%
|
1.95
+2%
|
1.55
-21%
|
1.75
+13%
|
2.05
+17%
|
2.2
+7%
|
1.94
-12%
|
1.93
-1%
|
2.05
+6%
|
1.92
-6%
|
1.8
-6%
|
1.87
+4%
|
1.38
-26%
|
1.34
-3%
|
1.25
-7%
|
0.96
-23%
|
6.13
+539%
|
5.99
-2%
|
6.09
+2%
|
6.14
+1%
|
1.19
-81%
|
1.47
+24%
|
1.76
+20%
|
|