Werner Enterprises Inc
NASDAQ:WERN
Income Statement
Earnings Waterfall
Werner Enterprises Inc
Income Statement
Werner Enterprises 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 |
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
3
|
2
|
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
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
6
|
7
|
8
|
7
|
6
|
4
|
3
|
3
|
3
|
4
|
5
|
6
|
8
|
12
|
18
|
25
|
31
|
34
|
34
|
34
|
37
|
39
|
41
|
41
|
40
|
0
|
|
| Revenue |
1 279
N/A
|
1 296
+1%
|
1 310
+1%
|
1 342
+2%
|
1 376
+3%
|
1 398
+2%
|
1 430
+2%
|
1 458
+2%
|
1 497
+3%
|
1 546
+3%
|
1 603
+4%
|
1 678
+5%
|
1 747
+4%
|
1 822
+4%
|
1 901
+4%
|
1 972
+4%
|
2 009
+2%
|
2 052
+2%
|
2 088
+2%
|
2 081
0%
|
2 093
+1%
|
2 095
+0%
|
2 064
-1%
|
2 071
+0%
|
2 080
+0%
|
2 127
+2%
|
2 201
+3%
|
2 166
-2%
|
2 047
-5%
|
1 872
-9%
|
1 718
-8%
|
1 667
-3%
|
1 697
+2%
|
1 758
+4%
|
1 792
+2%
|
1 815
+1%
|
1 859
+2%
|
1 912
+3%
|
1 958
+2%
|
2 003
+2%
|
2 032
+1%
|
2 038
+0%
|
2 035
0%
|
2 036
+0%
|
2 031
0%
|
2 016
-1%
|
2 021
+0%
|
2 029
+0%
|
2 028
0%
|
2 064
+2%
|
2 104
+2%
|
2 139
+2%
|
2 143
+0%
|
2 136
0%
|
2 118
-1%
|
2 094
-1%
|
2 081
-1%
|
2 045
-2%
|
2 019
-1%
|
2 009
0%
|
2 027
+1%
|
2 048
+1%
|
2 068
+1%
|
2 117
+2%
|
2 178
+3%
|
2 278
+5%
|
2 379
+4%
|
2 458
+3%
|
2 491
+1%
|
2 500
+0%
|
2 488
0%
|
2 464
-1%
|
2 460
0%
|
2 402
-2%
|
2 374
-1%
|
2 372
0%
|
2 396
+1%
|
2 477
+3%
|
2 589
+5%
|
2 734
+6%
|
2 883
+5%
|
3 069
+6%
|
3 194
+4%
|
3 290
+3%
|
3 358
+2%
|
3 333
-1%
|
3 323
0%
|
3 283
-1%
|
3 220
-2%
|
3 170
-2%
|
3 098
-2%
|
3 030
-2%
|
2 973
-2%
|
2 966
0%
|
2 991
+1%
|
2 974
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(243)
|
(239)
|
(235)
|
(245)
|
(264)
|
(269)
|
(279)
|
(284)
|
(289)
|
(307)
|
(325)
|
(357)
|
(383)
|
(416)
|
(461)
|
(495)
|
(517)
|
(541)
|
(556)
|
(544)
|
(546)
|
(545)
|
(539)
|
(568)
|
(604)
|
(660)
|
(704)
|
(672)
|
(597)
|
(492)
|
(405)
|
(389)
|
(411)
|
(438)
|
(454)
|
(470)
|
(497)
|
(533)
|
(565)
|
(582)
|
(588)
|
(579)
|
(574)
|
(574)
|
(569)
|
(559)
|
(555)
|
(551)
|
(548)
|
(552)
|
(548)
|
(535)
|
(498)
|
(464)
|
(430)
|
(395)
|
(374)
|
(352)
|
(332)
|
(326)
|
(331)
|
(334)
|
(345)
|
(363)
|
(385)
|
(411)
|
(433)
|
(440)
|
(437)
|
(431)
|
(423)
|
(419)
|
(412)
|
(380)
|
(356)
|
(333)
|
(335)
|
(369)
|
(409)
|
(453)
|
(501)
|
(581)
|
(639)
|
(690)
|
(705)
|
(659)
|
(630)
|
(601)
|
(581)
|
(573)
|
(548)
|
(521)
|
(505)
|
(494)
|
(497)
|
(496)
|
|
| Gross Profit |
1 036
N/A
|
1 057
+2%
|
1 075
+2%
|
1 096
+2%
|
1 112
+1%
|
1 129
+1%
|
1 151
+2%
|
1 174
+2%
|
1 208
+3%
|
1 239
+3%
|
1 278
+3%
|
1 321
+3%
|
1 364
+3%
|
1 406
+3%
|
1 440
+2%
|
1 477
+3%
|
1 491
+1%
|
1 511
+1%
|
1 532
+1%
|
1 537
+0%
|
1 546
+1%
|
1 550
+0%
|
1 525
-2%
|
1 503
-1%
|
1 476
-2%
|
1 467
-1%
|
1 496
+2%
|
1 494
0%
|
1 450
-3%
|
1 381
-5%
|
1 312
-5%
|
1 277
-3%
|
1 286
+1%
|
1 319
+3%
|
1 337
+1%
|
1 346
+1%
|
1 362
+1%
|
1 379
+1%
|
1 394
+1%
|
1 421
+2%
|
1 444
+2%
|
1 459
+1%
|
1 461
+0%
|
1 463
+0%
|
1 462
0%
|
1 457
0%
|
1 466
+1%
|
1 478
+1%
|
1 480
+0%
|
1 512
+2%
|
1 556
+3%
|
1 605
+3%
|
1 645
+2%
|
1 672
+2%
|
1 688
+1%
|
1 699
+1%
|
1 707
+0%
|
1 693
-1%
|
1 687
0%
|
1 683
0%
|
1 697
+1%
|
1 714
+1%
|
1 724
+1%
|
1 754
+2%
|
1 794
+2%
|
1 867
+4%
|
1 946
+4%
|
2 018
+4%
|
2 055
+2%
|
2 069
+1%
|
2 065
0%
|
2 045
-1%
|
2 049
+0%
|
2 022
-1%
|
2 018
0%
|
2 039
+1%
|
2 061
+1%
|
2 108
+2%
|
2 180
+3%
|
2 282
+5%
|
2 382
+4%
|
2 488
+4%
|
2 554
+3%
|
2 600
+2%
|
2 654
+2%
|
2 674
+1%
|
2 693
+1%
|
2 682
0%
|
2 639
-2%
|
2 597
-2%
|
2 549
-2%
|
2 509
-2%
|
2 468
-2%
|
2 472
+0%
|
2 494
+1%
|
2 478
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(955)
|
(969)
|
(981)
|
(997)
|
(1 011)
|
(1 023)
|
(1 040)
|
(1 056)
|
(1 084)
|
(1 112)
|
(1 144)
|
(1 180)
|
(1 215)
|
(1 249)
|
(1 282)
|
(1 312)
|
(1 323)
|
(1 338)
|
(1 360)
|
(1 372)
|
(1 391)
|
(1 403)
|
(1 382)
|
(1 366)
|
(1 354)
|
(1 352)
|
(1 380)
|
(1 381)
|
(1 339)
|
(1 279)
|
(1 216)
|
(1 181)
|
(1 182)
|
(1 202)
|
(1 212)
|
(1 211)
|
(1 219)
|
(1 224)
|
(1 229)
|
(1 247)
|
(1 262)
|
(1 273)
|
(1 283)
|
(1 291)
|
(1 297)
|
(1 301)
|
(1 319)
|
(1 339)
|
(1 346)
|
(1 378)
|
(1 413)
|
(1 445)
|
(1 470)
|
(1 487)
|
(1 493)
|
(1 498)
|
(1 512)
|
(1 521)
|
(1 538)
|
(1 557)
|
(1 577)
|
(1 587)
|
(1 590)
|
(1 610)
|
(1 641)
|
(1 700)
|
(1 752)
|
(1 794)
|
(1 818)
|
(1 824)
|
(1 831)
|
(1 819)
|
(1 840)
|
(1 819)
|
(1 806)
|
(1 812)
|
(1 802)
|
(1 825)
|
(1 887)
|
(1 971)
|
(2 051)
|
(2 160)
|
(2 221)
|
(2 277)
|
(2 361)
|
(2 408)
|
(2 466)
|
(2 506)
|
(2 500)
|
(2 486)
|
(2 458)
|
(2 443)
|
(2 423)
|
(2 379)
|
(2 434)
|
(2 423)
|
|
| Selling, General & Administrative |
(835)
|
(849)
|
(859)
|
(874)
|
(886)
|
(895)
|
(910)
|
(923)
|
(949)
|
(976)
|
(1 005)
|
(1 039)
|
(1 071)
|
(1 102)
|
(1 132)
|
(1 157)
|
(1 165)
|
(1 182)
|
(1 206)
|
(1 220)
|
(1 242)
|
(1 255)
|
(1 235)
|
(1 217)
|
(1 203)
|
(1 196)
|
(1 221)
|
(1 217)
|
(1 175)
|
(1 115)
|
(1 055)
|
(1 025)
|
(1 029)
|
(1 050)
|
(1 061)
|
(1 059)
|
(1 069)
|
(1 074)
|
(1 081)
|
(1 100)
|
(1 113)
|
(1 124)
|
(1 131)
|
(1 134)
|
(1 138)
|
(1 142)
|
(1 157)
|
(1 174)
|
(1 181)
|
(1 205)
|
(1 235)
|
(1 263)
|
(1 284)
|
(1 300)
|
(1 305)
|
(1 306)
|
(1 312)
|
(1 314)
|
(1 323)
|
(1 334)
|
(1 348)
|
(1 353)
|
(1 354)
|
(1 374)
|
(1 409)
|
(1 474)
|
(1 525)
|
(1 572)
|
(1 590)
|
(1 586)
|
(1 587)
|
(1 568)
|
(1 578)
|
(1 546)
|
(1 532)
|
(1 535)
|
(1 540)
|
(1 579)
|
(1 650)
|
(1 744)
|
(1 827)
|
(1 938)
|
(2 002)
|
(2 059)
|
(2 132)
|
(2 163)
|
(2 202)
|
(2 219)
|
(2 199)
|
(2 180)
|
(2 151)
|
(2 140)
|
(2 124)
|
(2 090)
|
(2 141)
|
(2 126)
|
|
| Depreciation & Amortization |
(116)
|
(117)
|
(118)
|
(122)
|
(125)
|
(129)
|
(132)
|
(135)
|
(138)
|
(140)
|
(143)
|
(145)
|
(149)
|
(154)
|
(159)
|
(163)
|
(164)
|
(165)
|
(166)
|
(168)
|
(169)
|
(170)
|
(168)
|
(167)
|
(166)
|
(166)
|
(167)
|
(167)
|
(166)
|
(163)
|
(159)
|
(155)
|
(154)
|
(152)
|
(151)
|
(152)
|
(154)
|
(155)
|
(159)
|
(159)
|
(160)
|
(162)
|
(164)
|
(167)
|
(169)
|
(170)
|
(170)
|
(173)
|
(174)
|
(176)
|
(178)
|
(177)
|
(180)
|
(183)
|
(188)
|
(193)
|
(198)
|
(200)
|
(203)
|
(210)
|
(215)
|
(218)
|
(220)
|
(218)
|
(218)
|
(221)
|
(226)
|
(230)
|
(236)
|
(240)
|
(245)
|
(250)
|
(258)
|
(264)
|
(264)
|
(263)
|
(259)
|
(255)
|
(260)
|
(268)
|
(271)
|
(276)
|
(277)
|
(280)
|
(287)
|
(293)
|
(298)
|
(300)
|
(299)
|
(297)
|
(294)
|
(290)
|
(286)
|
(284)
|
(285)
|
(286)
|
|
| Other Operating Expenses |
(5)
|
(4)
|
(3)
|
(2)
|
(0)
|
0
|
2
|
2
|
2
|
4
|
3
|
4
|
6
|
7
|
8
|
8
|
7
|
9
|
12
|
16
|
20
|
21
|
21
|
18
|
16
|
11
|
7
|
4
|
1
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
1
|
4
|
6
|
11
|
11
|
11
|
13
|
11
|
10
|
10
|
11
|
8
|
8
|
9
|
3
|
0
|
(5)
|
(7)
|
(4)
|
1
|
1
|
(3)
|
(7)
|
(13)
|
(13)
|
(14)
|
(17)
|
(16)
|
(18)
|
(15)
|
(6)
|
(2)
|
8
|
8
|
2
|
1
|
(2)
|
(5)
|
(9)
|
(11)
|
(13)
|
(4)
|
10
|
23
|
41
|
49
|
55
|
59
|
63
|
58
|
48
|
33
|
12
|
(2)
|
(8)
|
(13)
|
(13)
|
(13)
|
(5)
|
(6)
|
(10)
|
|
| Operating Income |
81
N/A
|
88
+9%
|
94
+8%
|
100
+6%
|
101
+2%
|
106
+4%
|
111
+5%
|
118
+6%
|
123
+5%
|
127
+3%
|
134
+5%
|
141
+6%
|
149
+6%
|
156
+5%
|
158
+1%
|
165
+4%
|
169
+2%
|
173
+3%
|
172
0%
|
165
-5%
|
155
-6%
|
147
-5%
|
143
-2%
|
137
-5%
|
123
-10%
|
115
-6%
|
116
+1%
|
113
-3%
|
111
-2%
|
102
-8%
|
97
-5%
|
97
N/A
|
104
+7%
|
117
+13%
|
125
+6%
|
135
+8%
|
144
+7%
|
155
+8%
|
165
+6%
|
174
+5%
|
182
+5%
|
186
+2%
|
178
-4%
|
171
-4%
|
165
-4%
|
156
-5%
|
147
-6%
|
140
-5%
|
135
-4%
|
134
0%
|
144
+7%
|
160
+12%
|
175
+9%
|
185
+6%
|
196
+6%
|
201
+2%
|
195
-3%
|
172
-12%
|
149
-14%
|
126
-15%
|
120
-5%
|
127
+6%
|
134
+5%
|
144
+7%
|
153
+6%
|
167
+9%
|
194
+16%
|
224
+15%
|
237
+6%
|
245
+3%
|
235
-4%
|
226
-4%
|
209
-7%
|
203
-3%
|
212
+4%
|
227
+7%
|
259
+14%
|
283
+9%
|
293
+4%
|
311
+6%
|
330
+6%
|
328
-1%
|
333
+2%
|
323
-3%
|
293
-9%
|
265
-9%
|
227
-14%
|
176
-22%
|
139
-21%
|
111
-20%
|
91
-18%
|
66
-27%
|
45
-32%
|
93
+107%
|
61
-34%
|
56
-8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
1
|
0
|
1
|
2
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
18
|
34
|
37
|
27
|
29
|
12
|
2
|
7
|
(23)
|
(28)
|
(28)
|
(28)
|
(29)
|
(31)
|
(24)
|
(25)
|
(25)
|
(25)
|
(33)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(44)
|
|
| Total Other Income |
(2)
|
(2)
|
(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
|
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)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
78
N/A
|
85
+9%
|
92
+8%
|
99
+7%
|
101
+2%
|
106
+5%
|
112
+6%
|
118
+6%
|
124
+5%
|
128
+3%
|
136
+6%
|
144
+6%
|
152
+6%
|
160
+5%
|
161
+1%
|
167
+4%
|
171
+2%
|
175
+3%
|
176
+0%
|
167
-5%
|
157
-6%
|
148
-6%
|
143
-3%
|
137
-4%
|
125
-9%
|
118
-5%
|
120
+1%
|
117
-2%
|
115
-2%
|
105
-8%
|
99
-5%
|
99
-1%
|
106
+7%
|
119
+13%
|
126
+6%
|
136
+8%
|
145
+7%
|
156
+8%
|
166
+6%
|
175
+5%
|
183
+5%
|
188
+3%
|
180
-4%
|
173
-4%
|
167
-4%
|
158
-5%
|
149
-6%
|
142
-5%
|
137
-4%
|
137
N/A
|
146
+7%
|
162
+11%
|
176
+9%
|
185
+5%
|
196
+6%
|
201
+2%
|
196
-3%
|
174
-11%
|
150
-14%
|
128
-15%
|
121
-5%
|
128
+6%
|
134
+5%
|
145
+8%
|
154
+6%
|
168
+9%
|
195
+16%
|
224
+15%
|
237
+6%
|
244
+3%
|
232
-5%
|
222
-4%
|
204
-8%
|
198
-3%
|
208
+5%
|
225
+8%
|
257
+14%
|
301
+17%
|
326
+8%
|
346
+6%
|
357
+3%
|
357
+0%
|
345
-3%
|
325
-6%
|
299
-8%
|
242
-19%
|
199
-18%
|
148
-26%
|
110
-25%
|
82
-25%
|
60
-27%
|
42
-29%
|
20
-53%
|
67
+237%
|
36
-46%
|
(21)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(29)
|
(32)
|
(35)
|
(37)
|
(38)
|
(40)
|
(42)
|
(44)
|
(47)
|
(49)
|
(53)
|
(56)
|
(61)
|
(64)
|
(65)
|
(69)
|
(70)
|
(72)
|
(72)
|
(69)
|
(65)
|
(61)
|
(60)
|
(62)
|
(57)
|
(55)
|
(56)
|
(49)
|
(48)
|
(44)
|
(42)
|
(42)
|
(45)
|
(50)
|
(52)
|
(56)
|
(60)
|
(64)
|
(68)
|
(72)
|
(75)
|
(77)
|
(73)
|
(70)
|
(67)
|
(63)
|
(58)
|
(55)
|
(53)
|
(53)
|
(58)
|
(63)
|
(69)
|
(72)
|
(76)
|
(77)
|
(75)
|
(67)
|
(56)
|
(48)
|
(46)
|
(48)
|
(51)
|
(52)
|
(50)
|
(48)
|
(51)
|
(56)
|
(60)
|
(62)
|
(59)
|
(55)
|
(50)
|
(48)
|
(51)
|
(56)
|
(64)
|
(76)
|
(82)
|
(85)
|
(87)
|
(86)
|
(83)
|
(79)
|
(73)
|
(60)
|
(49)
|
(35)
|
(27)
|
(20)
|
(15)
|
(9)
|
(3)
|
(15)
|
(12)
|
(2)
|
|
| Income from Continuing Operations |
49
|
53
|
58
|
62
|
63
|
66
|
70
|
74
|
78
|
79
|
83
|
87
|
92
|
95
|
96
|
99
|
101
|
103
|
103
|
99
|
92
|
87
|
84
|
75
|
68
|
64
|
65
|
68
|
66
|
61
|
57
|
57
|
61
|
69
|
74
|
80
|
86
|
92
|
98
|
103
|
108
|
111
|
106
|
103
|
99
|
94
|
91
|
87
|
84
|
83
|
88
|
99
|
107
|
114
|
120
|
124
|
121
|
107
|
94
|
79
|
75
|
80
|
84
|
92
|
104
|
119
|
144
|
168
|
177
|
182
|
173
|
167
|
154
|
150
|
157
|
169
|
193
|
225
|
244
|
262
|
270
|
272
|
262
|
246
|
226
|
182
|
150
|
112
|
83
|
62
|
45
|
34
|
17
|
52
|
24
|
(23)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
9
|
|
| Net Income (Common) |
49
N/A
|
53
+9%
|
58
+8%
|
62
+7%
|
63
+2%
|
66
+5%
|
70
+6%
|
74
+6%
|
78
+5%
|
79
+2%
|
83
+5%
|
87
+5%
|
92
+5%
|
95
+4%
|
96
+0%
|
99
+3%
|
101
+2%
|
103
+3%
|
103
+0%
|
99
-5%
|
92
-6%
|
87
-6%
|
84
-3%
|
75
-10%
|
68
-10%
|
64
-6%
|
65
+1%
|
68
+5%
|
66
-2%
|
61
-8%
|
57
-6%
|
57
-1%
|
61
+7%
|
69
+14%
|
74
+8%
|
80
+8%
|
86
+7%
|
92
+8%
|
98
+6%
|
103
+5%
|
108
+5%
|
111
+3%
|
106
-4%
|
103
-3%
|
99
-4%
|
94
-5%
|
91
-4%
|
87
-4%
|
84
-4%
|
83
0%
|
88
+6%
|
99
+12%
|
107
+9%
|
114
+6%
|
120
+5%
|
124
+3%
|
121
-3%
|
107
-11%
|
94
-12%
|
79
-16%
|
75
-5%
|
80
+7%
|
84
+5%
|
203
+143%
|
215
+6%
|
230
+7%
|
255
+11%
|
168
-34%
|
177
+5%
|
182
+3%
|
173
-5%
|
167
-4%
|
154
-8%
|
150
-3%
|
157
+5%
|
169
+8%
|
193
+14%
|
225
+17%
|
243
+8%
|
259
+7%
|
266
+3%
|
267
+0%
|
258
-3%
|
241
-6%
|
223
-8%
|
180
-19%
|
149
-17%
|
112
-25%
|
83
-26%
|
63
-24%
|
46
-27%
|
34
-25%
|
18
-48%
|
52
+194%
|
25
-52%
|
(14)
N/A
|
|
| EPS (Diluted) |
0.6
N/A
|
0.65
+8%
|
0.71
+9%
|
0.76
+7%
|
0.78
+3%
|
0.82
+5%
|
0.86
+5%
|
0.9
+5%
|
0.94
+4%
|
0.97
+3%
|
1.02
+5%
|
1.08
+6%
|
1.14
+6%
|
1.18
+4%
|
1.18
N/A
|
1.22
+3%
|
1.24
+2%
|
1.28
+3%
|
1.31
+2%
|
1.25
-5%
|
1.21
-3%
|
1.15
-5%
|
1.14
-1%
|
1.02
-11%
|
0.94
-8%
|
0.89
-5%
|
0.9
+1%
|
0.94
+4%
|
0.92
-2%
|
0.85
-8%
|
0.8
-6%
|
0.79
-1%
|
0.84
+6%
|
0.95
+13%
|
1.02
+7%
|
1.1
+8%
|
1.17
+6%
|
1.26
+8%
|
1.33
+6%
|
1.4
+5%
|
1.47
+5%
|
1.51
+3%
|
1.45
-4%
|
1.4
-3%
|
1.35
-4%
|
1.28
-5%
|
1.23
-4%
|
1.18
-4%
|
1.14
-3%
|
1.14
N/A
|
1.21
+6%
|
1.36
+12%
|
1.48
+9%
|
1.57
+6%
|
1.65
+5%
|
1.71
+4%
|
1.66
-3%
|
1.47
-11%
|
1.29
-12%
|
1.09
-16%
|
1.03
-6%
|
1.1
+7%
|
1.15
+5%
|
2.79
+143%
|
2.95
+6%
|
3.17
+7%
|
3.54
+12%
|
2.33
-34%
|
2.5
+7%
|
2.59
+4%
|
2.48
-4%
|
2.38
-4%
|
2.2
-8%
|
2.14
-3%
|
2.25
+5%
|
2.44
+8%
|
2.82
+16%
|
3.3
+17%
|
3.58
+8%
|
3.82
+7%
|
4.04
+6%
|
4.12
+2%
|
4.04
-2%
|
3.74
-7%
|
3.49
-7%
|
2.82
-19%
|
2.33
-17%
|
1.76
-24%
|
1.31
-26%
|
0.99
-24%
|
0.73
-26%
|
0.55
-25%
|
0.28
-49%
|
0.86
+207%
|
0.41
-52%
|
-0.24
N/A
|
|