Bread Financial Holdings Inc
NYSE:BFH
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Bread Financial Holdings Inc
NYSE:BFH
|
US |
|
S
|
Shanghai Huitong Energy Co Ltd
SSE:600605
|
CN |
|
A
|
Ace Pillar Co Ltd
TWSE:8374
|
TW |
|
N
|
N K Industries Ltd
NSE:NKIND
|
IN |
|
F
|
Fraser and Neave Ltd
OTC:FNEVF
|
SG |
|
S
|
Standard Bank Group Ltd
JSE:SBK
|
ZA |
|
C
|
Centro Escolar University
XPHS:CEU
|
PH |
|
International Frontier Resources Corp
XTSX:IFR
|
CA |
|
Maezawa Industries Inc
TSE:6489
|
JP |
|
Butler National Corp
OTC:BUKS
|
US |
|
OMV AG
XETRA:OMV
|
AT |
|
Shenzhen Gas Corp Ltd
SSE:601139
|
CN |
Income Statement
Earnings Waterfall
Bread Financial Holdings Inc
Income Statement
Bread Financial Holdings 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 |
27
|
23
|
22
|
20
|
19
|
20
|
17
|
15
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
18
|
10
|
22
|
34
|
47
|
56
|
65
|
74
|
80
|
81
|
77
|
0
|
80
|
48
|
65
|
104
|
145
|
196
|
246
|
292
|
318
|
307
|
302
|
292
|
299
|
293
|
287
|
287
|
291
|
308
|
319
|
318
|
306
|
291
|
270
|
258
|
261
|
271
|
289
|
309
|
330
|
351
|
374
|
400
|
429
|
455
|
489
|
526
|
455
|
457
|
453
|
445
|
542
|
559
|
569
|
572
|
638
|
422
|
406
|
381
|
499
|
350
|
322
|
298
|
383
|
270
|
265
|
307
|
503
|
641
|
751
|
837
|
879
|
910
|
946
|
967
|
960
|
937
|
916
|
886
|
854
|
|
| Revenue |
807
N/A
|
828
+3%
|
845
+2%
|
865
+2%
|
901
+4%
|
945
+5%
|
986
+4%
|
1 047
+6%
|
1 118
+7%
|
1 169
+4%
|
1 209
+3%
|
1 257
+4%
|
1 234
-2%
|
1 305
+6%
|
1 390
+7%
|
1 552
+12%
|
1 654
+7%
|
1 774
+7%
|
1 895
+7%
|
1 651
-13%
|
1 988
+20%
|
1 979
0%
|
1 965
-1%
|
1 962
0%
|
1 995
+2%
|
2 021
+1%
|
2 040
+1%
|
2 025
-1%
|
2 006
-1%
|
1 956
-2%
|
1 926
-2%
|
1 964
+2%
|
2 148
+9%
|
2 361
+10%
|
2 582
+9%
|
2 791
+8%
|
2 868
+3%
|
2 939
+2%
|
3 081
+5%
|
3 173
+3%
|
3 324
+5%
|
3 450
+4%
|
3 517
+2%
|
3 641
+4%
|
3 803
+4%
|
3 965
+4%
|
4 150
+5%
|
4 319
+4%
|
4 499
+4%
|
4 736
+5%
|
4 958
+5%
|
5 303
+7%
|
5 671
+7%
|
5 907
+4%
|
6 177
+5%
|
6 440
+4%
|
6 515
+1%
|
6 763
+4%
|
7 059
+4%
|
7 138
+1%
|
7 341
+3%
|
7 414
+1%
|
7 441
+0%
|
5 475
-26%
|
4 977
-9%
|
4 553
-9%
|
4 064
-11%
|
5 667
+39%
|
5 619
-1%
|
5 570
-1%
|
5 585
+0%
|
4 688
-16%
|
4 736
+1%
|
4 366
-8%
|
3 979
-9%
|
3 797
-5%
|
3 324
-12%
|
3 209
-3%
|
3 100
-3%
|
3 655
+18%
|
3 746
+2%
|
3 870
+3%
|
4 040
+4%
|
4 329
+7%
|
4 576
+6%
|
4 711
+3%
|
4 849
+3%
|
4 810
-1%
|
4 803
0%
|
4 824
+0%
|
4 756
-1%
|
4 643
-2%
|
4 583
-1%
|
4 538
-1%
|
4 487
-1%
|
4 496
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(625)
|
(640)
|
(652)
|
(671)
|
(684)
|
(710)
|
(736)
|
(789)
|
(828)
|
(859)
|
(887)
|
(916)
|
(962)
|
(1 015)
|
(1 074)
|
(1 125)
|
(1 191)
|
(1 275)
|
(1 354)
|
(1 096)
|
(1 398)
|
(1 363)
|
(1 325)
|
(1 305)
|
(1 336)
|
(1 357)
|
(1 373)
|
(1 342)
|
(1 339)
|
(1 324)
|
(1 316)
|
(1 354)
|
(1 394)
|
(1 426)
|
(1 485)
|
(1 545)
|
(1 589)
|
(1 662)
|
(1 753)
|
(1 812)
|
(1 934)
|
(2 010)
|
(2 032)
|
(2 107)
|
(2 200)
|
(2 313)
|
(2 442)
|
(2 549)
|
(2 701)
|
(2 865)
|
(3 004)
|
(3 219)
|
(3 436)
|
(3 549)
|
(3 683)
|
(3 814)
|
(3 829)
|
(3 960)
|
(4 104)
|
(4 277)
|
(4 315)
|
(4 301)
|
(4 322)
|
(2 470)
|
(2 019)
|
(1 598)
|
(1 186)
|
(2 537)
|
(2 578)
|
(2 639)
|
(2 628)
|
(479)
|
(352)
|
(191)
|
(31)
|
(396)
|
32
|
443
|
844
|
(323)
|
(327)
|
(328)
|
(329)
|
(359)
|
(397)
|
(429)
|
(451)
|
(428)
|
(395)
|
(356)
|
(329)
|
(326)
|
(321)
|
(325)
|
(329)
|
(322)
|
|
| Gross Profit |
182
N/A
|
188
+4%
|
194
+3%
|
195
+0%
|
217
+12%
|
235
+8%
|
249
+6%
|
258
+3%
|
290
+13%
|
310
+7%
|
322
+4%
|
341
+6%
|
272
-20%
|
289
+7%
|
317
+9%
|
428
+35%
|
463
+8%
|
499
+8%
|
541
+8%
|
555
+2%
|
590
+6%
|
616
+4%
|
640
+4%
|
658
+3%
|
659
+0%
|
663
+1%
|
667
+0%
|
683
+3%
|
667
-2%
|
632
-5%
|
611
-3%
|
610
0%
|
755
+24%
|
935
+24%
|
1 097
+17%
|
1 246
+14%
|
1 279
+3%
|
1 278
0%
|
1 328
+4%
|
1 361
+2%
|
1 390
+2%
|
1 441
+4%
|
1 485
+3%
|
1 535
+3%
|
1 603
+4%
|
1 652
+3%
|
1 708
+3%
|
1 770
+4%
|
1 797
+2%
|
1 870
+4%
|
1 954
+4%
|
2 084
+7%
|
2 235
+7%
|
2 357
+5%
|
2 494
+6%
|
2 626
+5%
|
2 686
+2%
|
2 803
+4%
|
2 955
+5%
|
2 861
-3%
|
3 026
+6%
|
3 113
+3%
|
3 119
+0%
|
3 005
-4%
|
2 958
-2%
|
2 955
0%
|
2 878
-3%
|
3 129
+9%
|
3 041
-3%
|
2 931
-4%
|
2 957
+1%
|
4 209
+42%
|
4 384
+4%
|
4 175
-5%
|
3 949
-5%
|
3 401
-14%
|
3 356
-1%
|
3 652
+9%
|
3 945
+8%
|
3 332
-16%
|
3 419
+3%
|
3 542
+4%
|
3 711
+5%
|
3 970
+7%
|
4 179
+5%
|
4 282
+2%
|
4 398
+3%
|
4 382
0%
|
4 408
+1%
|
4 468
+1%
|
4 427
-1%
|
4 317
-2%
|
4 262
-1%
|
4 213
-1%
|
4 158
-1%
|
4 174
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(124)
|
(124)
|
(122)
|
(120)
|
(126)
|
(129)
|
(129)
|
(127)
|
(130)
|
(137)
|
(143)
|
(169)
|
(180)
|
(187)
|
(197)
|
(191)
|
(189)
|
(200)
|
(212)
|
(181)
|
(222)
|
(222)
|
(217)
|
(208)
|
(209)
|
(205)
|
(208)
|
(219)
|
(222)
|
(223)
|
(226)
|
(225)
|
(290)
|
(390)
|
(476)
|
(617)
|
(596)
|
(563)
|
(556)
|
(549)
|
(537)
|
(539)
|
(546)
|
(560)
|
(590)
|
(610)
|
(642)
|
(671)
|
(708)
|
(767)
|
(818)
|
(1 003)
|
(1 094)
|
(1 213)
|
(1 319)
|
(1 314)
|
(1 405)
|
(1 487)
|
(1 505)
|
(1 596)
|
(1 750)
|
(1 796)
|
(1 742)
|
(1 487)
|
(1 402)
|
(1 361)
|
(1 285)
|
(1 362)
|
(1 270)
|
(1 199)
|
(1 273)
|
(2 909)
|
(3 135)
|
(3 749)
|
(3 663)
|
(2 601)
|
(2 745)
|
(2 761)
|
(2 995)
|
(1 905)
|
(2 085)
|
(2 551)
|
(2 748)
|
(3 167)
|
(3 127)
|
(3 056)
|
(3 050)
|
(2 759)
|
(2 981)
|
(2 921)
|
(3 052)
|
(2 987)
|
(2 946)
|
(2 913)
|
(2 721)
|
(2 634)
|
|
| Selling, General & Administrative |
(51)
|
(53)
|
(53)
|
(54)
|
(58)
|
(59)
|
(58)
|
(52)
|
(49)
|
(52)
|
(55)
|
(78)
|
(87)
|
(92)
|
(99)
|
(92)
|
(87)
|
(90)
|
(95)
|
(92)
|
(95)
|
(95)
|
(90)
|
(81)
|
(76)
|
(70)
|
(71)
|
(83)
|
(92)
|
(97)
|
(102)
|
(100)
|
(94)
|
(96)
|
(86)
|
(86)
|
(85)
|
(84)
|
(90)
|
(95)
|
(98)
|
(105)
|
(103)
|
(108)
|
(106)
|
(107)
|
(116)
|
(109)
|
(121)
|
(121)
|
(126)
|
(264)
|
(244)
|
(256)
|
(258)
|
(154)
|
(136)
|
(138)
|
(138)
|
(143)
|
(158)
|
(148)
|
(142)
|
(159)
|
(142)
|
(154)
|
(161)
|
(152)
|
(148)
|
(139)
|
(116)
|
(926)
|
(913)
|
(898)
|
(907)
|
(752)
|
(929)
|
(1 106)
|
(1 280)
|
(831)
|
(840)
|
(884)
|
(927)
|
(959)
|
(1 009)
|
(1 025)
|
(1 025)
|
(1 028)
|
(1 010)
|
(1 000)
|
(1 020)
|
(1 044)
|
(1 053)
|
(1 052)
|
(1 046)
|
(1 030)
|
|
| Depreciation & Amortization |
(73)
|
(72)
|
(70)
|
(67)
|
(68)
|
(70)
|
(71)
|
(75)
|
(81)
|
(84)
|
(88)
|
(91)
|
(93)
|
(95)
|
(98)
|
(100)
|
(102)
|
(110)
|
(118)
|
(89)
|
(126)
|
(127)
|
(128)
|
(127)
|
(133)
|
(135)
|
(136)
|
(136)
|
(130)
|
(127)
|
(124)
|
(125)
|
(130)
|
(133)
|
(140)
|
(143)
|
(144)
|
(146)
|
(151)
|
(153)
|
(156)
|
(160)
|
(158)
|
(167)
|
(181)
|
(195)
|
(208)
|
(216)
|
(237)
|
(258)
|
(280)
|
(313)
|
(361)
|
(408)
|
(456)
|
(492)
|
(499)
|
(506)
|
(510)
|
(512)
|
(509)
|
(504)
|
(502)
|
(188)
|
(112)
|
(35)
|
40
|
(194)
|
(191)
|
(185)
|
(181)
|
(96)
|
(88)
|
(88)
|
(83)
|
(106)
|
(92)
|
(73)
|
(56)
|
(92)
|
(88)
|
(96)
|
(102)
|
(113)
|
(126)
|
(131)
|
(125)
|
(116)
|
(105)
|
(93)
|
(92)
|
(90)
|
(88)
|
(85)
|
(83)
|
(80)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(66)
|
(161)
|
(250)
|
(388)
|
(368)
|
(333)
|
(314)
|
(300)
|
(282)
|
(274)
|
(285)
|
(286)
|
(303)
|
(308)
|
(318)
|
(346)
|
(350)
|
(389)
|
(412)
|
(425)
|
(490)
|
(548)
|
(605)
|
(668)
|
(770)
|
(842)
|
(857)
|
(941)
|
(1 084)
|
(1 144)
|
(1 097)
|
(1 140)
|
(1 148)
|
(1 172)
|
(1 164)
|
(1 016)
|
(931)
|
(876)
|
(977)
|
(1 887)
|
(2 134)
|
(2 764)
|
(2 674)
|
(1 743)
|
(1 724)
|
(1 583)
|
(1 660)
|
(982)
|
(1 157)
|
(1 571)
|
(1 719)
|
(2 095)
|
(1 992)
|
(1 900)
|
(1 900)
|
(1 615)
|
(1 866)
|
(1 828)
|
(1 940)
|
(1 853)
|
(1 805)
|
(1 776)
|
(1 592)
|
(1 524)
|
|
| Operating Income |
58
N/A
|
64
+11%
|
72
+11%
|
75
+4%
|
91
+23%
|
107
+17%
|
121
+13%
|
131
+9%
|
160
+23%
|
173
+8%
|
179
+3%
|
172
-4%
|
91
-47%
|
103
+12%
|
120
+17%
|
237
+98%
|
274
+16%
|
300
+9%
|
329
+10%
|
373
+13%
|
369
-1%
|
394
+7%
|
422
+7%
|
450
+6%
|
450
+0%
|
459
+2%
|
459
N/A
|
465
+1%
|
445
-4%
|
408
-8%
|
384
-6%
|
385
+0%
|
464
+21%
|
544
+17%
|
621
+14%
|
629
+1%
|
683
+9%
|
714
+5%
|
772
+8%
|
813
+5%
|
853
+5%
|
902
+6%
|
939
+4%
|
974
+4%
|
1 013
+4%
|
1 042
+3%
|
1 066
+2%
|
1 099
+3%
|
1 090
-1%
|
1 103
+1%
|
1 136
+3%
|
1 082
-5%
|
1 141
+5%
|
1 144
+0%
|
1 175
+3%
|
1 312
+12%
|
1 282
-2%
|
1 317
+3%
|
1 450
+10%
|
1 266
-13%
|
1 276
+1%
|
1 316
+3%
|
1 377
+5%
|
1 518
+10%
|
1 557
+3%
|
1 594
+2%
|
1 593
0%
|
1 768
+11%
|
1 771
+0%
|
1 732
-2%
|
1 683
-3%
|
1 300
-23%
|
1 249
-4%
|
426
-66%
|
286
-33%
|
800
+180%
|
611
-24%
|
890
+46%
|
949
+7%
|
1 427
+50%
|
1 334
-7%
|
991
-26%
|
963
-3%
|
803
-17%
|
1 052
+31%
|
1 226
+17%
|
1 348
+10%
|
1 623
+20%
|
1 427
-12%
|
1 547
+8%
|
1 375
-11%
|
1 330
-3%
|
1 316
-1%
|
1 300
-1%
|
1 437
+11%
|
1 540
+7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(36)
|
(38)
|
(33)
|
(32)
|
(33)
|
(29)
|
(21)
|
(18)
|
(15)
|
(10)
|
(9)
|
(8)
|
(7)
|
(8)
|
(10)
|
(15)
|
(20)
|
(28)
|
(36)
|
(41)
|
(48)
|
(57)
|
(64)
|
(69)
|
(71)
|
(66)
|
(71)
|
(80)
|
(95)
|
(115)
|
(130)
|
(145)
|
(196)
|
(246)
|
(292)
|
(318)
|
(307)
|
(302)
|
(292)
|
(299)
|
(293)
|
(287)
|
(287)
|
(292)
|
(308)
|
(319)
|
(318)
|
(306)
|
(291)
|
(270)
|
(258)
|
(244)
|
(271)
|
(289)
|
(309)
|
(316)
|
(351)
|
(374)
|
(400)
|
(429)
|
(458)
|
(501)
|
(540)
|
(455)
|
(476)
|
(465)
|
(454)
|
(553)
|
(580)
|
(588)
|
(591)
|
(638)
|
(1 059)
|
(406)
|
(381)
|
(499)
|
(107)
|
(207)
|
(298)
|
(383)
|
(355)
|
(350)
|
(392)
|
(503)
|
(411)
|
(521)
|
(607)
|
(655)
|
(910)
|
(941)
|
(958)
|
(949)
|
(926)
|
(907)
|
(881)
|
(851)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(8)
|
(28)
|
(31)
|
(28)
|
(24)
|
(4)
|
(1)
|
2
|
(0)
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(65)
|
(65)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(30)
|
(157)
|
0
|
(143)
|
(119)
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
5
|
9
|
0
|
0
|
(9)
|
(16)
|
(74)
|
|
| Total Other Income |
(5)
|
(6)
|
(6)
|
(1)
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
427
|
427
|
427
|
0
|
139
|
266
|
381
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
17
N/A
|
21
+23%
|
33
+58%
|
42
+27%
|
58
+38%
|
74
+28%
|
95
+29%
|
109
+15%
|
141
+29%
|
163
+16%
|
171
+5%
|
164
-4%
|
84
-49%
|
94
+12%
|
110
+17%
|
222
+102%
|
254
+14%
|
272
+7%
|
293
+8%
|
333
+14%
|
320
-4%
|
330
+3%
|
350
+6%
|
352
+1%
|
349
-1%
|
366
+5%
|
364
0%
|
380
+4%
|
349
-8%
|
295
-15%
|
254
-14%
|
263
+4%
|
268
+2%
|
298
+11%
|
329
+10%
|
311
-6%
|
376
+21%
|
412
+10%
|
480
+16%
|
514
+7%
|
561
+9%
|
615
+10%
|
652
+6%
|
683
+5%
|
705
+3%
|
723
+3%
|
748
+3%
|
793
+6%
|
799
+1%
|
833
+4%
|
878
+5%
|
838
-5%
|
870
+4%
|
856
-2%
|
801
-6%
|
932
+16%
|
931
0%
|
943
+1%
|
1 050
+11%
|
837
-20%
|
819
-2%
|
816
0%
|
837
+3%
|
1 063
+27%
|
1 080
+2%
|
1 130
+5%
|
1 139
+1%
|
1 215
+7%
|
1 183
-3%
|
1 114
-6%
|
935
-16%
|
662
-29%
|
474
-28%
|
328
-31%
|
339
+4%
|
301
-11%
|
643
+113%
|
950
+48%
|
1 033
+9%
|
1 044
+1%
|
979
-6%
|
641
-35%
|
571
-11%
|
300
-47%
|
635
+112%
|
705
+11%
|
741
+5%
|
968
+31%
|
517
-47%
|
611
+18%
|
426
-30%
|
381
-11%
|
390
+2%
|
384
-2%
|
540
+41%
|
615
+14%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(17)
|
(18)
|
(18)
|
(18)
|
(24)
|
(29)
|
(37)
|
(42)
|
(54)
|
(62)
|
(65)
|
(62)
|
(65)
|
(68)
|
(74)
|
(83)
|
(96)
|
(103)
|
(112)
|
(126)
|
(122)
|
(126)
|
(133)
|
(137)
|
(136)
|
(143)
|
(144)
|
(148)
|
(136)
|
(116)
|
(88)
|
(86)
|
(88)
|
(99)
|
(122)
|
(115)
|
(141)
|
(155)
|
(182)
|
(199)
|
(216)
|
(236)
|
(247)
|
(261)
|
(269)
|
(274)
|
(286)
|
(297)
|
(296)
|
(307)
|
(320)
|
(322)
|
(325)
|
(320)
|
(300)
|
(326)
|
(331)
|
(332)
|
(363)
|
(319)
|
(314)
|
(314)
|
(309)
|
(293)
|
(278)
|
(241)
|
(195)
|
(299)
|
(269)
|
(281)
|
(269)
|
(186)
|
(147)
|
(104)
|
(104)
|
(95)
|
(199)
|
(281)
|
(291)
|
(255)
|
(247)
|
(160)
|
(162)
|
(76)
|
(168)
|
(186)
|
(183)
|
(231)
|
(101)
|
(126)
|
(111)
|
(102)
|
(105)
|
(93)
|
(64)
|
(94)
|
|
| Income from Continuing Operations |
0
|
3
|
15
|
24
|
34
|
45
|
58
|
67
|
87
|
101
|
106
|
102
|
20
|
26
|
36
|
139
|
158
|
168
|
181
|
206
|
198
|
205
|
217
|
214
|
212
|
223
|
220
|
233
|
213
|
179
|
166
|
177
|
180
|
199
|
207
|
196
|
235
|
257
|
298
|
315
|
344
|
379
|
404
|
422
|
436
|
449
|
462
|
496
|
503
|
526
|
558
|
516
|
545
|
536
|
502
|
605
|
600
|
610
|
687
|
518
|
505
|
502
|
528
|
769
|
803
|
889
|
944
|
916
|
914
|
833
|
666
|
476
|
328
|
224
|
236
|
206
|
444
|
669
|
741
|
789
|
732
|
481
|
409
|
224
|
467
|
519
|
558
|
737
|
416
|
485
|
315
|
279
|
285
|
291
|
476
|
521
|
|
| 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
|
2
|
(0)
|
(1)
|
(25)
|
(44)
|
(41)
|
(42)
|
(54)
|
(54)
|
(123)
|
(121)
|
(85)
|
(68)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(2)
N/A
|
3
N/A
|
15
+432%
|
24
+59%
|
34
+44%
|
45
+31%
|
58
+30%
|
67
+16%
|
87
+30%
|
101
+16%
|
106
+5%
|
102
-3%
|
20
-81%
|
26
+33%
|
36
+38%
|
139
+287%
|
158
+14%
|
168
+7%
|
181
+8%
|
190
+5%
|
190
+0%
|
189
0%
|
170
-10%
|
164
-3%
|
157
-5%
|
159
+2%
|
195
+22%
|
206
+6%
|
185
-10%
|
167
-10%
|
148
-11%
|
144
-3%
|
163
+13%
|
180
+11%
|
188
+4%
|
194
+3%
|
234
+21%
|
255
+9%
|
296
+16%
|
315
+6%
|
344
+9%
|
379
+10%
|
404
+7%
|
422
+4%
|
436
+3%
|
449
+3%
|
462
+3%
|
496
+7%
|
505
+2%
|
526
+4%
|
557
+6%
|
492
-12%
|
501
+2%
|
495
-1%
|
460
-7%
|
552
+20%
|
545
-1%
|
487
-11%
|
566
+16%
|
432
-24%
|
438
+1%
|
502
+15%
|
528
+5%
|
789
+49%
|
806
+2%
|
886
+10%
|
950
+7%
|
963
+1%
|
948
-2%
|
862
-9%
|
457
-47%
|
269
-41%
|
150
-44%
|
57
-62%
|
299
+424%
|
214
-28%
|
470
+120%
|
706
+50%
|
796
+13%
|
801
+1%
|
725
-9%
|
463
-36%
|
373
-19%
|
223
-40%
|
467
+109%
|
503
+8%
|
540
+7%
|
718
+33%
|
396
-45%
|
481
+21%
|
312
-35%
|
277
-11%
|
280
+1%
|
286
+2%
|
472
+65%
|
518
+10%
|
|
| EPS (Diluted) |
-0.03
N/A
|
0.03
N/A
|
0.19
+533%
|
0.31
+63%
|
0.44
+42%
|
0.58
+32%
|
0.7
+21%
|
0.84
+20%
|
1.07
+27%
|
1.22
+14%
|
1.27
+4%
|
1.22
-4%
|
0.22
-82%
|
0.3
+36%
|
0.42
+40%
|
1.64
+290%
|
1.93
+18%
|
2.04
+6%
|
2.22
+9%
|
2.32
+5%
|
2.34
+1%
|
2.35
+0%
|
2.1
-11%
|
2.03
-3%
|
1.94
-4%
|
2.02
+4%
|
2.79
+38%
|
2.8
+0%
|
2.99
+7%
|
2.89
-3%
|
2.69
-7%
|
2.49
-7%
|
2.93
+18%
|
3.17
+8%
|
3.4
+7%
|
3.47
+2%
|
4.23
+22%
|
4.39
+4%
|
5.05
+15%
|
5.45
+8%
|
5.56
+2%
|
5.94
+7%
|
6.22
+5%
|
6.58
+6%
|
6.47
-2%
|
6.57
+2%
|
7
+7%
|
7.42
+6%
|
7.63
+3%
|
8.39
+10%
|
9.29
+11%
|
7.87
-15%
|
7.88
+0%
|
7.95
+1%
|
7.43
-7%
|
8.85
+19%
|
9.05
+2%
|
8.25
-9%
|
9.69
+17%
|
7.34
-24%
|
7.71
+5%
|
9
+17%
|
9.49
+5%
|
14.1
+49%
|
14.52
+3%
|
15.99
+10%
|
17.26
+8%
|
17.47
+1%
|
17.82
+2%
|
17.84
+0%
|
9.36
-48%
|
5.28
-44%
|
3.14
-41%
|
1.19
-62%
|
6.25
+425%
|
4.46
-29%
|
9.43
+111%
|
14.11
+50%
|
15.92
+13%
|
16.02
+1%
|
14.5
-9%
|
9.27
-36%
|
7.47
-19%
|
4.46
-40%
|
9.32
+109%
|
10
+7%
|
10.77
+8%
|
14.36
+33%
|
7.96
-45%
|
9.58
+20%
|
6.11
-36%
|
5.49
-10%
|
5.64
+3%
|
6.05
+7%
|
9.93
+64%
|
10.88
+10%
|
|