Caleres Inc
NYSE:CAL
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Caleres Inc
NYSE:CAL
|
US |
Income Statement
Earnings Waterfall
Caleres Inc
Income Statement
Caleres Inc
| May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Jan-2004 | May-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Jan-2009 | May-2009 | Aug-2009 | Oct-2009 | Jan-2010 | May-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Jan-2015 | May-2015 | Aug-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Oct-2020 | Jan-2021 | May-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
18
|
16
|
14
|
12
|
9
|
8
|
0
|
10
|
5
|
5
|
7
|
8
|
8
|
11
|
14
|
19
|
20
|
19
|
18
|
18
|
17
|
16
|
16
|
16
|
16
|
17
|
17
|
17
|
18
|
19
|
20
|
20
|
19
|
19
|
19
|
20
|
22
|
24
|
25
|
25
|
25
|
25
|
23
|
23
|
23
|
22
|
22
|
21
|
21
|
21
|
21
|
20
|
20
|
19
|
18
|
17
|
16
|
15
|
14
|
14
|
15
|
16
|
16
|
17
|
16
|
15
|
16
|
18
|
22
|
26
|
32
|
33
|
35
|
41
|
42
|
48
|
51
|
49
|
43
|
31
|
21
|
12
|
11
|
14
|
18
|
20
|
21
|
19
|
17
|
16
|
14
|
14
|
14
|
15
|
18
|
0
|
|
| Revenue |
1 767
N/A
|
1 781
+1%
|
1 805
+1%
|
1 841
+2%
|
1 841
0%
|
1 843
+0%
|
1 850
+0%
|
1 832
-1%
|
1 877
+2%
|
1 878
+0%
|
1 899
+1%
|
1 942
+2%
|
1 973
+2%
|
2 066
+5%
|
2 169
+5%
|
2 292
+6%
|
2 344
+2%
|
2 372
+1%
|
2 431
+2%
|
2 471
+2%
|
2 462
0%
|
2 459
0%
|
2 428
-1%
|
2 360
-3%
|
2 348
-1%
|
2 341
0%
|
2 327
-1%
|
2 276
-2%
|
2 261
-1%
|
2 203
-3%
|
2 197
0%
|
2 242
+2%
|
2 301
+3%
|
2 375
+3%
|
2 466
+4%
|
2 504
+2%
|
2 526
+1%
|
2 561
+1%
|
2 559
0%
|
2 435
-5%
|
2 562
+5%
|
2 506
-2%
|
2 488
-1%
|
2 478
0%
|
2 468
0%
|
2 525
+2%
|
2 532
+0%
|
2 513
-1%
|
2 516
+0%
|
2 530
+1%
|
2 556
+1%
|
2 572
+1%
|
2 583
+0%
|
2 585
+0%
|
2 584
0%
|
2 577
0%
|
2 560
-1%
|
2 545
-1%
|
2 549
+0%
|
2 579
+1%
|
2 626
+2%
|
2 680
+2%
|
2 723
+2%
|
2 786
+2%
|
2 786
+0%
|
2 816
+1%
|
2 817
+0%
|
2 835
+1%
|
2 881
+2%
|
2 926
+2%
|
2 943
+1%
|
2 922
-1%
|
2 641
-10%
|
2 390
-10%
|
2 245
-6%
|
2 117
-6%
|
2 359
+11%
|
2 533
+7%
|
2 669
+5%
|
2 778
+4%
|
2 874
+3%
|
2 937
+2%
|
2 951
+0%
|
2 968
+1%
|
2 896
-2%
|
2 853
-1%
|
2 817
-1%
|
2 817
+0%
|
2 814
0%
|
3 461
+23%
|
3 440
-1%
|
2 723
-21%
|
3 337
+23%
|
2 653
-20%
|
2 702
+2%
|
2 758
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 095)
|
(1 101)
|
(1 107)
|
(1 101)
|
(1 096)
|
(1 088)
|
(1 089)
|
(1 073)
|
(1 105)
|
(1 104)
|
(1 122)
|
(1 157)
|
(1 178)
|
(1 244)
|
(1 316)
|
(1 394)
|
(1 434)
|
(1 453)
|
(1 482)
|
(1 500)
|
(1 484)
|
(1 474)
|
(1 453)
|
(1 417)
|
(1 418)
|
(1 418)
|
(1 416)
|
(1 394)
|
(1 387)
|
(1 349)
|
(1 333)
|
(1 339)
|
(1 359)
|
(1 398)
|
(1 465)
|
(1 501)
|
(1 522)
|
(1 562)
|
(1 565)
|
(1 470)
|
(1 579)
|
(1 529)
|
(1 508)
|
(1 489)
|
(1 474)
|
(1 504)
|
(1 512)
|
(1 499)
|
(1 499)
|
(1 508)
|
(1 522)
|
(1 532)
|
(1 537)
|
(1 535)
|
(1 537)
|
(1 530)
|
(1 513)
|
(1 501)
|
(1 499)
|
(1 517)
|
(1 541)
|
(1 567)
|
(1 587)
|
(1 617)
|
(1 614)
|
(1 638)
|
(1 645)
|
(1 679)
|
(1 719)
|
(1 752)
|
(1 760)
|
(1 737)
|
(1 615)
|
(1 452)
|
(1 370)
|
(1 293)
|
(1 381)
|
(1 450)
|
(1 509)
|
(1 550)
|
(1 595)
|
(1 643)
|
(1 653)
|
(1 683)
|
(1 635)
|
(1 615)
|
(1 578)
|
(1 554)
|
(1 544)
|
(1 885)
|
(1 878)
|
(1 501)
|
(1 836)
|
(1 486)
|
(1 532)
|
(1 573)
|
|
| Gross Profit |
672
N/A
|
680
+1%
|
697
+3%
|
741
+6%
|
745
+1%
|
755
+1%
|
761
+1%
|
759
0%
|
773
+2%
|
774
+0%
|
778
+0%
|
784
+1%
|
796
+1%
|
822
+3%
|
853
+4%
|
898
+5%
|
911
+1%
|
919
+1%
|
950
+3%
|
971
+2%
|
978
+1%
|
985
+1%
|
975
-1%
|
943
-3%
|
930
-1%
|
923
-1%
|
911
-1%
|
882
-3%
|
874
-1%
|
854
-2%
|
865
+1%
|
903
+4%
|
943
+4%
|
977
+4%
|
1 001
+2%
|
1 004
+0%
|
1 004
+0%
|
999
0%
|
993
-1%
|
965
-3%
|
983
+2%
|
977
-1%
|
980
+0%
|
989
+1%
|
994
+1%
|
1 021
+3%
|
1 020
0%
|
1 014
-1%
|
1 017
+0%
|
1 022
+0%
|
1 034
+1%
|
1 040
+1%
|
1 046
+1%
|
1 049
+0%
|
1 047
0%
|
1 048
+0%
|
1 047
0%
|
1 044
0%
|
1 049
+1%
|
1 062
+1%
|
1 085
+2%
|
1 113
+3%
|
1 136
+2%
|
1 169
+3%
|
1 173
+0%
|
1 178
+0%
|
1 172
-1%
|
1 156
-1%
|
1 161
+0%
|
1 174
+1%
|
1 183
+1%
|
1 184
+0%
|
1 026
-13%
|
938
-9%
|
875
-7%
|
824
-6%
|
978
+19%
|
1 082
+11%
|
1 161
+7%
|
1 227
+6%
|
1 280
+4%
|
1 294
+1%
|
1 299
+0%
|
1 285
-1%
|
1 261
-2%
|
1 238
-2%
|
1 238
+0%
|
1 263
+2%
|
1 269
+1%
|
1 575
+24%
|
1 562
-1%
|
1 222
-22%
|
1 501
+23%
|
1 167
-22%
|
1 170
+0%
|
1 185
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(665)
|
(673)
|
(679)
|
(669)
|
(674)
|
(678)
|
(691)
|
(683)
|
(710)
|
(717)
|
(714)
|
(720)
|
(725)
|
(754)
|
(782)
|
(810)
|
(827)
|
(820)
|
(839)
|
(854)
|
(871)
|
(886)
|
(875)
|
(827)
|
(826)
|
(821)
|
(823)
|
(852)
|
(853)
|
(852)
|
(855)
|
(860)
|
(871)
|
(889)
|
(914)
|
(923)
|
(933)
|
(942)
|
(934)
|
(910)
|
(915)
|
(893)
|
(890)
|
(892)
|
(894)
|
(914)
|
(911)
|
(910)
|
(910)
|
(907)
|
(911)
|
(909)
|
(919)
|
(927)
|
(921)
|
(910)
|
(922)
|
(913)
|
(915)
|
(941)
|
(968)
|
(996)
|
(1 023)
|
(1 032)
|
(1 037)
|
(1 040)
|
(1 039)
|
(1 038)
|
(1 049)
|
(1 057)
|
(1 066)
|
(1 060)
|
(989)
|
(925)
|
(888)
|
(833)
|
(885)
|
(943)
|
(959)
|
(1 004)
|
(1 021)
|
(1 030)
|
(1 061)
|
(1 066)
|
(1 060)
|
(1 054)
|
(1 044)
|
(1 062)
|
(1 074)
|
(1 346)
|
(1 340)
|
(1 063)
|
(1 329)
|
(1 065)
|
(1 107)
|
(1 158)
|
|
| Selling, General & Administrative |
(656)
|
(661)
|
(667)
|
(669)
|
(670)
|
(676)
|
(681)
|
(683)
|
(697)
|
(704)
|
(712)
|
(720)
|
(723)
|
(752)
|
(780)
|
(810)
|
(827)
|
(820)
|
(839)
|
(854)
|
(871)
|
(886)
|
(875)
|
(827)
|
(826)
|
(821)
|
(823)
|
(852)
|
(854)
|
(852)
|
(855)
|
(860)
|
(872)
|
(889)
|
(914)
|
(923)
|
(933)
|
(942)
|
(934)
|
(910)
|
(915)
|
(893)
|
(889)
|
(892)
|
(894)
|
(914)
|
(911)
|
(910)
|
(910)
|
(907)
|
(911)
|
(909)
|
(915)
|
(914)
|
(913)
|
(910)
|
(913)
|
(913)
|
(915)
|
(941)
|
(968)
|
(996)
|
(1 024)
|
(1 032)
|
(1 036)
|
(1 040)
|
(1 039)
|
(1 038)
|
(1 049)
|
(1 057)
|
(1 066)
|
(1 060)
|
(989)
|
(925)
|
(888)
|
(833)
|
(885)
|
(943)
|
(959)
|
(1 004)
|
(1 021)
|
(1 030)
|
(1 061)
|
(1 066)
|
(1 060)
|
(1 054)
|
(1 044)
|
(1 062)
|
(1 075)
|
(1 346)
|
(1 341)
|
(1 063)
|
(1 329)
|
(1 065)
|
(1 107)
|
(1 158)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(9)
|
(12)
|
(12)
|
0
|
(4)
|
(3)
|
(10)
|
0
|
(13)
|
(13)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(13)
|
(9)
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
7
N/A
|
7
+1%
|
18
+163%
|
72
+290%
|
72
0%
|
77
+8%
|
70
-9%
|
76
+8%
|
63
-17%
|
57
-9%
|
64
+11%
|
64
+1%
|
71
+10%
|
68
-3%
|
72
+5%
|
89
+24%
|
84
-5%
|
100
+18%
|
110
+11%
|
117
+6%
|
107
-8%
|
99
-8%
|
100
+1%
|
116
+17%
|
104
-10%
|
102
-2%
|
88
-13%
|
30
-66%
|
20
-33%
|
2
-91%
|
9
+374%
|
43
+382%
|
71
+63%
|
88
+24%
|
87
-1%
|
81
-7%
|
71
-11%
|
57
-20%
|
59
+3%
|
54
-8%
|
68
+26%
|
84
+24%
|
90
+7%
|
97
+7%
|
100
+4%
|
108
+8%
|
110
+1%
|
105
-5%
|
107
+2%
|
115
+7%
|
123
+7%
|
131
+6%
|
127
-3%
|
123
-3%
|
126
+2%
|
138
+10%
|
125
-9%
|
131
+4%
|
134
+3%
|
121
-10%
|
117
-3%
|
117
+0%
|
113
-4%
|
136
+21%
|
136
0%
|
138
+2%
|
133
-4%
|
118
-11%
|
112
-5%
|
117
+5%
|
118
+0%
|
125
+6%
|
38
-70%
|
14
-64%
|
(13)
N/A
|
(9)
+30%
|
93
N/A
|
140
+51%
|
202
+44%
|
223
+11%
|
258
+16%
|
264
+2%
|
238
-10%
|
219
-8%
|
201
-8%
|
184
-8%
|
194
+6%
|
201
+4%
|
195
-3%
|
230
+18%
|
221
-4%
|
159
-28%
|
171
+8%
|
102
-41%
|
62
-39%
|
27
-56%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(18)
|
(16)
|
(14)
|
(12)
|
(9)
|
(8)
|
0
|
(9)
|
(5)
|
(4)
|
(6)
|
(8)
|
(7)
|
(10)
|
(13)
|
(18)
|
(19)
|
(18)
|
(16)
|
(15)
|
(14)
|
(13)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(17)
|
(18)
|
(19)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(22)
|
(23)
|
(25)
|
(25)
|
(25)
|
(24)
|
(23)
|
(23)
|
(22)
|
(22)
|
(22)
|
(21)
|
(20)
|
(20)
|
(20)
|
(20)
|
(19)
|
(18)
|
(17)
|
(16)
|
(15)
|
(14)
|
(13)
|
(14)
|
(14)
|
(16)
|
(16)
|
(17)
|
(16)
|
(15)
|
(16)
|
(18)
|
(22)
|
(26)
|
(32)
|
(33)
|
(35)
|
(41)
|
(42)
|
(48)
|
(51)
|
(49)
|
(43)
|
(31)
|
(21)
|
(12)
|
(11)
|
(14)
|
(18)
|
(20)
|
(21)
|
(19)
|
(17)
|
(19)
|
(18)
|
(14)
|
(18)
|
(15)
|
(18)
|
(18)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(19)
|
(11)
|
(21)
|
(37)
|
(203)
|
(214)
|
(206)
|
(192)
|
(12)
|
(11)
|
(11)
|
(11)
|
(8)
|
(8)
|
(8)
|
(11)
|
(25)
|
(33)
|
(39)
|
(36)
|
(22)
|
(17)
|
(11)
|
(9)
|
(6)
|
(1)
|
0
|
0
|
(6)
|
0
|
0
|
(6)
|
(14)
|
(3)
|
(3)
|
(1)
|
(25)
|
(27)
|
(31)
|
(31)
|
(9)
|
(9)
|
(7)
|
(13)
|
(118)
|
(118)
|
(118)
|
(114)
|
(21)
|
(377)
|
(415)
|
(412)
|
(477)
|
(134)
|
(94)
|
(96)
|
(19)
|
(5)
|
(5)
|
(6)
|
(5)
|
(3)
|
(5)
|
(4)
|
(7)
|
(7)
|
(6)
|
(5)
|
(9)
|
(10)
|
(16)
|
(22)
|
(21)
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
15
|
17
|
19
|
22
|
12
|
13
|
14
|
14
|
12
|
12
|
12
|
11
|
8
|
9
|
10
|
13
|
17
|
17
|
17
|
16
|
15
|
15
|
14
|
13
|
13
|
11
|
9
|
8
|
6
|
6
|
6
|
5
|
(1)
|
(0)
|
(1)
|
(2)
|
(0)
|
|
| Pre-Tax Income |
(12)
N/A
|
(9)
+20%
|
4
N/A
|
60
+1 291%
|
63
+5%
|
69
+10%
|
70
+2%
|
64
-9%
|
64
0%
|
58
-8%
|
55
-7%
|
56
+3%
|
64
+13%
|
59
-8%
|
59
+1%
|
71
+21%
|
66
-8%
|
82
+25%
|
94
+15%
|
93
-1%
|
93
0%
|
86
-8%
|
88
+2%
|
84
-4%
|
80
-5%
|
66
-17%
|
36
-46%
|
(189)
N/A
|
(211)
-12%
|
(222)
-5%
|
(202)
+9%
|
12
N/A
|
41
+250%
|
58
+42%
|
57
-2%
|
53
-7%
|
42
-21%
|
26
-38%
|
23
-10%
|
5
-80%
|
10
+117%
|
22
+114%
|
32
+45%
|
52
+63%
|
61
+17%
|
75
+24%
|
79
+5%
|
78
-2%
|
86
+11%
|
95
+10%
|
103
+9%
|
110
+7%
|
113
+2%
|
109
-3%
|
108
-2%
|
109
+1%
|
108
-1%
|
114
+6%
|
120
+5%
|
97
-19%
|
93
-5%
|
90
-3%
|
87
-4%
|
123
+41%
|
124
+1%
|
129
+4%
|
119
-8%
|
(6)
N/A
|
(16)
-178%
|
(15)
+9%
|
(18)
-21%
|
79
N/A
|
(366)
N/A
|
(433)
-18%
|
(454)
-5%
|
(517)
-14%
|
(75)
+85%
|
14
N/A
|
78
+479%
|
189
+142%
|
247
+30%
|
261
+6%
|
234
-10%
|
213
-9%
|
191
-10%
|
168
-12%
|
177
+5%
|
181
+2%
|
176
-3%
|
210
+19%
|
202
-4%
|
135
-33%
|
144
+6%
|
69
-52%
|
21
-69%
|
(12)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
9
|
8
|
3
|
(16)
|
(16)
|
(18)
|
(19)
|
(17)
|
(18)
|
(17)
|
(15)
|
(13)
|
(25)
|
(24)
|
(23)
|
(30)
|
(18)
|
(24)
|
(28)
|
(28)
|
(28)
|
(26)
|
(28)
|
(24)
|
(22)
|
(16)
|
(2)
|
54
|
62
|
67
|
54
|
(1)
|
(13)
|
(21)
|
(18)
|
(16)
|
(12)
|
(6)
|
(5)
|
1
|
(1)
|
(5)
|
(8)
|
(17)
|
(22)
|
(25)
|
(26)
|
(24)
|
(24)
|
(28)
|
(30)
|
(27)
|
(26)
|
(24)
|
(21)
|
(27)
|
(28)
|
(31)
|
(36)
|
(31)
|
(30)
|
(29)
|
(26)
|
(11)
|
(10)
|
(9)
|
(4)
|
(4)
|
(2)
|
(1)
|
0
|
(17)
|
73
|
77
|
85
|
70
|
(20)
|
(33)
|
(53)
|
(51)
|
(65)
|
(66)
|
(60)
|
(33)
|
(27)
|
(21)
|
(22)
|
(9)
|
(8)
|
(16)
|
(14)
|
(29)
|
(32)
|
(11)
|
(3)
|
2
|
|
| Income from Continuing Operations |
(3)
|
(1)
|
8
|
44
|
47
|
51
|
51
|
46
|
46
|
42
|
40
|
43
|
39
|
35
|
36
|
41
|
47
|
58
|
65
|
66
|
65
|
60
|
60
|
60
|
58
|
50
|
33
|
(135)
|
(149)
|
(155)
|
(148)
|
10
|
28
|
37
|
39
|
37
|
30
|
20
|
19
|
6
|
9
|
17
|
23
|
35
|
39
|
50
|
53
|
54
|
62
|
67
|
73
|
83
|
87
|
86
|
87
|
82
|
80
|
83
|
84
|
66
|
63
|
61
|
61
|
112
|
114
|
120
|
115
|
(9)
|
(17)
|
(16)
|
(17)
|
62
|
(293)
|
(356)
|
(369)
|
(447)
|
(95)
|
(19)
|
26
|
138
|
182
|
195
|
175
|
180
|
165
|
147
|
155
|
172
|
168
|
195
|
189
|
106
|
112
|
58
|
18
|
(10)
|
|
| 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
|
1
|
1
|
2
|
1
|
1
|
(0)
|
(1)
|
(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)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
2
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
1
|
2
|
2
|
3
|
3
|
|
| Net Income (Common) |
(3)
N/A
|
(1)
+52%
|
8
N/A
|
44
+467%
|
47
+5%
|
51
+9%
|
51
N/A
|
46
-9%
|
46
-1%
|
42
-9%
|
40
-6%
|
43
+10%
|
39
-11%
|
35
-9%
|
36
+3%
|
41
+13%
|
47
+15%
|
58
+23%
|
66
+12%
|
66
+0%
|
65
-1%
|
60
-8%
|
60
+0%
|
60
0%
|
58
-3%
|
50
-13%
|
34
-33%
|
(133)
N/A
|
(148)
-11%
|
(154)
-4%
|
(149)
+4%
|
9
N/A
|
27
+191%
|
36
+34%
|
38
+6%
|
36
-5%
|
30
-17%
|
20
-32%
|
35
+70%
|
24
-30%
|
22
-9%
|
24
+8%
|
15
-38%
|
26
+76%
|
14
-47%
|
31
+128%
|
34
+10%
|
36
+4%
|
62
+72%
|
64
+4%
|
70
+9%
|
80
+14%
|
84
+5%
|
83
-1%
|
84
+1%
|
79
-6%
|
78
-2%
|
81
+4%
|
81
+1%
|
64
-21%
|
61
-4%
|
59
-3%
|
59
-1%
|
85
+45%
|
87
+3%
|
93
+7%
|
88
-5%
|
(5)
N/A
|
(13)
-146%
|
(12)
+11%
|
(13)
-12%
|
61
N/A
|
(294)
N/A
|
(349)
-19%
|
(362)
-4%
|
(439)
-21%
|
(87)
+80%
|
(21)
+76%
|
22
N/A
|
132
+489%
|
175
+32%
|
188
+7%
|
168
-11%
|
174
+4%
|
159
-9%
|
142
-10%
|
149
+5%
|
164
+10%
|
160
-2%
|
186
+16%
|
182
-3%
|
103
-43%
|
110
+6%
|
58
-47%
|
20
-65%
|
(7)
N/A
|
|
| EPS (Diluted) |
-0.08
N/A
|
-0.05
+38%
|
0.18
N/A
|
1.09
+506%
|
1.12
+3%
|
1.22
+9%
|
1.24
+2%
|
1.1
-11%
|
1.07
-3%
|
1
-7%
|
0.93
-7%
|
1.02
+10%
|
0.91
-11%
|
0.83
-9%
|
0.85
+2%
|
0.96
+13%
|
1.1
+15%
|
1.35
+23%
|
1.51
+12%
|
1.51
N/A
|
1.46
-3%
|
1.34
-8%
|
1.36
+1%
|
1.36
N/A
|
1.39
+2%
|
1.21
-13%
|
0.8
-34%
|
-3.21
N/A
|
-3.56
-11%
|
-3.54
+1%
|
-3.57
-1%
|
0.22
N/A
|
0.64
+191%
|
0.85
+33%
|
0.89
+5%
|
0.85
-4%
|
0.7
-18%
|
0.46
-34%
|
0.85
+85%
|
0.58
-32%
|
0.53
-9%
|
0.57
+8%
|
0.35
-39%
|
0.62
+77%
|
0.33
-47%
|
0.74
+124%
|
0.82
+11%
|
0.85
+4%
|
1.46
+72%
|
1.52
+4%
|
1.65
+9%
|
1.89
+15%
|
1.97
+4%
|
1.94
-2%
|
1.97
+2%
|
1.85
-6%
|
1.83
-1%
|
1.91
+4%
|
1.94
+2%
|
1.52
-22%
|
1.47
-3%
|
1.42
-3%
|
1.41
-1%
|
2.01
+43%
|
2.06
+2%
|
2.2
+7%
|
2.08
-5%
|
-0.12
N/A
|
-0.33
-175%
|
-0.3
+9%
|
-0.35
-17%
|
1.53
N/A
|
-7.63
N/A
|
-9.87
-29%
|
-9.85
+0%
|
-11.8
-20%
|
-2.36
+80%
|
-0.56
+76%
|
0.6
N/A
|
3.56
+493%
|
4.87
+37%
|
5.38
+10%
|
4.79
-11%
|
4.92
+3%
|
4.61
-6%
|
4.13
-10%
|
4.4
+7%
|
4.8
+9%
|
4.72
-2%
|
5.53
+17%
|
5.41
-2%
|
3.09
-43%
|
3.37
+9%
|
1.77
-47%
|
0.62
-65%
|
-0.21
N/A
|
|