Ralph Lauren Corp
NYSE:RL
Income Statement
Earnings Waterfall
Ralph Lauren Corp
Income Statement
Ralph Lauren Corp
| Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Dec-2005 | Apr-2006 | Jul-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 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-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 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
19
|
17
|
15
|
14
|
19
|
13
|
13
|
13
|
13
|
11
|
14
|
0
|
11
|
9
|
5
|
9
|
13
|
14
|
16
|
20
|
22
|
23
|
25
|
24
|
26
|
27
|
27
|
27
|
27
|
26
|
26
|
23
|
22
|
20
|
19
|
19
|
18
|
20
|
22
|
24
|
24
|
24
|
23
|
22
|
22
|
22
|
23
|
22
|
20
|
19
|
17
|
16
|
17
|
17
|
16
|
19
|
21
|
20
|
20
|
18
|
12
|
14
|
15
|
16
|
18
|
18
|
19
|
19
|
21
|
26
|
29
|
32
|
37
|
40
|
43
|
47
|
49
|
52
|
53
|
54
|
54
|
53
|
48
|
47
|
40
|
39
|
39
|
38
|
42
|
43
|
45
|
46
|
44
|
45
|
49
|
51
|
|
| Revenue |
2 364
N/A
|
2 313
-2%
|
2 358
+2%
|
2 380
+1%
|
2 439
+2%
|
2 450
+0%
|
2 517
+3%
|
2 523
+0%
|
2 650
+5%
|
2 778
+5%
|
2 966
+7%
|
3 222
+9%
|
3 305
+3%
|
3 451
+4%
|
3 583
+4%
|
3 677
+3%
|
3 746
+2%
|
3 948
+5%
|
4 087
+4%
|
4 236
+4%
|
4 295
+1%
|
4 412
+3%
|
4 544
+3%
|
4 671
+3%
|
4 880
+4%
|
4 923
+1%
|
5 053
+3%
|
5 035
0%
|
5 019
0%
|
4 929
-2%
|
4 874
-1%
|
4 866
0%
|
4 979
+2%
|
5 109
+3%
|
5 266
+3%
|
5 571
+6%
|
5 660
+2%
|
6 033
+7%
|
6 406
+6%
|
6 664
+4%
|
6 860
+3%
|
6 927
+1%
|
6 884
-1%
|
6 924
+1%
|
6 945
+0%
|
7 005
+1%
|
7 058
+1%
|
7 227
+2%
|
7 450
+3%
|
7 505
+1%
|
7 584
+1%
|
7 602
+0%
|
7 620
+0%
|
7 530
-1%
|
7 506
0%
|
7 419
-1%
|
7 405
0%
|
7 339
-1%
|
7 190
-2%
|
6 958
-3%
|
6 653
-4%
|
6 448
-3%
|
6 291
-2%
|
6 219
-1%
|
6 182
-1%
|
6 226
+1%
|
6 253
+0%
|
6 337
+1%
|
6 313
0%
|
6 351
+1%
|
6 367
+0%
|
6 391
+0%
|
6 160
-4%
|
5 219
-15%
|
4 706
-10%
|
4 388
-7%
|
4 401
+0%
|
5 290
+20%
|
5 600
+6%
|
5 983
+7%
|
6 219
+4%
|
6 333
+2%
|
6 409
+1%
|
6 426
+0%
|
6 444
+0%
|
6 450
+0%
|
6 503
+1%
|
6 604
+2%
|
6 631
+0%
|
6 647
+0%
|
6 740
+1%
|
6 950
+3%
|
7 079
+2%
|
7 286
+3%
|
7 571
+4%
|
7 833
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 217)
|
(1 196)
|
(1 205)
|
(1 207)
|
(1 232)
|
(1 226)
|
(1 264)
|
(1 245)
|
(1 326)
|
(1 388)
|
(1 480)
|
(1 623)
|
(1 621)
|
(1 668)
|
(1 694)
|
(1 703)
|
(1 724)
|
(1 809)
|
(1 867)
|
(1 933)
|
(1 959)
|
(2 015)
|
(2 085)
|
(2 149)
|
(2 242)
|
(2 239)
|
(2 276)
|
(2 265)
|
(2 288)
|
(2 236)
|
(2 184)
|
(2 122)
|
(2 080)
|
(2 098)
|
(2 153)
|
(2 273)
|
(2 342)
|
(2 466)
|
(2 648)
|
(2 782)
|
(2 862)
|
(2 898)
|
(2 839)
|
(2 817)
|
(2 789)
|
(2 837)
|
(2 901)
|
(2 992)
|
(3 140)
|
(3 156)
|
(3 187)
|
(3 218)
|
(3 242)
|
(3 229)
|
(3 224)
|
(3 202)
|
(3 218)
|
(3 223)
|
(3 233)
|
(3 112)
|
(3 002)
|
(2 840)
|
(2 641)
|
(2 555)
|
(2 423)
|
(2 423)
|
(2 417)
|
(2 434)
|
(2 420)
|
(2 432)
|
(2 428)
|
(2 426)
|
(2 504)
|
(2 134)
|
(1 877)
|
(1 711)
|
(1 510)
|
(1 789)
|
(1 882)
|
(2 004)
|
(2 071)
|
(2 144)
|
(2 211)
|
(2 231)
|
(2 262)
|
(2 248)
|
(2 253)
|
(2 264)
|
(2 204)
|
(2 184)
|
(2 190)
|
(2 218)
|
(2 226)
|
(2 257)
|
(2 331)
|
(2 377)
|
|
| Gross Profit |
1 147
N/A
|
1 117
-3%
|
1 153
+3%
|
1 174
+2%
|
1 208
+3%
|
1 224
+1%
|
1 253
+2%
|
1 278
+2%
|
1 323
+4%
|
1 390
+5%
|
1 486
+7%
|
1 599
+8%
|
1 685
+5%
|
1 783
+6%
|
1 889
+6%
|
1 974
+5%
|
2 022
+2%
|
2 140
+6%
|
2 221
+4%
|
2 303
+4%
|
2 336
+1%
|
2 397
+3%
|
2 459
+3%
|
2 522
+3%
|
2 638
+5%
|
2 684
+2%
|
2 777
+3%
|
2 771
0%
|
2 731
-1%
|
2 694
-1%
|
2 690
0%
|
2 744
+2%
|
2 899
+6%
|
3 010
+4%
|
3 113
+3%
|
3 297
+6%
|
3 318
+1%
|
3 568
+8%
|
3 758
+5%
|
3 882
+3%
|
3 998
+3%
|
4 029
+1%
|
4 045
+0%
|
4 108
+2%
|
4 156
+1%
|
4 168
+0%
|
4 157
0%
|
4 235
+2%
|
4 310
+2%
|
4 349
+1%
|
4 397
+1%
|
4 384
0%
|
4 378
0%
|
4 301
-2%
|
4 282
0%
|
4 217
-2%
|
4 187
-1%
|
4 116
-2%
|
3 957
-4%
|
3 846
-3%
|
3 651
-5%
|
3 608
-1%
|
3 650
+1%
|
3 664
+0%
|
3 759
+3%
|
3 803
+1%
|
3 836
+1%
|
3 902
+2%
|
3 893
0%
|
3 919
+1%
|
3 939
+1%
|
3 966
+1%
|
3 656
-8%
|
3 084
-16%
|
2 829
-8%
|
2 677
-5%
|
2 891
+8%
|
3 501
+21%
|
3 719
+6%
|
3 979
+7%
|
4 148
+4%
|
4 189
+1%
|
4 198
+0%
|
4 195
0%
|
4 181
0%
|
4 202
+0%
|
4 250
+1%
|
4 340
+2%
|
4 427
+2%
|
4 463
+1%
|
4 550
+2%
|
4 731
+4%
|
4 853
+3%
|
5 029
+4%
|
5 240
+4%
|
5 456
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(838)
|
(860)
|
(897)
|
(899)
|
(902)
|
(947)
|
(978)
|
(990)
|
(1 033)
|
(1 082)
|
(1 137)
|
(1 210)
|
(1 381)
|
(1 422)
|
(1 468)
|
(1 522)
|
(1 486)
|
(1 548)
|
(1 594)
|
(1 640)
|
(1 679)
|
(1 729)
|
(1 816)
|
(1 892)
|
(1 980)
|
(2 025)
|
(2 060)
|
(2 055)
|
(2 056)
|
(2 049)
|
(2 043)
|
(2 087)
|
(2 179)
|
(2 233)
|
(2 281)
|
(2 397)
|
(2 468)
|
(2 615)
|
(2 762)
|
(2 855)
|
(2 945)
|
(2 979)
|
(2 999)
|
(3 003)
|
(2 998)
|
(3 044)
|
(3 086)
|
(3 134)
|
(3 177)
|
(3 230)
|
(3 285)
|
(3 304)
|
(3 326)
|
(3 359)
|
(3 360)
|
(3 355)
|
(3 413)
|
(3 406)
|
(3 370)
|
(3 310)
|
(3 174)
|
(3 067)
|
(3 031)
|
(3 032)
|
(3 096)
|
(3 123)
|
(3 144)
|
(3 188)
|
(3 168)
|
(3 175)
|
(3 182)
|
(3 205)
|
(3 251)
|
(2 997)
|
(2 814)
|
(2 715)
|
(2 691)
|
(2 926)
|
(3 070)
|
(3 232)
|
(3 324)
|
(3 422)
|
(3 471)
|
(3 462)
|
(3 411)
|
(3 418)
|
(3 505)
|
(3 572)
|
(3 601)
|
(3 621)
|
(3 683)
|
(3 779)
|
(3 863)
|
(3 963)
|
(4 088)
|
(4 202)
|
|
| Selling, General & Administrative |
(838)
|
(844)
|
(881)
|
(899)
|
(902)
|
(933)
|
(964)
|
(990)
|
(1 032)
|
(1 081)
|
(1 135)
|
(1 136)
|
(1 378)
|
(1 319)
|
(1 366)
|
(1 490)
|
(1 477)
|
(1 502)
|
(1 546)
|
(1 591)
|
(1 663)
|
(1 676)
|
(1 752)
|
(1 818)
|
(1 933)
|
(1 981)
|
(2 025)
|
(2 029)
|
(1 872)
|
(2 028)
|
(2 022)
|
(2 066)
|
(1 998)
|
(2 170)
|
(2 177)
|
(2 248)
|
(2 274)
|
(2 406)
|
(2 545)
|
(2 635)
|
(2 916)
|
(2 740)
|
(2 758)
|
(2 772)
|
(2 765)
|
(2 807)
|
(2 840)
|
(2 882)
|
(2 919)
|
(2 963)
|
(3 012)
|
(3 020)
|
(3 032)
|
(3 060)
|
(3 056)
|
(3 053)
|
(3 103)
|
(3 092)
|
(3 057)
|
(2 995)
|
(2 866)
|
(2 831)
|
(2 865)
|
(2 939)
|
(3 096)
|
(3 129)
|
(3 156)
|
(3 206)
|
(3 168)
|
(3 171)
|
(3 173)
|
(3 192)
|
(3 233)
|
(2 925)
|
(2 690)
|
(2 541)
|
(2 444)
|
(2 704)
|
(2 853)
|
(3 018)
|
(3 094)
|
(3 238)
|
(3 289)
|
(3 279)
|
(3 191)
|
(3 232)
|
(3 314)
|
(3 380)
|
(3 375)
|
(3 409)
|
(3 473)
|
(3 572)
|
(3 646)
|
(3 778)
|
(3 901)
|
(4 009)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(74)
|
(3)
|
(103)
|
(103)
|
(33)
|
(9)
|
(46)
|
(48)
|
(49)
|
(16)
|
(53)
|
(64)
|
(74)
|
(47)
|
(44)
|
(35)
|
(27)
|
(184)
|
(21)
|
(21)
|
(21)
|
(181)
|
(63)
|
(104)
|
(149)
|
(194)
|
(204)
|
(213)
|
(220)
|
(29)
|
(226)
|
(227)
|
(231)
|
(233)
|
(237)
|
(246)
|
(252)
|
(258)
|
(267)
|
(273)
|
(284)
|
(294)
|
(299)
|
(304)
|
(302)
|
(310)
|
(314)
|
(313)
|
(315)
|
(308)
|
(236)
|
(166)
|
(94)
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(9)
|
(13)
|
(18)
|
(72)
|
(124)
|
(175)
|
(248)
|
(222)
|
(217)
|
(214)
|
(230)
|
(184)
|
(183)
|
(182)
|
(221)
|
(186)
|
(191)
|
(192)
|
(226)
|
(212)
|
(210)
|
(208)
|
(217)
|
(185)
|
(187)
|
(193)
|
|
| Other Operating Expenses |
0
|
(16)
|
(16)
|
0
|
0
|
(14)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(4)
|
0
|
0
|
(14)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
12
|
18
|
0
|
0
|
0
|
0
|
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 |
309
N/A
|
257
-17%
|
256
-1%
|
275
+7%
|
305
+11%
|
276
-10%
|
275
-1%
|
288
+5%
|
291
+1%
|
308
+6%
|
349
+13%
|
389
+11%
|
304
-22%
|
362
+19%
|
421
+16%
|
452
+8%
|
536
+19%
|
592
+10%
|
627
+6%
|
663
+6%
|
657
-1%
|
667
+2%
|
643
-4%
|
630
-2%
|
658
+5%
|
660
+0%
|
718
+9%
|
715
0%
|
675
-6%
|
645
-4%
|
648
+0%
|
658
+2%
|
720
+10%
|
778
+8%
|
833
+7%
|
901
+8%
|
850
-6%
|
953
+12%
|
996
+5%
|
1 028
+3%
|
1 053
+2%
|
1 049
0%
|
1 047
0%
|
1 105
+6%
|
1 158
+5%
|
1 124
-3%
|
1 071
-5%
|
1 101
+3%
|
1 133
+3%
|
1 119
-1%
|
1 112
-1%
|
1 080
-3%
|
1 052
-3%
|
942
-10%
|
922
-2%
|
862
-7%
|
774
-10%
|
710
-8%
|
587
-17%
|
536
-9%
|
478
-11%
|
541
+13%
|
620
+15%
|
631
+2%
|
664
+5%
|
680
+2%
|
692
+2%
|
715
+3%
|
725
+1%
|
744
+3%
|
757
+2%
|
760
+0%
|
405
-47%
|
87
-79%
|
15
-83%
|
(38)
N/A
|
199
N/A
|
575
+188%
|
649
+13%
|
748
+15%
|
824
+10%
|
767
-7%
|
727
-5%
|
733
+1%
|
770
+5%
|
784
+2%
|
744
-5%
|
768
+3%
|
826
+8%
|
842
+2%
|
868
+3%
|
952
+10%
|
990
+4%
|
1 067
+8%
|
1 153
+8%
|
1 254
+9%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(17)
|
(21)
|
(15)
|
(15)
|
(14)
|
(7)
|
(5)
|
(8)
|
(8)
|
(13)
|
(12)
|
(6)
|
(2)
|
1
|
(9)
|
(9)
|
(14)
|
(19)
|
(12)
|
(15)
|
(9)
|
(5)
|
(6)
|
(10)
|
(9)
|
(11)
|
(7)
|
(8)
|
(8)
|
(10)
|
(16)
|
(14)
|
(18)
|
(20)
|
(18)
|
(18)
|
(20)
|
(23)
|
(25)
|
(25)
|
(24)
|
(25)
|
(28)
|
(29)
|
(38)
|
(41)
|
(42)
|
(42)
|
(34)
|
(32)
|
(33)
|
(37)
|
(48)
|
(45)
|
(48)
|
(42)
|
(30)
|
(26)
|
(18)
|
(14)
|
(10)
|
(12)
|
(11)
|
(10)
|
(4)
|
8
|
17
|
24
|
23
|
25
|
26
|
23
|
33
|
22
|
3
|
(8)
|
(30)
|
(44)
|
(45)
|
(48)
|
(49)
|
(45)
|
(36)
|
(27)
|
(8)
|
6
|
14
|
28
|
34
|
34
|
35
|
31
|
24
|
24
|
16
|
9
|
|
| Non-Reccuring Items |
(16)
|
0
|
0
|
(21)
|
(14)
|
0
|
0
|
(25)
|
(20)
|
(20)
|
(21)
|
(5)
|
(4)
|
(2)
|
(6)
|
(10)
|
(20)
|
(22)
|
(19)
|
(15)
|
(5)
|
(2)
|
(1)
|
(1)
|
(5)
|
(5)
|
(13)
|
(15)
|
(79)
|
(79)
|
(79)
|
(83)
|
(14)
|
(13)
|
(7)
|
(1)
|
(5)
|
0
|
0
|
(7)
|
(14)
|
0
|
0
|
(24)
|
(31)
|
(13)
|
(13)
|
(13)
|
(3)
|
(21)
|
(23)
|
(10)
|
(17)
|
(55)
|
(91)
|
(157)
|
(192)
|
(255)
|
(286)
|
(296)
|
(572)
|
(515)
|
(476)
|
(426)
|
(166)
|
(142)
|
(137)
|
(156)
|
(163)
|
(169)
|
(159)
|
(132)
|
(88)
|
(81)
|
(263)
|
(264)
|
(243)
|
(230)
|
(32)
|
(12)
|
(25)
|
(14)
|
(19)
|
(32)
|
(66)
|
(89)
|
(91)
|
(79)
|
(70)
|
(44)
|
(55)
|
(67)
|
(58)
|
(70)
|
(89)
|
(108)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(11)
|
(13)
|
(11)
|
(3)
|
(3)
|
(6)
|
(3)
|
(23)
|
(20)
|
(13)
|
(17)
|
(1)
|
6
|
3
|
2
|
5
|
(1)
|
(3)
|
(2)
|
(4)
|
(1)
|
(2)
|
(2)
|
(13)
|
(9)
|
(2)
|
(16)
|
(6)
|
(9)
|
(13)
|
(7)
|
|
| Pre-Tax Income |
276
N/A
|
237
-14%
|
241
+2%
|
239
-1%
|
277
+16%
|
269
-3%
|
270
+0%
|
255
-6%
|
263
+3%
|
276
+5%
|
316
+14%
|
377
+19%
|
298
-21%
|
360
+21%
|
406
+13%
|
433
+7%
|
503
+16%
|
550
+9%
|
596
+8%
|
633
+6%
|
643
+2%
|
660
+3%
|
637
-4%
|
619
-3%
|
644
+4%
|
643
0%
|
698
+8%
|
692
-1%
|
588
-15%
|
555
-5%
|
553
0%
|
561
+1%
|
689
+23%
|
745
+8%
|
808
+9%
|
881
+9%
|
825
-6%
|
930
+13%
|
972
+4%
|
996
+2%
|
1 015
+2%
|
1 025
+1%
|
1 019
-1%
|
1 052
+3%
|
1 089
+4%
|
1 070
-2%
|
1 016
-5%
|
1 045
+3%
|
1 096
+5%
|
1 066
-3%
|
1 056
-1%
|
1 033
-2%
|
987
-4%
|
842
-15%
|
783
-7%
|
663
-15%
|
552
-17%
|
429
-22%
|
283
-34%
|
226
-20%
|
(105)
N/A
|
15
N/A
|
133
+793%
|
195
+47%
|
489
+150%
|
535
+9%
|
559
+4%
|
572
+2%
|
583
+2%
|
596
+2%
|
618
+4%
|
649
+5%
|
326
-50%
|
7
-98%
|
(259)
N/A
|
(327)
-26%
|
(75)
+77%
|
308
N/A
|
575
+87%
|
690
+20%
|
755
+9%
|
707
-6%
|
669
-5%
|
672
+0%
|
692
+3%
|
700
+1%
|
666
-5%
|
715
+7%
|
777
+9%
|
823
+6%
|
846
+3%
|
900
+6%
|
951
+6%
|
1 012
+6%
|
1 067
+5%
|
1 147
+8%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(104)
|
(89)
|
(89)
|
(90)
|
(101)
|
(98)
|
(99)
|
(91)
|
(94)
|
(100)
|
(113)
|
(133)
|
(107)
|
(131)
|
(152)
|
(164)
|
(195)
|
(213)
|
(225)
|
(243)
|
(242)
|
(251)
|
(249)
|
(230)
|
(222)
|
(217)
|
(225)
|
(227)
|
(182)
|
(168)
|
(149)
|
(151)
|
(210)
|
(221)
|
(257)
|
(273)
|
(258)
|
(300)
|
(313)
|
(336)
|
(334)
|
(334)
|
(349)
|
(335)
|
(339)
|
(333)
|
(287)
|
(295)
|
(320)
|
(309)
|
(303)
|
(302)
|
(285)
|
(238)
|
(220)
|
(184)
|
(156)
|
(119)
|
(88)
|
(80)
|
6
|
(33)
|
(52)
|
(47)
|
(105)
|
(102)
|
(99)
|
(141)
|
(124)
|
(130)
|
(140)
|
44
|
(67)
|
7
|
52
|
(80)
|
(33)
|
(123)
|
(158)
|
(189)
|
(155)
|
(148)
|
(153)
|
(157)
|
(169)
|
(169)
|
(138)
|
(127)
|
(131)
|
(141)
|
(162)
|
(195)
|
(208)
|
(217)
|
(213)
|
(228)
|
|
| Income from Continuing Operations |
173
|
148
|
152
|
149
|
176
|
171
|
172
|
163
|
169
|
176
|
203
|
244
|
190
|
228
|
254
|
269
|
308
|
338
|
370
|
390
|
401
|
409
|
387
|
390
|
422
|
427
|
472
|
465
|
406
|
388
|
404
|
410
|
480
|
524
|
551
|
609
|
568
|
631
|
659
|
660
|
681
|
690
|
671
|
717
|
750
|
738
|
729
|
750
|
776
|
757
|
753
|
731
|
702
|
604
|
563
|
479
|
396
|
310
|
195
|
146
|
(99)
|
(18)
|
81
|
149
|
384
|
434
|
460
|
431
|
459
|
467
|
478
|
693
|
259
|
14
|
(207)
|
(407)
|
(107)
|
185
|
418
|
501
|
600
|
559
|
516
|
515
|
523
|
531
|
528
|
588
|
646
|
683
|
684
|
705
|
743
|
795
|
854
|
919
|
|
| 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
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
2
|
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
|
0
|
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) |
173
N/A
|
148
-14%
|
152
+3%
|
149
-2%
|
176
+18%
|
173
-2%
|
175
+1%
|
168
-4%
|
169
+1%
|
178
+5%
|
203
+14%
|
242
+20%
|
190
-21%
|
228
+20%
|
253
+11%
|
269
+6%
|
308
+14%
|
338
+10%
|
370
+10%
|
390
+5%
|
401
+3%
|
409
+2%
|
387
-5%
|
390
+1%
|
420
+8%
|
427
+2%
|
472
+11%
|
465
-2%
|
406
-13%
|
388
-5%
|
404
+4%
|
410
+1%
|
480
+17%
|
524
+9%
|
551
+5%
|
609
+10%
|
568
-7%
|
631
+11%
|
659
+4%
|
660
+0%
|
681
+3%
|
690
+1%
|
671
-3%
|
717
+7%
|
750
+5%
|
738
-2%
|
729
-1%
|
750
+3%
|
776
+3%
|
757
-2%
|
753
-1%
|
731
-3%
|
702
-4%
|
604
-14%
|
563
-7%
|
479
-15%
|
396
-17%
|
310
-22%
|
195
-37%
|
146
-25%
|
(99)
N/A
|
(18)
+82%
|
81
N/A
|
(83)
N/A
|
163
N/A
|
212
+30%
|
239
+12%
|
441
+85%
|
431
-2%
|
439
+2%
|
451
+3%
|
665
+47%
|
384
-42%
|
140
-64%
|
(82)
N/A
|
(296)
-262%
|
(121)
+59%
|
171
N/A
|
404
+136%
|
502
+24%
|
600
+20%
|
559
-7%
|
516
-8%
|
515
0%
|
523
+2%
|
531
+2%
|
528
-1%
|
588
+11%
|
646
+10%
|
683
+6%
|
684
+0%
|
705
+3%
|
743
+5%
|
795
+7%
|
854
+7%
|
919
+8%
|
|
| EPS (Diluted) |
1.75
N/A
|
1.5
-14%
|
1.53
+2%
|
1.5
-2%
|
1.77
+18%
|
1.74
-2%
|
1.73
-1%
|
1.65
-5%
|
1.68
+2%
|
1.72
+2%
|
1.98
+15%
|
2.36
+19%
|
1.83
-22%
|
2.16
+18%
|
2.35
+9%
|
2.51
+7%
|
2.87
+14%
|
3.13
+9%
|
3.44
+10%
|
3.63
+6%
|
3.73
+3%
|
3.81
+2%
|
3.67
-4%
|
3.73
+2%
|
3.99
+7%
|
4.17
+5%
|
4.58
+10%
|
4.67
+2%
|
4.01
-14%
|
3.83
-4%
|
3.97
+4%
|
4.05
+2%
|
4.73
+17%
|
5.24
+11%
|
5.62
+7%
|
6.2
+10%
|
5.75
-7%
|
6.51
+13%
|
6.94
+7%
|
6.95
+0%
|
7.13
+3%
|
7.26
+2%
|
7.17
-1%
|
7.68
+7%
|
8
+4%
|
7.91
-1%
|
7.9
0%
|
8.17
+3%
|
8.43
+3%
|
8.39
0%
|
8.44
+1%
|
8.21
-3%
|
7.88
-4%
|
6.9
-12%
|
6.54
-5%
|
5.6
-14%
|
4.61
-18%
|
3.72
-19%
|
2.34
-37%
|
1.74
-26%
|
-1.2
N/A
|
-0.21
+83%
|
0.98
N/A
|
-1.01
N/A
|
1.97
N/A
|
2.54
+29%
|
2.9
+14%
|
5.42
+87%
|
5.27
-3%
|
5.49
+4%
|
5.78
+5%
|
8.77
+52%
|
4.97
-43%
|
1.9
-62%
|
-1.11
N/A
|
-3.96
-257%
|
-1.64
+59%
|
2.27
N/A
|
5.36
+136%
|
6.75
+26%
|
8.08
+20%
|
7.81
-3%
|
7.47
-4%
|
7.61
+2%
|
7.58
0%
|
7.88
+4%
|
7.85
0%
|
8.9
+13%
|
9.72
+9%
|
10.56
+9%
|
10.7
+1%
|
11.04
+3%
|
11.61
+5%
|
12.71
+9%
|
13.69
+8%
|
14.76
+8%
|
|