J M Smucker Co
NYSE:SJM
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
J M Smucker Co
NYSE:SJM
|
US |
|
S
|
Seaboard Corp
AMEX:SEB
|
US |
Income Statement
Earnings Waterfall
J M Smucker Co
Income Statement
J M Smucker Co
| Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
9
|
9
|
9
|
9
|
8
|
8
|
8
|
7
|
6
|
9
|
13
|
18
|
23
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
23
|
27
|
32
|
37
|
42
|
43
|
43
|
54
|
62
|
71
|
77
|
69
|
65
|
63
|
64
|
68
|
70
|
68
|
69
|
75
|
81
|
90
|
94
|
95
|
93
|
94
|
91
|
85
|
79
|
73
|
69
|
67
|
80
|
107
|
133
|
160
|
171
|
168
|
167
|
163
|
163
|
164
|
164
|
167
|
174
|
186
|
198
|
206
|
208
|
204
|
199
|
193
|
189
|
186
|
182
|
180
|
177
|
174
|
169
|
165
|
161
|
157
|
156
|
155
|
152
|
145
|
140
|
202
|
264
|
333
|
396
|
392
|
389
|
389
|
388
|
388
|
|
| Revenue |
687
N/A
|
792
+15%
|
986
+25%
|
1 159
+17%
|
1 270
+10%
|
1 376
+8%
|
1 383
+1%
|
1 386
+0%
|
1 370
-1%
|
1 444
+5%
|
1 658
+15%
|
1 865
+12%
|
2 044
+10%
|
2 141
+5%
|
2 158
+1%
|
2 145
-1%
|
2 155
+0%
|
2 171
+1%
|
2 170
0%
|
2 156
-1%
|
2 148
0%
|
2 183
+2%
|
2 286
+5%
|
2 428
+6%
|
2 525
+4%
|
2 627
+4%
|
2 762
+5%
|
3 279
+19%
|
3 758
+15%
|
4 146
+10%
|
4 581
+11%
|
4 605
+1%
|
4 605
+0%
|
4 601
0%
|
4 601
+0%
|
4 708
+2%
|
4 826
+3%
|
4 967
+3%
|
5 202
+5%
|
5 358
+3%
|
5 526
+3%
|
5 707
+3%
|
5 821
+2%
|
5 913
+2%
|
5 898
0%
|
5 879
0%
|
5 810
-1%
|
5 716
-2%
|
5 611
-2%
|
5 584
0%
|
5 505
-1%
|
5 480
0%
|
5 693
+4%
|
6 321
+11%
|
6 917
+9%
|
7 451
+8%
|
7 811
+5%
|
7 675
-2%
|
7 511
-2%
|
7 416
-1%
|
7 392
0%
|
7 325
-1%
|
7 335
+0%
|
7 360
+0%
|
7 357
0%
|
7 511
+2%
|
7 609
+1%
|
7 717
+1%
|
7 838
+2%
|
7 714
-2%
|
7 651
-1%
|
7 611
-1%
|
7 801
+2%
|
7 994
+2%
|
8 070
+1%
|
8 175
+1%
|
8 003
-2%
|
7 889
-1%
|
7 905
+0%
|
7 885
0%
|
7 999
+1%
|
8 014
+0%
|
8 169
+2%
|
8 328
+2%
|
8 529
+2%
|
8 461
-1%
|
8 195
-3%
|
8 208
+0%
|
8 179
0%
|
8 499
+4%
|
8 831
+4%
|
8 788
0%
|
8 726
-1%
|
8 714
0%
|
8 773
+1%
|
8 927
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(462)
|
(532)
|
(656)
|
(760)
|
(822)
|
(890)
|
(889)
|
(888)
|
(879)
|
(929)
|
(1 089)
|
(1 247)
|
(1 384)
|
(1 461)
|
(1 464)
|
(1 461)
|
(1 460)
|
(1 475)
|
(1 484)
|
(1 462)
|
(1 436)
|
(1 450)
|
(1 528)
|
(1 648)
|
(1 741)
|
(1 822)
|
(1 932)
|
(2 244)
|
(2 507)
|
(2 696)
|
(2 883)
|
(2 849)
|
(2 815)
|
(2 799)
|
(2 784)
|
(2 858)
|
(2 973)
|
(3 091)
|
(3 322)
|
(3 489)
|
(3 637)
|
(3 786)
|
(3 868)
|
(3 901)
|
(3 859)
|
(3 819)
|
(3 740)
|
(3 635)
|
(3 570)
|
(3 559)
|
(3 497)
|
(3 497)
|
(3 718)
|
(4 094)
|
(4 441)
|
(4 734)
|
(4 831)
|
(4 701)
|
(4 582)
|
(4 527)
|
(4 551)
|
(4 545)
|
(4 543)
|
(4 562)
|
(4 517)
|
(4 655)
|
(4 736)
|
(4 800)
|
(4 922)
|
(4 777)
|
(4 731)
|
(4 705)
|
(4 799)
|
(4 916)
|
(4 928)
|
(4 983)
|
(4 864)
|
(4 882)
|
(4 998)
|
(5 098)
|
(5 298)
|
(5 383)
|
(5 552)
|
(5 644)
|
(5 721)
|
(5 552)
|
(5 265)
|
(5 212)
|
(5 060)
|
(5 233)
|
(5 398)
|
(5 299)
|
(5 332)
|
(5 633)
|
(5 690)
|
(5 873)
|
|
| Gross Profit |
225
N/A
|
260
+16%
|
331
+27%
|
399
+21%
|
449
+13%
|
486
+8%
|
494
+2%
|
498
+1%
|
491
-1%
|
515
+5%
|
570
+11%
|
618
+8%
|
660
+7%
|
680
+3%
|
694
+2%
|
684
-1%
|
695
+2%
|
696
+0%
|
685
-1%
|
695
+1%
|
712
+3%
|
733
+3%
|
758
+3%
|
780
+3%
|
784
+0%
|
806
+3%
|
830
+3%
|
1 036
+25%
|
1 251
+21%
|
1 450
+16%
|
1 699
+17%
|
1 756
+3%
|
1 791
+2%
|
1 803
+1%
|
1 817
+1%
|
1 850
+2%
|
1 853
+0%
|
1 876
+1%
|
1 881
+0%
|
1 868
-1%
|
1 888
+1%
|
1 921
+2%
|
1 954
+2%
|
2 012
+3%
|
2 039
+1%
|
2 060
+1%
|
2 070
+1%
|
2 081
+1%
|
2 040
-2%
|
2 025
-1%
|
2 009
-1%
|
1 983
-1%
|
1 975
0%
|
2 227
+13%
|
2 476
+11%
|
2 717
+10%
|
2 980
+10%
|
2 974
0%
|
2 930
-1%
|
2 889
-1%
|
2 841
-2%
|
2 780
-2%
|
2 793
+0%
|
2 798
+0%
|
2 840
+1%
|
2 856
+1%
|
2 872
+1%
|
2 918
+2%
|
2 916
0%
|
2 937
+1%
|
2 920
-1%
|
2 906
0%
|
3 002
+3%
|
3 078
+3%
|
3 142
+2%
|
3 191
+2%
|
3 139
-2%
|
3 007
-4%
|
2 907
-3%
|
2 787
-4%
|
2 701
-3%
|
2 631
-3%
|
2 617
-1%
|
2 684
+3%
|
2 808
+5%
|
2 909
+4%
|
2 930
+1%
|
2 996
+2%
|
3 118
+4%
|
3 266
+5%
|
3 433
+5%
|
3 489
+2%
|
3 394
-3%
|
3 081
-9%
|
3 083
+0%
|
3 054
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(165)
|
(183)
|
(217)
|
(249)
|
(275)
|
(294)
|
(298)
|
(301)
|
(297)
|
(313)
|
(350)
|
(381)
|
(408)
|
(428)
|
(432)
|
(430)
|
(435)
|
(436)
|
(432)
|
(439)
|
(445)
|
(452)
|
(468)
|
(480)
|
(487)
|
(504)
|
(523)
|
(631)
|
(716)
|
(805)
|
(907)
|
(909)
|
(962)
|
(950)
|
(941)
|
(940)
|
(938)
|
(951)
|
(966)
|
(979)
|
(979)
|
(998)
|
(1 023)
|
(1 048)
|
(1 068)
|
(1 086)
|
(1 098)
|
(1 102)
|
(1 086)
|
(1 091)
|
(1 075)
|
(1 062)
|
(1 140)
|
(1 300)
|
(1 464)
|
(1 607)
|
(1 687)
|
(1 655)
|
(1 625)
|
(1 612)
|
(1 583)
|
(1 588)
|
(1 590)
|
(1 582)
|
(1 570)
|
(1 467)
|
(1 495)
|
(1 543)
|
(1 746)
|
(1 741)
|
(1 720)
|
(1 704)
|
(1 710)
|
(1 686)
|
(1 702)
|
(1 688)
|
(1 727)
|
(1 691)
|
(1 652)
|
(1 641)
|
(1 519)
|
(1 523)
|
(1 532)
|
(1 579)
|
(1 621)
|
(1 601)
|
(1 598)
|
(1 588)
|
(1 667)
|
(1 753)
|
(1 793)
|
(1 776)
|
(1 730)
|
(1 713)
|
(1 714)
|
(1 714)
|
|
| Selling, General & Administrative |
(165)
|
(183)
|
(217)
|
(249)
|
(274)
|
(295)
|
(298)
|
(302)
|
(297)
|
(313)
|
(350)
|
(381)
|
(408)
|
(428)
|
(432)
|
(430)
|
(439)
|
(436)
|
(432)
|
(438)
|
(441)
|
(451)
|
(465)
|
(478)
|
(487)
|
(500)
|
(520)
|
(610)
|
(674)
|
(744)
|
(828)
|
(830)
|
(878)
|
(880)
|
(870)
|
(870)
|
(863)
|
(876)
|
(890)
|
(901)
|
(893)
|
(908)
|
(929)
|
(955)
|
(974)
|
(992)
|
(1 005)
|
(1 004)
|
(989)
|
(992)
|
(974)
|
(961)
|
(1 031)
|
(1 166)
|
(1 303)
|
(1 447)
|
(1 510)
|
(1 479)
|
(1 452)
|
(1 408)
|
(1 322)
|
(1 385)
|
(1 383)
|
(1 377)
|
(1 307)
|
(1 396)
|
(1 418)
|
(1 459)
|
(1 453)
|
(1 506)
|
(1 485)
|
(1 471)
|
(1 417)
|
(1 451)
|
(1 473)
|
(1 485)
|
(1 465)
|
(1 490)
|
(1 455)
|
(1 419)
|
(1 360)
|
(1 380)
|
(1 387)
|
(1 432)
|
(1 408)
|
(1 425)
|
(1 404)
|
(1 397)
|
(1 397)
|
(1 523)
|
(1 580)
|
(1 573)
|
(1 477)
|
(1 516)
|
(1 524)
|
(1 519)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(2)
|
(4)
|
(4)
|
(6)
|
(24)
|
(39)
|
(56)
|
(73)
|
(71)
|
(74)
|
(74)
|
(74)
|
(74)
|
(74)
|
(76)
|
(78)
|
(81)
|
(88)
|
(92)
|
(96)
|
(98)
|
(97)
|
(97)
|
(98)
|
(98)
|
(99)
|
(99)
|
(100)
|
(100)
|
(111)
|
(139)
|
(167)
|
(194)
|
(208)
|
(207)
|
(206)
|
(205)
|
(207)
|
(207)
|
(207)
|
(207)
|
(207)
|
(216)
|
(224)
|
(232)
|
(240)
|
(239)
|
(238)
|
(237)
|
(236)
|
(237)
|
(238)
|
(236)
|
(233)
|
(229)
|
(225)
|
(223)
|
(224)
|
(224)
|
(224)
|
(224)
|
(207)
|
(191)
|
(175)
|
(175)
|
(191)
|
(207)
|
(224)
|
(222)
|
(219)
|
(214)
|
(208)
|
(204)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(3)
|
1
|
(3)
|
0
|
4
|
2
|
3
|
3
|
(4)
|
(5)
|
(7)
|
(8)
|
(10)
|
4
|
3
|
4
|
(1)
|
1
|
2
|
3
|
2
|
2
|
2
|
5
|
3
|
3
|
5
|
1
|
1
|
0
|
(1)
|
(1)
|
2
|
4
|
5
|
34
|
32
|
31
|
33
|
1
|
4
|
4
|
(0)
|
3
|
(0)
|
145
|
147
|
148
|
3
|
4
|
3
|
4
|
1
|
3
|
8
|
33
|
29
|
27
|
27
|
1
|
65
|
81
|
79
|
77
|
41
|
15
|
(19)
|
(15)
|
(29)
|
(23)
|
11
|
19
|
18
|
17
|
18
|
10
|
|
| Operating Income |
60
N/A
|
77
+28%
|
114
+48%
|
150
+31%
|
174
+16%
|
191
+10%
|
196
+2%
|
197
+1%
|
194
-1%
|
202
+4%
|
220
+9%
|
236
+7%
|
252
+7%
|
252
+0%
|
262
+4%
|
254
-3%
|
260
+2%
|
259
0%
|
253
-2%
|
255
+1%
|
267
+5%
|
281
+5%
|
290
+3%
|
300
+3%
|
297
-1%
|
302
+2%
|
308
+2%
|
404
+31%
|
535
+32%
|
645
+20%
|
792
+23%
|
847
+7%
|
828
-2%
|
852
+3%
|
876
+3%
|
910
+4%
|
915
+1%
|
925
+1%
|
915
-1%
|
890
-3%
|
910
+2%
|
922
+1%
|
931
+1%
|
964
+4%
|
971
+1%
|
974
+0%
|
972
0%
|
979
+1%
|
954
-3%
|
934
-2%
|
933
0%
|
921
-1%
|
835
-9%
|
927
+11%
|
1 011
+9%
|
1 110
+10%
|
1 293
+17%
|
1 319
+2%
|
1 305
-1%
|
1 277
-2%
|
1 258
-1%
|
1 192
-5%
|
1 203
+1%
|
1 217
+1%
|
1 270
+4%
|
1 389
+9%
|
1 378
-1%
|
1 375
0%
|
1 170
-15%
|
1 196
+2%
|
1 200
+0%
|
1 202
+0%
|
1 292
+7%
|
1 392
+8%
|
1 440
+3%
|
1 503
+4%
|
1 411
-6%
|
1 316
-7%
|
1 254
-5%
|
1 147
-9%
|
1 182
+3%
|
1 108
-6%
|
1 086
-2%
|
1 105
+2%
|
1 187
+7%
|
1 309
+10%
|
1 331
+2%
|
1 409
+6%
|
1 452
+3%
|
1 513
+4%
|
1 640
+8%
|
1 714
+4%
|
1 664
-3%
|
1 369
-18%
|
1 369
+0%
|
1 340
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(3)
|
(6)
|
(10)
|
(14)
|
(18)
|
(18)
|
(18)
|
(17)
|
(17)
|
(17)
|
(16)
|
(15)
|
(14)
|
(17)
|
(20)
|
(24)
|
(29)
|
(32)
|
(34)
|
(47)
|
(56)
|
(64)
|
(71)
|
(65)
|
(62)
|
(61)
|
(62)
|
(66)
|
(67)
|
(66)
|
(67)
|
(73)
|
(80)
|
(88)
|
(93)
|
(94)
|
(93)
|
(94)
|
(90)
|
(85)
|
(79)
|
(73)
|
(69)
|
(67)
|
(80)
|
(107)
|
(133)
|
(160)
|
(171)
|
(168)
|
(167)
|
(163)
|
(163)
|
(164)
|
(164)
|
(167)
|
(174)
|
(186)
|
(198)
|
(206)
|
(208)
|
(204)
|
(199)
|
(193)
|
(189)
|
(186)
|
(182)
|
(180)
|
(177)
|
(174)
|
(169)
|
(165)
|
(161)
|
(157)
|
(156)
|
(155)
|
(152)
|
(145)
|
(140)
|
(202)
|
(264)
|
(333)
|
(396)
|
(392)
|
(389)
|
(389)
|
(388)
|
(388)
|
|
| Non-Reccuring Items |
(5)
|
(10)
|
(12)
|
(13)
|
(13)
|
(11)
|
(12)
|
(13)
|
(17)
|
(20)
|
(22)
|
(28)
|
(31)
|
(30)
|
(31)
|
(35)
|
(28)
|
(31)
|
(28)
|
(15)
|
(12)
|
(5)
|
(5)
|
(9)
|
(13)
|
(16)
|
(19)
|
(49)
|
(84)
|
(97)
|
(99)
|
(79)
|
(38)
|
(65)
|
(80)
|
(111)
|
(131)
|
(126)
|
(144)
|
(131)
|
(132)
|
(134)
|
(107)
|
(82)
|
(61)
|
(40)
|
(36)
|
(38)
|
(35)
|
(36)
|
(32)
|
(28)
|
(63)
|
(79)
|
(105)
|
(140)
|
(148)
|
(147)
|
(143)
|
(196)
|
(216)
|
(221)
|
(204)
|
(293)
|
(226)
|
(352)
|
(341)
|
(283)
|
(242)
|
(237)
|
(242)
|
(172)
|
(69)
|
(66)
|
(62)
|
(8)
|
(25)
|
(38)
|
(52)
|
(200)
|
(158)
|
(171)
|
(160)
|
(12)
|
(1 037)
|
(1 034)
|
(1 071)
|
(1 169)
|
(166)
|
(179)
|
(416)
|
(1 350)
|
(2 307)
|
(2 316)
|
(2 067)
|
(2 023)
|
|
| Total Other Income |
2
|
3
|
2
|
(1)
|
(3)
|
(2)
|
(2)
|
1
|
4
|
2
|
3
|
3
|
2
|
3
|
2
|
8
|
1
|
4
|
4
|
(2)
|
1
|
2
|
1
|
0
|
(1)
|
0
|
1
|
(0)
|
1
|
(1)
|
(0)
|
2
|
2
|
3
|
2
|
1
|
0
|
1
|
2
|
1
|
3
|
2
|
2
|
1
|
0
|
(0)
|
(1)
|
1
|
10
|
11
|
12
|
11
|
(169)
|
(170)
|
(172)
|
(172)
|
4
|
5
|
10
|
9
|
(1)
|
6
|
6
|
2
|
(9)
|
(6)
|
(17)
|
(22)
|
(19)
|
(20)
|
(15)
|
(7)
|
(7)
|
(7)
|
(38)
|
(38)
|
(38)
|
(41)
|
(4)
|
(5)
|
(19)
|
(1)
|
(6)
|
(9)
|
(8)
|
(41)
|
(35)
|
(33)
|
(25)
|
5
|
(5)
|
(6)
|
(14)
|
(13)
|
(11)
|
(17)
|
|
| Pre-Tax Income |
50
N/A
|
62
+23%
|
96
+55%
|
128
+33%
|
152
+18%
|
171
+13%
|
176
+3%
|
181
+2%
|
177
-2%
|
179
+1%
|
191
+7%
|
197
+3%
|
205
+4%
|
207
+1%
|
215
+4%
|
209
-3%
|
216
+3%
|
214
-1%
|
212
-1%
|
223
+5%
|
241
+8%
|
261
+8%
|
266
+2%
|
268
+1%
|
255
-5%
|
254
0%
|
256
+1%
|
308
+20%
|
396
+29%
|
484
+22%
|
622
+28%
|
704
+13%
|
731
+4%
|
729
0%
|
736
+1%
|
735
0%
|
717
-2%
|
734
+2%
|
706
-4%
|
687
-3%
|
701
+2%
|
702
+0%
|
733
+4%
|
789
+8%
|
817
+4%
|
840
+3%
|
845
+1%
|
858
+1%
|
850
-1%
|
836
-2%
|
845
+1%
|
837
-1%
|
523
-37%
|
570
+9%
|
601
+5%
|
638
+6%
|
978
+53%
|
1 009
+3%
|
1 004
0%
|
927
-8%
|
878
-5%
|
814
-7%
|
840
+3%
|
759
-10%
|
861
+13%
|
845
-2%
|
823
-3%
|
864
+5%
|
702
-19%
|
735
+5%
|
745
+1%
|
830
+11%
|
1 027
+24%
|
1 134
+10%
|
1 158
+2%
|
1 277
+10%
|
1 172
-8%
|
1 064
-9%
|
1 029
-3%
|
777
-24%
|
844
+9%
|
780
-8%
|
764
-2%
|
930
+22%
|
(9)
N/A
|
88
N/A
|
85
-4%
|
5
-94%
|
996
+21 100%
|
1 006
+1%
|
823
-18%
|
(35)
N/A
|
(1 047)
-2 917%
|
(1 349)
-29%
|
(1 098)
+19%
|
(1 087)
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(19)
|
(24)
|
(37)
|
(49)
|
(58)
|
(65)
|
(66)
|
(67)
|
(66)
|
(66)
|
(71)
|
(72)
|
(74)
|
(74)
|
(77)
|
(75)
|
(72)
|
(72)
|
(71)
|
(73)
|
(84)
|
(91)
|
(92)
|
(92)
|
(84)
|
(83)
|
(83)
|
(99)
|
(130)
|
(162)
|
(211)
|
(237)
|
(237)
|
(230)
|
(227)
|
(230)
|
(238)
|
(246)
|
(240)
|
(237)
|
(241)
|
(243)
|
(252)
|
(271)
|
(273)
|
(280)
|
(281)
|
(281)
|
(285)
|
(281)
|
(285)
|
(283)
|
(178)
|
(205)
|
(218)
|
(231)
|
(289)
|
(286)
|
(281)
|
(254)
|
(286)
|
(265)
|
(274)
|
(261)
|
(288)
|
(266)
|
(250)
|
(235)
|
(187)
|
(199)
|
(186)
|
(206)
|
(247)
|
(272)
|
(277)
|
(321)
|
(296)
|
(270)
|
(260)
|
(200)
|
(212)
|
(192)
|
(191)
|
(218)
|
(82)
|
(106)
|
(98)
|
(107)
|
(252)
|
(259)
|
(295)
|
(220)
|
(184)
|
(110)
|
(96)
|
(169)
|
|
| Income from Continuing Operations |
31
|
38
|
60
|
80
|
94
|
107
|
110
|
113
|
111
|
112
|
120
|
125
|
131
|
133
|
139
|
134
|
143
|
142
|
141
|
150
|
157
|
169
|
174
|
176
|
170
|
172
|
173
|
209
|
266
|
322
|
410
|
468
|
494
|
499
|
509
|
505
|
480
|
488
|
466
|
450
|
460
|
459
|
481
|
518
|
544
|
560
|
565
|
577
|
565
|
555
|
560
|
554
|
345
|
365
|
383
|
407
|
689
|
722
|
724
|
673
|
592
|
549
|
566
|
497
|
573
|
579
|
573
|
629
|
514
|
536
|
559
|
625
|
780
|
862
|
882
|
956
|
876
|
793
|
768
|
577
|
632
|
588
|
573
|
712
|
(91)
|
(18)
|
(14)
|
(102)
|
744
|
747
|
528
|
(255)
|
(1 231)
|
(1 460)
|
(1 194)
|
(1 256)
|
|
| Net Income (Common) |
31
N/A
|
38
+24%
|
60
+56%
|
80
+34%
|
96
+21%
|
106
+10%
|
109
+3%
|
112
+3%
|
111
-1%
|
118
+6%
|
124
+5%
|
129
+4%
|
129
N/A
|
126
-2%
|
135
+7%
|
130
-4%
|
143
+11%
|
142
-1%
|
141
-1%
|
150
+6%
|
157
+5%
|
169
+8%
|
174
+3%
|
176
+1%
|
169
-4%
|
172
+2%
|
173
+1%
|
208
+20%
|
264
+27%
|
319
+21%
|
407
+27%
|
464
+14%
|
490
+6%
|
495
+1%
|
504
+2%
|
500
-1%
|
475
-5%
|
483
+2%
|
461
-5%
|
446
-3%
|
456
+2%
|
455
0%
|
477
+5%
|
514
+8%
|
540
+5%
|
555
+3%
|
560
+1%
|
572
+2%
|
561
-2%
|
550
-2%
|
555
+1%
|
550
-1%
|
343
-38%
|
363
+6%
|
381
+5%
|
406
+6%
|
686
+69%
|
719
+5%
|
720
+0%
|
670
-7%
|
590
-12%
|
547
-7%
|
564
+3%
|
1 256
+123%
|
1 332
+6%
|
1 338
+0%
|
1 332
0%
|
626
-53%
|
512
-18%
|
533
+4%
|
556
+4%
|
621
+12%
|
775
+25%
|
857
+11%
|
877
+2%
|
951
+8%
|
873
-8%
|
790
-9%
|
766
-3%
|
575
-25%
|
630
+10%
|
586
-7%
|
572
-2%
|
710
+24%
|
(91)
N/A
|
(17)
+81%
|
(13)
+23%
|
(101)
-661%
|
744
N/A
|
747
+0%
|
528
-29%
|
(255)
N/A
|
(1 231)
-383%
|
(1 460)
-19%
|
(1 194)
+18%
|
(1 256)
-5%
|
|
| EPS (Diluted) |
1.31
N/A
|
0.93
-29%
|
1.19
+28%
|
1.59
+34%
|
2.01
+26%
|
2.13
+6%
|
2.16
+1%
|
2.22
+3%
|
2.21
0%
|
2.19
-1%
|
2.11
-4%
|
2.21
+5%
|
2.23
+1%
|
2.16
-3%
|
2.29
+6%
|
2.21
-3%
|
2.45
+11%
|
2.48
+1%
|
2.46
-1%
|
2.63
+7%
|
2.76
+5%
|
2.97
+8%
|
2.98
+0%
|
2.94
-1%
|
3
+2%
|
3.15
+5%
|
3.13
-1%
|
1.81
-42%
|
3.11
+72%
|
2.68
-14%
|
3.41
+27%
|
3.91
+15%
|
4.15
+6%
|
4.15
N/A
|
4.23
+2%
|
4.26
+1%
|
4.01
-6%
|
4.22
+5%
|
4.04
-4%
|
3.93
-3%
|
4.06
+3%
|
4.12
+1%
|
4.4
+7%
|
4.77
+8%
|
5
+5%
|
5.28
+6%
|
5.36
+2%
|
5.5
+3%
|
5.42
-1%
|
5.44
+0%
|
5.49
+1%
|
5.44
-1%
|
3.33
-39%
|
3.05
-8%
|
3.19
+5%
|
3.4
+7%
|
5.76
+69%
|
6.2
+8%
|
6.21
+0%
|
5.77
-7%
|
5.1
-12%
|
4.83
-5%
|
4.98
+3%
|
11.11
+123%
|
11.78
+6%
|
11.82
+0%
|
11.76
-1%
|
5.54
-53%
|
4.53
-18%
|
4.72
+4%
|
4.91
+4%
|
5.48
+12%
|
6.84
+25%
|
7.55
+10%
|
7.72
+2%
|
8.48
+10%
|
7.79
-8%
|
7.3
-6%
|
7.08
-3%
|
5.31
-25%
|
5.84
+10%
|
5.51
-6%
|
5.36
-3%
|
6.65
+24%
|
-0.86
N/A
|
-0.15
+83%
|
-0.13
+13%
|
-0.95
-631%
|
7.14
N/A
|
7.02
-2%
|
4.97
-29%
|
-2.39
N/A
|
-11.57
-384%
|
-13.69
-18%
|
-11.18
+18%
|
-11.79
-5%
|
|