STERIS plc
NYSE:STE
Income Statement
Earnings Waterfall
STERIS plc
Income Statement
STERIS plc
| 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 |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
1
|
2
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
7
|
8
|
9
|
11
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
14
|
16
|
18
|
19
|
20
|
19
|
18
|
19
|
19
|
19
|
21
|
23
|
36
|
43
|
48
|
51
|
44
|
45
|
46
|
48
|
49
|
51
|
50
|
49
|
47
|
45
|
44
|
43
|
42
|
40
|
39
|
38
|
37
|
37
|
50
|
64
|
78
|
89
|
90
|
93
|
99
|
108
|
118
|
128
|
139
|
144
|
142
|
125
|
105
|
86
|
72
|
67
|
0
|
|
| Revenue |
867
N/A
|
891
+3%
|
917
+3%
|
943
+3%
|
972
+3%
|
1 010
+4%
|
1 035
+2%
|
1 065
+3%
|
1 032
-3%
|
1 083
+5%
|
1 071
-1%
|
1 071
0%
|
1 082
+1%
|
1 095
+1%
|
1 122
+2%
|
1 136
+1%
|
1 160
+2%
|
1 157
0%
|
1 167
+1%
|
1 179
+1%
|
1 197
+2%
|
1 213
+1%
|
1 225
+1%
|
1 240
+1%
|
1 265
+2%
|
1 296
+2%
|
1 324
+2%
|
1 329
+0%
|
1 299
-2%
|
1 271
-2%
|
1 262
-1%
|
1 270
+1%
|
1 258
-1%
|
1 163
-8%
|
1 161
0%
|
1 162
+0%
|
1 207
+4%
|
1 337
+11%
|
1 367
+2%
|
1 394
+2%
|
1 407
+1%
|
1 425
+1%
|
1 439
+1%
|
1 464
+2%
|
1 502
+3%
|
1 533
+2%
|
1 560
+2%
|
1 585
+2%
|
1 622
+2%
|
1 667
+3%
|
1 746
+5%
|
1 814
+4%
|
1 850
+2%
|
1 877
+1%
|
1 905
+1%
|
2 050
+8%
|
2 239
+9%
|
2 437
+9%
|
2 594
+6%
|
2 622
+1%
|
2 613
0%
|
2 582
-1%
|
2 570
0%
|
2 585
+1%
|
2 620
+1%
|
2 651
+1%
|
2 696
+2%
|
2 730
+1%
|
2 782
+2%
|
2 840
+2%
|
2 898
+2%
|
2 976
+3%
|
3 031
+2%
|
3 003
-1%
|
3 022
+1%
|
3 057
+1%
|
3 108
+2%
|
3 407
+10%
|
3 848
+13%
|
4 248
+10%
|
4 585
+8%
|
4 773
+4%
|
4 777
+0%
|
4 784
+0%
|
4 958
+4%
|
5 086
+3%
|
5 228
+3%
|
5 407
+3%
|
5 139
-5%
|
5 134
0%
|
5 120
0%
|
5 095
0%
|
5 460
+7%
|
5 571
+2%
|
5 703
+2%
|
5 828
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(512)
|
(525)
|
(540)
|
(550)
|
(563)
|
(586)
|
(597)
|
(616)
|
(588)
|
(621)
|
(615)
|
(613)
|
(620)
|
(627)
|
(648)
|
(656)
|
(676)
|
(675)
|
(680)
|
(686)
|
(705)
|
(706)
|
(716)
|
(732)
|
(755)
|
(770)
|
(786)
|
(794)
|
(772)
|
(750)
|
(740)
|
(733)
|
(719)
|
(731)
|
(727)
|
(730)
|
(761)
|
(776)
|
(808)
|
(834)
|
(838)
|
(852)
|
(846)
|
(856)
|
(881)
|
(902)
|
(928)
|
(942)
|
(973)
|
(995)
|
(1 034)
|
(1 068)
|
(1 076)
|
(1 089)
|
(1 101)
|
(1 206)
|
(1 343)
|
(1 486)
|
(1 604)
|
(1 613)
|
(1 587)
|
(1 540)
|
(1 510)
|
(1 504)
|
(1 527)
|
(1 545)
|
(1 571)
|
(1 597)
|
(1 607)
|
(1 628)
|
(1 652)
|
(1 686)
|
(1 711)
|
(1 702)
|
(1 709)
|
(1 730)
|
(1 764)
|
(1 923)
|
(2 214)
|
(2 422)
|
(2 569)
|
(2 665)
|
(2 617)
|
(2 641)
|
(2 798)
|
(2 871)
|
(2 951)
|
(3 050)
|
(2 921)
|
(2 917)
|
(2 918)
|
(2 885)
|
(3 057)
|
(3 113)
|
(3 177)
|
(3 258)
|
|
| Gross Profit |
355
N/A
|
366
+3%
|
378
+3%
|
393
+4%
|
409
+4%
|
424
+4%
|
438
+3%
|
449
+3%
|
444
-1%
|
461
+4%
|
457
-1%
|
458
+0%
|
462
+1%
|
468
+1%
|
475
+2%
|
480
+1%
|
484
+1%
|
482
0%
|
488
+1%
|
493
+1%
|
492
0%
|
507
+3%
|
509
+0%
|
507
0%
|
511
+1%
|
526
+3%
|
538
+2%
|
535
0%
|
527
-2%
|
521
-1%
|
521
+0%
|
537
+3%
|
539
+0%
|
433
-20%
|
435
+1%
|
432
-1%
|
446
+3%
|
561
+26%
|
559
0%
|
560
+0%
|
569
+1%
|
573
+1%
|
593
+3%
|
608
+3%
|
621
+2%
|
631
+2%
|
632
+0%
|
643
+2%
|
650
+1%
|
673
+4%
|
712
+6%
|
746
+5%
|
774
+4%
|
788
+2%
|
804
+2%
|
845
+5%
|
896
+6%
|
951
+6%
|
990
+4%
|
1 009
+2%
|
1 026
+2%
|
1 042
+2%
|
1 061
+2%
|
1 081
+2%
|
1 093
+1%
|
1 106
+1%
|
1 124
+2%
|
1 133
+1%
|
1 175
+4%
|
1 212
+3%
|
1 246
+3%
|
1 290
+4%
|
1 320
+2%
|
1 302
-1%
|
1 313
+1%
|
1 327
+1%
|
1 343
+1%
|
1 484
+10%
|
1 634
+10%
|
1 826
+12%
|
2 016
+10%
|
2 108
+5%
|
2 160
+2%
|
2 143
-1%
|
2 160
+1%
|
2 215
+3%
|
2 277
+3%
|
2 358
+4%
|
2 218
-6%
|
2 217
0%
|
2 202
-1%
|
2 210
+0%
|
2 403
+9%
|
2 458
+2%
|
2 525
+3%
|
2 571
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(275)
|
(275)
|
(274)
|
(279)
|
(283)
|
(292)
|
(303)
|
(311)
|
(315)
|
(319)
|
(319)
|
(319)
|
(321)
|
(328)
|
(338)
|
(343)
|
(349)
|
(347)
|
(350)
|
(358)
|
(348)
|
(366)
|
(368)
|
(370)
|
(372)
|
(375)
|
(367)
|
(350)
|
(348)
|
(334)
|
(332)
|
(336)
|
(331)
|
(329)
|
(327)
|
(328)
|
(340)
|
(345)
|
(351)
|
(352)
|
(346)
|
(349)
|
(354)
|
(357)
|
(379)
|
(395)
|
(409)
|
(430)
|
(428)
|
(449)
|
(484)
|
(513)
|
(546)
|
(560)
|
(608)
|
(664)
|
(683)
|
(710)
|
(701)
|
(684)
|
(740)
|
(742)
|
(731)
|
(731)
|
(691)
|
(696)
|
(707)
|
(707)
|
(717)
|
(737)
|
(751)
|
(766)
|
(782)
|
(759)
|
(756)
|
(765)
|
(798)
|
(1 038)
|
(1 213)
|
(1 350)
|
(1 591)
|
(1 528)
|
(1 509)
|
(1 499)
|
(1 376)
|
(1 408)
|
(1 456)
|
(1 511)
|
(1 330)
|
(1 308)
|
(1 269)
|
(1 247)
|
(1 431)
|
(1 452)
|
(1 475)
|
(1 498)
|
|
| Selling, General & Administrative |
(253)
|
(254)
|
(253)
|
(256)
|
(258)
|
(264)
|
(274)
|
(281)
|
(288)
|
(289)
|
(288)
|
(288)
|
(289)
|
(298)
|
(305)
|
(310)
|
(316)
|
(313)
|
(317)
|
(325)
|
(314)
|
(332)
|
(334)
|
(333)
|
(335)
|
(339)
|
(331)
|
(317)
|
(315)
|
(302)
|
(300)
|
(304)
|
(297)
|
(294)
|
(292)
|
(294)
|
(306)
|
(311)
|
(315)
|
(316)
|
(310)
|
(312)
|
(317)
|
(319)
|
(338)
|
(351)
|
(361)
|
(380)
|
(380)
|
(400)
|
(435)
|
(462)
|
(492)
|
(504)
|
(552)
|
(608)
|
(626)
|
(653)
|
(644)
|
(626)
|
(680)
|
(683)
|
(673)
|
(672)
|
(631)
|
(633)
|
(642)
|
(643)
|
(654)
|
(675)
|
(688)
|
(702)
|
(717)
|
(694)
|
(690)
|
(699)
|
(731)
|
(970)
|
(1 142)
|
(1 270)
|
(1 503)
|
(1 434)
|
(1 408)
|
(1 398)
|
(1 275)
|
(1 306)
|
(1 351)
|
(1 406)
|
(1 227)
|
(1 204)
|
(1 165)
|
(1 142)
|
(1 323)
|
(1 343)
|
(1 365)
|
(1 386)
|
|
| Research & Development |
(22)
|
(21)
|
(21)
|
(23)
|
(26)
|
(28)
|
(29)
|
(30)
|
(28)
|
(30)
|
(30)
|
(31)
|
(32)
|
(30)
|
(32)
|
(33)
|
(34)
|
(34)
|
(33)
|
(33)
|
(34)
|
(35)
|
(35)
|
(37)
|
(37)
|
(36)
|
(36)
|
(34)
|
(33)
|
(32)
|
(32)
|
(32)
|
(34)
|
(35)
|
(35)
|
(34)
|
(34)
|
(34)
|
(35)
|
(37)
|
(36)
|
(37)
|
(38)
|
(39)
|
(41)
|
(44)
|
(48)
|
(49)
|
(49)
|
(49)
|
(49)
|
(52)
|
(54)
|
(56)
|
(57)
|
(57)
|
(57)
|
(57)
|
(58)
|
(58)
|
(59)
|
(59)
|
(58)
|
(59)
|
(61)
|
(63)
|
(65)
|
(65)
|
(63)
|
(63)
|
(63)
|
(64)
|
(66)
|
(66)
|
(66)
|
(66)
|
(66)
|
(68)
|
(71)
|
(79)
|
(88)
|
(95)
|
(101)
|
(101)
|
(102)
|
(102)
|
(104)
|
(105)
|
(104)
|
(104)
|
(104)
|
(105)
|
(108)
|
(108)
|
(110)
|
(112)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
81
N/A
|
91
+13%
|
104
+14%
|
114
+10%
|
126
+10%
|
131
+4%
|
135
+2%
|
138
+3%
|
129
-7%
|
142
+10%
|
138
-3%
|
139
+1%
|
141
+2%
|
140
-1%
|
137
-2%
|
137
+0%
|
135
-2%
|
135
N/A
|
137
+2%
|
135
-1%
|
144
+7%
|
141
-2%
|
140
0%
|
138
-2%
|
139
+1%
|
151
+9%
|
171
+13%
|
185
+8%
|
179
-3%
|
187
+4%
|
190
+2%
|
201
+6%
|
208
+4%
|
103
-50%
|
108
+5%
|
105
-4%
|
106
+2%
|
216
+103%
|
209
-3%
|
208
0%
|
223
+7%
|
224
+0%
|
239
+7%
|
250
+5%
|
242
-3%
|
236
-3%
|
224
-5%
|
213
-5%
|
221
+4%
|
224
+1%
|
229
+2%
|
233
+2%
|
228
-2%
|
228
+0%
|
195
-15%
|
181
-7%
|
213
+18%
|
242
+13%
|
289
+20%
|
326
+13%
|
287
-12%
|
300
+5%
|
330
+10%
|
350
+6%
|
401
+15%
|
410
+2%
|
418
+2%
|
426
+2%
|
458
+8%
|
475
+4%
|
495
+4%
|
524
+6%
|
538
+3%
|
542
+1%
|
557
+3%
|
562
+1%
|
546
-3%
|
446
-18%
|
421
-5%
|
477
+13%
|
426
-11%
|
580
+36%
|
651
+12%
|
644
-1%
|
783
+22%
|
807
+3%
|
821
+2%
|
847
+3%
|
888
+5%
|
910
+2%
|
933
+3%
|
963
+3%
|
972
+1%
|
1 007
+4%
|
1 050
+4%
|
1 073
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(7)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(7)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(16)
|
(19)
|
(20)
|
(20)
|
(20)
|
(19)
|
(20)
|
(20)
|
(20)
|
(22)
|
(22)
|
(34)
|
(42)
|
(45)
|
(49)
|
(41)
|
(44)
|
(46)
|
(47)
|
(49)
|
(46)
|
(46)
|
(46)
|
(46)
|
(42)
|
(41)
|
(39)
|
(35)
|
(38)
|
(35)
|
(33)
|
(32)
|
(31)
|
(44)
|
(59)
|
(72)
|
(83)
|
(86)
|
(91)
|
(101)
|
(111)
|
(118)
|
(128)
|
(134)
|
(133)
|
(131)
|
(114)
|
(94)
|
(78)
|
(63)
|
(57)
|
(52)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(26)
|
(28)
|
(31)
|
(7)
|
(7)
|
(6)
|
(4)
|
(16)
|
(14)
|
(13)
|
(15)
|
(4)
|
(4)
|
(3)
|
(1)
|
(4)
|
(5)
|
(6)
|
(25)
|
(21)
|
(21)
|
(21)
|
(2)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
0
|
0
|
(1)
|
(13)
|
(13)
|
(14)
|
(12)
|
0
|
1
|
2
|
1
|
1
|
(0)
|
(0)
|
(59)
|
(59)
|
(59)
|
(59)
|
(0)
|
(0)
|
0
|
0
|
(42)
|
(47)
|
(49)
|
(48)
|
(6)
|
(1)
|
1
|
0
|
(0)
|
3
|
3
|
3
|
3
|
0
|
(10)
|
(504)
|
(509)
|
(515)
|
(508)
|
(30)
|
(31)
|
(52)
|
(58)
|
(54)
|
(54)
|
(98)
|
(91)
|
(83)
|
(77)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(28)
|
(28)
|
(28)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
|
| Pre-Tax Income |
73
N/A
|
86
+18%
|
101
+16%
|
112
+11%
|
124
+11%
|
130
+5%
|
133
+2%
|
137
+3%
|
127
-7%
|
140
+10%
|
136
-3%
|
136
+0%
|
138
+2%
|
138
N/A
|
135
-2%
|
136
+0%
|
108
-20%
|
105
-3%
|
106
+0%
|
100
-6%
|
133
+33%
|
129
-3%
|
130
+0%
|
130
0%
|
120
-8%
|
133
+11%
|
152
+15%
|
163
+7%
|
167
+2%
|
173
+4%
|
175
+1%
|
189
+8%
|
192
+2%
|
86
-55%
|
91
+6%
|
67
-26%
|
74
+10%
|
184
+149%
|
177
-4%
|
195
+10%
|
211
+8%
|
213
+1%
|
227
+6%
|
239
+5%
|
227
-5%
|
218
-4%
|
205
-6%
|
193
-6%
|
188
-2%
|
192
+2%
|
195
+1%
|
200
+3%
|
209
+4%
|
208
-1%
|
175
-16%
|
148
-16%
|
172
+17%
|
197
+14%
|
240
+22%
|
226
-6%
|
185
-18%
|
196
+6%
|
224
+14%
|
301
+34%
|
355
+18%
|
364
+2%
|
372
+2%
|
338
-9%
|
369
+9%
|
386
+4%
|
408
+6%
|
484
+19%
|
499
+3%
|
508
+2%
|
525
+3%
|
530
+1%
|
518
-2%
|
382
-26%
|
338
-12%
|
381
+13%
|
315
-17%
|
479
+52%
|
56
-88%
|
34
-40%
|
157
+367%
|
180
+15%
|
664
+268%
|
682
+3%
|
703
+3%
|
720
+2%
|
765
+6%
|
814
+6%
|
796
-2%
|
853
+7%
|
911
+7%
|
940
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(27)
|
(32)
|
(37)
|
(41)
|
(45)
|
(47)
|
(48)
|
(46)
|
(40)
|
(44)
|
(43)
|
(47)
|
(55)
|
(55)
|
(54)
|
(55)
|
(45)
|
(45)
|
(45)
|
(41)
|
(52)
|
(49)
|
(50)
|
(49)
|
(43)
|
(43)
|
(50)
|
(54)
|
(56)
|
(62)
|
(61)
|
(62)
|
(63)
|
(28)
|
(30)
|
(25)
|
(23)
|
(58)
|
(58)
|
(64)
|
(75)
|
(75)
|
(78)
|
(76)
|
(67)
|
(56)
|
(53)
|
(61)
|
(59)
|
(70)
|
(72)
|
(68)
|
(74)
|
(73)
|
(63)
|
(52)
|
(60)
|
(60)
|
(72)
|
(83)
|
(74)
|
(76)
|
(80)
|
(83)
|
(82)
|
(79)
|
(74)
|
(61)
|
(64)
|
(66)
|
(71)
|
(91)
|
(91)
|
(95)
|
(101)
|
(97)
|
(121)
|
(95)
|
(87)
|
(102)
|
(72)
|
(103)
|
(65)
|
(63)
|
(52)
|
(62)
|
(113)
|
(114)
|
(150)
|
(151)
|
(160)
|
(177)
|
(185)
|
(203)
|
(220)
|
(228)
|
|
| Income from Continuing Operations |
46
|
55
|
64
|
71
|
79
|
83
|
85
|
91
|
86
|
95
|
92
|
89
|
84
|
83
|
81
|
81
|
63
|
60
|
61
|
59
|
81
|
80
|
80
|
81
|
77
|
89
|
102
|
109
|
111
|
111
|
114
|
126
|
129
|
58
|
61
|
42
|
51
|
125
|
119
|
131
|
136
|
138
|
148
|
163
|
160
|
162
|
152
|
132
|
129
|
122
|
123
|
133
|
135
|
135
|
113
|
96
|
112
|
137
|
168
|
143
|
111
|
120
|
144
|
218
|
273
|
285
|
298
|
277
|
305
|
319
|
337
|
393
|
408
|
413
|
424
|
433
|
397
|
287
|
251
|
279
|
243
|
376
|
(9)
|
(29)
|
106
|
119
|
550
|
568
|
553
|
569
|
604
|
637
|
612
|
650
|
691
|
712
|
|
| 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
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
|
| Net Income (Common) |
46
N/A
|
55
+18%
|
64
+17%
|
71
+12%
|
79
+11%
|
83
+5%
|
85
+2%
|
91
+7%
|
94
+4%
|
95
+1%
|
94
-2%
|
91
-3%
|
86
-6%
|
86
0%
|
83
-3%
|
87
+4%
|
70
-19%
|
68
-4%
|
68
N/A
|
61
-10%
|
82
+35%
|
81
-2%
|
80
0%
|
81
+1%
|
77
-5%
|
89
+16%
|
102
+14%
|
109
+7%
|
111
+2%
|
111
N/A
|
114
+3%
|
126
+11%
|
129
+2%
|
58
-55%
|
61
+6%
|
42
-31%
|
51
+22%
|
125
+144%
|
119
-5%
|
131
+10%
|
136
+4%
|
138
+1%
|
148
+8%
|
163
+10%
|
160
-2%
|
162
+1%
|
152
-6%
|
132
-13%
|
129
-2%
|
122
-6%
|
123
+1%
|
133
+8%
|
135
+2%
|
135
0%
|
113
-17%
|
94
-16%
|
111
+17%
|
135
+22%
|
167
+24%
|
142
-15%
|
110
-22%
|
120
+9%
|
144
+20%
|
244
+69%
|
291
+19%
|
303
+4%
|
316
+4%
|
269
-15%
|
304
+13%
|
318
+5%
|
336
+5%
|
393
+17%
|
408
+4%
|
413
+1%
|
424
+3%
|
433
+2%
|
397
-8%
|
288
-28%
|
251
-13%
|
281
+12%
|
244
-13%
|
377
+55%
|
(8)
N/A
|
(28)
-244%
|
107
N/A
|
119
+11%
|
550
+361%
|
567
+3%
|
378
-33%
|
400
+6%
|
435
+9%
|
468
+8%
|
615
+31%
|
647
+5%
|
689
+6%
|
708
+3%
|
|
| EPS (Diluted) |
0.65
N/A
|
0.77
+18%
|
0.9
+17%
|
1
+11%
|
1.12
+12%
|
1.17
+4%
|
1.2
+3%
|
1.28
+7%
|
1.33
+4%
|
1.35
+2%
|
1.31
-3%
|
1.3
-1%
|
1.22
-6%
|
1.22
N/A
|
1.2
-2%
|
1.26
+5%
|
1.02
-19%
|
1.01
-1%
|
1.01
N/A
|
0.93
-8%
|
1.25
+34%
|
1.22
-2%
|
1.22
N/A
|
1.26
+3%
|
1.2
-5%
|
1.5
+25%
|
1.67
+11%
|
1.84
+10%
|
1.86
+1%
|
1.88
+1%
|
1.92
+2%
|
2.13
+11%
|
2.16
+1%
|
0.97
-55%
|
1.02
+5%
|
0.69
-32%
|
0.85
+23%
|
2.08
+145%
|
1.99
-4%
|
2.24
+13%
|
2.31
+3%
|
2.36
+2%
|
2.54
+8%
|
2.75
+8%
|
2.72
-1%
|
2.7
-1%
|
2.53
-6%
|
2.22
-12%
|
2.17
-2%
|
2.04
-6%
|
2.06
+1%
|
2.21
+7%
|
2.25
+2%
|
2.24
0%
|
1.86
-17%
|
1.21
-35%
|
1.56
+29%
|
1.55
-1%
|
1.92
+24%
|
1.66
-14%
|
1.28
-23%
|
1.39
+9%
|
1.67
+20%
|
2.84
+70%
|
3.39
+19%
|
3.54
+4%
|
3.69
+4%
|
3.14
-15%
|
3.55
+13%
|
3.73
+5%
|
3.93
+5%
|
4.6
+17%
|
4.76
+3%
|
4.83
+1%
|
4.95
+2%
|
4.98
+1%
|
4.63
-7%
|
3.18
-31%
|
2.49
-22%
|
2.78
+12%
|
2.48
-11%
|
3.73
+50%
|
-0.08
N/A
|
-0.29
-262%
|
1.07
N/A
|
1.19
+11%
|
5.53
+365%
|
5.7
+3%
|
3.8
-33%
|
4.02
+6%
|
4.38
+9%
|
4.72
+8%
|
6.2
+31%
|
6.55
+6%
|
6.98
+7%
|
7.19
+3%
|
|