Teleflex Inc
NYSE:TFX
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Teleflex Inc
NYSE:TFX
|
US |
|
Godrej Industries Ltd
BSE:500164
|
IN |
Income Statement
Earnings Waterfall
Teleflex Inc
Income Statement
Teleflex 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 | Apr-2007 | Jul-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 | Apr-2012 | Jul-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 | Apr-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Apr-2018 | Jul-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 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
28
|
27
|
26
|
0
|
26
|
26
|
26
|
27
|
27
|
26
|
32
|
38
|
30
|
35
|
34
|
44
|
43
|
43
|
41
|
41
|
40
|
39
|
40
|
75
|
97
|
119
|
138
|
122
|
116
|
107
|
99
|
89
|
83
|
81
|
79
|
80
|
77
|
73
|
72
|
70
|
72
|
75
|
74
|
70
|
66
|
62
|
57
|
57
|
58
|
60
|
63
|
65
|
67
|
67
|
64
|
61
|
58
|
54
|
52
|
55
|
59
|
67
|
75
|
83
|
91
|
98
|
103
|
103
|
100
|
94
|
86
|
80
|
73
|
68
|
65
|
66
|
68
|
68
|
64
|
57
|
51
|
46
|
47
|
54
|
62
|
69
|
78
|
85
|
89
|
93
|
91
|
84
|
79
|
80
|
91
|
100
|
|
| Revenue |
1 943
N/A
|
1 986
+2%
|
2 028
+2%
|
1 963
-3%
|
2 114
+8%
|
2 146
+1%
|
2 097
-2%
|
2 061
-2%
|
2 185
+6%
|
2 198
+1%
|
2 315
+5%
|
2 390
+3%
|
2 436
+2%
|
2 502
+3%
|
2 513
+0%
|
1 562
-38%
|
2 491
+59%
|
2 484
0%
|
1 889
-24%
|
1 691
-10%
|
1 531
-9%
|
1 333
-13%
|
1 800
+35%
|
1 575
-12%
|
2 036
+29%
|
2 107
+3%
|
2 153
+2%
|
1 912
-11%
|
1 940
+1%
|
1 855
-4%
|
1 777
-4%
|
1 435
-19%
|
1 695
+18%
|
1 614
-5%
|
1 533
-5%
|
1 398
-9%
|
1 435
+3%
|
1 458
+2%
|
1 476
+1%
|
1 493
+1%
|
1 528
+2%
|
1 530
+0%
|
1 535
+0%
|
1 551
+1%
|
1 582
+2%
|
1 619
+2%
|
1 665
+3%
|
1 696
+2%
|
1 723
+2%
|
1 771
+3%
|
1 814
+2%
|
1 840
+1%
|
1 831
0%
|
1 815
-1%
|
1 801
-1%
|
1 810
+0%
|
1 805
0%
|
1 827
+1%
|
1 839
+1%
|
1 868
+2%
|
1 931
+3%
|
1 986
+3%
|
2 065
+4%
|
2 146
+4%
|
2 246
+5%
|
2 327
+4%
|
2 402
+3%
|
2 448
+2%
|
2 475
+1%
|
2 517
+2%
|
2 556
+2%
|
2 595
+2%
|
2 612
+1%
|
2 527
-3%
|
2 507
-1%
|
2 537
+1%
|
2 540
+0%
|
2 687
+6%
|
2 759
+3%
|
2 810
+2%
|
2 817
+0%
|
2 808
0%
|
2 795
0%
|
2 791
0%
|
2 860
+2%
|
2 899
+1%
|
2 959
+2%
|
1 712
-42%
|
3 001
+75%
|
3 008
+0%
|
3 026
+1%
|
1 700
-44%
|
3 010
+77%
|
3 041
+1%
|
3 190
+5%
|
1 993
-38%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 408)
|
(1 445)
|
(1 484)
|
(1 421)
|
(1 554)
|
(1 580)
|
(1 530)
|
(1 479)
|
(1 569)
|
(1 567)
|
(1 645)
|
(1 704)
|
(1 740)
|
(1 785)
|
(1 804)
|
(1 045)
|
(1 776)
|
(1 762)
|
(1 280)
|
(1 106)
|
(964)
|
(799)
|
(1 164)
|
(983)
|
(1 304)
|
(1 310)
|
(1 299)
|
(1 111)
|
(1 114)
|
(1 060)
|
(1 011)
|
(749)
|
(936)
|
(879)
|
(813)
|
(719)
|
(756)
|
(771)
|
(780)
|
(784)
|
(797)
|
(796)
|
(796)
|
(803)
|
(818)
|
(829)
|
(852)
|
(857)
|
(863)
|
(877)
|
(888)
|
(897)
|
(887)
|
(882)
|
(876)
|
(865)
|
(858)
|
(857)
|
(855)
|
(872)
|
(904)
|
(926)
|
(951)
|
(975)
|
(998)
|
(1 025)
|
(1 053)
|
(1 064)
|
(1 098)
|
(1 133)
|
(1 138)
|
(1 104)
|
(1 153)
|
(1 141)
|
(1 167)
|
(1 212)
|
(1 205)
|
(1 232)
|
(1 245)
|
(1 260)
|
(1 266)
|
(1 266)
|
(1 266)
|
(1 260)
|
(1 284)
|
(1 304)
|
(1 321)
|
(672)
|
(1 330)
|
(1 328)
|
(1 332)
|
(662)
|
(1 334)
|
(1 351)
|
(1 478)
|
(872)
|
|
| Gross Profit |
535
N/A
|
541
+1%
|
544
+1%
|
542
0%
|
560
+3%
|
565
+1%
|
567
+0%
|
582
+3%
|
616
+6%
|
631
+2%
|
670
+6%
|
686
+2%
|
695
+1%
|
717
+3%
|
710
-1%
|
517
-27%
|
715
+38%
|
722
+1%
|
608
-16%
|
585
-4%
|
568
-3%
|
534
-6%
|
636
+19%
|
592
-7%
|
732
+24%
|
797
+9%
|
853
+7%
|
802
-6%
|
826
+3%
|
796
-4%
|
767
-4%
|
686
-11%
|
759
+11%
|
735
-3%
|
721
-2%
|
679
-6%
|
680
+0%
|
687
+1%
|
696
+1%
|
709
+2%
|
731
+3%
|
734
+0%
|
739
+1%
|
748
+1%
|
765
+2%
|
790
+3%
|
813
+3%
|
839
+3%
|
860
+2%
|
894
+4%
|
926
+4%
|
942
+2%
|
944
+0%
|
933
-1%
|
925
-1%
|
944
+2%
|
947
+0%
|
970
+2%
|
983
+1%
|
996
+1%
|
1 027
+3%
|
1 061
+3%
|
1 114
+5%
|
1 172
+5%
|
1 248
+6%
|
1 302
+4%
|
1 349
+4%
|
1 384
+3%
|
1 377
-1%
|
1 385
+1%
|
1 418
+2%
|
1 492
+5%
|
1 460
-2%
|
1 386
-5%
|
1 340
-3%
|
1 325
-1%
|
1 336
+1%
|
1 455
+9%
|
1 513
+4%
|
1 550
+2%
|
1 551
+0%
|
1 543
-1%
|
1 529
-1%
|
1 531
+0%
|
1 576
+3%
|
1 595
+1%
|
1 638
+3%
|
1 040
-36%
|
1 672
+61%
|
1 680
+1%
|
1 694
+1%
|
1 037
-39%
|
1 676
+62%
|
1 691
+1%
|
1 712
+1%
|
1 121
-35%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(348)
|
(352)
|
(356)
|
(337)
|
(377)
|
(386)
|
(375)
|
(386)
|
(403)
|
(414)
|
(458)
|
(487)
|
(493)
|
(495)
|
(473)
|
(334)
|
(454)
|
(465)
|
(390)
|
(375)
|
(353)
|
(329)
|
(394)
|
(407)
|
(494)
|
(539)
|
(581)
|
(535)
|
(537)
|
(516)
|
(490)
|
(425)
|
(474)
|
(458)
|
(458)
|
(446)
|
(521)
|
(514)
|
(494)
|
(473)
|
(482)
|
(480)
|
(496)
|
(511)
|
(530)
|
(543)
|
(544)
|
(567)
|
(580)
|
(609)
|
(631)
|
(640)
|
(638)
|
(632)
|
(630)
|
(621)
|
(617)
|
(620)
|
(624)
|
(622)
|
(646)
|
(668)
|
(697)
|
(775)
|
(843)
|
(919)
|
(975)
|
(985)
|
(978)
|
(965)
|
(981)
|
(1 048)
|
(901)
|
(895)
|
(814)
|
(827)
|
(931)
|
(951)
|
(1 012)
|
(991)
|
(998)
|
(994)
|
(1 005)
|
(1 018)
|
(1 051)
|
(1 060)
|
(1 064)
|
(736)
|
(1 090)
|
(1 119)
|
(1 154)
|
(784)
|
(1 136)
|
(1 098)
|
(1 151)
|
(865)
|
|
| Selling, General & Administrative |
(348)
|
(352)
|
(356)
|
(337)
|
(377)
|
(386)
|
(378)
|
(386)
|
(407)
|
(417)
|
(458)
|
(487)
|
(493)
|
(495)
|
(473)
|
(334)
|
(454)
|
(465)
|
(390)
|
(375)
|
(352)
|
(329)
|
(394)
|
(407)
|
(495)
|
(539)
|
(581)
|
(503)
|
(530)
|
(500)
|
(464)
|
(388)
|
(435)
|
(417)
|
(417)
|
(404)
|
(416)
|
(426)
|
(425)
|
(424)
|
(433)
|
(429)
|
(443)
|
(455)
|
(470)
|
(480)
|
(481)
|
(502)
|
(516)
|
(546)
|
(569)
|
(579)
|
(578)
|
(574)
|
(574)
|
(569)
|
(566)
|
(566)
|
(567)
|
(563)
|
(582)
|
(599)
|
(623)
|
(690)
|
(750)
|
(820)
|
(872)
|
(879)
|
(870)
|
(856)
|
(871)
|
(934)
|
(787)
|
(780)
|
(697)
|
(707)
|
(809)
|
(825)
|
(883)
|
(860)
|
(861)
|
(854)
|
(858)
|
(864)
|
(893)
|
(899)
|
(903)
|
(623)
|
(940)
|
(967)
|
(1 001)
|
(675)
|
(975)
|
(940)
|
(974)
|
(720)
|
|
| 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
|
(33)
|
(8)
|
(16)
|
(25)
|
(37)
|
(38)
|
(40)
|
(42)
|
(42)
|
(44)
|
(47)
|
(48)
|
(49)
|
(49)
|
(51)
|
(53)
|
(56)
|
(60)
|
(63)
|
(63)
|
(65)
|
(64)
|
(63)
|
(62)
|
(61)
|
(60)
|
(58)
|
(56)
|
(52)
|
(52)
|
(54)
|
(56)
|
(59)
|
(64)
|
(69)
|
(75)
|
(85)
|
(93)
|
(99)
|
(104)
|
(106)
|
(107)
|
(109)
|
(111)
|
(114)
|
(114)
|
(116)
|
(117)
|
(120)
|
(122)
|
(126)
|
(129)
|
(131)
|
(137)
|
(141)
|
(147)
|
(154)
|
(159)
|
(161)
|
(161)
|
(114)
|
(150)
|
(152)
|
(153)
|
(109)
|
(161)
|
(158)
|
(177)
|
(145)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(60)
|
(41)
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
187
N/A
|
189
+1%
|
189
0%
|
205
+9%
|
183
-11%
|
180
-2%
|
192
+7%
|
197
+2%
|
213
+8%
|
217
+2%
|
211
-2%
|
199
-6%
|
203
+2%
|
222
+9%
|
237
+7%
|
183
-23%
|
262
+43%
|
257
-2%
|
218
-15%
|
210
-4%
|
215
+2%
|
205
-5%
|
241
+18%
|
185
-24%
|
238
+29%
|
259
+9%
|
273
+5%
|
266
-2%
|
288
+8%
|
280
-3%
|
277
-1%
|
261
-6%
|
285
+9%
|
278
-3%
|
262
-6%
|
233
-11%
|
159
-32%
|
173
+9%
|
202
+16%
|
236
+17%
|
249
+5%
|
254
+2%
|
243
-5%
|
237
-2%
|
235
-1%
|
247
+5%
|
269
+9%
|
272
+1%
|
280
+3%
|
286
+2%
|
296
+3%
|
303
+2%
|
306
+1%
|
301
-2%
|
295
-2%
|
323
+10%
|
330
+2%
|
350
+6%
|
360
+3%
|
374
+4%
|
381
+2%
|
393
+3%
|
417
+6%
|
397
-5%
|
405
+2%
|
383
-5%
|
374
-2%
|
400
+7%
|
400
+0%
|
420
+5%
|
436
+4%
|
443
+2%
|
558
+26%
|
491
-12%
|
526
+7%
|
498
-5%
|
405
-19%
|
504
+24%
|
501
0%
|
559
+11%
|
553
-1%
|
548
-1%
|
524
-4%
|
514
-2%
|
525
+2%
|
535
+2%
|
574
+7%
|
304
-47%
|
582
+91%
|
561
-3%
|
540
-4%
|
254
-53%
|
540
+113%
|
593
+10%
|
561
-5%
|
256
-54%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(28)
|
(27)
|
(26)
|
(25)
|
(26)
|
(26)
|
(26)
|
(26)
|
(27)
|
(26)
|
(32)
|
(37)
|
(30)
|
(34)
|
(32)
|
(40)
|
(38)
|
(36)
|
(34)
|
(35)
|
(34)
|
(33)
|
(30)
|
(65)
|
(87)
|
(110)
|
(133)
|
(119)
|
(114)
|
(104)
|
(96)
|
(87)
|
(80)
|
(79)
|
(78)
|
(79)
|
(16)
|
(32)
|
(50)
|
(69)
|
(71)
|
(73)
|
(72)
|
(68)
|
(64)
|
(61)
|
(57)
|
(56)
|
(58)
|
(59)
|
(62)
|
(65)
|
(67)
|
(67)
|
(64)
|
(61)
|
(58)
|
(53)
|
(52)
|
(55)
|
(58)
|
(66)
|
(75)
|
(82)
|
(90)
|
(97)
|
(103)
|
(102)
|
(99)
|
(93)
|
(85)
|
(79)
|
(71)
|
(66)
|
(64)
|
(65)
|
(67)
|
(67)
|
(62)
|
(56)
|
(50)
|
(45)
|
(46)
|
(53)
|
(61)
|
(66)
|
(69)
|
(73)
|
(76)
|
(79)
|
(82)
|
(77)
|
(71)
|
(72)
|
(83)
|
(94)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
10
|
0
|
0
|
0
|
3
|
0
|
5
|
5
|
(65)
|
(72)
|
(84)
|
(84)
|
(9)
|
(10)
|
(13)
|
(15)
|
(23)
|
(19)
|
(12)
|
(14)
|
(41)
|
(71)
|
(70)
|
(66)
|
(27)
|
(24)
|
(34)
|
(38)
|
(10)
|
(20)
|
(7)
|
(34)
|
(49)
|
(64)
|
(68)
|
(38)
|
(22)
|
(339)
|
(335)
|
(335)
|
(335)
|
(13)
|
(26)
|
(32)
|
(40)
|
(38)
|
(33)
|
(26)
|
(18)
|
(15)
|
(18)
|
(17)
|
(18)
|
(22)
|
(30)
|
(30)
|
(74)
|
(93)
|
(74)
|
(74)
|
(31)
|
(6)
|
(61)
|
(81)
|
(78)
|
(90)
|
(36)
|
(17)
|
(25)
|
(58)
|
(59)
|
(80)
|
(75)
|
(35)
|
(57)
|
54
|
56
|
62
|
87
|
2
|
(14)
|
(14)
|
(16)
|
(22)
|
(45)
|
(195)
|
(201)
|
(196)
|
(150)
|
(259)
|
(273)
|
(800)
|
(137)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
13
|
13
|
10
|
0
|
(3)
|
(3)
|
0
|
0
|
(12)
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
160
N/A
|
162
+2%
|
163
+0%
|
190
+17%
|
170
-11%
|
167
-2%
|
176
+5%
|
173
-1%
|
183
+6%
|
193
+5%
|
184
-5%
|
97
-47%
|
89
-8%
|
92
+3%
|
110
+20%
|
134
+22%
|
215
+60%
|
208
-3%
|
169
-19%
|
152
-10%
|
162
+6%
|
161
-1%
|
197
+22%
|
78
-60%
|
81
+3%
|
79
-2%
|
74
-6%
|
120
+63%
|
150
+26%
|
142
-6%
|
143
+1%
|
164
+15%
|
185
+13%
|
191
+3%
|
150
-21%
|
105
-30%
|
79
-24%
|
74
-7%
|
114
+54%
|
145
+28%
|
(161)
N/A
|
(154)
+5%
|
(165)
-7%
|
(165)
0%
|
158
N/A
|
161
+2%
|
180
+12%
|
176
-2%
|
184
+5%
|
194
+5%
|
207
+7%
|
220
+6%
|
225
+2%
|
217
-4%
|
214
-1%
|
245
+14%
|
250
+2%
|
267
+7%
|
278
+4%
|
246
-12%
|
230
-7%
|
253
+10%
|
268
+6%
|
285
+6%
|
309
+8%
|
225
-27%
|
191
-15%
|
220
+15%
|
211
-4%
|
292
+38%
|
335
+15%
|
340
+2%
|
429
+26%
|
365
-15%
|
383
+5%
|
358
-6%
|
303
-15%
|
379
+25%
|
493
+30%
|
559
+14%
|
566
+1%
|
590
+4%
|
480
-19%
|
446
-7%
|
450
+1%
|
453
+1%
|
483
+7%
|
185
-62%
|
311
+68%
|
281
-9%
|
262
-7%
|
26
-90%
|
210
+700%
|
248
+18%
|
(321)
N/A
|
25
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(47)
|
(47)
|
(44)
|
(48)
|
(46)
|
(45)
|
(45)
|
(42)
|
(42)
|
(43)
|
(40)
|
(13)
|
(11)
|
(11)
|
(16)
|
(28)
|
(51)
|
(48)
|
(39)
|
(33)
|
(35)
|
(34)
|
(137)
|
(110)
|
(120)
|
(125)
|
(34)
|
(38)
|
(44)
|
(35)
|
(34)
|
(37)
|
(41)
|
(48)
|
(28)
|
(17)
|
(9)
|
(5)
|
(22)
|
(26)
|
(17)
|
(8)
|
(6)
|
(16)
|
(28)
|
(35)
|
(33)
|
(24)
|
(24)
|
(28)
|
(33)
|
(29)
|
(29)
|
(25)
|
(16)
|
(8)
|
(1)
|
(4)
|
(11)
|
(8)
|
(3)
|
(7)
|
(9)
|
(22)
|
(31)
|
(28)
|
(17)
|
(23)
|
(28)
|
(22)
|
107
|
122
|
122
|
114
|
(15)
|
(22)
|
(23)
|
(28)
|
(59)
|
(74)
|
(78)
|
(80)
|
(68)
|
(83)
|
(87)
|
(84)
|
(79)
|
(42)
|
(15)
|
(17)
|
(24)
|
31
|
(61)
|
(56)
|
(7)
|
34
|
|
| Income from Continuing Operations |
113
|
115
|
119
|
142
|
124
|
122
|
131
|
132
|
141
|
150
|
143
|
84
|
78
|
81
|
94
|
107
|
164
|
160
|
130
|
119
|
127
|
127
|
60
|
(32)
|
(39)
|
(46)
|
40
|
82
|
106
|
106
|
109
|
127
|
144
|
143
|
122
|
88
|
70
|
69
|
91
|
119
|
(178)
|
(162)
|
(171)
|
(182)
|
130
|
126
|
148
|
152
|
160
|
165
|
175
|
192
|
195
|
192
|
198
|
237
|
249
|
263
|
268
|
238
|
227
|
246
|
259
|
263
|
278
|
197
|
174
|
196
|
183
|
269
|
442
|
462
|
551
|
479
|
367
|
336
|
280
|
351
|
434
|
485
|
488
|
510
|
412
|
363
|
363
|
369
|
405
|
144
|
296
|
265
|
238
|
57
|
150
|
192
|
(328)
|
59
|
|
| Income to Minority Interest |
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(16)
|
(9)
|
(13)
|
(18)
|
(19)
|
(20)
|
(20)
|
(21)
|
(19)
|
(21)
|
(22)
|
(22)
|
(23)
|
(25)
|
(25)
|
(27)
|
(1)
|
(22)
|
(16)
|
(9)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
|
| Net Income (Common) |
113
N/A
|
115
+2%
|
119
+4%
|
125
+5%
|
124
-1%
|
122
-1%
|
114
-7%
|
109
-4%
|
109
+0%
|
112
+2%
|
111
-1%
|
10
-91%
|
(4)
N/A
|
(9)
-137%
|
7
N/A
|
139
+1 855%
|
129
-7%
|
137
+6%
|
139
+2%
|
139
+0%
|
155
+11%
|
212
+37%
|
119
-44%
|
147
+23%
|
125
-15%
|
66
-47%
|
166
+150%
|
120
-28%
|
312
+161%
|
284
-9%
|
280
-1%
|
303
+8%
|
125
-59%
|
179
+43%
|
163
-9%
|
201
+24%
|
241
+20%
|
215
-11%
|
237
+10%
|
323
+37%
|
(38)
N/A
|
(30)
+22%
|
(52)
-74%
|
(190)
-268%
|
121
N/A
|
120
0%
|
145
+21%
|
151
+4%
|
159
+5%
|
164
+3%
|
172
+5%
|
188
+9%
|
191
+2%
|
188
-1%
|
194
+3%
|
245
+26%
|
257
+5%
|
272
+6%
|
277
+2%
|
237
-14%
|
227
-4%
|
246
+8%
|
256
+4%
|
153
-40%
|
169
+10%
|
88
-48%
|
68
-23%
|
201
+197%
|
186
-8%
|
271
+46%
|
444
+64%
|
462
+4%
|
552
+20%
|
480
-13%
|
368
-23%
|
335
-9%
|
279
-17%
|
351
+26%
|
433
+24%
|
485
+12%
|
488
+0%
|
510
+5%
|
413
-19%
|
363
-12%
|
363
0%
|
369
+2%
|
404
+10%
|
356
-12%
|
295
-17%
|
264
-11%
|
237
-10%
|
70
-71%
|
149
+114%
|
192
+28%
|
(328)
N/A
|
(906)
-176%
|
|
| EPS (Diluted) |
2.86
N/A
|
2.88
+1%
|
3.01
+5%
|
3.14
+4%
|
3.12
-1%
|
3.08
-1%
|
2.84
-8%
|
2.73
-4%
|
2.69
-1%
|
2.72
+1%
|
2.74
+1%
|
0.23
-92%
|
-0.09
N/A
|
-0.21
-133%
|
0.17
N/A
|
3.38
+1 888%
|
3.18
-6%
|
3.39
+7%
|
3.34
-1%
|
3.48
+4%
|
3.92
+13%
|
5.33
+36%
|
3.01
-44%
|
3.72
+24%
|
3.15
-15%
|
1.65
-48%
|
4.13
+150%
|
3.01
-27%
|
7.82
+160%
|
7.11
-9%
|
6.96
-2%
|
7.59
+9%
|
3.11
-59%
|
4.42
+42%
|
4.03
-9%
|
4.99
+24%
|
5.97
+20%
|
5.26
-12%
|
5.78
+10%
|
7.92
+37%
|
-0.93
N/A
|
-0.72
+23%
|
-1.24
-72%
|
-4.64
-274%
|
2.8
N/A
|
2.77
-1%
|
3.35
+21%
|
3.46
+3%
|
3.47
+0%
|
3.52
+1%
|
3.68
+5%
|
4.03
+10%
|
4.04
+0%
|
3.91
-3%
|
4
+2%
|
5.09
+27%
|
5.27
+4%
|
5.76
+9%
|
5.85
+2%
|
4.98
-15%
|
4.86
-2%
|
5.23
+8%
|
5.5
+5%
|
3.26
-41%
|
3.6
+10%
|
1.92
-47%
|
1.44
-25%
|
4.29
+198%
|
3.95
-8%
|
5.77
+46%
|
9.4
+63%
|
9.81
+4%
|
11.68
+19%
|
10.15
-13%
|
7.76
-24%
|
7.1
-9%
|
5.9
-17%
|
7.42
+26%
|
9.13
+23%
|
10.23
+12%
|
10.28
+0%
|
10.75
+5%
|
8.73
-19%
|
7.67
-12%
|
7.67
N/A
|
7.8
+2%
|
8.55
+10%
|
7.53
-12%
|
6.22
-17%
|
5.56
-11%
|
5.04
-9%
|
1.47
-71%
|
3.25
+121%
|
4.32
+33%
|
-7.41
N/A
|
-20.29
-174%
|
|