United Natural Foods Inc
NYSE:UNFI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
United Natural Foods Inc
NYSE:UNFI
|
US |
|
Kirloskar Pneumatic Company Ltd
NSE:KIRLPNU
|
IN |
|
S
|
Sino Biopharmaceutical Ltd
OTC:SBHMY
|
HK |
Income Statement
Earnings Waterfall
United Natural Foods Inc
Income Statement
United Natural Foods Inc
| 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 | 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 | Jan-2013 | Apr-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 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-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 | Jan-2024 | Apr-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
7
|
6
|
6
|
6
|
7
|
8
|
9
|
10
|
11
|
12
|
12
|
12
|
12
|
12
|
14
|
15
|
16
|
17
|
15
|
12
|
10
|
8
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
7
|
7
|
8
|
8
|
9
|
11
|
13
|
14
|
15
|
15
|
16
|
0
|
13
|
13
|
13
|
0
|
12
|
12
|
12
|
16
|
20
|
0
|
0
|
32
|
50
|
99
|
147
|
193
|
189
|
186
|
180
|
175
|
169
|
161
|
155
|
149
|
144
|
142
|
142
|
143
|
144
|
148
|
150
|
155
|
156
|
154
|
153
|
145
|
142
|
137
|
|
| Revenue |
1 136
N/A
|
1 175
+3%
|
1 206
+3%
|
1 259
+4%
|
1 322
+5%
|
1 380
+4%
|
1 450
+5%
|
1 505
+4%
|
1 590
+6%
|
1 670
+5%
|
1 766
+6%
|
1 878
+6%
|
1 963
+5%
|
2 060
+5%
|
2 158
+5%
|
2 254
+4%
|
2 357
+5%
|
2 434
+3%
|
2 504
+3%
|
2 572
+3%
|
2 667
+4%
|
2 754
+3%
|
2 844
+3%
|
3 006
+6%
|
3 161
+5%
|
3 366
+6%
|
3 494
+4%
|
3 511
+0%
|
3 513
+0%
|
3 455
-2%
|
3 475
+1%
|
3 526
+1%
|
3 622
+3%
|
3 757
+4%
|
3 925
+4%
|
4 142
+6%
|
4 360
+5%
|
4 530
+4%
|
4 694
+4%
|
4 867
+4%
|
5 051
+4%
|
5 236
+4%
|
5 429
+4%
|
5 587
+3%
|
5 766
+3%
|
6 064
+5%
|
6 256
+3%
|
6 457
+3%
|
6 672
+3%
|
6 794
+2%
|
7 185
+6%
|
7 555
+5%
|
7 888
+4%
|
8 185
+4%
|
8 269
+1%
|
8 300
+0%
|
8 318
+0%
|
8 470
+2%
|
8 672
+2%
|
8 910
+3%
|
9 147
+3%
|
9 274
+1%
|
9 454
+2%
|
9 696
+3%
|
9 975
+3%
|
10 227
+3%
|
10 637
+4%
|
14 259
+34%
|
17 572
+23%
|
22 341
+27%
|
25 769
+15%
|
26 052
+1%
|
27 121
+4%
|
26 559
-2%
|
26 946
+1%
|
27 415
+2%
|
27 014
-1%
|
26 950
0%
|
27 297
+1%
|
27 813
+2%
|
28 424
+2%
|
28 928
+2%
|
29 463
+2%
|
29 863
+1%
|
30 128
+1%
|
30 272
+0%
|
30 292
+0%
|
30 251
0%
|
30 242
0%
|
30 980
+2%
|
31 299
+1%
|
31 682
+1%
|
32 243
+2%
|
31 784
-1%
|
31 753
0%
|
31 542
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(905)
|
(934)
|
(957)
|
(1 002)
|
(1 053)
|
(1 100)
|
(1 157)
|
(1 202)
|
(1 274)
|
(1 339)
|
(1 419)
|
(1 514)
|
(1 585)
|
(1 665)
|
(1 745)
|
(1 820)
|
(1 905)
|
(1 968)
|
(2 025)
|
(2 085)
|
(2 171)
|
(2 245)
|
(2 323)
|
(2 454)
|
(2 573)
|
(2 732)
|
(2 828)
|
(2 837)
|
(2 837)
|
(2 794)
|
(2 818)
|
(2 864)
|
(2 947)
|
(3 060)
|
(3 201)
|
(3 385)
|
(3 567)
|
(3 705)
|
(3 845)
|
(3 993)
|
(4 151)
|
(4 320)
|
(4 494)
|
(4 634)
|
(4 794)
|
(5 039)
|
(5 196)
|
(5 370)
|
(5 550)
|
(5 667)
|
(6 010)
|
(6 349)
|
(6 654)
|
(6 924)
|
(7 014)
|
(7 047)
|
(7 068)
|
(7 195)
|
(7 362)
|
(7 552)
|
(7 746)
|
(7 848)
|
(8 009)
|
(8 225)
|
(8 463)
|
(8 707)
|
(9 072)
|
(12 303)
|
(15 236)
|
(19 121)
|
(22 055)
|
(22 181)
|
(22 989)
|
(22 670)
|
(22 995)
|
(23 386)
|
(23 065)
|
(23 011)
|
(23 275)
|
(23 711)
|
(24 280)
|
(24 746)
|
(25 227)
|
(25 633)
|
(25 910)
|
(26 141)
|
(26 227)
|
(26 220)
|
(26 191)
|
(26 779)
|
(27 090)
|
(27 436)
|
(27 935)
|
(27 562)
|
(27 505)
|
(27 314)
|
|
| Gross Profit |
231
N/A
|
241
+4%
|
250
+4%
|
257
+3%
|
270
+5%
|
280
+4%
|
293
+5%
|
303
+3%
|
317
+5%
|
330
+4%
|
347
+5%
|
363
+5%
|
378
+4%
|
395
+5%
|
413
+5%
|
434
+5%
|
452
+4%
|
466
+3%
|
479
+3%
|
487
+2%
|
497
+2%
|
510
+3%
|
522
+2%
|
552
+6%
|
588
+7%
|
634
+8%
|
666
+5%
|
673
+1%
|
676
+0%
|
660
-2%
|
658
0%
|
662
+1%
|
676
+2%
|
697
+3%
|
725
+4%
|
757
+4%
|
793
+5%
|
825
+4%
|
850
+3%
|
874
+3%
|
900
+3%
|
916
+2%
|
935
+2%
|
953
+2%
|
972
+2%
|
1 025
+5%
|
1 060
+3%
|
1 087
+2%
|
1 122
+3%
|
1 128
+1%
|
1 176
+4%
|
1 207
+3%
|
1 234
+2%
|
1 261
+2%
|
1 255
0%
|
1 254
0%
|
1 250
0%
|
1 275
+2%
|
1 310
+3%
|
1 358
+4%
|
1 402
+3%
|
1 426
+2%
|
1 445
+1%
|
1 471
+2%
|
1 513
+3%
|
1 520
+0%
|
1 565
+3%
|
1 955
+25%
|
2 336
+19%
|
3 220
+38%
|
3 715
+15%
|
3 870
+4%
|
4 132
+7%
|
3 889
-6%
|
3 952
+2%
|
4 029
+2%
|
3 949
-2%
|
3 939
0%
|
4 022
+2%
|
4 102
+2%
|
4 144
+1%
|
4 182
+1%
|
4 236
+1%
|
4 230
0%
|
4 218
0%
|
4 131
-2%
|
4 065
-2%
|
4 031
-1%
|
4 051
+0%
|
4 201
+4%
|
4 209
+0%
|
4 246
+1%
|
4 308
+1%
|
4 222
-2%
|
4 248
+1%
|
4 228
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(192)
|
(201)
|
(209)
|
(215)
|
(227)
|
(237)
|
(247)
|
(257)
|
(267)
|
(272)
|
(284)
|
(297)
|
(307)
|
(322)
|
(343)
|
(361)
|
(375)
|
(386)
|
(391)
|
(396)
|
(404)
|
(415)
|
(426)
|
(459)
|
(496)
|
(541)
|
(573)
|
(574)
|
(571)
|
(551)
|
(545)
|
(548)
|
(559)
|
(582)
|
(607)
|
(635)
|
(666)
|
(689)
|
(712)
|
(731)
|
(747)
|
(756)
|
(768)
|
(785)
|
(798)
|
(838)
|
(864)
|
(880)
|
(906)
|
(917)
|
(954)
|
(984)
|
(1 005)
|
(1 018)
|
(1 015)
|
(1 019)
|
(1 019)
|
(1 049)
|
(1 088)
|
(1 133)
|
(1 174)
|
(1 196)
|
(1 219)
|
(1 234)
|
(1 262)
|
(1 274)
|
(1 326)
|
(1 757)
|
(2 169)
|
(2 976)
|
(3 496)
|
(3 607)
|
(3 781)
|
(3 551)
|
(3 571)
|
(3 579)
|
(3 536)
|
(3 593)
|
(3 629)
|
(3 703)
|
(3 804)
|
(3 825)
|
(3 893)
|
(3 951)
|
(3 949)
|
(3 973)
|
(3 981)
|
(3 975)
|
(3 989)
|
(4 048)
|
(4 037)
|
(4 064)
|
(4 094)
|
(4 070)
|
(4 063)
|
(4 008)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
0
|
(4)
|
(9)
|
(22)
|
(439)
|
0
|
0
|
0
|
(371)
|
0
|
0
|
0
|
(376)
|
0
|
0
|
0
|
(389)
|
0
|
0
|
0
|
(432)
|
0
|
0
|
0
|
(459)
|
0
|
0
|
|
| Depreciation & Amortization |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
|
| Other Operating Expenses |
(191)
|
(201)
|
(209)
|
(215)
|
(226)
|
(237)
|
(246)
|
(256)
|
(265)
|
(271)
|
(282)
|
(296)
|
(307)
|
(322)
|
(343)
|
(360)
|
(375)
|
(385)
|
(390)
|
(396)
|
(403)
|
(415)
|
(426)
|
(459)
|
(496)
|
(541)
|
(573)
|
(574)
|
(571)
|
(551)
|
(545)
|
(548)
|
(559)
|
(582)
|
(607)
|
(635)
|
(666)
|
(689)
|
(712)
|
(731)
|
(747)
|
(756)
|
(768)
|
(785)
|
(798)
|
(838)
|
(863)
|
(880)
|
(906)
|
(917)
|
(954)
|
(984)
|
(1 005)
|
(1 018)
|
(1 015)
|
(1 019)
|
(1 019)
|
(1 050)
|
(1 088)
|
(1 133)
|
(1 174)
|
(1 196)
|
(1 219)
|
(1 234)
|
(1 262)
|
(1 249)
|
(1 326)
|
(1 758)
|
(2 169)
|
(2 976)
|
(3 493)
|
(3 598)
|
(3 759)
|
(3 096)
|
(3 571)
|
(3 579)
|
(3 536)
|
(3 209)
|
(3 629)
|
(3 703)
|
(3 804)
|
(3 439)
|
(3 893)
|
(3 951)
|
(3 949)
|
(3 577)
|
(3 981)
|
(3 975)
|
(3 989)
|
(3 610)
|
(4 037)
|
(4 064)
|
(4 094)
|
(3 605)
|
(4 063)
|
(4 008)
|
|
| Operating Income |
39
N/A
|
40
+3%
|
40
N/A
|
42
+5%
|
43
+2%
|
43
+0%
|
46
+7%
|
46
+1%
|
50
+9%
|
58
+16%
|
63
+9%
|
66
+5%
|
70
+6%
|
73
+4%
|
70
-5%
|
73
+5%
|
77
+5%
|
80
+4%
|
88
+11%
|
90
+2%
|
93
+3%
|
94
+1%
|
95
+1%
|
93
-3%
|
92
0%
|
92
0%
|
93
+1%
|
100
+7%
|
105
+6%
|
110
+5%
|
112
+2%
|
114
+2%
|
117
+3%
|
115
-2%
|
118
+2%
|
122
+3%
|
127
+4%
|
136
+7%
|
138
+1%
|
143
+4%
|
153
+7%
|
160
+5%
|
167
+4%
|
169
+1%
|
174
+3%
|
187
+8%
|
197
+5%
|
207
+5%
|
216
+4%
|
211
-2%
|
222
+5%
|
223
+0%
|
229
+3%
|
243
+6%
|
241
-1%
|
235
-2%
|
232
-1%
|
226
-2%
|
222
-2%
|
225
+1%
|
228
+1%
|
231
+2%
|
225
-2%
|
237
+5%
|
251
+6%
|
245
-2%
|
240
-2%
|
198
-17%
|
167
-16%
|
244
+46%
|
219
-10%
|
263
+20%
|
351
+34%
|
338
-4%
|
380
+13%
|
451
+19%
|
414
-8%
|
346
-16%
|
394
+14%
|
400
+2%
|
341
-15%
|
357
+5%
|
343
-4%
|
279
-19%
|
269
-4%
|
158
-41%
|
84
-47%
|
56
-33%
|
62
+11%
|
153
+147%
|
172
+12%
|
182
+6%
|
214
+18%
|
152
-29%
|
185
+22%
|
220
+19%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(10)
|
(12)
|
(10)
|
(11)
|
(12)
|
(8)
|
(7)
|
(7)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(13)
|
(14)
|
(15)
|
(16)
|
(14)
|
(12)
|
(9)
|
(8)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(9)
|
(11)
|
(12)
|
(14)
|
(15)
|
(14)
|
(14)
|
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(20)
|
(75)
|
(125)
|
(151)
|
(223)
|
(213)
|
(206)
|
(192)
|
(187)
|
(185)
|
(179)
|
(174)
|
(169)
|
(161)
|
(155)
|
(148)
|
(143)
|
(141)
|
(140)
|
(141)
|
(141)
|
(145)
|
(147)
|
(152)
|
(153)
|
(151)
|
(150)
|
(142)
|
(140)
|
(134)
|
|
| Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(6)
|
(11)
|
(11)
|
(12)
|
(5)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(5)
|
(6)
|
(3)
|
(1)
|
(5)
|
(7)
|
0
|
(18)
|
(14)
|
(21)
|
(89)
|
(496)
|
(477)
|
(470)
|
(812)
|
(431)
|
(465)
|
(520)
|
(120)
|
(106)
|
(103)
|
(65)
|
(28)
|
(17)
|
74
|
59
|
65
|
70
|
(9)
|
(41)
|
(82)
|
(98)
|
(131)
|
(155)
|
(153)
|
(152)
|
(175)
|
(187)
|
(206)
|
(211)
|
|
| Total Other Income |
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
3
|
3
|
3
|
3
|
1
|
0
|
0
|
(0)
|
0
|
(5)
|
(5)
|
(6)
|
(6)
|
(1)
|
(2)
|
(1)
|
4
|
3
|
4
|
8
|
2
|
2
|
2
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
5
|
6
|
7
|
7
|
2
|
1
|
13
|
23
|
36
|
47
|
40
|
44
|
32
|
38
|
53
|
56
|
76
|
67
|
60
|
53
|
42
|
41
|
36
|
34
|
31
|
26
|
24
|
20
|
17
|
21
|
22
|
22
|
23
|
22
|
14
|
|
| Pre-Tax Income |
29
N/A
|
29
+1%
|
31
+7%
|
32
+2%
|
32
+2%
|
33
+2%
|
38
+15%
|
40
+6%
|
45
+11%
|
52
+16%
|
58
+11%
|
61
+6%
|
64
+5%
|
67
+4%
|
63
-6%
|
65
+3%
|
68
+4%
|
69
+1%
|
77
+12%
|
78
+1%
|
81
+3%
|
82
+2%
|
83
+2%
|
80
-4%
|
78
-2%
|
77
-2%
|
78
+1%
|
86
+10%
|
93
+9%
|
100
+7%
|
104
+4%
|
108
+3%
|
112
+4%
|
112
+0%
|
115
+2%
|
119
+4%
|
126
+5%
|
126
+0%
|
123
-2%
|
129
+5%
|
138
+7%
|
151
+10%
|
157
+4%
|
158
+1%
|
162
+3%
|
174
+7%
|
190
+9%
|
199
+5%
|
207
+4%
|
207
+0%
|
216
+4%
|
215
0%
|
224
+4%
|
230
+3%
|
225
-2%
|
217
-4%
|
210
-3%
|
204
-3%
|
202
-1%
|
207
+2%
|
204
-1%
|
212
+4%
|
216
+2%
|
210
-3%
|
228
+8%
|
210
-8%
|
132
-37%
|
(360)
N/A
|
(413)
-15%
|
(341)
+17%
|
(770)
-126%
|
(342)
+56%
|
(275)
+20%
|
(342)
-25%
|
111
N/A
|
213
+91%
|
188
-12%
|
183
-2%
|
264
+44%
|
282
+7%
|
313
+11%
|
310
-1%
|
306
-1%
|
244
-20%
|
154
-37%
|
7
-95%
|
(113)
N/A
|
(163)
-44%
|
(196)
-20%
|
(137)
+30%
|
(113)
+18%
|
(99)
+12%
|
(89)
+10%
|
(154)
-73%
|
(139)
+10%
|
(111)
+20%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(12)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(15)
|
(16)
|
(18)
|
(20)
|
(22)
|
(24)
|
(25)
|
(25)
|
(24)
|
(25)
|
(26)
|
(26)
|
(29)
|
(30)
|
(31)
|
(32)
|
(32)
|
(31)
|
(30)
|
(29)
|
(30)
|
(33)
|
(37)
|
(41)
|
(43)
|
(44)
|
(45)
|
(44)
|
(44)
|
(46)
|
(49)
|
(50)
|
(49)
|
(51)
|
(54)
|
(59)
|
(59)
|
(60)
|
(62)
|
(66)
|
(75)
|
(79)
|
(83)
|
(82)
|
(85)
|
(85)
|
(88)
|
(91)
|
(90)
|
(86)
|
(83)
|
(81)
|
(80)
|
(82)
|
(81)
|
(83)
|
(86)
|
(77)
|
(78)
|
(69)
|
(43)
|
57
|
90
|
59
|
122
|
43
|
38
|
52
|
(14)
|
(44)
|
(63)
|
(34)
|
(34)
|
(42)
|
(55)
|
(56)
|
(62)
|
(46)
|
(16)
|
23
|
37
|
51
|
56
|
27
|
22
|
20
|
23
|
39
|
40
|
34
|
|
| Income from Continuing Operations |
17
|
17
|
19
|
19
|
19
|
20
|
23
|
25
|
27
|
32
|
35
|
37
|
39
|
42
|
39
|
41
|
42
|
43
|
48
|
48
|
50
|
50
|
51
|
50
|
49
|
48
|
48
|
53
|
56
|
59
|
61
|
64
|
66
|
68
|
70
|
73
|
77
|
77
|
75
|
78
|
83
|
91
|
98
|
98
|
101
|
108
|
114
|
120
|
124
|
125
|
131
|
131
|
136
|
139
|
136
|
131
|
127
|
123
|
122
|
125
|
124
|
129
|
130
|
133
|
149
|
141
|
89
|
(303)
|
(323)
|
(282)
|
(648)
|
(299)
|
(237)
|
(290)
|
97
|
169
|
125
|
149
|
230
|
240
|
258
|
254
|
244
|
198
|
138
|
30
|
(76)
|
(112)
|
(140)
|
(110)
|
(91)
|
(79)
|
(66)
|
(115)
|
(99)
|
(77)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(1)
|
|
| Net Income (Common) |
17
N/A
|
17
-2%
|
19
+9%
|
19
+2%
|
19
+3%
|
20
+3%
|
23
+16%
|
25
+6%
|
27
+11%
|
32
+17%
|
35
+10%
|
37
+6%
|
39
+6%
|
42
+7%
|
39
-6%
|
41
+4%
|
42
+4%
|
43
+1%
|
48
+12%
|
48
+1%
|
50
+3%
|
50
+1%
|
51
+3%
|
50
-4%
|
49
-1%
|
48
-2%
|
48
+0%
|
53
+9%
|
56
+7%
|
59
+5%
|
61
+4%
|
64
+3%
|
66
+4%
|
68
+3%
|
70
+3%
|
73
+4%
|
77
+5%
|
77
0%
|
75
-3%
|
78
+4%
|
83
+7%
|
91
+9%
|
98
+7%
|
98
+1%
|
101
+3%
|
108
+7%
|
114
+6%
|
120
+5%
|
124
+4%
|
125
+1%
|
131
+5%
|
131
0%
|
136
+4%
|
139
+2%
|
136
-2%
|
131
-4%
|
127
-3%
|
123
-3%
|
122
0%
|
125
+2%
|
124
-1%
|
129
+4%
|
130
+1%
|
155
+19%
|
170
+10%
|
163
-4%
|
113
-31%
|
(279)
N/A
|
(274)
+2%
|
(285)
-4%
|
(650)
-128%
|
(339)
+48%
|
(308)
+9%
|
(274)
+11%
|
109
N/A
|
199
+82%
|
159
-20%
|
149
-6%
|
226
+51%
|
233
+3%
|
252
+8%
|
248
-1%
|
238
-4%
|
191
-20%
|
131
-31%
|
24
-82%
|
(81)
N/A
|
(115)
-42%
|
(143)
-24%
|
(112)
+22%
|
(94)
+16%
|
(82)
+13%
|
(68)
+17%
|
(118)
-74%
|
(101)
+14%
|
(78)
+23%
|
|
| EPS (Diluted) |
0.45
N/A
|
0.45
N/A
|
0.48
+7%
|
0.49
+2%
|
0.5
+2%
|
0.51
+2%
|
0.58
+14%
|
0.61
+5%
|
0.67
+10%
|
0.78
+16%
|
0.85
+9%
|
0.9
+6%
|
0.95
+6%
|
1
+5%
|
0.94
-6%
|
0.97
+3%
|
1
+3%
|
1.02
+2%
|
1.13
+11%
|
1.13
N/A
|
1.16
+3%
|
1.17
+1%
|
1.2
+3%
|
1.16
-3%
|
1.14
-2%
|
1.13
-1%
|
1.12
-1%
|
1.23
+10%
|
1.32
+7%
|
1.38
+5%
|
1.43
+4%
|
1.47
+3%
|
1.53
+4%
|
1.57
+3%
|
1.55
-1%
|
1.5
-3%
|
1.63
+9%
|
1.6
-2%
|
1.52
-5%
|
1.58
+4%
|
1.7
+8%
|
1.86
+9%
|
1.98
+6%
|
1.99
+1%
|
2.04
+3%
|
2.16
+6%
|
2.31
+7%
|
2.41
+4%
|
2.5
+4%
|
2.5
N/A
|
2.62
+5%
|
2.61
0%
|
2.71
+4%
|
2.78
+3%
|
2.7
-3%
|
2.6
-4%
|
2.53
-3%
|
2.45
-3%
|
2.43
-1%
|
2.48
+2%
|
2.44
-2%
|
2.53
+4%
|
2.55
+1%
|
3.05
+20%
|
3.35
+10%
|
3.19
-5%
|
2.23
-30%
|
-5.49
N/A
|
-5.37
+2%
|
-5.58
-4%
|
-12.21
-119%
|
-6.32
+48%
|
-5.57
+12%
|
-5.07
+9%
|
1.97
N/A
|
3.35
+70%
|
2.61
-22%
|
2.48
-5%
|
3.69
+49%
|
3.82
+4%
|
4.13
+8%
|
4.07
-1%
|
3.86
-5%
|
3.12
-19%
|
2.16
-31%
|
0.4
-81%
|
-1.38
N/A
|
-1.95
-41%
|
-2.42
-24%
|
-1.89
+22%
|
-1.58
+16%
|
-1.38
+13%
|
-1.14
+17%
|
-1.96
-72%
|
-1.67
+15%
|
-1.24
+26%
|
|