Emera Inc
TSX:EMA
Emera Inc
TSX:EMA
Price:
69.68
CAD
-1.09%
Market Closed
Market Cap:
CA$21B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Emera Inc
TSX:EMA
|
CA |
|
I
|
Ikapharmindo Putramas Tbk PT
IDX:IKPM
|
ID |
|
Palo Alto Networks Inc
BMV:PANW
|
US |
|
I
|
Izdemir Enerji Elektrik Uretim AS
IST:IZENR.E
|
TR |
Income Statement
Earnings Waterfall
Emera Inc
Emera Inc
Income Statement
Emera Inc
Emera Inc
Currency: CAD
| 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 |
96
|
105
|
111
|
147
|
140
|
135
|
134
|
140
|
133
|
132
|
129
|
128
|
125
|
125
|
119
|
121
|
125
|
122
|
131
|
123
|
124
|
129
|
125
|
129
|
129
|
129
|
130
|
132
|
134
|
132
|
135
|
144
|
0
|
0
|
80
|
155
|
84
|
127
|
130
|
175
|
176
|
180
|
185
|
188
|
190
|
192
|
194
|
194
|
193
|
192
|
188
|
186
|
186
|
188
|
192
|
216
|
240
|
296
|
412
|
519
|
605
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
189
|
374
|
557
|
738
|
733
|
721
|
701
|
679
|
652
|
632
|
619
|
611
|
610
|
620
|
654
|
709
|
779
|
839
|
890
|
925
|
952
|
977
|
994
|
1 004
|
1 006
|
0
|
0
|
0
|
|
| Revenue |
1 078
N/A
|
1 148
+6%
|
1 215
+6%
|
1 227
+1%
|
1 247
+2%
|
1 244
0%
|
1 252
+1%
|
1 231
-2%
|
1 224
-1%
|
1 179
-4%
|
1 158
-2%
|
1 134
-2%
|
1 097
-3%
|
1 136
+4%
|
1 157
+2%
|
1 168
+1%
|
1 169
+0%
|
1 165
0%
|
1 156
-1%
|
1 166
+1%
|
1 215
+4%
|
1 265
+4%
|
1 303
+3%
|
1 340
+3%
|
1 362
+2%
|
1 353
-1%
|
1 339
-1%
|
1 332
0%
|
1 354
+2%
|
1 371
+1%
|
1 414
+3%
|
1 484
+5%
|
1 518
+2%
|
1 549
+2%
|
1 604
+4%
|
1 606
+0%
|
1 722
+7%
|
1 859
+8%
|
1 961
+5%
|
2 064
+5%
|
2 078
+1%
|
2 077
0%
|
2 058
-1%
|
2 059
+0%
|
2 129
+3%
|
2 134
+0%
|
2 149
+1%
|
2 230
+4%
|
2 642
+18%
|
2 703
+2%
|
2 774
+3%
|
2 972
+7%
|
2 810
-5%
|
2 770
-1%
|
2 851
+3%
|
2 789
-2%
|
2 745
-2%
|
2 718
-1%
|
3 462
+27%
|
4 277
+24%
|
5 257
+23%
|
6 226
+18%
|
6 266
+1%
|
6 226
-1%
|
6 176
-1%
|
6 130
-1%
|
6 198
+1%
|
6 524
+5%
|
6 535
+0%
|
6 490
-1%
|
6 294
-3%
|
6 111
-3%
|
5 930
-3%
|
5 721
-4%
|
5 585
-2%
|
5 506
-1%
|
5 481
0%
|
5 449
-1%
|
5 434
0%
|
5 765
+6%
|
6 168
+7%
|
6 411
+4%
|
7 098
+11%
|
7 588
+7%
|
8 006
+6%
|
8 044
+0%
|
7 949
-1%
|
7 563
-5%
|
7 148
-5%
|
7 347
+3%
|
7 409
+1%
|
7 200
-3%
|
7 858
+9%
|
8 229
+5%
|
8 533
+4%
|
8 776
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(52)
|
(50)
|
(50)
|
(65)
|
(69)
|
(74)
|
(74)
|
(79)
|
(68)
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
(19)
|
(19)
|
(9)
|
17
|
39
|
40
|
37
|
(3)
|
(18)
|
(29)
|
(52)
|
(70)
|
(71)
|
(66)
|
(67)
|
(21)
|
(13)
|
(15)
|
(12)
|
(41)
|
(68)
|
(92)
|
(101)
|
(89)
|
(80)
|
(69)
|
(61)
|
(59)
|
(56)
|
(45)
|
(90)
|
(91)
|
(76)
|
(72)
|
(28)
|
(21)
|
(11)
|
(7)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
1 026
N/A
|
1 098
+7%
|
1 165
+6%
|
1 163
0%
|
1 178
+1%
|
1 171
-1%
|
1 178
+1%
|
1 152
-2%
|
1 156
+0%
|
0
N/A
|
0
N/A
|
1 134
N/A
|
1 101
-3%
|
1 141
+4%
|
1 162
+2%
|
1 173
+1%
|
1 169
0%
|
1 164
0%
|
1 156
-1%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 362
N/A
|
1 353
-1%
|
0
N/A
|
1 332
N/A
|
1 360
+2%
|
1 352
-1%
|
1 395
+3%
|
1 475
+6%
|
1 535
+4%
|
1 587
+3%
|
1 643
+4%
|
1 643
0%
|
1 720
+5%
|
1 842
+7%
|
1 933
+5%
|
2 012
+4%
|
2 008
0%
|
2 006
0%
|
1 992
-1%
|
1 992
+0%
|
2 108
+6%
|
2 121
+1%
|
2 134
+1%
|
2 219
+4%
|
2 601
+17%
|
2 635
+1%
|
2 682
+2%
|
2 871
+7%
|
2 721
-5%
|
2 690
-1%
|
2 782
+3%
|
2 728
-2%
|
2 686
-2%
|
2 662
-1%
|
3 417
+28%
|
4 187
+23%
|
5 166
+23%
|
6 150
+19%
|
6 194
+1%
|
6 198
+0%
|
6 155
-1%
|
6 119
-1%
|
6 191
+1%
|
6 508
+5%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(741)
|
(799)
|
(854)
|
(888)
|
(869)
|
(863)
|
(868)
|
(794)
|
(802)
|
(806)
|
(774)
|
(773)
|
(762)
|
(822)
|
(863)
|
(865)
|
(842)
|
(813)
|
(785)
|
(797)
|
(859)
|
(900)
|
(927)
|
(956)
|
(930)
|
(921)
|
(961)
|
(993)
|
(1 046)
|
(1 067)
|
(1 061)
|
(1 093)
|
(1 158)
|
(1 218)
|
(1 276)
|
(1 331)
|
(1 406)
|
(1 521)
|
(1 616)
|
(1 695)
|
(1 682)
|
(1 665)
|
(1 635)
|
(1 646)
|
(1 711)
|
(1 731)
|
(1 751)
|
(1 812)
|
(2 062)
|
(2 120)
|
(2 190)
|
(2 203)
|
(2 139)
|
(2 127)
|
(2 187)
|
(2 221)
|
(2 140)
|
(2 151)
|
(2 921)
|
(3 632)
|
(4 300)
|
(4 987)
|
(4 817)
|
(4 780)
|
(4 835)
|
(4 858)
|
(4 982)
|
(5 110)
|
(5 085)
|
(5 039)
|
(4 899)
|
(4 734)
|
(4 674)
|
(4 516)
|
(4 389)
|
(4 334)
|
(4 293)
|
(4 420)
|
(4 631)
|
(4 835)
|
(5 096)
|
(5 378)
|
(5 673)
|
(5 886)
|
(6 062)
|
(5 968)
|
(5 940)
|
(5 769)
|
(5 811)
|
(5 945)
|
(5 842)
|
(5 895)
|
(6 162)
|
(6 254)
|
(6 515)
|
(6 726)
|
|
| Depreciation & Amortization |
(115)
|
(121)
|
(126)
|
(128)
|
(128)
|
(131)
|
(132)
|
(128)
|
(130)
|
(127)
|
(126)
|
(131)
|
(131)
|
(133)
|
(134)
|
(136)
|
(139)
|
(141)
|
(143)
|
(145)
|
(146)
|
(147)
|
(148)
|
(149)
|
(150)
|
(150)
|
(150)
|
(151)
|
(155)
|
(158)
|
(162)
|
(165)
|
(171)
|
(179)
|
(186)
|
(214)
|
(221)
|
(230)
|
(247)
|
(252)
|
(260)
|
(265)
|
(263)
|
(278)
|
(290)
|
(304)
|
(311)
|
(298)
|
(310)
|
(315)
|
(324)
|
(329)
|
(325)
|
(328)
|
(334)
|
(340)
|
(345)
|
(345)
|
(464)
|
(588)
|
(718)
|
(853)
|
(856)
|
(856)
|
(862)
|
(870)
|
(899)
|
(916)
|
(917)
|
(917)
|
(907)
|
(903)
|
(910)
|
(898)
|
(889)
|
(881)
|
(876)
|
(881)
|
(892)
|
(902)
|
(906)
|
(915)
|
(925)
|
(952)
|
(978)
|
(1 011)
|
(1 039)
|
(1 049)
|
(1 076)
|
(1 103)
|
(1 130)
|
(1 162)
|
(1 198)
|
(1 224)
|
(1 255)
|
(1 294)
|
|
| Operations Maintenance |
(219)
|
(238)
|
(254)
|
(284)
|
(279)
|
(279)
|
(289)
|
(269)
|
(272)
|
(263)
|
(249)
|
(245)
|
(241)
|
(244)
|
(249)
|
(248)
|
(248)
|
(249)
|
(253)
|
(256)
|
(259)
|
(260)
|
(258)
|
(265)
|
(263)
|
(266)
|
(267)
|
(267)
|
(275)
|
(276)
|
(281)
|
(294)
|
(303)
|
(317)
|
(332)
|
(351)
|
(385)
|
(418)
|
(436)
|
(453)
|
(451)
|
(454)
|
(457)
|
(463)
|
(480)
|
(487)
|
(493)
|
(506)
|
(531)
|
(541)
|
(566)
|
(572)
|
(575)
|
(593)
|
(639)
|
(667)
|
(678)
|
(674)
|
(911)
|
(1 137)
|
(1 319)
|
(1 513)
|
(1 412)
|
(1 372)
|
(1 410)
|
(1 446)
|
(1 492)
|
(1 564)
|
(1 541)
|
(1 507)
|
(1 506)
|
(1 464)
|
(1 476)
|
(1 467)
|
(1 434)
|
(1 419)
|
(1 359)
|
(1 369)
|
(1 376)
|
(1 369)
|
(1 438)
|
(1 472)
|
(1 530)
|
(1 596)
|
(1 639)
|
(1 732)
|
(1 830)
|
(1 879)
|
(1 949)
|
(1 961)
|
(1 896)
|
(1 918)
|
(1 936)
|
(2 030)
|
(2 176)
|
(2 337)
|
|
| Purchased Fuel Power Gas |
(384)
|
(416)
|
(446)
|
(453)
|
(429)
|
(416)
|
(409)
|
(363)
|
(358)
|
(345)
|
(336)
|
(350)
|
(367)
|
(398)
|
(432)
|
(432)
|
(408)
|
(375)
|
(342)
|
(348)
|
(406)
|
(445)
|
(473)
|
(495)
|
(471)
|
(458)
|
(495)
|
(525)
|
(566)
|
(583)
|
(569)
|
(584)
|
(635)
|
(674)
|
(710)
|
(719)
|
(752)
|
(825)
|
(884)
|
(940)
|
(922)
|
(897)
|
(867)
|
(855)
|
(893)
|
(890)
|
(897)
|
(958)
|
(1 161)
|
(1 204)
|
(1 240)
|
(1 250)
|
(1 183)
|
(1 148)
|
(1 152)
|
(1 150)
|
(1 048)
|
(1 062)
|
(1 408)
|
(1 712)
|
(2 004)
|
(2 294)
|
(2 225)
|
(2 226)
|
(2 235)
|
(2 214)
|
(2 256)
|
(2 290)
|
(2 272)
|
(2 259)
|
(2 133)
|
(2 025)
|
(1 947)
|
(1 817)
|
(1 739)
|
(1 717)
|
(1 745)
|
(1 854)
|
(2 043)
|
(2 234)
|
(2 416)
|
(2 645)
|
(2 859)
|
(2 971)
|
(2 989)
|
(2 753)
|
(2 580)
|
(2 408)
|
(2 349)
|
(2 442)
|
(2 384)
|
(2 388)
|
(2 491)
|
(2 548)
|
(2 618)
|
(2 609)
|
|
| Other Operating Expenses |
(24)
|
(24)
|
(28)
|
(23)
|
(33)
|
(38)
|
(38)
|
(33)
|
(42)
|
(71)
|
(62)
|
(46)
|
(23)
|
(48)
|
(48)
|
(48)
|
(49)
|
(48)
|
(48)
|
(48)
|
(48)
|
(48)
|
(48)
|
(48)
|
(47)
|
(48)
|
(49)
|
(49)
|
(50)
|
(50)
|
(50)
|
(50)
|
(49)
|
(48)
|
(48)
|
(47)
|
(48)
|
(48)
|
(49)
|
(49)
|
(49)
|
(50)
|
(50)
|
(49)
|
(49)
|
(50)
|
(50)
|
(50)
|
(59)
|
(59)
|
(60)
|
(53)
|
(56)
|
(58)
|
(62)
|
(64)
|
(69)
|
(70)
|
(138)
|
(195)
|
(260)
|
(327)
|
(324)
|
(326)
|
(328)
|
(328)
|
(335)
|
(340)
|
(355)
|
(356)
|
(353)
|
(342)
|
(341)
|
(334)
|
(327)
|
(317)
|
(313)
|
(316)
|
(320)
|
(330)
|
(336)
|
(346)
|
(359)
|
(367)
|
(456)
|
(472)
|
(491)
|
(433)
|
(437)
|
(439)
|
(432)
|
(427)
|
(537)
|
(452)
|
(466)
|
(486)
|
|
| Operating Income |
285
N/A
|
299
+5%
|
310
+4%
|
275
-12%
|
309
+12%
|
308
0%
|
310
+1%
|
359
+16%
|
354
-1%
|
373
+5%
|
384
+3%
|
362
-6%
|
340
-6%
|
319
-6%
|
299
-6%
|
308
+3%
|
326
+6%
|
352
+8%
|
371
+5%
|
370
0%
|
357
-3%
|
365
+2%
|
376
+3%
|
383
+2%
|
431
+12%
|
432
+0%
|
377
-13%
|
339
-10%
|
314
-7%
|
285
-9%
|
334
+17%
|
382
+14%
|
376
-2%
|
369
-2%
|
367
-1%
|
312
-15%
|
314
+1%
|
321
+2%
|
317
-1%
|
318
+0%
|
326
+3%
|
341
+5%
|
357
+4%
|
347
-3%
|
396
+14%
|
390
-1%
|
383
-2%
|
407
+6%
|
540
+33%
|
516
-4%
|
492
-5%
|
667
+36%
|
583
-13%
|
564
-3%
|
595
+6%
|
508
-15%
|
546
+8%
|
511
-6%
|
496
-3%
|
555
+12%
|
866
+56%
|
1 163
+34%
|
1 377
+18%
|
1 418
+3%
|
1 320
-7%
|
1 261
-4%
|
1 209
-4%
|
1 398
+16%
|
1 450
+4%
|
1 451
+0%
|
1 395
-4%
|
1 377
-1%
|
1 256
-9%
|
1 205
-4%
|
1 196
-1%
|
1 172
-2%
|
1 188
+1%
|
1 029
-13%
|
803
-22%
|
930
+16%
|
1 072
+15%
|
1 033
-4%
|
1 425
+38%
|
1 702
+19%
|
1 944
+14%
|
2 076
+7%
|
2 009
-3%
|
1 794
-11%
|
1 337
-25%
|
1 402
+5%
|
1 567
+12%
|
1 305
-17%
|
1 696
+30%
|
1 975
+16%
|
2 018
+2%
|
2 050
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(87)
|
(96)
|
(104)
|
(137)
|
(133)
|
(127)
|
(126)
|
(125)
|
(126)
|
(125)
|
(122)
|
(121)
|
(120)
|
(115)
|
(109)
|
(111)
|
(115)
|
(118)
|
(128)
|
(122)
|
(121)
|
(122)
|
(117)
|
(113)
|
(114)
|
(115)
|
(110)
|
(103)
|
(111)
|
(99)
|
(104)
|
(130)
|
(125)
|
(138)
|
(143)
|
(146)
|
(133)
|
(137)
|
(141)
|
(138)
|
(144)
|
(148)
|
(148)
|
(158)
|
(150)
|
(144)
|
(145)
|
(129)
|
(138)
|
(131)
|
(106)
|
(107)
|
(67)
|
(56)
|
(71)
|
42
|
(154)
|
(76)
|
(252)
|
(552)
|
(563)
|
(774)
|
(705)
|
(574)
|
(563)
|
(548)
|
(547)
|
(559)
|
(570)
|
(582)
|
(592)
|
(584)
|
(578)
|
(566)
|
(552)
|
(530)
|
(503)
|
(486)
|
(472)
|
(468)
|
(481)
|
(495)
|
(530)
|
(580)
|
(642)
|
(699)
|
(750)
|
(716)
|
(807)
|
(855)
|
(869)
|
(940)
|
(959)
|
(905)
|
(942)
|
(937)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
(56)
|
(59)
|
(59)
|
(25)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
0
|
0
|
182
|
(63)
|
(97)
|
0
|
(356)
|
(111)
|
(73)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
28
|
28
|
28
|
28
|
0
|
0
|
3
|
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
|
9
|
8
|
8
|
585
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(65)
|
(72)
|
(76)
|
(38)
|
(35)
|
(30)
|
(33)
|
(30)
|
(32)
|
(36)
|
(36)
|
(37)
|
(35)
|
(33)
|
(26)
|
(20)
|
(17)
|
(17)
|
(17)
|
(21)
|
(16)
|
(26)
|
(34)
|
(39)
|
(46)
|
(37)
|
(32)
|
(33)
|
(24)
|
(19)
|
(22)
|
(27)
|
(33)
|
(11)
|
4
|
2
|
63
|
43
|
47
|
28
|
(13)
|
5
|
3
|
45
|
65
|
47
|
43
|
27
|
8
|
6
|
6
|
6
|
7
|
6
|
11
|
(5)
|
(1)
|
153
|
155
|
241
|
293
|
134
|
115
|
(25)
|
(29)
|
(35)
|
(20)
|
(23)
|
(1)
|
17
|
4
|
12
|
575
|
597
|
626
|
123
|
144
|
141
|
142
|
93
|
96
|
92
|
69
|
145
|
157
|
193
|
209
|
95
|
158
|
134
|
158
|
141
|
139
|
139
|
128
|
131
|
|
| Pre-Tax Income |
133
N/A
|
131
-2%
|
131
+0%
|
99
-24%
|
141
+42%
|
151
+7%
|
151
0%
|
204
+35%
|
196
-4%
|
212
+8%
|
227
+7%
|
204
-10%
|
185
-9%
|
172
-7%
|
163
-5%
|
177
+8%
|
195
+10%
|
217
+11%
|
225
+4%
|
227
+1%
|
220
-3%
|
217
-1%
|
225
+4%
|
232
+3%
|
271
+17%
|
280
+3%
|
236
-16%
|
203
-14%
|
179
-12%
|
167
-7%
|
209
+25%
|
225
+8%
|
219
-3%
|
221
+1%
|
228
+3%
|
191
-16%
|
244
+28%
|
226
-7%
|
223
-2%
|
236
+6%
|
197
-16%
|
227
+15%
|
240
+6%
|
233
-3%
|
311
+33%
|
296
-5%
|
283
-4%
|
299
+6%
|
410
+37%
|
390
-5%
|
392
+0%
|
566
+45%
|
522
-8%
|
513
-2%
|
535
+4%
|
545
+2%
|
391
-28%
|
587
+50%
|
398
-32%
|
244
-39%
|
596
+144%
|
523
-12%
|
787
+50%
|
819
+4%
|
728
-11%
|
678
-7%
|
642
-5%
|
816
+27%
|
879
+8%
|
886
+1%
|
807
-9%
|
771
-4%
|
1 206
+56%
|
1 185
-2%
|
1 219
+3%
|
1 325
+9%
|
825
-38%
|
684
-17%
|
473
-31%
|
555
+17%
|
687
+24%
|
630
-8%
|
964
+53%
|
1 194
+24%
|
1 459
+22%
|
1 570
+8%
|
1 468
-6%
|
1 173
-20%
|
688
-41%
|
863
+25%
|
793
-8%
|
409
-48%
|
876
+114%
|
853
-3%
|
1 093
+28%
|
1 171
+7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(15)
|
(16)
|
(17)
|
(5)
|
(26)
|
(34)
|
(38)
|
(61)
|
(62)
|
(65)
|
(69)
|
(63)
|
(43)
|
(39)
|
(35)
|
(41)
|
(63)
|
(75)
|
(82)
|
(87)
|
(84)
|
(83)
|
(72)
|
(80)
|
(93)
|
(90)
|
(81)
|
(58)
|
(40)
|
(34)
|
(44)
|
(49)
|
(26)
|
(15)
|
(15)
|
8
|
3
|
4
|
11
|
24
|
20
|
14
|
8
|
12
|
(20)
|
(9)
|
(13)
|
(43)
|
(71)
|
(71)
|
(63)
|
(114)
|
(108)
|
(112)
|
(126)
|
(92)
|
(58)
|
(61)
|
(5)
|
22
|
(63)
|
(96)
|
(185)
|
(203)
|
(156)
|
(119)
|
(41)
|
(69)
|
(86)
|
(74)
|
(58)
|
(61)
|
(285)
|
(299)
|
(327)
|
(341)
|
(91)
|
(37)
|
34
|
6
|
(33)
|
(22)
|
(116)
|
(185)
|
(252)
|
(267)
|
(231)
|
(128)
|
6
|
(66)
|
(91)
|
159
|
68
|
98
|
83
|
(81)
|
|
| Income from Continuing Operations |
118
|
115
|
114
|
94
|
115
|
117
|
113
|
142
|
134
|
147
|
158
|
141
|
142
|
132
|
129
|
135
|
132
|
142
|
143
|
140
|
136
|
134
|
152
|
151
|
178
|
190
|
155
|
145
|
139
|
133
|
165
|
176
|
193
|
206
|
213
|
199
|
247
|
231
|
234
|
259
|
217
|
241
|
248
|
246
|
291
|
287
|
270
|
255
|
339
|
319
|
329
|
453
|
414
|
401
|
409
|
452
|
333
|
527
|
394
|
266
|
533
|
427
|
602
|
616
|
572
|
559
|
601
|
747
|
793
|
812
|
749
|
710
|
921
|
886
|
892
|
984
|
734
|
647
|
507
|
561
|
654
|
608
|
848
|
1 009
|
1 207
|
1 303
|
1 237
|
1 045
|
694
|
797
|
702
|
568
|
944
|
951
|
1 176
|
1 090
|
|
| 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
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
(2)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(12)
|
(12)
|
(13)
|
(12)
|
(14)
|
(14)
|
(16)
|
(18)
|
(19)
|
(21)
|
(20)
|
(21)
|
(20)
|
(21)
|
(21)
|
(22)
|
(25)
|
(22)
|
(19)
|
(17)
|
(11)
|
(11)
|
(11)
|
(10)
|
(5)
|
(2)
|
0
|
3
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
|
| Net Income (Common) |
104
N/A
|
104
+0%
|
103
-1%
|
84
-19%
|
105
+25%
|
105
0%
|
100
-4%
|
129
+29%
|
121
-6%
|
135
+12%
|
146
+8%
|
130
-11%
|
132
+1%
|
121
-8%
|
115
-5%
|
121
+5%
|
117
-4%
|
126
+8%
|
130
+3%
|
126
-3%
|
122
-3%
|
127
+4%
|
148
+17%
|
151
+2%
|
181
+20%
|
190
+5%
|
155
-18%
|
144
-7%
|
138
-5%
|
133
-3%
|
164
+23%
|
176
+7%
|
191
+9%
|
201
+5%
|
204
+1%
|
191
-7%
|
237
+24%
|
218
-8%
|
218
+0%
|
241
+10%
|
198
-18%
|
221
+12%
|
225
+2%
|
221
-2%
|
263
+19%
|
255
-3%
|
239
-6%
|
218
-9%
|
298
+37%
|
277
-7%
|
277
0%
|
407
+47%
|
364
-10%
|
350
-4%
|
356
+2%
|
397
+11%
|
281
-29%
|
479
+70%
|
349
-27%
|
227
-35%
|
495
+118%
|
388
-22%
|
564
+45%
|
266
-53%
|
225
-15%
|
214
-5%
|
251
+17%
|
710
+183%
|
751
+6%
|
764
+2%
|
701
-8%
|
663
-5%
|
874
+32%
|
829
-5%
|
858
+3%
|
938
+9%
|
688
-27%
|
613
-11%
|
459
-25%
|
510
+11%
|
599
+17%
|
549
-8%
|
786
+43%
|
945
+20%
|
1 143
+21%
|
1 238
+8%
|
1 172
-5%
|
978
-17%
|
625
-36%
|
726
+16%
|
629
-13%
|
494
-21%
|
870
+76%
|
876
+1%
|
1 100
+26%
|
1 014
-8%
|
|
| EPS (Diluted) |
1.03
N/A
|
1.06
+3%
|
1.05
-1%
|
0.84
-20%
|
0.89
+6%
|
0.95
+7%
|
0.92
-3%
|
1.04
+13%
|
1.06
+2%
|
0.83
-22%
|
1.34
+61%
|
1.05
-22%
|
1.14
+9%
|
1.1
-4%
|
1.04
-5%
|
0.98
-6%
|
0.94
-4%
|
1.15
+22%
|
1.16
+1%
|
1.01
-13%
|
0.98
-3%
|
1.01
+3%
|
1.18
+17%
|
1.21
+3%
|
1.45
+20%
|
1.27
-12%
|
1.37
+8%
|
1.15
-16%
|
1.1
-4%
|
1.1
N/A
|
1.36
+24%
|
1.44
+6%
|
1.58
+10%
|
1.67
+6%
|
1.69
+1%
|
1.58
-7%
|
1.87
+18%
|
1.77
-5%
|
1.75
-1%
|
1.91
+9%
|
1.53
-20%
|
1.78
+16%
|
1.81
+2%
|
1.77
-2%
|
1.93
+9%
|
1.92
-1%
|
1.79
-7%
|
1.64
-8%
|
2.02
+23%
|
1.93
-4%
|
1.91
-1%
|
2.77
+45%
|
2.44
-12%
|
2.41
-1%
|
2.42
+0%
|
2.71
+12%
|
1.88
-31%
|
2.42
+29%
|
1.9
-21%
|
1.32
-31%
|
2.33
+77%
|
1.81
-22%
|
2.61
+44%
|
1.24
-52%
|
0.97
-22%
|
0.91
-6%
|
1.06
+16%
|
3.03
+186%
|
3.16
+4%
|
3.18
+1%
|
2.89
-9%
|
2.76
-4%
|
3.58
+30%
|
3.34
-7%
|
3.44
+3%
|
3.78
+10%
|
2.73
-28%
|
2.39
-12%
|
1.77
-26%
|
1.98
+12%
|
2.28
+15%
|
2.09
-8%
|
2.94
+41%
|
3.55
+21%
|
4.22
+19%
|
4.54
+8%
|
4.28
-6%
|
3.57
-17%
|
2.19
-39%
|
2.52
+15%
|
2.16
-14%
|
1.71
-21%
|
2.92
+71%
|
2.92
N/A
|
3.65
+25%
|
3.38
-7%
|
|
Switch to:
Switch to:
See Also
Discover More
