Parkland Corp
TSX:PKI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Parkland Corp
TSX:PKI
|
CA |
|
Deep Green Waste & Recycling Inc
OTC:DGWR
|
US |
|
Orascom Development Holding AG
SIX:ODHN
|
CH |
|
Enel Chile SA
NYSE:ENIC
|
CL |
|
R
|
R Stahl AG
XHAM:RSL2
|
DE |
|
Jiangsu Boqian New Materials Stock Co Ltd
SSE:605376
|
CN |
|
H
|
Hydract A/S
CSE:HYDRCT
|
DK |
|
Sports Gear Co Ltd
TWSE:6768
|
KY |
|
Advanced Drainage Systems Inc
NYSE:WMS
|
US |
|
I
|
Inventurus Knowledge Solutions Ltd
NSE:IKS
|
IN |
Income Statement
Earnings Waterfall
Parkland Corp
Income Statement
Parkland Corp
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
7
|
15
|
23
|
33
|
25
|
24
|
22
|
27
|
24
|
21
|
20
|
19
|
19
|
18
|
17
|
18
|
18
|
20
|
22
|
25
|
27
|
28
|
30
|
30
|
29
|
29
|
29
|
34
|
40
|
48
|
64
|
83
|
99
|
116
|
126
|
130
|
157
|
184
|
207
|
226
|
229
|
230
|
232
|
233
|
228
|
223
|
220
|
223
|
233
|
248
|
266
|
295
|
321
|
341
|
350
|
352
|
345
|
344
|
346
|
345
|
349
|
344
|
341
|
|
| Revenue |
472
N/A
|
454
-4%
|
443
-2%
|
452
+2%
|
260
-42%
|
512
+97%
|
529
+3%
|
552
+4%
|
567
+3%
|
580
+2%
|
619
+7%
|
652
+5%
|
687
+5%
|
723
+5%
|
751
+4%
|
813
+8%
|
876
+8%
|
940
+7%
|
1 052
+12%
|
1 153
+10%
|
1 200
+4%
|
1 292
+8%
|
1 397
+8%
|
1 520
+9%
|
1 698
+12%
|
1 847
+9%
|
2 029
+10%
|
2 280
+12%
|
2 348
+3%
|
2 320
-1%
|
2 193
-5%
|
2 002
-9%
|
2 020
+1%
|
2 240
+11%
|
2 361
+5%
|
2 609
+10%
|
2 891
+11%
|
3 171
+10%
|
3 521
+11%
|
3 791
+8%
|
3 980
+5%
|
4 090
+3%
|
4 151
+1%
|
4 150
0%
|
4 134
0%
|
4 282
+4%
|
4 613
+8%
|
5 063
+10%
|
5 663
+12%
|
6 468
+14%
|
6 998
+8%
|
7 388
+6%
|
7 528
+2%
|
6 882
-9%
|
6 399
-7%
|
6 362
-1%
|
6 300
-1%
|
6 226
-1%
|
6 406
+3%
|
6 182
-3%
|
6 266
+1%
|
6 732
+7%
|
6 969
+4%
|
7 931
+14%
|
9 561
+21%
|
11 118
+16%
|
13 095
+18%
|
14 305
+9%
|
14 442
+1%
|
15 277
+6%
|
16 348
+7%
|
17 142
+5%
|
18 453
+8%
|
18 554
+1%
|
16 404
-12%
|
15 304
-7%
|
14 011
-8%
|
13 916
-1%
|
16 186
+16%
|
18 663
+15%
|
21 468
+15%
|
24 770
+15%
|
29 511
+19%
|
33 052
+12%
|
35 462
+7%
|
36 012
+2%
|
34 116
-5%
|
33 466
-2%
|
32 452
-3%
|
31 235
-4%
|
30 920
-1%
|
29 173
-6%
|
28 303
-3%
|
28 177
0%
|
27 547
-2%
|
27 774
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(402)
|
(382)
|
(371)
|
(382)
|
(222)
|
(438)
|
(456)
|
(474)
|
(490)
|
(504)
|
(533)
|
(570)
|
(604)
|
(640)
|
(676)
|
(730)
|
(784)
|
(840)
|
(935)
|
(1 017)
|
(1 062)
|
(1 133)
|
(1 205)
|
(1 321)
|
(1 465)
|
(1 605)
|
(1 808)
|
(2 062)
|
(2 127)
|
(2 080)
|
(1 944)
|
(1 744)
|
(1 771)
|
(1 993)
|
(2 096)
|
(2 332)
|
(2 575)
|
(2 812)
|
(3 150)
|
(3 390)
|
(3 572)
|
(3 684)
|
(3 725)
|
(3 714)
|
(3 697)
|
(3 829)
|
(4 141)
|
(4 590)
|
(5 143)
|
(5 911)
|
(6 447)
|
(6 832)
|
(6 990)
|
(6 355)
|
(5 871)
|
(5 784)
|
(5 673)
|
(5 580)
|
(5 715)
|
(5 488)
|
(5 549)
|
(5 995)
|
(6 234)
|
(7 101)
|
(8 480)
|
(9 791)
|
(11 443)
|
(12 441)
|
(12 425)
|
(13 014)
|
(13 853)
|
(14 438)
|
(15 617)
|
(15 909)
|
(13 966)
|
(12 888)
|
(11 704)
|
(11 418)
|
(13 477)
|
(15 822)
|
(18 496)
|
(21 474)
|
(25 789)
|
(29 339)
|
(31 441)
|
(32 143)
|
(30 455)
|
(29 357)
|
(28 484)
|
(27 241)
|
(26 901)
|
(25 512)
|
(24 587)
|
(24 413)
|
(23 727)
|
(23 739)
|
|
| Gross Profit |
70
N/A
|
72
+3%
|
72
+0%
|
70
-3%
|
38
-46%
|
74
+94%
|
74
0%
|
78
+6%
|
77
-1%
|
76
-1%
|
86
+13%
|
82
-5%
|
83
+1%
|
83
-1%
|
76
-8%
|
83
+9%
|
92
+11%
|
100
+9%
|
117
+17%
|
136
+16%
|
138
+2%
|
159
+15%
|
192
+20%
|
200
+4%
|
233
+17%
|
242
+4%
|
221
-9%
|
218
-1%
|
221
+1%
|
240
+9%
|
249
+4%
|
258
+4%
|
249
-4%
|
248
-1%
|
265
+7%
|
277
+5%
|
316
+14%
|
359
+14%
|
371
+3%
|
401
+8%
|
408
+2%
|
406
-1%
|
426
+5%
|
436
+2%
|
437
+0%
|
454
+4%
|
473
+4%
|
473
+0%
|
520
+10%
|
557
+7%
|
552
-1%
|
556
+1%
|
538
-3%
|
527
-2%
|
528
+0%
|
578
+10%
|
627
+8%
|
647
+3%
|
691
+7%
|
694
+0%
|
717
+3%
|
737
+3%
|
735
0%
|
830
+13%
|
1 080
+30%
|
1 327
+23%
|
1 652
+25%
|
1 864
+13%
|
2 017
+8%
|
2 263
+12%
|
2 495
+10%
|
2 704
+8%
|
2 836
+5%
|
2 645
-7%
|
2 438
-8%
|
2 416
-1%
|
2 307
-5%
|
2 498
+8%
|
2 709
+8%
|
2 841
+5%
|
2 972
+5%
|
3 296
+11%
|
3 722
+13%
|
3 713
0%
|
4 021
+8%
|
3 869
-4%
|
3 661
-5%
|
4 109
+12%
|
3 968
-3%
|
3 994
+1%
|
4 019
+1%
|
3 661
-9%
|
3 716
+2%
|
3 764
+1%
|
3 820
+1%
|
4 035
+6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(50)
|
(51)
|
(52)
|
(51)
|
(27)
|
(53)
|
(53)
|
(56)
|
(56)
|
(57)
|
(60)
|
(60)
|
(62)
|
(86)
|
(85)
|
(87)
|
(63)
|
(67)
|
(69)
|
(72)
|
(76)
|
(85)
|
(99)
|
(113)
|
(139)
|
(158)
|
(166)
|
(171)
|
(170)
|
(177)
|
(183)
|
(194)
|
(196)
|
(213)
|
(233)
|
(255)
|
(280)
|
(299)
|
(318)
|
(322)
|
(328)
|
(321)
|
(304)
|
(293)
|
(287)
|
(290)
|
(307)
|
(326)
|
(360)
|
(398)
|
(423)
|
(444)
|
(450)
|
(452)
|
(462)
|
(498)
|
(536)
|
(559)
|
(587)
|
(590)
|
(591)
|
(602)
|
(593)
|
(665)
|
(844)
|
(1 040)
|
(1 241)
|
(1 367)
|
(1 412)
|
(1 560)
|
(1 722)
|
(1 900)
|
(2 071)
|
(2 110)
|
(2 064)
|
(2 037)
|
(1 979)
|
(1 934)
|
(1 990)
|
(2 048)
|
(2 141)
|
(2 276)
|
(2 417)
|
(2 602)
|
(2 772)
|
(2 910)
|
(2 993)
|
(3 004)
|
(3 024)
|
(3 008)
|
(3 000)
|
(2 994)
|
(2 975)
|
(2 967)
|
(2 995)
|
(3 002)
|
|
| Selling, General & Administrative |
(42)
|
(43)
|
(44)
|
(44)
|
(23)
|
(46)
|
(46)
|
(48)
|
(48)
|
(40)
|
(34)
|
(24)
|
(52)
|
(24)
|
(22)
|
(24)
|
(55)
|
(16)
|
(17)
|
(19)
|
(67)
|
(24)
|
(29)
|
(35)
|
(117)
|
(47)
|
(50)
|
(49)
|
(140)
|
(49)
|
(48)
|
(52)
|
(158)
|
(60)
|
(65)
|
(72)
|
(217)
|
(78)
|
(85)
|
(85)
|
(260)
|
(87)
|
(83)
|
(81)
|
(134)
|
(85)
|
(92)
|
(99)
|
(171)
|
(123)
|
(125)
|
(129)
|
(215)
|
(131)
|
(144)
|
(155)
|
(244)
|
(166)
|
(168)
|
(170)
|
(260)
|
(182)
|
(174)
|
(181)
|
(314)
|
(227)
|
(261)
|
(281)
|
(538)
|
(324)
|
(360)
|
(402)
|
(774)
|
(447)
|
(414)
|
(388)
|
(666)
|
(339)
|
(361)
|
(381)
|
(781)
|
(452)
|
(491)
|
(533)
|
(1 042)
|
(582)
|
(595)
|
(598)
|
(1 128)
|
(592)
|
(591)
|
(594)
|
(1 080)
|
(612)
|
(617)
|
(615)
|
|
| Depreciation & Amortization |
(8)
|
(8)
|
(8)
|
(7)
|
(4)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(12)
|
(17)
|
(21)
|
(22)
|
(23)
|
(23)
|
(24)
|
(30)
|
(33)
|
(35)
|
(37)
|
(38)
|
(43)
|
(49)
|
(56)
|
(63)
|
(67)
|
(71)
|
(69)
|
(68)
|
(65)
|
(58)
|
(56)
|
(55)
|
(54)
|
(56)
|
(58)
|
(57)
|
(62)
|
(68)
|
(73)
|
(75)
|
(76)
|
(74)
|
(82)
|
(93)
|
(99)
|
(111)
|
(112)
|
(103)
|
(103)
|
(98)
|
(117)
|
(166)
|
(208)
|
(260)
|
(291)
|
(301)
|
(367)
|
(431)
|
(514)
|
(580)
|
(594)
|
(607)
|
(610)
|
(609)
|
(614)
|
(615)
|
(604)
|
(616)
|
(617)
|
(637)
|
(687)
|
(743)
|
(778)
|
(810)
|
(813)
|
(823)
|
(839)
|
(835)
|
(837)
|
(825)
|
(821)
|
(839)
|
(845)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(18)
|
(28)
|
0
|
(53)
|
(54)
|
(55)
|
0
|
(43)
|
(44)
|
(46)
|
0
|
(50)
|
(53)
|
(58)
|
0
|
(88)
|
(94)
|
(98)
|
0
|
(96)
|
(101)
|
(105)
|
0
|
(111)
|
(119)
|
(127)
|
0
|
(155)
|
(163)
|
(169)
|
0
|
(169)
|
(164)
|
(158)
|
(98)
|
(151)
|
(159)
|
(170)
|
(131)
|
(213)
|
(230)
|
(243)
|
(161)
|
(244)
|
(244)
|
(261)
|
(199)
|
(294)
|
(308)
|
(308)
|
(228)
|
(317)
|
(321)
|
(368)
|
(364)
|
(605)
|
(720)
|
(795)
|
(573)
|
(869)
|
(931)
|
(984)
|
(717)
|
(1 069)
|
(1 043)
|
(1 039)
|
(704)
|
(981)
|
(1 014)
|
(1 063)
|
(744)
|
(1 207)
|
(1 289)
|
(1 382)
|
(987)
|
(1 550)
|
(1 588)
|
(1 593)
|
(1 073)
|
(1 577)
|
(1 574)
|
(1 563)
|
(1 070)
|
(1 534)
|
(1 539)
|
(1 542)
|
|
| Operating Income |
20
N/A
|
21
+6%
|
20
-6%
|
19
-5%
|
11
-42%
|
20
+85%
|
21
+1%
|
22
+8%
|
21
-6%
|
19
-8%
|
26
+33%
|
22
-14%
|
21
-5%
|
(4)
N/A
|
(9)
-146%
|
(5)
+51%
|
29
N/A
|
34
+16%
|
49
+44%
|
64
+31%
|
62
-2%
|
74
+19%
|
92
+25%
|
87
-6%
|
93
+8%
|
83
-10%
|
55
-35%
|
47
-13%
|
51
+8%
|
63
+24%
|
66
+4%
|
64
-2%
|
53
-18%
|
34
-35%
|
33
-5%
|
23
-31%
|
36
+60%
|
60
+67%
|
52
-13%
|
79
+50%
|
80
+2%
|
85
+7%
|
122
+43%
|
143
+17%
|
150
+5%
|
164
+9%
|
166
+1%
|
147
-11%
|
161
+10%
|
159
-1%
|
129
-19%
|
112
-14%
|
87
-22%
|
75
-13%
|
66
-13%
|
81
+23%
|
91
+13%
|
88
-4%
|
104
+18%
|
103
-1%
|
126
+22%
|
135
+7%
|
143
+6%
|
165
+16%
|
237
+43%
|
287
+21%
|
411
+43%
|
497
+21%
|
605
+22%
|
703
+16%
|
773
+10%
|
804
+4%
|
765
-5%
|
535
-30%
|
374
-30%
|
379
+1%
|
328
-13%
|
564
+72%
|
719
+27%
|
793
+10%
|
831
+5%
|
1 020
+23%
|
1 305
+28%
|
1 111
-15%
|
1 249
+12%
|
959
-23%
|
668
-30%
|
1 105
+65%
|
944
-15%
|
986
+4%
|
1 019
+3%
|
667
-35%
|
741
+11%
|
797
+8%
|
825
+4%
|
1 033
+25%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
(1)
|
(9)
|
(17)
|
(26)
|
(23)
|
(22)
|
(19)
|
(25)
|
(27)
|
(25)
|
(26)
|
(26)
|
(24)
|
(32)
|
(28)
|
(35)
|
(39)
|
(29)
|
(24)
|
(15)
|
(10)
|
(15)
|
(25)
|
(23)
|
(25)
|
(27)
|
(28)
|
(52)
|
(54)
|
(53)
|
(68)
|
(74)
|
(107)
|
(140)
|
(161)
|
(210)
|
(193)
|
(194)
|
(214)
|
(106)
|
(122)
|
(122)
|
(101)
|
(166)
|
(235)
|
(403)
|
(410)
|
(510)
|
(687)
|
(818)
|
(638)
|
(694)
|
(358)
|
(71)
|
(382)
|
(224)
|
(393)
|
(444)
|
(196)
|
(369)
|
(311)
|
(176)
|
(355)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(35)
|
(84)
|
(93)
|
(89)
|
(94)
|
(77)
|
(95)
|
(97)
|
(101)
|
(91)
|
(73)
|
(46)
|
(10)
|
1
|
(5)
|
(64)
|
(84)
|
(119)
|
(103)
|
(77)
|
(110)
|
(119)
|
(133)
|
(152)
|
(145)
|
(146)
|
(149)
|
(156)
|
(205)
|
(255)
|
(243)
|
(243)
|
(178)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
1
|
0
|
1
|
(0)
|
0
|
3
|
3
|
4
|
2
|
15
|
16
|
15
|
15
|
1
|
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
2
|
4
|
1
|
0
|
(3)
|
4
|
9
|
9
|
(5)
|
(13)
|
(15)
|
4
|
7
|
0
|
(16)
|
(36)
|
(23)
|
0
|
0
|
(7)
|
(3)
|
(7)
|
(2)
|
3
|
(2)
|
3
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
14
|
23
|
24
|
20
|
15
|
12
|
14
|
11
|
|
| Total Other Income |
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(3)
|
(4)
|
(1)
|
(5)
|
(5)
|
(5)
|
(1)
|
(5)
|
(4)
|
(3)
|
0
|
(10)
|
(10)
|
(13)
|
(10)
|
(9)
|
(9)
|
(5)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(2)
|
(1)
|
(1)
|
(11)
|
(18)
|
(19)
|
(28)
|
(20)
|
(18)
|
(48)
|
(28)
|
(47)
|
(18)
|
(6)
|
(6)
|
14
|
(7)
|
(28)
|
(35)
|
(46)
|
(53)
|
(48)
|
(44)
|
(52)
|
(20)
|
(76)
|
(85)
|
(56)
|
(80)
|
(50)
|
(32)
|
(51)
|
(5)
|
(22)
|
(66)
|
(97)
|
|
| Pre-Tax Income |
19
N/A
|
20
+7%
|
19
-7%
|
18
-5%
|
11
-39%
|
19
+76%
|
20
+2%
|
21
+8%
|
21
-1%
|
18
-13%
|
25
+35%
|
21
-14%
|
(5)
N/A
|
(5)
+10%
|
(10)
-120%
|
(6)
+44%
|
27
N/A
|
32
+17%
|
46
+46%
|
62
+33%
|
61
-1%
|
72
+18%
|
91
+26%
|
85
-7%
|
89
+5%
|
81
-9%
|
51
-37%
|
43
-16%
|
45
+5%
|
58
+29%
|
62
+7%
|
59
-5%
|
47
-21%
|
28
-40%
|
19
-31%
|
6
-70%
|
13
+124%
|
32
+144%
|
23
-29%
|
62
+174%
|
62
+1%
|
64
+3%
|
103
+60%
|
113
+10%
|
124
+10%
|
140
+13%
|
134
-4%
|
116
-13%
|
123
+6%
|
115
-6%
|
95
-18%
|
84
-11%
|
70
-17%
|
66
-6%
|
48
-28%
|
52
+9%
|
60
+15%
|
63
+5%
|
81
+30%
|
80
-2%
|
67
-16%
|
67
N/A
|
56
-16%
|
55
-3%
|
68
+24%
|
67
-1%
|
138
+106%
|
187
+35%
|
277
+48%
|
367
+32%
|
454
+24%
|
435
-4%
|
547
+26%
|
327
-40%
|
198
-39%
|
285
+44%
|
154
-46%
|
299
+94%
|
215
-28%
|
253
+18%
|
162
-36%
|
182
+12%
|
366
+101%
|
311
-15%
|
416
+34%
|
392
-6%
|
360
-8%
|
528
+47%
|
508
-4%
|
417
-18%
|
411
-1%
|
235
-43%
|
127
-46%
|
233
+83%
|
354
+52%
|
414
+17%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(8)
|
(8)
|
(7)
|
(4)
|
(1)
|
(3)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
9
|
9
|
8
|
8
|
(2)
|
(2)
|
(2)
|
(10)
|
(1)
|
(1)
|
(20)
|
1
|
(8)
|
(7)
|
12
|
2
|
(1)
|
(4)
|
(5)
|
(5)
|
1
|
5
|
12
|
14
|
13
|
8
|
0
|
(13)
|
(18)
|
(19)
|
(27)
|
(30)
|
(39)
|
(42)
|
(42)
|
(37)
|
(31)
|
(32)
|
(25)
|
(22)
|
(20)
|
(18)
|
(18)
|
(18)
|
(20)
|
(18)
|
(22)
|
(20)
|
(20)
|
(23)
|
(18)
|
(19)
|
7
|
7
|
(3)
|
(15)
|
(71)
|
(90)
|
(126)
|
(130)
|
(133)
|
(78)
|
(29)
|
(51)
|
(42)
|
(75)
|
(82)
|
(88)
|
(36)
|
(43)
|
(76)
|
(26)
|
(70)
|
(37)
|
(18)
|
(74)
|
(37)
|
(28)
|
(30)
|
7
|
0
|
(37)
|
(56)
|
(78)
|
|
| Income from Continuing Operations |
12
|
13
|
12
|
14
|
9
|
16
|
19
|
20
|
20
|
18
|
24
|
21
|
4
|
4
|
(2)
|
2
|
25
|
30
|
45
|
52
|
60
|
71
|
71
|
86
|
81
|
74
|
63
|
45
|
44
|
54
|
57
|
54
|
49
|
33
|
31
|
20
|
27
|
40
|
23
|
48
|
44
|
45
|
75
|
83
|
85
|
98
|
92
|
80
|
92
|
84
|
70
|
62
|
50
|
47
|
30
|
34
|
39
|
45
|
60
|
60
|
47
|
44
|
38
|
36
|
76
|
74
|
135
|
171
|
206
|
277
|
328
|
305
|
414
|
249
|
169
|
234
|
112
|
224
|
133
|
165
|
126
|
139
|
290
|
285
|
346
|
355
|
342
|
454
|
471
|
389
|
381
|
242
|
127
|
196
|
298
|
336
|
|
| 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
|
(14)
|
(20)
|
(22)
|
(32)
|
(23)
|
(16)
|
(29)
|
(30)
|
(32)
|
(37)
|
(35)
|
(29)
|
(30)
|
(36)
|
(36)
|
(36)
|
(23)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
12
N/A
|
13
+9%
|
12
-6%
|
14
+20%
|
9
-38%
|
16
+81%
|
19
+14%
|
20
+8%
|
20
N/A
|
18
-10%
|
24
+35%
|
21
-13%
|
4
-81%
|
4
N/A
|
(2)
N/A
|
2
N/A
|
25
+1 036%
|
30
+19%
|
45
+51%
|
52
+16%
|
60
+16%
|
71
+19%
|
71
+0%
|
86
+21%
|
81
-6%
|
74
-9%
|
63
-15%
|
45
-29%
|
44
-1%
|
54
+23%
|
57
+6%
|
54
-5%
|
49
-10%
|
33
-33%
|
31
-5%
|
20
-36%
|
27
+37%
|
40
+46%
|
23
-43%
|
48
+114%
|
44
-9%
|
45
+3%
|
75
+67%
|
83
+10%
|
85
+3%
|
98
+15%
|
92
-6%
|
80
-14%
|
92
+16%
|
84
-9%
|
70
-16%
|
62
-12%
|
50
-19%
|
47
-5%
|
30
-37%
|
34
+14%
|
39
+14%
|
45
+15%
|
60
+34%
|
60
+0%
|
47
-22%
|
44
-6%
|
38
-14%
|
36
-5%
|
82
+126%
|
80
-2%
|
142
+76%
|
178
+26%
|
206
+16%
|
263
+28%
|
308
+17%
|
283
-8%
|
382
+35%
|
226
-41%
|
153
-32%
|
205
+34%
|
82
-60%
|
192
+134%
|
96
-50%
|
130
+35%
|
97
-25%
|
109
+12%
|
254
+133%
|
249
-2%
|
310
+24%
|
332
+7%
|
329
-1%
|
454
+38%
|
471
+4%
|
389
-17%
|
381
-2%
|
242
-36%
|
127
-48%
|
196
+54%
|
298
+52%
|
336
+13%
|
|
| EPS (Diluted) |
0.32
N/A
|
0.38
+19%
|
0.36
-5%
|
0.41
+14%
|
0.26
-37%
|
0.46
+77%
|
0.51
+11%
|
0.55
+8%
|
0.56
+2%
|
0.5
-11%
|
0.67
+34%
|
0.58
-13%
|
0.11
-81%
|
0.11
N/A
|
-0.04
N/A
|
0.06
N/A
|
0.65
+983%
|
0.8
+23%
|
1.2
+50%
|
1.39
+16%
|
1.5
+8%
|
1.49
-1%
|
1.47
-1%
|
1.77
+20%
|
1.64
-7%
|
1.48
-10%
|
1.25
-16%
|
0.87
-30%
|
0.88
+1%
|
1.08
+23%
|
1.14
+6%
|
1.08
-5%
|
0.97
-10%
|
0.68
-30%
|
0.53
-22%
|
0.37
-30%
|
0.41
+11%
|
0.59
+44%
|
0.36
-39%
|
0.71
+97%
|
0.61
-14%
|
0.59
-3%
|
0.98
+66%
|
1.08
+10%
|
1.25
+16%
|
1.24
-1%
|
1.17
-6%
|
1.11
-5%
|
1.16
+5%
|
1.02
-12%
|
0.93
-9%
|
0.8
-14%
|
0.61
-24%
|
0.57
-7%
|
0.33
-42%
|
0.38
+15%
|
0.42
+11%
|
0.47
+12%
|
0.62
+32%
|
0.61
-2%
|
0.49
-20%
|
0.46
-6%
|
0.34
-26%
|
0.27
-21%
|
0.7
+159%
|
0.61
-13%
|
1.07
+75%
|
1.34
+25%
|
1.56
+16%
|
1.81
+16%
|
2.09
+15%
|
1.91
-9%
|
2.55
+34%
|
1.52
-40%
|
1.01
-34%
|
1.37
+36%
|
0.54
-61%
|
1.26
+133%
|
0.63
-50%
|
0.84
+33%
|
0.64
-24%
|
0.7
+9%
|
1.61
+130%
|
1.59
-1%
|
1.92
+21%
|
1.87
-3%
|
1.85
-1%
|
2.52
+36%
|
2.63
+4%
|
2.21
-16%
|
2.13
-4%
|
1.37
-36%
|
0.72
-47%
|
1.11
+54%
|
1.69
+52%
|
1.9
+12%
|
|