Fresh Del Monte Produce Inc
NYSE:FDP
Income Statement
Earnings Waterfall
Fresh Del Monte Produce Inc
Income Statement
Fresh Del Monte Produce 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 | Apr-2005 | Jul-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 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Dec-2010 | Apr-2011 | Jul-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 | Jan-2016 | Apr-2016 | Jul-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 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-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 |
26
|
21
|
18
|
16
|
14
|
12
|
9
|
7
|
6
|
5
|
5
|
9
|
12
|
16
|
17
|
17
|
13
|
15
|
19
|
27
|
30
|
32
|
32
|
28
|
22
|
17
|
14
|
15
|
14
|
15
|
13
|
12
|
13
|
12
|
12
|
11
|
10
|
8
|
8
|
7
|
6
|
5
|
0
|
3
|
3
|
2
|
3
|
3
|
3
|
4
|
4
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
9
|
13
|
19
|
24
|
27
|
28
|
27
|
25
|
24
|
23
|
22
|
21
|
21
|
21
|
21
|
20
|
20
|
21
|
22
|
24
|
27
|
28
|
28
|
24
|
21
|
20
|
18
|
18
|
17
|
15
|
13
|
11
|
|
| Revenue |
1 931
N/A
|
1 957
+1%
|
2 025
+3%
|
2 091
+3%
|
2 197
+5%
|
2 330
+6%
|
2 396
+3%
|
2 487
+4%
|
2 557
+3%
|
2 620
+2%
|
2 667
+2%
|
2 906
+9%
|
3 031
+4%
|
3 190
+5%
|
3 320
+4%
|
3 260
-2%
|
3 261
+0%
|
3 246
0%
|
3 235
0%
|
3 214
-1%
|
3 210
0%
|
3 227
+1%
|
3 255
+1%
|
3 366
+3%
|
3 424
+2%
|
3 472
+1%
|
3 548
+2%
|
3 531
0%
|
3 516
0%
|
3 522
+0%
|
3 455
-2%
|
3 496
+1%
|
3 560
+2%
|
3 581
+1%
|
3 608
+1%
|
3 553
-2%
|
3 584
+1%
|
3 624
+1%
|
3 626
+0%
|
3 590
-1%
|
3 514
-2%
|
3 432
-2%
|
3 425
0%
|
3 421
0%
|
3 442
+1%
|
3 508
+2%
|
3 581
+2%
|
3 684
+3%
|
3 747
+2%
|
3 855
+3%
|
3 878
+1%
|
3 928
+1%
|
3 954
+1%
|
3 956
+0%
|
4 008
+1%
|
4 057
+1%
|
4 066
+0%
|
4 021
-1%
|
4 035
+0%
|
4 012
-1%
|
4 026
+0%
|
4 084
+1%
|
4 087
+0%
|
4 086
0%
|
4 160
+2%
|
4 285
+3%
|
4 402
+3%
|
4 494
+2%
|
4 542
+1%
|
4 509
-1%
|
4 510
+0%
|
4 489
0%
|
4 453
-1%
|
4 306
-3%
|
4 225
-2%
|
4 202
-1%
|
4 173
-1%
|
4 222
+1%
|
4 237
+0%
|
4 252
+0%
|
4 301
+1%
|
4 371
+2%
|
4 420
+1%
|
4 442
+1%
|
4 434
0%
|
4 402
-1%
|
4 352
-1%
|
4 321
-1%
|
4 300
0%
|
4 259
-1%
|
4 276
+0%
|
4 280
+0%
|
4 271
0%
|
4 314
+1%
|
4 316
+0%
|
4 322
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 626)
|
(1 638)
|
(1 702)
|
(1 754)
|
(1 860)
|
(1 981)
|
(2 049)
|
(2 159)
|
(2 258)
|
(2 342)
|
(2 423)
|
(2 641)
|
(2 726)
|
(2 871)
|
(2 981)
|
(2 945)
|
(2 997)
|
(3 014)
|
(3 021)
|
(2 982)
|
(2 946)
|
(2 915)
|
(2 907)
|
(3 001)
|
(3 062)
|
(3 130)
|
(3 194)
|
(3 187)
|
(3 185)
|
(3 200)
|
(3 143)
|
(3 186)
|
(3 235)
|
(3 265)
|
(3 309)
|
(3 281)
|
(3 286)
|
(3 306)
|
(3 297)
|
(3 270)
|
(3 205)
|
(3 109)
|
(3 091)
|
(3 080)
|
(3 114)
|
(3 191)
|
(3 285)
|
(3 393)
|
(3 449)
|
(3 541)
|
(3 543)
|
(3 563)
|
(3 595)
|
(3 605)
|
(3 648)
|
(3 714)
|
(3 684)
|
(3 607)
|
(3 585)
|
(3 550)
|
(3 606)
|
(3 687)
|
(3 750)
|
(3 754)
|
(3 821)
|
(3 991)
|
(4 113)
|
(4 214)
|
(4 274)
|
(4 223)
|
(4 201)
|
(4 188)
|
(4 169)
|
(4 037)
|
(3 962)
|
(3 928)
|
(3 869)
|
(3 890)
|
(3 926)
|
(3 948)
|
(4 012)
|
(4 112)
|
(4 121)
|
(4 102)
|
(4 086)
|
(4 019)
|
(3 982)
|
(3 970)
|
(3 964)
|
(3 927)
|
(3 924)
|
(3 922)
|
(3 903)
|
(3 939)
|
(3 954)
|
(3 923)
|
|
| Gross Profit |
306
N/A
|
320
+5%
|
323
+1%
|
337
+4%
|
337
+0%
|
349
+4%
|
347
-1%
|
328
-5%
|
298
-9%
|
278
-7%
|
244
-12%
|
265
+8%
|
305
+15%
|
319
+5%
|
339
+6%
|
315
-7%
|
264
-16%
|
231
-12%
|
214
-8%
|
232
+9%
|
264
+14%
|
313
+18%
|
348
+11%
|
365
+5%
|
363
-1%
|
343
-6%
|
354
+3%
|
344
-3%
|
331
-4%
|
322
-3%
|
312
-3%
|
311
0%
|
325
+5%
|
317
-2%
|
300
-5%
|
272
-9%
|
297
+9%
|
317
+7%
|
328
+3%
|
320
-3%
|
309
-3%
|
323
+4%
|
334
+4%
|
342
+2%
|
328
-4%
|
317
-3%
|
296
-7%
|
290
-2%
|
299
+3%
|
314
+5%
|
335
+7%
|
365
+9%
|
359
-2%
|
351
-2%
|
360
+3%
|
342
-5%
|
383
+12%
|
414
+8%
|
450
+9%
|
461
+3%
|
420
-9%
|
398
-5%
|
337
-15%
|
332
-2%
|
339
+2%
|
294
-13%
|
288
-2%
|
280
-3%
|
268
-4%
|
286
+7%
|
309
+8%
|
301
-3%
|
284
-6%
|
269
-5%
|
264
-2%
|
275
+4%
|
303
+10%
|
332
+9%
|
311
-6%
|
304
-2%
|
289
-5%
|
259
-10%
|
298
+15%
|
340
+14%
|
347
+2%
|
384
+10%
|
370
-4%
|
351
-5%
|
336
-4%
|
332
-1%
|
352
+6%
|
358
+2%
|
368
+3%
|
375
+2%
|
362
-3%
|
399
+10%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(93)
|
(95)
|
(100)
|
(103)
|
(104)
|
(108)
|
(112)
|
(108)
|
(111)
|
(108)
|
(109)
|
(131)
|
(148)
|
(174)
|
(191)
|
(191)
|
(191)
|
(190)
|
(200)
|
(202)
|
(199)
|
(195)
|
(180)
|
(177)
|
(174)
|
(169)
|
(169)
|
(163)
|
(160)
|
(160)
|
(162)
|
(166)
|
(171)
|
(172)
|
(169)
|
(167)
|
(171)
|
(176)
|
(183)
|
(190)
|
(190)
|
(187)
|
(186)
|
(177)
|
(177)
|
(175)
|
(174)
|
(177)
|
(174)
|
(176)
|
(175)
|
(176)
|
(176)
|
(174)
|
(177)
|
(184)
|
(187)
|
(190)
|
(191)
|
(187)
|
(188)
|
(186)
|
(178)
|
(173)
|
(174)
|
(182)
|
(190)
|
(195)
|
(200)
|
(195)
|
(195)
|
(196)
|
(196)
|
(198)
|
(192)
|
(196)
|
(192)
|
(198)
|
(202)
|
(193)
|
(189)
|
(185)
|
(184)
|
(187)
|
(189)
|
(189)
|
(190)
|
(187)
|
(190)
|
(193)
|
(193)
|
(197)
|
(194)
|
(196)
|
(200)
|
(213)
|
|
| Selling, General & Administrative |
(90)
|
(93)
|
(99)
|
(103)
|
(104)
|
(108)
|
(112)
|
(108)
|
(111)
|
(108)
|
(109)
|
(131)
|
(148)
|
(174)
|
(191)
|
(191)
|
(191)
|
(190)
|
(200)
|
(202)
|
(199)
|
(195)
|
(180)
|
(177)
|
(174)
|
(169)
|
(169)
|
(163)
|
(160)
|
(160)
|
(162)
|
(166)
|
(171)
|
(172)
|
(169)
|
(167)
|
(171)
|
(176)
|
(183)
|
(187)
|
(190)
|
(187)
|
(186)
|
(173)
|
(177)
|
(175)
|
(174)
|
(173)
|
(174)
|
(176)
|
(175)
|
(172)
|
(176)
|
(174)
|
(177)
|
(180)
|
(187)
|
(190)
|
(191)
|
(184)
|
(188)
|
(186)
|
(178)
|
(170)
|
(174)
|
(182)
|
(190)
|
(192)
|
(200)
|
(195)
|
(195)
|
(196)
|
(196)
|
(198)
|
(192)
|
(196)
|
(192)
|
(198)
|
(202)
|
(193)
|
(189)
|
(185)
|
(184)
|
(187)
|
(189)
|
(189)
|
(190)
|
(187)
|
(190)
|
(193)
|
(193)
|
(197)
|
(194)
|
(196)
|
(200)
|
(213)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(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
|
0
|
0
|
|
| Depreciation & Amortization |
(3)
|
(2)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
213
N/A
|
225
+6%
|
223
-1%
|
234
+5%
|
233
0%
|
241
+4%
|
235
-3%
|
220
-6%
|
188
-15%
|
170
-9%
|
135
-21%
|
134
-1%
|
157
+17%
|
145
-7%
|
148
+2%
|
124
-16%
|
73
-41%
|
42
-43%
|
14
-67%
|
31
+125%
|
65
+110%
|
117
+81%
|
167
+43%
|
188
+12%
|
189
+0%
|
173
-8%
|
185
+7%
|
182
-2%
|
171
-6%
|
163
-5%
|
151
-7%
|
145
-4%
|
154
+6%
|
145
-6%
|
131
-10%
|
106
-19%
|
127
+20%
|
141
+11%
|
146
+3%
|
129
-11%
|
119
-8%
|
136
+14%
|
148
+9%
|
165
+11%
|
151
-8%
|
143
-5%
|
122
-14%
|
114
-7%
|
124
+9%
|
139
+12%
|
160
+16%
|
189
+18%
|
183
-3%
|
177
-3%
|
184
+4%
|
158
-14%
|
196
+23%
|
224
+15%
|
259
+15%
|
274
+6%
|
232
-15%
|
212
-8%
|
159
-25%
|
158
-1%
|
165
+4%
|
112
-32%
|
98
-12%
|
85
-13%
|
68
-20%
|
92
+35%
|
114
+24%
|
105
-8%
|
88
-16%
|
71
-19%
|
72
+1%
|
79
+9%
|
111
+41%
|
134
+21%
|
109
-18%
|
111
+2%
|
99
-10%
|
74
-25%
|
114
+54%
|
153
+34%
|
158
+3%
|
195
+23%
|
180
-8%
|
164
-9%
|
146
-11%
|
140
-5%
|
159
+14%
|
161
+1%
|
174
+8%
|
179
+3%
|
162
-10%
|
186
+15%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(24)
|
(19)
|
(16)
|
(15)
|
(13)
|
(11)
|
(9)
|
(7)
|
(5)
|
(4)
|
(4)
|
(8)
|
(11)
|
(15)
|
(17)
|
(16)
|
(17)
|
(19)
|
(23)
|
(26)
|
(29)
|
(30)
|
(30)
|
(26)
|
(20)
|
(15)
|
(13)
|
(13)
|
(13)
|
(14)
|
(13)
|
(11)
|
(12)
|
(12)
|
(11)
|
(10)
|
(9)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(5)
|
(2)
|
(2)
|
(2)
|
1
|
(5)
|
(5)
|
(5)
|
(6)
|
(13)
|
(14)
|
(14)
|
(14)
|
(23)
|
(23)
|
(23)
|
(22)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(12)
|
(18)
|
(23)
|
(26)
|
(27)
|
(26)
|
(24)
|
(23)
|
(22)
|
(21)
|
(21)
|
(21)
|
(20)
|
(20)
|
(20)
|
(20)
|
(20)
|
(22)
|
(24)
|
(26)
|
(27)
|
(26)
|
(33)
|
(30)
|
(29)
|
(28)
|
(28)
|
(26)
|
(25)
|
(22)
|
1
|
|
| Non-Reccuring Items |
(30)
|
(35)
|
(20)
|
(20)
|
(15)
|
(9)
|
(2)
|
0
|
0
|
0
|
(5)
|
(5)
|
(8)
|
(8)
|
(2)
|
(3)
|
(2)
|
(34)
|
(94)
|
(148)
|
(146)
|
(119)
|
(60)
|
5
|
(20)
|
(27)
|
(19)
|
(11)
|
(7)
|
6
|
(10)
|
3
|
3
|
(18)
|
(6)
|
(28)
|
(29)
|
(19)
|
(22)
|
(13)
|
(13)
|
(4)
|
(6)
|
(3)
|
(1)
|
(12)
|
(12)
|
(127)
|
(141)
|
(131)
|
(131)
|
(16)
|
(18)
|
(15)
|
(16)
|
(67)
|
(70)
|
(66)
|
(91)
|
(30)
|
(24)
|
(32)
|
(6)
|
(6)
|
(10)
|
(23)
|
(37)
|
(47)
|
(45)
|
(25)
|
(8)
|
9
|
3
|
(5)
|
(6)
|
(2)
|
8
|
11
|
10
|
0
|
(8)
|
(8)
|
2
|
3
|
33
|
34
|
23
|
(106)
|
(118)
|
(115)
|
(106)
|
35
|
24
|
18
|
(40)
|
(49)
|
|
| Total Other Income |
(10)
|
(0)
|
4
|
21
|
35
|
37
|
35
|
28
|
16
|
8
|
5
|
7
|
1
|
3
|
5
|
(3)
|
1
|
3
|
7
|
0
|
5
|
0
|
4
|
14
|
39
|
42
|
24
|
5
|
(13)
|
(13)
|
(2)
|
(5)
|
(8)
|
(12)
|
(10)
|
(8)
|
(2)
|
(1)
|
(5)
|
(10)
|
(6)
|
(9)
|
(9)
|
(2)
|
(4)
|
17
|
17
|
1
|
19
|
(3)
|
(7)
|
(1)
|
(8)
|
(4)
|
1
|
12
|
21
|
22
|
18
|
(3)
|
(6)
|
(7)
|
(6)
|
(3)
|
(6)
|
(13)
|
(15)
|
(16)
|
(1)
|
3
|
5
|
1
|
(10)
|
(12)
|
(12)
|
(5)
|
(7)
|
(4)
|
(5)
|
(9)
|
(11)
|
(12)
|
(20)
|
(15)
|
(20)
|
(24)
|
(22)
|
(9)
|
(7)
|
1
|
9
|
2
|
7
|
11
|
11
|
(7)
|
|
| Pre-Tax Income |
150
N/A
|
170
+14%
|
191
+12%
|
220
+15%
|
240
+9%
|
258
+7%
|
258
+0%
|
242
-6%
|
198
-18%
|
174
-12%
|
131
-25%
|
127
-3%
|
139
+9%
|
126
-9%
|
133
+6%
|
102
-24%
|
55
-46%
|
(8)
N/A
|
(96)
-1 039%
|
(143)
-49%
|
(106)
+26%
|
(31)
+70%
|
82
N/A
|
181
+121%
|
188
+4%
|
174
-8%
|
178
+3%
|
162
-9%
|
139
-14%
|
142
+2%
|
127
-11%
|
132
+4%
|
137
+4%
|
104
-24%
|
104
+0%
|
60
-42%
|
87
+45%
|
114
+30%
|
112
-1%
|
101
-10%
|
96
-5%
|
118
+24%
|
128
+9%
|
157
+22%
|
144
-9%
|
146
+1%
|
128
-12%
|
(17)
N/A
|
(3)
+81%
|
(0)
+90%
|
17
N/A
|
159
+813%
|
143
-10%
|
145
+1%
|
155
+7%
|
80
-48%
|
123
+54%
|
157
+28%
|
164
+4%
|
237
+45%
|
198
-17%
|
169
-15%
|
142
-16%
|
144
+2%
|
141
-2%
|
64
-54%
|
29
-55%
|
0
-99%
|
(4)
N/A
|
43
N/A
|
85
+96%
|
91
+7%
|
58
-36%
|
33
-43%
|
33
N/A
|
51
+55%
|
90
+76%
|
121
+33%
|
94
-22%
|
82
-13%
|
60
-27%
|
34
-44%
|
75
+122%
|
118
+58%
|
145
+23%
|
178
+23%
|
155
-13%
|
17
-89%
|
(9)
N/A
|
(3)
+64%
|
34
N/A
|
171
+410%
|
178
+4%
|
184
+3%
|
110
-40%
|
131
+19%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(27)
|
(23)
|
(20)
|
(19)
|
(18)
|
(21)
|
(19)
|
(16)
|
(13)
|
(10)
|
12
|
12
|
12
|
12
|
(4)
|
8
|
11
|
10
|
9
|
1
|
(1)
|
5
|
5
|
(1)
|
3
|
(5)
|
(9)
|
(5)
|
(9)
|
(1)
|
14
|
13
|
9
|
10
|
(6)
|
1
|
(7)
|
(18)
|
(17)
|
(6)
|
6
|
5
|
7
|
(12)
|
(20)
|
(18)
|
(20)
|
(17)
|
(14)
|
(13)
|
(16)
|
(14)
|
(13)
|
(14)
|
(16)
|
(14)
|
(20)
|
(22)
|
(22)
|
(12)
|
(8)
|
(7)
|
(5)
|
(23)
|
(22)
|
(21)
|
(17)
|
(16)
|
(18)
|
(21)
|
(23)
|
(21)
|
(13)
|
(9)
|
(11)
|
(5)
|
(16)
|
(16)
|
(5)
|
(2)
|
3
|
3
|
(7)
|
(20)
|
(24)
|
(30)
|
(31)
|
(18)
|
(14)
|
(15)
|
(19)
|
(29)
|
(31)
|
(32)
|
(29)
|
(37)
|
|
| Income from Continuing Operations |
122
|
147
|
171
|
201
|
222
|
237
|
239
|
226
|
185
|
164
|
143
|
139
|
150
|
137
|
129
|
110
|
65
|
2
|
(87)
|
(142)
|
(107)
|
(26)
|
87
|
180
|
191
|
169
|
169
|
157
|
130
|
141
|
141
|
145
|
146
|
114
|
99
|
61
|
80
|
96
|
95
|
95
|
102
|
123
|
135
|
145
|
124
|
128
|
108
|
(34)
|
(17)
|
(13)
|
2
|
145
|
130
|
130
|
140
|
66
|
103
|
135
|
142
|
226
|
190
|
162
|
136
|
121
|
119
|
44
|
12
|
(16)
|
(22)
|
23
|
62
|
69
|
45
|
24
|
22
|
46
|
75
|
104
|
90
|
80
|
63
|
37
|
68
|
98
|
121
|
148
|
124
|
(2)
|
(23)
|
(18)
|
15
|
142
|
148
|
152
|
82
|
94
|
|
| 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)
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
2
|
1
|
1
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
2
|
(1)
|
(0)
|
(1)
|
(3)
|
(2)
|
(4)
|
(4)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
3
|
2
|
(1)
|
(3)
|
(4)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
0
|
3
|
4
|
4
|
3
|
0
|
(0)
|
1
|
1
|
1
|
(9)
|
(10)
|
(11)
|
(10)
|
(1)
|
(0)
|
1
|
1
|
1
|
0
|
(1)
|
(3)
|
|
| Net Income (Common) |
116
N/A
|
141
+22%
|
165
+17%
|
195
+18%
|
222
+14%
|
237
+7%
|
239
+1%
|
226
-5%
|
185
-18%
|
164
-12%
|
143
-13%
|
139
-3%
|
150
+8%
|
137
-9%
|
129
-6%
|
110
-15%
|
65
-41%
|
2
-97%
|
(87)
N/A
|
(142)
-64%
|
(107)
+25%
|
(26)
+76%
|
87
N/A
|
180
+108%
|
192
+7%
|
170
-11%
|
169
0%
|
158
-7%
|
129
-18%
|
139
+8%
|
139
-1%
|
144
+4%
|
145
+1%
|
114
-21%
|
100
-12%
|
62
-38%
|
81
+31%
|
95
+17%
|
93
-2%
|
93
-1%
|
100
+8%
|
122
+22%
|
133
+9%
|
143
+8%
|
122
-15%
|
127
+4%
|
110
-14%
|
(34)
N/A
|
(17)
+51%
|
(15)
+14%
|
(1)
+92%
|
142
N/A
|
126
-11%
|
127
+0%
|
135
+7%
|
62
-54%
|
102
+63%
|
133
+31%
|
140
+5%
|
225
+61%
|
190
-16%
|
163
-14%
|
139
-15%
|
121
-13%
|
116
-4%
|
39
-67%
|
6
-85%
|
(22)
N/A
|
(27)
-25%
|
19
N/A
|
58
+212%
|
67
+14%
|
43
-35%
|
23
-47%
|
23
-3%
|
49
+119%
|
79
+60%
|
108
+37%
|
92
-15%
|
80
-13%
|
63
-21%
|
37
-41%
|
69
+86%
|
99
+43%
|
112
+13%
|
138
+24%
|
113
-18%
|
(11)
N/A
|
(24)
-113%
|
(18)
+24%
|
15
N/A
|
142
+829%
|
147
+4%
|
150
+2%
|
79
-47%
|
91
+15%
|
|
| EPS (Diluted) |
2.09
N/A
|
2.5
+20%
|
2.88
+15%
|
3.45
+20%
|
3.92
+14%
|
4.16
+6%
|
4.14
0%
|
3.95
-5%
|
3.2
-19%
|
2.84
-11%
|
2.48
-13%
|
2.41
-3%
|
2.6
+8%
|
2.37
-9%
|
2.23
-6%
|
1.9
-15%
|
1.12
-41%
|
0.03
-97%
|
-1.51
N/A
|
-2.46
-63%
|
-1.86
+24%
|
-0.47
+75%
|
1.48
N/A
|
3.06
+107%
|
3.02
-1%
|
2.66
-12%
|
2.62
-2%
|
2.48
-5%
|
2.03
-18%
|
2.19
+8%
|
2.18
0%
|
2.26
+4%
|
2.28
+1%
|
1.84
-19%
|
1.64
-11%
|
1.02
-38%
|
1.35
+32%
|
1.6
+19%
|
1.57
-2%
|
1.56
-1%
|
1.71
+10%
|
2.11
+23%
|
2.3
+9%
|
2.46
+7%
|
2.1
-15%
|
2.23
+6%
|
1.95
-13%
|
-0.61
N/A
|
-0.31
+49%
|
-0.26
+16%
|
-0.02
+92%
|
2.53
N/A
|
2.36
-7%
|
2.38
+1%
|
2.54
+7%
|
1.17
-54%
|
1.95
+67%
|
2.58
+32%
|
2.69
+4%
|
4.33
+61%
|
3.67
-15%
|
3.19
-13%
|
2.76
-13%
|
2.38
-14%
|
2.35
-1%
|
0.79
-66%
|
0.11
-86%
|
-0.45
N/A
|
-0.56
-24%
|
0.38
N/A
|
1.2
+216%
|
1.37
+14%
|
0.89
-35%
|
0.49
-45%
|
0.48
-2%
|
1.03
+115%
|
1.67
+62%
|
2.28
+37%
|
1.94
-15%
|
1.68
-13%
|
1.32
-21%
|
0.77
-42%
|
1.44
+87%
|
2.06
+43%
|
2.33
+13%
|
2.87
+23%
|
2.35
-18%
|
-0.24
N/A
|
-0.52
-117%
|
-0.39
+25%
|
0.31
N/A
|
2.96
+855%
|
3.06
+3%
|
3.12
+2%
|
1.64
-47%
|
1.88
+15%
|
|