Greif Inc
NYSE:GEF
Income Statement
Earnings Waterfall
Greif Inc
Income Statement
Greif 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 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-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 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-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 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-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 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
46
|
80
|
113
|
132
|
127
|
122
|
116
|
110
|
108
|
102
|
93
|
85
|
71
|
61
|
61
|
67
|
77
|
88
|
96
|
100
|
108
|
126
|
141
|
155
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 643
N/A
|
1 642
0%
|
1 633
-1%
|
1 702
+4%
|
1 776
+4%
|
1 838
+3%
|
1 916
+4%
|
1 951
+2%
|
2 022
+4%
|
2 110
+4%
|
2 209
+5%
|
2 323
+5%
|
2 394
+3%
|
2 418
+1%
|
2 424
+0%
|
2 424
0%
|
2 431
+0%
|
2 513
+3%
|
2 629
+5%
|
2 797
+6%
|
2 992
+7%
|
3 176
+6%
|
3 332
+5%
|
3 418
+3%
|
3 521
+3%
|
3 691
+5%
|
3 791
+3%
|
3 611
-5%
|
3 340
-7%
|
3 014
-10%
|
2 792
-7%
|
2 836
+2%
|
3 024
+7%
|
3 228
+7%
|
3 462
+7%
|
3 696
+7%
|
3 910
+6%
|
4 110
+5%
|
4 248
+3%
|
4 297
+1%
|
4 345
+1%
|
4 326
0%
|
4 130
-5%
|
4 285
+4%
|
4 276
0%
|
4 303
+1%
|
4 220
-2%
|
4 213
0%
|
4 189
-1%
|
4 184
0%
|
4 239
+1%
|
4 035
-5%
|
3 885
-4%
|
3 691
-5%
|
3 617
-2%
|
3 486
-4%
|
3 410
-2%
|
3 325
-2%
|
3 324
0%
|
3 373
+1%
|
3 421
+1%
|
3 538
+3%
|
3 638
+3%
|
3 723
+2%
|
3 804
+2%
|
3 854
+1%
|
3 874
+1%
|
3 865
0%
|
4 110
+6%
|
4 351
+6%
|
4 595
+6%
|
4 810
+5%
|
4 755
-1%
|
4 586
-4%
|
4 515
-2%
|
4 549
+1%
|
4 731
+4%
|
5 139
+9%
|
5 556
+8%
|
5 974
+8%
|
6 301
+5%
|
6 432
+2%
|
6 350
-1%
|
6 056
-5%
|
5 698
-6%
|
5 406
-5%
|
5 219
-3%
|
5 153
-1%
|
5 216
+1%
|
5 339
+2%
|
5 448
+2%
|
5 508
+1%
|
5 523
+0%
|
5 203
-6%
|
3 933
-24%
|
4 217
+7%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 307)
|
(1 308)
|
(1 297)
|
(1 359)
|
(1 432)
|
(1 495)
|
(1 571)
|
(1 611)
|
(1 676)
|
(1 753)
|
(1 836)
|
(1 931)
|
(1 993)
|
(2 024)
|
(2 034)
|
(2 032)
|
(2 028)
|
(2 066)
|
(2 149)
|
(2 277)
|
(2 439)
|
(2 597)
|
(2 726)
|
(2 794)
|
(2 881)
|
(3 020)
|
(3 086)
|
(2 971)
|
(2 763)
|
(2 490)
|
(2 293)
|
(2 293)
|
(2 410)
|
(2 562)
|
(2 760)
|
(2 954)
|
(3 129)
|
(3 310)
|
(3 450)
|
(3 498)
|
(3 547)
|
(3 536)
|
(3 350)
|
(3 496)
|
(3 490)
|
(3 502)
|
(3 388)
|
(3 381)
|
(3 356)
|
(3 350)
|
(3 428)
|
(3 255)
|
(3 129)
|
(2 985)
|
(2 947)
|
(2 819)
|
(2 750)
|
(2 655)
|
(2 639)
|
(2 676)
|
(2 716)
|
(2 822)
|
(2 924)
|
(3 000)
|
(3 067)
|
(3 088)
|
(3 085)
|
(3 075)
|
(3 267)
|
(3 445)
|
(3 635)
|
(3 801)
|
(3 754)
|
(3 644)
|
(3 600)
|
(3 645)
|
(3 802)
|
(4 111)
|
(4 463)
|
(4 803)
|
(5 057)
|
(5 161)
|
(5 064)
|
(4 809)
|
(4 477)
|
(4 226)
|
(4 073)
|
(4 037)
|
(4 141)
|
(4 282)
|
(4 377)
|
(4 413)
|
(4 379)
|
(4 092)
|
(3 062)
|
(3 278)
|
|
| Gross Profit |
335
N/A
|
335
0%
|
336
+0%
|
343
+2%
|
344
+0%
|
343
0%
|
346
+1%
|
339
-2%
|
346
+2%
|
357
+3%
|
373
+4%
|
392
+5%
|
401
+2%
|
394
-2%
|
391
-1%
|
392
+0%
|
403
+3%
|
447
+11%
|
479
+7%
|
520
+8%
|
553
+6%
|
578
+5%
|
605
+5%
|
624
+3%
|
640
+3%
|
671
+5%
|
705
+5%
|
639
-9%
|
577
-10%
|
524
-9%
|
500
-5%
|
543
+9%
|
614
+13%
|
666
+8%
|
701
+5%
|
742
+6%
|
780
+5%
|
800
+3%
|
798
0%
|
800
+0%
|
798
0%
|
789
-1%
|
780
-1%
|
789
+1%
|
786
0%
|
801
+2%
|
832
+4%
|
832
0%
|
833
+0%
|
834
+0%
|
811
-3%
|
780
-4%
|
757
-3%
|
706
-7%
|
670
-5%
|
667
0%
|
660
-1%
|
670
+1%
|
685
+2%
|
697
+2%
|
705
+1%
|
716
+2%
|
715
0%
|
723
+1%
|
737
+2%
|
767
+4%
|
789
+3%
|
790
+0%
|
843
+7%
|
906
+7%
|
960
+6%
|
1 010
+5%
|
1 002
-1%
|
942
-6%
|
915
-3%
|
904
-1%
|
930
+3%
|
1 029
+11%
|
1 093
+6%
|
1 171
+7%
|
1 243
+6%
|
1 271
+2%
|
1 285
+1%
|
1 247
-3%
|
1 220
-2%
|
1 181
-3%
|
1 146
-3%
|
1 116
-3%
|
1 074
-4%
|
1 058
-2%
|
1 071
+1%
|
1 095
+2%
|
1 144
+5%
|
1 111
-3%
|
872
-22%
|
939
+8%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(246)
|
(251)
|
(251)
|
(253)
|
(246)
|
(236)
|
(228)
|
(220)
|
(216)
|
(219)
|
(219)
|
(228)
|
(228)
|
(223)
|
(225)
|
(225)
|
(231)
|
(249)
|
(259)
|
(274)
|
(290)
|
(297)
|
(313)
|
(319)
|
(325)
|
(336)
|
(339)
|
(317)
|
(299)
|
(279)
|
(268)
|
(288)
|
(309)
|
(327)
|
(338)
|
(364)
|
(391)
|
(411)
|
(449)
|
(456)
|
(462)
|
(473)
|
(470)
|
(478)
|
(480)
|
(481)
|
(477)
|
(478)
|
(489)
|
(500)
|
(495)
|
(484)
|
(460)
|
(428)
|
(413)
|
(395)
|
(381)
|
(376)
|
(377)
|
(380)
|
(383)
|
(383)
|
(380)
|
(387)
|
(393)
|
(400)
|
(398)
|
(392)
|
(430)
|
(469)
|
(507)
|
(545)
|
(526)
|
(507)
|
(516)
|
(515)
|
(541)
|
(563)
|
(566)
|
(583)
|
(584)
|
(583)
|
(581)
|
(569)
|
(559)
|
(553)
|
(549)
|
(556)
|
(586)
|
(614)
|
(635)
|
(656)
|
(662)
|
(655)
|
(602)
|
(602)
|
|
| Selling, General & Administrative |
(246)
|
(251)
|
(251)
|
(253)
|
(246)
|
(236)
|
(228)
|
(220)
|
(216)
|
(219)
|
(219)
|
(227)
|
(228)
|
(223)
|
(225)
|
(225)
|
(231)
|
(249)
|
(259)
|
(274)
|
(290)
|
(297)
|
(313)
|
(319)
|
(325)
|
(336)
|
(339)
|
(317)
|
(299)
|
(279)
|
(268)
|
(288)
|
(309)
|
(327)
|
(338)
|
(364)
|
(391)
|
(411)
|
(449)
|
(456)
|
(462)
|
(473)
|
(470)
|
(478)
|
(480)
|
(481)
|
(477)
|
(478)
|
(489)
|
(500)
|
(495)
|
(484)
|
(460)
|
(428)
|
(413)
|
(395)
|
(381)
|
(376)
|
(377)
|
(380)
|
(383)
|
(383)
|
(380)
|
(387)
|
(393)
|
(400)
|
(398)
|
(392)
|
(430)
|
(469)
|
(507)
|
(545)
|
(526)
|
(507)
|
(516)
|
(515)
|
(541)
|
(563)
|
(566)
|
(583)
|
(584)
|
(583)
|
(581)
|
(569)
|
(559)
|
(553)
|
(549)
|
(556)
|
(586)
|
(614)
|
(635)
|
(656)
|
(662)
|
(655)
|
(602)
|
(602)
|
|
| Operating Income |
89
N/A
|
84
-6%
|
85
+1%
|
90
+6%
|
98
+9%
|
107
+9%
|
118
+10%
|
120
+2%
|
130
+9%
|
139
+6%
|
154
+11%
|
165
+7%
|
173
+5%
|
171
-1%
|
166
-3%
|
167
+1%
|
173
+3%
|
198
+15%
|
220
+11%
|
245
+11%
|
263
+7%
|
282
+7%
|
292
+4%
|
304
+4%
|
315
+4%
|
335
+6%
|
366
+9%
|
322
-12%
|
278
-14%
|
245
-12%
|
232
-5%
|
255
+10%
|
305
+20%
|
339
+11%
|
363
+7%
|
378
+4%
|
390
+3%
|
389
0%
|
349
-10%
|
344
-2%
|
337
-2%
|
316
-6%
|
310
-2%
|
311
+0%
|
306
-2%
|
320
+4%
|
356
+11%
|
354
-1%
|
345
-3%
|
334
-3%
|
316
-5%
|
296
-6%
|
297
+0%
|
278
-6%
|
257
-8%
|
273
+6%
|
279
+2%
|
293
+5%
|
308
+5%
|
317
+3%
|
322
+2%
|
333
+3%
|
335
+1%
|
336
+0%
|
344
+2%
|
367
+7%
|
391
+7%
|
398
+2%
|
414
+4%
|
437
+6%
|
453
+3%
|
465
+3%
|
476
+2%
|
435
-9%
|
399
-8%
|
389
-2%
|
389
0%
|
466
+20%
|
527
+13%
|
587
+11%
|
660
+12%
|
689
+4%
|
704
+2%
|
679
-4%
|
662
-2%
|
628
-5%
|
597
-5%
|
561
-6%
|
489
-13%
|
444
-9%
|
436
-2%
|
438
+0%
|
482
+10%
|
456
-5%
|
270
-41%
|
337
+25%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(60)
|
(57)
|
(56)
|
(56)
|
(56)
|
(55)
|
(53)
|
(51)
|
(48)
|
(47)
|
(45)
|
(43)
|
(42)
|
(41)
|
(39)
|
(39)
|
(38)
|
(37)
|
(36)
|
(39)
|
(39)
|
(43)
|
(46)
|
(45)
|
(49)
|
(49)
|
(50)
|
(50)
|
(50)
|
(49)
|
(54)
|
(56)
|
(60)
|
(64)
|
(66)
|
(68)
|
(70)
|
(72)
|
(76)
|
(82)
|
(87)
|
(90)
|
(90)
|
(89)
|
(87)
|
(84)
|
(84)
|
(83)
|
(82)
|
(83)
|
(82)
|
(81)
|
(79)
|
(77)
|
(75)
|
(74)
|
(75)
|
(77)
|
(75)
|
(76)
|
(70)
|
(64)
|
(62)
|
(58)
|
(57)
|
(57)
|
(58)
|
(49)
|
(72)
|
(90)
|
(107)
|
(130)
|
(122)
|
(115)
|
(116)
|
(104)
|
(104)
|
(102)
|
(93)
|
(85)
|
(71)
|
(61)
|
(61)
|
(67)
|
(77)
|
(88)
|
(96)
|
(98)
|
(105)
|
(121)
|
(135)
|
(148)
|
(153)
|
(126)
|
(56)
|
(69)
|
|
| Non-Reccuring Items |
88
|
84
|
6
|
(6)
|
(26)
|
(36)
|
(52)
|
(62)
|
(58)
|
(56)
|
(45)
|
(31)
|
(29)
|
23
|
23
|
48
|
61
|
22
|
26
|
2
|
(27)
|
(35)
|
(26)
|
(3)
|
28
|
29
|
17
|
(35)
|
(59)
|
(61)
|
(33)
|
(17)
|
(7)
|
(12)
|
(42)
|
(35)
|
(28)
|
(17)
|
(19)
|
(26)
|
(32)
|
(34)
|
(29)
|
(22)
|
(11)
|
(13)
|
(15)
|
(5)
|
(1)
|
(25)
|
(67)
|
(48)
|
(77)
|
(76)
|
(64)
|
(127)
|
(102)
|
(87)
|
(83)
|
(63)
|
(71)
|
(65)
|
(63)
|
(42)
|
(42)
|
(42)
|
(22)
|
(27)
|
(62)
|
(73)
|
(75)
|
(76)
|
(83)
|
(106)
|
(94)
|
(102)
|
27
|
61
|
49
|
(1)
|
(109)
|
(105)
|
(109)
|
2
|
35
|
19
|
9
|
(43)
|
(54)
|
6
|
28
|
17
|
(6)
|
(78)
|
(102)
|
116
|
|
| Total Other Income |
(70)
|
(72)
|
1
|
5
|
6
|
4
|
1
|
1
|
(0)
|
2
|
0
|
(1)
|
(1)
|
1
|
2
|
4
|
3
|
(3)
|
(2)
|
(3)
|
(8)
|
(5)
|
(9)
|
(12)
|
(11)
|
(12)
|
(9)
|
(7)
|
(1)
|
(4)
|
(7)
|
(8)
|
(11)
|
(8)
|
(7)
|
(3)
|
(9)
|
(13)
|
(14)
|
(16)
|
(11)
|
(5)
|
(8)
|
(11)
|
(9)
|
(15)
|
(13)
|
(13)
|
(14)
|
(12)
|
(10)
|
(6)
|
(6)
|
(3)
|
(3)
|
(6)
|
(6)
|
(12)
|
(9)
|
(13)
|
(15)
|
(12)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(9)
|
(7)
|
(8)
|
(6)
|
(8)
|
(12)
|
(3)
|
(8)
|
(8)
|
(2)
|
(5)
|
(7)
|
0
|
(8)
|
(9)
|
(10)
|
(18)
|
(14)
|
(15)
|
(20)
|
(17)
|
(14)
|
(10)
|
(1)
|
(2)
|
(4)
|
(8)
|
(13)
|
|
| Pre-Tax Income |
47
N/A
|
40
-16%
|
36
-10%
|
34
-6%
|
22
-35%
|
20
-11%
|
14
-29%
|
7
-48%
|
24
+228%
|
38
+61%
|
64
+68%
|
90
+40%
|
101
+13%
|
155
+53%
|
152
-2%
|
180
+18%
|
199
+11%
|
180
-9%
|
208
+15%
|
205
-1%
|
188
-8%
|
199
+5%
|
212
+6%
|
245
+16%
|
283
+16%
|
302
+7%
|
324
+7%
|
230
-29%
|
167
-28%
|
132
-21%
|
138
+5%
|
174
+26%
|
228
+31%
|
256
+12%
|
248
-3%
|
273
+10%
|
283
+3%
|
288
+2%
|
240
-17%
|
220
-8%
|
207
-6%
|
187
-9%
|
183
-2%
|
190
+3%
|
200
+5%
|
209
+4%
|
243
+17%
|
254
+4%
|
248
-2%
|
214
-14%
|
158
-26%
|
161
+2%
|
135
-16%
|
123
-9%
|
115
-7%
|
65
-43%
|
96
+47%
|
118
+23%
|
141
+20%
|
165
+17%
|
167
+1%
|
192
+15%
|
200
+4%
|
225
+12%
|
234
+4%
|
257
+10%
|
300
+17%
|
311
+4%
|
271
-13%
|
267
-2%
|
262
-2%
|
254
-3%
|
263
+4%
|
202
-23%
|
186
-8%
|
175
-6%
|
305
+74%
|
423
+39%
|
479
+13%
|
495
+3%
|
480
-3%
|
515
+7%
|
526
+2%
|
603
+15%
|
602
0%
|
545
-10%
|
495
-9%
|
400
-19%
|
314
-22%
|
316
+1%
|
320
+1%
|
306
-4%
|
321
+5%
|
248
-23%
|
104
-58%
|
372
+258%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(18)
|
(15)
|
(13)
|
(12)
|
(8)
|
(7)
|
(4)
|
(2)
|
(7)
|
(11)
|
(16)
|
(23)
|
(26)
|
(45)
|
(47)
|
(56)
|
(62)
|
(56)
|
(64)
|
(61)
|
(54)
|
(54)
|
(54)
|
(61)
|
(68)
|
(71)
|
(78)
|
(54)
|
(38)
|
(30)
|
(24)
|
(32)
|
(43)
|
(46)
|
(44)
|
(47)
|
(51)
|
(57)
|
(67)
|
(65)
|
(67)
|
(72)
|
(61)
|
(61)
|
(64)
|
(65)
|
(99)
|
(102)
|
(102)
|
(104)
|
(115)
|
(116)
|
(106)
|
(97)
|
(48)
|
(37)
|
(56)
|
(41)
|
(67)
|
(72)
|
(67)
|
(90)
|
(67)
|
(69)
|
(71)
|
(70)
|
(93)
|
(97)
|
(83)
|
(84)
|
(68)
|
(62)
|
(77)
|
(57)
|
(61)
|
(55)
|
(46)
|
(73)
|
(70)
|
(99)
|
(112)
|
(119)
|
(137)
|
(139)
|
(148)
|
(140)
|
(118)
|
(42)
|
(20)
|
(25)
|
(27)
|
(73)
|
(86)
|
(62)
|
(65)
|
(127)
|
|
| Income from Continuing Operations |
30
|
25
|
23
|
22
|
14
|
13
|
10
|
5
|
16
|
27
|
48
|
67
|
75
|
110
|
105
|
124
|
136
|
124
|
144
|
145
|
134
|
145
|
158
|
184
|
215
|
232
|
246
|
177
|
129
|
102
|
114
|
142
|
185
|
210
|
205
|
226
|
231
|
231
|
173
|
155
|
140
|
116
|
122
|
129
|
136
|
143
|
145
|
152
|
146
|
110
|
43
|
45
|
29
|
27
|
66
|
28
|
40
|
77
|
75
|
93
|
100
|
102
|
133
|
156
|
163
|
187
|
207
|
214
|
189
|
183
|
194
|
192
|
186
|
145
|
125
|
120
|
258
|
350
|
409
|
396
|
368
|
397
|
389
|
464
|
454
|
405
|
377
|
358
|
294
|
291
|
292
|
233
|
235
|
187
|
39
|
244
|
|
| Income to Minority Interest |
(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
|
(6)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(4)
|
(1)
|
(9)
|
(3)
|
(4)
|
(7)
|
4
|
(6)
|
(6)
|
(5)
|
(9)
|
(3)
|
(3)
|
1
|
5
|
47
|
50
|
49
|
46
|
5
|
2
|
0
|
1
|
(1)
|
(2)
|
(5)
|
(8)
|
(17)
|
(18)
|
(20)
|
(21)
|
(20)
|
(23)
|
(23)
|
(24)
|
(23)
|
(21)
|
(18)
|
(17)
|
(16)
|
(19)
|
(19)
|
(21)
|
(23)
|
(23)
|
(21)
|
(20)
|
(17)
|
(12)
|
(15)
|
(18)
|
(20)
|
(24)
|
(27)
|
(27)
|
(27)
|
(25)
|
(25)
|
(24)
|
(23)
|
(24)
|
|
| Equity Earnings Affiliates |
9
|
9
|
8
|
6
|
2
|
(1)
|
(5)
|
(4)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
2
|
(5)
|
(4)
|
(2)
|
(0)
|
0
|
0
|
3
|
4
|
4
|
4
|
10
|
5
|
4
|
5
|
(4)
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
2
|
0
|
3
|
4
|
3
|
3
|
2
|
4
|
3
|
3
|
4
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
(1)
|
(1)
|
|
| Net Income (Common) |
38
N/A
|
33
-13%
|
31
-6%
|
32
+4%
|
21
-35%
|
16
-21%
|
10
-42%
|
1
-87%
|
14
+1 067%
|
25
+81%
|
48
+89%
|
66
+38%
|
75
+13%
|
110
+48%
|
105
-5%
|
123
+17%
|
135
+10%
|
122
-9%
|
142
+16%
|
143
+0%
|
133
-7%
|
143
+8%
|
156
+9%
|
183
+17%
|
213
+16%
|
229
+7%
|
242
+6%
|
171
-29%
|
124
-27%
|
98
-22%
|
111
+13%
|
138
+25%
|
179
+30%
|
207
+16%
|
203
-2%
|
227
+12%
|
234
+3%
|
232
-1%
|
175
-25%
|
155
-11%
|
138
-11%
|
116
-16%
|
118
+2%
|
124
+5%
|
132
+6%
|
136
+4%
|
145
+6%
|
152
+5%
|
150
-1%
|
117
-22%
|
92
-22%
|
96
+5%
|
79
-18%
|
74
-6%
|
72
-2%
|
31
-57%
|
41
+35%
|
79
+91%
|
75
-5%
|
91
+22%
|
96
+5%
|
94
-2%
|
119
+26%
|
170
+43%
|
179
+5%
|
203
+13%
|
209
+3%
|
183
-13%
|
151
-17%
|
146
-3%
|
171
+17%
|
174
+2%
|
171
-1%
|
129
-25%
|
109
-16%
|
100
-8%
|
238
+139%
|
331
+39%
|
391
+18%
|
378
-3%
|
353
-7%
|
382
+8%
|
377
-1%
|
456
+21%
|
442
-3%
|
391
-12%
|
359
-8%
|
337
-6%
|
270
-20%
|
267
-1%
|
269
+1%
|
210
-22%
|
213
+1%
|
190
-11%
|
840
+342%
|
1 006
+20%
|
|
| EPS (Diluted) |
0.85
N/A
|
0.74
-13%
|
0.69
-7%
|
0.71
+3%
|
0.46
-35%
|
0.36
-22%
|
0.21
-42%
|
0.02
-90%
|
0.31
+1 450%
|
0.56
+81%
|
1.05
+87%
|
1.43
+36%
|
1.59
+11%
|
2.34
+47%
|
2.24
-4%
|
2.62
+17%
|
2.87
+10%
|
2.61
-9%
|
3.04
+16%
|
3.04
N/A
|
2.82
-7%
|
3.03
+7%
|
3.32
+10%
|
3.86
+16%
|
4.5
+17%
|
4.85
+8%
|
5.12
+6%
|
3.67
-28%
|
2.64
-28%
|
2.06
-22%
|
2.35
+14%
|
2.9
+23%
|
3.77
+30%
|
4.36
+16%
|
4.31
-1%
|
4.78
+11%
|
4.89
+2%
|
4.94
+1%
|
3.69
-25%
|
3.27
-11%
|
2.87
-12%
|
2.43
-15%
|
2.5
+3%
|
2.62
+5%
|
2.77
+6%
|
2.87
+4%
|
3.05
+6%
|
3.19
+5%
|
3.15
-1%
|
2.46
-22%
|
1.92
-22%
|
2.03
+6%
|
1.66
-18%
|
1.55
-7%
|
1.5
-3%
|
0.65
-57%
|
0.87
+34%
|
1.65
+90%
|
1.56
-5%
|
1.91
+22%
|
2
+5%
|
1.96
-2%
|
2.48
+27%
|
3.55
+43%
|
3.73
+5%
|
4.22
+13%
|
4.36
+3%
|
3.8
-13%
|
3.12
-18%
|
3.02
-3%
|
3.54
+17%
|
3.6
+2%
|
3.56
-1%
|
2.69
-24%
|
2.24
-17%
|
2.05
-8%
|
4.89
+139%
|
6.78
+39%
|
8.02
+18%
|
7.74
-3%
|
7.22
-7%
|
7.85
+9%
|
7.75
-1%
|
9.6
+24%
|
9.27
-3%
|
8.26
-11%
|
7.56
-8%
|
7.17
-5%
|
5.71
-20%
|
5.64
-1%
|
5.68
+1%
|
4.43
-22%
|
4.49
+1%
|
3.99
-11%
|
17.64
+342%
|
21.04
+19%
|
|