Hormel Foods Corp
NYSE:HRL
Income Statement
Earnings Waterfall
Hormel Foods Corp
Income Statement
Hormel Foods Corp
| Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | May-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 | May-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 | May-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 | Oct-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
34
|
33
|
31
|
30
|
30
|
31
|
32
|
32
|
30
|
29
|
27
|
27
|
27
|
28
|
28
|
27
|
27
|
26
|
26
|
26
|
26
|
26
|
28
|
28
|
28
|
28
|
28
|
29
|
29
|
29
|
28
|
27
|
27
|
26
|
27
|
27
|
27
|
26
|
23
|
19
|
15
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
13
|
14
|
18
|
24
|
26
|
28
|
27
|
21
|
18
|
16
|
13
|
16
|
21
|
26
|
30
|
36
|
43
|
50
|
57
|
61
|
63
|
66
|
70
|
73
|
73
|
73
|
77
|
80
|
81
|
82
|
80
|
78
|
78
|
0
|
|
| Revenue |
3 970
N/A
|
3 927
-1%
|
3 910
0%
|
3 946
+1%
|
3 994
+1%
|
4 069
+2%
|
4 200
+3%
|
4 317
+3%
|
4 458
+3%
|
4 605
+3%
|
4 780
+4%
|
4 916
+3%
|
5 082
+3%
|
5 281
+4%
|
5 414
+3%
|
5 558
+3%
|
5 614
+1%
|
5 666
+1%
|
5 745
+1%
|
5 834
+2%
|
5 973
+2%
|
6 086
+2%
|
6 193
+2%
|
6 310
+2%
|
6 400
+1%
|
6 558
+2%
|
6 755
+3%
|
6 823
+1%
|
6 824
+0%
|
6 720
-2%
|
6 534
-3%
|
6 572
+1%
|
6 677
+2%
|
6 833
+2%
|
7 221
+6%
|
7 415
+3%
|
7 674
+3%
|
7 854
+2%
|
7 895
+1%
|
8 013
+1%
|
8 067
+1%
|
8 164
+1%
|
8 231
+1%
|
8 308
+1%
|
8 447
+2%
|
8 599
+2%
|
8 752
+2%
|
8 878
+1%
|
8 970
+1%
|
9 096
+1%
|
9 316
+2%
|
9 469
+2%
|
9 503
+0%
|
9 407
-1%
|
9 264
-2%
|
9 162
-1%
|
9 182
+0%
|
9 296
+1%
|
9 523
+2%
|
9 511
0%
|
9 398
-1%
|
9 303
-1%
|
9 168
-1%
|
9 219
+1%
|
9 362
+2%
|
9 514
+2%
|
9 546
+0%
|
9 575
+0%
|
9 589
+0%
|
9 521
-1%
|
9 497
0%
|
9 521
+0%
|
9 599
+1%
|
9 690
+1%
|
9 608
-1%
|
9 685
+1%
|
9 869
+2%
|
10 352
+5%
|
11 386
+10%
|
11 970
+5%
|
12 460
+4%
|
12 630
+1%
|
12 459
-1%
|
12 386
-1%
|
12 267
-1%
|
12 195
-1%
|
12 110
-1%
|
12 136
+0%
|
12 046
-1%
|
11 981
-1%
|
11 921
-1%
|
11 913
0%
|
11 924
+0%
|
12 059
+1%
|
12 106
+0%
|
12 145
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 024)
|
(2 964)
|
(2 947)
|
(2 977)
|
(3 011)
|
(3 086)
|
(3 187)
|
(3 285)
|
(3 390)
|
(3 507)
|
(3 656)
|
(3 755)
|
(3 892)
|
(4 046)
|
(4 130)
|
(4 233)
|
(4 260)
|
(4 291)
|
(4 362)
|
(4 444)
|
(4 569)
|
(4 681)
|
(5 190)
|
(4 962)
|
(5 134)
|
(5 386)
|
(5 693)
|
(5 781)
|
(5 784)
|
(5 649)
|
(5 435)
|
(5 427)
|
(5 513)
|
(5 645)
|
(5 982)
|
(6 121)
|
(6 334)
|
(6 501)
|
(6 561)
|
(6 715)
|
(6 760)
|
(6 848)
|
(6 899)
|
(6 969)
|
(7 091)
|
(7 220)
|
(7 339)
|
(7 411)
|
(7 477)
|
(7 569)
|
(7 751)
|
(7 858)
|
(7 811)
|
(7 670)
|
(7 455)
|
(7 240)
|
(7 194)
|
(7 242)
|
(7 365)
|
(7 358)
|
(7 285)
|
(7 213)
|
(7 171)
|
(7 272)
|
(7 410)
|
(7 559)
|
(7 566)
|
(7 605)
|
(7 643)
|
(7 596)
|
(7 613)
|
(7 657)
|
(7 726)
|
(7 828)
|
(7 782)
|
(7 877)
|
(8 063)
|
(8 544)
|
(9 458)
|
(9 953)
|
(10 366)
|
(10 454)
|
(10 294)
|
(10 264)
|
(10 207)
|
(10 144)
|
(10 110)
|
(10 123)
|
(10 021)
|
(9 965)
|
(9 899)
|
(9 924)
|
(9 952)
|
(10 086)
|
(10 205)
|
(10 249)
|
|
| Gross Profit |
946
N/A
|
963
+2%
|
963
+0%
|
969
+1%
|
983
+1%
|
984
+0%
|
1 013
+3%
|
1 033
+2%
|
1 068
+3%
|
1 098
+3%
|
1 124
+2%
|
1 161
+3%
|
1 191
+3%
|
1 235
+4%
|
1 284
+4%
|
1 325
+3%
|
1 354
+2%
|
1 375
+2%
|
1 383
+1%
|
1 390
+0%
|
1 404
+1%
|
1 405
+0%
|
1 003
-29%
|
1 348
+34%
|
1 266
-6%
|
1 172
-7%
|
1 062
-9%
|
1 042
-2%
|
1 040
0%
|
1 071
+3%
|
1 099
+3%
|
1 145
+4%
|
1 163
+2%
|
1 188
+2%
|
1 239
+4%
|
1 294
+4%
|
1 340
+4%
|
1 353
+1%
|
1 334
-1%
|
1 298
-3%
|
1 307
+1%
|
1 316
+1%
|
1 332
+1%
|
1 339
+1%
|
1 356
+1%
|
1 379
+2%
|
1 413
+2%
|
1 467
+4%
|
1 493
+2%
|
1 527
+2%
|
1 565
+2%
|
1 611
+3%
|
1 692
+5%
|
1 737
+3%
|
1 809
+4%
|
1 922
+6%
|
1 989
+3%
|
2 055
+3%
|
2 158
+5%
|
2 153
0%
|
2 113
-2%
|
2 090
-1%
|
1 997
-4%
|
1 947
-3%
|
1 952
+0%
|
1 955
+0%
|
1 979
+1%
|
1 969
0%
|
1 946
-1%
|
1 924
-1%
|
1 885
-2%
|
1 865
-1%
|
1 873
+0%
|
1 862
-1%
|
1 826
-2%
|
1 808
-1%
|
1 807
0%
|
1 808
+0%
|
1 928
+7%
|
2 016
+5%
|
2 094
+4%
|
2 176
+4%
|
2 165
-1%
|
2 122
-2%
|
2 060
-3%
|
2 052
0%
|
2 000
-3%
|
2 013
+1%
|
2 025
+1%
|
2 015
0%
|
2 022
+0%
|
1 989
-2%
|
1 972
-1%
|
1 972
0%
|
1 901
-4%
|
1 896
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(636)
|
(647)
|
(653)
|
(667)
|
(678)
|
(687)
|
(709)
|
(721)
|
(735)
|
(742)
|
(767)
|
(772)
|
(786)
|
(840)
|
(864)
|
(904)
|
(923)
|
(934)
|
(938)
|
(928)
|
(933)
|
(935)
|
(522)
|
(838)
|
(745)
|
(651)
|
(552)
|
(551)
|
(551)
|
(557)
|
(567)
|
(570)
|
(577)
|
(582)
|
(605)
|
(605)
|
(618)
|
(628)
|
(619)
|
(626)
|
(614)
|
(603)
|
(606)
|
(609)
|
(634)
|
(640)
|
(628)
|
(638)
|
(630)
|
(632)
|
(652)
|
(665)
|
(689)
|
(721)
|
(744)
|
(795)
|
(795)
|
(817)
|
(872)
|
(873)
|
(842)
|
(812)
|
(760)
|
(768)
|
(792)
|
(827)
|
(842)
|
(832)
|
(798)
|
(766)
|
(727)
|
(730)
|
(753)
|
(754)
|
(762)
|
(762)
|
(768)
|
(813)
|
(854)
|
(883)
|
(907)
|
(903)
|
(879)
|
(875)
|
(863)
|
(932)
|
(942)
|
(989)
|
(1 043)
|
(1 012)
|
(1 005)
|
(1 002)
|
(973)
|
(959)
|
(941)
|
(949)
|
|
| Selling, General & Administrative |
(636)
|
(647)
|
(652)
|
(667)
|
(679)
|
(687)
|
(709)
|
(721)
|
(735)
|
(743)
|
(768)
|
(790)
|
(805)
|
(840)
|
(864)
|
(904)
|
(923)
|
(934)
|
(937)
|
(928)
|
(933)
|
(935)
|
(522)
|
(838)
|
(745)
|
(651)
|
(553)
|
(551)
|
(551)
|
(557)
|
(567)
|
(570)
|
(577)
|
(582)
|
(605)
|
(605)
|
(618)
|
(628)
|
(619)
|
(626)
|
(615)
|
(603)
|
(606)
|
(609)
|
(634)
|
(640)
|
(627)
|
(638)
|
(630)
|
(632)
|
(651)
|
(665)
|
(689)
|
(721)
|
(744)
|
(773)
|
(795)
|
(817)
|
(872)
|
(872)
|
(842)
|
(812)
|
(759)
|
(768)
|
(792)
|
(827)
|
(807)
|
(815)
|
(780)
|
(749)
|
(695)
|
(730)
|
(753)
|
(754)
|
(729)
|
(762)
|
(768)
|
(814)
|
(819)
|
(883)
|
(907)
|
(903)
|
(845)
|
(875)
|
(863)
|
(932)
|
(908)
|
(961)
|
(1 015)
|
(983)
|
(969)
|
(1 002)
|
(973)
|
(959)
|
(905)
|
(949)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(35)
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(17)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
(28)
|
(28)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Operating Income |
310
N/A
|
316
+2%
|
310
-2%
|
302
-3%
|
305
+1%
|
296
-3%
|
304
+3%
|
312
+3%
|
333
+7%
|
355
+7%
|
356
+0%
|
390
+9%
|
404
+4%
|
396
-2%
|
420
+6%
|
422
+0%
|
431
+2%
|
441
+2%
|
446
+1%
|
462
+4%
|
471
+2%
|
471
0%
|
481
+2%
|
510
+6%
|
521
+2%
|
521
0%
|
510
-2%
|
491
-4%
|
489
0%
|
514
+5%
|
532
+4%
|
575
+8%
|
586
+2%
|
606
+3%
|
634
+5%
|
689
+9%
|
722
+5%
|
725
+0%
|
715
-1%
|
672
-6%
|
692
+3%
|
713
+3%
|
726
+2%
|
729
+0%
|
722
-1%
|
740
+2%
|
785
+6%
|
830
+6%
|
863
+4%
|
895
+4%
|
914
+2%
|
946
+4%
|
1 003
+6%
|
1 017
+1%
|
1 065
+5%
|
1 127
+6%
|
1 194
+6%
|
1 238
+4%
|
1 286
+4%
|
1 279
-1%
|
1 271
-1%
|
1 278
+1%
|
1 237
-3%
|
1 178
-5%
|
1 160
-2%
|
1 128
-3%
|
1 138
+1%
|
1 137
0%
|
1 148
+1%
|
1 158
+1%
|
1 157
0%
|
1 135
-2%
|
1 120
-1%
|
1 108
-1%
|
1 064
-4%
|
1 046
-2%
|
1 039
-1%
|
994
-4%
|
1 075
+8%
|
1 134
+5%
|
1 186
+5%
|
1 273
+7%
|
1 286
+1%
|
1 247
-3%
|
1 197
-4%
|
1 120
-6%
|
1 058
-6%
|
1 024
-3%
|
982
-4%
|
1 004
+2%
|
1 017
+1%
|
986
-3%
|
999
+1%
|
1 013
+1%
|
961
-5%
|
946
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(20)
|
(18)
|
(16)
|
(16)
|
(17)
|
(14)
|
(15)
|
(13)
|
(2)
|
(7)
|
(7)
|
(4)
|
(14)
|
(12)
|
(13)
|
(17)
|
(15)
|
(18)
|
(15)
|
(16)
|
(18)
|
(15)
|
(11)
|
(17)
|
(15)
|
(24)
|
(49)
|
(47)
|
(42)
|
(27)
|
(3)
|
(3)
|
(7)
|
(12)
|
(9)
|
(5)
|
(2)
|
2
|
4
|
12
|
17
|
25
|
33
|
32
|
30
|
20
|
14
|
7
|
2
|
7
|
9
|
5
|
11
|
12
|
14
|
20
|
24
|
27
|
32
|
39
|
39
|
35
|
42
|
51
|
50
|
61
|
60
|
46
|
56
|
50
|
52
|
58
|
42
|
52
|
51
|
56
|
69
|
59
|
52
|
24
|
1
|
(1)
|
(8)
|
4
|
11
|
5
|
(16)
|
(6)
|
1
|
(2)
|
19
|
7
|
(2)
|
9
|
(160)
|
(163)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
0
|
(23)
|
(23)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
0
|
(26)
|
(42)
|
(57)
|
(149)
|
(119)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
15
|
|
| Pre-Tax Income |
290
N/A
|
298
+3%
|
294
-1%
|
287
-2%
|
287
+0%
|
282
-2%
|
289
+2%
|
299
+3%
|
331
+11%
|
366
+11%
|
368
+1%
|
386
+5%
|
391
+1%
|
384
-2%
|
407
+6%
|
404
-1%
|
417
+3%
|
422
+1%
|
431
+2%
|
446
+3%
|
453
+2%
|
455
+1%
|
470
+3%
|
494
+5%
|
507
+3%
|
496
-2%
|
461
-7%
|
444
-4%
|
448
+1%
|
486
+9%
|
528
+9%
|
572
+8%
|
580
+1%
|
595
+3%
|
625
+5%
|
685
+10%
|
720
+5%
|
727
+1%
|
719
-1%
|
683
-5%
|
710
+4%
|
738
+4%
|
758
+3%
|
761
+0%
|
752
-1%
|
760
+1%
|
799
+5%
|
837
+5%
|
865
+3%
|
901
+4%
|
922
+2%
|
951
+3%
|
1 013
+7%
|
1 029
+1%
|
1 057
+3%
|
1 147
+9%
|
1 196
+4%
|
1 242
+4%
|
1 317
+6%
|
1 318
+0%
|
1 309
-1%
|
1 313
+0%
|
1 279
-3%
|
1 229
-4%
|
1 210
-2%
|
1 190
-2%
|
1 181
-1%
|
1 183
+0%
|
1 204
+2%
|
1 208
+0%
|
1 210
+0%
|
1 193
-1%
|
1 161
-3%
|
1 160
0%
|
1 115
-4%
|
1 102
-1%
|
1 108
+1%
|
1 053
-5%
|
1 126
+7%
|
1 158
+3%
|
1 187
+3%
|
1 273
+7%
|
1 278
+0%
|
1 250
-2%
|
1 207
-3%
|
1 125
-7%
|
1 013
-10%
|
1 018
+0%
|
983
-3%
|
1 001
+2%
|
1 035
+3%
|
968
-7%
|
954
-1%
|
965
+1%
|
663
-31%
|
680
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(105)
|
(107)
|
(105)
|
(101)
|
(100)
|
(99)
|
(104)
|
(109)
|
(121)
|
(134)
|
(134)
|
(141)
|
(144)
|
(142)
|
(152)
|
(145)
|
(146)
|
(144)
|
(144)
|
(154)
|
(160)
|
(165)
|
(168)
|
(179)
|
(182)
|
(177)
|
(172)
|
(164)
|
(165)
|
(177)
|
(182)
|
(196)
|
(206)
|
(213)
|
(225)
|
(247)
|
(250)
|
(243)
|
(240)
|
(225)
|
(233)
|
(249)
|
(253)
|
(254)
|
(248)
|
(254)
|
(268)
|
(283)
|
(298)
|
(308)
|
(316)
|
(327)
|
(350)
|
(357)
|
(370)
|
(397)
|
(411)
|
(408)
|
(427)
|
(427)
|
(423)
|
(440)
|
(432)
|
(377)
|
(331)
|
(283)
|
(242)
|
(305)
|
(281)
|
(295)
|
(231)
|
(212)
|
(236)
|
(230)
|
(206)
|
(214)
|
(220)
|
(191)
|
(217)
|
(232)
|
(227)
|
(271)
|
(278)
|
(272)
|
(274)
|
(248)
|
(221)
|
(224)
|
(217)
|
(221)
|
(231)
|
(212)
|
(207)
|
(211)
|
(186)
|
(191)
|
|
| Income from Continuing Operations |
185
|
190
|
189
|
186
|
187
|
183
|
186
|
191
|
211
|
232
|
234
|
244
|
247
|
242
|
255
|
259
|
271
|
278
|
286
|
292
|
293
|
291
|
302
|
315
|
324
|
319
|
289
|
280
|
283
|
309
|
346
|
376
|
374
|
382
|
400
|
438
|
470
|
483
|
479
|
459
|
477
|
489
|
505
|
507
|
504
|
506
|
530
|
554
|
568
|
593
|
606
|
624
|
664
|
672
|
687
|
750
|
785
|
834
|
891
|
891
|
886
|
873
|
847
|
852
|
879
|
907
|
940
|
878
|
923
|
912
|
979
|
981
|
926
|
930
|
908
|
888
|
888
|
862
|
909
|
927
|
960
|
1 002
|
1 000
|
978
|
934
|
878
|
793
|
794
|
766
|
780
|
805
|
756
|
747
|
754
|
478
|
489
|
|
| 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
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
|
| Net Income (Common) |
185
N/A
|
190
+3%
|
189
-1%
|
186
-2%
|
187
+1%
|
183
-2%
|
186
+1%
|
191
+3%
|
211
+10%
|
232
+10%
|
234
+1%
|
244
+4%
|
247
+1%
|
242
-2%
|
255
+5%
|
259
+2%
|
271
+4%
|
278
+3%
|
286
+3%
|
292
+2%
|
293
+0%
|
291
-1%
|
302
+4%
|
315
+4%
|
324
+3%
|
319
-2%
|
286
-10%
|
279
-3%
|
282
+1%
|
307
+9%
|
343
+12%
|
373
+9%
|
370
-1%
|
378
+2%
|
396
+5%
|
433
+9%
|
465
+7%
|
478
+3%
|
474
-1%
|
454
-4%
|
472
+4%
|
485
+3%
|
500
+3%
|
501
+0%
|
499
0%
|
501
+0%
|
526
+5%
|
550
+5%
|
564
+3%
|
589
+4%
|
603
+2%
|
621
+3%
|
661
+6%
|
670
+1%
|
686
+2%
|
749
+9%
|
785
+5%
|
833
+6%
|
890
+7%
|
890
+0%
|
886
-1%
|
872
-1%
|
847
-3%
|
915
+8%
|
941
+3%
|
969
+3%
|
1 012
+4%
|
950
-6%
|
995
+5%
|
985
-1%
|
979
-1%
|
980
+0%
|
926
-6%
|
929
+0%
|
908
-2%
|
888
-2%
|
888
+0%
|
862
-3%
|
909
+6%
|
926
+2%
|
960
+4%
|
1 002
+4%
|
1 000
0%
|
978
-2%
|
934
-5%
|
878
-6%
|
794
-10%
|
795
+0%
|
767
-4%
|
781
+2%
|
805
+3%
|
757
-6%
|
747
-1%
|
755
+1%
|
478
-37%
|
489
+2%
|
|
| EPS (Diluted) |
0.33
N/A
|
0.34
+3%
|
0.34
N/A
|
0.33
-3%
|
0.33
N/A
|
0.32
-3%
|
0.33
+3%
|
0.33
N/A
|
0.37
+12%
|
0.41
+11%
|
0.42
+2%
|
0.45
+7%
|
0.45
N/A
|
0.44
-2%
|
0.46
+5%
|
0.46
N/A
|
0.48
+4%
|
0.5
+4%
|
0.51
+2%
|
0.52
+2%
|
0.52
N/A
|
0.51
-2%
|
0.54
+6%
|
0.56
+4%
|
0.58
+4%
|
0.57
-2%
|
0.52
-9%
|
0.5
-4%
|
0.51
+2%
|
0.56
+10%
|
0.63
+12%
|
0.69
+10%
|
0.68
-1%
|
0.7
+3%
|
0.73
+4%
|
0.79
+8%
|
0.85
+8%
|
0.87
+2%
|
0.87
N/A
|
0.84
-3%
|
0.88
+5%
|
0.91
+3%
|
0.93
+2%
|
0.94
+1%
|
0.93
-1%
|
0.93
N/A
|
0.97
+4%
|
1.01
+4%
|
1.04
+3%
|
1.09
+5%
|
1.12
+3%
|
1.16
+4%
|
1.23
+6%
|
1.24
+1%
|
1.27
+2%
|
1.38
+9%
|
1.45
+5%
|
1.54
+6%
|
1.64
+6%
|
1.65
+1%
|
1.64
-1%
|
1.62
-1%
|
1.57
-3%
|
1.68
+7%
|
1.73
+3%
|
1.78
+3%
|
1.86
+4%
|
1.73
-7%
|
1.82
+5%
|
1.81
-1%
|
1.8
-1%
|
1.81
+1%
|
1.71
-6%
|
1.71
N/A
|
1.66
-3%
|
1.63
-2%
|
1.63
N/A
|
1.58
-3%
|
1.66
+5%
|
1.69
+2%
|
1.75
+4%
|
1.83
+5%
|
1.82
-1%
|
1.79
-2%
|
1.71
-4%
|
1.61
-6%
|
1.45
-10%
|
1.46
+1%
|
1.4
-4%
|
1.42
+1%
|
1.47
+4%
|
1.38
-6%
|
1.36
-1%
|
1.37
+1%
|
0.87
-36%
|
0.89
+2%
|
|