Hubbell Inc
NYSE:HUBB
Income Statement
Earnings Waterfall
Hubbell Inc
Income Statement
Hubbell 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 | 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 |
12
|
13
|
15
|
18
|
21
|
22
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
19
|
18
|
17
|
15
|
15
|
12
|
12
|
13
|
18
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
31
|
16
|
23
|
31
|
31
|
31
|
32
|
32
|
31
|
32
|
36
|
40
|
43
|
46
|
46
|
46
|
45
|
50
|
57
|
62
|
69
|
71
|
69
|
69
|
69
|
66
|
65
|
63
|
60
|
60
|
57
|
56
|
55
|
53
|
53
|
51
|
50
|
46
|
43
|
38
|
37
|
48
|
59
|
70
|
74
|
67
|
61
|
56
|
64
|
|
| Revenue |
1 270
N/A
|
1 343
+6%
|
1 463
+9%
|
1 588
+9%
|
1 706
+7%
|
1 741
+2%
|
1 752
+1%
|
1 771
+1%
|
1 817
+3%
|
1 870
+3%
|
1 938
+4%
|
1 993
+3%
|
2 015
+1%
|
2 033
+1%
|
2 069
+2%
|
2 105
+2%
|
2 190
+4%
|
2 273
+4%
|
2 361
+4%
|
2 414
+2%
|
2 467
+2%
|
2 505
+2%
|
2 508
+0%
|
2 534
+1%
|
2 536
+0%
|
2 585
+2%
|
2 667
+3%
|
2 704
+1%
|
2 662
-2%
|
2 557
-4%
|
2 416
-6%
|
2 356
-2%
|
2 341
-1%
|
2 403
+3%
|
2 494
+4%
|
2 541
+2%
|
2 629
+3%
|
2 692
+2%
|
2 771
+3%
|
2 872
+4%
|
2 937
+2%
|
3 007
+2%
|
3 032
+1%
|
3 044
+0%
|
3 061
+1%
|
3 084
+1%
|
3 130
+1%
|
3 184
+2%
|
3 203
+1%
|
3 258
+2%
|
3 317
+2%
|
3 359
+1%
|
3 410
+1%
|
3 428
+1%
|
3 410
-1%
|
3 390
-1%
|
3 416
+1%
|
3 450
+1%
|
3 481
+1%
|
3 505
+1%
|
3 523
+0%
|
3 562
+1%
|
3 605
+1%
|
3 669
+2%
|
3 808
+4%
|
4 026
+6%
|
4 255
+6%
|
4 482
+5%
|
4 578
+2%
|
4 608
+1%
|
4 632
+1%
|
3 947
-15%
|
3 950
+0%
|
3 702
-6%
|
3 607
-3%
|
3 683
+2%
|
3 549
-4%
|
3 654
+3%
|
3 628
-1%
|
4 194
+16%
|
4 004
-5%
|
4 206
+5%
|
4 439
+6%
|
4 948
+11%
|
5 077
+3%
|
5 187
+2%
|
5 247
+1%
|
5 373
+2%
|
5 487
+2%
|
5 573
+2%
|
5 640
+1%
|
5 629
0%
|
5 595
-1%
|
5 626
+1%
|
5 686
+1%
|
5 845
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(966)
|
(1 018)
|
(1 102)
|
(1 179)
|
(1 263)
|
(1 289)
|
(1 287)
|
(1 289)
|
(1 312)
|
(1 341)
|
(1 390)
|
(1 431)
|
(1 450)
|
(1 464)
|
(1 483)
|
(1 510)
|
(1 574)
|
(1 634)
|
(1 705)
|
(1 758)
|
(1 796)
|
(1 812)
|
(1 802)
|
(1 798)
|
(1 786)
|
(1 812)
|
(1 869)
|
(1 901)
|
(1 879)
|
(1 809)
|
(1 696)
|
(1 630)
|
(1 606)
|
(1 631)
|
(1 680)
|
(1 713)
|
(1 771)
|
(1 815)
|
(1 877)
|
(1 948)
|
(1 985)
|
(2 024)
|
(2 033)
|
(2 032)
|
(2 046)
|
(2 057)
|
(2 080)
|
(2 113)
|
(2 124)
|
(2 158)
|
(2 212)
|
(2 250)
|
(2 289)
|
(2 306)
|
(2 287)
|
(2 275)
|
(2 296)
|
(2 327)
|
(2 362)
|
(2 373)
|
(2 384)
|
(2 422)
|
(2 448)
|
(2 500)
|
(2 611)
|
(2 774)
|
(2 956)
|
(3 144)
|
(3 226)
|
(3 247)
|
(3 261)
|
(2 755)
|
(2 750)
|
(2 582)
|
(2 520)
|
(2 580)
|
(2 500)
|
(2 591)
|
(2 597)
|
(3 040)
|
(2 879)
|
(2 995)
|
(3 126)
|
(3 466)
|
(3 471)
|
(3 468)
|
(3 443)
|
(3 492)
|
(3 591)
|
(3 664)
|
(3 721)
|
(3 715)
|
(3 681)
|
(3 668)
|
(3 678)
|
(3 771)
|
|
| Gross Profit |
304
N/A
|
325
+7%
|
361
+11%
|
409
+13%
|
442
+8%
|
452
+2%
|
465
+3%
|
482
+4%
|
505
+5%
|
529
+5%
|
548
+4%
|
562
+2%
|
566
+1%
|
569
+1%
|
586
+3%
|
595
+2%
|
617
+4%
|
640
+4%
|
656
+3%
|
657
+0%
|
671
+2%
|
693
+3%
|
707
+2%
|
736
+4%
|
750
+2%
|
773
+3%
|
798
+3%
|
803
+1%
|
783
-3%
|
747
-5%
|
720
-4%
|
726
+1%
|
735
+1%
|
771
+5%
|
814
+5%
|
829
+2%
|
858
+4%
|
877
+2%
|
894
+2%
|
924
+3%
|
953
+3%
|
983
+3%
|
999
+2%
|
1 012
+1%
|
1 014
+0%
|
1 027
+1%
|
1 049
+2%
|
1 071
+2%
|
1 079
+1%
|
1 100
+2%
|
1 105
+0%
|
1 109
+0%
|
1 121
+1%
|
1 122
+0%
|
1 123
+0%
|
1 116
-1%
|
1 120
+0%
|
1 123
+0%
|
1 119
0%
|
1 133
+1%
|
1 139
+1%
|
1 141
+0%
|
1 158
+1%
|
1 169
+1%
|
1 196
+2%
|
1 253
+5%
|
1 299
+4%
|
1 338
+3%
|
1 352
+1%
|
1 361
+1%
|
1 370
+1%
|
1 192
-13%
|
1 200
+1%
|
1 121
-7%
|
1 088
-3%
|
1 102
+1%
|
1 048
-5%
|
1 063
+1%
|
1 032
-3%
|
1 154
+12%
|
1 125
-2%
|
1 210
+8%
|
1 313
+8%
|
1 482
+13%
|
1 606
+8%
|
1 720
+7%
|
1 804
+5%
|
1 881
+4%
|
1 896
+1%
|
1 909
+1%
|
1 919
+1%
|
1 913
0%
|
1 914
+0%
|
1 958
+2%
|
2 008
+3%
|
2 074
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(216)
|
(229)
|
(248)
|
(265)
|
(289)
|
(295)
|
(299)
|
(304)
|
(310)
|
(318)
|
(324)
|
(334)
|
(346)
|
(351)
|
(357)
|
(358)
|
(365)
|
(380)
|
(397)
|
(416)
|
(426)
|
(432)
|
(430)
|
(436)
|
(439)
|
(445)
|
(456)
|
(457)
|
(455)
|
(448)
|
(432)
|
(431)
|
(432)
|
(441)
|
(457)
|
(461)
|
(487)
|
(495)
|
(504)
|
(500)
|
(511)
|
(521)
|
(528)
|
(540)
|
(547)
|
(551)
|
(558)
|
(563)
|
(565)
|
(573)
|
(587)
|
(592)
|
(599)
|
(601)
|
(602)
|
(602)
|
(607)
|
(615)
|
(612)
|
(608)
|
(604)
|
(605)
|
(611)
|
(623)
|
(648)
|
(676)
|
(700)
|
(719)
|
(731)
|
(733)
|
(741)
|
(636)
|
(646)
|
(604)
|
(583)
|
(587)
|
(546)
|
(554)
|
(542)
|
(618)
|
(583)
|
(620)
|
(659)
|
(762)
|
(782)
|
(798)
|
(815)
|
(849)
|
(868)
|
(864)
|
(847)
|
(809)
|
(803)
|
(813)
|
(832)
|
(853)
|
|
| Selling, General & Administrative |
(216)
|
(229)
|
(248)
|
(265)
|
(289)
|
(295)
|
(299)
|
(304)
|
(310)
|
(318)
|
(324)
|
(334)
|
(346)
|
(351)
|
(357)
|
(358)
|
(365)
|
(380)
|
(397)
|
(416)
|
(426)
|
(432)
|
(430)
|
(436)
|
(439)
|
(445)
|
(456)
|
(457)
|
(455)
|
(448)
|
(432)
|
(431)
|
(432)
|
(441)
|
(457)
|
(461)
|
(473)
|
(480)
|
(489)
|
(500)
|
(511)
|
(521)
|
(528)
|
(540)
|
(547)
|
(551)
|
(558)
|
(563)
|
(565)
|
(573)
|
(587)
|
(592)
|
(599)
|
(601)
|
(602)
|
(602)
|
(607)
|
(615)
|
(612)
|
(608)
|
(604)
|
(605)
|
(611)
|
(623)
|
(648)
|
(676)
|
(700)
|
(719)
|
(731)
|
(733)
|
(741)
|
(591)
|
(646)
|
(604)
|
(583)
|
(541)
|
(546)
|
(554)
|
(542)
|
(568)
|
(583)
|
(620)
|
(659)
|
(714)
|
(782)
|
(798)
|
(815)
|
(849)
|
(868)
|
(864)
|
(847)
|
(809)
|
(803)
|
(813)
|
(832)
|
(853)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
88
N/A
|
96
+9%
|
112
+17%
|
144
+28%
|
153
+6%
|
157
+3%
|
165
+5%
|
178
+7%
|
195
+10%
|
211
+8%
|
224
+6%
|
228
+2%
|
220
-4%
|
218
-1%
|
229
+5%
|
237
+4%
|
252
+6%
|
260
+3%
|
259
0%
|
241
-7%
|
246
+2%
|
261
+6%
|
276
+6%
|
299
+8%
|
311
+4%
|
328
+5%
|
342
+4%
|
346
+1%
|
328
-5%
|
300
-9%
|
288
-4%
|
295
+2%
|
303
+3%
|
330
+9%
|
356
+8%
|
368
+3%
|
371
+1%
|
383
+3%
|
390
+2%
|
424
+9%
|
442
+4%
|
461
+4%
|
471
+2%
|
472
+0%
|
468
-1%
|
475
+2%
|
492
+3%
|
508
+3%
|
515
+1%
|
527
+2%
|
518
-2%
|
517
0%
|
522
+1%
|
521
0%
|
521
+0%
|
514
-1%
|
513
0%
|
509
-1%
|
508
0%
|
525
+3%
|
535
+2%
|
535
+0%
|
547
+2%
|
546
0%
|
548
+0%
|
576
+5%
|
599
+4%
|
619
+3%
|
621
+0%
|
628
+1%
|
629
+0%
|
556
-12%
|
554
0%
|
517
-7%
|
505
-2%
|
515
+2%
|
503
-2%
|
509
+1%
|
490
-4%
|
536
+9%
|
542
+1%
|
591
+9%
|
654
+11%
|
719
+10%
|
824
+15%
|
922
+12%
|
989
+7%
|
1 033
+4%
|
1 028
0%
|
1 044
+2%
|
1 072
+3%
|
1 104
+3%
|
1 111
+1%
|
1 145
+3%
|
1 176
+3%
|
1 221
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4)
|
(6)
|
(9)
|
(12)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(16)
|
(14)
|
(13)
|
(12)
|
(11)
|
(10)
|
(9)
|
(8)
|
(9)
|
(10)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(17)
|
(21)
|
(25)
|
(28)
|
(30)
|
(31)
|
(31)
|
(31)
|
(30)
|
(31)
|
(31)
|
(31)
|
(31)
|
(30)
|
(30)
|
(29)
|
(29)
|
(29)
|
(29)
|
(31)
|
(31)
|
(31)
|
(30)
|
(31)
|
(31)
|
(31)
|
(30)
|
(31)
|
(32)
|
(32)
|
(31)
|
(32)
|
(36)
|
(40)
|
(43)
|
(45)
|
(45)
|
(45)
|
(44)
|
(49)
|
(56)
|
(61)
|
(69)
|
(71)
|
(69)
|
(69)
|
(67)
|
(66)
|
(65)
|
(63)
|
(60)
|
(60)
|
(57)
|
(56)
|
(55)
|
(53)
|
(53)
|
(51)
|
(50)
|
(46)
|
(43)
|
(38)
|
(37)
|
(48)
|
(59)
|
(70)
|
(74)
|
(67)
|
(61)
|
(56)
|
(64)
|
|
| Non-Reccuring Items |
(35)
|
(36)
|
(34)
|
(5)
|
(7)
|
(11)
|
(13)
|
(6)
|
(6)
|
(11)
|
(13)
|
(15)
|
(16)
|
(9)
|
(8)
|
(10)
|
(10)
|
(9)
|
(9)
|
(7)
|
(6)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(5)
|
(20)
|
(32)
|
(19)
|
(29)
|
(19)
|
(13)
|
(35)
|
(39)
|
(37)
|
(45)
|
(38)
|
(49)
|
(55)
|
(55)
|
(66)
|
(44)
|
(64)
|
(34)
|
(7)
|
(8)
|
17
|
(9)
|
(28)
|
(25)
|
(44)
|
(35)
|
(28)
|
(28)
|
(9)
|
(16)
|
(17)
|
(16)
|
(12)
|
(5)
|
(5)
|
(15)
|
(18)
|
(18)
|
(18)
|
(9)
|
(8)
|
(12)
|
(12)
|
|
| Total Other Income |
4
|
5
|
5
|
0
|
0
|
0
|
(0)
|
1
|
1
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
0
|
(1)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(5)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
2
|
1
|
(1)
|
(4)
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(11)
|
(45)
|
(36)
|
(39)
|
(31)
|
(17)
|
(21)
|
(23)
|
(28)
|
(22)
|
(22)
|
(20)
|
(18)
|
(18)
|
(17)
|
(16)
|
(22)
|
(12)
|
(9)
|
(9)
|
(1)
|
(2)
|
3
|
6
|
9
|
5
|
13
|
15
|
15
|
5
|
(3)
|
(11)
|
(15)
|
(19)
|
(15)
|
(12)
|
(14)
|
(7)
|
(12)
|
(17)
|
(17)
|
(25)
|
|
| Pre-Tax Income |
53
N/A
|
59
+11%
|
74
+26%
|
127
+72%
|
131
+3%
|
130
-1%
|
136
+5%
|
156
+14%
|
173
+12%
|
184
+6%
|
196
+7%
|
197
+1%
|
190
-4%
|
197
+4%
|
209
+6%
|
216
+3%
|
232
+8%
|
242
+4%
|
240
-1%
|
222
-8%
|
225
+1%
|
240
+7%
|
257
+7%
|
284
+10%
|
295
+4%
|
308
+5%
|
318
+3%
|
318
+0%
|
298
-6%
|
267
-10%
|
256
-4%
|
262
+2%
|
269
+3%
|
297
+10%
|
322
+9%
|
320
-1%
|
337
+5%
|
347
+3%
|
356
+3%
|
390
+9%
|
410
+5%
|
431
+5%
|
442
+3%
|
442
+0%
|
438
-1%
|
445
+2%
|
459
+3%
|
474
+3%
|
479
+1%
|
492
+3%
|
484
-2%
|
486
+0%
|
484
0%
|
466
-4%
|
446
-4%
|
419
-6%
|
415
-1%
|
414
0%
|
423
+2%
|
430
+2%
|
430
0%
|
430
0%
|
429
0%
|
443
+3%
|
428
-3%
|
445
+4%
|
464
+4%
|
467
+1%
|
489
+5%
|
479
-2%
|
504
+5%
|
469
-7%
|
471
+0%
|
461
-2%
|
432
-6%
|
425
-2%
|
421
-1%
|
414
-2%
|
408
-1%
|
459
+13%
|
475
+3%
|
544
+15%
|
602
+11%
|
657
+9%
|
759
+15%
|
856
+13%
|
931
+9%
|
972
+4%
|
950
-2%
|
956
+1%
|
971
+2%
|
1 005
+4%
|
1 024
+2%
|
1 059
+3%
|
1 090
+3%
|
1 119
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(6)
|
(3)
|
(7)
|
(18)
|
(20)
|
(26)
|
(29)
|
(40)
|
(46)
|
(49)
|
(54)
|
(43)
|
(40)
|
(43)
|
(48)
|
(51)
|
(56)
|
(60)
|
(59)
|
(63)
|
(65)
|
(68)
|
(68)
|
(76)
|
(80)
|
(85)
|
(94)
|
(95)
|
(90)
|
(81)
|
(78)
|
(80)
|
(83)
|
(93)
|
(104)
|
(102)
|
(106)
|
(109)
|
(106)
|
(120)
|
(127)
|
(135)
|
(142)
|
(140)
|
(133)
|
(135)
|
(140)
|
(144)
|
(150)
|
(156)
|
(154)
|
(158)
|
(159)
|
(150)
|
(146)
|
(137)
|
(135)
|
(133)
|
(128)
|
(133)
|
(130)
|
(131)
|
(136)
|
(137)
|
(126)
|
(121)
|
(112)
|
(107)
|
(115)
|
(109)
|
(113)
|
(101)
|
(101)
|
(99)
|
(94)
|
(90)
|
(87)
|
(80)
|
(77)
|
(88)
|
(91)
|
(113)
|
(124)
|
(140)
|
(162)
|
(189)
|
(213)
|
(215)
|
(218)
|
(217)
|
(213)
|
(222)
|
(218)
|
(223)
|
(219)
|
(227)
|
|
| Income from Continuing Operations |
47
|
56
|
67
|
109
|
111
|
104
|
108
|
115
|
127
|
135
|
142
|
155
|
150
|
154
|
161
|
165
|
176
|
182
|
181
|
158
|
160
|
172
|
190
|
208
|
215
|
223
|
224
|
223
|
208
|
187
|
178
|
181
|
186
|
205
|
219
|
219
|
231
|
238
|
250
|
270
|
283
|
295
|
300
|
302
|
305
|
310
|
320
|
330
|
328
|
336
|
329
|
327
|
325
|
316
|
300
|
282
|
281
|
281
|
295
|
298
|
300
|
299
|
293
|
306
|
302
|
324
|
352
|
360
|
374
|
370
|
392
|
368
|
370
|
361
|
337
|
335
|
334
|
334
|
331
|
371
|
384
|
431
|
478
|
517
|
596
|
668
|
718
|
758
|
732
|
739
|
758
|
784
|
805
|
836
|
871
|
892
|
|
| 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)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
|
| Net Income (Common) |
21
N/A
|
30
+42%
|
42
+38%
|
83
+99%
|
111
+33%
|
104
-6%
|
108
+3%
|
115
+7%
|
127
+11%
|
135
+6%
|
142
+5%
|
155
+9%
|
150
-3%
|
154
+3%
|
161
+5%
|
165
+3%
|
176
+7%
|
182
+3%
|
181
0%
|
158
-13%
|
160
+1%
|
172
+7%
|
190
+10%
|
208
+10%
|
215
+4%
|
223
+4%
|
224
+1%
|
222
-1%
|
208
-6%
|
186
-11%
|
176
-5%
|
179
+2%
|
184
+3%
|
202
+10%
|
216
+7%
|
216
+0%
|
228
+5%
|
236
+3%
|
247
+5%
|
267
+8%
|
280
+5%
|
292
+4%
|
297
+2%
|
299
+1%
|
301
+1%
|
306
+2%
|
315
+3%
|
326
+3%
|
324
-1%
|
332
+3%
|
325
-2%
|
324
0%
|
323
-1%
|
313
-3%
|
296
-5%
|
277
-7%
|
275
-1%
|
276
+0%
|
289
+5%
|
292
+1%
|
294
+1%
|
292
-1%
|
286
-2%
|
242
-15%
|
238
-2%
|
259
+9%
|
292
+13%
|
359
+23%
|
373
+4%
|
369
-1%
|
386
+5%
|
400
+4%
|
402
+1%
|
395
-2%
|
371
-6%
|
350
-6%
|
353
+1%
|
360
+2%
|
362
+0%
|
398
+10%
|
501
+26%
|
527
+5%
|
557
+6%
|
545
-2%
|
546
+0%
|
631
+16%
|
692
+10%
|
750
+8%
|
724
-3%
|
731
+1%
|
750
+3%
|
776
+3%
|
798
+3%
|
829
+4%
|
865
+4%
|
886
+2%
|
|
| EPS (Diluted) |
0.35
N/A
|
0.5
+43%
|
0.7
+40%
|
1.39
+99%
|
1.84
+32%
|
1.73
-6%
|
1.78
+3%
|
1.92
+8%
|
2.1
+9%
|
2.18
+4%
|
2.28
+5%
|
2.51
+10%
|
2.38
-5%
|
2.48
+4%
|
2.6
+5%
|
2.67
+3%
|
2.86
+7%
|
2.92
+2%
|
2.95
+1%
|
2.59
-12%
|
2.65
+2%
|
2.84
+7%
|
3.2
+13%
|
3.49
+9%
|
3.75
+7%
|
3.95
+5%
|
3.97
+1%
|
3.93
-1%
|
3.69
-6%
|
3.3
-11%
|
3.13
-5%
|
3.15
+1%
|
3.06
-3%
|
3.35
+9%
|
3.61
+8%
|
3.59
-1%
|
3.72
+4%
|
3.88
+4%
|
4.11
+6%
|
4.42
+8%
|
4.66
+5%
|
4.88
+5%
|
4.96
+2%
|
4.99
+1%
|
5.04
+1%
|
5.12
+2%
|
5.29
+3%
|
5.46
+3%
|
5.44
0%
|
5.58
+3%
|
5.47
-2%
|
5.48
+0%
|
5.53
+1%
|
5.38
-3%
|
5.11
-5%
|
4.77
-7%
|
4.86
+2%
|
4.96
+2%
|
5.21
+5%
|
5.24
+1%
|
5.3
+1%
|
5.28
0%
|
5.21
-1%
|
4.39
-16%
|
4.31
-2%
|
4.71
+9%
|
5.3
+13%
|
6.53
+23%
|
6.82
+4%
|
6.74
-1%
|
7.06
+5%
|
7.3
+3%
|
7.36
+1%
|
7.26
-1%
|
6.8
-6%
|
6.42
-6%
|
6.44
+0%
|
6.58
+2%
|
6.61
+0%
|
7.28
+10%
|
9.2
+26%
|
9.76
+6%
|
10.31
+6%
|
10.06
-2%
|
10.13
+1%
|
11.68
+15%
|
12.8
+10%
|
13.88
+8%
|
13.41
-3%
|
13.51
+1%
|
13.89
+3%
|
14.38
+4%
|
14.83
+3%
|
15.49
+4%
|
16.19
+5%
|
16.55
+2%
|
|