Ryder System Inc
NYSE:R
Income Statement
Earnings Waterfall
Ryder System Inc
Income Statement
Ryder System 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 |
108
|
103
|
96
|
92
|
90
|
88
|
92
|
96
|
99
|
102
|
101
|
100
|
103
|
107
|
114
|
120
|
125
|
129
|
134
|
141
|
149
|
154
|
158
|
156
|
158
|
153
|
152
|
152
|
153
|
154
|
150
|
144
|
139
|
134
|
130
|
130
|
131
|
133
|
134
|
133
|
133
|
136
|
138
|
141
|
140
|
139
|
138
|
140
|
138
|
140
|
143
|
145
|
146
|
149
|
152
|
150
|
152
|
150
|
148
|
148
|
145
|
142
|
140
|
142
|
144
|
152
|
165
|
180
|
198
|
216
|
230
|
241
|
249
|
255
|
255
|
261
|
253
|
240
|
231
|
214
|
212
|
213
|
217
|
228
|
241
|
257
|
275
|
296
|
323
|
347
|
370
|
386
|
394
|
400
|
404
|
404
|
|
| Revenue |
4 875
N/A
|
4 790
-2%
|
4 759
-1%
|
4 776
+0%
|
4 821
+1%
|
4 809
0%
|
4 790
0%
|
4 802
+0%
|
4 820
+0%
|
4 892
+1%
|
5 004
+2%
|
5 150
+3%
|
5 254
+2%
|
5 375
+2%
|
5 559
+3%
|
5 741
+3%
|
5 922
+3%
|
6 127
+3%
|
6 257
+2%
|
6 307
+1%
|
6 404
+2%
|
6 467
+1%
|
6 494
+0%
|
6 363
-2%
|
6 516
+2%
|
6 434
-1%
|
6 363
-1%
|
5 999
-6%
|
5 630
-6%
|
5 265
-6%
|
4 942
-6%
|
4 887
-1%
|
4 933
+1%
|
5 007
+2%
|
5 070
+1%
|
5 136
+1%
|
5 342
+4%
|
5 569
+4%
|
5 823
+5%
|
6 051
+4%
|
6 161
+2%
|
6 212
+1%
|
6 215
+0%
|
6 257
+1%
|
6 284
+0%
|
6 324
+1%
|
6 385
+1%
|
6 419
+1%
|
6 467
+1%
|
6 548
+1%
|
6 600
+1%
|
6 639
+1%
|
6 595
-1%
|
6 574
0%
|
6 556
0%
|
6 572
+0%
|
6 634
+1%
|
6 675
+1%
|
6 731
+1%
|
6 758
+0%
|
6 865
+2%
|
6 950
+1%
|
7 066
+2%
|
7 280
+3%
|
7 464
+3%
|
7 766
+4%
|
8 085
+4%
|
8 414
+4%
|
8 690
+3%
|
8 845
+2%
|
8 909
+1%
|
8 926
+0%
|
8 907
0%
|
8 557
-4%
|
8 484
-1%
|
8 420
-1%
|
8 480
+1%
|
8 967
+6%
|
9 276
+3%
|
9 663
+4%
|
10 295
+7%
|
13 800
+34%
|
14 377
+4%
|
12 011
-16%
|
14 963
+25%
|
11 959
-20%
|
11 848
-1%
|
11 783
-1%
|
11 929
+1%
|
12 227
+2%
|
12 471
+2%
|
12 636
+1%
|
12 670
+0%
|
12 677
+0%
|
12 680
+0%
|
12 665
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(834)
|
(795)
|
(771)
|
(758)
|
(750)
|
(729)
|
(666)
|
(615)
|
(553)
|
(508)
|
(519)
|
(534)
|
(558)
|
(583)
|
(656)
|
(741)
|
(828)
|
(914)
|
(951)
|
(969)
|
(1 010)
|
(1 049)
|
(1 062)
|
(955)
|
(873)
|
(659)
|
(483)
|
(311)
|
(271)
|
(268)
|
(253)
|
(2 267)
|
(285)
|
(305)
|
(1 910)
|
(2 462)
|
(3 132)
|
(3 818)
|
(2 922)
|
(3 060)
|
(3 104)
|
(3 111)
|
(3 098)
|
(3 106)
|
(3 108)
|
(3 129)
|
(3 163)
|
(3 174)
|
(3 194)
|
(3 228)
|
(3 231)
|
(3 216)
|
(3 121)
|
(3 038)
|
(2 972)
|
(2 933)
|
(2 945)
|
(2 961)
|
(3 001)
|
(3 022)
|
(3 121)
|
(3 210)
|
(3 313)
|
(3 485)
|
(3 585)
|
(3 798)
|
(4 021)
|
(4 269)
|
(4 454)
|
(4 521)
|
(4 514)
|
(4 452)
|
(4 423)
|
(4 164)
|
(4 095)
|
(4 036)
|
(4 075)
|
(4 405)
|
(4 660)
|
(4 965)
|
(5 455)
|
(7 581)
|
(8 026)
|
(6 847)
|
(8 603)
|
(6 909)
|
(6 845)
|
(6 800)
|
(6 908)
|
(7 184)
|
(7 405)
|
(7 540)
|
(7 552)
|
(7 529)
|
(7 527)
|
(7 520)
|
|
| Gross Profit |
4 040
N/A
|
3 995
-1%
|
3 988
0%
|
4 018
+1%
|
4 071
+1%
|
4 080
+0%
|
4 124
+1%
|
4 187
+2%
|
4 267
+2%
|
4 384
+3%
|
4 485
+2%
|
4 617
+3%
|
4 696
+2%
|
4 791
+2%
|
4 903
+2%
|
5 000
+2%
|
5 093
+2%
|
5 213
+2%
|
5 306
+2%
|
5 338
+1%
|
5 394
+1%
|
5 418
+0%
|
5 432
+0%
|
5 408
0%
|
5 643
+4%
|
5 776
+2%
|
5 880
+2%
|
5 688
-3%
|
5 359
-6%
|
4 998
-7%
|
4 689
-6%
|
2 621
-44%
|
4 648
+77%
|
4 702
+1%
|
3 160
-33%
|
2 674
-15%
|
2 210
-17%
|
1 751
-21%
|
2 901
+66%
|
2 991
+3%
|
3 057
+2%
|
3 101
+1%
|
3 116
+1%
|
3 151
+1%
|
3 176
+1%
|
3 195
+1%
|
3 222
+1%
|
3 245
+1%
|
3 274
+1%
|
3 320
+1%
|
3 370
+1%
|
3 423
+2%
|
3 474
+1%
|
3 535
+2%
|
3 584
+1%
|
3 639
+2%
|
3 690
+1%
|
3 714
+1%
|
3 730
+0%
|
3 736
+0%
|
3 745
+0%
|
3 740
0%
|
3 753
+0%
|
3 795
+1%
|
3 879
+2%
|
3 969
+2%
|
4 064
+2%
|
4 145
+2%
|
4 236
+2%
|
4 324
+2%
|
4 396
+2%
|
4 474
+2%
|
4 484
+0%
|
4 393
-2%
|
4 389
0%
|
4 384
0%
|
4 405
+0%
|
4 562
+4%
|
4 616
+1%
|
4 698
+2%
|
4 840
+3%
|
6 220
+28%
|
6 351
+2%
|
5 164
-19%
|
6 360
+23%
|
5 050
-21%
|
5 003
-1%
|
4 983
0%
|
5 021
+1%
|
5 043
+0%
|
5 066
+0%
|
5 096
+1%
|
5 118
+0%
|
5 148
+1%
|
5 153
+0%
|
5 145
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 787)
|
(3 742)
|
(3 737)
|
(3 761)
|
(3 811)
|
(3 814)
|
(3 845)
|
(3 894)
|
(3 952)
|
(4 041)
|
(4 123)
|
(4 238)
|
(4 308)
|
(4 395)
|
(4 485)
|
(4 566)
|
(4 643)
|
(4 747)
|
(4 831)
|
(4 852)
|
(4 896)
|
(4 911)
|
(4 910)
|
(4 883)
|
(5 100)
|
(5 211)
|
(5 320)
|
(5 143)
|
(4 872)
|
(4 587)
|
(4 342)
|
(2 338)
|
(4 374)
|
(4 432)
|
(2 882)
|
(2 387)
|
(1 907)
|
(1 433)
|
(2 568)
|
(2 637)
|
(2 709)
|
(2 751)
|
(2 757)
|
(2 789)
|
(2 808)
|
(2 810)
|
(2 828)
|
(2 838)
|
(2 868)
|
(2 899)
|
(2 935)
|
(2 963)
|
(3 109)
|
(3 155)
|
(3 077)
|
(3 129)
|
(3 180)
|
(3 198)
|
(3 180)
|
(3 169)
|
(3 196)
|
(3 205)
|
(3 255)
|
(3 350)
|
(3 368)
|
(3 433)
|
(3 490)
|
(3 534)
|
(3 600)
|
(3 649)
|
(3 885)
|
(4 178)
|
(4 292)
|
(4 393)
|
(4 265)
|
(4 149)
|
(4 077)
|
(4 020)
|
(4 031)
|
(4 059)
|
(4 061)
|
(5 198)
|
(5 235)
|
(4 204)
|
(5 236)
|
(4 139)
|
(4 112)
|
(4 107)
|
(4 118)
|
(4 129)
|
(4 125)
|
(4 108)
|
(4 109)
|
(4 123)
|
(4 122)
|
(4 116)
|
|
| Selling, General & Administrative |
(1 209)
|
(1 220)
|
(1 246)
|
(1 269)
|
(1 270)
|
(1 266)
|
(1 254)
|
(1 243)
|
(1 237)
|
(1 232)
|
(1 224)
|
(1 233)
|
(1 234)
|
(1 230)
|
(1 244)
|
(1 262)
|
(1 292)
|
(1 330)
|
(1 369)
|
(1 397)
|
(1 414)
|
(1 415)
|
(1 409)
|
(1 348)
|
(1 415)
|
(1 406)
|
(1 402)
|
(1 345)
|
(1 288)
|
(1 257)
|
(1 224)
|
(2 179)
|
(1 237)
|
(1 242)
|
(1 992)
|
(2 260)
|
(2 537)
|
(2 851)
|
(2 451)
|
(2 517)
|
(2 590)
|
(2 629)
|
(2 632)
|
(2 667)
|
(2 675)
|
(2 683)
|
(2 704)
|
(2 713)
|
(2 742)
|
(2 778)
|
(2 815)
|
(2 841)
|
(2 882)
|
(2 920)
|
(2 951)
|
(2 999)
|
(3 037)
|
(3 061)
|
(3 064)
|
(3 031)
|
(3 045)
|
(3 055)
|
(3 099)
|
(3 224)
|
(3 247)
|
(3 312)
|
(3 374)
|
(3 405)
|
(3 477)
|
(3 546)
|
(3 777)
|
(4 011)
|
(4 139)
|
(4 228)
|
(4 104)
|
(4 030)
|
(3 979)
|
(3 954)
|
(3 965)
|
(3 951)
|
(4 020)
|
(5 131)
|
(5 191)
|
(4 189)
|
(5 226)
|
(4 141)
|
(4 113)
|
(4 105)
|
(4 115)
|
(4 123)
|
(4 124)
|
(4 101)
|
(4 070)
|
(4 077)
|
(4 069)
|
(4 059)
|
|
| Depreciation & Amortization |
(541)
|
(548)
|
(553)
|
(553)
|
(560)
|
(565)
|
(594)
|
(625)
|
(659)
|
(691)
|
(700)
|
(706)
|
(713)
|
(724)
|
(734)
|
(740)
|
(737)
|
(734)
|
(734)
|
(743)
|
(761)
|
(780)
|
(800)
|
(811)
|
(826)
|
(830)
|
(836)
|
(836)
|
(852)
|
(869)
|
(876)
|
0
|
(871)
|
(854)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(2 038)
|
(1 974)
|
(1 939)
|
(1 940)
|
(1 981)
|
(1 983)
|
(1 996)
|
(2 027)
|
(2 055)
|
(2 118)
|
(2 200)
|
(2 299)
|
(2 362)
|
(2 441)
|
(2 508)
|
(2 563)
|
(2 614)
|
(2 683)
|
(2 728)
|
(2 711)
|
(2 720)
|
(2 716)
|
(2 701)
|
(2 725)
|
(2 860)
|
(2 975)
|
(3 082)
|
(2 962)
|
(2 732)
|
(2 461)
|
(2 242)
|
(160)
|
(2 267)
|
(2 336)
|
(891)
|
(127)
|
629
|
1 418
|
(117)
|
(120)
|
(119)
|
(122)
|
(125)
|
(122)
|
(133)
|
(128)
|
(125)
|
(125)
|
(127)
|
(121)
|
(120)
|
(122)
|
(227)
|
(235)
|
(127)
|
(131)
|
(142)
|
(137)
|
(116)
|
(138)
|
(151)
|
(150)
|
(156)
|
(126)
|
(121)
|
(121)
|
(117)
|
(129)
|
(123)
|
(104)
|
(108)
|
(167)
|
(153)
|
(165)
|
(161)
|
(118)
|
(98)
|
(66)
|
(66)
|
(108)
|
(41)
|
(66)
|
(44)
|
(15)
|
(10)
|
2
|
1
|
(2)
|
(3)
|
(6)
|
(1)
|
(7)
|
(39)
|
(46)
|
(53)
|
(57)
|
|
| Operating Income |
253
N/A
|
254
+0%
|
251
-1%
|
258
+3%
|
260
+1%
|
266
+2%
|
279
+5%
|
293
+5%
|
315
+8%
|
343
+9%
|
362
+5%
|
379
+5%
|
388
+2%
|
397
+2%
|
418
+5%
|
434
+4%
|
450
+4%
|
467
+4%
|
475
+2%
|
486
+2%
|
498
+2%
|
507
+2%
|
522
+3%
|
525
+1%
|
542
+3%
|
565
+4%
|
560
-1%
|
544
-3%
|
487
-10%
|
411
-16%
|
347
-15%
|
282
-19%
|
273
-3%
|
271
-1%
|
278
+2%
|
288
+4%
|
303
+5%
|
318
+5%
|
333
+5%
|
353
+6%
|
348
-1%
|
350
+0%
|
359
+3%
|
363
+1%
|
368
+1%
|
385
+5%
|
394
+2%
|
407
+3%
|
406
0%
|
421
+4%
|
434
+3%
|
459
+6%
|
365
-21%
|
381
+4%
|
507
+33%
|
510
+1%
|
510
N/A
|
517
+1%
|
550
+6%
|
567
+3%
|
549
-3%
|
535
-2%
|
499
-7%
|
445
-11%
|
511
+15%
|
536
+5%
|
574
+7%
|
611
+6%
|
636
+4%
|
675
+6%
|
511
-24%
|
296
-42%
|
192
-35%
|
0
-100%
|
124
+61 850%
|
236
+90%
|
329
+39%
|
542
+65%
|
585
+8%
|
639
+9%
|
780
+22%
|
1 022
+31%
|
1 115
+9%
|
960
-14%
|
1 124
+17%
|
912
-19%
|
892
-2%
|
876
-2%
|
903
+3%
|
914
+1%
|
941
+3%
|
988
+5%
|
1 009
+2%
|
1 025
+2%
|
1 031
+1%
|
1 029
0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(109)
|
(103)
|
(96)
|
(92)
|
(90)
|
(88)
|
(92)
|
(96)
|
(99)
|
(102)
|
(101)
|
(100)
|
(103)
|
(107)
|
(114)
|
(121)
|
(125)
|
(129)
|
(134)
|
(141)
|
(149)
|
(154)
|
(158)
|
(156)
|
(158)
|
(153)
|
(152)
|
(152)
|
(153)
|
(154)
|
(151)
|
(144)
|
(140)
|
(134)
|
(130)
|
(130)
|
(131)
|
(133)
|
(134)
|
(133)
|
(134)
|
(136)
|
(138)
|
(141)
|
(140)
|
(135)
|
(133)
|
(136)
|
(133)
|
(138)
|
(142)
|
(142)
|
(144)
|
(147)
|
(149)
|
(148)
|
(149)
|
(149)
|
(147)
|
(148)
|
(145)
|
(142)
|
(140)
|
(140)
|
(144)
|
(152)
|
(165)
|
(180)
|
(198)
|
(216)
|
(230)
|
(242)
|
(249)
|
(255)
|
(255)
|
(261)
|
(254)
|
(240)
|
(232)
|
(214)
|
(212)
|
(265)
|
(269)
|
(228)
|
(293)
|
(445)
|
(463)
|
(484)
|
(511)
|
(347)
|
(370)
|
(386)
|
(394)
|
(400)
|
(404)
|
(404)
|
|
| Non-Reccuring Items |
(105)
|
(86)
|
(31)
|
(4)
|
(5)
|
(4)
|
(3)
|
0
|
1
|
18
|
17
|
18
|
17
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(17)
|
(11)
|
(13)
|
(12)
|
0
|
(22)
|
(24)
|
(24)
|
(28)
|
(6)
|
(4)
|
(4)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(11)
|
(11)
|
(8)
|
0
|
0
|
1
|
0
|
4
|
5
|
3
|
(108)
|
0
|
0
|
(111)
|
(14)
|
0
|
0
|
(14)
|
(13)
|
(7)
|
(5)
|
(9)
|
(17)
|
(60)
|
(65)
|
(60)
|
(22)
|
(13)
|
(20)
|
(32)
|
(57)
|
(100)
|
(109)
|
(122)
|
(111)
|
(71)
|
(61)
|
(41)
|
(32)
|
(36)
|
(53)
|
(45)
|
(2)
|
23
|
49
|
41
|
21
|
(9)
|
(10)
|
(7)
|
(13)
|
(8)
|
(8)
|
(7)
|
(9)
|
|
| Gain/Loss on Disposition of Assets |
11
|
11
|
12
|
14
|
17
|
17
|
16
|
16
|
18
|
24
|
30
|
35
|
41
|
43
|
47
|
47
|
47
|
49
|
48
|
51
|
53
|
51
|
49
|
44
|
41
|
38
|
40
|
39
|
30
|
22
|
15
|
12
|
13
|
18
|
21
|
29
|
37
|
46
|
57
|
63
|
73
|
79
|
84
|
89
|
90
|
91
|
91
|
97
|
104
|
116
|
127
|
130
|
127
|
127
|
124
|
121
|
113
|
89
|
60
|
1
|
(17)
|
(45)
|
(44)
|
9
|
(1)
|
8
|
3
|
(20)
|
(21)
|
(33)
|
(53)
|
(59)
|
(71)
|
(63)
|
(27)
|
6
|
50
|
111
|
168
|
299
|
342
|
557
|
611
|
486
|
563
|
356
|
279
|
205
|
148
|
108
|
76
|
72
|
74
|
70
|
69
|
69
|
|
| Pre-Tax Income |
51
N/A
|
76
+51%
|
136
+78%
|
176
+29%
|
182
+4%
|
190
+4%
|
201
+6%
|
213
+6%
|
236
+11%
|
283
+20%
|
307
+8%
|
331
+8%
|
342
+3%
|
331
-3%
|
349
+5%
|
357
+2%
|
369
+3%
|
383
+4%
|
385
+0%
|
393
+2%
|
399
+1%
|
398
0%
|
395
-1%
|
402
+2%
|
413
+3%
|
438
+6%
|
449
+2%
|
409
-9%
|
340
-17%
|
255
-25%
|
184
-28%
|
144
-22%
|
144
0%
|
151
+5%
|
168
+12%
|
186
+11%
|
207
+11%
|
230
+11%
|
256
+11%
|
279
+9%
|
284
+1%
|
282
0%
|
294
+4%
|
303
+3%
|
318
+5%
|
342
+7%
|
353
+3%
|
369
+5%
|
381
+3%
|
404
+6%
|
422
+5%
|
338
-20%
|
347
+3%
|
361
+4%
|
371
+3%
|
469
+26%
|
474
+1%
|
457
-4%
|
449
-2%
|
407
-9%
|
379
-7%
|
343
-9%
|
306
-11%
|
296
-3%
|
307
+3%
|
328
+7%
|
352
+7%
|
390
+11%
|
405
+4%
|
406
+0%
|
196
-52%
|
(61)
N/A
|
(228)
-275%
|
(426)
-87%
|
(280)
+34%
|
(130)
+53%
|
54
N/A
|
352
+557%
|
480
+36%
|
693
+44%
|
874
+26%
|
1 261
+44%
|
1 412
+12%
|
1 216
-14%
|
1 417
+17%
|
871
-39%
|
750
-14%
|
618
-18%
|
531
-14%
|
665
+25%
|
640
-4%
|
661
+3%
|
681
+3%
|
687
+1%
|
689
+0%
|
685
-1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(19)
|
(35)
|
(56)
|
(63)
|
(66)
|
(69)
|
(73)
|
(77)
|
(86)
|
(105)
|
(115)
|
(116)
|
(120)
|
(109)
|
(118)
|
(130)
|
(135)
|
(142)
|
(142)
|
(144)
|
(146)
|
(151)
|
(148)
|
(150)
|
(154)
|
(164)
|
(168)
|
(152)
|
(127)
|
(96)
|
(70)
|
(54)
|
(52)
|
(55)
|
(62)
|
(62)
|
(70)
|
(82)
|
(91)
|
(108)
|
(103)
|
(96)
|
(101)
|
(102)
|
(111)
|
(119)
|
(121)
|
(126)
|
(130)
|
(140)
|
(148)
|
(118)
|
(123)
|
(126)
|
(130)
|
(163)
|
(165)
|
(160)
|
(158)
|
(142)
|
(132)
|
(118)
|
(107)
|
(89)
|
(90)
|
(89)
|
(84)
|
(93)
|
(94)
|
(94)
|
(64)
|
23
|
66
|
115
|
108
|
40
|
(3)
|
(78)
|
(115)
|
(171)
|
(228)
|
(348)
|
(392)
|
(353)
|
(414)
|
(302)
|
(267)
|
(212)
|
(180)
|
(170)
|
(162)
|
(172)
|
(179)
|
(179)
|
(185)
|
(184)
|
|
| Income from Continuing Operations |
32
|
41
|
80
|
113
|
117
|
122
|
129
|
136
|
150
|
179
|
192
|
216
|
222
|
222
|
231
|
228
|
234
|
241
|
243
|
249
|
253
|
248
|
248
|
252
|
259
|
274
|
281
|
258
|
212
|
159
|
115
|
90
|
92
|
96
|
107
|
125
|
138
|
148
|
165
|
171
|
180
|
186
|
194
|
201
|
207
|
223
|
232
|
243
|
252
|
265
|
275
|
220
|
224
|
235
|
242
|
306
|
309
|
297
|
291
|
265
|
248
|
225
|
199
|
208
|
216
|
239
|
268
|
297
|
311
|
312
|
133
|
(38)
|
(162)
|
(311)
|
(173)
|
(90)
|
51
|
274
|
365
|
522
|
646
|
912
|
1 020
|
863
|
1 003
|
569
|
482
|
406
|
351
|
495
|
478
|
489
|
502
|
508
|
504
|
501
|
|
| Net Income (Common) |
13
N/A
|
22
+76%
|
62
+177%
|
94
+52%
|
116
+23%
|
121
+5%
|
125
+3%
|
131
+6%
|
147
+12%
|
176
+20%
|
192
+10%
|
216
+12%
|
222
+3%
|
222
0%
|
231
+4%
|
227
-2%
|
233
+3%
|
240
+3%
|
242
+1%
|
249
+3%
|
253
+1%
|
248
-2%
|
248
+0%
|
252
+2%
|
258
+2%
|
255
-1%
|
259
+2%
|
198
-24%
|
149
-25%
|
109
-27%
|
64
-41%
|
61
-4%
|
67
+10%
|
74
+10%
|
88
+19%
|
116
+32%
|
129
+11%
|
139
+8%
|
156
+13%
|
167
+7%
|
176
+5%
|
183
+4%
|
202
+10%
|
207
+3%
|
213
+3%
|
229
+7%
|
225
-2%
|
236
+5%
|
244
+4%
|
258
+6%
|
271
+5%
|
218
-20%
|
222
+2%
|
232
+4%
|
239
+3%
|
304
+27%
|
307
+1%
|
296
-4%
|
290
-2%
|
262
-9%
|
245
-7%
|
222
-9%
|
196
-12%
|
717
+266%
|
788
+10%
|
782
-1%
|
814
+4%
|
284
-65%
|
292
+3%
|
322
+10%
|
140
-56%
|
(44)
N/A
|
(184)
-323%
|
(333)
-81%
|
(206)
+38%
|
(123)
+40%
|
38
N/A
|
260
+594%
|
362
+39%
|
517
+43%
|
641
+24%
|
905
+41%
|
1 012
+12%
|
862
-15%
|
1 000
+16%
|
569
-43%
|
484
-15%
|
404
-17%
|
351
-13%
|
496
+41%
|
478
-4%
|
486
+2%
|
498
+2%
|
501
+1%
|
496
-1%
|
496
N/A
|
|
| EPS (Diluted) |
0.2
N/A
|
0.35
+75%
|
0.97
+177%
|
1.49
+54%
|
1.83
+23%
|
1.9
+4%
|
1.93
+2%
|
2.05
+6%
|
2.21
+8%
|
2.67
+21%
|
2.94
+10%
|
3.28
+12%
|
3.4
+4%
|
3.41
+0%
|
3.56
+4%
|
3.53
-1%
|
3.79
+7%
|
3.87
+2%
|
3.92
+1%
|
4.04
+3%
|
4.11
+2%
|
4.05
-1%
|
4.19
+3%
|
4.22
+1%
|
4.45
+5%
|
4.43
0%
|
4.63
+5%
|
3.49
-25%
|
2.68
-23%
|
1.96
-27%
|
1.1
-44%
|
1.1
N/A
|
1.27
+15%
|
1.38
+9%
|
1.66
+20%
|
2.24
+35%
|
2.52
+12%
|
2.68
+6%
|
3.07
+15%
|
3.28
+7%
|
3.45
+5%
|
3.62
+5%
|
3.98
+10%
|
4.09
+3%
|
4.11
+0%
|
4.32
+5%
|
4.3
0%
|
4.52
+5%
|
4.59
+2%
|
4.81
+5%
|
5.1
+6%
|
4.1
-20%
|
4.18
+2%
|
4.28
+2%
|
4.48
+5%
|
5.7
+27%
|
5.74
+1%
|
5.48
-5%
|
5.44
-1%
|
4.91
-10%
|
4.58
-7%
|
4.21
-8%
|
3.73
-11%
|
13.53
+263%
|
14.85
+10%
|
14.85
N/A
|
15.4
+4%
|
5.38
-65%
|
5.54
+3%
|
6.1
+10%
|
2.68
-56%
|
-0.83
N/A
|
-3.51
-323%
|
-6.27
-79%
|
-3.91
+38%
|
-2.34
+40%
|
0.7
N/A
|
4.85
+593%
|
6.76
+39%
|
9.65
+43%
|
12.48
+29%
|
17.68
+42%
|
19.82
+12%
|
16.93
-15%
|
21.06
+24%
|
12.37
-41%
|
10.47
-15%
|
8.69
-17%
|
7.8
-10%
|
11.11
+42%
|
10.89
-2%
|
10.99
+1%
|
11.6
+6%
|
11.97
+3%
|
11.91
-1%
|
11.86
0%
|
|