Suominen Oyj
LSE:0M1M
Income Statement
Earnings Waterfall
Suominen Oyj
Income Statement
Suominen Oyj
| 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 |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
|
| Revenue |
171
N/A
|
171
+0%
|
172
+0%
|
175
+2%
|
175
+0%
|
170
-3%
|
166
-2%
|
180
+8%
|
200
+11%
|
216
+8%
|
230
+6%
|
233
+1%
|
209
-11%
|
205
-2%
|
202
-1%
|
196
-3%
|
196
0%
|
193
-2%
|
193
+0%
|
203
+5%
|
208
+2%
|
211
+2%
|
215
+2%
|
215
0%
|
216
+0%
|
220
+2%
|
219
0%
|
215
-2%
|
207
-3%
|
195
-6%
|
184
-6%
|
179
-3%
|
173
-4%
|
174
+0%
|
173
0%
|
173
+0%
|
176
+2%
|
175
-1%
|
174
-1%
|
216
+24%
|
269
+24%
|
329
+22%
|
408
+24%
|
455
+11%
|
408
-10%
|
399
-2%
|
371
-7%
|
433
+17%
|
375
-13%
|
377
+1%
|
387
+3%
|
402
+4%
|
415
+3%
|
433
+4%
|
445
+3%
|
444
0%
|
436
-2%
|
432
-1%
|
421
-3%
|
417
-1%
|
426
+2%
|
429
+1%
|
428
0%
|
426
0%
|
420
-1%
|
418
0%
|
420
+1%
|
431
+3%
|
434
+1%
|
428
-1%
|
427
0%
|
411
-4%
|
412
+0%
|
430
+4%
|
442
+3%
|
459
+4%
|
464
+1%
|
456
-2%
|
439
-4%
|
443
+1%
|
438
-1%
|
443
+1%
|
476
+8%
|
493
+4%
|
500
+1%
|
494
-1%
|
469
-5%
|
451
-4%
|
448
-1%
|
454
+1%
|
459
+1%
|
462
+1%
|
466
+1%
|
447
-4%
|
436
-3%
|
412
-5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(148)
|
(147)
|
(148)
|
(148)
|
(149)
|
(147)
|
(143)
|
(158)
|
(177)
|
(190)
|
(205)
|
(212)
|
(190)
|
(191)
|
(190)
|
(186)
|
(185)
|
(181)
|
(182)
|
(190)
|
(194)
|
(197)
|
(201)
|
(203)
|
(204)
|
(208)
|
(209)
|
(203)
|
(192)
|
(179)
|
(165)
|
(159)
|
(156)
|
(160)
|
(162)
|
(165)
|
(169)
|
(168)
|
(168)
|
(206)
|
(255)
|
(310)
|
(377)
|
(417)
|
(372)
|
(360)
|
(334)
|
(390)
|
(334)
|
(335)
|
(340)
|
(352)
|
(363)
|
(375)
|
(386)
|
(386)
|
(381)
|
(378)
|
(368)
|
(365)
|
(372)
|
(378)
|
(381)
|
(384)
|
(383)
|
(383)
|
(389)
|
(400)
|
(402)
|
(396)
|
(394)
|
(377)
|
(373)
|
(382)
|
(382)
|
(389)
|
(387)
|
(382)
|
(379)
|
(392)
|
(401)
|
(417)
|
(451)
|
(475)
|
(483)
|
(480)
|
(453)
|
(428)
|
(422)
|
(422)
|
(428)
|
(433)
|
(436)
|
(419)
|
(407)
|
(386)
|
|
| Gross Profit |
23
N/A
|
24
+8%
|
24
-1%
|
27
+12%
|
26
-3%
|
24
-11%
|
23
-1%
|
22
-6%
|
23
+5%
|
26
+15%
|
25
-3%
|
22
-14%
|
19
-14%
|
13
-28%
|
12
-11%
|
10
-18%
|
11
+15%
|
12
+4%
|
12
-1%
|
13
+14%
|
14
+5%
|
14
+4%
|
14
+1%
|
13
-13%
|
11
-10%
|
12
+3%
|
10
-10%
|
11
+9%
|
15
+32%
|
17
+13%
|
19
+13%
|
20
+8%
|
17
-18%
|
14
-16%
|
11
-24%
|
8
-23%
|
7
-12%
|
7
-8%
|
6
-11%
|
11
+80%
|
14
+35%
|
19
+36%
|
32
+64%
|
38
+18%
|
36
-3%
|
40
+9%
|
37
-6%
|
43
+16%
|
41
-4%
|
42
+1%
|
47
+12%
|
50
+6%
|
53
+6%
|
58
+10%
|
59
+1%
|
58
-2%
|
55
-4%
|
54
-2%
|
53
-3%
|
52
-1%
|
54
+4%
|
51
-6%
|
47
-8%
|
42
-10%
|
36
-14%
|
35
-5%
|
31
-11%
|
31
+2%
|
32
+4%
|
32
-1%
|
33
+3%
|
34
+3%
|
39
+13%
|
48
+25%
|
60
+25%
|
70
+16%
|
77
+10%
|
74
-4%
|
60
-19%
|
51
-15%
|
37
-27%
|
25
-32%
|
25
-1%
|
19
-26%
|
17
-9%
|
15
-11%
|
16
+8%
|
23
+41%
|
26
+14%
|
32
+22%
|
31
-4%
|
30
-3%
|
30
+1%
|
28
-6%
|
29
+3%
|
26
-9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(10)
|
(10)
|
(9)
|
(10)
|
(9)
|
(9)
|
(7)
|
(6)
|
(8)
|
(9)
|
(13)
|
(14)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(20)
|
(20)
|
(13)
|
(15)
|
(16)
|
(17)
|
(14)
|
(14)
|
(13)
|
(12)
|
(14)
|
(18)
|
(18)
|
(17)
|
(16)
|
(16)
|
(19)
|
(26)
|
(25)
|
(27)
|
(25)
|
(23)
|
(25)
|
(20)
|
(20)
|
(22)
|
(23)
|
(25)
|
(26)
|
(25)
|
(26)
|
(25)
|
(26)
|
(26)
|
(27)
|
(28)
|
(29)
|
(28)
|
(27)
|
(26)
|
(26)
|
(26)
|
(27)
|
(26)
|
(26)
|
(27)
|
(26)
|
(28)
|
(28)
|
(28)
|
(30)
|
(29)
|
(29)
|
(28)
|
(24)
|
(25)
|
(27)
|
(25)
|
(27)
|
(27)
|
(29)
|
(29)
|
(30)
|
(31)
|
(31)
|
(32)
|
(31)
|
(32)
|
(30)
|
(31)
|
(32)
|
|
| Selling, General & Administrative |
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(17)
|
(21)
|
(25)
|
(26)
|
(22)
|
(20)
|
(17)
|
(23)
|
(19)
|
(19)
|
(20)
|
(19)
|
(22)
|
(23)
|
(24)
|
(23)
|
(24)
|
(24)
|
(24)
|
(22)
|
(24)
|
(25)
|
(25)
|
(22)
|
(24)
|
(23)
|
(24)
|
(23)
|
(24)
|
(24)
|
(25)
|
(22)
|
(26)
|
(26)
|
(27)
|
(25)
|
(27)
|
(27)
|
(27)
|
(23)
|
(27)
|
(28)
|
(28)
|
(26)
|
(29)
|
(28)
|
(28)
|
(26)
|
(29)
|
(31)
|
(31)
|
(29)
|
(32)
|
(32)
|
(32)
|
(32)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
1
|
1
|
1
|
1
|
1
|
1
|
3
|
5
|
6
|
6
|
4
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
(8)
|
(8)
|
(1)
|
(3)
|
(3)
|
(4)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(6)
|
(5)
|
(5)
|
(2)
|
3
|
4
|
2
|
6
|
(1)
|
(1)
|
(2)
|
1
|
2
|
2
|
1
|
1
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
5
|
5
|
4
|
6
|
5
|
6
|
4
|
3
|
2
|
2
|
4
|
3
|
4
|
5
|
5
|
4
|
2
|
|
| Operating Income |
13
N/A
|
15
+15%
|
15
-2%
|
17
+18%
|
17
-3%
|
14
-17%
|
16
+14%
|
15
-4%
|
15
-5%
|
17
+15%
|
12
-28%
|
8
-34%
|
6
-29%
|
1
-82%
|
0
-80%
|
(3)
N/A
|
(1)
+64%
|
(1)
+44%
|
(0)
+40%
|
1
N/A
|
2
+58%
|
3
+53%
|
3
+7%
|
2
-48%
|
0
-81%
|
(8)
N/A
|
(9)
-16%
|
(2)
+84%
|
(0)
+73%
|
1
N/A
|
2
+300%
|
7
+175%
|
3
-56%
|
1
-55%
|
(2)
N/A
|
(6)
-307%
|
(11)
-82%
|
(11)
N/A
|
(11)
-1%
|
(5)
+54%
|
(2)
+65%
|
0
N/A
|
6
+1 967%
|
13
+110%
|
9
-29%
|
14
+57%
|
14
-3%
|
18
+30%
|
21
+15%
|
22
+4%
|
25
+13%
|
27
+8%
|
28
+3%
|
32
+17%
|
34
+4%
|
32
-6%
|
30
-5%
|
28
-6%
|
26
-7%
|
26
-3%
|
26
+3%
|
22
-16%
|
19
-15%
|
15
-20%
|
10
-32%
|
9
-15%
|
5
-47%
|
5
+1%
|
6
+29%
|
6
-4%
|
6
+11%
|
8
+27%
|
11
+34%
|
21
+90%
|
32
+57%
|
39
+21%
|
47
+21%
|
45
-4%
|
32
-30%
|
27
-14%
|
12
-55%
|
(1)
N/A
|
(0)
+92%
|
(9)
-8 942%
|
(10)
-14%
|
(14)
-39%
|
(13)
+3%
|
(8)
+43%
|
(5)
+29%
|
1
N/A
|
(1)
N/A
|
(2)
-11%
|
(2)
-1%
|
(2)
-48%
|
(2)
+26%
|
(6)
-228%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(7)
|
(9)
|
(7)
|
(10)
|
(9)
|
(7)
|
(5)
|
(5)
|
(5)
|
(8)
|
(3)
|
(8)
|
(8)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(4)
|
(0)
|
(0)
|
1
|
0
|
(5)
|
(2)
|
(1)
|
(2)
|
(4)
|
(6)
|
(7)
|
(3)
|
(5)
|
(5)
|
(6)
|
(1)
|
(5)
|
(7)
|
(6)
|
(7)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
1
|
(2)
|
0
|
(12)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(3)
|
(3)
|
(3)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(3)
|
(4)
|
(4)
|
0
|
(3)
|
(3)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
(0)
|
1
|
0
|
0
|
(1)
|
1
|
0
|
(1)
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(5)
|
0
|
1
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
10
N/A
|
12
+18%
|
12
-1%
|
15
+25%
|
15
-3%
|
12
-18%
|
14
+17%
|
13
-10%
|
12
-9%
|
14
+17%
|
8
-39%
|
4
-51%
|
2
-63%
|
(3)
N/A
|
(4)
-18%
|
(6)
-62%
|
(4)
+30%
|
(4)
+5%
|
(4)
+2%
|
(3)
+34%
|
(2)
+19%
|
(1)
+50%
|
(1)
+18%
|
(11)
-1 089%
|
(12)
-14%
|
(12)
-2%
|
(14)
-12%
|
(9)
+37%
|
(6)
+36%
|
(5)
+11%
|
(4)
+28%
|
1
N/A
|
(3)
N/A
|
(4)
-40%
|
(6)
-66%
|
(16)
-171%
|
(16)
-4%
|
(17)
-2%
|
(17)
-2%
|
(10)
+42%
|
(8)
+24%
|
(9)
-22%
|
(3)
+70%
|
(10)
-239%
|
(0)
+96%
|
6
N/A
|
7
+21%
|
10
+46%
|
15
+46%
|
16
+6%
|
15
-3%
|
18
+16%
|
19
+6%
|
24
+29%
|
29
+19%
|
26
-8%
|
26
-1%
|
24
-7%
|
23
-6%
|
22
-2%
|
23
+3%
|
20
-16%
|
16
-18%
|
12
-23%
|
6
-52%
|
4
-28%
|
(0)
N/A
|
(1)
-221%
|
1
N/A
|
(0)
N/A
|
1
N/A
|
2
+186%
|
4
+96%
|
14
+230%
|
25
+81%
|
34
+36%
|
47
+39%
|
45
-4%
|
32
-29%
|
27
-18%
|
7
-72%
|
(3)
N/A
|
(1)
+57%
|
(12)
-718%
|
(13)
-12%
|
(19)
-44%
|
(20)
-3%
|
(14)
+32%
|
(11)
+22%
|
(4)
+58%
|
(7)
-63%
|
(5)
+27%
|
(7)
-28%
|
(9)
-38%
|
(8)
+13%
|
(13)
-63%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
2
|
4
|
5
|
7
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(7)
|
(7)
|
(7)
|
(6)
|
(3)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
1
|
1
|
1
|
(0)
|
0
|
0
|
1
|
1
|
1
|
|
| Income from Continuing Operations |
7
|
9
|
9
|
11
|
11
|
9
|
10
|
9
|
8
|
11
|
7
|
3
|
2
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(10)
|
(11)
|
(11)
|
(13)
|
(7)
|
(5)
|
(4)
|
(3)
|
1
|
(2)
|
(3)
|
(4)
|
(14)
|
(15)
|
(15)
|
(16)
|
(10)
|
(8)
|
(10)
|
(5)
|
(12)
|
(3)
|
1
|
1
|
3
|
7
|
8
|
6
|
10
|
11
|
15
|
20
|
17
|
17
|
16
|
15
|
15
|
16
|
13
|
10
|
14
|
10
|
10
|
7
|
(2)
|
(0)
|
(2)
|
(1)
|
0
|
3
|
11
|
22
|
30
|
40
|
38
|
25
|
21
|
5
|
(4)
|
(3)
|
(14)
|
(15)
|
(21)
|
(20)
|
(13)
|
(10)
|
(4)
|
(8)
|
(5)
|
(6)
|
(9)
|
(7)
|
(12)
|
|
| Net Income (Common) |
7
N/A
|
9
+16%
|
9
+2%
|
11
+24%
|
11
N/A
|
9
-16%
|
10
+14%
|
9
-14%
|
8
-9%
|
10
+23%
|
6
-38%
|
3
-48%
|
2
-44%
|
(2)
N/A
|
(2)
+29%
|
(3)
-113%
|
(2)
+38%
|
(2)
+10%
|
(3)
-44%
|
(2)
+31%
|
(1)
+28%
|
(1)
+54%
|
(1)
+17%
|
(10)
-1 920%
|
(11)
-11%
|
(11)
-1%
|
(13)
-11%
|
(7)
+42%
|
(5)
+33%
|
(4)
+10%
|
(3)
+26%
|
1
N/A
|
(2)
N/A
|
(3)
-53%
|
(4)
-65%
|
(14)
-235%
|
(15)
-3%
|
(15)
-2%
|
(16)
-5%
|
(10)
+40%
|
(8)
+16%
|
(10)
-19%
|
(4)
+54%
|
(12)
-170%
|
(10)
+13%
|
(24)
-135%
|
(26)
-8%
|
(16)
+39%
|
(14)
+11%
|
1
N/A
|
(1)
N/A
|
5
N/A
|
6
+12%
|
14
+143%
|
20
+46%
|
17
-14%
|
17
-1%
|
16
-6%
|
15
-3%
|
15
-1%
|
16
+4%
|
13
-20%
|
10
-25%
|
14
+47%
|
10
-32%
|
9
-2%
|
6
-31%
|
(2)
N/A
|
(0)
+89%
|
(2)
-750%
|
(1)
+63%
|
0
N/A
|
3
+1 076%
|
11
+303%
|
22
+103%
|
30
+39%
|
40
+34%
|
38
-6%
|
25
-33%
|
21
-19%
|
5
-78%
|
(4)
N/A
|
(3)
+34%
|
(14)
-451%
|
(15)
-12%
|
(21)
-38%
|
(20)
+6%
|
(13)
+37%
|
(10)
+23%
|
(4)
+63%
|
(8)
-110%
|
(5)
+30%
|
(6)
-22%
|
(9)
-32%
|
(7)
+14%
|
(12)
-65%
|
|
| EPS (Diluted) |
1.17
N/A
|
1.34
+15%
|
1.39
+4%
|
1.72
+24%
|
1.7
-1%
|
1.44
-15%
|
1.65
+15%
|
1.42
-14%
|
1.12
-21%
|
1.36
+21%
|
0.86
-37%
|
0.45
-48%
|
0.25
-44%
|
-0.29
N/A
|
-0.2
+31%
|
-0.43
-115%
|
-0.27
+37%
|
-0.24
+11%
|
-0.37
-54%
|
-0.25
+32%
|
-0.18
+28%
|
-0.09
+50%
|
-0.08
+11%
|
-1.4
-1 650%
|
-1.53
-9%
|
-1.54
-1%
|
-1.6
-4%
|
-1
+38%
|
-0.68
+32%
|
-0.61
+10%
|
-0.46
+25%
|
0.12
N/A
|
-0.24
N/A
|
-0.27
-13%
|
-0.45
-67%
|
-1.72
-282%
|
-1.71
+1%
|
-1.6
+6%
|
-1.67
-4%
|
-0.55
+67%
|
-0.16
+71%
|
-0.19
-19%
|
-0.1
+47%
|
-0.24
-140%
|
-0.21
+13%
|
-0.49
-133%
|
-0.52
-6%
|
-0.32
+38%
|
-0.28
+12%
|
0.01
N/A
|
-0.01
N/A
|
0.08
N/A
|
0.08
N/A
|
0.29
+262%
|
0.37
+28%
|
0.3
-19%
|
0.32
+7%
|
0.29
-9%
|
0.24
-17%
|
0.29
+21%
|
0.27
-7%
|
0.25
-7%
|
0.17
-32%
|
0.24
+41%
|
0.17
-29%
|
0.16
-6%
|
0.11
-31%
|
-0.03
N/A
|
-0.01
+67%
|
-0.03
-200%
|
-0.01
+67%
|
0
N/A
|
0.05
N/A
|
0.19
+280%
|
0.38
+100%
|
0.52
+37%
|
0.7
+35%
|
0.67
-4%
|
0.45
-33%
|
0.36
-20%
|
0.08
-78%
|
-0.07
N/A
|
-0.04
+43%
|
-0.24
-500%
|
-0.27
-13%
|
-0.37
-37%
|
-0.35
+5%
|
-0.22
+37%
|
-0.17
+23%
|
-0.06
+65%
|
-0.13
-117%
|
-0.09
+31%
|
-0.11
-22%
|
-0.15
-36%
|
-0.12
+20%
|
-0.21
-75%
|
|