Richelieu Hardware Ltd
TSX:RCH
Income Statement
Earnings Waterfall
Richelieu Hardware Ltd
Income Statement
Richelieu Hardware Ltd
| Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
|
| Revenue |
234
N/A
|
245
+5%
|
251
+3%
|
259
+3%
|
268
+4%
|
272
+1%
|
278
+2%
|
285
+3%
|
287
+1%
|
295
+3%
|
309
+5%
|
320
+3%
|
332
+4%
|
343
+3%
|
345
+1%
|
350
+2%
|
357
+2%
|
367
+3%
|
375
+2%
|
386
+3%
|
397
+3%
|
411
+3%
|
427
+4%
|
436
+2%
|
438
+0%
|
436
0%
|
436
0%
|
441
+1%
|
437
-1%
|
430
-2%
|
426
-1%
|
416
-2%
|
419
+1%
|
429
+2%
|
438
+2%
|
447
+2%
|
465
+4%
|
486
+5%
|
506
+4%
|
524
+3%
|
535
+2%
|
543
+1%
|
555
+2%
|
566
+2%
|
568
+0%
|
577
+2%
|
577
+0%
|
587
+2%
|
597
+2%
|
606
+2%
|
624
+3%
|
647
+4%
|
670
+4%
|
696
+4%
|
727
+5%
|
750
+3%
|
779
+4%
|
806
+3%
|
827
+3%
|
845
+2%
|
852
+1%
|
877
+3%
|
910
+4%
|
943
+4%
|
969
+3%
|
989
+2%
|
996
+1%
|
1 004
+1%
|
1 009
+0%
|
1 027
+2%
|
1 035
+1%
|
1 042
+1%
|
1 065
+2%
|
1 032
-3%
|
1 074
+4%
|
1 128
+5%
|
1 176
+4%
|
1 299
+10%
|
1 361
+5%
|
1 440
+6%
|
1 527
+6%
|
1 644
+8%
|
1 743
+6%
|
1 803
+3%
|
1 821
+1%
|
1 805
-1%
|
1 792
-1%
|
1 788
0%
|
1 792
+0%
|
1 801
+1%
|
1 810
+0%
|
1 832
+1%
|
1 867
+2%
|
1 898
+2%
|
1 929
+2%
|
1 964
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(204)
|
(213)
|
(219)
|
(225)
|
(233)
|
(236)
|
(241)
|
(247)
|
(248)
|
(255)
|
(268)
|
(277)
|
(287)
|
(297)
|
(299)
|
(304)
|
(310)
|
(319)
|
(324)
|
(333)
|
(343)
|
(356)
|
(370)
|
(379)
|
(381)
|
(379)
|
(379)
|
(383)
|
(382)
|
(377)
|
(373)
|
(364)
|
(365)
|
(368)
|
(375)
|
(383)
|
(400)
|
(423)
|
(441)
|
(457)
|
(466)
|
(473)
|
(485)
|
(495)
|
(497)
|
(507)
|
(508)
|
(516)
|
(526)
|
(534)
|
(550)
|
(570)
|
(591)
|
(614)
|
(642)
|
(662)
|
(691)
|
(716)
|
(735)
|
(750)
|
(755)
|
(778)
|
(809)
|
(840)
|
(864)
|
(883)
|
(889)
|
(898)
|
(901)
|
(913)
|
(917)
|
(917)
|
(937)
|
(908)
|
(938)
|
(980)
|
(1 015)
|
(1 108)
|
(1 152)
|
(1 206)
|
(1 277)
|
(1 377)
|
(1 461)
|
(1 515)
|
(1 539)
|
(1 539)
|
(1 543)
|
(1 557)
|
(1 570)
|
(1 587)
|
(1 604)
|
(1 631)
|
(1 664)
|
(1 693)
|
(1 720)
|
(1 750)
|
|
| Gross Profit |
30
N/A
|
31
+5%
|
32
+3%
|
34
+5%
|
35
+4%
|
36
+2%
|
37
+4%
|
39
+5%
|
39
+1%
|
40
+3%
|
42
+4%
|
43
+4%
|
45
+3%
|
46
+2%
|
46
+0%
|
46
+0%
|
47
+2%
|
49
+4%
|
51
+5%
|
53
+4%
|
55
+3%
|
55
+1%
|
56
+2%
|
57
+1%
|
57
+0%
|
57
+0%
|
58
+1%
|
58
+1%
|
56
-4%
|
53
-4%
|
53
-2%
|
52
-2%
|
54
+5%
|
61
+11%
|
63
+4%
|
64
+2%
|
65
+2%
|
63
-3%
|
65
+3%
|
67
+3%
|
69
+2%
|
70
+2%
|
70
+1%
|
71
+1%
|
71
-1%
|
70
-1%
|
70
-1%
|
70
+1%
|
71
+1%
|
72
+1%
|
74
+3%
|
77
+4%
|
80
+3%
|
82
+3%
|
86
+4%
|
88
+3%
|
89
+1%
|
90
+1%
|
91
+2%
|
94
+3%
|
96
+2%
|
100
+4%
|
102
+2%
|
103
+1%
|
104
+1%
|
106
+1%
|
107
+1%
|
106
-1%
|
107
+1%
|
113
+6%
|
118
+4%
|
124
+5%
|
128
+3%
|
124
-3%
|
136
+9%
|
148
+9%
|
161
+9%
|
191
+19%
|
210
+10%
|
234
+12%
|
250
+7%
|
267
+7%
|
282
+6%
|
287
+2%
|
283
-2%
|
266
-6%
|
248
-7%
|
230
-7%
|
222
-4%
|
214
-3%
|
206
-4%
|
201
-2%
|
203
+1%
|
205
+1%
|
209
+2%
|
214
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(17)
|
(21)
|
(25)
|
(29)
|
(30)
|
(32)
|
(33)
|
(34)
|
(28)
|
(31)
|
(35)
|
(37)
|
(39)
|
(43)
|
(46)
|
(49)
|
(52)
|
(55)
|
(58)
|
(61)
|
(63)
|
(66)
|
(68)
|
(69)
|
(71)
|
(73)
|
(74)
|
(76)
|
|
| Depreciation & Amortization |
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(17)
|
(21)
|
(25)
|
(29)
|
(30)
|
(32)
|
(33)
|
(34)
|
(35)
|
(35)
|
(35)
|
(37)
|
(39)
|
(43)
|
(46)
|
(49)
|
(52)
|
(55)
|
(58)
|
(61)
|
(63)
|
(66)
|
(68)
|
(69)
|
(71)
|
(73)
|
(74)
|
(76)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
27
N/A
|
29
+6%
|
30
+4%
|
32
+5%
|
33
+4%
|
34
+2%
|
35
+3%
|
36
+5%
|
36
+0%
|
37
+3%
|
39
+4%
|
40
+3%
|
41
+3%
|
42
+2%
|
42
+0%
|
42
+0%
|
43
+2%
|
45
+4%
|
47
+5%
|
49
+4%
|
50
+2%
|
51
+1%
|
52
+2%
|
52
+2%
|
52
N/A
|
52
N/A
|
53
+0%
|
53
+0%
|
50
-5%
|
47
-5%
|
46
-3%
|
45
-2%
|
48
+6%
|
54
+13%
|
56
+4%
|
57
+2%
|
58
+2%
|
56
-4%
|
58
+3%
|
60
+3%
|
60
+2%
|
62
+3%
|
63
+1%
|
64
+1%
|
64
0%
|
63
-1%
|
63
0%
|
63
+1%
|
64
+2%
|
65
+2%
|
67
+3%
|
70
+5%
|
72
+3%
|
75
+3%
|
77
+4%
|
79
+2%
|
80
+1%
|
81
+1%
|
82
+2%
|
85
+3%
|
86
+2%
|
89
+4%
|
91
+2%
|
92
+1%
|
93
+1%
|
94
+1%
|
94
+1%
|
93
-2%
|
90
-3%
|
93
+3%
|
94
+1%
|
95
+2%
|
98
+3%
|
92
-6%
|
103
+11%
|
114
+11%
|
133
+17%
|
160
+21%
|
175
+9%
|
197
+13%
|
210
+7%
|
224
+6%
|
236
+5%
|
239
+1%
|
231
-3%
|
212
-8%
|
191
-10%
|
169
-11%
|
158
-7%
|
148
-6%
|
138
-7%
|
132
-4%
|
132
0%
|
132
0%
|
135
+2%
|
138
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(10)
|
(13)
|
(14)
|
(13)
|
(12)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
26
N/A
|
28
+7%
|
29
+4%
|
30
+5%
|
32
+4%
|
32
+2%
|
33
+3%
|
35
+5%
|
35
+1%
|
37
+3%
|
38
+4%
|
40
+4%
|
41
+3%
|
42
+2%
|
42
+1%
|
42
+1%
|
43
+2%
|
45
+5%
|
47
+5%
|
49
+4%
|
50
+2%
|
50
N/A
|
51
+1%
|
52
+2%
|
52
+0%
|
52
+1%
|
52
+1%
|
53
+1%
|
50
-5%
|
47
-5%
|
46
-3%
|
45
-2%
|
48
+6%
|
54
+13%
|
56
+4%
|
58
+2%
|
59
+2%
|
56
-4%
|
58
+3%
|
60
+3%
|
60
+2%
|
62
+3%
|
63
+1%
|
64
+1%
|
64
0%
|
63
-1%
|
63
-1%
|
64
+1%
|
64
+1%
|
65
+2%
|
68
+3%
|
71
+5%
|
72
+3%
|
75
+3%
|
78
+4%
|
79
+2%
|
80
+1%
|
81
+1%
|
82
+2%
|
85
+3%
|
86
+2%
|
90
+4%
|
91
+2%
|
92
+1%
|
93
+1%
|
94
+1%
|
94
+1%
|
93
-2%
|
90
-3%
|
91
+2%
|
91
0%
|
92
+1%
|
95
+3%
|
93
-2%
|
107
+15%
|
118
+10%
|
130
+11%
|
158
+21%
|
172
+9%
|
195
+13%
|
207
+6%
|
220
+6%
|
231
+5%
|
232
+0%
|
221
-5%
|
199
-10%
|
177
-11%
|
156
-12%
|
146
-6%
|
137
-6%
|
127
-7%
|
121
-5%
|
120
-1%
|
118
-1%
|
121
+2%
|
124
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
(15)
|
(15)
|
(14)
|
(15)
|
(17)
|
(18)
|
(19)
|
(19)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(18)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(23)
|
(24)
|
(24)
|
(24)
|
(24)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
(30)
|
(32)
|
(36)
|
(43)
|
(47)
|
(52)
|
(56)
|
(59)
|
(62)
|
(62)
|
(59)
|
(53)
|
(47)
|
(42)
|
(39)
|
(37)
|
(34)
|
(31)
|
(31)
|
(31)
|
(32)
|
(33)
|
|
| Income from Continuing Operations |
16
|
17
|
18
|
20
|
20
|
21
|
22
|
23
|
23
|
24
|
25
|
27
|
27
|
28
|
28
|
28
|
29
|
30
|
31
|
32
|
33
|
33
|
33
|
34
|
35
|
35
|
36
|
36
|
34
|
32
|
31
|
31
|
33
|
37
|
38
|
39
|
40
|
38
|
39
|
40
|
41
|
43
|
44
|
46
|
46
|
46
|
46
|
47
|
47
|
48
|
50
|
53
|
54
|
56
|
57
|
59
|
60
|
60
|
61
|
63
|
64
|
66
|
67
|
68
|
69
|
69
|
69
|
68
|
65
|
66
|
66
|
67
|
69
|
67
|
78
|
86
|
95
|
115
|
125
|
142
|
152
|
161
|
169
|
170
|
162
|
146
|
130
|
114
|
107
|
100
|
94
|
89
|
89
|
88
|
89
|
91
|
|
| 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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(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)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
|
| Net Income (Common) |
16
N/A
|
17
+9%
|
18
+6%
|
19
+7%
|
20
+5%
|
21
+2%
|
22
+3%
|
23
+5%
|
23
+0%
|
24
+4%
|
25
+5%
|
26
+6%
|
27
+3%
|
28
+2%
|
28
+1%
|
28
N/A
|
28
+2%
|
29
+4%
|
31
+5%
|
32
+3%
|
33
+2%
|
33
+0%
|
33
+1%
|
34
+3%
|
35
+2%
|
35
+1%
|
36
+1%
|
36
+0%
|
33
-6%
|
32
-5%
|
31
-2%
|
30
-1%
|
33
+9%
|
37
+13%
|
39
+4%
|
39
+1%
|
39
N/A
|
38
-4%
|
39
+3%
|
40
+2%
|
41
+3%
|
43
+5%
|
44
+3%
|
45
+3%
|
46
+0%
|
46
+0%
|
46
N/A
|
46
+2%
|
47
+2%
|
48
+2%
|
50
+4%
|
52
+5%
|
54
+2%
|
55
+3%
|
57
+3%
|
59
+3%
|
59
+1%
|
60
+1%
|
61
+2%
|
63
+3%
|
64
+2%
|
66
+3%
|
67
+1%
|
68
+1%
|
68
+1%
|
69
+1%
|
69
+0%
|
68
-2%
|
65
-4%
|
66
+1%
|
66
0%
|
67
+1%
|
68
+3%
|
67
-2%
|
77
+16%
|
85
+10%
|
95
+11%
|
114
+21%
|
124
+9%
|
142
+14%
|
151
+6%
|
160
+6%
|
168
+5%
|
168
+0%
|
161
-5%
|
144
-10%
|
128
-11%
|
111
-13%
|
104
-6%
|
97
-7%
|
90
-7%
|
86
-5%
|
84
-2%
|
83
-1%
|
85
+1%
|
86
+1%
|
|
| EPS (Diluted) |
0.23
N/A
|
0.25
+9%
|
0.26
+4%
|
0.28
+8%
|
0.3
+7%
|
0.31
+3%
|
0.3
-3%
|
0.33
+10%
|
0.34
+3%
|
0.35
+3%
|
0.36
+3%
|
0.37
+3%
|
0.39
+5%
|
0.4
+3%
|
0.4
N/A
|
0.4
N/A
|
0.41
+2%
|
0.42
+2%
|
0.45
+7%
|
0.46
+2%
|
0.47
+2%
|
0.47
N/A
|
0.47
N/A
|
0.49
+4%
|
0.5
+2%
|
0.51
+2%
|
0.52
+2%
|
0.52
N/A
|
0.49
-6%
|
0.47
-4%
|
0.46
-2%
|
0.46
N/A
|
0.49
+7%
|
0.56
+14%
|
0.59
+5%
|
0.59
N/A
|
0.61
+3%
|
0.59
-3%
|
0.61
+3%
|
0.62
+2%
|
0.66
+6%
|
0.69
+5%
|
0.71
+3%
|
0.72
+1%
|
0.72
N/A
|
0.73
+1%
|
0.74
+1%
|
0.74
N/A
|
0.77
+4%
|
0.79
+3%
|
0.82
+4%
|
0.88
+7%
|
0.9
+2%
|
0.93
+3%
|
0.97
+4%
|
0.99
+2%
|
1.01
+2%
|
1.02
+1%
|
1.04
+2%
|
1.07
+3%
|
1.09
+2%
|
1.13
+4%
|
1.14
+1%
|
1.15
+1%
|
1.17
+2%
|
1.18
+1%
|
1.19
+1%
|
1.17
-2%
|
1.12
-4%
|
1.14
+2%
|
1.14
N/A
|
1.16
+2%
|
1.2
+3%
|
1.18
-2%
|
1.36
+15%
|
1.5
+10%
|
1.66
+11%
|
2.01
+21%
|
2.2
+9%
|
2.51
+14%
|
2.67
+6%
|
2.84
+6%
|
2.98
+5%
|
2.99
+0%
|
2.88
-4%
|
2.57
-11%
|
2.28
-11%
|
1.98
-13%
|
1.85
-7%
|
1.72
-7%
|
1.6
-7%
|
1.53
-4%
|
1.51
-1%
|
1.5
-1%
|
1.52
+1%
|
1.55
+2%
|
|