Aon PLC
NYSE:AON
Income Statement
Earnings Waterfall
Aon PLC
Income Statement
Aon PLC
| 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 |
120
|
119
|
120
|
124
|
123
|
120
|
99
|
101
|
107
|
115
|
136
|
136
|
136
|
132
|
129
|
125
|
122
|
125
|
130
|
129
|
133
|
133
|
132
|
138
|
136
|
133
|
132
|
126
|
122
|
117
|
117
|
122
|
127
|
134
|
152
|
182
|
211
|
241
|
251
|
245
|
241
|
235
|
232
|
228
|
221
|
212
|
208
|
210
|
216
|
233
|
245
|
255
|
262
|
265
|
272
|
273
|
277
|
282
|
280
|
282
|
283
|
281
|
281
|
282
|
282
|
280
|
279
|
278
|
280
|
288
|
297
|
307
|
318
|
330
|
332
|
334
|
330
|
319
|
319
|
322
|
334
|
358
|
381
|
406
|
426
|
454
|
470
|
484
|
517
|
612
|
706
|
788
|
850
|
837
|
830
|
815
|
|
| Revenue |
7 953
N/A
|
8 150
+2%
|
8 480
+4%
|
8 716
+3%
|
8 992
+3%
|
9 290
+3%
|
9 328
+0%
|
9 464
+1%
|
9 865
+4%
|
9 929
+1%
|
9 993
+1%
|
8 607
-14%
|
9 558
+11%
|
9 175
-4%
|
8 849
-4%
|
6 651
-25%
|
8 027
+21%
|
7 629
-5%
|
7 247
-5%
|
6 770
-7%
|
6 981
+3%
|
7 124
+2%
|
7 234
+2%
|
7 234
N/A
|
7 495
+4%
|
7 613
+2%
|
7 628
+0%
|
7 528
-1%
|
7 469
-1%
|
7 395
-1%
|
7 428
+0%
|
7 595
+2%
|
7 653
+1%
|
7 669
+0%
|
7 676
+0%
|
8 512
+11%
|
9 367
+10%
|
10 280
+10%
|
11 202
+9%
|
11 287
+1%
|
11 369
+1%
|
11 379
+0%
|
11 393
+0%
|
11 514
+1%
|
11 588
+1%
|
11 664
+1%
|
11 721
+0%
|
11 815
+1%
|
11 847
+0%
|
11 869
+0%
|
11 955
+1%
|
12 045
+1%
|
11 945
-1%
|
11 831
-1%
|
11 693
-1%
|
9 480
-19%
|
11 111
+17%
|
10 588
-5%
|
10 047
-5%
|
9 409
-6%
|
9 514
+1%
|
9 600
+1%
|
9 739
+1%
|
9 998
+3%
|
10 707
+7%
|
10 900
+2%
|
10 909
+0%
|
10 770
-1%
|
10 823
+0%
|
10 868
+0%
|
10 898
+0%
|
11 013
+1%
|
11 089
+1%
|
10 980
-1%
|
10 986
+0%
|
11 066
+1%
|
11 372
+3%
|
11 761
+3%
|
12 078
+3%
|
12 193
+1%
|
12 338
+1%
|
12 435
+1%
|
12 429
0%
|
12 479
+0%
|
12 680
+2%
|
12 874
+2%
|
13 131
+2%
|
13 376
+2%
|
13 575
+1%
|
14 158
+4%
|
14 926
+5%
|
15 698
+5%
|
16 357
+4%
|
16 752
+2%
|
17 028
+2%
|
17 181
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 583)
|
(3 044)
|
(4 418)
|
0
|
(5 965)
|
(5 927)
|
(5 912)
|
0
|
(5 811)
|
(5 749)
|
(5 777)
|
0
|
(6 102)
|
(6 369)
|
(6 817)
|
0
|
(6 786)
|
(6 797)
|
(6 494)
|
0
|
(6 502)
|
(6 617)
|
(6 770)
|
(6 902)
|
(6 993)
|
(7 369)
|
(7 834)
|
(8 283)
|
(8 649)
|
(8 879)
|
(8 988)
|
(8 985)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 507
N/A
|
2 607
+73%
|
3 582
+37%
|
0
N/A
|
4 858
N/A
|
4 941
+2%
|
4 986
+1%
|
0
N/A
|
5 278
N/A
|
5 231
-1%
|
5 209
0%
|
0
N/A
|
5 270
N/A
|
5 392
+2%
|
5 261
-2%
|
0
N/A
|
5 552
N/A
|
5 638
+2%
|
5 935
+5%
|
0
N/A
|
6 178
N/A
|
6 257
+1%
|
6 361
+2%
|
6 474
+2%
|
6 582
+2%
|
6 789
+3%
|
7 092
+4%
|
7 415
+5%
|
7 708
+4%
|
7 873
+2%
|
8 040
+2%
|
8 196
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7 143)
|
(7 377)
|
(7 685)
|
(7 781)
|
(8 023)
|
(8 083)
|
(8 087)
|
(8 303)
|
(8 596)
|
(8 652)
|
(8 843)
|
(7 738)
|
(8 606)
|
(8 252)
|
(7 959)
|
(5 949)
|
(7 175)
|
(6 824)
|
(6 507)
|
(5 940)
|
(6 156)
|
(6 233)
|
(6 187)
|
(6 231)
|
(6 355)
|
(6 503)
|
(6 620)
|
(6 588)
|
(6 450)
|
(6 411)
|
(6 412)
|
(6 574)
|
(6 720)
|
(6 693)
|
(6 626)
|
(7 268)
|
(7 998)
|
(8 731)
|
(9 588)
|
(9 691)
|
(9 769)
|
(9 825)
|
(9 828)
|
(9 918)
|
(9 983)
|
(10 071)
|
(10 103)
|
(10 144)
|
(10 107)
|
(10 066)
|
(10 109)
|
(10 079)
|
(10 007)
|
(10 061)
|
(9 927)
|
(7 893)
|
(9 284)
|
(8 651)
|
(8 155)
|
(7 598)
|
(7 788)
|
(8 008)
|
(8 259)
|
(8 553)
|
(7 141)
|
(5 771)
|
(4 303)
|
(8 565)
|
(2 563)
|
(2 461)
|
(2 442)
|
(8 393)
|
(2 588)
|
(2 487)
|
(2 447)
|
(8 285)
|
(2 284)
|
(2 321)
|
(3 432)
|
(10 103)
|
(3 340)
|
(3 398)
|
(2 304)
|
(8 810)
|
(2 374)
|
(2 333)
|
(2 337)
|
(2 357)
|
(2 354)
|
(2 615)
|
(2 923)
|
(3 191)
|
(3 497)
|
(3 470)
|
(3 494)
|
(3 433)
|
|
| Selling, General & Administrative |
(7 013)
|
(7 272)
|
(7 607)
|
(7 730)
|
(7 970)
|
(8 029)
|
(8 075)
|
(7 996)
|
(8 531)
|
(8 529)
|
(8 554)
|
(7 279)
|
(8 129)
|
(7 796)
|
(7 502)
|
(5 700)
|
(6 920)
|
(6 578)
|
(6 286)
|
(5 718)
|
(5 935)
|
(6 018)
|
(5 977)
|
(6 231)
|
(6 159)
|
(6 295)
|
(6 411)
|
(6 588)
|
(6 278)
|
(6 297)
|
(6 347)
|
(6 574)
|
(6 725)
|
(6 693)
|
(6 631)
|
(7 268)
|
(7 998)
|
(8 739)
|
(9 596)
|
(9 691)
|
(9 769)
|
(9 825)
|
(9 828)
|
(9 918)
|
(9 984)
|
(10 072)
|
(10 104)
|
(10 144)
|
(10 117)
|
(10 076)
|
(10 109)
|
(10 079)
|
(10 007)
|
(10 061)
|
(9 927)
|
(7 556)
|
(9 209)
|
(8 497)
|
(7 920)
|
(7 279)
|
(7 447)
|
(7 612)
|
(7 803)
|
(8 042)
|
(6 579)
|
(5 198)
|
(3 733)
|
(7 985)
|
(1 994)
|
(1 902)
|
(1 881)
|
(7 843)
|
(2 037)
|
(1 972)
|
(1 980)
|
(7 872)
|
(1 921)
|
(1 987)
|
(3 098)
|
(9 777)
|
(3 029)
|
(3 099)
|
(2 026)
|
(8 546)
|
(2 142)
|
(2 080)
|
(2 086)
|
(2 101)
|
(2 101)
|
(2 253)
|
(2 402)
|
(2 505)
|
(2 626)
|
(2 524)
|
(2 529)
|
(2 467)
|
|
| Depreciation & Amortization |
(130)
|
(105)
|
(78)
|
(51)
|
(53)
|
(54)
|
(62)
|
(307)
|
(116)
|
(183)
|
(239)
|
(279)
|
(296)
|
(273)
|
(273)
|
(244)
|
(250)
|
(242)
|
(218)
|
(222)
|
(219)
|
(214)
|
(209)
|
0
|
(196)
|
(208)
|
(209)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(337)
|
(75)
|
(154)
|
(235)
|
(319)
|
(341)
|
(396)
|
(456)
|
(511)
|
(562)
|
(573)
|
(570)
|
(580)
|
(569)
|
(559)
|
(561)
|
(550)
|
(551)
|
(515)
|
(467)
|
(413)
|
(356)
|
(334)
|
(334)
|
(326)
|
(311)
|
(299)
|
(278)
|
(264)
|
(261)
|
(260)
|
(251)
|
(256)
|
(253)
|
(362)
|
(521)
|
(686)
|
(871)
|
(946)
|
(965)
|
(966)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
50
|
0
|
51
|
60
|
(50)
|
(180)
|
(181)
|
(183)
|
(184)
|
(5)
|
(5)
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(172)
|
(114)
|
(65)
|
0
|
5
|
0
|
5
|
0
|
0
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
0
|
0
|
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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
810
N/A
|
773
-5%
|
795
+3%
|
935
+18%
|
969
+4%
|
1 207
+25%
|
1 241
+3%
|
1 161
-6%
|
1 269
+9%
|
1 277
+1%
|
1 150
-10%
|
869
-24%
|
952
+10%
|
923
-3%
|
890
-4%
|
702
-21%
|
852
+21%
|
805
-6%
|
740
-8%
|
830
+12%
|
825
-1%
|
891
+8%
|
1 047
+18%
|
1 003
-4%
|
1 140
+14%
|
1 110
-3%
|
1 008
-9%
|
940
-7%
|
1 019
+8%
|
984
-3%
|
1 016
+3%
|
1 021
+0%
|
933
-9%
|
976
+5%
|
1 050
+8%
|
1 244
+18%
|
1 369
+10%
|
1 549
+13%
|
1 614
+4%
|
1 596
-1%
|
1 600
+0%
|
1 554
-3%
|
1 565
+1%
|
1 596
+2%
|
1 605
+1%
|
1 593
-1%
|
1 618
+2%
|
1 671
+3%
|
1 740
+4%
|
1 803
+4%
|
1 846
+2%
|
1 966
+7%
|
1 938
-1%
|
1 770
-9%
|
1 766
0%
|
1 587
-10%
|
1 827
+15%
|
1 937
+6%
|
1 892
-2%
|
1 811
-4%
|
1 726
-5%
|
1 592
-8%
|
1 480
-7%
|
1 445
-2%
|
1 983
+37%
|
2 085
+5%
|
2 188
+5%
|
2 205
+1%
|
2 295
+4%
|
2 480
+8%
|
2 544
+3%
|
2 620
+3%
|
2 690
+3%
|
2 744
+2%
|
2 762
+1%
|
2 781
+1%
|
2 986
+7%
|
3 071
+3%
|
1 829
-40%
|
2 090
+14%
|
2 212
+6%
|
2 240
+1%
|
3 631
+62%
|
3 669
+1%
|
3 804
+4%
|
3 924
+3%
|
4 024
+3%
|
4 117
+2%
|
4 228
+3%
|
4 174
-1%
|
4 169
0%
|
4 224
+1%
|
4 211
0%
|
4 403
+5%
|
4 546
+3%
|
4 763
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(120)
|
(119)
|
(120)
|
(124)
|
(123)
|
(120)
|
(99)
|
(101)
|
(107)
|
(115)
|
(136)
|
(136)
|
(136)
|
(132)
|
(129)
|
(125)
|
(122)
|
(125)
|
(130)
|
(129)
|
(133)
|
(133)
|
(132)
|
(38)
|
(136)
|
(133)
|
(51)
|
(73)
|
(20)
|
(12)
|
(79)
|
(89)
|
(98)
|
(100)
|
(129)
|
(158)
|
(164)
|
(207)
|
(197)
|
(192)
|
(217)
|
(193)
|
(219)
|
(214)
|
(199)
|
(195)
|
(142)
|
(150)
|
(180)
|
(208)
|
(251)
|
(230)
|
(213)
|
(209)
|
(205)
|
(240)
|
(261)
|
(274)
|
(284)
|
(276)
|
(268)
|
(259)
|
(262)
|
(278)
|
(283)
|
(280)
|
(283)
|
(293)
|
(291)
|
(303)
|
(317)
|
(320)
|
(323)
|
(340)
|
(343)
|
(347)
|
(350)
|
(341)
|
(332)
|
(322)
|
(323)
|
(324)
|
(334)
|
(388)
|
(417)
|
(472)
|
(502)
|
(522)
|
(439)
|
(496)
|
(618)
|
(655)
|
(812)
|
(837)
|
(801)
|
(807)
|
|
| Non-Reccuring Items |
(68)
|
(68)
|
3
|
29
|
(8)
|
(17)
|
25
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
5
|
0
|
(8)
|
0
|
(27)
|
(27)
|
(19)
|
(19)
|
0
|
0
|
1
|
0
|
0
|
0
|
10
|
0
|
0
|
35
|
24
|
43
|
44
|
19
|
82
|
98
|
103
|
103
|
39
|
2
|
(384)
|
(384)
|
(396)
|
(469)
|
(460)
|
(560)
|
(667)
|
(678)
|
(432)
|
(394)
|
(438)
|
(327)
|
(209)
|
(147)
|
18
|
0
|
1
|
2
|
142
|
167
|
188
|
193
|
54
|
0
|
0
|
(5)
|
(328)
|
(447)
|
(328)
|
(316)
|
(59)
|
(50)
|
(202)
|
(226)
|
890
|
|
| 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
|
8
|
(1)
|
6
|
8
|
13
|
18
|
13
|
3
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
0
|
29
|
29
|
58
|
39
|
12
|
19
|
4
|
(34)
|
(30)
|
(37)
|
(1)
|
0
|
(7)
|
(7)
|
(15)
|
(37)
|
(39)
|
(28)
|
3
|
10
|
12
|
9
|
(3)
|
(4)
|
(5)
|
(4)
|
7
|
24
|
27
|
29
|
5
|
4
|
1
|
(12)
|
(1)
|
(25)
|
(25)
|
(13)
|
(173)
|
(165)
|
(156)
|
(150)
|
(86)
|
(93)
|
(108)
|
(114)
|
1
|
4
|
15
|
18
|
9
|
10
|
7
|
8
|
13
|
15
|
21
|
22
|
21
|
12
|
1
|
(7)
|
(179)
|
(193)
|
(233)
|
(248)
|
(98)
|
(91)
|
(59)
|
(55)
|
(48)
|
(61)
|
(71)
|
(78)
|
(87)
|
|
| Pre-Tax Income |
622
N/A
|
586
-6%
|
678
+16%
|
840
+24%
|
838
0%
|
1 070
+28%
|
1 167
+9%
|
1 074
-8%
|
1 162
+8%
|
1 162
N/A
|
1 014
-13%
|
733
-28%
|
816
+11%
|
791
-3%
|
761
-4%
|
577
-24%
|
730
+27%
|
680
-7%
|
610
-10%
|
728
+19%
|
692
-5%
|
787
+14%
|
944
+20%
|
1 023
+8%
|
1 043
+2%
|
989
-5%
|
976
-1%
|
879
-10%
|
964
+10%
|
948
-2%
|
908
-4%
|
949
+5%
|
853
-10%
|
887
+4%
|
917
+3%
|
1 059
+15%
|
1 168
+10%
|
1 276
+9%
|
1 360
+7%
|
1 388
+2%
|
1 374
-1%
|
1 373
0%
|
1 355
-1%
|
1 380
+2%
|
1 402
+2%
|
1 393
-1%
|
1 472
+6%
|
1 538
+4%
|
1 584
+3%
|
1 622
+2%
|
1 659
+2%
|
1 765
+6%
|
1 772
+0%
|
1 606
-9%
|
1 568
-2%
|
1 428
-9%
|
1 639
+15%
|
1 741
+6%
|
1 698
-2%
|
1 401
-17%
|
1 295
-8%
|
793
-39%
|
684
-14%
|
685
+0%
|
1 138
+66%
|
1 237
+9%
|
1 231
0%
|
1 246
+1%
|
1 330
+7%
|
1 760
+32%
|
1 851
+5%
|
1 871
+1%
|
2 050
+10%
|
2 202
+7%
|
2 280
+4%
|
2 465
+8%
|
2 651
+8%
|
2 752
+4%
|
1 521
-45%
|
1 931
+27%
|
2 068
+7%
|
2 105
+2%
|
3 483
+65%
|
3 156
-9%
|
3 194
+1%
|
3 219
+1%
|
3 269
+2%
|
3 169
-3%
|
3 251
+3%
|
3 291
+1%
|
3 180
-3%
|
3 462
+9%
|
3 288
-5%
|
3 293
+0%
|
3 441
+4%
|
4 759
+38%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(238)
|
(223)
|
(255)
|
(310)
|
(308)
|
(394)
|
(447)
|
(396)
|
(427)
|
(424)
|
(350)
|
(249)
|
(279)
|
(236)
|
(221)
|
(161)
|
(210)
|
(224)
|
(204)
|
(239)
|
(216)
|
(249)
|
(317)
|
(348)
|
(351)
|
(311)
|
(275)
|
(242)
|
(274)
|
(274)
|
(262)
|
(268)
|
(221)
|
(224)
|
(238)
|
(300)
|
(342)
|
(369)
|
(392)
|
(378)
|
(372)
|
(381)
|
(361)
|
(360)
|
(359)
|
(353)
|
(378)
|
(390)
|
(372)
|
(349)
|
(335)
|
(334)
|
(336)
|
(295)
|
(269)
|
(175)
|
(246)
|
(263)
|
(239)
|
(148)
|
(89)
|
97
|
118
|
95
|
(19)
|
(18)
|
(53)
|
(58)
|
(70)
|
(270)
|
(287)
|
(297)
|
(360)
|
(389)
|
(415)
|
(448)
|
(493)
|
(611)
|
(552)
|
(623)
|
(645)
|
(561)
|
(630)
|
(510)
|
(517)
|
(481)
|
(482)
|
(541)
|
(609)
|
(686)
|
(687)
|
(742)
|
(679)
|
(628)
|
(661)
|
(1 009)
|
|
| Income from Continuing Operations |
384
|
363
|
423
|
530
|
530
|
676
|
720
|
678
|
735
|
738
|
664
|
484
|
537
|
555
|
540
|
416
|
520
|
456
|
406
|
489
|
476
|
538
|
627
|
675
|
692
|
678
|
701
|
637
|
690
|
674
|
646
|
681
|
632
|
663
|
679
|
759
|
826
|
907
|
968
|
1 010
|
1 002
|
992
|
994
|
1 020
|
1 043
|
1 040
|
1 094
|
1 148
|
1 212
|
1 273
|
1 324
|
1 431
|
1 436
|
1 311
|
1 299
|
1 253
|
1 393
|
1 478
|
1 459
|
1 253
|
1 206
|
890
|
802
|
780
|
1 119
|
1 219
|
1 178
|
1 188
|
1 260
|
1 490
|
1 564
|
1 574
|
1 690
|
1 813
|
1 865
|
2 017
|
2 158
|
2 141
|
969
|
1 308
|
1 423
|
1 544
|
2 853
|
2 646
|
2 677
|
2 738
|
2 787
|
2 628
|
2 642
|
2 605
|
2 493
|
2 720
|
2 609
|
2 665
|
2 780
|
3 750
|
|
| Income to Minority Interest |
(40)
|
(40)
|
(40)
|
(34)
|
(33)
|
(32)
|
(40)
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(7)
|
(10)
|
(13)
|
(14)
|
(14)
|
(15)
|
(16)
|
(16)
|
(19)
|
(29)
|
(45)
|
(48)
|
(47)
|
(36)
|
(26)
|
(27)
|
(31)
|
(38)
|
(31)
|
(33)
|
(32)
|
(28)
|
(27)
|
(27)
|
(30)
|
(32)
|
(35)
|
(35)
|
(33)
|
(31)
|
(34)
|
(36)
|
(37)
|
(39)
|
(37)
|
(36)
|
(34)
|
(33)
|
(34)
|
(36)
|
(37)
|
(37)
|
(37)
|
(39)
|
(40)
|
(39)
|
(40)
|
(41)
|
(41)
|
(41)
|
(41)
|
(43)
|
(46)
|
(47)
|
(49)
|
(50)
|
(51)
|
(53)
|
(53)
|
(58)
|
(57)
|
(58)
|
(57)
|
(61)
|
(63)
|
(64)
|
(64)
|
(57)
|
(56)
|
(57)
|
(66)
|
(61)
|
(62)
|
(62)
|
(55)
|
|
| Net Income (Common) |
341
N/A
|
312
-9%
|
368
+18%
|
463
+26%
|
455
-2%
|
601
+32%
|
614
+2%
|
625
+2%
|
643
+3%
|
670
+4%
|
651
-3%
|
540
-17%
|
573
+6%
|
590
+3%
|
590
N/A
|
733
+24%
|
732
0%
|
735
+0%
|
720
-2%
|
720
N/A
|
735
+2%
|
782
+6%
|
880
+13%
|
864
-2%
|
869
+1%
|
1 762
+103%
|
1 675
-5%
|
1 462
-13%
|
1 524
+4%
|
540
-65%
|
543
+1%
|
747
+38%
|
645
-14%
|
649
+1%
|
673
+4%
|
706
+5%
|
775
+10%
|
880
+14%
|
934
+6%
|
979
+5%
|
971
-1%
|
959
-1%
|
965
+1%
|
993
+3%
|
1 016
+2%
|
1 011
0%
|
1 063
+5%
|
1 113
+5%
|
1 177
+6%
|
1 240
+5%
|
1 293
+4%
|
1 397
+8%
|
1 400
+0%
|
1 274
-9%
|
1 260
-1%
|
1 385
+10%
|
1 382
0%
|
1 504
+9%
|
1 528
+2%
|
1 396
-9%
|
1 362
-2%
|
1 831
+34%
|
1 697
-7%
|
1 226
-28%
|
1 529
+25%
|
808
-47%
|
770
-5%
|
1 134
+47%
|
1 199
+6%
|
1 428
+19%
|
1 503
+5%
|
1 532
+2%
|
1 645
+7%
|
1 766
+7%
|
1 819
+3%
|
1 969
+8%
|
2 110
+7%
|
2 091
-1%
|
916
-56%
|
1 255
+37%
|
1 365
+9%
|
1 487
+9%
|
2 795
+88%
|
2 589
-7%
|
2 616
+1%
|
2 675
+2%
|
2 723
+2%
|
2 564
-6%
|
2 585
+1%
|
2 549
-1%
|
2 436
-4%
|
2 654
+9%
|
2 548
-4%
|
2 603
+2%
|
2 718
+4%
|
3 695
+36%
|
|
| EPS (Diluted) |
1.24
N/A
|
1.1
-11%
|
1.32
+20%
|
1.63
+23%
|
1.44
-12%
|
1.88
+31%
|
1.74
-7%
|
1.88
+8%
|
1.91
+2%
|
1.98
+4%
|
1.92
-3%
|
1.6
-17%
|
1.69
+6%
|
1.74
+3%
|
1.72
-1%
|
2.14
+24%
|
2.09
-2%
|
2.13
+2%
|
2.11
-1%
|
2.1
0%
|
2.26
+8%
|
2.42
+7%
|
2.73
+13%
|
2.64
-3%
|
2.71
+3%
|
5.77
+113%
|
5.49
-5%
|
4.79
-13%
|
5.21
+9%
|
1.84
-65%
|
1.85
+1%
|
2.56
+38%
|
2.27
-11%
|
2.29
+1%
|
2.38
+4%
|
2.36
-1%
|
2.24
-5%
|
2.56
+14%
|
2.77
+8%
|
2.87
+4%
|
2.87
N/A
|
2.88
+0%
|
2.91
+1%
|
2.99
+3%
|
3.17
+6%
|
3.18
+0%
|
3.39
+7%
|
3.53
+4%
|
3.83
+8%
|
4.11
+7%
|
4.36
+6%
|
4.66
+7%
|
4.87
+5%
|
4.44
-9%
|
4.43
0%
|
4.87
+10%
|
5.04
+3%
|
5.57
+11%
|
5.66
+2%
|
5.17
-9%
|
5.1
-1%
|
6.97
+37%
|
6.59
-5%
|
4.69
-29%
|
6.11
+30%
|
3.26
-47%
|
3.13
-4%
|
4.59
+47%
|
4.91
+7%
|
5.88
+20%
|
6.28
+7%
|
6.37
+1%
|
7.01
+10%
|
7.55
+8%
|
7.79
+3%
|
8.44
+8%
|
9.25
+10%
|
9.17
-1%
|
4.06
-56%
|
5.55
+37%
|
6.3
+14%
|
6.92
+10%
|
13.14
+90%
|
12.14
-8%
|
12.63
+4%
|
12.96
+3%
|
13.3
+3%
|
12.51
-6%
|
12.91
+3%
|
11.95
-7%
|
11.15
-7%
|
12.49
+12%
|
11.69
-6%
|
11.97
+2%
|
12.54
+5%
|
17.02
+36%
|
|