Emerson Electric Co
NYSE:EMR
Income Statement
Earnings Waterfall
Emerson Electric Co
Income Statement
Emerson Electric Co
| 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 |
272
|
261
|
250
|
225
|
225
|
226
|
246
|
241
|
240
|
233
|
234
|
234
|
235
|
242
|
243
|
236
|
229
|
223
|
225
|
236
|
247
|
259
|
261
|
259
|
257
|
250
|
244
|
234
|
225
|
0
|
244
|
122
|
141
|
210
|
280
|
278
|
268
|
261
|
246
|
238
|
233
|
222
|
224
|
220
|
219
|
219
|
218
|
218
|
208
|
203
|
214
|
193
|
195
|
198
|
198
|
198
|
203
|
207
|
215
|
159
|
155
|
151
|
201
|
198
|
198
|
198
|
202
|
201
|
206
|
207
|
201
|
194
|
181
|
183
|
175
|
176
|
176
|
164
|
165
|
165
|
178
|
199
|
228
|
254
|
270
|
277
|
261
|
277
|
296
|
316
|
323
|
291
|
287
|
325
|
387
|
450
|
|
| Revenue |
14 133
N/A
|
13 778
-3%
|
13 748
0%
|
13 679
-1%
|
13 763
+1%
|
13 786
+0%
|
13 958
+1%
|
14 332
+3%
|
14 726
+3%
|
15 189
+3%
|
15 615
+3%
|
15 985
+2%
|
16 353
+2%
|
16 782
+3%
|
17 305
+3%
|
17 883
+3%
|
18 508
+3%
|
19 260
+4%
|
19 734
+2%
|
20 522
+4%
|
21 064
+3%
|
21 619
+3%
|
22 131
+2%
|
22 714
+3%
|
23 343
+3%
|
24 139
+3%
|
23 751
-2%
|
24 702
+4%
|
23 766
-4%
|
21 668
-9%
|
20 102
-7%
|
19 515
-3%
|
19 381
-1%
|
20 328
+5%
|
21 039
+3%
|
21 746
+3%
|
22 647
+4%
|
23 518
+4%
|
24 222
+3%
|
23 996
-1%
|
24 061
+0%
|
24 257
+1%
|
24 412
+1%
|
24 656
+1%
|
24 697
+0%
|
24 557
-1%
|
24 669
+0%
|
24 722
+0%
|
24 574
-1%
|
24 542
0%
|
17 733
-28%
|
24 518
+38%
|
24 106
-2%
|
23 297
-3%
|
16 249
-30%
|
13 999
-14%
|
12 178
-13%
|
10 349
-15%
|
14 522
+40%
|
14 401
-1%
|
14 396
0%
|
14 761
+3%
|
15 264
+3%
|
15 864
+4%
|
16 538
+4%
|
16 955
+3%
|
17 408
+3%
|
17 739
+2%
|
18 061
+2%
|
18 289
+1%
|
18 372
+0%
|
18 378
+0%
|
17 971
-2%
|
17 201
-4%
|
16 785
-2%
|
16 796
+0%
|
17 064
+2%
|
17 847
+5%
|
18 236
+2%
|
17 231
-6%
|
17 591
+2%
|
17 899
+2%
|
13 804
-23%
|
18 529
+34%
|
17 494
-6%
|
16 435
-6%
|
15 165
-8%
|
15 909
+5%
|
16 529
+4%
|
16 963
+3%
|
17 492
+3%
|
17 550
+0%
|
17 606
+0%
|
17 779
+1%
|
18 016
+1%
|
18 186
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(9 260)
|
(9 043)
|
(8 939)
|
(8 897)
|
(8 951)
|
(8 950)
|
(9 060)
|
(9 295)
|
(9 544)
|
(9 818)
|
(10 049)
|
(10 289)
|
(10 511)
|
(10 779)
|
(11 122)
|
(11 519)
|
(11 912)
|
(12 408)
|
(12 605)
|
(13 164)
|
(13 501)
|
(13 817)
|
(14 066)
|
(14 422)
|
(14 748)
|
(15 226)
|
(14 813)
|
(15 577)
|
(15 046)
|
(13 630)
|
(12 542)
|
(12 083)
|
(11 823)
|
(12 337)
|
(12 713)
|
(13 125)
|
(13 683)
|
(14 220)
|
(14 665)
|
(14 547)
|
(14 582)
|
(14 648)
|
(14 644)
|
(14 736)
|
(14 740)
|
(14 660)
|
(14 717)
|
(14 741)
|
(14 571)
|
(14 469)
|
(9 973)
|
(14 317)
|
(14 141)
|
(13 745)
|
(9 277)
|
(7 906)
|
(6 723)
|
(5 548)
|
(8 336)
|
(8 262)
|
(8 224)
|
(8 478)
|
(8 865)
|
(9 192)
|
(9 589)
|
(9 738)
|
(9 933)
|
(10 130)
|
(10 357)
|
(10 532)
|
(10 555)
|
(10 556)
|
(10 321)
|
(9 936)
|
(9 776)
|
(9 819)
|
(9 979)
|
(10 398)
|
(10 673)
|
(9 976)
|
(10 246)
|
(10 439)
|
(7 498)
|
(10 543)
|
(9 659)
|
(8 703)
|
(7 738)
|
(8 186)
|
(8 323)
|
(8 437)
|
(8 607)
|
(8 346)
|
(8 315)
|
(8 409)
|
(8 497)
|
(8 592)
|
|
| Gross Profit |
4 873
N/A
|
4 735
-3%
|
4 809
+2%
|
4 782
-1%
|
4 812
+1%
|
4 836
+0%
|
4 898
+1%
|
5 037
+3%
|
5 182
+3%
|
5 371
+4%
|
5 566
+4%
|
5 696
+2%
|
5 842
+3%
|
6 003
+3%
|
6 183
+3%
|
6 364
+3%
|
6 596
+4%
|
6 852
+4%
|
7 129
+4%
|
7 358
+3%
|
7 563
+3%
|
7 802
+3%
|
8 065
+3%
|
8 292
+3%
|
8 595
+4%
|
8 913
+4%
|
8 938
+0%
|
9 125
+2%
|
8 720
-4%
|
8 038
-8%
|
7 560
-6%
|
7 432
-2%
|
7 558
+2%
|
7 991
+6%
|
8 326
+4%
|
8 621
+4%
|
8 964
+4%
|
9 298
+4%
|
9 557
+3%
|
9 449
-1%
|
9 479
+0%
|
9 609
+1%
|
9 768
+2%
|
9 920
+2%
|
9 957
+0%
|
9 897
-1%
|
9 952
+1%
|
9 981
+0%
|
10 003
+0%
|
10 073
+1%
|
7 760
-23%
|
10 201
+31%
|
9 965
-2%
|
9 552
-4%
|
6 972
-27%
|
6 093
-13%
|
5 455
-10%
|
4 801
-12%
|
6 186
+29%
|
6 139
-1%
|
6 172
+1%
|
6 283
+2%
|
6 399
+2%
|
6 672
+4%
|
6 949
+4%
|
7 217
+4%
|
7 475
+4%
|
7 609
+2%
|
7 704
+1%
|
7 757
+1%
|
7 817
+1%
|
7 822
+0%
|
7 650
-2%
|
7 265
-5%
|
7 009
-4%
|
6 977
0%
|
7 085
+2%
|
7 449
+5%
|
7 563
+2%
|
7 255
-4%
|
7 345
+1%
|
7 460
+2%
|
6 306
-15%
|
7 986
+27%
|
7 835
-2%
|
7 732
-1%
|
7 427
-4%
|
7 723
+4%
|
8 206
+6%
|
8 526
+4%
|
8 885
+4%
|
9 204
+4%
|
9 291
+1%
|
9 370
+1%
|
9 519
+2%
|
9 594
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 404)
|
(3 358)
|
(3 027)
|
(3 008)
|
(3 023)
|
(3 053)
|
(3 082)
|
(3 158)
|
(3 226)
|
(3 312)
|
(3 399)
|
(3 488)
|
(3 576)
|
(3 642)
|
(3 741)
|
(3 831)
|
(3 950)
|
(4 109)
|
(4 237)
|
(4 391)
|
(4 500)
|
(4 613)
|
(4 743)
|
(4 870)
|
(5 021)
|
(5 221)
|
(5 080)
|
(5 323)
|
(5 211)
|
(4 869)
|
(4 645)
|
(4 604)
|
(4 671)
|
(4 826)
|
(5 064)
|
(5 247)
|
(5 408)
|
(5 627)
|
(5 627)
|
(5 657)
|
(5 682)
|
(5 689)
|
(5 768)
|
(5 809)
|
(5 841)
|
(5 881)
|
(5 933)
|
(5 995)
|
(6 035)
|
(6 074)
|
(4 339)
|
(5 987)
|
(5 887)
|
(5 740)
|
(3 913)
|
(3 393)
|
(2 916)
|
(2 432)
|
(3 689)
|
(3 580)
|
(3 585)
|
(3 704)
|
(3 826)
|
(4 047)
|
(4 231)
|
(4 362)
|
(4 569)
|
(4 621)
|
(4 691)
|
(4 734)
|
(4 687)
|
(4 774)
|
(4 576)
|
(4 432)
|
(4 234)
|
(4 084)
|
(4 160)
|
(4 266)
|
(4 347)
|
(4 173)
|
(4 169)
|
(4 171)
|
(3 850)
|
(4 572)
|
(4 595)
|
(4 586)
|
(4 523)
|
(4 952)
|
(5 398)
|
(6 026)
|
(6 426)
|
(6 320)
|
(6 274)
|
(5 987)
|
(5 906)
|
(5 892)
|
|
| Selling, General & Administrative |
(2 981)
|
(2 962)
|
(2 904)
|
(2 873)
|
(2 889)
|
(2 911)
|
(2 935)
|
(3 008)
|
(3 084)
|
(3 174)
|
(3 281)
|
(3 363)
|
(3 449)
|
(3 532)
|
(3 595)
|
(3 673)
|
(3 785)
|
(3 915)
|
(4 076)
|
(4 220)
|
(4 324)
|
(4 441)
|
(4 569)
|
(4 682)
|
(4 825)
|
(4 992)
|
(4 915)
|
(5 066)
|
(4 933)
|
(4 613)
|
(4 416)
|
(4 357)
|
(4 441)
|
(4 608)
|
(4 817)
|
(4 994)
|
(5 106)
|
(5 301)
|
(5 328)
|
(5 371)
|
(5 415)
|
(5 390)
|
(5 436)
|
(5 476)
|
(5 543)
|
(5 601)
|
(5 648)
|
(5 698)
|
(5 666)
|
(5 694)
|
(4 164)
|
(5 676)
|
(5 600)
|
(5 452)
|
(3 735)
|
(3 209)
|
(2 769)
|
(2 345)
|
(3 464)
|
(3 407)
|
(3 397)
|
(3 476)
|
(3 618)
|
(3 788)
|
(3 952)
|
(4 075)
|
(4 258)
|
(4 343)
|
(4 456)
|
(4 528)
|
(4 457)
|
(4 503)
|
(4 341)
|
(4 149)
|
(3 986)
|
(3 861)
|
(3 932)
|
(4 071)
|
(4 179)
|
(4 030)
|
(4 025)
|
(4 004)
|
(3 614)
|
(4 267)
|
(4 218)
|
(4 208)
|
(4 186)
|
(4 433)
|
(4 729)
|
(5 220)
|
(5 421)
|
(5 366)
|
(5 347)
|
(5 076)
|
(5 103)
|
(5 111)
|
|
| Depreciation & Amortization |
(12)
|
(19)
|
(26)
|
(24)
|
(22)
|
(19)
|
(17)
|
(18)
|
(19)
|
(19)
|
(21)
|
(21)
|
(24)
|
(28)
|
(28)
|
(31)
|
(34)
|
(39)
|
(47)
|
(52)
|
(58)
|
(61)
|
(63)
|
(66)
|
(72)
|
(76)
|
(80)
|
(87)
|
(89)
|
(100)
|
(108)
|
(120)
|
(141)
|
(154)
|
(176)
|
(208)
|
(227)
|
(247)
|
(261)
|
(252)
|
(245)
|
(248)
|
(241)
|
(242)
|
(239)
|
(225)
|
(220)
|
(218)
|
(222)
|
(224)
|
(95)
|
(223)
|
(218)
|
(215)
|
(94)
|
(61)
|
(30)
|
0
|
(84)
|
(84)
|
(83)
|
(95)
|
(136)
|
(170)
|
(200)
|
(213)
|
(211)
|
(212)
|
(221)
|
(234)
|
(238)
|
(240)
|
(239)
|
(239)
|
(239)
|
(258)
|
(273)
|
(284)
|
(300)
|
(279)
|
(267)
|
(294)
|
(336)
|
(412)
|
(469)
|
(491)
|
(482)
|
(638)
|
(792)
|
(936)
|
(1 077)
|
(1 032)
|
(988)
|
(943)
|
(884)
|
(860)
|
|
| Other Operating Expenses |
(411)
|
(377)
|
(97)
|
(111)
|
(112)
|
(123)
|
(130)
|
(132)
|
(123)
|
(119)
|
(97)
|
(104)
|
(103)
|
(82)
|
(118)
|
(127)
|
(131)
|
(155)
|
(114)
|
(119)
|
(118)
|
(111)
|
(111)
|
(122)
|
(124)
|
(153)
|
(85)
|
(170)
|
(189)
|
(156)
|
(121)
|
(127)
|
(89)
|
(64)
|
(71)
|
(45)
|
(75)
|
(79)
|
(38)
|
(34)
|
(22)
|
(51)
|
(91)
|
(91)
|
(59)
|
(55)
|
(65)
|
(79)
|
(147)
|
(156)
|
(80)
|
(88)
|
(69)
|
(73)
|
(84)
|
(123)
|
(117)
|
(87)
|
(141)
|
(89)
|
(105)
|
(133)
|
(72)
|
(89)
|
(79)
|
(74)
|
(100)
|
(66)
|
(14)
|
28
|
8
|
(31)
|
4
|
(44)
|
(9)
|
35
|
45
|
89
|
132
|
136
|
123
|
127
|
100
|
107
|
92
|
113
|
145
|
119
|
123
|
130
|
72
|
78
|
61
|
32
|
81
|
79
|
|
| Operating Income |
1 470
N/A
|
1 377
-6%
|
1 782
+29%
|
1 774
0%
|
1 789
+1%
|
1 783
0%
|
1 816
+2%
|
1 879
+3%
|
1 956
+4%
|
2 059
+5%
|
2 167
+5%
|
2 208
+2%
|
2 266
+3%
|
2 361
+4%
|
2 442
+3%
|
2 533
+4%
|
2 646
+4%
|
2 743
+4%
|
2 892
+5%
|
2 967
+3%
|
3 063
+3%
|
3 189
+4%
|
3 322
+4%
|
3 422
+3%
|
3 574
+4%
|
3 692
+3%
|
3 858
+4%
|
3 802
-1%
|
3 509
-8%
|
3 169
-10%
|
2 915
-8%
|
2 828
-3%
|
2 887
+2%
|
3 165
+10%
|
3 262
+3%
|
3 374
+3%
|
3 556
+5%
|
3 671
+3%
|
3 930
+7%
|
3 792
-4%
|
3 797
+0%
|
3 920
+3%
|
4 000
+2%
|
4 111
+3%
|
4 116
+0%
|
4 016
-2%
|
4 019
+0%
|
3 986
-1%
|
3 968
0%
|
3 999
+1%
|
3 421
-14%
|
4 214
+23%
|
4 078
-3%
|
3 812
-7%
|
3 059
-20%
|
2 700
-12%
|
2 539
-6%
|
2 369
-7%
|
2 497
+5%
|
2 559
+2%
|
2 587
+1%
|
2 579
0%
|
2 573
0%
|
2 625
+2%
|
2 718
+4%
|
2 855
+5%
|
2 906
+2%
|
2 988
+3%
|
3 013
+1%
|
3 023
+0%
|
3 130
+4%
|
3 048
-3%
|
3 074
+1%
|
2 833
-8%
|
2 775
-2%
|
2 893
+4%
|
2 925
+1%
|
3 183
+9%
|
3 216
+1%
|
3 082
-4%
|
3 176
+3%
|
3 289
+4%
|
2 456
-25%
|
3 414
+39%
|
3 240
-5%
|
3 146
-3%
|
2 904
-8%
|
2 771
-5%
|
2 808
+1%
|
2 500
-11%
|
2 459
-2%
|
2 884
+17%
|
3 017
+5%
|
3 383
+12%
|
3 613
+7%
|
3 702
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(264)
|
(249)
|
(233)
|
(226)
|
(225)
|
(228)
|
(231)
|
(230)
|
(226)
|
(216)
|
(210)
|
(207)
|
(206)
|
(208)
|
(209)
|
(205)
|
(203)
|
(202)
|
(207)
|
(216)
|
(224)
|
(234)
|
(228)
|
(219)
|
(212)
|
(197)
|
(188)
|
(181)
|
(179)
|
(142)
|
(220)
|
(350)
|
(368)
|
(259)
|
(261)
|
(257)
|
(247)
|
(239)
|
(223)
|
(238)
|
(233)
|
(222)
|
(224)
|
(220)
|
(219)
|
(219)
|
(218)
|
(218)
|
(208)
|
(203)
|
(191)
|
(185)
|
(171)
|
(156)
|
(153)
|
(127)
|
(119)
|
(112)
|
(85)
|
(113)
|
(126)
|
(145)
|
(160)
|
(169)
|
(173)
|
(170)
|
(174)
|
(173)
|
(180)
|
(185)
|
(176)
|
(175)
|
(166)
|
(166)
|
(156)
|
(165)
|
(163)
|
(155)
|
(154)
|
322
|
308
|
308
|
277
|
(227)
|
(219)
|
(239)
|
187
|
(34)
|
(13)
|
3
|
(115)
|
(136)
|
(195)
|
(280)
|
(329)
|
(422)
|
|
| Non-Reccuring Items |
(105)
|
(149)
|
(190)
|
(164)
|
(142)
|
(195)
|
(195)
|
(210)
|
(208)
|
(142)
|
(132)
|
(125)
|
(125)
|
(119)
|
(110)
|
(93)
|
(87)
|
(81)
|
(80)
|
(88)
|
(86)
|
(85)
|
(75)
|
(68)
|
(64)
|
(70)
|
(89)
|
(126)
|
(174)
|
(224)
|
(284)
|
(279)
|
(251)
|
(204)
|
(126)
|
(105)
|
(85)
|
(79)
|
(100)
|
(106)
|
(121)
|
(135)
|
(711)
|
(704)
|
(689)
|
(1 190)
|
(606)
|
(603)
|
(608)
|
(83)
|
(39)
|
(559)
|
(582)
|
(607)
|
(138)
|
(136)
|
(103)
|
(80)
|
(96)
|
(100)
|
(102)
|
(110)
|
(78)
|
(82)
|
(78)
|
(71)
|
(65)
|
(60)
|
(61)
|
(67)
|
(95)
|
(182)
|
(203)
|
(271)
|
(284)
|
(253)
|
(239)
|
(179)
|
(150)
|
(113)
|
(119)
|
179
|
(301)
|
130
|
124
|
(196)
|
(188)
|
(294)
|
(339)
|
(353)
|
(324)
|
(187)
|
(284)
|
(286)
|
(350)
|
(346)
|
|
| Gain/Loss on Disposition of Assets |
178
|
224
|
231
|
161
|
68
|
31
|
24
|
9
|
36
|
27
|
27
|
53
|
26
|
26
|
26
|
50
|
56
|
68
|
68
|
86
|
104
|
95
|
74
|
96
|
72
|
69
|
64
|
4
|
29
|
35
|
39
|
39
|
13
|
7
|
4
|
3
|
23
|
23
|
24
|
23
|
9
|
52
|
50
|
48
|
44
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
932
|
932
|
1 039
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(56)
|
0
|
108
|
108
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 039
|
107
|
107
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
15
|
15
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1 278
N/A
|
1 203
-6%
|
1 590
+32%
|
1 545
-3%
|
1 490
-4%
|
1 391
-7%
|
1 414
+2%
|
1 448
+2%
|
1 558
+8%
|
1 728
+11%
|
1 852
+7%
|
1 929
+4%
|
1 961
+2%
|
2 060
+5%
|
2 149
+4%
|
2 285
+6%
|
2 412
+6%
|
2 528
+5%
|
2 673
+6%
|
2 749
+3%
|
2 857
+4%
|
2 965
+4%
|
3 093
+4%
|
3 231
+4%
|
3 370
+4%
|
3 494
+4%
|
3 645
+4%
|
3 499
-4%
|
3 185
-9%
|
2 782
-13%
|
2 450
-12%
|
2 346
-4%
|
2 389
+2%
|
2 709
+13%
|
2 879
+6%
|
3 015
+5%
|
3 247
+8%
|
3 376
+4%
|
3 631
+8%
|
3 471
-4%
|
3 452
-1%
|
3 615
+5%
|
3 115
-14%
|
3 235
+4%
|
3 252
+1%
|
2 608
-20%
|
3 196
+23%
|
3 166
-1%
|
3 152
0%
|
3 713
+18%
|
3 191
-14%
|
3 470
+9%
|
4 257
+23%
|
3 981
-6%
|
3 807
-4%
|
3 476
-9%
|
2 424
-30%
|
2 284
-6%
|
2 316
+1%
|
2 346
+1%
|
2 359
+1%
|
2 324
-1%
|
2 335
+0%
|
2 374
+2%
|
2 467
+4%
|
2 614
+6%
|
2 667
+2%
|
2 755
+3%
|
2 772
+1%
|
2 771
0%
|
2 859
+3%
|
2 691
-6%
|
2 705
+1%
|
2 396
-11%
|
2 335
-3%
|
2 475
+6%
|
2 523
+2%
|
2 849
+13%
|
2 912
+2%
|
3 291
+13%
|
3 365
+2%
|
3 776
+12%
|
2 432
-36%
|
3 332
+37%
|
3 160
-5%
|
2 726
-14%
|
2 903
+6%
|
2 443
-16%
|
2 456
+1%
|
2 150
-12%
|
2 020
-6%
|
2 561
+27%
|
2 538
-1%
|
2 817
+11%
|
2 934
+4%
|
2 934
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(429)
|
(399)
|
(514)
|
(506)
|
(488)
|
(397)
|
(401)
|
(409)
|
(442)
|
(549)
|
(595)
|
(619)
|
(621)
|
(703)
|
(727)
|
(761)
|
(802)
|
(790)
|
(834)
|
(861)
|
(910)
|
(931)
|
(964)
|
(1 025)
|
(1 059)
|
(1 109)
|
(1 125)
|
(1 093)
|
(995)
|
(848)
|
(688)
|
(626)
|
(630)
|
(744)
|
(848)
|
(922)
|
(1 008)
|
(1 036)
|
(1 127)
|
(1 077)
|
(1 069)
|
(1 143)
|
(1 091)
|
(1 126)
|
(1 121)
|
(1 050)
|
(1 130)
|
(1 089)
|
(1 099)
|
(1 136)
|
(953)
|
(1 234)
|
(1 596)
|
(1 484)
|
(1 267)
|
(1 158)
|
(710)
|
(693)
|
(697)
|
(664)
|
(668)
|
(665)
|
(660)
|
(718)
|
(706)
|
(553)
|
(632)
|
(704)
|
(685)
|
(691)
|
(531)
|
(401)
|
(416)
|
(412)
|
(345)
|
(362)
|
(366)
|
(466)
|
(585)
|
(670)
|
(637)
|
(729)
|
(549)
|
(673)
|
(671)
|
(586)
|
(642)
|
(508)
|
(523)
|
(453)
|
(415)
|
(568)
|
(618)
|
(684)
|
(696)
|
(682)
|
|
| Income from Continuing Operations |
849
|
804
|
1 076
|
1 039
|
1 002
|
994
|
1 013
|
1 039
|
1 116
|
1 179
|
1 257
|
1 310
|
1 340
|
1 357
|
1 422
|
1 524
|
1 610
|
1 738
|
1 839
|
1 888
|
1 947
|
2 034
|
2 129
|
2 206
|
2 311
|
2 385
|
2 520
|
2 406
|
2 190
|
1 934
|
1 762
|
1 720
|
1 759
|
1 965
|
2 031
|
2 093
|
2 239
|
2 340
|
2 504
|
2 394
|
2 383
|
2 472
|
2 024
|
2 109
|
2 131
|
1 558
|
2 066
|
2 077
|
2 053
|
2 577
|
2 238
|
2 236
|
2 661
|
2 497
|
2 540
|
2 318
|
1 714
|
1 591
|
1 619
|
1 682
|
1 691
|
1 659
|
1 675
|
1 656
|
1 761
|
2 061
|
2 035
|
2 051
|
2 087
|
2 080
|
2 328
|
2 290
|
2 289
|
1 984
|
1 990
|
2 113
|
2 157
|
2 383
|
2 327
|
2 621
|
2 728
|
3 047
|
1 883
|
2 659
|
2 489
|
2 140
|
2 261
|
1 935
|
1 933
|
1 697
|
1 605
|
1 993
|
1 920
|
2 133
|
2 238
|
2 252
|
|
| 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
|
(74)
|
(13)
|
(22)
|
(33)
|
(47)
|
(46)
|
(50)
|
(55)
|
(53)
|
(52)
|
(50)
|
(49)
|
(50)
|
(49)
|
(49)
|
(51)
|
(56)
|
(58)
|
(64)
|
(67)
|
(62)
|
(65)
|
(55)
|
(45)
|
(37)
|
(26)
|
(25)
|
(25)
|
(23)
|
(23)
|
(25)
|
(25)
|
(29)
|
(31)
|
(31)
|
(33)
|
(32)
|
(28)
|
(27)
|
(22)
|
(21)
|
(21)
|
(19)
|
(20)
|
(22)
|
(23)
|
(25)
|
(25)
|
(25)
|
(29)
|
(29)
|
(27)
|
(24)
|
(16)
|
(10)
|
(35)
|
1
|
5
|
31
|
51
|
19
|
24
|
(3)
|
(15)
|
13
|
(5)
|
52
|
75
|
47
|
52
|
|
| Net Income (Common) |
(92)
N/A
|
(142)
-54%
|
122
N/A
|
1 022
+738%
|
983
-4%
|
1 062
+8%
|
1 089
+3%
|
1 116
+2%
|
1 198
+7%
|
1 179
-2%
|
1 257
+7%
|
1 310
+4%
|
1 340
+2%
|
1 357
+1%
|
1 422
+5%
|
1 524
+7%
|
1 610
+6%
|
1 738
+8%
|
1 845
+6%
|
1 891
+2%
|
1 951
+3%
|
2 039
+5%
|
2 136
+5%
|
2 256
+6%
|
2 309
+2%
|
2 347
+2%
|
2 412
+3%
|
2 305
-4%
|
2 131
-8%
|
1 906
-11%
|
1 724
-10%
|
1 691
-2%
|
1 723
+2%
|
1 921
+11%
|
2 164
+13%
|
2 219
+3%
|
2 370
+7%
|
2 468
+4%
|
2 480
+0%
|
2 371
-4%
|
2 360
0%
|
2 447
+4%
|
1 968
-20%
|
2 051
+4%
|
2 067
+1%
|
1 491
-28%
|
2 004
+34%
|
2 012
+0%
|
1 998
-1%
|
2 532
+27%
|
2 147
-15%
|
2 210
+3%
|
2 636
+19%
|
2 472
-6%
|
2 710
+10%
|
2 534
-6%
|
1 930
-24%
|
1 845
-4%
|
1 635
-11%
|
1 595
-2%
|
1 518
-5%
|
1 452
-4%
|
1 518
+5%
|
1 601
+5%
|
1 791
+12%
|
2 090
+17%
|
2 203
+5%
|
2 276
+3%
|
2 314
+2%
|
2 206
-5%
|
2 306
+5%
|
2 167
-6%
|
2 164
0%
|
1 959
-9%
|
1 965
+0%
|
2 084
+6%
|
2 128
+2%
|
2 356
+11%
|
2 303
-2%
|
2 754
+20%
|
2 867
+4%
|
3 161
+10%
|
3 231
+2%
|
4 666
+44%
|
4 784
+3%
|
13 215
+176%
|
13 219
+0%
|
11 030
-17%
|
10 739
-3%
|
1 716
-84%
|
1 968
+15%
|
2 411
+23%
|
2 395
-1%
|
2 652
+11%
|
2 293
-14%
|
2 311
+1%
|
|
| EPS (Diluted) |
-0.1
N/A
|
-0.16
-60%
|
0.14
N/A
|
1.21
+764%
|
1.16
-4%
|
1.26
+9%
|
1.29
+2%
|
1.32
+2%
|
1.41
+7%
|
1.4
-1%
|
1.49
+6%
|
1.55
+4%
|
1.58
+2%
|
1.61
+2%
|
1.7
+6%
|
1.84
+8%
|
1.93
+5%
|
2.09
+8%
|
2.23
+7%
|
2.33
+4%
|
2.42
+4%
|
2.54
+5%
|
2.65
+4%
|
2.83
+7%
|
2.9
+2%
|
2.97
+2%
|
3.05
+3%
|
3
-2%
|
2.81
-6%
|
2.47
-12%
|
2.26
-9%
|
2.23
-1%
|
2.26
+1%
|
2.53
+12%
|
2.85
+13%
|
2.92
+2%
|
3.12
+7%
|
3.27
+5%
|
3.28
+0%
|
3.21
-2%
|
3.2
0%
|
3.33
+4%
|
2.68
-20%
|
2.82
+5%
|
2.83
+0%
|
2.05
-28%
|
2.77
+35%
|
2.84
+3%
|
2.83
0%
|
3.6
+27%
|
3.04
-16%
|
3.17
+4%
|
3.85
+21%
|
3.69
-4%
|
4
+8%
|
3.88
-3%
|
2.99
-23%
|
2.85
-5%
|
2.52
-12%
|
2.47
-2%
|
2.33
-6%
|
2.25
-3%
|
2.36
+5%
|
2.49
+6%
|
2.81
+13%
|
3.3
+17%
|
3.46
+5%
|
3.62
+5%
|
3.74
+3%
|
3.56
-5%
|
3.72
+4%
|
3.52
-5%
|
3.54
+1%
|
3.26
-8%
|
3.24
-1%
|
3.46
+7%
|
3.54
+2%
|
3.91
+10%
|
3.83
-2%
|
4.6
+20%
|
4.8
+4%
|
5.3
+10%
|
5.41
+2%
|
7.95
+47%
|
8.34
+5%
|
23.02
+176%
|
22.89
-1%
|
19.23
-16%
|
18.7
-3%
|
2.98
-84%
|
3.42
+15%
|
4.22
+23%
|
4.23
+0%
|
4.69
+11%
|
4.03
-14%
|
4.08
+1%
|
|