Eaton Corporation PLC
NYSE:ETN
Income Statement
Earnings Waterfall
Eaton Corporation PLC
Income Statement
Eaton Corporation 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 |
127
|
116
|
109
|
0
|
101
|
98
|
92
|
0
|
82
|
77
|
77
|
0
|
0
|
0
|
0
|
90
|
28
|
56
|
81
|
105
|
107
|
120
|
132
|
147
|
155
|
158
|
0
|
0
|
81
|
78
|
116
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
7 039
N/A
|
7 049
+0%
|
7 129
+1%
|
7 209
+1%
|
7 411
+3%
|
7 557
+2%
|
7 753
+3%
|
8 061
+4%
|
8 374
+4%
|
8 750
+4%
|
9 267
+6%
|
9 712
+5%
|
10 233
+5%
|
10 611
+4%
|
10 835
+2%
|
10 874
+0%
|
11 321
+4%
|
11 665
+3%
|
11 981
+3%
|
12 232
+2%
|
12 389
+1%
|
12 512
+1%
|
12 727
+2%
|
13 033
+2%
|
13 416
+3%
|
14 447
+8%
|
15 263
+6%
|
15 376
+1%
|
14 693
-4%
|
13 315
-9%
|
12 229
-8%
|
11 873
-3%
|
12 163
+2%
|
12 640
+4%
|
13 183
+4%
|
13 715
+4%
|
14 415
+5%
|
15 127
+5%
|
15 679
+4%
|
16 049
+2%
|
16 206
+1%
|
16 184
0%
|
16 011
-1%
|
16 311
+2%
|
17 661
+8%
|
19 195
+9%
|
20 852
+9%
|
22 046
+6%
|
22 228
+1%
|
22 393
+1%
|
22 514
+1%
|
22 552
+0%
|
22 283
-1%
|
21 888
-2%
|
21 363
-2%
|
20 855
-2%
|
20 445
-2%
|
20 153
-1%
|
19 937
-1%
|
19 747
-1%
|
19 782
+0%
|
19 834
+0%
|
20 058
+1%
|
20 404
+2%
|
20 807
+2%
|
21 162
+2%
|
21 363
+1%
|
21 609
+1%
|
21 663
+0%
|
21 709
+0%
|
21 611
0%
|
21 390
-1%
|
20 874
-2%
|
19 197
-8%
|
18 409
-4%
|
17 858
-3%
|
17 761
-1%
|
19 120
+8%
|
19 517
+2%
|
19 628
+1%
|
19 779
+1%
|
19 776
0%
|
20 166
+2%
|
20 752
+3%
|
21 392
+3%
|
22 046
+3%
|
22 613
+3%
|
23 196
+3%
|
23 656
+2%
|
24 140
+2%
|
24 605
+2%
|
24 878
+1%
|
25 312
+2%
|
25 990
+3%
|
26 633
+2%
|
27 448
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 292)
|
(5 256)
|
(5 246)
|
(5 272)
|
(5 401)
|
(5 535)
|
(5 698)
|
(5 897)
|
(6 103)
|
(6 331)
|
(6 688)
|
(7 002)
|
(7 374)
|
(7 646)
|
(7 793)
|
(7 830)
|
(8 147)
|
(8 411)
|
(8 717)
|
(8 949)
|
(9 052)
|
(9 136)
|
(9 228)
|
(9 382)
|
(9 687)
|
(10 410)
|
(10 993)
|
(11 191)
|
(10 833)
|
(9 953)
|
(9 167)
|
(8 782)
|
(8 809)
|
(9 007)
|
(9 309)
|
(9 633)
|
(10 114)
|
(10 589)
|
(11 009)
|
(11 261)
|
(11 333)
|
(11 286)
|
(11 133)
|
(11 448)
|
(12 429)
|
(13 484)
|
(14 620)
|
(15 369)
|
(15 492)
|
(15 647)
|
(15 680)
|
(15 646)
|
(15 381)
|
(15 031)
|
(14 712)
|
(14 304)
|
(14 002)
|
(13 746)
|
(13 520)
|
(13 416)
|
(13 428)
|
(13 454)
|
(13 549)
|
(13 758)
|
(14 011)
|
(14 237)
|
(14 368)
|
(14 512)
|
(14 511)
|
(14 537)
|
(14 452)
|
(14 338)
|
(14 067)
|
(13 247)
|
(12 786)
|
(12 408)
|
(12 290)
|
(12 958)
|
(13 245)
|
(13 293)
|
(13 378)
|
(13 338)
|
(13 545)
|
(13 865)
|
(14 195)
|
(14 437)
|
(14 576)
|
(14 762)
|
(14 888)
|
(15 081)
|
(15 296)
|
(15 375)
|
(15 580)
|
(16 071)
|
(16 485)
|
(17 131)
|
|
| Gross Profit |
1 747
N/A
|
1 793
+3%
|
1 883
+5%
|
1 937
+3%
|
2 010
+4%
|
2 022
+1%
|
2 055
+2%
|
2 164
+5%
|
2 271
+5%
|
2 419
+7%
|
2 579
+7%
|
2 710
+5%
|
2 859
+5%
|
2 965
+4%
|
3 042
+3%
|
3 044
+0%
|
3 174
+4%
|
3 254
+3%
|
3 264
+0%
|
3 283
+1%
|
3 337
+2%
|
3 376
+1%
|
3 499
+4%
|
3 651
+4%
|
3 729
+2%
|
4 037
+8%
|
4 270
+6%
|
4 185
-2%
|
3 860
-8%
|
3 362
-13%
|
3 062
-9%
|
3 091
+1%
|
3 354
+9%
|
3 633
+8%
|
3 874
+7%
|
4 082
+5%
|
4 301
+5%
|
4 538
+6%
|
4 670
+3%
|
4 788
+3%
|
4 873
+2%
|
4 898
+1%
|
4 878
0%
|
4 863
0%
|
5 232
+8%
|
5 711
+9%
|
6 232
+9%
|
6 677
+7%
|
6 736
+1%
|
6 746
+0%
|
6 834
+1%
|
6 906
+1%
|
6 902
0%
|
6 857
-1%
|
6 651
-3%
|
6 551
-2%
|
6 443
-2%
|
6 407
-1%
|
6 417
+0%
|
6 331
-1%
|
6 354
+0%
|
6 380
+0%
|
6 509
+2%
|
6 646
+2%
|
6 796
+2%
|
6 925
+2%
|
6 995
+1%
|
7 097
+1%
|
7 152
+1%
|
7 172
+0%
|
7 159
0%
|
7 052
-1%
|
6 807
-3%
|
5 950
-13%
|
5 623
-5%
|
5 450
-3%
|
5 471
+0%
|
6 162
+13%
|
6 272
+2%
|
6 335
+1%
|
6 401
+1%
|
6 438
+1%
|
6 621
+3%
|
6 887
+4%
|
7 197
+5%
|
7 609
+6%
|
8 037
+6%
|
8 434
+5%
|
8 768
+4%
|
9 059
+3%
|
9 309
+3%
|
9 503
+2%
|
9 732
+2%
|
9 919
+2%
|
10 148
+2%
|
10 317
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 376)
|
(1 377)
|
(1 392)
|
(1 452)
|
(1 458)
|
(1 471)
|
(1 481)
|
(1 569)
|
(1 573)
|
(1 679)
|
(1 770)
|
(1 863)
|
(1 993)
|
(2 021)
|
(2 038)
|
(1 990)
|
(2 081)
|
(2 145)
|
(2 180)
|
(2 209)
|
(2 243)
|
(2 282)
|
(2 351)
|
(2 449)
|
(2 507)
|
(2 710)
|
(2 970)
|
(2 888)
|
(2 851)
|
(2 615)
|
(2 483)
|
(2 638)
|
(2 766)
|
(2 790)
|
(2 859)
|
(2 910)
|
(2 984)
|
(3 079)
|
(3 088)
|
(3 117)
|
(3 173)
|
(3 176)
|
(3 199)
|
(3 404)
|
(3 694)
|
(4 017)
|
(4 372)
|
(4 522)
|
(4 541)
|
(4 400)
|
(4 374)
|
(4 274)
|
(4 867)
|
(4 277)
|
(4 223)
|
(4 186)
|
(4 141)
|
(4 152)
|
(4 076)
|
(3 987)
|
(3 977)
|
(3 978)
|
(2 985)
|
(4 107)
|
(3 064)
|
(3 066)
|
(4 109)
|
(4 128)
|
(4 423)
|
(4 404)
|
(4 125)
|
(4 225)
|
(4 215)
|
(4 074)
|
(3 953)
|
(3 776)
|
(3 654)
|
(3 773)
|
(3 916)
|
(3 912)
|
(3 927)
|
(3 869)
|
(3 829)
|
(3 856)
|
(3 982)
|
(4 207)
|
(4 279)
|
(4 456)
|
(4 572)
|
(4 577)
|
(4 706)
|
(4 807)
|
(4 855)
|
(5 010)
|
(5 130)
|
(5 145)
|
|
| Selling, General & Administrative |
(1 164)
|
(1 163)
|
(1 159)
|
(1 217)
|
(1 217)
|
(1 244)
|
(1 268)
|
(1 351)
|
(1 349)
|
(1 409)
|
(1 495)
|
(1 583)
|
(1 645)
|
(1 700)
|
(1 732)
|
(1 746)
|
(1 812)
|
(1 863)
|
(1 892)
|
(1 939)
|
(1 968)
|
(2 001)
|
(2 064)
|
(2 139)
|
(2 182)
|
(2 358)
|
(2 487)
|
(2 513)
|
(2 454)
|
(2 235)
|
(2 107)
|
(2 252)
|
(2 324)
|
(2 443)
|
(2 563)
|
(2 486)
|
(2 564)
|
(2 658)
|
(2 675)
|
(2 738)
|
(2 775)
|
(2 767)
|
(2 786)
|
(2 894)
|
(3 150)
|
(3 420)
|
(3 700)
|
(3 886)
|
(3 890)
|
(3 914)
|
(3 908)
|
(3 810)
|
(3 763)
|
(3 680)
|
(3 626)
|
(3 596)
|
(3 573)
|
(3 569)
|
(3 515)
|
(3 505)
|
(3 498)
|
(3 483)
|
(3 532)
|
(3 561)
|
(3 535)
|
(3 554)
|
(3 541)
|
(3 548)
|
(3 576)
|
(3 582)
|
(3 578)
|
(3 583)
|
(3 531)
|
(3 315)
|
(3 184)
|
(3 075)
|
(3 005)
|
(3 190)
|
(3 270)
|
(3 256)
|
(3 251)
|
(3 203)
|
(3 182)
|
(3 227)
|
(3 341)
|
(3 499)
|
(3 635)
|
(3 795)
|
(3 916)
|
(3 951)
|
(4 030)
|
(4 077)
|
(4 100)
|
(4 228)
|
(4 305)
|
(4 311)
|
|
| Research & Development |
(215)
|
(212)
|
(207)
|
(203)
|
(203)
|
(209)
|
(215)
|
(223)
|
(228)
|
(236)
|
(251)
|
(259)
|
(270)
|
(274)
|
(276)
|
(279)
|
(295)
|
(307)
|
(317)
|
(315)
|
(316)
|
(321)
|
(323)
|
(335)
|
(346)
|
(372)
|
(403)
|
(417)
|
(426)
|
(410)
|
(392)
|
(395)
|
(398)
|
(406)
|
(411)
|
(425)
|
(429)
|
(433)
|
(433)
|
(417)
|
(417)
|
(416)
|
(414)
|
(439)
|
(486)
|
(541)
|
(605)
|
(644)
|
(654)
|
(661)
|
(658)
|
(647)
|
(643)
|
(633)
|
(626)
|
(625)
|
(616)
|
(607)
|
(597)
|
(589)
|
(583)
|
(584)
|
(585)
|
(584)
|
(597)
|
(592)
|
(583)
|
(584)
|
(584)
|
(590)
|
(599)
|
(606)
|
(603)
|
(578)
|
(563)
|
(551)
|
(546)
|
(574)
|
(594)
|
(616)
|
(633)
|
(647)
|
(660)
|
(665)
|
(679)
|
(698)
|
(720)
|
(754)
|
(764)
|
(773)
|
(793)
|
(794)
|
(802)
|
(798)
|
(794)
|
(797)
|
|
| Other Operating Expenses |
3
|
(2)
|
(26)
|
(32)
|
(38)
|
(18)
|
2
|
5
|
4
|
(34)
|
(24)
|
(21)
|
(78)
|
(47)
|
(30)
|
35
|
26
|
25
|
29
|
45
|
41
|
40
|
36
|
25
|
21
|
20
|
(80)
|
42
|
29
|
30
|
16
|
9
|
(44)
|
59
|
115
|
1
|
9
|
12
|
20
|
38
|
19
|
7
|
1
|
(71)
|
(58)
|
(56)
|
(67)
|
8
|
3
|
175
|
192
|
183
|
(461)
|
36
|
29
|
35
|
48
|
24
|
36
|
107
|
104
|
89
|
1 132
|
38
|
1 068
|
1 080
|
15
|
4
|
(263)
|
(232)
|
52
|
(36)
|
(81)
|
(181)
|
(206)
|
(150)
|
(103)
|
(9)
|
(52)
|
(40)
|
(43)
|
(19)
|
13
|
36
|
38
|
(10)
|
76
|
93
|
108
|
147
|
117
|
64
|
47
|
16
|
(31)
|
(37)
|
|
| Operating Income |
371
N/A
|
416
+12%
|
491
+18%
|
485
-1%
|
552
+14%
|
551
0%
|
574
+4%
|
595
+4%
|
698
+17%
|
740
+6%
|
809
+9%
|
847
+5%
|
866
+2%
|
944
+9%
|
1 004
+6%
|
1 054
+5%
|
1 093
+4%
|
1 109
+1%
|
1 084
-2%
|
1 074
-1%
|
1 094
+2%
|
1 094
N/A
|
1 148
+5%
|
1 202
+5%
|
1 222
+2%
|
1 327
+9%
|
1 300
-2%
|
1 297
0%
|
1 009
-22%
|
747
-26%
|
579
-22%
|
453
-22%
|
588
+30%
|
843
+43%
|
1 015
+20%
|
1 172
+15%
|
1 317
+12%
|
1 459
+11%
|
1 582
+8%
|
1 671
+6%
|
1 700
+2%
|
1 722
+1%
|
1 679
-2%
|
1 459
-13%
|
1 538
+5%
|
1 694
+10%
|
1 860
+10%
|
2 155
+16%
|
2 195
+2%
|
2 346
+7%
|
2 460
+5%
|
2 632
+7%
|
2 035
-23%
|
2 580
+27%
|
2 428
-6%
|
2 365
-3%
|
2 302
-3%
|
2 255
-2%
|
2 341
+4%
|
2 344
+0%
|
2 377
+1%
|
2 402
+1%
|
3 524
+47%
|
2 539
-28%
|
3 732
+47%
|
3 859
+3%
|
2 886
-25%
|
2 969
+3%
|
2 729
-8%
|
2 768
+1%
|
3 034
+10%
|
2 827
-7%
|
2 592
-8%
|
1 876
-28%
|
1 670
-11%
|
1 674
+0%
|
1 817
+9%
|
2 389
+31%
|
2 356
-1%
|
2 423
+3%
|
2 474
+2%
|
2 569
+4%
|
2 792
+9%
|
3 031
+9%
|
3 215
+6%
|
3 402
+6%
|
3 758
+10%
|
3 978
+6%
|
4 196
+5%
|
4 482
+7%
|
4 603
+3%
|
4 696
+2%
|
4 877
+4%
|
4 909
+1%
|
5 018
+2%
|
5 172
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(127)
|
(116)
|
(109)
|
(104)
|
(101)
|
(98)
|
(92)
|
(87)
|
(82)
|
(77)
|
(77)
|
(79)
|
(22)
|
(44)
|
(68)
|
(90)
|
(28)
|
(56)
|
(81)
|
(105)
|
(107)
|
(120)
|
(132)
|
(147)
|
(155)
|
(158)
|
(37)
|
(157)
|
(81)
|
(78)
|
(116)
|
(150)
|
(35)
|
(69)
|
(102)
|
(136)
|
(133)
|
(130)
|
(126)
|
(118)
|
(114)
|
(113)
|
(126)
|
(208)
|
(255)
|
(296)
|
(317)
|
(271)
|
(258)
|
(242)
|
(235)
|
(227)
|
(222)
|
(226)
|
(229)
|
(232)
|
(232)
|
(230)
|
(230)
|
(226)
|
(237)
|
(240)
|
(241)
|
(244)
|
(255)
|
(263)
|
(270)
|
(270)
|
(267)
|
(262)
|
(249)
|
(236)
|
(204)
|
(179)
|
(166)
|
(149)
|
(154)
|
(152)
|
(148)
|
(144)
|
(137)
|
(132)
|
(132)
|
(144)
|
(162)
|
(173)
|
(169)
|
(151)
|
(132)
|
(119)
|
(115)
|
(130)
|
(133)
|
(175)
|
(213)
|
(241)
|
|
| Non-Reccuring Items |
(22)
|
(25)
|
(36)
|
18
|
(1)
|
(8)
|
(27)
|
0
|
(34)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(65)
|
(134)
|
(156)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(644)
|
(644)
|
(644)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 073
|
0
|
0
|
(275)
|
(275)
|
0
|
0
|
0
|
0
|
221
|
221
|
221
|
221
|
0
|
0
|
617
|
617
|
641
|
641
|
24
|
24
|
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
|
(68)
|
(46)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(75)
|
(75)
|
(38)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(1)
|
0
|
0
|
0
|
2
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Pre-Tax Income |
222
N/A
|
275
+24%
|
346
+26%
|
399
+15%
|
450
+13%
|
445
-1%
|
455
+2%
|
508
+12%
|
582
+15%
|
663
+14%
|
732
+10%
|
768
+5%
|
844
+10%
|
900
+7%
|
936
+4%
|
964
+3%
|
997
+3%
|
1 007
+1%
|
981
-3%
|
969
-1%
|
987
+2%
|
974
-1%
|
1 016
+4%
|
1 055
+4%
|
1 067
+1%
|
1 169
+10%
|
1 263
+8%
|
1 140
-10%
|
788
-31%
|
460
-42%
|
269
-42%
|
303
+13%
|
553
+83%
|
774
+40%
|
913
+18%
|
1 036
+13%
|
1 184
+14%
|
1 329
+12%
|
1 456
+10%
|
1 553
+7%
|
1 586
+2%
|
1 609
+1%
|
1 553
-3%
|
1 251
-19%
|
1 283
+3%
|
1 398
+9%
|
1 543
+10%
|
1 884
+22%
|
1 937
+3%
|
1 460
-25%
|
1 581
+8%
|
1 761
+11%
|
1 813
+3%
|
2 354
+30%
|
2 199
-7%
|
2 133
-3%
|
2 070
-3%
|
2 025
-2%
|
2 111
+4%
|
2 118
+0%
|
2 140
+1%
|
2 162
+1%
|
3 283
+52%
|
3 368
+3%
|
3 477
+3%
|
3 596
+3%
|
2 341
-35%
|
2 424
+4%
|
2 462
+2%
|
2 506
+2%
|
2 785
+11%
|
2 591
-7%
|
2 609
+1%
|
1 918
-26%
|
1 725
-10%
|
1 746
+1%
|
1 663
-5%
|
2 236
+34%
|
2 824
+26%
|
2 896
+3%
|
2 977
+3%
|
3 077
+3%
|
2 684
-13%
|
2 911
+8%
|
3 053
+5%
|
3 231
+6%
|
3 590
+11%
|
3 827
+7%
|
4 066
+6%
|
4 363
+7%
|
4 488
+3%
|
4 566
+2%
|
4 743
+4%
|
4 734
0%
|
4 805
+1%
|
4 932
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(70)
|
(84)
|
(102)
|
(118)
|
(130)
|
(120)
|
(116)
|
(122)
|
(134)
|
(147)
|
(153)
|
(128)
|
(143)
|
(156)
|
(165)
|
(181)
|
(183)
|
(149)
|
(110)
|
(72)
|
(63)
|
(58)
|
(72)
|
(82)
|
(90)
|
(95)
|
(109)
|
(73)
|
(20)
|
2
|
69
|
82
|
40
|
17
|
(47)
|
(99)
|
(117)
|
(153)
|
(182)
|
(201)
|
(209)
|
(188)
|
(152)
|
(31)
|
6
|
6
|
28
|
(11)
|
(3)
|
149
|
119
|
42
|
16
|
(162)
|
(167)
|
(159)
|
(160)
|
(158)
|
(167)
|
(199)
|
(192)
|
(187)
|
(429)
|
(444)
|
(493)
|
(520)
|
(250)
|
(278)
|
(281)
|
(300)
|
(393)
|
(378)
|
(480)
|
(371)
|
(333)
|
(331)
|
(227)
|
(348)
|
(753)
|
(750)
|
(757)
|
(762)
|
(391)
|
(445)
|
(483)
|
(517)
|
(592)
|
(604)
|
(660)
|
(708)
|
(714)
|
(768)
|
(801)
|
(803)
|
(874)
|
(841)
|
|
| Income from Continuing Operations |
152
|
191
|
244
|
281
|
320
|
325
|
339
|
386
|
448
|
516
|
579
|
640
|
701
|
744
|
771
|
783
|
814
|
858
|
871
|
897
|
924
|
916
|
944
|
973
|
977
|
1 074
|
1 154
|
1 067
|
768
|
462
|
338
|
385
|
593
|
791
|
866
|
937
|
1 067
|
1 176
|
1 274
|
1 352
|
1 377
|
1 421
|
1 401
|
1 220
|
1 289
|
1 404
|
1 571
|
1 873
|
1 934
|
1 609
|
1 700
|
1 803
|
1 829
|
2 192
|
2 032
|
1 974
|
1 910
|
1 867
|
1 944
|
1 919
|
1 948
|
1 975
|
2 854
|
2 924
|
2 984
|
3 076
|
2 091
|
2 146
|
2 181
|
2 206
|
2 392
|
2 213
|
2 129
|
1 547
|
1 392
|
1 415
|
1 436
|
1 888
|
2 071
|
2 146
|
2 220
|
2 315
|
2 293
|
2 466
|
2 570
|
2 714
|
2 998
|
3 223
|
3 406
|
3 655
|
3 774
|
3 798
|
3 942
|
3 931
|
3 931
|
4 091
|
|
| 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
|
(14)
|
(3)
|
(7)
|
(10)
|
(12)
|
(7)
|
(5)
|
(3)
|
(2)
|
(5)
|
(6)
|
(6)
|
(8)
|
(6)
|
(5)
|
(6)
|
(2)
|
(3)
|
(1)
|
(1)
|
(3)
|
(5)
|
(8)
|
(10)
|
(12)
|
(12)
|
(10)
|
(9)
|
(10)
|
(9)
|
(8)
|
(4)
|
(2)
|
0
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(5)
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(5)
|
(5)
|
(5)
|
(6)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Net Income (Common) |
152
N/A
|
191
+26%
|
244
+28%
|
281
+15%
|
320
+14%
|
325
+2%
|
339
+4%
|
386
+14%
|
448
+16%
|
516
+15%
|
579
+12%
|
648
+12%
|
701
+8%
|
749
+7%
|
778
+4%
|
805
+3%
|
826
+3%
|
870
+5%
|
919
+6%
|
950
+3%
|
976
+3%
|
969
-1%
|
979
+1%
|
994
+2%
|
1 007
+1%
|
1 094
+9%
|
1 151
+5%
|
1 058
-8%
|
761
-28%
|
457
-40%
|
335
-27%
|
383
+14%
|
588
+54%
|
785
+34%
|
860
+10%
|
929
+8%
|
1 061
+14%
|
1 171
+10%
|
1 268
+8%
|
1 350
+6%
|
1 374
+2%
|
1 420
+3%
|
1 400
-1%
|
1 217
-13%
|
1 284
+6%
|
1 396
+9%
|
1 561
+12%
|
1 861
+19%
|
1 922
+3%
|
1 599
-17%
|
1 691
+6%
|
1 793
+6%
|
1 820
+2%
|
2 184
+20%
|
2 028
-7%
|
1 972
-3%
|
1 910
-3%
|
1 866
-2%
|
1 943
+4%
|
1 916
-1%
|
1 944
+1%
|
1 971
+1%
|
2 849
+45%
|
2 985
+5%
|
3 046
+2%
|
3 138
+3%
|
2 153
-31%
|
2 145
0%
|
2 179
+2%
|
2 205
+1%
|
2 390
+8%
|
2 211
-7%
|
2 127
-4%
|
1 542
-28%
|
1 387
-10%
|
1 410
+2%
|
1 430
+1%
|
1 885
+32%
|
2 068
+10%
|
2 144
+4%
|
2 218
+3%
|
2 313
+4%
|
2 291
-1%
|
2 462
+7%
|
2 567
+4%
|
2 710
+6%
|
2 994
+10%
|
3 218
+7%
|
3 401
+6%
|
3 650
+7%
|
3 768
+3%
|
3 794
+1%
|
3 937
+4%
|
3 926
0%
|
3 927
+0%
|
4 087
+4%
|
|
| EPS (Diluted) |
0.54
N/A
|
0.68
+26%
|
0.86
+26%
|
0.98
+14%
|
1.11
+13%
|
1.12
+1%
|
1.09
-3%
|
1.28
+17%
|
1.42
+11%
|
1.66
+17%
|
1.85
+11%
|
2.06
+11%
|
2.23
+8%
|
2.37
+6%
|
2.55
+8%
|
2.61
+2%
|
2.69
+3%
|
2.8
+4%
|
3
+7%
|
3.1
+3%
|
3.25
+5%
|
3.22
-1%
|
3.25
+1%
|
3.3
+2%
|
3.34
+1%
|
3.34
N/A
|
3.41
+2%
|
3.25
-5%
|
2.3
-29%
|
1.37
-40%
|
1
-27%
|
1.14
+14%
|
1.75
+54%
|
2.32
+33%
|
2.54
+9%
|
2.74
+8%
|
3.06
+12%
|
3.38
+10%
|
3.69
+9%
|
3.94
+7%
|
4.03
+2%
|
4.19
+4%
|
4.14
-1%
|
3.47
-16%
|
2.7
-22%
|
2.93
+9%
|
3.27
+12%
|
3.9
+19%
|
4.03
+3%
|
3.35
-17%
|
3.54
+6%
|
3.76
+6%
|
3.87
+3%
|
4.65
+20%
|
4.34
-7%
|
4.22
-3%
|
4.15
-2%
|
4.07
-2%
|
4.26
+5%
|
4.2
-1%
|
4.31
+3%
|
4.37
+1%
|
6.37
+46%
|
6.67
+5%
|
6.89
+3%
|
7.17
+4%
|
4.93
-31%
|
4.91
0%
|
5.11
+4%
|
5.21
+2%
|
5.71
+10%
|
5.25
-8%
|
5.17
-2%
|
3.84
-26%
|
3.44
-10%
|
3.49
+1%
|
3.56
+2%
|
4.69
+32%
|
5.15
+10%
|
5.34
+4%
|
5.52
+3%
|
5.76
+4%
|
5.71
-1%
|
6.14
+8%
|
6.41
+4%
|
6.77
+6%
|
7.47
+10%
|
8.02
+7%
|
8.47
+6%
|
9.09
+7%
|
9.44
+4%
|
9.5
+1%
|
10
+5%
|
10.03
+0%
|
10.06
+0%
|
10.45
+4%
|
|