Trane Technologies PLC
NYSE:TT
Income Statement
Earnings Waterfall
Trane Technologies PLC
Income Statement
Trane Technologies 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 |
248
|
246
|
238
|
228
|
221
|
206
|
189
|
176
|
166
|
162
|
156
|
153
|
149
|
147
|
147
|
145
|
143
|
136
|
132
|
134
|
134
|
134
|
136
|
136
|
128
|
143
|
193
|
243
|
285
|
321
|
314
|
302
|
305
|
295
|
289
|
283
|
281
|
281
|
281
|
279
|
280
|
270
|
261
|
252
|
243
|
243
|
285
|
279
|
270
|
260
|
209
|
225
|
227
|
231
|
235
|
223
|
225
|
225
|
224
|
222
|
219
|
216
|
216
|
216
|
235
|
231
|
226
|
221
|
199
|
213
|
229
|
243
|
255
|
252
|
250
|
249
|
246
|
244
|
240
|
234
|
229
|
226
|
224
|
224
|
225
|
231
|
233
|
235
|
235
|
231
|
236
|
238
|
239
|
238
|
231
|
227
|
|
| Revenue |
9 408
N/A
|
9 186
-2%
|
9 019
-2%
|
7 583
-16%
|
8 994
+19%
|
8 575
-5%
|
8 431
-2%
|
8 249
-2%
|
8 252
+0%
|
8 878
+8%
|
9 182
+3%
|
9 394
+2%
|
9 730
+4%
|
10 045
+3%
|
10 293
+2%
|
7 264
-29%
|
9 893
+36%
|
9 181
-7%
|
8 604
-6%
|
8 034
-7%
|
8 205
+2%
|
8 382
+2%
|
8 583
+2%
|
8 763
+2%
|
8 950
+2%
|
9 806
+10%
|
11 881
+21%
|
13 045
+10%
|
13 982
+7%
|
14 345
+3%
|
13 491
-6%
|
13 009
-4%
|
12 950
0%
|
13 377
+3%
|
13 589
+2%
|
14 001
+3%
|
14 509
+4%
|
14 729
+2%
|
14 968
+2%
|
12 761
-15%
|
12 638
-1%
|
12 368
-2%
|
12 050
-3%
|
11 988
-1%
|
11 477
-4%
|
11 054
-4%
|
10 675
-3%
|
12 351
+16%
|
12 434
+1%
|
12 579
+1%
|
12 750
+1%
|
12 891
+1%
|
13 056
+1%
|
13 114
+0%
|
13 215
+1%
|
13 301
+1%
|
13 307
+0%
|
13 395
+1%
|
13 476
+1%
|
13 509
+0%
|
13 615
+1%
|
13 836
+2%
|
13 938
+1%
|
14 198
+2%
|
14 582
+3%
|
15 031
+3%
|
15 391
+2%
|
12 344
-20%
|
11 763
-5%
|
11 023
-6%
|
10 463
-5%
|
13 076
+25%
|
12 914
-1%
|
12 435
-4%
|
12 459
+0%
|
12 455
0%
|
12 831
+3%
|
13 522
+5%
|
13 746
+2%
|
14 136
+3%
|
14 474
+2%
|
14 835
+2%
|
15 487
+4%
|
15 992
+3%
|
16 302
+2%
|
16 816
+3%
|
17 327
+3%
|
17 678
+2%
|
18 227
+3%
|
18 830
+3%
|
19 388
+3%
|
19 838
+2%
|
20 311
+2%
|
20 750
+2%
|
21 051
+1%
|
21 322
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(7 354)
|
(7 132)
|
(6 958)
|
(5 718)
|
(6 887)
|
(6 497)
|
(6 329)
|
(6 109)
|
(6 033)
|
(6 496)
|
(6 711)
|
(6 854)
|
(7 110)
|
(7 346)
|
(7 528)
|
(5 203)
|
(7 234)
|
(6 678)
|
(6 223)
|
(5 768)
|
(5 884)
|
(6 010)
|
(6 153)
|
(6 272)
|
(6 397)
|
(7 003)
|
(8 605)
|
(9 548)
|
(10 394)
|
(10 705)
|
(9 959)
|
(9 437)
|
(9 364)
|
(9 640)
|
(9 770)
|
(10 031)
|
(10 420)
|
(10 501)
|
(10 659)
|
(9 273)
|
(9 149)
|
(8 926)
|
(8 629)
|
(8 523)
|
(8 197)
|
(7 931)
|
(7 698)
|
(8 707)
|
(8 763)
|
(8 826)
|
(8 933)
|
(8 980)
|
(9 114)
|
(9 169)
|
(9 221)
|
(9 265)
|
(9 230)
|
(9 240)
|
(9 268)
|
(9 298)
|
(9 351)
|
(9 498)
|
(9 573)
|
(9 765)
|
(10 051)
|
(10 359)
|
(10 590)
|
(8 557)
|
(8 169)
|
(7 662)
|
(7 301)
|
(9 048)
|
(8 951)
|
(8 651)
|
(8 655)
|
(8 627)
|
(8 801)
|
(9 207)
|
(9 364)
|
(9 659)
|
(9 963)
|
(10 272)
|
(10 697)
|
(11 027)
|
(11 183)
|
(11 436)
|
(11 722)
|
(11 820)
|
(12 054)
|
(12 305)
|
(12 547)
|
(12 758)
|
(13 013)
|
(13 227)
|
(13 384)
|
(13 612)
|
|
| Gross Profit |
2 054
N/A
|
2 054
+0%
|
2 061
+0%
|
1 865
-10%
|
2 106
+13%
|
2 078
-1%
|
2 102
+1%
|
2 140
+2%
|
2 219
+4%
|
2 382
+7%
|
2 471
+4%
|
2 540
+3%
|
2 620
+3%
|
2 699
+3%
|
2 764
+2%
|
2 061
-25%
|
2 659
+29%
|
2 503
-6%
|
2 381
-5%
|
2 265
-5%
|
2 322
+2%
|
2 372
+2%
|
2 430
+2%
|
2 491
+3%
|
2 553
+2%
|
2 803
+10%
|
3 276
+17%
|
3 498
+7%
|
3 588
+3%
|
3 640
+1%
|
3 532
-3%
|
3 572
+1%
|
3 586
+0%
|
3 737
+4%
|
3 819
+2%
|
3 970
+4%
|
4 089
+3%
|
4 229
+3%
|
4 310
+2%
|
3 488
-19%
|
3 489
+0%
|
3 441
-1%
|
3 421
-1%
|
3 465
+1%
|
3 280
-5%
|
3 122
-5%
|
2 978
-5%
|
3 643
+22%
|
3 672
+1%
|
3 753
+2%
|
3 817
+2%
|
3 911
+2%
|
3 942
+1%
|
3 945
+0%
|
3 994
+1%
|
4 036
+1%
|
4 077
+1%
|
4 155
+2%
|
4 208
+1%
|
4 211
+0%
|
4 264
+1%
|
4 338
+2%
|
4 365
+1%
|
4 433
+2%
|
4 530
+2%
|
4 671
+3%
|
4 801
+3%
|
3 787
-21%
|
3 594
-5%
|
3 361
-6%
|
3 162
-6%
|
4 028
+27%
|
3 963
-2%
|
3 784
-5%
|
3 804
+1%
|
3 828
+1%
|
4 030
+5%
|
4 315
+7%
|
4 382
+2%
|
4 477
+2%
|
4 511
+1%
|
4 563
+1%
|
4 791
+5%
|
4 965
+4%
|
5 119
+3%
|
5 380
+5%
|
5 606
+4%
|
5 857
+4%
|
6 174
+5%
|
6 525
+6%
|
6 841
+5%
|
7 081
+3%
|
7 298
+3%
|
7 523
+3%
|
7 667
+2%
|
7 710
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 438)
|
(1 429)
|
(1 418)
|
(1 245)
|
(1 427)
|
(1 391)
|
(1 362)
|
(1 356)
|
(1 369)
|
(1 402)
|
(1 423)
|
(1 419)
|
(1 428)
|
(1 447)
|
(1 451)
|
(1 173)
|
(1 396)
|
(1 367)
|
(1 316)
|
(1 267)
|
(1 312)
|
(1 341)
|
(1 392)
|
(1 433)
|
(1 456)
|
(1 613)
|
(2 014)
|
(2 278)
|
(2 633)
|
(2 764)
|
(2 676)
|
(2 634)
|
(2 586)
|
(2 629)
|
(2 631)
|
(2 664)
|
(2 741)
|
(2 772)
|
(2 799)
|
(2 378)
|
(2 377)
|
(2 350)
|
(2 344)
|
(2 370)
|
(2 278)
|
(2 208)
|
(2 127)
|
(2 457)
|
(2 532)
|
(2 537)
|
(2 495)
|
(2 494)
|
(2 522)
|
(2 535)
|
(2 549)
|
(2 510)
|
(2 523)
|
(2 534)
|
(2 543)
|
(2 572)
|
(2 611)
|
(2 641)
|
(2 671)
|
(2 705)
|
(2 763)
|
(2 820)
|
(2 859)
|
(2 231)
|
(2 084)
|
(1 918)
|
(1 773)
|
(2 305)
|
(2 303)
|
(2 243)
|
(2 241)
|
(2 219)
|
(2 238)
|
(2 331)
|
(2 382)
|
(2 427)
|
(2 453)
|
(2 445)
|
(2 517)
|
(2 546)
|
(2 632)
|
(2 718)
|
(2 819)
|
(2 963)
|
(3 155)
|
(3 305)
|
(3 461)
|
(3 580)
|
(3 613)
|
(3 708)
|
(3 711)
|
(3 743)
|
|
| Selling, General & Administrative |
(1 438)
|
(1 429)
|
(1 418)
|
(1 245)
|
(1 427)
|
(1 391)
|
(1 362)
|
(1 356)
|
(1 369)
|
(1 402)
|
(1 423)
|
(1 419)
|
(1 428)
|
(1 447)
|
(1 451)
|
(1 173)
|
(1 396)
|
(1 367)
|
(1 316)
|
(1 267)
|
(1 312)
|
(1 341)
|
(1 392)
|
(1 433)
|
(1 456)
|
(1 613)
|
(2 014)
|
(2 279)
|
(2 633)
|
(2 764)
|
(2 676)
|
(2 634)
|
(2 586)
|
(2 629)
|
(2 631)
|
(2 664)
|
(2 741)
|
(2 772)
|
(2 799)
|
(2 378)
|
(2 377)
|
(2 350)
|
(2 344)
|
(2 370)
|
(2 278)
|
(2 208)
|
(2 127)
|
(2 456)
|
(2 474)
|
(2 479)
|
(2 488)
|
(2 494)
|
(2 511)
|
(2 532)
|
(2 547)
|
(2 510)
|
(2 523)
|
(2 534)
|
(2 543)
|
(2 572)
|
(2 611)
|
(2 641)
|
(2 671)
|
(2 706)
|
(2 764)
|
(2 820)
|
(2 859)
|
(2 231)
|
(2 084)
|
(1 918)
|
(1 773)
|
(2 305)
|
(2 303)
|
(2 243)
|
(2 241)
|
(2 219)
|
(2 238)
|
(2 331)
|
(2 382)
|
(2 427)
|
(2 436)
|
(2 430)
|
(2 509)
|
(2 546)
|
(2 632)
|
(2 718)
|
(2 819)
|
(2 963)
|
(3 103)
|
(3 305)
|
(3 461)
|
(3 580)
|
(3 613)
|
(3 708)
|
(3 711)
|
(3 682)
|
|
| 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
|
(58)
|
(58)
|
(7)
|
0
|
(11)
|
(3)
|
(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
|
(17)
|
(15)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
0
|
0
|
0
|
(61)
|
|
| Operating Income |
616
N/A
|
625
+2%
|
643
+3%
|
620
-4%
|
679
+10%
|
687
+1%
|
740
+8%
|
785
+6%
|
850
+8%
|
980
+15%
|
1 048
+7%
|
1 120
+7%
|
1 192
+6%
|
1 252
+5%
|
1 314
+5%
|
888
-32%
|
1 263
+42%
|
1 136
-10%
|
1 065
-6%
|
999
-6%
|
1 009
+1%
|
1 031
+2%
|
1 038
+1%
|
1 058
+2%
|
1 097
+4%
|
1 190
+8%
|
1 262
+6%
|
1 219
-3%
|
955
-22%
|
876
-8%
|
856
-2%
|
938
+10%
|
1 000
+7%
|
1 107
+11%
|
1 188
+7%
|
1 306
+10%
|
1 348
+3%
|
1 456
+8%
|
1 511
+4%
|
1 110
-27%
|
1 112
+0%
|
1 091
-2%
|
1 077
-1%
|
1 095
+2%
|
1 002
-8%
|
914
-9%
|
850
-7%
|
1 187
+40%
|
1 140
-4%
|
1 216
+7%
|
1 321
+9%
|
1 418
+7%
|
1 421
+0%
|
1 410
-1%
|
1 445
+3%
|
1 526
+6%
|
1 554
+2%
|
1 621
+4%
|
1 664
+3%
|
1 639
-2%
|
1 653
+1%
|
1 697
+3%
|
1 694
0%
|
1 727
+2%
|
1 767
+2%
|
1 851
+5%
|
1 942
+5%
|
1 556
-20%
|
1 510
-3%
|
1 443
-4%
|
1 389
-4%
|
1 723
+24%
|
1 660
-4%
|
1 541
-7%
|
1 563
+1%
|
1 609
+3%
|
1 792
+11%
|
1 984
+11%
|
2 000
+1%
|
2 050
+3%
|
2 058
+0%
|
2 118
+3%
|
2 274
+7%
|
2 419
+6%
|
2 488
+3%
|
2 662
+7%
|
2 787
+5%
|
2 894
+4%
|
3 019
+4%
|
3 220
+7%
|
3 380
+5%
|
3 500
+4%
|
3 685
+5%
|
3 815
+4%
|
3 956
+4%
|
3 967
+0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(259)
|
(252)
|
(242)
|
(239)
|
(221)
|
(206)
|
(189)
|
(188)
|
(166)
|
(162)
|
(156)
|
(157)
|
(149)
|
(147)
|
(147)
|
(118)
|
(143)
|
(136)
|
(132)
|
(154)
|
(134)
|
(123)
|
(132)
|
(102)
|
(64)
|
(60)
|
(103)
|
(186)
|
(264)
|
(328)
|
(322)
|
(325)
|
(326)
|
(313)
|
(314)
|
(267)
|
(278)
|
(284)
|
(257)
|
(258)
|
(266)
|
(254)
|
(259)
|
(213)
|
(231)
|
(236)
|
(266)
|
(325)
|
(279)
|
(256)
|
(226)
|
(230)
|
(231)
|
(255)
|
(256)
|
(223)
|
(206)
|
192
|
194
|
142
|
137
|
(238)
|
(218)
|
(157)
|
(195)
|
(232)
|
(252)
|
(221)
|
(247)
|
(231)
|
(241)
|
(252)
|
(255)
|
(253)
|
(247)
|
(268)
|
(251)
|
(251)
|
(247)
|
(240)
|
(235)
|
(233)
|
(232)
|
(232)
|
(234)
|
(234)
|
(235)
|
(239)
|
(248)
|
(244)
|
(235)
|
(227)
|
(215)
|
(223)
|
(232)
|
(233)
|
|
| Non-Reccuring Items |
(80)
|
(79)
|
(63)
|
(42)
|
(32)
|
(25)
|
(13)
|
3
|
3
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(6)
|
(8)
|
(3 740)
|
(3 716)
|
(3 738)
|
(3 741)
|
(53)
|
(48)
|
(24)
|
(14)
|
(45)
|
(184)
|
(386)
|
(675)
|
(671)
|
(503)
|
(303)
|
(21)
|
(23)
|
(23)
|
(25)
|
(32)
|
(82)
|
0
|
0
|
(45)
|
(13)
|
0
|
0
|
0
|
(34)
|
(8)
|
(14)
|
(21)
|
(52)
|
(76)
|
(77)
|
(79)
|
(62)
|
(73)
|
(75)
|
(85)
|
(44)
|
(5)
|
(11)
|
(8)
|
(53)
|
(72)
|
(96)
|
(88)
|
(76)
|
(60)
|
(24)
|
(24)
|
(27)
|
0
|
0
|
0
|
0
|
0
|
(52)
|
(52)
|
(52)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(24)
|
(33)
|
(17)
|
(25)
|
(22)
|
(5)
|
(9)
|
8
|
(1)
|
(8)
|
1
|
5
|
12
|
23
|
28
|
23
|
39
|
23
|
11
|
13
|
(14)
|
(10)
|
(8)
|
(4)
|
(5)
|
1
|
2
|
7
|
12
|
10
|
9
|
34
|
32
|
35
|
50
|
16
|
29
|
29
|
16
|
8
|
10
|
9
|
20
|
(11)
|
16
|
15
|
(6)
|
49
|
14
|
10
|
35
|
35
|
4
|
38
|
39
|
(21)
|
(11)
|
(37)
|
(56)
|
12
|
14
|
(15)
|
(36)
|
(90)
|
(71)
|
(22)
|
3
|
(33)
|
1
|
(24)
|
(27)
|
(20)
|
2
|
1
|
(2)
|
24
|
(11)
|
(8)
|
(10)
|
8
|
14
|
13
|
3
|
(15)
|
(23)
|
(33)
|
(25)
|
(35)
|
(43)
|
(41)
|
(39)
|
(32)
|
(26)
|
(28)
|
(36)
|
(56)
|
|
| Pre-Tax Income |
252
N/A
|
262
+4%
|
321
+23%
|
315
-2%
|
405
+28%
|
452
+12%
|
528
+17%
|
608
+15%
|
686
+13%
|
813
+19%
|
894
+10%
|
968
+8%
|
1 054
+9%
|
1 129
+7%
|
1 195
+6%
|
793
-34%
|
1 159
+46%
|
1 023
-12%
|
944
-8%
|
858
-9%
|
861
+0%
|
898
+4%
|
898
+0%
|
952
+6%
|
1 027
+8%
|
1 124
+9%
|
1 154
+3%
|
(2 701)
N/A
|
(3 014)
-12%
|
(3 180)
-6%
|
(3 197)
-1%
|
594
N/A
|
658
+11%
|
806
+22%
|
910
+13%
|
1 011
+11%
|
915
-10%
|
815
-11%
|
595
-27%
|
189
-68%
|
353
+87%
|
543
+54%
|
816
+50%
|
848
+4%
|
766
-10%
|
669
-13%
|
547
-18%
|
830
+52%
|
875
+5%
|
971
+11%
|
1 085
+12%
|
1 209
+11%
|
1 194
-1%
|
1 193
0%
|
1 228
+3%
|
1 248
+2%
|
1 329
+6%
|
1 762
+33%
|
1 781
+1%
|
1 741
-2%
|
1 727
-1%
|
1 367
-21%
|
1 361
0%
|
1 418
+4%
|
1 428
+1%
|
1 523
+7%
|
1 608
+6%
|
1 258
-22%
|
1 259
+0%
|
1 177
-7%
|
1 114
-5%
|
1 399
+26%
|
1 335
-5%
|
1 193
-11%
|
1 226
+3%
|
1 288
+5%
|
1 470
+14%
|
1 700
+16%
|
1 719
+1%
|
1 791
+4%
|
1 837
+3%
|
1 898
+3%
|
2 044
+8%
|
2 172
+6%
|
2 230
+3%
|
2 344
+5%
|
2 475
+6%
|
2 567
+4%
|
2 728
+6%
|
2 934
+8%
|
3 106
+6%
|
3 242
+4%
|
3 444
+6%
|
3 564
+3%
|
3 688
+3%
|
3 679
0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
15
|
33
|
19
|
8
|
(20)
|
(22)
|
(32)
|
(75)
|
(81)
|
(104)
|
(124)
|
(138)
|
(155)
|
(177)
|
(193)
|
(61)
|
(181)
|
(140)
|
(116)
|
(93)
|
(97)
|
(123)
|
(126)
|
(204)
|
(235)
|
(271)
|
(260)
|
192
|
243
|
288
|
300
|
(82)
|
(121)
|
(149)
|
(210)
|
(228)
|
(215)
|
(251)
|
(205)
|
(45)
|
(43)
|
2
|
(35)
|
(56)
|
(23)
|
(17)
|
(6)
|
(189)
|
(209)
|
(264)
|
(303)
|
(294)
|
(296)
|
(524)
|
(543)
|
(541)
|
(556)
|
(317)
|
(286)
|
(282)
|
(268)
|
(314)
|
(307)
|
(101)
|
(106)
|
(95)
|
(18)
|
(235)
|
(222)
|
(186)
|
(268)
|
(239)
|
(269)
|
(261)
|
(270)
|
(297)
|
(294)
|
(334)
|
(340)
|
(334)
|
(346)
|
(360)
|
(368)
|
(376)
|
(388)
|
(421)
|
(474)
|
(498)
|
(531)
|
(567)
|
(591)
|
(628)
|
(657)
|
(668)
|
(718)
|
(706)
|
|
| Income from Continuing Operations |
267
|
295
|
340
|
322
|
385
|
430
|
496
|
533
|
606
|
710
|
770
|
830
|
899
|
952
|
1 003
|
732
|
978
|
884
|
828
|
765
|
764
|
775
|
772
|
747
|
792
|
853
|
895
|
(2 508)
|
(2 770)
|
(2 892)
|
(2 898)
|
513
|
537
|
656
|
700
|
783
|
700
|
564
|
390
|
143
|
310
|
546
|
781
|
792
|
743
|
652
|
541
|
641
|
666
|
706
|
782
|
916
|
898
|
670
|
685
|
707
|
773
|
1 445
|
1 495
|
1 460
|
1 459
|
1 053
|
1 054
|
1 317
|
1 323
|
1 427
|
1 590
|
1 023
|
1 037
|
991
|
846
|
1 160
|
1 066
|
932
|
955
|
991
|
1 176
|
1 366
|
1 378
|
1 457
|
1 491
|
1 538
|
1 676
|
1 796
|
1 842
|
1 923
|
2 001
|
2 069
|
2 197
|
2 367
|
2 515
|
2 614
|
2 787
|
2 896
|
2 970
|
2 973
|
|
| 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
|
(23)
|
(4)
|
(10)
|
(16)
|
(20)
|
(21)
|
(20)
|
(21)
|
(25)
|
(25)
|
(25)
|
(24)
|
(23)
|
(24)
|
(26)
|
(28)
|
(26)
|
(27)
|
(27)
|
(25)
|
(20)
|
(20)
|
(20)
|
(30)
|
(21)
|
(19)
|
(16)
|
(6)
|
(19)
|
(18)
|
(18)
|
(18)
|
(18)
|
(17)
|
(18)
|
(18)
|
(17)
|
(17)
|
(16)
|
(17)
|
(10)
|
(9)
|
(10)
|
(10)
|
(15)
|
(15)
|
(14)
|
(13)
|
(15)
|
(15)
|
(14)
|
(15)
|
(14)
|
(14)
|
(15)
|
(14)
|
(13)
|
(14)
|
(15)
|
(17)
|
(18)
|
(19)
|
(18)
|
(19)
|
(18)
|
(17)
|
(17)
|
(17)
|
(22)
|
(22)
|
(22)
|
(19)
|
(17)
|
|
| Net Income (Common) |
(357)
N/A
|
(312)
+12%
|
(257)
+18%
|
(174)
+32%
|
533
N/A
|
565
+6%
|
631
+12%
|
645
+2%
|
671
+4%
|
818
+22%
|
901
+10%
|
1 219
+35%
|
1 262
+4%
|
1 262
0%
|
1 278
+1%
|
1 054
-18%
|
1 084
+3%
|
1 113
+3%
|
1 102
-1%
|
1 033
-6%
|
997
-4%
|
1 647
+65%
|
1 670
+1%
|
3 967
+138%
|
3 931
-1%
|
3 223
-18%
|
3 184
-1%
|
(2 625)
N/A
|
(2 833)
-8%
|
(2 967)
-5%
|
(2 978)
0%
|
451
N/A
|
480
+6%
|
554
+16%
|
570
+3%
|
642
+13%
|
563
-12%
|
459
-19%
|
313
-32%
|
343
+10%
|
516
+51%
|
790
+53%
|
1 025
+30%
|
1 019
-1%
|
1 011
-1%
|
962
-5%
|
807
-16%
|
619
-23%
|
610
-1%
|
599
-2%
|
724
+21%
|
932
+29%
|
904
-3%
|
677
-25%
|
687
+1%
|
665
-3%
|
766
+15%
|
1 434
+87%
|
1 511
+5%
|
1 476
-2%
|
1 441
-2%
|
1 052
-27%
|
1 042
-1%
|
1 303
+25%
|
1 306
+0%
|
1 395
+7%
|
1 544
+11%
|
1 338
-13%
|
1 417
+6%
|
1 425
+1%
|
1 369
-4%
|
1 411
+3%
|
1 182
-16%
|
965
-18%
|
906
-6%
|
855
-6%
|
1 119
+31%
|
1 345
+20%
|
1 350
+0%
|
1 423
+5%
|
1 448
+2%
|
1 493
+3%
|
1 635
+10%
|
1 757
+7%
|
1 803
+3%
|
1 880
+4%
|
1 959
+4%
|
2 024
+3%
|
2 153
+6%
|
2 322
+8%
|
2 468
+6%
|
2 568
+4%
|
2 737
+7%
|
2 856
+4%
|
2 932
+3%
|
2 919
0%
|
|
| EPS (Diluted) |
-1.05
N/A
|
-0.89
+15%
|
-0.75
+16%
|
-0.51
+32%
|
1.56
N/A
|
1.62
+4%
|
1.8
+11%
|
1.86
+3%
|
1.89
+2%
|
2.33
+23%
|
2.57
+10%
|
3.47
+35%
|
3.61
+4%
|
3.68
+2%
|
3.76
+2%
|
3.09
-18%
|
3.26
+6%
|
3.36
+3%
|
3.15
-6%
|
3.19
+1%
|
3.21
+1%
|
5.41
+69%
|
5.78
+7%
|
13.44
+133%
|
14.22
+6%
|
11.07
-22%
|
9.82
-11%
|
-8.72
N/A
|
-8.84
-1%
|
-8.97
-1%
|
-8.97
N/A
|
1.37
N/A
|
1.42
+4%
|
1.62
+14%
|
1.7
+5%
|
1.88
+11%
|
1.7
-10%
|
1.2
-29%
|
0.92
-23%
|
1.01
+10%
|
1.65
+63%
|
2.51
+52%
|
3.28
+31%
|
3.27
0%
|
3.34
+2%
|
3.19
-4%
|
2.72
-15%
|
2.08
-24%
|
2.16
+4%
|
2.23
+3%
|
2.66
+19%
|
3.4
+28%
|
3.36
-1%
|
2.51
-25%
|
2.55
+2%
|
2.48
-3%
|
2.93
+18%
|
5.48
+87%
|
5.77
+5%
|
5.63
-2%
|
5.5
-2%
|
4.05
-26%
|
4.05
N/A
|
5.06
+25%
|
5.16
+2%
|
5.57
+8%
|
6.18
+11%
|
5.35
-13%
|
5.77
+8%
|
5.81
+1%
|
5.59
-4%
|
5.78
+3%
|
4.93
-15%
|
3.98
-19%
|
3.71
-7%
|
3.51
-5%
|
4.6
+31%
|
5.52
+20%
|
5.58
+1%
|
5.88
+5%
|
6.12
+4%
|
6.33
+3%
|
6.98
+10%
|
7.47
+7%
|
7.81
+5%
|
8.16
+4%
|
8.49
+4%
|
8.77
+3%
|
9.38
+7%
|
10.15
+8%
|
10.82
+7%
|
11.24
+4%
|
12.08
+7%
|
12.68
+5%
|
13.08
+3%
|
12.97
-1%
|
|