Textron Inc
NYSE:TXT
Income Statement
Earnings Waterfall
Textron Inc
Income Statement
Textron Inc
| Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Dec-2005 | Apr-2006 | Jul-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-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 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
507
|
0
|
0
|
0
|
448
|
83
|
161
|
234
|
309
|
295
|
286
|
280
|
270
|
261
|
253
|
247
|
246
|
239
|
231
|
222
|
212
|
208
|
197
|
186
|
173
|
169
|
174
|
180
|
191
|
187
|
182
|
176
|
169
|
169
|
171
|
175
|
174
|
173
|
172
|
171
|
174
|
173
|
172
|
169
|
166
|
167
|
168
|
171
|
171
|
169
|
168
|
167
|
166
|
166
|
160
|
150
|
142
|
135
|
131
|
129
|
107
|
94
|
81
|
69
|
77
|
77
|
83
|
90
|
97
|
106
|
112
|
116
|
126
|
|
| Revenue |
11 629
N/A
|
11 063
-5%
|
10 728
-3%
|
10 271
-4%
|
10 401
+1%
|
10 209
-2%
|
9 965
-2%
|
8 055
-19%
|
9 797
+22%
|
9 790
0%
|
10 108
+3%
|
8 318
-18%
|
8 251
-1%
|
8 395
+2%
|
8 251
-2%
|
10 043
+22%
|
10 405
+4%
|
10 558
+1%
|
10 990
+4%
|
10 973
0%
|
11 822
+8%
|
11 952
+1%
|
12 225
+2%
|
12 395
+1%
|
12 957
+5%
|
13 691
+6%
|
14 052
+3%
|
14 010
0%
|
13 230
-6%
|
12 158
-8%
|
11 236
-8%
|
10 500
-7%
|
10 184
-3%
|
10 281
+1%
|
10 211
-1%
|
10 525
+3%
|
10 794
+3%
|
10 813
+0%
|
11 148
+3%
|
11 275
+1%
|
11 652
+3%
|
11 943
+2%
|
12 129
+2%
|
12 237
+1%
|
12 236
0%
|
12 056
-1%
|
11 960
-1%
|
12 104
+1%
|
12 096
0%
|
12 762
+6%
|
13 288
+4%
|
13 878
+4%
|
14 104
+2%
|
13 846
-2%
|
13 596
-2%
|
13 423
-1%
|
13 551
+1%
|
13 815
+2%
|
13 886
+1%
|
13 788
-1%
|
13 680
-1%
|
13 773
+1%
|
14 006
+2%
|
14 198
+1%
|
14 401
+1%
|
14 523
+1%
|
14 239
-2%
|
13 972
-2%
|
13 785
-1%
|
13 286
-4%
|
13 345
+0%
|
13 630
+2%
|
13 298
-2%
|
12 543
-6%
|
12 019
-4%
|
11 651
-3%
|
11 753
+1%
|
12 472
+6%
|
12 727
+2%
|
12 382
-3%
|
12 504
+1%
|
12 467
0%
|
12 555
+1%
|
12 869
+3%
|
12 892
+0%
|
13 162
+2%
|
13 427
+2%
|
13 683
+2%
|
13 794
+1%
|
13 897
+1%
|
13 981
+1%
|
13 702
-2%
|
13 873
+1%
|
14 062
+1%
|
14 237
+1%
|
14 799
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
(7 893)
|
(1 862)
|
(3 821)
|
(5 544)
|
(6 106)
|
(5 500)
|
(5 477)
|
(5 729)
|
(6 206)
|
(6 055)
|
(6 148)
|
(5 960)
|
(7 464)
|
(7 752)
|
(7 804)
|
(8 116)
|
(8 145)
|
(8 753)
|
(8 834)
|
(9 010)
|
(9 099)
|
(9 521)
|
(10 134)
|
(10 454)
|
(10 583)
|
(10 148)
|
(9 470)
|
(8 923)
|
(8 468)
|
(8 241)
|
(8 332)
|
(8 321)
|
(8 605)
|
(8 884)
|
(8 921)
|
(9 197)
|
(9 308)
|
(9 550)
|
(9 760)
|
(9 922)
|
(10 019)
|
(10 089)
|
(9 992)
|
(9 990)
|
(10 131)
|
(10 106)
|
(10 643)
|
(11 015)
|
(11 421)
|
(11 573)
|
(11 333)
|
(11 072)
|
(10 979)
|
(11 105)
|
(11 359)
|
(11 436)
|
(11 311)
|
(11 260)
|
(11 361)
|
(11 577)
|
(11 795)
|
(11 940)
|
(12 023)
|
(11 833)
|
(11 594)
|
(11 442)
|
(11 010)
|
(11 070)
|
(11 406)
|
(11 216)
|
(10 826)
|
(10 411)
|
(10 094)
|
(10 107)
|
(10 516)
|
(10 670)
|
(10 297)
|
(10 389)
|
(10 370)
|
(10 468)
|
(10 800)
|
(10 839)
|
(11 044)
|
(11 239)
|
(12 463)
|
(11 768)
|
(11 861)
|
(12 017)
|
(11 162)
|
(11 220)
|
(11 288)
|
(11 301)
|
(12 104)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
2 378
N/A
|
537
-77%
|
1 108
+106%
|
1 616
+46%
|
1 949
+21%
|
1 598
-18%
|
1 614
+1%
|
1 680
+4%
|
2 112
+26%
|
2 196
+4%
|
2 247
+2%
|
2 291
+2%
|
2 579
+13%
|
2 653
+3%
|
2 754
+4%
|
2 874
+4%
|
2 828
-2%
|
3 069
+9%
|
3 118
+2%
|
3 215
+3%
|
3 296
+3%
|
3 436
+4%
|
3 557
+4%
|
3 598
+1%
|
3 427
-5%
|
3 082
-10%
|
2 688
-13%
|
2 313
-14%
|
2 032
-12%
|
1 943
-4%
|
1 949
+0%
|
1 890
-3%
|
1 920
+2%
|
1 910
-1%
|
1 892
-1%
|
1 951
+3%
|
1 967
+1%
|
2 102
+7%
|
2 183
+4%
|
2 207
+1%
|
2 218
+0%
|
2 147
-3%
|
2 064
-4%
|
1 970
-5%
|
1 973
+0%
|
1 990
+1%
|
2 119
+6%
|
2 273
+7%
|
2 457
+8%
|
2 531
+3%
|
2 513
-1%
|
2 524
+0%
|
2 444
-3%
|
2 446
+0%
|
2 456
+0%
|
2 450
0%
|
2 477
+1%
|
2 420
-2%
|
2 412
0%
|
2 429
+1%
|
2 403
-1%
|
2 461
+2%
|
2 500
+2%
|
2 406
-4%
|
2 378
-1%
|
2 343
-1%
|
2 276
-3%
|
2 275
0%
|
2 224
-2%
|
2 082
-6%
|
1 717
-18%
|
1 608
-6%
|
1 557
-3%
|
1 646
+6%
|
1 956
+19%
|
2 057
+5%
|
2 085
+1%
|
2 115
+1%
|
2 097
-1%
|
2 087
0%
|
2 069
-1%
|
2 053
-1%
|
2 118
+3%
|
2 188
+3%
|
1 220
-44%
|
2 026
+66%
|
2 036
+0%
|
1 964
-4%
|
2 540
+29%
|
2 653
+4%
|
2 774
+5%
|
2 936
+6%
|
2 695
-8%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(10 889)
|
(10 457)
|
(10 004)
|
(1 397)
|
(7 711)
|
(5 554)
|
(3 574)
|
(1 188)
|
(3 530)
|
(3 537)
|
(3 564)
|
(1 267)
|
(1 277)
|
(1 258)
|
(1 258)
|
(1 432)
|
(1 450)
|
(1 511)
|
(1 513)
|
(1 433)
|
(1 556)
|
(1 554)
|
(1 564)
|
(1 578)
|
(1 653)
|
(1 713)
|
(1 777)
|
(1 824)
|
(1 844)
|
(1 838)
|
(1 776)
|
(1 605)
|
(1 531)
|
(1 447)
|
(1 386)
|
(1 374)
|
(1 348)
|
(1 312)
|
(1 236)
|
(1 381)
|
(1 422)
|
(1 333)
|
(1 401)
|
(1 165)
|
(1 289)
|
(1 256)
|
(1 185)
|
(1 126)
|
(1 149)
|
(1 206)
|
(1 265)
|
(1 361)
|
(1 396)
|
(1 372)
|
(1 371)
|
(1 304)
|
(1 275)
|
(1 264)
|
(1 284)
|
(1 304)
|
(1 305)
|
(1 330)
|
(1 342)
|
(1 337)
|
(1 355)
|
(1 382)
|
(1 354)
|
(1 275)
|
(884)
|
(806)
|
(1 125)
|
(1 152)
|
(1 108)
|
(1 055)
|
(1 058)
|
(1 045)
|
(1 080)
|
(1 155)
|
(1 180)
|
(1 221)
|
(1 228)
|
(1 192)
|
(1 167)
|
(1 186)
|
(1 186)
|
(1 197)
|
(1 242)
|
(182)
|
(962)
|
(966)
|
(945)
|
(1 647)
|
(1 761)
|
(1 908)
|
(2 001)
|
(1 694)
|
|
| Selling, General & Administrative |
(1 265)
|
(882)
|
(533)
|
(1 397)
|
(436)
|
(754)
|
(1 055)
|
(1 188)
|
(1 056)
|
(1 063)
|
(1 090)
|
(1 267)
|
(1 277)
|
(1 258)
|
(1 258)
|
(1 432)
|
(1 450)
|
(1 488)
|
(1 513)
|
(1 433)
|
(1 556)
|
(1 554)
|
(1 564)
|
(1 578)
|
(1 653)
|
(1 713)
|
(1 777)
|
(1 824)
|
(1 844)
|
(1 838)
|
(1 776)
|
(1 605)
|
(1 531)
|
(1 447)
|
(1 386)
|
(1 374)
|
(1 348)
|
(1 312)
|
(1 236)
|
(1 381)
|
(1 364)
|
(1 333)
|
(1 343)
|
(1 165)
|
(1 132)
|
(1 152)
|
(1 133)
|
(1 126)
|
(1 149)
|
(1 206)
|
(1 265)
|
(1 361)
|
(1 396)
|
(1 372)
|
(1 371)
|
(1 304)
|
(1 275)
|
(1 264)
|
(1 284)
|
(1 304)
|
(1 305)
|
(1 330)
|
(1 342)
|
(1 337)
|
(1 355)
|
(1 382)
|
(1 354)
|
(1 275)
|
(1 255)
|
(1 177)
|
(1 125)
|
(1 152)
|
(1 108)
|
(1 055)
|
(1 058)
|
(1 045)
|
(1 080)
|
(1 155)
|
(1 180)
|
(1 221)
|
(1 228)
|
(1 192)
|
(1 167)
|
(1 186)
|
(1 186)
|
(1 197)
|
(1 242)
|
(143)
|
(953)
|
(957)
|
(936)
|
(1 156)
|
(1 138)
|
(1 148)
|
(1 123)
|
(1 173)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(491)
|
(623)
|
(760)
|
(878)
|
(521)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39)
|
0
|
(18)
|
0
|
(34)
|
0
|
0
|
0
|
(32)
|
|
| Other Operating Expenses |
(9 624)
|
(9 575)
|
(9 471)
|
0
|
(7 275)
|
(4 800)
|
(2 519)
|
0
|
(2 474)
|
(2 474)
|
(2 474)
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(58)
|
0
|
(58)
|
0
|
(157)
|
(104)
|
(52)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
371
|
371
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
9
|
(9)
|
34
|
0
|
0
|
0
|
32
|
|
| Operating Income |
740
N/A
|
606
-18%
|
724
+19%
|
981
+35%
|
828
-16%
|
834
+1%
|
847
+2%
|
761
-10%
|
767
+1%
|
776
+1%
|
815
+5%
|
845
+4%
|
919
+9%
|
989
+8%
|
1 033
+4%
|
1 147
+11%
|
1 203
+5%
|
1 243
+3%
|
1 361
+9%
|
1 395
+2%
|
1 513
+8%
|
1 564
+3%
|
1 651
+6%
|
1 718
+4%
|
1 783
+4%
|
1 844
+3%
|
1 821
-1%
|
1 603
-12%
|
1 238
-23%
|
850
-31%
|
537
-37%
|
427
-20%
|
412
-4%
|
502
+22%
|
504
+0%
|
546
+8%
|
562
+3%
|
580
+3%
|
715
+23%
|
586
-18%
|
680
+16%
|
850
+25%
|
806
-5%
|
1 053
+31%
|
858
-19%
|
808
-6%
|
785
-3%
|
847
+8%
|
841
-1%
|
913
+9%
|
1 008
+10%
|
1 096
+9%
|
1 135
+4%
|
1 141
+1%
|
1 153
+1%
|
1 140
-1%
|
1 171
+3%
|
1 192
+2%
|
1 166
-2%
|
1 173
+1%
|
1 115
-5%
|
1 082
-3%
|
1 087
+0%
|
1 066
-2%
|
1 106
+4%
|
1 118
+1%
|
1 052
-6%
|
1 103
+5%
|
1 459
+32%
|
1 470
+1%
|
1 150
-22%
|
1 072
-7%
|
974
-9%
|
662
-32%
|
550
-17%
|
512
-7%
|
566
+11%
|
801
+42%
|
877
+9%
|
864
-1%
|
887
+3%
|
905
+2%
|
920
+2%
|
883
-4%
|
867
-2%
|
921
+6%
|
946
+3%
|
1 038
+10%
|
1 064
+3%
|
1 070
+1%
|
1 019
-5%
|
893
-12%
|
892
0%
|
866
-3%
|
935
+8%
|
1 001
+7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(341)
|
(256)
|
(178)
|
(299)
|
(146)
|
(189)
|
(228)
|
(275)
|
(227)
|
(219)
|
(211)
|
(246)
|
(250)
|
(262)
|
(265)
|
(290)
|
(316)
|
(353)
|
(406)
|
(438)
|
(467)
|
(482)
|
(482)
|
(484)
|
(476)
|
(453)
|
(438)
|
(448)
|
(82)
|
(161)
|
(234)
|
(309)
|
(294)
|
(284)
|
(278)
|
(270)
|
(263)
|
(255)
|
(249)
|
(246)
|
(239)
|
(231)
|
(222)
|
(212)
|
(51)
|
(93)
|
(134)
|
(173)
|
(169)
|
(174)
|
(180)
|
(191)
|
(187)
|
(182)
|
(176)
|
(169)
|
(169)
|
(171)
|
(175)
|
(174)
|
(173)
|
(172)
|
(171)
|
(174)
|
(173)
|
(172)
|
(169)
|
(166)
|
(167)
|
(168)
|
(171)
|
(171)
|
(169)
|
(168)
|
(167)
|
(166)
|
(166)
|
(160)
|
(150)
|
(142)
|
(135)
|
(131)
|
(129)
|
(107)
|
(94)
|
(81)
|
(69)
|
(62)
|
(71)
|
(77)
|
(84)
|
(97)
|
(106)
|
(112)
|
(116)
|
(126)
|
|
| Non-Reccuring Items |
(67)
|
(27)
|
275
|
(106)
|
(109)
|
(138)
|
(147)
|
(62)
|
(183)
|
(176)
|
(150)
|
(59)
|
(61)
|
(85)
|
(71)
|
(118)
|
(64)
|
0
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(526)
|
(508)
|
(637)
|
(679)
|
(267)
|
(297)
|
(178)
|
(250)
|
(190)
|
(178)
|
(168)
|
(54)
|
0
|
0
|
(58)
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(36)
|
(39)
|
(52)
|
(36)
|
(16)
|
(13)
|
0
|
0
|
0
|
(115)
|
(123)
|
(160)
|
(173)
|
(83)
|
(130)
|
(93)
|
(80)
|
389
|
371
|
0
|
0
|
(73)
|
(72)
|
(111)
|
(189)
|
(196)
|
(147)
|
(99)
|
(23)
|
(26)
|
(8)
|
(17)
|
(15)
|
(5)
|
0
|
0
|
0
|
0
|
(126)
|
(140)
|
(153)
|
(151)
|
(116)
|
(102)
|
(93)
|
(95)
|
(4)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(317)
|
(216)
|
(114)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
27
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
38
|
57
|
76
|
86
|
95
|
104
|
113
|
105
|
97
|
90
|
83
|
102
|
121
|
140
|
159
|
180
|
201
|
220
|
240
|
238
|
237
|
237
|
237
|
244
|
251
|
258
|
263
|
263
|
264
|
265
|
266
|
|
| Pre-Tax Income |
332
N/A
|
323
-3%
|
821
+154%
|
576
-30%
|
573
-1%
|
507
-12%
|
472
-7%
|
424
-10%
|
357
-16%
|
381
+7%
|
454
+19%
|
540
+19%
|
608
+13%
|
642
+6%
|
697
+9%
|
739
+6%
|
823
+11%
|
890
+8%
|
934
+5%
|
957
+2%
|
1 046
+9%
|
1 082
+3%
|
1 169
+8%
|
1 234
+6%
|
1 307
+6%
|
1 391
+6%
|
1 383
-1%
|
629
-55%
|
331
-47%
|
(164)
N/A
|
(490)
-199%
|
(149)
+70%
|
(179)
-20%
|
40
N/A
|
(24)
N/A
|
86
N/A
|
121
+41%
|
157
+30%
|
412
+162%
|
337
-18%
|
468
+39%
|
588
+26%
|
611
+4%
|
841
+38%
|
807
-4%
|
715
-11%
|
651
-9%
|
674
+4%
|
656
-3%
|
703
+7%
|
789
+12%
|
853
+8%
|
912
+7%
|
943
+3%
|
964
+2%
|
971
+1%
|
1 002
+3%
|
1 021
+2%
|
876
-14%
|
876
N/A
|
782
-11%
|
737
-6%
|
833
+13%
|
762
-9%
|
859
+13%
|
904
+5%
|
1 329
+47%
|
1 384
+4%
|
1 378
0%
|
1 397
+1%
|
1 010
-28%
|
942
-7%
|
799
-15%
|
402
-50%
|
277
-31%
|
282
+2%
|
403
+43%
|
739
+83%
|
841
+14%
|
873
+4%
|
915
+5%
|
960
+5%
|
1 006
+5%
|
1 016
+1%
|
1 011
0%
|
1 077
+7%
|
1 114
+3%
|
1 087
-2%
|
1 097
+1%
|
1 091
-1%
|
1 042
-4%
|
943
-10%
|
947
+0%
|
925
-2%
|
989
+7%
|
1 137
+15%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(192)
|
(190)
|
(281)
|
(176)
|
(175)
|
(143)
|
(144)
|
(109)
|
(94)
|
(101)
|
(118)
|
(165)
|
(190)
|
(215)
|
(227)
|
(223)
|
(233)
|
(241)
|
(256)
|
(264)
|
(300)
|
(304)
|
(341)
|
(368)
|
(401)
|
(444)
|
(456)
|
(305)
|
(189)
|
(6)
|
121
|
76
|
59
|
(17)
|
(7)
|
6
|
6
|
(19)
|
(90)
|
(95)
|
(137)
|
(176)
|
(193)
|
(260)
|
(231)
|
(198)
|
(178)
|
(176)
|
(186)
|
(202)
|
(226)
|
(248)
|
(266)
|
(273)
|
(278)
|
(273)
|
(281)
|
(291)
|
(23)
|
(33)
|
10
|
30
|
(206)
|
(190)
|
(198)
|
(172)
|
(193)
|
(176)
|
(180)
|
(206)
|
(162)
|
(127)
|
(113)
|
(25)
|
(5)
|
27
|
27
|
(33)
|
(65)
|
(126)
|
(146)
|
(157)
|
(163)
|
(154)
|
(151)
|
(172)
|
(165)
|
(165)
|
(165)
|
(162)
|
(159)
|
(118)
|
(116)
|
(109)
|
(161)
|
(214)
|
|
| Income from Continuing Operations |
140
|
133
|
540
|
400
|
398
|
364
|
328
|
315
|
263
|
280
|
336
|
375
|
418
|
427
|
470
|
516
|
590
|
649
|
678
|
693
|
746
|
778
|
828
|
866
|
906
|
947
|
927
|
324
|
142
|
(170)
|
(369)
|
(73)
|
(120)
|
23
|
(31)
|
92
|
127
|
138
|
322
|
242
|
331
|
412
|
418
|
581
|
576
|
517
|
473
|
498
|
470
|
501
|
563
|
605
|
646
|
670
|
686
|
698
|
721
|
730
|
853
|
843
|
792
|
767
|
627
|
572
|
661
|
732
|
1 136
|
1 208
|
1 198
|
1 191
|
848
|
815
|
686
|
377
|
272
|
309
|
430
|
706
|
776
|
747
|
769
|
803
|
843
|
862
|
860
|
905
|
949
|
922
|
932
|
929
|
883
|
825
|
831
|
816
|
828
|
923
|
|
| Net Income (Common) |
(378)
N/A
|
(399)
-6%
|
2
N/A
|
(124)
N/A
|
373
N/A
|
331
-11%
|
307
-7%
|
259
-16%
|
230
-11%
|
267
+16%
|
323
+21%
|
365
+13%
|
454
+24%
|
477
+5%
|
210
-56%
|
203
-3%
|
245
+21%
|
191
-22%
|
524
+174%
|
601
+15%
|
629
+5%
|
770
+22%
|
856
+11%
|
917
+7%
|
952
+4%
|
1 000
+5%
|
951
-5%
|
486
-49%
|
341
-30%
|
25
-93%
|
(177)
N/A
|
(31)
+82%
|
(125)
-303%
|
15
N/A
|
(37)
N/A
|
86
N/A
|
123
+43%
|
131
+7%
|
321
+145%
|
242
-25%
|
331
+37%
|
413
+25%
|
422
+2%
|
589
+40%
|
590
+0%
|
531
-10%
|
479
-10%
|
498
+4%
|
464
-7%
|
495
+7%
|
555
+12%
|
600
+8%
|
643
+7%
|
666
+4%
|
683
+3%
|
697
+2%
|
719
+3%
|
729
+1%
|
974
+34%
|
962
-1%
|
913
-5%
|
889
-3%
|
627
-29%
|
307
-51%
|
395
+29%
|
466
+18%
|
870
+87%
|
1 222
+40%
|
1 212
-1%
|
1 205
-1%
|
862
-28%
|
815
-5%
|
686
-16%
|
377
-45%
|
272
-28%
|
309
+14%
|
430
+39%
|
705
+64%
|
775
+10%
|
746
-4%
|
768
+3%
|
802
+4%
|
842
+5%
|
861
+2%
|
859
0%
|
905
+5%
|
949
+5%
|
921
-3%
|
931
+1%
|
927
0%
|
881
-5%
|
824
-6%
|
830
+1%
|
816
-2%
|
827
+1%
|
921
+11%
|
|
| EPS (Diluted) |
-1.33
N/A
|
-1.4
-5%
|
0
N/A
|
-0.44
N/A
|
1.36
N/A
|
1.23
-10%
|
1.12
-9%
|
0.94
-16%
|
0.81
-14%
|
0.95
+17%
|
1.14
+20%
|
1.3
+14%
|
1.64
+26%
|
1.73
+5%
|
0.77
-55%
|
0.74
-4%
|
0.92
+24%
|
0.72
-22%
|
2.04
+183%
|
2.31
+13%
|
2.46
+6%
|
2.87
+17%
|
3.36
+17%
|
3.59
+7%
|
3.74
+4%
|
3.92
+5%
|
3.84
-2%
|
1.94
-49%
|
1.39
-28%
|
0.09
-94%
|
-0.63
N/A
|
-0.11
+83%
|
-0.46
-318%
|
0.06
N/A
|
-0.13
N/A
|
0.3
N/A
|
0.4
+33%
|
0.42
+5%
|
1.06
+152%
|
0.79
-25%
|
1.12
+42%
|
1.39
+24%
|
1.42
+2%
|
1.99
+40%
|
2.04
+3%
|
1.87
-8%
|
1.7
-9%
|
1.75
+3%
|
1.63
-7%
|
1.77
+9%
|
1.99
+12%
|
2.12
+7%
|
2.3
+8%
|
2.39
+4%
|
2.45
+3%
|
2.5
+2%
|
2.63
+5%
|
2.68
+2%
|
3.57
+33%
|
3.53
-1%
|
3.34
-5%
|
3.3
-1%
|
2.33
-29%
|
1.14
-51%
|
1.49
+31%
|
1.81
+21%
|
3.48
+92%
|
4.83
+39%
|
5.12
+6%
|
5.16
+1%
|
3.72
-28%
|
3.5
-6%
|
2.99
-15%
|
1.64
-45%
|
1.19
-27%
|
1.35
+13%
|
1.88
+39%
|
3.09
+64%
|
3.41
+10%
|
3.3
-3%
|
3.49
+6%
|
3.7
+6%
|
3.95
+7%
|
4.01
+2%
|
4.14
+3%
|
4.46
+8%
|
4.74
+6%
|
4.56
-4%
|
4.77
+5%
|
4.83
+1%
|
4.66
-4%
|
4.34
-7%
|
4.51
+4%
|
4.5
0%
|
4.61
+2%
|
5.12
+11%
|
|