Fresenius SE & Co KGaA
XETRA:FRE
Income Statement
Earnings Waterfall
Fresenius SE & Co KGaA
Income Statement
Fresenius SE & Co KGaA
| 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 |
297
|
0
|
0
|
0
|
273
|
0
|
0
|
0
|
224
|
0
|
0
|
0
|
223
|
0
|
0
|
0
|
418
|
0
|
0
|
0
|
395
|
0
|
0
|
0
|
456
|
0
|
0
|
0
|
602
|
0
|
0
|
0
|
596
|
0
|
0
|
0
|
587
|
0
|
0
|
0
|
720
|
0
|
0
|
0
|
634
|
0
|
0
|
0
|
730
|
0
|
0
|
0
|
868
|
0
|
0
|
0
|
678
|
0
|
0
|
0
|
874
|
0
|
0
|
0
|
942
|
0
|
0
|
0
|
881
|
0
|
0
|
0
|
752
|
0
|
0
|
0
|
630
|
0
|
0
|
0
|
345
|
0
|
0
|
0
|
519
|
0
|
0
|
0
|
547
|
0
|
0
|
0
|
0
|
|
| Revenue |
7 507
N/A
|
7 382
-2%
|
7 214
-2%
|
7 209
0%
|
7 064
-2%
|
7 055
0%
|
7 161
+2%
|
7 209
+1%
|
7 271
+1%
|
7 338
+1%
|
7 419
+1%
|
7 584
+2%
|
7 889
+4%
|
8 490
+8%
|
9 266
+9%
|
10 020
+8%
|
10 776
+8%
|
11 155
+4%
|
11 307
+1%
|
11 349
+0%
|
11 391
+0%
|
11 427
+0%
|
11 501
+1%
|
11 749
+2%
|
12 353
+5%
|
12 923
+5%
|
13 529
+5%
|
14 008
+4%
|
14 165
+1%
|
14 435
+2%
|
14 956
+4%
|
15 557
+4%
|
15 972
+3%
|
16 291
+2%
|
16 290
0%
|
16 240
0%
|
16 522
+2%
|
17 030
+3%
|
17 860
+5%
|
18 694
+5%
|
19 508
+4%
|
19 977
+2%
|
20 253
+1%
|
20 434
+1%
|
20 545
+1%
|
20 864
+2%
|
21 284
+2%
|
22 223
+4%
|
23 459
+6%
|
24 779
+6%
|
26 255
+6%
|
27 250
+4%
|
27 995
+3%
|
28 432
+2%
|
28 591
+1%
|
28 990
+1%
|
29 471
+2%
|
30 818
+5%
|
32 147
+4%
|
33 011
+3%
|
33 886
+3%
|
33 645
-1%
|
33 495
0%
|
33 390
0%
|
33 530
+0%
|
33 904
+1%
|
34 283
+1%
|
34 933
+2%
|
35 409
+1%
|
36 049
+2%
|
36 208
+0%
|
36 284
+0%
|
36 277
0%
|
36 126
0%
|
36 452
+1%
|
36 858
+1%
|
37 520
+2%
|
38 256
+2%
|
39 028
+2%
|
40 163
+3%
|
21 532
-46%
|
41 345
+92%
|
42 430
+3%
|
37 489
-12%
|
21 067
-44%
|
27 676
+31%
|
22 033
-20%
|
21 881
-1%
|
21 833
0%
|
22 107
+1%
|
22 228
+1%
|
22 347
+1%
|
22 873
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 071)
|
(4 972)
|
(4 857)
|
(4 882)
|
(4 788)
|
(4 791)
|
(4 851)
|
(4 862)
|
(4 895)
|
(4 938)
|
(4 987)
|
(5 093)
|
(5 200)
|
(5 734)
|
(6 302)
|
(6 838)
|
(7 339)
|
(7 564)
|
(7 624)
|
(7 616)
|
(7 687)
|
(7 719)
|
(7 788)
|
(8 005)
|
(8 410)
|
(8 783)
|
(9 165)
|
(9 446)
|
(9 521)
|
(9 710)
|
(10 039)
|
(10 377)
|
(10 648)
|
(10 836)
|
(10 836)
|
(10 818)
|
(10 883)
|
(11 304)
|
(11 854)
|
(12 441)
|
(12 999)
|
(13 380)
|
(13 652)
|
(13 832)
|
(13 943)
|
(14 272)
|
(14 644)
|
(15 387)
|
(16 387)
|
(17 258)
|
(18 192)
|
(18 741)
|
(19 072)
|
(19 284)
|
(19 359)
|
(19 641)
|
(19 958)
|
(20 851)
|
(21 856)
|
(22 624)
|
(23 395)
|
(23 509)
|
(23 518)
|
(23 510)
|
(23 696)
|
(23 904)
|
(24 207)
|
(24 684)
|
(25 061)
|
(25 522)
|
(25 688)
|
(25 827)
|
(25 961)
|
(26 010)
|
(26 269)
|
(26 656)
|
(27 209)
|
(27 845)
|
(28 557)
|
(29 510)
|
(16 129)
|
(30 667)
|
(31 941)
|
(28 433)
|
(16 096)
|
(21 241)
|
(16 864)
|
(16 621)
|
(16 455)
|
(16 695)
|
(16 581)
|
(16 763)
|
(17 180)
|
|
| Gross Profit |
2 436
N/A
|
2 410
-1%
|
2 357
-2%
|
2 327
-1%
|
2 276
-2%
|
2 264
-1%
|
2 310
+2%
|
2 347
+2%
|
2 376
+1%
|
2 400
+1%
|
2 432
+1%
|
2 491
+2%
|
2 689
+8%
|
2 756
+2%
|
2 964
+8%
|
3 182
+7%
|
3 437
+8%
|
3 591
+4%
|
3 683
+3%
|
3 733
+1%
|
3 704
-1%
|
3 708
+0%
|
3 713
+0%
|
3 744
+1%
|
3 943
+5%
|
4 140
+5%
|
4 364
+5%
|
4 562
+5%
|
4 644
+2%
|
4 725
+2%
|
4 917
+4%
|
5 180
+5%
|
5 324
+3%
|
5 455
+2%
|
5 454
0%
|
5 422
-1%
|
5 639
+4%
|
5 726
+2%
|
6 006
+5%
|
6 253
+4%
|
6 509
+4%
|
6 597
+1%
|
6 601
+0%
|
6 602
+0%
|
6 602
N/A
|
6 592
0%
|
6 640
+1%
|
6 836
+3%
|
7 072
+3%
|
7 521
+6%
|
8 063
+7%
|
8 509
+6%
|
8 923
+5%
|
9 148
+3%
|
9 232
+1%
|
9 349
+1%
|
9 513
+2%
|
9 967
+5%
|
10 291
+3%
|
10 387
+1%
|
10 491
+1%
|
10 136
-3%
|
9 977
-2%
|
9 880
-1%
|
9 834
0%
|
10 000
+2%
|
10 076
+1%
|
10 249
+2%
|
10 348
+1%
|
10 527
+2%
|
10 520
0%
|
10 457
-1%
|
10 316
-1%
|
10 116
-2%
|
10 183
+1%
|
10 202
+0%
|
10 311
+1%
|
10 411
+1%
|
10 471
+1%
|
10 653
+2%
|
5 403
-49%
|
10 678
+98%
|
10 489
-2%
|
9 056
-14%
|
4 971
-45%
|
6 435
+29%
|
5 169
-20%
|
5 260
+2%
|
5 378
+2%
|
5 412
+1%
|
5 647
+4%
|
5 584
-1%
|
5 693
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 599)
|
(1 601)
|
(1 555)
|
(1 517)
|
(1 495)
|
(1 480)
|
(1 507)
|
(1 528)
|
(1 531)
|
(1 543)
|
(1 551)
|
(1 576)
|
(1 720)
|
(1 704)
|
(1 759)
|
(1 864)
|
(1 994)
|
(2 052)
|
(2 131)
|
(2 135)
|
(2 057)
|
(2 074)
|
(2 075)
|
(2 065)
|
(2 183)
|
(2 283)
|
(2 403)
|
(2 546)
|
(2 594)
|
(2 694)
|
(2 779)
|
(2 894)
|
(2 901)
|
(2 961)
|
(2 941)
|
(2 907)
|
(3 076)
|
(3 096)
|
(3 235)
|
(3 351)
|
(3 520)
|
(3 572)
|
(3 619)
|
(3 702)
|
(3 613)
|
(3 686)
|
(3 681)
|
(3 769)
|
(3 953)
|
(4 183)
|
(4 569)
|
(4 819)
|
(4 982)
|
(5 127)
|
(5 098)
|
(5 145)
|
(5 185)
|
(5 408)
|
(5 593)
|
(5 646)
|
(5 928)
|
(5 727)
|
(5 651)
|
(5 627)
|
(5 385)
|
(4 670)
|
(5 566)
|
(5 654)
|
(5 721)
|
(5 914)
|
(5 912)
|
(5 858)
|
(5 955)
|
(5 850)
|
(6 008)
|
(6 125)
|
(6 132)
|
(6 368)
|
(6 593)
|
(6 896)
|
(3 566)
|
(7 498)
|
(7 391)
|
(6 486)
|
(3 735)
|
(4 736)
|
(3 917)
|
(3 817)
|
(3 596)
|
(3 499)
|
(3 439)
|
(3 402)
|
(3 383)
|
|
| Selling, General & Administrative |
(1 461)
|
(1 599)
|
(1 556)
|
(1 430)
|
(1 374)
|
(1 355)
|
(1 378)
|
(1 399)
|
(1 398)
|
(1 407)
|
(1 414)
|
(1 434)
|
(1 571)
|
(1 556)
|
(1 606)
|
(1 707)
|
(1 828)
|
(1 880)
|
(1 956)
|
(1 954)
|
(1 875)
|
(1 887)
|
(1 884)
|
(1 868)
|
(1 977)
|
(2 062)
|
(2 175)
|
(2 318)
|
(2 358)
|
(2 415)
|
(2 498)
|
(2 604)
|
(2 658)
|
(2 706)
|
(2 681)
|
(2 643)
|
(2 809)
|
(2 791)
|
(2 928)
|
(3 034)
|
(3 217)
|
(3 262)
|
(3 285)
|
(3 319)
|
(3 266)
|
(3 292)
|
(3 289)
|
(3 408)
|
(3 791)
|
(3 792)
|
(4 152)
|
(4 380)
|
(4 603)
|
(4 669)
|
(4 639)
|
(4 680)
|
(4 853)
|
(4 874)
|
(5 079)
|
(5 128)
|
(5 554)
|
(5 157)
|
(5 011)
|
(4 970)
|
(4 873)
|
(4 825)
|
(4 933)
|
(4 968)
|
(5 406)
|
(5 261)
|
(5 182)
|
(5 172)
|
(5 430)
|
(5 106)
|
(5 271)
|
(5 342)
|
(5 453)
|
(5 675)
|
(5 906)
|
(6 216)
|
(3 094)
|
(6 613)
|
(6 472)
|
(5 618)
|
(3 027)
|
(3 936)
|
(3 249)
|
(3 194)
|
(2 919)
|
(2 916)
|
(2 853)
|
(2 828)
|
(2 883)
|
|
| Research & Development |
(138)
|
3
|
6
|
(87)
|
(121)
|
(125)
|
(129)
|
(129)
|
(133)
|
(136)
|
(137)
|
(142)
|
(149)
|
(148)
|
(153)
|
(157)
|
(166)
|
(172)
|
(175)
|
(181)
|
(177)
|
(186)
|
(190)
|
(196)
|
(200)
|
(216)
|
(223)
|
(223)
|
(183)
|
(222)
|
(216)
|
(223)
|
(220)
|
(232)
|
(248)
|
(251)
|
(267)
|
(296)
|
(298)
|
(311)
|
(287)
|
(297)
|
(317)
|
(366)
|
(288)
|
(373)
|
(374)
|
(340)
|
(346)
|
(371)
|
(397)
|
(418)
|
(428)
|
(442)
|
(443)
|
(449)
|
(486)
|
(492)
|
(497)
|
(509)
|
(543)
|
(581)
|
(625)
|
(645)
|
(650)
|
(644)
|
(599)
|
(647)
|
(603)
|
(635)
|
(711)
|
(667)
|
(724)
|
(527)
|
(520)
|
(565)
|
(762)
|
(755)
|
(764)
|
(766)
|
(593)
|
(825)
|
(896)
|
(847)
|
(572)
|
(701)
|
(580)
|
(584)
|
(600)
|
(595)
|
(602)
|
(595)
|
(633)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(1)
|
0
|
0
|
(6)
|
(5)
|
0
|
(5)
|
(53)
|
(57)
|
(65)
|
(67)
|
(23)
|
(17)
|
(12)
|
(13)
|
0
|
(9)
|
(9)
|
0
|
(16)
|
(13)
|
(17)
|
0
|
(59)
|
(18)
|
(15)
|
(18)
|
(17)
|
(18)
|
(18)
|
(19)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(18)
|
(17)
|
(18)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(22)
|
(22)
|
(24)
|
(27)
|
(21)
|
(36)
|
(50)
|
(47)
|
(36)
|
(46)
|
(35)
|
(39)
|
(41)
|
(42)
|
(44)
|
(45)
|
0
|
|
| Other Operating Expenses |
0
|
(5)
|
(5)
|
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
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(17)
|
0
|
(3)
|
(3)
|
(3)
|
201
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
170
|
(26)
|
0
|
6
|
184
|
26
|
0
|
3
|
154
|
815
|
(18)
|
(21)
|
305
|
0
|
0
|
0
|
219
|
(197)
|
(197)
|
(197)
|
105
|
84
|
101
|
113
|
142
|
(24)
|
27
|
26
|
(100)
|
(53)
|
(53)
|
0
|
(36)
|
54
|
60
|
66
|
133
|
|
| Operating Income |
837
N/A
|
809
-3%
|
802
-1%
|
810
+1%
|
781
-4%
|
784
+0%
|
803
+2%
|
819
+2%
|
845
+3%
|
857
+1%
|
881
+3%
|
915
+4%
|
969
+6%
|
1 052
+9%
|
1 205
+15%
|
1 318
+9%
|
1 443
+9%
|
1 539
+7%
|
1 552
+1%
|
1 598
+3%
|
1 647
+3%
|
1 634
-1%
|
1 638
+0%
|
1 679
+3%
|
1 760
+5%
|
1 857
+6%
|
1 961
+6%
|
2 016
+3%
|
2 050
+2%
|
2 031
-1%
|
2 138
+5%
|
2 286
+7%
|
2 423
+6%
|
2 494
+3%
|
2 513
+1%
|
2 515
+0%
|
2 563
+2%
|
2 630
+3%
|
2 771
+5%
|
2 902
+5%
|
2 989
+3%
|
3 025
+1%
|
2 982
-1%
|
2 900
-3%
|
2 989
+3%
|
2 906
-3%
|
2 959
+2%
|
3 067
+4%
|
3 119
+2%
|
3 338
+7%
|
3 494
+5%
|
3 690
+6%
|
3 941
+7%
|
4 021
+2%
|
4 134
+3%
|
4 204
+2%
|
4 328
+3%
|
4 559
+5%
|
4 698
+3%
|
4 741
+1%
|
4 563
-4%
|
4 409
-3%
|
4 326
-2%
|
4 253
-2%
|
4 449
+5%
|
5 330
+20%
|
4 510
-15%
|
4 595
+2%
|
4 627
+1%
|
4 613
0%
|
4 608
0%
|
4 599
0%
|
4 361
-5%
|
4 266
-2%
|
4 175
-2%
|
4 077
-2%
|
4 179
+3%
|
4 043
-3%
|
3 878
-4%
|
3 757
-3%
|
1 837
-51%
|
3 180
+73%
|
3 098
-3%
|
2 570
-17%
|
1 236
-52%
|
1 699
+37%
|
1 252
-26%
|
1 443
+15%
|
1 782
+23%
|
1 913
+7%
|
2 208
+15%
|
2 182
-1%
|
2 310
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(270)
|
(241)
|
(230)
|
(247)
|
(249)
|
(237)
|
(228)
|
(219)
|
(209)
|
(204)
|
(202)
|
(199)
|
(203)
|
(240)
|
(300)
|
(352)
|
(395)
|
(406)
|
(386)
|
(379)
|
(368)
|
(357)
|
(350)
|
(360)
|
(431)
|
(492)
|
(558)
|
(599)
|
(580)
|
(578)
|
(567)
|
(565)
|
(566)
|
(558)
|
(561)
|
(543)
|
(531)
|
(446)
|
(460)
|
(501)
|
(557)
|
(670)
|
(665)
|
(635)
|
(584)
|
(559)
|
(554)
|
(566)
|
(602)
|
(629)
|
(649)
|
(647)
|
(613)
|
(600)
|
(574)
|
(570)
|
(582)
|
(587)
|
(620)
|
(641)
|
(667)
|
(662)
|
(645)
|
(628)
|
(587)
|
(624)
|
(648)
|
(674)
|
(719)
|
(717)
|
(705)
|
(687)
|
(659)
|
(614)
|
(568)
|
(540)
|
(506)
|
(476)
|
(482)
|
(497)
|
(215)
|
(533)
|
(634)
|
(593)
|
(410)
|
(570)
|
(486)
|
(463)
|
(394)
|
(315)
|
(256)
|
(194)
|
(131)
|
|
| Non-Reccuring Items |
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(46)
|
(7)
|
(13)
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(7)
|
0
|
(25)
|
(32)
|
(26)
|
0
|
0
|
0
|
26
|
0
|
859
|
859
|
802
|
0
|
(5)
|
(2)
|
4
|
28
|
38
|
31
|
24
|
0
|
(11)
|
(18)
|
(21)
|
0
|
0
|
0
|
(25)
|
0
|
(25)
|
(38)
|
(53)
|
0
|
0
|
(45)
|
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
|
(34)
|
68
|
145
|
111
|
72
|
(31)
|
(159)
|
(170)
|
(99)
|
(66)
|
(77)
|
(121)
|
(68)
|
(100)
|
(38)
|
22
|
(37)
|
(35)
|
(35)
|
(6)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(33)
|
(5)
|
9
|
|
| Pre-Tax Income |
562
N/A
|
568
+1%
|
572
+1%
|
563
-2%
|
532
-6%
|
547
+3%
|
575
+5%
|
600
+4%
|
636
+6%
|
653
+3%
|
679
+4%
|
716
+5%
|
766
+7%
|
812
+6%
|
905
+11%
|
966
+7%
|
1 048
+8%
|
1 133
+8%
|
1 166
+3%
|
1 219
+5%
|
1 279
+5%
|
1 277
0%
|
1 288
+1%
|
1 285
0%
|
1 397
+9%
|
1 510
+8%
|
1 514
+0%
|
1 489
-2%
|
1 393
-6%
|
1 287
-8%
|
1 388
+8%
|
1 609
+16%
|
1 778
+11%
|
1 859
+5%
|
1 831
-2%
|
1 904
+4%
|
1 932
+1%
|
2 146
+11%
|
2 333
+9%
|
2 364
+1%
|
2 395
+1%
|
2 320
-3%
|
2 311
0%
|
2 267
-2%
|
2 362
+4%
|
2 347
-1%
|
2 405
+2%
|
2 501
+4%
|
2 515
+1%
|
2 709
+8%
|
2 845
+5%
|
3 043
+7%
|
3 321
+9%
|
3 421
+3%
|
3 535
+3%
|
3 602
+2%
|
3 720
+3%
|
3 972
+7%
|
4 078
+3%
|
4 100
+1%
|
3 922
-4%
|
3 747
-4%
|
4 540
+21%
|
4 484
-1%
|
4 664
+4%
|
4 706
+1%
|
3 857
-18%
|
3 919
+2%
|
3 912
0%
|
3 924
+0%
|
3 941
+0%
|
3 943
+0%
|
3 726
-6%
|
3 652
-2%
|
3 596
-2%
|
3 519
-2%
|
3 652
+4%
|
3 567
-2%
|
3 396
-5%
|
3 260
-4%
|
1 597
-51%
|
2 647
+66%
|
2 439
-8%
|
1 939
-21%
|
773
-60%
|
1 129
+46%
|
766
-32%
|
935
+22%
|
1 388
+48%
|
1 585
+14%
|
1 918
+21%
|
1 982
+3%
|
2 188
+10%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(210)
|
(214)
|
(217)
|
(211)
|
(223)
|
(230)
|
(244)
|
(255)
|
(253)
|
(260)
|
(268)
|
(283)
|
(298)
|
(305)
|
(359)
|
(382)
|
(413)
|
(442)
|
(428)
|
(440)
|
(469)
|
(468)
|
(466)
|
(454)
|
(463)
|
(488)
|
(468)
|
(458)
|
(422)
|
(388)
|
(425)
|
(495)
|
(574)
|
(593)
|
(590)
|
(615)
|
(604)
|
(634)
|
(689)
|
(677)
|
(662)
|
(662)
|
(643)
|
(624)
|
(664)
|
(648)
|
(681)
|
(718)
|
(703)
|
(771)
|
(805)
|
(867)
|
(977)
|
(1 002)
|
(1 023)
|
(1 026)
|
(1 044)
|
(1 123)
|
(1 149)
|
(1 153)
|
(889)
|
(767)
|
(862)
|
(795)
|
(950)
|
(976)
|
(817)
|
(823)
|
(883)
|
(879)
|
(890)
|
(899)
|
(903)
|
(888)
|
(856)
|
(846)
|
(833)
|
(820)
|
(793)
|
(786)
|
(375)
|
(665)
|
(721)
|
(618)
|
(485)
|
(602)
|
(551)
|
(556)
|
(521)
|
(536)
|
(512)
|
(532)
|
(582)
|
|
| Income from Continuing Operations |
352
|
354
|
355
|
352
|
309
|
317
|
331
|
345
|
383
|
393
|
411
|
433
|
468
|
507
|
546
|
584
|
635
|
691
|
738
|
779
|
810
|
809
|
822
|
831
|
934
|
1 022
|
1 046
|
1 031
|
971
|
899
|
963
|
1 114
|
1 204
|
1 266
|
1 241
|
1 289
|
1 328
|
1 512
|
1 644
|
1 687
|
1 733
|
1 658
|
1 668
|
1 643
|
1 698
|
1 699
|
1 724
|
1 783
|
1 812
|
1 938
|
2 040
|
2 176
|
2 344
|
2 419
|
2 512
|
2 576
|
2 676
|
2 849
|
2 929
|
2 947
|
3 033
|
2 980
|
3 678
|
3 689
|
3 714
|
3 730
|
3 040
|
3 096
|
3 029
|
3 045
|
3 051
|
3 044
|
2 823
|
2 764
|
2 740
|
2 673
|
2 819
|
2 747
|
2 603
|
2 474
|
1 222
|
1 982
|
1 718
|
1 321
|
288
|
527
|
215
|
379
|
867
|
1 049
|
1 406
|
1 450
|
1 606
|
|
| Income to Minority Interest |
(218)
|
(212)
|
(206)
|
(198)
|
(194)
|
(199)
|
(206)
|
(210)
|
(215)
|
(221)
|
(226)
|
(234)
|
(246)
|
(262)
|
(279)
|
(287)
|
(305)
|
(328)
|
(349)
|
(376)
|
(388)
|
(389)
|
(390)
|
(392)
|
(405)
|
(429)
|
(455)
|
(478)
|
(495)
|
(500)
|
(525)
|
(554)
|
(585)
|
(602)
|
(599)
|
(612)
|
(638)
|
(731)
|
(781)
|
(810)
|
(803)
|
(738)
|
(717)
|
(697)
|
(710)
|
(688)
|
(672)
|
(693)
|
(742)
|
(797)
|
(862)
|
(924)
|
(958)
|
(989)
|
(1 024)
|
(1 056)
|
(1 116)
|
(1 190)
|
(1 198)
|
(1 202)
|
(1 219)
|
(1 183)
|
(1 679)
|
(1 667)
|
(1 687)
|
(1 690)
|
(1 181)
|
(1 212)
|
(1 146)
|
(1 156)
|
(1 222)
|
(1 232)
|
(1 116)
|
(1 081)
|
(997)
|
(944)
|
(1 001)
|
(951)
|
(895)
|
(857)
|
(68)
|
(676)
|
(442)
|
(206)
|
110
|
104
|
117
|
97
|
34
|
30
|
(49)
|
(55)
|
(70)
|
|
| Net Income (Common) |
134
N/A
|
142
+6%
|
149
+5%
|
154
+3%
|
115
-25%
|
118
+3%
|
125
+6%
|
135
+8%
|
168
+24%
|
172
+2%
|
185
+8%
|
199
+8%
|
222
+12%
|
245
+10%
|
267
+9%
|
297
+11%
|
330
+11%
|
363
+10%
|
389
+7%
|
403
+4%
|
422
+5%
|
420
0%
|
432
+3%
|
439
+2%
|
528
+20%
|
592
+12%
|
590
0%
|
552
-6%
|
475
-14%
|
398
-16%
|
436
+10%
|
558
+28%
|
619
+11%
|
664
+7%
|
643
-3%
|
678
+5%
|
690
+2%
|
781
+13%
|
863
+10%
|
877
+2%
|
930
+6%
|
920
-1%
|
951
+3%
|
946
-1%
|
988
+4%
|
1 011
+2%
|
1 052
+4%
|
1 090
+4%
|
1 070
-2%
|
1 141
+7%
|
1 178
+3%
|
1 252
+6%
|
1 386
+11%
|
1 430
+3%
|
1 488
+4%
|
1 520
+2%
|
1 560
+3%
|
1 659
+6%
|
1 731
+4%
|
1 745
+1%
|
1 814
+4%
|
1 797
-1%
|
1 999
+11%
|
2 022
+1%
|
2 027
+0%
|
2 040
+1%
|
1 859
-9%
|
1 884
+1%
|
1 883
0%
|
1 889
+0%
|
1 829
-3%
|
1 812
-1%
|
1 707
-6%
|
1 683
-1%
|
1 743
+4%
|
1 729
-1%
|
1 818
+5%
|
1 796
-1%
|
1 708
-5%
|
1 616
-5%
|
1 372
-15%
|
1 305
-5%
|
1 348
+3%
|
621
-54%
|
(594)
N/A
|
(316)
+47%
|
(1 115)
-253%
|
(383)
+66%
|
471
N/A
|
422
-10%
|
1 125
+167%
|
1 143
+2%
|
1 264
+11%
|
|
| EPS (Diluted) |
0.35
N/A
|
0.38
+9%
|
0.4
+5%
|
0.41
+2%
|
0.3
-27%
|
0.31
+3%
|
0.33
+6%
|
0.36
+9%
|
0.44
+22%
|
0.46
+5%
|
0.49
+7%
|
0.53
+8%
|
0.58
+9%
|
0.53
-9%
|
0.57
+8%
|
0.66
+16%
|
0.71
+8%
|
0.77
+8%
|
0.83
+8%
|
0.86
+4%
|
0.9
+5%
|
0.9
N/A
|
0.92
+2%
|
0.93
+1%
|
1.1
+18%
|
1.21
+10%
|
1.21
N/A
|
1.13
-7%
|
0.98
-13%
|
0.82
-16%
|
0.89
+9%
|
1.13
+27%
|
1.25
+11%
|
1.33
+6%
|
1.29
-3%
|
1.36
+5%
|
1.39
+2%
|
1.58
+14%
|
1.63
+3%
|
1.63
N/A
|
1.77
+9%
|
1.72
-3%
|
1.77
+3%
|
1.76
-1%
|
1.83
+4%
|
1.85
+1%
|
1.95
+5%
|
1.97
+1%
|
1.97
N/A
|
2.08
+6%
|
2.14
+3%
|
2.27
+6%
|
2.53
+11%
|
2.59
+2%
|
2.7
+4%
|
2.76
+2%
|
2.84
+3%
|
2.97
+5%
|
3.12
+5%
|
3.14
+1%
|
3.25
+4%
|
3.23
-1%
|
3.59
+11%
|
3.63
+1%
|
3.64
+0%
|
3.66
+1%
|
3.34
-9%
|
3.35
+0%
|
3.38
+1%
|
3.39
+0%
|
3.28
-3%
|
3.26
-1%
|
3.06
-6%
|
3.03
-1%
|
3.13
+3%
|
3.1
-1%
|
3.26
+5%
|
3.21
-2%
|
3.03
-6%
|
2.88
-5%
|
2.44
-15%
|
2.32
-5%
|
2.39
+3%
|
1.1
-54%
|
-1.05
N/A
|
-0.56
+47%
|
-1.97
-252%
|
-0.68
+65%
|
0.83
N/A
|
0.74
-11%
|
1.97
+166%
|
2.06
+5%
|
2.24
+9%
|
|