Copenhagen Airports A/S
CSE:KBHL
Income Statement
Earnings Waterfall
Copenhagen Airports A/S
|
Revenue
|
5.4B
DKK
|
|
Operating Expenses
|
-3.6B
DKK
|
|
Operating Income
|
1.8B
DKK
|
|
Other Expenses
|
-596m
DKK
|
|
Net Income
|
1.2B
DKK
|
Income Statement
Copenhagen Airports A/S
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
221
|
232
|
225
|
227
|
223
|
223
|
274
|
270
|
270
|
279
|
263
|
273
|
277
|
276
|
245
|
237
|
228
|
0
|
0
|
0
|
198
|
0
|
0
|
0
|
154
|
0
|
0
|
0
|
174
|
0
|
0
|
0
|
185
|
0
|
0
|
0
|
174
|
0
|
0
|
0
|
187
|
0
|
0
|
0
|
178
|
0
|
0
|
0
|
180
|
0
|
0
|
0
|
188
|
0
|
0
|
0
|
165
|
0
|
0
|
0
|
174
|
0
|
0
|
0
|
180
|
0
|
0
|
0
|
162
|
0
|
0
|
0
|
136
|
0
|
0
|
0
|
97
|
0
|
0
|
0
|
123
|
0
|
0
|
0
|
147
|
0
|
0
|
0
|
258
|
0
|
0
|
0
|
240
|
0
|
0
|
0
|
|
| Revenue |
1 996
N/A
|
2 043
+2%
|
2 054
+1%
|
2 072
+1%
|
2 145
+4%
|
2 187
+2%
|
2 195
+0%
|
2 224
+1%
|
2 214
0%
|
2 260
+2%
|
2 351
+4%
|
2 407
+2%
|
2 485
+3%
|
2 545
+2%
|
2 614
+3%
|
2 685
+3%
|
2 738
+2%
|
2 772
+1%
|
2 803
+1%
|
2 845
+2%
|
2 884
+1%
|
2 905
+1%
|
2 880
-1%
|
2 896
+1%
|
2 925
+1%
|
2 968
+1%
|
3 066
+3%
|
3 114
+2%
|
3 114
0%
|
3 065
-2%
|
3 007
-2%
|
2 957
-2%
|
2 923
-1%
|
2 971
+2%
|
3 101
+4%
|
3 166
+2%
|
3 239
+2%
|
3 257
+1%
|
3 222
-1%
|
3 291
+2%
|
3 344
+2%
|
3 391
+1%
|
3 440
+1%
|
3 482
+1%
|
3 516
+1%
|
3 535
+1%
|
3 573
+1%
|
3 615
+1%
|
3 645
+1%
|
3 689
+1%
|
3 773
+2%
|
3 834
+2%
|
3 868
+1%
|
3 908
+1%
|
3 914
+0%
|
3 969
+1%
|
4 062
+2%
|
4 156
+2%
|
4 255
+2%
|
4 359
+2%
|
4 422
+1%
|
4 452
+1%
|
4 460
+0%
|
4 463
+0%
|
4 439
-1%
|
4 456
+0%
|
4 450
0%
|
4 459
+0%
|
4 445
0%
|
4 404
-1%
|
4 388
0%
|
4 346
-1%
|
4 346
0%
|
4 138
-5%
|
3 181
-23%
|
2 372
-25%
|
1 576
-34%
|
1 001
-36%
|
1 089
+9%
|
1 324
+22%
|
1 761
+33%
|
2 149
+22%
|
2 862
+33%
|
3 307
+16%
|
3 532
+7%
|
3 793
+7%
|
3 880
+2%
|
3 975
+2%
|
4 061
+2%
|
4 258
+5%
|
4 519
+6%
|
4 823
+7%
|
5 070
+5%
|
5 110
+1%
|
5 256
+3%
|
5 399
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(402)
|
(404)
|
(402)
|
(403)
|
(408)
|
(420)
|
(418)
|
(412)
|
(403)
|
(401)
|
(418)
|
(427)
|
(424)
|
(440)
|
(483)
|
(548)
|
(668)
|
(678)
|
(639)
|
(590)
|
(490)
|
(463)
|
(455)
|
(451)
|
(479)
|
(473)
|
(488)
|
(498)
|
(582)
|
(617)
|
(576)
|
(577)
|
(476)
|
(487)
|
(536)
|
(554)
|
(579)
|
(610)
|
(623)
|
(628)
|
(598)
|
(603)
|
(582)
|
(568)
|
(75)
|
(574)
|
(587)
|
(590)
|
(69)
|
(555)
|
(564)
|
(563)
|
(82)
|
(583)
|
(580)
|
(585)
|
(72)
|
(593)
|
(592)
|
(604)
|
(67)
|
(601)
|
(566)
|
(522)
|
(56)
|
(460)
|
(479)
|
(517)
|
(183)
|
(563)
|
(567)
|
(550)
|
(178)
|
(519)
|
(469)
|
(405)
|
(98)
|
(317)
|
(326)
|
(371)
|
(128)
|
(477)
|
(556)
|
(650)
|
(228)
|
(737)
|
(728)
|
(688)
|
(156)
|
(723)
|
(749)
|
(753)
|
(146)
|
(735)
|
0
|
0
|
|
| Gross Profit |
1 594
N/A
|
1 638
+3%
|
1 653
+1%
|
1 670
+1%
|
1 737
+4%
|
1 768
+2%
|
1 777
+1%
|
1 812
+2%
|
1 810
0%
|
1 859
+3%
|
1 933
+4%
|
1 979
+2%
|
2 062
+4%
|
2 105
+2%
|
2 130
+1%
|
2 136
+0%
|
2 070
-3%
|
2 094
+1%
|
2 164
+3%
|
2 255
+4%
|
2 394
+6%
|
2 442
+2%
|
2 424
-1%
|
2 445
+1%
|
2 446
+0%
|
2 495
+2%
|
2 578
+3%
|
2 616
+1%
|
2 531
-3%
|
2 448
-3%
|
2 431
-1%
|
2 380
-2%
|
2 447
+3%
|
2 484
+2%
|
2 565
+3%
|
2 612
+2%
|
2 660
+2%
|
2 646
-1%
|
2 600
-2%
|
2 663
+2%
|
2 746
+3%
|
2 788
+2%
|
2 859
+3%
|
2 914
+2%
|
3 440
+18%
|
2 960
-14%
|
2 986
+1%
|
3 026
+1%
|
3 575
+18%
|
3 134
-12%
|
3 210
+2%
|
3 271
+2%
|
3 785
+16%
|
3 325
-12%
|
3 334
+0%
|
3 384
+2%
|
3 990
+18%
|
3 563
-11%
|
3 663
+3%
|
3 755
+2%
|
4 355
+16%
|
3 851
-12%
|
3 894
+1%
|
3 941
+1%
|
4 384
+11%
|
3 997
-9%
|
3 970
-1%
|
3 942
-1%
|
4 262
+8%
|
3 841
-10%
|
3 820
-1%
|
3 796
-1%
|
4 168
+10%
|
3 620
-13%
|
2 712
-25%
|
1 967
-27%
|
1 478
-25%
|
684
-54%
|
763
+11%
|
954
+25%
|
1 633
+71%
|
1 672
+2%
|
2 306
+38%
|
2 658
+15%
|
3 304
+24%
|
3 056
-8%
|
3 152
+3%
|
3 287
+4%
|
3 905
+19%
|
3 535
-9%
|
3 770
+7%
|
4 070
+8%
|
4 924
+21%
|
4 375
-11%
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(955)
|
(994)
|
(996)
|
(1 000)
|
(1 000)
|
(998)
|
(990)
|
(985)
|
(1 003)
|
(1 019)
|
(1 044)
|
(1 075)
|
(1 088)
|
(1 092)
|
(1 110)
|
(1 100)
|
(1 099)
|
(1 099)
|
(1 085)
|
(1 098)
|
(1 160)
|
(1 071)
|
(986)
|
(1 015)
|
(1 243)
|
(1 169)
|
(1 308)
|
(1 332)
|
(1 305)
|
(1 334)
|
(1 340)
|
(1 351)
|
(1 359)
|
(1 380)
|
(1 399)
|
(1 424)
|
(1 398)
|
(1 174)
|
(1 211)
|
(1 216)
|
(1 469)
|
(1 501)
|
(1 510)
|
(1 539)
|
(2 082)
|
(844)
|
(864)
|
(894)
|
(2 178)
|
(1 719)
|
(1 748)
|
(1 769)
|
(2 311)
|
(1 826)
|
(1 848)
|
(1 873)
|
(2 392)
|
(1 909)
|
(1 947)
|
(1 975)
|
(2 541)
|
(2 034)
|
(2 066)
|
(2 082)
|
(2 534)
|
(2 125)
|
(2 169)
|
(2 227)
|
(2 644)
|
(2 308)
|
(2 319)
|
(2 328)
|
(2 718)
|
(2 347)
|
(2 105)
|
(1 919)
|
(2 041)
|
(1 763)
|
(1 941)
|
(1 940)
|
(2 132)
|
(1 907)
|
(1 980)
|
(2 174)
|
(2 877)
|
(2 503)
|
(2 557)
|
(2 595)
|
(3 173)
|
(2 691)
|
(2 697)
|
(2 739)
|
(3 264)
|
(2 773)
|
(3 572)
|
(3 631)
|
|
| Selling, General & Administrative |
(510)
|
(514)
|
(518)
|
(525)
|
(527)
|
(528)
|
(521)
|
(518)
|
(535)
|
(548)
|
(571)
|
(601)
|
(612)
|
(631)
|
(681)
|
(702)
|
(741)
|
(763)
|
(755)
|
(772)
|
(834)
|
(858)
|
(883)
|
(908)
|
(888)
|
(913)
|
(924)
|
(933)
|
(912)
|
(935)
|
(930)
|
(930)
|
(888)
|
(902)
|
(909)
|
(924)
|
(906)
|
(966)
|
(990)
|
(995)
|
(957)
|
(986)
|
(996)
|
(1 016)
|
(1 524)
|
(1 046)
|
(1 054)
|
(1 053)
|
(1 556)
|
(1 073)
|
(1 089)
|
(1 110)
|
(1 632)
|
(1 153)
|
(1 172)
|
(1 194)
|
(1 720)
|
(1 229)
|
(1 260)
|
(1 272)
|
(1 841)
|
(1 306)
|
(1 307)
|
(1 313)
|
(1 749)
|
(1 332)
|
(1 345)
|
(1 365)
|
(1 718)
|
(1 361)
|
(1 374)
|
(1 379)
|
(1 782)
|
(1 438)
|
(1 418)
|
(1 349)
|
(1 483)
|
(1 148)
|
(1 081)
|
(1 049)
|
(1 393)
|
(1 171)
|
(1 257)
|
(1 355)
|
(1 918)
|
(1 523)
|
(1 565)
|
(1 597)
|
(2 225)
|
(1 697)
|
(1 710)
|
(1 758)
|
(2 350)
|
(1 830)
|
(1 892)
|
(1 940)
|
|
| Depreciation & Amortization |
(445)
|
(480)
|
(478)
|
(475)
|
(473)
|
(470)
|
(468)
|
(467)
|
(469)
|
(472)
|
(473)
|
(475)
|
(476)
|
(461)
|
(430)
|
(397)
|
(358)
|
(336)
|
(330)
|
(326)
|
(326)
|
(328)
|
(334)
|
(337)
|
(355)
|
(368)
|
(381)
|
(396)
|
(393)
|
(400)
|
(412)
|
(424)
|
(471)
|
(479)
|
(490)
|
(501)
|
(492)
|
(502)
|
(515)
|
(519)
|
(512)
|
(522)
|
(521)
|
(526)
|
(559)
|
(560)
|
(571)
|
(603)
|
(623)
|
(648)
|
(660)
|
(660)
|
(679)
|
(677)
|
(680)
|
(682)
|
(675)
|
(682)
|
(693)
|
(709)
|
(706)
|
(735)
|
(762)
|
(772)
|
(788)
|
(796)
|
(825)
|
(864)
|
(928)
|
(949)
|
(947)
|
(951)
|
(938)
|
(926)
|
(909)
|
(906)
|
(916)
|
(958)
|
(999)
|
(1 038)
|
(1 004)
|
(1 004)
|
(996)
|
(971)
|
(971)
|
(991)
|
(1 000)
|
(1 005)
|
(953)
|
(998)
|
(988)
|
(981)
|
(916)
|
(947)
|
(934)
|
(909)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
116
|
230
|
230
|
0
|
112
|
(3)
|
(3)
|
0
|
1
|
2
|
3
|
0
|
1
|
0
|
0
|
0
|
294
|
294
|
298
|
0
|
6
|
7
|
3
|
0
|
762
|
761
|
761
|
0
|
2
|
2
|
2
|
0
|
4
|
4
|
3
|
3
|
1
|
6
|
6
|
6
|
7
|
4
|
3
|
3
|
3
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
17
|
222
|
336
|
358
|
343
|
140
|
146
|
266
|
267
|
273
|
152
|
12
|
11
|
8
|
7
|
5
|
4
|
1
|
0
|
2
|
4
|
(746)
|
(782)
|
|
| Operating Income |
640
N/A
|
645
+1%
|
657
+2%
|
670
+2%
|
737
+10%
|
769
+4%
|
788
+2%
|
827
+5%
|
807
-2%
|
840
+4%
|
889
+6%
|
904
+2%
|
974
+8%
|
1 013
+4%
|
1 020
+1%
|
1 037
+2%
|
971
-6%
|
995
+2%
|
1 079
+8%
|
1 157
+7%
|
1 234
+7%
|
1 371
+11%
|
1 438
+5%
|
1 430
-1%
|
1 203
-16%
|
1 327
+10%
|
1 270
-4%
|
1 285
+1%
|
1 227
-4%
|
1 114
-9%
|
1 091
-2%
|
1 029
-6%
|
1 088
+6%
|
1 105
+2%
|
1 166
+6%
|
1 188
+2%
|
1 263
+6%
|
1 473
+17%
|
1 389
-6%
|
1 447
+4%
|
1 277
-12%
|
1 287
+1%
|
1 348
+5%
|
1 375
+2%
|
1 358
-1%
|
2 116
+56%
|
2 122
+0%
|
2 131
+0%
|
1 397
-34%
|
1 415
+1%
|
1 462
+3%
|
1 502
+3%
|
1 474
-2%
|
1 499
+2%
|
1 486
-1%
|
1 512
+2%
|
1 598
+6%
|
1 654
+3%
|
1 716
+4%
|
1 780
+4%
|
1 814
+2%
|
1 817
+0%
|
1 829
+1%
|
1 859
+2%
|
1 849
-1%
|
1 872
+1%
|
1 801
-4%
|
1 715
-5%
|
1 619
-6%
|
1 533
-5%
|
1 501
-2%
|
1 468
-2%
|
1 449
-1%
|
1 272
-12%
|
607
-52%
|
48
-92%
|
(563)
N/A
|
(1 078)
-91%
|
(1 178)
-9%
|
(986)
+16%
|
(498)
+49%
|
(236)
+53%
|
325
N/A
|
484
+49%
|
427
-12%
|
553
+30%
|
595
+8%
|
692
+16%
|
732
+6%
|
844
+15%
|
1 073
+27%
|
1 331
+24%
|
1 660
+25%
|
1 602
-3%
|
1 684
+5%
|
1 768
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(149)
|
(198)
|
(200)
|
(212)
|
(199)
|
(191)
|
(227)
|
(212)
|
(193)
|
(192)
|
(180)
|
(188)
|
(156)
|
(153)
|
(120)
|
(104)
|
(118)
|
(49)
|
(1)
|
54
|
(180)
|
(38)
|
(42)
|
(63)
|
(94)
|
36
|
32
|
16
|
(199)
|
(17)
|
(30)
|
(33)
|
(164)
|
13
|
24
|
32
|
(148)
|
(43)
|
(99)
|
(157)
|
(175)
|
(194)
|
(194)
|
(197)
|
(176)
|
(194)
|
(195)
|
(198)
|
(178)
|
(206)
|
(213)
|
(200)
|
(177)
|
(192)
|
(184)
|
(187)
|
(164)
|
(176)
|
(172)
|
(175)
|
(186)
|
(183)
|
(185)
|
(186)
|
(179)
|
(188)
|
(187)
|
(176)
|
(159)
|
(148)
|
(139)
|
(136)
|
(132)
|
(141)
|
(138)
|
(128)
|
(91)
|
(113)
|
(130)
|
(148)
|
(132)
|
(166)
|
(153)
|
(155)
|
(147)
|
(183)
|
(217)
|
(248)
|
(311)
|
(289)
|
(292)
|
(286)
|
(299)
|
(257)
|
(241)
|
(223)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
227
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
209
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
751
|
2
|
(2)
|
(3)
|
(24)
|
(27)
|
(28)
|
(29)
|
(14)
|
(16)
|
(13)
|
(14)
|
(14)
|
(15)
|
(16)
|
(16)
|
(15)
|
(15)
|
(18)
|
(20)
|
(26)
|
(31)
|
(34)
|
(34)
|
(34)
|
(28)
|
(21)
|
(20)
|
(17)
|
(22)
|
(21)
|
(146)
|
(151)
|
(144)
|
(143)
|
(14)
|
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
|
(46)
|
(96)
|
(148)
|
(25)
|
(175)
|
(153)
|
(131)
|
15
|
(124)
|
(142)
|
(156)
|
(3)
|
(191)
|
(209)
|
(222)
|
(64)
|
(238)
|
(284)
|
(276)
|
(96)
|
(215)
|
(106)
|
(56)
|
(31)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(23)
|
(2)
|
(2)
|
(2)
|
(20)
|
0
|
0
|
0
|
(17)
|
(1)
|
0
|
0
|
7
|
0
|
0
|
0
|
(8)
|
0
|
(1)
|
0
|
(8)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
490
N/A
|
446
-9%
|
457
+2%
|
457
+0%
|
538
+18%
|
578
+7%
|
561
-3%
|
615
+10%
|
614
0%
|
647
+5%
|
708
+9%
|
716
+1%
|
818
+14%
|
861
+5%
|
900
+5%
|
933
+4%
|
854
-8%
|
900
+5%
|
981
+9%
|
1 063
+8%
|
1 030
-3%
|
1 158
+12%
|
1 244
+7%
|
1 235
-1%
|
1 352
+9%
|
1 239
-8%
|
1 160
-6%
|
1 145
-1%
|
1 026
-10%
|
906
-12%
|
852
-6%
|
774
-9%
|
820
+6%
|
880
+7%
|
906
+3%
|
944
+4%
|
1 228
+30%
|
1 215
-1%
|
1 184
-3%
|
1 233
+4%
|
1 057
-14%
|
1 093
+3%
|
1 154
+6%
|
1 178
+2%
|
1 915
+63%
|
1 925
+0%
|
1 926
+0%
|
1 931
+0%
|
1 172
-39%
|
1 182
+1%
|
1 221
+3%
|
1 273
+4%
|
1 263
-1%
|
1 291
+2%
|
1 289
0%
|
1 312
+2%
|
1 404
+7%
|
1 463
+4%
|
1 528
+4%
|
1 589
+4%
|
1 620
+2%
|
1 619
0%
|
1 625
+0%
|
1 653
+2%
|
1 636
-1%
|
1 653
+1%
|
1 580
-4%
|
1 505
-5%
|
1 417
-6%
|
1 358
-4%
|
1 342
-1%
|
1 312
-2%
|
1 293
-1%
|
1 109
-14%
|
448
-60%
|
(226)
N/A
|
(828)
-267%
|
(1 336)
-61%
|
(1 451)
-9%
|
(1 148)
+21%
|
(667)
+42%
|
(402)
+40%
|
172
N/A
|
329
+91%
|
257
-22%
|
370
+44%
|
378
+2%
|
444
+17%
|
398
-10%
|
555
+39%
|
781
+41%
|
1 045
+34%
|
1 339
+28%
|
1 345
+0%
|
1 443
+7%
|
1 545
+7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(150)
|
(143)
|
(158)
|
(170)
|
(191)
|
(202)
|
(184)
|
(181)
|
(200)
|
(180)
|
(192)
|
(196)
|
(225)
|
(238)
|
(189)
|
(190)
|
(183)
|
(190)
|
(272)
|
(295)
|
(301)
|
(343)
|
(254)
|
(245)
|
(239)
|
(204)
|
(287)
|
(289)
|
(271)
|
(235)
|
(225)
|
(205)
|
(205)
|
(221)
|
(237)
|
(252)
|
(319)
|
(318)
|
(302)
|
(312)
|
(302)
|
(310)
|
(327)
|
(333)
|
(301)
|
(306)
|
(251)
|
(228)
|
(196)
|
(197)
|
(264)
|
(304)
|
(305)
|
(308)
|
(296)
|
(290)
|
(318)
|
(330)
|
(348)
|
(337)
|
(361)
|
(358)
|
(355)
|
(381)
|
(350)
|
(354)
|
(337)
|
(319)
|
(312)
|
(299)
|
(295)
|
(289)
|
(273)
|
(230)
|
(81)
|
72
|
190
|
302
|
325
|
258
|
149
|
91
|
(34)
|
(68)
|
(50)
|
(77)
|
(78)
|
(93)
|
(112)
|
(147)
|
(194)
|
(252)
|
(299)
|
(302)
|
(326)
|
(348)
|
|
| Income from Continuing Operations |
341
|
303
|
299
|
287
|
348
|
376
|
376
|
434
|
414
|
468
|
516
|
520
|
593
|
623
|
712
|
742
|
670
|
710
|
709
|
768
|
728
|
815
|
990
|
990
|
1 113
|
1 035
|
874
|
856
|
755
|
671
|
627
|
568
|
614
|
659
|
670
|
692
|
909
|
896
|
882
|
921
|
756
|
782
|
827
|
845
|
1 615
|
1 619
|
1 674
|
1 703
|
976
|
985
|
957
|
969
|
958
|
982
|
993
|
1 021
|
1 086
|
1 134
|
1 180
|
1 252
|
1 259
|
1 261
|
1 270
|
1 272
|
1 286
|
1 299
|
1 243
|
1 185
|
1 105
|
1 059
|
1 047
|
1 024
|
1 020
|
879
|
367
|
(154)
|
(638)
|
(1 034)
|
(1 126)
|
(891)
|
(517)
|
(311)
|
139
|
261
|
207
|
293
|
300
|
351
|
286
|
408
|
587
|
793
|
1 040
|
1 043
|
1 117
|
1 197
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(6)
|
(10)
|
(15)
|
(20)
|
(16)
|
(16)
|
(14)
|
(16)
|
(19)
|
(22)
|
(24)
|
(23)
|
(24)
|
(24)
|
(25)
|
(25)
|
(25)
|
|
| Net Income (Common) |
341
N/A
|
303
-11%
|
299
-1%
|
287
-4%
|
348
+21%
|
376
+8%
|
376
N/A
|
434
+15%
|
414
-5%
|
468
+13%
|
516
+10%
|
520
+1%
|
593
+14%
|
623
+5%
|
712
+14%
|
742
+4%
|
670
-10%
|
710
+6%
|
709
0%
|
768
+8%
|
728
-5%
|
815
+12%
|
990
+21%
|
990
+0%
|
1 113
+12%
|
1 035
-7%
|
874
-16%
|
856
-2%
|
755
-12%
|
671
-11%
|
627
-7%
|
568
-9%
|
614
+8%
|
659
+7%
|
670
+2%
|
692
+3%
|
909
+31%
|
896
-1%
|
882
-2%
|
921
+5%
|
756
-18%
|
782
+4%
|
827
+6%
|
845
+2%
|
1 615
+91%
|
1 619
+0%
|
1 674
+3%
|
1 703
+2%
|
976
-43%
|
985
+1%
|
957
-3%
|
969
+1%
|
958
-1%
|
982
+3%
|
993
+1%
|
1 021
+3%
|
1 086
+6%
|
1 134
+4%
|
1 180
+4%
|
1 252
+6%
|
1 259
+1%
|
1 261
+0%
|
1 270
+1%
|
1 272
+0%
|
1 286
+1%
|
1 299
+1%
|
1 243
-4%
|
1 185
-5%
|
1 105
-7%
|
1 059
-4%
|
1 047
-1%
|
1 024
-2%
|
1 020
0%
|
879
-14%
|
367
-58%
|
(154)
N/A
|
(638)
-315%
|
(1 034)
-62%
|
(1 127)
-9%
|
(897)
+20%
|
(527)
+41%
|
(326)
+38%
|
119
N/A
|
245
+105%
|
191
-22%
|
280
+47%
|
285
+2%
|
334
+17%
|
264
-21%
|
385
+46%
|
565
+47%
|
769
+36%
|
1 016
+32%
|
1 018
+0%
|
1 092
+7%
|
1 172
+7%
|
|
| EPS (Diluted) |
37.41
N/A
|
34.04
-9%
|
33.57
-1%
|
32.26
-4%
|
39.07
+21%
|
44.28
+13%
|
44.28
N/A
|
51.07
+15%
|
48.74
-5%
|
55.03
+13%
|
60.75
+10%
|
61.18
+1%
|
69.74
+14%
|
79.88
+15%
|
91.23
+14%
|
95.17
+4%
|
85.94
-10%
|
91.07
+6%
|
90.92
0%
|
98.43
+8%
|
93.37
-5%
|
104.5
+12%
|
126.89
+21%
|
126.93
+0%
|
142.62
+12%
|
132.66
-7%
|
111.98
-16%
|
109.74
-2%
|
96.83
-12%
|
86.01
-11%
|
80.38
-7%
|
72.87
-9%
|
78.75
+8%
|
84.47
+7%
|
85.88
+2%
|
88.75
+3%
|
116.51
+31%
|
114.92
-1%
|
113.02
-2%
|
118.12
+5%
|
96.88
-18%
|
100.29
+4%
|
106.07
+6%
|
108.32
+2%
|
207.02
+91%
|
207.58
+0%
|
214.66
+3%
|
218.34
+2%
|
125.14
-43%
|
126.24
+1%
|
122.74
-3%
|
124.24
+1%
|
122.12
-2%
|
125.94
+3%
|
127.33
+1%
|
130.92
+3%
|
138.38
+6%
|
145.33
+5%
|
151.3
+4%
|
160.47
+6%
|
160.42
0%
|
161.66
+1%
|
160.78
-1%
|
161.02
+0%
|
163.8
+2%
|
166.56
+2%
|
159.41
-4%
|
151.03
-5%
|
140.84
-7%
|
134.94
-4%
|
133.27
-1%
|
130.45
-2%
|
130.01
0%
|
112.46
-13%
|
46.75
-58%
|
-19.58
N/A
|
-81.31
-315%
|
-131.83
-62%
|
-143.29
-9%
|
-125.27
+13%
|
-67.14
+46%
|
-40.17
+40%
|
15.17
N/A
|
31.26
+106%
|
24.34
-22%
|
32.3
+33%
|
39.39
+22%
|
43.75
+11%
|
33.64
-23%
|
55
+63%
|
72.72
+32%
|
99.45
+37%
|
129.46
+30%
|
137.56
+6%
|
141.93
+3%
|
150.78
+6%
|
|