General Mills Inc
DUS:GRM
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
37.135
61.31
|
| Price Target |
|
We'll email you a reminder when the closing price reaches EUR.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
General Mills Inc
Income Statement
General Mills Inc
| Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
442
|
0
|
0
|
0
|
581
|
0
|
0
|
0
|
521
|
115
|
233
|
0
|
446
|
199
|
178
|
270
|
366
|
380
|
383
|
391
|
394
|
405
|
424
|
430
|
427
|
414
|
397
|
395
|
404
|
405
|
394
|
385
|
368
|
366
|
359
|
350
|
354
|
349
|
0
|
0
|
362
|
0
|
0
|
0
|
330
|
0
|
0
|
0
|
319
|
0
|
0
|
0
|
329
|
0
|
0
|
0
|
312
|
0
|
0
|
0
|
302
|
0
|
0
|
0
|
385
|
0
|
0
|
0
|
527
|
0
|
0
|
0
|
473
|
0
|
0
|
0
|
428
|
0
|
0
|
0
|
383
|
0
|
0
|
0
|
396
|
0
|
0
|
0
|
498
|
0
|
0
|
0
|
549
|
0
|
0
|
|
| Revenue |
7 431
N/A
|
7 949
+7%
|
8 907
+12%
|
10 018
+12%
|
10 284
+3%
|
10 506
+2%
|
10 662
+1%
|
10 769
+1%
|
10 827
+1%
|
11 070
+2%
|
11 137
+1%
|
11 245
+1%
|
11 314
+1%
|
11 308
0%
|
11 338
+0%
|
11 463
+1%
|
11 568
+1%
|
11 712
+1%
|
11 893
+2%
|
12 067
+1%
|
12 244
+1%
|
12 442
+2%
|
12 654
+2%
|
12 890
+2%
|
13 242
+3%
|
13 652
+3%
|
14 078
+3%
|
14 385
+2%
|
14 517
+1%
|
14 556
+0%
|
14 676
+1%
|
14 700
+0%
|
14 752
+0%
|
14 636
-1%
|
14 686
+0%
|
14 718
+0%
|
14 775
+0%
|
14 880
+1%
|
15 195
+2%
|
15 752
+4%
|
16 226
+3%
|
16 658
+3%
|
16 861
+1%
|
17 119
+2%
|
17 430
+2%
|
17 774
+2%
|
18 096
+2%
|
18 090
0%
|
18 037
0%
|
17 910
-1%
|
17 805
-1%
|
17 642
-1%
|
17 615
0%
|
17 630
+0%
|
17 570
0%
|
17 283
-2%
|
16 934
-2%
|
16 563
-2%
|
16 263
-2%
|
15 950
-2%
|
15 741
-1%
|
15 620
-1%
|
15 481
-1%
|
15 568
+1%
|
15 657
+1%
|
15 740
+1%
|
16 065
+2%
|
16 278
+1%
|
16 594
+2%
|
16 865
+2%
|
16 774
-1%
|
16 783
+0%
|
16 765
0%
|
17 627
+5%
|
17 988
+2%
|
18 287
+2%
|
18 626
+2%
|
18 127
-3%
|
18 303
+1%
|
18 608
+2%
|
18 625
+0%
|
18 993
+2%
|
19 171
+1%
|
19 367
+1%
|
19 955
+3%
|
20 094
+1%
|
20 281
+1%
|
20 200
0%
|
20 173
0%
|
19 857
-2%
|
19 801
0%
|
19 901
+1%
|
19 644
-1%
|
19 487
-1%
|
19 156
-2%
|
18 777
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 955)
|
(4 662)
|
(5 395)
|
(6 066)
|
(6 166)
|
(6 109)
|
(6 234)
|
(6 320)
|
(6 391)
|
(6 584)
|
(6 691)
|
(6 783)
|
(6 840)
|
(7 326)
|
(6 939)
|
(7 140)
|
(7 336)
|
(7 545)
|
(7 656)
|
(7 754)
|
(7 845)
|
(7 955)
|
(8 075)
|
(8 259)
|
(8 328)
|
(8 778)
|
(9 168)
|
(9 587)
|
(9 796)
|
(9 381)
|
(9 194)
|
(8 709)
|
(8 679)
|
(8 835)
|
(8 803)
|
(8 929)
|
(8 915)
|
(8 927)
|
(9 319)
|
(9 916)
|
(10 313)
|
(10 613)
|
(10 635)
|
(10 745)
|
(11 062)
|
(11 343)
|
(11 675)
|
(11 646)
|
(11 587)
|
(11 535)
|
(11 576)
|
(11 518)
|
(11 558)
|
(11 517)
|
(11 361)
|
(11 170)
|
(10 888)
|
(10 654)
|
(10 487)
|
(10 194)
|
(10 024)
|
(9 967)
|
(9 949)
|
(10 128)
|
(10 294)
|
(10 306)
|
(10 534)
|
(10 688)
|
(10 820)
|
(11 011)
|
(10 954)
|
(10 892)
|
(10 907)
|
(11 414)
|
(11 636)
|
(11 794)
|
(11 989)
|
(11 676)
|
(11 846)
|
(12 240)
|
(12 407)
|
(12 587)
|
(12 914)
|
(13 037)
|
(13 366)
|
(13 544)
|
(13 399)
|
(13 249)
|
(13 180)
|
(12 906)
|
(12 939)
|
(12 883)
|
(12 695)
|
(12 744)
|
(12 568)
|
(12 425)
|
|
| Gross Profit |
3 476
N/A
|
3 287
-5%
|
3 512
+7%
|
3 952
+13%
|
4 118
+4%
|
4 397
+7%
|
4 428
+1%
|
4 449
+0%
|
4 436
0%
|
4 486
+1%
|
4 446
-1%
|
4 462
+0%
|
4 474
+0%
|
3 982
-11%
|
4 399
+10%
|
4 323
-2%
|
4 232
-2%
|
4 167
-2%
|
4 237
+2%
|
4 313
+2%
|
4 399
+2%
|
4 487
+2%
|
4 579
+2%
|
4 631
+1%
|
4 914
+6%
|
4 874
-1%
|
4 909
+1%
|
4 798
-2%
|
4 721
-2%
|
5 175
+10%
|
5 483
+6%
|
5 991
+9%
|
6 074
+1%
|
5 800
-4%
|
5 884
+1%
|
5 789
-2%
|
5 860
+1%
|
5 954
+2%
|
5 876
-1%
|
5 836
-1%
|
5 913
+1%
|
6 045
+2%
|
6 227
+3%
|
6 374
+2%
|
6 368
0%
|
6 432
+1%
|
6 421
0%
|
6 444
+0%
|
6 450
+0%
|
6 375
-1%
|
6 230
-2%
|
6 123
-2%
|
6 058
-1%
|
6 113
+1%
|
6 209
+2%
|
6 112
-2%
|
6 046
-1%
|
5 909
-2%
|
5 776
-2%
|
5 757
0%
|
5 718
-1%
|
5 653
-1%
|
5 532
-2%
|
5 439
-2%
|
5 363
-1%
|
5 434
+1%
|
5 531
+2%
|
5 590
+1%
|
5 774
+3%
|
5 855
+1%
|
5 819
-1%
|
5 891
+1%
|
5 858
-1%
|
6 213
+6%
|
6 353
+2%
|
6 493
+2%
|
6 637
+2%
|
6 451
-3%
|
6 457
+0%
|
6 367
-1%
|
6 219
-2%
|
6 406
+3%
|
6 256
-2%
|
6 330
+1%
|
6 590
+4%
|
6 551
-1%
|
6 882
+5%
|
6 951
+1%
|
6 994
+1%
|
6 952
-1%
|
6 861
-1%
|
7 018
+2%
|
6 950
-1%
|
6 743
-3%
|
6 588
-2%
|
6 352
-4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 264)
|
(2 070)
|
(2 121)
|
(2 391)
|
(2 368)
|
(2 472)
|
(2 479)
|
(2 471)
|
(2 468)
|
(2 443)
|
(2 463)
|
(2 423)
|
(2 414)
|
(2 135)
|
(2 476)
|
(2 398)
|
(2 346)
|
(2 179)
|
(2 222)
|
(2 268)
|
(2 325)
|
(2 390)
|
(2 447)
|
(2 483)
|
(2 552)
|
(2 624)
|
(2 711)
|
(2 800)
|
(2 816)
|
(2 893)
|
(2 989)
|
(3 084)
|
(3 205)
|
(3 163)
|
(3 177)
|
(3 162)
|
(3 161)
|
(3 192)
|
(3 237)
|
(3 304)
|
(3 352)
|
(3 381)
|
(3 412)
|
(3 446)
|
(3 493)
|
(3 576)
|
(3 602)
|
(3 581)
|
(3 530)
|
(3 464)
|
(3 463)
|
(3 422)
|
(3 332)
|
(3 283)
|
(3 394)
|
(3 281)
|
(3 183)
|
(3 115)
|
(3 020)
|
(2 955)
|
(2 887)
|
(2 889)
|
(2 792)
|
(2 819)
|
(2 808)
|
(2 827)
|
(2 847)
|
(2 858)
|
(2 873)
|
(2 919)
|
(2 895)
|
(2 908)
|
(2 963)
|
(3 176)
|
(3 169)
|
(3 214)
|
(3 184)
|
(3 080)
|
(3 078)
|
(3 061)
|
(3 084)
|
(3 052)
|
(3 107)
|
(3 209)
|
(3 417)
|
(3 494)
|
(3 544)
|
(3 484)
|
(3 329)
|
(3 298)
|
(3 312)
|
(3 323)
|
(3 350)
|
(3 383)
|
(3 361)
|
(3 357)
|
|
| Selling, General & Administrative |
(2 264)
|
(2 070)
|
(2 121)
|
(2 391)
|
(2 368)
|
(2 472)
|
(2 479)
|
(2 471)
|
(2 468)
|
(2 443)
|
(2 463)
|
(2 423)
|
(2 414)
|
(1 998)
|
(2 339)
|
(2 261)
|
(2 209)
|
(2 179)
|
(2 222)
|
(2 268)
|
(2 325)
|
(2 390)
|
(2 447)
|
(2 483)
|
(2 552)
|
(2 624)
|
(2 711)
|
(2 800)
|
(2 816)
|
(2 893)
|
(2 989)
|
(3 084)
|
(3 205)
|
(3 163)
|
(3 177)
|
(3 162)
|
(3 161)
|
(3 192)
|
(3 237)
|
(3 304)
|
(3 352)
|
(3 381)
|
(3 412)
|
(3 446)
|
(3 493)
|
(3 576)
|
(3 602)
|
(3 581)
|
(3 530)
|
(3 464)
|
(3 463)
|
(3 422)
|
(3 332)
|
(3 283)
|
(3 225)
|
(3 148)
|
(3 160)
|
(3 115)
|
(3 020)
|
(2 955)
|
(2 887)
|
(2 889)
|
(2 792)
|
(2 819)
|
(2 808)
|
(2 827)
|
(2 847)
|
(2 858)
|
(2 873)
|
(2 919)
|
(2 895)
|
(2 908)
|
(2 963)
|
(3 176)
|
(3 169)
|
(3 214)
|
(3 184)
|
(3 080)
|
(3 078)
|
(3 061)
|
(3 084)
|
(3 052)
|
(3 107)
|
(3 209)
|
(3 417)
|
(3 494)
|
(3 544)
|
(3 484)
|
(3 329)
|
(3 298)
|
(3 312)
|
(3 323)
|
(3 350)
|
(3 383)
|
(3 361)
|
(3 357)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(137)
|
(137)
|
(137)
|
(137)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(170)
|
(133)
|
(23)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
1 213
N/A
|
1 217
+0%
|
1 391
+14%
|
1 561
+12%
|
1 750
+12%
|
1 925
+10%
|
1 949
+1%
|
1 978
+1%
|
1 968
-1%
|
2 043
+4%
|
1 983
-3%
|
2 039
+3%
|
2 060
+1%
|
1 847
-10%
|
1 923
+4%
|
1 925
+0%
|
1 886
-2%
|
1 988
+5%
|
2 015
+1%
|
2 045
+1%
|
2 074
+1%
|
2 097
+1%
|
2 133
+2%
|
2 149
+1%
|
2 362
+10%
|
2 250
-5%
|
2 198
-2%
|
1 998
-9%
|
1 905
-5%
|
2 282
+20%
|
2 494
+9%
|
2 908
+17%
|
2 869
-1%
|
2 638
-8%
|
2 707
+3%
|
2 627
-3%
|
2 700
+3%
|
2 762
+2%
|
2 639
-4%
|
2 533
-4%
|
2 561
+1%
|
2 664
+4%
|
2 814
+6%
|
2 928
+4%
|
2 875
-2%
|
2 855
-1%
|
2 819
-1%
|
2 863
+2%
|
2 920
+2%
|
2 911
0%
|
2 767
-5%
|
2 702
-2%
|
2 726
+1%
|
2 830
+4%
|
2 815
-1%
|
2 831
+1%
|
2 864
+1%
|
2 795
-2%
|
2 756
-1%
|
2 802
+2%
|
2 831
+1%
|
2 764
-2%
|
2 740
-1%
|
2 620
-4%
|
2 556
-2%
|
2 607
+2%
|
2 684
+3%
|
2 732
+2%
|
2 901
+6%
|
2 936
+1%
|
2 924
0%
|
2 984
+2%
|
2 895
-3%
|
3 037
+5%
|
3 184
+5%
|
3 279
+3%
|
3 453
+5%
|
3 371
-2%
|
3 380
+0%
|
3 306
-2%
|
3 135
-5%
|
3 354
+7%
|
3 149
-6%
|
3 121
-1%
|
3 173
+2%
|
3 057
-4%
|
3 339
+9%
|
3 467
+4%
|
3 665
+6%
|
3 654
0%
|
3 549
-3%
|
3 695
+4%
|
3 600
-3%
|
3 360
-7%
|
3 227
-4%
|
2 995
-7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(308)
|
(416)
|
(509)
|
(580)
|
(569)
|
(547)
|
(539)
|
(526)
|
(514)
|
(500)
|
(485)
|
(474)
|
(458)
|
(416)
|
(409)
|
(382)
|
(360)
|
(339)
|
(456)
|
(461)
|
(467)
|
(363)
|
(374)
|
(393)
|
(401)
|
(400)
|
(386)
|
(370)
|
(369)
|
(383)
|
(388)
|
(380)
|
(376)
|
(362)
|
(360)
|
(353)
|
(344)
|
(346)
|
(341)
|
(347)
|
(358)
|
(352)
|
(350)
|
(338)
|
(285)
|
(301)
|
(312)
|
(310)
|
(343)
|
(318)
|
(339)
|
(380)
|
(493)
|
(524)
|
(312)
|
(309)
|
(306)
|
(252)
|
(302)
|
(304)
|
(303)
|
(295)
|
(294)
|
(293)
|
(290)
|
(336)
|
(385)
|
(443)
|
(500)
|
(547)
|
(507)
|
(494)
|
(473)
|
(498)
|
(459)
|
(440)
|
(436)
|
(420)
|
(405)
|
(397)
|
(378)
|
(380)
|
(371)
|
(370)
|
(382)
|
(382)
|
(411)
|
(438)
|
(461)
|
(479)
|
(486)
|
(493)
|
(507)
|
(524)
|
(533)
|
(535)
|
|
| Non-Reccuring Items |
(95)
|
(134)
|
(246)
|
(153)
|
(115)
|
(62)
|
(21)
|
(14)
|
(18)
|
(26)
|
(66)
|
(60)
|
(58)
|
415
|
446
|
447
|
445
|
(30)
|
(19)
|
(16)
|
(12)
|
(39)
|
(56)
|
(59)
|
(63)
|
(21)
|
(9)
|
120
|
124
|
43
|
53
|
(98)
|
(104)
|
(72)
|
(73)
|
(49)
|
(29)
|
13
|
14
|
14
|
(0)
|
(102)
|
(111)
|
(113)
|
(119)
|
(20)
|
(13)
|
(11)
|
(5)
|
62
|
51
|
(163)
|
(213)
|
(544)
|
(612)
|
(281)
|
(265)
|
(139)
|
(86)
|
(268)
|
(341)
|
(198)
|
(193)
|
(113)
|
(14)
|
(136)
|
(228)
|
(438)
|
(511)
|
(307)
|
(250)
|
(36)
|
31
|
(52)
|
(8)
|
(28)
|
(27)
|
(226)
|
(244)
|
(287)
|
(127)
|
122
|
568
|
596
|
459
|
377
|
(60)
|
(177)
|
(194)
|
(222)
|
(216)
|
(96)
|
(20)
|
(55)
|
972
|
854
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(2)
|
(11)
|
(11)
|
(39)
|
(23)
|
(29)
|
(44)
|
(60)
|
(62)
|
(63)
|
(64)
|
(64)
|
(61)
|
(48)
|
(36)
|
0
|
(9)
|
(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
|
30
|
113
|
86
|
119
|
122
|
133
|
129
|
124
|
118
|
113
|
106
|
100
|
94
|
89
|
84
|
83
|
80
|
76
|
73
|
66
|
62
|
54
|
56
|
58
|
|
| Pre-Tax Income |
811
N/A
|
667
-18%
|
636
-5%
|
828
+30%
|
1 066
+29%
|
1 316
+23%
|
1 389
+6%
|
1 438
+4%
|
1 436
0%
|
1 509
+5%
|
1 430
-5%
|
1 494
+4%
|
1 533
+3%
|
1 807
+18%
|
1 937
+7%
|
1 961
+1%
|
1 927
-2%
|
1 559
-19%
|
1 478
-5%
|
1 505
+2%
|
1 531
+2%
|
1 631
+7%
|
1 642
+1%
|
1 648
+0%
|
1 862
+13%
|
1 830
-2%
|
1 794
-2%
|
1 743
-3%
|
1 657
-5%
|
1 942
+17%
|
2 159
+11%
|
2 429
+13%
|
2 389
-2%
|
2 205
-8%
|
2 274
+3%
|
2 225
-2%
|
2 327
+5%
|
2 428
+4%
|
2 312
-5%
|
2 200
-5%
|
2 203
+0%
|
2 211
+0%
|
2 354
+6%
|
2 478
+5%
|
2 471
0%
|
2 535
+3%
|
2 494
-2%
|
2 542
+2%
|
2 571
+1%
|
2 655
+3%
|
2 478
-7%
|
2 158
-13%
|
2 020
-6%
|
1 762
-13%
|
1 891
+7%
|
2 241
+19%
|
2 293
+2%
|
2 404
+5%
|
2 368
-2%
|
2 229
-6%
|
2 186
-2%
|
2 271
+4%
|
2 253
-1%
|
2 214
-2%
|
2 252
+2%
|
2 136
-5%
|
2 071
-3%
|
1 852
-11%
|
1 890
+2%
|
2 082
+10%
|
2 167
+4%
|
2 454
+13%
|
2 483
+1%
|
2 600
+5%
|
2 802
+8%
|
2 929
+5%
|
3 112
+6%
|
2 857
-8%
|
2 860
+0%
|
2 746
-4%
|
2 748
+0%
|
3 210
+17%
|
3 451
+8%
|
3 446
0%
|
3 344
-3%
|
3 141
-6%
|
2 951
-6%
|
2 935
-1%
|
3 089
+5%
|
3 028
-2%
|
2 920
-4%
|
3 173
+9%
|
3 135
-1%
|
2 835
-10%
|
3 721
+31%
|
3 372
-9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(286)
|
(239)
|
(231)
|
(289)
|
(374)
|
(460)
|
(485)
|
(504)
|
(502)
|
(528)
|
(499)
|
(512)
|
(571)
|
(661)
|
(710)
|
(729)
|
(672)
|
(538)
|
(547)
|
(560)
|
(564)
|
(560)
|
(552)
|
(558)
|
(623)
|
(622)
|
(625)
|
(590)
|
(629)
|
(720)
|
(790)
|
(879)
|
(805)
|
(771)
|
(791)
|
(690)
|
(714)
|
(721)
|
(676)
|
(724)
|
(730)
|
(710)
|
(690)
|
(726)
|
(713)
|
(741)
|
(795)
|
(816)
|
(843)
|
(883)
|
(824)
|
(711)
|
(626)
|
(587)
|
(633)
|
(791)
|
(832)
|
(755)
|
(733)
|
(649)
|
(599)
|
(655)
|
(647)
|
(655)
|
(639)
|
(581)
|
(523)
|
(395)
|
(407)
|
(375)
|
(332)
|
(380)
|
(396)
|
(481)
|
(584)
|
(618)
|
(662)
|
(629)
|
(627)
|
(598)
|
(559)
|
(586)
|
(634)
|
(621)
|
(606)
|
(612)
|
(569)
|
(558)
|
(599)
|
(595)
|
(579)
|
(638)
|
(641)
|
(574)
|
(827)
|
(776)
|
|
| Income from Continuing Operations |
524
|
428
|
405
|
539
|
692
|
856
|
904
|
934
|
934
|
981
|
931
|
982
|
962
|
1 146
|
1 227
|
1 232
|
1 255
|
1 021
|
931
|
945
|
967
|
1 071
|
1 090
|
1 090
|
1 239
|
1 207
|
1 169
|
1 153
|
1 028
|
1 222
|
1 368
|
1 550
|
1 584
|
1 433
|
1 483
|
1 535
|
1 613
|
1 707
|
1 636
|
1 476
|
1 473
|
1 501
|
1 664
|
1 752
|
1 758
|
1 794
|
1 699
|
1 725
|
1 728
|
1 772
|
1 654
|
1 448
|
1 394
|
1 175
|
1 258
|
1 450
|
1 461
|
1 648
|
1 634
|
1 580
|
1 588
|
1 616
|
1 606
|
1 560
|
1 613
|
1 555
|
1 548
|
1 457
|
1 483
|
1 707
|
1 836
|
2 073
|
2 088
|
2 120
|
2 218
|
2 311
|
2 450
|
2 228
|
2 232
|
2 148
|
2 189
|
2 623
|
2 818
|
2 825
|
2 738
|
2 528
|
2 382
|
2 377
|
2 490
|
2 434
|
2 341
|
2 536
|
2 494
|
2 261
|
2 894
|
2 596
|
|
| 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
|
(23)
|
(4)
|
(6)
|
(8)
|
(9)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(2)
|
(5)
|
(13)
|
(22)
|
(36)
|
(31)
|
(36)
|
(37)
|
(33)
|
(44)
|
(37)
|
(37)
|
(35)
|
(34)
|
(38)
|
(38)
|
(39)
|
(44)
|
(40)
|
(39)
|
(41)
|
(41)
|
(48)
|
(44)
|
(37)
|
(36)
|
(35)
|
(32)
|
(32)
|
(26)
|
(26)
|
(34)
|
(38)
|
(41)
|
(39)
|
(30)
|
(29)
|
(26)
|
(24)
|
(6)
|
(10)
|
(14)
|
(8)
|
(28)
|
(20)
|
(11)
|
(14)
|
(16)
|
(19)
|
(24)
|
(25)
|
(22)
|
(19)
|
(19)
|
(18)
|
(24)
|
(20)
|
(15)
|
|
| Equity Earnings Affiliates |
26
|
33
|
41
|
52
|
57
|
61
|
64
|
66
|
68
|
74
|
80
|
88
|
96
|
94
|
82
|
80
|
73
|
69
|
69
|
70
|
70
|
73
|
76
|
81
|
95
|
111
|
119
|
125
|
111
|
92
|
85
|
90
|
99
|
102
|
104
|
101
|
82
|
96
|
98
|
92
|
103
|
88
|
83
|
87
|
93
|
99
|
100
|
93
|
95
|
90
|
92
|
93
|
83
|
84
|
84
|
80
|
83
|
88
|
87
|
94
|
88
|
85
|
85
|
79
|
84
|
85
|
79
|
77
|
73
|
72
|
76
|
79
|
78
|
91
|
111
|
122
|
123
|
118
|
106
|
102
|
120
|
112
|
102
|
95
|
78
|
81
|
85
|
84
|
89
|
85
|
81
|
86
|
83
|
58
|
45
|
(44)
|
|
| Net Income (Common) |
547
N/A
|
458
-16%
|
446
-3%
|
591
+33%
|
749
+27%
|
917
+22%
|
968
+6%
|
1 000
+3%
|
1 002
+0%
|
1 055
+5%
|
1 011
-4%
|
1 070
+6%
|
1 058
-1%
|
1 240
+17%
|
1 309
+6%
|
1 312
+0%
|
1 328
+1%
|
1 090
-18%
|
1 000
-8%
|
1 015
+2%
|
1 037
+2%
|
1 144
+10%
|
1 166
+2%
|
1 171
+0%
|
1 334
+14%
|
1 295
-3%
|
1 284
-1%
|
1 272
-1%
|
1 131
-11%
|
1 304
+15%
|
1 447
+11%
|
1 634
+13%
|
1 677
+3%
|
1 531
-9%
|
1 582
+3%
|
1 630
+3%
|
1 690
+4%
|
1 798
+6%
|
1 732
-4%
|
1 563
-10%
|
1 562
0%
|
1 567
+0%
|
1 711
+9%
|
1 807
+6%
|
1 814
+0%
|
1 855
+2%
|
1 766
-5%
|
1 774
+0%
|
1 786
+1%
|
1 824
+2%
|
1 710
-6%
|
1 507
-12%
|
1 439
-4%
|
1 221
-15%
|
1 303
+7%
|
1 486
+14%
|
1 505
+1%
|
1 697
+13%
|
1 680
-1%
|
1 632
-3%
|
1 628
0%
|
1 658
+2%
|
1 653
0%
|
1 602
-3%
|
2 186
+36%
|
2 131
-2%
|
2 119
-1%
|
2 032
-4%
|
1 537
-24%
|
1 753
+14%
|
1 881
+7%
|
2 118
+13%
|
2 126
+0%
|
2 181
+3%
|
2 300
+5%
|
2 407
+5%
|
2 549
+6%
|
2 340
-8%
|
2 328
-1%
|
2 237
-4%
|
2 301
+3%
|
2 707
+18%
|
2 900
+7%
|
2 909
+0%
|
2 802
-4%
|
2 594
-7%
|
2 447
-6%
|
2 437
0%
|
2 554
+5%
|
2 497
-2%
|
2 403
-4%
|
2 603
+8%
|
2 559
-2%
|
2 295
-10%
|
2 920
+27%
|
2 537
-13%
|
|
| EPS (Diluted) |
0.72
N/A
|
0.67
-7%
|
0.59
-12%
|
0.79
+34%
|
1
+27%
|
1.21
+21%
|
1.26
+4%
|
1.32
+5%
|
1.21
-8%
|
1.27
+5%
|
1.3
+2%
|
1.31
+1%
|
1.3
-1%
|
1.51
+16%
|
1.64
+9%
|
1.7
+4%
|
1.82
+7%
|
1.45
-20%
|
1.36
-6%
|
1.41
+4%
|
1.44
+2%
|
1.59
+10%
|
1.69
+6%
|
1.71
+1%
|
1.9
+11%
|
1.88
-1%
|
1.84
-2%
|
1.83
-1%
|
1.66
-9%
|
1.9
+14%
|
2.14
+13%
|
2.41
+13%
|
2.43
+1%
|
2.24
-8%
|
2.35
+5%
|
2.45
+4%
|
2.56
+4%
|
2.71
+6%
|
2.6
-4%
|
2.35
-10%
|
2.35
N/A
|
2.35
N/A
|
2.57
+9%
|
2.72
+6%
|
2.73
+0%
|
2.79
+2%
|
2.67
-4%
|
2.72
+2%
|
2.78
+2%
|
2.83
+2%
|
2.71
-4%
|
2.43
-10%
|
2.34
-4%
|
1.97
-16%
|
2.11
+7%
|
2.41
+14%
|
2.47
+2%
|
2.77
+12%
|
2.74
-1%
|
2.72
-1%
|
2.75
+1%
|
2.77
+1%
|
2.81
+1%
|
2.76
-2%
|
3.75
+36%
|
3.63
-3%
|
3.51
-3%
|
3.36
-4%
|
2.55
-24%
|
2.88
+13%
|
3.09
+7%
|
3.47
+12%
|
3.48
+0%
|
3.56
+2%
|
3.73
+5%
|
3.89
+4%
|
4.11
+6%
|
3.78
-8%
|
3.78
N/A
|
3.64
-4%
|
3.74
+3%
|
4.42
+18%
|
4.78
+8%
|
4.83
+1%
|
4.67
-3%
|
4.31
-8%
|
4.13
-4%
|
4.17
+1%
|
4.45
+7%
|
4.31
-3%
|
4.26
-1%
|
4.64
+9%
|
4.61
-1%
|
4.12
-11%
|
5.38
+31%
|
4.79
-11%
|
|