Invesco Ltd
F:3IW
Income Statement
Earnings Waterfall
Invesco Ltd
Income Statement
Invesco Ltd
| 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 |
80
|
78
|
79
|
79
|
78
|
82
|
80
|
79
|
77
|
73
|
72
|
114
|
85
|
89
|
92
|
85
|
61
|
57
|
56
|
77
|
79
|
78
|
75
|
71
|
74
|
75
|
77
|
77
|
71
|
69
|
67
|
65
|
61
|
59
|
58
|
59
|
62
|
64
|
64
|
62
|
59
|
57
|
54
|
52
|
48
|
45
|
42
|
45
|
54
|
62
|
70
|
73
|
73
|
75
|
77
|
82
|
87
|
89
|
93
|
93
|
94
|
95
|
95
|
95
|
94
|
100
|
106
|
112
|
121
|
125
|
130
|
364
|
139
|
141
|
140
|
324
|
117
|
107
|
96
|
255
|
94
|
95
|
91
|
308
|
80
|
73
|
71
|
71
|
68
|
66
|
62
|
58
|
55
|
60
|
72
|
0
|
|
| Revenue |
2 249
N/A
|
2 182
-3%
|
2 101
-4%
|
2 019
-4%
|
1 908
-6%
|
1 824
-4%
|
1 838
+1%
|
1 892
+3%
|
1 989
+5%
|
2 056
+3%
|
2 077
+1%
|
2 994
+44%
|
2 779
-7%
|
2 805
+1%
|
2 830
+1%
|
2 873
+2%
|
2 219
-23%
|
2 260
+2%
|
2 927
+30%
|
3 247
+11%
|
3 563
+10%
|
3 954
+11%
|
3 727
-6%
|
3 879
+4%
|
3 889
+0%
|
3 846
-1%
|
3 696
-4%
|
3 308
-11%
|
2 946
-11%
|
2 635
-11%
|
2 514
-5%
|
2 627
+5%
|
2 798
+6%
|
2 960
+6%
|
3 207
+8%
|
3 488
+9%
|
3 796
+9%
|
4 079
+7%
|
4 124
+1%
|
3 980
-3%
|
4 073
+2%
|
3 985
-2%
|
4 001
+0%
|
4 070
+2%
|
4 174
+3%
|
4 328
+4%
|
4 486
+4%
|
4 683
+4%
|
4 802
+3%
|
4 956
+3%
|
5 096
+3%
|
5 163
+1%
|
5 169
+0%
|
5 197
+1%
|
5 160
-1%
|
5 151
0%
|
4 980
-3%
|
4 851
-3%
|
4 779
-1%
|
4 743
-1%
|
4 778
+1%
|
4 843
+1%
|
4 979
+3%
|
5 160
+4%
|
5 324
+3%
|
5 430
+2%
|
5 434
+0%
|
5 314
-2%
|
5 173
-3%
|
5 252
+2%
|
5 631
+7%
|
6 117
+9%
|
6 502
+6%
|
6 481
0%
|
6 258
-3%
|
6 146
-2%
|
6 206
+1%
|
6 509
+5%
|
6 761
+4%
|
6 895
+2%
|
6 864
0%
|
6 673
-3%
|
6 369
-5%
|
6 049
-5%
|
5 838
-3%
|
5 750
-2%
|
5 746
0%
|
5 716
-1%
|
5 774
+1%
|
5 814
+1%
|
5 887
+1%
|
6 067
+3%
|
6 121
+1%
|
6 153
+1%
|
6 278
+2%
|
6 377
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 559)
|
(1 544)
|
(1 511)
|
(1 468)
|
(1 415)
|
(1 368)
|
(1 370)
|
(1 384)
|
(1 439)
|
(1 493)
|
(1 561)
|
(210)
|
0
|
0
|
0
|
(706)
|
0
|
0
|
0
|
(827)
|
(456)
|
(719)
|
(990)
|
(1 051)
|
(1 066)
|
(1 048)
|
(998)
|
(876)
|
(777)
|
(698)
|
(661)
|
(693)
|
(741)
|
(825)
|
(934)
|
(1 054)
|
(1 183)
|
(1 274)
|
(1 296)
|
(1 279)
|
(1 274)
|
(1 248)
|
(1 260)
|
(1 308)
|
(1 338)
|
(1 388)
|
(1 443)
|
(1 489)
|
(1 549)
|
(1 593)
|
(1 632)
|
(1 631)
|
(1 624)
|
(1 627)
|
(1 599)
|
(1 580)
|
(1 528)
|
(1 463)
|
(1 433)
|
(1 407)
|
(1 409)
|
(1 427)
|
(1 445)
|
(1 487)
|
(1 556)
|
(1 599)
|
(1 627)
|
(1 608)
|
(1 557)
|
(1 600)
|
(1 737)
|
(1 893)
|
(2 040)
|
(2 032)
|
(1 968)
|
(1 948)
|
(1 955)
|
(2 051)
|
(2 117)
|
(2 149)
|
(2 139)
|
(2 075)
|
(1 979)
|
(1 886)
|
(1 829)
|
(1 816)
|
(1 813)
|
(1 825)
|
(1 874)
|
(1 907)
|
(1 959)
|
(2 026)
|
(2 031)
|
(2 037)
|
(2 095)
|
(2 127)
|
|
| Gross Profit |
690
N/A
|
639
-7%
|
591
-8%
|
551
-7%
|
493
-10%
|
456
-8%
|
468
+3%
|
508
+9%
|
551
+8%
|
563
+2%
|
516
-8%
|
2 784
+440%
|
0
N/A
|
0
N/A
|
0
N/A
|
2 167
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 420
N/A
|
1 316
-46%
|
2 032
+54%
|
2 738
+35%
|
2 828
+3%
|
2 823
0%
|
2 798
-1%
|
2 699
-4%
|
2 432
-10%
|
2 169
-11%
|
1 937
-11%
|
1 853
-4%
|
1 934
+4%
|
2 057
+6%
|
2 134
+4%
|
2 273
+7%
|
2 434
+7%
|
2 613
+7%
|
2 805
+7%
|
2 827
+1%
|
2 700
-4%
|
2 799
+4%
|
2 737
-2%
|
2 741
+0%
|
2 762
+1%
|
2 836
+3%
|
2 940
+4%
|
3 043
+4%
|
3 194
+5%
|
3 253
+2%
|
3 363
+3%
|
3 463
+3%
|
3 532
+2%
|
3 545
+0%
|
3 570
+1%
|
3 561
0%
|
3 571
+0%
|
3 452
-3%
|
3 388
-2%
|
3 347
-1%
|
3 335
0%
|
3 369
+1%
|
3 417
+1%
|
3 534
+3%
|
3 674
+4%
|
3 767
+3%
|
3 830
+2%
|
3 807
-1%
|
3 706
-3%
|
3 616
-2%
|
3 652
+1%
|
3 893
+7%
|
4 224
+9%
|
4 462
+6%
|
4 449
0%
|
4 290
-4%
|
4 198
-2%
|
4 251
+1%
|
4 458
+5%
|
4 645
+4%
|
4 745
+2%
|
4 725
0%
|
4 599
-3%
|
4 390
-5%
|
4 163
-5%
|
4 009
-4%
|
3 934
-2%
|
3 933
0%
|
3 891
-1%
|
3 899
+0%
|
3 907
+0%
|
3 929
+1%
|
4 041
+3%
|
4 090
+1%
|
4 117
+1%
|
4 184
+2%
|
4 250
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(204)
|
(211)
|
(217)
|
(224)
|
(339)
|
(239)
|
(241)
|
(243)
|
(323)
|
(162)
|
(63)
|
(2 079)
|
(2 696)
|
(2 720)
|
(2 309)
|
(1 680)
|
(1 737)
|
(1 720)
|
(2 361)
|
(1 648)
|
(2 302)
|
(2 360)
|
(1 746)
|
(1 834)
|
(1 833)
|
(1 830)
|
(1 792)
|
(1 684)
|
(1 588)
|
(1 485)
|
(1 444)
|
(1 439)
|
(1 469)
|
(1 506)
|
(1 588)
|
(1 694)
|
(1 794)
|
(1 892)
|
(1 892)
|
(1 791)
|
(1 877)
|
(1 858)
|
(1 881)
|
(1 891)
|
(1 925)
|
(1 954)
|
(1 985)
|
(2 032)
|
(2 154)
|
(2 185)
|
(2 241)
|
(2 240)
|
(2 174)
|
(2 190)
|
(2 158)
|
(2 185)
|
(2 157)
|
(2 156)
|
(2 161)
|
(2 151)
|
(2 208)
|
(2 239)
|
(2 307)
|
(2 293)
|
(2 409)
|
(2 436)
|
(2 413)
|
(2 364)
|
(2 367)
|
(2 435)
|
(2 571)
|
(2 743)
|
(2 834)
|
(2 956)
|
(2 918)
|
(2 884)
|
(2 940)
|
(2 912)
|
(2 986)
|
(3 023)
|
(2 980)
|
(2 933)
|
(2 826)
|
(2 824)
|
(2 832)
|
(2 898)
|
(3 019)
|
(3 036)
|
(3 082)
|
(3 086)
|
(3 235)
|
(3 209)
|
(3 193)
|
(3 213)
|
(3 109)
|
(4 946)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 079)
|
(2 063)
|
(2 477)
|
(2 900)
|
(1 680)
|
(1 662)
|
(1 644)
|
(1 682)
|
(1 648)
|
(1 699)
|
(1 757)
|
(1 746)
|
(1 834)
|
(1 833)
|
(1 830)
|
(1 792)
|
(1 684)
|
(1 588)
|
(1 485)
|
(1 444)
|
(1 439)
|
(1 469)
|
(1 506)
|
(1 588)
|
(1 694)
|
(1 794)
|
(1 892)
|
(1 892)
|
(1 791)
|
(1 877)
|
(1 858)
|
(1 881)
|
(1 891)
|
(1 925)
|
(1 954)
|
(1 985)
|
(2 032)
|
(2 154)
|
(2 185)
|
(2 241)
|
(2 240)
|
(2 174)
|
(2 190)
|
(2 158)
|
(2 185)
|
(2 157)
|
(2 156)
|
(2 161)
|
(2 151)
|
(2 208)
|
(2 239)
|
(2 307)
|
(2 293)
|
(2 409)
|
(2 436)
|
(2 413)
|
(2 364)
|
(2 367)
|
(2 435)
|
(2 571)
|
(2 743)
|
(2 834)
|
(2 956)
|
(2 918)
|
(2 884)
|
(2 924)
|
(2 880)
|
(2 939)
|
(2 960)
|
(2 918)
|
(2 872)
|
(2 766)
|
(2 760)
|
(2 769)
|
(2 837)
|
(2 961)
|
(2 986)
|
(3 035)
|
(3 041)
|
(3 190)
|
(3 165)
|
(3 151)
|
(3 172)
|
(3 070)
|
(3 113)
|
|
| Depreciation & Amortization |
(204)
|
(211)
|
(217)
|
(224)
|
(232)
|
(239)
|
(241)
|
(243)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(32)
|
(48)
|
(63)
|
(62)
|
(61)
|
(60)
|
(64)
|
(63)
|
(61)
|
(58)
|
(50)
|
(47)
|
(45)
|
(45)
|
(45)
|
(44)
|
(42)
|
(40)
|
(1 832)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
(323)
|
(162)
|
(63)
|
0
|
(633)
|
(244)
|
591
|
0
|
(76)
|
(76)
|
(679)
|
0
|
(603)
|
(603)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
486
N/A
|
428
-12%
|
374
-13%
|
326
-13%
|
155
-53%
|
217
+40%
|
226
+4%
|
265
+17%
|
228
-14%
|
401
+76%
|
453
+13%
|
705
+56%
|
84
-88%
|
85
+1%
|
521
+516%
|
487
-6%
|
482
-1%
|
540
+12%
|
566
+5%
|
772
+36%
|
805
+4%
|
875
+9%
|
992
+13%
|
994
+0%
|
990
0%
|
968
-2%
|
907
-6%
|
748
-18%
|
582
-22%
|
452
-22%
|
409
-9%
|
495
+21%
|
588
+19%
|
629
+7%
|
686
+9%
|
740
+8%
|
819
+11%
|
913
+11%
|
936
+2%
|
909
-3%
|
922
+1%
|
878
-5%
|
860
-2%
|
871
+1%
|
911
+5%
|
986
+8%
|
1 058
+7%
|
1 162
+10%
|
1 099
-5%
|
1 178
+7%
|
1 222
+4%
|
1 292
+6%
|
1 371
+6%
|
1 380
+1%
|
1 403
+2%
|
1 386
-1%
|
1 295
-7%
|
1 232
-5%
|
1 186
-4%
|
1 185
0%
|
1 161
-2%
|
1 178
+1%
|
1 227
+4%
|
1 381
+13%
|
1 358
-2%
|
1 394
+3%
|
1 394
0%
|
1 342
-4%
|
1 249
-7%
|
1 217
-3%
|
1 322
+9%
|
1 481
+12%
|
1 627
+10%
|
1 493
-8%
|
1 372
-8%
|
1 314
-4%
|
1 311
0%
|
1 546
+18%
|
1 659
+7%
|
1 722
+4%
|
1 745
+1%
|
1 666
-5%
|
1 564
-6%
|
1 339
-14%
|
1 177
-12%
|
1 036
-12%
|
914
-12%
|
856
-6%
|
818
-4%
|
821
+0%
|
694
-15%
|
832
+20%
|
897
+8%
|
905
+1%
|
1 074
+19%
|
(696)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(59)
|
(62)
|
(63)
|
(69)
|
(76)
|
(77)
|
(74)
|
(66)
|
(50)
|
(47)
|
(42)
|
(100)
|
(67)
|
(71)
|
(75)
|
(68)
|
(61)
|
(55)
|
65
|
(21)
|
292
|
376
|
343
|
47
|
176
|
147
|
76
|
(2)
|
(110)
|
(207)
|
(213)
|
(12)
|
59
|
300
|
155
|
15
|
(85)
|
(338)
|
(284)
|
(12)
|
(68)
|
(49)
|
17
|
(10)
|
(78)
|
(52)
|
(19)
|
2
|
(25)
|
(11)
|
(19)
|
(14)
|
(13)
|
(8)
|
(14)
|
(40)
|
(62)
|
(72)
|
(78)
|
(54)
|
(43)
|
(39)
|
(32)
|
(58)
|
(44)
|
(54)
|
(62)
|
(56)
|
(57)
|
(52)
|
(49)
|
61
|
(58)
|
(63)
|
(62)
|
69
|
(18)
|
16
|
62
|
202
|
89
|
77
|
49
|
196
|
51
|
58
|
63
|
275
|
35
|
36
|
25
|
183
|
58
|
65
|
85
|
76
|
|
| Non-Reccuring Items |
(80)
|
(79)
|
(44)
|
(104)
|
0
|
(178)
|
(178)
|
(139)
|
0
|
0
|
(456)
|
(582)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
(1)
|
(19)
|
(29)
|
(108)
|
(134)
|
(157)
|
(141)
|
(73)
|
(51)
|
15
|
(23)
|
(13)
|
(11)
|
(33)
|
(32)
|
(33)
|
(30)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(102)
|
(19)
|
(42)
|
(75)
|
(137)
|
(165)
|
(446)
|
(598)
|
(673)
|
(702)
|
(469)
|
(355)
|
(393)
|
(364)
|
(245)
|
(162)
|
66
|
77
|
29
|
18
|
(21)
|
(28)
|
(27)
|
(28)
|
(1 291)
|
(1 249)
|
(1 249)
|
(1 249)
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
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
|
28
|
2
|
(1)
|
21
|
142
|
(0)
|
9
|
(6)
|
294
|
33
|
27
|
16
|
214
|
(4)
|
(5)
|
(12)
|
(58)
|
(38)
|
(27)
|
(14)
|
(107)
|
42
|
50
|
97
|
236
|
150
|
172
|
133
|
(20)
|
47
|
144
|
178
|
2
|
166
|
72
|
81
|
94
|
199
|
236
|
204
|
117
|
125
|
41
|
18
|
31
|
(27)
|
13
|
69
|
76
|
149
|
150
|
146
|
208
|
177
|
147
|
133
|
(11)
|
34
|
105
|
123
|
103
|
27
|
(39)
|
38
|
79
|
440
|
596
|
654
|
511
|
432
|
203
|
(85)
|
(266)
|
(37)
|
45
|
137
|
(78)
|
205
|
232
|
285
|
(10)
|
112
|
113
|
124
|
240
|
|
| Pre-Tax Income |
347
N/A
|
287
-17%
|
267
-7%
|
154
-42%
|
78
-49%
|
(38)
N/A
|
(25)
+32%
|
60
N/A
|
178
+198%
|
354
+99%
|
(46)
N/A
|
55
N/A
|
18
-67%
|
13
-27%
|
468
+3 442%
|
482
+3%
|
421
-13%
|
494
+17%
|
625
+27%
|
1 034
+66%
|
1 130
+9%
|
1 277
+13%
|
1 351
+6%
|
1 244
-8%
|
1 162
-7%
|
1 110
-4%
|
971
-13%
|
657
-32%
|
434
-34%
|
219
-50%
|
182
-17%
|
358
+97%
|
660
+85%
|
870
+32%
|
804
-8%
|
834
+4%
|
744
-11%
|
674
-9%
|
735
+9%
|
892
+21%
|
878
-2%
|
960
+9%
|
1 044
+9%
|
831
-20%
|
967
+16%
|
972
+1%
|
1 089
+12%
|
1 255
+15%
|
1 271
+1%
|
1 403
+10%
|
1 407
+0%
|
1 395
-1%
|
1 483
+6%
|
1 412
-5%
|
1 407
0%
|
1 362
-3%
|
1 207
-11%
|
1 173
-3%
|
1 177
+0%
|
1 207
+2%
|
1 267
+5%
|
1 289
+2%
|
1 341
+4%
|
1 429
+7%
|
1 473
+3%
|
1 445
-2%
|
1 390
-4%
|
1 138
-18%
|
1 061
-7%
|
824
-22%
|
798
-3%
|
973
+22%
|
894
-8%
|
922
+3%
|
992
+8%
|
1 069
+8%
|
1 370
+28%
|
1 914
+40%
|
2 212
+16%
|
2 501
+13%
|
2 343
-6%
|
1 975
-16%
|
1 545
-22%
|
1 248
-19%
|
1 163
-7%
|
1 111
-4%
|
1 086
-2%
|
(238)
N/A
|
(191)
+20%
|
(161)
+16%
|
(246)
-53%
|
1 005
N/A
|
1 067
+6%
|
1 081
+1%
|
1 283
+19%
|
(379)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(163)
|
(150)
|
(148)
|
(128)
|
(108)
|
(69)
|
(73)
|
(88)
|
(112)
|
(159)
|
(56)
|
(105)
|
(67)
|
(66)
|
(175)
|
(151)
|
(170)
|
(197)
|
(195)
|
(255)
|
(273)
|
(298)
|
(349)
|
(357)
|
(349)
|
(335)
|
(292)
|
(236)
|
(183)
|
(141)
|
(136)
|
(148)
|
(178)
|
(179)
|
(190)
|
(197)
|
(223)
|
(261)
|
(266)
|
(280)
|
(283)
|
(269)
|
(282)
|
(261)
|
(275)
|
(298)
|
(318)
|
(337)
|
(340)
|
(363)
|
(365)
|
(391)
|
(403)
|
(405)
|
(411)
|
(398)
|
(369)
|
(343)
|
(332)
|
(338)
|
(342)
|
(351)
|
(384)
|
(399)
|
(392)
|
(371)
|
(309)
|
(242)
|
(240)
|
(182)
|
(195)
|
(235)
|
(226)
|
(255)
|
(273)
|
(262)
|
(311)
|
(422)
|
(470)
|
(531)
|
(507)
|
(416)
|
(363)
|
(322)
|
(309)
|
(312)
|
(286)
|
70
|
71
|
72
|
92
|
(253)
|
(263)
|
(276)
|
(224)
|
205
|
|
| Income from Continuing Operations |
183
|
136
|
119
|
25
|
(30)
|
(106)
|
(99)
|
(28)
|
66
|
195
|
(102)
|
(50)
|
(49)
|
(52)
|
293
|
331
|
251
|
296
|
430
|
780
|
857
|
980
|
1 002
|
887
|
813
|
775
|
680
|
421
|
252
|
77
|
46
|
209
|
482
|
692
|
614
|
637
|
522
|
413
|
469
|
612
|
595
|
692
|
762
|
569
|
692
|
675
|
771
|
918
|
932
|
1 040
|
1 042
|
1 005
|
1 080
|
1 007
|
996
|
964
|
838
|
830
|
845
|
868
|
925
|
938
|
957
|
1 030
|
1 081
|
1 074
|
1 080
|
896
|
822
|
642
|
603
|
738
|
667
|
667
|
719
|
807
|
1 058
|
1 492
|
1 742
|
1 969
|
1 835
|
1 559
|
1 182
|
926
|
854
|
799
|
800
|
(168)
|
(120)
|
(88)
|
(153)
|
752
|
806
|
808
|
1 060
|
(175)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(112)
|
(2)
|
(2)
|
(118)
|
(297)
|
(326)
|
(391)
|
(339)
|
(213)
|
(139)
|
(114)
|
(54)
|
61
|
105
|
193
|
198
|
113
|
(95)
|
(340)
|
(213)
|
(171)
|
27
|
278
|
234
|
108
|
149
|
21
|
(49)
|
90
|
(7)
|
66
|
32
|
(43)
|
(84)
|
(125)
|
(100)
|
(13)
|
(18)
|
37
|
41
|
4
|
32
|
7
|
(15)
|
(14)
|
(20)
|
(19)
|
(11)
|
(34)
|
(43)
|
(30)
|
(34)
|
(0)
|
(2)
|
(27)
|
(27)
|
(50)
|
(16)
|
44
|
11
|
(46)
|
(111)
|
(217)
|
(329)
|
(340)
|
(276)
|
(247)
|
(22)
|
(5)
|
14
|
80
|
34
|
71
|
19
|
(12)
|
(23)
|
22
|
(1)
|
10
|
(12)
|
(107)
|
|
| Net Income (Common) |
161
N/A
|
197
+22%
|
249
+26%
|
243
-3%
|
199
-18%
|
159
-20%
|
116
-27%
|
227
+96%
|
269
+18%
|
299
+11%
|
2
-99%
|
(121)
N/A
|
(100)
+17%
|
(104)
-4%
|
241
N/A
|
220
-9%
|
249
+13%
|
284
+14%
|
313
+10%
|
483
+54%
|
530
+10%
|
600
+13%
|
663
+11%
|
674
+2%
|
674
N/A
|
661
-2%
|
626
-5%
|
482
-23%
|
357
-26%
|
270
-24%
|
244
-10%
|
323
+32%
|
387
+20%
|
352
-9%
|
401
+14%
|
466
+16%
|
548
+18%
|
690
+26%
|
703
+2%
|
730
+4%
|
746
+2%
|
717
-4%
|
721
+1%
|
677
-6%
|
705
+4%
|
754
+7%
|
812
+8%
|
940
+16%
|
906
-4%
|
978
+8%
|
1 006
+3%
|
988
-2%
|
1 060
+7%
|
1 043
-2%
|
1 036
-1%
|
968
-7%
|
870
-10%
|
838
-4%
|
830
-1%
|
854
+3%
|
899
+5%
|
906
+1%
|
924
+2%
|
1 127
+22%
|
1 142
+1%
|
1 155
+1%
|
1 165
+1%
|
883
-24%
|
807
-9%
|
602
-25%
|
499
-17%
|
565
+13%
|
469
-17%
|
469
+0%
|
494
+5%
|
525
+6%
|
711
+35%
|
1 039
+46%
|
1 177
+13%
|
1 393
+18%
|
1 323
-5%
|
1 076
-19%
|
923
-14%
|
684
-26%
|
631
-8%
|
642
+2%
|
596
-7%
|
(334)
N/A
|
(337)
-1%
|
(337)
N/A
|
(414)
-23%
|
538
N/A
|
567
+5%
|
423
-26%
|
669
+58%
|
(726)
N/A
|
|
| EPS (Diluted) |
0.39
N/A
|
0.48
+23%
|
0.61
+27%
|
0.59
-3%
|
0.49
-17%
|
0.39
-20%
|
0.29
-26%
|
0.56
+93%
|
0.66
+18%
|
0.73
+11%
|
-0.01
N/A
|
-0.3
-2 900%
|
-0.25
+17%
|
-0.25
N/A
|
0.61
N/A
|
0.55
-10%
|
0.63
+15%
|
0.71
+13%
|
0.78
+10%
|
1.19
+53%
|
1.3
+9%
|
1.47
+13%
|
1.62
+10%
|
1.64
+1%
|
1.68
+2%
|
1.64
-2%
|
1.56
-5%
|
1.21
-22%
|
0.9
-26%
|
0.64
-29%
|
0.55
-14%
|
0.76
+38%
|
0.88
+16%
|
0.79
-10%
|
0.83
+5%
|
1.01
+22%
|
1.16
+15%
|
1.46
+26%
|
1.52
+4%
|
1.57
+3%
|
1.63
+4%
|
1.56
-4%
|
1.59
+2%
|
1.49
-6%
|
1.57
+5%
|
1.65
+5%
|
1.79
+8%
|
2.09
+17%
|
2.07
-1%
|
2.24
+8%
|
2.31
+3%
|
2.28
-1%
|
2.44
+7%
|
2.41
-1%
|
2.4
0%
|
2.26
-6%
|
2.13
-6%
|
1.99
-7%
|
1.99
N/A
|
2.06
+4%
|
2.2
+7%
|
2.2
N/A
|
2.31
+5%
|
2.75
+19%
|
2.76
+0%
|
2.78
+1%
|
2.81
+1%
|
2.14
-24%
|
1.99
-7%
|
1.38
-31%
|
1.06
-23%
|
1.28
+21%
|
1.02
-20%
|
1.02
N/A
|
1.07
+5%
|
1.13
+6%
|
1.53
+35%
|
2.23
+46%
|
2.53
+13%
|
2.99
+18%
|
2.87
-4%
|
2.34
-18%
|
2
-15%
|
1.49
-26%
|
1.38
-7%
|
1.41
+2%
|
1.31
-7%
|
-0.73
N/A
|
-0.75
-3%
|
-0.75
N/A
|
-0.92
-23%
|
1.18
N/A
|
1.25
+6%
|
0.93
-26%
|
1.47
+58%
|
-1.6
N/A
|
|