Akzo Nobel NV
F:AKU1
Income Statement
Earnings Waterfall
Akzo Nobel NV
Income Statement
Akzo Nobel NV
| 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 |
0
|
0
|
0
|
219
|
0
|
0
|
0
|
184
|
0
|
0
|
0
|
144
|
0
|
0
|
0
|
240
|
0
|
0
|
0
|
229
|
0
|
0
|
0
|
277
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
233
|
0
|
0
|
0
|
268
|
0
|
0
|
0
|
302
|
0
|
0
|
0
|
239
|
0
|
0
|
0
|
221
|
44
|
81
|
117
|
157
|
183
|
177
|
170
|
125
|
114
|
106
|
102
|
95
|
90
|
89
|
87
|
90
|
90
|
90
|
91
|
92
|
87
|
85
|
82
|
76
|
74
|
71
|
67
|
66
|
68
|
69
|
72
|
74
|
73
|
84
|
90
|
106
|
128
|
144
|
169
|
192
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
14 128
N/A
|
14 038
-1%
|
14 004
0%
|
14 002
0%
|
13 801
-1%
|
13 558
-2%
|
13 323
-2%
|
13 051
-2%
|
12 933
-1%
|
12 897
0%
|
12 865
0%
|
12 833
0%
|
12 705
-1%
|
12 696
0%
|
12 773
+1%
|
13 000
+2%
|
12 431
-4%
|
11 701
-6%
|
10 955
-6%
|
10 023
-9%
|
10 052
+0%
|
10 113
+1%
|
10 160
+0%
|
10 217
+1%
|
11 436
+12%
|
12 836
+12%
|
14 297
+11%
|
15 415
+8%
|
14 760
-4%
|
14 125
-4%
|
13 489
-5%
|
13 028
-3%
|
13 209
+1%
|
13 666
+3%
|
14 108
+3%
|
14 640
+4%
|
15 156
+4%
|
15 346
+1%
|
14 675
-4%
|
14 604
0%
|
14 549
0%
|
14 496
0%
|
15 268
+5%
|
15 390
+1%
|
15 148
-2%
|
14 969
-1%
|
14 779
-1%
|
14 590
-1%
|
14 508
-1%
|
14 353
-1%
|
14 261
-1%
|
14 296
+0%
|
14 504
+1%
|
14 743
+2%
|
14 817
+1%
|
14 859
+0%
|
14 698
-1%
|
14 460
-2%
|
14 300
-1%
|
9 434
-34%
|
8 381
-11%
|
7 203
-14%
|
6 022
-16%
|
9 612
+60%
|
9 411
-2%
|
9 324
-1%
|
9 231
-1%
|
9 256
+0%
|
9 265
+0%
|
9 270
+0%
|
9 342
+1%
|
9 276
-1%
|
9 149
-1%
|
8 685
-5%
|
8 563
-1%
|
8 530
0%
|
8 735
+2%
|
9 259
+6%
|
9 393
+1%
|
9 587
+2%
|
9 849
+3%
|
10 191
+3%
|
10 643
+4%
|
10 846
+2%
|
10 978
+1%
|
10 866
-1%
|
10 745
-1%
|
10 668
-1%
|
10 651
0%
|
10 694
+0%
|
10 621
-1%
|
10 711
+1%
|
10 684
0%
|
10 526
-1%
|
10 405
-1%
|
10 158
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
(7 301)
|
0
|
0
|
0
|
(6 933)
|
0
|
0
|
0
|
(6 825)
|
(1 613)
|
(3 442)
|
(5 241)
|
(7 070)
|
(7 017)
|
(6 846)
|
(6 618)
|
(6 224)
|
(6 196)
|
(6 166)
|
(6 194)
|
(6 252)
|
(7 101)
|
(8 037)
|
(8 906)
|
(9 796)
|
(9 290)
|
(8 753)
|
(8 345)
|
(7 788)
|
(7 824)
|
(8 051)
|
(8 268)
|
(8 672)
|
(9 030)
|
(9 243)
|
(9 004)
|
(8 985)
|
(9 082)
|
(9 085)
|
(9 494)
|
(9 571)
|
(9 400)
|
(9 262)
|
(9 111)
|
(8 951)
|
(8 902)
|
(8 798)
|
(8 714)
|
(8 676)
|
(8 746)
|
(8 831)
|
(8 813)
|
(8 784)
|
(8 619)
|
(8 400)
|
(8 268)
|
(5 098)
|
(4 420)
|
(3 729)
|
(3 039)
|
(5 378)
|
(5 331)
|
(5 318)
|
(5 272)
|
(5 329)
|
(5 345)
|
(5 330)
|
(5 382)
|
(5 309)
|
(5 171)
|
(4 906)
|
(4 787)
|
(4 745)
|
(4 868)
|
(5 235)
|
(5 459)
|
(5 683)
|
(5 949)
|
(6 292)
|
(6 693)
|
(6 923)
|
(7 054)
|
(6 869)
|
(6 604)
|
(6 434)
|
(6 312)
|
(6 320)
|
(6 286)
|
(6 374)
|
(6 386)
|
(6 331)
|
(6 266)
|
(6 109)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
6 701
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6 118
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6 008
N/A
|
1 428
-76%
|
2 953
+107%
|
4 453
+51%
|
5 930
+33%
|
5 414
-9%
|
4 855
-10%
|
4 337
-11%
|
3 799
-12%
|
3 856
+2%
|
3 947
+2%
|
3 966
+0%
|
3 965
0%
|
4 335
+9%
|
4 799
+11%
|
5 391
+12%
|
5 619
+4%
|
5 470
-3%
|
5 372
-2%
|
5 144
-4%
|
5 240
+2%
|
5 385
+3%
|
5 615
+4%
|
5 840
+4%
|
5 968
+2%
|
6 126
+3%
|
6 103
0%
|
5 671
-7%
|
5 619
-1%
|
5 467
-3%
|
5 411
-1%
|
5 774
+7%
|
5 819
+1%
|
5 748
-1%
|
5 707
-1%
|
5 668
-1%
|
5 639
-1%
|
5 606
-1%
|
5 555
-1%
|
5 547
0%
|
5 620
+1%
|
5 758
+2%
|
5 912
+3%
|
6 004
+2%
|
6 075
+1%
|
6 079
+0%
|
6 060
0%
|
6 032
0%
|
4 336
-28%
|
3 961
-9%
|
3 474
-12%
|
2 983
-14%
|
4 234
+42%
|
4 080
-4%
|
4 006
-2%
|
3 959
-1%
|
3 927
-1%
|
3 920
0%
|
3 940
+1%
|
3 960
+1%
|
3 967
+0%
|
3 978
+0%
|
3 779
-5%
|
3 776
0%
|
3 785
+0%
|
3 867
+2%
|
4 024
+4%
|
3 934
-2%
|
3 904
-1%
|
3 900
0%
|
3 899
0%
|
3 950
+1%
|
3 923
-1%
|
3 924
+0%
|
3 997
+2%
|
4 141
+4%
|
4 234
+2%
|
4 339
+2%
|
4 374
+1%
|
4 335
-1%
|
4 337
+0%
|
4 298
-1%
|
4 195
-2%
|
4 139
-1%
|
4 049
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(12 543)
|
(12 476)
|
(12 475)
|
(5 194)
|
(12 420)
|
(12 261)
|
(12 103)
|
(4 771)
|
(11 579)
|
(11 509)
|
(11 437)
|
(4 745)
|
(9 836)
|
(8 048)
|
(6 355)
|
(4 444)
|
(4 115)
|
(3 707)
|
(3 185)
|
(2 940)
|
(3 017)
|
(3 047)
|
(3 137)
|
(3 227)
|
(3 678)
|
(4 058)
|
(4 567)
|
(4 923)
|
(6 059)
|
(5 985)
|
(5 707)
|
(4 429)
|
(4 416)
|
(4 502)
|
(4 692)
|
(4 771)
|
(4 854)
|
(4 858)
|
(4 474)
|
(4 327)
|
(4 363)
|
(4 347)
|
(4 795)
|
(4 847)
|
(6 965)
|
(6 990)
|
(4 790)
|
(4 752)
|
(4 649)
|
(4 567)
|
(4 527)
|
(4 548)
|
(4 681)
|
(4 702)
|
(4 693)
|
(4 502)
|
(4 455)
|
(4 431)
|
(4 385)
|
(3 413)
|
(3 187)
|
(2 928)
|
(2 676)
|
(3 409)
|
(3 355)
|
(3 352)
|
(3 283)
|
(3 322)
|
(3 310)
|
(3 214)
|
(3 224)
|
(3 126)
|
(3 063)
|
(2 965)
|
(2 883)
|
(2 822)
|
(2 788)
|
(2 768)
|
(2 778)
|
(2 786)
|
(2 853)
|
(3 031)
|
(3 140)
|
(3 215)
|
(3 266)
|
(3 265)
|
(3 223)
|
(3 205)
|
(3 277)
|
(3 321)
|
(3 377)
|
(3 420)
|
(3 435)
|
(3 388)
|
(3 620)
|
(2 885)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
(4 350)
|
0
|
0
|
0
|
(4 059)
|
0
|
0
|
0
|
(3 928)
|
(960)
|
(1 973)
|
(2 952)
|
(3 894)
|
(3 656)
|
(3 355)
|
(3 061)
|
(2 839)
|
(2 828)
|
(2 849)
|
(2 890)
|
(2 884)
|
(3 307)
|
(3 670)
|
(4 113)
|
(4 495)
|
(4 363)
|
(4 317)
|
(4 170)
|
(4 110)
|
(4 135)
|
(4 203)
|
(4 309)
|
(4 444)
|
(4 538)
|
(4 575)
|
(4 191)
|
(4 006)
|
(4 019)
|
(3 957)
|
(4 355)
|
(4 447)
|
(4 445)
|
(4 466)
|
(4 398)
|
(4 349)
|
(4 429)
|
(4 444)
|
(4 528)
|
(4 175)
|
(4 593)
|
(4 614)
|
(4 586)
|
(4 262)
|
(4 589)
|
(4 565)
|
(4 531)
|
(3 040)
|
(3 152)
|
(2 867)
|
(2 594)
|
(3 011)
|
(3 316)
|
(3 339)
|
(3 279)
|
(3 140)
|
(3 305)
|
(3 206)
|
(3 219)
|
(2 845)
|
(3 059)
|
(2 961)
|
(2 879)
|
(2 571)
|
(2 784)
|
(2 825)
|
(2 832)
|
(2 612)
|
(2 919)
|
(3 037)
|
(3 147)
|
(2 941)
|
(3 262)
|
(3 259)
|
(3 263)
|
(2 810)
|
(3 294)
|
(3 343)
|
(3 347)
|
(2 934)
|
(3 444)
|
(3 398)
|
(3 362)
|
(3 275)
|
|
| Research & Development |
0
|
0
|
0
|
(912)
|
0
|
0
|
0
|
(887)
|
0
|
0
|
0
|
(816)
|
(193)
|
(394)
|
(600)
|
(810)
|
(690)
|
(561)
|
(422)
|
(280)
|
(278)
|
(275)
|
(278)
|
(282)
|
(295)
|
(309)
|
(328)
|
(353)
|
(346)
|
(349)
|
(341)
|
(327)
|
(327)
|
(326)
|
(334)
|
(334)
|
(342)
|
(343)
|
(336)
|
(89)
|
(355)
|
(365)
|
(381)
|
(114)
|
(383)
|
(381)
|
(375)
|
(111)
|
0
|
0
|
0
|
(109)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
(191)
|
0
|
0
|
0
|
(198)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(251)
|
0
|
0
|
0
|
(276)
|
0
|
0
|
0
|
0
|
|
| 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
|
(242)
|
0
|
0
|
0
|
(290)
|
0
|
0
|
0
|
(266)
|
(1)
|
0
|
0
|
(264)
|
0
|
0
|
0
|
(258)
|
0
|
0
|
0
|
(170)
|
0
|
0
|
0
|
(161)
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
(212)
|
0
|
0
|
0
|
(201)
|
0
|
0
|
0
|
(196)
|
0
|
0
|
0
|
(215)
|
0
|
0
|
0
|
(206)
|
0
|
0
|
0
|
(204)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(12 543)
|
(12 476)
|
(12 475)
|
68
|
(12 420)
|
(12 261)
|
(12 103)
|
175
|
(11 579)
|
(11 509)
|
(11 437)
|
(1)
|
(8 683)
|
(5 681)
|
(2 803)
|
260
|
231
|
209
|
298
|
179
|
89
|
77
|
31
|
(61)
|
(76)
|
(79)
|
(126)
|
(75)
|
(1 350)
|
(1 319)
|
(1 196)
|
8
|
46
|
27
|
(49)
|
7
|
26
|
60
|
53
|
10
|
11
|
(25)
|
(59)
|
4
|
(2 137)
|
(2 143)
|
(17)
|
(26)
|
(219)
|
(123)
|
1
|
0
|
(88)
|
(88)
|
(107)
|
111
|
134
|
134
|
146
|
(12)
|
(35)
|
(61)
|
(82)
|
(39)
|
(39)
|
(13)
|
(4)
|
(4)
|
(5)
|
(8)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
57
|
54
|
67
|
66
|
6
|
7
|
0
|
(4)
|
(6)
|
40
|
62
|
17
|
22
|
(30)
|
(6)
|
9
|
10
|
(258)
|
390
|
|
| Operating Income |
1 585
N/A
|
1 562
-1%
|
1 529
-2%
|
1 507
-1%
|
1 381
-8%
|
1 297
-6%
|
1 220
-6%
|
1 347
+10%
|
1 354
+1%
|
1 388
+3%
|
1 428
+3%
|
1 263
-12%
|
1 256
-1%
|
1 206
-4%
|
1 177
-2%
|
1 486
+26%
|
1 299
-13%
|
1 148
-12%
|
1 152
+0%
|
859
-25%
|
839
-2%
|
900
+7%
|
829
-8%
|
738
-11%
|
657
-11%
|
741
+13%
|
824
+11%
|
696
-16%
|
(589)
N/A
|
(613)
-4%
|
(563)
+8%
|
811
N/A
|
969
+19%
|
1 113
+15%
|
1 148
+3%
|
1 197
+4%
|
1 272
+6%
|
1 245
-2%
|
1 197
-4%
|
1 292
+8%
|
1 104
-15%
|
1 064
-4%
|
979
-8%
|
972
-1%
|
(1 217)
N/A
|
(1 283)
-5%
|
878
N/A
|
887
+1%
|
957
+8%
|
988
+3%
|
1 020
+3%
|
1 072
+5%
|
1 077
+0%
|
1 210
+12%
|
1 311
+8%
|
1 573
+20%
|
1 624
+3%
|
1 629
+0%
|
1 647
+1%
|
923
-44%
|
774
-16%
|
546
-29%
|
307
-44%
|
825
+169%
|
725
-12%
|
654
-10%
|
676
+3%
|
605
-11%
|
610
+1%
|
726
+19%
|
736
+1%
|
841
+14%
|
915
+9%
|
814
-11%
|
893
+10%
|
963
+8%
|
1 079
+12%
|
1 256
+16%
|
1 156
-8%
|
1 118
-3%
|
1 047
-6%
|
868
-17%
|
810
-7%
|
708
-13%
|
658
-7%
|
732
+11%
|
918
+25%
|
1 029
+12%
|
1 062
+3%
|
1 053
-1%
|
958
-9%
|
917
-4%
|
863
-6%
|
807
-6%
|
519
-36%
|
1 164
+124%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(246)
|
(230)
|
(211)
|
(204)
|
(189)
|
(179)
|
(174)
|
(166)
|
(166)
|
(162)
|
(149)
|
(144)
|
(138)
|
(137)
|
(144)
|
(109)
|
(166)
|
(184)
|
(184)
|
(19)
|
(148)
|
(196)
|
(205)
|
(140)
|
(316)
|
(285)
|
(304)
|
7
|
(311)
|
(286)
|
(286)
|
(212)
|
(288)
|
(331)
|
(314)
|
(201)
|
(176)
|
(81)
|
(211)
|
(221)
|
(365)
|
(430)
|
(294)
|
(196)
|
(206)
|
(171)
|
(178)
|
(183)
|
(152)
|
(147)
|
(116)
|
(126)
|
77
|
80
|
85
|
(97)
|
(50)
|
(35)
|
(26)
|
(80)
|
(88)
|
(94)
|
(104)
|
(66)
|
(21)
|
(22)
|
(22)
|
(59)
|
(51)
|
(51)
|
(45)
|
(53)
|
(36)
|
(34)
|
(31)
|
(37)
|
(30)
|
(27)
|
(31)
|
(54)
|
(33)
|
(50)
|
(54)
|
(137)
|
(85)
|
(87)
|
(96)
|
(225)
|
(228)
|
(236)
|
(236)
|
(150)
|
(164)
|
(154)
|
(153)
|
(94)
|
|
| Non-Reccuring Items |
(449)
|
(282)
|
(282)
|
(145)
|
(155)
|
(176)
|
(176)
|
(283)
|
(283)
|
(333)
|
20
|
264
|
434
|
534
|
146
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
(1 273)
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
(147)
|
0
|
0
|
(2 106)
|
(2 170)
|
0
|
0
|
0
|
71
|
0
|
0
|
0
|
(85)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(41)
|
28
|
57
|
87
|
0
|
128
|
136
|
123
|
0
|
142
|
146
|
157
|
(214)
|
52
|
(19)
|
(70)
|
(172)
|
(78)
|
(62)
|
(49)
|
(101)
|
(99)
|
(144)
|
(12)
|
(91)
|
63
|
122
|
0
|
4
|
0
|
0
|
0
|
(3)
|
(5)
|
(17)
|
(28)
|
(9)
|
(152)
|
(140)
|
(135)
|
0
|
(11)
|
(21)
|
(31)
|
7
|
11
|
22
|
27
|
5
|
(6)
|
(18)
|
(6)
|
27
|
(12)
|
(3)
|
(14)
|
(3)
|
(18)
|
(27)
|
(18)
|
(7)
|
(9)
|
12
|
12
|
41
|
17
|
7
|
(3)
|
31
|
(48)
|
(63)
|
(87)
|
26
|
51
|
73
|
121
|
56
|
56
|
37
|
(19)
|
(72)
|
|
| Pre-Tax Income |
890
N/A
|
1 050
+18%
|
1 036
-1%
|
1 158
+12%
|
1 037
-10%
|
942
-9%
|
870
-8%
|
898
+3%
|
905
+1%
|
893
-1%
|
1 299
+45%
|
1 383
+6%
|
1 552
+12%
|
1 603
+3%
|
1 179
-26%
|
1 336
+13%
|
1 161
-13%
|
1 021
-12%
|
1 055
+3%
|
840
-20%
|
819
-3%
|
840
+3%
|
747
-11%
|
607
-19%
|
483
-20%
|
602
+25%
|
677
+12%
|
(784)
N/A
|
(848)
-8%
|
(918)
-8%
|
(919)
0%
|
471
N/A
|
603
+28%
|
720
+19%
|
785
+9%
|
917
+17%
|
997
+9%
|
1 020
+2%
|
974
-5%
|
833
-14%
|
802
-4%
|
756
-6%
|
(1 421)
N/A
|
(1 390)
+2%
|
(1 423)
-2%
|
(1 454)
-2%
|
700
N/A
|
772
+10%
|
800
+4%
|
824
+3%
|
876
+6%
|
852
-3%
|
1 002
+18%
|
1 150
+15%
|
1 261
+10%
|
1 476
+17%
|
1 563
+6%
|
1 573
+1%
|
1 590
+1%
|
850
-47%
|
697
-18%
|
474
-32%
|
230
-51%
|
764
+232%
|
698
-9%
|
614
-12%
|
648
+6%
|
573
-12%
|
547
-5%
|
672
+23%
|
677
+1%
|
785
+16%
|
861
+10%
|
753
-13%
|
844
+12%
|
919
+9%
|
1 040
+13%
|
1 241
+19%
|
1 137
-8%
|
1 105
-3%
|
1 031
-7%
|
825
-20%
|
753
-9%
|
602
-20%
|
525
-13%
|
582
+11%
|
735
+26%
|
784
+7%
|
885
+13%
|
890
+1%
|
843
-5%
|
838
-1%
|
755
-10%
|
690
-9%
|
347
-50%
|
998
+188%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(286)
|
(280)
|
(274)
|
(335)
|
(300)
|
(278)
|
(255)
|
(254)
|
(269)
|
(267)
|
(332)
|
(412)
|
(434)
|
(449)
|
(366)
|
(338)
|
(297)
|
(113)
|
(121)
|
(96)
|
(87)
|
(217)
|
(186)
|
(166)
|
(126)
|
(170)
|
(226)
|
(260)
|
(250)
|
(229)
|
(167)
|
(141)
|
(189)
|
(194)
|
(243)
|
(170)
|
(190)
|
(213)
|
(218)
|
(233)
|
(226)
|
(216)
|
(194)
|
(203)
|
(182)
|
(55)
|
(74)
|
(111)
|
(109)
|
(236)
|
(237)
|
(252)
|
(291)
|
(310)
|
(340)
|
(416)
|
(420)
|
(450)
|
(467)
|
(234)
|
(200)
|
(125)
|
(51)
|
(253)
|
(200)
|
(184)
|
(193)
|
(118)
|
(150)
|
(172)
|
(157)
|
(230)
|
(253)
|
(237)
|
(268)
|
(241)
|
(260)
|
(330)
|
(296)
|
(246)
|
(235)
|
(179)
|
(182)
|
(214)
|
(197)
|
(236)
|
(281)
|
(296)
|
(308)
|
(255)
|
(236)
|
(246)
|
(237)
|
(228)
|
(245)
|
(326)
|
|
| Income from Continuing Operations |
604
|
770
|
762
|
823
|
737
|
664
|
615
|
644
|
636
|
626
|
967
|
971
|
1 118
|
1 154
|
813
|
998
|
864
|
908
|
934
|
744
|
732
|
623
|
561
|
441
|
357
|
432
|
451
|
(1 044)
|
(1 098)
|
(1 147)
|
(1 086)
|
330
|
414
|
526
|
542
|
747
|
807
|
807
|
756
|
600
|
576
|
540
|
(1 615)
|
(1 593)
|
(1 605)
|
(1 509)
|
626
|
661
|
691
|
588
|
639
|
600
|
711
|
840
|
921
|
1 060
|
1 143
|
1 123
|
1 123
|
616
|
497
|
349
|
179
|
511
|
498
|
430
|
455
|
455
|
397
|
500
|
520
|
555
|
608
|
516
|
576
|
678
|
780
|
911
|
841
|
859
|
796
|
646
|
571
|
388
|
328
|
346
|
454
|
488
|
577
|
635
|
607
|
592
|
518
|
462
|
102
|
672
|
|
| Income to Minority Interest |
(29)
|
(27)
|
(24)
|
(35)
|
(37)
|
(37)
|
(38)
|
(49)
|
(47)
|
(50)
|
(48)
|
(36)
|
(36)
|
(34)
|
(34)
|
(37)
|
(33)
|
(34)
|
(36)
|
(29)
|
(33)
|
(34)
|
(30)
|
(31)
|
(37)
|
(48)
|
(58)
|
(65)
|
(69)
|
(67)
|
(72)
|
(77)
|
(77)
|
(83)
|
(83)
|
(83)
|
(81)
|
(77)
|
(74)
|
(64)
|
(62)
|
(62)
|
(52)
|
(63)
|
(65)
|
(68)
|
(73)
|
(68)
|
(68)
|
(67)
|
(69)
|
(72)
|
(74)
|
(77)
|
(77)
|
(87)
|
(92)
|
(92)
|
(91)
|
(82)
|
(80)
|
(77)
|
(72)
|
(72)
|
(72)
|
(65)
|
(62)
|
(55)
|
(43)
|
(37)
|
(43)
|
(38)
|
(41)
|
(35)
|
(32)
|
(41)
|
(39)
|
(45)
|
(36)
|
(36)
|
(38)
|
(30)
|
(31)
|
(26)
|
(25)
|
(37)
|
(43)
|
(41)
|
(43)
|
(43)
|
(42)
|
(50)
|
(51)
|
(47)
|
(43)
|
(36)
|
|
| Equity Earnings Affiliates |
52
|
46
|
44
|
30
|
23
|
26
|
22
|
7
|
7
|
(11)
|
(22)
|
10
|
17
|
12
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
690
N/A
|
852
+23%
|
845
-1%
|
818
-3%
|
723
-12%
|
653
-10%
|
599
-8%
|
602
+1%
|
596
-1%
|
565
-5%
|
897
+59%
|
945
+5%
|
1 099
+16%
|
1 132
+3%
|
797
-30%
|
961
+21%
|
923
-4%
|
1 102
+19%
|
1 240
+13%
|
1 153
-7%
|
1 150
0%
|
1 059
-8%
|
1 027
-3%
|
9 330
+808%
|
9 189
-2%
|
9 098
-1%
|
8 969
-1%
|
(1 086)
N/A
|
(1 198)
-10%
|
(1 222)
-2%
|
(1 177)
+4%
|
285
N/A
|
373
+31%
|
491
+32%
|
532
+8%
|
754
+42%
|
801
+6%
|
796
-1%
|
707
-11%
|
477
-33%
|
433
-9%
|
384
-11%
|
(2 133)
N/A
|
(2 092)
+2%
|
(2 087)
+0%
|
(1 877)
+10%
|
646
N/A
|
724
+12%
|
764
+6%
|
540
-29%
|
590
+9%
|
546
-7%
|
649
+19%
|
775
+19%
|
855
+10%
|
979
+15%
|
1 058
+8%
|
1 039
-2%
|
1 039
N/A
|
970
-7%
|
971
+0%
|
960
-1%
|
891
-7%
|
832
-7%
|
845
+2%
|
815
-4%
|
900
+10%
|
6 674
+642%
|
6 486
-3%
|
6 446
-1%
|
6 307
-2%
|
539
-91%
|
588
+9%
|
486
-17%
|
544
+12%
|
630
+16%
|
733
+16%
|
865
+18%
|
809
-6%
|
829
+2%
|
766
-8%
|
611
-20%
|
531
-13%
|
352
-34%
|
292
-17%
|
304
+4%
|
409
+35%
|
442
+8%
|
529
+20%
|
588
+11%
|
562
-4%
|
542
-4%
|
468
-14%
|
415
-11%
|
58
-86%
|
635
+995%
|
|
| EPS (Diluted) |
2.71
N/A
|
3.33
+23%
|
3.31
-1%
|
3.21
-3%
|
2.84
-12%
|
2.57
-10%
|
2.36
-8%
|
2.36
N/A
|
2.34
-1%
|
2.19
-6%
|
3.53
+61%
|
3.71
+5%
|
4.33
+17%
|
4.39
+1%
|
3.13
-29%
|
3.77
+20%
|
3.62
-4%
|
4.32
+19%
|
4.86
+13%
|
4.5
-7%
|
4.46
-1%
|
4.14
-7%
|
4.24
+2%
|
37.77
+791%
|
39.38
+4%
|
39.45
+0%
|
57.71
+46%
|
-4.93
N/A
|
-5.77
-17%
|
-5.94
-3%
|
-5.71
+4%
|
1.36
N/A
|
1.81
+33%
|
2.34
+29%
|
2.56
+9%
|
3.6
+41%
|
3.85
+7%
|
3.82
-1%
|
3.37
-12%
|
2.27
-33%
|
2.07
-9%
|
1.82
-12%
|
-10.07
N/A
|
-9.91
+2%
|
-9.8
+1%
|
-8.76
+11%
|
3
N/A
|
3.35
+12%
|
3.53
+5%
|
2.48
-30%
|
2.7
+9%
|
2.49
-8%
|
2.96
+19%
|
3.51
+19%
|
3.87
+10%
|
4.4
+14%
|
4.77
+8%
|
4.64
-3%
|
4.64
N/A
|
4.33
-7%
|
4.32
0%
|
4.27
-1%
|
3.97
-7%
|
3.69
-7%
|
3.75
+2%
|
3.58
-5%
|
3.93
+10%
|
29.27
+645%
|
27.68
-5%
|
29.88
+8%
|
30.91
+3%
|
2.51
-92%
|
3.03
+21%
|
2.54
-16%
|
2.85
+12%
|
3.28
+15%
|
3.89
+19%
|
4.62
+19%
|
4.39
-5%
|
4.45
+1%
|
4.31
-3%
|
3.47
-19%
|
3.04
-12%
|
2.01
-34%
|
1.71
-15%
|
1.78
+4%
|
2.41
+35%
|
2.57
+7%
|
3.1
+21%
|
3.44
+11%
|
3.3
-4%
|
3.16
-4%
|
2.73
-14%
|
2.42
-11%
|
0.34
-86%
|
3.72
+994%
|
|