Air Products and Chemicals Inc
F:AP3
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.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Air Products and Chemicals Inc
Income Statement
Air Products and Chemicals Inc
| 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 |
178
|
159
|
137
|
122
|
119
|
117
|
122
|
124
|
123
|
126
|
123
|
121
|
118
|
115
|
112
|
110
|
109
|
104
|
108
|
118
|
132
|
144
|
159
|
162
|
164
|
166
|
161
|
162
|
158
|
149
|
137
|
122
|
117
|
117
|
119
|
122
|
121
|
121
|
118
|
116
|
114
|
114
|
113
|
124
|
130
|
136
|
145
|
142
|
135
|
131
|
130
|
125
|
119
|
111
|
105
|
103
|
87
|
96
|
103
|
106
|
114
|
108
|
103
|
106
|
112
|
111
|
115
|
120
|
134
|
142
|
146
|
141
|
120
|
104
|
100
|
109
|
127
|
144
|
148
|
142
|
136
|
132
|
129
|
128
|
139
|
147
|
162
|
178
|
190
|
209
|
217
|
219
|
208
|
190
|
196
|
214
|
|
| Revenue |
5 563
N/A
|
5 342
-4%
|
5 265
-1%
|
5 401
+3%
|
5 532
+2%
|
5 797
+5%
|
6 053
+4%
|
6 297
+4%
|
6 535
+4%
|
6 814
+4%
|
7 076
+4%
|
7 032
-1%
|
7 718
+10%
|
7 864
+2%
|
7 752
-1%
|
7 673
-1%
|
7 793
+2%
|
8 019
+3%
|
8 412
+5%
|
7 885
-6%
|
9 005
+14%
|
9 073
+1%
|
9 111
+0%
|
9 148
+0%
|
9 288
+2%
|
9 533
+3%
|
10 071
+6%
|
10 415
+3%
|
10 202
-2%
|
9 615
-6%
|
8 842
-8%
|
8 256
-7%
|
8 234
0%
|
8 528
+4%
|
8 804
+3%
|
8 616
-2%
|
9 145
+6%
|
9 299
+2%
|
9 519
+2%
|
9 674
+2%
|
9 703
+0%
|
9 644
-1%
|
9 512
-1%
|
9 612
+1%
|
9 853
+3%
|
9 993
+1%
|
10 200
+2%
|
10 180
0%
|
10 164
0%
|
10 261
+1%
|
10 349
+1%
|
10 439
+1%
|
10 454
+0%
|
10 287
-2%
|
10 123
-2%
|
7 824
-23%
|
7 130
-9%
|
6 493
-9%
|
5 937
-9%
|
7 504
+26%
|
7 520
+0%
|
7 723
+3%
|
7 930
+3%
|
8 188
+3%
|
8 522
+4%
|
8 697
+2%
|
8 834
+2%
|
8 930
+1%
|
8 938
+0%
|
8 970
+0%
|
8 935
0%
|
8 919
0%
|
8 950
+0%
|
8 978
+0%
|
8 819
-2%
|
8 856
+0%
|
8 977
+1%
|
9 263
+3%
|
9 802
+6%
|
10 323
+5%
|
10 942
+6%
|
11 385
+4%
|
11 970
+5%
|
12 699
+6%
|
12 879
+1%
|
13 134
+2%
|
12 979
-1%
|
12 600
-3%
|
12 423
-1%
|
12 153
-2%
|
12 104
0%
|
12 101
0%
|
12 035
-1%
|
12 021
0%
|
12 058
+0%
|
12 037
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 980)
|
(3 782)
|
(3 719)
|
(3 816)
|
(3 924)
|
(4 158)
|
(4 386)
|
(4 613)
|
(4 810)
|
(5 004)
|
(5 187)
|
(5 095)
|
(5 709)
|
(5 808)
|
(5 678)
|
(5 572)
|
(5 671)
|
(5 870)
|
(6 191)
|
(5 817)
|
(6 630)
|
(6 639)
|
(6 702)
|
(6 699)
|
(6 803)
|
(6 999)
|
(7 397)
|
(7 693)
|
(7 569)
|
(7 138)
|
(6 524)
|
(6 042)
|
(5 981)
|
(6 170)
|
(6 353)
|
(6 289)
|
(6 604)
|
(6 724)
|
(6 938)
|
(7 098)
|
(7 151)
|
(7 119)
|
(6 984)
|
(7 052)
|
(7 230)
|
(7 328)
|
(7 512)
|
(7 472)
|
(7 438)
|
(7 542)
|
(7 585)
|
(7 630)
|
(7 598)
|
(7 379)
|
(7 176)
|
(5 598)
|
(5 064)
|
(4 579)
|
(4 184)
|
(5 177)
|
(5 199)
|
(5 390)
|
(5 555)
|
(5 752)
|
(6 007)
|
(6 109)
|
(6 169)
|
(6 190)
|
(6 162)
|
(6 130)
|
(6 051)
|
(5 976)
|
(5 918)
|
(5 904)
|
(5 782)
|
(5 858)
|
(6 004)
|
(6 289)
|
(6 746)
|
(7 186)
|
(7 777)
|
(8 183)
|
(8 724)
|
(9 339)
|
(9 387)
|
(9 518)
|
(9 247)
|
(8 833)
|
(8 628)
|
(8 337)
|
(8 272)
|
(8 169)
|
(8 118)
|
(8 180)
|
(8 215)
|
(8 256)
|
|
| Gross Profit |
1 583
N/A
|
1 560
-1%
|
1 546
-1%
|
1 586
+3%
|
1 608
+1%
|
1 640
+2%
|
1 667
+2%
|
1 684
+1%
|
1 725
+2%
|
1 810
+5%
|
1 889
+4%
|
1 937
+3%
|
2 009
+4%
|
2 056
+2%
|
2 074
+1%
|
2 102
+1%
|
2 122
+1%
|
2 150
+1%
|
2 221
+3%
|
2 068
-7%
|
2 374
+15%
|
2 435
+3%
|
2 409
-1%
|
2 449
+2%
|
2 485
+1%
|
2 534
+2%
|
2 675
+6%
|
2 721
+2%
|
2 633
-3%
|
2 478
-6%
|
2 318
-6%
|
2 214
-4%
|
2 253
+2%
|
2 358
+5%
|
2 451
+4%
|
2 327
-5%
|
2 541
+9%
|
2 576
+1%
|
2 581
+0%
|
2 575
0%
|
2 552
-1%
|
2 525
-1%
|
2 528
+0%
|
2 560
+1%
|
2 623
+2%
|
2 665
+2%
|
2 688
+1%
|
2 708
+1%
|
2 726
+1%
|
2 719
0%
|
2 763
+2%
|
2 809
+2%
|
2 856
+2%
|
2 908
+2%
|
2 947
+1%
|
2 226
-24%
|
2 065
-7%
|
1 914
-7%
|
1 753
-8%
|
2 327
+33%
|
2 321
0%
|
2 333
+1%
|
2 375
+2%
|
2 436
+3%
|
2 515
+3%
|
2 588
+3%
|
2 666
+3%
|
2 741
+3%
|
2 776
+1%
|
2 840
+2%
|
2 884
+2%
|
2 943
+2%
|
3 032
+3%
|
3 075
+1%
|
3 037
-1%
|
2 998
-1%
|
2 973
-1%
|
2 973
+0%
|
3 056
+3%
|
3 137
+3%
|
3 165
+1%
|
3 202
+1%
|
3 246
+1%
|
3 360
+4%
|
3 492
+4%
|
3 616
+4%
|
3 732
+3%
|
3 767
+1%
|
3 795
+1%
|
3 816
+1%
|
3 833
+0%
|
3 932
+3%
|
3 917
0%
|
3 840
-2%
|
3 843
+0%
|
3 781
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(881)
|
(867)
|
(853)
|
(820)
|
(823)
|
(834)
|
(886)
|
(951)
|
(1 126)
|
(1 024)
|
(1 060)
|
(1 071)
|
(1 090)
|
(1 095)
|
(1 100)
|
(1 139)
|
(1 112)
|
(1 113)
|
(1 143)
|
(1 035)
|
(1 187)
|
(1 217)
|
(1 111)
|
(1 115)
|
(1 058)
|
(1 041)
|
(1 156)
|
(1 201)
|
(1 201)
|
(1 160)
|
(1 096)
|
(1 043)
|
(1 019)
|
(1 021)
|
(1 032)
|
(981)
|
(1 021)
|
(1 021)
|
(1 017)
|
(1 031)
|
(1 021)
|
(1 014)
|
(1 008)
|
(1 040)
|
(1 322)
|
(1 097)
|
(1 386)
|
(1 153)
|
(1 389)
|
(1 388)
|
(1 404)
|
(1 156)
|
(1 142)
|
(1 141)
|
(1 109)
|
(822)
|
(717)
|
(611)
|
(510)
|
(712)
|
(678)
|
(672)
|
(676)
|
(683)
|
(677)
|
(704)
|
(727)
|
(773)
|
(785)
|
(785)
|
(776)
|
(774)
|
(785)
|
(807)
|
(797)
|
(795)
|
(757)
|
(800)
|
(844)
|
(870)
|
(899)
|
(923)
|
(917)
|
(947)
|
(1 024)
|
(991)
|
(1 031)
|
(1 027)
|
(1 285)
|
(1 013)
|
(1 003)
|
(992)
|
(970)
|
(957)
|
(948)
|
(924)
|
|
| Selling, General & Administrative |
(748)
|
(748)
|
(747)
|
(718)
|
(739)
|
(757)
|
(796)
|
(843)
|
(881)
|
(925)
|
(956)
|
(956)
|
(991)
|
(998)
|
(1 004)
|
(1 008)
|
(1 012)
|
(1 026)
|
(1 052)
|
(892)
|
(1 100)
|
(1 111)
|
(1 019)
|
(1 000)
|
(983)
|
(971)
|
(1 073)
|
(1 090)
|
(1 079)
|
(1 037)
|
(985)
|
(943)
|
(941)
|
(950)
|
(959)
|
(887)
|
(939)
|
(941)
|
(934)
|
(942)
|
(946)
|
(942)
|
(937)
|
(947)
|
(984)
|
(1 013)
|
(1 054)
|
(1 066)
|
(1 079)
|
(1 076)
|
(1 077)
|
(1 055)
|
(1 036)
|
(1 013)
|
(982)
|
(773)
|
(689)
|
(617)
|
(544)
|
(685)
|
(677)
|
(687)
|
(702)
|
(714)
|
(740)
|
(757)
|
(762)
|
(761)
|
(759)
|
(754)
|
(754)
|
(750)
|
(762)
|
(774)
|
(762)
|
(776)
|
(777)
|
(786)
|
(822)
|
(828)
|
(859)
|
(875)
|
(879)
|
(901)
|
(902)
|
(926)
|
(948)
|
(957)
|
(961)
|
(950)
|
(947)
|
(942)
|
(946)
|
(928)
|
(915)
|
(906)
|
|
| Research & Development |
(124)
|
(122)
|
(123)
|
(120)
|
(120)
|
(123)
|
(121)
|
(121)
|
(121)
|
(122)
|
(123)
|
(126)
|
(130)
|
(131)
|
(133)
|
(132)
|
(137)
|
(141)
|
(147)
|
(140)
|
(146)
|
(141)
|
(135)
|
(129)
|
(127)
|
(129)
|
(129)
|
(131)
|
(134)
|
(129)
|
(120)
|
(116)
|
(110)
|
(107)
|
(112)
|
(115)
|
(117)
|
(118)
|
(118)
|
(119)
|
(118)
|
(120)
|
(123)
|
(126)
|
(132)
|
(134)
|
(135)
|
(134)
|
(134)
|
(135)
|
(135)
|
(140)
|
(143)
|
(146)
|
(145)
|
(76)
|
(86)
|
(69)
|
(54)
|
(72)
|
(70)
|
(66)
|
(62)
|
(58)
|
(57)
|
(57)
|
(57)
|
(65)
|
(65)
|
(67)
|
(70)
|
(73)
|
(76)
|
(78)
|
(80)
|
(84)
|
(90)
|
(92)
|
(95)
|
(94)
|
(93)
|
(96)
|
(98)
|
(103)
|
(104)
|
(108)
|
(112)
|
(106)
|
(107)
|
(105)
|
(103)
|
(100)
|
(97)
|
(94)
|
(91)
|
(96)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(9)
|
2
|
16
|
22
|
36
|
46
|
31
|
24
|
(124)
|
22
|
20
|
24
|
31
|
34
|
37
|
16
|
37
|
54
|
56
|
7
|
58
|
35
|
43
|
26
|
52
|
60
|
46
|
31
|
12
|
7
|
9
|
28
|
32
|
37
|
39
|
28
|
35
|
38
|
36
|
36
|
43
|
47
|
53
|
36
|
(206)
|
50
|
(197)
|
47
|
(176)
|
(177)
|
(192)
|
39
|
37
|
17
|
18
|
28
|
58
|
74
|
88
|
45
|
69
|
81
|
89
|
88
|
121
|
111
|
93
|
51
|
39
|
37
|
48
|
49
|
53
|
45
|
45
|
65
|
109
|
77
|
72
|
53
|
52
|
48
|
59
|
56
|
(18)
|
43
|
29
|
35
|
(217)
|
42
|
47
|
51
|
73
|
65
|
58
|
79
|
|
| Operating Income |
702
N/A
|
693
-1%
|
692
0%
|
765
+10%
|
785
+3%
|
806
+3%
|
781
-3%
|
734
-6%
|
599
-18%
|
786
+31%
|
830
+6%
|
866
+4%
|
919
+6%
|
961
+5%
|
975
+1%
|
962
-1%
|
1 011
+5%
|
1 037
+3%
|
1 078
+4%
|
1 033
-4%
|
1 187
+15%
|
1 218
+3%
|
1 299
+7%
|
1 335
+3%
|
1 427
+7%
|
1 494
+5%
|
1 519
+2%
|
1 521
+0%
|
1 433
-6%
|
1 318
-8%
|
1 221
-7%
|
1 171
-4%
|
1 234
+5%
|
1 338
+8%
|
1 419
+6%
|
1 346
-5%
|
1 520
+13%
|
1 555
+2%
|
1 564
+1%
|
1 545
-1%
|
1 531
-1%
|
1 512
-1%
|
1 521
+1%
|
1 519
0%
|
1 301
-14%
|
1 568
+21%
|
1 302
-17%
|
1 555
+19%
|
1 337
-14%
|
1 331
0%
|
1 360
+2%
|
1 653
+22%
|
1 714
+4%
|
1 767
+3%
|
1 838
+4%
|
1 405
-24%
|
1 348
-4%
|
1 302
-3%
|
1 243
-5%
|
1 615
+30%
|
1 643
+2%
|
1 661
+1%
|
1 699
+2%
|
1 753
+3%
|
1 838
+5%
|
1 885
+3%
|
1 939
+3%
|
1 967
+1%
|
1 991
+1%
|
2 055
+3%
|
2 108
+3%
|
2 169
+3%
|
2 247
+4%
|
2 268
+1%
|
2 241
-1%
|
2 204
-2%
|
2 216
+1%
|
2 173
-2%
|
2 211
+2%
|
2 267
+3%
|
2 265
0%
|
2 279
+1%
|
2 329
+2%
|
2 413
+4%
|
2 468
+2%
|
2 625
+6%
|
2 701
+3%
|
2 740
+1%
|
2 510
-8%
|
2 803
+12%
|
2 830
+1%
|
2 940
+4%
|
2 946
+0%
|
2 884
-2%
|
2 895
+0%
|
2 858
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(180)
|
(158)
|
(141)
|
(25)
|
(33)
|
(36)
|
(36)
|
(24)
|
(37)
|
(34)
|
(29)
|
(23)
|
(19)
|
(14)
|
(8)
|
9
|
(1)
|
3
|
(1)
|
(21)
|
(25)
|
(34)
|
(45)
|
(44)
|
(52)
|
(38)
|
(17)
|
(5)
|
(14)
|
(20)
|
(26)
|
(6)
|
(2)
|
3
|
5
|
12
|
7
|
6
|
17
|
36
|
50
|
54
|
142
|
122
|
28
|
112
|
21
|
29
|
26
|
21
|
26
|
28
|
57
|
75
|
77
|
49
|
58
|
48
|
34
|
28
|
30
|
23
|
(43)
|
(2)
|
(67)
|
(55)
|
33
|
83
|
74
|
68
|
94
|
108
|
132
|
197
|
165
|
156
|
150
|
150
|
159
|
189
|
237
|
292
|
348
|
354
|
305
|
342
|
376
|
427
|
463
|
421
|
428
|
413
|
482
|
490
|
472
|
461
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(11)
|
0
|
0
|
(153)
|
(144)
|
0
|
(153)
|
0
|
15
|
0
|
0
|
0
|
15
|
0
|
5
|
5
|
3
|
(68)
|
(72)
|
(72)
|
37
|
11
|
(15)
|
(16)
|
(37)
|
(203)
|
(177)
|
(330)
|
(329)
|
(157)
|
(180)
|
(69)
|
(85)
|
(145)
|
(126)
|
(84)
|
(34)
|
0
|
(87)
|
(87)
|
(329)
|
0
|
(250)
|
0
|
(234)
|
0
|
0
|
0
|
(316)
|
(361)
|
(429)
|
(489)
|
(187)
|
(203)
|
(155)
|
(119)
|
(88)
|
(165)
|
(156)
|
(337)
|
(332)
|
(264)
|
(253)
|
(48)
|
(42)
|
(29)
|
(29)
|
(55)
|
(55)
|
(26)
|
8
|
34
|
34
|
0
|
(23)
|
(23)
|
(23)
|
0
|
0
|
0
|
(74)
|
0
|
(259)
|
(318)
|
(245)
|
0
|
(116)
|
(49)
|
1 526
|
1 496
|
(1 406)
|
(1 364)
|
(3 735)
|
|
| Gain/Loss on Disposition of Assets |
0
|
157
|
0
|
56
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
183
|
81
|
239
|
0
|
56
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
9
|
(3)
|
27
|
32
|
42
|
7
|
14
|
16
|
21
|
67
|
57
|
49
|
40
|
31
|
39
|
50
|
63
|
74
|
78
|
70
|
59
|
62
|
39
|
16
|
(6)
|
(39)
|
(53)
|
(49)
|
(49)
|
(58)
|
(70)
|
(68)
|
(61)
|
(24)
|
|
| Pre-Tax Income |
705
N/A
|
774
+10%
|
790
+2%
|
785
-1%
|
808
+3%
|
771
-5%
|
593
-23%
|
565
-5%
|
562
0%
|
599
+7%
|
800
+34%
|
858
+7%
|
900
+5%
|
948
+5%
|
967
+2%
|
986
+2%
|
1 010
+2%
|
1 044
+3%
|
1 081
+4%
|
1 015
-6%
|
1 095
+8%
|
1 112
+2%
|
1 182
+6%
|
1 328
+12%
|
1 387
+4%
|
1 440
+4%
|
1 486
+3%
|
1 479
0%
|
1 216
-18%
|
1 121
-8%
|
865
-23%
|
837
-3%
|
1 075
+28%
|
1 161
+8%
|
1 355
+17%
|
1 273
-6%
|
1 382
+9%
|
1 435
+4%
|
1 497
+4%
|
1 547
+3%
|
1 580
+2%
|
1 478
-6%
|
1 576
+7%
|
1 313
-17%
|
1 329
+1%
|
1 429
+8%
|
1 323
-7%
|
1 350
+2%
|
1 363
+1%
|
1 352
-1%
|
1 386
+2%
|
1 365
-2%
|
1 410
+3%
|
1 413
+0%
|
1 427
+1%
|
1 266
-11%
|
1 203
-5%
|
1 195
-1%
|
1 158
-3%
|
1 555
+34%
|
1 508
-3%
|
1 534
+2%
|
1 328
-13%
|
1 416
+7%
|
1 534
+8%
|
1 609
+5%
|
1 965
+22%
|
2 015
+3%
|
2 050
+2%
|
2 111
+3%
|
2 169
+3%
|
2 290
+6%
|
2 410
+5%
|
2 522
+5%
|
2 479
-2%
|
2 424
-2%
|
2 405
-1%
|
2 350
-2%
|
2 410
+3%
|
2 507
+4%
|
2 580
+3%
|
2 641
+2%
|
2 736
+4%
|
2 755
+1%
|
2 812
+2%
|
2 723
-3%
|
2 752
+1%
|
2 882
+5%
|
2 919
+1%
|
3 060
+5%
|
3 159
+3%
|
4 821
+53%
|
4 855
+1%
|
1 900
-61%
|
1 941
+2%
|
(441)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(206)
|
(239)
|
(246)
|
(241)
|
(247)
|
(226)
|
(163)
|
(147)
|
(143)
|
(150)
|
(216)
|
(229)
|
(240)
|
(253)
|
(248)
|
(259)
|
(263)
|
(270)
|
(286)
|
(262)
|
(282)
|
(284)
|
(274)
|
(287)
|
(304)
|
(314)
|
(349)
|
(365)
|
(276)
|
(255)
|
(182)
|
(185)
|
(262)
|
(280)
|
(332)
|
(306)
|
(329)
|
(348)
|
(365)
|
(375)
|
(429)
|
(335)
|
(373)
|
(287)
|
(252)
|
(339)
|
(300)
|
(308)
|
(310)
|
(307)
|
(315)
|
(369)
|
(379)
|
(374)
|
(376)
|
(300)
|
(290)
|
(295)
|
(337)
|
(433)
|
(415)
|
(416)
|
(359)
|
(261)
|
(268)
|
(230)
|
(247)
|
(288)
|
(350)
|
(401)
|
(400)
|
(493)
|
(466)
|
(507)
|
(510)
|
(478)
|
(472)
|
(445)
|
(437)
|
(463)
|
(462)
|
(463)
|
(496)
|
(501)
|
(524)
|
(522)
|
(528)
|
(551)
|
(550)
|
(560)
|
(561)
|
(945)
|
(950)
|
(314)
|
(333)
|
94
|
|
| Income from Continuing Operations |
498
|
534
|
544
|
544
|
561
|
545
|
430
|
418
|
419
|
450
|
584
|
629
|
660
|
695
|
719
|
727
|
747
|
774
|
795
|
753
|
813
|
828
|
908
|
1 040
|
1 083
|
1 126
|
1 137
|
1 114
|
940
|
867
|
684
|
651
|
813
|
881
|
1 023
|
967
|
1 052
|
1 087
|
1 131
|
1 172
|
1 151
|
1 143
|
1 203
|
1 025
|
1 077
|
1 090
|
1 023
|
1 043
|
1 053
|
1 046
|
1 071
|
996
|
1 032
|
1 039
|
1 050
|
966
|
914
|
900
|
821
|
1 122
|
1 093
|
1 118
|
969
|
1 155
|
1 266
|
1 380
|
1 718
|
1 728
|
1 700
|
1 710
|
1 768
|
1 797
|
1 945
|
2 016
|
1 969
|
1 945
|
1 933
|
1 905
|
1 972
|
2 045
|
2 118
|
2 178
|
2 241
|
2 254
|
2 288
|
2 201
|
2 225
|
2 331
|
2 369
|
2 500
|
2 598
|
3 876
|
3 905
|
1 586
|
1 608
|
(346)
|
|
| Income to Minority Interest |
(7)
|
(12)
|
(13)
|
(18)
|
(20)
|
(17)
|
(17)
|
(18)
|
(16)
|
(19)
|
(17)
|
(21)
|
(21)
|
(21)
|
(28)
|
(23)
|
(25)
|
(30)
|
(28)
|
(19)
|
(29)
|
(23)
|
(22)
|
(21)
|
(22)
|
(22)
|
(24)
|
(23)
|
(22)
|
(19)
|
(16)
|
(11)
|
(11)
|
(16)
|
(20)
|
(25)
|
(28)
|
(29)
|
(29)
|
(37)
|
(38)
|
(37)
|
(37)
|
(26)
|
(27)
|
(30)
|
(32)
|
(38)
|
(38)
|
(37)
|
(37)
|
(1)
|
(5)
|
(4)
|
(9)
|
(33)
|
(26)
|
(25)
|
(16)
|
(23)
|
(17)
|
(17)
|
(14)
|
(21)
|
(21)
|
(23)
|
(35)
|
(35)
|
(38)
|
(43)
|
(41)
|
(49)
|
(53)
|
(54)
|
(52)
|
(44)
|
(36)
|
(27)
|
(15)
|
(16)
|
(0)
|
(3)
|
(9)
|
(10)
|
(33)
|
(37)
|
(47)
|
(38)
|
(39)
|
(38)
|
(35)
|
(34)
|
(54)
|
(39)
|
(36)
|
(40)
|
|
| Net Income (Common) |
444
N/A
|
475
+7%
|
484
+2%
|
525
+8%
|
538
+2%
|
525
-2%
|
410
-22%
|
397
-3%
|
403
+2%
|
431
+7%
|
567
+32%
|
604
+6%
|
639
+6%
|
673
+5%
|
701
+4%
|
712
+2%
|
726
+2%
|
754
+4%
|
774
+3%
|
723
-7%
|
773
+7%
|
797
+3%
|
871
+9%
|
1 036
+19%
|
1 069
+3%
|
1 156
+8%
|
941
-19%
|
910
-3%
|
715
-21%
|
606
-15%
|
649
+7%
|
631
-3%
|
815
+29%
|
861
+6%
|
1 001
+16%
|
1 029
+3%
|
1 046
+2%
|
1 098
+5%
|
1 172
+7%
|
1 224
+4%
|
1 204
-2%
|
1 195
-1%
|
1 353
+13%
|
1 167
-14%
|
1 198
+3%
|
1 192
0%
|
996
-16%
|
994
0%
|
1 006
+1%
|
999
-1%
|
1 025
+3%
|
992
-3%
|
1 026
+3%
|
1 033
+1%
|
1 037
+0%
|
1 278
+23%
|
1 317
+3%
|
554
-58%
|
582
+5%
|
631
+8%
|
567
-10%
|
3 171
+459%
|
2 926
-8%
|
3 000
+3%
|
2 855
-5%
|
1 142
-60%
|
1 514
+33%
|
1 498
-1%
|
1 691
+13%
|
1 696
+0%
|
1 710
+1%
|
1 760
+3%
|
1 888
+7%
|
1 945
+3%
|
1 903
-2%
|
1 887
-1%
|
1 893
+0%
|
1 888
0%
|
1 976
+5%
|
2 099
+6%
|
2 178
+4%
|
2 235
+3%
|
2 283
+2%
|
2 256
-1%
|
2 268
+1%
|
2 177
-4%
|
2 191
+1%
|
2 300
+5%
|
2 337
+2%
|
2 470
+6%
|
2 571
+4%
|
3 828
+49%
|
3 836
+0%
|
1 533
-60%
|
1 551
+1%
|
(395)
N/A
|
|
| EPS (Diluted) |
2.01
N/A
|
2.13
+6%
|
2.15
+1%
|
2.36
+10%
|
2.43
+3%
|
2.37
-2%
|
1.83
-23%
|
1.79
-2%
|
1.79
N/A
|
1.9
+6%
|
2.49
+31%
|
2.63
+6%
|
2.75
+5%
|
2.87
+4%
|
2.87
N/A
|
3.08
+7%
|
3.19
+4%
|
3.3
+3%
|
3.26
-1%
|
3.17
-3%
|
3.46
+9%
|
3.55
+3%
|
3.86
+9%
|
4.64
+20%
|
4.8
+3%
|
5.27
+10%
|
4.31
-18%
|
4.15
-4%
|
3.36
-19%
|
2.85
-15%
|
3.03
+6%
|
2.94
-3%
|
3.75
+28%
|
3.96
+6%
|
4.63
+17%
|
4.74
+2%
|
4.77
+1%
|
5.01
+5%
|
5.39
+8%
|
5.61
+4%
|
5.62
+0%
|
5.56
-1%
|
6.3
+13%
|
5.42
-14%
|
5.63
+4%
|
5.64
+0%
|
4.69
-17%
|
4.68
0%
|
4.69
+0%
|
4.64
-1%
|
4.75
+2%
|
4.62
-3%
|
4.72
+2%
|
4.74
+0%
|
4.79
+1%
|
5.88
+23%
|
6.05
+3%
|
2.56
-58%
|
2.66
+4%
|
2.89
+9%
|
2.58
-11%
|
14.43
+459%
|
13.31
-8%
|
13.63
+2%
|
12.95
-5%
|
5.17
-60%
|
6.85
+32%
|
6.77
-1%
|
7.65
+13%
|
7.65
N/A
|
7.7
+1%
|
7.92
+3%
|
8.51
+7%
|
8.74
+3%
|
8.55
-2%
|
8.5
-1%
|
8.5
N/A
|
8.48
0%
|
8.87
+5%
|
9.41
+6%
|
9.78
+4%
|
10.04
+3%
|
10.26
+2%
|
10.11
-1%
|
10.18
+1%
|
9.77
-4%
|
9.83
+1%
|
10.3
+5%
|
10.49
+2%
|
11.09
+6%
|
11.53
+4%
|
17.18
+49%
|
17.21
+0%
|
6.88
-60%
|
6.95
+1%
|
-1.77
N/A
|
|