Andritz AG
F:AZ2
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 |
48.88
72.5
|
| 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
Andritz AG
Income Statement
Andritz AG
| 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 |
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
22
|
0
|
0
|
9
|
25
|
0
|
16
|
16
|
28
|
36
|
36
|
37
|
25
|
34
|
33
|
31
|
29
|
39
|
42
|
47
|
40
|
43
|
42
|
41
|
40
|
51
|
57
|
58
|
60
|
68
|
66
|
66
|
40
|
44
|
40
|
42
|
36
|
39
|
41
|
36
|
36
|
36
|
38
|
41
|
37
|
48
|
48
|
47
|
35
|
50
|
0
|
0
|
|
| Revenue |
1 338
N/A
|
1 320
-1%
|
1 264
-4%
|
1 203
-5%
|
1 126
-6%
|
1 103
-2%
|
1 166
+6%
|
1 194
+2%
|
1 245
+4%
|
1 329
+7%
|
1 358
+2%
|
1 449
+7%
|
1 502
+4%
|
1 512
+1%
|
1 593
+5%
|
1 638
+3%
|
1 771
+8%
|
1 879
+6%
|
1 963
+4%
|
2 282
+16%
|
2 751
+21%
|
3 032
+10%
|
3 333
+10%
|
3 356
+1%
|
3 349
0%
|
3 373
+1%
|
3 465
+3%
|
3 599
+4%
|
3 686
+2%
|
3 729
+1%
|
3 611
-3%
|
3 472
-4%
|
3 250
-6%
|
3 195
-2%
|
3 251
+2%
|
3 389
+4%
|
3 626
+7%
|
3 823
+5%
|
4 076
+7%
|
4 366
+7%
|
4 681
+7%
|
4 920
+5%
|
5 066
+3%
|
5 137
+1%
|
5 177
+1%
|
5 155
0%
|
5 349
+4%
|
5 618
+5%
|
5 711
+2%
|
5 767
+1%
|
5 760
0%
|
5 689
-1%
|
5 859
+3%
|
6 044
+3%
|
6 206
+3%
|
6 326
+2%
|
6 377
+1%
|
6 259
-2%
|
6 133
-2%
|
6 028
-2%
|
6 039
+0%
|
6 140
+2%
|
6 057
-1%
|
5 943
-2%
|
5 889
-1%
|
5 794
-2%
|
5 873
+1%
|
5 946
+1%
|
6 031
+1%
|
6 230
+3%
|
6 331
+2%
|
6 583
+4%
|
6 674
+1%
|
6 695
+0%
|
6 784
+1%
|
6 764
0%
|
6 700
-1%
|
6 683
0%
|
6 554
-2%
|
6 405
-2%
|
6 463
+1%
|
6 497
+1%
|
6 753
+4%
|
7 122
+5%
|
7 543
+6%
|
7 979
+6%
|
8 335
+4%
|
8 548
+3%
|
8 660
+1%
|
8 584
-1%
|
8 538
-1%
|
8 475
-1%
|
8 314
-2%
|
8 189
-2%
|
7 979
-3%
|
7 824
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 083)
|
(1 075)
|
(1 023)
|
(964)
|
(905)
|
(891)
|
(927)
|
(942)
|
(984)
|
(1 050)
|
(1 063)
|
(1 143)
|
(1 178)
|
(1 182)
|
(1 254)
|
(1 288)
|
(1 402)
|
(1 488)
|
(1 555)
|
(1 791)
|
(2 207)
|
(2 434)
|
(2 668)
|
(2 689)
|
(2 661)
|
(2 676)
|
(2 744)
|
(2 858)
|
(2 904)
|
(2 949)
|
(2 871)
|
(2 760)
|
(2 609)
|
(2 554)
|
(2 578)
|
(2 686)
|
(2 864)
|
(3 018)
|
(3 237)
|
(3 484)
|
(3 745)
|
(3 968)
|
(4 096)
|
(4 163)
|
(3 047)
|
(2 737)
|
(2 492)
|
(2 344)
|
(3 230)
|
(3 171)
|
(3 165)
|
(3 059)
|
(3 152)
|
(3 263)
|
(3 367)
|
(3 412)
|
(3 385)
|
(3 297)
|
(3 170)
|
(3 115)
|
(3 108)
|
(3 161)
|
(3 078)
|
(3 009)
|
(2 990)
|
(2 920)
|
(2 987)
|
(3 021)
|
(2 989)
|
(3 061)
|
(3 093)
|
(3 224)
|
(3 333)
|
(3 392)
|
(3 576)
|
(3 644)
|
(3 659)
|
(3 670)
|
(3 495)
|
(3 344)
|
(3 314)
|
(3 297)
|
(3 463)
|
(3 700)
|
(3 929)
|
(4 199)
|
(4 426)
|
(4 583)
|
(4 684)
|
(4 603)
|
(4 523)
|
(4 400)
|
(4 211)
|
(4 077)
|
(3 894)
|
(3 764)
|
|
| Gross Profit |
255
N/A
|
245
-4%
|
241
-2%
|
240
0%
|
222
-8%
|
212
-4%
|
239
+13%
|
252
+5%
|
261
+4%
|
280
+7%
|
295
+6%
|
306
+4%
|
325
+6%
|
330
+2%
|
339
+3%
|
349
+3%
|
368
+5%
|
391
+6%
|
409
+5%
|
491
+20%
|
544
+11%
|
598
+10%
|
664
+11%
|
667
+0%
|
688
+3%
|
698
+1%
|
721
+3%
|
741
+3%
|
781
+5%
|
780
0%
|
740
-5%
|
712
-4%
|
642
-10%
|
641
0%
|
673
+5%
|
703
+4%
|
763
+9%
|
805
+6%
|
839
+4%
|
881
+5%
|
936
+6%
|
890
-5%
|
927
+4%
|
952
+3%
|
2 130
+124%
|
2 418
+14%
|
2 857
+18%
|
3 274
+15%
|
2 481
-24%
|
2 595
+5%
|
2 595
0%
|
2 630
+1%
|
2 707
+3%
|
2 782
+3%
|
2 839
+2%
|
2 913
+3%
|
2 992
+3%
|
2 961
-1%
|
2 963
+0%
|
2 913
-2%
|
2 931
+1%
|
2 979
+2%
|
2 979
N/A
|
2 934
-2%
|
2 899
-1%
|
2 874
-1%
|
2 887
+0%
|
2 925
+1%
|
3 042
+4%
|
3 169
+4%
|
3 238
+2%
|
3 359
+4%
|
3 340
-1%
|
3 303
-1%
|
3 208
-3%
|
3 120
-3%
|
3 041
-3%
|
3 013
-1%
|
3 059
+2%
|
3 062
+0%
|
3 149
+3%
|
3 200
+2%
|
3 291
+3%
|
3 422
+4%
|
3 614
+6%
|
3 780
+5%
|
3 909
+3%
|
3 965
+1%
|
3 976
+0%
|
3 981
+0%
|
4 014
+1%
|
4 075
+2%
|
4 102
+1%
|
4 112
+0%
|
4 085
-1%
|
4 060
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(196)
|
(190)
|
(192)
|
(198)
|
(169)
|
(169)
|
(194)
|
(205)
|
(205)
|
(225)
|
(231)
|
(234)
|
(234)
|
(248)
|
(250)
|
(253)
|
(248)
|
(278)
|
(290)
|
(357)
|
(373)
|
(426)
|
(478)
|
(473)
|
(493)
|
(497)
|
(509)
|
(523)
|
(556)
|
(557)
|
(564)
|
(549)
|
(485)
|
(486)
|
(477)
|
(487)
|
(490)
|
(549)
|
(563)
|
(584)
|
(585)
|
(624)
|
(638)
|
(645)
|
(1 797)
|
(2 148)
|
(2 600)
|
(3 048)
|
(2 380)
|
(2 480)
|
(2 473)
|
(2 480)
|
(2 390)
|
(2 447)
|
(2 470)
|
(2 527)
|
(2 589)
|
(2 564)
|
(2 577)
|
(2 528)
|
(2 544)
|
(2 566)
|
(2 556)
|
(2 520)
|
(2 568)
|
(2 491)
|
(2 513)
|
(2 566)
|
(2 707)
|
(2 839)
|
(2 920)
|
(3 128)
|
(3 066)
|
(3 039)
|
(2 933)
|
(2 753)
|
(2 700)
|
(2 655)
|
(2 674)
|
(2 646)
|
(2 683)
|
(2 710)
|
(2 772)
|
(2 879)
|
(3 054)
|
(3 168)
|
(3 259)
|
(3 298)
|
(3 283)
|
(3 306)
|
(3 329)
|
(3 397)
|
(3 428)
|
(3 463)
|
(3 474)
|
(3 470)
|
|
| Selling, General & Administrative |
(98)
|
0
|
0
|
0
|
(92)
|
0
|
0
|
0
|
(101)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
(128)
|
0
|
0
|
0
|
(195)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(302)
|
0
|
0
|
0
|
(348)
|
0
|
0
|
0
|
(1 593)
|
(327)
|
(724)
|
(1 099)
|
(2 133)
|
(1 581)
|
(1 583)
|
(1 596)
|
(2 185)
|
(1 606)
|
(1 633)
|
(1 686)
|
(2 418)
|
(1 687)
|
(1 679)
|
(1 646)
|
(2 418)
|
(1 673)
|
(1 691)
|
(1 694)
|
(2 500)
|
(1 723)
|
(1 727)
|
(1 737)
|
(2 624)
|
(1 854)
|
(1 919)
|
(2 040)
|
(2 849)
|
(2 009)
|
(1 916)
|
(1 803)
|
(2 500)
|
(1 748)
|
(1 784)
|
(1 785)
|
(2 507)
|
(1 827)
|
(1 862)
|
(1 917)
|
(2 840)
|
(2 044)
|
(2 111)
|
(2 147)
|
(3 121)
|
(2 205)
|
(2 238)
|
(2 279)
|
(3 235)
|
(2 327)
|
(2 323)
|
(2 323)
|
|
| Depreciation & Amortization |
(40)
|
(40)
|
(40)
|
(40)
|
(36)
|
(36)
|
(35)
|
(35)
|
(35)
|
(36)
|
(37)
|
(38)
|
(39)
|
(36)
|
(32)
|
(29)
|
(24)
|
(24)
|
(25)
|
(29)
|
(34)
|
(40)
|
(45)
|
(46)
|
(47)
|
(48)
|
(49)
|
(52)
|
(53)
|
(55)
|
(65)
|
(65)
|
(63)
|
(63)
|
(56)
|
(58)
|
(62)
|
(64)
|
(65)
|
(69)
|
(73)
|
(76)
|
(80)
|
(81)
|
(84)
|
(93)
|
(112)
|
(135)
|
(155)
|
(173)
|
(173)
|
(171)
|
(164)
|
(159)
|
(153)
|
(145)
|
(138)
|
(148)
|
(148)
|
(149)
|
(140)
|
(143)
|
(144)
|
(140)
|
(130)
|
(132)
|
(127)
|
(129)
|
(155)
|
(200)
|
(231)
|
(276)
|
(251)
|
(260)
|
(258)
|
(246)
|
(231)
|
(247)
|
(246)
|
(236)
|
(229)
|
(236)
|
(243)
|
(246)
|
(236)
|
(240)
|
(229)
|
(223)
|
(217)
|
(216)
|
(224)
|
(222)
|
(224)
|
(230)
|
(228)
|
(241)
|
|
| Other Operating Expenses |
(58)
|
(150)
|
(152)
|
(158)
|
(41)
|
(134)
|
(159)
|
(170)
|
(69)
|
(189)
|
(194)
|
(196)
|
(81)
|
(211)
|
(219)
|
(224)
|
(96)
|
(253)
|
(264)
|
(328)
|
(144)
|
(386)
|
(433)
|
(427)
|
(446)
|
(448)
|
(460)
|
(471)
|
(503)
|
(502)
|
(499)
|
(483)
|
(422)
|
(423)
|
(420)
|
(429)
|
(126)
|
(485)
|
(498)
|
(515)
|
(164)
|
(548)
|
(556)
|
(563)
|
(120)
|
(1 728)
|
(1 763)
|
(1 813)
|
(92)
|
(725)
|
(717)
|
(713)
|
(41)
|
(683)
|
(685)
|
(696)
|
(33)
|
(729)
|
(750)
|
(733)
|
14
|
(749)
|
(721)
|
(686)
|
62
|
(636)
|
(660)
|
(701)
|
72
|
(784)
|
(769)
|
(812)
|
34
|
(770)
|
(759)
|
(704)
|
31
|
(661)
|
(643)
|
(625)
|
53
|
(647)
|
(667)
|
(715)
|
22
|
(884)
|
(919)
|
(928)
|
55
|
(884)
|
(867)
|
(896)
|
31
|
(907)
|
(923)
|
(907)
|
|
| Operating Income |
60
N/A
|
55
-8%
|
49
-11%
|
42
-14%
|
53
+27%
|
43
-19%
|
45
+6%
|
47
+3%
|
56
+19%
|
55
-1%
|
65
+17%
|
72
+12%
|
91
+26%
|
82
-10%
|
89
+8%
|
97
+9%
|
120
+24%
|
114
-5%
|
119
+5%
|
134
+12%
|
172
+28%
|
172
+0%
|
187
+9%
|
195
+4%
|
195
+0%
|
201
+3%
|
212
+6%
|
218
+3%
|
226
+4%
|
223
-1%
|
176
-21%
|
163
-7%
|
157
-4%
|
155
-1%
|
196
+26%
|
216
+10%
|
273
+26%
|
256
-6%
|
276
+8%
|
297
+8%
|
351
+18%
|
328
-7%
|
333
+2%
|
329
-1%
|
333
+1%
|
271
-19%
|
257
-5%
|
227
-12%
|
101
-56%
|
116
+15%
|
122
+6%
|
150
+23%
|
317
+112%
|
334
+5%
|
369
+10%
|
387
+5%
|
403
+4%
|
397
-1%
|
386
-3%
|
385
0%
|
387
+1%
|
413
+7%
|
423
+2%
|
414
-2%
|
331
-20%
|
383
+16%
|
373
-3%
|
359
-4%
|
335
-7%
|
330
-1%
|
318
-4%
|
231
-27%
|
274
+19%
|
263
-4%
|
276
+5%
|
367
+33%
|
341
-7%
|
358
+5%
|
385
+8%
|
415
+8%
|
467
+12%
|
490
+5%
|
519
+6%
|
544
+5%
|
560
+3%
|
612
+9%
|
650
+6%
|
668
+3%
|
693
+4%
|
675
-3%
|
685
+1%
|
678
-1%
|
674
-1%
|
649
-4%
|
611
-6%
|
590
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
3
|
2
|
1
|
(7)
|
1
|
1
|
1
|
(6)
|
(0)
|
(1)
|
(0)
|
(14)
|
1
|
2
|
2
|
(10)
|
4
|
5
|
3
|
(5)
|
7
|
7
|
8
|
5
|
3
|
1
|
2
|
(1)
|
1
|
2
|
2
|
(1)
|
0
|
1
|
0
|
(24)
|
4
|
3
|
6
|
(27)
|
10
|
11
|
7
|
4
|
(4)
|
(8)
|
(11)
|
1
|
(9)
|
(7)
|
(4)
|
(2)
|
4
|
13
|
11
|
9
|
7
|
1
|
9
|
21
|
5
|
2
|
(10)
|
29
|
(14)
|
(17)
|
(17)
|
(15)
|
(30)
|
(36)
|
(36)
|
(37)
|
(47)
|
(46)
|
(48)
|
(36)
|
(32)
|
(28)
|
(25)
|
(21)
|
(21)
|
(17)
|
(10)
|
(30)
|
16
|
20
|
28
|
12
|
13
|
32
|
22
|
52
|
20
|
(3)
|
(8)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(5)
|
(7)
|
(7)
|
(7)
|
(13)
|
(10)
|
(8)
|
(8)
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(11)
|
0
|
(4)
|
0
|
(11)
|
(6)
|
(8)
|
(8)
|
(26)
|
(15)
|
(13)
|
(13)
|
(9)
|
(14)
|
(14)
|
(14)
|
47
|
(6)
|
(6)
|
(6)
|
(13)
|
(20)
|
(20)
|
(45)
|
(33)
|
(25)
|
(29)
|
(5)
|
(14)
|
0
|
(3)
|
(3)
|
5
|
0
|
(2)
|
(2)
|
12
|
0
|
(10)
|
0
|
(3)
|
0
|
(3)
|
0
|
(64)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
1
|
(7)
|
(13)
|
(12)
|
(4)
|
3
|
9
|
8
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
1
|
2
|
(5)
|
(5)
|
(6)
|
(6)
|
(10)
|
(1)
|
(1)
|
(2)
|
(5)
|
3
|
(1)
|
(1)
|
(9)
|
(0)
|
8
|
10
|
(1)
|
11
|
6
|
6
|
(7)
|
11
|
5
|
14
|
(3)
|
7
|
8
|
(11)
|
(24)
|
(13)
|
(9)
|
0
|
(9)
|
(5)
|
(6)
|
(8)
|
(12)
|
(17)
|
(23)
|
(25)
|
(1)
|
(45)
|
(40)
|
(41)
|
(14)
|
2
|
(27)
|
(24)
|
(16)
|
(42)
|
(4)
|
11
|
|
| Pre-Tax Income |
60
N/A
|
59
-1%
|
52
-12%
|
44
-16%
|
46
+4%
|
44
-4%
|
47
+7%
|
48
+4%
|
49
+2%
|
55
+12%
|
64
+16%
|
72
+12%
|
77
+7%
|
83
+8%
|
90
+8%
|
98
+9%
|
110
+12%
|
118
+7%
|
124
+5%
|
137
+11%
|
166
+21%
|
179
+8%
|
194
+8%
|
202
+5%
|
198
-2%
|
201
+2%
|
211
+5%
|
216
+3%
|
211
-3%
|
204
-3%
|
159
-22%
|
148
-7%
|
150
+1%
|
156
+4%
|
197
+27%
|
216
+10%
|
248
+15%
|
260
+5%
|
279
+7%
|
303
+9%
|
322
+6%
|
337
+5%
|
344
+2%
|
338
-2%
|
332
-2%
|
262
-21%
|
243
-7%
|
210
-14%
|
80
-62%
|
106
+32%
|
110
+4%
|
144
+30%
|
299
+108%
|
335
+12%
|
373
+12%
|
388
+4%
|
376
-3%
|
389
+3%
|
382
-2%
|
391
+2%
|
398
+2%
|
414
+4%
|
415
+0%
|
396
-5%
|
401
+1%
|
373
-7%
|
355
-5%
|
349
-2%
|
304
-13%
|
288
-5%
|
269
-6%
|
139
-48%
|
181
+30%
|
179
-1%
|
192
+7%
|
315
+64%
|
281
-11%
|
321
+14%
|
348
+8%
|
379
+9%
|
440
+16%
|
451
+3%
|
477
+6%
|
507
+6%
|
541
+7%
|
583
+8%
|
620
+6%
|
655
+6%
|
688
+5%
|
690
+0%
|
687
0%
|
677
-1%
|
647
-5%
|
627
-3%
|
603
-4%
|
592
-2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(23)
|
(23)
|
(20)
|
(19)
|
(18)
|
(17)
|
(18)
|
(19)
|
(19)
|
(21)
|
(18)
|
(20)
|
(23)
|
(23)
|
(29)
|
(26)
|
(30)
|
(32)
|
(35)
|
(44)
|
(45)
|
(48)
|
(51)
|
(53)
|
(62)
|
(63)
|
(66)
|
(69)
|
(63)
|
(62)
|
(50)
|
(47)
|
(47)
|
(49)
|
(61)
|
(65)
|
(71)
|
(74)
|
(79)
|
(86)
|
(90)
|
(94)
|
(95)
|
(92)
|
(89)
|
(70)
|
(65)
|
(58)
|
(27)
|
(35)
|
(37)
|
(46)
|
(89)
|
(100)
|
(112)
|
(117)
|
(106)
|
(110)
|
(107)
|
(110)
|
(124)
|
(129)
|
(129)
|
(124)
|
(135)
|
(127)
|
(121)
|
(118)
|
(85)
|
(80)
|
(74)
|
(35)
|
(58)
|
(58)
|
(62)
|
(98)
|
(77)
|
(86)
|
(93)
|
(100)
|
(118)
|
(120)
|
(126)
|
(133)
|
(138)
|
(148)
|
(159)
|
(168)
|
(184)
|
(184)
|
(181)
|
(177)
|
(150)
|
(145)
|
(139)
|
(135)
|
|
| Income from Continuing Operations |
38
|
37
|
32
|
25
|
28
|
26
|
28
|
29
|
31
|
34
|
46
|
52
|
54
|
60
|
61
|
73
|
80
|
85
|
89
|
93
|
121
|
131
|
143
|
150
|
136
|
138
|
145
|
147
|
147
|
142
|
110
|
101
|
103
|
107
|
136
|
151
|
177
|
186
|
199
|
217
|
232
|
243
|
249
|
246
|
242
|
193
|
179
|
153
|
53
|
71
|
73
|
98
|
210
|
235
|
261
|
272
|
270
|
279
|
275
|
281
|
275
|
285
|
286
|
272
|
266
|
247
|
234
|
230
|
220
|
208
|
196
|
104
|
123
|
121
|
130
|
217
|
204
|
234
|
255
|
279
|
322
|
331
|
351
|
374
|
403
|
435
|
460
|
486
|
504
|
506
|
507
|
500
|
497
|
482
|
464
|
457
|
|
| Income to Minority Interest |
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(4)
|
1
|
3
|
2
|
1
|
(2)
|
(1)
|
1
|
2
|
1
|
1
|
4
|
2
|
2
|
13
|
13
|
13
|
14
|
1
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(1)
|
(0)
|
2
|
3
|
3
|
7
|
5
|
5
|
5
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
7
|
7
|
8
|
9
|
7
|
6
|
4
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
34
N/A
|
33
-2%
|
31
-6%
|
23
-26%
|
27
+17%
|
25
-5%
|
27
+7%
|
28
+3%
|
29
+5%
|
33
+14%
|
45
+36%
|
50
+12%
|
53
+6%
|
59
+10%
|
60
+1%
|
71
+20%
|
79
+10%
|
84
+6%
|
86
+3%
|
91
+5%
|
119
+31%
|
128
+8%
|
140
+9%
|
147
+5%
|
133
-10%
|
134
+1%
|
141
+5%
|
142
+0%
|
140
-1%
|
135
-3%
|
103
-24%
|
94
-8%
|
97
+3%
|
100
+3%
|
132
+31%
|
152
+15%
|
180
+18%
|
188
+5%
|
201
+7%
|
216
+7%
|
231
+7%
|
244
+6%
|
251
+3%
|
247
-1%
|
244
-1%
|
196
-19%
|
181
-8%
|
154
-15%
|
67
-57%
|
83
+25%
|
87
+4%
|
112
+29%
|
211
+89%
|
234
+11%
|
258
+10%
|
269
+4%
|
268
0%
|
276
+3%
|
274
-1%
|
281
+2%
|
275
-2%
|
285
+4%
|
285
+0%
|
270
-5%
|
263
-3%
|
244
-7%
|
233
-5%
|
230
-1%
|
222
-4%
|
212
-5%
|
199
-6%
|
111
-44%
|
128
+15%
|
126
-2%
|
135
+8%
|
219
+62%
|
207
-5%
|
238
+15%
|
259
+9%
|
283
+9%
|
326
+15%
|
335
+3%
|
356
+6%
|
381
+7%
|
410
+8%
|
443
+8%
|
469
+6%
|
493
+5%
|
510
+3%
|
510
0%
|
508
-1%
|
501
-1%
|
497
-1%
|
481
-3%
|
464
-4%
|
457
-2%
|
|
| EPS (Diluted) |
0.35
N/A
|
0.3
-14%
|
0.29
-3%
|
0.2
-31%
|
0.25
+25%
|
0.25
N/A
|
0.27
+8%
|
0.27
N/A
|
0.28
+4%
|
0.32
+14%
|
0.43
+34%
|
0.49
+14%
|
0.52
+6%
|
0.57
+10%
|
0.58
+2%
|
0.69
+19%
|
0.76
+10%
|
0.81
+7%
|
0.83
+2%
|
0.87
+5%
|
1.15
+32%
|
1.24
+8%
|
1.36
+10%
|
1.43
+5%
|
1.28
-10%
|
1.31
+2%
|
1.38
+5%
|
1.39
+1%
|
1.36
-2%
|
1.32
-3%
|
1
-24%
|
0.91
-9%
|
0.94
+3%
|
0.97
+3%
|
1.27
+31%
|
1.47
+16%
|
1.73
+18%
|
1.82
+5%
|
1.95
+7%
|
2.09
+7%
|
2.23
+7%
|
2.37
+6%
|
2.43
+3%
|
2.4
-1%
|
2.34
-3%
|
1.89
-19%
|
1.74
-8%
|
1.48
-15%
|
0.64
-57%
|
0.8
+25%
|
0.83
+4%
|
1.07
+29%
|
2.03
+90%
|
2.25
+11%
|
2.48
+10%
|
2.58
+4%
|
2.6
+1%
|
2.7
+4%
|
2.68
-1%
|
2.73
+2%
|
2.69
-1%
|
2.79
+4%
|
2.79
N/A
|
2.65
-5%
|
2.58
-3%
|
2.4
-7%
|
2.3
-4%
|
2.28
-1%
|
2.2
-4%
|
2.1
-5%
|
1.98
-6%
|
1.11
-44%
|
1.27
+14%
|
1.25
-2%
|
1.36
+9%
|
2.2
+62%
|
2.08
-5%
|
2.39
+15%
|
2.6
+9%
|
2.83
+9%
|
3.27
+16%
|
3.36
+3%
|
3.6
+7%
|
3.83
+6%
|
4.13
+8%
|
4.46
+8%
|
4.72
+6%
|
4.93
+4%
|
5.13
+4%
|
5.13
N/A
|
5.04
-2%
|
5.03
0%
|
4.99
-1%
|
4.91
-2%
|
4.71
-4%
|
4.68
-1%
|
|