Cognizant Technology Solutions Corp
F:COZ
Income Statement
Earnings Waterfall
Cognizant Technology Solutions Corp
Income Statement
Cognizant Technology Solutions Corp
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
7
|
12
|
16
|
18
|
18
|
19
|
19
|
19
|
20
|
21
|
22
|
23
|
23
|
24
|
24
|
27
|
28
|
27
|
28
|
26
|
25
|
28
|
27
|
24
|
20
|
13
|
10
|
9
|
9
|
10
|
13
|
19
|
26
|
33
|
38
|
41
|
43
|
43
|
46
|
54
|
55
|
54
|
48
|
0
|
|
| Revenue |
181
N/A
|
190
+5%
|
206
+8%
|
229
+11%
|
257
+12%
|
290
+13%
|
327
+13%
|
368
+13%
|
413
+12%
|
465
+12%
|
522
+12%
|
587
+12%
|
649
+10%
|
722
+11%
|
802
+11%
|
886
+11%
|
990
+12%
|
1 115
+13%
|
1 257
+13%
|
1 424
+13%
|
1 599
+12%
|
1 779
+11%
|
1 960
+10%
|
2 136
+9%
|
2 318
+9%
|
2 487
+7%
|
2 663
+7%
|
2 816
+6%
|
2 919
+4%
|
3 010
+3%
|
3 129
+4%
|
3 279
+5%
|
3 493
+7%
|
3 821
+9%
|
4 185
+10%
|
4 592
+10%
|
5 004
+9%
|
5 384
+8%
|
5 768
+7%
|
6 121
+6%
|
6 461
+6%
|
6 771
+5%
|
7 062
+4%
|
7 346
+4%
|
7 656
+4%
|
8 022
+5%
|
8 436
+5%
|
8 843
+5%
|
9 245
+5%
|
9 601
+4%
|
9 876
+3%
|
10 263
+4%
|
10 752
+5%
|
11 320
+5%
|
11 926
+5%
|
12 416
+4%
|
12 707
+2%
|
12 992
+2%
|
13 258
+2%
|
13 487
+2%
|
13 831
+3%
|
14 131
+2%
|
14 444
+2%
|
14 810
+3%
|
15 176
+2%
|
15 512
+2%
|
15 824
+2%
|
16 125
+2%
|
16 323
+1%
|
16 458
+1%
|
16 628
+1%
|
16 783
+1%
|
16 898
+1%
|
16 757
-1%
|
16 752
0%
|
16 652
-1%
|
16 828
+1%
|
17 413
+3%
|
17 914
+3%
|
18 507
+3%
|
18 932
+2%
|
19 253
+2%
|
19 366
+1%
|
19 428
+0%
|
19 414
0%
|
19 394
0%
|
19 434
+0%
|
19 353
0%
|
19 301
0%
|
19 265
0%
|
19 412
+1%
|
19 736
+2%
|
20 091
+2%
|
20 486
+2%
|
20 857
+2%
|
21 108
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(93)
|
(99)
|
(109)
|
(123)
|
(140)
|
(157)
|
(177)
|
(200)
|
(224)
|
(252)
|
(284)
|
(320)
|
(353)
|
(395)
|
(439)
|
(480)
|
(541)
|
(611)
|
(691)
|
(788)
|
(884)
|
(988)
|
(1 097)
|
(1 206)
|
(1 317)
|
(1 406)
|
(1 495)
|
(1 573)
|
(1 626)
|
(1 679)
|
(1 748)
|
(1 849)
|
(1 986)
|
(2 193)
|
(2 417)
|
(2 655)
|
(2 881)
|
(3 101)
|
(3 326)
|
(3 539)
|
(3 734)
|
(3 880)
|
(4 041)
|
(4 278)
|
(4 426)
|
(4 667)
|
(5 011)
|
(5 044)
|
(5 358)
|
(5 586)
|
(5 750)
|
(6 025)
|
(6 236)
|
(6 621)
|
(6 977)
|
(7 423)
|
(7 602)
|
(7 778)
|
(7 896)
|
(8 025)
|
(8 285)
|
(8 482)
|
(8 720)
|
(8 920)
|
(9 144)
|
(9 329)
|
(9 501)
|
(9 838)
|
(10 012)
|
(10 224)
|
(10 425)
|
(10 634)
|
(10 800)
|
(10 761)
|
(10 706)
|
(10 606)
|
(10 629)
|
(10 902)
|
(11 223)
|
(11 604)
|
(11 937)
|
(12 193)
|
(12 326)
|
(12 448)
|
(12 494)
|
(12 606)
|
(12 735)
|
(12 664)
|
(12 667)
|
(12 640)
|
(12 742)
|
(12 958)
|
(13 209)
|
(13 484)
|
(13 754)
|
(13 991)
|
|
| Gross Profit |
88
N/A
|
91
+3%
|
97
+6%
|
106
+9%
|
118
+11%
|
133
+13%
|
150
+13%
|
169
+13%
|
190
+12%
|
213
+12%
|
238
+12%
|
267
+12%
|
296
+11%
|
327
+10%
|
363
+11%
|
406
+12%
|
449
+11%
|
504
+12%
|
565
+12%
|
636
+12%
|
715
+12%
|
791
+11%
|
863
+9%
|
930
+8%
|
1 001
+8%
|
1 081
+8%
|
1 169
+8%
|
1 243
+6%
|
1 293
+4%
|
1 332
+3%
|
1 381
+4%
|
1 429
+3%
|
1 507
+5%
|
1 628
+8%
|
1 767
+9%
|
1 938
+10%
|
2 123
+10%
|
2 283
+8%
|
2 442
+7%
|
2 583
+6%
|
2 727
+6%
|
2 892
+6%
|
3 021
+4%
|
3 068
+2%
|
3 230
+5%
|
3 355
+4%
|
3 425
+2%
|
3 799
+11%
|
3 887
+2%
|
4 015
+3%
|
4 126
+3%
|
4 237
+3%
|
4 516
+7%
|
4 699
+4%
|
4 949
+5%
|
4 993
+1%
|
5 104
+2%
|
5 213
+2%
|
5 361
+3%
|
5 462
+2%
|
5 547
+2%
|
5 650
+2%
|
5 724
+1%
|
5 890
+3%
|
6 032
+2%
|
6 183
+3%
|
6 323
+2%
|
6 287
-1%
|
6 311
+0%
|
6 234
-1%
|
6 203
0%
|
6 149
-1%
|
6 098
-1%
|
5 996
-2%
|
6 046
+1%
|
6 046
N/A
|
6 199
+3%
|
6 511
+5%
|
6 691
+3%
|
6 903
+3%
|
6 995
+1%
|
7 060
+1%
|
7 040
0%
|
6 980
-1%
|
6 920
-1%
|
6 788
-2%
|
6 699
-1%
|
6 689
0%
|
6 634
-1%
|
6 625
0%
|
6 670
+1%
|
6 778
+2%
|
6 882
+2%
|
7 002
+2%
|
7 103
+1%
|
7 117
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(54)
|
(55)
|
(58)
|
(61)
|
(67)
|
(79)
|
(89)
|
(96)
|
(108)
|
(120)
|
(135)
|
(149)
|
(165)
|
(181)
|
(201)
|
(228)
|
(255)
|
(292)
|
(332)
|
(377)
|
(426)
|
(471)
|
(511)
|
(548)
|
(591)
|
(643)
|
(688)
|
(727)
|
(750)
|
(757)
|
(786)
|
(811)
|
(844)
|
(910)
|
(983)
|
(1 076)
|
(1 179)
|
(1 275)
|
(1 369)
|
(1 446)
|
(1 530)
|
(1 603)
|
(1 639)
|
(1 707)
|
(1 738)
|
(1 768)
|
(1 845)
|
(1 900)
|
(1 973)
|
(2 040)
|
(2 103)
|
(2 237)
|
(2 591)
|
(2 564)
|
(2 718)
|
(2 846)
|
(2 892)
|
(2 935)
|
(3 013)
|
(3 087)
|
(3 122)
|
(3 139)
|
(3 105)
|
(3 085)
|
(3 366)
|
(3 492)
|
(3 506)
|
(3 309)
|
(3 568)
|
(3 493)
|
(3 521)
|
(3 479)
|
(3 329)
|
(3 332)
|
(3 441)
|
(3 652)
|
(3 776)
|
(3 955)
|
(4 061)
|
(4 057)
|
(4 114)
|
(4 115)
|
(4 026)
|
(4 012)
|
(3 974)
|
(3 908)
|
(3 859)
|
(3 771)
|
(3 700)
|
(3 648)
|
(3 680)
|
(3 752)
|
(3 783)
|
(3 823)
|
(3 829)
|
(3 790)
|
|
| Selling, General & Administrative |
(45)
|
(46)
|
(49)
|
(53)
|
(59)
|
(66)
|
(75)
|
(84)
|
(95)
|
(106)
|
(119)
|
(133)
|
(147)
|
(162)
|
(181)
|
(207)
|
(232)
|
(266)
|
(303)
|
(343)
|
(386)
|
(427)
|
(462)
|
(494)
|
(534)
|
(580)
|
(620)
|
(652)
|
(670)
|
(673)
|
(700)
|
(721)
|
(750)
|
(814)
|
(883)
|
(972)
|
(1 073)
|
(1 166)
|
(1 256)
|
(1 329)
|
(1 405)
|
(1 470)
|
(1 496)
|
(1 558)
|
(1 582)
|
(1 606)
|
(1 680)
|
(1 728)
|
(1 798)
|
(1 860)
|
(1 918)
|
(2 037)
|
(2 162)
|
(2 300)
|
(2 419)
|
(2 521)
|
(2 554)
|
(2 593)
|
(2 661)
|
(2 728)
|
(2 754)
|
(2 764)
|
(2 715)
|
(2 677)
|
(2 715)
|
(2 856)
|
(2 929)
|
(3 007)
|
(3 168)
|
(3 082)
|
(3 065)
|
(2 972)
|
(2 812)
|
(2 804)
|
(2 902)
|
(3 100)
|
(3 216)
|
(3 386)
|
(3 486)
|
(3 483)
|
(3 518)
|
(3 520)
|
(3 454)
|
(3 443)
|
(3 416)
|
(3 363)
|
(3 326)
|
(3 252)
|
(3 182)
|
(3 133)
|
(3 165)
|
(3 223)
|
(3 249)
|
(3 278)
|
(3 278)
|
(3 240)
|
|
| Depreciation & Amortization |
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(18)
|
(19)
|
(21)
|
(21)
|
(23)
|
(26)
|
(29)
|
(34)
|
(40)
|
(45)
|
(50)
|
(54)
|
(58)
|
(63)
|
(68)
|
(75)
|
(80)
|
(84)
|
(86)
|
(89)
|
(94)
|
(96)
|
(100)
|
(104)
|
(106)
|
(110)
|
(113)
|
(117)
|
(125)
|
(133)
|
(142)
|
(149)
|
(156)
|
(162)
|
(166)
|
(172)
|
(175)
|
(180)
|
(185)
|
(200)
|
(228)
|
(264)
|
(299)
|
(325)
|
(339)
|
(343)
|
(352)
|
(359)
|
(368)
|
(375)
|
(390)
|
(408)
|
(419)
|
(439)
|
(414)
|
(302)
|
(400)
|
(411)
|
(456)
|
(507)
|
(517)
|
(528)
|
(539)
|
(552)
|
(560)
|
(569)
|
(575)
|
(574)
|
(576)
|
(575)
|
(572)
|
(569)
|
(558)
|
(545)
|
(533)
|
(519)
|
(518)
|
(515)
|
(515)
|
(529)
|
(534)
|
(545)
|
(551)
|
(550)
|
|
| Other Operating Expenses |
0
|
(2)
|
(2)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(201)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(232)
|
(197)
|
(163)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
34
N/A
|
36
+5%
|
39
+8%
|
46
+18%
|
51
+10%
|
53
+5%
|
61
+14%
|
72
+19%
|
82
+13%
|
92
+13%
|
104
+13%
|
118
+14%
|
131
+11%
|
146
+11%
|
162
+11%
|
178
+10%
|
194
+9%
|
212
+9%
|
234
+10%
|
259
+11%
|
290
+12%
|
320
+10%
|
352
+10%
|
382
+9%
|
410
+7%
|
439
+7%
|
480
+9%
|
517
+8%
|
543
+5%
|
575
+6%
|
594
+3%
|
618
+4%
|
663
+7%
|
718
+8%
|
784
+9%
|
862
+10%
|
944
+10%
|
1 008
+7%
|
1 073
+6%
|
1 136
+6%
|
1 197
+5%
|
1 289
+8%
|
1 382
+7%
|
1 361
-2%
|
1 492
+10%
|
1 587
+6%
|
1 580
0%
|
1 899
+20%
|
1 914
+1%
|
1 975
+3%
|
2 023
+2%
|
2 001
-1%
|
1 925
-4%
|
2 135
+11%
|
2 230
+4%
|
2 147
-4%
|
2 212
+3%
|
2 278
+3%
|
2 348
+3%
|
2 375
+1%
|
2 424
+2%
|
2 510
+4%
|
2 619
+4%
|
2 805
+7%
|
2 666
-5%
|
2 691
+1%
|
2 817
+5%
|
2 978
+6%
|
2 743
-8%
|
2 741
0%
|
2 682
-2%
|
2 670
0%
|
2 769
+4%
|
2 664
-4%
|
2 605
-2%
|
2 394
-8%
|
2 423
+1%
|
2 556
+5%
|
2 630
+3%
|
2 846
+8%
|
2 881
+1%
|
2 945
+2%
|
3 014
+2%
|
2 968
-2%
|
2 946
-1%
|
2 880
-2%
|
2 840
-1%
|
2 918
+3%
|
2 934
+1%
|
2 977
+1%
|
2 990
+0%
|
3 026
+1%
|
3 099
+2%
|
3 179
+3%
|
3 274
+3%
|
3 327
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
7
|
8
|
9
|
11
|
12
|
15
|
18
|
21
|
24
|
27
|
30
|
29
|
28
|
25
|
22
|
14
|
11
|
11
|
18
|
9
|
8
|
18
|
16
|
50
|
55
|
35
|
30
|
12
|
(23)
|
(39)
|
24
|
(52)
|
(62)
|
21
|
(213)
|
(131)
|
(112)
|
(135)
|
(76)
|
38
|
(124)
|
(140)
|
18
|
31
|
11
|
10
|
(20)
|
1
|
(4)
|
(46)
|
(75)
|
103
|
26
|
(67)
|
(2)
|
37
|
139
|
209
|
85
|
(25)
|
(54)
|
(23)
|
(21)
|
44
|
16
|
(3)
|
1
|
7
|
11
|
24
|
47
|
76
|
85
|
92
|
87
|
79
|
89
|
77
|
46
|
41
|
41
|
53
|
86
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(2)
|
(4)
|
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
|
(11)
|
(50)
|
(69)
|
(72)
|
(62)
|
(23)
|
(52)
|
(177)
|
(96)
|
(145)
|
(162)
|
(217)
|
(276)
|
(323)
|
(330)
|
(280)
|
(219)
|
(123)
|
(71)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
(117)
|
(189)
|
(229)
|
(252)
|
(164)
|
(125)
|
(134)
|
(49)
|
(20)
|
13
|
62
|
|
| Total Other Income |
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
1
|
1
|
0
|
4
|
3
|
7
|
6
|
(11)
|
(24)
|
(28)
|
(12)
|
(0)
|
1
|
8
|
(7)
|
(4)
|
1
|
(14)
|
(14)
|
(13)
|
2
|
3
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
0
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
0
|
1
|
2
|
3
|
1
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
1
|
3
|
5
|
2
|
2
|
3
|
3
|
3
|
1
|
1
|
0
|
3
|
2
|
1
|
1
|
3
|
3
|
9
|
11
|
10
|
10
|
5
|
0
|
(3)
|
2
|
1
|
4
|
|
| Pre-Tax Income |
36
N/A
|
38
+5%
|
41
+7%
|
45
+11%
|
48
+8%
|
55
+13%
|
62
+13%
|
72
+16%
|
84
+17%
|
95
+13%
|
107
+13%
|
122
+14%
|
136
+12%
|
152
+11%
|
169
+12%
|
185
+9%
|
203
+10%
|
225
+11%
|
249
+10%
|
278
+12%
|
312
+12%
|
343
+10%
|
382
+11%
|
414
+8%
|
446
+8%
|
473
+6%
|
494
+5%
|
515
+4%
|
529
+3%
|
574
+9%
|
605
+5%
|
637
+5%
|
680
+7%
|
719
+6%
|
799
+11%
|
879
+10%
|
980
+12%
|
1 050
+7%
|
1 095
+4%
|
1 169
+7%
|
1 211
+4%
|
1 269
+5%
|
1 345
+6%
|
1 388
+3%
|
1 443
+4%
|
1 528
+6%
|
1 603
+5%
|
1 688
+5%
|
1 784
+6%
|
1 865
+5%
|
1 890
+1%
|
1 924
+2%
|
1 961
+2%
|
2 008
+2%
|
2 088
+4%
|
2 164
+4%
|
2 242
+4%
|
2 288
+2%
|
2 358
+3%
|
2 357
0%
|
2 417
+3%
|
2 457
+2%
|
2 502
+2%
|
2 655
+6%
|
2 703
+2%
|
2 691
0%
|
2 695
+0%
|
2 797
+4%
|
2 683
-4%
|
2 736
+2%
|
2 732
0%
|
2 543
-7%
|
2 470
-3%
|
2 289
-7%
|
2 255
-1%
|
2 096
-7%
|
2 251
+7%
|
2 450
+9%
|
2 557
+4%
|
2 827
+11%
|
2 891
+2%
|
2 958
+2%
|
3 039
+3%
|
3 016
-1%
|
3 025
+0%
|
2 851
-6%
|
2 752
-3%
|
2 787
+1%
|
2 771
-1%
|
2 912
+5%
|
2 947
+1%
|
2 938
0%
|
3 088
+5%
|
3 202
+4%
|
3 341
+4%
|
3 479
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(15)
|
(17)
|
(18)
|
(20)
|
(22)
|
(24)
|
(27)
|
(30)
|
(19)
|
(22)
|
(25)
|
(28)
|
(45)
|
(51)
|
(55)
|
(59)
|
(64)
|
(69)
|
(74)
|
(79)
|
(84)
|
(87)
|
(95)
|
(101)
|
(102)
|
(107)
|
(115)
|
(127)
|
(145)
|
(190)
|
(224)
|
(245)
|
(286)
|
(292)
|
(306)
|
(332)
|
(336)
|
(351)
|
(388)
|
(420)
|
(459)
|
(491)
|
(501)
|
(489)
|
(485)
|
(488)
|
(487)
|
(525)
|
(540)
|
(560)
|
(775)
|
(798)
|
(805)
|
(750)
|
(572)
|
(567)
|
(536)
|
(621)
|
(624)
|
(650)
|
(703)
|
(668)
|
(667)
|
(637)
|
(643)
|
(643)
|
(610)
|
(726)
|
(704)
|
(722)
|
(772)
|
(683)
|
(693)
|
(703)
|
(703)
|
(699)
|
(730)
|
(718)
|
(658)
|
(666)
|
(668)
|
(689)
|
(730)
|
(709)
|
(713)
|
(747)
|
(779)
|
(832)
|
(868)
|
|
| Income from Continuing Operations |
24
|
26
|
30
|
35
|
38
|
43
|
49
|
57
|
67
|
77
|
87
|
100
|
113
|
125
|
139
|
166
|
182
|
201
|
221
|
233
|
261
|
288
|
323
|
350
|
377
|
398
|
415
|
431
|
442
|
480
|
503
|
535
|
573
|
604
|
671
|
734
|
790
|
826
|
850
|
884
|
919
|
963
|
1 013
|
1 051
|
1 092
|
1 140
|
1 183
|
1 229
|
1 293
|
1 365
|
1 401
|
1 439
|
1 473
|
1 522
|
1 563
|
1 624
|
1 682
|
1 514
|
1 561
|
1 552
|
1 668
|
1 886
|
1 936
|
2 119
|
2 082
|
2 067
|
2 045
|
2 094
|
2 015
|
2 069
|
2 095
|
1 900
|
1 827
|
1 679
|
1 529
|
1 392
|
1 529
|
1 678
|
1 874
|
2 134
|
2 188
|
2 255
|
2 340
|
2 286
|
2 307
|
2 193
|
2 086
|
2 119
|
2 082
|
2 182
|
2 238
|
2 225
|
2 341
|
2 423
|
2 509
|
2 611
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
0
|
1
|
0
|
(58)
|
(59)
|
(59)
|
(58)
|
0
|
1
|
3
|
3
|
3
|
7
|
5
|
5
|
4
|
0
|
0
|
3
|
7
|
10
|
13
|
14
|
15
|
16
|
13
|
0
|
9
|
|
| Net Income (Common) |
24
N/A
|
26
+12%
|
30
+14%
|
35
+17%
|
38
+7%
|
43
+13%
|
49
+15%
|
57
+17%
|
67
+18%
|
77
+15%
|
87
+13%
|
100
+14%
|
113
+13%
|
125
+11%
|
139
+12%
|
166
+19%
|
182
+9%
|
201
+11%
|
221
+10%
|
233
+5%
|
261
+12%
|
288
+10%
|
323
+12%
|
350
+8%
|
377
+8%
|
398
+6%
|
415
+4%
|
431
+4%
|
442
+3%
|
480
+8%
|
503
+5%
|
535
+6%
|
573
+7%
|
604
+5%
|
671
+11%
|
734
+9%
|
790
+8%
|
826
+5%
|
850
+3%
|
884
+4%
|
919
+4%
|
963
+5%
|
1 013
+5%
|
1 051
+4%
|
1 092
+4%
|
1 140
+4%
|
1 183
+4%
|
1 229
+4%
|
1 293
+5%
|
1 365
+6%
|
1 401
+3%
|
1 439
+3%
|
1 473
+2%
|
1 522
+3%
|
1 563
+3%
|
1 624
+4%
|
1 682
+4%
|
1 514
-10%
|
1 561
+3%
|
1 553
-1%
|
1 668
+7%
|
1 886
+13%
|
1 937
+3%
|
1 504
-22%
|
1 467
-2%
|
1 453
-1%
|
1 435
-1%
|
2 101
+46%
|
2 022
-4%
|
2 075
+3%
|
2 095
+1%
|
1 842
-12%
|
1 768
-4%
|
1 620
-8%
|
1 471
-9%
|
1 392
-5%
|
1 530
+10%
|
1 681
+10%
|
1 877
+12%
|
2 137
+14%
|
2 195
+3%
|
2 260
+3%
|
2 345
+4%
|
2 290
-2%
|
2 307
+1%
|
2 193
-5%
|
2 089
-5%
|
2 126
+2%
|
2 092
-2%
|
2 195
+5%
|
2 252
+3%
|
2 240
-1%
|
2 357
+5%
|
2 436
+3%
|
2 128
-13%
|
2 230
+5%
|
|
| EPS (Diluted) |
0.04
N/A
|
0.05
+25%
|
0.06
+20%
|
0.07
+17%
|
0.08
+14%
|
0.09
+12%
|
0.1
+11%
|
0.11
+10%
|
0.12
+9%
|
0.13
+8%
|
0.15
+15%
|
0.18
+20%
|
0.19
+6%
|
0.21
+11%
|
0.23
+10%
|
0.28
+22%
|
0.31
+11%
|
0.34
+10%
|
0.37
+9%
|
0.39
+5%
|
0.42
+8%
|
0.47
+12%
|
0.53
+13%
|
0.58
+9%
|
0.63
+9%
|
0.66
+5%
|
0.69
+5%
|
0.72
+4%
|
0.74
+3%
|
0.81
+9%
|
0.85
+5%
|
0.89
+5%
|
0.93
+4%
|
0.97
+4%
|
1.1
+13%
|
1.19
+8%
|
1.27
+7%
|
1.32
+4%
|
1.36
+3%
|
1.42
+4%
|
1.48
+4%
|
1.56
+5%
|
1.67
+7%
|
1.72
+3%
|
1.8
+5%
|
1.88
+4%
|
1.95
+4%
|
2.02
+4%
|
2.12
+5%
|
2.24
+6%
|
2.29
+2%
|
2.35
+3%
|
2.4
+2%
|
2.47
+3%
|
2.54
+3%
|
2.65
+4%
|
2.74
+3%
|
2.47
-10%
|
2.55
+3%
|
2.55
N/A
|
2.74
+7%
|
3.19
+16%
|
3.27
+3%
|
2.52
-23%
|
2.49
-1%
|
2.47
-1%
|
2.47
N/A
|
3.59
+45%
|
3.51
-2%
|
3.67
+5%
|
3.8
+4%
|
3.29
-13%
|
3.23
-2%
|
2.99
-7%
|
2.7
-10%
|
2.57
-5%
|
2.88
+12%
|
3.18
+10%
|
3.56
+12%
|
4.05
+14%
|
4.18
+3%
|
4.33
+4%
|
4.53
+5%
|
4.41
-3%
|
4.53
+3%
|
4.32
-5%
|
4.12
-5%
|
4.21
+2%
|
4.2
0%
|
4.4
+5%
|
4.54
+3%
|
4.51
-1%
|
4.75
+5%
|
4.95
+4%
|
4.36
-12%
|
4.56
+5%
|
|