Draegerwerk AG & Co KGaA
F:DRW3
Income Statement
Earnings Waterfall
Draegerwerk AG & Co KGaA
Income Statement
Draegerwerk AG & Co KGaA
| 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 |
15
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
33
|
8
|
17
|
25
|
35
|
35
|
37
|
41
|
43
|
43
|
40
|
36
|
30
|
42
|
42
|
42
|
30
|
38
|
36
|
36
|
19
|
27
|
26
|
26
|
20
|
19
|
19
|
17
|
15
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
19
|
5
|
11
|
0
|
|
| Revenue |
1 333
N/A
|
1 339
+0%
|
1 339
+0%
|
1 373
+3%
|
1 422
+4%
|
1 446
+2%
|
1 472
+2%
|
1 481
+1%
|
1 521
+3%
|
1 549
+2%
|
1 585
+2%
|
1 618
+2%
|
1 631
+1%
|
1 675
+3%
|
1 711
+2%
|
1 736
+1%
|
1 801
+4%
|
1 809
+0%
|
1 819
+1%
|
1 835
+1%
|
1 820
-1%
|
1 833
+1%
|
1 846
+1%
|
1 873
+2%
|
1 925
+3%
|
1 944
+1%
|
1 955
+1%
|
1 965
+1%
|
1 911
-3%
|
1 952
+2%
|
2 034
+4%
|
2 105
+3%
|
2 177
+3%
|
2 212
+2%
|
2 194
-1%
|
2 193
0%
|
2 256
+3%
|
2 285
+1%
|
2 295
+0%
|
2 345
+2%
|
2 374
+1%
|
2 378
+0%
|
2 401
+1%
|
2 383
-1%
|
2 374
0%
|
2 354
-1%
|
2 347
0%
|
2 383
+2%
|
2 435
+2%
|
2 467
+1%
|
2 541
+3%
|
2 553
+0%
|
2 609
+2%
|
2 596
-1%
|
2 541
-2%
|
2 530
0%
|
2 524
0%
|
2 526
+0%
|
2 528
+0%
|
2 557
+1%
|
2 572
+1%
|
2 533
-2%
|
2 572
+2%
|
2 564
0%
|
2 595
+1%
|
2 701
+4%
|
2 715
+1%
|
2 765
+2%
|
2 781
+1%
|
2 819
+1%
|
2 973
+5%
|
3 173
+7%
|
3 406
+7%
|
3 558
+4%
|
3 611
+1%
|
3 518
-3%
|
3 328
-5%
|
3 186
-4%
|
2 997
-6%
|
2 953
-1%
|
3 045
+3%
|
3 157
+4%
|
3 275
+4%
|
3 339
+2%
|
3 374
+1%
|
3 348
-1%
|
3 362
+0%
|
3 348
0%
|
3 371
+1%
|
3 365
0%
|
3 361
0%
|
3 419
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(463)
|
(76)
|
(187)
|
(292)
|
(746)
|
(365)
|
(441)
|
(513)
|
(772)
|
(794)
|
(808)
|
(824)
|
(847)
|
(869)
|
(897)
|
(908)
|
(930)
|
(931)
|
(936)
|
(949)
|
(953)
|
(974)
|
(982)
|
(1 004)
|
(1 038)
|
(1 055)
|
(1 083)
|
(1 100)
|
(1 079)
|
(1 085)
|
(1 105)
|
(1 114)
|
(1 133)
|
(1 144)
|
(1 125)
|
(1 121)
|
(1 148)
|
(1 164)
|
(1 163)
|
(1 197)
|
(1 207)
|
(1 205)
|
(1 225)
|
(1 220)
|
(1 227)
|
(1 237)
|
(1 255)
|
(1 274)
|
(1 297)
|
(1 311)
|
(1 353)
|
(1 395)
|
(1 437)
|
(1 459)
|
(1 423)
|
(1 404)
|
(1 388)
|
(1 374)
|
(1 381)
|
(1 392)
|
(1 420)
|
(1 416)
|
(1 444)
|
(1 456)
|
(1 487)
|
(1 544)
|
(1 556)
|
(1 581)
|
(1 592)
|
(1 602)
|
(1 638)
|
(1 706)
|
(1 797)
|
(1 820)
|
(1 871)
|
(1 834)
|
(1 788)
|
(1 783)
|
(1 732)
|
(1 754)
|
(1 807)
|
(1 850)
|
(1 888)
|
(1 900)
|
(1 914)
|
(1 898)
|
(1 895)
|
(1 892)
|
(1 859)
|
(1 852)
|
(1 854)
|
(1 869)
|
|
| Gross Profit |
871
N/A
|
204
-77%
|
429
+110%
|
657
+53%
|
676
+3%
|
617
-9%
|
567
-8%
|
504
-11%
|
749
+49%
|
755
+1%
|
778
+3%
|
795
+2%
|
784
-1%
|
806
+3%
|
813
+1%
|
828
+2%
|
872
+5%
|
878
+1%
|
883
+1%
|
886
+0%
|
866
-2%
|
859
-1%
|
863
+0%
|
870
+1%
|
886
+2%
|
889
+0%
|
872
-2%
|
865
-1%
|
832
-4%
|
867
+4%
|
929
+7%
|
991
+7%
|
1 044
+5%
|
1 068
+2%
|
1 069
+0%
|
1 071
+0%
|
1 108
+3%
|
1 121
+1%
|
1 132
+1%
|
1 148
+1%
|
1 167
+2%
|
1 173
+1%
|
1 176
+0%
|
1 163
-1%
|
1 148
-1%
|
1 117
-3%
|
1 091
-2%
|
1 109
+2%
|
1 138
+3%
|
1 156
+2%
|
1 188
+3%
|
1 158
-3%
|
1 172
+1%
|
1 137
-3%
|
1 118
-2%
|
1 126
+1%
|
1 135
+1%
|
1 153
+2%
|
1 147
0%
|
1 165
+2%
|
1 152
-1%
|
1 117
-3%
|
1 128
+1%
|
1 108
-2%
|
1 108
+0%
|
1 157
+4%
|
1 159
+0%
|
1 184
+2%
|
1 188
+0%
|
1 217
+2%
|
1 335
+10%
|
1 467
+10%
|
1 609
+10%
|
1 739
+8%
|
1 740
+0%
|
1 685
-3%
|
1 541
-9%
|
1 402
-9%
|
1 265
-10%
|
1 199
-5%
|
1 238
+3%
|
1 307
+6%
|
1 387
+6%
|
1 439
+4%
|
1 460
+1%
|
1 451
-1%
|
1 466
+1%
|
1 456
-1%
|
1 511
+4%
|
1 513
+0%
|
1 508
0%
|
1 551
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(807)
|
(1 211)
|
(1 100)
|
(1 028)
|
(617)
|
(1 007)
|
(979)
|
(909)
|
(654)
|
(684)
|
(672)
|
(684)
|
(660)
|
(667)
|
(672)
|
(681)
|
(731)
|
(742)
|
(754)
|
(770)
|
(745)
|
(766)
|
(761)
|
(765)
|
(774)
|
(785)
|
(795)
|
(787)
|
(751)
|
(749)
|
(758)
|
(789)
|
(841)
|
(864)
|
(874)
|
(875)
|
(894)
|
(903)
|
(920)
|
(937)
|
(935)
|
(950)
|
(958)
|
(955)
|
(942)
|
(931)
|
(933)
|
(945)
|
(967)
|
(1 000)
|
(1 025)
|
(1 055)
|
(1 098)
|
(1 084)
|
(1 066)
|
(1 032)
|
(999)
|
(998)
|
(994)
|
(1 009)
|
(1 000)
|
(1 000)
|
(1 026)
|
(1 034)
|
(1 041)
|
(1 061)
|
(1 063)
|
(1 074)
|
(1 104)
|
(1 120)
|
(1 135)
|
(1 146)
|
(1 195)
|
(1 196)
|
(1 220)
|
(1 248)
|
(1 261)
|
(1 287)
|
(1 307)
|
(1 324)
|
(1 316)
|
(1 321)
|
(1 307)
|
(1 295)
|
(1 274)
|
(1 284)
|
(1 277)
|
(1 273)
|
(1 331)
|
(1 319)
|
(1 335)
|
(1 345)
|
|
| Selling, General & Administrative |
(529)
|
(130)
|
(264)
|
(407)
|
(521)
|
(399)
|
(390)
|
(374)
|
(547)
|
(553)
|
(568)
|
(579)
|
(547)
|
(564)
|
(568)
|
(575)
|
(603)
|
(610)
|
(614)
|
(617)
|
(615)
|
(613)
|
(613)
|
(620)
|
(624)
|
(628)
|
(631)
|
(622)
|
(597)
|
(600)
|
(613)
|
(644)
|
(689)
|
(703)
|
(710)
|
(708)
|
(736)
|
(729)
|
(739)
|
(744)
|
(739)
|
(747)
|
(748)
|
(747)
|
(742)
|
(726)
|
(726)
|
(735)
|
(757)
|
(774)
|
(797)
|
(817)
|
(870)
|
(850)
|
(831)
|
(805)
|
(739)
|
(760)
|
(755)
|
(764)
|
(725)
|
(765)
|
(785)
|
(790)
|
(748)
|
(808)
|
(810)
|
(820)
|
(771)
|
(854)
|
(863)
|
(870)
|
(842)
|
(904)
|
(925)
|
(940)
|
(867)
|
(954)
|
(964)
|
(978)
|
(905)
|
(979)
|
(968)
|
(960)
|
(883)
|
(961)
|
(976)
|
(976)
|
(936)
|
(1 020)
|
(1 014)
|
(1 020)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(95)
|
(26)
|
(53)
|
(77)
|
(104)
|
(103)
|
(102)
|
(104)
|
(108)
|
(112)
|
(116)
|
(116)
|
(118)
|
(119)
|
(120)
|
(121)
|
(122)
|
(124)
|
(126)
|
(131)
|
(142)
|
(148)
|
(153)
|
(156)
|
(149)
|
(146)
|
(142)
|
(143)
|
(148)
|
(152)
|
(157)
|
(158)
|
(161)
|
(169)
|
(178)
|
(190)
|
(197)
|
(199)
|
(203)
|
(203)
|
(202)
|
(203)
|
(205)
|
(206)
|
(212)
|
(218)
|
(223)
|
(232)
|
(231)
|
(229)
|
(226)
|
(220)
|
(216)
|
(221)
|
(221)
|
(227)
|
(230)
|
(241)
|
(251)
|
(255)
|
(247)
|
(253)
|
(253)
|
(255)
|
(259)
|
(268)
|
(275)
|
(278)
|
(285)
|
0
|
(227)
|
(239)
|
(324)
|
(339)
|
(347)
|
(351)
|
(334)
|
(345)
|
(343)
|
(339)
|
(320)
|
(323)
|
(324)
|
(328)
|
(326)
|
(336)
|
(338)
|
(332)
|
|
| Depreciation & Amortization |
(46)
|
(57)
|
(68)
|
(68)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(233)
|
(1 024)
|
(768)
|
(553)
|
(1)
|
(582)
|
(536)
|
(458)
|
(4)
|
(28)
|
(2)
|
(1)
|
(5)
|
9
|
12
|
10
|
(10)
|
(13)
|
(20)
|
(31)
|
(9)
|
(30)
|
(23)
|
(14)
|
(9)
|
(10)
|
(11)
|
(10)
|
(6)
|
(3)
|
(3)
|
(2)
|
(4)
|
(9)
|
(8)
|
(9)
|
2
|
(5)
|
(4)
|
(3)
|
2
|
(4)
|
(7)
|
(5)
|
2
|
(2)
|
(2)
|
(4)
|
3
|
(8)
|
(5)
|
(6)
|
3
|
(5)
|
(8)
|
(7)
|
2
|
(17)
|
(18)
|
(18)
|
2
|
6
|
10
|
11
|
2
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
(292)
|
(69)
|
(69)
|
2
|
5
|
4
|
4
|
4
|
3
|
4
|
4
|
8
|
(0)
|
21
|
30
|
11
|
37
|
17
|
7
|
|
| Operating Income |
63
N/A
|
51
-19%
|
52
+1%
|
52
+1%
|
58
+12%
|
75
+28%
|
52
-30%
|
59
+12%
|
94
+61%
|
71
-25%
|
106
+49%
|
111
+4%
|
124
+12%
|
139
+12%
|
142
+2%
|
147
+4%
|
141
-4%
|
136
-3%
|
129
-5%
|
116
-10%
|
121
+4%
|
93
-23%
|
102
+10%
|
105
+3%
|
112
+7%
|
103
-8%
|
77
-26%
|
78
+1%
|
80
+3%
|
117
+46%
|
171
+46%
|
202
+18%
|
203
+0%
|
204
+1%
|
195
-5%
|
196
+1%
|
214
+9%
|
219
+2%
|
212
-3%
|
211
-1%
|
232
+10%
|
222
-4%
|
218
-2%
|
208
-5%
|
206
-1%
|
186
-10%
|
158
-15%
|
164
+4%
|
171
+4%
|
156
-9%
|
164
+5%
|
103
-37%
|
74
-29%
|
53
-28%
|
52
-2%
|
94
+82%
|
136
+45%
|
155
+14%
|
153
-1%
|
156
+2%
|
153
-2%
|
117
-23%
|
102
-13%
|
75
-27%
|
68
-10%
|
97
+43%
|
96
-1%
|
110
+15%
|
85
-23%
|
98
+15%
|
200
+105%
|
321
+60%
|
414
+29%
|
543
+31%
|
520
-4%
|
437
-16%
|
280
-36%
|
115
-59%
|
(42)
N/A
|
(126)
-201%
|
(78)
+38%
|
(14)
+82%
|
80
N/A
|
144
+80%
|
186
+29%
|
167
-10%
|
188
+13%
|
182
-3%
|
180
-1%
|
194
+8%
|
172
-11%
|
206
+19%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(11)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
(6)
|
(23)
|
0
|
(29)
|
(29)
|
(27)
|
(41)
|
(44)
|
(45)
|
(27)
|
(25)
|
(16)
|
(9)
|
(30)
|
(8)
|
(15)
|
(24)
|
(28)
|
(26)
|
(26)
|
(25)
|
(30)
|
(31)
|
(33)
|
(38)
|
(38)
|
(38)
|
(35)
|
(31)
|
(25)
|
(36)
|
(36)
|
(36)
|
(28)
|
(29)
|
(28)
|
(28)
|
(22)
|
(23)
|
(22)
|
(22)
|
(11)
|
(24)
|
(25)
|
(21)
|
(21)
|
(16)
|
(14)
|
(15)
|
(11)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(8)
|
(12)
|
(14)
|
(16)
|
(15)
|
(23)
|
(30)
|
(31)
|
(38)
|
(37)
|
(31)
|
(29)
|
(36)
|
(35)
|
(34)
|
(34)
|
(12)
|
(16)
|
(17)
|
(15)
|
(29)
|
(29)
|
(29)
|
(27)
|
(28)
|
(26)
|
(24)
|
(26)
|
|
| Non-Reccuring Items |
(1)
|
0
|
20
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
8
|
1
|
2
|
0
|
(2)
|
(2)
|
(5)
|
(4)
|
(13)
|
(15)
|
(13)
|
(17)
|
(10)
|
(11)
|
(9)
|
(5)
|
(2)
|
(3)
|
(3)
|
(4)
|
(7)
|
(7)
|
(7)
|
(7)
|
(13)
|
(7)
|
(6)
|
(5)
|
26
|
(3)
|
(4)
|
(3)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(2)
|
1
|
(0)
|
(5)
|
(2)
|
(4)
|
(3)
|
1
|
(8)
|
(4)
|
(15)
|
(13)
|
(6)
|
(10)
|
(1)
|
(8)
|
(0)
|
1
|
1
|
(6)
|
1
|
(3)
|
(4)
|
(7)
|
(6)
|
(3)
|
6
|
(6)
|
4
|
3
|
(6)
|
(3)
|
(3)
|
(3)
|
(0)
|
(4)
|
(1)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(6)
|
(3)
|
(4)
|
(4)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(6)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
|
| Pre-Tax Income |
51
N/A
|
51
+0%
|
72
+41%
|
73
+1%
|
33
-55%
|
75
+126%
|
52
-30%
|
53
+1%
|
71
+34%
|
71
0%
|
77
+9%
|
82
+6%
|
97
+19%
|
98
+1%
|
98
N/A
|
102
+3%
|
114
+12%
|
112
-2%
|
113
+2%
|
108
-5%
|
91
-15%
|
83
-9%
|
88
+5%
|
81
-8%
|
78
-3%
|
75
-4%
|
47
-38%
|
50
+8%
|
49
-2%
|
79
+59%
|
133
+70%
|
150
+12%
|
154
+3%
|
160
+4%
|
149
-7%
|
165
+10%
|
181
+10%
|
182
+1%
|
177
-3%
|
176
-1%
|
197
+12%
|
194
-2%
|
187
-3%
|
176
-6%
|
177
+1%
|
157
-12%
|
133
-15%
|
149
+12%
|
154
+3%
|
136
-11%
|
143
+5%
|
76
-47%
|
50
-35%
|
34
-31%
|
35
+4%
|
80
+125%
|
121
+52%
|
141
+16%
|
137
-3%
|
139
+2%
|
143
+3%
|
101
-29%
|
88
-13%
|
59
-33%
|
52
-12%
|
80
+55%
|
73
-8%
|
86
+17%
|
50
-42%
|
55
+10%
|
152
+179%
|
268
+77%
|
360
+34%
|
491
+36%
|
476
-3%
|
398
-16%
|
237
-41%
|
76
-68%
|
(80)
N/A
|
(165)
-106%
|
(102)
+38%
|
(38)
+62%
|
55
N/A
|
120
+118%
|
141
+18%
|
128
-10%
|
150
+18%
|
148
-2%
|
175
+19%
|
161
-8%
|
142
-12%
|
174
+23%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(27)
|
(26)
|
(24)
|
(25)
|
(18)
|
(28)
|
(28)
|
(29)
|
(33)
|
(35)
|
(39)
|
(39)
|
(37)
|
(36)
|
(35)
|
(35)
|
(40)
|
(39)
|
(39)
|
(37)
|
(31)
|
(27)
|
(28)
|
(25)
|
(29)
|
(29)
|
(17)
|
(19)
|
(17)
|
(27)
|
(46)
|
(52)
|
(49)
|
(51)
|
(47)
|
(51)
|
(56)
|
(55)
|
(53)
|
(52)
|
(62)
|
(61)
|
(59)
|
(56)
|
(58)
|
(51)
|
(44)
|
(49)
|
(49)
|
(43)
|
(45)
|
(25)
|
(16)
|
(11)
|
(11)
|
(23)
|
(40)
|
(46)
|
(46)
|
(46)
|
(44)
|
(31)
|
(27)
|
(19)
|
(17)
|
(26)
|
(24)
|
(27)
|
(16)
|
(17)
|
(50)
|
(88)
|
(110)
|
(152)
|
(140)
|
(113)
|
(82)
|
(32)
|
17
|
36
|
39
|
19
|
(12)
|
(24)
|
(29)
|
(25)
|
(33)
|
(34)
|
(51)
|
(47)
|
(42)
|
(53)
|
|
| Income from Continuing Operations |
25
|
25
|
48
|
48
|
15
|
47
|
24
|
24
|
38
|
36
|
39
|
43
|
60
|
62
|
63
|
67
|
74
|
73
|
75
|
71
|
61
|
57
|
59
|
56
|
49
|
47
|
30
|
32
|
33
|
51
|
87
|
98
|
105
|
109
|
103
|
114
|
125
|
127
|
125
|
124
|
136
|
133
|
128
|
120
|
120
|
106
|
89
|
100
|
105
|
93
|
98
|
51
|
33
|
23
|
24
|
57
|
82
|
95
|
91
|
94
|
99
|
70
|
61
|
39
|
35
|
54
|
50
|
59
|
34
|
37
|
102
|
180
|
250
|
339
|
336
|
285
|
154
|
44
|
(63)
|
(129)
|
(64)
|
(19)
|
43
|
96
|
112
|
102
|
118
|
114
|
125
|
116
|
100
|
121
|
|
| Income to Minority Interest |
(2)
|
(3)
|
(4)
|
(5)
|
(12)
|
(15)
|
(19)
|
(18)
|
(22)
|
(22)
|
(23)
|
(27)
|
(23)
|
(23)
|
(23)
|
(23)
|
(30)
|
(29)
|
(27)
|
(25)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(13)
|
(10)
|
(10)
|
(14)
|
(13)
|
(13)
|
(13)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(3)
|
(4)
|
(3)
|
(3)
|
(1)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
2
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Equity Earnings Affiliates |
(5)
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(5)
|
(6)
|
(4)
|
(4)
|
(10)
|
(10)
|
(12)
|
(14)
|
(10)
|
(12)
|
(2)
|
(0)
|
2
|
4
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(6)
|
(8)
|
(7)
|
(8)
|
(5)
|
(9)
|
0
|
(8)
|
(9)
|
(21)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
18
N/A
|
17
-4%
|
39
+133%
|
38
-4%
|
22
-41%
|
36
+64%
|
12
-67%
|
14
+21%
|
25
+76%
|
15
-42%
|
15
+3%
|
15
+1%
|
37
+143%
|
39
+7%
|
40
+2%
|
43
+8%
|
44
+1%
|
44
+1%
|
48
+9%
|
47
-3%
|
46
-1%
|
42
-10%
|
44
+6%
|
41
-8%
|
32
-22%
|
30
-6%
|
15
-51%
|
16
+8%
|
15
-6%
|
34
+126%
|
64
+90%
|
75
+17%
|
91
+21%
|
93
+3%
|
90
-4%
|
99
+11%
|
121
+22%
|
125
+3%
|
125
0%
|
126
+1%
|
127
+0%
|
124
-2%
|
120
-3%
|
113
-6%
|
115
+2%
|
101
-12%
|
85
-16%
|
94
+11%
|
97
+3%
|
86
-11%
|
90
+5%
|
47
-48%
|
25
-46%
|
15
-41%
|
17
+14%
|
48
+185%
|
61
+27%
|
74
+21%
|
70
-5%
|
73
+4%
|
74
+1%
|
52
-29%
|
43
-17%
|
22
-49%
|
26
+17%
|
44
+71%
|
39
-10%
|
48
+22%
|
25
-48%
|
29
+15%
|
94
+226%
|
171
+83%
|
189
+10%
|
278
+47%
|
274
-1%
|
224
-18%
|
134
-40%
|
25
-81%
|
(83)
N/A
|
(149)
-80%
|
(65)
+57%
|
(21)
+68%
|
41
N/A
|
94
+128%
|
110
+18%
|
100
-9%
|
117
+16%
|
114
-2%
|
124
+9%
|
116
-7%
|
100
-14%
|
121
+21%
|
|
| EPS (Diluted) |
1.38
N/A
|
1.33
-4%
|
3.08
+132%
|
2.96
-4%
|
1.74
-41%
|
2.85
+64%
|
0.93
-67%
|
1.13
+22%
|
1.99
+76%
|
1.14
-43%
|
1.18
+4%
|
1.04
-12%
|
2.9
+179%
|
3.09
+7%
|
3.15
+2%
|
3.41
+8%
|
3.44
+1%
|
3.47
+1%
|
3.77
+9%
|
3.67
-3%
|
3.63
-1%
|
3.29
-9%
|
3.48
+6%
|
3.2
-8%
|
2.5
-22%
|
2.35
-6%
|
1.16
-51%
|
1.26
+9%
|
1.17
-7%
|
2.66
+127%
|
5.05
+90%
|
4.54
-10%
|
5.5
+21%
|
5.65
+3%
|
5.43
-4%
|
6.01
+11%
|
7.31
+22%
|
7.56
+3%
|
7.46
-1%
|
7.66
+3%
|
7.6
-1%
|
7.51
-1%
|
7.28
-3%
|
6.83
-6%
|
6.78
-1%
|
6.02
-11%
|
5.04
-16%
|
5.6
+11%
|
5.69
+2%
|
4.94
-13%
|
4.87
-1%
|
2.61
-46%
|
1.42
-46%
|
0.83
-42%
|
0.95
+14%
|
2.72
+186%
|
3.43
+26%
|
4.13
+20%
|
3.93
-5%
|
4.1
+4%
|
4.14
+1%
|
2.93
-29%
|
2.44
-17%
|
1.25
-49%
|
1.45
+16%
|
2.48
+71%
|
2.22
-10%
|
2.7
+22%
|
1.4
-48%
|
1.61
+15%
|
4.98
+209%
|
9.13
+83%
|
10.22
+12%
|
14.8
+45%
|
14.63
-1%
|
11.94
-18%
|
7.16
-40%
|
1.33
-81%
|
-4.43
N/A
|
-7.96
-80%
|
-3.44
+57%
|
-1.1
+68%
|
2.19
N/A
|
5
+128%
|
5.89
+18%
|
5.36
-9%
|
6.14
+15%
|
6
-2%
|
6.63
+10%
|
6.18
-7%
|
5.33
-14%
|
6.45
+21%
|
|