Jacobs Engineering Group Inc
F:JEG
Income Statement
Earnings Waterfall
Jacobs Engineering Group Inc
Income Statement
Jacobs Engineering Group 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 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Dec-2010 | Apr-2011 | Jul-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 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-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 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
11
|
10
|
9
|
7
|
6
|
5
|
4
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
6
|
5
|
4
|
4
|
5
|
4
|
3
|
2
|
2
|
10
|
10
|
10
|
12
|
6
|
9
|
12
|
11
|
12
|
12
|
12
|
12
|
12
|
13
|
0
|
11
|
14
|
11
|
17
|
16
|
16
|
20
|
18
|
15
|
14
|
15
|
15
|
17
|
16
|
12
|
16
|
31
|
51
|
77
|
95
|
105
|
100
|
84
|
73
|
59
|
58
|
62
|
65
|
65
|
67
|
73
|
75
|
81
|
87
|
100
|
121
|
139
|
157
|
168
|
171
|
175
|
177
|
125
|
119
|
110
|
146
|
0
|
|
| Revenue |
4 056
N/A
|
4 193
+3%
|
4 320
+3%
|
4 556
+5%
|
4 746
+4%
|
4 802
+1%
|
4 764
-1%
|
4 616
-3%
|
4 532
-2%
|
4 453
-2%
|
4 442
0%
|
4 594
+3%
|
4 742
+3%
|
5 002
+5%
|
5 331
+7%
|
5 635
+6%
|
6 035
+7%
|
6 485
+7%
|
6 962
+7%
|
7 421
+7%
|
7 756
+5%
|
8 016
+3%
|
8 173
+2%
|
8 474
+4%
|
8 927
+5%
|
9 500
+6%
|
10 336
+9%
|
11 252
+9%
|
12 013
+7%
|
12 324
+3%
|
12 112
-2%
|
11 467
-5%
|
10 713
-7%
|
10 324
-4%
|
10 125
-2%
|
9 916
-2%
|
9 794
-1%
|
9 765
0%
|
10 001
+2%
|
10 382
+4%
|
10 657
+3%
|
10 802
+1%
|
10 831
+0%
|
10 894
+1%
|
11 022
+1%
|
11 154
+1%
|
11 462
+3%
|
11 818
+3%
|
12 128
+3%
|
12 469
+3%
|
12 619
+1%
|
12 695
+1%
|
12 813
+1%
|
12 541
-2%
|
12 216
-3%
|
12 115
-1%
|
11 776
-3%
|
11 654
-1%
|
11 441
-2%
|
10 964
-4%
|
10 668
-3%
|
10 189
-4%
|
10 010
-2%
|
6 330
-37%
|
9 255
+46%
|
9 823
+6%
|
10 242
+4%
|
10 580
+3%
|
11 880
+12%
|
12 101
+2%
|
12 337
+2%
|
12 738
+3%
|
13 014
+2%
|
13 350
+3%
|
13 440
+1%
|
13 567
+1%
|
13 589
+0%
|
13 710
+1%
|
14 026
+2%
|
14 093
+0%
|
14 091
0%
|
14 378
+2%
|
14 628
+2%
|
14 923
+2%
|
15 341
+3%
|
15 585
+2%
|
15 945
+2%
|
16 352
+3%
|
16 713
+2%
|
16 904
+1%
|
16 949
+0%
|
11 434
-33%
|
10 075
-12%
|
8 875
-12%
|
12 030
+36%
|
12 390
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 527)
|
(3 638)
|
(3 747)
|
(3 972)
|
(4 149)
|
(4 193)
|
(4 145)
|
(3 990)
|
(3 895)
|
(3 807)
|
(3 795)
|
(3 930)
|
(4 051)
|
(4 277)
|
(4 557)
|
(4 829)
|
(5 206)
|
(5 630)
|
(6 073)
|
(6 487)
|
(6 763)
|
(6 957)
|
(7 042)
|
(7 263)
|
(7 599)
|
(8 029)
|
(8 729)
|
(9 518)
|
(10 229)
|
(10 571)
|
(10 438)
|
(9 906)
|
(9 240)
|
(8 892)
|
(8 793)
|
(8 583)
|
(8 479)
|
(8 424)
|
(8 520)
|
(8 822)
|
(9 008)
|
(9 116)
|
(9 124)
|
(9 167)
|
(9 280)
|
(9 374)
|
(9 648)
|
(9 976)
|
(10 267)
|
(10 557)
|
(10 613)
|
(10 621)
|
(10 674)
|
(10 427)
|
(10 180)
|
(10 146)
|
(9 886)
|
(9 812)
|
(9 631)
|
(9 196)
|
(8 921)
|
(8 467)
|
(8 280)
|
(5 070)
|
(7 560)
|
(7 946)
|
(8 215)
|
(8 421)
|
(9 495)
|
(9 701)
|
(9 919)
|
(10 261)
|
(10 461)
|
(10 765)
|
(10 853)
|
(10 980)
|
(11 015)
|
(11 017)
|
(11 145)
|
(11 049)
|
(10 883)
|
(11 066)
|
(11 309)
|
(11 596)
|
(11 996)
|
(12 220)
|
(12 547)
|
(12 879)
|
(13 204)
|
(13 380)
|
(13 365)
|
(8 891)
|
(7 699)
|
(6 657)
|
(9 045)
|
(9 361)
|
|
| Gross Profit |
530
N/A
|
555
+5%
|
573
+3%
|
584
+2%
|
597
+2%
|
610
+2%
|
620
+2%
|
626
+1%
|
637
+2%
|
646
+1%
|
647
+0%
|
665
+3%
|
691
+4%
|
725
+5%
|
775
+7%
|
806
+4%
|
830
+3%
|
854
+3%
|
889
+4%
|
934
+5%
|
994
+6%
|
1 058
+6%
|
1 132
+7%
|
1 211
+7%
|
1 328
+10%
|
1 472
+11%
|
1 607
+9%
|
1 734
+8%
|
1 784
+3%
|
1 753
-2%
|
1 673
-5%
|
1 561
-7%
|
1 473
-6%
|
1 432
-3%
|
1 333
-7%
|
1 333
+0%
|
1 314
-1%
|
1 340
+2%
|
1 481
+10%
|
1 559
+5%
|
1 650
+6%
|
1 687
+2%
|
1 707
+1%
|
1 727
+1%
|
1 742
+1%
|
1 780
+2%
|
1 814
+2%
|
1 842
+2%
|
1 860
+1%
|
1 912
+3%
|
2 007
+5%
|
2 074
+3%
|
2 140
+3%
|
2 114
-1%
|
2 037
-4%
|
1 968
-3%
|
1 889
-4%
|
1 843
-2%
|
1 810
-2%
|
1 768
-2%
|
1 747
-1%
|
1 722
-1%
|
1 730
+0%
|
1 260
-27%
|
1 695
+35%
|
1 877
+11%
|
2 027
+8%
|
2 159
+7%
|
2 385
+10%
|
2 400
+1%
|
2 418
+1%
|
2 477
+2%
|
2 553
+3%
|
2 584
+1%
|
2 587
+0%
|
2 587
0%
|
2 574
0%
|
2 693
+5%
|
2 881
+7%
|
3 044
+6%
|
3 208
+5%
|
3 312
+3%
|
3 319
+0%
|
3 327
+0%
|
3 345
+1%
|
3 365
+1%
|
3 397
+1%
|
3 473
+2%
|
3 509
+1%
|
3 523
+0%
|
3 583
+2%
|
2 543
-29%
|
2 376
-7%
|
2 218
-7%
|
2 985
+35%
|
3 029
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(378)
|
(396)
|
(408)
|
(411)
|
(419)
|
(425)
|
(428)
|
(428)
|
(435)
|
(439)
|
(444)
|
(486)
|
(498)
|
(537)
|
(575)
|
(591)
|
(595)
|
(597)
|
(611)
|
(633)
|
(665)
|
(697)
|
(734)
|
(769)
|
(839)
|
(931)
|
(1 013)
|
(1 091)
|
(1 101)
|
(1 054)
|
(996)
|
(941)
|
(920)
|
(928)
|
(930)
|
(932)
|
(924)
|
(944)
|
(991)
|
(1 041)
|
(1 092)
|
(1 124)
|
(1 131)
|
(1 130)
|
(1 121)
|
(1 128)
|
(1 147)
|
(1 173)
|
(1 206)
|
(1 301)
|
(1 440)
|
(1 546)
|
(1 598)
|
(1 548)
|
(1 451)
|
(1 366)
|
(1 454)
|
(1 503)
|
(1 537)
|
(1 617)
|
(1 467)
|
(1 373)
|
(1 319)
|
(1 016)
|
(1 312)
|
(1 470)
|
(1 487)
|
(1 771)
|
(1 651)
|
(1 612)
|
(1 705)
|
(1 740)
|
(2 110)
|
(2 076)
|
(1 975)
|
(1 726)
|
(1 950)
|
(1 912)
|
(2 009)
|
(1 910)
|
(2 125)
|
(2 226)
|
(2 223)
|
(2 211)
|
(2 212)
|
(2 207)
|
(2 210)
|
(2 197)
|
(2 290)
|
(2 280)
|
(2 317)
|
(1 656)
|
(1 591)
|
(1 492)
|
(1 958)
|
(1 979)
|
|
| Selling, General & Administrative |
(378)
|
(396)
|
(408)
|
(411)
|
(419)
|
(425)
|
(428)
|
(429)
|
(434)
|
(439)
|
(444)
|
(486)
|
(498)
|
(537)
|
(575)
|
(591)
|
(594)
|
(597)
|
(611)
|
(633)
|
(665)
|
(697)
|
(734)
|
(769)
|
(839)
|
(931)
|
(1 013)
|
(1 091)
|
(1 101)
|
(1 054)
|
(996)
|
(940)
|
(920)
|
(928)
|
(930)
|
(933)
|
(924)
|
(944)
|
(990)
|
(1 041)
|
(1 092)
|
(1 124)
|
(1 131)
|
(1 131)
|
(1 127)
|
(1 134)
|
(1 153)
|
(1 173)
|
(1 206)
|
(1 301)
|
(1 440)
|
(1 546)
|
(1 598)
|
(1 548)
|
(1 451)
|
(1 366)
|
(1 454)
|
(1 503)
|
(1 537)
|
(1 617)
|
(1 467)
|
(1 373)
|
(1 319)
|
(1 016)
|
(1 312)
|
(1 470)
|
(1 487)
|
(1 771)
|
(1 652)
|
(1 612)
|
(1 705)
|
(1 740)
|
(1 822)
|
(1 886)
|
(1 889)
|
(1 726)
|
(1 953)
|
(1 919)
|
(2 019)
|
(1 922)
|
(2 066)
|
(2 202)
|
(2 213)
|
(2 196)
|
(2 205)
|
(2 199)
|
(2 202)
|
(2 215)
|
(2 313)
|
(2 307)
|
(2 348)
|
(1 656)
|
(1 591)
|
(1 492)
|
(1 978)
|
(1 979)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(288)
|
(191)
|
(86)
|
0
|
3
|
7
|
9
|
12
|
(60)
|
(23)
|
(10)
|
(15)
|
(7)
|
(8)
|
(9)
|
18
|
22
|
27
|
31
|
0
|
0
|
0
|
19
|
0
|
|
| Operating Income |
152
N/A
|
159
+5%
|
166
+4%
|
172
+4%
|
178
+4%
|
184
+3%
|
191
+4%
|
197
+3%
|
203
+3%
|
207
+2%
|
203
-2%
|
179
-12%
|
193
+8%
|
188
-3%
|
200
+6%
|
215
+8%
|
235
+9%
|
257
+9%
|
278
+8%
|
302
+9%
|
329
+9%
|
362
+10%
|
398
+10%
|
442
+11%
|
489
+11%
|
541
+11%
|
594
+10%
|
643
+8%
|
683
+6%
|
700
+2%
|
677
-3%
|
621
-8%
|
553
-11%
|
504
-9%
|
403
-20%
|
400
-1%
|
390
-2%
|
396
+2%
|
491
+24%
|
519
+6%
|
557
+7%
|
562
+1%
|
576
+2%
|
596
+3%
|
621
+4%
|
653
+5%
|
668
+2%
|
669
+0%
|
654
-2%
|
611
-7%
|
566
-7%
|
528
-7%
|
541
+2%
|
566
+5%
|
586
+4%
|
603
+3%
|
435
-28%
|
340
-22%
|
273
-20%
|
151
-45%
|
280
+85%
|
349
+25%
|
410
+18%
|
244
-41%
|
383
+57%
|
408
+6%
|
540
+32%
|
387
-28%
|
734
+90%
|
788
+7%
|
713
-10%
|
737
+3%
|
443
-40%
|
508
+15%
|
613
+21%
|
861
+41%
|
624
-27%
|
781
+25%
|
872
+12%
|
1 134
+30%
|
1 083
-5%
|
1 086
+0%
|
1 096
+1%
|
1 116
+2%
|
1 133
+2%
|
1 159
+2%
|
1 188
+2%
|
1 276
+7%
|
1 219
-4%
|
1 243
+2%
|
1 267
+2%
|
886
-30%
|
786
-11%
|
726
-8%
|
1 027
+41%
|
1 050
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(8)
|
(7)
|
(6)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(0)
|
1
|
3
|
8
|
10
|
12
|
13
|
12
|
12
|
12
|
12
|
11
|
11
|
10
|
10
|
10
|
7
|
5
|
(3)
|
(5)
|
(5)
|
(7)
|
(2)
|
(4)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(3)
|
(3)
|
(5)
|
(2)
|
(7)
|
(8)
|
(9)
|
(12)
|
(11)
|
(7)
|
(8)
|
(7)
|
(8)
|
(10)
|
(8)
|
(3)
|
(5)
|
(20)
|
(41)
|
(68)
|
(88)
|
(98)
|
(91)
|
(74)
|
(65)
|
(52)
|
(53)
|
(57)
|
(64)
|
(108)
|
(130)
|
(61)
|
13
|
7
|
1
|
(96)
|
(115)
|
(126)
|
(137)
|
(142)
|
(140)
|
(142)
|
(142)
|
(95)
|
(90)
|
(83)
|
(110)
|
(111)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(58)
|
(157)
|
(89)
|
(39)
|
37
|
146
|
46
|
(41)
|
(84)
|
0
|
(84)
|
(108)
|
(206)
|
0
|
(228)
|
(249)
|
(246)
|
(332)
|
0
|
0
|
0
|
(325)
|
6
|
(310)
|
(307)
|
(331)
|
(421)
|
(222)
|
(236)
|
(198)
|
(155)
|
(57)
|
(82)
|
(201)
|
(177)
|
(211)
|
(244)
|
(137)
|
(129)
|
(95)
|
(183)
|
(183)
|
|
| 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
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
1
|
0
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
5
|
5
|
4
|
4
|
(9)
|
(9)
|
(8)
|
(7)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
3
|
2
|
2
|
2
|
(3)
|
(3)
|
(5)
|
(6)
|
(3)
|
0
|
1
|
3
|
(2)
|
4
|
16
|
2
|
6
|
(3)
|
(3)
|
2
|
(2)
|
(3)
|
(3)
|
(13)
|
(9)
|
2
|
6
|
10
|
15
|
11
|
12
|
52
|
64
|
20
|
135
|
(232)
|
(125)
|
(37)
|
(26)
|
243
|
150
|
(46)
|
(165)
|
(93)
|
(94)
|
54
|
41
|
26
|
(13)
|
(16)
|
(16)
|
(16)
|
(8)
|
(134)
|
(232)
|
(195)
|
(190)
|
(59)
|
|
| Pre-Tax Income |
146
N/A
|
154
+5%
|
161
+5%
|
169
+5%
|
175
+4%
|
182
+4%
|
190
+4%
|
197
+4%
|
203
+3%
|
208
+3%
|
203
-2%
|
179
-12%
|
192
+7%
|
184
-4%
|
195
+6%
|
209
+7%
|
231
+11%
|
256
+10%
|
277
+8%
|
305
+10%
|
334
+9%
|
369
+11%
|
407
+10%
|
449
+10%
|
507
+13%
|
557
+10%
|
610
+10%
|
658
+8%
|
685
+4%
|
701
+2%
|
679
-3%
|
624
-8%
|
556
-11%
|
506
-9%
|
395
-22%
|
392
-1%
|
383
-2%
|
388
+1%
|
492
+27%
|
517
+5%
|
553
+7%
|
558
+1%
|
569
+2%
|
593
+4%
|
610
+3%
|
640
+5%
|
657
+3%
|
662
+1%
|
652
-1%
|
623
-5%
|
572
-8%
|
542
-5%
|
550
+1%
|
547
-1%
|
526
-4%
|
430
-18%
|
333
-22%
|
295
-12%
|
300
+2%
|
287
-4%
|
315
+10%
|
285
-10%
|
310
+9%
|
243
-21%
|
301
+24%
|
289
-4%
|
308
+7%
|
331
+7%
|
430
+30%
|
493
+15%
|
440
-11%
|
351
-20%
|
513
+46%
|
224
-56%
|
435
+94%
|
441
+1%
|
541
+23%
|
606
+12%
|
585
-3%
|
696
+19%
|
511
-27%
|
778
+52%
|
767
-1%
|
876
+14%
|
905
+3%
|
1 002
+11%
|
956
-5%
|
917
-4%
|
885
-3%
|
874
-1%
|
874
0%
|
521
-40%
|
335
-36%
|
354
+6%
|
543
+53%
|
697
+28%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(53)
|
(55)
|
(57)
|
(59)
|
(61)
|
(64)
|
(67)
|
(69)
|
(71)
|
(73)
|
(71)
|
(63)
|
(68)
|
(67)
|
(71)
|
(78)
|
(86)
|
(93)
|
(101)
|
(108)
|
(119)
|
(132)
|
(145)
|
(162)
|
(182)
|
(200)
|
(219)
|
(237)
|
(247)
|
(252)
|
(245)
|
(225)
|
(200)
|
(182)
|
(147)
|
(146)
|
(142)
|
(143)
|
(175)
|
(181)
|
(193)
|
(192)
|
(193)
|
(202)
|
(206)
|
(216)
|
(222)
|
(221)
|
(218)
|
(204)
|
(195)
|
(190)
|
(191)
|
(190)
|
(143)
|
(101)
|
(60)
|
(47)
|
(79)
|
(72)
|
(90)
|
(79)
|
(86)
|
(73)
|
(79)
|
(75)
|
(70)
|
(66)
|
(90)
|
(71)
|
(35)
|
0
|
(46)
|
7
|
(63)
|
(55)
|
(74)
|
(114)
|
(156)
|
(275)
|
(204)
|
(271)
|
(221)
|
(161)
|
(195)
|
(168)
|
(163)
|
(196)
|
(130)
|
(178)
|
(192)
|
(192)
|
(175)
|
(161)
|
(216)
|
(232)
|
|
| Income from Continuing Operations |
94
|
99
|
104
|
110
|
114
|
119
|
124
|
128
|
132
|
135
|
132
|
116
|
124
|
117
|
124
|
132
|
146
|
162
|
176
|
197
|
215
|
238
|
262
|
287
|
324
|
356
|
390
|
421
|
439
|
448
|
434
|
399
|
356
|
324
|
248
|
246
|
241
|
244
|
317
|
335
|
360
|
366
|
375
|
391
|
404
|
424
|
435
|
440
|
435
|
418
|
378
|
352
|
359
|
357
|
383
|
329
|
273
|
248
|
222
|
215
|
225
|
206
|
224
|
170
|
221
|
214
|
238
|
265
|
340
|
422
|
405
|
350
|
467
|
231
|
372
|
386
|
467
|
492
|
430
|
421
|
307
|
508
|
546
|
715
|
710
|
834
|
794
|
720
|
755
|
696
|
682
|
329
|
160
|
193
|
328
|
465
|
|
| Income to Minority Interest |
0
|
0
|
0
|
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)
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(8)
|
(9)
|
(12)
|
(16)
|
(15)
|
(15)
|
(17)
|
(17)
|
(21)
|
(25)
|
(24)
|
(25)
|
(24)
|
(23)
|
(26)
|
(24)
|
(16)
|
(11)
|
(4)
|
(1)
|
3
|
6
|
0
|
7
|
(2)
|
(5)
|
(10)
|
(14)
|
(16)
|
(20)
|
(23)
|
(25)
|
(26)
|
(29)
|
(32)
|
(36)
|
62
|
62
|
46
|
37
|
(74)
|
(82)
|
(71)
|
(63)
|
(60)
|
(52)
|
(54)
|
(53)
|
(47)
|
(51)
|
(37)
|
(19)
|
(17)
|
(15)
|
(10)
|
|
| Net Income (Common) |
94
N/A
|
99
+6%
|
104
+5%
|
110
+5%
|
114
+4%
|
119
+4%
|
124
+4%
|
128
+4%
|
132
+3%
|
135
+3%
|
132
-2%
|
116
-12%
|
124
+7%
|
117
-6%
|
124
+6%
|
132
+7%
|
146
+10%
|
162
+11%
|
176
+9%
|
197
+12%
|
215
+9%
|
238
+11%
|
262
+10%
|
287
+10%
|
324
+13%
|
356
+10%
|
390
+10%
|
421
+8%
|
439
+4%
|
449
+2%
|
435
-3%
|
400
-8%
|
356
-11%
|
324
-9%
|
248
-23%
|
246
-1%
|
239
-3%
|
242
+1%
|
314
+30%
|
331
+5%
|
355
+7%
|
359
+1%
|
366
+2%
|
379
+4%
|
388
+2%
|
409
+5%
|
420
+3%
|
423
+1%
|
418
-1%
|
397
-5%
|
353
-11%
|
328
-7%
|
335
+2%
|
333
0%
|
359
+8%
|
303
-16%
|
250
-18%
|
233
-7%
|
211
-9%
|
210
0%
|
225
+7%
|
209
-7%
|
229
+10%
|
291
+27%
|
235
-19%
|
234
-1%
|
294
+26%
|
163
-45%
|
285
+75%
|
293
+3%
|
667
+128%
|
847
+27%
|
980
+16%
|
831
-15%
|
552
-34%
|
492
-11%
|
492
0%
|
595
+21%
|
459
-23%
|
420
-8%
|
297
-29%
|
374
+26%
|
462
+23%
|
644
+39%
|
646
+0%
|
773
+20%
|
742
-4%
|
674
-9%
|
712
+6%
|
657
-8%
|
640
-3%
|
295
-54%
|
140
-53%
|
180
+28%
|
290
+62%
|
437
+51%
|
|
| EPS (Diluted) |
0.85
N/A
|
0.89
+5%
|
0.93
+4%
|
0.99
+6%
|
1.02
+3%
|
1.06
+4%
|
1.1
+4%
|
1.14
+4%
|
1.15
+1%
|
1.17
+2%
|
1.14
-3%
|
1.01
-11%
|
1.08
+7%
|
1.02
-6%
|
1.07
+5%
|
1.12
+5%
|
1.23
+10%
|
1.36
+11%
|
1.47
+8%
|
1.64
+12%
|
1.79
+9%
|
1.97
+10%
|
2.13
+8%
|
2.35
+10%
|
2.63
+12%
|
2.88
+10%
|
3.14
+9%
|
3.38
+8%
|
3.53
+4%
|
3.61
+2%
|
3.5
-3%
|
3.21
-8%
|
2.85
-11%
|
2.59
-9%
|
1.98
-24%
|
1.96
-1%
|
1.9
-3%
|
1.91
+1%
|
2.47
+29%
|
2.6
+5%
|
2.78
+7%
|
2.8
+1%
|
2.85
+2%
|
2.94
+3%
|
3
+2%
|
3.12
+4%
|
3.19
+2%
|
3.23
+1%
|
3.18
-2%
|
3.01
-5%
|
2.67
-11%
|
2.48
-7%
|
2.57
+4%
|
2.61
+2%
|
2.88
+10%
|
2.4
-17%
|
2.04
-15%
|
1.92
-6%
|
1.73
-10%
|
1.73
N/A
|
1.85
+7%
|
1.72
-7%
|
1.89
+10%
|
2.42
+28%
|
1.71
-29%
|
1.64
-4%
|
2.05
+25%
|
1.18
-42%
|
2.02
+71%
|
2.1
+4%
|
4.84
+130%
|
6.09
+26%
|
7.34
+21%
|
6.26
-15%
|
4.2
-33%
|
3.69
-12%
|
3.74
+1%
|
4.56
+22%
|
3.51
-23%
|
3.2
-9%
|
2.27
-29%
|
2.88
+27%
|
3.57
+24%
|
4.98
+39%
|
5.06
+2%
|
6.06
+20%
|
5.83
-4%
|
5.31
-9%
|
5.61
+6%
|
5.2
-7%
|
5.09
-2%
|
2.38
-53%
|
1.14
-52%
|
1.48
+30%
|
2.38
+61%
|
3.67
+54%
|
|