Mettler-Toledo International Inc
F:MTO
Income Statement
Earnings Waterfall
Mettler-Toledo International Inc
Income Statement
Mettler-Toledo International Inc
| 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 |
17
|
17
|
17
|
17
|
17
|
16
|
15
|
14
|
14
|
13
|
13
|
13
|
13
|
13
|
15
|
15
|
15
|
16
|
16
|
17
|
18
|
19
|
20
|
21
|
22
|
23
|
25
|
25
|
25
|
26
|
26
|
25
|
25
|
23
|
21
|
20
|
21
|
21
|
23
|
23
|
23
|
23
|
23
|
23
|
22
|
22
|
22
|
23
|
23
|
23
|
24
|
25
|
26
|
27
|
28
|
27
|
27
|
27
|
27
|
28
|
29
|
30
|
32
|
33
|
33
|
34
|
34
|
35
|
35
|
36
|
37
|
37
|
39
|
39
|
39
|
39
|
38
|
39
|
41
|
43
|
45
|
47
|
50
|
55
|
62
|
69
|
75
|
77
|
78
|
78
|
76
|
75
|
72
|
70
|
69
|
0
|
|
| Revenue |
1 155
N/A
|
1 173
+2%
|
1 195
+2%
|
1 214
+2%
|
1 233
+2%
|
1 258
+2%
|
1 271
+1%
|
1 304
+3%
|
1 331
+2%
|
1 354
+2%
|
1 376
+2%
|
1 405
+2%
|
1 423
+1%
|
1 447
+2%
|
1 470
+2%
|
1 483
+1%
|
1 491
+1%
|
1 512
+1%
|
1 544
+2%
|
1 595
+3%
|
1 637
+3%
|
1 678
+3%
|
1 723
+3%
|
1 794
+4%
|
1 845
+3%
|
1 930
+5%
|
1 997
+3%
|
1 973
-1%
|
1 909
-3%
|
1 800
-6%
|
1 727
-4%
|
1 729
+0%
|
1 772
+2%
|
1 833
+3%
|
1 887
+3%
|
1 968
+4%
|
2 050
+4%
|
2 143
+5%
|
2 254
+5%
|
2 309
+2%
|
2 346
+2%
|
2 355
+0%
|
2 333
-1%
|
2 342
+0%
|
2 331
0%
|
2 339
+0%
|
2 352
+1%
|
2 379
+1%
|
2 405
+1%
|
2 435
+1%
|
2 473
+2%
|
2 486
+1%
|
2 471
-1%
|
2 444
-1%
|
2 419
-1%
|
2 395
-1%
|
2 400
+0%
|
2 426
+1%
|
2 472
+2%
|
2 508
+1%
|
2 563
+2%
|
2 609
+2%
|
2 657
+2%
|
2 725
+3%
|
2 791
+2%
|
2 860
+2%
|
2 896
+1%
|
2 936
+1%
|
2 954
+1%
|
2 964
+0%
|
2 983
+1%
|
3 009
+1%
|
2 979
-1%
|
2 938
-1%
|
2 991
+2%
|
3 085
+3%
|
3 241
+5%
|
3 474
+7%
|
3 619
+4%
|
3 718
+3%
|
3 811
+3%
|
3 865
+1%
|
3 899
+1%
|
3 920
+1%
|
3 951
+1%
|
3 954
+0%
|
3 911
-1%
|
3 788
-3%
|
3 786
0%
|
3 750
-1%
|
3 762
+0%
|
3 872
+3%
|
3 830
-1%
|
3 867
+1%
|
3 942
+2%
|
4 026
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(620)
|
(623)
|
(633)
|
(646)
|
(656)
|
(666)
|
(671)
|
(686)
|
(697)
|
(708)
|
(716)
|
(722)
|
(728)
|
(740)
|
(750)
|
(752)
|
(754)
|
(762)
|
(779)
|
(805)
|
(825)
|
(844)
|
(864)
|
(898)
|
(919)
|
(960)
|
(997)
|
(980)
|
(949)
|
(893)
|
(843)
|
(840)
|
(852)
|
(873)
|
(897)
|
(931)
|
(970)
|
(1 013)
|
(1 065)
|
(1 091)
|
(1 112)
|
(1 119)
|
(1 102)
|
(1 101)
|
(1 087)
|
(1 086)
|
(1 089)
|
(1 097)
|
(1 110)
|
(1 121)
|
(1 133)
|
(1 127)
|
(1 106)
|
(1 085)
|
(1 064)
|
(1 044)
|
(1 046)
|
(1 048)
|
(1 064)
|
(1 071)
|
(1 082)
|
(1 100)
|
(1 117)
|
(1 149)
|
(1 185)
|
(1 215)
|
(1 233)
|
(1 251)
|
(1 257)
|
(1 259)
|
(1 262)
|
(1 267)
|
(1 251)
|
(1 232)
|
(1 251)
|
(1 284)
|
(1 342)
|
(1 437)
|
(1 495)
|
(1 546)
|
(1 592)
|
(1 611)
|
(1 616)
|
(1 612)
|
(1 616)
|
(1 608)
|
(1 589)
|
(1 547)
|
(1 543)
|
(1 525)
|
(1 524)
|
(1 547)
|
(1 527)
|
(1 549)
|
(1 587)
|
(1 636)
|
|
| Gross Profit |
536
N/A
|
550
+3%
|
562
+2%
|
568
+1%
|
576
+2%
|
592
+3%
|
601
+2%
|
618
+3%
|
635
+3%
|
646
+2%
|
660
+2%
|
682
+3%
|
695
+2%
|
708
+2%
|
721
+2%
|
730
+1%
|
738
+1%
|
750
+2%
|
765
+2%
|
790
+3%
|
812
+3%
|
834
+3%
|
859
+3%
|
896
+4%
|
926
+3%
|
970
+5%
|
1 000
+3%
|
993
-1%
|
960
-3%
|
907
-6%
|
884
-3%
|
889
+1%
|
919
+3%
|
960
+4%
|
991
+3%
|
1 037
+5%
|
1 081
+4%
|
1 130
+5%
|
1 189
+5%
|
1 218
+2%
|
1 234
+1%
|
1 237
+0%
|
1 231
-1%
|
1 241
+1%
|
1 243
+0%
|
1 253
+1%
|
1 263
+1%
|
1 282
+1%
|
1 295
+1%
|
1 315
+1%
|
1 340
+2%
|
1 359
+1%
|
1 365
+0%
|
1 360
0%
|
1 356
0%
|
1 352
0%
|
1 353
+0%
|
1 378
+2%
|
1 408
+2%
|
1 438
+2%
|
1 481
+3%
|
1 509
+2%
|
1 540
+2%
|
1 576
+2%
|
1 607
+2%
|
1 644
+2%
|
1 663
+1%
|
1 684
+1%
|
1 698
+1%
|
1 705
+0%
|
1 721
+1%
|
1 741
+1%
|
1 727
-1%
|
1 706
-1%
|
1 740
+2%
|
1 801
+3%
|
1 898
+5%
|
2 037
+7%
|
2 123
+4%
|
2 172
+2%
|
2 219
+2%
|
2 254
+2%
|
2 283
+1%
|
2 308
+1%
|
2 335
+1%
|
2 347
+1%
|
2 322
-1%
|
2 241
-3%
|
2 243
+0%
|
2 225
-1%
|
2 238
+1%
|
2 326
+4%
|
2 303
-1%
|
2 318
+1%
|
2 355
+2%
|
2 391
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(396)
|
(422)
|
(432)
|
(440)
|
(457)
|
(443)
|
(451)
|
(462)
|
(476)
|
(484)
|
(498)
|
(515)
|
(525)
|
(554)
|
(557)
|
(555)
|
(558)
|
(543)
|
(552)
|
(568)
|
(581)
|
(596)
|
(612)
|
(632)
|
(654)
|
(687)
|
(708)
|
(695)
|
(674)
|
(635)
|
(614)
|
(608)
|
(630)
|
(653)
|
(672)
|
(700)
|
(733)
|
(769)
|
(816)
|
(840)
|
(850)
|
(846)
|
(829)
|
(819)
|
(817)
|
(822)
|
(828)
|
(837)
|
(846)
|
(860)
|
(875)
|
(880)
|
(882)
|
(872)
|
(860)
|
(845)
|
(848)
|
(871)
|
(877)
|
(890)
|
(905)
|
(906)
|
(937)
|
(948)
|
(980)
|
(997)
|
(995)
|
(994)
|
(1 003)
|
(1 002)
|
(1 003)
|
(1 003)
|
(999)
|
(978)
|
(979)
|
(1 003)
|
(1 032)
|
(1 095)
|
(1 141)
|
(1 170)
|
(1 189)
|
(1 193)
|
(1 190)
|
(1 172)
|
(1 178)
|
(1 171)
|
(1 159)
|
(1 157)
|
(1 159)
|
(1 164)
|
(1 176)
|
(1 194)
|
(1 198)
|
(1 211)
|
(1 235)
|
(1 255)
|
|
| Selling, General & Administrative |
(302)
|
(313)
|
(323)
|
(332)
|
(341)
|
(353)
|
(360)
|
(373)
|
(385)
|
(392)
|
(404)
|
(420)
|
(429)
|
(436)
|
(441)
|
(442)
|
(448)
|
(457)
|
(466)
|
(482)
|
(491)
|
(502)
|
(514)
|
(529)
|
(546)
|
(575)
|
(591)
|
(580)
|
(555)
|
(521)
|
(505)
|
(505)
|
(526)
|
(547)
|
(563)
|
(589)
|
(615)
|
(644)
|
(684)
|
(704)
|
(710)
|
(708)
|
(693)
|
(684)
|
(682)
|
(686)
|
(688)
|
(693)
|
(699)
|
(709)
|
(722)
|
(729)
|
(729)
|
(721)
|
(710)
|
(701)
|
(697)
|
(710)
|
(722)
|
(745)
|
(762)
|
(768)
|
(787)
|
(795)
|
(808)
|
(822)
|
(818)
|
(813)
|
(817)
|
(814)
|
(814)
|
(819)
|
(813)
|
(798)
|
(801)
|
(820)
|
(843)
|
(892)
|
(928)
|
(944)
|
(957)
|
(961)
|
(953)
|
(939)
|
(938)
|
(924)
|
(908)
|
(904)
|
(904)
|
(911)
|
(922)
|
(936)
|
(945)
|
(956)
|
(976)
|
(998)
|
|
| Research & Development |
(67)
|
(69)
|
(70)
|
(71)
|
(72)
|
(74)
|
(76)
|
(78)
|
(80)
|
(81)
|
(82)
|
(83)
|
(83)
|
(84)
|
(83)
|
(82)
|
(81)
|
(81)
|
(82)
|
(83)
|
(84)
|
(86)
|
(88)
|
(92)
|
(95)
|
(100)
|
(104)
|
(102)
|
(100)
|
(95)
|
(91)
|
(90)
|
(91)
|
(92)
|
(94)
|
(97)
|
(101)
|
(108)
|
(113)
|
(116)
|
(119)
|
(117)
|
(115)
|
(113)
|
(112)
|
(113)
|
(114)
|
(116)
|
(118)
|
(121)
|
(123)
|
(123)
|
(122)
|
(120)
|
(119)
|
(119)
|
(120)
|
(121)
|
(121)
|
(119)
|
(121)
|
(124)
|
(126)
|
(128)
|
(132)
|
(135)
|
(137)
|
(141)
|
(142)
|
(144)
|
(145)
|
(144)
|
(142)
|
(137)
|
(136)
|
(140)
|
(145)
|
(157)
|
(164)
|
(170)
|
(174)
|
(175)
|
(177)
|
(177)
|
(180)
|
(183)
|
(185)
|
(185)
|
(186)
|
(185)
|
(186)
|
(189)
|
(189)
|
(193)
|
(197)
|
(199)
|
|
| Depreciation & Amortization |
(13)
|
(12)
|
(11)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(17)
|
(18)
|
(19)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(23)
|
(25)
|
(27)
|
(28)
|
(29)
|
(29)
|
(30)
|
(30)
|
(31)
|
(31)
|
(32)
|
(33)
|
(34)
|
(36)
|
(38)
|
(39)
|
(41)
|
(43)
|
(44)
|
(46)
|
(47)
|
(48)
|
(48)
|
(48)
|
(49)
|
(50)
|
(51)
|
(53)
|
(55)
|
(57)
|
(57)
|
(59)
|
(61)
|
(63)
|
(66)
|
(66)
|
(67)
|
(66)
|
(67)
|
(69)
|
(71)
|
(72)
|
(73)
|
(73)
|
(73)
|
(73)
|
(72)
|
(71)
|
(73)
|
(74)
|
|
| Other Operating Expenses |
(15)
|
(28)
|
(29)
|
(28)
|
(34)
|
(5)
|
(4)
|
1
|
1
|
1
|
(0)
|
0
|
0
|
(22)
|
(21)
|
(20)
|
(18)
|
6
|
7
|
8
|
6
|
4
|
2
|
1
|
(1)
|
(2)
|
(2)
|
(3)
|
(8)
|
(8)
|
(8)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
1
|
(1)
|
(1)
|
(0)
|
6
|
0
|
(8)
|
(0)
|
11
|
16
|
25
|
17
|
18
|
5
|
6
|
7
|
7
|
4
|
4
|
5
|
10
|
9
|
10
|
12
|
14
|
13
|
12
|
12
|
7
|
9
|
9
|
7
|
10
|
7
|
5
|
4
|
4
|
4
|
5
|
5
|
5
|
7
|
9
|
10
|
17
|
|
| Operating Income |
140
N/A
|
128
-8%
|
130
+1%
|
128
-2%
|
119
-7%
|
149
+25%
|
149
+0%
|
157
+5%
|
159
+1%
|
162
+2%
|
163
+0%
|
167
+3%
|
170
+2%
|
153
-10%
|
163
+7%
|
175
+7%
|
180
+3%
|
207
+15%
|
213
+3%
|
222
+4%
|
231
+4%
|
238
+3%
|
247
+4%
|
264
+7%
|
272
+3%
|
283
+4%
|
292
+3%
|
298
+2%
|
286
-4%
|
273
-5%
|
269
-1%
|
281
+4%
|
290
+3%
|
306
+6%
|
319
+4%
|
337
+6%
|
348
+3%
|
362
+4%
|
373
+3%
|
378
+1%
|
384
+2%
|
391
+2%
|
401
+3%
|
422
+5%
|
426
+1%
|
431
+1%
|
435
+1%
|
445
+2%
|
449
+1%
|
455
+1%
|
465
+2%
|
479
+3%
|
483
+1%
|
488
+1%
|
496
+2%
|
507
+2%
|
505
0%
|
507
+0%
|
531
+5%
|
548
+3%
|
576
+5%
|
603
+5%
|
604
+0%
|
628
+4%
|
627
0%
|
647
+3%
|
667
+3%
|
690
+3%
|
695
+1%
|
703
+1%
|
717
+2%
|
738
+3%
|
729
-1%
|
728
0%
|
761
+5%
|
798
+5%
|
866
+9%
|
942
+9%
|
983
+4%
|
1 001
+2%
|
1 031
+3%
|
1 061
+3%
|
1 094
+3%
|
1 137
+4%
|
1 157
+2%
|
1 176
+2%
|
1 162
-1%
|
1 084
-7%
|
1 084
+0%
|
1 061
-2%
|
1 062
+0%
|
1 132
+7%
|
1 105
-2%
|
1 106
+0%
|
1 119
+1%
|
1 135
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
(15)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(18)
|
(18)
|
(19)
|
(20)
|
(21)
|
(22)
|
(23)
|
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
(25)
|
(25)
|
(23)
|
(21)
|
(20)
|
(21)
|
(22)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(22)
|
(22)
|
(22)
|
(23)
|
(23)
|
(24)
|
(24)
|
(28)
|
(26)
|
(27)
|
(28)
|
(33)
|
(27)
|
(27)
|
(28)
|
(28)
|
(29)
|
(31)
|
(32)
|
(42)
|
(33)
|
(34)
|
(34)
|
(36)
|
(35)
|
(36)
|
(37)
|
(41)
|
(39)
|
(39)
|
(39)
|
(39)
|
(38)
|
(39)
|
(41)
|
(43)
|
(45)
|
(47)
|
(50)
|
(55)
|
(62)
|
(69)
|
(75)
|
(77)
|
(78)
|
(78)
|
(76)
|
(75)
|
(72)
|
(70)
|
(69)
|
(69)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(8)
|
(22)
|
(29)
|
(31)
|
(24)
|
(11)
|
(6)
|
(9)
|
(8)
|
(9)
|
(9)
|
(6)
|
(6)
|
(12)
|
(14)
|
(17)
|
(21)
|
(17)
|
(19)
|
(20)
|
(16)
|
(15)
|
(11)
|
(6)
|
(5)
|
(5)
|
(7)
|
(11)
|
(11)
|
(12)
|
(19)
|
(16)
|
(15)
|
(17)
|
(11)
|
(11)
|
(16)
|
(19)
|
(18)
|
(3)
|
0
|
5
|
0
|
(16)
|
(16)
|
(14)
|
(12)
|
(11)
|
(13)
|
(13)
|
(9)
|
(9)
|
(9)
|
(11)
|
(12)
|
(11)
|
(11)
|
(16)
|
(22)
|
(33)
|
(38)
|
(35)
|
(31)
|
(20)
|
(14)
|
(12)
|
(16)
|
(18)
|
|
| Pre-Tax Income |
123
N/A
|
112
-9%
|
113
+1%
|
110
-2%
|
102
-7%
|
133
+30%
|
135
+1%
|
137
+2%
|
145
+6%
|
149
+3%
|
150
+0%
|
154
+3%
|
157
+2%
|
140
-11%
|
149
+7%
|
160
+8%
|
164
+3%
|
191
+16%
|
197
+3%
|
205
+4%
|
213
+4%
|
219
+3%
|
228
+4%
|
243
+7%
|
250
+3%
|
259
+4%
|
268
+3%
|
266
-1%
|
253
-5%
|
225
-11%
|
215
-4%
|
225
+5%
|
241
+7%
|
272
+13%
|
292
+7%
|
308
+5%
|
320
+4%
|
332
+4%
|
342
+3%
|
349
+2%
|
355
+2%
|
356
+0%
|
364
+2%
|
383
+5%
|
382
0%
|
392
+2%
|
394
+1%
|
403
+2%
|
410
+2%
|
417
+2%
|
431
+3%
|
445
+3%
|
452
+1%
|
456
+1%
|
461
+1%
|
463
+0%
|
467
+1%
|
468
+0%
|
484
+4%
|
504
+4%
|
532
+5%
|
555
+4%
|
562
+1%
|
574
+2%
|
578
+1%
|
595
+3%
|
615
+3%
|
652
+6%
|
660
+1%
|
672
+2%
|
681
+1%
|
681
+0%
|
674
-1%
|
674
+0%
|
711
+5%
|
749
+5%
|
816
+9%
|
891
+9%
|
933
+5%
|
949
+2%
|
977
+3%
|
1 003
+3%
|
1 032
+3%
|
1 071
+4%
|
1 084
+1%
|
1 091
+1%
|
1 066
-2%
|
974
-9%
|
968
-1%
|
947
-2%
|
955
+1%
|
1 037
+9%
|
1 019
-2%
|
1 024
+1%
|
1 034
+1%
|
1 049
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(46)
|
(14)
|
(13)
|
(10)
|
(7)
|
(40)
|
(40)
|
(41)
|
(44)
|
(45)
|
(45)
|
(46)
|
(47)
|
(40)
|
(48)
|
(51)
|
(53)
|
(63)
|
(47)
|
(47)
|
(48)
|
(49)
|
(60)
|
(64)
|
(63)
|
(65)
|
(64)
|
(63)
|
(55)
|
(48)
|
(49)
|
(52)
|
(64)
|
(72)
|
(72)
|
(75)
|
(79)
|
(82)
|
(86)
|
(80)
|
(80)
|
(79)
|
(84)
|
(92)
|
(91)
|
(93)
|
(93)
|
(97)
|
(98)
|
(100)
|
(103)
|
(107)
|
(108)
|
(109)
|
(111)
|
(111)
|
(111)
|
(111)
|
(114)
|
(120)
|
(121)
|
(122)
|
(125)
|
(126)
|
(129)
|
(136)
|
(135)
|
(136)
|
(125)
|
(121)
|
(128)
|
(120)
|
(127)
|
(128)
|
(132)
|
(146)
|
(161)
|
(178)
|
(178)
|
(180)
|
(184)
|
(183)
|
(194)
|
(198)
|
(197)
|
(202)
|
(196)
|
(185)
|
(190)
|
(162)
|
(160)
|
(174)
|
(169)
|
(194)
|
(199)
|
(180)
|
|
| Income from Continuing Operations |
77
|
97
|
100
|
100
|
95
|
93
|
94
|
96
|
102
|
104
|
105
|
108
|
110
|
100
|
101
|
109
|
112
|
128
|
150
|
158
|
164
|
170
|
167
|
179
|
186
|
194
|
203
|
203
|
198
|
177
|
166
|
173
|
177
|
200
|
221
|
232
|
241
|
250
|
256
|
270
|
275
|
277
|
281
|
291
|
291
|
298
|
301
|
306
|
312
|
317
|
327
|
338
|
343
|
347
|
351
|
353
|
356
|
358
|
370
|
384
|
411
|
433
|
437
|
448
|
449
|
459
|
481
|
516
|
535
|
551
|
553
|
561
|
547
|
547
|
579
|
603
|
654
|
713
|
755
|
769
|
793
|
821
|
838
|
873
|
887
|
889
|
870
|
789
|
778
|
786
|
796
|
863
|
849
|
830
|
836
|
869
|
|
| Net Income (Common) |
77
N/A
|
97
+27%
|
100
+3%
|
100
+1%
|
95
-6%
|
93
-2%
|
94
+1%
|
96
+2%
|
102
+6%
|
104
+3%
|
105
+0%
|
108
+3%
|
110
+2%
|
100
-9%
|
101
+1%
|
109
+8%
|
112
+3%
|
128
+15%
|
150
+17%
|
158
+5%
|
164
+4%
|
170
+4%
|
167
-2%
|
179
+7%
|
186
+4%
|
194
+4%
|
203
+5%
|
203
0%
|
198
-2%
|
177
-11%
|
166
-6%
|
173
+4%
|
177
+2%
|
200
+13%
|
221
+10%
|
232
+5%
|
241
+4%
|
250
+4%
|
256
+2%
|
270
+5%
|
275
+2%
|
277
+1%
|
281
+1%
|
291
+4%
|
291
+0%
|
298
+3%
|
301
+1%
|
306
+2%
|
312
+2%
|
317
+2%
|
327
+3%
|
338
+3%
|
343
+2%
|
347
+1%
|
351
+1%
|
353
+1%
|
356
+1%
|
358
+1%
|
370
+3%
|
384
+4%
|
411
+7%
|
433
+5%
|
437
+1%
|
376
-14%
|
377
+0%
|
387
+3%
|
409
+6%
|
513
+25%
|
531
+4%
|
547
+3%
|
550
+0%
|
561
+2%
|
547
-2%
|
547
0%
|
579
+6%
|
603
+4%
|
654
+9%
|
713
+9%
|
755
+6%
|
769
+2%
|
793
+3%
|
821
+3%
|
838
+2%
|
873
+4%
|
887
+2%
|
889
+0%
|
870
-2%
|
789
-9%
|
778
-1%
|
786
+1%
|
796
+1%
|
863
+8%
|
849
-2%
|
830
-2%
|
836
+1%
|
869
+4%
|
|
| EPS (Diluted) |
1.68
N/A
|
2.14
+27%
|
2.22
+4%
|
2.21
0%
|
2.1
-5%
|
2.06
-2%
|
2.08
+1%
|
2.11
+1%
|
2.23
+6%
|
2.28
+2%
|
2.29
+0%
|
2.37
+3%
|
2.47
+4%
|
2.3
-7%
|
2.35
+2%
|
2.52
+7%
|
2.67
+6%
|
3.04
+14%
|
3.69
+21%
|
3.86
+5%
|
4.22
+9%
|
4.43
+5%
|
4.44
+0%
|
4.7
+6%
|
5.17
+10%
|
5.5
+6%
|
5.85
+6%
|
5.79
-1%
|
5.83
+1%
|
5.17
-11%
|
4.82
-7%
|
5.03
+4%
|
5.13
+2%
|
5.81
+13%
|
6.49
+12%
|
6.8
+5%
|
7.24
+6%
|
7.41
+2%
|
7.83
+6%
|
8.21
+5%
|
8.48
+3%
|
8.64
+2%
|
8.87
+3%
|
9.14
+3%
|
9.35
+2%
|
9.68
+4%
|
9.82
+1%
|
9.96
+1%
|
10.35
+4%
|
10.62
+3%
|
11.13
+5%
|
11.44
+3%
|
11.92
+4%
|
12.17
+2%
|
12.48
+3%
|
12.48
N/A
|
12.97
+4%
|
13.19
+2%
|
13.75
+4%
|
14.22
+3%
|
15.45
+9%
|
16.4
+6%
|
16.61
+1%
|
14.24
-14%
|
14.44
+1%
|
14.93
+3%
|
15.89
+6%
|
19.86
+25%
|
20.99
+6%
|
21.78
+4%
|
22.07
+1%
|
22.44
+2%
|
22.43
0%
|
22.59
+1%
|
23.93
+6%
|
24.91
+4%
|
27.61
+11%
|
30.32
+10%
|
32.24
+6%
|
32.72
+1%
|
34.49
+5%
|
35.99
+4%
|
37.06
+3%
|
38.43
+4%
|
39.77
+3%
|
40.21
+1%
|
39.71
-1%
|
35.9
-10%
|
36.1
+1%
|
36.72
+2%
|
37.45
+2%
|
40.48
+8%
|
40.54
+0%
|
40
-1%
|
40.62
+2%
|
42.05
+4%
|
|