Newell Brands Inc
F:NWL
Income Statement
Earnings Waterfall
Newell Brands Inc
Income Statement
Newell Brands 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 |
123
|
117
|
114
|
137
|
124
|
130
|
134
|
140
|
129
|
123
|
0
|
130
|
0
|
0
|
0
|
142
|
0
|
0
|
0
|
139
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
146
|
0
|
0
|
0
|
122
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
80
|
14
|
29
|
45
|
18
|
22
|
22
|
15
|
78
|
80
|
83
|
0
|
97
|
86
|
185
|
313
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
6 896
N/A
|
7 066
+2%
|
7 246
+3%
|
6 437
-11%
|
7 405
+15%
|
7 305
-1%
|
7 086
-3%
|
6 615
-7%
|
6 822
+3%
|
6 694
-2%
|
6 575
-2%
|
5 707
-13%
|
751
-87%
|
519
-31%
|
345
-33%
|
5 717
+1 558%
|
5 797
+1%
|
5 996
+3%
|
6 146
+2%
|
6 201
+1%
|
6 243
+1%
|
6 302
+1%
|
6 403
+2%
|
6 257
-2%
|
6 457
+3%
|
6 589
+2%
|
6 662
+1%
|
6 341
-5%
|
6 241
-2%
|
5 920
-5%
|
5 609
-5%
|
5 483
-2%
|
5 680
+4%
|
5 621
-1%
|
5 637
+0%
|
5 658
+0%
|
5 626
-1%
|
5 727
+2%
|
5 811
+1%
|
5 512
-5%
|
5 488
0%
|
5 368
-2%
|
5 275
-2%
|
5 580
+6%
|
5 570
0%
|
5 580
+0%
|
5 589
+0%
|
5 607
+0%
|
5 581
0%
|
5 648
+1%
|
5 666
+0%
|
5 727
+1%
|
5 777
+1%
|
5 835
+1%
|
5 881
+1%
|
5 916
+1%
|
5 967
+1%
|
8 264
+39%
|
10 689
+29%
|
9 181
-14%
|
14 040
+53%
|
12 687
-10%
|
11 199
-12%
|
9 552
-15%
|
9 274
-3%
|
9 468
+2%
|
9 550
+1%
|
10 154
+6%
|
10 383
+2%
|
10 164
-2%
|
10 184
+0%
|
9 715
-5%
|
9 559
-2%
|
9 190
-4%
|
9 320
+1%
|
9 385
+1%
|
9 787
+4%
|
10 385
+6%
|
10 473
+1%
|
10 589
+1%
|
10 689
+1%
|
10 514
-2%
|
9 979
-5%
|
9 459
-5%
|
8 876
-6%
|
8 546
-4%
|
8 342
-2%
|
8 133
-3%
|
7 981
-2%
|
7 810
-2%
|
7 709
-1%
|
7 582
-2%
|
7 495
-1%
|
7 397
-1%
|
7 256
-2%
|
7 204
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 995)
|
(5 097)
|
(5 213)
|
(4 608)
|
(5 340)
|
(5 237)
|
(5 081)
|
(4 733)
|
(4 910)
|
(4 818)
|
(4 752)
|
(4 051)
|
(481)
|
(274)
|
(77)
|
(3 959)
|
(3 959)
|
(4 059)
|
(4 135)
|
(4 131)
|
(4 130)
|
(4 147)
|
(4 182)
|
(4 034)
|
(4 184)
|
(4 298)
|
(4 397)
|
(4 246)
|
(4 185)
|
(3 929)
|
(3 650)
|
(3 453)
|
(3 582)
|
(3 505)
|
(3 500)
|
(3 510)
|
(3 464)
|
(3 556)
|
(3 625)
|
(3 411)
|
(3 384)
|
(3 296)
|
(3 223)
|
(3 444)
|
(3 449)
|
(3 454)
|
(3 469)
|
(3 482)
|
(3 472)
|
(3 501)
|
(3 495)
|
(3 524)
|
(3 543)
|
(3 576)
|
(3 599)
|
(3 611)
|
(3 644)
|
(5 467)
|
(7 216)
|
(6 210)
|
(9 438)
|
(8 305)
|
(7 227)
|
(6 289)
|
(6 114)
|
(6 250)
|
(6 281)
|
(6 636)
|
(6 816)
|
(6 666)
|
(6 755)
|
(6 496)
|
(6 378)
|
(6 210)
|
(6 273)
|
(6 306)
|
(6 594)
|
(6 974)
|
(7 128)
|
(7 204)
|
(7 312)
|
(7 181)
|
(6 829)
|
(6 603)
|
(6 278)
|
(6 131)
|
(5 953)
|
(5 694)
|
(5 517)
|
(5 295)
|
(5 141)
|
(4 998)
|
(4 917)
|
(4 839)
|
(4 774)
|
(4 772)
|
|
| Gross Profit |
1 901
N/A
|
1 969
+4%
|
2 034
+3%
|
1 829
-10%
|
2 064
+13%
|
2 068
+0%
|
2 004
-3%
|
1 882
-6%
|
1 912
+2%
|
1 876
-2%
|
1 824
-3%
|
1 657
-9%
|
270
-84%
|
244
-9%
|
268
+9%
|
1 758
+557%
|
1 839
+5%
|
1 938
+5%
|
2 011
+4%
|
2 070
+3%
|
2 113
+2%
|
2 155
+2%
|
2 221
+3%
|
2 223
+0%
|
2 273
+2%
|
2 291
+1%
|
2 264
-1%
|
2 095
-7%
|
2 056
-2%
|
1 991
-3%
|
1 959
-2%
|
2 030
+4%
|
2 098
+3%
|
2 116
+1%
|
2 137
+1%
|
2 149
+1%
|
2 162
+1%
|
2 170
+0%
|
2 186
+1%
|
2 101
-4%
|
2 104
+0%
|
2 073
-2%
|
2 052
-1%
|
2 136
+4%
|
2 122
-1%
|
2 126
+0%
|
2 120
0%
|
2 125
+0%
|
2 108
-1%
|
2 147
+2%
|
2 171
+1%
|
2 203
+1%
|
2 234
+1%
|
2 259
+1%
|
2 282
+1%
|
2 305
+1%
|
2 323
+1%
|
2 797
+20%
|
3 473
+24%
|
2 971
-14%
|
4 601
+55%
|
4 382
-5%
|
3 972
-9%
|
3 263
-18%
|
3 160
-3%
|
3 219
+2%
|
3 269
+2%
|
3 518
+8%
|
3 567
+1%
|
3 498
-2%
|
3 429
-2%
|
3 219
-6%
|
3 181
-1%
|
2 980
-6%
|
3 047
+2%
|
3 079
+1%
|
3 193
+4%
|
3 411
+7%
|
3 345
-2%
|
3 385
+1%
|
3 377
0%
|
3 333
-1%
|
3 150
-5%
|
2 856
-9%
|
2 598
-9%
|
2 415
-7%
|
2 389
-1%
|
2 439
+2%
|
2 464
+1%
|
2 515
+2%
|
2 568
+2%
|
2 584
+1%
|
2 578
0%
|
2 558
-1%
|
2 482
-3%
|
2 432
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 232)
|
(1 269)
|
(1 297)
|
(1 167)
|
(1 299)
|
(1 288)
|
(1 249)
|
(1 160)
|
(1 233)
|
(1 230)
|
(1 214)
|
(1 050)
|
(121)
|
(74)
|
(64)
|
(1 118)
|
(1 163)
|
(1 236)
|
(1 298)
|
(1 347)
|
(1 372)
|
(1 387)
|
(1 417)
|
(1 404)
|
(1 454)
|
(1 489)
|
(1 519)
|
(1 478)
|
(1 453)
|
(1 390)
|
(1 346)
|
(1 355)
|
(1 389)
|
(1 412)
|
(1 428)
|
(1 447)
|
(1 453)
|
(1 479)
|
(1 485)
|
(1 422)
|
(1 403)
|
(1 390)
|
(1 378)
|
(1 443)
|
(1 432)
|
(1 410)
|
(1 393)
|
(1 400)
|
(1 398)
|
(1 426)
|
(1 467)
|
(1 481)
|
(1 502)
|
(1 524)
|
(1 532)
|
(1 574)
|
(1 574)
|
(2 128)
|
(2 675)
|
(2 611)
|
(3 528)
|
(3 276)
|
(3 026)
|
(2 706)
|
(2 663)
|
(2 644)
|
(2 560)
|
(2 648)
|
(2 591)
|
(2 526)
|
(2 552)
|
(2 451)
|
(2 430)
|
(2 306)
|
(2 221)
|
(2 189)
|
(2 175)
|
(2 259)
|
(2 275)
|
(2 266)
|
(2 257)
|
(2 189)
|
(2 093)
|
(2 031)
|
(1 986)
|
(1 967)
|
(1 996)
|
(1 988)
|
(1 973)
|
(2 005)
|
(2 042)
|
(2 070)
|
(2 073)
|
(2 059)
|
(2 017)
|
(1 985)
|
|
| Selling, General & Administrative |
(1 189)
|
(1 241)
|
(1 283)
|
(1 167)
|
(1 299)
|
(1 288)
|
(1 249)
|
(1 161)
|
(1 233)
|
(1 230)
|
(1 214)
|
(1 050)
|
(121)
|
(74)
|
(64)
|
(1 118)
|
(1 163)
|
(1 236)
|
(1 298)
|
(1 347)
|
(1 372)
|
(1 387)
|
(1 417)
|
(1 403)
|
(1 454)
|
(1 489)
|
(1 519)
|
(1 478)
|
(1 453)
|
(1 390)
|
(1 346)
|
(1 236)
|
(1 389)
|
(1 412)
|
(1 428)
|
(1 319)
|
(1 453)
|
(1 479)
|
(1 485)
|
(1 304)
|
(1 429)
|
(1 416)
|
(1 404)
|
(1 327)
|
(1 432)
|
(1 410)
|
(1 393)
|
(1 297)
|
(1 398)
|
(1 426)
|
(1 467)
|
(1 373)
|
(1 502)
|
(1 524)
|
(1 532)
|
(1 461)
|
(1 574)
|
(2 128)
|
(2 675)
|
(2 464)
|
(3 528)
|
(3 276)
|
(3 026)
|
(2 548)
|
(2 663)
|
(2 644)
|
(2 560)
|
(2 497)
|
(2 591)
|
(2 526)
|
(2 552)
|
(2 302)
|
(2 430)
|
(2 306)
|
(2 221)
|
(2 045)
|
(2 175)
|
(2 259)
|
(2 275)
|
(2 113)
|
(2 257)
|
(2 189)
|
(2 093)
|
(1 891)
|
(1 986)
|
(1 967)
|
(1 996)
|
(1 871)
|
(1 973)
|
(2 005)
|
(2 042)
|
(1 947)
|
(2 073)
|
(2 059)
|
(2 017)
|
(1 985)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(118)
|
0
|
0
|
0
|
(129)
|
0
|
0
|
0
|
(119)
|
0
|
0
|
0
|
(116)
|
0
|
0
|
0
|
(103)
|
0
|
0
|
0
|
(108)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
(147)
|
0
|
0
|
0
|
(158)
|
0
|
0
|
0
|
(151)
|
0
|
0
|
0
|
(149)
|
0
|
0
|
0
|
(144)
|
0
|
0
|
0
|
(153)
|
0
|
0
|
0
|
(140)
|
0
|
0
|
0
|
(117)
|
0
|
0
|
0
|
(123)
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(43)
|
(29)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
26
|
26
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
670
N/A
|
700
+4%
|
737
+5%
|
662
-10%
|
766
+16%
|
780
+2%
|
756
-3%
|
722
-4%
|
680
-6%
|
646
-5%
|
609
-6%
|
606
-1%
|
148
-76%
|
171
+15%
|
204
+19%
|
640
+214%
|
676
+6%
|
702
+4%
|
713
+2%
|
723
+1%
|
740
+2%
|
768
+4%
|
804
+5%
|
819
+2%
|
820
+0%
|
802
-2%
|
745
-7%
|
617
-17%
|
602
-2%
|
601
0%
|
613
+2%
|
676
+10%
|
710
+5%
|
704
-1%
|
709
+1%
|
701
-1%
|
709
+1%
|
692
-2%
|
702
+1%
|
679
-3%
|
701
+3%
|
682
-3%
|
674
-1%
|
693
+3%
|
690
0%
|
716
+4%
|
726
+1%
|
725
0%
|
710
-2%
|
721
+2%
|
704
-2%
|
723
+3%
|
732
+1%
|
735
+0%
|
750
+2%
|
731
-2%
|
748
+2%
|
669
-11%
|
798
+19%
|
361
-55%
|
1 074
+197%
|
1 105
+3%
|
946
-14%
|
557
-41%
|
498
-11%
|
575
+16%
|
709
+23%
|
870
+23%
|
977
+12%
|
972
-1%
|
878
-10%
|
768
-12%
|
751
-2%
|
674
-10%
|
826
+23%
|
890
+8%
|
1 018
+14%
|
1 152
+13%
|
1 070
-7%
|
1 119
+5%
|
1 120
+0%
|
1 144
+2%
|
1 057
-8%
|
825
-22%
|
612
-26%
|
448
-27%
|
393
-12%
|
451
+15%
|
491
+9%
|
510
+4%
|
526
+3%
|
514
-2%
|
505
-2%
|
499
-1%
|
465
-7%
|
447
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(123)
|
(117)
|
(112)
|
(136)
|
(118)
|
(123)
|
(129)
|
(134)
|
(128)
|
(123)
|
(120)
|
(119)
|
(29)
|
(31)
|
(1)
|
(127)
|
(96)
|
(100)
|
(133)
|
(138)
|
(126)
|
(118)
|
(113)
|
(104)
|
(103)
|
(114)
|
(125)
|
(138)
|
(143)
|
(144)
|
(141)
|
(142)
|
(141)
|
(134)
|
(129)
|
(111)
|
(108)
|
(96)
|
(88)
|
(73)
|
(85)
|
(84)
|
(80)
|
(77)
|
(71)
|
(65)
|
(63)
|
(79)
|
(60)
|
(60)
|
(59)
|
(109)
|
(65)
|
(68)
|
(72)
|
(91)
|
(102)
|
(223)
|
(335)
|
(376)
|
(477)
|
(442)
|
(415)
|
(499)
|
(536)
|
(546)
|
(556)
|
(440)
|
(402)
|
(366)
|
(328)
|
(309)
|
(286)
|
(279)
|
(275)
|
(288)
|
(278)
|
(274)
|
(270)
|
(264)
|
(268)
|
(279)
|
(295)
|
(282)
|
(281)
|
(282)
|
(273)
|
(305)
|
(308)
|
(306)
|
(313)
|
(303)
|
(303)
|
(309)
|
(317)
|
(321)
|
|
| Non-Reccuring Items |
(92)
|
(107)
|
(154)
|
(102)
|
(127)
|
(157)
|
(130)
|
(224)
|
(219)
|
(230)
|
(443)
|
(292)
|
61
|
93
|
349
|
(73)
|
(76)
|
(63)
|
(96)
|
(66)
|
(73)
|
(69)
|
(70)
|
(86)
|
(89)
|
(143)
|
(134)
|
(469)
|
(432)
|
(397)
|
(410)
|
(105)
|
(93)
|
(75)
|
(290)
|
(296)
|
(306)
|
(298)
|
(456)
|
(371)
|
(393)
|
(393)
|
(12)
|
(64)
|
(86)
|
(108)
|
(120)
|
(110)
|
(88)
|
(67)
|
(56)
|
(151)
|
(167)
|
(169)
|
(170)
|
(302)
|
(338)
|
(337)
|
(329)
|
(110)
|
(117)
|
(199)
|
(221)
|
(204)
|
(154)
|
(138)
|
(8 249)
|
(8 428)
|
(8 497)
|
(8 441)
|
(1 398)
|
(1 278)
|
(2 681)
|
(2 672)
|
(1 575)
|
(1 544)
|
(72)
|
(66)
|
(66)
|
(107)
|
47
|
51
|
(100)
|
(378)
|
(548)
|
(600)
|
(808)
|
(661)
|
(650)
|
(618)
|
(537)
|
(460)
|
(445)
|
(447)
|
(159)
|
(421)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(23)
|
(24)
|
(35)
|
(26)
|
(68)
|
(60)
|
(45)
|
(26)
|
(8)
|
(12)
|
(10)
|
3
|
11
|
10
|
11
|
23
|
19
|
19
|
15
|
(4)
|
(8)
|
(8)
|
(6)
|
(4)
|
(6)
|
(5)
|
(58)
|
(7)
|
(60)
|
(56)
|
(2)
|
(1)
|
1
|
(2)
|
2
|
0
|
(0)
|
(4)
|
(13)
|
(27)
|
(12)
|
(9)
|
(2)
|
3
|
(12)
|
(16)
|
(18)
|
0
|
(46)
|
(39)
|
(46)
|
0
|
(9)
|
(17)
|
(18)
|
0
|
2
|
180
|
196
|
144
|
932
|
720
|
656
|
739
|
(4)
|
42
|
103
|
7
|
(23)
|
(29)
|
(40)
|
(33)
|
(24)
|
(23)
|
(25)
|
(64)
|
(65)
|
(59)
|
(49)
|
12
|
11
|
3
|
1
|
(8)
|
(18)
|
(18)
|
(21)
|
(28)
|
(20)
|
(24)
|
(21)
|
(11)
|
(12)
|
(11)
|
(10)
|
(6)
|
|
| Pre-Tax Income |
432
N/A
|
452
+5%
|
436
-4%
|
399
-8%
|
453
+13%
|
440
-3%
|
452
+3%
|
338
-25%
|
325
-4%
|
280
-14%
|
36
-87%
|
198
+456%
|
191
-4%
|
243
+28%
|
562
+131%
|
463
-18%
|
523
+13%
|
558
+7%
|
499
-11%
|
515
+3%
|
534
+4%
|
573
+7%
|
615
+7%
|
625
+2%
|
622
-1%
|
540
-13%
|
429
-20%
|
3
-99%
|
(32)
N/A
|
4
N/A
|
60
+1 393%
|
429
+619%
|
477
+11%
|
492
+3%
|
292
-41%
|
294
+1%
|
295
+0%
|
293
-1%
|
144
-51%
|
209
+45%
|
212
+1%
|
197
-7%
|
581
+194%
|
554
-5%
|
521
-6%
|
527
+1%
|
526
0%
|
536
+2%
|
516
-4%
|
555
+7%
|
544
-2%
|
462
-15%
|
491
+6%
|
481
-2%
|
490
+2%
|
338
-31%
|
310
-8%
|
289
-7%
|
329
+14%
|
19
-94%
|
1 411
+7 328%
|
1 185
-16%
|
965
-19%
|
592
-39%
|
(197)
N/A
|
(68)
+65%
|
(7 993)
-11 654%
|
(7 992)
+0%
|
(7 945)
+1%
|
(7 865)
+1%
|
(888)
+89%
|
(852)
+4%
|
(2 241)
-163%
|
(2 301)
-3%
|
(1 050)
+54%
|
(1 006)
+4%
|
603
N/A
|
753
+25%
|
685
-9%
|
760
+11%
|
910
+20%
|
919
+1%
|
663
-28%
|
157
-76%
|
(235)
N/A
|
(452)
-92%
|
(709)
-57%
|
(543)
+23%
|
(487)
+10%
|
(438)
+10%
|
(345)
+21%
|
(260)
+25%
|
(255)
+2%
|
(268)
-5%
|
(21)
+92%
|
(301)
-1 333%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(155)
|
(158)
|
(149)
|
(134)
|
(151)
|
(144)
|
(147)
|
(120)
|
(121)
|
(100)
|
(81)
|
(93)
|
29
|
6
|
(2)
|
(57)
|
(49)
|
(36)
|
(35)
|
(44)
|
(128)
|
(160)
|
(145)
|
(147)
|
(150)
|
(118)
|
(122)
|
(51)
|
(42)
|
(65)
|
(91)
|
(143)
|
(167)
|
(160)
|
(17)
|
(6)
|
9
|
28
|
(18)
|
(21)
|
(20)
|
(45)
|
(156)
|
(162)
|
(144)
|
(142)
|
(125)
|
(120)
|
(112)
|
(116)
|
(104)
|
(89)
|
(113)
|
(104)
|
(102)
|
(78)
|
(68)
|
(59)
|
(46)
|
(57)
|
(378)
|
(272)
|
(127)
|
186
|
376
|
266
|
1 355
|
1 359
|
1 293
|
1 300
|
408
|
1 038
|
1 222
|
1 237
|
931
|
236
|
(5)
|
(36)
|
(82)
|
(138)
|
(149)
|
(156)
|
(71)
|
40
|
102
|
138
|
158
|
155
|
192
|
170
|
97
|
44
|
11
|
25
|
(3)
|
16
|
|
| Income from Continuing Operations |
277
|
294
|
287
|
265
|
302
|
295
|
305
|
218
|
204
|
181
|
(46)
|
105
|
219
|
249
|
561
|
406
|
475
|
522
|
464
|
471
|
406
|
413
|
471
|
478
|
472
|
422
|
307
|
(48)
|
(74)
|
(61)
|
(31)
|
286
|
310
|
333
|
275
|
288
|
304
|
321
|
126
|
187
|
192
|
153
|
425
|
392
|
378
|
385
|
401
|
416
|
404
|
439
|
440
|
373
|
378
|
377
|
388
|
259
|
243
|
230
|
283
|
(38)
|
1 034
|
913
|
838
|
779
|
179
|
198
|
(6 638)
|
(6 633)
|
(6 652)
|
(6 564)
|
(480)
|
186
|
(1 019)
|
(1 064)
|
(119)
|
(770)
|
598
|
717
|
603
|
622
|
761
|
763
|
592
|
197
|
(133)
|
(314)
|
(551)
|
(388)
|
(295)
|
(268)
|
(248)
|
(216)
|
(244)
|
(243)
|
(24)
|
(285)
|
|
| 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
|
(3)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(238)
N/A
|
(221)
+7%
|
(229)
-3%
|
(203)
+11%
|
277
N/A
|
262
-5%
|
261
0%
|
(47)
N/A
|
(137)
-192%
|
(150)
-9%
|
(452)
-201%
|
(116)
+74%
|
236
N/A
|
241
+2%
|
573
+138%
|
251
-56%
|
304
+21%
|
357
+18%
|
360
+1%
|
385
+7%
|
380
-1%
|
402
+6%
|
464
+15%
|
467
+1%
|
476
+2%
|
426
-10%
|
311
-27%
|
(52)
N/A
|
(75)
-44%
|
(62)
+17%
|
(32)
+49%
|
286
N/A
|
310
+8%
|
335
+8%
|
278
-17%
|
293
+5%
|
310
+6%
|
326
+5%
|
121
-63%
|
125
+4%
|
129
+3%
|
94
-27%
|
380
+304%
|
401
+6%
|
376
-6%
|
374
-1%
|
459
+23%
|
475
+3%
|
473
0%
|
514
+9%
|
443
-14%
|
378
-15%
|
379
+0%
|
377
-1%
|
389
+3%
|
350
-10%
|
337
-4%
|
323
-4%
|
376
+16%
|
528
+41%
|
1 126
+113%
|
1 214
+8%
|
1 262
+4%
|
2 749
+118%
|
2 164
-21%
|
2 072
-4%
|
(5 473)
N/A
|
(6 943)
-27%
|
(7 147)
-3%
|
(7 189)
-1%
|
(504)
+93%
|
107
N/A
|
(1 021)
N/A
|
(1 033)
-1%
|
(103)
+90%
|
(770)
-645%
|
598
N/A
|
717
+20%
|
603
-16%
|
622
+3%
|
761
+22%
|
763
+0%
|
592
-22%
|
197
-67%
|
(133)
N/A
|
(314)
-136%
|
(551)
-75%
|
(388)
+30%
|
(295)
+24%
|
(268)
+9%
|
(248)
+7%
|
(216)
+13%
|
(244)
-13%
|
(243)
+0%
|
(24)
+90%
|
(285)
-1 088%
|
|
| EPS (Diluted) |
-0.88
N/A
|
-0.82
+7%
|
-0.82
N/A
|
-0.75
+9%
|
1
N/A
|
0.95
-5%
|
0.95
N/A
|
-0.17
N/A
|
-0.5
-194%
|
-0.54
-8%
|
-1.79
-231%
|
-0.42
+77%
|
0.85
N/A
|
0.86
+1%
|
2.01
+134%
|
0.91
-55%
|
1.07
+18%
|
1.24
+16%
|
1.3
+5%
|
1.39
+7%
|
1.36
-2%
|
1.4
+3%
|
1.62
+16%
|
1.62
N/A
|
1.71
+6%
|
1.53
-11%
|
1.12
-27%
|
-0.18
N/A
|
-0.27
-50%
|
-0.23
+15%
|
-0.1
+57%
|
0.97
N/A
|
1
+3%
|
1.02
+2%
|
0.92
-10%
|
0.96
+4%
|
1.04
+8%
|
1.08
+4%
|
0.42
-61%
|
0.42
N/A
|
0.43
+2%
|
0.31
-28%
|
1.29
+316%
|
1.36
+5%
|
1.29
-5%
|
1.26
-2%
|
1.56
+24%
|
1.62
+4%
|
1.66
+2%
|
1.83
+10%
|
1.6
-13%
|
1.34
-16%
|
1.39
+4%
|
1.38
-1%
|
1.43
+4%
|
1.28
-10%
|
1.24
-3%
|
0.71
-43%
|
0.77
+8%
|
1.25
+62%
|
2.31
+85%
|
2.43
+5%
|
2.56
+5%
|
5.63
+120%
|
4.45
-21%
|
4.39
-1%
|
-11.62
N/A
|
-14.64
-26%
|
-16.89
-15%
|
-16.97
0%
|
-1.18
+93%
|
0.25
N/A
|
-2.41
N/A
|
-2.43
-1%
|
-0.24
+90%
|
-1.82
-658%
|
1.4
N/A
|
1.68
+20%
|
1.41
-16%
|
1.45
+3%
|
1.78
+23%
|
1.83
+3%
|
1.43
-22%
|
0.47
-67%
|
-0.31
N/A
|
-0.75
-142%
|
-1.33
-77%
|
-0.94
+29%
|
-0.72
+23%
|
-0.65
+10%
|
-0.6
+8%
|
-0.52
+13%
|
-0.59
-13%
|
-0.59
N/A
|
-0.06
+90%
|
-0.68
-1 033%
|
|