Pitney Bowes Inc
F:PBW
Income Statement
Earnings Waterfall
Pitney Bowes Inc
Income Statement
Pitney Bowes 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 | 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 |
193
|
0
|
0
|
0
|
185
|
0
|
0
|
0
|
171
|
0
|
0
|
0
|
162
|
0
|
0
|
0
|
193
|
0
|
0
|
0
|
228
|
0
|
0
|
0
|
124
|
0
|
0
|
30
|
119
|
85
|
115
|
112
|
111
|
111
|
111
|
113
|
116
|
116
|
116
|
115
|
115
|
116
|
118
|
117
|
115
|
111
|
109
|
108
|
103
|
108
|
101
|
97
|
99
|
95
|
95
|
93
|
88
|
83
|
83
|
85
|
89
|
95
|
102
|
108
|
118
|
120
|
123
|
121
|
115
|
111
|
108
|
110
|
111
|
109
|
108
|
106
|
106
|
105
|
103
|
100
|
97
|
94
|
91
|
90
|
91
|
67
|
69
|
0
|
113
|
54
|
63
|
0
|
124
|
58
|
52
|
80
|
|
| Revenue |
4 123
N/A
|
4 206
+2%
|
4 266
+1%
|
4 336
+2%
|
4 410
+2%
|
4 451
+1%
|
4 504
+1%
|
4 527
+1%
|
4 577
+1%
|
4 658
+2%
|
4 730
+2%
|
4 810
+2%
|
4 957
+3%
|
5 073
+2%
|
5 190
+2%
|
5 302
+2%
|
5 492
+4%
|
5 441
-1%
|
5 507
+1%
|
5 612
+2%
|
5 730
+2%
|
5 783
+1%
|
5 936
+3%
|
6 011
+1%
|
6 130
+2%
|
6 290
+3%
|
6 335
+1%
|
6 374
+1%
|
6 262
-2%
|
6 068
-3%
|
5 858
-3%
|
5 668
-3%
|
5 569
-2%
|
5 538
-1%
|
5 457
-1%
|
5 445
0%
|
5 425
0%
|
5 400
0%
|
5 417
+0%
|
5 252
-3%
|
5 278
+1%
|
5 020
-5%
|
4 435
-12%
|
4 205
-5%
|
4 904
+17%
|
3 604
-27%
|
3 825
+6%
|
3 796
-1%
|
3 869
+2%
|
3 820
-1%
|
3 827
+0%
|
3 848
+1%
|
3 822
-1%
|
3 775
-1%
|
3 697
-2%
|
3 625
-2%
|
3 578
-1%
|
3 532
-1%
|
3 487
-1%
|
3 456
-1%
|
2 981
-14%
|
3 305
+11%
|
3 200
-3%
|
3 094
-3%
|
2 784
-10%
|
3 277
+18%
|
3 244
-1%
|
3 271
+1%
|
3 212
-2%
|
3 110
-3%
|
3 201
+3%
|
3 231
+1%
|
3 205
-1%
|
3 206
+0%
|
3 255
+2%
|
3 357
+3%
|
3 554
+6%
|
3 673
+3%
|
3 735
+2%
|
3 718
0%
|
3 674
-1%
|
3 685
+0%
|
3 658
-1%
|
3 613
-1%
|
2 483
-31%
|
3 446
+39%
|
3 351
-3%
|
3 303
-1%
|
2 079
-37%
|
3 262
+57%
|
3 497
+7%
|
3 213
-8%
|
2 027
-37%
|
2 520
+24%
|
1 971
-22%
|
1 931
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 887)
|
(2 018)
|
(1 879)
|
(1 976)
|
(1 773)
|
(2 103)
|
(2 055)
|
(2 027)
|
(2 207)
|
(2 030)
|
(2 121)
|
(2 168)
|
(2 241)
|
(2 309)
|
(2 381)
|
(2 448)
|
(2 479)
|
(2 513)
|
(2 529)
|
(2 582)
|
(2 640)
|
(2 668)
|
(2 738)
|
(2 784)
|
(2 997)
|
(3 023)
|
(3 060)
|
(3 108)
|
(3 089)
|
(2 934)
|
(2 885)
|
(2 796)
|
(2 738)
|
(2 717)
|
(2 676)
|
(2 674)
|
(2 678)
|
(2 696)
|
(2 698)
|
(2 562)
|
(2 615)
|
(2 407)
|
(1 969)
|
(1 839)
|
(2 433)
|
(1 435)
|
(1 631)
|
(1 626)
|
(1 697)
|
(1 668)
|
(1 680)
|
(1 706)
|
(1 681)
|
(1 661)
|
(1 623)
|
(1 578)
|
(1 559)
|
(1 533)
|
(1 520)
|
(1 521)
|
(1 229)
|
(1 460)
|
(1 408)
|
(1 359)
|
(1 328)
|
(1 590)
|
(1 673)
|
(1 764)
|
(1 790)
|
(1 790)
|
(1 855)
|
(1 903)
|
(1 923)
|
(1 958)
|
(2 055)
|
(2 195)
|
(2 405)
|
(2 529)
|
(2 574)
|
(2 568)
|
(2 552)
|
(2 556)
|
(2 556)
|
(2 535)
|
(1 381)
|
(2 397)
|
(2 319)
|
(2 279)
|
(1 048)
|
(2 236)
|
(2 191)
|
(1 889)
|
(964)
|
(1 189)
|
(915)
|
(893)
|
|
| Gross Profit |
2 236
N/A
|
2 188
-2%
|
2 387
+9%
|
2 360
-1%
|
2 637
+12%
|
2 348
-11%
|
2 449
+4%
|
2 500
+2%
|
2 370
-5%
|
2 628
+11%
|
2 609
-1%
|
2 642
+1%
|
2 716
+3%
|
2 765
+2%
|
2 809
+2%
|
2 854
+2%
|
3 013
+6%
|
2 928
-3%
|
2 978
+2%
|
3 029
+2%
|
3 090
+2%
|
3 115
+1%
|
3 198
+3%
|
3 228
+1%
|
3 132
-3%
|
3 266
+4%
|
3 275
+0%
|
3 266
0%
|
3 174
-3%
|
3 134
-1%
|
2 973
-5%
|
2 872
-3%
|
2 831
-1%
|
2 821
0%
|
2 781
-1%
|
2 772
0%
|
2 747
-1%
|
2 704
-2%
|
2 719
+1%
|
2 690
-1%
|
2 663
-1%
|
2 612
-2%
|
2 466
-6%
|
2 366
-4%
|
2 471
+4%
|
2 169
-12%
|
2 194
+1%
|
2 170
-1%
|
2 172
+0%
|
2 151
-1%
|
2 148
0%
|
2 142
0%
|
2 141
0%
|
2 113
-1%
|
2 074
-2%
|
2 047
-1%
|
2 019
-1%
|
1 999
-1%
|
1 967
-2%
|
1 935
-2%
|
1 752
-9%
|
1 845
+5%
|
1 792
-3%
|
1 735
-3%
|
1 456
-16%
|
1 687
+16%
|
1 570
-7%
|
1 506
-4%
|
1 421
-6%
|
1 320
-7%
|
1 347
+2%
|
1 328
-1%
|
1 283
-3%
|
1 248
-3%
|
1 200
-4%
|
1 162
-3%
|
1 149
-1%
|
1 144
-1%
|
1 160
+1%
|
1 150
-1%
|
1 122
-2%
|
1 129
+1%
|
1 101
-2%
|
1 078
-2%
|
1 101
+2%
|
1 049
-5%
|
1 032
-2%
|
1 025
-1%
|
1 031
+1%
|
1 026
0%
|
1 305
+27%
|
1 323
+1%
|
1 062
-20%
|
1 331
+25%
|
1 056
-21%
|
1 039
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(901)
|
(1 130)
|
(1 446)
|
(1 404)
|
(1 625)
|
(1 339)
|
(1 448)
|
(1 498)
|
(1 367)
|
(1 614)
|
(1 584)
|
(1 613)
|
(1 691)
|
(1 733)
|
(1 777)
|
(1 815)
|
(1 884)
|
(1 836)
|
(1 863)
|
(1 896)
|
(1 927)
|
(1 936)
|
(1 998)
|
(2 040)
|
(2 093)
|
(2 355)
|
(2 321)
|
(2 271)
|
(2 154)
|
(2 127)
|
(2 042)
|
(1 985)
|
(1 983)
|
(1 970)
|
(1 957)
|
(1 950)
|
(1 917)
|
(1 895)
|
(1 900)
|
(1 857)
|
(1 861)
|
(1 989)
|
(1 876)
|
(1 656)
|
(1 736)
|
(1 583)
|
(1 601)
|
(1 570)
|
(1 559)
|
(1 583)
|
(1 567)
|
(1 552)
|
(1 529)
|
(1 431)
|
(1 322)
|
(1 302)
|
(1 288)
|
(1 308)
|
(1 372)
|
(1 365)
|
(1 253)
|
(1 280)
|
(1 276)
|
(1 266)
|
(1 100)
|
(1 303)
|
(1 223)
|
(1 170)
|
(1 058)
|
(1 019)
|
(1 037)
|
(1 049)
|
(1 075)
|
(1 089)
|
(1 059)
|
(1 023)
|
(1 008)
|
(1 015)
|
(1 025)
|
(1 022)
|
(1 014)
|
(967)
|
(972)
|
(954)
|
(825)
|
(949)
|
(942)
|
(938)
|
(803)
|
(905)
|
(1 067)
|
(1 097)
|
(907)
|
(1 113)
|
(889)
|
(791)
|
|
| Selling, General & Administrative |
(1 106)
|
(1 332)
|
(1 285)
|
(1 240)
|
(1 484)
|
(1 196)
|
(1 302)
|
(1 352)
|
(1 220)
|
(1 466)
|
(1 436)
|
(1 458)
|
(1 511)
|
(1 548)
|
(1 590)
|
(1 631)
|
(1 685)
|
(1 671)
|
(1 697)
|
(1 728)
|
(1 764)
|
(1 772)
|
(1 828)
|
(1 864)
|
(1 907)
|
(1 978)
|
(2 000)
|
(2 005)
|
(1 949)
|
(1 925)
|
(1 846)
|
(1 797)
|
(1 801)
|
(1 794)
|
(1 789)
|
(1 788)
|
(1 761)
|
(1 744)
|
(1 750)
|
(1 721)
|
(1 732)
|
(1 669)
|
(1 571)
|
(1 537)
|
(1 598)
|
(1 445)
|
(1 463)
|
(1 437)
|
(1 416)
|
(1 407)
|
(1 390)
|
(1 389)
|
(1 374)
|
(1 337)
|
(1 322)
|
(1 284)
|
(1 273)
|
(1 292)
|
(1 256)
|
(1 249)
|
(1 140)
|
(1 154)
|
(1 154)
|
(1 142)
|
(1 029)
|
(1 183)
|
(1 133)
|
(1 089)
|
(969)
|
(923)
|
(931)
|
(953)
|
(1 004)
|
(1 001)
|
(993)
|
(967)
|
(963)
|
(953)
|
(955)
|
(942)
|
(924)
|
(929)
|
(919)
|
(904)
|
(786)
|
(905)
|
(901)
|
(901)
|
(782)
|
(871)
|
(1 028)
|
(1 009)
|
(718)
|
(884)
|
(675)
|
(629)
|
|
| Research & Development |
(133)
|
(136)
|
(137)
|
(139)
|
(141)
|
(143)
|
(146)
|
(147)
|
(147)
|
(148)
|
(147)
|
(155)
|
(160)
|
(166)
|
(167)
|
(165)
|
(165)
|
(166)
|
(166)
|
(168)
|
(165)
|
(168)
|
(174)
|
(179)
|
(186)
|
(192)
|
(198)
|
(204)
|
(206)
|
(203)
|
(196)
|
(188)
|
(182)
|
(176)
|
(168)
|
(161)
|
(156)
|
(150)
|
(150)
|
(147)
|
(149)
|
(148)
|
(134)
|
(129)
|
(137)
|
(109)
|
(113)
|
(108)
|
(110)
|
(107)
|
(109)
|
(110)
|
(110)
|
(110)
|
(110)
|
(113)
|
(110)
|
(111)
|
(117)
|
(116)
|
(107)
|
(124)
|
(120)
|
(120)
|
(61)
|
(114)
|
(88)
|
(75)
|
(59)
|
(47)
|
(56)
|
(52)
|
(51)
|
(51)
|
(45)
|
(42)
|
(38)
|
(38)
|
(41)
|
(43)
|
(47)
|
(47)
|
(47)
|
(46)
|
(35)
|
(43)
|
(42)
|
(42)
|
(29)
|
(40)
|
(45)
|
(42)
|
(32)
|
(37)
|
(25)
|
(21)
|
|
| Other Operating Expenses |
338
|
338
|
(24)
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(20)
|
(20)
|
(20)
|
(34)
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
(185)
|
(122)
|
(62)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
20
|
(172)
|
(170)
|
8
|
(1)
|
(30)
|
(25)
|
(25)
|
(33)
|
(69)
|
(69)
|
(53)
|
(46)
|
16
|
109
|
95
|
95
|
95
|
1
|
(1)
|
(5)
|
(2)
|
(3)
|
(4)
|
(9)
|
(6)
|
(2)
|
(7)
|
(30)
|
(49)
|
(50)
|
(44)
|
(20)
|
(36)
|
(21)
|
(15)
|
(6)
|
(25)
|
(29)
|
(38)
|
(43)
|
8
|
(6)
|
(4)
|
(4)
|
(2)
|
1
|
5
|
8
|
7
|
6
|
(46)
|
(157)
|
(193)
|
(189)
|
(140)
|
|
| Operating Income |
1 335
N/A
|
1 058
-21%
|
941
-11%
|
957
+2%
|
1 012
+6%
|
1 009
0%
|
1 001
-1%
|
1 002
+0%
|
1 003
+0%
|
1 014
+1%
|
1 026
+1%
|
1 029
+0%
|
1 026
0%
|
1 032
+1%
|
1 032
+0%
|
1 039
+1%
|
1 129
+9%
|
1 092
-3%
|
1 116
+2%
|
1 134
+2%
|
1 163
+3%
|
1 178
+1%
|
1 200
+2%
|
1 188
-1%
|
1 040
-12%
|
911
-12%
|
954
+5%
|
995
+4%
|
1 020
+2%
|
1 007
-1%
|
932
-7%
|
887
-5%
|
848
-4%
|
851
+0%
|
824
-3%
|
822
0%
|
830
+1%
|
810
-2%
|
820
+1%
|
833
+2%
|
802
-4%
|
623
-22%
|
591
-5%
|
710
+20%
|
735
+4%
|
586
-20%
|
593
+1%
|
600
+1%
|
613
+2%
|
568
-7%
|
580
+2%
|
590
+2%
|
611
+4%
|
682
+12%
|
752
+10%
|
745
-1%
|
731
-2%
|
691
-5%
|
595
-14%
|
570
-4%
|
499
-12%
|
566
+13%
|
516
-9%
|
469
-9%
|
357
-24%
|
383
+8%
|
347
-10%
|
336
-3%
|
363
+8%
|
302
-17%
|
310
+3%
|
279
-10%
|
207
-26%
|
160
-23%
|
141
-12%
|
139
-2%
|
141
+2%
|
128
-9%
|
135
+5%
|
128
-5%
|
108
-15%
|
162
+49%
|
129
-20%
|
124
-4%
|
276
+123%
|
100
-64%
|
90
-10%
|
87
-3%
|
228
+162%
|
121
-47%
|
238
+96%
|
226
-5%
|
156
-31%
|
218
+40%
|
167
-24%
|
248
+49%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(184)
|
(179)
|
(180)
|
(176)
|
(179)
|
(177)
|
(172)
|
(172)
|
(165)
|
(163)
|
(165)
|
(168)
|
(169)
|
(174)
|
(177)
|
(183)
|
(208)
|
(200)
|
(210)
|
(212)
|
(213)
|
(216)
|
(223)
|
(232)
|
(115)
|
3
|
(55)
|
(82)
|
(106)
|
(136)
|
(106)
|
(106)
|
(106)
|
(107)
|
(107)
|
(109)
|
(113)
|
(113)
|
(111)
|
(110)
|
(110)
|
(110)
|
(112)
|
(110)
|
(107)
|
(113)
|
(116)
|
(124)
|
(126)
|
(117)
|
(110)
|
(97)
|
(96)
|
(95)
|
(87)
|
(91)
|
(94)
|
(83)
|
(92)
|
(93)
|
(89)
|
(106)
|
(107)
|
(112)
|
(118)
|
(120)
|
(106)
|
(101)
|
(149)
|
(150)
|
(165)
|
(158)
|
(111)
|
(99)
|
(97)
|
(107)
|
(106)
|
(105)
|
(103)
|
(100)
|
(97)
|
(94)
|
(91)
|
(90)
|
(87)
|
(90)
|
(92)
|
(95)
|
(99)
|
(106)
|
(139)
|
(139)
|
(110)
|
(134)
|
(104)
|
(102)
|
|
| Non-Reccuring Items |
(384)
|
(73)
|
(45)
|
(28)
|
(213)
|
(235)
|
(267)
|
(310)
|
(117)
|
(110)
|
(95)
|
(67)
|
(158)
|
(137)
|
(147)
|
(144)
|
(54)
|
(75)
|
(54)
|
(48)
|
(36)
|
(30)
|
(25)
|
(23)
|
(264)
|
(281)
|
(300)
|
(345)
|
(200)
|
(183)
|
(164)
|
(128)
|
(49)
|
(69)
|
(118)
|
(139)
|
(182)
|
(188)
|
(144)
|
(132)
|
(278)
|
0
|
0
|
(169)
|
(23)
|
(18)
|
(37)
|
(72)
|
(84)
|
(94)
|
(83)
|
(53)
|
(85)
|
(75)
|
(81)
|
(76)
|
(26)
|
(33)
|
(45)
|
(61)
|
(208)
|
(229)
|
(229)
|
(214)
|
(45)
|
(56)
|
(41)
|
(46)
|
(26)
|
(29)
|
(23)
|
(64)
|
(70)
|
(268)
|
(267)
|
(224)
|
(219)
|
(20)
|
(20)
|
(20)
|
(19)
|
(23)
|
(22)
|
(14)
|
(15)
|
(6)
|
(142)
|
(163)
|
(173)
|
(401)
|
(295)
|
(309)
|
(98)
|
(89)
|
(69)
|
(40)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
14
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
1
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
766
N/A
|
806
+5%
|
716
-11%
|
753
+5%
|
619
-18%
|
597
-4%
|
562
-6%
|
520
-7%
|
721
+39%
|
741
+3%
|
766
+3%
|
795
+4%
|
699
-12%
|
721
+3%
|
709
-2%
|
712
+0%
|
867
+22%
|
817
-6%
|
852
+4%
|
874
+3%
|
915
+5%
|
932
+2%
|
952
+2%
|
934
-2%
|
661
-29%
|
633
-4%
|
600
-5%
|
568
-5%
|
713
+25%
|
688
-3%
|
661
-4%
|
653
-1%
|
693
+6%
|
675
-3%
|
599
-11%
|
574
-4%
|
535
-7%
|
509
-5%
|
564
+11%
|
592
+5%
|
414
-30%
|
513
+24%
|
479
-7%
|
431
-10%
|
605
+40%
|
455
-25%
|
440
-3%
|
404
-8%
|
403
0%
|
357
-12%
|
386
+8%
|
440
+14%
|
431
-2%
|
512
+19%
|
583
+14%
|
578
-1%
|
611
+6%
|
575
-6%
|
459
-20%
|
416
-9%
|
202
-51%
|
231
+15%
|
180
-22%
|
143
-21%
|
194
+35%
|
208
+7%
|
200
-4%
|
189
-6%
|
188
0%
|
123
-35%
|
122
-1%
|
57
-53%
|
27
-53%
|
(207)
N/A
|
(223)
-8%
|
(192)
+14%
|
(183)
+5%
|
4
N/A
|
13
+255%
|
8
-34%
|
(7)
N/A
|
59
N/A
|
31
-48%
|
34
+10%
|
189
+456%
|
4
-98%
|
(144)
N/A
|
(171)
-19%
|
(44)
+74%
|
(386)
-779%
|
(195)
+49%
|
(222)
-14%
|
(52)
+76%
|
(6)
+89%
|
(6)
-9%
|
106
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(252)
|
(266)
|
(221)
|
(233)
|
(182)
|
(175)
|
(164)
|
(150)
|
(226)
|
(233)
|
(242)
|
(253)
|
(219)
|
(230)
|
(228)
|
(232)
|
(341)
|
(332)
|
(366)
|
(376)
|
(335)
|
(341)
|
(327)
|
(322)
|
(280)
|
(276)
|
(265)
|
(261)
|
(245)
|
(242)
|
(234)
|
(222)
|
(240)
|
(241)
|
(214)
|
(203)
|
(206)
|
(174)
|
(192)
|
(150)
|
(45)
|
(42)
|
(28)
|
(53)
|
(150)
|
(123)
|
(108)
|
(87)
|
(83)
|
(68)
|
(90)
|
(106)
|
(113)
|
(155)
|
(161)
|
(179)
|
(190)
|
(176)
|
(157)
|
(138)
|
(107)
|
(122)
|
(89)
|
(77)
|
(53)
|
(31)
|
(31)
|
(18)
|
(43)
|
(32)
|
(35)
|
(13)
|
13
|
31
|
18
|
(8)
|
(7)
|
(3)
|
9
|
11
|
11
|
(7)
|
5
|
(1)
|
(43)
|
5
|
7
|
16
|
(17)
|
5
|
(22)
|
140
|
155
|
144
|
152
|
(31)
|
|
| Income from Continuing Operations |
514
|
540
|
495
|
520
|
438
|
422
|
398
|
370
|
495
|
508
|
523
|
541
|
481
|
491
|
480
|
479
|
527
|
486
|
486
|
499
|
580
|
591
|
625
|
611
|
381
|
357
|
335
|
307
|
468
|
447
|
427
|
431
|
453
|
434
|
385
|
371
|
329
|
335
|
373
|
441
|
370
|
472
|
451
|
379
|
454
|
333
|
332
|
317
|
320
|
288
|
296
|
335
|
318
|
357
|
422
|
400
|
421
|
399
|
301
|
278
|
95
|
109
|
91
|
66
|
141
|
176
|
168
|
171
|
145
|
91
|
87
|
44
|
40
|
(176)
|
(205)
|
(200)
|
(190)
|
0
|
22
|
19
|
4
|
52
|
35
|
32
|
146
|
8
|
(137)
|
(155)
|
(61)
|
(381)
|
(217)
|
(82)
|
103
|
138
|
146
|
75
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(7)
|
0
|
(11)
|
(11)
|
(13)
|
(14)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(19)
|
(21)
|
(21)
|
(20)
|
(20)
|
(18)
|
(22)
|
(22)
|
(22)
|
(22)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
488
N/A
|
514
+5%
|
480
-7%
|
510
+6%
|
476
-7%
|
460
-3%
|
436
-5%
|
407
-7%
|
498
+22%
|
511
+3%
|
527
+3%
|
545
+3%
|
480
-12%
|
499
+4%
|
499
+0%
|
503
+1%
|
527
+5%
|
517
-2%
|
26
-95%
|
35
+34%
|
105
+205%
|
97
-8%
|
605
+526%
|
584
-3%
|
367
-37%
|
341
-7%
|
317
-7%
|
288
-9%
|
420
+46%
|
405
-4%
|
394
-3%
|
399
+1%
|
423
+6%
|
398
-6%
|
342
-14%
|
328
-4%
|
292
-11%
|
300
+2%
|
339
+13%
|
423
+25%
|
617
+46%
|
690
+12%
|
689
0%
|
592
-14%
|
445
-25%
|
354
-20%
|
245
-31%
|
163
-33%
|
143
-12%
|
120
-16%
|
224
+86%
|
361
+62%
|
334
-8%
|
370
+11%
|
427
+16%
|
384
-10%
|
408
+6%
|
385
-6%
|
287
-25%
|
263
-8%
|
93
-65%
|
100
+8%
|
95
-5%
|
87
-9%
|
243
+180%
|
256
+5%
|
259
+1%
|
282
+9%
|
242
-14%
|
179
-26%
|
151
-16%
|
68
-55%
|
194
+186%
|
(11)
N/A
|
(38)
-241%
|
(24)
+38%
|
(180)
-660%
|
(3)
+98%
|
20
N/A
|
17
-12%
|
(1)
N/A
|
51
N/A
|
35
-30%
|
32
-10%
|
37
+16%
|
8
-77%
|
(137)
N/A
|
(155)
-13%
|
(386)
-148%
|
(381)
+1%
|
(267)
+30%
|
(393)
-47%
|
(204)
+48%
|
(168)
+17%
|
(110)
+34%
|
80
N/A
|
|
| EPS (Diluted) |
1.97
N/A
|
2.1
+7%
|
1.97
-6%
|
2.14
+9%
|
1.96
-8%
|
1.94
-1%
|
1.82
-6%
|
1.72
-5%
|
2.1
+22%
|
2.17
+3%
|
2.23
+3%
|
2.31
+4%
|
2.05
-11%
|
2.13
+4%
|
2.14
+0%
|
2.17
+1%
|
2.27
+5%
|
2.25
-1%
|
0.11
-95%
|
0.15
+36%
|
0.46
+207%
|
0.43
-7%
|
2.72
+533%
|
2.47
-9%
|
1.65
-33%
|
1.59
-4%
|
1.48
-7%
|
1.36
-8%
|
2
+47%
|
1.95
-3%
|
1.9
-3%
|
1.92
+1%
|
2.04
+6%
|
1.91
-6%
|
1.64
-14%
|
1.58
-4%
|
1.41
-11%
|
1.46
+4%
|
1.66
+14%
|
2.04
+23%
|
3.04
+49%
|
3.43
+13%
|
3.37
-2%
|
2.93
-13%
|
2.21
-25%
|
1.75
-21%
|
1.21
-31%
|
0.8
-34%
|
0.7
-13%
|
0.58
-17%
|
1.09
+88%
|
1.77
+62%
|
1.63
-8%
|
1.82
+12%
|
2.1
+15%
|
1.91
-9%
|
2.02
+6%
|
1.99
-1%
|
1.52
-24%
|
1.41
-7%
|
0.49
-65%
|
0.53
+8%
|
0.5
-6%
|
0.46
-8%
|
1.29
+180%
|
1.36
+5%
|
1.35
-1%
|
1.49
+10%
|
1.28
-14%
|
0.96
-25%
|
0.84
-13%
|
0.39
-54%
|
1.09
+179%
|
-0.06
N/A
|
-0.22
-267%
|
-0.13
+41%
|
-1.05
-708%
|
-0.01
+99%
|
0.12
N/A
|
0.11
-8%
|
0
N/A
|
0.29
N/A
|
0.2
-31%
|
0.18
-10%
|
0.2
+11%
|
0.05
-75%
|
-0.78
N/A
|
-0.89
-14%
|
-2.19
-146%
|
-2.16
+1%
|
-1.48
+31%
|
-2.18
-47%
|
-1.13
+48%
|
-0.91
+19%
|
-0.61
+33%
|
0.46
N/A
|
|