SPX Corp
F:SPW
Income Statement
Earnings Waterfall
SPX Corp
Income Statement
SPX Corp
| Sep-2001 | 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 | Apr-2010 | Jul-2010 | Oct-2010 | Dec-2010 | Apr-2011 | Jul-2011 | Oct-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 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
193
|
0
|
0
|
39
|
156
|
113
|
128
|
100
|
68
|
49
|
51
|
56
|
63
|
66
|
65
|
69
|
77
|
91
|
105
|
113
|
116
|
108
|
101
|
96
|
92
|
89
|
87
|
87
|
87
|
90
|
94
|
95
|
97
|
102
|
106
|
111
|
114
|
115
|
114
|
66
|
66
|
56
|
22
|
47
|
24
|
10
|
23
|
25
|
22
|
20
|
17
|
15
|
15
|
15
|
16
|
17
|
17
|
17
|
18
|
20
|
22
|
23
|
23
|
22
|
21
|
20
|
20
|
19
|
18
|
18
|
17
|
16
|
13
|
12
|
10
|
10
|
9
|
9
|
12
|
20
|
27
|
32
|
34
|
46
|
48
|
51
|
51
|
|
| Revenue |
3 518
N/A
|
3 853
+10%
|
4 503
+17%
|
4 797
+7%
|
4 814
+0%
|
3 639
-24%
|
4 852
+33%
|
4 686
-3%
|
4 573
-2%
|
3 551
-22%
|
3 708
+4%
|
3 646
-2%
|
3 537
-3%
|
3 639
+3%
|
4 054
+11%
|
3 942
-3%
|
3 892
-1%
|
3 730
-4%
|
3 863
+4%
|
3 994
+3%
|
4 032
+1%
|
3 934
-2%
|
4 229
+7%
|
4 408
+4%
|
4 505
+2%
|
4 542
+1%
|
4 905
+8%
|
5 237
+7%
|
5 622
+7%
|
5 827
+4%
|
5 641
-3%
|
5 330
-6%
|
5 017
-6%
|
4 175
-17%
|
4 096
-2%
|
4 091
0%
|
4 210
+3%
|
4 099
-3%
|
3 999
-2%
|
3 947
-1%
|
3 825
-3%
|
4 273
+12%
|
4 714
+10%
|
4 712
0%
|
4 723
+0%
|
4 895
+4%
|
4 768
-3%
|
4 795
+1%
|
2 006
-58%
|
1 969
-2%
|
1 955
-1%
|
624
-68%
|
2 726
+337%
|
1 694
-38%
|
994
-41%
|
1 623
+63%
|
1 507
-7%
|
1 559
+3%
|
1 543
-1%
|
1 455
-6%
|
1 426
-2%
|
1 472
+3%
|
1 342
-9%
|
1 320
-2%
|
1 324
+0%
|
1 426
+8%
|
1 437
+1%
|
1 467
+2%
|
1 481
+1%
|
1 539
+4%
|
1 530
-1%
|
1 524
0%
|
1 526
+0%
|
1 525
0%
|
1 551
+2%
|
1 552
+0%
|
1 551
0%
|
1 560
+1%
|
1 589
+2%
|
1 512
-5%
|
1 434
-5%
|
1 220
-15%
|
1 239
+2%
|
1 296
+5%
|
1 381
+7%
|
1 461
+6%
|
1 554
+6%
|
1 623
+4%
|
1 701
+5%
|
1 741
+2%
|
1 419
-18%
|
1 454
+2%
|
1 984
+36%
|
2 001
+1%
|
2 052
+3%
|
2 162
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 374)
|
(2 606)
|
(3 020)
|
(3 196)
|
(3 228)
|
(2 515)
|
(3 307)
|
(3 226)
|
(3 150)
|
(2 531)
|
(2 693)
|
(2 698)
|
(2 670)
|
(2 615)
|
(2 993)
|
(2 887)
|
(2 836)
|
(2 702)
|
(2 785)
|
(2 887)
|
(2 897)
|
(2 834)
|
(3 035)
|
(3 171)
|
(3 232)
|
(3 222)
|
(3 452)
|
(3 643)
|
(3 917)
|
(4 061)
|
(3 947)
|
(3 749)
|
(3 524)
|
(2 911)
|
(2 852)
|
(2 842)
|
(2 937)
|
(2 867)
|
(2 788)
|
(2 775)
|
(2 707)
|
(3 026)
|
(3 431)
|
(3 438)
|
(3 455)
|
(3 506)
|
(3 461)
|
(3 463)
|
(1 533)
|
(1 455)
|
(1 464)
|
(562)
|
(2 011)
|
(1 298)
|
(854)
|
(1 288)
|
(1 282)
|
(1 283)
|
(1 252)
|
(1 169)
|
(1 062)
|
(1 097)
|
(975)
|
(968)
|
(967)
|
(1 096)
|
(1 105)
|
(1 113)
|
(1 124)
|
(1 128)
|
(1 127)
|
(1 109)
|
(1 093)
|
(1 084)
|
(1 079)
|
(1 074)
|
(1 071)
|
(1 081)
|
(1 099)
|
(1 034)
|
(969)
|
(788)
|
(805)
|
(840)
|
(887)
|
(937)
|
(984)
|
(1 014)
|
(1 057)
|
(1 071)
|
(862)
|
(868)
|
(1 185)
|
(1 189)
|
(1 212)
|
(1 279)
|
|
| Gross Profit |
1 145
N/A
|
1 248
+9%
|
1 483
+19%
|
1 601
+8%
|
1 586
-1%
|
1 124
-29%
|
1 545
+37%
|
1 460
-5%
|
1 423
-3%
|
1 020
-28%
|
1 015
0%
|
948
-7%
|
867
-9%
|
1 025
+18%
|
1 061
+4%
|
1 055
-1%
|
1 056
+0%
|
1 028
-3%
|
1 077
+5%
|
1 107
+3%
|
1 135
+3%
|
1 100
-3%
|
1 194
+9%
|
1 237
+4%
|
1 273
+3%
|
1 320
+4%
|
1 453
+10%
|
1 594
+10%
|
1 705
+7%
|
1 765
+4%
|
1 694
-4%
|
1 581
-7%
|
1 493
-6%
|
1 264
-15%
|
1 244
-2%
|
1 249
+0%
|
1 274
+2%
|
1 232
-3%
|
1 211
-2%
|
1 173
-3%
|
1 118
-5%
|
1 247
+12%
|
1 284
+3%
|
1 274
-1%
|
1 269
0%
|
1 389
+9%
|
1 307
-6%
|
1 332
+2%
|
473
-64%
|
514
+9%
|
492
-4%
|
62
-87%
|
716
+1 054%
|
397
-45%
|
139
-65%
|
335
+140%
|
226
-33%
|
276
+22%
|
291
+6%
|
286
-2%
|
364
+27%
|
376
+3%
|
367
-2%
|
352
-4%
|
357
+1%
|
330
-7%
|
332
+1%
|
354
+7%
|
356
+1%
|
411
+15%
|
404
-2%
|
414
+3%
|
433
+4%
|
441
+2%
|
472
+7%
|
478
+1%
|
480
+0%
|
479
0%
|
490
+2%
|
478
-2%
|
466
-3%
|
432
-7%
|
434
+0%
|
456
+5%
|
494
+8%
|
524
+6%
|
570
+9%
|
609
+7%
|
644
+6%
|
670
+4%
|
557
-17%
|
586
+5%
|
799
+36%
|
812
+2%
|
841
+3%
|
882
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(724)
|
(734)
|
(912)
|
(952)
|
(907)
|
(622)
|
(888)
|
(870)
|
(850)
|
(637)
|
(657)
|
(647)
|
(639)
|
(758)
|
(810)
|
(812)
|
(817)
|
(755)
|
(806)
|
(813)
|
(822)
|
(797)
|
(857)
|
(865)
|
(873)
|
(902)
|
(977)
|
(1 060)
|
(1 131)
|
(1 154)
|
(1 104)
|
(1 054)
|
(1 003)
|
(834)
|
(889)
|
(903)
|
(932)
|
(879)
|
(872)
|
(849)
|
(817)
|
(961)
|
(969)
|
(976)
|
(982)
|
(1 204)
|
(1 127)
|
(1 125)
|
(582)
|
(482)
|
(465)
|
(206)
|
(627)
|
(547)
|
(357)
|
(477)
|
(472)
|
(393)
|
(352)
|
(324)
|
(285)
|
(304)
|
(275)
|
(272)
|
(266)
|
(283)
|
(282)
|
(284)
|
(294)
|
(297)
|
(308)
|
(315)
|
(319)
|
(329)
|
(330)
|
(328)
|
(329)
|
(343)
|
(355)
|
(361)
|
(337)
|
(351)
|
(329)
|
(342)
|
(384)
|
(459)
|
(482)
|
(482)
|
(497)
|
(447)
|
(361)
|
(369)
|
(488)
|
(499)
|
(515)
|
(539)
|
|
| Selling, General & Administrative |
(667)
|
(672)
|
(852)
|
(904)
|
(879)
|
(617)
|
(880)
|
(862)
|
(842)
|
(630)
|
(650)
|
(637)
|
(627)
|
(742)
|
(791)
|
(794)
|
(800)
|
(742)
|
(791)
|
(799)
|
(808)
|
(784)
|
(842)
|
(849)
|
(856)
|
(885)
|
(957)
|
(1 037)
|
(1 106)
|
(1 128)
|
(1 080)
|
(1 032)
|
(981)
|
(820)
|
(824)
|
(837)
|
(865)
|
(858)
|
(852)
|
(830)
|
(799)
|
(897)
|
(943)
|
(946)
|
(950)
|
(1 121)
|
(1 094)
|
(1 092)
|
(577)
|
(444)
|
(459)
|
(213)
|
(614)
|
(511)
|
(359)
|
(472)
|
(467)
|
(388)
|
(347)
|
(319)
|
(281)
|
(301)
|
(272)
|
(271)
|
(265)
|
(282)
|
(281)
|
(283)
|
(291)
|
(293)
|
(301)
|
(306)
|
(309)
|
(319)
|
(321)
|
(318)
|
(318)
|
(320)
|
(330)
|
(330)
|
(328)
|
(310)
|
(307)
|
(320)
|
(337)
|
(356)
|
(365)
|
(378)
|
(385)
|
(394)
|
(301)
|
(306)
|
(415)
|
(421)
|
(437)
|
(453)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(57)
|
(62)
|
(60)
|
(47)
|
(28)
|
(5)
|
(8)
|
(8)
|
(9)
|
(7)
|
(7)
|
(9)
|
(11)
|
(16)
|
(18)
|
(18)
|
(17)
|
(13)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(15)
|
(17)
|
(18)
|
(20)
|
(22)
|
(25)
|
(26)
|
(24)
|
(23)
|
(22)
|
(14)
|
(15)
|
(17)
|
(18)
|
(21)
|
(20)
|
(19)
|
(18)
|
(23)
|
(26)
|
(30)
|
(33)
|
(34)
|
(33)
|
(33)
|
(5)
|
(6)
|
(6)
|
8
|
(13)
|
(6)
|
1
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(14)
|
(15)
|
(20)
|
(22)
|
(22)
|
(27)
|
(28)
|
(29)
|
(29)
|
(26)
|
(30)
|
(38)
|
(44)
|
(43)
|
(45)
|
(65)
|
(69)
|
(77)
|
(85)
|
|
| 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
|
(50)
|
(50)
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
(9)
|
(9)
|
(12)
|
12
|
(20)
|
5
|
6
|
(19)
|
(75)
|
(91)
|
(74)
|
(74)
|
(9)
|
(17)
|
(17)
|
(8)
|
(8)
|
(1)
|
(1)
|
|
| Operating Income |
421
N/A
|
514
+22%
|
571
+11%
|
650
+14%
|
679
+5%
|
502
-26%
|
657
+31%
|
590
-10%
|
573
-3%
|
383
-33%
|
358
-6%
|
301
-16%
|
228
-24%
|
267
+17%
|
251
-6%
|
243
-3%
|
239
-2%
|
273
+14%
|
271
0%
|
293
+8%
|
313
+7%
|
303
-3%
|
337
+11%
|
372
+10%
|
401
+8%
|
418
+4%
|
476
+14%
|
535
+12%
|
573
+7%
|
612
+7%
|
590
-4%
|
527
-11%
|
490
-7%
|
430
-12%
|
355
-17%
|
346
-2%
|
342
-1%
|
353
+3%
|
339
-4%
|
324
-5%
|
302
-7%
|
286
-5%
|
314
+10%
|
299
-5%
|
286
-4%
|
185
-36%
|
180
-3%
|
207
+15%
|
(109)
N/A
|
32
N/A
|
27
-17%
|
(144)
N/A
|
89
N/A
|
(151)
N/A
|
(218)
-45%
|
(142)
+35%
|
(247)
-73%
|
(117)
+53%
|
(61)
+48%
|
(37)
+38%
|
79
N/A
|
72
-9%
|
93
+29%
|
80
-14%
|
90
+13%
|
47
-48%
|
50
+6%
|
70
+39%
|
62
-11%
|
114
+83%
|
96
-16%
|
99
+3%
|
114
+15%
|
112
-2%
|
142
+27%
|
150
+6%
|
151
+1%
|
136
-10%
|
135
0%
|
117
-13%
|
129
+10%
|
80
-38%
|
105
+30%
|
114
+9%
|
110
-4%
|
65
-41%
|
88
+36%
|
127
+44%
|
148
+16%
|
223
+51%
|
196
-12%
|
218
+11%
|
312
+43%
|
313
+0%
|
326
+4%
|
343
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(85)
|
(99)
|
(110)
|
(119)
|
(128)
|
(159)
|
(142)
|
(150)
|
(146)
|
(186)
|
(192)
|
(186)
|
(188)
|
(126)
|
(143)
|
(120)
|
(86)
|
(27)
|
(10)
|
(23)
|
(4)
|
(9)
|
(12)
|
6
|
(18)
|
(28)
|
(42)
|
(53)
|
(59)
|
(60)
|
(53)
|
(52)
|
(52)
|
(55)
|
(55)
|
(52)
|
(52)
|
(70)
|
(55)
|
(60)
|
(61)
|
(141)
|
(67)
|
(69)
|
(72)
|
(57)
|
(70)
|
(66)
|
(19)
|
(10)
|
(19)
|
(1)
|
(34)
|
(20)
|
(13)
|
(21)
|
(26)
|
(21)
|
(21)
|
(19)
|
(14)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(20)
|
(21)
|
(21)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(18)
|
(16)
|
(15)
|
(13)
|
(11)
|
(10)
|
(8)
|
(8)
|
(7)
|
(10)
|
(18)
|
(26)
|
(31)
|
(33)
|
(44)
|
(46)
|
(48)
|
(47)
|
|
| Non-Reccuring Items |
(53)
|
(61)
|
(91)
|
(90)
|
(90)
|
(77)
|
(85)
|
(70)
|
(79)
|
(46)
|
(37)
|
(23)
|
(89)
|
(216)
|
(400)
|
(402)
|
(318)
|
(122)
|
(51)
|
(40)
|
(48)
|
(4)
|
(4)
|
(4)
|
(7)
|
(13)
|
(13)
|
(16)
|
(15)
|
(140)
|
(151)
|
(171)
|
(185)
|
(56)
|
(1)
|
18
|
3
|
(58)
|
(54)
|
(78)
|
(51)
|
(49)
|
(54)
|
(33)
|
(32)
|
(289)
|
(309)
|
(319)
|
(298)
|
(18)
|
433
|
(35)
|
(50)
|
(67)
|
(519)
|
(36)
|
(45)
|
(7)
|
10
|
9
|
17
|
(18)
|
(33)
|
(30)
|
(19)
|
7
|
5
|
4
|
(6)
|
(7)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(3)
|
(4)
|
(4)
|
(4)
|
(27)
|
(7)
|
(30)
|
(29)
|
(6)
|
(15)
|
0
|
(15)
|
(14)
|
(1)
|
(1)
|
(1)
|
(4)
|
(3)
|
(3)
|
(4)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(7)
|
(10)
|
(10)
|
1
|
4
|
(2)
|
1
|
(2)
|
(3)
|
47
|
43
|
44
|
39
|
(9)
|
(10)
|
(21)
|
(20)
|
(17)
|
(15)
|
(21)
|
(21)
|
(26)
|
(29)
|
(10)
|
(10)
|
(2)
|
5
|
0
|
(11)
|
(1)
|
(19)
|
(17)
|
(12)
|
(22)
|
(21)
|
(22)
|
(22)
|
(1)
|
(5)
|
(4)
|
(31)
|
25
|
(35)
|
(37)
|
(3)
|
(19)
|
(6)
|
(5)
|
(4)
|
(15)
|
(9)
|
487
|
486
|
490
|
491
|
(1)
|
(3)
|
(10)
|
(2)
|
(3)
|
(1)
|
(0)
|
(1)
|
(3)
|
(4)
|
(2)
|
(0)
|
4
|
5
|
(8)
|
(1)
|
(2)
|
(1)
|
(5)
|
(11)
|
(8)
|
(6)
|
3
|
9
|
10
|
11
|
9
|
9
|
0
|
(28)
|
(15)
|
(19)
|
(18)
|
7
|
(10)
|
(14)
|
(16)
|
(9)
|
(3)
|
(3)
|
(5)
|
|
| Pre-Tax Income |
276
N/A
|
345
+25%
|
360
+4%
|
442
+23%
|
466
+5%
|
264
-43%
|
431
+64%
|
369
-15%
|
345
-7%
|
199
-42%
|
172
-13%
|
136
-21%
|
(10)
N/A
|
(83)
-772%
|
(302)
-264%
|
(301)
+0%
|
(185)
+38%
|
106
N/A
|
195
+84%
|
209
+7%
|
241
+15%
|
264
+10%
|
293
+11%
|
364
+25%
|
366
+0%
|
375
+2%
|
426
+14%
|
466
+9%
|
489
+5%
|
411
-16%
|
367
-11%
|
288
-22%
|
240
-17%
|
298
+24%
|
277
-7%
|
290
+5%
|
271
-7%
|
224
-17%
|
226
+1%
|
181
-20%
|
160
-12%
|
120
-25%
|
159
+32%
|
160
+1%
|
179
+12%
|
(179)
N/A
|
(205)
-14%
|
(183)
+11%
|
(429)
-135%
|
(11)
+98%
|
432
N/A
|
308
-29%
|
490
+59%
|
252
-49%
|
(259)
N/A
|
(201)
+22%
|
(319)
-59%
|
(154)
+52%
|
(74)
+52%
|
(51)
+31%
|
81
N/A
|
39
-52%
|
44
+10%
|
31
-29%
|
51
+64%
|
36
-29%
|
39
+8%
|
62
+57%
|
43
-30%
|
80
+84%
|
68
-14%
|
72
+5%
|
87
+22%
|
83
-5%
|
107
+28%
|
119
+11%
|
123
+4%
|
117
-5%
|
122
+5%
|
107
-13%
|
97
-10%
|
70
-28%
|
73
+4%
|
76
+5%
|
68
-11%
|
27
-60%
|
62
+128%
|
85
+37%
|
123
+45%
|
186
+52%
|
150
-19%
|
168
+12%
|
255
+52%
|
262
+3%
|
272
+4%
|
287
+6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(118)
|
(155)
|
(157)
|
(187)
|
(192)
|
(136)
|
(168)
|
(147)
|
(135)
|
(98)
|
(91)
|
(48)
|
(10)
|
25
|
84
|
33
|
12
|
(71)
|
(122)
|
(74)
|
(86)
|
(51)
|
(59)
|
(105)
|
(84)
|
(84)
|
(99)
|
(119)
|
(125)
|
(152)
|
(135)
|
(107)
|
(118)
|
(74)
|
(73)
|
(56)
|
(48)
|
(46)
|
(45)
|
(45)
|
(12)
|
12
|
(17)
|
(16)
|
(37)
|
14
|
35
|
25
|
94
|
20
|
(140)
|
(123)
|
(188)
|
(138)
|
36
|
33
|
33
|
3
|
(16)
|
(21)
|
(16)
|
(9)
|
(11)
|
(13)
|
(17)
|
60
|
60
|
65
|
68
|
(1)
|
(3)
|
(5)
|
(7)
|
(14)
|
(15)
|
(18)
|
(21)
|
(16)
|
(17)
|
(12)
|
(11)
|
(11)
|
(10)
|
(12)
|
(6)
|
(7)
|
(16)
|
(19)
|
(34)
|
(42)
|
(38)
|
(40)
|
(54)
|
(58)
|
(60)
|
(63)
|
|
| Income from Continuing Operations |
157
|
190
|
202
|
256
|
274
|
128
|
264
|
222
|
210
|
101
|
81
|
89
|
(19)
|
(58)
|
(218)
|
(268)
|
(173)
|
35
|
74
|
136
|
155
|
213
|
234
|
260
|
282
|
291
|
327
|
347
|
365
|
259
|
233
|
181
|
121
|
224
|
204
|
235
|
223
|
178
|
181
|
136
|
147
|
133
|
143
|
144
|
142
|
(165)
|
(170)
|
(158)
|
(335)
|
10
|
292
|
185
|
303
|
115
|
(223)
|
(168)
|
(286)
|
(152)
|
(90)
|
(72)
|
65
|
30
|
33
|
18
|
34
|
96
|
99
|
126
|
112
|
79
|
66
|
66
|
80
|
70
|
92
|
101
|
102
|
101
|
106
|
95
|
86
|
59
|
62
|
64
|
62
|
20
|
46
|
65
|
88
|
145
|
113
|
128
|
202
|
204
|
212
|
224
|
|
| 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)
|
(3)
|
(3)
|
(4)
|
(7)
|
10
|
10
|
10
|
(2)
|
(17)
|
(16)
|
(15)
|
3
|
0
|
(1)
|
(3)
|
(5)
|
(3)
|
(3)
|
(4)
|
(3)
|
(5)
|
(6)
|
(3)
|
(2)
|
(1)
|
3
|
1
|
10
|
12
|
13
|
39
|
34
|
31
|
11
|
(15)
|
(18)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
34
|
6
|
12
|
19
|
0
|
25
|
26
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
157
N/A
|
173
+10%
|
54
-69%
|
99
+83%
|
116
+17%
|
127
+10%
|
219
+72%
|
215
-2%
|
214
0%
|
236
+10%
|
265
+12%
|
265
+0%
|
193
-27%
|
(17)
N/A
|
629
N/A
|
897
+42%
|
932
+4%
|
1 090
+17%
|
428
-61%
|
217
-49%
|
131
-39%
|
171
+30%
|
178
+4%
|
132
-26%
|
273
+107%
|
297
+9%
|
328
+10%
|
359
+9%
|
383
+7%
|
285
-26%
|
259
-9%
|
198
-24%
|
127
-36%
|
32
-75%
|
29
-7%
|
75
+154%
|
68
-9%
|
206
+201%
|
207
+0%
|
172
-17%
|
205
+19%
|
171
-16%
|
193
+12%
|
196
+2%
|
181
-7%
|
180
0%
|
176
-3%
|
173
-1%
|
185
+6%
|
210
+14%
|
519
+147%
|
523
+1%
|
517
-1%
|
393
-24%
|
68
-83%
|
59
-14%
|
(110)
N/A
|
(83)
+25%
|
(63)
+24%
|
(116)
-85%
|
(9)
+92%
|
(85)
-880%
|
(81)
+5%
|
(76)
+6%
|
(55)
+27%
|
89
N/A
|
84
-6%
|
116
+38%
|
101
-13%
|
81
-19%
|
68
-16%
|
64
-6%
|
79
+23%
|
71
-10%
|
94
+33%
|
102
+8%
|
104
+1%
|
97
-6%
|
101
+4%
|
136
+34%
|
444
+226%
|
425
-4%
|
410
-4%
|
361
-12%
|
34
-91%
|
0
-99%
|
32
+15 700%
|
55
+73%
|
31
-43%
|
90
+189%
|
55
-38%
|
126
+128%
|
201
+59%
|
203
+1%
|
211
+4%
|
223
+6%
|
|
| EPS (Diluted) |
1.92
N/A
|
2.33
+21%
|
0.64
-73%
|
1.16
+81%
|
1.38
+19%
|
1.32
-4%
|
2.74
+108%
|
2.67
-3%
|
2.78
+4%
|
2.66
-4%
|
3.48
+31%
|
3.41
-2%
|
2.71
-21%
|
-0.23
N/A
|
8.43
N/A
|
11.58
+37%
|
11.39
-2%
|
15.09
+32%
|
6.54
-57%
|
3.55
-46%
|
2.12
-40%
|
2.81
+33%
|
2.96
+5%
|
2.27
-23%
|
4.53
+100%
|
5.26
+16%
|
6.05
+15%
|
6.56
+8%
|
6.18
-6%
|
5.22
-16%
|
5.15
-1%
|
4.01
-22%
|
2.1
-48%
|
0.63
-70%
|
0.58
-8%
|
1.48
+155%
|
1.35
-9%
|
4.08
+202%
|
4.05
-1%
|
3.34
-18%
|
4.03
+21%
|
3.35
-17%
|
3.73
+11%
|
3.91
+5%
|
3.62
-7%
|
3.6
-1%
|
3.69
+2%
|
3.76
+2%
|
4.36
+16%
|
4.56
+5%
|
11.51
+152%
|
12.74
+11%
|
12.36
-3%
|
9.14
-26%
|
1.68
-82%
|
1.44
-14%
|
-2.69
N/A
|
-2.03
+25%
|
-1.5
+26%
|
-2.77
-85%
|
-0.2
+93%
|
-2.05
-925%
|
-1.85
+10%
|
-1.78
+4%
|
-1.25
+30%
|
2.03
N/A
|
1.89
-7%
|
2.6
+38%
|
2.24
-14%
|
1.81
-19%
|
1.55
-14%
|
1.42
-8%
|
1.75
+23%
|
1.57
-10%
|
2.07
+32%
|
2.24
+8%
|
2.25
+0%
|
2.12
-6%
|
2.18
+3%
|
2.92
+34%
|
9.5
+225%
|
9.14
-4%
|
8.81
-4%
|
7.79
-12%
|
0.72
-91%
|
0
N/A
|
0.68
N/A
|
1.17
+72%
|
0.68
-42%
|
1.92
+182%
|
1.17
-39%
|
2.66
+127%
|
4.25
+60%
|
4.3
+1%
|
4.44
+3%
|
4.56
+3%
|
|