TietoEVRY Corp
F:TTEB
Income Statement
Earnings Waterfall
TietoEVRY Corp
Income Statement
TietoEVRY Corp
| 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 |
11
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
13
|
6
|
10
|
14
|
13
|
17
|
19
|
18
|
16
|
13
|
14
|
16
|
0
|
20
|
19
|
17
|
16
|
15
|
14
|
14
|
12
|
11
|
9
|
7
|
4
|
5
|
6
|
6
|
4
|
6
|
5
|
5
|
4
|
5
|
5
|
5
|
4
|
5
|
5
|
5
|
4
|
7
|
9
|
11
|
11
|
19
|
22
|
27
|
24
|
28
|
28
|
27
|
23
|
24
|
25
|
25
|
23
|
34
|
37
|
57
|
57
|
64
|
66
|
51
|
62
|
46
|
45
|
43
|
|
| Revenue |
1 274
N/A
|
1 283
+1%
|
1 319
+3%
|
1 348
+2%
|
1 278
-5%
|
1 319
+3%
|
1 341
+2%
|
1 361
+1%
|
1 377
+1%
|
1 407
+2%
|
1 453
+3%
|
1 569
+8%
|
1 625
+4%
|
1 652
+2%
|
1 710
+3%
|
1 669
-2%
|
1 707
+2%
|
1 710
+0%
|
1 680
-2%
|
1 671
-1%
|
1 672
+0%
|
1 701
+2%
|
1 722
+1%
|
1 756
+2%
|
1 786
+2%
|
1 812
+1%
|
1 857
+2%
|
1 878
+1%
|
1 877
0%
|
1 845
-2%
|
1 815
-2%
|
1 773
-2%
|
1 724
-3%
|
1 713
-1%
|
1 695
-1%
|
1 700
+0%
|
1 731
+2%
|
1 765
+2%
|
1 796
+2%
|
1 821
+1%
|
1 837
+1%
|
1 841
+0%
|
1 832
0%
|
1 839
+0%
|
1 825
-1%
|
1 782
-2%
|
1 743
-2%
|
1 680
-4%
|
1 671
-1%
|
1 570
-6%
|
1 540
-2%
|
1 525
-1%
|
1 523
0%
|
1 501
-1%
|
1 479
-2%
|
1 467
-1%
|
1 460
0%
|
1 462
+0%
|
1 479
+1%
|
1 485
+0%
|
1 493
+1%
|
1 518
+2%
|
1 523
+0%
|
1 537
+1%
|
1 543
+0%
|
1 556
+1%
|
1 575
+1%
|
1 587
+1%
|
1 600
+1%
|
1 602
+0%
|
1 601
0%
|
1 613
+1%
|
1 734
+7%
|
2 070
+19%
|
2 353
+14%
|
2 617
+11%
|
2 786
+6%
|
2 754
-1%
|
2 789
+1%
|
2 793
+0%
|
2 823
+1%
|
2 843
+1%
|
2 860
+1%
|
2 903
+1%
|
2 928
+1%
|
2 942
+0%
|
2 898
-1%
|
2 867
-1%
|
2 851
-1%
|
2 841
0%
|
2 861
+1%
|
2 856
0%
|
2 803
-2%
|
2 540
-9%
|
2 288
-10%
|
2 087
-9%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(156)
|
0
|
0
|
0
|
(182)
|
0
|
0
|
0
|
(169)
|
0
|
0
|
0
|
(214)
|
0
|
0
|
0
|
(267)
|
0
|
0
|
0
|
(232)
|
0
|
0
|
0
|
(277)
|
0
|
0
|
0
|
(293)
|
0
|
0
|
0
|
(247)
|
0
|
0
|
0
|
(263)
|
0
|
0
|
0
|
(307)
|
0
|
0
|
0
|
(290)
|
0
|
0
|
0
|
(277)
|
0
|
0
|
0
|
(247)
|
0
|
0
|
0
|
(230)
|
0
|
0
|
0
|
(233)
|
0
|
0
|
0
|
(235)
|
0
|
0
|
(235)
|
(248)
|
(59)
|
(126)
|
(189)
|
(298)
|
(416)
|
(531)
|
(631)
|
(689)
|
(667)
|
(640)
|
(615)
|
(610)
|
(588)
|
(577)
|
(567)
|
(547)
|
(558)
|
(553)
|
(553)
|
(567)
|
(561)
|
(560)
|
(557)
|
(537)
|
(500)
|
(469)
|
(441)
|
|
| Gross Profit |
1 118
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 096
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 208
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 411
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 440
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 440
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 509
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 584
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 477
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 468
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 530
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 535
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 395
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 275
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 230
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 260
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 308
N/A
|
0
N/A
|
0
N/A
|
175
N/A
|
1 352
+674%
|
349
-74%
|
686
+96%
|
1 002
+46%
|
1 436
+43%
|
1 654
+15%
|
1 822
+10%
|
1 986
+9%
|
2 098
+6%
|
2 087
-1%
|
2 149
+3%
|
2 178
+1%
|
2 213
+2%
|
2 255
+2%
|
2 283
+1%
|
2 335
+2%
|
2 382
+2%
|
2 383
+0%
|
2 345
-2%
|
2 314
-1%
|
2 284
-1%
|
2 280
0%
|
2 301
+1%
|
2 299
0%
|
2 266
-1%
|
2 040
-10%
|
1 819
-11%
|
1 646
-9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(856)
|
(1 043)
|
(1 078)
|
(1 110)
|
(967)
|
(1 192)
|
(1 214)
|
(1 225)
|
(1 066)
|
(1 287)
|
(1 315)
|
(1 328)
|
(1 159)
|
(1 410)
|
(1 467)
|
(1 490)
|
(1 257)
|
(1 534)
|
(1 534)
|
(1 533)
|
(1 312)
|
(1 569)
|
(1 606)
|
(1 647)
|
(1 468)
|
(1 780)
|
(1 806)
|
(1 853)
|
(1 472)
|
(1 753)
|
(1 742)
|
(1 708)
|
(1 401)
|
(1 624)
|
(1 597)
|
(1 600)
|
(1 387)
|
(1 687)
|
(1 719)
|
(1 743)
|
(1 619)
|
(1 742)
|
(1 738)
|
(1 762)
|
(1 464)
|
(1 735)
|
(1 680)
|
(1 624)
|
(1 299)
|
(1 476)
|
(1 438)
|
(1 412)
|
(1 181)
|
(1 466)
|
(1 441)
|
(1 384)
|
(1 115)
|
(1 326)
|
(1 334)
|
(1 345)
|
(1 124)
|
(1 387)
|
(1 396)
|
(1 404)
|
(1 175)
|
(1 405)
|
(1 421)
|
(1 200)
|
(1 207)
|
(1 394)
|
(1 340)
|
(1 292)
|
(1 319)
|
(1 518)
|
(1 702)
|
(1 855)
|
(1 873)
|
(1 904)
|
(1 826)
|
(1 830)
|
(1 894)
|
(1 881)
|
(2 009)
|
(2 056)
|
(2 107)
|
(2 073)
|
(2 033)
|
(2 018)
|
(2 039)
|
(2 029)
|
(2 044)
|
(2 040)
|
(2 043)
|
(1 845)
|
(1 655)
|
(1 490)
|
|
| Selling, General & Administrative |
(584)
|
(605)
|
(626)
|
(645)
|
(671)
|
(701)
|
(717)
|
(726)
|
(724)
|
(740)
|
(767)
|
(788)
|
(792)
|
(845)
|
(871)
|
(904)
|
(938)
|
(945)
|
(946)
|
(945)
|
(939)
|
(950)
|
(968)
|
(983)
|
(1 021)
|
(1 045)
|
(1 060)
|
(1 064)
|
(1 056)
|
(1 046)
|
(1 039)
|
(1 022)
|
(987)
|
(974)
|
(964)
|
(973)
|
(1 017)
|
(1 028)
|
(1 043)
|
(1 048)
|
(1 282)
|
(1 038)
|
(1 066)
|
(1 077)
|
(1 349)
|
(1 062)
|
(1 008)
|
(974)
|
(958)
|
(893)
|
(867)
|
(850)
|
(1 130)
|
(854)
|
(847)
|
(838)
|
(1 075)
|
(817)
|
(819)
|
(828)
|
(1 084)
|
(853)
|
(863)
|
(870)
|
(1 111)
|
(868)
|
(875)
|
(885)
|
(1 146)
|
(912)
|
(925)
|
(930)
|
(1 203)
|
(1 146)
|
(1 286)
|
(1 413)
|
(1 675)
|
(1 492)
|
(1 504)
|
(1 509)
|
(1 711)
|
(1 552)
|
(1 570)
|
(1 592)
|
(1 984)
|
(1 582)
|
(1 566)
|
(1 559)
|
(1 566)
|
(1 560)
|
(1 568)
|
(1 568)
|
(1 566)
|
(1 439)
|
(1 314)
|
(1 209)
|
|
| Depreciation & Amortization |
(50)
|
(54)
|
(56)
|
(56)
|
(56)
|
(57)
|
(59)
|
(60)
|
(61)
|
(63)
|
(63)
|
(63)
|
(61)
|
(63)
|
(61)
|
(61)
|
(63)
|
(57)
|
(58)
|
(58)
|
(59)
|
(61)
|
(62)
|
(65)
|
(77)
|
(77)
|
(77)
|
(77)
|
(66)
|
(67)
|
(70)
|
(70)
|
(71)
|
(76)
|
(76)
|
(77)
|
(71)
|
(78)
|
(83)
|
(87)
|
(32)
|
(95)
|
(93)
|
(93)
|
(85)
|
(119)
|
(127)
|
(124)
|
(82)
|
(84)
|
(71)
|
(67)
|
(64)
|
(64)
|
(62)
|
(61)
|
(57)
|
(55)
|
(54)
|
(54)
|
(54)
|
(54)
|
(55)
|
(55)
|
(55)
|
(55)
|
(56)
|
(56)
|
(55)
|
(65)
|
(76)
|
(87)
|
(106)
|
(126)
|
(145)
|
(164)
|
(176)
|
(174)
|
(172)
|
(170)
|
(170)
|
(169)
|
(167)
|
(165)
|
(162)
|
(159)
|
(154)
|
(153)
|
(153)
|
(154)
|
(158)
|
(160)
|
(162)
|
(146)
|
(129)
|
(111)
|
|
| Other Operating Expenses |
(221)
|
(384)
|
(396)
|
(409)
|
(239)
|
(433)
|
(439)
|
(440)
|
(281)
|
(484)
|
(485)
|
(476)
|
(306)
|
(503)
|
(536)
|
(525)
|
(257)
|
(531)
|
(530)
|
(531)
|
(314)
|
(558)
|
(576)
|
(599)
|
(370)
|
(658)
|
(668)
|
(712)
|
(350)
|
(640)
|
(634)
|
(616)
|
(344)
|
(573)
|
(557)
|
(551)
|
(299)
|
(581)
|
(593)
|
(608)
|
(305)
|
(609)
|
(579)
|
(593)
|
(30)
|
(554)
|
(545)
|
(527)
|
(259)
|
(500)
|
(500)
|
(495)
|
13
|
(548)
|
(532)
|
(485)
|
17
|
(453)
|
(461)
|
(464)
|
14
|
(480)
|
(478)
|
(480)
|
(9)
|
(483)
|
(490)
|
(259)
|
(6)
|
(417)
|
(339)
|
(274)
|
(10)
|
(246)
|
(272)
|
(279)
|
(23)
|
(238)
|
(151)
|
(151)
|
(14)
|
(160)
|
(272)
|
(298)
|
40
|
(333)
|
(313)
|
(307)
|
(321)
|
(314)
|
(318)
|
(312)
|
(315)
|
(260)
|
(212)
|
(170)
|
|
| Operating Income |
262
N/A
|
241
-8%
|
242
+0%
|
238
-2%
|
129
-46%
|
127
-2%
|
127
+0%
|
136
+7%
|
142
+4%
|
120
-15%
|
139
+15%
|
242
+74%
|
252
+4%
|
242
-4%
|
243
+0%
|
179
-26%
|
183
+2%
|
176
-4%
|
146
-17%
|
138
-6%
|
128
-8%
|
132
+4%
|
116
-12%
|
109
-6%
|
41
-62%
|
31
-24%
|
51
+63%
|
24
-53%
|
112
+361%
|
92
-18%
|
73
-21%
|
65
-10%
|
75
+15%
|
89
+18%
|
98
+10%
|
100
+1%
|
82
-18%
|
77
-6%
|
77
0%
|
78
+2%
|
(89)
N/A
|
99
N/A
|
94
-6%
|
77
-18%
|
71
-8%
|
47
-34%
|
63
+34%
|
56
-11%
|
96
+72%
|
94
-2%
|
101
+8%
|
113
+11%
|
95
-16%
|
36
-62%
|
37
+5%
|
84
+123%
|
115
+38%
|
136
+18%
|
146
+7%
|
139
-4%
|
136
-3%
|
131
-3%
|
127
-3%
|
133
+5%
|
133
+0%
|
151
+13%
|
154
+2%
|
153
-1%
|
145
-5%
|
148
+2%
|
135
-9%
|
132
-2%
|
117
-12%
|
137
+17%
|
120
-12%
|
131
+9%
|
224
+72%
|
184
-18%
|
323
+76%
|
348
+8%
|
319
-8%
|
374
+17%
|
274
-27%
|
279
+2%
|
275
-1%
|
310
+13%
|
312
+1%
|
296
-5%
|
245
-17%
|
251
+3%
|
257
+2%
|
259
+1%
|
223
-14%
|
195
-13%
|
163
-16%
|
156
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
11
|
10
|
6
|
3
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(4)
|
(4)
|
(2)
|
(7)
|
(10)
|
(8)
|
(11)
|
(3)
|
(3)
|
(5)
|
(5)
|
(7)
|
(8)
|
(9)
|
(12)
|
(15)
|
(28)
|
(28)
|
(27)
|
(21)
|
(4)
|
(3)
|
(3)
|
(7)
|
(6)
|
(7)
|
(8)
|
(5)
|
17
|
10
|
(8)
|
12
|
6
|
(2)
|
1
|
(2)
|
(7)
|
(2)
|
(2)
|
(1)
|
2
|
0
|
(0)
|
(1)
|
5
|
(1)
|
(2)
|
(1)
|
2
|
(1)
|
(0)
|
1
|
3
|
0
|
1
|
2
|
7
|
2
|
4
|
(5)
|
(8)
|
(20)
|
(29)
|
(28)
|
(23)
|
(27)
|
(27)
|
(28)
|
(17)
|
(23)
|
(26)
|
(21)
|
(10)
|
(24)
|
(24)
|
(28)
|
(22)
|
(39)
|
(42)
|
(50)
|
(42)
|
(48)
|
(47)
|
(42)
|
|
| Non-Reccuring Items |
(15)
|
(17)
|
(20)
|
(24)
|
(30)
|
(35)
|
(38)
|
(41)
|
(41)
|
0
|
0
|
(23)
|
(58)
|
(19)
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(40)
|
(40)
|
(40)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
(48)
|
(39)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(3)
|
(4)
|
(14)
|
(33)
|
(76)
|
(30)
|
(21)
|
(2)
|
54
|
(4)
|
(4)
|
(4)
|
(19)
|
(22)
|
(23)
|
(23)
|
2
|
(3)
|
(3)
|
(2)
|
(197)
|
(202)
|
(284)
|
(284)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
1
|
(0)
|
1
|
1
|
0
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(4)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
238
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
(0)
|
(0)
|
0
|
(4)
|
(0)
|
0
|
(0)
|
(6)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
258
N/A
|
233
-10%
|
227
-3%
|
216
-5%
|
100
-54%
|
92
-8%
|
88
-4%
|
95
+7%
|
101
+6%
|
120
+19%
|
139
+16%
|
216
+55%
|
189
-12%
|
220
+16%
|
240
+9%
|
165
-31%
|
174
+5%
|
168
-3%
|
136
-19%
|
136
+0%
|
125
-8%
|
127
+2%
|
111
-13%
|
101
-9%
|
(9)
N/A
|
(19)
-124%
|
(4)
+77%
|
8
N/A
|
82
+917%
|
63
-24%
|
48
-24%
|
45
-6%
|
70
+57%
|
86
+22%
|
96
+11%
|
93
-3%
|
66
-29%
|
70
+6%
|
69
-1%
|
73
+5%
|
159
+117%
|
109
-31%
|
86
-21%
|
90
+4%
|
57
-37%
|
45
-21%
|
63
+41%
|
54
-14%
|
82
+50%
|
84
+3%
|
92
+9%
|
64
-30%
|
57
-11%
|
36
-36%
|
37
+4%
|
82
+120%
|
119
+45%
|
135
+13%
|
144
+7%
|
138
-4%
|
137
-1%
|
130
-5%
|
127
-2%
|
134
+5%
|
136
+2%
|
152
+12%
|
155
+2%
|
154
0%
|
153
-1%
|
150
-2%
|
139
-8%
|
127
-8%
|
101
-20%
|
113
+12%
|
78
-31%
|
71
-9%
|
122
+73%
|
126
+3%
|
276
+118%
|
319
+15%
|
354
+11%
|
347
-2%
|
244
-30%
|
255
+4%
|
243
-5%
|
263
+8%
|
265
+1%
|
246
-7%
|
221
-10%
|
209
-5%
|
213
+2%
|
207
-3%
|
(22)
N/A
|
(56)
-155%
|
(168)
-201%
|
(169)
-1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(59)
|
(49)
|
(49)
|
(46)
|
(35)
|
(34)
|
(32)
|
(34)
|
(34)
|
(38)
|
80
|
77
|
70
|
66
|
(57)
|
(53)
|
(36)
|
(33)
|
(27)
|
(27)
|
(37)
|
(37)
|
(33)
|
(32)
|
(23)
|
(20)
|
(21)
|
(21)
|
(22)
|
(18)
|
(11)
|
(14)
|
(15)
|
(20)
|
(28)
|
(19)
|
(17)
|
(19)
|
(19)
|
(24)
|
(95)
|
(31)
|
(26)
|
(29)
|
(27)
|
(26)
|
(30)
|
(26)
|
(19)
|
(19)
|
(17)
|
(20)
|
(22)
|
(17)
|
(17)
|
(19)
|
(29)
|
(32)
|
(34)
|
(31)
|
(30)
|
(29)
|
(29)
|
(29)
|
(28)
|
(30)
|
(29)
|
(30)
|
(30)
|
(30)
|
(25)
|
(24)
|
(22)
|
(25)
|
(22)
|
(18)
|
(28)
|
(30)
|
(48)
|
(61)
|
(62)
|
(60)
|
(53)
|
(52)
|
(54)
|
(59)
|
(58)
|
(54)
|
(49)
|
(47)
|
(48)
|
(47)
|
(41)
|
(34)
|
(11)
|
(13)
|
|
| Income from Continuing Operations |
199
|
184
|
178
|
171
|
65
|
59
|
56
|
60
|
67
|
82
|
219
|
293
|
259
|
286
|
183
|
112
|
138
|
135
|
109
|
109
|
87
|
91
|
78
|
69
|
(31)
|
(39)
|
(25)
|
(13)
|
61
|
45
|
37
|
31
|
55
|
66
|
68
|
74
|
50
|
51
|
51
|
49
|
64
|
78
|
60
|
60
|
29
|
19
|
33
|
29
|
62
|
65
|
75
|
43
|
35
|
20
|
20
|
63
|
91
|
103
|
110
|
107
|
107
|
101
|
98
|
105
|
108
|
122
|
126
|
124
|
123
|
121
|
114
|
103
|
79
|
88
|
56
|
53
|
95
|
97
|
228
|
257
|
292
|
287
|
192
|
203
|
189
|
204
|
208
|
192
|
172
|
162
|
165
|
160
|
(63)
|
(90)
|
(179)
|
(182)
|
|
| Income to Minority Interest |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
3
|
(1)
|
2
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
|
| Net Income (Common) |
198
N/A
|
182
-8%
|
177
-3%
|
169
-4%
|
64
-62%
|
58
-10%
|
55
-4%
|
60
+8%
|
65
+10%
|
80
+23%
|
215
+168%
|
292
+36%
|
262
-10%
|
286
+9%
|
185
-35%
|
111
-40%
|
136
+23%
|
134
-2%
|
106
-21%
|
107
+1%
|
244
+127%
|
246
+1%
|
234
-5%
|
225
-4%
|
(32)
N/A
|
(40)
-24%
|
(27)
+34%
|
(14)
+49%
|
60
N/A
|
45
-26%
|
36
-19%
|
31
-15%
|
55
+80%
|
66
+20%
|
68
+3%
|
74
+9%
|
50
-33%
|
51
+3%
|
51
0%
|
49
-4%
|
64
+31%
|
78
+23%
|
60
-23%
|
60
+0%
|
29
-51%
|
19
-36%
|
33
+76%
|
29
-13%
|
62
+117%
|
65
+5%
|
75
+14%
|
43
-42%
|
35
-19%
|
20
-44%
|
20
+5%
|
63
+208%
|
91
+44%
|
103
+14%
|
110
+7%
|
107
-2%
|
107
0%
|
101
-5%
|
98
-3%
|
105
+7%
|
108
+2%
|
122
+13%
|
126
+3%
|
124
-1%
|
123
-1%
|
120
-2%
|
114
-6%
|
103
-10%
|
79
-23%
|
88
+12%
|
56
-36%
|
53
-5%
|
95
+78%
|
96
+2%
|
228
+137%
|
257
+13%
|
292
+13%
|
288
-1%
|
192
-33%
|
203
+6%
|
189
-7%
|
204
+8%
|
208
+2%
|
192
-8%
|
172
-10%
|
162
-6%
|
165
+2%
|
160
-3%
|
(63)
N/A
|
(182)
-189%
|
(244)
-34%
|
(352)
-44%
|
|
| EPS (Diluted) |
2.4
N/A
|
2.19
-9%
|
2.13
-3%
|
2.03
-5%
|
0.77
-62%
|
0.69
-10%
|
0.66
-4%
|
0.71
+8%
|
0.79
+11%
|
0.96
+22%
|
2.58
+169%
|
3.51
+36%
|
3.19
-9%
|
3.62
+13%
|
2.34
-35%
|
1.42
-39%
|
1.74
+23%
|
1.75
+1%
|
1.4
-20%
|
1.43
+2%
|
3.25
+127%
|
3.34
+3%
|
3.17
-5%
|
3.08
-3%
|
-0.44
N/A
|
-0.55
-25%
|
-0.36
+35%
|
-0.18
+50%
|
0.83
N/A
|
0.62
-25%
|
0.5
-19%
|
0.42
-16%
|
0.77
+83%
|
0.92
+19%
|
0.94
+2%
|
1.03
+10%
|
0.69
-33%
|
0.71
+3%
|
0.71
N/A
|
0.68
-4%
|
0.89
+31%
|
1.09
+22%
|
0.84
-23%
|
0.85
+1%
|
0.41
-52%
|
0.26
-37%
|
0.45
+73%
|
0.38
-16%
|
0.86
+126%
|
0.9
+5%
|
1.03
+14%
|
0.6
-42%
|
0.48
-20%
|
0.26
-46%
|
0.27
+4%
|
0.85
+215%
|
1.23
+45%
|
1.4
+14%
|
1.49
+6%
|
1.46
-2%
|
1.46
N/A
|
1.37
-6%
|
1.32
-4%
|
1.42
+8%
|
1.46
+3%
|
1.66
+14%
|
1.71
+3%
|
1.69
-1%
|
1.66
-2%
|
1.62
-2%
|
1.54
-5%
|
1.38
-10%
|
1.02
-26%
|
0.74
-27%
|
0.47
-36%
|
0.44
-6%
|
0.8
+82%
|
0.81
+1%
|
1.92
+137%
|
2.17
+13%
|
2.46
+13%
|
2.42
-2%
|
1.61
-33%
|
1.71
+6%
|
1.59
-7%
|
1.72
+8%
|
1.75
+2%
|
1.62
-7%
|
1.45
-10%
|
1.37
-6%
|
1.39
+1%
|
1.35
-3%
|
-0.53
N/A
|
-1.53
-189%
|
-2.06
-35%
|
-2.97
-44%
|
|