Fiserv Inc
NASDAQ:FISV
Income Statement
Earnings Waterfall
Fiserv Inc
Income Statement
Fiserv 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 |
0
|
0
|
0
|
18
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
260
|
0
|
0
|
0
|
220
|
0
|
0
|
0
|
198
|
50
|
99
|
144
|
188
|
137
|
132
|
135
|
174
|
172
|
169
|
162
|
164
|
164
|
164
|
164
|
164
|
164
|
172
|
172
|
169
|
168
|
159
|
159
|
163
|
165
|
169
|
173
|
176
|
179
|
180
|
182
|
193
|
207
|
226
|
366
|
507
|
638
|
750
|
739
|
716
|
704
|
704
|
701
|
696
|
690
|
692
|
712
|
746
|
785
|
844
|
919
|
1 004
|
1 065
|
1 122
|
1 193
|
1 238
|
1 306
|
1 388
|
1 481
|
0
|
|
| Revenue |
2 294
N/A
|
2 384
+4%
|
2 423
+2%
|
2 389
-1%
|
2 551
+7%
|
2 642
+4%
|
2 770
+5%
|
2 925
+6%
|
3 147
+8%
|
3 344
+6%
|
3 572
+7%
|
3 730
+4%
|
3 794
+2%
|
3 871
+2%
|
3 948
+2%
|
3 241
-18%
|
3 959
+22%
|
3 829
-3%
|
3 714
-3%
|
3 544
-5%
|
3 629
+2%
|
3 695
+2%
|
3 722
+1%
|
3 677
-1%
|
4 268
+16%
|
4 538
+6%
|
4 652
+3%
|
4 587
-1%
|
4 304
-6%
|
4 101
-5%
|
4 055
-1%
|
4 077
+1%
|
4 062
0%
|
4 084
+1%
|
4 117
+1%
|
4 133
+0%
|
4 173
+1%
|
4 216
+1%
|
4 254
+1%
|
4 289
+1%
|
4 386
+2%
|
4 408
+1%
|
4 452
+1%
|
4 436
0%
|
4 491
+1%
|
4 602
+2%
|
4 696
+2%
|
4 814
+3%
|
4 896
+2%
|
4 951
+1%
|
5 013
+1%
|
5 066
+1%
|
5 107
+1%
|
5 152
+1%
|
5 202
+1%
|
5 254
+1%
|
5 310
+1%
|
5 375
+1%
|
5 442
+1%
|
5 505
+1%
|
5 568
+1%
|
5 591
+0%
|
5 611
+0%
|
5 696
+2%
|
5 742
+1%
|
5 776
+1%
|
5 788
+0%
|
5 823
+1%
|
5 885
+1%
|
5 977
+2%
|
7 693
+29%
|
10 187
+32%
|
12 454
+22%
|
14 407
+16%
|
15 065
+5%
|
14 852
-1%
|
14 838
0%
|
15 424
+4%
|
15 801
+2%
|
16 226
+3%
|
16 609
+2%
|
17 008
+2%
|
17 363
+2%
|
17 737
+2%
|
18 146
+2%
|
18 452
+2%
|
18 807
+2%
|
19 093
+2%
|
19 429
+2%
|
19 780
+2%
|
20 122
+2%
|
20 456
+2%
|
20 703
+1%
|
21 112
+2%
|
21 160
+0%
|
21 193
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 408)
|
(1 457)
|
(1 505)
|
(1 497)
|
(1 594)
|
(1 653)
|
(1 699)
|
(2 011)
|
(1 811)
|
(1 841)
|
(1 884)
|
(2 619)
|
(2 095)
|
(2 310)
|
(2 551)
|
(2 170)
|
(2 718)
|
(2 621)
|
(2 520)
|
(2 412)
|
(2 469)
|
(2 502)
|
(2 505)
|
(2 428)
|
(2 850)
|
(2 998)
|
(3 008)
|
(2 866)
|
(2 601)
|
(2 424)
|
(2 381)
|
(2 380)
|
(2 378)
|
(2 374)
|
(2 384)
|
(2 386)
|
(2 412)
|
(2 450)
|
(2 492)
|
(2 504)
|
(2 571)
|
(2 573)
|
(2 578)
|
(2 564)
|
(2 623)
|
(2 677)
|
(2 725)
|
(2 776)
|
(2 785)
|
(2 808)
|
(2 829)
|
(2 881)
|
(2 883)
|
(2 890)
|
(2 898)
|
(2 909)
|
(2 920)
|
(2 937)
|
(2 961)
|
(2 959)
|
(2 977)
|
(2 998)
|
(3 007)
|
(3 024)
|
(3 031)
|
(3 022)
|
(3 025)
|
(3 069)
|
(3 108)
|
(3 154)
|
(4 022)
|
(5 261)
|
(6 630)
|
(7 765)
|
(8 016)
|
(7 812)
|
(7 552)
|
(7 599)
|
(7 782)
|
(8 128)
|
(8 193)
|
(8 270)
|
(8 215)
|
(7 992)
|
(8 025)
|
(7 910)
|
(7 808)
|
(7 670)
|
(7 670)
|
(7 723)
|
(7 836)
|
(8 013)
|
(8 081)
|
(8 205)
|
(8 363)
|
(8 612)
|
|
| Gross Profit |
887
N/A
|
927
+4%
|
917
-1%
|
892
-3%
|
957
+7%
|
989
+3%
|
1 071
+8%
|
914
-15%
|
1 337
+46%
|
1 502
+12%
|
1 688
+12%
|
1 111
-34%
|
1 699
+53%
|
1 561
-8%
|
1 397
-11%
|
1 071
-23%
|
1 241
+16%
|
1 208
-3%
|
1 195
-1%
|
1 132
-5%
|
1 160
+2%
|
1 193
+3%
|
1 217
+2%
|
1 249
+3%
|
1 418
+14%
|
1 540
+9%
|
1 644
+7%
|
1 721
+5%
|
1 703
-1%
|
1 677
-2%
|
1 674
0%
|
1 697
+1%
|
1 684
-1%
|
1 710
+2%
|
1 733
+1%
|
1 747
+1%
|
1 761
+1%
|
1 766
+0%
|
1 762
0%
|
1 785
+1%
|
1 815
+2%
|
1 835
+1%
|
1 874
+2%
|
1 872
0%
|
1 868
0%
|
1 925
+3%
|
1 971
+2%
|
2 038
+3%
|
2 111
+4%
|
2 143
+2%
|
2 184
+2%
|
2 185
+0%
|
2 224
+2%
|
2 262
+2%
|
2 304
+2%
|
2 345
+2%
|
2 390
+2%
|
2 438
+2%
|
2 481
+2%
|
2 546
+3%
|
2 591
+2%
|
2 593
+0%
|
2 604
+0%
|
2 672
+3%
|
2 711
+1%
|
2 754
+2%
|
2 763
+0%
|
2 754
0%
|
2 777
+1%
|
2 823
+2%
|
3 671
+30%
|
4 926
+34%
|
5 824
+18%
|
6 642
+14%
|
7 049
+6%
|
7 040
0%
|
7 286
+3%
|
7 825
+7%
|
8 019
+2%
|
8 098
+1%
|
8 416
+4%
|
8 738
+4%
|
9 148
+5%
|
9 745
+7%
|
10 121
+4%
|
10 542
+4%
|
10 999
+4%
|
11 423
+4%
|
11 759
+3%
|
12 057
+3%
|
12 286
+2%
|
12 443
+1%
|
12 622
+1%
|
12 907
+2%
|
12 797
-1%
|
12 581
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(510)
|
(527)
|
(497)
|
(458)
|
(497)
|
(508)
|
(571)
|
(392)
|
(778)
|
(914)
|
(1 055)
|
(451)
|
(1 013)
|
(849)
|
(687)
|
(409)
|
(511)
|
(502)
|
(492)
|
(465)
|
(489)
|
(500)
|
(500)
|
(513)
|
(627)
|
(705)
|
(784)
|
(813)
|
(800)
|
(771)
|
(754)
|
(751)
|
(725)
|
(734)
|
(737)
|
(740)
|
(771)
|
(776)
|
(780)
|
(795)
|
(886)
|
(839)
|
(832)
|
(824)
|
(848)
|
(889)
|
(920)
|
(977)
|
(990)
|
(988)
|
(994)
|
(975)
|
(971)
|
(990)
|
(1 005)
|
(1 034)
|
(1 139)
|
(1 066)
|
(1 082)
|
(1 101)
|
(1 120)
|
(1 122)
|
(1 132)
|
(1 150)
|
(1 178)
|
(1 222)
|
(1 243)
|
(1 228)
|
(1 264)
|
(1 287)
|
(2 119)
|
(3 284)
|
(4 347)
|
(5 341)
|
(5 612)
|
(5 528)
|
(5 491)
|
(5 594)
|
(5 661)
|
(5 795)
|
(5 894)
|
(6 000)
|
(6 072)
|
(6 045)
|
(6 182)
|
(6 332)
|
(6 437)
|
(6 576)
|
(6 657)
|
(6 658)
|
(6 612)
|
(6 564)
|
(6 549)
|
(6 563)
|
(6 719)
|
(6 883)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(392)
|
(119)
|
(228)
|
(343)
|
(451)
|
(467)
|
(485)
|
(499)
|
(409)
|
(511)
|
(502)
|
(492)
|
(465)
|
(489)
|
(500)
|
(500)
|
(513)
|
(627)
|
(705)
|
(784)
|
(813)
|
(800)
|
(771)
|
(754)
|
(751)
|
(725)
|
(734)
|
(737)
|
(740)
|
(771)
|
(776)
|
(780)
|
(795)
|
(801)
|
(815)
|
(832)
|
(824)
|
(848)
|
(889)
|
(920)
|
(977)
|
(990)
|
(988)
|
(994)
|
(975)
|
(971)
|
(990)
|
(1 005)
|
(1 034)
|
(1 054)
|
(1 066)
|
(1 082)
|
(1 101)
|
(1 120)
|
(1 122)
|
(1 132)
|
(1 150)
|
(1 178)
|
(1 222)
|
(1 243)
|
(1 228)
|
(1 264)
|
(1 287)
|
(2 119)
|
(3 284)
|
(4 347)
|
(5 341)
|
(5 612)
|
(5 528)
|
(5 491)
|
(5 594)
|
(5 661)
|
(5 795)
|
(5 894)
|
(6 000)
|
(6 072)
|
(6 045)
|
(6 182)
|
(6 332)
|
(6 437)
|
(6 576)
|
(6 657)
|
(6 658)
|
(6 612)
|
(6 564)
|
(6 549)
|
(6 563)
|
(6 719)
|
(6 883)
|
|
| Depreciation & Amortization |
(154)
|
(161)
|
(168)
|
(134)
|
(145)
|
(150)
|
(154)
|
0
|
(174)
|
(181)
|
(187)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(356)
|
(366)
|
(329)
|
(323)
|
(352)
|
(357)
|
(417)
|
0
|
(485)
|
(505)
|
(525)
|
0
|
(546)
|
(365)
|
(188)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(85)
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(85)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
377
N/A
|
400
+6%
|
421
+5%
|
434
+3%
|
461
+6%
|
481
+4%
|
500
+4%
|
522
+4%
|
559
+7%
|
588
+5%
|
633
+8%
|
660
+4%
|
686
+4%
|
712
+4%
|
709
0%
|
662
-7%
|
729
+10%
|
706
-3%
|
703
0%
|
667
-5%
|
671
+1%
|
694
+3%
|
717
+3%
|
736
+3%
|
791
+7%
|
835
+6%
|
860
+3%
|
908
+6%
|
903
-1%
|
906
+0%
|
920
+2%
|
946
+3%
|
959
+1%
|
976
+2%
|
996
+2%
|
1 007
+1%
|
990
-2%
|
990
N/A
|
982
-1%
|
990
+1%
|
929
-6%
|
996
+7%
|
1 042
+5%
|
1 048
+1%
|
1 020
-3%
|
1 036
+2%
|
1 051
+1%
|
1 061
+1%
|
1 121
+6%
|
1 155
+3%
|
1 190
+3%
|
1 210
+2%
|
1 253
+4%
|
1 272
+2%
|
1 299
+2%
|
1 311
+1%
|
1 251
-5%
|
1 372
+10%
|
1 399
+2%
|
1 445
+3%
|
1 471
+2%
|
1 471
N/A
|
1 472
+0%
|
1 522
+3%
|
1 533
+1%
|
1 532
0%
|
1 520
-1%
|
1 526
+0%
|
1 513
-1%
|
1 536
+2%
|
1 552
+1%
|
1 642
+6%
|
1 477
-10%
|
1 301
-12%
|
1 437
+10%
|
1 512
+5%
|
1 795
+19%
|
2 231
+24%
|
2 358
+6%
|
2 303
-2%
|
2 522
+10%
|
2 738
+9%
|
3 076
+12%
|
3 700
+20%
|
3 939
+6%
|
4 210
+7%
|
4 562
+8%
|
4 847
+6%
|
5 102
+5%
|
5 399
+6%
|
5 674
+5%
|
5 879
+4%
|
6 073
+3%
|
6 344
+4%
|
6 078
-4%
|
5 698
-6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(11)
|
(13)
|
(16)
|
(17)
|
(18)
|
(18)
|
(18)
|
26
|
30
|
31
|
66
|
25
|
16
|
7
|
(41)
|
(42)
|
(43)
|
(44)
|
(69)
|
(129)
|
(178)
|
(223)
|
(247)
|
(232)
|
(226)
|
(221)
|
(212)
|
(203)
|
(194)
|
(191)
|
(188)
|
(188)
|
(190)
|
(186)
|
(182)
|
(180)
|
(170)
|
(173)
|
(167)
|
(165)
|
(168)
|
(161)
|
(163)
|
(163)
|
(162)
|
(162)
|
(163)
|
(162)
|
(171)
|
(171)
|
(169)
|
(176)
|
(167)
|
(167)
|
(170)
|
(165)
|
(167)
|
(171)
|
(174)
|
(177)
|
(177)
|
(176)
|
(184)
|
(195)
|
(209)
|
(332)
|
(479)
|
(590)
|
(707)
|
(701)
|
(681)
|
(690)
|
(692)
|
(703)
|
(622)
|
(659)
|
(669)
|
(704)
|
(795)
|
(838)
|
(917)
|
(1 006)
|
(1 090)
|
(1 166)
|
(1 205)
|
(1 257)
|
(1 264)
|
(1 317)
|
(1 379)
|
(1 506)
|
(1 425)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(87)
|
(111)
|
(85)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(85)
|
(85)
|
(85)
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
242
|
229
|
219
|
213
|
(68)
|
(102)
|
(43)
|
(80)
|
400
|
394
|
377
|
340
|
(97)
|
(54)
|
(87)
|
(15)
|
137
|
137
|
18
|
40
|
(111)
|
(111)
|
185
|
167
|
159
|
159
|
(17)
|
(147)
|
(127)
|
(130)
|
(30)
|
120
|
|
| 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
|
19
|
(21)
|
0
|
(21)
|
(40)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
22
|
36
|
0
|
20
|
(38)
|
(48)
|
(32)
|
(39)
|
24
|
23
|
(26)
|
4
|
11
|
25
|
38
|
10
|
(42)
|
(56)
|
(129)
|
|
| Pre-Tax Income |
369
N/A
|
392
+6%
|
412
+5%
|
425
+3%
|
451
+6%
|
471
+4%
|
487
+3%
|
506
+4%
|
541
+7%
|
570
+5%
|
615
+8%
|
641
+4%
|
713
+11%
|
741
+4%
|
740
0%
|
728
-2%
|
754
+4%
|
722
-4%
|
710
-2%
|
626
-12%
|
629
+0%
|
651
+3%
|
674
+4%
|
667
-1%
|
662
-1%
|
657
-1%
|
656
0%
|
640
-2%
|
650
+2%
|
659
+1%
|
659
N/A
|
734
+11%
|
756
+3%
|
782
+3%
|
805
+3%
|
793
-1%
|
776
-2%
|
713
-8%
|
685
-4%
|
723
+6%
|
749
+4%
|
826
+10%
|
869
+5%
|
881
+1%
|
855
-3%
|
868
+2%
|
890
+3%
|
898
+1%
|
958
+7%
|
993
+4%
|
1 028
+4%
|
1 047
+2%
|
1 091
+4%
|
1 016
-7%
|
1 043
+3%
|
1 057
+1%
|
1 075
+2%
|
1 205
+12%
|
1 232
+2%
|
1 275
+3%
|
1 306
+2%
|
1 314
+1%
|
1 311
0%
|
1 358
+4%
|
1 598
+18%
|
1 584
-1%
|
1 563
-1%
|
1 555
-1%
|
1 250
-20%
|
1 225
-2%
|
1 177
-4%
|
1 083
-8%
|
1 287
+19%
|
988
-23%
|
1 113
+13%
|
1 171
+5%
|
1 029
-12%
|
1 507
+46%
|
1 604
+6%
|
1 666
+4%
|
2 020
+21%
|
2 168
+7%
|
2 342
+8%
|
2 913
+24%
|
2 951
+1%
|
3 206
+9%
|
3 764
+17%
|
3 898
+4%
|
4 099
+5%
|
4 364
+6%
|
4 425
+1%
|
4 506
+2%
|
4 639
+3%
|
4 793
+3%
|
4 486
-6%
|
4 264
-5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(147)
|
(155)
|
(162)
|
(166)
|
(176)
|
(183)
|
(190)
|
(197)
|
(211)
|
(222)
|
(238)
|
(246)
|
(274)
|
(284)
|
(278)
|
(274)
|
(281)
|
(265)
|
(265)
|
(236)
|
(240)
|
(250)
|
(259)
|
(255)
|
(252)
|
(251)
|
(290)
|
(288)
|
(292)
|
(294)
|
(247)
|
(273)
|
(280)
|
(290)
|
(303)
|
(301)
|
(292)
|
(263)
|
(245)
|
(254)
|
(259)
|
(270)
|
(295)
|
(300)
|
(291)
|
(312)
|
(311)
|
(328)
|
(336)
|
(356)
|
(397)
|
(384)
|
(414)
|
(379)
|
(376)
|
(377)
|
(430)
|
(474)
|
(471)
|
(492)
|
(445)
|
(444)
|
(428)
|
(433)
|
(471)
|
(434)
|
(395)
|
(359)
|
(250)
|
(238)
|
(232)
|
(198)
|
(246)
|
(159)
|
(230)
|
(196)
|
(135)
|
(390)
|
(320)
|
(363)
|
(443)
|
(352)
|
(445)
|
(551)
|
(577)
|
(621)
|
(713)
|
(754)
|
(783)
|
(823)
|
(658)
|
(641)
|
(678)
|
(703)
|
(802)
|
(811)
|
|
| Income from Continuing Operations |
223
|
237
|
251
|
259
|
275
|
287
|
297
|
309
|
330
|
348
|
376
|
395
|
439
|
457
|
462
|
454
|
474
|
456
|
445
|
390
|
389
|
401
|
415
|
412
|
410
|
406
|
366
|
352
|
358
|
365
|
412
|
461
|
476
|
492
|
502
|
492
|
484
|
450
|
440
|
469
|
490
|
556
|
574
|
581
|
564
|
556
|
579
|
570
|
622
|
637
|
631
|
663
|
677
|
637
|
667
|
680
|
645
|
731
|
761
|
783
|
861
|
870
|
883
|
925
|
1 127
|
1 150
|
1 168
|
1 196
|
1 000
|
987
|
945
|
885
|
1 041
|
829
|
883
|
975
|
894
|
1 117
|
1 284
|
1 303
|
1 577
|
1 816
|
1 897
|
2 362
|
2 374
|
2 585
|
3 051
|
3 144
|
3 316
|
3 541
|
3 767
|
3 865
|
3 961
|
4 090
|
3 684
|
3 453
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
(21)
|
(6)
|
(13)
|
2
|
(17)
|
(46)
|
(54)
|
(60)
|
(69)
|
(68)
|
(64)
|
(58)
|
(52)
|
(52)
|
(53)
|
(58)
|
(61)
|
(65)
|
(68)
|
(58)
|
(49)
|
(29)
|
(18)
|
(18)
|
(10)
|
|
| Equity Earnings Affiliates |
0
|
0
|
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
|
6
|
7
|
11
|
13
|
12
|
14
|
13
|
13
|
14
|
13
|
14
|
17
|
18
|
19
|
18
|
13
|
11
|
13
|
11
|
9
|
80
|
79
|
78
|
162
|
91
|
87
|
88
|
37
|
32
|
178
|
177
|
143
|
147
|
27
|
27
|
32
|
32
|
6
|
13
|
9
|
10
|
8
|
(7)
|
14
|
29
|
25
|
23
|
20
|
0
|
22
|
74
|
77
|
100
|
190
|
276
|
242
|
220
|
102
|
(23)
|
(13)
|
(15)
|
(11)
|
(22)
|
(646)
|
(685)
|
(685)
|
(693)
|
(59)
|
37
|
|
| Net Income (Common) |
223
N/A
|
237
+7%
|
251
+6%
|
266
+6%
|
275
+3%
|
287
+4%
|
301
+5%
|
315
+5%
|
334
+6%
|
350
+5%
|
362
+3%
|
378
+4%
|
424
+12%
|
443
+4%
|
463
+5%
|
516
+11%
|
494
-4%
|
497
+1%
|
494
-1%
|
450
-9%
|
448
-1%
|
438
-2%
|
449
+2%
|
439
-2%
|
654
+49%
|
646
-1%
|
603
-7%
|
569
-6%
|
343
-40%
|
383
+12%
|
420
+10%
|
476
+13%
|
494
+4%
|
481
-3%
|
498
+4%
|
496
0%
|
487
-2%
|
450
-8%
|
445
-1%
|
472
+6%
|
492
+4%
|
563
+14%
|
575
+2%
|
611
+6%
|
596
-2%
|
586
-2%
|
606
+3%
|
648
+7%
|
699
+8%
|
714
+2%
|
794
+11%
|
754
-5%
|
764
+1%
|
725
-5%
|
704
-3%
|
712
+1%
|
823
+16%
|
908
+10%
|
904
0%
|
930
+3%
|
888
-5%
|
897
+1%
|
915
+2%
|
1 246
+36%
|
1 422
+14%
|
1 452
+2%
|
1 447
0%
|
1 187
-18%
|
989
-17%
|
961
-3%
|
932
-3%
|
893
-4%
|
1 060
+19%
|
839
-21%
|
905
+8%
|
958
+6%
|
870
-9%
|
1 137
+31%
|
1 301
+14%
|
1 334
+3%
|
1 699
+27%
|
2 028
+19%
|
2 081
+3%
|
2 530
+22%
|
2 424
-4%
|
2 509
+4%
|
2 980
+19%
|
3 068
+3%
|
3 240
+6%
|
3 451
+7%
|
3 063
-11%
|
3 131
+2%
|
3 247
+4%
|
3 379
+4%
|
3 607
+7%
|
3 480
-4%
|
|
| EPS (Diluted) |
0.29
N/A
|
0.31
+7%
|
0.32
+3%
|
0.33
+3%
|
0.36
+9%
|
0.37
+3%
|
0.39
+5%
|
0.39
N/A
|
0.42
+8%
|
0.44
+5%
|
0.47
+7%
|
0.47
N/A
|
0.56
+19%
|
0.59
+5%
|
0.6
+2%
|
0.67
+12%
|
0.67
N/A
|
0.7
+4%
|
0.7
N/A
|
0.63
-10%
|
0.66
+5%
|
0.63
-5%
|
0.67
+6%
|
0.65
-3%
|
0.98
+51%
|
0.96
-2%
|
0.92
-4%
|
0.87
-5%
|
0.54
-38%
|
0.61
+13%
|
0.68
+11%
|
0.76
+12%
|
0.79
+4%
|
0.78
-1%
|
0.84
+8%
|
0.83
-1%
|
0.82
-1%
|
0.78
-5%
|
0.78
N/A
|
0.81
+4%
|
0.89
+10%
|
1.01
+13%
|
1.05
+4%
|
1.11
+6%
|
1.1
-1%
|
1.09
-1%
|
1.14
+5%
|
1.22
+7%
|
1.35
+11%
|
1.4
+4%
|
1.57
+12%
|
1.49
-5%
|
1.57
+5%
|
1.5
-4%
|
1.48
-1%
|
1.5
+1%
|
1.81
+21%
|
2.01
+11%
|
2.02
+0%
|
2.08
+3%
|
2.02
-3%
|
2.07
+2%
|
2.13
+3%
|
2.88
+35%
|
3.37
+17%
|
3.48
+3%
|
3.51
+1%
|
2.86
-19%
|
2.47
-14%
|
2.4
-3%
|
1.56
-35%
|
1.71
+10%
|
1.53
-11%
|
1.23
-20%
|
1.32
+7%
|
1.4
+6%
|
1.28
-9%
|
1.68
+31%
|
1.93
+15%
|
1.99
+3%
|
2.58
+30%
|
3.11
+21%
|
3.22
+4%
|
3.9
+21%
|
3.83
-2%
|
4.05
+6%
|
4.88
+20%
|
4.98
+2%
|
5.44
+9%
|
5.89
+8%
|
5.3
-10%
|
5.38
+2%
|
5.74
+7%
|
6.11
+6%
|
6.65
+9%
|
6.34
-5%
|
|