Linde PLC
NASDAQ:LIN
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Walmart Inc
NYSE:WMT
|
Retail
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
| US |
|
Chevron Corp
NYSE:CVX
|
Energy
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
389.38
483.59
|
| Price Target |
|
We'll email you a reminder when the closing price reaches USD.
Choose the stock you wish to monitor with a price alert.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Walmart Inc
NYSE:WMT
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Linde PLC
|
Revenue
|
33.5B
USD
|
|
Cost of Revenue
|
-17.2B
USD
|
|
Gross Profit
|
16.3B
USD
|
|
Operating Expenses
|
-7.1B
USD
|
|
Operating Income
|
9.2B
USD
|
|
Other Expenses
|
-2.1B
USD
|
|
Net Income
|
7.1B
USD
|
Income Statement
Linde PLC
| 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 |
224
|
219
|
211
|
215
|
208
|
197
|
185
|
160
|
156
|
146
|
150
|
151
|
160
|
0
|
0
|
0
|
168
|
0
|
0
|
0
|
160
|
38
|
79
|
123
|
178
|
0
|
0
|
0
|
203
|
0
|
0
|
0
|
138
|
0
|
0
|
0
|
125
|
0
|
0
|
0
|
160
|
0
|
0
|
0
|
156
|
0
|
0
|
0
|
182
|
0
|
0
|
0
|
213
|
0
|
0
|
0
|
161
|
0
|
0
|
0
|
211
|
0
|
0
|
0
|
202
|
0
|
0
|
0
|
303
|
0
|
0
|
0
|
246
|
0
|
0
|
0
|
255
|
0
|
0
|
0
|
170
|
0
|
0
|
0
|
215
|
0
|
0
|
0
|
413
|
0
|
0
|
0
|
487
|
0
|
0
|
0
|
|
| Revenue |
5 158
N/A
|
5 055
-2%
|
5 048
0%
|
5 069
+0%
|
5 128
+1%
|
5 233
+2%
|
5 327
+2%
|
5 449
+2%
|
5 613
+3%
|
5 807
+3%
|
6 009
+3%
|
6 269
+4%
|
6 594
+5%
|
6 890
+4%
|
7 206
+5%
|
7 422
+3%
|
7 656
+3%
|
7 855
+3%
|
8 012
+2%
|
8 221
+3%
|
8 324
+1%
|
8 473
+2%
|
8 729
+3%
|
9 002
+3%
|
9 402
+4%
|
9 890
+5%
|
10 436
+6%
|
10 916
+5%
|
10 796
-1%
|
10 256
-5%
|
9 516
-7%
|
8 952
-6%
|
8 956
+0%
|
9 261
+3%
|
9 650
+4%
|
9 900
+3%
|
10 116
+2%
|
10 390
+3%
|
10 721
+3%
|
11 079
+3%
|
11 252
+2%
|
11 390
+1%
|
11 343
0%
|
11 221
-1%
|
11 224
+0%
|
11 272
+0%
|
11 475
+2%
|
11 714
+2%
|
11 925
+2%
|
12 063
+1%
|
12 162
+1%
|
12 293
+1%
|
12 273
0%
|
12 004
-2%
|
11 629
-3%
|
11 171
-4%
|
10 776
-4%
|
10 528
-2%
|
10 455
-1%
|
10 485
+0%
|
10 534
+0%
|
10 753
+2%
|
10 922
+2%
|
11 128
+2%
|
11 358
+2%
|
11 629
+2%
|
11 839
+2%
|
11 925
+1%
|
14 836
+24%
|
18 797
+27%
|
22 957
+22%
|
26 949
+17%
|
28 228
+5%
|
28 023
-1%
|
27 196
-3%
|
27 051
-1%
|
27 243
+1%
|
27 747
+2%
|
28 954
+4%
|
29 767
+3%
|
30 793
+3%
|
31 761
+3%
|
32 634
+3%
|
33 763
+3%
|
33 364
-1%
|
33 346
0%
|
33 093
-1%
|
32 451
-2%
|
32 854
+1%
|
32 761
0%
|
32 824
+0%
|
33 025
+1%
|
33 005
0%
|
33 017
+0%
|
33 245
+1%
|
33 504
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 060)
|
(2 950)
|
(2 921)
|
(2 918)
|
(2 950)
|
(3 055)
|
(3 133)
|
(3 216)
|
(3 328)
|
(3 432)
|
(3 565)
|
(3 752)
|
(3 987)
|
(4 188)
|
(4 389)
|
(4 514)
|
(4 641)
|
(4 739)
|
(4 810)
|
(4 925)
|
(4 968)
|
(5 043)
|
(5 193)
|
(5 328)
|
(5 557)
|
(5 870)
|
(6 230)
|
(6 570)
|
(6 495)
|
(6 095)
|
(5 537)
|
(5 080)
|
(5 032)
|
(5 218)
|
(5 465)
|
(5 632)
|
(5 754)
|
(5 909)
|
(6 112)
|
(6 352)
|
(6 458)
|
(6 538)
|
(6 500)
|
(6 411)
|
(6 396)
|
(6 418)
|
(6 526)
|
(6 628)
|
(6 744)
|
(6 832)
|
(6 889)
|
(6 972)
|
(6 962)
|
(6 766)
|
(6 515)
|
(6 223)
|
(5 960)
|
(5 811)
|
(5 763)
|
(5 808)
|
(5 855)
|
(6 028)
|
(6 159)
|
(6 278)
|
(6 382)
|
(6 510)
|
(6 617)
|
(6 663)
|
(9 020)
|
(11 475)
|
(14 049)
|
(16 412)
|
(16 644)
|
(16 371)
|
(15 710)
|
(15 484)
|
(15 383)
|
(15 594)
|
(16 169)
|
(16 702)
|
(17 543)
|
(18 287)
|
(19 033)
|
(19 950)
|
(19 450)
|
(19 083)
|
(18 459)
|
(17 488)
|
(17 492)
|
(17 277)
|
(17 212)
|
(17 254)
|
(17 143)
|
(17 084)
|
(17 139)
|
(17 162)
|
|
| Gross Profit |
2 098
N/A
|
2 105
+0%
|
2 127
+1%
|
2 151
+1%
|
2 178
+1%
|
2 178
N/A
|
2 194
+1%
|
2 233
+2%
|
2 285
+2%
|
2 375
+4%
|
2 444
+3%
|
2 517
+3%
|
2 607
+4%
|
2 702
+4%
|
2 817
+4%
|
2 908
+3%
|
3 015
+4%
|
3 116
+3%
|
3 202
+3%
|
3 296
+3%
|
3 356
+2%
|
3 430
+2%
|
3 536
+3%
|
3 674
+4%
|
3 845
+5%
|
4 020
+5%
|
4 206
+5%
|
4 346
+3%
|
4 301
-1%
|
4 161
-3%
|
3 979
-4%
|
3 872
-3%
|
3 924
+1%
|
4 043
+3%
|
4 185
+4%
|
4 268
+2%
|
4 362
+2%
|
4 481
+3%
|
4 609
+3%
|
4 727
+3%
|
4 794
+1%
|
4 852
+1%
|
4 843
0%
|
4 810
-1%
|
4 828
+0%
|
4 854
+1%
|
4 949
+2%
|
5 086
+3%
|
5 181
+2%
|
5 231
+1%
|
5 273
+1%
|
5 321
+1%
|
5 311
0%
|
5 238
-1%
|
5 114
-2%
|
4 948
-3%
|
4 816
-3%
|
4 717
-2%
|
4 692
-1%
|
4 677
0%
|
4 679
+0%
|
4 725
+1%
|
4 763
+1%
|
4 850
+2%
|
4 976
+3%
|
5 119
+3%
|
5 222
+2%
|
5 262
+1%
|
5 816
+11%
|
7 322
+26%
|
8 908
+22%
|
10 537
+18%
|
11 584
+10%
|
11 652
+1%
|
11 486
-1%
|
11 567
+1%
|
11 860
+3%
|
12 153
+2%
|
12 785
+5%
|
13 065
+2%
|
13 250
+1%
|
13 474
+2%
|
13 601
+1%
|
13 813
+2%
|
13 914
+1%
|
14 263
+3%
|
14 634
+3%
|
14 963
+2%
|
15 362
+3%
|
15 484
+1%
|
15 612
+1%
|
15 771
+1%
|
15 862
+1%
|
15 933
+0%
|
16 106
+1%
|
16 342
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 247)
|
(1 312)
|
(1 310)
|
(1 247)
|
(1 290)
|
(1 257)
|
(1 294)
|
(1 328)
|
(1 356)
|
(1 408)
|
(1 426)
|
(1 459)
|
(1 503)
|
(1 550)
|
(1 617)
|
(1 671)
|
(1 718)
|
(1 780)
|
(1 806)
|
(1 825)
|
(1 833)
|
(1 860)
|
(1 909)
|
(1 979)
|
(2 046)
|
(2 138)
|
(2 220)
|
(2 276)
|
(2 236)
|
(2 141)
|
(2 055)
|
(2 012)
|
(2 010)
|
(2 098)
|
(2 140)
|
(2 152)
|
(2 198)
|
(2 229)
|
(2 277)
|
(2 314)
|
(2 332)
|
(2 347)
|
(2 329)
|
(2 305)
|
(2 383)
|
(2 421)
|
(2 510)
|
(2 526)
|
(2 573)
|
(2 528)
|
(2 539)
|
(2 550)
|
(2 598)
|
(2 682)
|
(2 491)
|
(2 416)
|
(2 354)
|
(2 465)
|
(2 306)
|
(2 314)
|
(2 355)
|
(2 369)
|
(2 375)
|
(2 412)
|
(2 481)
|
(2 525)
|
(2 536)
|
(2 526)
|
(3 562)
|
(5 029)
|
(6 521)
|
(7 914)
|
(8 313)
|
(8 176)
|
(7 947)
|
(7 979)
|
(7 931)
|
(7 984)
|
(8 110)
|
(8 089)
|
(7 941)
|
(7 946)
|
(7 837)
|
(7 739)
|
(7 494)
|
(7 390)
|
(7 310)
|
(7 213)
|
(7 247)
|
(7 276)
|
(7 253)
|
(7 235)
|
(7 118)
|
(7 009)
|
(7 012)
|
(7 123)
|
|
| Selling, General & Administrative |
(699)
|
(715)
|
(730)
|
(737)
|
(751)
|
(752)
|
(753)
|
(757)
|
(766)
|
(785)
|
(800)
|
(827)
|
(869)
|
(910)
|
(950)
|
(975)
|
(987)
|
(1 015)
|
(1 039)
|
(1 068)
|
(1 086)
|
(1 099)
|
(1 124)
|
(1 146)
|
(1 190)
|
(1 239)
|
(1 284)
|
(1 331)
|
(1 312)
|
(1 242)
|
(1 166)
|
(1 109)
|
(1 088)
|
(1 117)
|
(1 154)
|
(1 169)
|
(1 196)
|
(1 210)
|
(1 217)
|
(1 225)
|
(1 239)
|
(1 266)
|
(1 267)
|
(1 266)
|
(1 270)
|
(1 272)
|
(1 306)
|
(1 336)
|
(1 349)
|
(1 338)
|
(1 329)
|
(1 320)
|
(1 308)
|
(1 281)
|
(1 243)
|
(1 197)
|
(1 152)
|
(1 127)
|
(1 138)
|
(1 148)
|
(1 145)
|
(1 161)
|
(1 158)
|
(1 167)
|
(1 207)
|
(1 227)
|
(1 229)
|
(1 223)
|
(1 629)
|
(2 198)
|
(2 775)
|
(3 331)
|
(3 457)
|
(3 439)
|
(3 315)
|
(3 235)
|
(3 193)
|
(3 119)
|
(3 181)
|
(3 204)
|
(3 189)
|
(3 204)
|
(3 153)
|
(3 130)
|
(3 107)
|
(3 127)
|
(3 189)
|
(3 227)
|
(3 295)
|
(3 333)
|
(3 340)
|
(3 355)
|
(3 337)
|
(3 263)
|
(3 293)
|
(3 367)
|
|
| Research & Development |
(66)
|
(67)
|
(67)
|
(67)
|
(69)
|
(69)
|
(72)
|
(74)
|
(75)
|
(77)
|
(77)
|
(78)
|
(77)
|
(78)
|
(78)
|
(78)
|
(80)
|
(81)
|
(84)
|
(86)
|
(87)
|
(90)
|
(92)
|
(95)
|
(98)
|
(98)
|
(98)
|
(98)
|
(97)
|
(91)
|
(85)
|
(81)
|
(74)
|
(74)
|
(75)
|
(74)
|
(79)
|
(83)
|
(87)
|
(90)
|
(90)
|
(92)
|
(94)
|
(96)
|
(98)
|
(98)
|
(97)
|
(97)
|
(98)
|
(97)
|
(97)
|
(98)
|
(96)
|
(97)
|
(96)
|
(94)
|
(93)
|
(92)
|
(93)
|
(92)
|
(92)
|
(92)
|
(91)
|
(92)
|
(93)
|
(94)
|
(95)
|
(95)
|
(113)
|
(135)
|
(156)
|
(177)
|
(184)
|
(182)
|
(171)
|
(163)
|
(152)
|
(143)
|
(143)
|
(143)
|
(143)
|
(143)
|
(146)
|
(145)
|
(143)
|
(144)
|
(142)
|
(143)
|
(146)
|
(148)
|
(149)
|
(150)
|
(150)
|
(150)
|
(152)
|
(151)
|
|
| Depreciation & Amortization |
(499)
|
(498)
|
(493)
|
(486)
|
(483)
|
(484)
|
(491)
|
(504)
|
(517)
|
(534)
|
(547)
|
(559)
|
(578)
|
(601)
|
(624)
|
(644)
|
(665)
|
(674)
|
(685)
|
(693)
|
(696)
|
(707)
|
(722)
|
(745)
|
(774)
|
(802)
|
(829)
|
(851)
|
(850)
|
(839)
|
(830)
|
(829)
|
(846)
|
(875)
|
(898)
|
(908)
|
(925)
|
(941)
|
(965)
|
(994)
|
(1 003)
|
(1 011)
|
(1 004)
|
(996)
|
(1 001)
|
(1 015)
|
(1 043)
|
(1 076)
|
(1 109)
|
(1 128)
|
(1 146)
|
(1 166)
|
(1 170)
|
(1 162)
|
(1 147)
|
(1 122)
|
(1 106)
|
(1 101)
|
(1 104)
|
(1 112)
|
(1 122)
|
(1 137)
|
(1 148)
|
(1 162)
|
(1 184)
|
(1 208)
|
(1 227)
|
(1 235)
|
(1 830)
|
(2 742)
|
(3 626)
|
(4 415)
|
(4 675)
|
(4 594)
|
(4 523)
|
(4 596)
|
(4 626)
|
(4 650)
|
(4 697)
|
(4 692)
|
(4 635)
|
(4 581)
|
(4 501)
|
(4 383)
|
(4 204)
|
(4 040)
|
(3 909)
|
(3 823)
|
(3 816)
|
(3 817)
|
(3 815)
|
(3 816)
|
(3 780)
|
(3 741)
|
(3 725)
|
(3 726)
|
|
| Other Operating Expenses |
17
|
(32)
|
(20)
|
43
|
13
|
48
|
22
|
7
|
2
|
(12)
|
(2)
|
5
|
21
|
39
|
35
|
26
|
14
|
(10)
|
2
|
22
|
36
|
36
|
29
|
7
|
16
|
1
|
(9)
|
4
|
23
|
31
|
26
|
7
|
(2)
|
(32)
|
(13)
|
(1)
|
2
|
5
|
(8)
|
(5)
|
0
|
22
|
36
|
53
|
(14)
|
(36)
|
(64)
|
(17)
|
(17)
|
35
|
33
|
34
|
(24)
|
(142)
|
(4)
|
(3)
|
(3)
|
(145)
|
31
|
40
|
4
|
21
|
22
|
9
|
3
|
4
|
15
|
27
|
10
|
46
|
36
|
9
|
3
|
39
|
62
|
15
|
40
|
(72)
|
(89)
|
(50)
|
26
|
(18)
|
(37)
|
(81)
|
(40)
|
(79)
|
(70)
|
(20)
|
10
|
22
|
51
|
86
|
149
|
145
|
158
|
121
|
|
| Operating Income |
851
N/A
|
793
-7%
|
817
+3%
|
904
+11%
|
888
-2%
|
921
+4%
|
900
-2%
|
905
+1%
|
929
+3%
|
967
+4%
|
1 018
+5%
|
1 058
+4%
|
1 104
+4%
|
1 152
+4%
|
1 200
+4%
|
1 237
+3%
|
1 297
+5%
|
1 336
+3%
|
1 396
+4%
|
1 471
+5%
|
1 523
+4%
|
1 570
+3%
|
1 627
+4%
|
1 695
+4%
|
1 799
+6%
|
1 882
+5%
|
1 986
+6%
|
2 070
+4%
|
2 065
0%
|
2 020
-2%
|
1 924
-5%
|
1 860
-3%
|
1 914
+3%
|
1 945
+2%
|
2 045
+5%
|
2 116
+3%
|
2 164
+2%
|
2 252
+4%
|
2 332
+4%
|
2 413
+3%
|
2 462
+2%
|
2 505
+2%
|
2 514
+0%
|
2 505
0%
|
2 445
-2%
|
2 433
0%
|
2 439
+0%
|
2 560
+5%
|
2 608
+2%
|
2 703
+4%
|
2 734
+1%
|
2 771
+1%
|
2 713
-2%
|
2 556
-6%
|
2 623
+3%
|
2 532
-3%
|
2 462
-3%
|
2 252
-9%
|
2 386
+6%
|
2 363
-1%
|
2 324
-2%
|
2 356
+1%
|
2 388
+1%
|
2 438
+2%
|
2 495
+2%
|
2 594
+4%
|
2 686
+4%
|
2 736
+2%
|
2 254
-18%
|
2 293
+2%
|
2 387
+4%
|
2 623
+10%
|
3 271
+25%
|
3 476
+6%
|
3 539
+2%
|
3 588
+1%
|
3 929
+10%
|
4 169
+6%
|
4 675
+12%
|
4 976
+6%
|
5 309
+7%
|
5 528
+4%
|
5 764
+4%
|
6 074
+5%
|
6 420
+6%
|
6 873
+7%
|
7 324
+7%
|
7 750
+6%
|
8 115
+5%
|
8 208
+1%
|
8 359
+2%
|
8 536
+2%
|
8 744
+2%
|
8 924
+2%
|
9 094
+2%
|
9 219
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(217)
|
(219)
|
(211)
|
(215)
|
(181)
|
(197)
|
(185)
|
(160)
|
(169)
|
(146)
|
(150)
|
(151)
|
(161)
|
(160)
|
(162)
|
(163)
|
(172)
|
(159)
|
(159)
|
(157)
|
(163)
|
(155)
|
(155)
|
(161)
|
(191)
|
(182)
|
(193)
|
(199)
|
(180)
|
(186)
|
(167)
|
(149)
|
(154)
|
(130)
|
(126)
|
(123)
|
(126)
|
(121)
|
(128)
|
(135)
|
(153)
|
(147)
|
(144)
|
(144)
|
(155)
|
(167)
|
(152)
|
(157)
|
(172)
|
(178)
|
(179)
|
(188)
|
(194)
|
(211)
|
(208)
|
(198)
|
(159)
|
(182)
|
(186)
|
(194)
|
(180)
|
(165)
|
(158)
|
(157)
|
(158)
|
(165)
|
(171)
|
(166)
|
(213)
|
(184)
|
(147)
|
(79)
|
(72)
|
(13)
|
(54)
|
(88)
|
(218)
|
(111)
|
(111)
|
(81)
|
(146)
|
(66)
|
(53)
|
(63)
|
(98)
|
(91)
|
(138)
|
(160)
|
(261)
|
(228)
|
(246)
|
(274)
|
(267)
|
(251)
|
(248)
|
(244)
|
|
| Non-Reccuring Items |
(58)
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(17)
|
(17)
|
(17)
|
(205)
|
(177)
|
(177)
|
(483)
|
(323)
|
(333)
|
(333)
|
(27)
|
(81)
|
(58)
|
(58)
|
(58)
|
(1)
|
(1)
|
(1)
|
(66)
|
(9)
|
0
|
0
|
(9)
|
7
|
(9)
|
(9)
|
0
|
(124)
|
0
|
(284)
|
(310)
|
(143)
|
0
|
(26)
|
(100)
|
(87)
|
(106)
|
(121)
|
(35)
|
(54)
|
(65)
|
(74)
|
(91)
|
2 984
|
2 915
|
2 798
|
2 868
|
(400)
|
(445)
|
(553)
|
(640)
|
(589)
|
(367)
|
(322)
|
(300)
|
(309)
|
(277)
|
(1 066)
|
(1 055)
|
(1 051)
|
(1 051)
|
(80)
|
(67)
|
(46)
|
(22)
|
0
|
(143)
|
(101)
|
(200)
|
(200)
|
(44)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
15
|
13
|
7
|
4
|
(13)
|
(13)
|
(13)
|
24
|
(9)
|
17
|
21
|
128
|
92
|
113
|
156
|
262
|
181
|
185
|
189
|
245
|
207
|
220
|
228
|
272
|
218
|
201
|
183
|
180
|
169
|
173
|
183
|
193
|
196
|
206
|
218
|
|
| Pre-Tax Income |
576
N/A
|
574
0%
|
606
+6%
|
689
+14%
|
717
+4%
|
724
+1%
|
715
-1%
|
745
+4%
|
771
+3%
|
821
+6%
|
868
+6%
|
907
+4%
|
948
+5%
|
992
+5%
|
1 038
+5%
|
1 074
+3%
|
1 130
+5%
|
1 177
+4%
|
1 237
+5%
|
1 314
+6%
|
1 364
+4%
|
1 415
+4%
|
1 472
+4%
|
1 534
+4%
|
1 613
+5%
|
1 683
+4%
|
1 776
+6%
|
1 854
+4%
|
1 685
-9%
|
1 657
-2%
|
1 580
-5%
|
1 228
-22%
|
1 442
+17%
|
1 482
+3%
|
1 586
+7%
|
1 966
+24%
|
1 964
0%
|
2 073
+6%
|
2 146
+4%
|
2 220
+3%
|
2 323
+5%
|
2 357
+1%
|
2 369
+1%
|
2 295
-3%
|
2 296
+0%
|
2 266
-1%
|
2 287
+1%
|
2 394
+5%
|
2 447
+2%
|
2 516
+3%
|
2 546
+1%
|
2 583
+1%
|
2 395
-7%
|
2 345
-2%
|
2 131
-9%
|
2 024
-5%
|
2 160
+7%
|
2 070
-4%
|
2 174
+5%
|
2 069
-5%
|
2 048
-1%
|
2 100
+3%
|
2 122
+1%
|
2 253
+6%
|
2 287
+2%
|
2 351
+3%
|
2 428
+3%
|
2 466
+2%
|
5 049
+105%
|
5 015
-1%
|
5 055
+1%
|
5 433
+7%
|
2 927
-46%
|
3 110
+6%
|
3 045
-2%
|
3 016
-1%
|
3 384
+12%
|
3 872
+14%
|
4 427
+14%
|
4 784
+8%
|
5 099
+7%
|
5 392
+6%
|
4 865
-10%
|
5 184
+7%
|
5 543
+7%
|
5 949
+7%
|
7 307
+23%
|
7 706
+5%
|
7 988
+4%
|
8 127
+2%
|
8 286
+2%
|
8 302
+0%
|
8 569
+3%
|
8 669
+1%
|
8 852
+2%
|
9 149
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(135)
|
(133)
|
(139)
|
(153)
|
(158)
|
(162)
|
(154)
|
(165)
|
(174)
|
(189)
|
(209)
|
(221)
|
(232)
|
(245)
|
(254)
|
(356)
|
(376)
|
(390)
|
(416)
|
(354)
|
(355)
|
(367)
|
(380)
|
(385)
|
(419)
|
(446)
|
(480)
|
(513)
|
(465)
|
(457)
|
(429)
|
(103)
|
(169)
|
(186)
|
(222)
|
(555)
|
(768)
|
(793)
|
(811)
|
(831)
|
(641)
|
(650)
|
(656)
|
(580)
|
(586)
|
(585)
|
(590)
|
(675)
|
(649)
|
(661)
|
(670)
|
(682)
|
(691)
|
(677)
|
(625)
|
(594)
|
(612)
|
(583)
|
(598)
|
(562)
|
(551)
|
(567)
|
(578)
|
(620)
|
(632)
|
(631)
|
(632)
|
(626)
|
(507)
|
(499)
|
(510)
|
(652)
|
(769)
|
(794)
|
(789)
|
(756)
|
(847)
|
(950)
|
(1 120)
|
(1 176)
|
(1 262)
|
(1 363)
|
(1 315)
|
(1 385)
|
(1 434)
|
(1 495)
|
(1 647)
|
(1 743)
|
(1 814)
|
(1 847)
|
(1 917)
|
(1 928)
|
(2 002)
|
(2 050)
|
(2 115)
|
(2 041)
|
|
| Income from Continuing Operations |
441
|
441
|
467
|
536
|
559
|
562
|
561
|
580
|
597
|
632
|
659
|
686
|
716
|
747
|
784
|
718
|
754
|
787
|
821
|
960
|
1 009
|
1 048
|
1 092
|
1 149
|
1 194
|
1 237
|
1 296
|
1 341
|
1 220
|
1 200
|
1 151
|
1 125
|
1 273
|
1 296
|
1 364
|
1 411
|
1 196
|
1 280
|
1 335
|
1 389
|
1 682
|
1 707
|
1 713
|
1 715
|
1 710
|
1 681
|
1 697
|
1 719
|
1 798
|
1 855
|
1 876
|
1 901
|
1 704
|
1 668
|
1 506
|
1 430
|
1 548
|
1 487
|
1 576
|
1 507
|
1 497
|
1 533
|
1 544
|
1 633
|
1 655
|
1 720
|
1 796
|
1 840
|
4 542
|
4 516
|
4 545
|
4 781
|
2 158
|
2 316
|
2 256
|
2 260
|
2 537
|
2 922
|
3 307
|
3 608
|
3 837
|
4 029
|
3 550
|
3 799
|
4 109
|
4 454
|
5 660
|
5 963
|
6 174
|
6 280
|
6 369
|
6 374
|
6 567
|
6 619
|
6 737
|
7 108
|
|
| Income to Minority Interest |
(18)
|
(17)
|
(19)
|
(19)
|
(20)
|
(21)
|
(21)
|
(22)
|
(24)
|
(25)
|
(28)
|
(28)
|
(30)
|
(31)
|
(35)
|
(37)
|
(37)
|
(38)
|
(32)
|
(31)
|
(31)
|
(32)
|
(34)
|
(36)
|
(43)
|
(49)
|
(53)
|
(55)
|
(45)
|
(38)
|
(37)
|
(37)
|
(43)
|
(44)
|
(42)
|
(42)
|
(39)
|
(41)
|
(45)
|
(48)
|
(50)
|
(52)
|
(53)
|
(49)
|
(52)
|
(54)
|
(55)
|
(62)
|
(81)
|
(80)
|
(78)
|
(74)
|
(52)
|
(50)
|
(47)
|
(46)
|
(44)
|
(42)
|
(41)
|
(34)
|
(38)
|
(43)
|
(47)
|
(58)
|
(61)
|
(56)
|
(61)
|
(64)
|
(15)
|
(35)
|
(45)
|
(29)
|
(89)
|
(94)
|
(90)
|
(118)
|
(125)
|
(128)
|
(139)
|
(139)
|
(135)
|
(133)
|
(135)
|
(131)
|
(134)
|
(134)
|
(133)
|
(142)
|
(142)
|
(144)
|
(144)
|
(161)
|
(172)
|
(168)
|
(171)
|
(161)
|
|
| Equity Earnings Affiliates |
9
|
9
|
9
|
9
|
9
|
10
|
11
|
12
|
12
|
12
|
13
|
13
|
11
|
12
|
13
|
12
|
15
|
13
|
11
|
10
|
10
|
12
|
14
|
17
|
26
|
31
|
34
|
41
|
36
|
32
|
30
|
26
|
24
|
26
|
28
|
33
|
38
|
40
|
43
|
44
|
40
|
38
|
37
|
32
|
34
|
37
|
38
|
38
|
38
|
37
|
36
|
39
|
42
|
44
|
44
|
43
|
43
|
42
|
43
|
43
|
41
|
43
|
43
|
45
|
47
|
50
|
53
|
54
|
56
|
75
|
89
|
104
|
114
|
97
|
98
|
93
|
85
|
111
|
119
|
97
|
119
|
120
|
133
|
175
|
172
|
169
|
165
|
163
|
167
|
174
|
173
|
170
|
170
|
160
|
148
|
146
|
|
| Net Income (Common) |
430
N/A
|
294
-32%
|
318
+8%
|
387
+22%
|
409
+6%
|
551
+35%
|
551
N/A
|
570
+3%
|
585
+3%
|
619
+6%
|
644
+4%
|
671
+4%
|
697
+4%
|
728
+4%
|
762
+5%
|
693
-9%
|
726
+5%
|
756
+4%
|
794
+5%
|
933
+18%
|
988
+6%
|
1 028
+4%
|
1 072
+4%
|
1 130
+5%
|
1 177
+4%
|
1 219
+4%
|
1 277
+5%
|
1 327
+4%
|
1 211
-9%
|
1 194
-1%
|
1 144
-4%
|
1 114
-3%
|
1 254
+13%
|
1 278
+2%
|
1 350
+6%
|
1 402
+4%
|
1 195
-15%
|
1 279
+7%
|
1 333
+4%
|
1 385
+4%
|
1 672
+21%
|
1 693
+1%
|
1 697
+0%
|
1 698
+0%
|
1 692
0%
|
1 664
-2%
|
1 680
+1%
|
1 695
+1%
|
1 755
+4%
|
1 812
+3%
|
1 834
+1%
|
1 866
+2%
|
1 694
-9%
|
1 662
-2%
|
1 503
-10%
|
1 427
-5%
|
1 547
+8%
|
1 487
-4%
|
1 578
+6%
|
1 516
-4%
|
1 500
-1%
|
1 533
+2%
|
1 540
+0%
|
1 620
+5%
|
1 247
-23%
|
1 320
+6%
|
1 394
+6%
|
1 436
+3%
|
4 381
+205%
|
4 436
+1%
|
4 478
+1%
|
4 752
+6%
|
2 285
-52%
|
2 341
+2%
|
2 277
-3%
|
2 242
-2%
|
2 501
+12%
|
2 908
+16%
|
3 291
+13%
|
3 570
+8%
|
3 826
+7%
|
4 020
+5%
|
3 551
-12%
|
3 845
+8%
|
4 147
+8%
|
4 489
+8%
|
5 692
+27%
|
5 984
+5%
|
6 199
+4%
|
6 310
+2%
|
6 398
+1%
|
6 383
0%
|
6 565
+3%
|
6 611
+1%
|
6 714
+2%
|
7 093
+6%
|
|
| EPS (Diluted) |
1.32
N/A
|
0.88
-33%
|
0.96
+9%
|
1.18
+23%
|
1.24
+5%
|
1.67
+35%
|
1.67
N/A
|
1.72
+3%
|
1.77
+3%
|
1.86
+5%
|
1.94
+4%
|
2.02
+4%
|
2.1
+4%
|
2.2
+5%
|
2.3
+5%
|
2.1
-9%
|
2.22
+6%
|
2.31
+4%
|
2.4
+4%
|
2.85
+19%
|
3
+5%
|
3.13
+4%
|
3.27
+4%
|
3.46
+6%
|
3.62
+5%
|
3.8
+5%
|
3.96
+4%
|
4.15
+5%
|
3.8
-8%
|
3.83
+1%
|
3.66
-4%
|
3.57
-2%
|
4.01
+12%
|
4.1
+2%
|
4.33
+6%
|
4.5
+4%
|
3.84
-15%
|
4.14
+8%
|
4.31
+4%
|
4.53
+5%
|
5.45
+20%
|
5.58
+2%
|
5.61
+1%
|
5.61
N/A
|
5.61
N/A
|
5.55
-1%
|
5.62
+1%
|
5.68
+1%
|
5.87
+3%
|
6.08
+4%
|
6.19
+2%
|
6.32
+2%
|
5.73
-9%
|
5.69
-1%
|
5.18
-9%
|
4.96
-4%
|
5.35
+8%
|
5.17
-3%
|
5.5
+6%
|
5.28
-4%
|
5.21
-1%
|
5.33
+2%
|
5.35
+0%
|
5.62
+5%
|
4.31
-23%
|
4.53
+5%
|
4.79
+6%
|
4.92
+3%
|
13.11
+166%
|
8.07
-38%
|
8.19
+1%
|
8.74
+7%
|
4.19
-52%
|
4.37
+4%
|
4.3
-2%
|
4.22
-2%
|
4.7
+11%
|
5.5
+17%
|
6.28
+14%
|
6.86
+9%
|
7.32
+7%
|
7.86
+7%
|
7.02
-11%
|
7.67
+9%
|
8.23
+7%
|
9.05
+10%
|
11.52
+27%
|
12.18
+6%
|
12.59
+3%
|
12.99
+3%
|
13.24
+2%
|
13.27
+0%
|
13.62
+3%
|
13.88
+2%
|
14.17
+2%
|
15.04
+6%
|
|