T Rowe Price Group Inc
NASDAQ:TROW
Income Statement
Earnings Waterfall
T Rowe Price Group Inc
Income Statement
T Rowe Price Group 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 |
12
|
9
|
5
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
997
N/A
|
989
-1%
|
968
-2%
|
947
-2%
|
926
-2%
|
903
-2%
|
901
0%
|
937
+4%
|
999
+7%
|
1 086
+9%
|
1 158
+7%
|
1 216
+5%
|
1 280
+5%
|
1 332
+4%
|
1 386
+4%
|
1 459
+5%
|
1 516
+4%
|
1 588
+5%
|
1 671
+5%
|
1 733
+4%
|
1 819
+5%
|
1 899
+4%
|
2 004
+6%
|
2 124
+6%
|
2 233
+5%
|
2 284
+2%
|
2 319
+2%
|
2 303
-1%
|
2 121
-8%
|
1 947
-8%
|
1 802
-7%
|
1 746
-3%
|
1 867
+7%
|
2 043
+9%
|
2 178
+7%
|
2 263
+4%
|
2 367
+5%
|
2 493
+5%
|
2 628
+5%
|
2 723
+4%
|
2 747
+1%
|
2 793
+2%
|
2 817
+1%
|
2 907
+3%
|
3 093
+6%
|
3 126
+1%
|
3 244
+4%
|
3 359
+4%
|
3 498
+4%
|
3 655
+4%
|
3 785
+4%
|
3 921
+4%
|
4 053
+3%
|
4 093
+1%
|
4 181
+2%
|
4 210
+1%
|
4 201
0%
|
4 168
-1%
|
4 140
-1%
|
4 184
+1%
|
4 285
+2%
|
4 361
+2%
|
4 503
+3%
|
4 649
+3%
|
4 855
+4%
|
5 050
+4%
|
5 209
+3%
|
5 365
+3%
|
5 373
+0%
|
5 372
0%
|
5 422
+1%
|
5 454
+1%
|
5 618
+3%
|
5 753
+2%
|
5 773
+0%
|
5 943
+3%
|
6 207
+4%
|
6 571
+6%
|
7 085
+8%
|
7 443
+5%
|
7 672
+3%
|
7 708
+0%
|
7 292
-5%
|
6 926
-5%
|
6 488
-6%
|
6 163
-5%
|
6 260
+2%
|
6 343
+1%
|
6 461
+2%
|
6 673
+3%
|
6 796
+2%
|
6 911
+2%
|
7 094
+3%
|
7 107
+0%
|
7 097
0%
|
7 205
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
995
N/A
|
242
-76%
|
482
+99%
|
704
+46%
|
924
+31%
|
900
-3%
|
897
0%
|
934
+4%
|
996
+7%
|
1 083
+9%
|
1 155
+7%
|
1 213
+5%
|
1 277
+5%
|
1 329
+4%
|
1 382
+4%
|
1 455
+5%
|
1 512
+4%
|
1 584
+5%
|
1 667
+5%
|
1 729
+4%
|
1 815
+5%
|
1 894
+4%
|
1 999
+6%
|
2 120
+6%
|
2 228
+5%
|
2 279
+2%
|
2 314
+2%
|
2 298
-1%
|
2 116
-8%
|
1 942
-8%
|
1 797
-7%
|
1 741
-3%
|
0
N/A
|
2 039
N/A
|
2 174
+7%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(684)
|
(647)
|
(627)
|
(620)
|
(603)
|
(602)
|
(603)
|
(607)
|
(631)
|
(659)
|
(688)
|
(721)
|
(752)
|
(779)
|
(805)
|
(829)
|
(857)
|
(898)
|
(943)
|
(985)
|
(1 028)
|
(1 067)
|
(1 114)
|
(1 171)
|
(1 232)
|
(1 271)
|
(1 299)
|
(1 308)
|
(1 268)
|
(1 213)
|
(1 173)
|
(1 148)
|
(1 166)
|
(1 209)
|
(1 245)
|
(1 280)
|
(1 331)
|
(1 383)
|
(1 445)
|
(1 507)
|
(1 520)
|
(1 562)
|
(1 584)
|
(1 610)
|
(1 658)
|
(1 689)
|
(1 736)
|
(1 783)
|
(1 847)
|
(1 909)
|
(1 965)
|
(2 039)
|
(2 091)
|
(2 135)
|
(2 188)
|
(2 247)
|
(2 302)
|
(2 336)
|
(2 366)
|
(2 393)
|
(2 485)
|
(2 501)
|
(2 584)
|
(2 657)
|
(2 796)
|
(2 879)
|
(2 951)
|
(3 015)
|
(3 026)
|
(3 077)
|
(3 107)
|
(3 120)
|
(3 231)
|
(3 192)
|
(3 273)
|
(3 372)
|
(3 461)
|
(3 639)
|
(3 749)
|
(3 840)
|
(3 962)
|
(4 045)
|
(3 956)
|
(4 025)
|
(3 869)
|
(4 028)
|
(4 209)
|
(4 258)
|
(4 419)
|
(4 530)
|
(4 623)
|
(4 715)
|
(4 716)
|
(4 719)
|
(4 794)
|
(4 834)
|
|
| Selling, General & Administrative |
(516)
|
(538)
|
(515)
|
(500)
|
(477)
|
(475)
|
(477)
|
(485)
|
(505)
|
(526)
|
(550)
|
(575)
|
(599)
|
(621)
|
(642)
|
(661)
|
(683)
|
(722)
|
(762)
|
(803)
|
(838)
|
(868)
|
(903)
|
(948)
|
(997)
|
(1 029)
|
(1 050)
|
(1 052)
|
(1 022)
|
(976)
|
(951)
|
(933)
|
(980)
|
(982)
|
(1 006)
|
(1 063)
|
(1 100)
|
(1 151)
|
(1 210)
|
(1 238)
|
(1 250)
|
(1 280)
|
(1 297)
|
(1 314)
|
(1 357)
|
(1 382)
|
(1 416)
|
(1 449)
|
(1 497)
|
(1 544)
|
(1 586)
|
(1 649)
|
(1 693)
|
(1 730)
|
(1 771)
|
(1 810)
|
(1 834)
|
(1 840)
|
(1 849)
|
(1 861)
|
(2 346)
|
(2 057)
|
(2 239)
|
(2 408)
|
(2 650)
|
(2 730)
|
(2 799)
|
(2 863)
|
(2 869)
|
(2 918)
|
(2 951)
|
(2 965)
|
(3 078)
|
(3 041)
|
(3 116)
|
(3 217)
|
(3 306)
|
(3 484)
|
(3 590)
|
(3 648)
|
(3 726)
|
(3 742)
|
(3 593)
|
(3 629)
|
(3 621)
|
(3 714)
|
(3 915)
|
(3 956)
|
(4 077)
|
(4 131)
|
(4 190)
|
(4 280)
|
(4 275)
|
(4 270)
|
(4 357)
|
(4 404)
|
|
| Depreciation & Amortization |
(81)
|
(34)
|
(40)
|
(46)
|
(51)
|
(50)
|
(48)
|
(47)
|
(45)
|
(44)
|
(42)
|
(40)
|
(40)
|
(40)
|
(40)
|
(41)
|
(42)
|
(44)
|
(44)
|
(44)
|
(47)
|
(49)
|
(52)
|
(53)
|
(53)
|
(55)
|
(56)
|
(60)
|
(62)
|
(63)
|
(64)
|
(66)
|
(65)
|
(64)
|
(63)
|
(62)
|
(63)
|
(64)
|
(66)
|
(69)
|
(72)
|
(75)
|
(77)
|
(79)
|
(81)
|
(83)
|
(85)
|
(87)
|
(91)
|
(96)
|
(102)
|
(109)
|
(112)
|
(114)
|
(118)
|
(123)
|
(126)
|
(129)
|
(131)
|
(132)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
(54)
|
(81)
|
(109)
|
(107)
|
(109)
|
(120)
|
(134)
|
(138)
|
(153)
|
(166)
|
(157)
|
(156)
|
(143)
|
(118)
|
|
| Other Operating Expenses |
(88)
|
(75)
|
(71)
|
(74)
|
(75)
|
(76)
|
(77)
|
(75)
|
(81)
|
(90)
|
(96)
|
(105)
|
(113)
|
(118)
|
(122)
|
(127)
|
(132)
|
(133)
|
(138)
|
(138)
|
(143)
|
(150)
|
(159)
|
(170)
|
(181)
|
(188)
|
(193)
|
(197)
|
(185)
|
(173)
|
(158)
|
(150)
|
(121)
|
(163)
|
(177)
|
(154)
|
(169)
|
(169)
|
(171)
|
(200)
|
(198)
|
(207)
|
(210)
|
(218)
|
(220)
|
(224)
|
(234)
|
(248)
|
(259)
|
(269)
|
(277)
|
(281)
|
(286)
|
(291)
|
(299)
|
(314)
|
(341)
|
(366)
|
(386)
|
(400)
|
(140)
|
(444)
|
(346)
|
(249)
|
(146)
|
(150)
|
(152)
|
(152)
|
(157)
|
(159)
|
(156)
|
(156)
|
(153)
|
(151)
|
(157)
|
(156)
|
(156)
|
(155)
|
(159)
|
(192)
|
(236)
|
(276)
|
(309)
|
(314)
|
(139)
|
(207)
|
(185)
|
(182)
|
(209)
|
(261)
|
(280)
|
(268)
|
(284)
|
(293)
|
(295)
|
(312)
|
|
| Operating Income |
311
N/A
|
342
+10%
|
340
-1%
|
325
-4%
|
321
-1%
|
299
-7%
|
295
-1%
|
327
+11%
|
365
+12%
|
423
+16%
|
467
+10%
|
492
+5%
|
525
+7%
|
550
+5%
|
577
+5%
|
626
+8%
|
655
+5%
|
686
+5%
|
724
+5%
|
744
+3%
|
787
+6%
|
827
+5%
|
886
+7%
|
949
+7%
|
996
+5%
|
1 008
+1%
|
1 015
+1%
|
990
-2%
|
849
-14%
|
729
-14%
|
624
-14%
|
593
-5%
|
702
+18%
|
830
+18%
|
929
+12%
|
984
+6%
|
1 037
+5%
|
1 109
+7%
|
1 183
+7%
|
1 216
+3%
|
1 227
+1%
|
1 232
+0%
|
1 233
+0%
|
1 297
+5%
|
1 435
+11%
|
1 438
+0%
|
1 508
+5%
|
1 575
+4%
|
1 651
+5%
|
1 746
+6%
|
1 820
+4%
|
1 883
+3%
|
1 962
+4%
|
1 958
0%
|
1 993
+2%
|
1 963
-2%
|
1 899
-3%
|
1 832
-4%
|
1 774
-3%
|
1 791
+1%
|
1 800
+0%
|
1 860
+3%
|
1 918
+3%
|
1 991
+4%
|
2 059
+3%
|
2 171
+5%
|
2 258
+4%
|
2 350
+4%
|
2 346
0%
|
2 295
-2%
|
2 315
+1%
|
2 334
+1%
|
2 387
+2%
|
2 562
+7%
|
2 500
-2%
|
2 570
+3%
|
2 746
+7%
|
2 932
+7%
|
3 336
+14%
|
3 603
+8%
|
3 710
+3%
|
3 663
-1%
|
3 336
-9%
|
2 901
-13%
|
2 620
-10%
|
2 135
-19%
|
2 051
-4%
|
2 085
+2%
|
2 041
-2%
|
2 143
+5%
|
2 174
+1%
|
2 196
+1%
|
2 378
+8%
|
2 389
+0%
|
2 303
-4%
|
2 371
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
19
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(5)
|
(2)
|
1
|
4
|
3
|
4
|
9
|
10
|
15
|
18
|
24
|
30
|
48
|
61
|
71
|
76
|
64
|
65
|
80
|
83
|
79
|
67
|
(52)
|
(103)
|
(103)
|
(103)
|
(13)
|
29
|
25
|
28
|
34
|
32
|
34
|
26
|
24
|
25
|
27
|
67
|
0
|
67
|
61
|
31
|
50
|
55
|
80
|
73
|
41
|
59
|
65
|
60
|
107
|
161
|
171
|
259
|
229
|
258
|
327
|
305
|
392
|
294
|
219
|
278
|
26
|
213
|
301
|
220
|
533
|
(154)
|
135
|
277
|
498
|
1 086
|
816
|
622
|
288
|
(8)
|
(431)
|
(506)
|
(411)
|
(79)
|
314
|
403
|
520
|
574
|
547
|
747
|
494
|
364
|
519
|
547
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(166)
|
(166)
|
(66)
|
(16)
|
150
|
150
|
50
|
0
|
0
|
0
|
15
|
15
|
15
|
15
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
3
|
2
|
33
|
76
|
88
|
(243)
|
(153)
|
(210)
|
(236)
|
(55)
|
(54)
|
(54)
|
(45)
|
(45)
|
(46)
|
(44)
|
(82)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(3)
|
0
|
(0)
|
(0)
|
(2)
|
(1)
|
1
|
2
|
4
|
4
|
0
|
(1)
|
(3)
|
(3)
|
(1)
|
(2)
|
7
|
(9)
|
(7)
|
(1)
|
(2)
|
10
|
8
|
(1)
|
(6)
|
(9)
|
(15)
|
(12)
|
(17)
|
(14)
|
(16)
|
(20)
|
(16)
|
(17)
|
(16)
|
(5)
|
(7)
|
5
|
2
|
(1)
|
|
| Pre-Tax Income |
331
N/A
|
333
+1%
|
330
-1%
|
315
-5%
|
310
-2%
|
287
-7%
|
289
+1%
|
325
+12%
|
366
+13%
|
427
+17%
|
469
+10%
|
496
+6%
|
534
+8%
|
559
+5%
|
592
+6%
|
644
+9%
|
679
+6%
|
716
+5%
|
772
+8%
|
805
+4%
|
858
+7%
|
903
+5%
|
949
+5%
|
1 014
+7%
|
1 077
+6%
|
1 091
+1%
|
1 094
+0%
|
1 057
-3%
|
796
-25%
|
626
-21%
|
522
-17%
|
490
-6%
|
689
+41%
|
858
+25%
|
954
+11%
|
1 012
+6%
|
1 070
+6%
|
1 141
+7%
|
1 217
+7%
|
1 242
+2%
|
1 251
+1%
|
1 257
+0%
|
1 260
+0%
|
1 364
+8%
|
1 435
+5%
|
1 505
+5%
|
1 570
+4%
|
1 607
+2%
|
1 700
+6%
|
1 801
+6%
|
1 900
+5%
|
1 956
+3%
|
2 003
+2%
|
2 017
+1%
|
2 058
+2%
|
2 023
-2%
|
2 002
-1%
|
1 994
0%
|
1 778
-11%
|
1 883
+6%
|
1 961
+4%
|
2 101
+7%
|
2 396
+14%
|
2 448
+2%
|
2 505
+2%
|
2 468
-1%
|
2 478
+0%
|
2 627
+6%
|
2 385
-9%
|
2 520
+6%
|
2 631
+4%
|
2 567
-2%
|
2 927
+14%
|
2 399
-18%
|
2 628
+10%
|
2 847
+8%
|
3 242
+14%
|
4 031
+24%
|
4 164
+3%
|
4 228
+2%
|
3 995
-6%
|
3 678
-8%
|
2 965
-19%
|
2 472
-17%
|
1 948
-21%
|
1 889
-3%
|
2 140
+13%
|
2 232
+4%
|
2 490
+12%
|
2 646
+6%
|
2 652
+0%
|
2 894
+9%
|
2 820
-3%
|
2 711
-4%
|
2 780
+3%
|
2 835
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(135)
|
(134)
|
(130)
|
(122)
|
(115)
|
(107)
|
(107)
|
(120)
|
(138)
|
(161)
|
(177)
|
(187)
|
(197)
|
(205)
|
(215)
|
(233)
|
(249)
|
(263)
|
(285)
|
(307)
|
(329)
|
(347)
|
(367)
|
(385)
|
(406)
|
(411)
|
(415)
|
(400)
|
(305)
|
(239)
|
(197)
|
(184)
|
(255)
|
(320)
|
(357)
|
(379)
|
(398)
|
(428)
|
(457)
|
(466)
|
(477)
|
(480)
|
(482)
|
(524)
|
(552)
|
(577)
|
(601)
|
(615)
|
(653)
|
(691)
|
(732)
|
(755)
|
(774)
|
(782)
|
(796)
|
(787)
|
(779)
|
(767)
|
(673)
|
(693)
|
(707)
|
(760)
|
(876)
|
(886)
|
(853)
|
(761)
|
(672)
|
(644)
|
(587)
|
(624)
|
(667)
|
(640)
|
(678)
|
(537)
|
(594)
|
(659)
|
(719)
|
(909)
|
(928)
|
(934)
|
(896)
|
(830)
|
(672)
|
(578)
|
(499)
|
(512)
|
(570)
|
(581)
|
(655)
|
(659)
|
(660)
|
(701)
|
(684)
|
(664)
|
(662)
|
(671)
|
|
| Income from Continuing Operations |
196
|
200
|
200
|
193
|
194
|
180
|
182
|
205
|
228
|
266
|
293
|
309
|
337
|
354
|
377
|
410
|
431
|
453
|
486
|
498
|
530
|
556
|
582
|
629
|
671
|
679
|
679
|
657
|
491
|
388
|
325
|
305
|
434
|
538
|
597
|
633
|
672
|
714
|
760
|
776
|
773
|
776
|
778
|
840
|
884
|
928
|
969
|
992
|
1 048
|
1 110
|
1 168
|
1 201
|
1 230
|
1 235
|
1 262
|
1 236
|
1 223
|
1 227
|
1 105
|
1 190
|
1 254
|
1 341
|
1 520
|
1 561
|
1 652
|
1 707
|
1 806
|
1 983
|
1 797
|
1 896
|
1 964
|
1 927
|
2 249
|
1 862
|
2 034
|
2 188
|
2 523
|
3 122
|
3 236
|
3 295
|
3 099
|
2 848
|
2 293
|
1 894
|
1 450
|
1 377
|
1 570
|
1 652
|
1 836
|
1 987
|
1 992
|
2 193
|
2 136
|
2 048
|
2 118
|
2 164
|
|
| 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
|
(9)
|
(17)
|
(52)
|
(39)
|
(44)
|
(53)
|
(31)
|
(83)
|
(71)
|
(65)
|
(51)
|
69
|
29
|
12
|
11
|
(118)
|
100
|
3
|
(53)
|
(151)
|
(343)
|
(244)
|
(169)
|
(16)
|
53
|
132
|
139
|
108
|
35
|
(22)
|
(35)
|
(47)
|
(46)
|
(44)
|
(95)
|
(36)
|
(31)
|
(80)
|
(83)
|
|
| Net Income (Common) |
196
N/A
|
200
+2%
|
200
+0%
|
193
-4%
|
194
+1%
|
180
-7%
|
182
+1%
|
205
+13%
|
228
+11%
|
266
+17%
|
293
+10%
|
309
+6%
|
337
+9%
|
354
+5%
|
377
+6%
|
410
+9%
|
431
+5%
|
453
+5%
|
486
+7%
|
498
+2%
|
530
+6%
|
556
+5%
|
582
+5%
|
629
+8%
|
671
+7%
|
679
+1%
|
679
N/A
|
657
-3%
|
490
-25%
|
387
-21%
|
325
-16%
|
304
-6%
|
432
+42%
|
537
+24%
|
595
+11%
|
631
+6%
|
669
+6%
|
711
+6%
|
757
+6%
|
773
+2%
|
770
0%
|
772
+0%
|
774
+0%
|
835
+8%
|
878
+5%
|
922
+5%
|
962
+4%
|
984
+2%
|
1 038
+6%
|
1 099
+6%
|
1 156
+5%
|
1 188
+3%
|
1 215
+2%
|
1 216
+0%
|
1 247
+3%
|
1 220
-2%
|
1 207
-1%
|
1 204
0%
|
1 070
-11%
|
1 117
+4%
|
1 190
+6%
|
1 268
+7%
|
1 435
+13%
|
1 496
+4%
|
1 464
-2%
|
1 530
+5%
|
1 603
+5%
|
1 790
+12%
|
1 794
+0%
|
1 850
+3%
|
1 926
+4%
|
1 888
-2%
|
2 076
+10%
|
1 910
-8%
|
1 983
+4%
|
2 076
+5%
|
2 307
+11%
|
2 703
+17%
|
2 911
+8%
|
3 043
+5%
|
3 002
-1%
|
2 828
-6%
|
2 367
-16%
|
1 984
-16%
|
1 522
-23%
|
1 378
-9%
|
1 511
+10%
|
1 578
+4%
|
1 744
+11%
|
1 891
+8%
|
1 897
+0%
|
2 042
+8%
|
2 044
+0%
|
1 964
-4%
|
1 987
+1%
|
2 031
+2%
|
|
| EPS (Diluted) |
0.76
N/A
|
0.77
+1%
|
0.77
N/A
|
0.75
-3%
|
0.76
+1%
|
0.7
-8%
|
0.71
+1%
|
0.79
+11%
|
0.89
+13%
|
1.01
+13%
|
1.1
+9%
|
1.16
+5%
|
1.26
+9%
|
1.31
+4%
|
1.39
+6%
|
1.51
+9%
|
1.58
+5%
|
1.63
+3%
|
1.73
+6%
|
1.8
+4%
|
1.9
+6%
|
1.99
+5%
|
2.08
+5%
|
2.25
+8%
|
2.4
+7%
|
2.48
+3%
|
2.49
+0%
|
2.42
-3%
|
1.81
-25%
|
1.49
-18%
|
1.24
-17%
|
1.16
-6%
|
1.65
+42%
|
2.02
+22%
|
2.23
+10%
|
2.37
+6%
|
2.53
+7%
|
2.64
+4%
|
2.84
+8%
|
2.97
+5%
|
2.92
-2%
|
2.95
+1%
|
2.98
+1%
|
3.21
+8%
|
3.36
+5%
|
3.47
+3%
|
3.61
+4%
|
3.71
+3%
|
3.9
+5%
|
4.1
+5%
|
4.31
+5%
|
4.43
+3%
|
4.55
+3%
|
4.57
+0%
|
4.82
+5%
|
4.71
-2%
|
4.63
-2%
|
4.78
+3%
|
4.23
-12%
|
4.46
+5%
|
4.75
+7%
|
5.16
+9%
|
5.9
+14%
|
6.11
+4%
|
5.97
-2%
|
6.12
+3%
|
6.47
+6%
|
7.23
+12%
|
7.26
+0%
|
7.72
+6%
|
8.05
+4%
|
7.92
-2%
|
8.7
+10%
|
8.06
-7%
|
8.63
+7%
|
9.04
+5%
|
9.98
+10%
|
11.75
+18%
|
12.69
+8%
|
13.27
+5%
|
13.12
-1%
|
12.3
-6%
|
10.38
-16%
|
8.76
-16%
|
6.7
-24%
|
6.11
-9%
|
6.71
+10%
|
7.02
+5%
|
7.76
+11%
|
8.42
+9%
|
8.48
+1%
|
9.16
+8%
|
9.16
N/A
|
8.81
-4%
|
9.01
+2%
|
9.24
+3%
|
|