Agilent Technologies Inc
NYSE:A
Income Statement
Earnings Waterfall
Agilent Technologies Inc
Income Statement
Agilent Technologies Inc
| Jan-2002 | Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
36
|
0
|
0
|
9
|
36
|
17
|
26
|
26
|
36
|
34
|
34
|
0
|
27
|
14
|
23
|
44
|
69
|
87
|
91
|
93
|
91
|
98
|
105
|
113
|
123
|
116
|
110
|
100
|
88
|
88
|
87
|
90
|
96
|
96
|
94
|
90
|
86
|
89
|
94
|
98
|
101
|
100
|
100
|
103
|
107
|
111
|
116
|
117
|
110
|
97
|
84
|
73
|
66
|
68
|
69
|
69
|
72
|
74
|
76
|
78
|
79
|
79
|
78
|
77
|
75
|
73
|
71
|
71
|
74
|
76
|
79
|
80
|
78
|
77
|
77
|
79
|
81
|
83
|
84
|
82
|
84
|
88
|
91
|
96
|
95
|
92
|
88
|
86
|
96
|
102
|
111
|
117
|
112
|
|
| Revenue |
7 257
N/A
|
6 308
-13%
|
5 880
-7%
|
6 010
+2%
|
5 996
0%
|
6 006
+0%
|
6 117
+2%
|
4 468
-27%
|
6 287
+41%
|
6 651
+6%
|
7 034
+6%
|
4 556
-35%
|
6 750
+48%
|
6 197
-8%
|
5 259
-15%
|
4 685
-11%
|
4 640
-1%
|
4 601
-1%
|
4 893
+6%
|
4 973
+2%
|
5 086
+2%
|
5 167
+2%
|
5 302
+3%
|
5 420
+2%
|
5 533
+2%
|
5 669
+2%
|
5 739
+1%
|
5 774
+1%
|
5 547
-4%
|
5 182
-7%
|
4 795
-7%
|
4 481
-7%
|
4 528
+1%
|
4 708
+4%
|
5 035
+7%
|
5 444
+8%
|
5 750
+6%
|
6 156
+7%
|
6 463
+5%
|
6 615
+2%
|
6 731
+2%
|
6 787
+1%
|
6 819
+0%
|
6 858
+1%
|
6 903
+1%
|
6 902
0%
|
6 831
-1%
|
3 894
-43%
|
3 222
-17%
|
2 478
-23%
|
1 835
-26%
|
4 048
+121%
|
4 066
+0%
|
4 041
-1%
|
4 046
+0%
|
4 038
0%
|
4 040
+0%
|
4 096
+1%
|
4 126
+1%
|
4 202
+2%
|
4 241
+1%
|
4 324
+2%
|
4 394
+2%
|
4 472
+2%
|
4 616
+3%
|
4 720
+2%
|
4 809
+2%
|
4 914
+2%
|
4 987
+1%
|
5 019
+1%
|
5 090
+1%
|
5 163
+1%
|
5 236
+1%
|
5 236
N/A
|
5 223
0%
|
5 339
+2%
|
5 530
+4%
|
5 817
+5%
|
6 142
+6%
|
6 319
+3%
|
6 445
+2%
|
6 527
+1%
|
6 659
+2%
|
6 848
+3%
|
6 930
+1%
|
7 040
+2%
|
6 994
-1%
|
6 833
-2%
|
6 735
-1%
|
6 591
-2%
|
6 497
-1%
|
6 510
+0%
|
6 533
+0%
|
6 628
+1%
|
6 788
+2%
|
6 948
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 546)
|
(4 047)
|
(3 818)
|
(3 866)
|
(3 696)
|
(3 800)
|
(3 905)
|
(2 633)
|
(3 774)
|
(3 839)
|
(3 977)
|
(2 392)
|
(3 775)
|
(3 390)
|
(2 750)
|
(2 321)
|
(2 265)
|
(2 225)
|
(2 329)
|
(2 315)
|
(2 339)
|
(2 331)
|
(2 394)
|
(2 451)
|
(2 499)
|
(2 558)
|
(2 583)
|
(2 578)
|
(2 518)
|
(2 430)
|
(2 307)
|
(2 189)
|
(2 143)
|
(2 142)
|
(2 283)
|
(2 514)
|
(2 664)
|
(2 881)
|
(3 021)
|
(3 086)
|
(3 144)
|
(3 182)
|
(3 216)
|
(3 254)
|
(3 293)
|
(3 319)
|
(3 282)
|
(1 987)
|
(1 684)
|
(1 346)
|
(1 057)
|
(2 072)
|
(2 092)
|
(2 079)
|
(2 076)
|
(2 015)
|
(1 990)
|
(1 990)
|
(1 986)
|
(2 002)
|
(2 004)
|
(2 025)
|
(2 044)
|
(2 074)
|
(2 118)
|
(2 165)
|
(2 191)
|
(2 230)
|
(2 251)
|
(2 262)
|
(2 298)
|
(2 350)
|
(2 412)
|
(2 426)
|
(2 437)
|
(2 502)
|
(2 580)
|
(2 705)
|
(2 847)
|
(2 912)
|
(2 966)
|
(3 004)
|
(3 049)
|
(3 126)
|
(3 150)
|
(3 197)
|
(3 432)
|
(3 357)
|
(3 319)
|
(3 243)
|
(2 940)
|
(2 962)
|
(2 994)
|
(3 064)
|
(3 196)
|
(3 284)
|
|
| Gross Profit |
2 711
N/A
|
2 261
-17%
|
2 062
-9%
|
2 144
+4%
|
2 300
+7%
|
2 206
-4%
|
2 212
+0%
|
1 835
-17%
|
2 513
+37%
|
2 812
+12%
|
3 057
+9%
|
2 164
-29%
|
2 975
+37%
|
2 807
-6%
|
2 509
-11%
|
2 364
-6%
|
2 375
+0%
|
2 376
+0%
|
2 564
+8%
|
2 658
+4%
|
2 747
+3%
|
2 836
+3%
|
2 908
+3%
|
2 969
+2%
|
3 034
+2%
|
3 111
+3%
|
3 156
+1%
|
3 196
+1%
|
3 029
-5%
|
2 752
-9%
|
2 488
-10%
|
2 292
-8%
|
2 385
+4%
|
2 566
+8%
|
2 752
+7%
|
2 930
+6%
|
3 086
+5%
|
3 275
+6%
|
3 442
+5%
|
3 529
+3%
|
3 587
+2%
|
3 605
+1%
|
3 603
0%
|
3 604
+0%
|
3 610
+0%
|
3 583
-1%
|
3 549
-1%
|
1 907
-46%
|
1 538
-19%
|
1 132
-26%
|
778
-31%
|
1 976
+154%
|
1 974
0%
|
1 962
-1%
|
1 970
+0%
|
2 023
+3%
|
2 050
+1%
|
2 106
+3%
|
2 140
+2%
|
2 200
+3%
|
2 237
+2%
|
2 299
+3%
|
2 350
+2%
|
2 398
+2%
|
2 498
+4%
|
2 555
+2%
|
2 618
+2%
|
2 684
+3%
|
2 736
+2%
|
2 757
+1%
|
2 792
+1%
|
2 813
+1%
|
2 824
+0%
|
2 810
0%
|
2 786
-1%
|
2 837
+2%
|
2 950
+4%
|
3 112
+5%
|
3 295
+6%
|
3 407
+3%
|
3 479
+2%
|
3 523
+1%
|
3 610
+2%
|
3 722
+3%
|
3 780
+2%
|
3 843
+2%
|
3 562
-7%
|
3 476
-2%
|
3 416
-2%
|
3 348
-2%
|
3 557
+6%
|
3 548
0%
|
3 539
0%
|
3 564
+1%
|
3 592
+1%
|
3 664
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 093)
|
(3 913)
|
(3 750)
|
(3 487)
|
(3 721)
|
(3 613)
|
(3 380)
|
(2 555)
|
(2 903)
|
(2 756)
|
(2 704)
|
(2 101)
|
(2 630)
|
(2 531)
|
(2 262)
|
(2 075)
|
(2 137)
|
(2 084)
|
(2 203)
|
(2 171)
|
(2 223)
|
(2 279)
|
(2 336)
|
(2 379)
|
(2 420)
|
(2 437)
|
(2 432)
|
(2 405)
|
(2 329)
|
(2 226)
|
(2 121)
|
(2 055)
|
(2 062)
|
(2 093)
|
(2 218)
|
(2 308)
|
(2 376)
|
(2 468)
|
(2 472)
|
(2 456)
|
(2 456)
|
(2 440)
|
(2 449)
|
(2 485)
|
(2 545)
|
(2 568)
|
(2 568)
|
(1 521)
|
(1 244)
|
(957)
|
(708)
|
(1 537)
|
(1 569)
|
(1 551)
|
(1 549)
|
(1 511)
|
(1 503)
|
(1 529)
|
(1 556)
|
(1 582)
|
(1 568)
|
(1 560)
|
(1 559)
|
(1 592)
|
(1 658)
|
(1 700)
|
(1 743)
|
(1 776)
|
(1 777)
|
(1 797)
|
(1 826)
|
(1 860)
|
(1 911)
|
(2 011)
|
(1 980)
|
(1 979)
|
(1 991)
|
(1 967)
|
(2 044)
|
(2 060)
|
(2 084)
|
(2 056)
|
(2 068)
|
(2 104)
|
(2 112)
|
(2 152)
|
(2 140)
|
(2 071)
|
(2 050)
|
(2 001)
|
(1 952)
|
(1 984)
|
(1 985)
|
(2 018)
|
(2 069)
|
(2 103)
|
|
| Selling, General & Administrative |
(2 866)
|
(2 732)
|
(2 605)
|
(2 293)
|
(2 410)
|
(2 321)
|
(2 160)
|
(1 784)
|
(1 900)
|
(1 812)
|
(1 782)
|
(1 502)
|
(1 751)
|
(1 700)
|
(1 548)
|
(1 444)
|
(1 501)
|
(1 477)
|
(1 555)
|
(1 537)
|
(1 590)
|
(1 631)
|
(1 671)
|
(1 695)
|
(1 722)
|
(1 729)
|
(1 724)
|
(1 701)
|
(1 637)
|
(1 547)
|
(1 469)
|
(1 448)
|
(1 472)
|
(1 523)
|
(1 638)
|
(1 699)
|
(1 756)
|
(1 833)
|
(1 828)
|
(1 807)
|
(1 804)
|
(1 785)
|
(1 796)
|
(1 817)
|
(1 860)
|
(1 876)
|
(1 868)
|
(1 184)
|
(998)
|
(834)
|
(669)
|
(1 184)
|
(1 194)
|
(1 182)
|
(1 187)
|
(1 185)
|
(1 179)
|
(1 205)
|
(1 225)
|
(1 253)
|
(1 238)
|
(1 227)
|
(1 225)
|
(1 251)
|
(1 303)
|
(1 337)
|
(1 370)
|
(1 389)
|
(1 397)
|
(1 410)
|
(1 435)
|
(1 456)
|
(1 505)
|
(1 507)
|
(1 485)
|
(1 484)
|
(1 491)
|
(1 555)
|
(1 614)
|
(1 619)
|
(1 629)
|
(1 595)
|
(1 604)
|
(1 637)
|
(1 665)
|
(1 709)
|
(1 711)
|
(1 596)
|
(1 603)
|
(1 552)
|
(1 496)
|
(1 526)
|
(1 540)
|
(1 577)
|
(1 626)
|
(1 653)
|
|
| Research & Development |
(1 227)
|
(1 181)
|
(1 145)
|
(1 194)
|
(1 104)
|
(1 115)
|
(1 105)
|
(771)
|
(1 003)
|
(944)
|
(922)
|
(599)
|
(879)
|
(831)
|
(714)
|
(631)
|
(636)
|
(607)
|
(648)
|
(634)
|
(641)
|
(654)
|
(665)
|
(684)
|
(698)
|
(708)
|
(708)
|
(704)
|
(692)
|
(679)
|
(652)
|
(607)
|
(590)
|
(570)
|
(580)
|
(609)
|
(620)
|
(635)
|
(644)
|
(649)
|
(652)
|
(653)
|
(653)
|
(668)
|
(685)
|
(692)
|
(700)
|
(337)
|
(246)
|
(160)
|
(76)
|
(353)
|
(352)
|
(346)
|
(339)
|
(326)
|
(316)
|
(316)
|
(323)
|
(329)
|
(330)
|
(333)
|
(334)
|
(341)
|
(355)
|
(363)
|
(373)
|
(387)
|
(395)
|
(402)
|
(406)
|
(404)
|
(406)
|
(504)
|
(495)
|
(495)
|
(494)
|
(406)
|
(427)
|
(441)
|
(455)
|
(461)
|
(464)
|
(467)
|
(447)
|
(443)
|
(429)
|
(475)
|
(447)
|
(449)
|
(456)
|
(458)
|
(445)
|
(441)
|
(443)
|
(450)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(207)
|
(177)
|
(115)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
37
|
0
|
(23)
|
(23)
|
(23)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
15
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1 382)
N/A
|
(1 652)
-20%
|
(1 688)
-2%
|
(1 343)
+20%
|
(1 421)
-6%
|
(1 407)
+1%
|
(1 168)
+17%
|
(720)
+38%
|
(390)
+46%
|
56
N/A
|
353
+530%
|
63
-82%
|
345
+448%
|
276
-20%
|
247
-11%
|
289
+17%
|
238
-18%
|
292
+23%
|
361
+24%
|
487
+35%
|
524
+8%
|
557
+6%
|
572
+3%
|
590
+3%
|
614
+4%
|
674
+10%
|
724
+7%
|
791
+9%
|
700
-12%
|
526
-25%
|
367
-30%
|
237
-35%
|
323
+36%
|
473
+46%
|
534
+13%
|
622
+16%
|
710
+14%
|
807
+14%
|
970
+20%
|
1 073
+11%
|
1 131
+5%
|
1 165
+3%
|
1 154
-1%
|
1 119
-3%
|
1 065
-5%
|
1 015
-5%
|
981
-3%
|
386
-61%
|
294
-24%
|
175
-40%
|
70
-60%
|
439
+527%
|
405
-8%
|
411
+1%
|
421
+2%
|
512
+22%
|
547
+7%
|
577
+5%
|
584
+1%
|
618
+6%
|
669
+8%
|
739
+10%
|
791
+7%
|
806
+2%
|
840
+4%
|
855
+2%
|
875
+2%
|
908
+4%
|
959
+6%
|
960
+0%
|
966
+1%
|
953
-1%
|
913
-4%
|
799
-12%
|
806
+1%
|
858
+6%
|
959
+12%
|
1 145
+19%
|
1 251
+9%
|
1 347
+8%
|
1 395
+4%
|
1 467
+5%
|
1 542
+5%
|
1 618
+5%
|
1 668
+3%
|
1 691
+1%
|
1 422
-16%
|
1 405
-1%
|
1 366
-3%
|
1 347
-1%
|
1 605
+19%
|
1 564
-3%
|
1 554
-1%
|
1 546
-1%
|
1 523
-1%
|
1 561
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
8
|
0
|
0
|
(4)
|
(10)
|
(12)
|
(18)
|
(9)
|
(9)
|
14
|
28
|
0
|
52
|
39
|
60
|
88
|
123
|
105
|
98
|
89
|
81
|
63
|
39
|
12
|
(10)
|
(28)
|
(43)
|
(51)
|
(59)
|
(70)
|
(72)
|
(77)
|
(76)
|
(75)
|
(73)
|
(69)
|
(72)
|
(76)
|
(82)
|
(87)
|
(92)
|
(92)
|
(93)
|
(96)
|
(92)
|
(106)
|
(105)
|
(113)
|
(128)
|
(115)
|
(104)
|
(86)
|
(71)
|
(56)
|
(53)
|
(56)
|
(73)
|
(66)
|
(71)
|
(55)
|
(51)
|
(38)
|
(43)
|
(51)
|
(43)
|
(63)
|
(50)
|
(49)
|
(44)
|
(47)
|
(57)
|
(57)
|
(70)
|
(64)
|
(65)
|
(77)
|
(79)
|
(80)
|
(81)
|
(77)
|
(75)
|
(71)
|
(63)
|
(57)
|
(68)
|
(48)
|
(37)
|
(29)
|
(6)
|
(22)
|
(64)
|
(74)
|
(88)
|
|
| Non-Reccuring Items |
(132)
|
(162)
|
(224)
|
(264)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(73)
|
(25)
|
(23)
|
12
|
(23)
|
0
|
0
|
(29)
|
(6)
|
8
|
8
|
8
|
4
|
(15)
|
(79)
|
(139)
|
(190)
|
(212)
|
(161)
|
(106)
|
(56)
|
(27)
|
(12)
|
(9)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(37)
|
(37)
|
0
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
(13)
|
(4)
|
(6)
|
(9)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(12)
|
(15)
|
(16)
|
(74)
|
(76)
|
(60)
|
(130)
|
(80)
|
(68)
|
|
| 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
|
127
|
132
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
303
|
65
|
36
|
52
|
45
|
34
|
31
|
34
|
47
|
59
|
77
|
33
|
56
|
40
|
66
|
23
|
64
|
74
|
66
|
40
|
38
|
24
|
10
|
5
|
8
|
12
|
14
|
30
|
38
|
37
|
8
|
19
|
16
|
14
|
44
|
70
|
199
|
206
|
85
|
33
|
35
|
40
|
13
|
16
|
9
|
2
|
13
|
(1)
|
7
|
(4)
|
(18)
|
(62)
|
(45)
|
(35)
|
(20)
|
47
|
18
|
6
|
8
|
(1)
|
(8)
|
1
|
(8)
|
48
|
41
|
67
|
104
|
66
|
65
|
42
|
15
|
23
|
28
|
57
|
50
|
66
|
40
|
7
|
21
|
92
|
52
|
41
|
32
|
(39)
|
(2)
|
11
|
18
|
14
|
29
|
35
|
38
|
39
|
13
|
19
|
25
|
30
|
|
| Pre-Tax Income |
(1 211)
N/A
|
(1 749)
-44%
|
(1 876)
-7%
|
(1 547)
+18%
|
(1 376)
+11%
|
(1 373)
+0%
|
(1 141)
+17%
|
(696)
+39%
|
(355)
+49%
|
97
N/A
|
421
+334%
|
87
-79%
|
415
+377%
|
344
-17%
|
314
-9%
|
291
-7%
|
316
+9%
|
403
+28%
|
527
+31%
|
627
+19%
|
667
+6%
|
679
+2%
|
642
-5%
|
670
+4%
|
693
+3%
|
733
+6%
|
758
+3%
|
815
+8%
|
695
-15%
|
441
-37%
|
185
-58%
|
7
-96%
|
57
+714%
|
254
+346%
|
522
+106%
|
692
+33%
|
807
+17%
|
928
+15%
|
982
+6%
|
1 032
+5%
|
1 090
+6%
|
1 123
+3%
|
1 080
-4%
|
1 043
-3%
|
982
-6%
|
887
-10%
|
861
-3%
|
293
-66%
|
195
-33%
|
66
-66%
|
(61)
N/A
|
229
N/A
|
245
+7%
|
272
+11%
|
315
+16%
|
480
+52%
|
509
+6%
|
530
+4%
|
536
+1%
|
544
+1%
|
595
+9%
|
669
+12%
|
728
+9%
|
803
+10%
|
843
+5%
|
879
+4%
|
928
+6%
|
946
+2%
|
961
+2%
|
952
-1%
|
932
-2%
|
919
-1%
|
890
-3%
|
793
-11%
|
790
0%
|
842
+7%
|
935
+11%
|
1 087
+16%
|
1 195
+10%
|
1 360
+14%
|
1 367
+1%
|
1 427
+4%
|
1 497
+5%
|
1 504
+0%
|
1 595
+6%
|
1 639
+3%
|
1 374
-16%
|
1 339
-3%
|
1 332
-1%
|
1 329
0%
|
1 540
+16%
|
1 521
-1%
|
1 485
-2%
|
1 371
-8%
|
1 394
+2%
|
1 435
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
314
|
516
|
640
|
525
|
559
|
657
|
(897)
|
(1 090)
|
(1 252)
|
(1 454)
|
(133)
|
(57)
|
(94)
|
(89)
|
(64)
|
(142)
|
(138)
|
(142)
|
(145)
|
(91)
|
(54)
|
(64)
|
(58)
|
(32)
|
(86)
|
(76)
|
(117)
|
(122)
|
(58)
|
(78)
|
(10)
|
(38)
|
(79)
|
(67)
|
(111)
|
(8)
|
(9)
|
(38)
|
33
|
(20)
|
(41)
|
(19)
|
(63)
|
110
|
120
|
126
|
77
|
(68)
|
(28)
|
(25)
|
(3)
|
3
|
(41)
|
(16)
|
(9)
|
(42)
|
(40)
|
(62)
|
(57)
|
(82)
|
(86)
|
(87)
|
(95)
|
(119)
|
(114)
|
(109)
|
(97)
|
(78)
|
198
|
184
|
159
|
152
|
(126)
|
(110)
|
(99)
|
(123)
|
(125)
|
(162)
|
(205)
|
(150)
|
(162)
|
(164)
|
(169)
|
(250)
|
(272)
|
(288)
|
(241)
|
(99)
|
(96)
|
(87)
|
(127)
|
(232)
|
(226)
|
(205)
|
(174)
|
(132)
|
|
| Income from Continuing Operations |
(897)
|
(1 233)
|
(1 236)
|
(1 022)
|
(817)
|
(716)
|
(2 038)
|
(1 786)
|
(1 607)
|
(1 357)
|
288
|
30
|
321
|
255
|
250
|
149
|
178
|
261
|
382
|
536
|
613
|
615
|
584
|
638
|
607
|
657
|
641
|
693
|
637
|
363
|
175
|
(31)
|
(22)
|
187
|
411
|
684
|
798
|
890
|
1 015
|
1 012
|
1 049
|
1 104
|
1 017
|
1 153
|
1 102
|
1 013
|
938
|
225
|
167
|
41
|
(64)
|
232
|
204
|
256
|
306
|
438
|
469
|
468
|
479
|
462
|
509
|
582
|
633
|
684
|
729
|
770
|
831
|
868
|
1 159
|
1 136
|
1 091
|
1 071
|
764
|
683
|
691
|
719
|
810
|
925
|
990
|
1 210
|
1 205
|
1 263
|
1 328
|
1 254
|
1 323
|
1 351
|
1 133
|
1 240
|
1 236
|
1 242
|
1 413
|
1 289
|
1 259
|
1 166
|
1 220
|
1 303
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
29
|
8
|
23
|
36
|
42
|
935
|
920
|
907
|
901
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
(247)
N/A
|
(600)
-143%
|
(603)
-1%
|
(1 032)
-71%
|
(1 086)
-5%
|
(977)
+10%
|
(2 305)
-136%
|
(2 058)
+11%
|
(1 618)
+21%
|
(1 368)
+15%
|
288
N/A
|
369
+28%
|
381
+3%
|
372
-2%
|
376
+1%
|
327
-13%
|
3 040
+830%
|
3 060
+1%
|
3 183
+4%
|
3 307
+4%
|
641
-81%
|
649
+1%
|
607
-6%
|
638
+5%
|
607
-5%
|
657
+8%
|
641
-2%
|
693
+8%
|
637
-8%
|
363
-43%
|
175
-52%
|
(31)
N/A
|
(22)
+29%
|
187
N/A
|
411
+120%
|
684
+66%
|
798
+17%
|
890
+12%
|
1 015
+14%
|
1 012
0%
|
1 049
+4%
|
1 104
+5%
|
1 017
-8%
|
1 153
+13%
|
1 102
-4%
|
1 013
-8%
|
938
-7%
|
734
-22%
|
750
+2%
|
723
-4%
|
702
-3%
|
549
-22%
|
417
-24%
|
365
-12%
|
329
-10%
|
401
+22%
|
462
+15%
|
466
+1%
|
479
+3%
|
462
-4%
|
509
+10%
|
582
+14%
|
633
+9%
|
684
+8%
|
196
-71%
|
237
+21%
|
298
+26%
|
316
+6%
|
1 140
+261%
|
1 117
-2%
|
1 072
-4%
|
1 071
0%
|
764
-29%
|
683
-11%
|
691
+1%
|
719
+4%
|
810
+13%
|
925
+14%
|
990
+7%
|
1 210
+22%
|
1 205
0%
|
1 263
+5%
|
1 328
+5%
|
1 254
-6%
|
1 323
+6%
|
1 351
+2%
|
1 133
-16%
|
1 240
+9%
|
1 236
0%
|
1 242
+0%
|
1 413
+14%
|
1 289
-9%
|
1 259
-2%
|
1 166
-7%
|
1 220
+5%
|
1 303
+7%
|
|
| EPS (Diluted) |
-0.53
N/A
|
-1.29
-143%
|
-1.29
N/A
|
-2.2
-71%
|
-2.3
-5%
|
-2.07
+10%
|
-4.85
-134%
|
-4.35
+10%
|
-3.3
+24%
|
-2.76
+16%
|
0.58
N/A
|
0.75
+29%
|
0.76
+1%
|
0.75
-1%
|
0.73
-3%
|
0.65
-11%
|
6.29
+868%
|
6.92
+10%
|
7.54
+9%
|
7.49
-1%
|
1.52
-80%
|
1.57
+3%
|
1.49
-5%
|
1.57
+5%
|
1.58
+1%
|
1.77
+12%
|
1.72
-3%
|
1.87
+9%
|
1.8
-4%
|
1.05
-42%
|
0.5
-52%
|
-0.09
N/A
|
-0.08
+11%
|
0.52
N/A
|
1.16
+123%
|
1.94
+67%
|
2.26
+16%
|
2.51
+11%
|
2.85
+14%
|
2.85
N/A
|
2.98
+5%
|
3.11
+4%
|
2.88
-7%
|
3.27
+14%
|
3.12
-5%
|
2.9
-7%
|
2.73
-6%
|
2.12
-22%
|
2.21
+4%
|
2.14
-3%
|
2.07
-3%
|
1.62
-22%
|
1.23
-24%
|
1.08
-12%
|
0.98
-9%
|
1.19
+21%
|
1.4
+18%
|
1.41
+1%
|
1.45
+3%
|
1.4
-3%
|
1.56
+11%
|
1.78
+14%
|
1.94
+9%
|
2.1
+8%
|
0.6
-71%
|
0.72
+20%
|
0.91
+26%
|
0.97
+7%
|
3.54
+265%
|
3.47
-2%
|
3.4
-2%
|
3.37
-1%
|
2.44
-28%
|
2.17
-11%
|
2.21
+2%
|
2.3
+4%
|
2.62
+14%
|
3.01
+15%
|
3.23
+7%
|
3.94
+22%
|
3.97
+1%
|
4.19
+6%
|
4.44
+6%
|
4.18
-6%
|
4.44
+6%
|
4.55
+2%
|
3.83
-16%
|
4.19
+9%
|
4.2
+0%
|
4.23
+1%
|
4.85
+15%
|
4.43
-9%
|
4.38
-1%
|
4.09
-7%
|
4.27
+4%
|
4.57
+7%
|
|