Ameren Corp
NYSE:AEE
Income Statement
Earnings Waterfall
Ameren Corp
Income Statement
Ameren Corp
| 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 |
213
|
217
|
219
|
230
|
239
|
254
|
270
|
277
|
286
|
283
|
276
|
278
|
303
|
316
|
326
|
301
|
317
|
324
|
338
|
350
|
371
|
391
|
412
|
423
|
425
|
435
|
438
|
440
|
458
|
464
|
485
|
508
|
522
|
513
|
509
|
497
|
484
|
473
|
456
|
387
|
430
|
424
|
410
|
392
|
395
|
397
|
386
|
398
|
389
|
378
|
375
|
341
|
337
|
337
|
339
|
355
|
362
|
368
|
378
|
382
|
386
|
390
|
390
|
391
|
393
|
394
|
398
|
401
|
397
|
394
|
389
|
381
|
377
|
388
|
402
|
419
|
426
|
414
|
398
|
383
|
387
|
417
|
449
|
486
|
509
|
517
|
543
|
566
|
593
|
624
|
645
|
663
|
684
|
706
|
741
|
0
|
|
| Revenue |
4 355
N/A
|
4 276
-2%
|
4 020
-6%
|
3 841
-4%
|
4 075
+6%
|
4 193
+3%
|
4 380
+4%
|
4 608
+5%
|
4 718
+2%
|
4 771
+1%
|
4 725
-1%
|
5 135
+9%
|
5 536
+8%
|
5 966
+8%
|
6 540
+10%
|
6 780
+4%
|
6 961
+3%
|
6 932
0%
|
6 961
+0%
|
6 895
-1%
|
7 104
+3%
|
7 283
+3%
|
7 370
+1%
|
7 562
+3%
|
7 619
+1%
|
7 680
+1%
|
7 743
+1%
|
7 869
+2%
|
7 674
-2%
|
7 568
-1%
|
7 359
-3%
|
7 135
-3%
|
7 159
+0%
|
7 200
+1%
|
7 616
+6%
|
7 638
+0%
|
7 602
0%
|
7 658
+1%
|
7 659
+0%
|
6 148
-20%
|
7 039
+14%
|
6 660
-5%
|
6 101
-8%
|
5 781
-5%
|
5 844
+1%
|
5 845
+0%
|
5 774
-1%
|
5 838
+1%
|
5 957
+2%
|
5 973
+0%
|
6 005
+1%
|
6 053
+1%
|
6 015
-1%
|
5 997
0%
|
6 160
+3%
|
6 098
-1%
|
5 976
-2%
|
6 002
+0%
|
6 028
+0%
|
6 076
+1%
|
6 157
+1%
|
6 267
+2%
|
6 131
-2%
|
6 174
+1%
|
6 247
+1%
|
6 273
+0%
|
6 274
+0%
|
6 291
+0%
|
6 262
0%
|
6 078
-3%
|
6 013
-1%
|
5 910
-2%
|
5 794
-2%
|
5 813
+0%
|
5 782
-1%
|
5 794
+0%
|
5 920
+2%
|
5 994
+1%
|
6 177
+3%
|
6 394
+4%
|
6 707
+5%
|
6 961
+4%
|
7 456
+7%
|
7 957
+7%
|
8 140
+2%
|
8 174
+0%
|
7 928
-3%
|
7 500
-5%
|
7 254
-3%
|
7 187
-1%
|
7 300
+2%
|
7 623
+4%
|
7 904
+4%
|
8 432
+7%
|
8 958
+6%
|
8 799
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(170)
|
(182)
|
(178)
|
(198)
|
(294)
|
(351)
|
(385)
|
(457)
|
(489)
|
(480)
|
(476)
|
(598)
|
(739)
|
(770)
|
(813)
|
(957)
|
(1 329)
|
(1 604)
|
(1 944)
|
(931)
|
(2 149)
|
(2 215)
|
(2 272)
|
(900)
|
(2 239)
|
(2 263)
|
(2 220)
|
(1 057)
|
(2 137)
|
(1 968)
|
(1 837)
|
(749)
|
(1 646)
|
(1 695)
|
(1 809)
|
(669)
|
(1 686)
|
(1 651)
|
(1 602)
|
(1 522)
|
(1 445)
|
(1 339)
|
(1 261)
|
(1 252)
|
(1 209)
|
(1 192)
|
(1 062)
|
(1 028)
|
(1 063)
|
(1 060)
|
(1 051)
|
(1 069)
|
(1 028)
|
(985)
|
(1 015)
|
(929)
|
(844)
|
(873)
|
(894)
|
(964)
|
(984)
|
(999)
|
(975)
|
(949)
|
(975)
|
(977)
|
(967)
|
(955)
|
(938)
|
(925)
|
(926)
|
(887)
|
(811)
|
(782)
|
(777)
|
(785)
|
(900)
|
(943)
|
(973)
|
(1 048)
|
(1 162)
|
(1 366)
|
(1 783)
|
(2 204)
|
(2 437)
|
(2 409)
|
(2 090)
|
(1 653)
|
(1 101)
|
(764)
|
(492)
|
(320)
|
(338)
|
(344)
|
(339)
|
(348)
|
|
| Gross Profit |
4 185
N/A
|
4 094
-2%
|
3 842
-6%
|
3 643
-5%
|
3 781
+4%
|
3 842
+2%
|
3 995
+4%
|
4 151
+4%
|
4 229
+2%
|
4 291
+1%
|
4 249
-1%
|
4 537
+7%
|
4 797
+6%
|
5 196
+8%
|
5 727
+10%
|
5 823
+2%
|
5 632
-3%
|
5 328
-5%
|
5 017
-6%
|
5 964
+19%
|
4 955
-17%
|
5 068
+2%
|
5 098
+1%
|
6 662
+31%
|
5 380
-19%
|
5 417
+1%
|
5 523
+2%
|
6 812
+23%
|
5 537
-19%
|
5 600
+1%
|
5 522
-1%
|
6 386
+16%
|
5 513
-14%
|
5 505
0%
|
5 807
+5%
|
6 969
+20%
|
5 916
-15%
|
6 007
+2%
|
6 057
+1%
|
4 626
-24%
|
5 594
+21%
|
5 321
-5%
|
4 840
-9%
|
4 529
-6%
|
4 635
+2%
|
4 653
+0%
|
4 712
+1%
|
4 810
+2%
|
4 894
+2%
|
4 913
+0%
|
4 954
+1%
|
4 984
+1%
|
4 987
+0%
|
5 012
+1%
|
5 145
+3%
|
5 169
+0%
|
5 132
-1%
|
5 129
0%
|
5 134
+0%
|
5 112
0%
|
5 173
+1%
|
5 268
+2%
|
5 156
-2%
|
5 225
+1%
|
5 272
+1%
|
5 296
+0%
|
5 307
+0%
|
5 336
+1%
|
5 324
0%
|
5 153
-3%
|
5 087
-1%
|
5 023
-1%
|
4 983
-1%
|
5 031
+1%
|
5 005
-1%
|
5 009
+0%
|
5 020
+0%
|
5 051
+1%
|
5 204
+3%
|
5 346
+3%
|
5 545
+4%
|
5 595
+1%
|
5 673
+1%
|
5 753
+1%
|
5 703
-1%
|
5 765
+1%
|
5 838
+1%
|
5 847
+0%
|
6 153
+5%
|
6 423
+4%
|
6 808
+6%
|
7 303
+7%
|
7 566
+4%
|
8 088
+7%
|
8 619
+7%
|
8 451
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 236)
|
(3 074)
|
(2 868)
|
(2 678)
|
(2 856)
|
(2 944)
|
(2 997)
|
(3 112)
|
(3 124)
|
(3 190)
|
(3 235)
|
(3 459)
|
(3 672)
|
(3 952)
|
(4 387)
|
(4 539)
|
(4 415)
|
(4 200)
|
(3 851)
|
(4 776)
|
(3 685)
|
(3 750)
|
(3 843)
|
(5 303)
|
(3 993)
|
(3 971)
|
(4 133)
|
(5 436)
|
(4 175)
|
(4 256)
|
(4 181)
|
(4 963)
|
(4 120)
|
(4 146)
|
(4 253)
|
(5 464)
|
(4 482)
|
(4 586)
|
(4 640)
|
(3 504)
|
(4 422)
|
(4 121)
|
(3 612)
|
(3 341)
|
(3 420)
|
(3 521)
|
(3 591)
|
(3 626)
|
(3 649)
|
(3 607)
|
(3 654)
|
(3 730)
|
(3 723)
|
(3 833)
|
(3 901)
|
(3 910)
|
(3 909)
|
(3 818)
|
(3 758)
|
(3 790)
|
(3 829)
|
(3 862)
|
(3 872)
|
(3 815)
|
(3 818)
|
(3 844)
|
(3 891)
|
(3 979)
|
(3 952)
|
(3 886)
|
(3 833)
|
(3 756)
|
(3 763)
|
(3 737)
|
(3 737)
|
(3 709)
|
(3 645)
|
(3 744)
|
(3 857)
|
(4 013)
|
(4 197)
|
(4 224)
|
(4 237)
|
(4 238)
|
(4 168)
|
(4 210)
|
(4 268)
|
(4 289)
|
(4 575)
|
(4 813)
|
(5 226)
|
(5 787)
|
(6 007)
|
(6 463)
|
(6 755)
|
(6 425)
|
|
| Depreciation & Amortization |
(414)
|
(420)
|
(424)
|
(431)
|
(448)
|
(474)
|
(498)
|
(519)
|
(525)
|
(525)
|
(529)
|
(557)
|
(584)
|
(609)
|
(631)
|
(632)
|
(636)
|
(641)
|
(645)
|
(661)
|
(683)
|
(696)
|
(690)
|
(681)
|
(667)
|
(663)
|
(680)
|
(685)
|
(690)
|
(701)
|
(713)
|
(725)
|
(738)
|
(746)
|
(755)
|
(765)
|
(773)
|
(777)
|
(779)
|
(643)
|
(757)
|
(731)
|
(696)
|
(673)
|
(681)
|
(691)
|
(705)
|
(706)
|
(712)
|
(717)
|
(729)
|
(745)
|
(757)
|
(774)
|
(788)
|
(796)
|
(810)
|
(820)
|
(830)
|
(845)
|
(859)
|
(871)
|
(885)
|
(896)
|
(909)
|
(925)
|
(941)
|
(955)
|
(969)
|
(980)
|
(987)
|
(995)
|
(1 002)
|
(1 024)
|
(1 049)
|
(1 075)
|
(1 101)
|
(1 115)
|
(1 132)
|
(1 146)
|
(1 164)
|
(1 195)
|
(1 255)
|
(1 289)
|
(1 310)
|
(1 329)
|
(1 348)
|
(1 387)
|
(1 428)
|
(1 469)
|
(1 488)
|
(1 590)
|
(1 596)
|
(1 606)
|
(1 633)
|
(1 568)
|
|
| Operations Maintenance |
(1 099)
|
(1 085)
|
(1 112)
|
(1 160)
|
(1 190)
|
(1 202)
|
(1 226)
|
(1 224)
|
(1 238)
|
(1 274)
|
(1 286)
|
(1 337)
|
(1 376)
|
(1 408)
|
(1 486)
|
(1 487)
|
(1 494)
|
(1 513)
|
(1 516)
|
(1 556)
|
(1 593)
|
(1 623)
|
(1 663)
|
(1 687)
|
(1 728)
|
(1 780)
|
(1 801)
|
(1 862)
|
(1 848)
|
(1 823)
|
(1 820)
|
(1 768)
|
(1 784)
|
(1 798)
|
(1 800)
|
(1 821)
|
(1 847)
|
(1 855)
|
(1 832)
|
(1 562)
|
(1 724)
|
(1 646)
|
(1 576)
|
(1 511)
|
(1 541)
|
(1 593)
|
(1 614)
|
(1 617)
|
(1 638)
|
(1 603)
|
(1 624)
|
(1 691)
|
(1 672)
|
(1 687)
|
(1 711)
|
(1 694)
|
(1 693)
|
(1 701)
|
(1 684)
|
(1 733)
|
(1 751)
|
(1 747)
|
(1 749)
|
(1 705)
|
(1 706)
|
(1 714)
|
(1 730)
|
(1 772)
|
(1 758)
|
(1 769)
|
(1 774)
|
(1 745)
|
(1 766)
|
(1 700)
|
(1 684)
|
(1 661)
|
(1 643)
|
(1 671)
|
(1 710)
|
(1 774)
|
(1 815)
|
(1 894)
|
(1 912)
|
(1 937)
|
(1 924)
|
(1 883)
|
(1 878)
|
(1 866)
|
(1 888)
|
(1 903)
|
(1 953)
|
(1 969)
|
(1 984)
|
(1 979)
|
(1 961)
|
(1 974)
|
|
| Purchased Fuel Power Gas |
(1 462)
|
(1 300)
|
(1 064)
|
(825)
|
(854)
|
(896)
|
(984)
|
(1 070)
|
(1 111)
|
(1 144)
|
(1 128)
|
(1 253)
|
(1 389)
|
(1 591)
|
(1 905)
|
(2 055)
|
(1 898)
|
(1 664)
|
(1 307)
|
(2 168)
|
(1 029)
|
(1 045)
|
(1 106)
|
(2 554)
|
(1 206)
|
(1 143)
|
(1 266)
|
(2 485)
|
(1 247)
|
(1 334)
|
(1 179)
|
(2 050)
|
(1 160)
|
(1 159)
|
(1 247)
|
(2 429)
|
(1 409)
|
(1 494)
|
(1 567)
|
(866)
|
(1 369)
|
(1 173)
|
(900)
|
(714)
|
(746)
|
(784)
|
(812)
|
(845)
|
(836)
|
(821)
|
(835)
|
(826)
|
(828)
|
(835)
|
(858)
|
(878)
|
(875)
|
(836)
|
(782)
|
(745)
|
(748)
|
(771)
|
(765)
|
(737)
|
(719)
|
(716)
|
(733)
|
(769)
|
(741)
|
(657)
|
(588)
|
(535)
|
(515)
|
(532)
|
(526)
|
(490)
|
(415)
|
(469)
|
(512)
|
(581)
|
(692)
|
(602)
|
(535)
|
(473)
|
(410)
|
(479)
|
(520)
|
(514)
|
(729)
|
(904)
|
(1 245)
|
(1 681)
|
(1 855)
|
(2 322)
|
(2 591)
|
(2 306)
|
|
| Other Operating Expenses |
(262)
|
(270)
|
(269)
|
(262)
|
(364)
|
(372)
|
(289)
|
(299)
|
(250)
|
(247)
|
(292)
|
(312)
|
(323)
|
(344)
|
(365)
|
(365)
|
(387)
|
(382)
|
(383)
|
(391)
|
(380)
|
(386)
|
(384)
|
(381)
|
(392)
|
(385)
|
(386)
|
(404)
|
(390)
|
(398)
|
(469)
|
(420)
|
(438)
|
(443)
|
(451)
|
(449)
|
(453)
|
(460)
|
(462)
|
(433)
|
(572)
|
(571)
|
(439)
|
(443)
|
(452)
|
(453)
|
(460)
|
(458)
|
(463)
|
(466)
|
(466)
|
(468)
|
(466)
|
(537)
|
(544)
|
(542)
|
(531)
|
(461)
|
(462)
|
(467)
|
(471)
|
(473)
|
(473)
|
(477)
|
(484)
|
(489)
|
(487)
|
(483)
|
(484)
|
(480)
|
(484)
|
(481)
|
(480)
|
(481)
|
(478)
|
(483)
|
(486)
|
(489)
|
(503)
|
(512)
|
(526)
|
(533)
|
(535)
|
(539)
|
(524)
|
(519)
|
(522)
|
(522)
|
(530)
|
(537)
|
(540)
|
(547)
|
(572)
|
(556)
|
(570)
|
(577)
|
|
| Operating Income |
949
N/A
|
1 020
+7%
|
974
-5%
|
965
-1%
|
925
-4%
|
898
-3%
|
998
+11%
|
1 039
+4%
|
1 105
+6%
|
1 101
0%
|
1 014
-8%
|
1 078
+6%
|
1 125
+4%
|
1 244
+11%
|
1 340
+8%
|
1 284
-4%
|
1 217
-5%
|
1 128
-7%
|
1 166
+3%
|
1 188
+2%
|
1 270
+7%
|
1 318
+4%
|
1 255
-5%
|
1 359
+8%
|
1 387
+2%
|
1 446
+4%
|
1 390
-4%
|
1 376
-1%
|
1 362
-1%
|
1 344
-1%
|
1 341
0%
|
1 423
+6%
|
1 393
-2%
|
1 359
-2%
|
1 554
+14%
|
1 505
-3%
|
1 434
-5%
|
1 421
-1%
|
1 417
0%
|
1 122
-21%
|
1 172
+4%
|
1 200
+2%
|
1 228
+2%
|
1 188
-3%
|
1 215
+2%
|
1 132
-7%
|
1 121
-1%
|
1 184
+6%
|
1 245
+5%
|
1 306
+5%
|
1 300
0%
|
1 254
-4%
|
1 264
+1%
|
1 179
-7%
|
1 244
+6%
|
1 259
+1%
|
1 223
-3%
|
1 311
+7%
|
1 376
+5%
|
1 322
-4%
|
1 344
+2%
|
1 406
+5%
|
1 284
-9%
|
1 410
+10%
|
1 454
+3%
|
1 452
0%
|
1 416
-2%
|
1 357
-4%
|
1 372
+1%
|
1 267
-8%
|
1 254
-1%
|
1 267
+1%
|
1 220
-4%
|
1 294
+6%
|
1 268
-2%
|
1 300
+3%
|
1 375
+6%
|
1 307
-5%
|
1 347
+3%
|
1 333
-1%
|
1 348
+1%
|
1 371
+2%
|
1 436
+5%
|
1 515
+6%
|
1 535
+1%
|
1 555
+1%
|
1 570
+1%
|
1 558
-1%
|
1 578
+1%
|
1 610
+2%
|
1 582
-2%
|
1 516
-4%
|
1 559
+3%
|
1 625
+4%
|
1 864
+15%
|
2 026
+9%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(213)
|
(218)
|
(220)
|
(236)
|
(239)
|
(254)
|
(270)
|
(267)
|
(286)
|
(283)
|
(276)
|
(260)
|
(303)
|
(316)
|
(326)
|
(288)
|
(317)
|
(324)
|
(338)
|
(312)
|
(371)
|
(391)
|
(412)
|
(368)
|
(425)
|
(435)
|
(438)
|
(440)
|
(458)
|
(464)
|
(485)
|
(478)
|
(522)
|
(513)
|
(509)
|
(464)
|
(476)
|
(457)
|
(432)
|
(356)
|
(399)
|
(390)
|
(377)
|
(360)
|
(363)
|
(368)
|
(355)
|
(368)
|
(357)
|
(345)
|
(342)
|
(304)
|
(308)
|
(307)
|
(307)
|
(314)
|
(321)
|
(327)
|
(338)
|
(342)
|
(348)
|
(351)
|
(353)
|
(357)
|
(356)
|
(357)
|
(359)
|
(368)
|
(344)
|
(343)
|
(340)
|
(348)
|
(345)
|
(358)
|
(373)
|
(390)
|
(397)
|
(386)
|
(370)
|
(356)
|
(359)
|
(389)
|
(425)
|
(449)
|
(479)
|
(493)
|
(522)
|
(532)
|
(554)
|
(571)
|
(586)
|
(626)
|
(648)
|
(680)
|
(720)
|
(776)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(92)
|
0
|
0
|
(41)
|
51
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
60
|
(14)
|
0
|
(60)
|
0
|
(7)
|
0
|
0
|
(591)
|
(589)
|
(589)
|
(591)
|
(126)
|
(89)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
0
|
(8)
|
(8)
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
22
|
(12)
|
(22)
|
(21)
|
(29)
|
2
|
3
|
2
|
9
|
11
|
17
|
9
|
26
|
27
|
25
|
4
|
16
|
26
|
30
|
(7)
|
50
|
53
|
53
|
(5)
|
56
|
53
|
57
|
49
|
46
|
45
|
45
|
18
|
51
|
63
|
64
|
24
|
45
|
27
|
18
|
14
|
6
|
3
|
2
|
1
|
6
|
8
|
10
|
13
|
13
|
18
|
17
|
20
|
27
|
19
|
17
|
3
|
8
|
8
|
5
|
61
|
68
|
77
|
92
|
52
|
41
|
50
|
57
|
69
|
55
|
64
|
68
|
97
|
90
|
104
|
119
|
122
|
147
|
149
|
157
|
175
|
188
|
201
|
207
|
189
|
214
|
240
|
286
|
314
|
320
|
327
|
321
|
364
|
393
|
388
|
368
|
347
|
|
| Pre-Tax Income |
758
N/A
|
791
+4%
|
733
-7%
|
619
-15%
|
657
+6%
|
646
-2%
|
690
+7%
|
825
+20%
|
828
+0%
|
829
+0%
|
755
-9%
|
827
+10%
|
848
+3%
|
955
+13%
|
1 039
+9%
|
1 000
-4%
|
916
-8%
|
830
-9%
|
858
+3%
|
869
+1%
|
949
+9%
|
980
+3%
|
896
-9%
|
986
+10%
|
1 018
+3%
|
1 124
+10%
|
1 069
-5%
|
971
-9%
|
950
-2%
|
865
-9%
|
901
+4%
|
956
+6%
|
922
-4%
|
909
-1%
|
518
-43%
|
476
-8%
|
414
-13%
|
400
-3%
|
877
+119%
|
691
-21%
|
779
+13%
|
813
+4%
|
853
+5%
|
829
-3%
|
858
+3%
|
772
-10%
|
776
+1%
|
829
+7%
|
901
+9%
|
979
+9%
|
975
0%
|
970
-1%
|
983
+1%
|
891
-9%
|
954
+7%
|
948
-1%
|
910
-4%
|
992
+9%
|
1 043
+5%
|
1 041
0%
|
1 064
+2%
|
1 132
+6%
|
1 023
-10%
|
1 105
+8%
|
1 139
+3%
|
1 145
+1%
|
1 114
-3%
|
1 058
-5%
|
1 083
+2%
|
988
-9%
|
982
-1%
|
1 016
+3%
|
965
-5%
|
1 040
+8%
|
1 014
-3%
|
1 032
+2%
|
1 125
+9%
|
1 070
-5%
|
1 134
+6%
|
1 152
+2%
|
1 177
+2%
|
1 183
+1%
|
1 218
+3%
|
1 255
+3%
|
1 270
+1%
|
1 302
+3%
|
1 334
+2%
|
1 340
+0%
|
1 344
+0%
|
1 366
+2%
|
1 317
-4%
|
1 270
-4%
|
1 304
+3%
|
1 325
+2%
|
1 504
+14%
|
1 597
+6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(289)
|
(301)
|
(270)
|
(237)
|
(251)
|
(245)
|
(254)
|
(301)
|
(308)
|
(301)
|
(270)
|
(282)
|
(294)
|
(334)
|
(370)
|
(356)
|
(329)
|
(297)
|
(299)
|
(284)
|
(311)
|
(321)
|
(290)
|
(330)
|
(346)
|
(387)
|
(370)
|
(327)
|
(310)
|
(274)
|
(296)
|
(332)
|
(337)
|
(337)
|
(339)
|
(325)
|
(295)
|
(297)
|
(323)
|
(254)
|
(288)
|
(299)
|
(315)
|
(307)
|
(319)
|
(289)
|
(297)
|
(311)
|
(340)
|
(373)
|
(380)
|
(377)
|
(379)
|
(339)
|
(353)
|
(363)
|
(328)
|
(361)
|
(386)
|
(382)
|
(408)
|
(430)
|
(402)
|
(422)
|
(407)
|
(367)
|
(267)
|
(237)
|
(222)
|
(187)
|
(174)
|
(182)
|
(176)
|
(187)
|
(158)
|
(155)
|
(161)
|
(142)
|
(149)
|
(157)
|
(164)
|
(169)
|
(177)
|
(176)
|
(179)
|
(181)
|
(172)
|
(183)
|
(190)
|
(191)
|
(179)
|
(83)
|
(89)
|
(93)
|
(88)
|
(136)
|
|
| Income from Continuing Operations |
469
|
490
|
463
|
382
|
406
|
401
|
436
|
524
|
520
|
528
|
485
|
545
|
554
|
621
|
669
|
644
|
587
|
533
|
559
|
585
|
638
|
659
|
606
|
656
|
672
|
737
|
699
|
644
|
640
|
591
|
605
|
624
|
585
|
572
|
179
|
151
|
119
|
103
|
554
|
437
|
491
|
514
|
538
|
522
|
539
|
483
|
479
|
518
|
561
|
606
|
595
|
593
|
604
|
552
|
601
|
585
|
582
|
631
|
657
|
659
|
656
|
702
|
621
|
683
|
732
|
778
|
847
|
821
|
861
|
801
|
808
|
834
|
789
|
853
|
856
|
877
|
964
|
928
|
985
|
995
|
1 013
|
1 014
|
1 041
|
1 079
|
1 091
|
1 121
|
1 162
|
1 157
|
1 154
|
1 175
|
1 138
|
1 187
|
1 215
|
1 232
|
1 416
|
1 461
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(16)
|
(10)
|
(18)
|
(31)
|
(38)
|
(38)
|
(39)
|
(35)
|
(38)
|
(39)
|
(41)
|
(43)
|
(39)
|
(32)
|
(24)
|
(15)
|
(12)
|
(12)
|
(12)
|
(13)
|
(12)
|
(11)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Net Income (Common) |
469
N/A
|
490
+4%
|
462
-6%
|
382
-17%
|
423
+11%
|
418
-1%
|
454
+9%
|
524
+15%
|
520
-1%
|
528
+2%
|
485
-8%
|
530
+9%
|
554
+5%
|
621
+12%
|
669
+8%
|
606
-9%
|
555
-8%
|
493
-11%
|
506
+3%
|
547
+8%
|
600
+10%
|
620
+3%
|
571
-8%
|
618
+8%
|
633
+2%
|
696
+10%
|
656
-6%
|
605
-8%
|
608
+0%
|
567
-7%
|
590
+4%
|
612
+4%
|
573
-6%
|
560
-2%
|
166
-70%
|
139
-16%
|
108
-22%
|
94
-13%
|
546
+481%
|
519
-5%
|
45
-91%
|
118
+162%
|
207
+75%
|
(974)
N/A
|
(716)
+26%
|
(832)
-16%
|
(904)
-9%
|
289
N/A
|
530
+83%
|
584
+10%
|
575
-2%
|
586
+2%
|
598
+2%
|
599
+0%
|
649
+8%
|
630
-3%
|
627
0%
|
624
0%
|
650
+4%
|
653
+0%
|
650
0%
|
696
+7%
|
615
-12%
|
523
-15%
|
572
+9%
|
618
+8%
|
687
+11%
|
815
+19%
|
855
+5%
|
795
-7%
|
802
+1%
|
828
+3%
|
783
-5%
|
847
+8%
|
850
+0%
|
871
+2%
|
958
+10%
|
922
-4%
|
980
+6%
|
990
+1%
|
1 009
+2%
|
1 009
N/A
|
1 036
+3%
|
1 074
+4%
|
1 086
+1%
|
1 116
+3%
|
1 157
+4%
|
1 152
0%
|
1 149
0%
|
1 170
+2%
|
1 133
-3%
|
1 182
+4%
|
1 210
+2%
|
1 227
+1%
|
1 411
+15%
|
1 456
+3%
|
|
| EPS (Diluted) |
3.35
N/A
|
3.38
+1%
|
3.34
-1%
|
2.6
-22%
|
2.66
+2%
|
2.53
-5%
|
2.8
+11%
|
3.25
+16%
|
2.98
-8%
|
2.89
-3%
|
2.5
-13%
|
2.84
+14%
|
2.83
0%
|
3.14
+11%
|
3.28
+4%
|
3.01
-8%
|
2.7
-10%
|
2.37
-12%
|
2.45
+3%
|
2.66
+9%
|
2.92
+10%
|
2.95
+1%
|
2.77
-6%
|
2.98
+8%
|
3.05
+2%
|
3.34
+10%
|
3.13
-6%
|
2.88
-8%
|
2.85
-1%
|
2.67
-6%
|
3.15
+18%
|
2.78
-12%
|
2.41
-13%
|
2.34
-3%
|
0.7
-70%
|
0.58
-17%
|
0.46
-21%
|
0.39
-15%
|
2.27
+482%
|
2.14
-6%
|
0.18
-92%
|
0.48
+167%
|
0.85
+77%
|
-4
N/A
|
-2.95
+26%
|
-3.42
-16%
|
-3.68
-8%
|
1.18
N/A
|
2.18
+85%
|
2.4
+10%
|
2.35
-2%
|
2.4
+2%
|
2.46
+3%
|
2.46
N/A
|
2.66
+8%
|
2.58
-3%
|
2.58
N/A
|
2.57
0%
|
2.68
+4%
|
2.68
N/A
|
2.68
N/A
|
2.86
+7%
|
2.52
-12%
|
2.14
-15%
|
2.35
+10%
|
2.51
+7%
|
2.78
+11%
|
3.32
+19%
|
3.48
+5%
|
3.23
-7%
|
3.25
+1%
|
3.35
+3%
|
3.16
-6%
|
3.42
+8%
|
3.42
N/A
|
3.5
+2%
|
3.74
+7%
|
3.58
-4%
|
3.78
+6%
|
3.84
+2%
|
3.89
+1%
|
3.89
N/A
|
3.99
+3%
|
4.14
+4%
|
4.12
0%
|
4.24
+3%
|
4.4
+4%
|
4.37
-1%
|
4.3
-2%
|
4.38
+2%
|
4.25
-3%
|
4.42
+4%
|
4.45
+1%
|
4.51
+1%
|
5.2
+15%
|
5.35
+3%
|
|