Avery Dennison Corp
NYSE:AVY
Income Statement
Earnings Waterfall
Avery Dennison Corp
Income Statement
Avery Dennison Corp
| Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Dec-2005 | Apr-2006 | Jul-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-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 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
46
|
42
|
41
|
45
|
50
|
54
|
56
|
59
|
58
|
57
|
58
|
59
|
58
|
60
|
60
|
58
|
58
|
56
|
55
|
56
|
56
|
63
|
84
|
105
|
120
|
129
|
122
|
116
|
114
|
105
|
95
|
85
|
75
|
76
|
76
|
76
|
77
|
73
|
72
|
75
|
72
|
73
|
73
|
77
|
67
|
63
|
61
|
61
|
57
|
57
|
57
|
63
|
92
|
91
|
91
|
61
|
77
|
77
|
77
|
60
|
61
|
62
|
64
|
63
|
60
|
58
|
56
|
59
|
65
|
70
|
74
|
76
|
75
|
76
|
72
|
70
|
67
|
63
|
66
|
70
|
74
|
78
|
82
|
84
|
91
|
102
|
112
|
119
|
121
|
119
|
118
|
117
|
119
|
124
|
127
|
0
|
|
| Revenue |
3 758
N/A
|
3 842
+2%
|
3 977
+4%
|
4 156
+5%
|
4 373
+5%
|
4 521
+3%
|
4 624
+2%
|
4 737
+2%
|
4 874
+3%
|
5 006
+3%
|
5 120
+2%
|
5 317
+4%
|
5 413
+2%
|
5 501
+2%
|
5 537
+1%
|
5 474
-1%
|
5 468
0%
|
5 466
0%
|
5 529
+1%
|
5 576
+1%
|
5 629
+1%
|
5 742
+2%
|
6 005
+5%
|
5 392
-10%
|
6 563
+22%
|
6 869
+5%
|
6 913
+1%
|
5 866
-15%
|
6 491
+11%
|
6 118
-6%
|
5 942
-3%
|
5 186
-13%
|
6 081
+17%
|
6 306
+4%
|
5 841
-7%
|
5 782
-1%
|
5 754
0%
|
5 619
-2%
|
6 034
+7%
|
5 845
-3%
|
5 943
+2%
|
5 888
-1%
|
5 835
-1%
|
5 864
+0%
|
5 969
+2%
|
6 030
+1%
|
6 088
+1%
|
6 140
+1%
|
6 191
+1%
|
6 255
+1%
|
6 309
+1%
|
6 330
+0%
|
6 308
0%
|
6 208
-2%
|
6 117
-1%
|
5 967
-2%
|
5 924
-1%
|
5 950
+0%
|
5 991
+1%
|
6 087
+2%
|
6 173
+1%
|
6 259
+1%
|
6 429
+3%
|
6 614
+3%
|
6 818
+3%
|
7 045
+3%
|
7 126
+1%
|
7 159
+0%
|
7 123
-1%
|
7 064
-1%
|
7 066
+0%
|
7 070
+0%
|
7 053
0%
|
6 786
-4%
|
6 754
0%
|
6 972
+3%
|
7 300
+5%
|
7 873
+8%
|
8 216
+4%
|
8 408
+2%
|
8 706
+4%
|
8 951
+3%
|
9 197
+3%
|
9 039
-2%
|
8 755
-3%
|
8 499
-3%
|
8 280
-3%
|
8 364
+1%
|
8 451
+1%
|
8 595
+2%
|
8 681
+1%
|
8 756
+1%
|
8 753
0%
|
8 738
0%
|
8 770
+0%
|
8 856
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 533)
|
(2 585)
|
(2 685)
|
(2 820)
|
(2 983)
|
(3 102)
|
(3 198)
|
(3 283)
|
(3 408)
|
(3 521)
|
(3 605)
|
(3 742)
|
(3 853)
|
(3 943)
|
(4 008)
|
(3 997)
|
(3 988)
|
(3 982)
|
(4 007)
|
(4 038)
|
(4 082)
|
(4 178)
|
(4 370)
|
(4 069)
|
(4 781)
|
(5 007)
|
(5 083)
|
(4 505)
|
(4 843)
|
(4 570)
|
(4 393)
|
(3 930)
|
(4 399)
|
(4 524)
|
(4 276)
|
(4 268)
|
(4 281)
|
(4 240)
|
(4 507)
|
(4 370)
|
(4 444)
|
(4 398)
|
(4 330)
|
(4 335)
|
(4 400)
|
(4 433)
|
(4 469)
|
(4 502)
|
(4 548)
|
(4 601)
|
(4 657)
|
(4 679)
|
(4 634)
|
(4 545)
|
(4 448)
|
(4 321)
|
(4 286)
|
(4 295)
|
(4 324)
|
(4 387)
|
(4 454)
|
(4 521)
|
(4 657)
|
(4 802)
|
(4 965)
|
(5 143)
|
(5 216)
|
(5 244)
|
(5 225)
|
(5 186)
|
(5 175)
|
(5 166)
|
(5 129)
|
(4 961)
|
(4 917)
|
(5 048)
|
(5 265)
|
(5 645)
|
(5 917)
|
(6 096)
|
(6 349)
|
(6 527)
|
(6 708)
|
(6 635)
|
(6 450)
|
(6 283)
|
(6 098)
|
(6 087)
|
(6 083)
|
(6 119)
|
(6 163)
|
(6 225)
|
(6 233)
|
(6 242)
|
(6 265)
|
(6 309)
|
|
| Gross Profit |
1 226
N/A
|
1 256
+2%
|
1 292
+3%
|
1 336
+3%
|
1 390
+4%
|
1 419
+2%
|
1 426
+0%
|
1 454
+2%
|
1 466
+1%
|
1 485
+1%
|
1 516
+2%
|
1 575
+4%
|
1 560
-1%
|
1 558
0%
|
1 530
-2%
|
1 477
-3%
|
1 480
+0%
|
1 484
+0%
|
1 522
+3%
|
1 538
+1%
|
1 547
+1%
|
1 565
+1%
|
1 636
+5%
|
1 323
-19%
|
1 782
+35%
|
1 862
+4%
|
1 830
-2%
|
1 361
-26%
|
1 648
+21%
|
1 548
-6%
|
1 550
+0%
|
1 256
-19%
|
1 682
+34%
|
1 782
+6%
|
1 565
-12%
|
1 514
-3%
|
1 473
-3%
|
1 379
-6%
|
1 527
+11%
|
1 475
-3%
|
1 499
+2%
|
1 491
-1%
|
1 505
+1%
|
1 528
+2%
|
1 569
+3%
|
1 598
+2%
|
1 619
+1%
|
1 638
+1%
|
1 643
+0%
|
1 654
+1%
|
1 652
0%
|
1 651
0%
|
1 674
+1%
|
1 663
-1%
|
1 669
+0%
|
1 646
-1%
|
1 638
0%
|
1 655
+1%
|
1 667
+1%
|
1 700
+2%
|
1 720
+1%
|
1 738
+1%
|
1 772
+2%
|
1 812
+2%
|
1 853
+2%
|
1 902
+3%
|
1 910
+0%
|
1 916
+0%
|
1 898
-1%
|
1 878
-1%
|
1 891
+1%
|
1 904
+1%
|
1 924
+1%
|
1 824
-5%
|
1 837
+1%
|
1 923
+5%
|
2 035
+6%
|
2 229
+10%
|
2 299
+3%
|
2 313
+1%
|
2 357
+2%
|
2 424
+3%
|
2 489
+3%
|
2 404
-3%
|
2 305
-4%
|
2 215
-4%
|
2 182
-2%
|
2 278
+4%
|
2 367
+4%
|
2 477
+5%
|
2 518
+2%
|
2 531
+1%
|
2 520
0%
|
2 496
-1%
|
2 505
+0%
|
2 546
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(825)
|
(846)
|
(889)
|
(937)
|
(981)
|
(1 013)
|
(1 013)
|
(1 057)
|
(1 097)
|
(1 124)
|
(1 138)
|
(1 141)
|
(1 120)
|
(1 088)
|
(1 051)
|
(1 052)
|
(1 046)
|
(1 045)
|
(1 087)
|
(1 018)
|
(1 045)
|
(1 059)
|
(1 129)
|
(1 034)
|
(1 287)
|
(1 363)
|
(1 355)
|
(1 142)
|
(1 321)
|
(1 302)
|
(1 318)
|
(1 088)
|
(1 380)
|
(1 394)
|
(1 254)
|
(1 179)
|
(1 159)
|
(1 102)
|
(1 177)
|
(1 139)
|
(1 148)
|
(1 159)
|
(1 146)
|
(1 149)
|
(1 173)
|
(1 162)
|
(1 165)
|
(1 174)
|
(1 149)
|
(1 159)
|
(1 136)
|
(1 159)
|
(1 144)
|
(1 132)
|
(1 128)
|
(1 108)
|
(1 070)
|
(1 064)
|
(1 084)
|
(1 093)
|
(1 102)
|
(1 079)
|
(1 069)
|
(1 080)
|
(1 100)
|
(1 142)
|
(1 151)
|
(1 155)
|
(1 126)
|
(1 099)
|
(1 096)
|
(1 077)
|
(1 084)
|
(1 037)
|
(1 030)
|
(1 061)
|
(1 092)
|
(1 179)
|
(1 218)
|
(1 249)
|
(1 291)
|
(1 317)
|
(1 351)
|
(1 331)
|
(1 310)
|
(1 297)
|
(1 299)
|
(1 314)
|
(1 345)
|
(1 399)
|
(1 413)
|
(1 415)
|
(1 397)
|
(1 376)
|
(1 383)
|
(1 500)
|
|
| Selling, General & Administrative |
(825)
|
(846)
|
(874)
|
(905)
|
(948)
|
(985)
|
(1 000)
|
(1 026)
|
(1 046)
|
(1 054)
|
(1 069)
|
(1 106)
|
(1 103)
|
(1 083)
|
(1 044)
|
(988)
|
(978)
|
(975)
|
(999)
|
(1 011)
|
(1 015)
|
(1 034)
|
(1 112)
|
(979)
|
(1 262)
|
(1 332)
|
(1 328)
|
(1 118)
|
(1 281)
|
(1 240)
|
(1 237)
|
(1 088)
|
(1 282)
|
(1 297)
|
(1 230)
|
(1 179)
|
(1 154)
|
(1 099)
|
(1 105)
|
(1 046)
|
(1 065)
|
(1 073)
|
(1 061)
|
(1 050)
|
(1 098)
|
(1 087)
|
(1 092)
|
(1 078)
|
(1 051)
|
(1 060)
|
(1 034)
|
(1 056)
|
(1 041)
|
(1 033)
|
(1 032)
|
(1 016)
|
(981)
|
(976)
|
(995)
|
(1 004)
|
(1 012)
|
(987)
|
(977)
|
(987)
|
(1 005)
|
(1 045)
|
(1 053)
|
(1 056)
|
(1 028)
|
(1 001)
|
(1 001)
|
(984)
|
(1 016)
|
(994)
|
(1 009)
|
(948)
|
(1 092)
|
(1 179)
|
(1 218)
|
(1 112)
|
(1 291)
|
(1 317)
|
(1 351)
|
(1 195)
|
(1 310)
|
(1 297)
|
(1 299)
|
(1 178)
|
(1 345)
|
(1 399)
|
(1 413)
|
(1 278)
|
(1 397)
|
(1 376)
|
(1 383)
|
(1 423)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(46)
|
0
|
0
|
(46)
|
(45)
|
(69)
|
(94)
|
(72)
|
(75)
|
(75)
|
(99)
|
(74)
|
(72)
|
(71)
|
(96)
|
(97)
|
(99)
|
(102)
|
(103)
|
(103)
|
(99)
|
(96)
|
(92)
|
(89)
|
(89)
|
(89)
|
(90)
|
(90)
|
(91)
|
(92)
|
(93)
|
(95)
|
(97)
|
(98)
|
(98)
|
(98)
|
(98)
|
(95)
|
(93)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
(137)
|
0
|
0
|
0
|
(136)
|
0
|
0
|
0
|
(136)
|
0
|
0
|
0
|
(138)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
(15)
|
(32)
|
(32)
|
(28)
|
(13)
|
(31)
|
(52)
|
(70)
|
(70)
|
(35)
|
(17)
|
(5)
|
(7)
|
(64)
|
(68)
|
(70)
|
(88)
|
(6)
|
(31)
|
(25)
|
(18)
|
(55)
|
(25)
|
(31)
|
(27)
|
(24)
|
(41)
|
(63)
|
(81)
|
0
|
(75)
|
(51)
|
(24)
|
0
|
41
|
43
|
(3)
|
0
|
(11)
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(68)
|
(43)
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(78)
|
|
| Operating Income |
401
N/A
|
410
+2%
|
403
-2%
|
399
-1%
|
409
+3%
|
406
-1%
|
412
+2%
|
397
-4%
|
369
-7%
|
362
-2%
|
378
+4%
|
434
+15%
|
441
+2%
|
470
+7%
|
479
+2%
|
425
-11%
|
433
+2%
|
440
+1%
|
435
-1%
|
521
+20%
|
502
-4%
|
506
+1%
|
506
+0%
|
289
-43%
|
495
+71%
|
499
+1%
|
475
-5%
|
219
-54%
|
327
+50%
|
246
-25%
|
232
-6%
|
168
-27%
|
303
+80%
|
388
+28%
|
311
-20%
|
335
+8%
|
314
-6%
|
277
-12%
|
350
+26%
|
336
-4%
|
351
+5%
|
332
-6%
|
359
+8%
|
379
+6%
|
396
+4%
|
436
+10%
|
454
+4%
|
464
+2%
|
494
+7%
|
495
+0%
|
516
+4%
|
492
-5%
|
530
+8%
|
531
+0%
|
541
+2%
|
538
-1%
|
569
+6%
|
591
+4%
|
583
-1%
|
606
+4%
|
618
+2%
|
660
+7%
|
703
+7%
|
732
+4%
|
753
+3%
|
760
+1%
|
759
0%
|
761
+0%
|
771
+1%
|
780
+1%
|
795
+2%
|
827
+4%
|
840
+2%
|
787
-6%
|
807
+2%
|
863
+7%
|
943
+9%
|
1 049
+11%
|
1 081
+3%
|
1 064
-2%
|
1 066
+0%
|
1 107
+4%
|
1 138
+3%
|
1 073
-6%
|
995
-7%
|
918
-8%
|
883
-4%
|
964
+9%
|
1 023
+6%
|
1 078
+5%
|
1 104
+2%
|
1 115
+1%
|
1 123
+1%
|
1 121
0%
|
1 122
+0%
|
1 046
-7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(46)
|
(42)
|
(41)
|
(45)
|
(50)
|
(54)
|
(56)
|
(59)
|
(58)
|
(57)
|
(58)
|
(59)
|
(58)
|
(60)
|
(60)
|
(58)
|
(58)
|
(56)
|
(55)
|
(56)
|
(56)
|
(63)
|
(84)
|
(105)
|
(120)
|
(129)
|
(122)
|
(116)
|
(114)
|
(105)
|
(95)
|
(85)
|
(75)
|
(76)
|
(76)
|
(76)
|
(77)
|
(74)
|
(72)
|
(71)
|
(80)
|
(71)
|
(86)
|
(73)
|
(64)
|
(81)
|
(74)
|
(61)
|
(85)
|
(79)
|
(95)
|
(63)
|
(81)
|
(69)
|
(63)
|
(61)
|
(77)
|
(78)
|
(61)
|
(64)
|
(62)
|
(94)
|
(112)
|
(106)
|
(94)
|
(62)
|
(43)
|
(32)
|
(47)
|
(58)
|
(60)
|
(79)
|
(76)
|
(77)
|
(75)
|
(65)
|
(62)
|
(58)
|
(54)
|
(47)
|
(47)
|
(52)
|
(51)
|
(71)
|
(81)
|
(92)
|
(111)
|
(121)
|
(125)
|
(137)
|
(139)
|
(136)
|
(151)
|
(142)
|
(142)
|
(135)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
0
|
(10)
|
(31)
|
0
|
(38)
|
(30)
|
(13)
|
0
|
(919)
|
(921)
|
(926)
|
(1 010)
|
(25)
|
(25)
|
(18)
|
(20)
|
(12)
|
(17)
|
(34)
|
(52)
|
(39)
|
(42)
|
(46)
|
(69)
|
(67)
|
(56)
|
(59)
|
(37)
|
(36)
|
(75)
|
(57)
|
(68)
|
(75)
|
(64)
|
(64)
|
(68)
|
(60)
|
(82)
|
(80)
|
(65)
|
(66)
|
(26)
|
(32)
|
(37)
|
(43)
|
(90)
|
(76)
|
(70)
|
(512)
|
(462)
|
(472)
|
(497)
|
(48)
|
(80)
|
(84)
|
(59)
|
(55)
|
(14)
|
(24)
|
(29)
|
(30)
|
(34)
|
(18)
|
(13)
|
(29)
|
(94)
|
(135)
|
(179)
|
(172)
|
(116)
|
(82)
|
(52)
|
(48)
|
(34)
|
(40)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(15)
|
(105)
|
(101)
|
(99)
|
(91)
|
(1)
|
(1)
|
(0)
|
0
|
(2)
|
(1)
|
1
|
2
|
4
|
4
|
4
|
5
|
9
|
13
|
18
|
25
|
31
|
35
|
34
|
30
|
27
|
21
|
19
|
18
|
14
|
|
| Pre-Tax Income |
355
N/A
|
368
+4%
|
362
-2%
|
354
-2%
|
360
+1%
|
352
-2%
|
356
+1%
|
339
-5%
|
311
-8%
|
304
-2%
|
320
+5%
|
375
+17%
|
383
+2%
|
410
+7%
|
419
+2%
|
368
-12%
|
375
+2%
|
384
+2%
|
380
-1%
|
435
+15%
|
446
+2%
|
434
-3%
|
391
-10%
|
184
-53%
|
337
+83%
|
340
+1%
|
340
+0%
|
103
-70%
|
(706)
N/A
|
(780)
-10%
|
(789)
-1%
|
(927)
-17%
|
202
N/A
|
288
+42%
|
217
-24%
|
239
+10%
|
225
-6%
|
186
-17%
|
244
+31%
|
213
-13%
|
233
+9%
|
219
-6%
|
228
+4%
|
238
+4%
|
264
+11%
|
300
+14%
|
321
+7%
|
366
+14%
|
373
+2%
|
340
-9%
|
365
+7%
|
361
-1%
|
374
+4%
|
398
+6%
|
415
+4%
|
409
-1%
|
432
+6%
|
430
0%
|
442
+3%
|
477
+8%
|
490
+3%
|
540
+10%
|
559
+3%
|
590
+6%
|
613
+4%
|
603
-2%
|
624
+4%
|
555
-11%
|
111
-80%
|
160
+44%
|
172
+7%
|
250
+45%
|
715
+186%
|
629
-12%
|
647
+3%
|
737
+14%
|
825
+12%
|
977
+18%
|
1 004
+3%
|
993
-1%
|
993
+0%
|
1 026
+3%
|
1 074
+5%
|
999
-7%
|
898
-10%
|
750
-16%
|
662
-12%
|
695
+5%
|
761
+10%
|
859
+13%
|
914
+6%
|
954
+4%
|
946
-1%
|
963
+2%
|
959
0%
|
925
-4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(113)
|
(113)
|
(107)
|
(105)
|
(104)
|
(99)
|
(99)
|
(93)
|
(84)
|
(79)
|
(83)
|
(94)
|
(95)
|
(101)
|
(100)
|
(75)
|
(74)
|
(75)
|
(69)
|
(77)
|
(77)
|
(75)
|
(62)
|
(12)
|
(45)
|
(41)
|
(38)
|
50
|
5
|
26
|
35
|
92
|
5
|
(37)
|
(25)
|
3
|
(1)
|
7
|
(19)
|
(72)
|
(71)
|
(61)
|
(69)
|
(80)
|
(79)
|
(93)
|
(88)
|
(124)
|
(126)
|
(120)
|
(146)
|
(114)
|
(127)
|
(131)
|
(127)
|
(135)
|
(140)
|
(123)
|
(127)
|
(156)
|
(146)
|
(156)
|
(155)
|
(136)
|
(147)
|
(159)
|
(137)
|
(82)
|
91
|
88
|
69
|
57
|
(128)
|
(105)
|
(117)
|
(178)
|
(190)
|
(238)
|
(251)
|
(249)
|
(262)
|
(265)
|
(257)
|
(242)
|
(218)
|
(184)
|
(180)
|
(192)
|
(207)
|
(228)
|
(240)
|
(249)
|
(247)
|
(252)
|
(263)
|
(237)
|
|
| Income from Continuing Operations |
243
|
255
|
254
|
250
|
255
|
253
|
257
|
245
|
227
|
226
|
237
|
281
|
288
|
309
|
319
|
292
|
302
|
308
|
311
|
359
|
369
|
359
|
329
|
172
|
293
|
299
|
303
|
153
|
(701)
|
(754)
|
(754)
|
(835)
|
207
|
251
|
192
|
242
|
224
|
193
|
225
|
142
|
162
|
158
|
159
|
158
|
185
|
207
|
233
|
242
|
247
|
220
|
219
|
247
|
247
|
267
|
287
|
274
|
292
|
307
|
315
|
321
|
343
|
384
|
403
|
454
|
466
|
444
|
487
|
473
|
202
|
248
|
241
|
306
|
587
|
524
|
530
|
560
|
636
|
740
|
753
|
744
|
731
|
761
|
817
|
757
|
680
|
566
|
483
|
503
|
554
|
631
|
674
|
705
|
699
|
711
|
696
|
688
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
244
N/A
|
258
+6%
|
260
+1%
|
257
-1%
|
263
+2%
|
261
-1%
|
264
+1%
|
268
+1%
|
250
-7%
|
247
-1%
|
255
+3%
|
280
+10%
|
285
+2%
|
306
+7%
|
317
+4%
|
227
-28%
|
237
+5%
|
260
+10%
|
262
+1%
|
373
+43%
|
384
+3%
|
358
-7%
|
329
-8%
|
304
-8%
|
293
-4%
|
299
+2%
|
303
+1%
|
266
-12%
|
(701)
N/A
|
(754)
-8%
|
(754)
0%
|
(747)
+1%
|
207
N/A
|
251
+21%
|
253
+1%
|
317
+25%
|
307
-3%
|
297
-3%
|
282
-5%
|
190
-33%
|
189
0%
|
180
-5%
|
189
+5%
|
215
+14%
|
229
+6%
|
234
+2%
|
222
-5%
|
213
-4%
|
227
+6%
|
200
-12%
|
214
+7%
|
245
+15%
|
245
+0%
|
266
+8%
|
288
+8%
|
274
-5%
|
292
+6%
|
308
+6%
|
316
+2%
|
321
+2%
|
343
+7%
|
384
+12%
|
403
+5%
|
282
-30%
|
295
+5%
|
270
-9%
|
311
+15%
|
467
+50%
|
195
-58%
|
243
+24%
|
238
-2%
|
304
+27%
|
585
+93%
|
521
-11%
|
527
+1%
|
556
+6%
|
631
+14%
|
735
+16%
|
749
+2%
|
740
-1%
|
729
-2%
|
760
+4%
|
817
+8%
|
757
-7%
|
680
-10%
|
566
-17%
|
483
-15%
|
503
+4%
|
554
+10%
|
631
+14%
|
674
+7%
|
705
+5%
|
699
-1%
|
711
+2%
|
696
-2%
|
688
-1%
|
|
| EPS (Diluted) |
2.47
N/A
|
2.59
+5%
|
2.61
+1%
|
2.58
-1%
|
2.63
+2%
|
2.6
-1%
|
2.64
+2%
|
2.67
+1%
|
2.48
-7%
|
2.45
-1%
|
2.54
+4%
|
2.8
+10%
|
2.82
+1%
|
3.03
+7%
|
3.16
+4%
|
2.25
-29%
|
2.37
+5%
|
2.58
+9%
|
2.59
+0%
|
3.71
+43%
|
3.88
+5%
|
3.62
-7%
|
3.31
-9%
|
3.06
-8%
|
2.96
-3%
|
3.02
+2%
|
3.06
+1%
|
2.69
-12%
|
-7
N/A
|
-7.13
-2%
|
-7.11
+0%
|
-7.2
-1%
|
1.95
N/A
|
2.35
+21%
|
2.42
+3%
|
2.96
+22%
|
2.86
-3%
|
2.77
-3%
|
2.64
-5%
|
1.77
-33%
|
1.78
+1%
|
1.72
-3%
|
1.84
+7%
|
2.08
+13%
|
2.25
+8%
|
2.32
+3%
|
2.22
-4%
|
2.12
-5%
|
2.31
+9%
|
2.07
-10%
|
2.26
+9%
|
2.58
+14%
|
2.65
+3%
|
2.86
+8%
|
3.09
+8%
|
2.95
-5%
|
3.2
+8%
|
3.39
+6%
|
3.48
+3%
|
3.54
+2%
|
3.8
+7%
|
4.26
+12%
|
4.48
+5%
|
3.12
-30%
|
3.29
+5%
|
3.02
-8%
|
3.51
+16%
|
5.27
+50%
|
2.31
-56%
|
2.85
+23%
|
2.79
-2%
|
3.57
+28%
|
6.95
+95%
|
6.21
-11%
|
6.26
+1%
|
6.61
+6%
|
7.51
+14%
|
8.77
+17%
|
8.94
+2%
|
8.83
-1%
|
8.78
-1%
|
9.25
+5%
|
9.97
+8%
|
9.21
-8%
|
8.34
-9%
|
6.98
-16%
|
5.95
-15%
|
6.2
+4%
|
6.85
+10%
|
7.79
+14%
|
8.33
+7%
|
8.73
+5%
|
8.8
+1%
|
9.08
+3%
|
8.91
-2%
|
8.79
-1%
|
|