Franklin Resources Inc
NYSE:BEN
Income Statement
Earnings Waterfall
Franklin Resources Inc
Income Statement
Franklin Resources Inc
| 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 |
11
|
12
|
12
|
12
|
12
|
16
|
20
|
24
|
29
|
30
|
31
|
32
|
32
|
33
|
34
|
35
|
34
|
32
|
29
|
26
|
25
|
24
|
23
|
23
|
23
|
20
|
16
|
11
|
7
|
4
|
4
|
3
|
2
|
7
|
17
|
24
|
31
|
36
|
37
|
38
|
39
|
39
|
37
|
43
|
44
|
44
|
47
|
45
|
46
|
46
|
47
|
46
|
36
|
39
|
40
|
40
|
51
|
49
|
50
|
51
|
52
|
52
|
52
|
49
|
46
|
56
|
46
|
44
|
40
|
24
|
22
|
22
|
20
|
20
|
33
|
57
|
69
|
90
|
85
|
75
|
82
|
85
|
98
|
110
|
120
|
126
|
124
|
112
|
106
|
97
|
97
|
102
|
95
|
95
|
95
|
92
|
|
| Revenue |
2 458
N/A
|
2 514
+2%
|
2 523
+0%
|
2 506
-1%
|
2 493
-1%
|
2 516
+1%
|
2 632
+5%
|
2 836
+8%
|
3 102
+9%
|
3 281
+6%
|
3 438
+5%
|
3 615
+5%
|
3 787
+5%
|
4 029
+6%
|
4 310
+7%
|
4 506
+5%
|
4 709
+5%
|
4 917
+4%
|
5 051
+3%
|
5 297
+5%
|
5 551
+5%
|
5 874
+6%
|
6 206
+6%
|
6 464
+4%
|
6 458
0%
|
6 340
-2%
|
6 032
-5%
|
5 316
-12%
|
4 725
-11%
|
4 277
-9%
|
4 194
-2%
|
4 602
+10%
|
5 103
+11%
|
5 564
+9%
|
5 853
+5%
|
6 176
+6%
|
6 512
+5%
|
6 831
+5%
|
7 140
+5%
|
7 142
+0%
|
7 191
+1%
|
7 122
-1%
|
7 101
0%
|
7 301
+3%
|
7 515
+3%
|
7 816
+4%
|
7 985
+2%
|
8 193
+3%
|
8 275
+1%
|
8 321
+1%
|
8 491
+2%
|
8 446
-1%
|
8 360
-1%
|
8 230
-2%
|
7 949
-3%
|
7 642
-4%
|
7 247
-5%
|
6 880
-5%
|
6 618
-4%
|
6 421
-3%
|
6 408
0%
|
6 387
0%
|
6 392
+0%
|
6 447
+1%
|
6 464
+0%
|
6 409
-1%
|
6 205
-3%
|
6 115
-1%
|
5 931
-3%
|
5 849
-1%
|
5 669
-3%
|
5 647
0%
|
5 525
-2%
|
5 209
-6%
|
5 567
+7%
|
6 172
+11%
|
6 938
+12%
|
7 950
+15%
|
8 426
+6%
|
8 654
+3%
|
8 659
+0%
|
8 517
-2%
|
8 275
-3%
|
8 018
-3%
|
7 865
-2%
|
7 802
-1%
|
7 849
+1%
|
7 873
+0%
|
8 099
+3%
|
8 253
+2%
|
8 478
+3%
|
8 739
+3%
|
8 697
0%
|
8 638
-1%
|
8 771
+2%
|
8 846
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
(721)
|
0
|
0
|
0
|
(769)
|
0
|
0
|
0
|
(1 035)
|
0
|
0
|
0
|
(1 406)
|
0
|
0
|
0
|
(1 641)
|
0
|
0
|
0
|
(2 161)
|
0
|
0
|
0
|
(1 937)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 394)
|
(2 725)
|
(5 333)
|
(5 495)
|
(5 468)
|
(5 469)
|
(5 560)
|
(5 655)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
1 802
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 864
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 403
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 904
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 409
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 045
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 095
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
|
0
N/A
|
759
N/A
|
1 551
+104%
|
3 145
+103%
|
3 244
+3%
|
3 229
0%
|
3 170
-2%
|
3 211
+1%
|
3 191
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 948)
|
(1 975)
|
(1 217)
|
(1 924)
|
(1 919)
|
(1 926)
|
(1 220)
|
(2 105)
|
(2 320)
|
(2 427)
|
(1 503)
|
(2 637)
|
(2 731)
|
(2 867)
|
(1 616)
|
(3 113)
|
(3 171)
|
(3 273)
|
(1 708)
|
(3 560)
|
(3 665)
|
(3 921)
|
(1 978)
|
(4 268)
|
(4 243)
|
(4 112)
|
(1 996)
|
(3 585)
|
(3 289)
|
(3 047)
|
(2 992)
|
(3 201)
|
(3 464)
|
(3 729)
|
(3 894)
|
(4 025)
|
(4 193)
|
(4 351)
|
(4 480)
|
(4 509)
|
(4 571)
|
(4 541)
|
(4 586)
|
(4 733)
|
(4 835)
|
(5 007)
|
(5 064)
|
(5 143)
|
(5 169)
|
(5 200)
|
(5 270)
|
(5 256)
|
(5 198)
|
(5 086)
|
(4 921)
|
(4 743)
|
(4 568)
|
(4 376)
|
(4 252)
|
(4 122)
|
(4 090)
|
(4 101)
|
(4 128)
|
(4 188)
|
(4 205)
|
(4 211)
|
(4 176)
|
(4 167)
|
(4 159)
|
(4 205)
|
(4 203)
|
(4 219)
|
(4 136)
|
(3 963)
|
(4 518)
|
(5 087)
|
(5 736)
|
(6 502)
|
(6 551)
|
(6 631)
|
(6 629)
|
(6 560)
|
(6 501)
|
(6 400)
|
(6 423)
|
(6 418)
|
(6 413)
|
(6 490)
|
(5 361)
|
(4 265)
|
(1 987)
|
(2 100)
|
(2 113)
|
(2 115)
|
(2 111)
|
(2 057)
|
|
| Selling, General & Administrative |
(1 126)
|
(1 135)
|
(1 114)
|
(1 106)
|
(1 104)
|
(1 089)
|
(1 101)
|
(1 133)
|
(1 242)
|
(1 305)
|
(1 359)
|
(1 392)
|
(1 401)
|
(1 427)
|
(1 451)
|
(1 470)
|
(1 451)
|
(1 477)
|
(1 525)
|
(1 565)
|
(1 618)
|
(1 677)
|
(1 746)
|
(1 803)
|
(1 828)
|
(1 830)
|
(1 804)
|
(1 726)
|
(1 638)
|
(1 547)
|
(2 992)
|
(2 029)
|
(2 618)
|
(3 271)
|
(3 894)
|
(4 025)
|
(4 193)
|
(4 351)
|
(4 480)
|
(4 509)
|
(4 571)
|
(4 541)
|
(4 586)
|
(4 733)
|
(4 835)
|
(5 008)
|
(5 064)
|
(5 143)
|
(5 169)
|
(5 200)
|
(5 270)
|
(5 256)
|
(5 198)
|
(5 086)
|
(4 921)
|
(4 743)
|
(4 568)
|
(4 376)
|
(4 252)
|
(4 122)
|
(4 090)
|
(4 101)
|
(4 128)
|
(4 188)
|
(4 205)
|
(4 211)
|
(4 175)
|
(4 166)
|
(4 158)
|
(4 205)
|
(4 188)
|
(4 214)
|
(4 127)
|
(3 949)
|
(4 464)
|
(5 034)
|
(5 629)
|
(6 342)
|
(6 319)
|
(6 399)
|
(6 394)
|
(6 302)
|
(6 219)
|
(6 093)
|
(6 091)
|
(6 082)
|
(6 071)
|
(6 147)
|
(5 018)
|
(3 924)
|
(1 649)
|
(1 735)
|
(1 720)
|
(1 694)
|
(1 704)
|
(1 708)
|
|
| Depreciation & Amortization |
(45)
|
(33)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(17)
|
(18)
|
(17)
|
(18)
|
(16)
|
(14)
|
(13)
|
(11)
|
(12)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(15)
|
(5)
|
(9)
|
(14)
|
(54)
|
(67)
|
(121)
|
(174)
|
(232)
|
(232)
|
(235)
|
(258)
|
(282)
|
(307)
|
(333)
|
(336)
|
(341)
|
(344)
|
(342)
|
(341)
|
(338)
|
(365)
|
(393)
|
(421)
|
(407)
|
(349)
|
|
| Other Operating Expenses |
(776)
|
(808)
|
(86)
|
(801)
|
(798)
|
(820)
|
(102)
|
(955)
|
(1 060)
|
(1 104)
|
(126)
|
(1 227)
|
(1 312)
|
(1 423)
|
(148)
|
(1 626)
|
(1 703)
|
(1 781)
|
(169)
|
(1 983)
|
(2 037)
|
(2 233)
|
(221)
|
(2 466)
|
(2 415)
|
(2 280)
|
(192)
|
(1 858)
|
(1 651)
|
(1 500)
|
0
|
(1 172)
|
(846)
|
(458)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
14
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
509
N/A
|
539
+6%
|
586
+9%
|
582
-1%
|
574
-1%
|
589
+3%
|
644
+9%
|
732
+14%
|
782
+7%
|
854
+9%
|
901
+5%
|
978
+9%
|
1 056
+8%
|
1 162
+10%
|
1 288
+11%
|
1 393
+8%
|
1 538
+10%
|
1 643
+7%
|
1 702
+4%
|
1 737
+2%
|
1 886
+9%
|
1 953
+4%
|
2 068
+6%
|
2 195
+6%
|
2 215
+1%
|
2 228
+1%
|
2 099
-6%
|
1 732
-17%
|
1 436
-17%
|
1 230
-14%
|
1 203
-2%
|
1 401
+17%
|
1 639
+17%
|
1 834
+12%
|
1 959
+7%
|
2 151
+10%
|
2 319
+8%
|
2 481
+7%
|
2 660
+7%
|
2 633
-1%
|
2 621
0%
|
2 581
-2%
|
2 515
-3%
|
2 568
+2%
|
2 680
+4%
|
2 809
+5%
|
2 921
+4%
|
3 049
+4%
|
3 106
+2%
|
3 121
+0%
|
3 221
+3%
|
3 190
-1%
|
3 162
-1%
|
3 145
-1%
|
3 028
-4%
|
2 899
-4%
|
2 679
-8%
|
2 504
-7%
|
2 366
-6%
|
2 299
-3%
|
2 317
+1%
|
2 286
-1%
|
2 264
-1%
|
2 259
0%
|
2 259
+0%
|
2 198
-3%
|
2 028
-8%
|
1 948
-4%
|
1 772
-9%
|
1 644
-7%
|
1 467
-11%
|
1 428
-3%
|
1 389
-3%
|
1 246
-10%
|
1 049
-16%
|
1 085
+3%
|
1 202
+11%
|
1 447
+20%
|
1 875
+30%
|
2 024
+8%
|
2 030
+0%
|
1 957
-4%
|
1 774
-9%
|
1 618
-9%
|
1 442
-11%
|
1 385
-4%
|
1 437
+4%
|
1 383
-4%
|
1 345
-3%
|
1 263
-6%
|
1 158
-8%
|
1 144
-1%
|
1 116
-2%
|
1 054
-6%
|
1 100
+4%
|
1 134
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
77
|
59
|
(7)
|
(13)
|
(13)
|
(12)
|
52
|
56
|
71
|
58
|
63
|
86
|
87
|
102
|
133
|
131
|
167
|
187
|
202
|
264
|
307
|
385
|
398
|
376
|
268
|
174
|
133
|
(30)
|
(77)
|
(2)
|
76
|
227
|
321
|
195
|
104
|
116
|
121
|
176
|
(54)
|
4
|
26
|
(25)
|
147
|
135
|
152
|
176
|
116
|
91
|
1
|
99
|
173
|
176
|
277
|
159
|
(5)
|
(16)
|
(111)
|
(27)
|
127
|
139
|
202
|
211
|
264
|
302
|
302
|
169
|
192
|
(63)
|
(25)
|
69
|
177
|
318
|
(20)
|
(19)
|
(37)
|
31
|
417
|
462
|
563
|
582
|
428
|
248
|
(56)
|
(149)
|
18
|
122
|
273
|
365
|
302
|
371
|
389
|
372
|
162
|
108
|
176
|
237
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
35
|
35
|
30
|
30
|
0
|
0
|
0
|
0
|
(68)
|
(68)
|
(68)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(14)
|
(14)
|
0
|
13
|
14
|
5
|
0
|
(0)
|
(1)
|
7
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(6)
|
(10)
|
(9)
|
(13)
|
(12)
|
(11)
|
(11)
|
(7)
|
(5)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(208)
|
(239)
|
(272)
|
(335)
|
(268)
|
(356)
|
(367)
|
(750)
|
(724)
|
(680)
|
(686)
|
(496)
|
(468)
|
|
| 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
|
0
|
(9)
|
(15)
|
(40)
|
0
|
(48)
|
(47)
|
(23)
|
0
|
(16)
|
(20)
|
(19)
|
(16)
|
9
|
19
|
19
|
7
|
7
|
4
|
7
|
8
|
3
|
4
|
4
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
16
|
0
|
0
|
0
|
10
|
0
|
0
|
3
|
7
|
9
|
12
|
13
|
19
|
20
|
20
|
23
|
16
|
13
|
13
|
10
|
8
|
13
|
12
|
10
|
9
|
11
|
10
|
13
|
7
|
1
|
3
|
(11)
|
13
|
21
|
20
|
35
|
22
|
22
|
27
|
25
|
(5)
|
25
|
22
|
22
|
4
|
1
|
(11)
|
(13)
|
6
|
(6)
|
2
|
(3)
|
6
|
(3)
|
(3)
|
8
|
11
|
1
|
8
|
12
|
41
|
38
|
34
|
26
|
27
|
13
|
11
|
11
|
7
|
22
|
|
| Pre-Tax Income |
586
N/A
|
597
+2%
|
578
-3%
|
569
-2%
|
561
-1%
|
578
+3%
|
700
+21%
|
787
+12%
|
887
+13%
|
946
+7%
|
994
+5%
|
1 094
+10%
|
1 144
+5%
|
1 263
+10%
|
1 421
+12%
|
1 524
+7%
|
1 637
+7%
|
1 762
+8%
|
1 836
+4%
|
2 000
+9%
|
2 193
+10%
|
2 338
+7%
|
2 465
+5%
|
2 571
+4%
|
2 483
-3%
|
2 403
-3%
|
2 248
-6%
|
1 702
-24%
|
1 359
-20%
|
1 228
-10%
|
1 289
+5%
|
1 628
+26%
|
1 960
+20%
|
2 032
+4%
|
2 070
+2%
|
2 253
+9%
|
2 424
+8%
|
2 616
+8%
|
2 624
+0%
|
2 622
0%
|
2 633
+0%
|
2 561
-3%
|
2 678
+5%
|
2 699
+1%
|
2 824
+5%
|
2 982
+6%
|
3 027
+2%
|
3 159
+4%
|
3 136
-1%
|
3 247
+4%
|
3 410
+5%
|
3 383
-1%
|
3 451
+2%
|
3 319
-4%
|
3 028
-9%
|
2 878
-5%
|
2 562
-11%
|
2 459
-4%
|
2 500
+2%
|
2 447
-2%
|
2 532
+3%
|
2 527
0%
|
2 549
+1%
|
2 581
+1%
|
2 587
+0%
|
2 390
-8%
|
2 215
-7%
|
1 910
-14%
|
1 769
-7%
|
1 735
-2%
|
1 648
-5%
|
1 747
+6%
|
1 358
-22%
|
1 214
-11%
|
1 018
-16%
|
1 110
+9%
|
1 620
+46%
|
1 906
+18%
|
2 444
+28%
|
2 603
+6%
|
2 456
-6%
|
2 213
-10%
|
1 729
-22%
|
1 263
-27%
|
1 227
-3%
|
1 246
+2%
|
1 416
+14%
|
1 518
+7%
|
1 325
-13%
|
1 293
-2%
|
823
-36%
|
805
-2%
|
610
-24%
|
486
-20%
|
787
+62%
|
925
+18%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(144)
|
(149)
|
(146)
|
(145)
|
(148)
|
(158)
|
(197)
|
(227)
|
(264)
|
(280)
|
(292)
|
(319)
|
(321)
|
(352)
|
(363)
|
(388)
|
(526)
|
(542)
|
(568)
|
(624)
|
(572)
|
(621)
|
(692)
|
(707)
|
(694)
|
(678)
|
(648)
|
(522)
|
(436)
|
(402)
|
(384)
|
(476)
|
(559)
|
(578)
|
(618)
|
(669)
|
(702)
|
(776)
|
(803)
|
(797)
|
(816)
|
(792)
|
(763)
|
(773)
|
(792)
|
(817)
|
(856)
|
(897)
|
(914)
|
(956)
|
(998)
|
(1 001)
|
(999)
|
(965)
|
(924)
|
(877)
|
(823)
|
(793)
|
(742)
|
(733)
|
(744)
|
(741)
|
(759)
|
(713)
|
(672)
|
(589)
|
(504)
|
(435)
|
(395)
|
(452)
|
(442)
|
(454)
|
(387)
|
(244)
|
(231)
|
(276)
|
(360)
|
(428)
|
(350)
|
(358)
|
(337)
|
(343)
|
(396)
|
(305)
|
(291)
|
(286)
|
(312)
|
(327)
|
(297)
|
(281)
|
(215)
|
(222)
|
(190)
|
(182)
|
(238)
|
(262)
|
|
| Income from Continuing Operations |
442
|
448
|
433
|
424
|
414
|
419
|
503
|
561
|
624
|
666
|
702
|
774
|
823
|
911
|
1 058
|
1 136
|
1 111
|
1 220
|
1 268
|
1 376
|
1 621
|
1 718
|
1 773
|
1 865
|
1 790
|
1 725
|
1 600
|
1 180
|
923
|
826
|
904
|
1 152
|
1 401
|
1 454
|
1 452
|
1 584
|
1 721
|
1 840
|
1 821
|
1 824
|
1 817
|
1 768
|
1 916
|
1 927
|
2 032
|
2 164
|
2 171
|
2 262
|
2 221
|
2 291
|
2 412
|
2 382
|
2 452
|
2 354
|
2 105
|
2 001
|
1 739
|
1 666
|
1 758
|
1 714
|
1 788
|
1 786
|
1 790
|
1 868
|
1 915
|
1 801
|
1 712
|
1 475
|
1 374
|
1 283
|
1 206
|
1 294
|
971
|
970
|
787
|
834
|
1 260
|
1 478
|
2 095
|
2 245
|
2 118
|
1 870
|
1 333
|
957
|
936
|
961
|
1 103
|
1 191
|
1 028
|
1 012
|
608
|
584
|
420
|
305
|
549
|
664
|
|
| 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
|
(12)
|
11
|
13
|
4
|
(8)
|
(20)
|
(24)
|
(14)
|
(6)
|
7
|
16
|
41
|
103
|
79
|
87
|
87
|
16
|
40
|
4
|
(31)
|
(21)
|
(24)
|
5
|
(39)
|
(27)
|
(35)
|
(60)
|
(36)
|
(69)
|
(84)
|
(68)
|
(53)
|
(31)
|
5
|
(9)
|
(43)
|
(93)
|
(126)
|
(151)
|
(56)
|
22
|
49
|
75
|
19
|
(10)
|
(23)
|
11
|
57
|
12
|
(40)
|
(164)
|
(234)
|
(263)
|
(306)
|
(211)
|
(145)
|
(41)
|
47
|
(87)
|
(141)
|
(221)
|
(222)
|
(130)
|
(167)
|
(143)
|
(207)
|
(16)
|
18
|
(24)
|
(47)
|
|
| Net Income (Common) |
442
N/A
|
448
+1%
|
433
-3%
|
424
-2%
|
414
-2%
|
419
+1%
|
503
+20%
|
565
+12%
|
629
+11%
|
671
+7%
|
707
+5%
|
774
+10%
|
823
+6%
|
911
+11%
|
1 058
+16%
|
1 136
+7%
|
1 111
-2%
|
1 220
+10%
|
1 268
+4%
|
1 376
+9%
|
1 621
+18%
|
1 718
+6%
|
1 773
+3%
|
1 865
+5%
|
1 790
-4%
|
1 725
-4%
|
1 578
-8%
|
1 190
-25%
|
934
-22%
|
826
-12%
|
890
+8%
|
1 124
+26%
|
1 369
+22%
|
1 432
+5%
|
1 438
+0%
|
1 584
+10%
|
1 729
+9%
|
1 871
+8%
|
1 915
+2%
|
1 893
-1%
|
1 893
+0%
|
1 845
-3%
|
1 920
+4%
|
1 955
+2%
|
2 023
+3%
|
2 119
+5%
|
2 136
+1%
|
2 224
+4%
|
2 212
-1%
|
2 239
+1%
|
2 370
+6%
|
2 332
-2%
|
2 378
+2%
|
2 304
-3%
|
2 023
-12%
|
1 906
-6%
|
1 660
-13%
|
1 603
-3%
|
1 716
+7%
|
1 708
0%
|
1 767
+3%
|
1 731
-2%
|
1 684
-3%
|
663
-61%
|
676
+2%
|
668
-1%
|
747
+12%
|
1 605
+115%
|
1 538
-4%
|
1 382
-10%
|
1 185
-14%
|
1 258
+6%
|
971
-23%
|
1 014
+4%
|
784
-23%
|
768
-2%
|
1 055
+37%
|
1 188
+13%
|
1 754
+48%
|
1 856
+6%
|
1 826
-2%
|
1 652
-10%
|
1 238
-25%
|
962
-22%
|
813
-16%
|
785
-3%
|
845
+8%
|
929
+10%
|
861
-7%
|
810
-6%
|
432
-47%
|
338
-22%
|
358
+6%
|
271
-24%
|
472
+74%
|
563
+19%
|
|
| EPS (Diluted) |
0.56
N/A
|
0.57
+2%
|
0.55
-4%
|
0.54
-2%
|
0.53
-2%
|
0.55
+4%
|
0.65
+18%
|
0.74
+14%
|
0.82
+11%
|
0.86
+5%
|
0.91
+6%
|
0.99
+9%
|
1.05
+6%
|
1.16
+10%
|
1.35
+16%
|
1.44
+7%
|
1.41
-2%
|
1.55
+10%
|
1.62
+5%
|
1.78
+10%
|
2.11
+19%
|
2.26
+7%
|
2.34
+4%
|
2.54
+9%
|
2.5
-2%
|
2.43
-3%
|
2.21
-9%
|
1.7
-23%
|
1.33
-22%
|
1.19
-11%
|
1.28
+8%
|
1.63
+27%
|
1.99
+22%
|
2.09
+5%
|
2.11
+1%
|
2.34
+11%
|
2.56
+9%
|
2.81
+10%
|
2.87
+2%
|
2.91
+1%
|
2.88
-1%
|
2.87
0%
|
2.98
+4%
|
3.06
+3%
|
3.19
+4%
|
3.34
+5%
|
3.37
+1%
|
3.52
+4%
|
3.53
+0%
|
3.57
+1%
|
3.79
+6%
|
3.76
-1%
|
3.84
+2%
|
3.74
-3%
|
3.29
-12%
|
3.18
-3%
|
2.82
-11%
|
2.76
-2%
|
2.94
+7%
|
3.02
+3%
|
3.15
+4%
|
3.1
-2%
|
3.01
-3%
|
1.2
-60%
|
1.27
+6%
|
1.25
-2%
|
1.38
+10%
|
3.14
+128%
|
3.04
-3%
|
2.75
-10%
|
2.35
-15%
|
2.53
+8%
|
1.97
-22%
|
2.05
+4%
|
1.59
-22%
|
1.56
-2%
|
2.14
+37%
|
2.42
+13%
|
3.57
+48%
|
3.78
+6%
|
3.72
-2%
|
3.38
-9%
|
2.53
-25%
|
1.96
-23%
|
1.66
-15%
|
1.6
-4%
|
1.72
+7%
|
1.81
+5%
|
1.65
-9%
|
1.56
-5%
|
0.85
-46%
|
0.65
-24%
|
0.69
+6%
|
0.52
-25%
|
0.91
+75%
|
1.09
+20%
|
|