Cousins Properties Inc
NYSE:CUZ
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Cousins Properties Inc
NYSE:CUZ
|
US |
|
SMC Corp
TSE:6273
|
JP |
|
Daikaffil Chemicals India Ltd
BSE:530825
|
IN |
|
LG Electronics Inc
LSE:LGLD
|
KR |
|
Indigo Paints Ltd
NSE:INDIGOPNTS
|
IN |
|
Alfa Laval AB
OTC:ALFVF
|
SE |
|
China Haisum Engineering Co Ltd
SZSE:002116
|
CN |
|
Paris Miki Holdings Inc
TSE:7455
|
JP |
Income Statement
Earnings Waterfall
Cousins Properties Inc
Income Statement
Cousins Properties 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 |
28
|
31
|
33
|
27
|
28
|
24
|
19
|
23
|
18
|
18
|
16
|
15
|
13
|
10
|
9
|
9
|
10
|
13
|
14
|
11
|
0
|
3
|
4
|
8
|
15
|
22
|
27
|
28
|
36
|
39
|
41
|
40
|
40
|
40
|
38
|
37
|
35
|
32
|
30
|
27
|
27
|
26
|
25
|
24
|
23
|
21
|
20
|
22
|
24
|
27
|
28
|
21
|
30
|
31
|
31
|
23
|
20
|
18
|
16
|
27
|
21
|
24
|
26
|
34
|
34
|
35
|
37
|
39
|
40
|
43
|
48
|
54
|
59
|
61
|
61
|
61
|
62
|
65
|
66
|
67
|
65
|
65
|
67
|
73
|
82
|
91
|
100
|
105
|
109
|
113
|
117
|
122
|
130
|
139
|
150
|
159
|
|
| Revenue |
177
N/A
|
173
-2%
|
173
0%
|
129
-25%
|
147
+14%
|
113
-23%
|
100
-11%
|
137
+36%
|
112
-18%
|
140
+25%
|
140
N/A
|
135
-3%
|
129
-5%
|
121
-6%
|
137
+12%
|
148
+8%
|
163
+10%
|
185
+14%
|
170
-8%
|
162
-5%
|
162
0%
|
150
-7%
|
163
+9%
|
150
-8%
|
173
+15%
|
182
+5%
|
206
+13%
|
195
-5%
|
216
+11%
|
218
+1%
|
204
-6%
|
203
0%
|
235
+16%
|
235
+0%
|
226
-4%
|
154
-32%
|
192
+24%
|
164
-14%
|
149
-9%
|
118
-21%
|
119
+1%
|
130
+9%
|
138
+6%
|
137
-1%
|
142
+4%
|
152
+7%
|
163
+7%
|
211
+29%
|
249
+18%
|
291
+17%
|
330
+13%
|
178
-46%
|
372
+109%
|
385
+4%
|
394
+2%
|
204
-48%
|
160
-22%
|
111
-31%
|
61
-45%
|
259
+324%
|
331
+28%
|
402
+21%
|
466
+16%
|
466
0%
|
464
-1%
|
461
-1%
|
467
+1%
|
475
+2%
|
491
+3%
|
516
+5%
|
586
+13%
|
658
+12%
|
719
+9%
|
757
+5%
|
752
-1%
|
740
-2%
|
736
-1%
|
743
+1%
|
748
+1%
|
755
+1%
|
752
0%
|
751
0%
|
758
+1%
|
762
+1%
|
778
+2%
|
797
+2%
|
800
+0%
|
803
+0%
|
809
+1%
|
818
+1%
|
828
+1%
|
857
+3%
|
898
+5%
|
925
+3%
|
964
+4%
|
994
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(55)
|
(52)
|
(53)
|
(38)
|
(41)
|
(38)
|
(35)
|
(43)
|
(44)
|
(49)
|
(48)
|
(40)
|
(41)
|
(39)
|
(47)
|
(55)
|
(64)
|
(78)
|
(73)
|
(66)
|
(64)
|
(53)
|
(57)
|
(48)
|
(61)
|
(65)
|
(71)
|
(61)
|
(77)
|
(83)
|
(87)
|
(107)
|
(125)
|
(130)
|
(127)
|
(72)
|
(95)
|
(75)
|
(64)
|
(50)
|
(48)
|
(55)
|
(58)
|
(56)
|
(59)
|
(64)
|
(72)
|
(94)
|
(113)
|
(131)
|
(147)
|
(81)
|
(162)
|
(167)
|
(170)
|
(84)
|
(64)
|
(42)
|
(18)
|
(103)
|
(127)
|
(149)
|
(171)
|
(166)
|
(164)
|
(163)
|
(164)
|
(165)
|
(169)
|
(175)
|
(199)
|
(223)
|
(245)
|
(260)
|
(257)
|
(253)
|
(255)
|
(257)
|
(259)
|
(262)
|
(260)
|
(258)
|
(259)
|
(261)
|
(267)
|
(272)
|
(271)
|
(269)
|
(269)
|
(272)
|
(273)
|
(283)
|
(289)
|
(292)
|
(306)
|
(316)
|
|
| Gross Profit |
122
N/A
|
121
-1%
|
120
-1%
|
91
-24%
|
106
+16%
|
75
-29%
|
66
-12%
|
94
+43%
|
68
-28%
|
91
+35%
|
92
+0%
|
95
+4%
|
88
-7%
|
83
-6%
|
90
+8%
|
92
+3%
|
98
+6%
|
107
+9%
|
98
-9%
|
96
-1%
|
97
+1%
|
96
-1%
|
106
+10%
|
102
-4%
|
112
+10%
|
118
+5%
|
135
+15%
|
134
-1%
|
139
+3%
|
135
-3%
|
118
-13%
|
97
-18%
|
110
+14%
|
106
-4%
|
99
-7%
|
82
-17%
|
96
+18%
|
89
-7%
|
85
-5%
|
68
-20%
|
71
+4%
|
75
+6%
|
80
+7%
|
81
+1%
|
83
+2%
|
87
+6%
|
91
+4%
|
117
+28%
|
136
+17%
|
160
+17%
|
183
+14%
|
97
-47%
|
209
+116%
|
218
+4%
|
224
+3%
|
121
-46%
|
97
-20%
|
69
-29%
|
43
-38%
|
156
+264%
|
205
+31%
|
253
+24%
|
295
+16%
|
301
+2%
|
299
0%
|
298
0%
|
303
+2%
|
310
+2%
|
322
+4%
|
341
+6%
|
387
+13%
|
434
+12%
|
474
+9%
|
497
+5%
|
494
-1%
|
487
-1%
|
481
-1%
|
486
+1%
|
489
+1%
|
493
+1%
|
493
0%
|
494
+0%
|
499
+1%
|
502
+1%
|
511
+2%
|
525
+3%
|
530
+1%
|
534
+1%
|
541
+1%
|
546
+1%
|
555
+2%
|
574
+3%
|
609
+6%
|
633
+4%
|
658
+4%
|
678
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(73)
|
(74)
|
(80)
|
(68)
|
(68)
|
(64)
|
(60)
|
(71)
|
(67)
|
(69)
|
(70)
|
(79)
|
(77)
|
(74)
|
(81)
|
(84)
|
(86)
|
(92)
|
(88)
|
(92)
|
(111)
|
(111)
|
(101)
|
(95)
|
(99)
|
(101)
|
(106)
|
(110)
|
(112)
|
(115)
|
(111)
|
(93)
|
(100)
|
(92)
|
(85)
|
(76)
|
(85)
|
(77)
|
(73)
|
(61)
|
(63)
|
(67)
|
(70)
|
(70)
|
(71)
|
(75)
|
(83)
|
(103)
|
(123)
|
(144)
|
(157)
|
(86)
|
(164)
|
(163)
|
(161)
|
(92)
|
(77)
|
(57)
|
(43)
|
(127)
|
(163)
|
(201)
|
(235)
|
(228)
|
(219)
|
(214)
|
(208)
|
(207)
|
(213)
|
(218)
|
(258)
|
(298)
|
(318)
|
(339)
|
(327)
|
(317)
|
(317)
|
(315)
|
(318)
|
(320)
|
(321)
|
(319)
|
(325)
|
(326)
|
(331)
|
(342)
|
(344)
|
(348)
|
(359)
|
(375)
|
(386)
|
(402)
|
(420)
|
(426)
|
(442)
|
(455)
|
|
| Selling, General & Administrative |
(29)
|
(29)
|
(28)
|
(28)
|
(28)
|
(29)
|
(30)
|
(30)
|
(31)
|
(32)
|
(33)
|
(47)
|
(48)
|
(47)
|
(58)
|
(56)
|
(61)
|
(66)
|
(60)
|
(59)
|
(60)
|
(62)
|
(64)
|
(61)
|
(57)
|
(55)
|
(57)
|
(65)
|
(58)
|
(59)
|
(55)
|
(32)
|
(46)
|
(40)
|
(34)
|
(35)
|
(34)
|
(33)
|
(32)
|
(30)
|
(30)
|
(29)
|
(30)
|
(30)
|
(30)
|
(29)
|
(29)
|
(27)
|
(26)
|
(26)
|
(25)
|
(23)
|
(21)
|
(21)
|
(19)
|
(20)
|
(25)
|
(24)
|
(25)
|
(29)
|
(27)
|
(31)
|
(34)
|
(31)
|
(32)
|
(31)
|
(28)
|
(26)
|
(31)
|
(31)
|
(33)
|
(41)
|
(35)
|
(34)
|
(33)
|
(29)
|
(30)
|
(28)
|
(31)
|
(32)
|
(33)
|
(33)
|
(32)
|
(30)
|
(31)
|
(31)
|
(33)
|
(33)
|
(34)
|
(35)
|
(35)
|
(37)
|
(39)
|
(40)
|
(40)
|
(39)
|
|
| Depreciation & Amortization |
(44)
|
(45)
|
(48)
|
(36)
|
(40)
|
(35)
|
(30)
|
(40)
|
(36)
|
(38)
|
(37)
|
(30)
|
(29)
|
(27)
|
(23)
|
(27)
|
(26)
|
(26)
|
(29)
|
(31)
|
(33)
|
(34)
|
(38)
|
(34)
|
(42)
|
(46)
|
(49)
|
(46)
|
(54)
|
(56)
|
(56)
|
(48)
|
(54)
|
(52)
|
(50)
|
(37)
|
(51)
|
(44)
|
(42)
|
(31)
|
(34)
|
(38)
|
(39)
|
(39)
|
(41)
|
(46)
|
(54)
|
(76)
|
(98)
|
(118)
|
(132)
|
(62)
|
(142)
|
(142)
|
(142)
|
(72)
|
(52)
|
(34)
|
(18)
|
(98)
|
(136)
|
(170)
|
(201)
|
(197)
|
(187)
|
(183)
|
(180)
|
(181)
|
(182)
|
(187)
|
(224)
|
(257)
|
(283)
|
(305)
|
(294)
|
(289)
|
(288)
|
(287)
|
(287)
|
(288)
|
(288)
|
(286)
|
(293)
|
(296)
|
(301)
|
(311)
|
(311)
|
(315)
|
(325)
|
(341)
|
(351)
|
(365)
|
(381)
|
(386)
|
(402)
|
(415)
|
|
| Other Operating Expenses |
0
|
0
|
(4)
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
(18)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(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
|
|
| Operating Income |
49
N/A
|
47
-4%
|
41
-13%
|
23
-42%
|
38
+61%
|
11
-71%
|
6
-47%
|
23
+305%
|
1
-97%
|
22
+2 650%
|
22
+1%
|
16
-27%
|
12
-28%
|
9
-26%
|
9
-1%
|
8
-2%
|
12
+42%
|
15
+25%
|
10
-36%
|
4
-59%
|
(14)
N/A
|
(15)
-8%
|
5
N/A
|
7
+53%
|
13
+78%
|
17
+32%
|
29
+73%
|
24
-18%
|
27
+12%
|
20
-27%
|
7
-67%
|
4
-35%
|
11
+152%
|
14
+28%
|
14
+4%
|
6
-57%
|
11
+87%
|
12
+6%
|
12
-1%
|
7
-41%
|
8
+13%
|
9
+11%
|
10
+17%
|
11
+9%
|
12
+4%
|
12
+7%
|
8
-35%
|
13
+64%
|
13
+1%
|
16
+20%
|
26
+65%
|
11
-57%
|
46
+310%
|
54
+20%
|
63
+17%
|
29
-55%
|
20
-31%
|
12
-41%
|
(0)
N/A
|
30
N/A
|
41
+40%
|
53
+27%
|
60
+15%
|
73
+20%
|
81
+11%
|
84
+4%
|
95
+13%
|
103
+8%
|
110
+7%
|
123
+12%
|
129
+5%
|
136
+6%
|
156
+15%
|
158
+1%
|
167
+6%
|
170
+2%
|
164
-4%
|
171
+4%
|
171
+0%
|
174
+2%
|
172
-1%
|
174
+2%
|
174
0%
|
176
+1%
|
180
+2%
|
183
+1%
|
186
+2%
|
186
+0%
|
182
-3%
|
171
-6%
|
169
-1%
|
172
+2%
|
190
+10%
|
207
+9%
|
216
+4%
|
223
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(28)
|
(31)
|
(33)
|
(27)
|
(28)
|
(24)
|
(19)
|
(23)
|
(18)
|
(18)
|
(16)
|
(15)
|
(13)
|
(10)
|
(9)
|
(9)
|
(10)
|
(13)
|
(14)
|
(11)
|
(8)
|
(3)
|
(4)
|
(8)
|
(15)
|
(22)
|
(27)
|
(28)
|
(36)
|
(39)
|
(41)
|
(40)
|
(41)
|
(41)
|
(38)
|
(37)
|
(35)
|
(32)
|
(30)
|
(27)
|
(28)
|
(26)
|
(25)
|
(24)
|
(23)
|
(21)
|
(20)
|
(22)
|
(24)
|
(27)
|
(28)
|
(21)
|
(30)
|
(31)
|
(32)
|
(23)
|
(21)
|
(18)
|
(16)
|
(27)
|
(31)
|
(34)
|
(36)
|
(34)
|
(34)
|
(35)
|
(37)
|
(39)
|
(41)
|
(43)
|
(48)
|
(54)
|
(13)
|
(15)
|
(15)
|
(15)
|
(62)
|
(65)
|
(53)
|
(54)
|
(52)
|
(52)
|
(11)
|
(16)
|
(26)
|
(35)
|
(100)
|
(105)
|
(109)
|
(113)
|
(117)
|
(122)
|
(130)
|
(139)
|
(150)
|
(159)
|
|
| Non-Reccuring Items |
(4)
|
(4)
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(18)
|
(18)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(41)
|
(46)
|
(47)
|
(47)
|
(9)
|
(14)
|
(13)
|
(16)
|
(16)
|
(7)
|
(98)
|
(97)
|
(97)
|
(98)
|
(3)
|
(3)
|
(3)
|
(10)
|
(8)
|
(8)
|
(8)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(3)
|
(4)
|
(30)
|
(32)
|
(28)
|
(25)
|
1
|
2
|
1
|
(0)
|
(0)
|
0
|
(50)
|
(51)
|
(53)
|
(53)
|
(4)
|
(3)
|
(15)
|
(15)
|
(15)
|
(15)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
|
| 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
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
61
|
62
|
65
|
61
|
4
|
5
|
2
|
13
|
14
|
12
|
49
|
80
|
93
|
94
|
57
|
77
|
63
|
183
|
183
|
133
|
133
|
18
|
18
|
5
|
19
|
15
|
15
|
111
|
189
|
187
|
187
|
90
|
(1)
|
(1)
|
13
|
153
|
152
|
153
|
139
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
17
N/A
|
12
-28%
|
8
-39%
|
(7)
N/A
|
10
N/A
|
(13)
N/A
|
(14)
-6%
|
1
N/A
|
(18)
N/A
|
4
N/A
|
6
+54%
|
1
-75%
|
(1)
N/A
|
(2)
-50%
|
(1)
+56%
|
(1)
N/A
|
2
N/A
|
(1)
N/A
|
(22)
-2 700%
|
(25)
-13%
|
(22)
+15%
|
(18)
+15%
|
1
N/A
|
(1)
N/A
|
(3)
-114%
|
(6)
-93%
|
2
N/A
|
(6)
N/A
|
(12)
-107%
|
(60)
-421%
|
(80)
-33%
|
(82)
-2%
|
(77)
+6%
|
(36)
+53%
|
(38)
-6%
|
(45)
-18%
|
(40)
+10%
|
(36)
+10%
|
(25)
+31%
|
(114)
-362%
|
(117)
-3%
|
(114)
+2%
|
(113)
+1%
|
(12)
+90%
|
47
N/A
|
50
+6%
|
43
-13%
|
45
+3%
|
(14)
N/A
|
(13)
+8%
|
(2)
+87%
|
2
N/A
|
28
+1 656%
|
34
+22%
|
80
+134%
|
86
+7%
|
93
+8%
|
85
-8%
|
37
-57%
|
50
+38%
|
42
-17%
|
174
+315%
|
182
+5%
|
173
-5%
|
182
+5%
|
68
-63%
|
76
+11%
|
69
-10%
|
88
+29%
|
45
-49%
|
45
0%
|
140
+210%
|
279
+99%
|
327
+17%
|
336
+3%
|
230
-31%
|
86
-63%
|
90
+6%
|
116
+28%
|
272
+135%
|
272
0%
|
274
+1%
|
303
+10%
|
160
-47%
|
154
-3%
|
148
-4%
|
87
-41%
|
82
-6%
|
73
-11%
|
58
-20%
|
52
-10%
|
49
-5%
|
59
+20%
|
68
+15%
|
67
-2%
|
49
-26%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(8)
|
(9)
|
(10)
|
(8)
|
(4)
|
(1)
|
2
|
4
|
4
|
7
|
8
|
5
|
9
|
10
|
(4)
|
(3)
|
(4)
|
(7)
|
4
|
4
|
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
|
|
| Income from Continuing Operations |
16
|
11
|
6
|
(9)
|
9
|
(14)
|
(15)
|
(2)
|
(21)
|
1
|
3
|
(1)
|
(4)
|
(6)
|
(6)
|
(9)
|
(7)
|
(11)
|
(31)
|
(30)
|
(22)
|
(16)
|
5
|
3
|
4
|
2
|
7
|
3
|
(2)
|
(64)
|
(83)
|
(86)
|
(84)
|
(32)
|
(34)
|
(44)
|
(40)
|
(36)
|
(25)
|
(114)
|
(117)
|
(114)
|
(113)
|
(12)
|
47
|
50
|
43
|
45
|
(14)
|
(13)
|
(2)
|
2
|
28
|
34
|
80
|
86
|
93
|
85
|
37
|
50
|
42
|
174
|
182
|
173
|
182
|
68
|
76
|
69
|
88
|
45
|
45
|
140
|
279
|
327
|
336
|
230
|
86
|
90
|
116
|
272
|
272
|
274
|
303
|
160
|
154
|
148
|
87
|
82
|
73
|
58
|
52
|
49
|
59
|
68
|
67
|
49
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(3)
|
(3)
|
(1)
|
(2)
|
(4)
|
(4)
|
(7)
|
(5)
|
(5)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Equity Earnings Affiliates |
24
|
25
|
26
|
27
|
26
|
27
|
27
|
25
|
27
|
29
|
129
|
205
|
201
|
197
|
100
|
41
|
48
|
51
|
183
|
173
|
165
|
160
|
17
|
6
|
5
|
3
|
8
|
10
|
9
|
(23)
|
(69)
|
(69)
|
(68)
|
(36)
|
9
|
10
|
9
|
9
|
10
|
(18)
|
(19)
|
(11)
|
(12)
|
39
|
39
|
30
|
91
|
67
|
67
|
68
|
7
|
11
|
12
|
11
|
13
|
8
|
9
|
9
|
6
|
11
|
9
|
48
|
49
|
47
|
50
|
14
|
14
|
12
|
12
|
11
|
12
|
13
|
13
|
11
|
10
|
8
|
6
|
6
|
7
|
7
|
6
|
10
|
8
|
8
|
7
|
3
|
3
|
2
|
2
|
2
|
(0)
|
(3)
|
(5)
|
(7)
|
(8)
|
(8)
|
|
| Net Income (Common) |
48
N/A
|
48
+0%
|
47
-3%
|
48
+2%
|
66
+38%
|
197
+198%
|
244
+24%
|
239
-2%
|
222
-7%
|
124
-44%
|
290
+133%
|
400
+38%
|
394
-1%
|
355
-10%
|
140
-60%
|
35
-75%
|
37
+8%
|
27
-27%
|
192
+601%
|
217
+13%
|
224
+3%
|
227
+2%
|
61
-73%
|
18
-71%
|
5
-72%
|
8
+50%
|
7
-11%
|
8
+13%
|
166
+2 089%
|
82
-51%
|
18
-78%
|
14
-20%
|
(148)
N/A
|
(75)
+49%
|
(26)
+65%
|
(28)
-4%
|
(34)
-23%
|
(30)
+12%
|
(21)
+29%
|
(141)
-563%
|
(147)
-4%
|
(136)
+8%
|
(126)
+7%
|
33
N/A
|
99
+202%
|
87
-12%
|
137
+57%
|
109
-20%
|
59
-46%
|
63
+6%
|
22
-64%
|
46
+103%
|
48
+4%
|
58
+21%
|
92
+59%
|
126
+36%
|
141
+12%
|
141
0%
|
99
-30%
|
79
-20%
|
61
-23%
|
222
+262%
|
222
+0%
|
216
-3%
|
228
+5%
|
81
-64%
|
88
+9%
|
79
-10%
|
99
+24%
|
55
-44%
|
56
+2%
|
150
+170%
|
290
+93%
|
336
+16%
|
343
+2%
|
237
-31%
|
91
-61%
|
96
+6%
|
122
+27%
|
279
+128%
|
277
0%
|
283
+2%
|
310
+9%
|
167
-46%
|
161
-3%
|
150
-7%
|
88
-41%
|
83
-6%
|
74
-11%
|
59
-20%
|
51
-14%
|
46
-10%
|
54
+17%
|
60
+12%
|
58
-4%
|
41
-30%
|
|
| EPS (Diluted) |
3.58
N/A
|
3.59
+0%
|
3.51
-2%
|
3.6
+3%
|
5.09
+41%
|
15.03
+195%
|
18.5
+23%
|
18.22
-2%
|
16.56
-9%
|
9.26
-44%
|
21.45
+132%
|
29.38
+37%
|
28.78
-2%
|
25.73
-11%
|
10.17
-60%
|
2.5
-75%
|
2.61
+4%
|
2.04
-22%
|
13.81
+577%
|
16.46
+19%
|
15.62
-5%
|
15.16
-3%
|
4.43
-71%
|
1.36
-69%
|
0.36
-74%
|
0.53
+47%
|
0.48
-9%
|
0.59
+23%
|
13
+2 103%
|
6.37
-51%
|
0.32
-95%
|
0.87
+172%
|
-5.91
N/A
|
-2.94
+50%
|
-1.06
+64%
|
-1.08
-2%
|
-1.3
-20%
|
-1.14
+12%
|
-0.82
+28%
|
-5.45
-565%
|
-5.65
-4%
|
-5.13
+9%
|
-4.85
+5%
|
1.26
N/A
|
3.44
+173%
|
1.94
-44%
|
3.35
+73%
|
3.02
-10%
|
1.2
-60%
|
1.16
-3%
|
0.42
-64%
|
0.89
+112%
|
0.87
-2%
|
1.06
+22%
|
1.71
+61%
|
2.32
+36%
|
2.67
+15%
|
2.67
N/A
|
1.88
-30%
|
1.23
-35%
|
0.59
-52%
|
2.07
+251%
|
2.07
N/A
|
2.04
-1%
|
2.12
+4%
|
0.75
-65%
|
0.82
+9%
|
0.75
-9%
|
0.92
+23%
|
0.48
-48%
|
0.37
-23%
|
1.16
+214%
|
1.95
+68%
|
2.27
+16%
|
2.32
+2%
|
1.6
-31%
|
0.62
-61%
|
0.65
+5%
|
0.82
+26%
|
1.87
+128%
|
1.86
-1%
|
1.9
+2%
|
2.04
+7%
|
1.11
-46%
|
1.07
-4%
|
0.99
-7%
|
0.58
-41%
|
0.55
-5%
|
0.49
-11%
|
0.39
-20%
|
0.34
-13%
|
0.3
-12%
|
0.33
+10%
|
0.37
+12%
|
0.35
-5%
|
0.24
-31%
|
|