Equifax Inc
NYSE:EFX
Income Statement
Earnings Waterfall
Equifax Inc
Income Statement
Equifax Inc
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
48
|
45
|
43
|
41
|
41
|
43
|
44
|
42
|
40
|
36
|
34
|
34
|
35
|
36
|
37
|
37
|
36
|
34
|
33
|
32
|
32
|
31
|
34
|
46
|
59
|
71
|
78
|
75
|
71
|
66
|
63
|
60
|
57
|
57
|
57
|
56
|
56
|
56
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
59
|
63
|
67
|
70
|
70
|
70
|
69
|
69
|
67
|
66
|
65
|
64
|
68
|
75
|
84
|
92
|
96
|
97
|
94
|
93
|
93
|
94
|
100
|
104
|
106
|
108
|
109
|
112
|
116
|
125
|
134
|
142
|
148
|
146
|
144
|
146
|
148
|
155
|
167
|
183
|
201
|
220
|
236
|
241
|
244
|
240
|
234
|
229
|
222
|
218
|
214
|
|
| Revenue |
1 139
N/A
|
1 113
-2%
|
1 091
-2%
|
1 099
+1%
|
1 095
0%
|
1 152
+5%
|
1 201
+4%
|
1 210
+1%
|
1 211
+0%
|
1 219
+1%
|
1 217
0%
|
1 239
+2%
|
1 273
+3%
|
1 306
+3%
|
1 354
+4%
|
1 410
+4%
|
1 443
+2%
|
1 474
+2%
|
1 498
+2%
|
1 518
+1%
|
1 546
+2%
|
1 577
+2%
|
1 644
+4%
|
1 742
+6%
|
1 843
+6%
|
1 941
+5%
|
1 988
+2%
|
1 980
0%
|
1 814
-8%
|
1 859
+3%
|
1 786
-4%
|
1 727
-3%
|
1 716
-1%
|
1 733
+1%
|
1 764
+2%
|
1 813
+3%
|
1 860
+3%
|
1 889
+2%
|
1 916
+1%
|
1 932
+1%
|
1 893
-2%
|
1 993
+5%
|
2 019
+1%
|
2 049
+1%
|
2 073
+1%
|
2 134
+3%
|
2 207
+3%
|
2 259
+2%
|
2 304
+2%
|
2 322
+1%
|
2 349
+1%
|
2 390
+2%
|
2 436
+2%
|
2 504
+3%
|
2 568
+3%
|
2 622
+2%
|
2 664
+2%
|
2 740
+3%
|
2 873
+5%
|
3 010
+5%
|
3 145
+4%
|
3 249
+3%
|
3 294
+1%
|
3 325
+1%
|
3 362
+1%
|
3 396
+1%
|
3 416
+1%
|
3 415
0%
|
3 412
0%
|
3 393
-1%
|
3 396
+0%
|
3 437
+1%
|
3 508
+2%
|
3 619
+3%
|
3 722
+3%
|
3 915
+5%
|
4 128
+5%
|
4 383
+6%
|
4 635
+6%
|
4 789
+3%
|
4 924
+3%
|
5 074
+3%
|
5 156
+2%
|
5 177
+0%
|
5 122
-1%
|
5 061
-1%
|
5 062
+0%
|
5 137
+1%
|
5 265
+3%
|
5 353
+2%
|
5 466
+2%
|
5 588
+2%
|
5 681
+2%
|
5 734
+1%
|
5 840
+2%
|
5 943
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(451)
|
(439)
|
(426)
|
(426)
|
(416)
|
(450)
|
(483)
|
(489)
|
(500)
|
(503)
|
(495)
|
(510)
|
(532)
|
(544)
|
(561)
|
(582)
|
(594)
|
(603)
|
(613)
|
(617)
|
(626)
|
(645)
|
(677)
|
(713)
|
(757)
|
(789)
|
(803)
|
(806)
|
(742)
|
(763)
|
(739)
|
(719)
|
(719)
|
(732)
|
(740)
|
(750)
|
(760)
|
(762)
|
(762)
|
(761)
|
(704)
|
(754)
|
(753)
|
(755)
|
(760)
|
(767)
|
(778)
|
(787)
|
(787)
|
(799)
|
(813)
|
(827)
|
(845)
|
(853)
|
(862)
|
(877)
|
(887)
|
(926)
|
(991)
|
(1 052)
|
(1 113)
|
(1 161)
|
(1 169)
|
(1 178)
|
(1 211)
|
(1 253)
|
(1 308)
|
(1 387)
|
(1 440)
|
(1 485)
|
(1 513)
|
(1 511)
|
(1 522)
|
(1 548)
|
(1 581)
|
(1 639)
|
(1 737)
|
(1 807)
|
(1 880)
|
(1 936)
|
(1 981)
|
(2 051)
|
(2 110)
|
(2 164)
|
(2 177)
|
(2 204)
|
(2 250)
|
(2 293)
|
(2 335)
|
(2 383)
|
(2 425)
|
(2 485)
|
(2 519)
|
(2 548)
|
(2 582)
|
(2 600)
|
|
| Gross Profit |
688
N/A
|
674
-2%
|
666
-1%
|
673
+1%
|
679
+1%
|
702
+3%
|
718
+2%
|
721
+0%
|
711
-1%
|
716
+1%
|
722
+1%
|
729
+1%
|
741
+2%
|
762
+3%
|
793
+4%
|
828
+4%
|
849
+3%
|
871
+3%
|
886
+2%
|
900
+2%
|
920
+2%
|
933
+1%
|
967
+4%
|
1 029
+6%
|
1 086
+6%
|
1 152
+6%
|
1 185
+3%
|
1 174
-1%
|
1 072
-9%
|
1 096
+2%
|
1 047
-4%
|
1 008
-4%
|
997
-1%
|
1 001
+0%
|
1 024
+2%
|
1 063
+4%
|
1 100
+3%
|
1 127
+3%
|
1 153
+2%
|
1 172
+2%
|
1 189
+2%
|
1 239
+4%
|
1 267
+2%
|
1 294
+2%
|
1 314
+1%
|
1 366
+4%
|
1 429
+5%
|
1 473
+3%
|
1 517
+3%
|
1 523
+0%
|
1 536
+1%
|
1 563
+2%
|
1 592
+2%
|
1 651
+4%
|
1 706
+3%
|
1 745
+2%
|
1 776
+2%
|
1 815
+2%
|
1 883
+4%
|
1 958
+4%
|
2 032
+4%
|
2 088
+3%
|
2 125
+2%
|
2 147
+1%
|
2 152
+0%
|
2 143
0%
|
2 108
-2%
|
2 028
-4%
|
1 972
-3%
|
1 908
-3%
|
1 882
-1%
|
1 926
+2%
|
1 986
+3%
|
2 071
+4%
|
2 142
+3%
|
2 275
+6%
|
2 390
+5%
|
2 576
+8%
|
2 754
+7%
|
2 853
+4%
|
2 943
+3%
|
3 023
+3%
|
3 046
+1%
|
3 014
-1%
|
2 945
-2%
|
2 857
-3%
|
2 812
-2%
|
2 844
+1%
|
2 930
+3%
|
2 970
+1%
|
3 040
+2%
|
3 103
+2%
|
3 162
+2%
|
3 186
+1%
|
3 259
+2%
|
3 344
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(374)
|
(411)
|
(391)
|
(389)
|
(326)
|
(349)
|
(368)
|
(371)
|
(366)
|
(395)
|
(360)
|
(395)
|
(363)
|
(373)
|
(389)
|
(412)
|
(427)
|
(442)
|
(467)
|
(468)
|
(484)
|
(489)
|
(500)
|
(553)
|
(599)
|
(657)
|
(682)
|
(676)
|
(633)
|
(648)
|
(625)
|
(584)
|
(615)
|
(612)
|
(631)
|
(657)
|
(670)
|
(693)
|
(710)
|
(717)
|
(721)
|
(749)
|
(762)
|
(781)
|
(834)
|
(866)
|
(899)
|
(923)
|
(896)
|
(909)
|
(912)
|
(934)
|
(954)
|
(1 005)
|
(1 033)
|
(1 050)
|
(1 082)
|
(1 099)
|
(1 130)
|
(1 167)
|
(1 208)
|
(1 229)
|
(1 228)
|
(1 309)
|
(1 327)
|
(1 391)
|
(1 427)
|
(1 436)
|
(1 524)
|
(2 210)
|
(2 265)
|
(2 251)
|
(2 310)
|
(1 653)
|
(1 670)
|
(1 721)
|
(1 682)
|
(1 729)
|
(1 768)
|
(1 798)
|
(1 796)
|
(1 859)
|
(1 884)
|
(1 882)
|
(1 865)
|
(1 928)
|
(1 933)
|
(1 959)
|
(1 959)
|
(2 017)
|
(2 042)
|
(2 104)
|
(2 072)
|
(2 083)
|
(2 123)
|
(2 147)
|
|
| Selling, General & Administrative |
(268)
|
(232)
|
(219)
|
(223)
|
(247)
|
(264)
|
(277)
|
(277)
|
(272)
|
(272)
|
(272)
|
(281)
|
(284)
|
(293)
|
(312)
|
(332)
|
(345)
|
(359)
|
(383)
|
(384)
|
(401)
|
(406)
|
(408)
|
(442)
|
(472)
|
(512)
|
(529)
|
(523)
|
(491)
|
(482)
|
(461)
|
(439)
|
(470)
|
(453)
|
(469)
|
(498)
|
(507)
|
(524)
|
(540)
|
(550)
|
(560)
|
(586)
|
(600)
|
(619)
|
(674)
|
(698)
|
(728)
|
(740)
|
(707)
|
(717)
|
(713)
|
(737)
|
(752)
|
(804)
|
(832)
|
(851)
|
(884)
|
(886)
|
(906)
|
(924)
|
(943)
|
(943)
|
(939)
|
(1 018)
|
(1 039)
|
(1 096)
|
(1 125)
|
(1 131)
|
(1 213)
|
(1 900)
|
(1 950)
|
(1 928)
|
(1 979)
|
(1 307)
|
(1 310)
|
(1 345)
|
(1 291)
|
(1 283)
|
(1 302)
|
(1 316)
|
(1 316)
|
(1 348)
|
(1 349)
|
(1 323)
|
(1 305)
|
(1 355)
|
(1 350)
|
(1 363)
|
(1 348)
|
(1 355)
|
(1 382)
|
(1 431)
|
(1 403)
|
(1 403)
|
(1 430)
|
(1 440)
|
|
| Depreciation & Amortization |
(106)
|
(119)
|
(112)
|
(106)
|
(80)
|
(86)
|
(90)
|
(94)
|
(94)
|
(92)
|
(89)
|
(82)
|
(79)
|
(77)
|
(77)
|
(80)
|
(82)
|
(83)
|
(84)
|
(84)
|
(83)
|
(83)
|
(92)
|
(111)
|
(128)
|
(144)
|
(153)
|
(153)
|
(142)
|
(150)
|
(148)
|
(145)
|
(145)
|
(150)
|
(154)
|
(159)
|
(162)
|
(166)
|
(167)
|
(166)
|
(161)
|
(163)
|
(162)
|
(162)
|
(160)
|
(168)
|
(171)
|
(184)
|
(190)
|
(192)
|
(199)
|
(198)
|
(202)
|
(201)
|
(200)
|
(199)
|
(198)
|
(204)
|
(222)
|
(243)
|
(265)
|
(281)
|
(283)
|
(285)
|
(288)
|
(295)
|
(301)
|
(305)
|
(310)
|
(310)
|
(315)
|
(323)
|
(331)
|
(345)
|
(360)
|
(376)
|
(391)
|
(413)
|
(434)
|
(450)
|
(480)
|
(503)
|
(526)
|
(550)
|
(560)
|
(573)
|
(583)
|
(596)
|
(611)
|
(625)
|
(640)
|
(655)
|
(670)
|
(680)
|
(693)
|
(707)
|
|
| Other Operating Expenses |
0
|
(60)
|
(60)
|
(60)
|
0
|
0
|
0
|
0
|
0
|
(31)
|
0
|
(33)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(17)
|
0
|
0
|
(9)
|
(9)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32)
|
(32)
|
(32)
|
0
|
(9)
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
(38)
|
(20)
|
(18)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
314
N/A
|
263
-16%
|
274
+4%
|
283
+3%
|
353
+24%
|
353
+0%
|
350
-1%
|
351
+0%
|
345
-2%
|
322
-7%
|
362
+12%
|
334
-8%
|
378
+13%
|
389
+3%
|
404
+4%
|
416
+3%
|
422
+2%
|
429
+2%
|
419
-2%
|
432
+3%
|
436
+1%
|
444
+2%
|
467
+5%
|
476
+2%
|
486
+2%
|
496
+2%
|
503
+2%
|
498
-1%
|
439
-12%
|
448
+2%
|
422
-6%
|
424
+0%
|
382
-10%
|
389
+2%
|
393
+1%
|
406
+3%
|
430
+6%
|
435
+1%
|
444
+2%
|
455
+3%
|
469
+3%
|
490
+5%
|
505
+3%
|
514
+2%
|
480
-7%
|
501
+4%
|
530
+6%
|
549
+4%
|
621
+13%
|
614
-1%
|
624
+2%
|
629
+1%
|
638
+2%
|
646
+1%
|
674
+4%
|
695
+3%
|
694
0%
|
716
+3%
|
753
+5%
|
791
+5%
|
824
+4%
|
859
+4%
|
897
+4%
|
838
-7%
|
825
-2%
|
752
-9%
|
682
-9%
|
593
-13%
|
448
-24%
|
(303)
N/A
|
(382)
-26%
|
(325)
+15%
|
(324)
+0%
|
418
N/A
|
471
+13%
|
554
+18%
|
709
+28%
|
847
+20%
|
986
+16%
|
1 055
+7%
|
1 147
+9%
|
1 164
+2%
|
1 162
0%
|
1 132
-3%
|
1 080
-5%
|
929
-14%
|
879
-5%
|
885
+1%
|
971
+10%
|
953
-2%
|
998
+5%
|
999
+0%
|
1 090
+9%
|
1 103
+1%
|
1 136
+3%
|
1 197
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(50)
|
(47)
|
(45)
|
(42)
|
(43)
|
(45)
|
(46)
|
(45)
|
(43)
|
(40)
|
(37)
|
(37)
|
(38)
|
(39)
|
(42)
|
(41)
|
(41)
|
(39)
|
(37)
|
(36)
|
(36)
|
(36)
|
(39)
|
(52)
|
(59)
|
(76)
|
(81)
|
(76)
|
(71)
|
(66)
|
(63)
|
(60)
|
(57)
|
(57)
|
(57)
|
(56)
|
(56)
|
(56)
|
(55)
|
(55)
|
(55)
|
(55)
|
(55)
|
(55)
|
(55)
|
(59)
|
(63)
|
(67)
|
(70)
|
(70)
|
(70)
|
(69)
|
(69)
|
(67)
|
(66)
|
(65)
|
(64)
|
(68)
|
(75)
|
(84)
|
(92)
|
(96)
|
(97)
|
(94)
|
(93)
|
(93)
|
(94)
|
(100)
|
(104)
|
(106)
|
(108)
|
(109)
|
(112)
|
(116)
|
(125)
|
(134)
|
(142)
|
(148)
|
(146)
|
(144)
|
(146)
|
(148)
|
(155)
|
(167)
|
(183)
|
(198)
|
(206)
|
(222)
|
(228)
|
(233)
|
(240)
|
(234)
|
(229)
|
(222)
|
(218)
|
(214)
|
|
| Non-Reccuring Items |
(60)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(31)
|
0
|
(33)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
(1)
|
(2)
|
0
|
(6)
|
(12)
|
(13)
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
(12)
|
(12)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(24)
|
0
|
(18)
|
(20)
|
(38)
|
0
|
0
|
0
|
(48)
|
(49)
|
(54)
|
(98)
|
|
| Total Other Income |
(1)
|
(1)
|
(1)
|
5
|
7
|
9
|
13
|
14
|
14
|
14
|
48
|
47
|
48
|
47
|
10
|
12
|
9
|
7
|
20
|
15
|
16
|
16
|
2
|
3
|
3
|
3
|
3
|
3
|
6
|
8
|
11
|
9
|
6
|
3
|
1
|
1
|
1
|
2
|
(8)
|
(8)
|
(8)
|
(7)
|
5
|
6
|
7
|
6
|
7
|
6
|
(11)
|
(13)
|
(16)
|
(13)
|
5
|
6
|
(8)
|
3
|
7
|
5
|
18
|
6
|
2
|
8
|
11
|
14
|
15
|
15
|
14
|
11
|
12
|
11
|
12
|
13
|
14
|
57
|
47
|
177
|
150
|
104
|
118
|
11
|
(43)
|
(31)
|
(35)
|
(39)
|
57
|
47
|
51
|
34
|
13
|
12
|
7
|
2
|
(3)
|
(2)
|
2
|
3
|
|
| Pre-Tax Income |
203
N/A
|
215
+6%
|
228
+6%
|
246
+8%
|
316
+28%
|
317
+0%
|
317
+0%
|
319
+1%
|
285
-11%
|
296
+4%
|
340
+15%
|
344
+1%
|
385
+12%
|
397
+3%
|
372
-6%
|
387
+4%
|
391
+1%
|
397
+2%
|
401
+1%
|
411
+2%
|
416
+1%
|
423
+2%
|
431
+2%
|
427
-1%
|
431
+1%
|
423
-2%
|
425
+0%
|
408
-4%
|
374
-8%
|
390
+4%
|
370
-5%
|
364
-2%
|
331
-9%
|
336
+1%
|
337
+1%
|
348
+3%
|
375
+8%
|
381
+2%
|
380
0%
|
392
+3%
|
406
+4%
|
428
+6%
|
455
+6%
|
465
+2%
|
431
-7%
|
447
+4%
|
473
+6%
|
488
+3%
|
530
+9%
|
532
+0%
|
538
+1%
|
545
+1%
|
574
+5%
|
579
+1%
|
587
+1%
|
620
+6%
|
637
+3%
|
653
+3%
|
696
+7%
|
713
+2%
|
728
+2%
|
770
+6%
|
811
+5%
|
757
-7%
|
747
-1%
|
674
-10%
|
601
-11%
|
504
-16%
|
356
-29%
|
(409)
N/A
|
(490)
-20%
|
(432)
+12%
|
(433)
0%
|
360
N/A
|
394
+9%
|
598
+52%
|
685
+15%
|
803
+17%
|
958
+19%
|
923
-4%
|
949
+3%
|
985
+4%
|
972
-1%
|
927
-5%
|
930
+0%
|
778
-16%
|
705
-9%
|
676
-4%
|
718
+6%
|
732
+2%
|
765
+4%
|
768
+0%
|
811
+6%
|
829
+2%
|
866
+4%
|
888
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(85)
|
(89)
|
(93)
|
(98)
|
(124)
|
(123)
|
(122)
|
(119)
|
(105)
|
(108)
|
(125)
|
(130)
|
(148)
|
(153)
|
(143)
|
(148)
|
(144)
|
(147)
|
(144)
|
(137)
|
(141)
|
(143)
|
(149)
|
(157)
|
(152)
|
(152)
|
(152)
|
(129)
|
(119)
|
(126)
|
(120)
|
(131)
|
(107)
|
(108)
|
(108)
|
(112)
|
(132)
|
(135)
|
(156)
|
(162)
|
(167)
|
(174)
|
(161)
|
(162)
|
(156)
|
(161)
|
(171)
|
(179)
|
(189)
|
(188)
|
(192)
|
(191)
|
(200)
|
(202)
|
(192)
|
(200)
|
(202)
|
(205)
|
(228)
|
(230)
|
(233)
|
(222)
|
(228)
|
(209)
|
(197)
|
(186)
|
(134)
|
(98)
|
(50)
|
67
|
70
|
55
|
40
|
(84)
|
(90)
|
(151)
|
(159)
|
(189)
|
(223)
|
(207)
|
(201)
|
(216)
|
(218)
|
(212)
|
(230)
|
(187)
|
(177)
|
(150)
|
(166)
|
(168)
|
(175)
|
(199)
|
(203)
|
(214)
|
(224)
|
(226)
|
|
| Income from Continuing Operations |
117
|
125
|
135
|
149
|
192
|
194
|
196
|
200
|
181
|
187
|
215
|
215
|
237
|
244
|
230
|
239
|
247
|
251
|
258
|
274
|
275
|
281
|
281
|
270
|
279
|
271
|
274
|
280
|
255
|
264
|
249
|
233
|
224
|
228
|
230
|
236
|
243
|
247
|
224
|
230
|
239
|
254
|
294
|
303
|
275
|
286
|
302
|
309
|
342
|
344
|
346
|
354
|
374
|
377
|
395
|
421
|
435
|
448
|
468
|
483
|
495
|
548
|
583
|
548
|
550
|
488
|
467
|
406
|
306
|
(342)
|
(420)
|
(377)
|
(393)
|
276
|
304
|
446
|
526
|
615
|
734
|
716
|
749
|
768
|
754
|
714
|
700
|
591
|
529
|
526
|
552
|
564
|
590
|
569
|
607
|
615
|
643
|
661
|
|
| 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
|
(6)
|
(2)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(8)
|
(8)
|
(10)
|
(11)
|
(12)
|
(11)
|
(8)
|
(7)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Net Income (Common) |
123
N/A
|
116
-5%
|
134
+15%
|
137
+2%
|
178
+30%
|
180
+1%
|
175
-3%
|
187
+7%
|
165
-12%
|
172
+4%
|
203
+18%
|
205
+1%
|
235
+14%
|
243
+3%
|
232
-4%
|
241
+4%
|
247
+2%
|
251
+2%
|
258
+3%
|
274
+6%
|
275
+0%
|
281
+2%
|
281
+0%
|
270
-4%
|
273
+1%
|
269
-1%
|
270
+0%
|
275
+2%
|
273
-1%
|
262
-4%
|
250
-4%
|
238
-5%
|
234
-2%
|
236
+1%
|
248
+5%
|
265
+7%
|
267
+1%
|
267
+0%
|
231
-14%
|
221
-4%
|
233
+6%
|
247
+6%
|
289
+17%
|
300
+4%
|
272
-9%
|
302
+11%
|
316
+5%
|
321
+2%
|
352
+9%
|
335
-5%
|
337
+1%
|
346
+3%
|
367
+6%
|
372
+1%
|
390
+5%
|
415
+6%
|
429
+3%
|
443
+3%
|
463
+4%
|
478
+3%
|
489
+2%
|
540
+10%
|
575
+6%
|
538
-6%
|
587
+9%
|
525
-11%
|
504
-4%
|
446
-11%
|
300
-33%
|
(347)
N/A
|
(425)
-22%
|
(382)
+10%
|
(399)
-4%
|
270
N/A
|
299
+11%
|
442
+48%
|
520
+18%
|
609
+17%
|
728
+20%
|
710
-3%
|
744
+5%
|
764
+3%
|
750
-2%
|
710
-5%
|
696
-2%
|
587
-16%
|
525
-11%
|
521
-1%
|
545
+5%
|
558
+2%
|
583
+5%
|
563
-4%
|
604
+7%
|
612
+1%
|
640
+4%
|
659
+3%
|
|
| EPS (Diluted) |
0.88
N/A
|
0.83
-6%
|
0.97
+17%
|
0.99
+2%
|
1.28
+29%
|
1.31
+2%
|
1.27
-3%
|
1.31
+3%
|
1.2
-8%
|
1.27
+6%
|
1.51
+19%
|
1.49
-1%
|
1.75
+17%
|
1.83
+5%
|
1.74
-5%
|
1.82
+5%
|
1.86
+2%
|
1.9
+2%
|
1.93
+2%
|
2.13
+10%
|
2.12
0%
|
2.2
+4%
|
2.08
-5%
|
1.92
-8%
|
2.02
+5%
|
2.03
+0%
|
2.05
+1%
|
2.11
+3%
|
2.09
-1%
|
2.05
-2%
|
1.95
-5%
|
1.85
-5%
|
1.82
-2%
|
1.84
+1%
|
1.94
+5%
|
2.1
+8%
|
2.1
N/A
|
2.14
+2%
|
1.84
-14%
|
1.78
-3%
|
1.88
+6%
|
2
+6%
|
2.33
+17%
|
2.45
+5%
|
2.22
-9%
|
2.45
+10%
|
2.55
+4%
|
2.59
+2%
|
2.84
+10%
|
2.7
-5%
|
2.72
+1%
|
2.79
+3%
|
2.97
+6%
|
3.04
+2%
|
3.21
+6%
|
3.44
+7%
|
3.55
+3%
|
3.68
+4%
|
3.84
+4%
|
3.95
+3%
|
4.04
+2%
|
4.42
+9%
|
4.73
+7%
|
4.43
-6%
|
4.83
+9%
|
4.32
-11%
|
4.15
-4%
|
3.67
-12%
|
2.47
-33%
|
-2.89
N/A
|
-3.48
-20%
|
-3.12
+10%
|
-3.3
-6%
|
2.21
N/A
|
2.44
+10%
|
3.6
+48%
|
4.24
+18%
|
4.95
+17%
|
5.91
+19%
|
5.75
-3%
|
6.02
+5%
|
6.18
+3%
|
6.07
-2%
|
5.75
-5%
|
5.65
-2%
|
4.76
-16%
|
4.25
-11%
|
4.21
-1%
|
4.4
+5%
|
4.49
+2%
|
4.68
+4%
|
4.5
-4%
|
4.84
+8%
|
4.9
+1%
|
5.12
+4%
|
5.3
+4%
|
|