Parker-Hannifin Corp
NYSE:PH
Income Statement
Earnings Waterfall
Parker-Hannifin Corp
Income Statement
Parker-Hannifin 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 |
82
|
82
|
82
|
80
|
79
|
81
|
84
|
82
|
78
|
73
|
68
|
68
|
67
|
67
|
67
|
70
|
73
|
76
|
76
|
79
|
81
|
83
|
89
|
92
|
96
|
99
|
105
|
109
|
112
|
112
|
110
|
104
|
102
|
104
|
103
|
103
|
102
|
100
|
98
|
96
|
94
|
93
|
93
|
94
|
94
|
92
|
89
|
86
|
83
|
83
|
83
|
89
|
104
|
118
|
133
|
140
|
139
|
137
|
135
|
134
|
142
|
162
|
182
|
202
|
214
|
214
|
205
|
199
|
193
|
190
|
216
|
251
|
284
|
308
|
304
|
284
|
264
|
250
|
243
|
242
|
244
|
255
|
314
|
399
|
488
|
574
|
591
|
573
|
544
|
506
|
485
|
457
|
429
|
409
|
397
|
0
|
|
| Revenue |
5 976
N/A
|
6 149
+3%
|
6 259
+2%
|
6 339
+1%
|
6 408
+1%
|
6 312
-1%
|
6 387
+1%
|
6 463
+1%
|
6 695
+4%
|
6 888
+3%
|
7 315
+6%
|
7 627
+4%
|
7 861
+3%
|
8 069
+3%
|
8 305
+3%
|
8 556
+3%
|
8 942
+5%
|
9 386
+5%
|
9 824
+5%
|
10 178
+4%
|
10 461
+3%
|
10 718
+2%
|
10 954
+2%
|
11 272
+3%
|
11 673
+4%
|
12 146
+4%
|
12 423
+2%
|
12 283
-1%
|
11 445
-7%
|
10 309
-10%
|
9 482
-8%
|
9 148
-4%
|
9 418
+3%
|
9 993
+6%
|
10 585
+6%
|
11 097
+5%
|
11 723
+6%
|
12 346
+5%
|
12 751
+3%
|
12 991
+2%
|
13 144
+1%
|
13 146
+0%
|
13 127
0%
|
13 086
0%
|
12 999
-1%
|
13 016
+0%
|
13 027
+0%
|
13 067
+0%
|
13 119
+0%
|
13 216
+1%
|
13 260
+0%
|
13 289
+0%
|
13 093
-1%
|
12 712
-3%
|
12 311
-3%
|
11 882
-3%
|
11 548
-3%
|
11 361
-2%
|
11 235
-1%
|
11 200
0%
|
11 490
+3%
|
12 029
+5%
|
12 651
+5%
|
13 351
+6%
|
13 981
+5%
|
14 302
+2%
|
14 417
+1%
|
14 518
+1%
|
14 456
0%
|
14 320
-1%
|
14 176
-1%
|
14 202
+0%
|
14 216
+0%
|
13 696
-4%
|
13 592
-1%
|
13 505
-1%
|
13 549
+0%
|
14 348
+6%
|
14 880
+4%
|
15 293
+3%
|
15 633
+2%
|
15 862
+1%
|
16 332
+3%
|
17 182
+5%
|
18 157
+6%
|
19 065
+5%
|
19 680
+3%
|
19 826
+1%
|
19 839
+0%
|
19 930
+0%
|
19 986
+0%
|
19 908
0%
|
19 794
-1%
|
19 850
+0%
|
20 030
+1%
|
20 461
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 906)
|
(5 117)
|
(5 219)
|
(5 274)
|
(5 326)
|
(5 246)
|
(5 285)
|
(5 340)
|
(5 506)
|
(5 578)
|
(5 867)
|
(6 070)
|
(6 233)
|
(6 391)
|
(6 570)
|
(6 758)
|
(7 022)
|
(7 368)
|
(7 659)
|
(7 892)
|
(8 103)
|
(8 273)
|
(8 448)
|
(8 704)
|
(8 987)
|
(9 339)
|
(9 554)
|
(9 481)
|
(8 943)
|
(8 181)
|
(7 645)
|
(7 393)
|
(7 547)
|
(7 847)
|
(8 184)
|
(8 510)
|
(8 911)
|
(9 387)
|
(9 664)
|
(9 850)
|
(9 977)
|
(9 958)
|
(10 021)
|
(10 060)
|
(10 037)
|
(10 078)
|
(10 073)
|
(10 064)
|
(10 071)
|
(10 125)
|
(10 109)
|
(10 094)
|
(9 888)
|
(9 636)
|
(9 367)
|
(9 094)
|
(8 913)
|
(8 747)
|
(8 659)
|
(8 575)
|
(8 760)
|
(9 153)
|
(9 579)
|
(10 096)
|
(10 538)
|
(10 718)
|
(10 785)
|
(10 828)
|
(10 776)
|
(10 689)
|
(10 575)
|
(10 651)
|
(10 644)
|
(10 228)
|
(10 124)
|
(9 954)
|
(9 909)
|
(9 577)
|
(10 757)
|
(11 014)
|
(11 229)
|
(10 545)
|
(11 460)
|
(11 930)
|
(12 340)
|
(12 620)
|
(12 917)
|
(12 777)
|
(12 718)
|
(12 772)
|
(12 774)
|
(12 692)
|
(12 541)
|
(12 504)
|
(12 580)
|
(12 803)
|
|
| Gross Profit |
1 070
N/A
|
1 033
-3%
|
1 040
+1%
|
1 065
+2%
|
1 082
+2%
|
1 065
-2%
|
1 101
+3%
|
1 123
+2%
|
1 190
+6%
|
1 310
+10%
|
1 447
+10%
|
1 557
+8%
|
1 628
+5%
|
1 677
+3%
|
1 735
+3%
|
1 798
+4%
|
1 920
+7%
|
2 018
+5%
|
2 165
+7%
|
2 286
+6%
|
2 357
+3%
|
2 445
+4%
|
2 506
+2%
|
2 568
+2%
|
2 686
+5%
|
2 807
+5%
|
2 869
+2%
|
2 801
-2%
|
2 502
-11%
|
2 128
-15%
|
1 836
-14%
|
1 754
-4%
|
1 871
+7%
|
2 146
+15%
|
2 401
+12%
|
2 587
+8%
|
2 812
+9%
|
2 958
+5%
|
3 086
+4%
|
3 141
+2%
|
3 167
+1%
|
3 188
+1%
|
3 106
-3%
|
3 026
-3%
|
2 962
-2%
|
2 937
-1%
|
2 954
+1%
|
3 003
+2%
|
3 048
+1%
|
3 091
+1%
|
3 151
+2%
|
3 194
+1%
|
3 205
+0%
|
3 076
-4%
|
2 944
-4%
|
2 788
-5%
|
2 635
-5%
|
2 614
-1%
|
2 576
-1%
|
2 625
+2%
|
2 730
+4%
|
2 876
+5%
|
3 072
+7%
|
3 254
+6%
|
3 443
+6%
|
3 585
+4%
|
3 633
+1%
|
3 691
+2%
|
3 680
0%
|
3 631
-1%
|
3 601
-1%
|
3 550
-1%
|
3 573
+1%
|
3 468
-3%
|
3 468
+0%
|
3 552
+2%
|
3 640
+2%
|
4 770
+31%
|
4 123
-14%
|
4 278
+4%
|
4 404
+3%
|
5 316
+21%
|
4 872
-8%
|
5 252
+8%
|
5 817
+11%
|
6 445
+11%
|
6 763
+5%
|
7 049
+4%
|
7 121
+1%
|
7 157
+1%
|
7 212
+1%
|
7 215
+0%
|
7 253
+1%
|
7 346
+1%
|
7 450
+1%
|
7 658
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(695)
|
(684)
|
(702)
|
(718)
|
(730)
|
(693)
|
(724)
|
(727)
|
(739)
|
(765)
|
(802)
|
(834)
|
(855)
|
(869)
|
(904)
|
(944)
|
(997)
|
(1 027)
|
(1 091)
|
(1 120)
|
(1 150)
|
(1 220)
|
(1 242)
|
(1 269)
|
(1 321)
|
(1 376)
|
(1 397)
|
(1 422)
|
(1 416)
|
(1 333)
|
(1 288)
|
(1 268)
|
(1 243)
|
(1 277)
|
(1 322)
|
(1 343)
|
(1 385)
|
(1 453)
|
(1 499)
|
(1 523)
|
(1 540)
|
(1 520)
|
(1 511)
|
(1 503)
|
(1 498)
|
(1 531)
|
(1 552)
|
(1 192)
|
(1 190)
|
(1 567)
|
(1 577)
|
(1 942)
|
(1 931)
|
(1 487)
|
(1 446)
|
(1 383)
|
(1 327)
|
(1 276)
|
(1 234)
|
(1 209)
|
(1 275)
|
(1 373)
|
(1 442)
|
(1 545)
|
(1 549)
|
(1 478)
|
(1 476)
|
(1 508)
|
(1 494)
|
(1 563)
|
(1 565)
|
(1 659)
|
(1 720)
|
(1 679)
|
(1 639)
|
(1 389)
|
(1 335)
|
(2 352)
|
(1 546)
|
(1 605)
|
(1 572)
|
(2 446)
|
(1 909)
|
(2 316)
|
(2 750)
|
(3 133)
|
(3 270)
|
(3 270)
|
(3 221)
|
(3 201)
|
(3 191)
|
(3 179)
|
(3 169)
|
(3 165)
|
(3 180)
|
(3 246)
|
|
| Selling, General & Administrative |
(690)
|
(686)
|
(697)
|
(710)
|
(720)
|
(695)
|
(720)
|
(726)
|
(739)
|
(766)
|
(796)
|
(830)
|
(850)
|
(860)
|
(903)
|
(931)
|
(992)
|
(1 037)
|
(1 092)
|
(1 139)
|
(1 171)
|
(1 227)
|
(1 260)
|
(1 286)
|
(1 324)
|
(1 364)
|
(1 372)
|
(1 390)
|
(1 361)
|
(1 290)
|
(1 260)
|
(1 232)
|
(1 230)
|
(1 277)
|
(1 309)
|
(1 345)
|
(1 404)
|
(1 468)
|
(1 521)
|
(1 544)
|
(1 546)
|
(1 519)
|
(1 514)
|
(1 526)
|
(1 527)
|
(1 551)
|
(1 573)
|
(1 587)
|
(1 586)
|
(1 595)
|
(1 593)
|
(1 575)
|
(1 566)
|
(1 532)
|
(1 495)
|
(1 428)
|
(1 390)
|
(1 338)
|
(1 296)
|
(1 321)
|
(1 377)
|
(1 434)
|
(1 511)
|
(1 576)
|
(1 603)
|
(1 620)
|
(1 614)
|
(1 607)
|
(1 553)
|
(1 531)
|
(1 538)
|
(1 634)
|
(1 685)
|
(1 689)
|
(1 609)
|
(1 473)
|
(1 447)
|
(2 352)
|
(1 540)
|
(1 557)
|
(1 572)
|
(2 446)
|
(1 909)
|
(2 316)
|
(2 750)
|
(3 133)
|
(3 270)
|
(3 270)
|
(3 221)
|
(3 201)
|
(3 191)
|
(3 179)
|
(3 169)
|
(3 165)
|
(3 180)
|
(3 246)
|
|
| Other Operating Expenses |
(5)
|
2
|
(5)
|
(8)
|
(10)
|
3
|
(4)
|
(1)
|
(0)
|
1
|
(6)
|
(4)
|
(5)
|
(8)
|
(1)
|
(14)
|
(5)
|
9
|
1
|
19
|
21
|
7
|
18
|
18
|
4
|
(12)
|
(26)
|
(32)
|
(55)
|
(42)
|
(29)
|
(36)
|
(13)
|
0
|
(13)
|
2
|
18
|
15
|
21
|
21
|
6
|
(1)
|
3
|
23
|
29
|
20
|
20
|
395
|
396
|
27
|
17
|
(367)
|
(365)
|
46
|
49
|
45
|
62
|
62
|
61
|
112
|
102
|
62
|
68
|
31
|
54
|
142
|
138
|
99
|
59
|
(32)
|
(27)
|
(25)
|
(35)
|
10
|
(30)
|
84
|
112
|
0
|
(6)
|
(47)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
375
N/A
|
348
-7%
|
339
-3%
|
347
+3%
|
352
+1%
|
373
+6%
|
378
+1%
|
396
+5%
|
450
+14%
|
545
+21%
|
646
+18%
|
723
+12%
|
773
+7%
|
809
+5%
|
831
+3%
|
853
+3%
|
923
+8%
|
991
+7%
|
1 074
+8%
|
1 166
+9%
|
1 207
+4%
|
1 225
+1%
|
1 264
+3%
|
1 299
+3%
|
1 365
+5%
|
1 431
+5%
|
1 472
+3%
|
1 379
-6%
|
1 087
-21%
|
795
-27%
|
548
-31%
|
486
-11%
|
628
+29%
|
869
+38%
|
1 080
+24%
|
1 244
+15%
|
1 426
+15%
|
1 506
+6%
|
1 587
+5%
|
1 618
+2%
|
1 627
+1%
|
1 668
+3%
|
1 594
-4%
|
1 523
-4%
|
1 464
-4%
|
1 407
-4%
|
1 402
0%
|
1 812
+29%
|
1 858
+3%
|
1 524
-18%
|
1 574
+3%
|
1 253
-20%
|
1 274
+2%
|
1 589
+25%
|
1 498
-6%
|
1 405
-6%
|
1 308
-7%
|
1 338
+2%
|
1 341
+0%
|
1 416
+6%
|
1 456
+3%
|
1 504
+3%
|
1 630
+8%
|
1 710
+5%
|
1 893
+11%
|
2 106
+11%
|
2 156
+2%
|
2 183
+1%
|
2 187
+0%
|
2 068
-5%
|
2 036
-2%
|
1 892
-7%
|
1 852
-2%
|
1 789
-3%
|
1 829
+2%
|
2 163
+18%
|
2 305
+7%
|
2 418
+5%
|
2 577
+7%
|
2 674
+4%
|
2 832
+6%
|
2 871
+1%
|
2 963
+3%
|
2 935
-1%
|
3 067
+4%
|
3 312
+8%
|
3 493
+5%
|
3 778
+8%
|
3 900
+3%
|
3 956
+1%
|
4 021
+2%
|
4 037
+0%
|
4 084
+1%
|
4 181
+2%
|
4 270
+2%
|
4 412
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(82)
|
(82)
|
(82)
|
(80)
|
(79)
|
(81)
|
(84)
|
(82)
|
(79)
|
(73)
|
(68)
|
(68)
|
(68)
|
(67)
|
(67)
|
(70)
|
(74)
|
(76)
|
(77)
|
(79)
|
(81)
|
(83)
|
(89)
|
(92)
|
(95)
|
(99)
|
(105)
|
(109)
|
(112)
|
(112)
|
(110)
|
(104)
|
(102)
|
(104)
|
(103)
|
(103)
|
(102)
|
(100)
|
(98)
|
(96)
|
(94)
|
(93)
|
(93)
|
(94)
|
(94)
|
(92)
|
(89)
|
(86)
|
(83)
|
(83)
|
(83)
|
(89)
|
(104)
|
(118)
|
(133)
|
(140)
|
(139)
|
(137)
|
(135)
|
(134)
|
(142)
|
(162)
|
(203)
|
(234)
|
(262)
|
(278)
|
(248)
|
(208)
|
(164)
|
(97)
|
(104)
|
(133)
|
(161)
|
(202)
|
(239)
|
(248)
|
(254)
|
(191)
|
(88)
|
(281)
|
(574)
|
(1 144)
|
(1 643)
|
(1 587)
|
(1 400)
|
(996)
|
(597)
|
(535)
|
(496)
|
(605)
|
(620)
|
(572)
|
(557)
|
(266)
|
(188)
|
(210)
|
|
| Non-Reccuring Items |
0
|
(48)
|
(40)
|
(40)
|
(47)
|
(4)
|
(8)
|
(8)
|
0
|
1
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
2
|
0
|
(5)
|
(7)
|
(4)
|
(14)
|
(194)
|
(252)
|
116
|
138
|
314
|
366
|
(39)
|
(53)
|
(68)
|
(86)
|
(86)
|
(75)
|
(60)
|
(49)
|
(13)
|
(16)
|
(26)
|
(27)
|
(126)
|
(121)
|
(117)
|
(104)
|
(38)
|
(25)
|
(28)
|
(36)
|
(74)
|
(95)
|
(98)
|
(91)
|
(60)
|
(87)
|
(91)
|
(110)
|
(72)
|
(176)
|
(191)
|
(219)
|
125
|
(145)
|
(136)
|
(122)
|
(133)
|
(128)
|
121
|
137
|
121
|
129
|
(105)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
111
|
0
|
11
|
10
|
7
|
393
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
9
|
8
|
13
|
23
|
11
|
21
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(31)
|
(0)
|
4
|
(4)
|
(48)
|
8
|
415
|
447
|
238
|
246
|
240
|
231
|
377
|
368
|
353
|
346
|
48
|
50
|
53
|
|
| Pre-Tax Income |
293
N/A
|
218
-25%
|
217
0%
|
228
+5%
|
226
-1%
|
288
+28%
|
287
0%
|
307
+7%
|
372
+21%
|
473
+27%
|
578
+22%
|
655
+13%
|
705
+8%
|
738
+5%
|
764
+3%
|
784
+3%
|
850
+8%
|
900
+6%
|
998
+11%
|
1 087
+9%
|
1 127
+4%
|
1 159
+3%
|
1 175
+1%
|
1 207
+3%
|
1 270
+5%
|
1 335
+5%
|
1 367
+2%
|
1 270
-7%
|
975
-23%
|
683
-30%
|
439
-36%
|
382
-13%
|
526
+38%
|
755
+44%
|
977
+29%
|
1 141
+17%
|
1 325
+16%
|
1 414
+7%
|
1 489
+5%
|
1 522
+2%
|
1 533
+1%
|
1 577
+3%
|
1 501
-5%
|
1 425
-5%
|
1 363
-4%
|
1 311
-4%
|
1 299
-1%
|
1 532
+18%
|
1 523
-1%
|
1 557
+2%
|
1 629
+5%
|
1 477
-9%
|
1 536
+4%
|
1 432
-7%
|
1 311
-8%
|
1 198
-9%
|
1 083
-10%
|
1 115
+3%
|
1 131
+1%
|
1 222
+8%
|
1 264
+3%
|
1 329
+5%
|
1 411
+6%
|
1 450
+3%
|
1 605
+11%
|
1 702
+6%
|
1 788
+5%
|
1 859
+4%
|
1 918
+3%
|
1 933
+1%
|
1 907
-1%
|
1 730
-9%
|
1 655
-4%
|
1 513
-9%
|
1 495
-1%
|
1 817
+22%
|
1 960
+8%
|
2 247
+15%
|
2 403
+7%
|
2 317
-4%
|
2 154
-7%
|
1 614
-25%
|
1 546
-4%
|
1 572
+2%
|
1 895
+21%
|
2 680
+41%
|
2 997
+12%
|
3 348
+12%
|
3 512
+5%
|
3 595
+2%
|
3 649
+2%
|
3 947
+8%
|
4 022
+2%
|
4 107
+2%
|
4 272
+4%
|
4 170
-2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(101)
|
(88)
|
(87)
|
(89)
|
(90)
|
(96)
|
(97)
|
(101)
|
(109)
|
(141)
|
(170)
|
(191)
|
(206)
|
(205)
|
(213)
|
(214)
|
(243)
|
(262)
|
(293)
|
(318)
|
(326)
|
(329)
|
(326)
|
(339)
|
(356)
|
(377)
|
(396)
|
(354)
|
(261)
|
(173)
|
(107)
|
(101)
|
(144)
|
(198)
|
(246)
|
(283)
|
(339)
|
(357)
|
(383)
|
(405)
|
(385)
|
(421)
|
(404)
|
(389)
|
(383)
|
(362)
|
(346)
|
(506)
|
(511)
|
(515)
|
(552)
|
(386)
|
(402)
|
(420)
|
(384)
|
(355)
|
(338)
|
(308)
|
(309)
|
(342)
|
(332)
|
(345)
|
(352)
|
(227)
|
(255)
|
(264)
|
(259)
|
(409)
|
(423)
|
(406)
|
(416)
|
(362)
|
(331)
|
(306)
|
(305)
|
(384)
|
(423)
|
(500)
|
(527)
|
(500)
|
(461)
|
(298)
|
(293)
|
(312)
|
(391)
|
(596)
|
(650)
|
(715)
|
(743)
|
(750)
|
(757)
|
(788)
|
(628)
|
(575)
|
(630)
|
(632)
|
|
| Income from Continuing Operations |
192
|
130
|
131
|
139
|
135
|
192
|
190
|
206
|
263
|
332
|
408
|
465
|
500
|
533
|
551
|
570
|
606
|
638
|
705
|
769
|
801
|
830
|
849
|
868
|
914
|
958
|
972
|
917
|
714
|
510
|
332
|
281
|
382
|
556
|
732
|
858
|
986
|
1 057
|
1 106
|
1 117
|
1 148
|
1 155
|
1 097
|
1 036
|
980
|
949
|
953
|
1 025
|
1 011
|
1 041
|
1 077
|
1 091
|
1 134
|
1 013
|
927
|
843
|
745
|
807
|
822
|
881
|
932
|
984
|
1 059
|
1 223
|
1 350
|
1 438
|
1 529
|
1 450
|
1 495
|
1 527
|
1 491
|
1 369
|
1 325
|
1 207
|
1 189
|
1 432
|
1 537
|
1 747
|
1 877
|
1 817
|
1 693
|
1 316
|
1 253
|
1 260
|
1 503
|
2 084
|
2 347
|
2 633
|
2 769
|
2 845
|
2 892
|
3 159
|
3 393
|
3 532
|
3 641
|
3 538
|
|
| 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
|
(8)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
1
|
(0)
|
(2)
|
(4)
|
(5)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
(4)
|
(3)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
|
| Net Income (Common) |
192
N/A
|
130
-32%
|
131
+0%
|
139
+7%
|
135
-3%
|
196
+45%
|
192
-2%
|
210
+9%
|
269
+28%
|
346
+28%
|
422
+22%
|
537
+27%
|
569
+6%
|
605
+6%
|
645
+7%
|
603
-7%
|
641
+6%
|
673
+5%
|
711
+6%
|
775
+9%
|
807
+4%
|
830
+3%
|
849
+2%
|
868
+2%
|
914
+5%
|
949
+4%
|
970
+2%
|
914
-6%
|
712
-22%
|
509
-28%
|
332
-35%
|
281
-15%
|
381
+36%
|
554
+45%
|
728
+31%
|
854
+17%
|
979
+15%
|
1 049
+7%
|
1 099
+5%
|
1 110
+1%
|
1 142
+3%
|
1 152
+1%
|
1 095
-5%
|
1 035
-5%
|
979
-5%
|
948
-3%
|
953
+1%
|
1 025
+8%
|
1 011
-1%
|
1 041
+3%
|
1 077
+3%
|
1 091
+1%
|
1 134
+4%
|
1 012
-11%
|
927
-8%
|
843
-9%
|
745
-12%
|
807
+8%
|
822
+2%
|
880
+7%
|
932
+6%
|
983
+5%
|
1 059
+8%
|
874
-17%
|
1 001
+15%
|
1 061
+6%
|
1 151
+9%
|
1 407
+22%
|
1 452
+3%
|
1 512
+4%
|
1 476
-2%
|
1 368
-7%
|
1 324
-3%
|
1 206
-9%
|
1 189
-1%
|
1 432
+20%
|
1 536
+7%
|
1 746
+14%
|
1 876
+7%
|
1 816
-3%
|
1 693
-7%
|
1 316
-22%
|
1 252
-5%
|
1 260
+1%
|
1 503
+19%
|
2 083
+39%
|
2 346
+13%
|
2 633
+12%
|
2 768
+5%
|
2 844
+3%
|
2 892
+2%
|
3 158
+9%
|
3 393
+7%
|
3 531
+4%
|
3 641
+3%
|
3 537
-3%
|
|
| EPS (Diluted) |
1.1
N/A
|
0.75
-32%
|
0.75
N/A
|
0.79
+5%
|
0.77
-3%
|
1.12
+45%
|
1.08
-4%
|
1.17
+8%
|
1.5
+28%
|
1.93
+29%
|
2.34
+21%
|
2.95
+26%
|
3.13
+6%
|
3.34
+7%
|
3.56
+7%
|
3.33
-6%
|
3.52
+6%
|
3.71
+5%
|
3.93
+6%
|
4.38
+11%
|
4.57
+4%
|
4.68
+2%
|
4.9
+5%
|
5.04
+3%
|
5.34
+6%
|
5.53
+4%
|
5.81
+5%
|
5.64
-3%
|
4.41
-22%
|
3.13
-29%
|
2.05
-35%
|
1.73
-16%
|
2.34
+35%
|
3.4
+45%
|
4.44
+31%
|
5.13
+16%
|
5.87
+14%
|
6.37
+9%
|
7.07
+11%
|
7.17
+1%
|
7.37
+3%
|
7.45
+1%
|
7.17
-4%
|
6.79
-5%
|
6.42
-5%
|
6.23
-3%
|
6.28
+1%
|
6.75
+7%
|
6.67
-1%
|
6.89
+3%
|
7.12
+3%
|
7.36
+3%
|
8.02
+9%
|
6.97
-13%
|
6.68
-4%
|
6.14
-8%
|
5.45
-11%
|
5.89
+8%
|
6.04
+3%
|
6.48
+7%
|
6.86
+6%
|
7.22
+5%
|
7.79
+8%
|
6.41
-18%
|
7.37
+15%
|
7.85
+7%
|
8.54
+9%
|
10.63
+24%
|
11.09
+4%
|
11.45
+3%
|
11.34
-1%
|
10.5
-7%
|
10.21
-3%
|
9.29
-9%
|
9.12
-2%
|
10.92
+20%
|
11.68
+7%
|
13.35
+14%
|
14.33
+7%
|
13.9
-3%
|
12.98
-7%
|
10.09
-22%
|
9.63
-5%
|
9.68
+1%
|
11.55
+19%
|
16.04
+39%
|
17.99
+12%
|
20.19
+12%
|
21.19
+5%
|
21.84
+3%
|
22.12
+1%
|
24.15
+9%
|
26.03
+8%
|
27.12
+4%
|
28.35
+5%
|
27.61
-3%
|
|