PPG Industries Inc
NYSE:PPG
Income Statement
Earnings Waterfall
PPG Industries Inc
Income Statement
PPG Industries 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 |
154
|
141
|
131
|
128
|
123
|
118
|
110
|
107
|
102
|
99
|
96
|
90
|
88
|
83
|
82
|
81
|
80
|
81
|
82
|
83
|
85
|
87
|
87
|
93
|
137
|
179
|
219
|
254
|
236
|
220
|
205
|
193
|
190
|
187
|
186
|
189
|
197
|
206
|
211
|
210
|
210
|
207
|
212
|
210
|
214
|
209
|
201
|
196
|
190
|
191
|
190
|
187
|
169
|
155
|
139
|
125
|
127
|
124
|
127
|
125
|
119
|
114
|
107
|
105
|
104
|
104
|
104
|
102
|
96
|
112
|
90
|
111
|
118
|
110
|
139
|
138
|
129
|
126
|
122
|
121
|
121
|
128
|
144
|
167
|
196
|
225
|
243
|
247
|
243
|
238
|
241
|
241
|
242
|
242
|
240
|
0
|
|
| Revenue |
7 945
N/A
|
7 915
0%
|
7 984
+1%
|
8 067
+1%
|
8 263
+2%
|
8 433
+2%
|
8 571
+2%
|
8 756
+2%
|
8 949
+2%
|
9 074
+1%
|
9 277
+2%
|
9 513
+3%
|
9 742
+2%
|
9 969
+2%
|
10 107
+1%
|
9 028
-11%
|
10 346
+15%
|
9 909
-4%
|
9 866
0%
|
10 938
+11%
|
10 111
-8%
|
11 047
+9%
|
11 616
+5%
|
12 220
+5%
|
13 294
+9%
|
14 613
+10%
|
15 765
+8%
|
15 849
+1%
|
14 670
-7%
|
13 311
-9%
|
12 311
-8%
|
12 239
-1%
|
12 582
+3%
|
12 925
+3%
|
13 160
+2%
|
13 423
+2%
|
13 830
+3%
|
14 358
+4%
|
14 747
+3%
|
13 153
-11%
|
14 685
+12%
|
14 227
-3%
|
13 786
-3%
|
12 686
-8%
|
13 287
+5%
|
13 642
+3%
|
14 008
+3%
|
14 265
+2%
|
14 793
+4%
|
14 992
+1%
|
15 153
+1%
|
14 791
-2%
|
14 817
+0%
|
14 562
-2%
|
14 352
-1%
|
14 241
-1%
|
13 990
-2%
|
13 945
0%
|
13 880
0%
|
14 270
+3%
|
14 345
+1%
|
14 367
+0%
|
14 483
+1%
|
14 748
+2%
|
15 043
+2%
|
15 370
+2%
|
15 411
+0%
|
15 374
0%
|
15 217
-1%
|
15 110
-1%
|
15 119
+0%
|
15 146
+0%
|
14 899
-2%
|
13 890
-7%
|
13 749
-1%
|
13 834
+1%
|
14 338
+4%
|
15 682
+9%
|
16 369
+4%
|
16 802
+3%
|
17 229
+3%
|
17 561
+2%
|
17 657
+1%
|
15 614
-12%
|
17 724
+14%
|
17 905
+1%
|
18 081
+1%
|
16 242
-10%
|
18 177
+12%
|
18 099
0%
|
18 030
0%
|
15 845
-12%
|
15 218
-4%
|
14 619
-4%
|
14 126
-3%
|
15 875
+12%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 002)
|
(4 985)
|
(5 015)
|
(5 066)
|
(5 219)
|
(5 339)
|
(5 418)
|
(5 521)
|
(5 617)
|
(5 691)
|
(5 837)
|
(5 999)
|
(6 119)
|
(6 250)
|
(6 348)
|
(5 597)
|
(6 606)
|
(6 247)
|
(6 208)
|
(6 957)
|
(6 325)
|
(7 035)
|
(7 407)
|
(7 828)
|
(8 561)
|
(9 389)
|
(10 143)
|
(10 155)
|
(9 277)
|
(8 346)
|
(7 634)
|
(7 539)
|
(7 765)
|
(7 943)
|
(8 062)
|
(8 214)
|
(8 397)
|
(8 738)
|
(8 983)
|
(7 865)
|
(8 906)
|
(8 549)
|
(8 179)
|
(7 599)
|
(7 815)
|
(8 018)
|
(8 196)
|
(8 314)
|
(8 543)
|
(8 586)
|
(8 654)
|
(8 348)
|
(8 322)
|
(8 111)
|
(7 931)
|
(7 786)
|
(7 538)
|
(7 431)
|
(7 360)
|
(7 693)
|
(7 778)
|
(7 873)
|
(7 999)
|
(8 207)
|
(8 486)
|
(8 782)
|
(8 931)
|
(9 001)
|
(8 884)
|
(8 784)
|
(8 704)
|
(8 619)
|
(8 455)
|
(7 879)
|
(7 732)
|
(7 743)
|
(8 101)
|
(9 027)
|
(9 734)
|
(10 245)
|
(10 752)
|
(11 077)
|
(11 165)
|
(9 933)
|
(10 994)
|
(10 906)
|
(10 837)
|
(9 633)
|
(10 594)
|
(10 462)
|
(10 373)
|
(9 205)
|
(8 949)
|
(8 647)
|
(8 410)
|
(9 316)
|
|
| Gross Profit |
2 943
N/A
|
2 930
0%
|
2 969
+1%
|
3 001
+1%
|
3 044
+1%
|
3 094
+2%
|
3 153
+2%
|
3 235
+3%
|
3 332
+3%
|
3 383
+2%
|
3 440
+2%
|
3 514
+2%
|
3 623
+3%
|
3 719
+3%
|
3 759
+1%
|
3 431
-9%
|
3 740
+9%
|
3 662
-2%
|
3 658
0%
|
3 981
+9%
|
3 786
-5%
|
4 012
+6%
|
4 209
+5%
|
4 392
+4%
|
4 733
+8%
|
5 224
+10%
|
5 622
+8%
|
5 694
+1%
|
5 393
-5%
|
4 965
-8%
|
4 677
-6%
|
4 700
+0%
|
4 817
+2%
|
4 982
+3%
|
5 098
+2%
|
5 209
+2%
|
5 433
+4%
|
5 620
+3%
|
5 764
+3%
|
5 288
-8%
|
5 779
+9%
|
5 678
-2%
|
5 607
-1%
|
5 087
-9%
|
5 472
+8%
|
5 624
+3%
|
5 812
+3%
|
5 951
+2%
|
6 250
+5%
|
6 406
+2%
|
6 499
+1%
|
6 443
-1%
|
6 495
+1%
|
6 451
-1%
|
6 421
0%
|
6 455
+1%
|
6 452
0%
|
6 514
+1%
|
6 520
+0%
|
6 577
+1%
|
6 567
0%
|
6 494
-1%
|
6 484
0%
|
6 541
+1%
|
6 557
+0%
|
6 588
+0%
|
6 480
-2%
|
6 373
-2%
|
6 333
-1%
|
6 326
0%
|
6 415
+1%
|
6 527
+2%
|
6 444
-1%
|
6 011
-7%
|
6 017
+0%
|
6 091
+1%
|
6 237
+2%
|
6 655
+7%
|
6 635
0%
|
6 557
-1%
|
6 477
-1%
|
6 484
+0%
|
6 492
+0%
|
5 681
-12%
|
6 730
+18%
|
6 999
+4%
|
7 244
+4%
|
6 609
-9%
|
7 583
+15%
|
7 637
+1%
|
7 657
+0%
|
6 640
-13%
|
6 269
-6%
|
5 972
-5%
|
5 716
-4%
|
6 559
+15%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 070)
|
(2 081)
|
(2 061)
|
(2 077)
|
(2 125)
|
(2 153)
|
(2 197)
|
(2 249)
|
(2 295)
|
(2 314)
|
(2 321)
|
(2 362)
|
(2 493)
|
(2 543)
|
(2 625)
|
(2 474)
|
(2 532)
|
(2 456)
|
(2 603)
|
(2 828)
|
(2 704)
|
(2 882)
|
(2 845)
|
(3 026)
|
(3 336)
|
(3 793)
|
(4 121)
|
(4 394)
|
(4 186)
|
(3 916)
|
(3 736)
|
(3 750)
|
(3 681)
|
(3 690)
|
(3 705)
|
(3 800)
|
(3 803)
|
(3 904)
|
(3 969)
|
(3 975)
|
(4 080)
|
(4 065)
|
(4 070)
|
(3 816)
|
(3 989)
|
(4 144)
|
(4 288)
|
(4 401)
|
(4 584)
|
(4 648)
|
(4 688)
|
(5 084)
|
(4 960)
|
(4 896)
|
(4 831)
|
(4 496)
|
(4 477)
|
(4 472)
|
(4 481)
|
(4 480)
|
(4 468)
|
(4 413)
|
(4 417)
|
(4 477)
|
(4 557)
|
(4 640)
|
(4 615)
|
(4 575)
|
(4 537)
|
(4 567)
|
(4 623)
|
(4 658)
|
(4 675)
|
(4 439)
|
(4 346)
|
(4 371)
|
(4 599)
|
(4 564)
|
(4 713)
|
(4 877)
|
(4 935)
|
(4 964)
|
(4 928)
|
(4 028)
|
(4 914)
|
(4 996)
|
(5 117)
|
(4 419)
|
(5 328)
|
(5 349)
|
(5 344)
|
(4 383)
|
(4 459)
|
(4 245)
|
(3 640)
|
(4 406)
|
|
| Selling, General & Administrative |
(1 452)
|
(1 469)
|
(1 473)
|
(1 419)
|
(1 727)
|
(1 757)
|
(1 800)
|
(1 578)
|
(1 917)
|
(1 951)
|
(1 978)
|
(1 715)
|
(1 818)
|
(1 856)
|
(1 871)
|
(1 628)
|
(1 781)
|
(1 744)
|
(1 769)
|
(1 979)
|
(1 910)
|
(2 050)
|
(2 183)
|
(2 310)
|
(2 642)
|
(3 014)
|
(3 296)
|
(3 432)
|
(3 279)
|
(3 074)
|
(2 929)
|
(2 936)
|
(2 947)
|
(2 961)
|
(2 968)
|
(2 979)
|
(3 049)
|
(3 133)
|
(3 200)
|
(3 122)
|
(3 260)
|
(3 223)
|
(3 196)
|
(2 987)
|
(3 123)
|
(3 256)
|
(3 387)
|
(3 486)
|
(3 640)
|
(3 700)
|
(3 731)
|
(3 696)
|
(3 710)
|
(3 651)
|
(3 585)
|
(3 584)
|
(3 567)
|
(3 571)
|
(3 589)
|
(3 581)
|
(3 566)
|
(3 512)
|
(3 513)
|
(3 564)
|
(3 595)
|
(3 664)
|
(3 637)
|
(3 573)
|
(3 565)
|
(3 563)
|
(3 591)
|
(3 638)
|
(3 653)
|
(3 476)
|
(3 417)
|
(3 423)
|
(3 375)
|
(3 564)
|
(3 678)
|
(3 821)
|
(3 863)
|
(3 890)
|
(3 871)
|
(3 079)
|
(3 860)
|
(3 947)
|
(4 063)
|
(3 446)
|
(4 294)
|
(4 302)
|
(4 317)
|
(3 438)
|
(3 165)
|
(2 960)
|
(2 722)
|
(3 439)
|
|
| Research & Development |
(199)
|
(200)
|
(202)
|
(273)
|
(6)
|
(10)
|
(13)
|
(290)
|
(4)
|
(6)
|
(9)
|
(303)
|
(225)
|
(227)
|
(230)
|
(294)
|
(307)
|
(302)
|
(301)
|
(314)
|
(313)
|
(329)
|
(339)
|
(348)
|
(377)
|
(408)
|
(436)
|
(451)
|
(433)
|
(412)
|
(393)
|
(388)
|
(390)
|
(390)
|
(392)
|
(394)
|
(401)
|
(414)
|
(425)
|
(428)
|
(437)
|
(440)
|
(444)
|
(430)
|
(452)
|
(457)
|
(462)
|
(463)
|
(474)
|
(482)
|
(485)
|
(483)
|
(482)
|
(474)
|
(471)
|
(466)
|
(461)
|
(458)
|
(456)
|
(459)
|
(454)
|
(451)
|
(450)
|
(453)
|
(456)
|
(458)
|
(454)
|
(418)
|
(434)
|
(431)
|
(428)
|
(408)
|
(428)
|
(403)
|
(388)
|
(357)
|
(380)
|
(401)
|
(423)
|
(415)
|
(452)
|
(460)
|
(456)
|
(411)
|
(437)
|
(432)
|
(430)
|
(402)
|
(438)
|
(439)
|
(436)
|
(399)
|
(416)
|
(411)
|
(412)
|
(423)
|
|
| Depreciation & Amortization |
(434)
|
(423)
|
(411)
|
(398)
|
(396)
|
(395)
|
(396)
|
(394)
|
(394)
|
(392)
|
(388)
|
(388)
|
(386)
|
(381)
|
(377)
|
(325)
|
(368)
|
(349)
|
(345)
|
(375)
|
(350)
|
(379)
|
(395)
|
(403)
|
(444)
|
(506)
|
(541)
|
(563)
|
(540)
|
(494)
|
(475)
|
(480)
|
(483)
|
(479)
|
(475)
|
(470)
|
(466)
|
(470)
|
(470)
|
(425)
|
(458)
|
(441)
|
(430)
|
(399)
|
(414)
|
(431)
|
(439)
|
(452)
|
(470)
|
(466)
|
(472)
|
(450)
|
(451)
|
(448)
|
(449)
|
(446)
|
(435)
|
(432)
|
(425)
|
(440)
|
(441)
|
(445)
|
(449)
|
(460)
|
(473)
|
(485)
|
(490)
|
(520)
|
(492)
|
(493)
|
(504)
|
(535)
|
(522)
|
(519)
|
(518)
|
(531)
|
(509)
|
(523)
|
(537)
|
(585)
|
(577)
|
(581)
|
(570)
|
(525)
|
(542)
|
(534)
|
(541)
|
(536)
|
(566)
|
(567)
|
(554)
|
(516)
|
(472)
|
(473)
|
(482)
|
(528)
|
|
| Other Operating Expenses |
15
|
11
|
25
|
13
|
4
|
9
|
12
|
13
|
20
|
35
|
54
|
44
|
(64)
|
(79)
|
(147)
|
(227)
|
(76)
|
(61)
|
(188)
|
(160)
|
(131)
|
(124)
|
72
|
35
|
127
|
135
|
152
|
52
|
66
|
64
|
61
|
54
|
139
|
140
|
130
|
43
|
113
|
113
|
126
|
0
|
75
|
39
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(455)
|
(317)
|
(323)
|
(326)
|
0
|
(14)
|
(11)
|
(11)
|
0
|
(7)
|
(5)
|
(5)
|
0
|
(33)
|
(33)
|
(34)
|
(64)
|
(46)
|
(80)
|
(100)
|
(77)
|
(72)
|
(41)
|
(23)
|
(60)
|
(335)
|
(76)
|
(75)
|
(56)
|
(43)
|
(33)
|
(31)
|
(13)
|
(75)
|
(83)
|
(83)
|
(35)
|
(30)
|
(41)
|
(37)
|
(30)
|
(406)
|
(401)
|
(24)
|
(16)
|
|
| Operating Income |
873
N/A
|
849
-3%
|
908
+7%
|
924
+2%
|
919
-1%
|
941
+2%
|
956
+2%
|
986
+3%
|
1 037
+5%
|
1 069
+3%
|
1 119
+5%
|
1 152
+3%
|
1 130
-2%
|
1 176
+4%
|
1 134
-4%
|
957
-16%
|
1 208
+26%
|
1 206
0%
|
1 055
-13%
|
1 153
+9%
|
1 082
-6%
|
1 130
+4%
|
1 364
+21%
|
1 366
+0%
|
1 397
+2%
|
1 431
+2%
|
1 501
+5%
|
1 300
-13%
|
1 207
-7%
|
1 049
-13%
|
941
-10%
|
950
+1%
|
1 136
+20%
|
1 292
+14%
|
1 393
+8%
|
1 409
+1%
|
1 630
+16%
|
1 716
+5%
|
1 795
+5%
|
1 313
-27%
|
1 699
+29%
|
1 613
-5%
|
1 537
-5%
|
1 271
-17%
|
1 483
+17%
|
1 480
0%
|
1 524
+3%
|
1 550
+2%
|
1 666
+7%
|
1 758
+6%
|
1 811
+3%
|
1 359
-25%
|
1 535
+13%
|
1 555
+1%
|
1 590
+2%
|
1 959
+23%
|
1 975
+1%
|
2 042
+3%
|
2 039
0%
|
2 097
+3%
|
2 099
+0%
|
2 081
-1%
|
2 067
-1%
|
2 064
0%
|
2 000
-3%
|
1 948
-3%
|
1 865
-4%
|
1 798
-4%
|
1 796
0%
|
1 759
-2%
|
1 792
+2%
|
1 869
+4%
|
1 769
-5%
|
1 572
-11%
|
1 671
+6%
|
1 720
+3%
|
1 638
-5%
|
2 091
+28%
|
1 922
-8%
|
1 680
-13%
|
1 542
-8%
|
1 520
-1%
|
1 564
+3%
|
1 653
+6%
|
1 816
+10%
|
2 003
+10%
|
2 127
+6%
|
2 190
+3%
|
2 255
+3%
|
2 288
+1%
|
2 313
+1%
|
2 257
-2%
|
1 810
-20%
|
1 727
-5%
|
2 076
+20%
|
2 153
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(154)
|
(141)
|
(131)
|
(120)
|
(123)
|
(118)
|
(110)
|
(101)
|
(102)
|
(99)
|
(96)
|
(57)
|
(88)
|
(83)
|
(82)
|
(55)
|
(80)
|
(81)
|
(82)
|
(35)
|
(85)
|
(87)
|
(87)
|
(41)
|
(137)
|
(179)
|
(219)
|
(225)
|
(236)
|
(220)
|
(205)
|
(170)
|
(190)
|
(187)
|
(177)
|
(110)
|
(178)
|
(176)
|
(179)
|
(174)
|
(141)
|
(146)
|
(152)
|
(178)
|
(185)
|
(176)
|
(167)
|
(161)
|
(155)
|
(154)
|
(151)
|
(144)
|
(131)
|
(123)
|
(110)
|
(93)
|
(106)
|
(79)
|
(86)
|
(108)
|
(82)
|
(102)
|
(94)
|
(92)
|
(89)
|
(108)
|
(125)
|
(142)
|
(150)
|
(127)
|
(112)
|
(102)
|
(91)
|
(110)
|
(118)
|
(107)
|
(119)
|
(105)
|
(98)
|
(80)
|
(92)
|
(94)
|
(97)
|
(88)
|
(115)
|
(123)
|
(122)
|
(86)
|
(86)
|
(68)
|
(62)
|
(44)
|
(64)
|
(65)
|
(69)
|
(88)
|
|
| Non-Reccuring Items |
(83)
|
(851)
|
(825)
|
(832)
|
(757)
|
(3)
|
(35)
|
(42)
|
(41)
|
(37)
|
(35)
|
(32)
|
(36)
|
(29)
|
(27)
|
(22)
|
(57)
|
(62)
|
(64)
|
(65)
|
(28)
|
(28)
|
(27)
|
(10)
|
(38)
|
(34)
|
(197)
|
(167)
|
(357)
|
(356)
|
(191)
|
(163)
|
(12)
|
(12)
|
(12)
|
(4)
|
(12)
|
(12)
|
(12)
|
(12)
|
(220)
|
(220)
|
(220)
|
(188)
|
(12)
|
(12)
|
(110)
|
(109)
|
(109)
|
(109)
|
(11)
|
(12)
|
(12)
|
(152)
|
(152)
|
(148)
|
(148)
|
(7)
|
(972)
|
(1 164)
|
(1 183)
|
(1 181)
|
(213)
|
(60)
|
(38)
|
(121)
|
(109)
|
(66)
|
(63)
|
(156)
|
(170)
|
(176)
|
(186)
|
(182)
|
(180)
|
(280)
|
0
|
(74)
|
(95)
|
31
|
(259)
|
(220)
|
(235)
|
(264)
|
(178)
|
(238)
|
(202)
|
(348)
|
(180)
|
(180)
|
(180)
|
(489)
|
0
|
0
|
(403)
|
(24)
|
|
| 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
|
5
|
0
|
0
|
0
|
47
|
0
|
0
|
2
|
4
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
129
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
95
|
(139)
|
(122)
|
(100)
|
(77)
|
59
|
49
|
(61)
|
(54)
|
(45)
|
(36)
|
62
|
143
|
12
|
9
|
16
|
27
|
38
|
24
|
19
|
(39)
|
(49)
|
16
|
3
|
93
|
107
|
81
|
97
|
103
|
108
|
99
|
95
|
70
|
69
|
44
|
42
|
24
|
23
|
97
|
149
|
137
|
203
|
161
|
110
|
50
|
133
|
94
|
72
|
(43)
|
(56)
|
(60)
|
(37)
|
(1)
|
70
|
59
|
62
|
4
|
|
| Pre-Tax Income |
636
N/A
|
(143)
N/A
|
(48)
+66%
|
(28)
+42%
|
39
N/A
|
820
+2 003%
|
811
-1%
|
843
+4%
|
894
+6%
|
933
+4%
|
988
+6%
|
1 063
+8%
|
1 006
-5%
|
1 064
+6%
|
1 025
-4%
|
880
-14%
|
1 071
+22%
|
1 063
-1%
|
909
-14%
|
1 053
+16%
|
969
-8%
|
1 015
+5%
|
1 250
+23%
|
1 315
+5%
|
1 222
-7%
|
1 218
0%
|
1 085
-11%
|
908
-16%
|
614
-32%
|
473
-23%
|
545
+15%
|
617
+13%
|
934
+51%
|
1 093
+17%
|
1 204
+10%
|
1 295
+8%
|
1 440
+11%
|
1 528
+6%
|
1 604
+5%
|
1 222
-24%
|
1 199
-2%
|
1 125
-6%
|
1 065
-5%
|
828
-22%
|
1 345
+62%
|
1 341
0%
|
1 186
-12%
|
1 226
+3%
|
1 357
+11%
|
1 459
+8%
|
1 711
+17%
|
1 346
-21%
|
1 404
+4%
|
1 289
-8%
|
1 344
+4%
|
1 745
+30%
|
1 759
+1%
|
1 980
+13%
|
1 000
-49%
|
786
-21%
|
785
0%
|
814
+4%
|
1 763
+117%
|
2 005
+14%
|
1 980
-1%
|
1 800
-9%
|
1 728
-4%
|
1 693
-2%
|
1 691
0%
|
1 575
-7%
|
1 605
+2%
|
1 661
+3%
|
1 561
-6%
|
1 324
-15%
|
1 415
+7%
|
1 362
-4%
|
1 542
+13%
|
2 009
+30%
|
1 878
-7%
|
1 815
-3%
|
1 394
-23%
|
1 367
-2%
|
1 344
-2%
|
1 355
+1%
|
1 656
+22%
|
1 736
+5%
|
1 875
+8%
|
1 690
-10%
|
1 933
+14%
|
1 980
+2%
|
2 034
+3%
|
1 852
-9%
|
1 816
-2%
|
1 721
-5%
|
1 666
-3%
|
2 045
+23%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(232)
|
48
|
14
|
7
|
(15)
|
(294)
|
(291)
|
(293)
|
(307)
|
(313)
|
(309)
|
(322)
|
(287)
|
(299)
|
(294)
|
(255)
|
(314)
|
(290)
|
(227)
|
(275)
|
(241)
|
(279)
|
(370)
|
(383)
|
(374)
|
(365)
|
(325)
|
(284)
|
(207)
|
(175)
|
(200)
|
(191)
|
(358)
|
(385)
|
(389)
|
(415)
|
(360)
|
(377)
|
(403)
|
(260)
|
(262)
|
(232)
|
(204)
|
(148)
|
(296)
|
(296)
|
(244)
|
(253)
|
(298)
|
(325)
|
(401)
|
(237)
|
(252)
|
(223)
|
(240)
|
(413)
|
(418)
|
(607)
|
(254)
|
(214)
|
(218)
|
(90)
|
(435)
|
(481)
|
(458)
|
(405)
|
(372)
|
(366)
|
(381)
|
(363)
|
(380)
|
(392)
|
(361)
|
(304)
|
(319)
|
(291)
|
(334)
|
(465)
|
(437)
|
(374)
|
(315)
|
(273)
|
(256)
|
(320)
|
(350)
|
(381)
|
(423)
|
(428)
|
(488)
|
(495)
|
(511)
|
(475)
|
(468)
|
(452)
|
(433)
|
(458)
|
|
| Income from Continuing Operations |
404
|
(95)
|
(34)
|
(21)
|
24
|
526
|
520
|
550
|
587
|
620
|
679
|
741
|
719
|
765
|
731
|
625
|
757
|
773
|
682
|
778
|
728
|
736
|
880
|
932
|
848
|
853
|
760
|
624
|
407
|
298
|
345
|
426
|
576
|
708
|
815
|
880
|
1 080
|
1 151
|
1 201
|
962
|
937
|
893
|
861
|
680
|
1 049
|
1 045
|
942
|
973
|
1 059
|
1 134
|
1 310
|
1 109
|
1 152
|
1 066
|
1 104
|
1 332
|
1 341
|
1 373
|
746
|
572
|
567
|
724
|
1 328
|
1 524
|
1 522
|
1 395
|
1 356
|
1 327
|
1 310
|
1 212
|
1 225
|
1 269
|
1 200
|
1 020
|
1 096
|
1 071
|
1 208
|
1 544
|
1 441
|
1 441
|
1 079
|
1 094
|
1 088
|
1 035
|
1 306
|
1 355
|
1 452
|
1 262
|
1 445
|
1 485
|
1 523
|
1 377
|
1 348
|
1 269
|
1 233
|
1 587
|
|
| Income to Minority Interest |
(30)
|
(31)
|
(37)
|
(39)
|
(43)
|
(48)
|
(48)
|
(50)
|
(52)
|
(50)
|
(57)
|
(58)
|
(60)
|
(62)
|
(65)
|
(67)
|
(72)
|
(70)
|
(66)
|
(71)
|
(67)
|
(74)
|
(75)
|
(76)
|
(84)
|
(89)
|
(92)
|
(86)
|
(80)
|
(75)
|
(80)
|
(90)
|
(99)
|
(105)
|
(109)
|
(111)
|
(113)
|
(116)
|
(117)
|
(117)
|
(124)
|
(126)
|
(120)
|
(123)
|
(120)
|
(116)
|
(120)
|
(122)
|
(126)
|
(102)
|
(79)
|
(57)
|
(23)
|
(23)
|
(23)
|
(21)
|
(23)
|
(23)
|
(22)
|
(22)
|
(20)
|
(19)
|
(20)
|
(21)
|
(22)
|
(21)
|
(19)
|
(17)
|
(16)
|
(19)
|
(21)
|
(26)
|
(26)
|
(17)
|
(17)
|
(15)
|
(17)
|
(21)
|
(16)
|
(21)
|
(19)
|
(22)
|
(31)
|
(28)
|
(32)
|
(34)
|
(34)
|
(39)
|
(39)
|
(41)
|
(37)
|
(33)
|
(29)
|
(28)
|
(16)
|
(16)
|
|
| Net Income (Common) |
365
N/A
|
(135)
N/A
|
(80)
+41%
|
(70)
+13%
|
(25)
+64%
|
472
N/A
|
466
-1%
|
494
+6%
|
535
+8%
|
570
+7%
|
622
+9%
|
683
+10%
|
659
-4%
|
703
+7%
|
666
-5%
|
596
-11%
|
685
+15%
|
734
+7%
|
667
-9%
|
711
+7%
|
721
+1%
|
690
-4%
|
791
+15%
|
834
+5%
|
740
-11%
|
741
+0%
|
667
-10%
|
538
-19%
|
327
-39%
|
223
-32%
|
265
+19%
|
336
+27%
|
477
+42%
|
603
+26%
|
706
+17%
|
769
+9%
|
967
+26%
|
1 035
+7%
|
1 084
+5%
|
1 095
+1%
|
880
-20%
|
902
+3%
|
930
+3%
|
941
+1%
|
3 338
+255%
|
3 317
-1%
|
3 204
-3%
|
3 231
+1%
|
2 083
-36%
|
2 128
+2%
|
2 273
+7%
|
2 102
-8%
|
1 162
-45%
|
1 113
-4%
|
1 175
+6%
|
1 406
+20%
|
1 431
+2%
|
1 464
+2%
|
847
-42%
|
880
+4%
|
864
-2%
|
990
+15%
|
1 784
+80%
|
1 594
-11%
|
1 591
0%
|
1 466
-8%
|
1 234
-16%
|
1 341
+9%
|
1 319
-2%
|
1 220
-8%
|
1 209
-1%
|
1 243
+3%
|
1 174
-6%
|
1 004
-14%
|
1 079
+7%
|
1 059
-2%
|
1 194
+13%
|
1 523
+28%
|
1 425
-6%
|
1 439
+1%
|
1 079
-25%
|
1 089
+1%
|
1 074
-1%
|
1 026
-4%
|
1 272
+24%
|
1 321
+4%
|
1 418
+7%
|
1 270
-10%
|
1 406
+11%
|
1 444
+3%
|
1 486
+3%
|
1 116
-25%
|
1 089
-2%
|
1 011
-7%
|
996
-1%
|
1 576
+58%
|
|
| EPS (Diluted) |
1.07
N/A
|
-0.39
N/A
|
-0.23
+41%
|
-0.2
+13%
|
-0.06
+70%
|
1.38
N/A
|
1.36
-1%
|
1.46
+7%
|
1.54
+5%
|
1.66
+8%
|
1.8
+8%
|
1.97
+9%
|
1.9
-4%
|
1.99
+5%
|
1.95
-2%
|
1.74
-11%
|
2.05
+18%
|
2.17
+6%
|
2
-8%
|
2.12
+6%
|
2.17
+2%
|
2.07
-5%
|
2.38
+15%
|
2.51
+5%
|
2.23
-11%
|
2.23
N/A
|
2.01
-10%
|
1.63
-19%
|
0.99
-39%
|
0.66
-33%
|
0.79
+20%
|
1.02
+29%
|
1.43
+40%
|
1.81
+27%
|
2.12
+17%
|
2.32
+9%
|
2.97
+28%
|
3.22
+8%
|
3.45
+7%
|
3.43
-1%
|
2.87
-16%
|
2.83
-1%
|
2.99
+6%
|
3.03
+1%
|
11.29
+273%
|
11.83
+5%
|
11.05
-7%
|
11.14
+1%
|
7.4
-34%
|
7.59
+3%
|
8.11
+7%
|
7.5
-8%
|
4.21
-44%
|
4.04
-4%
|
4.3
+6%
|
5.13
+19%
|
5.31
+4%
|
5.44
+2%
|
3.18
-42%
|
3.29
+3%
|
3.32
+1%
|
3.82
+15%
|
6.92
+81%
|
6.17
-11%
|
6.32
+2%
|
5.94
-6%
|
5.06
-15%
|
5.47
+8%
|
5.54
+1%
|
5.11
-8%
|
5.06
-1%
|
5.22
+3%
|
4.92
-6%
|
4.21
-14%
|
4.54
+8%
|
4.44
-2%
|
5
+13%
|
6.35
+27%
|
5.95
-6%
|
6.01
+1%
|
4.52
-25%
|
4.58
+1%
|
4.53
-1%
|
4.32
-5%
|
5.37
+24%
|
5.58
+4%
|
5.98
+7%
|
5.35
-11%
|
5.93
+11%
|
6.12
+3%
|
6.34
+4%
|
4.75
-25%
|
4.75
N/A
|
4.44
-7%
|
4.39
-1%
|
6.93
+58%
|
|