Bouygues SA
PAR:EN
Income Statement
Earnings Waterfall
Bouygues SA
Income Statement
Bouygues SA
| Jun-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Dec-2003 | Jun-2004 | Sep-2004 | Dec-2004 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
292
|
0
|
0
|
270
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
340
|
0
|
0
|
0
|
375
|
0
|
0
|
427
|
0
|
0
|
0
|
419
|
0
|
0
|
0
|
380
|
0
|
0
|
0
|
355
|
0
|
0
|
0
|
317
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
339
|
0
|
0
|
0
|
285
|
0
|
0
|
0
|
232
|
0
|
0
|
0
|
0
|
14
|
27
|
40
|
301
|
98
|
99
|
99
|
302
|
56
|
53
|
55
|
252
|
52
|
54
|
52
|
228
|
54
|
55
|
55
|
293
|
65
|
70
|
79
|
474
|
94
|
100
|
105
|
499
|
112
|
118
|
|
| Revenue |
22 697
N/A
|
23 496
+4%
|
23 139
-2%
|
22 919
-1%
|
22 926
+0%
|
23 579
+3%
|
39 297
+67%
|
20 956
-47%
|
39 916
+90%
|
41 697
+4%
|
24 130
-42%
|
46 898
+94%
|
42 653
-9%
|
26 588
-38%
|
27 277
+3%
|
27 829
+2%
|
35 867
+29%
|
29 725
-17%
|
31 576
+6%
|
32 302
+2%
|
32 583
+1%
|
39 207
+20%
|
32 212
-18%
|
31 840
-1%
|
31 492
-1%
|
31 199
-1%
|
31 220
+0%
|
31 279
+0%
|
31 369
+0%
|
31 622
+1%
|
31 910
+1%
|
31 999
+0%
|
32 706
+2%
|
33 082
+1%
|
33 082
N/A
|
33 655
+2%
|
33 547
0%
|
33 255
-1%
|
33 157
0%
|
33 038
0%
|
33 121
+0%
|
33 150
+0%
|
33 042
0%
|
33 089
+0%
|
33 138
+0%
|
33 028
0%
|
33 054
+0%
|
32 739
-1%
|
32 428
-1%
|
32 231
-1%
|
31 999
-1%
|
31 717
-1%
|
31 768
+0%
|
32 071
+1%
|
32 207
+0%
|
32 407
+1%
|
32 923
+2%
|
32 912
0%
|
33 558
+2%
|
34 390
+2%
|
35 555
+3%
|
36 662
+3%
|
37 258
+2%
|
37 937
+2%
|
37 929
0%
|
37 215
-2%
|
35 241
-5%
|
35 276
+0%
|
34 694
-2%
|
35 217
+2%
|
37 353
+6%
|
37 263
0%
|
37 589
+1%
|
38 051
+1%
|
38 703
+2%
|
39 749
+3%
|
44 322
+12%
|
48 125
+9%
|
51 927
+8%
|
55 533
+7%
|
56 017
+1%
|
56 324
+1%
|
56 397
+0%
|
56 621
+0%
|
56 752
+0%
|
57 023
+0%
|
57 106
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 109)
|
(4 836)
|
(2 107)
|
(2 251)
|
(4 888)
|
(4 939)
|
(11 473)
|
(9 003)
|
(13 912)
|
(23 487)
|
(10 130)
|
(28 390)
|
(26 826)
|
(11 277)
|
(11 488)
|
(11 666)
|
(15 267)
|
(12 818)
|
(14 118)
|
(14 670)
|
(14 946)
|
(17 819)
|
(14 766)
|
(14 362)
|
(14 070)
|
(13 927)
|
(13 951)
|
(14 016)
|
(14 002)
|
(14 059)
|
(14 194)
|
(14 351)
|
(14 869)
|
(15 182)
|
(15 303)
|
(15 894)
|
(16 080)
|
(16 071)
|
(16 088)
|
(15 946)
|
(15 975)
|
(16 120)
|
(16 375)
|
(16 636)
|
(16 707)
|
(16 651)
|
(16 473)
|
(16 013)
|
(15 808)
|
(15 513)
|
(15 221)
|
(14 895)
|
(14 767)
|
(14 797)
|
(14 875)
|
(14 908)
|
(15 243)
|
(15 255)
|
(15 546)
|
(16 126)
|
(16 621)
|
(17 155)
|
(17 449)
|
(17 742)
|
(17 723)
|
(17 281)
|
(16 087)
|
(16 031)
|
(15 395)
|
(15 608)
|
(16 557)
|
(16 386)
|
(16 740)
|
(16 907)
|
(17 482)
|
(18 012)
|
(19 311)
|
(21 131)
|
(22 850)
|
(24 798)
|
(25 816)
|
(25 960)
|
(25 729)
|
(25 547)
|
(25 246)
|
(25 195)
|
(25 199)
|
|
| Gross Profit |
9 250
N/A
|
18 660
+102%
|
8 895
-52%
|
8 531
-4%
|
18 038
+111%
|
18 640
+3%
|
27 824
+49%
|
11 953
-57%
|
26 004
+118%
|
18 210
-30%
|
14 000
-23%
|
18 508
+32%
|
15 827
-14%
|
15 311
-3%
|
15 789
+3%
|
16 163
+2%
|
20 600
+27%
|
16 907
-18%
|
17 458
+3%
|
17 632
+1%
|
17 637
+0%
|
21 388
+21%
|
17 446
-18%
|
17 478
+0%
|
17 422
0%
|
17 272
-1%
|
17 269
0%
|
17 263
0%
|
17 367
+1%
|
17 563
+1%
|
17 716
+1%
|
17 648
0%
|
17 837
+1%
|
17 900
+0%
|
17 779
-1%
|
17 761
0%
|
17 467
-2%
|
17 184
-2%
|
17 069
-1%
|
17 092
+0%
|
17 146
+0%
|
17 030
-1%
|
16 667
-2%
|
16 453
-1%
|
16 431
0%
|
16 377
0%
|
16 581
+1%
|
16 726
+1%
|
16 620
-1%
|
16 718
+1%
|
16 778
+0%
|
16 822
+0%
|
17 001
+1%
|
17 274
+2%
|
17 332
+0%
|
17 499
+1%
|
17 680
+1%
|
17 657
0%
|
18 012
+2%
|
18 264
+1%
|
18 934
+4%
|
19 507
+3%
|
19 809
+2%
|
20 195
+2%
|
20 206
+0%
|
19 934
-1%
|
19 154
-4%
|
19 245
+0%
|
19 299
+0%
|
19 609
+2%
|
20 796
+6%
|
20 877
+0%
|
20 849
0%
|
21 144
+1%
|
21 221
+0%
|
21 737
+2%
|
25 011
+15%
|
26 994
+8%
|
29 077
+8%
|
30 735
+6%
|
30 201
-2%
|
30 364
+1%
|
30 668
+1%
|
31 074
+1%
|
31 506
+1%
|
31 828
+1%
|
31 907
+0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(19 719)
|
(17 721)
|
(20 099)
|
(19 700)
|
(16 900)
|
(17 307)
|
(25 280)
|
(10 392)
|
(23 003)
|
(15 045)
|
(12 339)
|
(15 139)
|
(12 732)
|
(13 520)
|
(13 865)
|
(14 086)
|
(17 816)
|
(14 726)
|
(15 259)
|
(15 448)
|
(15 441)
|
(19 027)
|
(15 558)
|
(15 593)
|
(15 628)
|
(15 437)
|
(15 505)
|
(15 488)
|
(15 588)
|
(15 781)
|
(15 871)
|
(15 879)
|
(16 047)
|
(16 114)
|
(16 198)
|
(16 351)
|
(16 403)
|
(16 223)
|
(16 078)
|
(15 953)
|
(15 918)
|
(15 623)
|
(14 990)
|
(15 202)
|
(15 298)
|
(15 506)
|
(15 899)
|
(16 051)
|
(15 952)
|
(16 061)
|
(16 098)
|
(16 075)
|
(16 054)
|
(16 192)
|
(16 063)
|
(16 107)
|
(16 161)
|
(16 085)
|
(16 459)
|
(16 704)
|
(17 105)
|
(17 644)
|
(17 860)
|
(18 216)
|
(18 510)
|
(18 438)
|
(18 090)
|
(18 044)
|
(18 057)
|
(18 203)
|
(18 952)
|
(19 174)
|
(19 199)
|
(19 495)
|
(19 556)
|
(20 056)
|
(23 094)
|
(25 031)
|
(27 056)
|
(28 600)
|
(28 189)
|
(28 170)
|
(28 427)
|
(28 742)
|
(29 087)
|
(29 314)
|
(29 355)
|
|
| Selling, General & Administrative |
(8 218)
|
(16 385)
|
(7 855)
|
(7 436)
|
(15 519)
|
(15 932)
|
(23 078)
|
(9 298)
|
(21 096)
|
0
|
(10 969)
|
(13 620)
|
(11 459)
|
(12 312)
|
(12 744)
|
(13 023)
|
(16 495)
|
(13 660)
|
(14 180)
|
(14 388)
|
(14 383)
|
(17 758)
|
(14 311)
|
(14 170)
|
(14 077)
|
(13 928)
|
(14 001)
|
(14 122)
|
(14 228)
|
(14 422)
|
(14 552)
|
(14 553)
|
(14 932)
|
(14 998)
|
(15 084)
|
(15 153)
|
(15 032)
|
(14 892)
|
(14 814)
|
(14 797)
|
(14 692)
|
(14 731)
|
(14 490)
|
(14 352)
|
(14 338)
|
(14 345)
|
(14 485)
|
(14 588)
|
(14 437)
|
(14 536)
|
(14 542)
|
(14 555)
|
(14 677)
|
(14 816)
|
(14 937)
|
(15 143)
|
(15 331)
|
(15 265)
|
(15 483)
|
(15 700)
|
(16 152)
|
(16 358)
|
(16 542)
|
(16 717)
|
(16 955)
|
(16 824)
|
(16 396)
|
(16 348)
|
(16 299)
|
(16 395)
|
(17 186)
|
(17 375)
|
(17 708)
|
(18 108)
|
(18 248)
|
(18 718)
|
(21 592)
|
(23 398)
|
(25 291)
|
(26 740)
|
(26 071)
|
(26 259)
|
(26 388)
|
(26 686)
|
(26 814)
|
(26 921)
|
(26 746)
|
|
| Depreciation & Amortization |
(612)
|
(1 336)
|
(616)
|
(636)
|
(1 381)
|
(1 375)
|
(2 204)
|
(1 089)
|
(2 279)
|
0
|
(1 183)
|
(1 911)
|
(1 530)
|
(1 190)
|
(1 470)
|
(1 474)
|
(1 799)
|
(1 245)
|
(1 283)
|
(1 299)
|
(1 310)
|
(1 605)
|
(1 319)
|
(1 342)
|
(1 361)
|
(1 359)
|
(1 371)
|
(1 373)
|
(1 392)
|
(1 396)
|
(1 403)
|
(1 405)
|
(1 411)
|
(1 426)
|
(1 459)
|
(1 475)
|
(1 462)
|
(1 457)
|
(1 416)
|
(1 397)
|
(1 403)
|
(1 388)
|
(1 391)
|
(1 401)
|
(1 427)
|
(1 435)
|
(1 445)
|
(1 466)
|
(1 454)
|
(1 488)
|
(1 517)
|
(1 522)
|
(1 599)
|
(1 605)
|
(1 577)
|
(1 590)
|
(1 596)
|
(1 674)
|
(1 825)
|
(1 928)
|
(2 017)
|
(2 266)
|
(2 267)
|
(2 301)
|
(2 115)
|
(2 142)
|
(2 173)
|
(2 197)
|
(2 191)
|
(2 244)
|
(2 313)
|
(2 340)
|
(2 418)
|
(2 440)
|
(2 432)
|
(2 556)
|
(2 674)
|
(2 764)
|
(2 850)
|
(2 874)
|
(2 905)
|
(2 919)
|
(2 933)
|
(2 914)
|
(2 993)
|
(3 028)
|
(3 093)
|
|
| Other Operating Expenses |
(10 889)
|
0
|
(11 628)
|
(11 628)
|
0
|
0
|
2
|
(5)
|
372
|
(15 045)
|
(187)
|
392
|
257
|
(18)
|
349
|
411
|
478
|
179
|
204
|
239
|
252
|
336
|
72
|
(81)
|
(190)
|
(150)
|
(133)
|
7
|
32
|
37
|
84
|
79
|
296
|
310
|
345
|
277
|
91
|
126
|
152
|
241
|
177
|
496
|
891
|
551
|
467
|
274
|
31
|
3
|
(61)
|
(37)
|
(39)
|
2
|
222
|
229
|
451
|
626
|
766
|
854
|
849
|
924
|
1 064
|
980
|
949
|
802
|
560
|
528
|
479
|
501
|
433
|
436
|
547
|
541
|
927
|
1 053
|
1 124
|
1 218
|
1 172
|
1 131
|
1 085
|
1 014
|
787
|
1 008
|
894
|
858
|
720
|
635
|
484
|
|
| Operating Income |
869
N/A
|
939
+8%
|
933
-1%
|
968
+4%
|
1 138
+18%
|
1 333
+17%
|
2 544
+91%
|
1 561
-39%
|
3 001
+92%
|
3 165
+5%
|
1 661
-48%
|
3 369
+103%
|
3 095
-8%
|
1 791
-42%
|
1 924
+7%
|
2 077
+8%
|
2 784
+34%
|
2 181
-22%
|
2 199
+1%
|
2 184
-1%
|
2 196
+1%
|
2 361
+8%
|
1 888
-20%
|
1 885
0%
|
1 794
-5%
|
1 835
+2%
|
1 764
-4%
|
1 775
+1%
|
1 779
+0%
|
1 782
+0%
|
1 845
+4%
|
1 769
-4%
|
1 790
+1%
|
1 786
0%
|
1 581
-11%
|
1 410
-11%
|
1 064
-25%
|
961
-10%
|
991
+3%
|
1 139
+15%
|
1 228
+8%
|
1 407
+15%
|
1 677
+19%
|
1 251
-25%
|
1 133
-9%
|
871
-23%
|
682
-22%
|
675
-1%
|
668
-1%
|
657
-2%
|
680
+4%
|
747
+10%
|
947
+27%
|
1 082
+14%
|
1 269
+17%
|
1 392
+10%
|
1 519
+9%
|
1 572
+3%
|
1 553
-1%
|
1 560
+0%
|
1 829
+17%
|
1 863
+2%
|
1 949
+5%
|
1 979
+2%
|
1 696
-14%
|
1 496
-12%
|
1 064
-29%
|
1 201
+13%
|
1 242
+3%
|
1 406
+13%
|
1 844
+31%
|
1 703
-8%
|
1 650
-3%
|
1 649
0%
|
1 665
+1%
|
1 681
+1%
|
1 917
+14%
|
1 963
+2%
|
2 021
+3%
|
2 135
+6%
|
2 012
-6%
|
2 194
+9%
|
2 241
+2%
|
2 332
+4%
|
2 419
+4%
|
2 514
+4%
|
2 552
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(146)
|
(206)
|
(248)
|
(189)
|
(158)
|
(147)
|
(322)
|
(30)
|
(284)
|
(299)
|
(29)
|
(363)
|
(315)
|
(222)
|
(257)
|
(264)
|
(355)
|
(206)
|
(438)
|
(460)
|
(275)
|
(545)
|
(454)
|
(441)
|
(344)
|
(399)
|
(393)
|
(393)
|
(330)
|
(390)
|
(374)
|
(366)
|
(319)
|
(341)
|
(334)
|
(329)
|
(280)
|
(322)
|
(322)
|
(300)
|
(304)
|
(302)
|
(306)
|
(316)
|
(332)
|
(302)
|
(294)
|
(283)
|
(281)
|
(265)
|
(247)
|
(236)
|
(225)
|
(217)
|
(219)
|
(221)
|
(226)
|
(237)
|
(245)
|
(259)
|
(274)
|
(314)
|
(315)
|
(314)
|
(268)
|
(252)
|
(247)
|
(232)
|
(226)
|
(215)
|
(202)
|
(201)
|
(209)
|
(205)
|
(208)
|
(219)
|
(262)
|
(297)
|
(344)
|
(385)
|
(347)
|
(363)
|
(354)
|
(345)
|
(316)
|
(296)
|
(288)
|
|
| Non-Reccuring Items |
426
|
368
|
351
|
(36)
|
(14)
|
(5)
|
0
|
0
|
0
|
0
|
84
|
0
|
0
|
98
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
67
|
0
|
0
|
(70)
|
56
|
0
|
0
|
0
|
0
|
(104)
|
(348)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
(39)
|
(37)
|
(118)
|
(63)
|
7
|
16
|
83
|
12
|
(35)
|
(78)
|
(45)
|
(36)
|
4
|
36
|
65
|
(82)
|
(133)
|
(145)
|
(165)
|
(212)
|
(218)
|
|
| 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
|
42
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(8)
|
0
|
0
|
(3)
|
0
|
(13)
|
(156)
|
(12)
|
0
|
(186)
|
(37)
|
(46)
|
0
|
38
|
61
|
87
|
(6)
|
148
|
152
|
(19)
|
165
|
144
|
135
|
25
|
118
|
116
|
94
|
6
|
36
|
40
|
63
|
(13)
|
50
|
46
|
41
|
(18)
|
35
|
13
|
(13)
|
(26)
|
(21)
|
(17)
|
5
|
31
|
26
|
32
|
17
|
12
|
(13)
|
(17)
|
(14)
|
44
|
45
|
46
|
50
|
38
|
38
|
35
|
52
|
19
|
32
|
26
|
12
|
(6)
|
(31)
|
(34)
|
(48)
|
(27)
|
(31)
|
(39)
|
(35)
|
(9)
|
0
|
4
|
5
|
(25)
|
(41)
|
(38)
|
(48)
|
(41)
|
(37)
|
(54)
|
(50)
|
(88)
|
(119)
|
(108)
|
|
| Pre-Tax Income |
1 149
N/A
|
1 093
-5%
|
1 036
-5%
|
743
-28%
|
963
+30%
|
1 181
+23%
|
2 209
+87%
|
1 375
-38%
|
2 705
+97%
|
2 866
+6%
|
1 530
-47%
|
2 969
+94%
|
2 734
-8%
|
1 667
-39%
|
1 705
+2%
|
1 874
+10%
|
2 516
+34%
|
1 969
-22%
|
1 909
-3%
|
1 876
-2%
|
1 902
+1%
|
1 981
+4%
|
1 578
-20%
|
1 579
+0%
|
1 536
-3%
|
1 554
+1%
|
1 487
-4%
|
1 476
-1%
|
1 467
-1%
|
1 428
-3%
|
1 511
+6%
|
1 466
-3%
|
1 567
+7%
|
1 495
-5%
|
1 293
-14%
|
1 052
-19%
|
841
-20%
|
674
-20%
|
682
+1%
|
826
+21%
|
898
+9%
|
980
+9%
|
1 006
+3%
|
940
-7%
|
832
-11%
|
595
-28%
|
420
-29%
|
409
-3%
|
399
-2%
|
379
-5%
|
416
+10%
|
497
+19%
|
766
+54%
|
910
+19%
|
1 096
+20%
|
1 221
+11%
|
1 331
+9%
|
1 373
+3%
|
1 343
-2%
|
1 353
+1%
|
1 574
+16%
|
1 581
+0%
|
1 660
+5%
|
1 677
+1%
|
1 422
-15%
|
1 216
-14%
|
744
-39%
|
884
+19%
|
871
-1%
|
1 097
+26%
|
1 610
+47%
|
1 483
-8%
|
1 515
+2%
|
1 456
-4%
|
1 426
-2%
|
1 389
-3%
|
1 585
+14%
|
1 589
+0%
|
1 643
+3%
|
1 738
+6%
|
1 689
-3%
|
1 712
+1%
|
1 700
-1%
|
1 792
+5%
|
1 850
+3%
|
1 887
+2%
|
1 938
+3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(335)
|
(316)
|
(307)
|
(289)
|
(380)
|
(460)
|
(850)
|
(503)
|
(909)
|
(956)
|
(570)
|
(1 079)
|
(998)
|
(559)
|
(579)
|
(592)
|
(835)
|
(633)
|
(648)
|
(598)
|
(593)
|
(604)
|
(495)
|
(509)
|
(487)
|
(495)
|
(483)
|
(448)
|
(482)
|
(487)
|
(501)
|
(501)
|
(528)
|
(504)
|
(435)
|
(365)
|
(330)
|
(272)
|
(298)
|
(340)
|
(360)
|
(381)
|
(294)
|
(286)
|
(188)
|
(85)
|
(103)
|
(85)
|
(118)
|
(147)
|
(153)
|
(174)
|
(249)
|
(292)
|
(334)
|
(350)
|
(299)
|
(291)
|
(273)
|
(325)
|
(426)
|
(454)
|
(499)
|
(485)
|
(452)
|
(392)
|
(308)
|
(330)
|
(317)
|
(386)
|
(475)
|
(445)
|
(432)
|
(421)
|
(389)
|
(368)
|
(424)
|
(454)
|
(476)
|
(520)
|
(547)
|
(551)
|
(554)
|
(576)
|
(617)
|
(673)
|
(723)
|
|
| Income from Continuing Operations |
814
|
777
|
729
|
454
|
583
|
721
|
1 359
|
872
|
1 796
|
1 910
|
960
|
1 890
|
1 736
|
1 108
|
1 126
|
1 282
|
1 681
|
1 336
|
1 261
|
1 278
|
1 309
|
1 377
|
1 083
|
1 070
|
1 049
|
1 059
|
1 004
|
1 028
|
985
|
941
|
1 010
|
965
|
1 039
|
991
|
858
|
687
|
511
|
402
|
384
|
486
|
538
|
599
|
712
|
654
|
644
|
510
|
317
|
324
|
281
|
232
|
263
|
323
|
517
|
618
|
762
|
871
|
1 032
|
1 082
|
1 070
|
1 028
|
1 148
|
1 127
|
1 161
|
1 192
|
970
|
824
|
436
|
554
|
554
|
711
|
1 135
|
1 038
|
1 083
|
1 035
|
1 037
|
1 021
|
1 161
|
1 135
|
1 167
|
1 218
|
1 142
|
1 161
|
1 146
|
1 216
|
1 233
|
1 214
|
1 215
|
|
| Income to Minority Interest |
(156)
|
(163)
|
(152)
|
(165)
|
(176)
|
(193)
|
(350)
|
(206)
|
(375)
|
(380)
|
(206)
|
(419)
|
(362)
|
(336)
|
(350)
|
(348)
|
(367)
|
(217)
|
(187)
|
(193)
|
(185)
|
(205)
|
(140)
|
(142)
|
(137)
|
(146)
|
(138)
|
(189)
|
(192)
|
(198)
|
(212)
|
(165)
|
(167)
|
(156)
|
(139)
|
(112)
|
(95)
|
(66)
|
(65)
|
(88)
|
(108)
|
(135)
|
(270)
|
(264)
|
(257)
|
(241)
|
(88)
|
(83)
|
(77)
|
(51)
|
(48)
|
(40)
|
(52)
|
(80)
|
(102)
|
(122)
|
(119)
|
(121)
|
(119)
|
(134)
|
(142)
|
(149)
|
(162)
|
(143)
|
(136)
|
(123)
|
(89)
|
(108)
|
(74)
|
(86)
|
(127)
|
(127)
|
(180)
|
(176)
|
(186)
|
(179)
|
(158)
|
(153)
|
(140)
|
(144)
|
(161)
|
(173)
|
(164)
|
(168)
|
(164)
|
(150)
|
(149)
|
|
| Equity Earnings Affiliates |
43
|
52
|
41
|
42
|
43
|
41
|
72
|
37
|
80
|
90
|
62
|
113
|
118
|
118
|
160
|
182
|
262
|
257
|
331
|
357
|
357
|
463
|
386
|
377
|
393
|
408
|
424
|
369
|
278
|
181
|
132
|
142
|
198
|
236
|
238
|
265
|
217
|
220
|
224
|
219
|
(1 187)
|
(941)
|
(1 009)
|
(983)
|
420
|
127
|
142
|
172
|
199
|
199
|
202
|
131
|
267
|
333
|
320
|
327
|
169
|
176
|
172
|
270
|
302
|
256
|
272
|
335
|
350
|
338
|
368
|
173
|
216
|
296
|
340
|
309
|
222
|
114
|
13
|
13
|
(30)
|
(12)
|
24
|
27
|
59
|
40
|
19
|
14
|
(11)
|
(16)
|
(21)
|
|
| Net Income (Common) |
701
N/A
|
666
-5%
|
618
-7%
|
331
-46%
|
450
+36%
|
569
+26%
|
1 085
+91%
|
909
-16%
|
1 509
+66%
|
1 641
+9%
|
832
-49%
|
1 628
+96%
|
1 661
+2%
|
1 254
-25%
|
1 289
+3%
|
1 340
+4%
|
1 800
+34%
|
1 376
-24%
|
1 418
+3%
|
1 459
+3%
|
1 501
+3%
|
1 660
+11%
|
1 347
-19%
|
1 323
-2%
|
1 319
0%
|
1 341
+2%
|
1 304
-3%
|
1 218
-7%
|
1 071
-12%
|
924
-14%
|
930
+1%
|
942
+1%
|
1 070
+14%
|
1 071
+0%
|
957
-11%
|
840
-12%
|
633
-25%
|
556
-12%
|
543
-2%
|
617
+14%
|
(757)
N/A
|
(477)
+37%
|
(567)
-19%
|
(593)
-5%
|
807
N/A
|
396
-51%
|
371
-6%
|
413
+11%
|
403
-2%
|
380
-6%
|
417
+10%
|
414
-1%
|
732
+77%
|
871
+19%
|
980
+13%
|
1 076
+10%
|
1 082
+1%
|
1 137
+5%
|
1 123
-1%
|
1 164
+4%
|
1 308
+12%
|
1 234
-6%
|
1 271
+3%
|
1 384
+9%
|
1 184
-14%
|
1 039
-12%
|
715
-31%
|
619
-13%
|
696
+12%
|
921
+32%
|
1 348
+46%
|
1 220
-9%
|
1 125
-8%
|
973
-14%
|
864
-11%
|
855
-1%
|
973
+14%
|
970
0%
|
1 051
+8%
|
1 101
+5%
|
1 040
-6%
|
1 028
-1%
|
1 001
-3%
|
1 062
+6%
|
1 058
0%
|
1 048
-1%
|
1 045
0%
|
|
| EPS (Diluted) |
1.83
N/A
|
1.84
+1%
|
1.84
N/A
|
0.85
-54%
|
1.28
+51%
|
1.71
+34%
|
3.19
+87%
|
2.68
-16%
|
4.53
+69%
|
4.77
+5%
|
2.42
-49%
|
4.74
+96%
|
4.77
+1%
|
3.62
-24%
|
3.72
+3%
|
3.82
+3%
|
5.24
+37%
|
3.94
-25%
|
4.08
+4%
|
4.19
+3%
|
4.33
+3%
|
4.95
+14%
|
3.94
-20%
|
3.69
-6%
|
3.8
+3%
|
3.78
-1%
|
3.66
-3%
|
3.45
-6%
|
3.02
-12%
|
2.59
-14%
|
2.63
+2%
|
2.65
+1%
|
3.06
+15%
|
3.4
+11%
|
3.04
-11%
|
2.67
-12%
|
2.01
-25%
|
1.72
-14%
|
1.69
-2%
|
1.93
+14%
|
-2.37
N/A
|
-1.42
+40%
|
-1.66
-17%
|
-1.75
-5%
|
2.39
N/A
|
1.18
-51%
|
1.08
-8%
|
1.19
+10%
|
1.18
-1%
|
1.09
-8%
|
1.22
+12%
|
1.19
-2%
|
2.1
+76%
|
2.33
+11%
|
2.7
+16%
|
3
+11%
|
3
N/A
|
2.84
-5%
|
3.04
+7%
|
3.14
+3%
|
3.54
+13%
|
3.33
-6%
|
3.42
+3%
|
3.72
+9%
|
3.18
-15%
|
2.75
-14%
|
1.78
-35%
|
1.64
-8%
|
1.83
+12%
|
2.63
+44%
|
3.53
+34%
|
3.19
-10%
|
2.95
-8%
|
2.54
-14%
|
2.25
-11%
|
2.23
-1%
|
2.55
+14%
|
2.6
+2%
|
2.81
+8%
|
2.94
+5%
|
2.77
-6%
|
2.74
-1%
|
2.66
-3%
|
2.82
+6%
|
2.8
-1%
|
2.75
-2%
|
2.81
+2%
|
|