Adecco Group AG
SIX:ADENE
Income Statement
Earnings Waterfall
Adecco Group AG
Income Statement
Adecco Group AG
| Jul-2001 | Mar-2002 | Jun-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-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 |
84
|
71
|
59
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
62
|
15
|
0
|
0
|
52
|
12
|
24
|
38
|
51
|
52
|
53
|
54
|
56
|
57
|
60
|
60
|
58
|
53
|
52
|
54
|
55
|
61
|
62
|
62
|
63
|
63
|
64
|
66
|
71
|
74
|
76
|
76
|
76
|
77
|
77
|
78
|
76
|
80
|
81
|
76
|
69
|
63
|
63
|
64
|
67
|
68
|
64
|
62
|
59
|
57
|
54
|
52
|
51
|
51
|
47
|
45
|
44
|
34
|
35
|
33
|
53
|
35
|
32
|
32
|
33
|
29
|
28
|
29
|
35
|
35
|
41
|
44
|
51
|
56
|
64
|
69
|
79
|
77
|
76
|
77
|
75
|
0
|
0
|
0
|
|
| Revenue |
9 039
N/A
|
8 720
-4%
|
8 438
-3%
|
8 193
-3%
|
7 853
-4%
|
12 096
+54%
|
16 226
+34%
|
16 201
0%
|
16 453
+2%
|
16 678
+1%
|
17 239
+3%
|
17 525
+2%
|
17 785
+1%
|
18 101
+2%
|
18 303
+1%
|
18 896
+3%
|
19 489
+3%
|
20 032
+3%
|
20 417
+2%
|
20 729
+2%
|
20 878
+1%
|
20 993
+1%
|
21 090
+0%
|
21 128
+0%
|
21 048
0%
|
20 707
-2%
|
19 965
-4%
|
18 639
-7%
|
17 028
-9%
|
15 645
-8%
|
14 797
-5%
|
15 056
+2%
|
16 111
+7%
|
17 448
+8%
|
18 656
+7%
|
19 609
+5%
|
20 129
+3%
|
20 344
+1%
|
20 545
+1%
|
20 665
+1%
|
20 694
+0%
|
20 703
+0%
|
20 536
-1%
|
20 057
-2%
|
19 793
-1%
|
19 547
-1%
|
19 503
0%
|
19 603
+1%
|
19 659
+0%
|
19 811
+1%
|
20 000
+1%
|
20 427
+2%
|
21 022
+3%
|
21 510
+2%
|
22 010
+2%
|
22 259
+1%
|
22 373
+1%
|
22 511
+1%
|
22 708
+1%
|
23 106
+2%
|
23 382
+1%
|
23 472
+0%
|
23 660
+1%
|
23 622
0%
|
23 702
+0%
|
23 797
+0%
|
23 867
+0%
|
23 820
0%
|
23 691
-1%
|
23 593
0%
|
23 427
-1%
|
22 921
-2%
|
21 179
-8%
|
20 116
-5%
|
19 561
-3%
|
19 393
-1%
|
20 475
+6%
|
20 860
+2%
|
20 949
+0%
|
21 424
+2%
|
22 099
+3%
|
22 923
+4%
|
23 640
+3%
|
24 086
+2%
|
24 146
+0%
|
24 060
0%
|
23 957
0%
|
23 782
-1%
|
23 628
-1%
|
23 374
-1%
|
23 138
-1%
|
22 994
-1%
|
22 925
0%
|
22 997
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(7 308)
|
(7 072)
|
(6 898)
|
(6 741)
|
(6 494)
|
(10 031)
|
(13 469)
|
(13 490)
|
(13 709)
|
(13 897)
|
(14 365)
|
(14 601)
|
(14 820)
|
(15 076)
|
(15 217)
|
(15 675)
|
(16 144)
|
(16 572)
|
(16 871)
|
(17 105)
|
(17 066)
|
(17 092)
|
(17 163)
|
(17 182)
|
(17 171)
|
(16 920)
|
(16 292)
|
(15 189)
|
(13 941)
|
(12 817)
|
(12 148)
|
(12 381)
|
(13 251)
|
(14 348)
|
(15 327)
|
(16 138)
|
(16 607)
|
(16 814)
|
(16 979)
|
(17 037)
|
(17 025)
|
(16 993)
|
(16 862)
|
(16 478)
|
(16 247)
|
(16 006)
|
(15 943)
|
(15 996)
|
(16 031)
|
(16 171)
|
(16 297)
|
(16 620)
|
(17 079)
|
(17 446)
|
(17 831)
|
(18 041)
|
(18 125)
|
(18 250)
|
(18 432)
|
(18 763)
|
(19 019)
|
(19 106)
|
(19 314)
|
(19 321)
|
(19 385)
|
(19 447)
|
(19 434)
|
(19 340)
|
(19 190)
|
(19 070)
|
(18 923)
|
(18 503)
|
(17 103)
|
(16 237)
|
(15 772)
|
(15 600)
|
(16 411)
|
(16 659)
|
(16 668)
|
(16 990)
|
(17 468)
|
(18 111)
|
(18 666)
|
(19 009)
|
(19 083)
|
(19 022)
|
(18 988)
|
(18 937)
|
(18 891)
|
(18 774)
|
(18 642)
|
(18 544)
|
(18 517)
|
(18 587)
|
|
| Gross Profit |
1 730
N/A
|
1 647
-5%
|
1 540
-7%
|
1 452
-6%
|
1 359
-6%
|
2 065
+52%
|
2 757
+34%
|
2 711
-2%
|
2 744
+1%
|
2 781
+1%
|
2 874
+3%
|
2 924
+2%
|
2 965
+1%
|
3 025
+2%
|
3 086
+2%
|
3 221
+4%
|
3 345
+4%
|
3 460
+3%
|
3 546
+2%
|
3 624
+2%
|
3 812
+5%
|
3 901
+2%
|
3 927
+1%
|
3 946
+0%
|
3 877
-2%
|
3 787
-2%
|
3 673
-3%
|
3 450
-6%
|
3 087
-11%
|
2 828
-8%
|
2 649
-6%
|
2 675
+1%
|
2 860
+7%
|
3 100
+8%
|
3 329
+7%
|
3 471
+4%
|
3 522
+1%
|
3 530
+0%
|
3 566
+1%
|
3 628
+2%
|
3 669
+1%
|
3 710
+1%
|
3 674
-1%
|
3 579
-3%
|
3 546
-1%
|
3 541
0%
|
3 560
+1%
|
3 607
+1%
|
3 628
+1%
|
3 640
+0%
|
3 703
+2%
|
3 807
+3%
|
3 943
+4%
|
4 064
+3%
|
4 179
+3%
|
4 218
+1%
|
4 248
+1%
|
4 261
+0%
|
4 276
+0%
|
4 343
+2%
|
4 363
+0%
|
4 366
+0%
|
4 346
0%
|
4 301
-1%
|
4 317
+0%
|
4 350
+1%
|
4 433
+2%
|
4 480
+1%
|
4 501
+0%
|
4 523
+0%
|
4 504
0%
|
4 418
-2%
|
4 076
-8%
|
3 879
-5%
|
3 789
-2%
|
3 793
+0%
|
4 064
+7%
|
4 201
+3%
|
4 281
+2%
|
4 434
+4%
|
4 631
+4%
|
4 812
+4%
|
4 974
+3%
|
5 077
+2%
|
5 063
0%
|
5 038
0%
|
4 969
-1%
|
4 845
-2%
|
4 737
-2%
|
4 600
-3%
|
4 496
-2%
|
4 450
-1%
|
4 408
-1%
|
4 410
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 743)
|
(1 505)
|
(1 288)
|
(1 215)
|
(1 113)
|
(1 656)
|
(2 248)
|
(2 253)
|
(2 308)
|
(2 334)
|
(2 344)
|
(2 346)
|
(2 343)
|
(2 392)
|
(2 472)
|
(2 566)
|
(2 645)
|
(2 702)
|
(2 730)
|
(2 767)
|
(2 835)
|
(2 871)
|
(2 873)
|
(2 877)
|
(2 826)
|
(2 788)
|
(2 769)
|
(2 761)
|
(2 683)
|
(2 541)
|
(2 271)
|
(2 348)
|
(2 398)
|
(2 549)
|
(2 622)
|
(2 746)
|
(2 765)
|
(2 776)
|
(2 803)
|
(2 855)
|
(2 910)
|
(2 967)
|
(2 918)
|
(2 958)
|
(2 907)
|
(2 836)
|
(2 748)
|
(2 766)
|
(2 758)
|
(2 762)
|
(2 775)
|
(2 827)
|
(2 926)
|
(3 000)
|
(3 073)
|
(3 121)
|
(3 132)
|
(3 152)
|
(3 178)
|
(3 200)
|
(3 213)
|
(3 214)
|
(3 218)
|
(3 233)
|
(3 271)
|
(3 333)
|
(3 405)
|
(3 444)
|
(3 468)
|
(3 500)
|
(3 499)
|
(3 501)
|
(3 367)
|
(3 247)
|
(3 181)
|
(3 130)
|
(3 235)
|
(3 337)
|
(3 419)
|
(3 592)
|
(3 850)
|
(4 083)
|
(4 300)
|
(4 355)
|
(4 344)
|
(4 292)
|
(4 228)
|
(4 114)
|
(4 015)
|
(3 926)
|
(3 913)
|
(3 903)
|
(3 877)
|
(3 864)
|
|
| Selling, General & Administrative |
(1 327)
|
(1 297)
|
(1 287)
|
(1 214)
|
(1 111)
|
(1 654)
|
(2 242)
|
(2 248)
|
(2 303)
|
(2 329)
|
(2 343)
|
(2 345)
|
(2 342)
|
(2 390)
|
(2 469)
|
(2 562)
|
(2 639)
|
(2 693)
|
(2 718)
|
(2 752)
|
(2 819)
|
(2 851)
|
(2 846)
|
(2 844)
|
(2 785)
|
(2 745)
|
(2 725)
|
(2 714)
|
(2 635)
|
(2 495)
|
(2 229)
|
(2 306)
|
(2 355)
|
(2 500)
|
(2 567)
|
(2 690)
|
(2 710)
|
(2 722)
|
(2 752)
|
(2 804)
|
(2 859)
|
(2 916)
|
(2 866)
|
(2 909)
|
(2 861)
|
(2 793)
|
(2 706)
|
(2 726)
|
(2 719)
|
(2 724)
|
(2 738)
|
(2 791)
|
(2 889)
|
(2 961)
|
(3 032)
|
(3 079)
|
(3 091)
|
(3 113)
|
(3 144)
|
(3 168)
|
(3 182)
|
(3 184)
|
(3 186)
|
(3 199)
|
(3 234)
|
(3 288)
|
(3 353)
|
(3 387)
|
(3 409)
|
(3 443)
|
(3 438)
|
(3 433)
|
(3 291)
|
(3 166)
|
(3 100)
|
(3 051)
|
(3 160)
|
(3 267)
|
(3 349)
|
(3 521)
|
(3 756)
|
(3 975)
|
(4 170)
|
(4 217)
|
(4 218)
|
(4 170)
|
(4 126)
|
(4 018)
|
(3 926)
|
(3 840)
|
(3 832)
|
(3 828)
|
(3 808)
|
(3 801)
|
|
| Depreciation & Amortization |
(416)
|
(208)
|
(1)
|
(2)
|
(2)
|
0
|
(6)
|
(5)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(9)
|
(12)
|
(15)
|
(16)
|
(20)
|
(27)
|
(33)
|
(41)
|
(43)
|
(44)
|
(47)
|
(48)
|
(46)
|
(42)
|
(42)
|
(43)
|
(49)
|
(55)
|
(56)
|
(55)
|
(54)
|
(51)
|
(51)
|
(51)
|
(51)
|
(52)
|
(49)
|
(46)
|
(43)
|
(42)
|
(40)
|
(39)
|
(38)
|
(37)
|
(36)
|
(37)
|
(39)
|
(41)
|
(42)
|
(41)
|
(39)
|
(34)
|
(32)
|
(31)
|
(30)
|
(32)
|
(34)
|
(37)
|
(45)
|
(52)
|
(57)
|
(59)
|
(57)
|
(64)
|
(71)
|
(79)
|
(84)
|
(81)
|
(79)
|
(75)
|
(70)
|
(70)
|
(71)
|
(94)
|
(108)
|
(130)
|
(138)
|
(126)
|
(122)
|
(102)
|
(96)
|
(89)
|
(86)
|
(81)
|
(75)
|
(69)
|
(63)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(13)
N/A
|
142
N/A
|
251
+77%
|
237
-6%
|
246
+4%
|
409
+66%
|
509
+24%
|
458
-10%
|
436
-5%
|
447
+3%
|
530
+19%
|
578
+9%
|
622
+8%
|
633
+2%
|
614
-3%
|
655
+7%
|
700
+7%
|
758
+8%
|
816
+8%
|
857
+5%
|
977
+14%
|
1 030
+5%
|
1 054
+2%
|
1 069
+1%
|
1 051
-2%
|
999
-5%
|
904
-10%
|
689
-24%
|
404
-41%
|
287
-29%
|
378
+32%
|
327
-13%
|
462
+41%
|
551
+19%
|
707
+28%
|
725
+3%
|
757
+4%
|
754
0%
|
763
+1%
|
773
+1%
|
759
-2%
|
743
-2%
|
756
+2%
|
621
-18%
|
639
+3%
|
705
+10%
|
812
+15%
|
841
+4%
|
870
+3%
|
878
+1%
|
928
+6%
|
980
+6%
|
1 017
+4%
|
1 064
+5%
|
1 106
+4%
|
1 097
-1%
|
1 116
+2%
|
1 109
-1%
|
1 098
-1%
|
1 143
+4%
|
1 150
+1%
|
1 152
+0%
|
1 128
-2%
|
1 068
-5%
|
1 046
-2%
|
1 017
-3%
|
1 028
+1%
|
1 036
+1%
|
1 033
0%
|
1 023
-1%
|
1 005
-2%
|
917
-9%
|
709
-23%
|
632
-11%
|
608
-4%
|
663
+9%
|
829
+25%
|
864
+4%
|
862
0%
|
842
-2%
|
781
-7%
|
729
-7%
|
674
-8%
|
722
+7%
|
719
0%
|
746
+4%
|
741
-1%
|
731
-1%
|
722
-1%
|
674
-7%
|
583
-14%
|
547
-6%
|
531
-3%
|
546
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(74)
|
(63)
|
(54)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(54)
|
(15)
|
0
|
0
|
(50)
|
(12)
|
(24)
|
(38)
|
(33)
|
(52)
|
(53)
|
(54)
|
(56)
|
(57)
|
(60)
|
(60)
|
(58)
|
(53)
|
(52)
|
(54)
|
(52)
|
(61)
|
(62)
|
(62)
|
(63)
|
(63)
|
(64)
|
(66)
|
(66)
|
(74)
|
(73)
|
(73)
|
(73)
|
(74)
|
(77)
|
(78)
|
(76)
|
(80)
|
(81)
|
(76)
|
(59)
|
(63)
|
(63)
|
(64)
|
(49)
|
(68)
|
(64)
|
(62)
|
(36)
|
(57)
|
(54)
|
(52)
|
(41)
|
(51)
|
(47)
|
(45)
|
(28)
|
(34)
|
(35)
|
(33)
|
(16)
|
(26)
|
(18)
|
(14)
|
(13)
|
(10)
|
(9)
|
(10)
|
(12)
|
(17)
|
(14)
|
(14)
|
(17)
|
(18)
|
(35)
|
(43)
|
(57)
|
(83)
|
(75)
|
(74)
|
(37)
|
(39)
|
(42)
|
(44)
|
|
| Non-Reccuring Items |
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(156)
|
(116)
|
(308)
|
(308)
|
(313)
|
(192)
|
0
|
0
|
(40)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(98)
|
0
|
0
|
0
|
(33)
|
(7)
|
(11)
|
(16)
|
(37)
|
(32)
|
(37)
|
(775)
|
(806)
|
(806)
|
(799)
|
(82)
|
(36)
|
(37)
|
(37)
|
(140)
|
(148)
|
(154)
|
(163)
|
(36)
|
(363)
|
(349)
|
(367)
|
(381)
|
(101)
|
(476)
|
(472)
|
(545)
|
(510)
|
(135)
|
(119)
|
(70)
|
(105)
|
(116)
|
(148)
|
(131)
|
(156)
|
(216)
|
(214)
|
(217)
|
(133)
|
(133)
|
(139)
|
(116)
|
(76)
|
(62)
|
(33)
|
(50)
|
|
| Total Other Income |
(5)
|
(8)
|
(6)
|
(53)
|
(39)
|
(58)
|
(2)
|
(61)
|
(57)
|
(52)
|
0
|
(41)
|
(60)
|
(57)
|
41
|
10
|
29
|
45
|
2
|
25
|
32
|
31
|
30
|
23
|
20
|
18
|
19
|
20
|
14
|
11
|
(4)
|
(5)
|
(4)
|
(4)
|
(1)
|
(1)
|
(13)
|
(10)
|
(11)
|
(2)
|
(9)
|
(12)
|
(1)
|
(21)
|
(4)
|
(2)
|
(5)
|
1
|
5
|
7
|
(5)
|
5
|
10
|
15
|
(5)
|
12
|
8
|
(21)
|
9
|
32
|
29
|
54
|
0
|
12
|
4
|
91
|
90
|
86
|
89
|
5
|
188
|
208
|
206
|
201
|
(17)
|
(19)
|
(16)
|
(16)
|
8
|
(4)
|
(16)
|
(25)
|
(50)
|
(39)
|
(34)
|
(33)
|
(44)
|
(28)
|
(23)
|
(24)
|
(27)
|
(23)
|
(31)
|
(30)
|
|
| Pre-Tax Income |
(106)
N/A
|
71
N/A
|
191
+170%
|
184
-4%
|
207
+13%
|
351
+70%
|
439
+25%
|
397
-10%
|
379
-5%
|
395
+4%
|
476
+21%
|
522
+10%
|
562
+8%
|
576
+2%
|
605
+5%
|
653
+8%
|
705
+8%
|
765
+9%
|
785
+3%
|
830
+6%
|
956
+15%
|
1 007
+5%
|
1 028
+2%
|
1 035
+1%
|
1 011
-2%
|
957
-5%
|
709
-26%
|
540
-24%
|
58
-89%
|
(64)
N/A
|
9
N/A
|
69
+667%
|
396
+474%
|
485
+22%
|
603
+24%
|
661
+10%
|
680
+3%
|
678
0%
|
686
+1%
|
697
+2%
|
677
-3%
|
658
-3%
|
584
-11%
|
526
-10%
|
558
+6%
|
625
+12%
|
698
+12%
|
755
+8%
|
783
+4%
|
793
+1%
|
827
+4%
|
890
+8%
|
927
+4%
|
240
-74%
|
246
+3%
|
235
-4%
|
261
+11%
|
944
+262%
|
1 035
+10%
|
1 081
+4%
|
1 088
+1%
|
1 014
-7%
|
939
-7%
|
875
-7%
|
840
-4%
|
1 027
+22%
|
727
-29%
|
739
+2%
|
720
-3%
|
614
-15%
|
1 076
+75%
|
623
-42%
|
425
-32%
|
274
-36%
|
68
-75%
|
499
+634%
|
685
+37%
|
768
+12%
|
753
-2%
|
705
-6%
|
603
-14%
|
559
-7%
|
451
-19%
|
449
0%
|
436
-3%
|
453
+4%
|
507
+12%
|
487
-4%
|
485
0%
|
460
-5%
|
443
-4%
|
423
-5%
|
425
+0%
|
422
-1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(85)
|
(76)
|
(56)
|
(52)
|
(56)
|
(95)
|
(128)
|
(120)
|
(124)
|
(143)
|
(174)
|
(187)
|
(191)
|
(188)
|
(150)
|
(161)
|
(177)
|
(190)
|
(168)
|
(178)
|
(216)
|
(201)
|
(285)
|
(289)
|
(276)
|
(286)
|
(210)
|
(156)
|
(35)
|
9
|
(1)
|
(27)
|
(110)
|
(160)
|
(179)
|
(193)
|
(168)
|
(150)
|
(166)
|
(166)
|
(174)
|
(182)
|
(206)
|
(193)
|
(212)
|
(206)
|
(140)
|
(153)
|
(162)
|
(164)
|
(187)
|
(200)
|
(204)
|
(229)
|
(236)
|
(241)
|
(255)
|
(251)
|
(310)
|
(324)
|
(329)
|
(305)
|
(165)
|
(147)
|
(134)
|
(175)
|
(267)
|
(277)
|
(269)
|
(253)
|
(348)
|
(376)
|
(315)
|
(264)
|
(165)
|
(124)
|
(186)
|
(215)
|
(165)
|
(147)
|
(115)
|
(95)
|
(106)
|
(106)
|
(106)
|
(129)
|
(180)
|
(179)
|
(182)
|
(162)
|
(140)
|
(133)
|
(136)
|
(143)
|
|
| Income from Continuing Operations |
(191)
|
(5)
|
136
|
132
|
151
|
256
|
311
|
277
|
255
|
252
|
302
|
335
|
371
|
388
|
455
|
492
|
528
|
575
|
617
|
652
|
740
|
806
|
743
|
746
|
735
|
671
|
499
|
384
|
23
|
(55)
|
8
|
42
|
286
|
325
|
424
|
468
|
512
|
528
|
520
|
531
|
503
|
476
|
378
|
333
|
346
|
419
|
558
|
602
|
621
|
629
|
640
|
690
|
723
|
11
|
10
|
(6)
|
6
|
693
|
725
|
757
|
759
|
709
|
774
|
728
|
706
|
852
|
460
|
462
|
451
|
361
|
728
|
247
|
110
|
10
|
(97)
|
375
|
499
|
553
|
588
|
558
|
488
|
464
|
345
|
343
|
330
|
324
|
327
|
308
|
303
|
298
|
303
|
290
|
289
|
279
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(6)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
0
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(2)
|
(3)
|
(3)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
|
| Net Income (Common) |
(191)
N/A
|
(5)
+98%
|
136
N/A
|
132
-3%
|
150
+14%
|
254
+69%
|
305
+20%
|
271
-11%
|
280
+3%
|
278
-1%
|
332
+19%
|
365
+10%
|
370
+1%
|
387
+5%
|
453
+17%
|
490
+8%
|
525
+7%
|
570
+9%
|
611
+7%
|
644
+5%
|
731
+14%
|
797
+9%
|
735
-8%
|
739
+1%
|
729
-1%
|
667
-9%
|
495
-26%
|
381
-23%
|
22
-94%
|
(56)
N/A
|
8
N/A
|
42
+425%
|
286
+581%
|
324
+13%
|
423
+31%
|
466
+10%
|
510
+9%
|
527
+3%
|
519
-2%
|
531
+2%
|
502
-5%
|
475
-5%
|
377
-21%
|
332
-12%
|
346
+4%
|
418
+21%
|
557
+33%
|
600
+8%
|
619
+3%
|
627
+1%
|
638
+2%
|
688
+8%
|
720
+5%
|
9
-99%
|
8
-11%
|
(8)
N/A
|
5
N/A
|
691
+13 720%
|
723
+5%
|
755
+4%
|
757
+0%
|
707
-7%
|
788
+11%
|
742
-6%
|
720
-3%
|
867
+20%
|
458
-47%
|
461
+1%
|
450
-2%
|
359
-20%
|
727
+103%
|
246
-66%
|
108
-56%
|
9
-92%
|
(98)
N/A
|
374
N/A
|
498
+33%
|
551
+11%
|
586
+6%
|
554
-5%
|
486
-12%
|
461
-5%
|
342
-26%
|
342
N/A
|
327
-4%
|
322
-2%
|
325
+1%
|
306
-6%
|
302
-1%
|
298
-1%
|
303
+2%
|
290
-4%
|
289
0%
|
279
-3%
|
|
| EPS (Diluted) |
-1.03
N/A
|
-0.04
+96%
|
0.7
N/A
|
0.68
-3%
|
0.79
+16%
|
1.29
+63%
|
1.55
+20%
|
1.44
-7%
|
1.38
-4%
|
1.37
-1%
|
1.64
+20%
|
1.84
+12%
|
1.89
+3%
|
1.97
+4%
|
2.3
+17%
|
2.5
+9%
|
2.68
+7%
|
2.91
+9%
|
3.1
+7%
|
3.29
+6%
|
3.73
+13%
|
4.06
+9%
|
3.76
-7%
|
3.95
+5%
|
3.93
-1%
|
3.62
-8%
|
2.67
-26%
|
2.18
-18%
|
0.12
-94%
|
-0.3
N/A
|
0.05
N/A
|
0.21
+320%
|
1.45
+590%
|
1.66
+14%
|
2.17
+31%
|
2.4
+11%
|
2.64
+10%
|
2.77
+5%
|
2.72
-2%
|
2.79
+3%
|
2.62
-6%
|
2.51
-4%
|
2
-20%
|
1.8
-10%
|
1.91
+6%
|
2.32
+21%
|
3.08
+33%
|
3.35
+9%
|
3.47
+4%
|
3.56
+3%
|
3.61
+1%
|
3.96
+10%
|
4.14
+5%
|
0.05
-99%
|
0.05
N/A
|
-0.03
N/A
|
0.02
N/A
|
4.04
+20 100%
|
4.24
+5%
|
4.42
+4%
|
4.44
+0%
|
4.19
-6%
|
4.65
+11%
|
4.46
-4%
|
4.33
-3%
|
5.22
+21%
|
2.76
-47%
|
2.83
+3%
|
2.77
-2%
|
2.22
-20%
|
4.47
+101%
|
1.5
-66%
|
0.65
-57%
|
0.05
-92%
|
-0.61
N/A
|
2.32
N/A
|
3.08
+33%
|
3.41
+11%
|
3.6
+6%
|
3.32
-8%
|
2.9
-13%
|
2.77
-4%
|
2.05
-26%
|
2.04
0%
|
1.95
-4%
|
1.92
-2%
|
1.93
+1%
|
1.82
-6%
|
1.79
-2%
|
1.77
-1%
|
1.8
+2%
|
1.72
-4%
|
1.72
N/A
|
1.66
-3%
|
|