Parker Corp
TSE:9845
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
Parker Corp
TSE:9845
|
JP |
|
N
|
Nuinsco Resources Ltd
CNSX:NWI
|
CA |
Income Statement
Earnings Waterfall
Parker Corp
Income Statement
Parker Corp
| Dec-2004 | Jun-2005 | Sep-2005 | Dec-2005 | Jun-2006 | Sep-2006 | Dec-2006 | Jun-2007 | Sep-2007 | Dec-2007 | Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Sep-2009 | Dec-2009 | 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 |
0
|
11
|
0
|
0
|
12
|
0
|
0
|
8
|
0
|
0
|
19
|
0
|
0
|
17
|
0
|
0
|
16
|
29
|
41
|
56
|
55
|
58
|
65
|
75
|
79
|
81
|
82
|
77
|
75
|
80
|
74
|
84
|
94
|
107
|
140
|
158
|
149
|
129
|
100
|
71
|
69
|
68
|
64
|
55
|
55
|
53
|
55
|
54
|
51
|
50
|
44
|
44
|
43
|
39
|
39
|
35
|
34
|
32
|
28
|
34
|
32
|
35
|
42
|
47
|
58
|
67
|
76
|
58
|
91
|
96
|
89
|
110
|
89
|
107
|
0
|
102
|
0
|
0
|
0
|
|
| Revenue |
19 669
N/A
|
19 777
+1%
|
19 624
-1%
|
20 305
+3%
|
21 617
+6%
|
21 969
+2%
|
22 442
+2%
|
21 566
-4%
|
21 987
+2%
|
21 833
-1%
|
21 992
+1%
|
21 947
0%
|
21 503
-2%
|
19 219
-11%
|
17 712
-8%
|
16 793
-5%
|
18 229
+9%
|
18 782
+3%
|
19 532
+4%
|
26 021
+33%
|
25 843
-1%
|
26 341
+2%
|
26 762
+2%
|
27 609
+3%
|
28 604
+4%
|
28 961
+1%
|
29 773
+3%
|
30 743
+3%
|
31 816
+3%
|
33 662
+6%
|
35 245
+5%
|
39 578
+12%
|
42 693
+8%
|
45 137
+6%
|
48 658
+8%
|
49 989
+3%
|
49 839
0%
|
49 398
-1%
|
47 923
-3%
|
45 563
-5%
|
45 773
+0%
|
45 706
0%
|
45 763
+0%
|
47 947
+5%
|
48 189
+1%
|
49 227
+2%
|
50 188
+2%
|
49 461
-1%
|
50 211
+2%
|
50 661
+1%
|
52 293
+3%
|
51 716
-1%
|
51 474
0%
|
51 984
+1%
|
49 835
-4%
|
50 768
+2%
|
47 270
-7%
|
44 791
-5%
|
44 616
0%
|
44 061
-1%
|
47 653
+8%
|
48 939
+3%
|
49 492
+1%
|
49 979
+1%
|
51 033
+2%
|
53 089
+4%
|
56 588
+7%
|
56 786
+0%
|
57 960
+2%
|
61 825
+7%
|
65 091
+5%
|
67 733
+4%
|
70 142
+4%
|
70 373
+0%
|
67 112
-5%
|
70 014
+4%
|
70 445
+1%
|
69 713
-1%
|
72 079
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(14 348)
|
(14 171)
|
(13 823)
|
(14 363)
|
(15 589)
|
(15 924)
|
(16 153)
|
(15 471)
|
(15 914)
|
(15 834)
|
(15 977)
|
(15 919)
|
(15 895)
|
(14 245)
|
(13 178)
|
(12 307)
|
(13 186)
|
(13 430)
|
(13 971)
|
(18 655)
|
(18 607)
|
(19 156)
|
(19 581)
|
(20 457)
|
(21 325)
|
(21 667)
|
(22 413)
|
(23 333)
|
(24 347)
|
(25 886)
|
(27 077)
|
(30 333)
|
(32 479)
|
(34 316)
|
(36 918)
|
(37 777)
|
(37 737)
|
(37 292)
|
(36 174)
|
(34 323)
|
(34 406)
|
(34 118)
|
(33 933)
|
(35 569)
|
(35 594)
|
(36 509)
|
(37 421)
|
(36 965)
|
(37 511)
|
(37 942)
|
(39 124)
|
(38 623)
|
(38 703)
|
(39 015)
|
(37 348)
|
(38 006)
|
(35 388)
|
(33 834)
|
(33 515)
|
(32 992)
|
(35 514)
|
(36 441)
|
(37 356)
|
(38 109)
|
(39 213)
|
(40 915)
|
(43 355)
|
(43 381)
|
(44 182)
|
(47 041)
|
(49 446)
|
(51 380)
|
(53 088)
|
(52 942)
|
(50 271)
|
(52 037)
|
(51 936)
|
(50 881)
|
(52 526)
|
|
| Gross Profit |
5 321
N/A
|
5 606
+5%
|
5 801
+3%
|
5 943
+2%
|
6 029
+1%
|
6 046
+0%
|
6 289
+4%
|
6 096
-3%
|
6 073
0%
|
5 998
-1%
|
6 013
+0%
|
6 027
+0%
|
5 608
-7%
|
4 974
-11%
|
4 534
-9%
|
4 486
-1%
|
5 043
+12%
|
5 352
+6%
|
5 562
+4%
|
7 366
+32%
|
7 238
-2%
|
7 187
-1%
|
7 182
0%
|
7 152
0%
|
7 280
+2%
|
7 296
+0%
|
7 362
+1%
|
7 410
+1%
|
7 470
+1%
|
7 776
+4%
|
8 168
+5%
|
9 245
+13%
|
10 214
+10%
|
10 821
+6%
|
11 741
+9%
|
12 212
+4%
|
12 103
-1%
|
12 107
+0%
|
11 749
-3%
|
11 240
-4%
|
11 366
+1%
|
11 588
+2%
|
11 829
+2%
|
12 378
+5%
|
12 594
+2%
|
12 716
+1%
|
12 766
+0%
|
12 496
-2%
|
12 700
+2%
|
12 719
+0%
|
13 169
+4%
|
13 093
-1%
|
12 771
-2%
|
12 969
+2%
|
12 487
-4%
|
12 762
+2%
|
11 882
-7%
|
10 957
-8%
|
11 101
+1%
|
11 069
0%
|
12 139
+10%
|
12 498
+3%
|
12 136
-3%
|
11 870
-2%
|
11 820
0%
|
12 174
+3%
|
13 233
+9%
|
13 405
+1%
|
13 778
+3%
|
14 784
+7%
|
15 645
+6%
|
16 353
+5%
|
17 054
+4%
|
17 431
+2%
|
16 841
-3%
|
17 977
+7%
|
18 509
+3%
|
18 832
+2%
|
19 553
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 945)
|
(4 025)
|
(4 086)
|
(4 125)
|
(4 235)
|
(4 307)
|
(4 442)
|
(4 530)
|
(4 652)
|
(4 726)
|
(4 778)
|
(4 862)
|
(4 851)
|
(4 646)
|
(4 379)
|
(4 210)
|
(4 239)
|
(4 354)
|
(4 428)
|
(5 936)
|
(5 968)
|
(5 961)
|
(5 969)
|
(5 989)
|
(6 071)
|
(6 050)
|
(6 147)
|
(6 405)
|
(6 479)
|
(6 672)
|
(6 825)
|
(7 356)
|
(7 796)
|
(8 283)
|
(8 877)
|
(9 222)
|
(9 237)
|
(9 198)
|
(8 885)
|
(8 434)
|
(8 342)
|
(8 181)
|
(8 156)
|
(8 424)
|
(8 529)
|
(8 764)
|
(8 968)
|
(8 895)
|
(9 010)
|
(9 063)
|
(9 197)
|
(9 155)
|
(9 160)
|
(9 152)
|
(9 063)
|
(9 341)
|
(9 075)
|
(8 880)
|
(8 740)
|
(8 443)
|
(8 656)
|
(8 890)
|
(9 044)
|
(9 186)
|
(9 298)
|
(9 449)
|
(9 777)
|
(9 750)
|
(9 831)
|
(10 497)
|
(11 148)
|
(11 798)
|
(12 489)
|
(12 761)
|
(12 472)
|
(13 067)
|
(13 063)
|
(12 855)
|
(13 295)
|
|
| Selling, General & Administrative |
(3 973)
|
(4 053)
|
(4 113)
|
(4 152)
|
(4 262)
|
(2 774)
|
(4 470)
|
(4 557)
|
(4 441)
|
(4 750)
|
(4 034)
|
(5 126)
|
(2 507)
|
(2 375)
|
(2 245)
|
(2 205)
|
(2 261)
|
(2 330)
|
(2 392)
|
(5 366)
|
(3 346)
|
(4 034)
|
(4 731)
|
(5 395)
|
(6 067)
|
(6 046)
|
(6 144)
|
(5 761)
|
(6 463)
|
(6 688)
|
(6 841)
|
(6 520)
|
(7 805)
|
(8 288)
|
(8 878)
|
(8 362)
|
(9 244)
|
(9 198)
|
(8 883)
|
(7 616)
|
(8 340)
|
(8 179)
|
(8 155)
|
(7 664)
|
(8 528)
|
(8 764)
|
(8 967)
|
(8 058)
|
(9 008)
|
(9 061)
|
(9 197)
|
(8 296)
|
(9 159)
|
(9 150)
|
(9 060)
|
(8 485)
|
(9 074)
|
(8 878)
|
(8 739)
|
(7 598)
|
(8 654)
|
(8 890)
|
(9 044)
|
(8 352)
|
(9 298)
|
(9 449)
|
(9 776)
|
(8 920)
|
(9 831)
|
(10 496)
|
(11 147)
|
(10 957)
|
(12 489)
|
(12 761)
|
(12 473)
|
(12 178)
|
(13 062)
|
(12 854)
|
(13 293)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(139)
|
(279)
|
(460)
|
(452)
|
(441)
|
(395)
|
(403)
|
(417)
|
(427)
|
(568)
|
0
|
0
|
0
|
(590)
|
0
|
0
|
0
|
(634)
|
0
|
0
|
0
|
(632)
|
0
|
0
|
0
|
(602)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(541)
|
0
|
0
|
0
|
(570)
|
0
|
0
|
0
|
(593)
|
0
|
0
|
0
|
(587)
|
0
|
0
|
0
|
(566)
|
0
|
0
|
0
|
(568)
|
0
|
0
|
0
|
(619)
|
0
|
0
|
0
|
(627)
|
0
|
0
|
0
|
(683)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
28
|
28
|
27
|
27
|
27
|
(1 258)
|
27
|
26
|
(179)
|
23
|
(606)
|
233
|
(1 885)
|
(1 820)
|
(1 694)
|
(1 611)
|
(1 576)
|
(1 608)
|
(1 610)
|
(2)
|
(2 194)
|
(1 641)
|
(1 097)
|
(4)
|
(4)
|
(4)
|
(4)
|
(10)
|
16
|
16
|
16
|
(204)
|
0
|
0
|
0
|
(258)
|
0
|
0
|
0
|
(217)
|
0
|
0
|
0
|
(219)
|
0
|
0
|
0
|
(266)
|
0
|
0
|
0
|
(264)
|
0
|
0
|
0
|
(268)
|
0
|
0
|
0
|
(278)
|
0
|
0
|
0
|
(265)
|
0
|
0
|
0
|
(211)
|
0
|
0
|
0
|
(214)
|
0
|
0
|
0
|
(205)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(275)
|
0
|
0
|
(32)
|
0
|
0
|
310
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(428)
|
(286)
|
(141)
|
0
|
0
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
9
|
5
|
0
|
(0)
|
7
|
0
|
0
|
(601)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
(1)
|
(1)
|
0
|
(2)
|
|
| Operating Income |
1 376
N/A
|
1 582
+15%
|
1 715
+8%
|
1 818
+6%
|
1 793
-1%
|
1 739
-3%
|
1 847
+6%
|
1 565
-15%
|
1 421
-9%
|
1 273
-10%
|
1 237
-3%
|
1 165
-6%
|
757
-35%
|
328
-57%
|
156
-52%
|
276
+77%
|
804
+191%
|
998
+24%
|
1 133
+14%
|
1 430
+26%
|
1 268
-11%
|
1 224
-3%
|
1 213
-1%
|
1 162
-4%
|
1 210
+4%
|
1 246
+3%
|
1 213
-3%
|
1 005
-17%
|
990
-1%
|
1 104
+12%
|
1 343
+22%
|
1 889
+41%
|
2 417
+28%
|
2 537
+5%
|
2 863
+13%
|
2 990
+4%
|
2 865
-4%
|
2 908
+2%
|
2 864
-2%
|
2 806
-2%
|
3 025
+8%
|
3 407
+13%
|
3 674
+8%
|
3 954
+8%
|
4 065
+3%
|
3 953
-3%
|
3 798
-4%
|
3 601
-5%
|
3 690
+2%
|
3 656
-1%
|
3 972
+9%
|
3 938
-1%
|
3 611
-8%
|
3 817
+6%
|
3 424
-10%
|
3 421
0%
|
2 807
-18%
|
2 077
-26%
|
2 361
+14%
|
2 626
+11%
|
3 483
+33%
|
3 608
+4%
|
3 092
-14%
|
2 684
-13%
|
2 522
-6%
|
2 725
+8%
|
3 456
+27%
|
3 655
+6%
|
3 947
+8%
|
4 287
+9%
|
4 497
+5%
|
4 555
+1%
|
4 565
+0%
|
4 670
+2%
|
4 369
-6%
|
4 910
+12%
|
5 446
+11%
|
5 977
+10%
|
6 258
+5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
100
|
170
|
168
|
189
|
88
|
35
|
23
|
(6)
|
(12)
|
10
|
49
|
87
|
(13)
|
(54)
|
(114)
|
(42)
|
(52)
|
(79)
|
(109)
|
(422)
|
(435)
|
(340)
|
(385)
|
(14)
|
52
|
(23)
|
103
|
206
|
188
|
291
|
377
|
389
|
225
|
307
|
269
|
295
|
359
|
233
|
57
|
(72)
|
(160)
|
(305)
|
(86)
|
(1)
|
177
|
334
|
255
|
207
|
177
|
132
|
101
|
106
|
63
|
39
|
67
|
104
|
(45)
|
(3)
|
1 090
|
1 208
|
1 419
|
1 448
|
364
|
270
|
305
|
285
|
186
|
126
|
112
|
150
|
194
|
387
|
253
|
(269)
|
65
|
(452)
|
(322)
|
258
|
89
|
|
| Non-Reccuring Items |
0
|
(203)
|
(238)
|
(238)
|
(35)
|
5
|
13
|
(15)
|
(58)
|
(12)
|
15
|
(53)
|
(227)
|
(238)
|
(155)
|
(32)
|
(51)
|
(45)
|
(38)
|
(45)
|
(3)
|
12
|
16
|
45
|
47
|
39
|
34
|
(19)
|
0
|
(23)
|
123
|
154
|
176
|
224
|
69
|
29
|
0
|
(38)
|
(44)
|
(10)
|
(11)
|
(13)
|
55
|
(78)
|
(77)
|
(78)
|
(141)
|
(178)
|
(180)
|
(213)
|
(214)
|
(52)
|
(50)
|
(48)
|
(46)
|
183
|
182
|
201
|
23
|
(205)
|
(207)
|
(196)
|
(19)
|
(55)
|
(52)
|
(64)
|
(64)
|
(53)
|
782
|
795
|
123
|
183
|
(659)
|
(661)
|
10
|
(471)
|
(466)
|
(467)
|
(469)
|
|
| Gain/Loss on Disposition of Assets |
0
|
1
|
1
|
2
|
54
|
55
|
44
|
(10)
|
(8)
|
(53)
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(12)
|
(11)
|
1
|
1
|
4
|
4
|
1
|
6
|
4
|
6
|
0
|
(7)
|
(5)
|
(7)
|
(4)
|
5
|
3
|
7
|
1
|
5
|
6
|
0
|
5
|
3
|
1
|
12
|
14
|
11
|
9
|
(1)
|
0
|
2
|
5
|
8
|
10
|
7
|
13
|
1 028
|
1 026
|
1 032
|
0
|
23
|
18
|
46
|
45
|
38
|
36
|
7
|
8
|
10
|
10
|
7
|
14
|
13
|
12
|
13
|
7
|
11
|
20
|
18
|
17
|
|
| Total Other Income |
16
|
33
|
20
|
46
|
29
|
48
|
36
|
49
|
33
|
26
|
(38)
|
(23)
|
270
|
270
|
283
|
33
|
31
|
0
|
(9)
|
6
|
(10)
|
(9)
|
1
|
27
|
37
|
37
|
39
|
31
|
141
|
139
|
166
|
66
|
61
|
52
|
43
|
79
|
60
|
81
|
103
|
80
|
57
|
70
|
55
|
87
|
93
|
87
|
90
|
111
|
160
|
151
|
151
|
129
|
76
|
74
|
65
|
57
|
97
|
117
|
1 148
|
156
|
119
|
140
|
151
|
112
|
107
|
85
|
61
|
27
|
(9)
|
18
|
23
|
79
|
125
|
168
|
196
|
4
|
54
|
14
|
(3)
|
|
| Pre-Tax Income |
1 492
N/A
|
1 584
+6%
|
1 666
+5%
|
1 817
+9%
|
1 930
+6%
|
1 883
-2%
|
1 964
+4%
|
1 583
-19%
|
1 376
-13%
|
1 245
-10%
|
1 263
+1%
|
1 176
-7%
|
787
-33%
|
306
-61%
|
170
-44%
|
235
+38%
|
722
+207%
|
863
+20%
|
966
+12%
|
958
-1%
|
821
-14%
|
888
+8%
|
849
-4%
|
1 224
+44%
|
1 347
+10%
|
1 306
-3%
|
1 394
+7%
|
1 230
-12%
|
1 319
+7%
|
1 503
+14%
|
2 003
+33%
|
2 491
+24%
|
2 873
+15%
|
3 123
+9%
|
3 245
+4%
|
3 399
+5%
|
3 285
-3%
|
3 188
-3%
|
2 985
-6%
|
2 804
-6%
|
2 914
+4%
|
3 160
+8%
|
3 697
+17%
|
3 974
+7%
|
4 272
+7%
|
4 308
+1%
|
4 012
-7%
|
3 740
-7%
|
3 847
+3%
|
3 728
-3%
|
4 015
+8%
|
4 129
+3%
|
3 710
-10%
|
3 889
+5%
|
3 523
-9%
|
4 793
+36%
|
4 067
-15%
|
3 424
-16%
|
4 622
+35%
|
3 808
-18%
|
4 832
+27%
|
5 046
+4%
|
3 633
-28%
|
3 049
-16%
|
2 918
-4%
|
3 038
+4%
|
3 647
+20%
|
3 765
+3%
|
4 842
+29%
|
5 257
+9%
|
4 851
-8%
|
5 217
+8%
|
4 296
-18%
|
3 921
-9%
|
4 647
+19%
|
4 002
-14%
|
4 732
+18%
|
5 800
+23%
|
5 892
+2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(466)
|
(580)
|
(569)
|
(635)
|
(600)
|
(671)
|
(650)
|
(540)
|
(416)
|
(385)
|
(377)
|
(356)
|
(282)
|
(153)
|
(148)
|
(148)
|
(257)
|
(307)
|
(332)
|
(448)
|
(407)
|
(395)
|
(452)
|
(460)
|
(521)
|
(510)
|
(463)
|
(408)
|
(400)
|
(445)
|
(536)
|
(601)
|
(738)
|
(712)
|
(733)
|
(802)
|
(720)
|
(747)
|
(729)
|
(682)
|
(731)
|
(790)
|
(942)
|
(1 048)
|
(1 097)
|
(1 096)
|
(1 022)
|
(1 021)
|
(1 027)
|
(1 013)
|
(1 073)
|
(1 095)
|
(1 011)
|
(1 070)
|
(963)
|
(1 956)
|
(1 870)
|
(1 716)
|
(2 130)
|
(1 159)
|
(1 408)
|
(1 542)
|
(1 390)
|
(1 439)
|
(1 399)
|
(1 347)
|
(1 124)
|
(1 006)
|
(1 007)
|
(1 169)
|
(1 288)
|
(1 332)
|
(1 324)
|
(1 111)
|
(1 228)
|
(958)
|
(1 164)
|
(1 582)
|
(1 600)
|
|
| Income from Continuing Operations |
1 026
|
1 004
|
1 097
|
1 182
|
1 330
|
1 212
|
1 313
|
1 042
|
960
|
861
|
886
|
820
|
506
|
155
|
23
|
87
|
464
|
555
|
633
|
510
|
414
|
493
|
398
|
764
|
826
|
796
|
930
|
822
|
919
|
1 058
|
1 467
|
1 890
|
2 135
|
2 411
|
2 512
|
2 598
|
2 565
|
2 441
|
2 256
|
2 122
|
2 184
|
2 371
|
2 756
|
2 926
|
3 175
|
3 212
|
2 990
|
2 719
|
2 820
|
2 715
|
2 942
|
3 034
|
2 699
|
2 819
|
2 560
|
2 837
|
2 197
|
1 708
|
2 492
|
2 649
|
3 424
|
3 504
|
2 243
|
1 610
|
1 519
|
1 691
|
2 523
|
2 759
|
3 835
|
4 088
|
3 563
|
3 885
|
2 972
|
2 810
|
3 419
|
3 044
|
3 568
|
4 218
|
4 292
|
|
| Income to Minority Interest |
(122)
|
(154)
|
(149)
|
(140)
|
(104)
|
(96)
|
(103)
|
(121)
|
(150)
|
(160)
|
(144)
|
(119)
|
(93)
|
(68)
|
(58)
|
(52)
|
(87)
|
(97)
|
(115)
|
(157)
|
(147)
|
(140)
|
(105)
|
(80)
|
(88)
|
(85)
|
(120)
|
(134)
|
(136)
|
(174)
|
(196)
|
(242)
|
(329)
|
(351)
|
(436)
|
(502)
|
(431)
|
(399)
|
(298)
|
(217)
|
(232)
|
(226)
|
(290)
|
(307)
|
(317)
|
(342)
|
(288)
|
(282)
|
(294)
|
(279)
|
(338)
|
(314)
|
(293)
|
(321)
|
(293)
|
(324)
|
(308)
|
(260)
|
(255)
|
(273)
|
(296)
|
(298)
|
(204)
|
(88)
|
(61)
|
(74)
|
(228)
|
(280)
|
(307)
|
(333)
|
(264)
|
(283)
|
(241)
|
(211)
|
(194)
|
(232)
|
(251)
|
(276)
|
(282)
|
|
| Net Income (Common) |
904
N/A
|
851
-6%
|
949
+12%
|
1 043
+10%
|
1 225
+17%
|
1 116
-9%
|
1 210
+8%
|
923
-24%
|
811
-12%
|
702
-13%
|
742
+6%
|
700
-6%
|
411
-41%
|
85
-79%
|
(36)
N/A
|
34
N/A
|
376
+1 006%
|
457
+22%
|
518
+13%
|
353
-32%
|
268
-24%
|
355
+32%
|
294
-17%
|
685
+133%
|
738
+8%
|
710
-4%
|
810
+14%
|
688
-15%
|
783
+14%
|
885
+13%
|
1 271
+44%
|
1 648
+30%
|
1 808
+10%
|
2 061
+14%
|
2 077
+1%
|
2 096
+1%
|
2 133
+2%
|
2 042
-4%
|
1 959
-4%
|
1 905
-3%
|
1 953
+3%
|
2 145
+10%
|
2 467
+15%
|
2 617
+6%
|
2 856
+9%
|
2 868
+0%
|
2 699
-6%
|
2 437
-10%
|
2 526
+4%
|
2 436
-4%
|
2 604
+7%
|
2 719
+4%
|
2 405
-12%
|
2 498
+4%
|
2 266
-9%
|
2 513
+11%
|
1 890
-25%
|
1 447
-23%
|
2 237
+55%
|
2 375
+6%
|
3 127
+32%
|
3 205
+2%
|
2 038
-36%
|
1 521
-25%
|
1 456
-4%
|
1 616
+11%
|
2 295
+42%
|
2 478
+8%
|
3 527
+42%
|
3 753
+6%
|
3 297
-12%
|
3 601
+9%
|
2 730
-24%
|
2 599
-5%
|
3 223
+24%
|
2 812
-13%
|
3 317
+18%
|
3 941
+19%
|
4 012
+2%
|
|
| EPS (Diluted) |
36.15
N/A
|
31.51
-13%
|
35.14
+12%
|
38.62
+10%
|
45.37
+17%
|
41.33
-9%
|
44.81
+8%
|
34.18
-24%
|
30.03
-12%
|
26
-13%
|
28.53
+10%
|
25.92
-9%
|
15.8
-39%
|
3.26
-79%
|
-1.33
N/A
|
1.29
N/A
|
14.46
+1 021%
|
17.57
+22%
|
19.92
+13%
|
13.57
-32%
|
10.3
-24%
|
13.65
+33%
|
11.31
-17%
|
26.34
+133%
|
28.38
+8%
|
27.3
-4%
|
31.15
+14%
|
26.46
-15%
|
30.11
+14%
|
34.03
+13%
|
48.88
+44%
|
63.38
+30%
|
69.53
+10%
|
79.26
+14%
|
79.88
+1%
|
80.89
+1%
|
82.03
+1%
|
78.53
-4%
|
75.34
-4%
|
73.53
-2%
|
75.11
+2%
|
82.5
+10%
|
94.88
+15%
|
101.04
+6%
|
109.84
+9%
|
110.3
+0%
|
103.8
-6%
|
94.11
-9%
|
97.15
+3%
|
93.69
-4%
|
100.98
+8%
|
105.29
+4%
|
93.53
-11%
|
97.14
+4%
|
88.12
-9%
|
97.74
+11%
|
73.75
-25%
|
56.5
-23%
|
87.5
+55%
|
92.89
+6%
|
122.83
+32%
|
125.87
+2%
|
80.14
-36%
|
59.85
-25%
|
58.03
-3%
|
64.58
+11%
|
91.74
+42%
|
98.99
+8%
|
141.01
+42%
|
150.05
+6%
|
131.82
-12%
|
143.96
+9%
|
109.14
-24%
|
103.87
-5%
|
128.82
+24%
|
112.39
-13%
|
132.56
+18%
|
157.46
+19%
|
160.32
+2%
|
|