Interpublic Group of Companies Inc
XBER:IPG
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
19.4184
26.9509
|
| Price Target |
|
We'll email you a reminder when the closing price reaches EUR.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Interpublic Group of Companies Inc
Income Statement
Interpublic Group of Companies Inc
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
165
|
162
|
158
|
148
|
159
|
149
|
158
|
165
|
207
|
178
|
173
|
172
|
172
|
175
|
176
|
180
|
182
|
181
|
191
|
201
|
219
|
228
|
233
|
236
|
237
|
239
|
236
|
229
|
212
|
189
|
181
|
166
|
156
|
153
|
143
|
140
|
140
|
139
|
137
|
135
|
137
|
138
|
137
|
136
|
134
|
138
|
143
|
135
|
123
|
106
|
91
|
88
|
85
|
86
|
83
|
84
|
86
|
88
|
92
|
92
|
91
|
89
|
90
|
89
|
91
|
90
|
90
|
97
|
123
|
153
|
178
|
201
|
199
|
194
|
193
|
194
|
192
|
197
|
190
|
182
|
173
|
163
|
161
|
163
|
175
|
191
|
213
|
227
|
226
|
246
|
241
|
237
|
230
|
217
|
210
|
204
|
|
| Revenue |
6 353
N/A
|
6 435
+1%
|
6 166
-4%
|
5 931
-4%
|
6 059
+2%
|
5 734
-5%
|
5 743
+0%
|
5 775
+1%
|
6 162
+7%
|
5 937
-4%
|
5 951
+0%
|
6 051
+2%
|
6 387
+6%
|
6 326
-1%
|
6 424
+2%
|
6 344
-1%
|
6 274
-1%
|
6 273
0%
|
6 195
-1%
|
6 209
+0%
|
6 191
0%
|
6 223
+1%
|
6 343
+2%
|
6 449
+2%
|
6 554
+2%
|
6 680
+2%
|
6 863
+3%
|
7 043
+3%
|
6 963
-1%
|
6 803
-2%
|
6 442
-5%
|
6 128
-5%
|
6 007
-2%
|
6 039
+1%
|
6 177
+2%
|
6 303
+2%
|
6 507
+3%
|
6 645
+2%
|
6 774
+2%
|
6 947
+3%
|
7 015
+1%
|
7 047
+0%
|
7 022
0%
|
6 966
-1%
|
6 956
0%
|
6 992
+1%
|
7 033
+1%
|
7 063
+0%
|
7 122
+1%
|
7 217
+1%
|
7 312
+1%
|
7 453
+2%
|
7 537
+1%
|
7 576
+1%
|
7 600
+0%
|
7 625
+0%
|
7 614
0%
|
7 680
+1%
|
7 722
+1%
|
7 778
+1%
|
9 056
+16%
|
9 378
+4%
|
9 646
+3%
|
9 932
+3%
|
9 048
-9%
|
9 153
+1%
|
9 359
+2%
|
9 448
+1%
|
9 714
+3%
|
9 907
+2%
|
10 035
+1%
|
10 176
+1%
|
10 221
+0%
|
10 220
0%
|
9 725
-5%
|
9 413
-3%
|
9 061
-4%
|
8 958
-1%
|
9 442
+5%
|
9 859
+4%
|
10 241
+4%
|
10 552
+3%
|
10 778
+2%
|
10 874
+1%
|
10 928
+0%
|
10 880
0%
|
10 811
-1%
|
10 852
+0%
|
10 889
+0%
|
10 864
0%
|
10 908
+0%
|
10 858
0%
|
10 692
-2%
|
10 518
-2%
|
10 345
-2%
|
10 210
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 621)
|
(3 627)
|
(3 487)
|
(3 405)
|
(3 397)
|
(3 383)
|
(3 422)
|
(3 420)
|
(3 501)
|
(3 484)
|
(3 504)
|
(3 619)
|
(3 733)
|
(3 821)
|
(3 876)
|
(3 914)
|
(3 999)
|
(3 975)
|
(3 966)
|
(3 964)
|
(3 944)
|
(3 982)
|
(4 047)
|
(4 121)
|
(4 139)
|
(4 215)
|
(4 309)
|
(4 368)
|
(4 343)
|
(4 274)
|
(4 140)
|
(3 990)
|
(3 961)
|
(3 944)
|
(3 967)
|
(4 030)
|
(4 117)
|
(4 218)
|
(4 323)
|
(4 403)
|
(4 402)
|
(4 427)
|
(4 420)
|
(4 396)
|
(4 392)
|
(4 419)
|
(4 450)
|
(4 480)
|
(4 546)
|
(4 602)
|
(4 652)
|
(4 754)
|
(4 820)
|
(4 847)
|
(4 882)
|
(4 889)
|
(4 858)
|
(4 913)
|
(4 937)
|
(4 964)
|
(7 821)
|
(7 228)
|
(7 898)
|
(8 566)
|
(7 834)
|
(7 930)
|
(8 101)
|
(8 174)
|
(8 336)
|
(8 454)
|
(8 547)
|
(8 656)
|
(8 729)
|
(8 751)
|
(8 384)
|
(8 053)
|
(7 709)
|
(7 436)
|
(7 667)
|
(8 010)
|
(8 388)
|
(8 702)
|
(8 976)
|
(9 100)
|
(9 083)
|
(9 106)
|
(9 083)
|
(9 086)
|
(9 075)
|
(9 031)
|
(9 053)
|
(9 011)
|
(8 872)
|
(8 724)
|
(8 493)
|
(8 349)
|
|
| Gross Profit |
2 732
N/A
|
2 809
+3%
|
2 679
-5%
|
2 526
-6%
|
2 662
+5%
|
2 351
-12%
|
2 321
-1%
|
2 355
+1%
|
2 660
+13%
|
2 453
-8%
|
2 446
0%
|
2 432
-1%
|
2 654
+9%
|
2 505
-6%
|
2 548
+2%
|
2 431
-5%
|
2 275
-6%
|
2 298
+1%
|
2 229
-3%
|
2 245
+1%
|
2 247
+0%
|
2 241
0%
|
2 296
+2%
|
2 328
+1%
|
2 415
+4%
|
2 465
+2%
|
2 555
+4%
|
2 676
+5%
|
2 620
-2%
|
2 529
-3%
|
2 302
-9%
|
2 139
-7%
|
2 046
-4%
|
2 095
+2%
|
2 210
+5%
|
2 273
+3%
|
2 390
+5%
|
2 427
+2%
|
2 452
+1%
|
2 544
+4%
|
2 613
+3%
|
2 620
+0%
|
2 602
-1%
|
2 569
-1%
|
2 564
0%
|
2 573
+0%
|
2 583
+0%
|
2 583
+0%
|
2 577
0%
|
2 615
+1%
|
2 660
+2%
|
2 699
+1%
|
2 717
+1%
|
2 729
+0%
|
2 718
0%
|
2 736
+1%
|
2 756
+1%
|
2 766
+0%
|
2 784
+1%
|
2 815
+1%
|
1 235
-56%
|
2 150
+74%
|
1 748
-19%
|
1 366
-22%
|
1 214
-11%
|
1 223
+1%
|
1 258
+3%
|
1 274
+1%
|
1 378
+8%
|
1 453
+5%
|
1 488
+2%
|
1 520
+2%
|
1 492
-2%
|
1 469
-2%
|
1 342
-9%
|
1 359
+1%
|
1 352
-1%
|
1 522
+13%
|
1 776
+17%
|
1 848
+4%
|
1 853
+0%
|
1 851
0%
|
1 802
-3%
|
1 774
-2%
|
1 845
+4%
|
1 775
-4%
|
1 729
-3%
|
1 766
+2%
|
1 814
+3%
|
1 833
+1%
|
1 855
+1%
|
1 847
0%
|
1 820
-1%
|
1 794
-1%
|
1 853
+3%
|
1 862
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 061)
|
(2 131)
|
(2 027)
|
(1 919)
|
(2 249)
|
(1 943)
|
(1 968)
|
(1 956)
|
(2 226)
|
(1 979)
|
(2 068)
|
(2 116)
|
(2 250)
|
(2 269)
|
(2 259)
|
(2 281)
|
(2 288)
|
(2 295)
|
(2 256)
|
(2 143)
|
(2 079)
|
(2 039)
|
(2 037)
|
(2 040)
|
(2 045)
|
(2 025)
|
(2 050)
|
(2 107)
|
(2 013)
|
(1 949)
|
(1 831)
|
(1 730)
|
(1 700)
|
(1 726)
|
(1 760)
|
(1 780)
|
(1 838)
|
(1 860)
|
(1 888)
|
(1 909)
|
(1 924)
|
(1 926)
|
(1 906)
|
(1 915)
|
(1 887)
|
(1 805)
|
(1 910)
|
(1 901)
|
(1 918)
|
(1 925)
|
(1 949)
|
(1 959)
|
(1 928)
|
(1 921)
|
(1 890)
|
(1 887)
|
(1 885)
|
(1 882)
|
(1 891)
|
(1 906)
|
(299)
|
(1 200)
|
(797)
|
(367)
|
(275)
|
(281)
|
(292)
|
(302)
|
(370)
|
(401)
|
(419)
|
(432)
|
(373)
|
(355)
|
(341)
|
(343)
|
(350)
|
(352)
|
(374)
|
(395)
|
(406)
|
(396)
|
(383)
|
(367)
|
(361)
|
(353)
|
(347)
|
(345)
|
(332)
|
(355)
|
(368)
|
(371)
|
(389)
|
(388)
|
(403)
|
(429)
|
|
| Selling, General & Administrative |
(1 896)
|
(1 998)
|
(1 933)
|
(1 866)
|
(2 249)
|
(1 933)
|
(1 957)
|
(1 944)
|
(2 225)
|
(1 970)
|
(2 064)
|
(2 114)
|
(2 250)
|
(2 269)
|
(2 259)
|
(2 281)
|
(2 288)
|
(2 295)
|
(2 256)
|
(2 143)
|
(2 079)
|
(2 039)
|
(2 037)
|
(2 040)
|
(2 045)
|
(2 025)
|
(2 050)
|
(2 107)
|
(2 013)
|
(1 949)
|
(1 831)
|
(1 730)
|
(1 700)
|
(1 726)
|
(1 760)
|
(1 780)
|
(1 838)
|
(1 860)
|
(1 888)
|
(1 909)
|
(1 924)
|
(1 926)
|
(1 906)
|
(1 915)
|
(1 887)
|
(1 899)
|
(1 910)
|
(1 901)
|
(1 918)
|
(1 925)
|
(1 949)
|
(1 959)
|
(1 928)
|
(1 921)
|
(1 890)
|
(1 887)
|
(1 885)
|
(1 882)
|
(1 891)
|
(1 906)
|
(139)
|
(999)
|
(554)
|
(82)
|
(119)
|
(118)
|
(127)
|
(135)
|
(167)
|
(173)
|
(162)
|
(150)
|
(94)
|
(75)
|
(61)
|
(61)
|
(59)
|
(65)
|
(90)
|
(112)
|
(122)
|
(113)
|
(103)
|
(90)
|
(87)
|
(81)
|
(75)
|
(74)
|
(67)
|
(92)
|
(106)
|
(110)
|
(131)
|
(133)
|
(152)
|
(181)
|
|
| Depreciation & Amortization |
(165)
|
(133)
|
(93)
|
(53)
|
0
|
(10)
|
(12)
|
(12)
|
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
|
(160)
|
(201)
|
(243)
|
(285)
|
(157)
|
(162)
|
(165)
|
(167)
|
(203)
|
(228)
|
(257)
|
(282)
|
(279)
|
(280)
|
(280)
|
(282)
|
(291)
|
(287)
|
(284)
|
(282)
|
(284)
|
(282)
|
(279)
|
(277)
|
(274)
|
(273)
|
(272)
|
(271)
|
(264)
|
(263)
|
(262)
|
(261)
|
(259)
|
(255)
|
(251)
|
(248)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(4)
|
(2)
|
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
|
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
|
|
| Operating Income |
671
N/A
|
677
+1%
|
652
-4%
|
607
-7%
|
414
-32%
|
408
-1%
|
353
-14%
|
400
+13%
|
435
+9%
|
475
+9%
|
379
-20%
|
316
-17%
|
404
+28%
|
236
-42%
|
288
+22%
|
150
-48%
|
(13)
N/A
|
4
N/A
|
(27)
N/A
|
102
N/A
|
168
+64%
|
202
+20%
|
259
+28%
|
289
+11%
|
370
+28%
|
440
+19%
|
505
+15%
|
569
+13%
|
607
+7%
|
579
-5%
|
472
-19%
|
409
-13%
|
346
-15%
|
369
+7%
|
450
+22%
|
494
+10%
|
553
+12%
|
567
+3%
|
564
-1%
|
635
+13%
|
688
+8%
|
693
+1%
|
696
+0%
|
654
-6%
|
678
+4%
|
769
+13%
|
673
-13%
|
683
+2%
|
659
-3%
|
690
+5%
|
711
+3%
|
740
+4%
|
789
+7%
|
808
+2%
|
828
+2%
|
849
+2%
|
871
+3%
|
884
+2%
|
893
+1%
|
909
+2%
|
936
+3%
|
950
+2%
|
951
+0%
|
999
+5%
|
938
-6%
|
943
+0%
|
966
+2%
|
973
+1%
|
1 009
+4%
|
1 052
+4%
|
1 069
+2%
|
1 088
+2%
|
1 120
+3%
|
1 114
-1%
|
1 001
-10%
|
1 016
+2%
|
1 002
-1%
|
1 171
+17%
|
1 402
+20%
|
1 454
+4%
|
1 447
0%
|
1 455
+1%
|
1 420
-2%
|
1 408
-1%
|
1 484
+5%
|
1 421
-4%
|
1 381
-3%
|
1 421
+3%
|
1 483
+4%
|
1 478
0%
|
1 487
+1%
|
1 476
-1%
|
1 430
-3%
|
1 407
-2%
|
1 450
+3%
|
1 433
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(123)
|
(126)
|
(124)
|
(114)
|
(128)
|
(118)
|
(125)
|
(129)
|
(167)
|
(137)
|
(132)
|
(130)
|
(116)
|
(119)
|
(114)
|
(107)
|
(86)
|
(90)
|
(90)
|
(97)
|
(69)
|
(112)
|
(115)
|
(113)
|
(110)
|
(120)
|
(121)
|
(121)
|
(121)
|
(115)
|
(122)
|
(122)
|
(121)
|
(124)
|
(116)
|
(114)
|
(111)
|
(109)
|
(103)
|
(98)
|
(99)
|
(100)
|
(103)
|
(104)
|
(104)
|
(108)
|
(113)
|
(106)
|
(98)
|
(82)
|
(66)
|
(61)
|
(58)
|
(57)
|
(57)
|
(59)
|
(63)
|
(66)
|
(70)
|
(71)
|
(71)
|
(69)
|
(72)
|
(71)
|
(71)
|
(72)
|
(72)
|
(77)
|
(101)
|
(127)
|
(150)
|
(168)
|
(165)
|
(157)
|
(157)
|
(161)
|
(163)
|
(171)
|
(162)
|
(153)
|
(143)
|
(130)
|
(125)
|
(118)
|
(111)
|
(97)
|
(95)
|
(91)
|
(85)
|
(83)
|
(77)
|
(74)
|
(78)
|
(80)
|
(83)
|
(87)
|
|
| Non-Reccuring Items |
(1 148)
|
(947)
|
(691)
|
(152)
|
(178)
|
(193)
|
(292)
|
(609)
|
(691)
|
(757)
|
(728)
|
(652)
|
(539)
|
(461)
|
(376)
|
(7)
|
(105)
|
(109)
|
(114)
|
(114)
|
(143)
|
(61)
|
(49)
|
(50)
|
(42)
|
(43)
|
(53)
|
(38)
|
(32)
|
(2)
|
(22)
|
(31)
|
(30)
|
(33)
|
(9)
|
(10)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
89
|
0
|
95
|
49
|
(104)
|
(106)
|
(116)
|
(70)
|
(10)
|
(11)
|
(1)
|
(38)
|
(49)
|
(65)
|
(67)
|
(26)
|
(41)
|
(24)
|
(35)
|
(48)
|
(24)
|
(49)
|
(56)
|
(53)
|
(62)
|
(78)
|
(63)
|
(65)
|
(77)
|
(60)
|
(187)
|
(236)
|
(481)
|
(545)
|
(414)
|
(359)
|
(104)
|
(29)
|
(28)
|
(19)
|
(114)
|
(107)
|
(107)
|
(127)
|
18
|
16
|
19
|
(204)
|
(291)
|
(524)
|
(642)
|
(532)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
8
|
(1)
|
(8)
|
(15)
|
(17)
|
(14)
|
(4)
|
0
|
(3)
|
3
|
(3)
|
(2)
|
10
|
10
|
10
|
10
|
4
|
(7)
|
(3)
|
129
|
126
|
129
|
130
|
(5)
|
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
|
|
| Total Other Income |
14
|
(45)
|
(42)
|
10
|
8
|
7
|
1
|
(0)
|
50
|
52
|
53
|
52
|
2
|
3
|
5
|
3
|
7
|
16
|
36
|
61
|
31
|
(7)
|
(16)
|
(34)
|
34
|
36
|
24
|
11
|
21
|
(6)
|
(5)
|
10
|
27
|
25
|
22
|
17
|
9
|
13
|
17
|
25
|
24
|
26
|
24
|
24
|
12
|
10
|
8
|
5
|
11
|
13
|
7
|
7
|
(1)
|
(1)
|
1
|
2
|
3
|
2
|
3
|
5
|
1
|
2
|
(3)
|
(6)
|
(2)
|
(2)
|
4
|
(5)
|
(8)
|
(6)
|
(10)
|
(0)
|
1
|
0
|
(1)
|
(4)
|
3
|
4
|
12
|
21
|
23
|
20
|
10
|
18
|
10
|
8
|
10
|
(6)
|
(8)
|
(8)
|
(9)
|
(9)
|
(12)
|
(10)
|
(10)
|
(19)
|
|
| Pre-Tax Income |
(586)
N/A
|
(442)
+25%
|
(204)
+54%
|
350
N/A
|
116
-67%
|
105
-10%
|
(63)
N/A
|
(338)
-434%
|
(373)
-10%
|
(367)
+2%
|
(429)
-17%
|
(414)
+4%
|
(267)
+35%
|
(342)
-28%
|
(197)
+43%
|
39
N/A
|
(187)
N/A
|
(179)
+4%
|
(194)
-8%
|
(47)
+76%
|
(5)
+89%
|
22
N/A
|
71
+224%
|
76
+7%
|
236
+211%
|
300
+27%
|
352
+17%
|
421
+20%
|
472
+12%
|
460
-3%
|
320
-30%
|
264
-18%
|
232
-12%
|
247
+6%
|
357
+44%
|
397
+11%
|
451
+14%
|
461
+2%
|
470
+2%
|
688
+46%
|
738
+7%
|
748
+1%
|
747
0%
|
568
-24%
|
675
+19%
|
669
-1%
|
662
-1%
|
631
-5%
|
468
-26%
|
515
+10%
|
536
+4%
|
616
+15%
|
721
+17%
|
739
+3%
|
772
+4%
|
753
-2%
|
762
+1%
|
755
-1%
|
760
+1%
|
817
+8%
|
826
+1%
|
858
+4%
|
842
-2%
|
874
+4%
|
841
-4%
|
820
-3%
|
842
+3%
|
838
0%
|
838
+0%
|
841
+0%
|
846
+1%
|
854
+1%
|
878
+3%
|
897
+2%
|
656
-27%
|
616
-6%
|
361
-41%
|
458
+27%
|
837
+83%
|
962
+15%
|
1 222
+27%
|
1 316
+8%
|
1 276
-3%
|
1 289
+1%
|
1 269
-2%
|
1 225
-3%
|
1 189
-3%
|
1 197
+1%
|
1 408
+18%
|
1 403
0%
|
1 420
+1%
|
1 190
-16%
|
1 049
-12%
|
794
-24%
|
716
-10%
|
796
+11%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
66
|
18
|
(4)
|
(167)
|
(106)
|
(77)
|
(32)
|
(75)
|
(243)
|
(231)
|
(239)
|
(349)
|
(262)
|
(251)
|
(300)
|
(135)
|
(82)
|
(114)
|
(39)
|
(84)
|
(19)
|
(2)
|
15
|
(11)
|
(59)
|
(61)
|
(151)
|
(151)
|
(157)
|
(155)
|
(80)
|
(48)
|
(90)
|
(100)
|
(160)
|
(181)
|
(171)
|
(165)
|
(149)
|
(195)
|
(190)
|
(193)
|
(195)
|
(167)
|
(213)
|
(220)
|
(232)
|
(219)
|
(181)
|
(192)
|
(195)
|
(232)
|
(217)
|
(217)
|
(229)
|
(225)
|
(283)
|
(269)
|
(235)
|
(237)
|
(197)
|
(212)
|
(250)
|
(241)
|
(271)
|
(284)
|
(266)
|
(272)
|
(199)
|
(197)
|
(177)
|
(181)
|
(205)
|
(212)
|
(187)
|
(36)
|
(8)
|
(15)
|
(82)
|
(243)
|
(252)
|
(277)
|
(274)
|
(277)
|
(318)
|
(303)
|
(230)
|
(245)
|
(291)
|
(305)
|
(370)
|
(364)
|
(334)
|
(277)
|
(256)
|
(230)
|
|
| Income from Continuing Operations |
(520)
|
(424)
|
(208)
|
183
|
9
|
28
|
(95)
|
(413)
|
(616)
|
(598)
|
(668)
|
(763)
|
(529)
|
(593)
|
(497)
|
(96)
|
(269)
|
(293)
|
(233)
|
(132)
|
(24)
|
20
|
86
|
65
|
177
|
239
|
200
|
270
|
315
|
305
|
240
|
216
|
142
|
147
|
197
|
216
|
279
|
296
|
321
|
493
|
548
|
556
|
552
|
402
|
462
|
449
|
430
|
412
|
287
|
323
|
341
|
384
|
504
|
522
|
542
|
528
|
479
|
486
|
525
|
580
|
629
|
646
|
592
|
633
|
570
|
535
|
575
|
566
|
639
|
644
|
669
|
674
|
674
|
686
|
469
|
580
|
353
|
443
|
754
|
720
|
970
|
1 039
|
1 002
|
1 013
|
951
|
922
|
959
|
952
|
1 117
|
1 098
|
1 050
|
826
|
715
|
517
|
460
|
566
|
|
| Income to Minority Interest |
(29)
|
(27)
|
(27)
|
(32)
|
(30)
|
(28)
|
(25)
|
(28)
|
(27)
|
(33)
|
(29)
|
(23)
|
(22)
|
(20)
|
(20)
|
(20)
|
(17)
|
(15)
|
(18)
|
(17)
|
(20)
|
(20)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(23)
|
(17)
|
(17)
|
(15)
|
(22)
|
(23)
|
(20)
|
(19)
|
(20)
|
(18)
|
(22)
|
(28)
|
(19)
|
(25)
|
(24)
|
(13)
|
(18)
|
(18)
|
(18)
|
(23)
|
(21)
|
(22)
|
(23)
|
(25)
|
(28)
|
(27)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(27)
|
(24)
|
(23)
|
(20)
|
(18)
|
(16)
|
(17)
|
(20)
|
(19)
|
(19)
|
(19)
|
(21)
|
(21)
|
(18)
|
(17)
|
(16)
|
(12)
|
(3)
|
(6)
|
(9)
|
(15)
|
(20)
|
(21)
|
(19)
|
(20)
|
(18)
|
(23)
|
(24)
|
(20)
|
(20)
|
(17)
|
(19)
|
(21)
|
(26)
|
(23)
|
(19)
|
(18)
|
|
| Equity Earnings Affiliates |
0
|
4
|
4
|
4
|
6
|
1
|
(0)
|
(0)
|
2
|
5
|
5
|
8
|
6
|
5
|
6
|
6
|
13
|
13
|
12
|
11
|
7
|
7
|
9
|
9
|
8
|
8
|
6
|
5
|
3
|
3
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
0
|
1
|
3
|
2
|
1
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
1
|
0
|
1
|
1
|
(0)
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
5
|
6
|
5
|
5
|
1
|
1
|
2
|
1
|
3
|
1
|
0
|
1
|
(2)
|
|
| Net Income (Common) |
(535)
N/A
|
(444)
+17%
|
(217)
+51%
|
176
N/A
|
17
-90%
|
31
+83%
|
(91)
N/A
|
(329)
-260%
|
(539)
-64%
|
(532)
+1%
|
(612)
-15%
|
(786)
-29%
|
(558)
+29%
|
(620)
-11%
|
(523)
+16%
|
(130)
+75%
|
(289)
-123%
|
(311)
-8%
|
(270)
+13%
|
(171)
+37%
|
(79)
+54%
|
(31)
+61%
|
46
N/A
|
26
-44%
|
131
+410%
|
186
+42%
|
152
-18%
|
218
+43%
|
265
+21%
|
261
-1%
|
194
-26%
|
174
-10%
|
94
-46%
|
96
+2%
|
180
+88%
|
206
+14%
|
271
+32%
|
295
+9%
|
291
-1%
|
457
+57%
|
521
+14%
|
523
+0%
|
520
-1%
|
381
-27%
|
435
+14%
|
422
-3%
|
403
-5%
|
379
-6%
|
259
-32%
|
298
+15%
|
317
+7%
|
361
+14%
|
477
+32%
|
496
+4%
|
518
+4%
|
503
-3%
|
455
-10%
|
462
+1%
|
498
+8%
|
551
+11%
|
605
+10%
|
624
+3%
|
575
-8%
|
616
+7%
|
554
-10%
|
516
-7%
|
554
+7%
|
545
-2%
|
619
+14%
|
625
+1%
|
649
+4%
|
653
+1%
|
656
+0%
|
669
+2%
|
454
-32%
|
568
+25%
|
351
-38%
|
438
+25%
|
747
+71%
|
707
-5%
|
953
+35%
|
1 021
+7%
|
987
-3%
|
999
+1%
|
938
-6%
|
905
-4%
|
941
+4%
|
932
-1%
|
1 098
+18%
|
1 083
-1%
|
1 032
-5%
|
808
-22%
|
690
-15%
|
494
-28%
|
442
-11%
|
546
+24%
|
|
| EPS (Diluted) |
-1.44
N/A
|
-1.16
+19%
|
-0.56
+52%
|
0.46
N/A
|
0.04
-91%
|
0.08
+100%
|
-0.23
N/A
|
-0.85
-270%
|
-1.39
-64%
|
-1.28
+8%
|
-1.47
-15%
|
-1.89
-29%
|
-1.36
+28%
|
-1.46
-7%
|
-1.21
+17%
|
-0.3
+75%
|
-0.7
-133%
|
-0.74
-6%
|
-0.62
+16%
|
-0.39
+37%
|
-0.2
+49%
|
-0.07
+65%
|
0.07
N/A
|
0.04
-43%
|
0.26
+550%
|
0.4
+54%
|
0.29
-28%
|
0.48
+66%
|
0.52
+8%
|
0.56
+8%
|
0.38
-32%
|
0.33
-13%
|
0.19
-42%
|
0.2
+5%
|
0.33
+65%
|
0.38
+15%
|
0.5
+32%
|
0.61
+22%
|
0.53
-13%
|
0.85
+60%
|
0.96
+13%
|
1.19
+24%
|
1.08
-9%
|
0.83
-23%
|
0.9
+8%
|
1.01
+12%
|
0.89
-12%
|
0.89
N/A
|
0.61
-31%
|
0.7
+15%
|
0.73
+4%
|
0.83
+14%
|
1.12
+35%
|
1.2
+7%
|
1.24
+3%
|
1.21
-2%
|
1.09
-10%
|
1.11
+2%
|
1.2
+8%
|
1.34
+12%
|
1.48
+10%
|
1.56
+5%
|
1.42
-9%
|
1.55
+9%
|
1.4
-10%
|
1.34
-4%
|
1.42
+6%
|
1.4
-1%
|
1.59
+14%
|
1.62
+2%
|
1.65
+2%
|
1.66
+1%
|
1.68
+1%
|
1.69
+1%
|
1.16
-31%
|
1.43
+23%
|
0.89
-38%
|
1.1
+24%
|
1.88
+71%
|
1.77
-6%
|
2.39
+35%
|
2.56
+7%
|
2.48
-3%
|
2.52
+2%
|
2.37
-6%
|
2.33
-2%
|
2.41
+3%
|
2.4
0%
|
2.85
+19%
|
2.84
0%
|
2.72
-4%
|
2.14
-21%
|
1.83
-14%
|
1.31
-28%
|
1.18
-10%
|
1.47
+25%
|
|