Adidas AG
XMUN:ADS
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 |
151.5
262.6
|
| 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
Adidas AG
Income Statement
Adidas AG
| 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 |
0
|
0
|
0
|
0
|
82
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
71
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
184
|
0
|
0
|
0
|
166
|
0
|
0
|
0
|
178
|
0
|
0
|
0
|
138
|
0
|
0
|
0
|
112
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
97
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
101
|
0
|
0
|
0
|
82
|
0
|
0
|
0
|
66
|
0
|
0
|
0
|
83
|
0
|
0
|
0
|
86
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
|
| Revenue |
6 112
N/A
|
6 192
+1%
|
6 331
+2%
|
6 409
+1%
|
6 523
+2%
|
6 554
+0%
|
6 439
-2%
|
6 424
0%
|
6 267
-2%
|
6 221
-1%
|
6 230
+0%
|
6 135
-2%
|
5 860
-4%
|
5 911
+1%
|
6 026
+2%
|
6 192
+3%
|
6 636
+7%
|
7 421
+12%
|
8 333
+12%
|
9 358
+12%
|
10 084
+8%
|
10 163
+1%
|
10 135
0%
|
10 127
0%
|
10 299
+2%
|
10 382
+1%
|
10 503
+1%
|
10 645
+1%
|
10 799
+1%
|
10 755
0%
|
10 691
-1%
|
10 496
-2%
|
10 381
-1%
|
10 478
+1%
|
10 938
+4%
|
11 518
+5%
|
11 990
+4%
|
12 589
+5%
|
12 736
+1%
|
13 012
+2%
|
13 322
+2%
|
13 873
+4%
|
14 326
+3%
|
14 755
+3%
|
14 883
+1%
|
14 810
0%
|
14 676
-1%
|
14 382
-2%
|
14 203
-1%
|
13 932
-2%
|
13 949
+0%
|
14 114
+1%
|
14 534
+3%
|
15 137
+4%
|
15 644
+3%
|
16 358
+5%
|
16 915
+3%
|
17 394
+3%
|
17 686
+2%
|
18 150
+3%
|
18 483
+2%
|
19 368
+5%
|
20 207
+4%
|
20 662
+2%
|
21 218
+3%
|
21 319
+0%
|
21 542
+1%
|
21 738
+1%
|
21 915
+1%
|
22 250
+2%
|
22 498
+1%
|
23 035
+2%
|
23 640
+3%
|
22 138
-6%
|
19 981
-10%
|
19 132
-4%
|
18 435
-4%
|
19 322
+5%
|
21 047
+9%
|
21 238
+1%
|
21 234
0%
|
21 269
+0%
|
21 788
+2%
|
22 444
+3%
|
22 511
+0%
|
22 483
0%
|
22 230
-1%
|
21 821
-2%
|
21 427
-2%
|
21 611
+1%
|
22 090
+2%
|
22 529
+2%
|
23 683
+5%
|
24 378
+3%
|
24 508
+1%
|
24 700
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 511)
|
(3 556)
|
(3 638)
|
(3 651)
|
(3 704)
|
(3 710)
|
(3 647)
|
(3 615)
|
(3 453)
|
(3 371)
|
(3 316)
|
(3 206)
|
(3 047)
|
(3 038)
|
(3 097)
|
(3 179)
|
(3 439)
|
(3 922)
|
(4 493)
|
(5 125)
|
(5 589)
|
(5 587)
|
(5 505)
|
(5 395)
|
(5 417)
|
(5 400)
|
(5 396)
|
(5 456)
|
(5 543)
|
(5 623)
|
(5 717)
|
(5 726)
|
(5 669)
|
(5 629)
|
(5 767)
|
(6 013)
|
(6 260)
|
(6 572)
|
(6 640)
|
(6 795)
|
(6 993)
|
(7 305)
|
(7 567)
|
(7 780)
|
(7 780)
|
(7 652)
|
(7 521)
|
(7 292)
|
(7 202)
|
(7 101)
|
(7 139)
|
(7 299)
|
(7 610)
|
(7 916)
|
(8 207)
|
(8 535)
|
(8 748)
|
(8 946)
|
(9 054)
|
(9 312)
|
(9 383)
|
(9 856)
|
(10 242)
|
(10 344)
|
(10 514)
|
(10 482)
|
(10 479)
|
(10 494)
|
(10 552)
|
(10 571)
|
(10 626)
|
(10 868)
|
(11 347)
|
(10 818)
|
(9 886)
|
(9 578)
|
(9 213)
|
(9 548)
|
(10 362)
|
(10 467)
|
(10 469)
|
(10 586)
|
(10 921)
|
(11 315)
|
(11 867)
|
(12 124)
|
(11 967)
|
(11 749)
|
(11 244)
|
(10 995)
|
(11 234)
|
(11 327)
|
(11 658)
|
(11 944)
|
(11 956)
|
(12 014)
|
|
| Gross Profit |
2 601
N/A
|
2 636
+1%
|
2 693
+2%
|
2 758
+2%
|
2 819
+2%
|
2 844
+1%
|
2 792
-2%
|
2 809
+1%
|
2 814
+0%
|
2 850
+1%
|
2 914
+2%
|
2 929
+1%
|
2 813
-4%
|
2 873
+2%
|
2 929
+2%
|
3 013
+3%
|
3 197
+6%
|
3 499
+9%
|
3 840
+10%
|
4 233
+10%
|
4 495
+6%
|
4 576
+2%
|
4 630
+1%
|
4 732
+2%
|
4 882
+3%
|
4 982
+2%
|
5 107
+3%
|
5 189
+2%
|
5 256
+1%
|
5 132
-2%
|
4 974
-3%
|
4 770
-4%
|
4 712
-1%
|
4 849
+3%
|
5 171
+7%
|
5 505
+6%
|
5 730
+4%
|
6 017
+5%
|
6 096
+1%
|
6 217
+2%
|
6 329
+2%
|
6 568
+4%
|
6 759
+3%
|
6 975
+3%
|
7 103
+2%
|
7 158
+1%
|
7 155
0%
|
7 090
-1%
|
7 001
-1%
|
6 831
-2%
|
6 810
0%
|
6 815
+0%
|
6 924
+2%
|
7 221
+4%
|
7 437
+3%
|
7 823
+5%
|
8 167
+4%
|
8 448
+3%
|
8 632
+2%
|
8 838
+2%
|
9 100
+3%
|
9 512
+5%
|
9 965
+5%
|
10 318
+4%
|
10 704
+4%
|
10 837
+1%
|
11 063
+2%
|
11 244
+2%
|
11 363
+1%
|
11 679
+3%
|
11 872
+2%
|
12 167
+2%
|
12 293
+1%
|
11 320
-8%
|
10 095
-11%
|
9 554
-5%
|
9 222
-3%
|
9 774
+6%
|
10 685
+9%
|
10 771
+1%
|
10 765
0%
|
10 683
-1%
|
10 867
+2%
|
11 129
+2%
|
10 644
-4%
|
10 359
-3%
|
10 263
-1%
|
10 072
-2%
|
10 183
+1%
|
10 616
+4%
|
10 856
+2%
|
11 202
+3%
|
12 025
+7%
|
12 434
+3%
|
12 552
+1%
|
12 686
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 084)
|
(2 144)
|
(2 201)
|
(2 243)
|
(2 297)
|
(2 303)
|
(2 262)
|
(2 252)
|
(2 281)
|
(2 293)
|
(2 296)
|
(2 303)
|
(2 193)
|
(2 227)
|
(2 253)
|
(2 301)
|
(2 489)
|
(2 748)
|
(3 070)
|
(3 370)
|
(3 614)
|
(3 714)
|
(3 752)
|
(3 792)
|
(3 954)
|
(3 982)
|
(4 086)
|
(4 166)
|
(4 217)
|
(4 286)
|
(4 265)
|
(4 198)
|
(4 207)
|
(4 137)
|
(4 337)
|
(4 596)
|
(4 859)
|
(5 070)
|
(5 124)
|
(5 215)
|
(5 377)
|
(5 519)
|
(5 673)
|
(5 836)
|
(5 921)
|
(6 205)
|
(6 206)
|
(6 172)
|
(5 771)
|
(5 785)
|
(5 799)
|
(5 868)
|
(5 966)
|
(6 204)
|
(6 403)
|
(6 683)
|
(7 076)
|
(7 212)
|
(7 201)
|
(7 321)
|
(7 562)
|
(7 814)
|
(8 190)
|
(8 339)
|
(8 638)
|
(8 658)
|
(8 798)
|
(8 873)
|
(8 900)
|
(9 182)
|
(9 324)
|
(9 623)
|
(9 504)
|
(9 488)
|
(9 169)
|
(8 790)
|
(8 363)
|
(8 372)
|
(8 477)
|
(8 626)
|
(8 708)
|
(8 965)
|
(9 300)
|
(9 670)
|
(9 796)
|
(10 067)
|
(10 187)
|
(10 151)
|
(9 922)
|
(10 072)
|
(10 142)
|
(10 299)
|
(10 718)
|
(10 823)
|
(10 741)
|
(10 737)
|
|
| Selling, General & Administrative |
(2 036)
|
(2 094)
|
(2 152)
|
(2 194)
|
(2 245)
|
(2 249)
|
(2 206)
|
(2 194)
|
(2 228)
|
(2 239)
|
(2 244)
|
(2 253)
|
(2 082)
|
(2 150)
|
(2 182)
|
(2 239)
|
(2 362)
|
(2 673)
|
(2 989)
|
(3 280)
|
(3 413)
|
(3 609)
|
(3 640)
|
(3 680)
|
(3 827)
|
(3 816)
|
0
|
0
|
(4 069)
|
0
|
0
|
0
|
(4 096)
|
0
|
0
|
0
|
(4 786)
|
0
|
0
|
0
|
(5 199)
|
0
|
0
|
0
|
(5 755)
|
0
|
0
|
0
|
(5 604)
|
(1 408)
|
(2 853)
|
(4 343)
|
(5 751)
|
(4 558)
|
(4 752)
|
(5 008)
|
(6 792)
|
(7 051)
|
(7 165)
|
0
|
(7 364)
|
(3 767)
|
(3 990)
|
(6 018)
|
(8 242)
|
(7 123)
|
(5 854)
|
0
|
(8 431)
|
(1 410)
|
(1 447)
|
(2 200)
|
(9 557)
|
(2 987)
|
(2 768)
|
(2 553)
|
(8 349)
|
(2 265)
|
(2 356)
|
(2 492)
|
(8 686)
|
(2 647)
|
(2 694)
|
(2 711)
|
(9 925)
|
(2 723)
|
(2 677)
|
(2 630)
|
(9 782)
|
(6 291)
|
(8 311)
|
(10 505)
|
(10 731)
|
(11 083)
|
(10 995)
|
(10 898)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(98)
|
0
|
0
|
0
|
(84)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(115)
|
0
|
0
|
0
|
(128)
|
0
|
0
|
0
|
(124)
|
0
|
0
|
0
|
(126)
|
0
|
0
|
0
|
(139)
|
0
|
0
|
0
|
(149)
|
0
|
0
|
0
|
(187)
|
0
|
0
|
0
|
(153)
|
0
|
0
|
0
|
(152)
|
0
|
0
|
0
|
(115)
|
0
|
0
|
0
|
(130)
|
0
|
0
|
0
|
(153)
|
0
|
0
|
0
|
(151)
|
0
|
0
|
0
|
(170)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(90)
|
(94)
|
(96)
|
(99)
|
(97)
|
(99)
|
(99)
|
(100)
|
(96)
|
(94)
|
(93)
|
(91)
|
(95)
|
(96)
|
(99)
|
(101)
|
(112)
|
(127)
|
(145)
|
(165)
|
(193)
|
(203)
|
(209)
|
(211)
|
(204)
|
(288)
|
0
|
0
|
(228)
|
0
|
0
|
0
|
(294)
|
0
|
0
|
0
|
(260)
|
0
|
0
|
0
|
(249)
|
0
|
0
|
0
|
(263)
|
0
|
0
|
0
|
(282)
|
(70)
|
(142)
|
(217)
|
(323)
|
(224)
|
(233)
|
(257)
|
(354)
|
(362)
|
(361)
|
0
|
(369)
|
(188)
|
(204)
|
(305)
|
(451)
|
0
|
0
|
0
|
(483)
|
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
|
|
| Other Operating Expenses |
42
|
43
|
46
|
49
|
46
|
46
|
44
|
43
|
42
|
40
|
41
|
41
|
42
|
19
|
28
|
39
|
47
|
52
|
64
|
75
|
90
|
98
|
97
|
99
|
161
|
122
|
(4 086)
|
(4 166)
|
161
|
(4 286)
|
(4 265)
|
(4 198)
|
183
|
(4 137)
|
(4 337)
|
(4 596)
|
187
|
(5 070)
|
(5 124)
|
(5 215)
|
186
|
(5 519)
|
(5 673)
|
(5 836)
|
225
|
(6 205)
|
(6 206)
|
(6 172)
|
239
|
(4 307)
|
(2 804)
|
(1 308)
|
234
|
(1 422)
|
(1 418)
|
(1 418)
|
209
|
201
|
325
|
(7 321)
|
320
|
(3 859)
|
(3 996)
|
(2 016)
|
242
|
(1 535)
|
(2 944)
|
(8 873)
|
167
|
(7 772)
|
(7 877)
|
(7 423)
|
205
|
(6 501)
|
(6 401)
|
(6 237)
|
101
|
(6 107)
|
(6 121)
|
(6 134)
|
108
|
(6 318)
|
(6 606)
|
(6 959)
|
282
|
(7 344)
|
(7 510)
|
(7 521)
|
11
|
(3 781)
|
(1 831)
|
206
|
183
|
260
|
254
|
161
|
|
| Operating Income |
517
N/A
|
492
-5%
|
492
N/A
|
515
+5%
|
522
+1%
|
542
+4%
|
531
-2%
|
558
+5%
|
532
-5%
|
557
+5%
|
618
+11%
|
626
+1%
|
620
-1%
|
646
+4%
|
676
+5%
|
712
+5%
|
707
-1%
|
751
+6%
|
770
+3%
|
863
+12%
|
881
+2%
|
862
-2%
|
878
+2%
|
940
+7%
|
928
-1%
|
1 000
+8%
|
1 021
+2%
|
1 023
+0%
|
1 039
+2%
|
846
-19%
|
709
-16%
|
572
-19%
|
505
-12%
|
712
+41%
|
834
+17%
|
909
+9%
|
871
-4%
|
947
+9%
|
972
+3%
|
1 002
+3%
|
952
-5%
|
1 049
+10%
|
1 086
+4%
|
1 139
+5%
|
1 182
+4%
|
953
-19%
|
949
0%
|
918
-3%
|
1 230
+34%
|
1 046
-15%
|
1 011
-3%
|
947
-6%
|
958
+1%
|
1 017
+6%
|
1 034
+2%
|
1 140
+10%
|
1 091
-4%
|
1 236
+13%
|
1 431
+16%
|
1 517
+6%
|
1 538
+1%
|
1 698
+10%
|
1 775
+5%
|
1 979
+11%
|
2 066
+4%
|
2 179
+5%
|
2 265
+4%
|
2 371
+5%
|
2 463
+4%
|
2 497
+1%
|
2 548
+2%
|
2 544
0%
|
2 789
+10%
|
1 832
-34%
|
926
-49%
|
764
-17%
|
859
+12%
|
1 402
+63%
|
2 208
+57%
|
2 145
-3%
|
2 057
-4%
|
1 718
-16%
|
1 567
-9%
|
1 459
-7%
|
848
-42%
|
292
-66%
|
76
-74%
|
(79)
N/A
|
261
N/A
|
544
+108%
|
714
+31%
|
903
+26%
|
1 307
+45%
|
1 611
+23%
|
1 811
+12%
|
1 949
+8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(102)
|
(88)
|
(89)
|
(82)
|
(72)
|
(86)
|
(69)
|
(63)
|
(58)
|
(43)
|
(52)
|
(50)
|
(61)
|
(58)
|
(50)
|
(41)
|
(33)
|
(69)
|
(101)
|
(144)
|
(145)
|
(168)
|
(160)
|
(141)
|
(132)
|
(127)
|
(131)
|
(143)
|
(166)
|
(182)
|
(187)
|
(175)
|
(147)
|
(119)
|
(93)
|
(94)
|
(87)
|
(99)
|
(103)
|
(95)
|
(85)
|
(76)
|
(75)
|
(67)
|
(69)
|
(64)
|
(59)
|
(65)
|
(66)
|
(66)
|
(65)
|
(51)
|
(46)
|
(34)
|
(28)
|
(31)
|
(21)
|
(14)
|
(10)
|
(18)
|
(43)
|
(45)
|
(60)
|
(70)
|
(17)
|
(52)
|
(36)
|
(2)
|
8
|
(20)
|
(41)
|
(79)
|
(115)
|
(110)
|
(114)
|
(119)
|
(166)
|
(166)
|
(170)
|
(176)
|
(135)
|
(124)
|
(182)
|
(293)
|
(268)
|
(284)
|
(245)
|
(175)
|
(239)
|
(265)
|
(255)
|
(167)
|
(232)
|
(149)
|
(165)
|
(255)
|
|
| Non-Reccuring Items |
(39)
|
(40)
|
(42)
|
(44)
|
(45)
|
(45)
|
(45)
|
(44)
|
(45)
|
(45)
|
(43)
|
(41)
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(262)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(77)
|
(96)
|
(96)
|
(96)
|
(33)
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(95)
|
0
|
0
|
0
|
(129)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(179)
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(2)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
13
|
0
|
1
|
0
|
(2)
|
0
|
0
|
0
|
1
|
0
|
(1)
|
0
|
(13)
|
0
|
1
|
1
|
36
|
0
|
0
|
(1)
|
16
|
0
|
0
|
0
|
|
| Pre-Tax Income |
376
N/A
|
364
-3%
|
361
-1%
|
389
+8%
|
390
+0%
|
410
+5%
|
416
+1%
|
450
+8%
|
438
-3%
|
469
+7%
|
523
+12%
|
535
+2%
|
526
-2%
|
589
+12%
|
627
+6%
|
672
+7%
|
655
-3%
|
682
+4%
|
669
-2%
|
719
+7%
|
723
+1%
|
695
-4%
|
719
+3%
|
800
+11%
|
815
+2%
|
874
+7%
|
890
+2%
|
880
-1%
|
904
+3%
|
663
-27%
|
522
-21%
|
397
-24%
|
358
-10%
|
593
+66%
|
741
+25%
|
815
+10%
|
806
-1%
|
848
+5%
|
869
+2%
|
907
+4%
|
869
-4%
|
973
+12%
|
1 011
+4%
|
1 072
+6%
|
851
-21%
|
889
+4%
|
890
+0%
|
853
-4%
|
1 113
+30%
|
980
-12%
|
947
-3%
|
897
-5%
|
835
-7%
|
887
+6%
|
909
+2%
|
1 012
+11%
|
1 039
+3%
|
1 222
+18%
|
1 422
+16%
|
1 500
+5%
|
1 536
+2%
|
1 654
+8%
|
1 716
+4%
|
1 910
+11%
|
2 023
+6%
|
2 127
+5%
|
2 228
+5%
|
2 368
+6%
|
2 378
+0%
|
2 477
+4%
|
2 507
+1%
|
2 465
-2%
|
2 558
+4%
|
1 723
-33%
|
813
-53%
|
646
-21%
|
578
-11%
|
1 235
+114%
|
2 037
+65%
|
1 968
-3%
|
1 852
-6%
|
1 594
-14%
|
1 384
-13%
|
1 166
-16%
|
388
-67%
|
9
-98%
|
(168)
N/A
|
(253)
-51%
|
65
N/A
|
279
+329%
|
460
+65%
|
735
+60%
|
1 121
+53%
|
1 461
+30%
|
1 645
+13%
|
1 694
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(147)
|
(141)
|
(136)
|
(148)
|
(148)
|
(155)
|
(159)
|
(174)
|
(167)
|
(180)
|
(194)
|
(201)
|
(193)
|
(204)
|
(219)
|
(218)
|
(221)
|
(227)
|
(224)
|
(233)
|
(227)
|
(219)
|
(223)
|
(253)
|
(260)
|
(279)
|
(282)
|
(269)
|
(260)
|
(185)
|
(153)
|
(118)
|
(113)
|
(182)
|
(212)
|
(233)
|
(238)
|
(240)
|
(247)
|
(247)
|
(261)
|
(284)
|
(298)
|
(320)
|
(327)
|
(346)
|
(340)
|
(328)
|
(340)
|
(307)
|
(301)
|
(289)
|
(271)
|
(294)
|
(314)
|
(360)
|
(353)
|
(402)
|
(447)
|
(455)
|
(454)
|
(479)
|
(494)
|
(547)
|
(668)
|
(693)
|
(723)
|
(755)
|
(669)
|
(678)
|
(666)
|
(635)
|
(640)
|
(410)
|
(203)
|
(146)
|
(117)
|
(296)
|
(469)
|
(456)
|
(360)
|
(295)
|
(112)
|
(307)
|
(134)
|
(88)
|
(175)
|
115
|
(124)
|
(142)
|
(208)
|
(286)
|
(297)
|
(373)
|
(394)
|
(430)
|
|
| Income from Continuing Operations |
229
|
223
|
225
|
241
|
242
|
255
|
257
|
276
|
271
|
290
|
330
|
335
|
333
|
385
|
408
|
454
|
434
|
455
|
445
|
486
|
496
|
476
|
496
|
547
|
555
|
595
|
608
|
611
|
644
|
478
|
369
|
279
|
245
|
411
|
529
|
582
|
568
|
608
|
622
|
660
|
608
|
689
|
713
|
752
|
524
|
543
|
550
|
525
|
773
|
673
|
646
|
608
|
564
|
593
|
595
|
652
|
686
|
820
|
975
|
1 045
|
1 082
|
1 175
|
1 222
|
1 363
|
1 355
|
1 434
|
1 505
|
1 613
|
1 709
|
1 799
|
1 841
|
1 830
|
1 918
|
1 313
|
610
|
500
|
461
|
939
|
1 568
|
1 512
|
1 492
|
1 299
|
1 272
|
859
|
254
|
(79)
|
(343)
|
(138)
|
(59)
|
137
|
252
|
449
|
824
|
1 088
|
1 251
|
1 264
|
|
| Income to Minority Interest |
(21)
|
(18)
|
(16)
|
(15)
|
(14)
|
(17)
|
(15)
|
(15)
|
(11)
|
(10)
|
(12)
|
(11)
|
(7)
|
(5)
|
(5)
|
(2)
|
(8)
|
(10)
|
(12)
|
(14)
|
(13)
|
(10)
|
(7)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
5
|
4
|
5
|
7
|
2
|
2
|
2
|
(1)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(5)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
4
|
26
|
(4)
|
(11)
|
(12)
|
(45)
|
(38)
|
(42)
|
(54)
|
(58)
|
(39)
|
(26)
|
(28)
|
(24)
|
(40)
|
(61)
|
(52)
|
(57)
|
(69)
|
(68)
|
(70)
|
(65)
|
(55)
|
|
| Net Income (Common) |
208
N/A
|
206
-1%
|
210
+2%
|
227
+8%
|
229
+1%
|
237
+3%
|
241
+2%
|
260
+8%
|
260
+0%
|
281
+8%
|
294
+5%
|
322
+10%
|
314
-3%
|
347
+11%
|
368
+6%
|
406
+10%
|
383
-6%
|
422
+10%
|
437
+4%
|
465
+6%
|
483
+4%
|
465
-4%
|
488
+5%
|
542
+11%
|
551
+2%
|
592
+7%
|
605
+2%
|
609
+1%
|
642
+5%
|
477
-26%
|
369
-23%
|
280
-24%
|
245
-13%
|
410
+67%
|
527
+29%
|
580
+10%
|
567
-2%
|
608
+7%
|
622
+2%
|
659
+6%
|
613
-7%
|
693
+13%
|
718
+4%
|
759
+6%
|
526
-31%
|
545
+4%
|
552
+1%
|
524
-5%
|
787
+50%
|
683
-13%
|
655
-4%
|
621
-5%
|
490
-21%
|
507
+3%
|
509
+0%
|
538
+6%
|
634
+18%
|
763
+20%
|
908
+19%
|
983
+8%
|
1 017
+3%
|
1 123
+10%
|
990
-12%
|
1 130
+14%
|
1 097
-3%
|
1 181
+8%
|
1 419
+20%
|
1 551
+9%
|
1 702
+10%
|
1 794
+5%
|
1 929
+8%
|
1 917
-1%
|
1 976
+3%
|
1 375
-30%
|
549
-60%
|
448
-18%
|
432
-4%
|
959
+122%
|
1 651
+72%
|
2 066
+25%
|
2 116
+2%
|
2 040
-4%
|
1 937
-5%
|
1 324
-32%
|
612
-54%
|
90
-85%
|
(120)
N/A
|
(208)
-73%
|
(75)
+64%
|
134
N/A
|
240
+79%
|
424
+77%
|
764
+80%
|
1 022
+34%
|
1 201
+18%
|
1 219
+1%
|
|
| EPS (Diluted) |
1.15
N/A
|
1.14
-1%
|
1.15
+1%
|
1.24
+8%
|
1.26
+2%
|
1.3
+3%
|
1.33
+2%
|
1.44
+8%
|
1.43
-1%
|
1.56
+9%
|
1.6
+3%
|
1.75
+9%
|
1.57
-10%
|
1.73
+10%
|
1.89
+9%
|
1.95
+3%
|
1.87
-4%
|
1.92
+3%
|
1.97
+3%
|
2.11
+7%
|
2.2
+4%
|
2.11
-4%
|
2.29
+9%
|
2.48
+8%
|
2.51
+1%
|
2.72
+8%
|
2.77
+2%
|
2.87
+4%
|
3.01
+5%
|
2.27
-25%
|
1.75
-23%
|
1.34
-23%
|
1.17
-13%
|
1.96
+68%
|
2.49
+27%
|
2.77
+11%
|
2.71
-2%
|
2.9
+7%
|
2.97
+2%
|
3.15
+6%
|
2.93
-7%
|
3.31
+13%
|
3.43
+4%
|
3.62
+6%
|
2.51
-31%
|
2.6
+4%
|
2.63
+1%
|
2.5
-5%
|
3.76
+50%
|
3.26
-13%
|
3.13
-4%
|
2.96
-5%
|
2.34
-21%
|
2.48
+6%
|
2.52
+2%
|
2.68
+6%
|
3.13
+17%
|
3.71
+19%
|
4.43
+19%
|
4.78
+8%
|
4.93
+3%
|
5.5
+12%
|
4.78
-13%
|
5.53
+16%
|
5.37
-3%
|
5.78
+8%
|
6.97
+21%
|
7.71
+11%
|
8.42
+9%
|
9.02
+7%
|
8.46
-6%
|
9.72
+15%
|
9.97
+3%
|
7.03
-29%
|
2.8
-60%
|
2.29
-18%
|
2.21
-3%
|
4.91
+122%
|
8.44
+72%
|
10.62
+26%
|
10.9
+3%
|
10.81
-1%
|
10.53
-3%
|
7.29
-31%
|
3.34
-54%
|
0.5
-85%
|
-0.67
N/A
|
-1.16
-73%
|
-0.42
+64%
|
0.75
N/A
|
1.33
+77%
|
2.37
+78%
|
4.27
+80%
|
5.71
+34%
|
6.62
+16%
|
6.82
+3%
|
|