Fresenius Medical Care AG
XMUN:FME
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 |
36.35
52.3
|
| 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
Fresenius Medical Care AG
Income Statement
Fresenius Medical Care 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 |
265
|
290
|
282
|
271
|
259
|
229
|
218
|
211
|
204
|
191
|
181
|
172
|
159
|
153
|
150
|
148
|
154
|
171
|
218
|
261
|
296
|
321
|
310
|
304
|
292
|
207
|
191
|
178
|
246
|
247
|
251
|
244
|
230
|
223
|
222
|
225
|
230
|
237
|
240
|
242
|
256
|
287
|
315
|
347
|
366
|
362
|
355
|
348
|
337
|
332
|
329
|
328
|
373
|
435
|
459
|
470
|
458
|
420
|
421
|
424
|
427
|
443
|
426
|
426
|
416
|
399
|
392
|
378
|
448
|
482
|
513
|
553
|
491
|
468
|
459
|
429
|
410
|
388
|
368
|
357
|
354
|
345
|
347
|
355
|
360
|
372
|
392
|
413
|
425
|
434
|
432
|
417
|
407
|
399
|
0
|
0
|
|
| Revenue |
5 428
N/A
|
5 526
+2%
|
5 516
0%
|
5 445
-1%
|
5 392
-1%
|
5 241
-3%
|
5 079
-3%
|
5 023
-1%
|
4 891
-3%
|
4 844
-1%
|
4 928
+2%
|
4 966
+1%
|
5 013
+1%
|
5 070
+1%
|
4 815
-5%
|
4 933
+2%
|
5 450
+10%
|
5 384
-1%
|
6 074
+13%
|
6 419
+6%
|
6 770
+5%
|
6 713
-1%
|
6 790
+1%
|
6 810
+0%
|
7 125
+5%
|
7 035
-1%
|
6 944
-1%
|
6 979
+0%
|
7 230
+4%
|
7 515
+4%
|
7 834
+4%
|
8 043
+3%
|
8 065
+0%
|
8 184
+1%
|
8 462
+3%
|
8 813
+4%
|
9 091
+3%
|
9 226
+1%
|
9 139
-1%
|
9 067
-1%
|
9 192
+1%
|
9 502
+3%
|
10 007
+5%
|
10 500
+5%
|
10 959
+4%
|
11 101
+1%
|
11 192
+1%
|
11 229
+0%
|
11 215
0%
|
11 192
0%
|
11 219
+0%
|
11 552
+3%
|
12 145
+5%
|
13 108
+8%
|
14 158
+8%
|
14 901
+5%
|
15 455
+4%
|
15 760
+2%
|
15 891
+1%
|
16 203
+2%
|
16 570
+2%
|
17 202
+4%
|
17 647
+3%
|
17 771
+1%
|
17 784
+0%
|
17 211
-3%
|
16 954
-1%
|
16 676
-2%
|
16 547
-1%
|
16 704
+1%
|
16 835
+1%
|
17 196
+2%
|
17 477
+2%
|
17 832
+2%
|
18 044
+1%
|
18 039
0%
|
17 859
-1%
|
17 581
-2%
|
17 344
-1%
|
17 372
+0%
|
17 619
+1%
|
17 957
+2%
|
18 393
+2%
|
19 048
+4%
|
19 398
+2%
|
19 554
+1%
|
19 622
+0%
|
19 463
-1%
|
19 454
0%
|
19 474
+0%
|
19 415
0%
|
19 239
-1%
|
19 336
+1%
|
19 493
+1%
|
19 518
+0%
|
19 643
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 597)
|
(3 686)
|
(3 703)
|
(3 672)
|
(3 636)
|
(3 530)
|
(3 422)
|
(3 382)
|
(3 273)
|
(3 231)
|
(3 270)
|
(3 296)
|
(3 334)
|
(3 390)
|
(3 227)
|
(3 308)
|
(3 572)
|
(3 611)
|
(4 064)
|
(4 281)
|
(4 478)
|
(4 422)
|
(4 453)
|
(4 448)
|
(4 658)
|
(4 597)
|
(4 537)
|
(4 578)
|
(4 750)
|
(4 945)
|
(5 174)
|
(5 307)
|
(5 313)
|
(5 397)
|
(5 569)
|
(5 789)
|
(5 969)
|
(6 068)
|
(6 016)
|
(5 966)
|
(5 940)
|
(6 221)
|
(6 551)
|
(6 891)
|
(7 163)
|
(7 283)
|
(7 366)
|
(7 413)
|
(7 434)
|
(7 461)
|
(7 498)
|
(7 737)
|
(8 155)
|
(8 813)
|
(9 520)
|
(9 955)
|
(10 278)
|
(10 432)
|
(10 482)
|
(10 716)
|
(10 954)
|
(11 289)
|
(11 593)
|
(11 707)
|
(11 765)
|
(11 582)
|
(11 515)
|
(11 394)
|
(11 392)
|
(11 487)
|
(11 591)
|
(11 874)
|
(12 081)
|
(12 311)
|
(12 440)
|
(12 422)
|
(12 322)
|
(12 253)
|
(12 146)
|
(12 265)
|
(12 846)
|
(12 828)
|
(13 203)
|
(13 766)
|
(14 504)
|
(14 353)
|
(14 570)
|
(14 540)
|
(14 529)
|
(14 524)
|
(14 496)
|
(14 403)
|
(14 579)
|
(14 726)
|
(14 703)
|
(14 732)
|
|
| Gross Profit |
1 831
N/A
|
1 839
+0%
|
1 814
-1%
|
1 773
-2%
|
1 756
-1%
|
1 710
-3%
|
1 657
-3%
|
1 642
-1%
|
1 618
-1%
|
1 612
0%
|
1 658
+3%
|
1 669
+1%
|
1 679
+1%
|
1 680
+0%
|
1 588
-5%
|
1 625
+2%
|
1 877
+16%
|
1 773
-6%
|
2 010
+13%
|
2 139
+6%
|
2 292
+7%
|
2 291
0%
|
2 337
+2%
|
2 362
+1%
|
2 467
+4%
|
2 438
-1%
|
2 408
-1%
|
2 401
0%
|
2 481
+3%
|
2 570
+4%
|
2 659
+3%
|
2 736
+3%
|
2 751
+1%
|
2 787
+1%
|
2 893
+4%
|
3 024
+5%
|
3 122
+3%
|
3 158
+1%
|
3 123
-1%
|
3 101
-1%
|
3 252
+5%
|
3 281
+1%
|
3 456
+5%
|
3 609
+4%
|
3 797
+5%
|
3 818
+1%
|
3 826
+0%
|
3 816
0%
|
3 781
-1%
|
3 731
-1%
|
3 722
0%
|
3 815
+3%
|
3 990
+5%
|
4 295
+8%
|
4 638
+8%
|
4 946
+7%
|
5 177
+5%
|
5 328
+3%
|
5 409
+2%
|
5 487
+1%
|
5 616
+2%
|
5 913
+5%
|
6 055
+2%
|
6 064
+0%
|
6 018
-1%
|
5 629
-6%
|
5 439
-3%
|
5 282
-3%
|
5 155
-2%
|
5 217
+1%
|
5 244
+1%
|
5 323
+1%
|
5 396
+1%
|
5 521
+2%
|
5 604
+2%
|
5 617
+0%
|
5 537
-1%
|
5 328
-4%
|
5 199
-2%
|
5 107
-2%
|
4 773
-7%
|
5 128
+7%
|
5 191
+1%
|
5 282
+2%
|
4 894
-7%
|
5 201
+6%
|
5 052
-3%
|
4 923
-3%
|
4 925
+0%
|
4 950
+0%
|
4 919
-1%
|
4 836
-2%
|
4 757
-2%
|
4 767
+0%
|
4 815
+1%
|
4 911
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 119)
|
(1 388)
|
(1 366)
|
(1 339)
|
(1 019)
|
(1 014)
|
(984)
|
(963)
|
(948)
|
(942)
|
(973)
|
(985)
|
(993)
|
(985)
|
(923)
|
(941)
|
(1 122)
|
(1 024)
|
(1 143)
|
(1 193)
|
(1 274)
|
(1 254)
|
(1 268)
|
(1 272)
|
(1 295)
|
(1 287)
|
(1 274)
|
(1 278)
|
(1 329)
|
(1 376)
|
(1 436)
|
(1 479)
|
(1 493)
|
(1 526)
|
(1 577)
|
(1 645)
|
(1 671)
|
(1 699)
|
(1 677)
|
(1 659)
|
(1 776)
|
(1 757)
|
(1 845)
|
(1 921)
|
(2 115)
|
(2 129)
|
(2 164)
|
(2 191)
|
(2 125)
|
(2 142)
|
(2 140)
|
(2 205)
|
(2 322)
|
(2 478)
|
(2 728)
|
(2 927)
|
(3 077)
|
(3 195)
|
(3 212)
|
(3 258)
|
(3 265)
|
(3 406)
|
(3 547)
|
(3 546)
|
(3 480)
|
(3 492)
|
(3 336)
|
(3 275)
|
(2 843)
|
(3 037)
|
(3 128)
|
(3 133)
|
(3 107)
|
(3 307)
|
(3 237)
|
(3 217)
|
(3 297)
|
(3 207)
|
(3 327)
|
(3 359)
|
(2 994)
|
(3 478)
|
(3 620)
|
(3 888)
|
(3 607)
|
(3 915)
|
(3 767)
|
(3 623)
|
(3 647)
|
(3 666)
|
(3 560)
|
(3 373)
|
(3 491)
|
(3 369)
|
(3 427)
|
(3 498)
|
|
| Selling, General & Administrative |
(1 079)
|
(1 057)
|
(1 034)
|
(1 004)
|
(969)
|
(965)
|
(934)
|
(914)
|
(904)
|
(899)
|
(930)
|
(943)
|
(952)
|
(944)
|
(885)
|
(901)
|
(1 081)
|
(985)
|
(1 102)
|
(1 154)
|
(1 233)
|
(1 215)
|
(1 229)
|
(1 231)
|
(1 246)
|
(1 236)
|
(1 220)
|
(1 222)
|
(1 274)
|
(1 315)
|
(1 375)
|
(1 416)
|
(1 425)
|
(1 459)
|
(1 507)
|
(1 573)
|
(1 598)
|
(1 622)
|
(1 599)
|
(1 579)
|
(1 695)
|
(1 673)
|
(1 759)
|
(1 832)
|
(1 948)
|
(1 962)
|
(1 994)
|
(2 018)
|
(2 028)
|
(2 047)
|
(2 046)
|
(2 113)
|
(2 222)
|
(2 380)
|
(2 621)
|
(2 812)
|
(2 949)
|
(3 061)
|
(3 075)
|
(3 113)
|
(3 119)
|
(3 276)
|
(3 416)
|
(3 426)
|
(3 350)
|
(3 387)
|
(3 203)
|
(3 144)
|
(2 710)
|
(2 902)
|
(2 989)
|
(2 971)
|
(2 939)
|
(3 168)
|
(3 077)
|
(3 059)
|
(3 103)
|
(3 009)
|
(3 128)
|
(3 152)
|
(2 773)
|
(3 256)
|
(3 395)
|
(3 654)
|
(3 170)
|
(3 696)
|
(3 501)
|
(3 305)
|
(3 196)
|
(3 190)
|
(3 186)
|
(3 148)
|
(3 143)
|
(3 118)
|
(3 138)
|
(3 088)
|
|
| Research & Development |
(40)
|
(42)
|
(44)
|
(47)
|
(50)
|
(49)
|
(50)
|
(49)
|
(44)
|
(44)
|
(43)
|
(42)
|
(41)
|
(42)
|
(38)
|
(40)
|
(41)
|
(39)
|
(41)
|
(39)
|
(41)
|
(39)
|
(39)
|
(41)
|
(49)
|
(51)
|
(53)
|
(56)
|
(55)
|
(61)
|
(61)
|
(63)
|
(68)
|
(67)
|
(70)
|
(72)
|
(74)
|
(77)
|
(79)
|
(81)
|
(81)
|
(84)
|
(86)
|
(88)
|
(89)
|
(88)
|
(91)
|
(94)
|
(95)
|
(94)
|
(92)
|
(90)
|
(92)
|
(98)
|
(106)
|
(115)
|
(126)
|
(133)
|
(136)
|
(143)
|
(146)
|
(144)
|
(145)
|
(133)
|
(130)
|
(130)
|
(133)
|
(131)
|
(133)
|
(135)
|
(138)
|
(160)
|
(165)
|
(163)
|
(172)
|
(168)
|
(189)
|
(140)
|
(142)
|
(149)
|
(221)
|
(215)
|
(217)
|
(225)
|
(229)
|
(224)
|
(226)
|
(220)
|
(232)
|
(222)
|
(212)
|
(199)
|
(183)
|
(179)
|
(172)
|
(169)
|
|
| Depreciation & Amortization |
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)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(289)
|
(289)
|
(289)
|
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
|
(78)
|
(78)
|
(78)
|
(78)
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
14
|
14
|
0
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
17
|
15
|
0
|
(53)
|
(53)
|
(53)
|
6
|
0
|
0
|
0
|
(198)
|
15
|
(29)
|
(89)
|
(218)
|
(255)
|
(162)
|
(25)
|
(164)
|
(72)
|
(117)
|
(241)
|
|
| Operating Income |
712
N/A
|
452
-37%
|
448
-1%
|
435
-3%
|
737
+70%
|
696
-6%
|
673
-3%
|
678
+1%
|
670
-1%
|
670
+0%
|
685
+2%
|
685
+0%
|
686
+0%
|
695
+1%
|
665
-4%
|
685
+3%
|
756
+10%
|
749
-1%
|
867
+16%
|
945
+9%
|
1 018
+8%
|
1 038
+2%
|
1 069
+3%
|
1 090
+2%
|
1 172
+8%
|
1 152
-2%
|
1 134
-2%
|
1 123
-1%
|
1 151
+3%
|
1 195
+4%
|
1 223
+2%
|
1 257
+3%
|
1 258
+0%
|
1 261
+0%
|
1 317
+4%
|
1 379
+5%
|
1 450
+5%
|
1 459
+1%
|
1 446
-1%
|
1 442
0%
|
1 476
+2%
|
1 524
+3%
|
1 611
+6%
|
1 688
+5%
|
1 682
0%
|
1 689
+0%
|
1 661
-2%
|
1 624
-2%
|
1 656
+2%
|
1 589
-4%
|
1 582
0%
|
1 611
+2%
|
1 667
+4%
|
1 817
+9%
|
1 909
+5%
|
2 019
+6%
|
2 100
+4%
|
2 133
+2%
|
2 197
+3%
|
2 230
+1%
|
2 351
+5%
|
2 507
+7%
|
2 508
+0%
|
2 518
+0%
|
2 538
+1%
|
2 138
-16%
|
2 103
-2%
|
2 007
-5%
|
2 311
+15%
|
2 180
-6%
|
2 116
-3%
|
2 189
+3%
|
2 289
+5%
|
2 214
-3%
|
2 367
+7%
|
2 400
+1%
|
2 241
-7%
|
2 122
-5%
|
1 871
-12%
|
1 747
-7%
|
1 779
+2%
|
1 651
-7%
|
1 570
-5%
|
1 394
-11%
|
1 287
-8%
|
1 286
0%
|
1 285
0%
|
1 300
+1%
|
1 278
-2%
|
1 283
+0%
|
1 359
+6%
|
1 463
+8%
|
1 266
-13%
|
1 398
+10%
|
1 388
-1%
|
1 413
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(249)
|
(275)
|
(266)
|
(257)
|
(220)
|
(209)
|
(200)
|
(194)
|
(187)
|
(175)
|
(166)
|
(156)
|
(148)
|
(143)
|
(132)
|
(129)
|
(139)
|
(146)
|
(199)
|
(243)
|
(280)
|
(290)
|
(279)
|
(270)
|
(271)
|
(254)
|
(238)
|
(227)
|
(229)
|
(231)
|
(233)
|
(228)
|
(215)
|
(206)
|
(202)
|
(203)
|
(211)
|
(204)
|
(198)
|
(188)
|
(191)
|
(119)
|
(140)
|
(177)
|
(209)
|
(310)
|
(319)
|
(312)
|
(288)
|
(274)
|
(266)
|
(264)
|
(291)
|
(315)
|
(334)
|
(343)
|
(324)
|
(318)
|
(311)
|
(293)
|
(308)
|
(304)
|
(297)
|
(306)
|
(334)
|
(282)
|
(278)
|
(263)
|
(236)
|
(255)
|
(279)
|
(305)
|
(356)
|
(352)
|
(348)
|
(327)
|
(253)
|
(238)
|
(197)
|
(181)
|
(198)
|
(199)
|
(204)
|
(216)
|
(263)
|
(235)
|
(231)
|
(257)
|
(250)
|
(274)
|
(285)
|
(253)
|
(224)
|
(263)
|
(242)
|
(232)
|
|
| Non-Reccuring Items |
(288)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
32
|
32
|
32
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
30
|
30
|
28
|
22
|
9
|
9
|
7
|
6
|
1
|
(1)
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(206)
|
0
|
859
|
869
|
661
|
822
|
0
|
(7)
|
(93)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
147
|
195
|
68
|
72
|
(76)
|
5
|
3
|
2
|
11
|
15
|
15
|
15
|
2
|
|
| Pre-Tax Income |
175
N/A
|
177
+1%
|
182
+3%
|
177
-2%
|
518
+192%
|
487
-6%
|
473
-3%
|
485
+3%
|
483
0%
|
495
+3%
|
519
+5%
|
529
+2%
|
538
+2%
|
552
+3%
|
534
-3%
|
556
+4%
|
616
+11%
|
603
-2%
|
699
+16%
|
734
+5%
|
770
+5%
|
780
+1%
|
791
+1%
|
820
+4%
|
901
+10%
|
898
0%
|
896
0%
|
896
+0%
|
922
+3%
|
964
+5%
|
990
+3%
|
1 029
+4%
|
1 043
+1%
|
1 056
+1%
|
1 114
+6%
|
1 176
+6%
|
1 239
+5%
|
1 255
+1%
|
1 249
-1%
|
1 253
+0%
|
1 285
+3%
|
1 415
+10%
|
1 500
+6%
|
1 541
+3%
|
1 501
-3%
|
1 401
-7%
|
1 352
-4%
|
1 321
-2%
|
1 375
+4%
|
1 321
-4%
|
1 317
0%
|
1 346
+2%
|
1 384
+3%
|
1 502
+9%
|
1 576
+5%
|
1 676
+6%
|
1 776
+6%
|
1 815
+2%
|
1 886
+4%
|
1 937
+3%
|
2 045
+6%
|
2 203
+8%
|
2 210
+0%
|
2 212
+0%
|
1 998
-10%
|
1 856
-7%
|
2 684
+45%
|
2 612
-3%
|
2 737
+5%
|
2 747
+0%
|
1 837
-33%
|
1 877
+2%
|
1 840
-2%
|
1 862
+1%
|
2 019
+8%
|
2 073
+3%
|
1 936
-7%
|
1 884
-3%
|
1 675
-11%
|
1 567
-6%
|
1 572
+0%
|
1 452
-8%
|
1 366
-6%
|
1 325
-3%
|
1 219
-8%
|
1 119
-8%
|
1 126
+1%
|
967
-14%
|
1 033
+7%
|
1 012
-2%
|
1 076
+6%
|
1 221
+13%
|
1 057
-13%
|
1 150
+9%
|
1 161
+1%
|
1 183
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(102)
|
(90)
|
(84)
|
(80)
|
(194)
|
(184)
|
(181)
|
(187)
|
(188)
|
(194)
|
(204)
|
(209)
|
(214)
|
(219)
|
(212)
|
(222)
|
(248)
|
(241)
|
(302)
|
(320)
|
(329)
|
(334)
|
(312)
|
(314)
|
(351)
|
(346)
|
(340)
|
(336)
|
(346)
|
(347)
|
(342)
|
(354)
|
(354)
|
(359)
|
(381)
|
(404)
|
(432)
|
(431)
|
(436)
|
(435)
|
(432)
|
(446)
|
(477)
|
(485)
|
(472)
|
(470)
|
(446)
|
(435)
|
(455)
|
(431)
|
(450)
|
(459)
|
(441)
|
(489)
|
(485)
|
(516)
|
(565)
|
(567)
|
(591)
|
(590)
|
(625)
|
(681)
|
(682)
|
(682)
|
(443)
|
(349)
|
(459)
|
(410)
|
(511)
|
(523)
|
(354)
|
(351)
|
(402)
|
(401)
|
(446)
|
(471)
|
(501)
|
(494)
|
(432)
|
(413)
|
(353)
|
(326)
|
(313)
|
(321)
|
(325)
|
(303)
|
(321)
|
(297)
|
(301)
|
(296)
|
(313)
|
(342)
|
(316)
|
(338)
|
(317)
|
(276)
|
|
| Income from Continuing Operations |
73
|
87
|
97
|
97
|
324
|
303
|
291
|
297
|
295
|
301
|
315
|
320
|
325
|
333
|
322
|
334
|
368
|
362
|
397
|
414
|
441
|
446
|
479
|
506
|
550
|
552
|
556
|
560
|
577
|
617
|
649
|
675
|
689
|
697
|
733
|
772
|
807
|
824
|
813
|
819
|
853
|
970
|
1 024
|
1 056
|
1 029
|
930
|
905
|
886
|
921
|
890
|
867
|
887
|
943
|
1 013
|
1 091
|
1 160
|
1 211
|
1 248
|
1 295
|
1 347
|
1 420
|
1 522
|
1 528
|
1 530
|
1 555
|
1 507
|
2 225
|
2 202
|
2 226
|
2 224
|
1 483
|
1 526
|
1 439
|
1 461
|
1 573
|
1 602
|
1 436
|
1 390
|
1 243
|
1 154
|
1 219
|
1 127
|
1 053
|
1 004
|
894
|
816
|
805
|
669
|
732
|
717
|
762
|
879
|
741
|
812
|
844
|
907
|
|
| Income to Minority Interest |
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(5)
|
(8)
|
(13)
|
(17)
|
(18)
|
(19)
|
(19)
|
(20)
|
(21)
|
(23)
|
(20)
|
(33)
|
(40)
|
(47)
|
(53)
|
(57)
|
(60)
|
(64)
|
(66)
|
(73)
|
(74)
|
(73)
|
(76)
|
(73)
|
(84)
|
(96)
|
(109)
|
(118)
|
(117)
|
(112)
|
(110)
|
(114)
|
(122)
|
(140)
|
(161)
|
(180)
|
(208)
|
(239)
|
(256)
|
(269)
|
(275)
|
(265)
|
(276)
|
(283)
|
(284)
|
(281)
|
(275)
|
(257)
|
(249)
|
(251)
|
(244)
|
(250)
|
(249)
|
(244)
|
(239)
|
(250)
|
(265)
|
(272)
|
(271)
|
(259)
|
(244)
|
(236)
|
(250)
|
(249)
|
(247)
|
(241)
|
(221)
|
(214)
|
(210)
|
(220)
|
(233)
|
(233)
|
(232)
|
(220)
|
(203)
|
(194)
|
(188)
|
(189)
|
|
| Net Income (Common) |
69
N/A
|
83
+20%
|
93
+12%
|
92
-1%
|
306
+232%
|
298
-3%
|
287
-4%
|
294
+2%
|
291
-1%
|
298
+3%
|
312
+5%
|
318
+2%
|
322
+1%
|
331
+3%
|
320
-3%
|
332
+4%
|
365
+10%
|
359
-2%
|
390
+9%
|
404
+4%
|
427
+6%
|
429
+0%
|
461
+7%
|
487
+6%
|
531
+9%
|
532
+0%
|
535
+0%
|
537
+0%
|
557
+4%
|
584
+5%
|
609
+4%
|
628
+3%
|
636
+1%
|
640
+1%
|
673
+5%
|
708
+5%
|
742
+5%
|
752
+1%
|
739
-2%
|
746
+1%
|
776
+4%
|
896
+16%
|
940
+5%
|
959
+2%
|
920
-4%
|
813
-12%
|
789
-3%
|
774
-2%
|
811
+5%
|
776
-4%
|
745
-4%
|
747
+0%
|
781
+5%
|
833
+7%
|
884
+6%
|
921
+4%
|
955
+4%
|
979
+3%
|
1 021
+4%
|
1 082
+6%
|
1 144
+6%
|
1 239
+8%
|
1 244
+0%
|
1 249
+0%
|
1 280
+2%
|
1 250
-2%
|
1 976
+58%
|
1 951
-1%
|
1 982
+2%
|
1 974
0%
|
1 234
-37%
|
1 282
+4%
|
1 200
-6%
|
1 212
+1%
|
1 309
+8%
|
1 330
+2%
|
1 164
-12%
|
1 131
-3%
|
998
-12%
|
918
-8%
|
969
+6%
|
878
-9%
|
806
-8%
|
763
-5%
|
673
-12%
|
602
-11%
|
596
-1%
|
450
-24%
|
499
+11%
|
484
-3%
|
530
+10%
|
659
+24%
|
538
-18%
|
618
+15%
|
656
+6%
|
718
+9%
|
|
| EPS (Diluted) |
0.24
N/A
|
0.29
+21%
|
0.33
+14%
|
0.32
-3%
|
1.05
+228%
|
1.02
-3%
|
0.98
-4%
|
1.01
+3%
|
1.01
N/A
|
1.03
+2%
|
1.08
+5%
|
1.1
+2%
|
1.11
+1%
|
1.15
+4%
|
1.11
-3%
|
1.15
+4%
|
1.25
+9%
|
1.23
-2%
|
1.34
+9%
|
1.39
+4%
|
1.44
+4%
|
1.45
+1%
|
1.54
+6%
|
1.63
+6%
|
1.79
+10%
|
1.79
N/A
|
1.8
+1%
|
1.81
+1%
|
1.87
+3%
|
1.96
+5%
|
2.04
+4%
|
2.1
+3%
|
2.13
+1%
|
2.13
N/A
|
2.24
+5%
|
2.35
+5%
|
2.45
+4%
|
2.48
+1%
|
2.44
-2%
|
2.46
+1%
|
2.54
+3%
|
2.91
+15%
|
3.07
+5%
|
3.13
+2%
|
3
-4%
|
2.64
-12%
|
2.56
-3%
|
2.56
N/A
|
2.66
+4%
|
2.56
-4%
|
2.47
-4%
|
2.48
+0%
|
2.58
+4%
|
2.75
+7%
|
2.88
+5%
|
3.02
+5%
|
3.13
+4%
|
3.21
+3%
|
3.34
+4%
|
3.54
+6%
|
3.73
+5%
|
4.05
+9%
|
4.02
-1%
|
4.08
+1%
|
4.16
+2%
|
4.06
-2%
|
6.44
+59%
|
6.36
-1%
|
6.45
+1%
|
6.43
0%
|
4.06
-37%
|
4.25
+5%
|
3.96
-7%
|
4.06
+3%
|
4.47
+10%
|
4.54
+2%
|
3.96
-13%
|
3.86
-3%
|
3.41
-12%
|
3.13
-8%
|
3.31
+6%
|
3
-9%
|
2.75
-8%
|
2.6
-5%
|
2.3
-12%
|
2.05
-11%
|
2.03
-1%
|
1.53
-25%
|
1.7
+11%
|
1.65
-3%
|
1.81
+10%
|
2.25
+24%
|
1.83
-19%
|
2.11
+15%
|
2.24
+6%
|
2.45
+9%
|
|