Fraport Frankfurt Airport Services Worldwide AG
XMUN:FRA
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 |
50.15
78.25
|
| 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
Fraport Frankfurt Airport Services Worldwide AG
Income Statement
Fraport Frankfurt Airport Services Worldwide 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 |
90
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
40
|
10
|
21
|
30
|
45
|
46
|
47
|
60
|
77
|
90
|
98
|
114
|
120
|
127
|
138
|
133
|
140
|
152
|
169
|
183
|
183
|
182
|
180
|
177
|
192
|
204
|
213
|
225
|
227
|
217
|
208
|
196
|
172
|
170
|
173
|
171
|
177
|
174
|
168
|
162
|
156
|
152
|
148
|
144
|
139
|
136
|
146
|
164
|
187
|
203
|
208
|
208
|
202
|
201
|
205
|
202
|
197
|
195
|
178
|
179
|
193
|
200
|
230
|
249
|
269
|
289
|
329
|
326
|
294
|
317
|
290
|
296
|
318
|
330
|
337
|
353
|
349
|
343
|
0
|
0
|
|
| Revenue |
1 581
N/A
|
1 631
+3%
|
1 679
+3%
|
1 745
+4%
|
1 804
+3%
|
1 831
+2%
|
1 826
0%
|
1 828
+0%
|
1 834
+0%
|
1 851
+1%
|
1 900
+3%
|
1 953
+3%
|
1 998
+2%
|
2 033
+2%
|
2 057
+1%
|
2 073
+1%
|
2 090
+1%
|
2 096
+0%
|
2 125
+1%
|
2 147
+1%
|
2 144
0%
|
2 218
+3%
|
2 231
+1%
|
2 279
+2%
|
2 329
+2%
|
2 296
-1%
|
2 249
-2%
|
2 174
-3%
|
2 102
-3%
|
2 030
-3%
|
2 020
-1%
|
2 010
0%
|
1 973
-2%
|
2 030
+3%
|
2 063
+2%
|
2 139
+4%
|
2 195
+3%
|
2 227
+1%
|
2 305
+3%
|
2 349
+2%
|
2 371
+1%
|
2 401
+1%
|
2 399
0%
|
2 434
+1%
|
2 442
+0%
|
2 434
0%
|
2 429
0%
|
2 389
-2%
|
2 561
+7%
|
2 366
-8%
|
2 357
0%
|
2 372
+1%
|
2 395
+1%
|
2 451
+2%
|
2 514
+3%
|
2 565
+2%
|
2 599
+1%
|
2 596
0%
|
2 582
-1%
|
2 591
+0%
|
2 586
0%
|
2 606
+1%
|
2 717
+4%
|
2 855
+5%
|
2 935
+3%
|
3 024
+3%
|
3 112
+3%
|
3 253
+5%
|
3 478
+7%
|
3 600
+4%
|
3 729
+4%
|
3 783
+1%
|
3 706
-2%
|
3 563
-4%
|
2 833
-20%
|
2 171
-23%
|
1 677
-23%
|
1 401
-16%
|
1 577
+13%
|
1 861
+18%
|
2 143
+15%
|
2 298
+7%
|
2 681
+17%
|
3 010
+12%
|
3 194
+6%
|
3 420
+7%
|
3 650
+7%
|
3 851
+5%
|
4 001
+4%
|
4 125
+3%
|
4 235
+3%
|
4 370
+3%
|
4 427
+1%
|
4 405
0%
|
4 378
-1%
|
4 374
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(263)
|
(254)
|
(258)
|
(245)
|
(257)
|
(269)
|
(257)
|
(270)
|
(267)
|
(271)
|
(280)
|
(288)
|
(294)
|
(300)
|
(308)
|
(306)
|
(313)
|
(321)
|
(326)
|
(330)
|
(330)
|
(386)
|
(390)
|
(419)
|
(436)
|
(400)
|
(431)
|
(430)
|
(437)
|
(448)
|
(438)
|
(435)
|
(411)
|
(435)
|
(434)
|
(426)
|
(454)
|
(463)
|
(484)
|
(506)
|
(500)
|
(514)
|
(503)
|
(507)
|
(514)
|
(521)
|
(549)
|
(565)
|
(65)
|
(534)
|
(511)
|
(502)
|
(48)
|
(525)
|
(548)
|
(562)
|
(47)
|
(583)
|
(585)
|
(595)
|
(61)
|
(595)
|
(625)
|
(653)
|
(96)
|
(729)
|
(782)
|
(878)
|
(404)
|
(1 139)
|
(1 231)
|
(1 238)
|
(490)
|
(1 092)
|
(912)
|
(769)
|
(233)
|
(566)
|
(582)
|
(622)
|
(261)
|
(780)
|
(869)
|
(998)
|
(370)
|
(1 202)
|
(1 361)
|
(1 492)
|
(548)
|
(1 632)
|
(1 694)
|
(1 770)
|
(564)
|
(1 735)
|
(1 634)
|
(1 534)
|
|
| Gross Profit |
1 318
N/A
|
1 378
+5%
|
1 421
+3%
|
1 500
+6%
|
1 547
+3%
|
1 563
+1%
|
1 569
+0%
|
1 559
-1%
|
1 568
+1%
|
1 580
+1%
|
1 620
+3%
|
1 665
+3%
|
1 704
+2%
|
1 733
+2%
|
1 749
+1%
|
1 768
+1%
|
1 777
+1%
|
1 776
0%
|
1 799
+1%
|
1 817
+1%
|
1 814
0%
|
1 832
+1%
|
1 841
+1%
|
1 860
+1%
|
1 893
+2%
|
1 896
+0%
|
1 818
-4%
|
1 744
-4%
|
1 665
-5%
|
1 582
-5%
|
1 581
0%
|
1 575
0%
|
1 562
-1%
|
1 595
+2%
|
1 629
+2%
|
1 713
+5%
|
1 741
+2%
|
1 765
+1%
|
1 821
+3%
|
1 843
+1%
|
1 871
+2%
|
1 886
+1%
|
1 896
+1%
|
1 927
+2%
|
1 928
+0%
|
1 913
-1%
|
1 881
-2%
|
1 824
-3%
|
2 497
+37%
|
1 832
-27%
|
1 846
+1%
|
1 869
+1%
|
2 346
+26%
|
1 925
-18%
|
1 967
+2%
|
2 003
+2%
|
2 552
+27%
|
2 012
-21%
|
1 997
-1%
|
1 997
N/A
|
2 525
+26%
|
2 012
-20%
|
2 092
+4%
|
2 203
+5%
|
2 839
+29%
|
2 295
-19%
|
2 330
+2%
|
2 375
+2%
|
3 074
+29%
|
2 461
-20%
|
2 498
+2%
|
2 545
+2%
|
3 216
+26%
|
2 471
-23%
|
1 922
-22%
|
1 402
-27%
|
1 444
+3%
|
835
-42%
|
995
+19%
|
1 239
+25%
|
1 882
+52%
|
1 518
-19%
|
1 812
+19%
|
2 012
+11%
|
2 825
+40%
|
2 218
-21%
|
2 289
+3%
|
2 358
+3%
|
3 452
+46%
|
2 493
-28%
|
2 541
+2%
|
2 599
+2%
|
3 863
+49%
|
2 670
-31%
|
2 745
+3%
|
2 841
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 009)
|
(1 057)
|
(1 080)
|
(1 139)
|
(1 246)
|
(1 265)
|
(1 299)
|
(1 316)
|
(1 313)
|
(1 376)
|
(1 394)
|
(1 425)
|
(1 408)
|
(1 442)
|
(1 444)
|
(1 463)
|
(1 446)
|
(1 473)
|
(1 469)
|
(1 458)
|
(1 466)
|
(1 493)
|
(1 518)
|
(1 525)
|
(1 520)
|
(1 560)
|
(1 473)
|
(1 401)
|
(1 261)
|
(1 241)
|
(1 254)
|
(1 276)
|
(1 262)
|
(1 292)
|
(1 308)
|
(1 327)
|
(1 299)
|
(1 323)
|
(1 347)
|
(1 345)
|
(1 356)
|
(1 388)
|
(1 412)
|
(1 427)
|
(1 428)
|
(1 427)
|
(1 404)
|
(1 391)
|
(1 966)
|
(1 382)
|
(1 382)
|
(1 402)
|
(1 864)
|
(1 432)
|
(1 468)
|
(1 473)
|
(2 024)
|
(1 499)
|
(1 483)
|
(1 490)
|
(1 797)
|
(1 327)
|
(1 372)
|
(1 399)
|
(2 181)
|
(1 625)
|
(1 659)
|
(1 692)
|
(2 345)
|
(1 727)
|
(1 758)
|
(1 800)
|
(2 512)
|
(1 840)
|
(1 706)
|
(1 863)
|
(2 195)
|
(1 626)
|
(1 377)
|
(1 084)
|
(1 893)
|
(1 175)
|
(1 433)
|
(1 512)
|
(2 373)
|
(1 570)
|
(1 661)
|
(1 671)
|
(2 777)
|
(1 749)
|
(1 776)
|
(1 833)
|
(3 127)
|
(1 932)
|
(1 977)
|
(1 979)
|
|
| Selling, General & Administrative |
(689)
|
(720)
|
(771)
|
(804)
|
(860)
|
(884)
|
(893)
|
(914)
|
(934)
|
(947)
|
(959)
|
(972)
|
(975)
|
(987)
|
(1 000)
|
(1 015)
|
(1 033)
|
(1 042)
|
(1 052)
|
(1 072)
|
(1 077)
|
(1 078)
|
(1 094)
|
(1 099)
|
(1 143)
|
(1 155)
|
(1 089)
|
(1 022)
|
(926)
|
(869)
|
(864)
|
(864)
|
(867)
|
(870)
|
(882)
|
(893)
|
(880)
|
(890)
|
(895)
|
(895)
|
(979)
|
(909)
|
(921)
|
(932)
|
(1 063)
|
(947)
|
(942)
|
(933)
|
(995)
|
(931)
|
(941)
|
(955)
|
(1 013)
|
(986)
|
(1 004)
|
(1 011)
|
(1 081)
|
(1 028)
|
(1 019)
|
(1 023)
|
(1 101)
|
(1 087)
|
(1 103)
|
(1 119)
|
(1 138)
|
(1 100)
|
(1 128)
|
(1 158)
|
(1 231)
|
(1 198)
|
(1 215)
|
(1 224)
|
(1 276)
|
(1 215)
|
(1 102)
|
(1 281)
|
(1 242)
|
(1 127)
|
(1 127)
|
(866)
|
(917)
|
(923)
|
(977)
|
(1 024)
|
(1 077)
|
(1 053)
|
(1 077)
|
(1 068)
|
(1 125)
|
(1 092)
|
(1 113)
|
(1 151)
|
(1 257)
|
(1 247)
|
(1 297)
|
(1 280)
|
|
| Depreciation & Amortization |
(209)
|
(211)
|
(213)
|
(214)
|
(214)
|
(215)
|
(217)
|
(218)
|
(217)
|
(258)
|
(260)
|
(260)
|
(221)
|
(233)
|
(231)
|
(229)
|
(217)
|
(228)
|
(230)
|
(221)
|
(231)
|
(244)
|
(240)
|
(257)
|
(223)
|
(246)
|
(248)
|
(239)
|
(212)
|
(247)
|
(251)
|
(264)
|
(263)
|
(279)
|
(290)
|
(295)
|
(280)
|
(282)
|
(290)
|
(292)
|
(293)
|
(313)
|
(318)
|
(330)
|
(352)
|
(347)
|
(336)
|
(326)
|
(351)
|
(296)
|
(301)
|
(303)
|
(307)
|
(315)
|
(322)
|
(327)
|
(325)
|
(329)
|
(329)
|
(331)
|
(329)
|
(361)
|
(376)
|
(381)
|
(350)
|
(370)
|
(373)
|
(393)
|
(397)
|
(421)
|
(439)
|
(451)
|
(474)
|
(478)
|
(476)
|
(466)
|
(456)
|
(451)
|
(444)
|
(446)
|
(442)
|
(445)
|
(451)
|
(462)
|
(458)
|
(470)
|
(474)
|
(473)
|
(500)
|
(515)
|
(524)
|
(529)
|
(510)
|
(528)
|
(529)
|
(544)
|
|
| Other Operating Expenses |
(111)
|
(126)
|
(96)
|
(121)
|
(171)
|
(166)
|
(189)
|
(184)
|
(162)
|
(172)
|
(174)
|
(192)
|
(213)
|
(222)
|
(213)
|
(219)
|
(197)
|
(201)
|
(186)
|
(165)
|
(158)
|
(171)
|
(184)
|
(168)
|
(154)
|
(159)
|
(137)
|
(140)
|
(124)
|
(125)
|
(139)
|
(148)
|
(133)
|
(142)
|
(136)
|
(139)
|
(138)
|
(151)
|
(162)
|
(158)
|
(84)
|
(166)
|
(174)
|
(166)
|
(13)
|
(133)
|
(126)
|
(132)
|
(620)
|
(155)
|
(141)
|
(144)
|
(544)
|
(131)
|
(141)
|
(135)
|
(618)
|
(143)
|
(135)
|
(136)
|
(367)
|
121
|
107
|
102
|
(692)
|
(154)
|
(157)
|
(141)
|
(717)
|
(108)
|
(104)
|
(124)
|
(762)
|
(147)
|
(129)
|
(116)
|
(497)
|
(47)
|
194
|
227
|
(534)
|
193
|
(6)
|
(27)
|
(838)
|
(48)
|
(109)
|
(130)
|
(1 152)
|
(143)
|
(138)
|
(153)
|
(1 360)
|
(157)
|
(152)
|
(155)
|
|
| Operating Income |
309
N/A
|
321
+4%
|
342
+7%
|
361
+6%
|
301
-17%
|
298
-1%
|
270
-9%
|
243
-10%
|
255
+5%
|
204
-20%
|
227
+11%
|
240
+6%
|
296
+23%
|
291
-2%
|
306
+5%
|
305
0%
|
331
+8%
|
303
-8%
|
331
+9%
|
359
+9%
|
348
-3%
|
338
-3%
|
323
-5%
|
336
+4%
|
373
+11%
|
336
-10%
|
345
+3%
|
343
-1%
|
404
+18%
|
342
-15%
|
328
-4%
|
299
-9%
|
300
+0%
|
303
+1%
|
322
+6%
|
386
+20%
|
442
+14%
|
442
0%
|
475
+8%
|
498
+5%
|
515
+3%
|
499
-3%
|
484
-3%
|
500
+3%
|
501
+0%
|
486
-3%
|
477
-2%
|
433
-9%
|
531
+23%
|
450
-15%
|
465
+3%
|
467
+1%
|
483
+3%
|
494
+2%
|
499
+1%
|
531
+6%
|
528
-1%
|
513
-3%
|
513
+0%
|
506
-1%
|
729
+44%
|
685
-6%
|
720
+5%
|
804
+12%
|
659
-18%
|
670
+2%
|
671
+0%
|
683
+2%
|
729
+7%
|
734
+1%
|
741
+1%
|
746
+1%
|
705
-5%
|
631
-10%
|
216
-66%
|
(461)
N/A
|
(751)
-63%
|
(791)
-5%
|
(382)
+52%
|
155
N/A
|
(11)
N/A
|
343
N/A
|
380
+11%
|
500
+32%
|
452
-10%
|
648
+43%
|
629
-3%
|
688
+9%
|
675
-2%
|
744
+10%
|
765
+3%
|
767
+0%
|
736
-4%
|
739
+0%
|
767
+4%
|
862
+12%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(84)
|
(86)
|
(83)
|
(100)
|
(47)
|
(30)
|
(28)
|
5
|
0
|
(9)
|
(2)
|
(11)
|
(8)
|
(6)
|
(7)
|
(5)
|
(9)
|
(13)
|
(13)
|
(10)
|
(14)
|
(8)
|
(5)
|
(18)
|
(39)
|
(53)
|
(61)
|
(68)
|
(112)
|
(82)
|
(95)
|
(99)
|
(78)
|
(115)
|
(126)
|
(134)
|
(131)
|
(128)
|
(122)
|
(121)
|
(133)
|
(144)
|
(162)
|
(162)
|
(160)
|
(169)
|
(146)
|
(112)
|
(187)
|
(118)
|
(117)
|
(112)
|
(107)
|
(96)
|
(95)
|
(96)
|
(89)
|
(82)
|
(91)
|
(109)
|
(116)
|
(103)
|
(98)
|
(104)
|
(120)
|
(151)
|
(155)
|
(145)
|
(66)
|
(64)
|
(55)
|
(35)
|
(114)
|
(128)
|
(167)
|
(225)
|
(222)
|
(206)
|
(207)
|
(193)
|
(198)
|
(214)
|
(244)
|
(217)
|
(90)
|
(212)
|
(170)
|
(159)
|
(133)
|
(116)
|
(100)
|
(107)
|
(128)
|
(156)
|
(204)
|
(207)
|
|
| Non-Reccuring Items |
(63)
|
(1)
|
(1)
|
0
|
(293)
|
(293)
|
(293)
|
(293)
|
(41)
|
(0)
|
(1)
|
(1)
|
(21)
|
(6)
|
(6)
|
(6)
|
(21)
|
0
|
(0)
|
(0)
|
(18)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
325
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
23
|
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 |
8
|
(41)
|
(43)
|
(54)
|
4
|
3
|
4
|
24
|
1
|
5
|
4
|
5
|
(2)
|
(1)
|
(10)
|
(11)
|
(11)
|
(7)
|
2
|
20
|
24
|
25
|
20
|
2
|
1
|
(6)
|
(8)
|
27
|
24
|
30
|
28
|
(9)
|
(11)
|
(22)
|
(33)
|
(37)
|
(22)
|
(7)
|
3
|
(5)
|
(16)
|
(21)
|
(10)
|
30
|
5
|
33
|
35
|
8
|
(1)
|
2
|
(5)
|
(6)
|
(2)
|
(16)
|
(7)
|
(1)
|
1
|
9
|
5
|
3
|
3
|
4
|
4
|
5
|
(18)
|
(12)
|
(9)
|
(8)
|
5
|
11
|
8
|
1
|
(2)
|
3
|
18
|
21
|
(5)
|
(5)
|
(16)
|
(25)
|
0
|
(40)
|
(148)
|
(140)
|
(150)
|
(100)
|
(4)
|
(4)
|
(17)
|
(14)
|
(11)
|
(7)
|
39
|
47
|
46
|
46
|
|
| Pre-Tax Income |
170
N/A
|
193
+13%
|
216
+12%
|
207
-4%
|
(35)
N/A
|
(22)
+38%
|
(46)
-110%
|
(22)
+52%
|
215
N/A
|
200
-7%
|
227
+14%
|
233
+3%
|
266
+14%
|
278
+5%
|
282
+1%
|
284
+1%
|
290
+2%
|
283
-3%
|
320
+13%
|
369
+15%
|
340
-8%
|
355
+4%
|
338
-5%
|
319
-6%
|
298
-7%
|
276
-7%
|
277
+0%
|
302
+9%
|
273
-10%
|
290
+6%
|
261
-10%
|
192
-27%
|
201
+5%
|
167
-17%
|
163
-2%
|
215
+33%
|
279
+29%
|
307
+10%
|
355
+16%
|
372
+5%
|
347
-7%
|
334
-4%
|
312
-7%
|
368
+18%
|
366
0%
|
349
-5%
|
365
+4%
|
329
-10%
|
341
+4%
|
334
-2%
|
343
+3%
|
349
+2%
|
375
+7%
|
382
+2%
|
398
+4%
|
434
+9%
|
434
+0%
|
440
+1%
|
427
-3%
|
401
-6%
|
581
+45%
|
586
+1%
|
626
+7%
|
705
+13%
|
506
-28%
|
506
+0%
|
507
+0%
|
530
+4%
|
670
+27%
|
681
+2%
|
694
+2%
|
711
+3%
|
590
-17%
|
506
-14%
|
66
-87%
|
(666)
N/A
|
(933)
-40%
|
(1 002)
-7%
|
(604)
+40%
|
(64)
+89%
|
116
N/A
|
88
-24%
|
(12)
N/A
|
142
N/A
|
234
+65%
|
335
+43%
|
455
+36%
|
525
+15%
|
554
+6%
|
614
+11%
|
654
+7%
|
653
0%
|
682
+4%
|
629
-8%
|
609
-3%
|
700
+15%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(68)
|
(79)
|
(99)
|
(117)
|
(84)
|
(90)
|
(77)
|
(75)
|
(99)
|
(91)
|
(103)
|
(106)
|
(128)
|
(132)
|
(131)
|
(130)
|
(129)
|
(121)
|
(134)
|
(142)
|
(111)
|
(118)
|
(103)
|
(72)
|
(84)
|
(69)
|
(64)
|
(75)
|
(93)
|
(103)
|
(99)
|
(98)
|
(44)
|
(31)
|
(25)
|
(31)
|
(7)
|
(15)
|
(31)
|
(37)
|
(97)
|
(93)
|
(85)
|
(101)
|
(115)
|
(108)
|
(113)
|
(103)
|
(105)
|
(96)
|
(98)
|
(110)
|
(123)
|
(126)
|
(135)
|
(140)
|
(137)
|
(139)
|
(134)
|
(126)
|
(181)
|
(182)
|
(188)
|
(202)
|
(146)
|
(146)
|
(144)
|
(134)
|
(165)
|
(167)
|
(164)
|
(170)
|
(136)
|
(115)
|
(8)
|
169
|
243
|
269
|
161
|
29
|
(25)
|
(37)
|
36
|
(70)
|
(67)
|
(83)
|
(150)
|
(99)
|
(123)
|
(138)
|
(147)
|
(145)
|
(180)
|
(166)
|
(170)
|
(191)
|
|
| Income from Continuing Operations |
103
|
113
|
117
|
90
|
(120)
|
(112)
|
(123)
|
(96)
|
116
|
109
|
125
|
127
|
138
|
146
|
151
|
154
|
162
|
162
|
186
|
226
|
229
|
238
|
235
|
247
|
214
|
207
|
213
|
228
|
180
|
187
|
162
|
93
|
157
|
136
|
137
|
185
|
272
|
292
|
325
|
336
|
251
|
241
|
227
|
267
|
252
|
241
|
252
|
226
|
236
|
237
|
245
|
239
|
252
|
256
|
263
|
294
|
297
|
302
|
294
|
274
|
400
|
404
|
438
|
504
|
360
|
361
|
364
|
395
|
506
|
514
|
530
|
541
|
454
|
391
|
58
|
(496)
|
(690)
|
(732)
|
(444)
|
(35)
|
92
|
51
|
23
|
72
|
167
|
252
|
305
|
426
|
431
|
476
|
506
|
508
|
502
|
463
|
440
|
509
|
|
| Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
1
|
0
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
(7)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(11)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(21)
|
(21)
|
(23)
|
(25)
|
(25)
|
(24)
|
(26)
|
(36)
|
(30)
|
(25)
|
(27)
|
(29)
|
(32)
|
(33)
|
(33)
|
(34)
|
(34)
|
(29)
|
(6)
|
23
|
33
|
39
|
18
|
(10)
|
(9)
|
(12)
|
(10)
|
(20)
|
(34)
|
(33)
|
(43)
|
(43)
|
(37)
|
(45)
|
(44)
|
(51)
|
(51)
|
(45)
|
(44)
|
(41)
|
|
| Net Income (Common) |
101
N/A
|
112
+11%
|
116
+3%
|
89
-23%
|
(121)
N/A
|
(113)
+6%
|
(124)
-10%
|
(98)
+21%
|
115
N/A
|
108
-6%
|
124
+14%
|
126
+2%
|
136
+8%
|
145
+6%
|
150
+3%
|
154
+3%
|
161
+5%
|
161
N/A
|
185
+15%
|
226
+22%
|
229
+2%
|
239
+4%
|
235
-2%
|
243
+3%
|
209
-14%
|
202
-3%
|
207
+2%
|
221
+7%
|
173
-22%
|
179
+4%
|
155
-13%
|
87
-44%
|
150
+72%
|
131
-13%
|
131
+0%
|
177
+35%
|
263
+49%
|
283
+8%
|
316
+12%
|
325
+3%
|
240
-26%
|
231
-4%
|
215
-7%
|
255
+18%
|
238
-6%
|
228
-4%
|
238
+4%
|
211
-11%
|
221
+5%
|
222
+1%
|
230
+4%
|
223
-3%
|
235
+5%
|
238
+1%
|
244
+3%
|
274
+12%
|
277
+1%
|
280
+1%
|
271
-3%
|
250
-8%
|
375
+50%
|
380
+1%
|
411
+8%
|
468
+14%
|
330
-29%
|
335
+2%
|
337
+0%
|
366
+9%
|
474
+30%
|
481
+2%
|
497
+3%
|
508
+2%
|
421
-17%
|
361
-14%
|
52
-86%
|
(474)
N/A
|
(658)
-39%
|
(694)
-5%
|
(426)
+39%
|
(45)
+89%
|
83
N/A
|
40
-52%
|
14
-66%
|
52
+282%
|
132
+157%
|
219
+65%
|
262
+20%
|
383
+46%
|
393
+3%
|
431
+10%
|
463
+7%
|
457
-1%
|
451
-1%
|
418
-7%
|
395
-5%
|
469
+19%
|
|
| EPS (Diluted) |
1.28
N/A
|
1.24
-3%
|
1.28
+3%
|
0.98
-23%
|
-1.34
N/A
|
-1.22
+9%
|
-1.39
-14%
|
-1.06
+24%
|
1.26
N/A
|
1.19
-6%
|
1.37
+15%
|
1.36
-1%
|
1.48
+9%
|
1.58
+7%
|
1.62
+3%
|
1.69
+4%
|
1.75
+4%
|
1.76
+1%
|
2.02
+15%
|
2.47
+22%
|
2.48
+0%
|
2.61
+5%
|
2.57
-2%
|
2.63
+2%
|
2.26
-14%
|
2.2
-3%
|
2.43
+10%
|
2.38
-2%
|
1.87
-21%
|
1.95
+4%
|
1.7
-13%
|
0.97
-43%
|
1.63
+68%
|
1.42
-13%
|
1.43
+1%
|
1.93
+35%
|
2.85
+48%
|
3.08
+8%
|
3.43
+11%
|
3.53
+3%
|
2.6
-26%
|
2.46
-5%
|
2.33
-5%
|
2.74
+18%
|
2.58
-6%
|
2.47
-4%
|
2.58
+4%
|
2.29
-11%
|
2.39
+4%
|
2.41
+1%
|
2.49
+3%
|
2.41
-3%
|
2.54
+5%
|
2.57
+1%
|
2.65
+3%
|
2.98
+12%
|
2.99
+0%
|
3.31
+11%
|
2.95
-11%
|
2.72
-8%
|
4.06
+49%
|
4.19
+3%
|
4.44
+6%
|
5.04
+14%
|
3.56
-29%
|
3.62
+2%
|
3.63
+0%
|
3.95
+9%
|
5.11
+29%
|
5.19
+2%
|
5.36
+3%
|
5.48
+2%
|
4.54
-17%
|
3.86
-15%
|
0.56
-85%
|
-5.12
N/A
|
-7.12
-39%
|
-7.47
-5%
|
-4.6
+38%
|
-0.49
+89%
|
0.89
N/A
|
0.43
-52%
|
0.14
-67%
|
0.55
+293%
|
1.43
+160%
|
2.33
+63%
|
2.84
+22%
|
4.15
+46%
|
4.26
+3%
|
4.76
+12%
|
5.01
+5%
|
4.95
-1%
|
4.88
-1%
|
4.61
-6%
|
4.28
-7%
|
5.07
+18%
|
|