S&P Global Inc
XMUN:MHL
Income Statement
Earnings Waterfall
S&P Global Inc
Income Statement
S&P Global 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 |
55
|
6
|
14
|
20
|
23
|
16
|
11
|
7
|
7
|
6
|
6
|
6
|
6
|
0
|
5
|
6
|
5
|
0
|
11
|
16
|
14
|
17
|
21
|
29
|
41
|
57
|
65
|
72
|
76
|
78
|
77
|
72
|
77
|
78
|
81
|
82
|
83
|
80
|
79
|
80
|
77
|
79
|
80
|
81
|
81
|
75
|
70
|
63
|
59
|
58
|
56
|
54
|
59
|
61
|
63
|
81
|
102
|
126
|
152
|
161
|
181
|
177
|
172
|
170
|
149
|
147
|
136
|
137
|
134
|
136
|
147
|
141
|
198
|
196
|
199
|
202
|
141
|
139
|
131
|
127
|
119
|
145
|
203
|
243
|
304
|
332
|
330
|
343
|
334
|
326
|
315
|
303
|
297
|
297
|
297
|
304
|
|
| Revenue |
4 475
N/A
|
4 630
+3%
|
4 655
+1%
|
4 681
+1%
|
4 708
+1%
|
4 739
+1%
|
4 736
0%
|
4 831
+2%
|
4 890
+1%
|
4 979
+2%
|
5 053
+1%
|
5 120
+1%
|
5 251
+3%
|
5 360
+2%
|
5 570
+4%
|
5 824
+5%
|
6 004
+3%
|
6 115
+2%
|
6 187
+1%
|
6 202
+0%
|
6 255
+1%
|
6 411
+2%
|
6 602
+3%
|
6 797
+3%
|
6 772
0%
|
6 694
-1%
|
6 649
-1%
|
6 509
-2%
|
6 355
-2%
|
6 285
-1%
|
6 077
-3%
|
5 905
-3%
|
5 870
-1%
|
5 994
+2%
|
5 959
-1%
|
6 039
+1%
|
3 639
-40%
|
3 710
+2%
|
3 837
+3%
|
1 497
-61%
|
3 954
+164%
|
3 728
-6%
|
3 243
-13%
|
4 743
+46%
|
4 270
-10%
|
4 595
+8%
|
4 686
+2%
|
4 722
+1%
|
4 702
0%
|
4 717
+0%
|
4 856
+3%
|
4 967
+2%
|
5 051
+2%
|
5 128
+2%
|
5 168
+1%
|
5 229
+1%
|
5 313
+2%
|
5 382
+1%
|
5 522
+3%
|
5 637
+2%
|
5 661
+0%
|
5 773
+2%
|
5 800
+0%
|
5 874
+1%
|
6 063
+3%
|
6 177
+2%
|
6 277
+2%
|
6 310
+1%
|
6 258
-1%
|
6 263
+0%
|
6 358
+2%
|
6 501
+2%
|
6 699
+3%
|
6 914
+3%
|
7 153
+3%
|
7 310
+2%
|
7 442
+2%
|
7 672
+3%
|
7 835
+2%
|
8 076
+3%
|
8 297
+3%
|
8 670
+4%
|
9 557
+10%
|
10 331
+8%
|
11 181
+8%
|
11 951
+7%
|
12 059
+1%
|
12 282
+2%
|
12 497
+2%
|
12 828
+3%
|
13 276
+3%
|
13 767
+4%
|
14 208
+3%
|
14 493
+2%
|
14 699
+1%
|
15 012
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 009)
|
(2 081)
|
(2 095)
|
(2 128)
|
(2 015)
|
(2 007)
|
(1 985)
|
(3 407)
|
(2 018)
|
(3 785)
|
(3 802)
|
(2 381)
|
(2 047)
|
(2 091)
|
(2 171)
|
(2 244)
|
(2 316)
|
(2 367)
|
(2 379)
|
(2 369)
|
(2 387)
|
(2 410)
|
(2 458)
|
(2 513)
|
(2 528)
|
(2 532)
|
(2 544)
|
(2 532)
|
(2 518)
|
(2 499)
|
(2 434)
|
(2 415)
|
(2 339)
|
(2 373)
|
(2 327)
|
(2 299)
|
(1 206)
|
(2 073)
|
(2 130)
|
(1 348)
|
(1 387)
|
(1 250)
|
(1 008)
|
(1 449)
|
(1 433)
|
(1 498)
|
(1 516)
|
(1 520)
|
(1 564)
|
(1 586)
|
(1 624)
|
(1 652)
|
(1 627)
|
(1 634)
|
(1 633)
|
(1 641)
|
(1 672)
|
(1 724)
|
(1 787)
|
(1 818)
|
(1 773)
|
(1 724)
|
(1 687)
|
(1 668)
|
(1 695)
|
(1 723)
|
(1 737)
|
(1 724)
|
(1 701)
|
(1 702)
|
(1 708)
|
(1 740)
|
(1 801)
|
(1 875)
|
(1 916)
|
(1 997)
|
(2 092)
|
(2 098)
|
(2 138)
|
(2 162)
|
(2 195)
|
(2 417)
|
(2 895)
|
(3 346)
|
(3 766)
|
(4 105)
|
(4 120)
|
(4 121)
|
(4 141)
|
(4 173)
|
(4 232)
|
(4 309)
|
(4 391)
|
(4 424)
|
(4 458)
|
(5 606)
|
|
| Gross Profit |
2 465
N/A
|
2 548
+3%
|
2 560
+0%
|
2 554
0%
|
2 693
+5%
|
2 732
+1%
|
2 751
+1%
|
1 424
-48%
|
2 872
+102%
|
1 195
-58%
|
1 251
+5%
|
2 740
+119%
|
3 204
+17%
|
3 269
+2%
|
3 399
+4%
|
3 580
+5%
|
3 687
+3%
|
3 748
+2%
|
3 808
+2%
|
3 833
+1%
|
3 868
+1%
|
4 001
+3%
|
4 143
+4%
|
4 284
+3%
|
4 245
-1%
|
4 162
-2%
|
4 105
-1%
|
3 977
-3%
|
3 837
-4%
|
3 786
-1%
|
3 643
-4%
|
3 490
-4%
|
3 531
+1%
|
3 621
+3%
|
3 632
+0%
|
3 740
+3%
|
2 433
-35%
|
1 636
-33%
|
1 707
+4%
|
149
-91%
|
2 567
+1 622%
|
2 478
-3%
|
2 235
-10%
|
3 293
+47%
|
2 837
-14%
|
3 097
+9%
|
3 170
+2%
|
3 202
+1%
|
3 138
-2%
|
3 131
0%
|
3 232
+3%
|
3 315
+3%
|
3 424
+3%
|
3 494
+2%
|
3 535
+1%
|
3 588
+1%
|
3 641
+1%
|
3 658
+0%
|
3 735
+2%
|
3 819
+2%
|
3 888
+2%
|
4 049
+4%
|
4 113
+2%
|
4 206
+2%
|
4 368
+4%
|
4 454
+2%
|
4 540
+2%
|
4 586
+1%
|
4 557
-1%
|
4 561
+0%
|
4 650
+2%
|
4 761
+2%
|
4 898
+3%
|
5 039
+3%
|
5 237
+4%
|
5 313
+1%
|
5 350
+1%
|
5 574
+4%
|
5 697
+2%
|
5 914
+4%
|
6 102
+3%
|
6 253
+2%
|
6 662
+7%
|
6 985
+5%
|
7 415
+6%
|
7 846
+6%
|
7 939
+1%
|
8 161
+3%
|
8 356
+2%
|
8 655
+4%
|
9 044
+4%
|
9 458
+5%
|
9 817
+4%
|
10 069
+3%
|
10 241
+2%
|
9 406
-8%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 804)
|
(1 881)
|
(1 859)
|
(1 811)
|
(1 772)
|
(1 812)
|
(1 820)
|
(452)
|
(1 882)
|
(28)
|
(45)
|
(1 486)
|
(2 029)
|
(2 059)
|
(2 140)
|
(2 235)
|
(2 323)
|
(2 394)
|
(2 408)
|
(2 420)
|
(2 449)
|
(2 483)
|
(2 530)
|
(2 549)
|
(2 585)
|
(2 580)
|
(2 614)
|
(2 572)
|
(2 462)
|
(2 438)
|
(2 363)
|
(2 321)
|
(2 272)
|
(2 296)
|
(2 268)
|
(2 313)
|
(1 407)
|
(585)
|
(635)
|
578
|
(1 490)
|
(1 335)
|
(1 129)
|
(2 186)
|
(1 667)
|
(1 813)
|
(1 857)
|
(1 769)
|
(1 780)
|
(1 631)
|
(1 661)
|
(1 773)
|
(3 302)
|
(3 299)
|
(3 234)
|
(3 243)
|
(1 724)
|
(1 730)
|
(1 738)
|
(1 606)
|
(1 648)
|
(554)
|
(601)
|
(1 393)
|
(1 785)
|
(1 799)
|
(1 796)
|
(1 756)
|
(1 626)
|
(1 628)
|
(1 631)
|
(1 629)
|
(1 604)
|
(1 538)
|
(1 470)
|
(1 449)
|
(1 516)
|
(1 527)
|
(1 552)
|
(1 580)
|
(1 589)
|
(1 794)
|
(2 298)
|
(2 698)
|
(3 126)
|
(3 476)
|
(3 535)
|
(3 645)
|
(3 757)
|
(3 769)
|
(3 797)
|
(3 939)
|
(4 040)
|
(4 117)
|
(4 158)
|
(3 334)
|
|
| Selling, General & Administrative |
(1 634)
|
(1 742)
|
(1 793)
|
(1 759)
|
(1 649)
|
(1 794)
|
(1 805)
|
0
|
(1 767)
|
(854)
|
(870)
|
(1 396)
|
(1 905)
|
(1 931)
|
(2 003)
|
(2 091)
|
(2 172)
|
(2 237)
|
(2 248)
|
(2 260)
|
(2 288)
|
(2 320)
|
(2 368)
|
(2 387)
|
(2 424)
|
(2 418)
|
(2 448)
|
(2 401)
|
(2 284)
|
(2 258)
|
(2 186)
|
(2 136)
|
(2 113)
|
(2 138)
|
(2 126)
|
(2 176)
|
(1 318)
|
(1 333)
|
(1 379)
|
(440)
|
(1 377)
|
(1 245)
|
(1 044)
|
(1 821)
|
(1 578)
|
(1 720)
|
(1 763)
|
(1 705)
|
(1 631)
|
(1 561)
|
(1 515)
|
(1 603)
|
(3 168)
|
(3 156)
|
(3 112)
|
(3 117)
|
(1 578)
|
(1 576)
|
(1 561)
|
(1 421)
|
(1 467)
|
(1 475)
|
(1 522)
|
(1 591)
|
(1 605)
|
(1 617)
|
(1 607)
|
(1 560)
|
(1 420)
|
(1 416)
|
(1 419)
|
(1 421)
|
(1 400)
|
(1 337)
|
(1 270)
|
(1 246)
|
(1 310)
|
(1 322)
|
(1 353)
|
(1 392)
|
(1 411)
|
(1 530)
|
(1 776)
|
(1 919)
|
(2 113)
|
(2 313)
|
(2 390)
|
(2 516)
|
(2 614)
|
(2 625)
|
(2 647)
|
(2 778)
|
(2 867)
|
(2 940)
|
(2 976)
|
0
|
|
| Depreciation & Amortization |
(170)
|
(139)
|
(66)
|
(52)
|
(123)
|
(18)
|
(15)
|
0
|
(116)
|
(58)
|
(59)
|
(90)
|
(125)
|
(129)
|
(137)
|
(144)
|
(151)
|
(157)
|
(160)
|
(160)
|
(162)
|
(163)
|
(162)
|
(161)
|
(161)
|
(162)
|
(165)
|
(171)
|
(178)
|
(180)
|
(177)
|
(170)
|
(156)
|
(158)
|
(152)
|
(147)
|
(96)
|
(99)
|
(103)
|
(65)
|
(126)
|
(103)
|
(98)
|
(143)
|
(141)
|
(145)
|
(146)
|
(140)
|
(137)
|
(135)
|
(134)
|
(134)
|
(134)
|
(134)
|
(133)
|
(137)
|
(157)
|
(165)
|
(177)
|
(185)
|
(181)
|
(180)
|
(180)
|
(181)
|
(180)
|
(182)
|
(189)
|
(196)
|
(206)
|
(212)
|
(212)
|
(208)
|
(204)
|
(201)
|
(200)
|
(203)
|
(206)
|
(205)
|
(199)
|
(188)
|
(178)
|
(264)
|
(522)
|
(779)
|
(1 013)
|
(1 163)
|
(1 145)
|
(1 129)
|
(1 143)
|
(1 144)
|
(1 150)
|
(1 161)
|
(1 173)
|
(1 177)
|
(1 182)
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(452)
|
0
|
884
|
884
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(3)
|
0
|
11
|
11
|
7
|
847
|
847
|
1 083
|
13
|
13
|
13
|
(222)
|
52
|
52
|
52
|
76
|
(12)
|
65
|
(12)
|
(36)
|
0
|
(9)
|
11
|
11
|
11
|
11
|
0
|
0
|
0
|
1 101
|
1 101
|
379
|
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
|
(3 334)
|
|
| Operating Income |
661
N/A
|
667
+1%
|
701
+5%
|
742
+6%
|
921
+24%
|
920
0%
|
931
+1%
|
972
+4%
|
990
+2%
|
1 167
+18%
|
1 206
+3%
|
1 254
+4%
|
1 175
-6%
|
1 209
+3%
|
1 258
+4%
|
1 345
+7%
|
1 364
+1%
|
1 354
-1%
|
1 400
+3%
|
1 413
+1%
|
1 418
+0%
|
1 518
+7%
|
1 613
+6%
|
1 735
+8%
|
1 660
-4%
|
1 582
-5%
|
1 491
-6%
|
1 406
-6%
|
1 375
-2%
|
1 348
-2%
|
1 280
-5%
|
1 169
-9%
|
1 259
+8%
|
1 325
+5%
|
1 364
+3%
|
1 427
+5%
|
1 026
-28%
|
1 052
+3%
|
1 072
+2%
|
727
-32%
|
1 077
+48%
|
1 143
+6%
|
1 106
-3%
|
1 107
+0%
|
1 170
+6%
|
1 284
+10%
|
1 313
+2%
|
1 433
+9%
|
1 358
-5%
|
1 500
+10%
|
1 571
+5%
|
1 542
-2%
|
122
-92%
|
195
+60%
|
301
+54%
|
345
+15%
|
1 917
+456%
|
1 928
+1%
|
1 997
+4%
|
2 213
+11%
|
2 240
+1%
|
3 495
+56%
|
3 512
+0%
|
2 813
-20%
|
2 583
-8%
|
2 655
+3%
|
2 744
+3%
|
2 830
+3%
|
2 931
+4%
|
2 933
+0%
|
3 019
+3%
|
3 132
+4%
|
3 294
+5%
|
3 501
+6%
|
3 767
+8%
|
3 864
+3%
|
3 834
-1%
|
4 047
+6%
|
4 145
+2%
|
4 334
+5%
|
4 513
+4%
|
4 459
-1%
|
4 364
-2%
|
4 287
-2%
|
4 289
+0%
|
4 370
+2%
|
4 404
+1%
|
4 516
+3%
|
4 599
+2%
|
4 886
+6%
|
5 247
+7%
|
5 519
+5%
|
5 777
+5%
|
5 952
+3%
|
6 083
+2%
|
6 072
0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(55)
|
(45)
|
(36)
|
(28)
|
(23)
|
(19)
|
(14)
|
(10)
|
(7)
|
(6)
|
(6)
|
(5)
|
(6)
|
(5)
|
(6)
|
(7)
|
(5)
|
(2)
|
(7)
|
(12)
|
(14)
|
(17)
|
(21)
|
(29)
|
(41)
|
(57)
|
(65)
|
(72)
|
(76)
|
(78)
|
(77)
|
(72)
|
(77)
|
(78)
|
(81)
|
(82)
|
(83)
|
(80)
|
(79)
|
(80)
|
(77)
|
(79)
|
(80)
|
(81)
|
(81)
|
(75)
|
(70)
|
(63)
|
(59)
|
(58)
|
(56)
|
(54)
|
(59)
|
(61)
|
(63)
|
(81)
|
(102)
|
(126)
|
(152)
|
(161)
|
(181)
|
(177)
|
(172)
|
(170)
|
(149)
|
(151)
|
(137)
|
(140)
|
(139)
|
(138)
|
(153)
|
(161)
|
(217)
|
(226)
|
(223)
|
(213)
|
(142)
|
(134)
|
(120)
|
(102)
|
(102)
|
(75)
|
(139)
|
(154)
|
(218)
|
(297)
|
(284)
|
(326)
|
(313)
|
(293)
|
(288)
|
(272)
|
(253)
|
(262)
|
(238)
|
(249)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
0
|
(9)
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
722
|
1 101
|
0
|
0
|
0
|
0
|
0
|
(85)
|
(116)
|
(141)
|
(148)
|
(206)
|
(132)
|
(181)
|
(180)
|
(44)
|
(367)
|
(499)
|
(542)
|
(588)
|
(359)
|
(292)
|
554
|
964
|
809
|
620
|
(203)
|
(806)
|
(703)
|
(615)
|
(654)
|
(476)
|
(391)
|
(240)
|
(226)
|
(256)
|
0
|
|
| Gain/Loss on Disposition of Assets |
9
|
0
|
0
|
0
|
(15)
|
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
|
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 |
1
|
5
|
5
|
(12)
|
14
|
16
|
11
|
3
|
148
|
(4)
|
(8)
|
0
|
0
|
0
|
0
|
7
|
1
|
1
|
1
|
(6)
|
0
|
35
|
35
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
13
|
(11)
|
0
|
0
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
9
|
18
|
27
|
27
|
27
|
26
|
25
|
30
|
(81)
|
31
|
31
|
34
|
146
|
34
|
35
|
35
|
36
|
39
|
41
|
45
|
37
|
33
|
29
|
11
|
13
|
12
|
11
|
0
|
0
|
0
|
(8)
|
24
|
24
|
23
|
27
|
|
| Pre-Tax Income |
616
N/A
|
628
+2%
|
670
+7%
|
702
+5%
|
897
+28%
|
917
+2%
|
927
+1%
|
965
+4%
|
1 130
+17%
|
1 156
+2%
|
1 193
+3%
|
1 248
+5%
|
1 169
-6%
|
1 205
+3%
|
1 252
+4%
|
1 344
+7%
|
1 360
+1%
|
1 353
0%
|
1 395
+3%
|
1 396
+0%
|
1 405
+1%
|
1 535
+9%
|
1 626
+6%
|
1 741
+7%
|
1 636
-6%
|
1 525
-7%
|
1 426
-6%
|
1 333
-6%
|
1 299
-3%
|
1 270
-2%
|
1 189
-6%
|
1 096
-8%
|
1 182
+8%
|
1 243
+5%
|
1 284
+3%
|
1 356
+6%
|
943
-30%
|
972
+3%
|
1 006
+3%
|
636
-37%
|
1 000
+57%
|
1 064
+6%
|
1 013
-5%
|
1 026
+1%
|
1 089
+6%
|
1 132
+4%
|
1 243
+10%
|
1 370
+10%
|
1 299
-5%
|
1 442
+11%
|
1 506
+4%
|
1 479
-2%
|
54
-96%
|
134
+148%
|
238
+78%
|
264
+11%
|
1 815
+588%
|
1 802
-1%
|
1 845
+2%
|
2 774
+50%
|
3 188
+15%
|
3 327
+4%
|
3 358
+1%
|
2 670
-20%
|
2 461
-8%
|
2 531
+3%
|
2 548
+1%
|
2 599
+2%
|
2 681
+3%
|
2 566
-4%
|
2 691
+5%
|
2 870
+7%
|
2 930
+2%
|
3 241
+11%
|
3 534
+9%
|
3 319
-6%
|
3 228
-3%
|
3 407
+6%
|
3 476
+2%
|
3 914
+13%
|
4 164
+6%
|
4 975
+19%
|
5 222
+5%
|
4 971
-5%
|
4 702
-5%
|
3 883
-17%
|
3 326
-14%
|
3 498
+5%
|
3 671
+5%
|
3 939
+7%
|
4 483
+14%
|
4 848
+8%
|
5 308
+9%
|
5 488
+3%
|
5 612
+2%
|
5 850
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(238)
|
(242)
|
(270)
|
(267)
|
(325)
|
(333)
|
(335)
|
(358)
|
(442)
|
(432)
|
(446)
|
(466)
|
(412)
|
(446)
|
(464)
|
(499)
|
(516)
|
(513)
|
(529)
|
(529)
|
(523)
|
(566)
|
(601)
|
(646)
|
(609)
|
(571)
|
(532)
|
(495)
|
(480)
|
(469)
|
(438)
|
(399)
|
(429)
|
(453)
|
(467)
|
(493)
|
(344)
|
(355)
|
(367)
|
(244)
|
(374)
|
(400)
|
(385)
|
(368)
|
(388)
|
(395)
|
(427)
|
(468)
|
(425)
|
(474)
|
(487)
|
(503)
|
(245)
|
(264)
|
(297)
|
(257)
|
(547)
|
(541)
|
(553)
|
(840)
|
(960)
|
(993)
|
(979)
|
(762)
|
(674)
|
(640)
|
(613)
|
(581)
|
(560)
|
(526)
|
(550)
|
(602)
|
(627)
|
(702)
|
(755)
|
(704)
|
(694)
|
(754)
|
(808)
|
(883)
|
(901)
|
(1 222)
|
(1 275)
|
(1 207)
|
(1 180)
|
(800)
|
(719)
|
(755)
|
(778)
|
(838)
|
(872)
|
(1 004)
|
(1 141)
|
(1 218)
|
(1 267)
|
(1 287)
|
|
| Income from Continuing Operations |
378
|
385
|
401
|
436
|
572
|
585
|
592
|
607
|
688
|
724
|
747
|
782
|
756
|
759
|
788
|
845
|
844
|
840
|
866
|
867
|
882
|
969
|
1 025
|
1 095
|
1 027
|
954
|
894
|
839
|
819
|
801
|
752
|
697
|
753
|
791
|
817
|
864
|
599
|
617
|
639
|
393
|
626
|
664
|
628
|
658
|
701
|
737
|
816
|
902
|
874
|
968
|
1 019
|
976
|
(191)
|
(130)
|
(59)
|
7
|
1 268
|
1 261
|
1 292
|
1 934
|
2 228
|
2 334
|
2 379
|
1 908
|
1 787
|
1 891
|
1 935
|
2 018
|
2 121
|
2 040
|
2 141
|
2 268
|
2 303
|
2 539
|
2 779
|
2 615
|
2 534
|
2 653
|
2 668
|
3 031
|
3 263
|
3 753
|
3 947
|
3 764
|
3 522
|
3 083
|
2 607
|
2 743
|
2 893
|
3 101
|
3 611
|
3 844
|
4 167
|
4 270
|
4 345
|
4 563
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(3)
|
(8)
|
(15)
|
(20)
|
(19)
|
(19)
|
(18)
|
(19)
|
(20)
|
(19)
|
(23)
|
(19)
|
(19)
|
(21)
|
(16)
|
(19)
|
(20)
|
(18)
|
(35)
|
(50)
|
(68)
|
(88)
|
(97)
|
(91)
|
(97)
|
(98)
|
(95)
|
(102)
|
(102)
|
(106)
|
(108)
|
(112)
|
(115)
|
(116)
|
(118)
|
(122)
|
(123)
|
(130)
|
(137)
|
(142)
|
(154)
|
(158)
|
(160)
|
(163)
|
(163)
|
(170)
|
(175)
|
(180)
|
(187)
|
(190)
|
(188)
|
(195)
|
(197)
|
(206)
|
(227)
|
(239)
|
(248)
|
(268)
|
(274)
|
(274)
|
(275)
|
(260)
|
(262)
|
(267)
|
(278)
|
(288)
|
(292)
|
(315)
|
(318)
|
(332)
|
(345)
|
|
| Net Income (Common) |
377
N/A
|
386
+2%
|
402
+4%
|
439
+9%
|
577
+31%
|
643
+11%
|
649
+1%
|
663
+2%
|
688
+4%
|
668
-3%
|
692
+4%
|
726
+5%
|
756
+4%
|
759
+0%
|
789
+4%
|
846
+7%
|
844
0%
|
840
-1%
|
866
+3%
|
867
+0%
|
882
+2%
|
969
+10%
|
1 025
+6%
|
1 095
+7%
|
1 014
-7%
|
951
-6%
|
886
-7%
|
824
-7%
|
799
-3%
|
781
-2%
|
733
-6%
|
679
-7%
|
731
+8%
|
771
+5%
|
798
+3%
|
841
+5%
|
829
-1%
|
845
+2%
|
865
+2%
|
850
-2%
|
911
+7%
|
914
+0%
|
919
+1%
|
867
-6%
|
437
-50%
|
1 043
+139%
|
1 081
+4%
|
982
-9%
|
1 376
+40%
|
889
-35%
|
927
+4%
|
902
-3%
|
(115)
N/A
|
(61)
+47%
|
0
N/A
|
62
N/A
|
1 156
+1 765%
|
1 146
-1%
|
1 176
+3%
|
1 816
+54%
|
2 106
+16%
|
2 211
+5%
|
2 249
+2%
|
1 771
-21%
|
1 496
-16%
|
1 588
+6%
|
1 628
+3%
|
1 709
+5%
|
1 958
+15%
|
1 877
-4%
|
1 971
+5%
|
2 093
+6%
|
2 123
+1%
|
2 352
+11%
|
2 589
+10%
|
2 427
-6%
|
2 339
-4%
|
2 456
+5%
|
2 462
+0%
|
2 804
+14%
|
3 024
+8%
|
3 505
+16%
|
3 679
+5%
|
3 490
-5%
|
3 248
-7%
|
2 808
-14%
|
2 347
-16%
|
2 481
+6%
|
2 626
+6%
|
2 823
+8%
|
3 323
+18%
|
3 552
+7%
|
3 852
+8%
|
3 952
+3%
|
4 013
+2%
|
4 218
+5%
|
|
| EPS (Diluted) |
0.96
N/A
|
0.97
+1%
|
1.02
+5%
|
1.12
+10%
|
1.47
+31%
|
1.67
+14%
|
1.69
+1%
|
1.69
N/A
|
1.79
+6%
|
1.72
-4%
|
1.79
+4%
|
1.88
+5%
|
1.96
+4%
|
1.96
N/A
|
2.07
+6%
|
2.2
+6%
|
2.21
+0%
|
2.22
+0%
|
2.36
+6%
|
2.4
+2%
|
2.4
N/A
|
2.67
+11%
|
2.92
+9%
|
3.24
+11%
|
2.94
-9%
|
2.94
N/A
|
2.75
-6%
|
2.59
-6%
|
2.51
-3%
|
2.5
0%
|
2.34
-6%
|
2.16
-8%
|
2.35
+9%
|
2.45
+4%
|
2.51
+2%
|
2.72
+8%
|
2.65
-3%
|
2.72
+3%
|
2.79
+3%
|
3.06
+10%
|
3
-2%
|
3.22
+7%
|
3.22
N/A
|
3.04
-6%
|
1.53
-50%
|
3.66
+139%
|
3.99
+9%
|
3.56
-11%
|
4.91
+38%
|
3.2
-35%
|
3.35
+5%
|
3.27
-2%
|
-0.42
N/A
|
-0.22
+48%
|
0
N/A
|
0.22
N/A
|
4.21
+1 814%
|
4.28
+2%
|
4.4
+3%
|
6.84
+55%
|
7.94
+16%
|
8.47
+7%
|
8.65
+2%
|
6.86
-21%
|
5.77
-16%
|
6.24
+8%
|
6.42
+3%
|
6.74
+5%
|
7.73
+15%
|
7.55
-2%
|
7.96
+5%
|
8.49
+7%
|
8.6
+1%
|
9.66
+12%
|
10.7
+11%
|
10.04
-6%
|
9.66
-4%
|
10.16
+5%
|
10.19
+0%
|
11.61
+14%
|
12.51
+8%
|
12.68
+1%
|
10.84
-15%
|
10.54
-3%
|
10.2
-3%
|
8.71
-15%
|
7.33
-16%
|
7.8
+6%
|
8.23
+6%
|
8.99
+9%
|
10.6
+18%
|
11.4
+8%
|
12.35
+8%
|
12.84
+4%
|
13.11
+2%
|
13.85
+6%
|
|