Mondelez International Inc
NASDAQ:MDLZ
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 |
51.51
70.75
|
| Price Target |
|
We'll email you a reminder when the closing price reaches USD.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Mondelez International Inc
Income Statement
Mondelez International 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 |
1 452
|
0
|
0
|
0
|
854
|
0
|
0
|
0
|
678
|
0
|
0
|
0
|
679
|
0
|
0
|
0
|
657
|
0
|
0
|
0
|
609
|
0
|
0
|
0
|
739
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 540
|
0
|
0
|
0
|
1 383
|
0
|
0
|
0
|
1 177
|
0
|
0
|
0
|
1 017
|
0
|
0
|
0
|
778
|
0
|
0
|
0
|
0
|
136
|
271
|
400
|
515
|
482
|
450
|
410
|
396
|
395
|
407
|
435
|
462
|
483
|
495
|
499
|
484
|
471
|
452
|
435
|
423
|
411
|
393
|
376
|
365
|
358
|
357
|
384
|
428
|
490
|
546
|
566
|
550
|
519
|
504
|
499
|
508
|
523
|
544
|
572
|
|
| Revenue |
29 234
N/A
|
29 184
0%
|
29 224
+0%
|
29 422
+1%
|
29 248
-1%
|
29 935
+2%
|
30 263
+1%
|
30 527
+1%
|
30 498
0%
|
31 226
+2%
|
31 476
+1%
|
31 714
+1%
|
32 168
+1%
|
32 652
+2%
|
32 895
+1%
|
33 234
+1%
|
34 113
+3%
|
34 177
+0%
|
34 462
+1%
|
34 648
+1%
|
33 256
-4%
|
34 819
+5%
|
34 845
+0%
|
35 362
+1%
|
35 858
+1%
|
37 594
+5%
|
39 753
+6%
|
41 394
+4%
|
40 492
-2%
|
40 865
+1%
|
39 842
-3%
|
38 838
-3%
|
38 754
0%
|
41 093
+6%
|
43 565
+6%
|
46 031
+6%
|
31 489
-32%
|
50 462
+60%
|
52 087
+3%
|
53 450
+3%
|
35 810
-33%
|
50 459
+41%
|
45 108
-11%
|
40 208
-11%
|
35 015
-13%
|
35 092
+0%
|
35 160
+0%
|
35 306
+0%
|
35 299
0%
|
35 196
0%
|
35 037
0%
|
34 902
0%
|
34 244
-2%
|
33 365
-3%
|
32 590
-2%
|
31 102
-5%
|
29 636
-5%
|
28 329
-4%
|
26 970
-5%
|
26 517
-2%
|
25 923
-2%
|
25 882
0%
|
25 566
-1%
|
25 700
+1%
|
25 896
+1%
|
26 247
+1%
|
26 373
+0%
|
26 131
-1%
|
25 938
-1%
|
25 711
-1%
|
25 661
0%
|
25 728
+0%
|
25 868
+1%
|
26 037
+1%
|
25 886
-1%
|
26 196
+1%
|
26 581
+1%
|
27 112
+2%
|
27 843
+3%
|
28 360
+2%
|
28 720
+1%
|
29 246
+2%
|
29 878
+2%
|
30 459
+2%
|
31 496
+3%
|
32 898
+4%
|
34 131
+4%
|
35 397
+4%
|
36 016
+2%
|
36 140
+0%
|
35 976
0%
|
36 151
+0%
|
36 441
+1%
|
36 464
+0%
|
37 105
+2%
|
37 645
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(17 566)
|
(17 574)
|
(17 558)
|
(17 570)
|
(17 463)
|
(17 786)
|
(18 095)
|
(18 409)
|
(18 531)
|
(19 155)
|
(19 567)
|
(19 861)
|
(20 281)
|
(20 694)
|
(20 851)
|
(21 191)
|
(21 845)
|
(21 891)
|
(22 062)
|
(22 112)
|
(21 344)
|
(22 284)
|
(22 497)
|
(23 089)
|
(23 656)
|
(25 267)
|
(26 555)
|
(27 816)
|
(27 164)
|
(27 222)
|
(26 555)
|
(25 478)
|
(24 819)
|
(26 169)
|
(27 459)
|
(28 982)
|
(19 617)
|
(32 010)
|
(33 458)
|
(34 527)
|
(22 710)
|
(32 885)
|
(29 194)
|
(25 789)
|
(21 939)
|
(21 969)
|
(22 017)
|
(22 139)
|
(22 189)
|
(22 124)
|
(22 091)
|
(21 958)
|
(21 647)
|
(21 031)
|
(20 295)
|
(19 279)
|
(18 124)
|
(17 223)
|
(16 414)
|
(16 143)
|
(15 819)
|
(15 771)
|
(15 657)
|
(15 730)
|
(15 862)
|
(15 882)
|
(15 782)
|
(15 675)
|
(15 586)
|
(15 615)
|
(15 636)
|
(15 601)
|
(15 531)
|
(15 842)
|
(15 829)
|
(15 863)
|
(16 135)
|
(16 151)
|
(16 582)
|
(17 067)
|
(17 466)
|
(17 975)
|
(18 597)
|
(19 389)
|
(20 184)
|
(21 123)
|
(21 643)
|
(22 028)
|
(22 252)
|
(21 072)
|
(21 465)
|
(22 135)
|
(22 184)
|
(24 527)
|
(25 028)
|
(25 955)
|
|
| Gross Profit |
11 668
N/A
|
11 610
0%
|
11 666
+0%
|
11 852
+2%
|
11 785
-1%
|
12 149
+3%
|
12 168
+0%
|
12 118
0%
|
11 967
-1%
|
12 071
+1%
|
11 909
-1%
|
11 853
0%
|
11 887
+0%
|
11 958
+1%
|
12 044
+1%
|
12 043
0%
|
12 268
+2%
|
12 286
+0%
|
12 400
+1%
|
12 536
+1%
|
11 912
-5%
|
12 535
+5%
|
12 348
-1%
|
12 273
-1%
|
12 202
-1%
|
12 327
+1%
|
13 198
+7%
|
13 578
+3%
|
13 328
-2%
|
13 643
+2%
|
13 287
-3%
|
13 360
+1%
|
13 935
+4%
|
14 924
+7%
|
16 106
+8%
|
17 049
+6%
|
11 872
-30%
|
18 452
+55%
|
18 629
+1%
|
18 923
+2%
|
13 100
-31%
|
17 574
+34%
|
15 914
-9%
|
14 419
-9%
|
13 076
-9%
|
13 123
+0%
|
13 143
+0%
|
13 167
+0%
|
13 110
0%
|
13 072
0%
|
12 946
-1%
|
12 944
0%
|
12 597
-3%
|
12 334
-2%
|
12 295
0%
|
11 823
-4%
|
11 512
-3%
|
11 106
-4%
|
10 556
-5%
|
10 374
-2%
|
10 104
-3%
|
10 111
+0%
|
9 909
-2%
|
9 970
+1%
|
10 034
+1%
|
10 365
+3%
|
10 591
+2%
|
10 456
-1%
|
10 352
-1%
|
10 096
-2%
|
10 025
-1%
|
10 127
+1%
|
10 337
+2%
|
10 195
-1%
|
10 057
-1%
|
10 333
+3%
|
10 446
+1%
|
10 961
+5%
|
11 261
+3%
|
11 293
+0%
|
11 254
0%
|
11 271
+0%
|
11 281
+0%
|
11 070
-2%
|
11 312
+2%
|
11 775
+4%
|
12 488
+6%
|
13 369
+7%
|
13 764
+3%
|
15 068
+9%
|
14 511
-4%
|
14 016
-3%
|
14 257
+2%
|
11 937
-16%
|
12 077
+1%
|
11 690
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6 710)
|
(6 161)
|
(5 827)
|
(5 629)
|
(5 651)
|
(5 727)
|
(5 825)
|
(5 895)
|
(5 963)
|
(6 138)
|
(6 272)
|
(6 372)
|
(6 669)
|
(6 706)
|
(6 867)
|
(6 960)
|
(7 145)
|
(7 019)
|
(7 028)
|
(7 122)
|
(7 127)
|
(7 425)
|
(7 550)
|
(7 649)
|
(7 600)
|
(7 948)
|
(8 317)
|
(8 608)
|
(8 636)
|
(8 674)
|
(8 471)
|
(8 352)
|
(8 810)
|
(9 725)
|
(10 504)
|
(11 276)
|
(9 350)
|
(11 707)
|
(11 792)
|
(11 793)
|
(9 607)
|
(11 375)
|
(10 693)
|
(10 150)
|
(9 393)
|
(9 531)
|
(9 605)
|
(9 178)
|
(8 896)
|
(8 827)
|
(8 601)
|
(8 867)
|
(8 663)
|
(8 308)
|
(8 214)
|
(7 939)
|
(7 730)
|
(7 198)
|
(6 689)
|
(6 158)
|
(6 322)
|
(5 689)
|
(5 632)
|
(5 654)
|
(5 851)
|
(5 887)
|
(6 334)
|
(6 476)
|
(6 325)
|
(6 364)
|
(5 956)
|
(5 996)
|
(6 042)
|
(6 355)
|
(6 385)
|
(6 408)
|
(6 283)
|
(6 302)
|
(6 424)
|
(6 358)
|
(6 384)
|
(6 507)
|
(6 583)
|
(7 021)
|
(7 476)
|
(7 638)
|
(7 820)
|
(7 951)
|
(8 055)
|
(8 141)
|
(8 180)
|
(7 806)
|
(7 561)
|
(7 334)
|
(7 170)
|
(7 327)
|
|
| Selling, General & Administrative |
(5 748)
|
(5 437)
|
(5 341)
|
(5 381)
|
(5 644)
|
(5 720)
|
(5 817)
|
(5 886)
|
(5 954)
|
(6 129)
|
(6 262)
|
(6 362)
|
(6 658)
|
(6 694)
|
(6 857)
|
(6 948)
|
(7 135)
|
(7 010)
|
(7 018)
|
(7 115)
|
(7 120)
|
(7 418)
|
(7 542)
|
(7 639)
|
(7 587)
|
(7 930)
|
(8 299)
|
(8 586)
|
(8 613)
|
(8 652)
|
(8 450)
|
(8 332)
|
(8 318)
|
(9 672)
|
(10 394)
|
(11 119)
|
(8 736)
|
(11 472)
|
(11 560)
|
(11 556)
|
(8 871)
|
(11 151)
|
(10 473)
|
(9 934)
|
(8 714)
|
(9 316)
|
(9 388)
|
(8 957)
|
(8 208)
|
(8 610)
|
(8 384)
|
(8 657)
|
(8 002)
|
(8 110)
|
(8 025)
|
(7 753)
|
(7 140)
|
(7 019)
|
(6 512)
|
(5 982)
|
(5 784)
|
(5 513)
|
(5 456)
|
(5 477)
|
(5 309)
|
(5 709)
|
(6 152)
|
(6 299)
|
(5 787)
|
(6 186)
|
(5 779)
|
(5 822)
|
(5 517)
|
(6 182)
|
(6 205)
|
(6 221)
|
(5 757)
|
(6 113)
|
(6 253)
|
(6 205)
|
(5 903)
|
(6 379)
|
(6 455)
|
(6 893)
|
(6 998)
|
(7 499)
|
(7 676)
|
(7 801)
|
(7 524)
|
(7 991)
|
(8 030)
|
(7 654)
|
(7 008)
|
(7 182)
|
(7 017)
|
(7 182)
|
|
| Research & Development |
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
|
(466)
|
0
|
0
|
0
|
(404)
|
0
|
0
|
0
|
(511)
|
0
|
0
|
0
|
(462)
|
0
|
0
|
0
|
(471)
|
0
|
0
|
0
|
(455)
|
0
|
0
|
0
|
(409)
|
0
|
0
|
0
|
(376)
|
0
|
0
|
0
|
(366)
|
0
|
0
|
0
|
(362)
|
0
|
0
|
0
|
(351)
|
0
|
0
|
0
|
(332)
|
0
|
0
|
0
|
(347)
|
0
|
0
|
0
|
(346)
|
0
|
0
|
0
|
(380)
|
0
|
0
|
0
|
(400)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(962)
|
(724)
|
(486)
|
(248)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(10)
|
(12)
|
(10)
|
(9)
|
(10)
|
(7)
|
(7)
|
(7)
|
(8)
|
(10)
|
(13)
|
(18)
|
(18)
|
(22)
|
(23)
|
(22)
|
(21)
|
(20)
|
(26)
|
(53)
|
(110)
|
(157)
|
(210)
|
(235)
|
(232)
|
(237)
|
(225)
|
(224)
|
(220)
|
(216)
|
(217)
|
(215)
|
(217)
|
(218)
|
(217)
|
(217)
|
(217)
|
(210)
|
(206)
|
(198)
|
(189)
|
(186)
|
(181)
|
(179)
|
(177)
|
(176)
|
(176)
|
(176)
|
(176)
|
(177)
|
(178)
|
(178)
|
(178)
|
(177)
|
(176)
|
(176)
|
(175)
|
(174)
|
(174)
|
(173)
|
(180)
|
(187)
|
(194)
|
(189)
|
(171)
|
(153)
|
(134)
|
(128)
|
(128)
|
(128)
|
(132)
|
(139)
|
(144)
|
(150)
|
(151)
|
(150)
|
(150)
|
(152)
|
(153)
|
(152)
|
(153)
|
(145)
|
|
| Other Operating Expenses |
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
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
2
|
0
|
(4)
|
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 |
4 958
N/A
|
5 449
+10%
|
5 839
+7%
|
6 223
+7%
|
6 134
-1%
|
6 422
+5%
|
6 343
-1%
|
6 223
-2%
|
6 004
-4%
|
5 933
-1%
|
5 637
-5%
|
5 481
-3%
|
5 218
-5%
|
5 252
+1%
|
5 177
-1%
|
5 083
-2%
|
5 123
+1%
|
5 267
+3%
|
5 372
+2%
|
5 414
+1%
|
4 785
-12%
|
5 110
+7%
|
4 798
-6%
|
4 624
-4%
|
4 602
0%
|
4 379
-5%
|
4 881
+11%
|
4 970
+2%
|
4 692
-6%
|
4 969
+6%
|
4 816
-3%
|
5 008
+4%
|
5 125
+2%
|
5 199
+1%
|
5 602
+8%
|
5 773
+3%
|
2 522
-56%
|
6 745
+167%
|
6 837
+1%
|
7 130
+4%
|
3 493
-51%
|
6 199
+77%
|
5 221
-16%
|
4 269
-18%
|
3 683
-14%
|
3 592
-2%
|
3 538
-2%
|
3 989
+13%
|
4 214
+6%
|
4 245
+1%
|
4 345
+2%
|
4 077
-6%
|
3 934
-4%
|
4 026
+2%
|
4 081
+1%
|
3 884
-5%
|
3 782
-3%
|
3 908
+3%
|
3 867
-1%
|
4 216
+9%
|
3 782
-10%
|
4 422
+17%
|
4 277
-3%
|
4 316
+1%
|
4 183
-3%
|
4 478
+7%
|
4 257
-5%
|
3 980
-7%
|
4 027
+1%
|
3 732
-7%
|
4 069
+9%
|
4 131
+2%
|
4 295
+4%
|
3 840
-11%
|
3 672
-4%
|
3 925
+7%
|
4 163
+6%
|
4 659
+12%
|
4 837
+4%
|
4 935
+2%
|
4 870
-1%
|
4 764
-2%
|
4 698
-1%
|
4 049
-14%
|
3 836
-5%
|
4 137
+8%
|
4 668
+13%
|
5 418
+16%
|
5 709
+5%
|
6 927
+21%
|
6 331
-9%
|
6 210
-2%
|
6 696
+8%
|
4 603
-31%
|
4 907
+7%
|
4 363
-11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 437)
|
(1 185)
|
(955)
|
(909)
|
(847)
|
(796)
|
(739)
|
(688)
|
(665)
|
(651)
|
(646)
|
(650)
|
(666)
|
(677)
|
(692)
|
(668)
|
(636)
|
(556)
|
(529)
|
(524)
|
(259)
|
(478)
|
(480)
|
(511)
|
(604)
|
(845)
|
(1 027)
|
(1 160)
|
(1 272)
|
(1 240)
|
(1 218)
|
(1 242)
|
(1 260)
|
(1 333)
|
(1 468)
|
(1 579)
|
(1 540)
|
(1 858)
|
(1 855)
|
(1 847)
|
(1 383)
|
(1 926)
|
(1 829)
|
(2 141)
|
(1 177)
|
(1 655)
|
(1 549)
|
(1 027)
|
(1 017)
|
(2 022)
|
(2 006)
|
(1 557)
|
(150)
|
(359)
|
(456)
|
(796)
|
(1 025)
|
(857)
|
(665)
|
(681)
|
(587)
|
(467)
|
(447)
|
(399)
|
(388)
|
(377)
|
(379)
|
(409)
|
(452)
|
(465)
|
(479)
|
(610)
|
(595)
|
(685)
|
(666)
|
(538)
|
(526)
|
(411)
|
(393)
|
(376)
|
(365)
|
(358)
|
(357)
|
(384)
|
(428)
|
306
|
61
|
40
|
56
|
(709)
|
(505)
|
(499)
|
(508)
|
(523)
|
(544)
|
(572)
|
|
| Non-Reccuring Items |
(74)
|
(214)
|
(303)
|
(303)
|
(173)
|
(4)
|
85
|
102
|
38
|
(253)
|
(382)
|
(451)
|
(606)
|
(368)
|
(294)
|
(284)
|
(371)
|
(608)
|
(787)
|
(622)
|
(882)
|
(484)
|
(349)
|
(645)
|
(426)
|
(468)
|
(546)
|
(497)
|
(1 116)
|
(1 018)
|
(832)
|
(708)
|
58
|
(232)
|
(394)
|
(385)
|
(277)
|
(643)
|
(626)
|
(740)
|
5
|
(285)
|
(176)
|
(84)
|
(655)
|
(24)
|
(39)
|
(69)
|
(855)
|
(263)
|
(276)
|
(421)
|
(1 187)
|
(811)
|
(975)
|
6 170
|
5 127
|
4 897
|
4 722
|
(2 726)
|
(1 648)
|
(2 192)
|
(2 051)
|
(1 617)
|
(729)
|
(623)
|
(691)
|
(842)
|
(855)
|
(748)
|
(401)
|
(324)
|
(452)
|
(177)
|
(321)
|
(315)
|
(495)
|
(701)
|
(720)
|
(659)
|
(354)
|
(429)
|
(308)
|
(274)
|
(431)
|
(192)
|
(226)
|
(276)
|
(208)
|
(204)
|
(178)
|
(283)
|
(351)
|
(305)
|
(291)
|
(156)
|
|
| Total Other Income |
0
|
(139)
|
(186)
|
(186)
|
0
|
(120)
|
(121)
|
(168)
|
(182)
|
(184)
|
(178)
|
(131)
|
0
|
(88)
|
(46)
|
(46)
|
0
|
(47)
|
(47)
|
(47)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
25
|
22
|
21
|
23
|
(1)
|
11
|
12
|
21
|
16
|
7
|
7
|
(235)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
0
|
(11)
|
(27)
|
(43)
|
(93)
|
(66)
|
(52)
|
32
|
58
|
82
|
104
|
70
|
122
|
139
|
157
|
163
|
199
|
195
|
211
|
224
|
241
|
246
|
278
|
267
|
218
|
242
|
177
|
208
|
251
|
243
|
293
|
307
|
323
|
323
|
378
|
399
|
424
|
349
|
57
|
57
|
|
| Pre-Tax Income |
3 447
N/A
|
3 911
+13%
|
4 395
+12%
|
4 825
+10%
|
5 114
+6%
|
5 502
+8%
|
5 568
+1%
|
5 469
-2%
|
5 195
-5%
|
4 845
-7%
|
4 431
-9%
|
4 249
-4%
|
3 946
-7%
|
4 119
+4%
|
4 145
+1%
|
4 085
-1%
|
4 116
+1%
|
4 056
-1%
|
4 009
-1%
|
4 221
+5%
|
3 644
-14%
|
4 148
+14%
|
3 969
-4%
|
3 468
-13%
|
3 572
+3%
|
3 066
-14%
|
3 308
+8%
|
3 313
+0%
|
2 336
-29%
|
2 736
+17%
|
2 788
+2%
|
3 079
+10%
|
3 946
+28%
|
3 633
-8%
|
3 751
+3%
|
3 821
+2%
|
726
-81%
|
4 260
+487%
|
4 363
+2%
|
4 550
+4%
|
1 880
-59%
|
3 988
+112%
|
3 216
-19%
|
2 044
-36%
|
1 774
-13%
|
1 913
+8%
|
1 950
+2%
|
2 893
+48%
|
2 392
-17%
|
1 960
-18%
|
2 063
+5%
|
2 099
+2%
|
2 554
+22%
|
2 856
+12%
|
2 650
-7%
|
9 258
+249%
|
7 884
-15%
|
7 937
+1%
|
7 897
-1%
|
766
-90%
|
1 454
+90%
|
1 697
+17%
|
1 727
+2%
|
2 332
+35%
|
3 124
+34%
|
3 560
+14%
|
3 291
-8%
|
2 799
-15%
|
2 842
+2%
|
2 658
-6%
|
3 346
+26%
|
3 360
+0%
|
3 447
+3%
|
3 173
-8%
|
2 896
-9%
|
3 296
+14%
|
3 383
+3%
|
3 793
+12%
|
4 002
+6%
|
4 167
+4%
|
4 369
+5%
|
4 219
-3%
|
4 210
0%
|
3 599
-15%
|
3 228
-10%
|
4 494
+39%
|
4 796
+7%
|
5 489
+14%
|
5 880
+7%
|
6 337
+8%
|
6 026
-5%
|
5 827
-3%
|
6 261
+7%
|
4 124
-34%
|
4 129
+0%
|
3 692
-11%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 565)
|
(1 662)
|
(1 749)
|
(1 812)
|
(1 813)
|
(1 948)
|
(1 966)
|
(1 925)
|
(1 812)
|
(1 663)
|
(1 521)
|
(1 384)
|
(1 274)
|
(1 299)
|
(1 243)
|
(1 275)
|
(1 209)
|
(842)
|
(873)
|
(1 012)
|
(816)
|
(1 392)
|
(1 307)
|
(1 019)
|
(1 080)
|
(861)
|
(1 013)
|
(1 033)
|
(658)
|
(832)
|
(781)
|
(818)
|
(1 136)
|
(1 177)
|
(1 137)
|
(1 221)
|
(54)
|
(1 212)
|
(1 278)
|
(1 298)
|
(116)
|
(904)
|
(618)
|
(196)
|
(168)
|
(104)
|
(29)
|
(131)
|
(60)
|
(79)
|
(142)
|
(294)
|
(353)
|
(493)
|
(502)
|
(672)
|
(593)
|
(529)
|
(547)
|
(239)
|
(114)
|
(234)
|
(200)
|
(432)
|
(710)
|
(804)
|
(737)
|
(767)
|
(754)
|
(695)
|
(894)
|
41
|
3
|
42
|
(83)
|
(1 107)
|
(1 224)
|
(1 288)
|
(1 345)
|
(1 296)
|
(1 190)
|
(1 188)
|
(991)
|
(833)
|
(865)
|
(1 313)
|
(1 380)
|
(1 550)
|
(1 537)
|
(1 511)
|
(1 538)
|
(1 510)
|
(1 469)
|
(991)
|
(926)
|
(737)
|
|
| Income from Continuing Operations |
1 882
|
2 249
|
2 646
|
3 013
|
3 301
|
3 554
|
3 602
|
3 544
|
3 383
|
3 182
|
2 910
|
2 865
|
2 672
|
2 820
|
2 902
|
2 810
|
2 907
|
3 214
|
3 136
|
3 209
|
2 828
|
2 756
|
2 662
|
2 449
|
2 492
|
2 205
|
2 295
|
2 280
|
1 678
|
1 904
|
2 007
|
2 261
|
2 810
|
2 456
|
2 614
|
2 600
|
672
|
3 048
|
3 085
|
3 252
|
1 764
|
3 084
|
2 598
|
1 848
|
1 606
|
1 809
|
1 921
|
2 762
|
2 332
|
1 881
|
1 921
|
1 805
|
2 201
|
2 363
|
2 148
|
8 586
|
7 291
|
7 408
|
7 350
|
527
|
1 340
|
1 463
|
1 527
|
1 900
|
2 414
|
2 756
|
2 554
|
2 032
|
2 088
|
1 963
|
2 452
|
3 401
|
3 450
|
3 215
|
2 813
|
2 189
|
2 159
|
2 505
|
2 657
|
2 871
|
3 179
|
3 031
|
3 219
|
2 766
|
2 363
|
3 181
|
3 416
|
3 939
|
4 343
|
4 826
|
4 488
|
4 317
|
4 792
|
3 133
|
3 203
|
2 955
|
|
| Income to Minority Interest |
0
|
0
|
(1)
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(2)
|
(4)
|
(7)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(15)
|
(15)
|
(19)
|
(25)
|
(18)
|
(16)
|
(15)
|
(20)
|
(23)
|
(28)
|
(30)
|
(27)
|
(27)
|
(23)
|
(22)
|
(20)
|
(1)
|
(20)
|
(17)
|
(17)
|
(18)
|
(19)
|
(18)
|
(24)
|
(39)
|
(25)
|
(23)
|
(10)
|
(10)
|
(5)
|
(6)
|
(14)
|
(17)
|
(17)
|
(19)
|
(14)
|
(16)
|
(13)
|
(15)
|
(15)
|
(14)
|
(16)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(14)
|
(13)
|
(13)
|
(10)
|
(9)
|
(11)
|
(7)
|
(10)
|
(9)
|
(5)
|
(10)
|
(9)
|
(12)
|
(13)
|
(14)
|
(14)
|
|
| Equity Earnings Affiliates |
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
|
(72)
|
0
|
128
|
230
|
333
|
305
|
282
|
271
|
332
|
384
|
550
|
546
|
1 291
|
1 262
|
1 219
|
1 216
|
493
|
499
|
502
|
645
|
960
|
1 410
|
1 289
|
1 671
|
1 597
|
1 135
|
1 176
|
657
|
381
|
363
|
773
|
731
|
663
|
625
|
(531)
|
(531)
|
(492)
|
(169)
|
481
|
452
|
590
|
|
| Net Income (Common) |
1 882
N/A
|
2 249
+20%
|
2 645
+18%
|
3 011
+14%
|
3 394
+13%
|
3 549
+5%
|
3 597
+1%
|
3 538
-2%
|
3 476
-2%
|
3 188
-8%
|
2 937
-8%
|
2 906
-1%
|
2 665
-8%
|
2 818
+6%
|
2 592
-8%
|
2 487
-4%
|
2 632
+6%
|
2 925
+11%
|
3 135
+7%
|
3 209
+2%
|
3 060
-5%
|
2 756
-10%
|
2 781
+1%
|
2 629
-5%
|
2 721
+3%
|
2 487
-9%
|
2 525
+2%
|
3 291
+30%
|
2 884
-12%
|
2 945
+2%
|
3 027
+3%
|
2 489
-18%
|
3 021
+21%
|
4 244
+40%
|
4 354
+3%
|
4 284
-2%
|
4 114
-4%
|
3 030
-26%
|
3 069
+1%
|
3 237
+5%
|
3 554
+10%
|
3 541
0%
|
3 594
+1%
|
3 324
-8%
|
3 067
-8%
|
2 790
-9%
|
2 362
-15%
|
2 722
+15%
|
3 915
+44%
|
3 483
-11%
|
3 504
+1%
|
3 391
-3%
|
2 184
-36%
|
2 345
+7%
|
2 129
-9%
|
8 496
+299%
|
7 267
-14%
|
7 497
+3%
|
7 555
+1%
|
837
-89%
|
1 635
+95%
|
1 735
+6%
|
1 793
+3%
|
2 226
+24%
|
2 828
+27%
|
3 244
+15%
|
3 040
-6%
|
3 253
+7%
|
3 317
+2%
|
3 238
-2%
|
3 723
+15%
|
3 955
+6%
|
3 929
-1%
|
3 698
-6%
|
3 439
-7%
|
3 132
-9%
|
3 555
+14%
|
3 780
+6%
|
4 314
+14%
|
4 453
+3%
|
4 300
-3%
|
4 194
-2%
|
3 863
-8%
|
3 137
-19%
|
2 717
-13%
|
3 943
+45%
|
4 140
+5%
|
4 592
+11%
|
4 959
+8%
|
4 290
-13%
|
3 947
-8%
|
3 816
-3%
|
4 611
+21%
|
3 601
-22%
|
3 641
+1%
|
3 531
-3%
|
|
| EPS (Diluted) |
1.17
N/A
|
1.29
+10%
|
1.53
+19%
|
1.74
+14%
|
1.95
+12%
|
2.05
+5%
|
2.08
+1%
|
2.05
-1%
|
2.01
-2%
|
1.84
-8%
|
1.71
-7%
|
1.69
-1%
|
1.56
-8%
|
1.65
+6%
|
1.52
-8%
|
1.47
-3%
|
1.55
+5%
|
1.75
+13%
|
1.88
+7%
|
1.93
+3%
|
1.84
-5%
|
1.67
-9%
|
1.67
N/A
|
1.66
-1%
|
1.7
+2%
|
1.61
-5%
|
1.64
+2%
|
2.18
+33%
|
1.9
-13%
|
1.98
+4%
|
2.03
+3%
|
1.67
-18%
|
2.03
+22%
|
2.61
+29%
|
2.48
-5%
|
2.44
-2%
|
2.39
-2%
|
1.72
-28%
|
1.74
+1%
|
1.83
+5%
|
2
+9%
|
1.98
-1%
|
2.01
+2%
|
1.85
-8%
|
1.71
-8%
|
1.55
-9%
|
1.32
-15%
|
1.53
+16%
|
2.18
+42%
|
2.02
-7%
|
2.04
+1%
|
1.98
-3%
|
1.28
-35%
|
1.4
+9%
|
1.3
-7%
|
5.2
+300%
|
4.44
-15%
|
4.72
+6%
|
4.79
+1%
|
0.53
-89%
|
1.04
+96%
|
1.11
+7%
|
1.17
+5%
|
1.46
+25%
|
1.84
+26%
|
2.17
+18%
|
2.03
-6%
|
2.2
+8%
|
2.24
+2%
|
2.21
-1%
|
2.55
+15%
|
2.71
+6%
|
2.7
0%
|
2.55
-6%
|
2.38
-7%
|
2.18
-8%
|
2.47
+13%
|
2.64
+7%
|
3.04
+15%
|
3.16
+4%
|
3.04
-4%
|
3
-1%
|
2.78
-7%
|
2.27
-18%
|
1.96
-14%
|
2.87
+46%
|
3.02
+5%
|
3.35
+11%
|
3.62
+8%
|
3.15
-13%
|
2.92
-7%
|
2.83
-3%
|
3.42
+21%
|
2.75
-20%
|
2.8
+2%
|
2.72
-3%
|
|