Ecolab Inc
NYSE:ECL
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 |
225.65
285.47
|
| 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
Ecolab Inc
Income Statement
Ecolab 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 |
31
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
51
|
15
|
30
|
44
|
59
|
61
|
65
|
68
|
71
|
71
|
70
|
69
|
68
|
66
|
65
|
65
|
66
|
64
|
63
|
63
|
82
|
156
|
207
|
258
|
286
|
262
|
265
|
267
|
273
|
275
|
275
|
272
|
268
|
266
|
254
|
249
|
254
|
250
|
262
|
271
|
277
|
275
|
270
|
261
|
275
|
269
|
266
|
263
|
237
|
232
|
226
|
221
|
215
|
211
|
218
|
221
|
221
|
222
|
213
|
203
|
198
|
199
|
204
|
225
|
252
|
277
|
303
|
327
|
349
|
363
|
361
|
356
|
340
|
318
|
314
|
303
|
|
| Revenue |
2 321
N/A
|
2 535
+9%
|
2 788
+10%
|
3 075
+10%
|
3 404
+11%
|
3 493
+3%
|
3 601
+3%
|
3 689
+2%
|
3 762
+2%
|
3 865
+3%
|
3 961
+2%
|
4 069
+3%
|
4 185
+3%
|
4 275
+2%
|
4 391
+3%
|
4 466
+2%
|
4 535
+2%
|
4 585
+1%
|
4 652
+1%
|
4 766
+2%
|
4 896
+3%
|
5 030
+3%
|
5 167
+3%
|
5 301
+3%
|
5 470
+3%
|
5 673
+4%
|
5 881
+4%
|
6 094
+4%
|
6 138
+1%
|
6 028
-2%
|
5 899
-2%
|
5 819
-1%
|
5 901
+1%
|
5 985
+1%
|
6 063
+1%
|
6 079
+0%
|
6 090
+0%
|
6 176
+1%
|
6 355
+3%
|
6 529
+3%
|
6 799
+4%
|
8 091
+19%
|
9 351
+16%
|
10 638
+14%
|
11 839
+11%
|
11 900
+1%
|
12 279
+3%
|
12 740
+4%
|
13 253
+4%
|
13 718
+4%
|
13 948
+2%
|
14 159
+2%
|
14 281
+1%
|
14 242
0%
|
14 062
-1%
|
13 814
-2%
|
13 545
-2%
|
13 345
-1%
|
13 273
-1%
|
13 213
0%
|
13 152
0%
|
13 217
+0%
|
13 360
+1%
|
13 538
+1%
|
13 836
+2%
|
10 495
-24%
|
10 725
+2%
|
10 908
+2%
|
14 668
+34%
|
14 122
-4%
|
13 602
-4%
|
13 078
-4%
|
14 906
+14%
|
13 237
-11%
|
12 754
-4%
|
12 549
-2%
|
11 790
-6%
|
11 655
-1%
|
12 132
+4%
|
12 434
+2%
|
12 733
+2%
|
13 115
+3%
|
13 533
+3%
|
13 881
+3%
|
14 188
+2%
|
14 493
+2%
|
14 764
+2%
|
15 053
+2%
|
15 320
+2%
|
15 501
+1%
|
15 634
+1%
|
15 675
+0%
|
15 741
+0%
|
15 685
0%
|
15 724
+0%
|
15 890
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 120)
|
(1 243)
|
(1 374)
|
(1 520)
|
(1 688)
|
(1 722)
|
(1 775)
|
(1 819)
|
(1 847)
|
(1 889)
|
(1 928)
|
(1 969)
|
(2 033)
|
(2 086)
|
(2 152)
|
(2 205)
|
(2 249)
|
(2 274)
|
(2 311)
|
(2 364)
|
(2 416)
|
(2 479)
|
(2 541)
|
(2 605)
|
(2 692)
|
(2 814)
|
(2 944)
|
(3 088)
|
(3 142)
|
(3 111)
|
(3 038)
|
(2 967)
|
(2 978)
|
(2 987)
|
(3 012)
|
(3 011)
|
(3 014)
|
(3 067)
|
(3 178)
|
(3 288)
|
(3 476)
|
(4 313)
|
(5 058)
|
(5 797)
|
(6 363)
|
(6 398)
|
(6 588)
|
(6 835)
|
(7 155)
|
(7 432)
|
(7 541)
|
(7 650)
|
(7 665)
|
(7 608)
|
(7 493)
|
(7 307)
|
(7 143)
|
(6 991)
|
(6 924)
|
(6 878)
|
(7 468)
|
(7 678)
|
(7 968)
|
(8 294)
|
(8 007)
|
(8 239)
|
(8 378)
|
(8 509)
|
(8 609)
|
(8 201)
|
(7 822)
|
(7 397)
|
(8 698)
|
(7 468)
|
(7 305)
|
(7 295)
|
(6 870)
|
(6 851)
|
(7 083)
|
(7 287)
|
(7 522)
|
(7 850)
|
(8 219)
|
(8 540)
|
(8 761)
|
(8 943)
|
(9 060)
|
(9 098)
|
(9 132)
|
(9 057)
|
(8 970)
|
(8 908)
|
(8 894)
|
(8 823)
|
(8 803)
|
(8 842)
|
|
| Gross Profit |
1 200
N/A
|
1 292
+8%
|
1 414
+9%
|
1 555
+10%
|
1 716
+10%
|
1 771
+3%
|
1 825
+3%
|
1 869
+2%
|
1 915
+2%
|
1 976
+3%
|
2 034
+3%
|
2 100
+3%
|
2 151
+2%
|
2 190
+2%
|
2 239
+2%
|
2 261
+1%
|
2 286
+1%
|
2 311
+1%
|
2 341
+1%
|
2 402
+3%
|
2 480
+3%
|
2 551
+3%
|
2 626
+3%
|
2 696
+3%
|
2 778
+3%
|
2 859
+3%
|
2 937
+3%
|
3 006
+2%
|
2 996
0%
|
2 917
-3%
|
2 862
-2%
|
2 852
0%
|
2 923
+2%
|
2 998
+3%
|
3 052
+2%
|
3 068
+1%
|
3 076
+0%
|
3 109
+1%
|
3 177
+2%
|
3 241
+2%
|
3 323
+3%
|
3 779
+14%
|
4 293
+14%
|
4 841
+13%
|
5 476
+13%
|
5 502
+0%
|
5 691
+3%
|
5 905
+4%
|
6 099
+3%
|
6 286
+3%
|
6 408
+2%
|
6 509
+2%
|
6 615
+2%
|
6 633
+0%
|
6 569
-1%
|
6 507
-1%
|
6 402
-2%
|
6 354
-1%
|
6 349
0%
|
6 334
0%
|
5 684
-10%
|
5 539
-3%
|
5 392
-3%
|
5 244
-3%
|
5 829
+11%
|
4 339
-26%
|
4 430
+2%
|
4 482
+1%
|
6 059
+35%
|
5 921
-2%
|
5 780
-2%
|
5 682
-2%
|
6 209
+9%
|
5 769
-7%
|
5 449
-6%
|
5 253
-4%
|
4 920
-6%
|
4 803
-2%
|
5 049
+5%
|
5 147
+2%
|
5 211
+1%
|
5 265
+1%
|
5 314
+1%
|
5 341
+1%
|
5 427
+2%
|
5 550
+2%
|
5 704
+3%
|
5 955
+4%
|
6 188
+4%
|
6 444
+4%
|
6 664
+3%
|
6 767
+2%
|
6 847
+1%
|
6 861
+0%
|
6 921
+1%
|
7 049
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(882)
|
(965)
|
(1 056)
|
(1 159)
|
(1 283)
|
(1 322)
|
(1 366)
|
(1 396)
|
(1 460)
|
(1 482)
|
(1 533)
|
(1 593)
|
(1 658)
|
(1 689)
|
(1 729)
|
(1 740)
|
(1 743)
|
(1 755)
|
(1 770)
|
(1 813)
|
(1 868)
|
(1 922)
|
(1 977)
|
(2 029)
|
(2 089)
|
(2 158)
|
(2 218)
|
(2 273)
|
(2 257)
|
(2 217)
|
(2 163)
|
(2 138)
|
(2 174)
|
(2 216)
|
(2 255)
|
(2 259)
|
(2 261)
|
(2 285)
|
(2 329)
|
(2 366)
|
(2 438)
|
(2 846)
|
(3 221)
|
(3 607)
|
(4 018)
|
(3 957)
|
(4 074)
|
(4 209)
|
(4 360)
|
(4 477)
|
(4 529)
|
(4 560)
|
(4 578)
|
(4 577)
|
(4 509)
|
(4 426)
|
(4 346)
|
(4 262)
|
(4 288)
|
(4 285)
|
(3 702)
|
(3 581)
|
(3 355)
|
(3 097)
|
(3 983)
|
(3 970)
|
(4 204)
|
(4 376)
|
(3 892)
|
(3 862)
|
(3 730)
|
(3 642)
|
(3 987)
|
(3 662)
|
(3 550)
|
(3 484)
|
(3 309)
|
(3 264)
|
(3 328)
|
(3 358)
|
(3 416)
|
(3 468)
|
(3 555)
|
(3 600)
|
(3 654)
|
(3 729)
|
(3 801)
|
(3 949)
|
(4 062)
|
(4 149)
|
(4 213)
|
(4 213)
|
(4 228)
|
(4 201)
|
(4 193)
|
(4 247)
|
|
| Selling, General & Administrative |
(881)
|
(965)
|
(1 056)
|
(1 159)
|
(1 283)
|
(1 322)
|
(1 366)
|
(1 396)
|
(1 460)
|
(1 482)
|
(1 533)
|
(1 593)
|
(1 657)
|
(1 689)
|
(1 729)
|
(1 741)
|
(1 744)
|
(1 755)
|
(1 770)
|
(1 813)
|
(1 868)
|
(1 922)
|
(1 977)
|
(2 029)
|
(2 089)
|
(2 158)
|
(2 218)
|
(2 273)
|
(2 257)
|
(2 217)
|
(2 163)
|
(2 138)
|
(2 174)
|
(2 216)
|
(2 255)
|
(2 259)
|
(2 262)
|
(2 285)
|
(2 329)
|
(2 366)
|
(2 438)
|
(2 846)
|
(3 221)
|
(3 607)
|
(4 018)
|
(3 957)
|
(4 074)
|
(4 209)
|
(4 360)
|
(4 477)
|
(4 529)
|
(4 560)
|
(4 578)
|
(4 577)
|
(4 509)
|
(4 426)
|
(4 346)
|
(4 262)
|
(4 288)
|
(4 285)
|
(3 702)
|
(3 581)
|
(3 355)
|
(3 097)
|
(3 983)
|
(3 970)
|
(4 204)
|
(4 376)
|
(3 892)
|
(3 846)
|
(3 628)
|
(3 523)
|
(3 988)
|
(3 666)
|
(3 555)
|
(3 488)
|
(3 309)
|
(3 264)
|
(3 328)
|
(3 358)
|
(3 416)
|
(3 468)
|
(3 555)
|
(3 600)
|
(3 654)
|
(3 729)
|
(3 801)
|
(3 949)
|
(4 062)
|
(4 149)
|
(4 213)
|
(4 213)
|
(4 228)
|
(4 201)
|
(4 193)
|
(4 247)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(102)
|
(120)
|
0
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
319
N/A
|
327
+2%
|
357
+9%
|
396
+11%
|
433
+9%
|
449
+4%
|
460
+2%
|
474
+3%
|
455
-4%
|
494
+9%
|
501
+1%
|
506
+1%
|
494
-2%
|
500
+1%
|
511
+2%
|
520
+2%
|
542
+4%
|
556
+3%
|
571
+3%
|
590
+3%
|
612
+4%
|
629
+3%
|
649
+3%
|
667
+3%
|
689
+3%
|
701
+2%
|
719
+3%
|
733
+2%
|
739
+1%
|
700
-5%
|
699
0%
|
714
+2%
|
748
+5%
|
782
+5%
|
797
+2%
|
808
+1%
|
815
+1%
|
824
+1%
|
848
+3%
|
875
+3%
|
885
+1%
|
932
+5%
|
1 072
+15%
|
1 234
+15%
|
1 457
+18%
|
1 545
+6%
|
1 616
+5%
|
1 696
+5%
|
1 739
+3%
|
1 809
+4%
|
1 879
+4%
|
1 949
+4%
|
2 038
+5%
|
2 056
+1%
|
2 061
+0%
|
2 081
+1%
|
2 056
-1%
|
2 092
+2%
|
2 061
-1%
|
2 050
-1%
|
1 982
-3%
|
1 958
-1%
|
2 038
+4%
|
2 147
+5%
|
1 846
-14%
|
(1 714)
N/A
|
(1 856)
-8%
|
(1 978)
-7%
|
2 167
N/A
|
2 059
-5%
|
2 049
0%
|
2 039
0%
|
2 221
+9%
|
2 107
-5%
|
1 899
-10%
|
1 770
-7%
|
1 611
-9%
|
1 540
-4%
|
1 720
+12%
|
1 789
+4%
|
1 795
+0%
|
1 797
+0%
|
1 759
-2%
|
1 742
-1%
|
1 773
+2%
|
1 821
+3%
|
1 903
+5%
|
2 006
+5%
|
2 126
+6%
|
2 295
+8%
|
2 451
+7%
|
2 554
+4%
|
2 619
+3%
|
2 661
+2%
|
2 728
+3%
|
2 802
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(28)
|
(32)
|
(37)
|
(41)
|
(44)
|
(44)
|
(44)
|
(34)
|
(34)
|
(35)
|
(34)
|
(45)
|
(45)
|
(45)
|
(46)
|
(46)
|
(44)
|
(43)
|
(42)
|
(42)
|
(44)
|
(46)
|
(48)
|
(50)
|
(51)
|
(54)
|
(56)
|
(59)
|
(62)
|
(63)
|
(63)
|
(62)
|
(61)
|
(60)
|
(60)
|
(60)
|
(59)
|
(58)
|
(56)
|
(54)
|
(74)
|
(147)
|
(195)
|
(243)
|
(277)
|
(246)
|
(250)
|
(255)
|
(262)
|
(263)
|
(267)
|
(265)
|
(257)
|
(263)
|
(255)
|
(269)
|
(244)
|
(300)
|
(287)
|
(286)
|
(271)
|
(250)
|
(344)
|
(452)
|
(111)
|
(178)
|
(7)
|
140
|
(306)
|
(215)
|
(208)
|
(198)
|
(161)
|
(190)
|
(199)
|
(204)
|
(206)
|
(210)
|
(197)
|
(190)
|
(185)
|
(187)
|
(197)
|
(218)
|
(244)
|
(265)
|
(287)
|
(296)
|
(297)
|
(294)
|
(295)
|
(291)
|
(283)
|
(269)
|
(254)
|
(239)
|
|
| Non-Reccuring Items |
(1)
|
(13)
|
(25)
|
(27)
|
(37)
|
(25)
|
(13)
|
(12)
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
(20)
|
(22)
|
(2)
|
14
|
(26)
|
(51)
|
(95)
|
(88)
|
(67)
|
(44)
|
(20)
|
(9)
|
(8)
|
(19)
|
(49)
|
(82)
|
(131)
|
(164)
|
(179)
|
(182)
|
(168)
|
(144)
|
(188)
|
(191)
|
(178)
|
(162)
|
(68)
|
(42)
|
(83)
|
(56)
|
(137)
|
(296)
|
(495)
|
(493)
|
(505)
|
(342)
|
(106)
|
(113)
|
(86)
|
(88)
|
(40)
|
(59)
|
(9)
|
(83)
|
(136)
|
(153)
|
(174)
|
(131)
|
(247)
|
(167)
|
(232)
|
(323)
|
(299)
|
(307)
|
(250)
|
(221)
|
(267)
|
(311)
|
(276)
|
(227)
|
(160)
|
(111)
|
(134)
|
(129)
|
(134)
|
(136)
|
(120)
|
256
|
184
|
179
|
165
|
(193)
|
|
| Total Other Income |
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
|
(22)
|
(22)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
61
|
77
|
94
|
67
|
70
|
73
|
77
|
80
|
82
|
83
|
83
|
86
|
80
|
74
|
69
|
56
|
58
|
60
|
64
|
71
|
73
|
75
|
74
|
(26)
|
(32)
|
(37)
|
(42)
|
60
|
59
|
58
|
56
|
51
|
52
|
52
|
52
|
|
| Pre-Tax Income |
290
N/A
|
281
-3%
|
295
+5%
|
328
+11%
|
352
+7%
|
380
+8%
|
403
+6%
|
428
+6%
|
421
-2%
|
455
+8%
|
462
+2%
|
458
-1%
|
445
-3%
|
454
+2%
|
463
+2%
|
475
+2%
|
498
+5%
|
513
+3%
|
529
+3%
|
548
+4%
|
567
+4%
|
583
+3%
|
600
+3%
|
589
-2%
|
618
+5%
|
626
+1%
|
661
+6%
|
688
+4%
|
651
-5%
|
587
-10%
|
542
-8%
|
564
+4%
|
620
+10%
|
677
+9%
|
717
+6%
|
739
+3%
|
748
+1%
|
747
0%
|
743
-1%
|
739
-1%
|
680
-8%
|
621
-9%
|
699
+12%
|
809
+16%
|
1 013
+25%
|
1 133
+12%
|
1 157
+2%
|
1 229
+6%
|
1 298
+6%
|
1 384
+7%
|
1 544
+12%
|
1 643
+6%
|
1 698
+3%
|
1 738
+2%
|
1 668
-4%
|
1 516
-9%
|
1 318
-13%
|
1 298
-2%
|
1 269
-2%
|
1 422
+12%
|
1 649
+16%
|
1 656
+0%
|
1 685
+2%
|
1 702
+1%
|
1 762
+4%
|
(1 881)
N/A
|
(1 800)
+4%
|
(1 844)
-2%
|
1 805
N/A
|
1 773
-2%
|
1 751
-1%
|
1 793
+2%
|
1 899
+6%
|
1 831
-4%
|
1 543
-16%
|
1 311
-15%
|
1 161
-11%
|
1 081
-7%
|
1 332
+23%
|
1 443
+8%
|
1 414
-2%
|
1 372
-3%
|
1 362
-1%
|
1 371
+1%
|
1 343
-2%
|
1 414
+5%
|
1 446
+2%
|
1 540
+7%
|
1 756
+14%
|
1 924
+10%
|
2 093
+9%
|
2 574
+23%
|
2 571
0%
|
2 622
+2%
|
2 692
+3%
|
2 422
-10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(117)
|
(114)
|
(120)
|
(132)
|
(140)
|
(150)
|
(158)
|
(167)
|
(160)
|
(172)
|
(172)
|
(165)
|
(162)
|
(163)
|
(165)
|
(168)
|
(179)
|
(185)
|
(189)
|
(196)
|
(199)
|
(203)
|
(203)
|
(188)
|
(189)
|
(185)
|
(192)
|
(206)
|
(203)
|
(184)
|
(178)
|
(181)
|
(201)
|
(221)
|
(230)
|
(223)
|
(217)
|
(218)
|
(217)
|
(233)
|
(216)
|
(208)
|
(228)
|
(254)
|
(311)
|
(315)
|
(306)
|
(310)
|
(325)
|
(377)
|
(438)
|
(474)
|
(476)
|
(475)
|
(412)
|
(378)
|
(301)
|
(284)
|
(300)
|
(324)
|
(403)
|
(384)
|
(381)
|
(380)
|
(403)
|
(406)
|
(412)
|
(321)
|
(264)
|
(241)
|
(238)
|
(287)
|
(326)
|
(311)
|
(242)
|
(197)
|
(177)
|
(196)
|
(268)
|
(299)
|
(270)
|
(250)
|
(240)
|
(227)
|
(235)
|
(241)
|
(251)
|
(288)
|
(363)
|
(352)
|
(362)
|
(511)
|
(439)
|
(501)
|
(536)
|
(418)
|
|
| Income from Continuing Operations |
172
|
167
|
175
|
196
|
212
|
230
|
246
|
261
|
261
|
283
|
290
|
293
|
283
|
291
|
299
|
306
|
319
|
328
|
340
|
352
|
369
|
380
|
397
|
401
|
429
|
441
|
470
|
481
|
448
|
403
|
364
|
383
|
419
|
457
|
487
|
516
|
531
|
529
|
526
|
506
|
463
|
414
|
471
|
556
|
701
|
818
|
851
|
919
|
974
|
1 007
|
1 106
|
1 169
|
1 222
|
1 263
|
1 257
|
1 138
|
1 017
|
1 014
|
969
|
1 098
|
1 247
|
1 272
|
1 305
|
1 322
|
1 360
|
(2 287)
|
(2 212)
|
(2 165)
|
1 541
|
1 532
|
1 513
|
1 506
|
1 573
|
1 520
|
1 301
|
1 114
|
985
|
885
|
1 064
|
1 144
|
1 144
|
1 122
|
1 121
|
1 145
|
1 109
|
1 172
|
1 194
|
1 252
|
1 393
|
1 572
|
1 732
|
2 063
|
2 132
|
2 122
|
2 155
|
2 004
|
|
| Income to Minority Interest |
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
5
|
6
|
5
|
2
|
(5)
|
(9)
|
(6)
|
(6)
|
(8)
|
(9)
|
(14)
|
(19)
|
(18)
|
(21)
|
(9)
|
(15)
|
(14)
|
(13)
|
(26)
|
(18)
|
(20)
|
(16)
|
(14)
|
(14)
|
(12)
|
(12)
|
(12)
|
(11)
|
(14)
|
(16)
|
(17)
|
(17)
|
(17)
|
(19)
|
(18)
|
(17)
|
(16)
|
(13)
|
(14)
|
(14)
|
(14)
|
(16)
|
(16)
|
(17)
|
(19)
|
(20)
|
(20)
|
(21)
|
(21)
|
(20)
|
(19)
|
(20)
|
(19)
|
(19)
|
(20)
|
|
| Equity Earnings Affiliates |
16
|
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
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
188
N/A
|
179
-5%
|
182
+2%
|
197
+8%
|
210
+7%
|
230
+10%
|
246
+7%
|
261
+6%
|
261
N/A
|
283
+9%
|
290
+2%
|
293
+1%
|
283
-3%
|
291
+3%
|
299
+3%
|
306
+3%
|
319
+4%
|
328
+3%
|
340
+4%
|
352
+4%
|
369
+5%
|
380
+3%
|
397
+4%
|
401
+1%
|
427
+6%
|
441
+3%
|
469
+7%
|
482
+3%
|
448
-7%
|
403
-10%
|
363
-10%
|
382
+5%
|
417
+9%
|
455
+9%
|
486
+7%
|
515
+6%
|
530
+3%
|
528
0%
|
525
-1%
|
505
-4%
|
463
-8%
|
419
-10%
|
477
+14%
|
561
+18%
|
704
+26%
|
814
+16%
|
842
+4%
|
912
+8%
|
968
+6%
|
999
+3%
|
1 098
+10%
|
1 154
+5%
|
1 203
+4%
|
1 245
+4%
|
1 236
-1%
|
1 129
-9%
|
1 002
-11%
|
1 000
0%
|
956
-4%
|
1 072
+12%
|
1 229
+15%
|
1 252
+2%
|
1 289
+3%
|
1 308
+1%
|
1 505
+15%
|
(2 151)
N/A
|
(2 095)
+3%
|
(2 052)
+2%
|
1 429
N/A
|
1 478
+3%
|
1 496
+1%
|
1 524
+2%
|
1 559
+2%
|
1 546
-1%
|
(858)
N/A
|
(1 076)
-25%
|
(1 205)
-12%
|
(1 295)
-7%
|
1 051
N/A
|
1 129
+7%
|
1 130
+0%
|
1 108
-2%
|
1 106
0%
|
1 128
+2%
|
1 092
-3%
|
1 153
+6%
|
1 175
+2%
|
1 232
+5%
|
1 372
+11%
|
1 551
+13%
|
1 712
+10%
|
2 045
+19%
|
2 112
+3%
|
2 103
0%
|
2 136
+2%
|
1 985
-7%
|
|
| EPS (Diluted) |
0.72
N/A
|
0.7
-3%
|
0.71
+1%
|
0.77
+8%
|
0.81
+5%
|
0.88
+9%
|
0.93
+6%
|
0.98
+5%
|
0.99
+1%
|
1.08
+9%
|
1.11
+3%
|
1.12
+1%
|
1.09
-3%
|
1.11
+2%
|
1.14
+3%
|
1.18
+4%
|
1.23
+4%
|
1.26
+2%
|
1.31
+4%
|
1.36
+4%
|
1.43
+5%
|
1.48
+3%
|
1.58
+7%
|
1.59
+1%
|
1.7
+7%
|
1.76
+4%
|
1.87
+6%
|
1.91
+2%
|
1.8
-6%
|
1.69
-6%
|
1.51
-11%
|
1.58
+5%
|
1.74
+10%
|
1.89
+9%
|
2.04
+8%
|
2.16
+6%
|
2.23
+3%
|
2.24
+0%
|
2.23
0%
|
2.14
-4%
|
1.91
-11%
|
1.4
-27%
|
1.6
+14%
|
1.87
+17%
|
2.35
+26%
|
2.72
+16%
|
2.73
+0%
|
2.96
+8%
|
3.16
+7%
|
3.26
+3%
|
3.59
+10%
|
3.76
+5%
|
3.93
+5%
|
4.1
+4%
|
4.1
N/A
|
3.76
-8%
|
3.32
-12%
|
3.35
+1%
|
3.22
-4%
|
3.62
+12%
|
4.14
+14%
|
4.24
+2%
|
4.38
+3%
|
4.45
+2%
|
5.11
+15%
|
-7.34
N/A
|
-7.14
+3%
|
-6.99
+2%
|
4.87
N/A
|
5.05
+4%
|
5.12
+1%
|
5.2
+2%
|
5.32
+2%
|
5.28
-1%
|
-2.97
N/A
|
-3.73
-26%
|
-4.19
-12%
|
-4.48
-7%
|
3.65
N/A
|
3.92
+7%
|
3.91
0%
|
3.84
-2%
|
3.85
+0%
|
3.92
+2%
|
3.81
-3%
|
4.03
+6%
|
4.11
+2%
|
4.3
+5%
|
4.79
+11%
|
5.4
+13%
|
5.96
+10%
|
7.13
+20%
|
7.37
+3%
|
7.37
N/A
|
7.48
+1%
|
6.95
-7%
|
|