Prologis Inc
NYSE:PLD
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 |
89.76
133.21
|
| 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
Prologis Inc
Income Statement
Prologis Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
128
|
135
|
140
|
143
|
147
|
182
|
145
|
132
|
149
|
118
|
158
|
142
|
143
|
140
|
137
|
148
|
152
|
159
|
166
|
161
|
160
|
150
|
134
|
127
|
124
|
126
|
131
|
134
|
136
|
127
|
122
|
373
|
196
|
287
|
380
|
461
|
442
|
436
|
451
|
467
|
511
|
525
|
512
|
505
|
487
|
452
|
413
|
379
|
349
|
337
|
322
|
309
|
292
|
281
|
293
|
301
|
313
|
321
|
315
|
303
|
295
|
294
|
283
|
274
|
248
|
229
|
229
|
229
|
243
|
246
|
242
|
240
|
255
|
277
|
298
|
315
|
310
|
297
|
280
|
266
|
259
|
251
|
251
|
309
|
381
|
471
|
588
|
641
|
699
|
757
|
806
|
864
|
902
|
946
|
974
|
0
|
|
| Revenue |
547
N/A
|
547
0%
|
546
0%
|
563
+3%
|
597
+6%
|
747
+25%
|
588
-21%
|
517
-12%
|
592
+15%
|
455
-23%
|
636
+40%
|
576
-9%
|
593
+3%
|
595
+0%
|
588
-1%
|
647
+10%
|
695
+7%
|
708
+2%
|
728
+3%
|
712
-2%
|
699
-2%
|
695
0%
|
683
-2%
|
651
-5%
|
677
+4%
|
717
+6%
|
707
-1%
|
678
-4%
|
686
+1%
|
623
-9%
|
620
-1%
|
1 027
+66%
|
674
-34%
|
748
+11%
|
807
+8%
|
840
+4%
|
896
+7%
|
987
+10%
|
1 245
+26%
|
1 422
+14%
|
1 700
+20%
|
1 886
+11%
|
1 917
+2%
|
1 961
+2%
|
1 963
+0%
|
1 877
-4%
|
1 801
-4%
|
1 750
-3%
|
1 685
-4%
|
1 735
+3%
|
1 727
0%
|
1 761
+2%
|
1 789
+2%
|
1 839
+3%
|
2 005
+9%
|
2 197
+10%
|
2 341
+7%
|
2 432
+4%
|
2 556
+5%
|
2 533
-1%
|
2 556
+1%
|
2 720
+6%
|
2 618
-4%
|
2 618
0%
|
2 683
+2%
|
2 538
-5%
|
2 617
+3%
|
2 804
+7%
|
2 883
+3%
|
3 052
+6%
|
3 312
+9%
|
3 331
+1%
|
3 537
+6%
|
4 013
+13%
|
4 153
+4%
|
4 439
+7%
|
4 609
+4%
|
4 494
-3%
|
4 594
+2%
|
4 759
+4%
|
4 830
+1%
|
4 931
+2%
|
5 499
+12%
|
5 974
+9%
|
6 523
+9%
|
7 722
+18%
|
7 886
+2%
|
8 023
+2%
|
8 212
+2%
|
7 768
-5%
|
7 890
+2%
|
8 202
+4%
|
8 385
+2%
|
8 561
+2%
|
8 738
+2%
|
8 790
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(129)
|
(130)
|
(132)
|
(138)
|
(150)
|
(192)
|
(152)
|
(134)
|
(154)
|
(118)
|
(161)
|
(146)
|
(149)
|
(150)
|
(149)
|
(158)
|
(169)
|
(172)
|
(177)
|
(175)
|
(174)
|
(174)
|
(172)
|
(170)
|
(176)
|
(181)
|
(181)
|
(175)
|
(185)
|
(178)
|
(180)
|
(214)
|
0
|
0
|
0
|
(199)
|
0
|
0
|
0
|
(404)
|
(17)
|
(275)
|
(417)
|
(555)
|
(688)
|
(565)
|
(552)
|
(541)
|
(519)
|
(522)
|
(518)
|
(527)
|
(540)
|
(548)
|
(585)
|
(632)
|
(656)
|
(679)
|
(703)
|
(697)
|
(710)
|
(741)
|
(721)
|
(725)
|
(727)
|
(695)
|
(713)
|
(758)
|
(797)
|
(847)
|
(909)
|
(919)
|
(967)
|
(1 062)
|
(1 109)
|
(1 170)
|
(1 223)
|
(1 200)
|
(1 218)
|
(1 248)
|
(1 249)
|
(1 286)
|
(1 392)
|
(1 509)
|
(1 666)
|
(1 877)
|
(1 962)
|
(2 010)
|
(2 059)
|
(2 036)
|
(2 025)
|
(2 057)
|
(2 073)
|
(2 110)
|
(2 176)
|
(2 235)
|
|
| Gross Profit |
418
N/A
|
417
0%
|
414
-1%
|
426
+3%
|
448
+5%
|
556
+24%
|
436
-22%
|
383
-12%
|
438
+14%
|
338
-23%
|
474
+40%
|
431
-9%
|
443
+3%
|
445
+0%
|
439
-1%
|
488
+11%
|
526
+8%
|
536
+2%
|
551
+3%
|
537
-3%
|
525
-2%
|
522
-1%
|
511
-2%
|
481
-6%
|
501
+4%
|
535
+7%
|
525
-2%
|
503
-4%
|
501
0%
|
445
-11%
|
439
-1%
|
813
+85%
|
0
N/A
|
0
N/A
|
0
N/A
|
641
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 018
N/A
|
461
-55%
|
699
+52%
|
1 057
+51%
|
1 405
+33%
|
1 274
-9%
|
1 312
+3%
|
1 249
-5%
|
1 209
-3%
|
1 166
-4%
|
1 213
+4%
|
1 209
0%
|
1 234
+2%
|
1 249
+1%
|
1 291
+3%
|
1 420
+10%
|
1 565
+10%
|
1 684
+8%
|
1 753
+4%
|
1 854
+6%
|
1 836
-1%
|
1 846
+1%
|
1 979
+7%
|
1 898
-4%
|
1 893
0%
|
1 956
+3%
|
1 842
-6%
|
1 904
+3%
|
2 047
+7%
|
2 086
+2%
|
2 205
+6%
|
2 403
+9%
|
2 412
+0%
|
2 570
+7%
|
2 950
+15%
|
3 044
+3%
|
3 269
+7%
|
3 386
+4%
|
3 294
-3%
|
3 376
+3%
|
3 511
+4%
|
3 582
+2%
|
3 646
+2%
|
4 107
+13%
|
4 465
+9%
|
4 857
+9%
|
5 845
+20%
|
5 924
+1%
|
6 013
+2%
|
6 152
+2%
|
5 732
-7%
|
5 866
+2%
|
6 144
+5%
|
6 311
+3%
|
6 450
+2%
|
6 563
+2%
|
6 555
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(145)
|
(148)
|
(154)
|
(166)
|
(181)
|
(237)
|
(185)
|
(162)
|
(189)
|
(143)
|
(204)
|
(196)
|
(203)
|
(217)
|
(223)
|
(236)
|
(256)
|
(259)
|
(272)
|
(282)
|
(286)
|
(290)
|
(294)
|
(292)
|
(301)
|
(302)
|
(304)
|
(305)
|
(306)
|
(300)
|
(297)
|
(526)
|
(550)
|
(627)
|
(685)
|
(518)
|
(756)
|
(829)
|
(1 026)
|
(762)
|
(1 354)
|
(1 214)
|
(1 088)
|
(979)
|
(849)
|
(949)
|
(914)
|
(905)
|
(891)
|
(901)
|
(897)
|
(914)
|
(917)
|
(967)
|
(1 070)
|
(1 185)
|
(1 259)
|
(1 273)
|
(1 244)
|
(1 167)
|
(1 145)
|
(1 145)
|
(1 121)
|
(1 122)
|
(1 109)
|
(1 084)
|
(1 140)
|
(1 200)
|
(1 288)
|
(1 376)
|
(1 407)
|
(1 420)
|
(1 487)
|
(1 604)
|
(1 732)
|
(1 862)
|
(1 916)
|
(1 919)
|
(1 903)
|
(1 894)
|
(1 895)
|
(1 918)
|
(1 952)
|
(2 184)
|
(2 413)
|
(2 626)
|
(2 880)
|
(2 929)
|
(2 980)
|
(3 026)
|
(3 038)
|
(3 046)
|
(3 062)
|
(3 082)
|
(3 086)
|
(3 141)
|
|
| Selling, General & Administrative |
(39)
|
(40)
|
(44)
|
(45)
|
(48)
|
(60)
|
(47)
|
(46)
|
(49)
|
(41)
|
(57)
|
(57)
|
(62)
|
(68)
|
(69)
|
(72)
|
(80)
|
(85)
|
(94)
|
(104)
|
(111)
|
(116)
|
(126)
|
(130)
|
(135)
|
(138)
|
(138)
|
(144)
|
(140)
|
(132)
|
(125)
|
(236)
|
(193)
|
(269)
|
(339)
|
(207)
|
(423)
|
(458)
|
(551)
|
(195)
|
(677)
|
(473)
|
(338)
|
(228)
|
(106)
|
(228)
|
(227)
|
(229)
|
(236)
|
(242)
|
(245)
|
(248)
|
(241)
|
(238)
|
(239)
|
(238)
|
(232)
|
(232)
|
(231)
|
(222)
|
(225)
|
(228)
|
(228)
|
(231)
|
(240)
|
(237)
|
(242)
|
(239)
|
(246)
|
(255)
|
(258)
|
(267)
|
(262)
|
(260)
|
(269)
|
(270)
|
(283)
|
(293)
|
(285)
|
(293)
|
(290)
|
(299)
|
(319)
|
(331)
|
(356)
|
(369)
|
(378)
|
(390)
|
(402)
|
(413)
|
(414)
|
(419)
|
(422)
|
(422)
|
(435)
|
(469)
|
|
| Depreciation & Amortization |
(106)
|
(108)
|
(110)
|
(121)
|
(130)
|
(169)
|
(132)
|
(116)
|
(134)
|
(102)
|
(147)
|
(137)
|
(139)
|
(149)
|
(150)
|
(159)
|
(173)
|
(171)
|
(177)
|
(175)
|
(172)
|
(169)
|
(163)
|
(157)
|
(162)
|
(162)
|
(166)
|
(161)
|
(166)
|
(163)
|
(163)
|
(266)
|
(209)
|
(249)
|
(295)
|
(295)
|
(332)
|
(369)
|
(460)
|
(542)
|
(653)
|
(715)
|
(723)
|
(724)
|
(717)
|
(695)
|
(660)
|
(649)
|
(627)
|
(633)
|
(627)
|
(642)
|
(652)
|
(681)
|
(779)
|
(880)
|
(961)
|
(1 001)
|
(978)
|
(931)
|
(908)
|
(905)
|
(882)
|
(879)
|
(857)
|
(832)
|
(883)
|
(947)
|
(1 027)
|
(1 108)
|
(1 137)
|
(1 140)
|
(1 202)
|
(1 316)
|
(1 434)
|
(1 562)
|
(1 614)
|
(1 608)
|
(1 598)
|
(1 578)
|
(1 577)
|
(1 587)
|
(1 597)
|
(1 813)
|
(2 018)
|
(2 218)
|
(2 459)
|
(2 485)
|
(2 520)
|
(2 555)
|
(2 562)
|
(2 581)
|
(2 595)
|
(2 615)
|
(2 614)
|
(2 626)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(3)
|
(8)
|
(5)
|
0
|
(5)
|
0
|
0
|
(3)
|
(2)
|
(1)
|
(4)
|
(5)
|
(3)
|
(3)
|
(1)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(2)
|
(0)
|
(1)
|
0
|
(5)
|
(9)
|
(24)
|
(149)
|
(108)
|
(50)
|
(16)
|
(0)
|
(1)
|
(14)
|
(24)
|
(24)
|
(25)
|
(27)
|
(27)
|
(27)
|
(26)
|
(27)
|
(27)
|
(28)
|
(26)
|
(25)
|
(23)
|
(24)
|
(49)
|
(53)
|
(67)
|
(66)
|
(40)
|
(35)
|
(14)
|
(12)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(14)
|
(14)
|
(13)
|
(12)
|
(13)
|
(24)
|
(28)
|
(29)
|
(30)
|
(19)
|
(18)
|
(19)
|
(22)
|
(29)
|
(33)
|
(36)
|
(40)
|
(38)
|
(38)
|
(44)
|
(53)
|
(58)
|
(58)
|
(61)
|
(47)
|
(44)
|
(45)
|
(38)
|
(46)
|
|
| Operating Income |
273
N/A
|
269
-2%
|
260
-3%
|
260
0%
|
266
+3%
|
318
+20%
|
251
-21%
|
221
-12%
|
250
+13%
|
195
-22%
|
270
+39%
|
234
-13%
|
240
+3%
|
228
-5%
|
216
-5%
|
252
+17%
|
270
+7%
|
276
+2%
|
279
+1%
|
255
-9%
|
238
-6%
|
232
-3%
|
217
-6%
|
189
-13%
|
200
+6%
|
233
+17%
|
222
-5%
|
197
-11%
|
195
-1%
|
145
-25%
|
142
-2%
|
287
+102%
|
124
-57%
|
122
-2%
|
122
+0%
|
123
+1%
|
140
+14%
|
159
+13%
|
219
+38%
|
257
+17%
|
330
+29%
|
398
+21%
|
412
+3%
|
427
+4%
|
425
0%
|
363
-15%
|
334
-8%
|
304
-9%
|
275
-10%
|
311
+13%
|
312
+0%
|
320
+2%
|
332
+4%
|
324
-2%
|
350
+8%
|
380
+9%
|
425
+12%
|
480
+13%
|
610
+27%
|
668
+10%
|
701
+5%
|
834
+19%
|
777
-7%
|
771
-1%
|
846
+10%
|
758
-10%
|
764
+1%
|
847
+11%
|
798
-6%
|
829
+4%
|
995
+20%
|
992
0%
|
1 082
+9%
|
1 346
+24%
|
1 311
-3%
|
1 407
+7%
|
1 470
+4%
|
1 375
-6%
|
1 473
+7%
|
1 617
+10%
|
1 686
+4%
|
1 727
+2%
|
2 155
+25%
|
2 280
+6%
|
2 445
+7%
|
3 219
+32%
|
3 043
-5%
|
3 084
+1%
|
3 172
+3%
|
2 707
-15%
|
2 828
+4%
|
3 098
+10%
|
3 250
+5%
|
3 368
+4%
|
3 476
+3%
|
3 414
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(111)
|
(97)
|
(108)
|
(127)
|
(126)
|
(164)
|
(130)
|
(108)
|
(134)
|
(99)
|
(136)
|
(125)
|
(109)
|
(103)
|
(102)
|
(82)
|
(100)
|
(62)
|
(45)
|
(32)
|
(19)
|
(32)
|
10
|
5
|
14
|
18
|
(5)
|
(36)
|
(25)
|
(49)
|
(72)
|
(348)
|
(159)
|
(271)
|
(346)
|
(433)
|
(424)
|
(395)
|
(345)
|
(353)
|
(418)
|
(416)
|
(486)
|
(471)
|
(408)
|
(390)
|
(318)
|
(289)
|
(280)
|
(237)
|
(211)
|
(167)
|
(89)
|
(96)
|
(127)
|
(104)
|
(146)
|
(139)
|
(117)
|
(81)
|
(76)
|
(57)
|
(52)
|
(70)
|
(64)
|
58
|
97
|
201
|
236
|
135
|
165
|
(57)
|
57
|
(26)
|
(186)
|
(184)
|
(230)
|
(144)
|
61
|
303
|
284
|
449
|
550
|
243
|
131
|
(86)
|
(321)
|
(247)
|
(253)
|
(268)
|
(410)
|
(302)
|
(440)
|
(638)
|
(519)
|
(585)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(3)
|
0
|
0
|
(3)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(6)
|
(7)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(196)
|
(373)
|
(373)
|
(373)
|
(323)
|
(62)
|
(61)
|
(66)
|
(1 351)
|
(1 309)
|
(1 517)
|
(1 525)
|
(288)
|
(307)
|
(121)
|
(139)
|
(364)
|
(357)
|
(367)
|
(451)
|
(277)
|
(259)
|
(304)
|
(276)
|
(165)
|
(182)
|
(105)
|
(18)
|
(86)
|
(71)
|
(69)
|
(67)
|
2
|
4
|
(29)
|
(31)
|
(68)
|
(69)
|
(38)
|
(40)
|
(3)
|
(4)
|
(4)
|
(16)
|
(16)
|
(62)
|
(85)
|
(170)
|
(193)
|
(333)
|
(309)
|
(211)
|
(187)
|
(18)
|
(19)
|
(19)
|
(20)
|
1
|
2
|
2
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(3)
|
|
| Gain/Loss on Disposition of Assets |
6
|
0
|
0
|
9
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
5
|
7
|
24
|
24
|
19
|
18
|
0
|
0
|
0
|
0
|
75
|
75
|
73
|
93
|
19
|
19
|
20
|
0
|
0
|
0
|
35
|
0
|
0
|
36
|
28
|
9
|
112
|
84
|
112
|
376
|
274
|
278
|
306
|
377
|
437
|
471
|
598
|
276
|
384
|
489
|
726
|
986
|
926
|
1 043
|
759
|
625
|
717
|
566
|
757
|
710
|
593
|
1 255
|
1 183
|
1 281
|
1 292
|
707
|
841
|
834
|
964
|
893
|
858
|
864
|
770
|
890
|
717
|
713
|
897
|
1 008
|
1 590
|
2 194
|
1 986
|
1 708
|
1 187
|
396
|
500
|
643
|
623
|
677
|
754
|
1 002
|
1 318
|
1 324
|
1 095
|
677
|
944
|
|
| Total Other Income |
0
|
(11)
|
(8)
|
0
|
3
|
10
|
7
|
0
|
9
|
0
|
0
|
0
|
0
|
2
|
5
|
8
|
8
|
9
|
9
|
12
|
14
|
18
|
23
|
22
|
21
|
14
|
2
|
(3)
|
(15)
|
(7)
|
1
|
0
|
11
|
26
|
22
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
168
N/A
|
160
-5%
|
145
-10%
|
139
-4%
|
143
+3%
|
164
+14%
|
126
-23%
|
115
-9%
|
125
+9%
|
95
-24%
|
134
+41%
|
114
-15%
|
137
+19%
|
151
+10%
|
143
-5%
|
197
+37%
|
196
0%
|
218
+11%
|
237
+9%
|
228
-4%
|
227
-1%
|
292
+29%
|
324
+11%
|
288
-11%
|
328
+14%
|
283
-14%
|
236
-17%
|
(18)
N/A
|
(217)
-1 114%
|
(283)
-30%
|
(302)
-7%
|
(349)
-16%
|
(87)
+75%
|
(185)
-112%
|
(232)
-25%
|
(1 632)
-605%
|
(1 561)
+4%
|
(1 641)
-5%
|
(1 567)
+5%
|
(273)
+83%
|
(18)
+93%
|
134
N/A
|
65
-52%
|
(103)
N/A
|
37
N/A
|
43
+15%
|
36
-16%
|
336
+844%
|
11
-97%
|
154
+1 356%
|
315
+104%
|
714
+127%
|
1 048
+47%
|
1 050
+0%
|
1 247
+19%
|
949
-24%
|
834
-12%
|
990
+19%
|
991
+0%
|
1 347
+36%
|
1 339
-1%
|
1 341
+0%
|
1 949
+45%
|
1 816
-7%
|
1 994
+10%
|
2 070
+4%
|
1 528
-26%
|
1 886
+23%
|
1 865
-1%
|
1 923
+3%
|
2 038
+6%
|
1 776
-13%
|
1 941
+9%
|
2 005
+3%
|
1 846
-8%
|
1 747
-5%
|
1 620
-7%
|
1 818
+12%
|
2 331
+28%
|
3 323
+43%
|
4 146
+25%
|
4 143
0%
|
4 394
+6%
|
3 691
-16%
|
2 973
-19%
|
3 635
+22%
|
3 368
-7%
|
3 464
+3%
|
3 597
+4%
|
3 193
-11%
|
3 420
+7%
|
4 115
+20%
|
4 134
+0%
|
3 825
-7%
|
3 633
-5%
|
3 769
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(8)
|
32
|
25
|
30
|
32
|
(14)
|
(4)
|
(2)
|
(8)
|
(9)
|
8
|
(4)
|
(43)
|
(56)
|
(88)
|
(107)
|
(62)
|
(32)
|
3
|
26
|
31
|
17
|
(21)
|
(23)
|
(37)
|
(37)
|
(39)
|
(55)
|
(49)
|
(58)
|
(60)
|
(55)
|
(62)
|
(61)
|
(57)
|
(63)
|
(60)
|
(73)
|
(72)
|
(75)
|
(92)
|
(112)
|
(111)
|
(130)
|
(125)
|
(128)
|
(175)
|
(174)
|
(178)
|
(178)
|
(158)
|
(135)
|
(138)
|
(168)
|
(170)
|
(211)
|
(212)
|
(176)
|
(139)
|
(167)
|
(178)
|
(158)
|
(208)
|
(204)
|
|
| Income from Continuing Operations |
168
|
160
|
145
|
139
|
143
|
164
|
126
|
115
|
125
|
95
|
134
|
114
|
137
|
151
|
143
|
197
|
196
|
218
|
237
|
228
|
227
|
292
|
324
|
288
|
328
|
283
|
236
|
(18)
|
(217)
|
(283)
|
(302)
|
(355)
|
(95)
|
(153)
|
(207)
|
(1 601)
|
(1 528)
|
(1 655)
|
(1 571)
|
(275)
|
(26)
|
125
|
73
|
(106)
|
(6)
|
(13)
|
(52)
|
230
|
(51)
|
122
|
318
|
739
|
1 079
|
1 066
|
1 226
|
926
|
797
|
953
|
953
|
1 293
|
1 290
|
1 283
|
1 889
|
1 761
|
1 932
|
2 009
|
1 471
|
1 823
|
1 805
|
1 851
|
1 966
|
1 702
|
1 849
|
1 893
|
1 735
|
1 617
|
1 495
|
1 691
|
2 156
|
3 149
|
3 969
|
3 965
|
4 236
|
3 555
|
2 834
|
3 467
|
3 197
|
3 253
|
3 385
|
3 017
|
3 282
|
3 948
|
3 957
|
3 667
|
3 425
|
3 565
|
|
| Income to Minority Interest |
(66)
|
(63)
|
(61)
|
(57)
|
(58)
|
(79)
|
(62)
|
(56)
|
(67)
|
(48)
|
(65)
|
(53)
|
(64)
|
(64)
|
(62)
|
(73)
|
(64)
|
(64)
|
(66)
|
(62)
|
(59)
|
(60)
|
(54)
|
(57)
|
(70)
|
(65)
|
(61)
|
(43)
|
(11)
|
(7)
|
(10)
|
(1)
|
(20)
|
(13)
|
(4)
|
(0)
|
0
|
1
|
0
|
5
|
4
|
1
|
(1)
|
(9)
|
(21)
|
(11)
|
(6)
|
(10)
|
(3)
|
(82)
|
(93)
|
(103)
|
(102)
|
(29)
|
(67)
|
(56)
|
(65)
|
(85)
|
(65)
|
(83)
|
(85)
|
(86)
|
(95)
|
(109)
|
(117)
|
(127)
|
(119)
|
(174)
|
(174)
|
(171)
|
(182)
|
(129)
|
(134)
|
(157)
|
(148)
|
(135)
|
(137)
|
(138)
|
(183)
|
(209)
|
(245)
|
(230)
|
(210)
|
(191)
|
(156)
|
(184)
|
(182)
|
(194)
|
(205)
|
(192)
|
(198)
|
(216)
|
(218)
|
(219)
|
(218)
|
(237)
|
|
| Net Income (Common) |
111
N/A
|
110
-1%
|
106
-4%
|
113
+7%
|
144
+27%
|
153
+6%
|
127
-17%
|
117
-8%
|
75
-35%
|
57
-24%
|
88
+53%
|
118
+35%
|
149
+26%
|
170
+15%
|
167
-2%
|
250
+50%
|
229
-9%
|
262
+15%
|
265
+1%
|
209
-21%
|
208
-1%
|
247
+19%
|
286
+16%
|
294
+3%
|
312
+6%
|
274
-12%
|
228
-17%
|
(66)
N/A
|
(228)
-243%
|
(283)
-24%
|
(244)
+14%
|
(3)
+99%
|
(19)
-602%
|
(59)
-218%
|
(137)
-132%
|
(1 296)
-847%
|
(1 251)
+3%
|
(1 379)
-10%
|
(1 309)
+5%
|
(188)
+86%
|
61
N/A
|
205
+236%
|
103
-50%
|
(81)
N/A
|
(13)
+84%
|
(11)
+13%
|
28
N/A
|
317
+1 031%
|
51
-84%
|
148
+192%
|
273
+85%
|
622
+128%
|
963
+55%
|
1 014
+5%
|
1 158
+14%
|
874
-24%
|
744
-15%
|
887
+19%
|
911
+3%
|
1 240
+36%
|
1 229
-1%
|
1 210
-2%
|
1 800
+49%
|
1 642
-9%
|
1 805
+10%
|
1 872
+4%
|
1 342
-28%
|
1 643
+22%
|
1 625
-1%
|
1 674
+3%
|
1 778
+6%
|
1 567
-12%
|
1 709
+9%
|
1 730
+1%
|
1 578
-9%
|
1 473
-7%
|
1 350
-8%
|
1 544
+14%
|
1 967
+27%
|
2 934
+49%
|
3 717
+27%
|
3 728
+0%
|
4 020
+8%
|
3 359
-16%
|
2 673
-20%
|
3 277
+23%
|
3 010
-8%
|
3 053
+1%
|
3 174
+4%
|
2 820
-11%
|
3 078
+9%
|
3 726
+21%
|
3 733
+0%
|
3 443
-8%
|
3 202
-7%
|
3 322
+4%
|
|
| EPS (Diluted) |
1.3
N/A
|
1.26
-3%
|
1.22
-3%
|
1.33
+9%
|
1.74
+31%
|
1.82
+5%
|
1.57
-14%
|
1.4
-11%
|
0.88
-37%
|
0.67
-24%
|
1.02
+52%
|
1.38
+35%
|
1.71
+24%
|
1.95
+14%
|
1.89
-3%
|
2.84
+50%
|
2.53
-11%
|
2.87
+13%
|
2.9
+1%
|
2.3
-21%
|
2.17
-6%
|
2.44
+12%
|
2.08
-15%
|
2.94
+41%
|
3.13
+6%
|
2.71
-13%
|
2.47
-9%
|
-0.68
N/A
|
-2.3
-238%
|
-2.15
+7%
|
-1.67
+22%
|
-0.01
+99%
|
-0.08
-700%
|
-0.27
-238%
|
-0.79
-193%
|
-5.9
-647%
|
-4.9
+17%
|
-3.02
+38%
|
-2.83
+6%
|
-0.5
+82%
|
0.12
N/A
|
0.44
+267%
|
0.22
-50%
|
-0.17
N/A
|
-0.02
+88%
|
-0.02
N/A
|
0.05
N/A
|
0.65
+1 200%
|
0.1
-85%
|
0.28
+180%
|
0.52
+86%
|
1.23
+137%
|
1.81
+47%
|
1.87
+3%
|
2.17
+16%
|
1.64
-24%
|
1.38
-16%
|
1.59
+15%
|
1.66
+4%
|
2.27
+37%
|
2.24
-1%
|
2.19
-2%
|
3.24
+48%
|
2.97
-8%
|
3.25
+9%
|
3.37
+4%
|
2.24
-34%
|
2.78
+24%
|
2.48
-11%
|
2.55
+3%
|
2.71
+6%
|
2.39
-12%
|
2.36
-1%
|
2.25
-5%
|
2.06
-8%
|
1.95
-5%
|
1.76
-10%
|
2.01
+14%
|
2.57
+28%
|
3.83
+49%
|
4.85
+27%
|
4.86
+0%
|
5.24
+8%
|
4.13
-21%
|
2.8
-32%
|
3.44
+23%
|
3.16
-8%
|
3.2
+1%
|
3.32
+4%
|
2.95
-11%
|
3.22
+9%
|
3.9
+21%
|
3.9
N/A
|
3.6
-8%
|
3.34
-7%
|
3.47
+4%
|
|