CGI Inc
TSX:GIB.A
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.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
CGI Inc
Income Statement
CGI 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 |
4
|
3
|
2
|
2
|
5
|
9
|
13
|
15
|
16
|
17
|
21
|
25
|
27
|
27
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
5
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(9)
|
1
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
110
|
0
|
0
|
0
|
95
|
0
|
0
|
0
|
86
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
63
|
8
|
15
|
24
|
109
|
0
|
0
|
0
|
101
|
0
|
0
|
0
|
85
|
21
|
42
|
62
|
83
|
82
|
80
|
78
|
78
|
79
|
85
|
98
|
112
|
0
|
|
| Revenue |
1 905
N/A
|
2 060
+8%
|
2 135
+4%
|
2 238
+5%
|
2 417
+8%
|
2 571
+6%
|
2 590
+1%
|
2 690
+4%
|
2 694
+0%
|
2 804
+4%
|
3 150
+12%
|
3 399
+8%
|
3 599
+6%
|
3 718
+3%
|
3 686
-1%
|
3 655
-1%
|
3 607
-1%
|
3 537
-2%
|
3 393
-4%
|
3 483
+3%
|
3 529
+1%
|
3 576
+1%
|
3 634
+2%
|
3 625
0%
|
3 644
+1%
|
3 680
+1%
|
3 706
+1%
|
3 811
+3%
|
3 828
+0%
|
3 828
0%
|
3 825
0%
|
3 738
-2%
|
3 700
-1%
|
3 651
-1%
|
3 732
+2%
|
3 913
+5%
|
4 114
+5%
|
4 225
+3%
|
4 224
0%
|
4 162
-1%
|
4 116
-1%
|
4 169
+1%
|
4 772
+14%
|
6 273
+31%
|
7 734
+23%
|
9 236
+19%
|
10 085
+9%
|
10 196
+1%
|
10 375
+2%
|
10 474
+1%
|
10 500
+0%
|
10 396
-1%
|
10 293
-1%
|
10 186
-1%
|
10 287
+1%
|
10 430
+1%
|
10 578
+1%
|
10 686
+1%
|
10 683
0%
|
10 675
0%
|
10 650
0%
|
10 819
+2%
|
10 845
+0%
|
10 986
+1%
|
11 212
+2%
|
11 316
+1%
|
11 507
+2%
|
11 654
+1%
|
11 772
+1%
|
11 951
+2%
|
12 111
+1%
|
12 202
+1%
|
12 265
+1%
|
12 198
-1%
|
12 164
0%
|
12 129
0%
|
12 076
0%
|
12 045
0%
|
12 127
+1%
|
12 200
+1%
|
12 390
+2%
|
12 627
+2%
|
12 867
+2%
|
13 225
+3%
|
13 671
+3%
|
14 036
+3%
|
14 296
+2%
|
14 449
+1%
|
14 475
+0%
|
14 523
+0%
|
14 676
+1%
|
14 858
+1%
|
15 141
+2%
|
15 559
+3%
|
15 913
+2%
|
16 206
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 612)
|
(1 740)
|
(1 810)
|
(1 899)
|
(2 043)
|
(2 164)
|
(2 182)
|
(2 256)
|
(2 259)
|
(2 381)
|
(2 677)
|
(2 908)
|
(3 097)
|
(3 188)
|
(3 152)
|
(3 130)
|
(3 101)
|
(3 045)
|
(2 919)
|
(2 984)
|
(2 993)
|
(3 017)
|
(3 051)
|
(3 040)
|
(3 052)
|
(3 079)
|
(3 111)
|
(3 197)
|
(3 213)
|
(3 207)
|
(3 170)
|
(3 084)
|
(3 027)
|
(2 967)
|
(3 026)
|
(3 214)
|
(3 435)
|
(3 578)
|
(3 691)
|
(3 646)
|
(3 595)
|
(3 649)
|
(4 227)
|
(5 655)
|
(7 011)
|
(8 358)
|
(1 282)
|
(9 033)
|
(9 130)
|
(9 174)
|
(1 222)
|
(8 984)
|
(8 853)
|
(8 722)
|
(1 121)
|
(8 922)
|
(9 048)
|
(9 137)
|
(1 189)
|
(9 100)
|
(9 071)
|
(9 230)
|
(1 181)
|
(9 392)
|
(9 589)
|
(9 655)
|
(1 213)
|
(9 918)
|
(10 003)
|
(10 144)
|
(1 261)
|
(10 337)
|
(10 372)
|
(10 334)
|
(1 598)
|
(10 249)
|
(10 197)
|
(10 133)
|
(1 481)
|
(10 222)
|
(10 374)
|
(10 570)
|
(1 420)
|
(11 106)
|
(11 473)
|
(11 772)
|
(10 360)
|
(12 102)
|
(12 099)
|
(12 132)
|
(10 672)
|
(12 415)
|
(12 662)
|
(13 015)
|
(12 867)
|
(13 550)
|
|
| Gross Profit |
293
N/A
|
320
+9%
|
325
+2%
|
339
+4%
|
374
+10%
|
407
+9%
|
407
+0%
|
433
+6%
|
435
+0%
|
423
-3%
|
473
+12%
|
491
+4%
|
502
+2%
|
530
+6%
|
534
+1%
|
525
-2%
|
506
-4%
|
492
-3%
|
474
-4%
|
499
+5%
|
536
+7%
|
559
+4%
|
583
+4%
|
585
+0%
|
592
+1%
|
601
+2%
|
595
-1%
|
614
+3%
|
616
+0%
|
622
+1%
|
655
+5%
|
654
0%
|
673
+3%
|
684
+2%
|
706
+3%
|
699
-1%
|
679
-3%
|
648
-5%
|
533
-18%
|
517
-3%
|
522
+1%
|
520
0%
|
546
+5%
|
619
+13%
|
723
+17%
|
878
+21%
|
8 803
+903%
|
1 164
-87%
|
1 245
+7%
|
1 300
+4%
|
9 278
+614%
|
1 412
-85%
|
1 441
+2%
|
1 464
+2%
|
9 166
+526%
|
1 508
-84%
|
1 530
+1%
|
1 550
+1%
|
9 494
+513%
|
1 576
-83%
|
1 579
+0%
|
1 590
+1%
|
9 664
+508%
|
1 595
-83%
|
1 624
+2%
|
1 661
+2%
|
10 293
+520%
|
1 736
-83%
|
1 769
+2%
|
1 807
+2%
|
10 850
+500%
|
1 865
-83%
|
1 893
+2%
|
1 864
-2%
|
10 566
+467%
|
1 880
-82%
|
1 879
0%
|
1 911
+2%
|
10 646
+457%
|
1 977
-81%
|
2 016
+2%
|
2 058
+2%
|
11 447
+456%
|
2 120
-81%
|
2 198
+4%
|
2 264
+3%
|
3 936
+74%
|
2 347
-40%
|
2 376
+1%
|
2 391
+1%
|
4 004
+67%
|
2 444
-39%
|
2 479
+1%
|
2 544
+3%
|
3 046
+20%
|
2 656
-13%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(103)
|
(105)
|
(95)
|
(100)
|
(116)
|
(131)
|
(120)
|
(132)
|
(133)
|
(125)
|
(159)
|
(167)
|
(171)
|
(187)
|
(181)
|
(179)
|
(176)
|
(174)
|
(169)
|
(167)
|
(167)
|
(163)
|
(173)
|
(175)
|
(173)
|
(174)
|
(163)
|
(169)
|
(175)
|
(182)
|
(185)
|
(184)
|
(184)
|
(181)
|
(196)
|
(151)
|
(104)
|
(60)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(7 731)
|
0
|
0
|
0
|
(7 908)
|
0
|
0
|
0
|
(7 694)
|
(0)
|
(0)
|
(0)
|
(7 935)
|
(0)
|
0
|
0
|
(8 088)
|
0
|
0
|
0
|
(8 603)
|
0
|
0
|
0
|
(9 042)
|
0
|
(0)
|
(0)
|
(8 697)
|
0
|
0
|
0
|
(8 696)
|
(0)
|
0
|
0
|
(9 362)
|
0
|
(4)
|
(8)
|
(1 632)
|
(13)
|
(12)
|
(14)
|
(1 585)
|
(11)
|
(11)
|
(12)
|
(444)
|
(16)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7 265)
|
0
|
0
|
0
|
(7 477)
|
0
|
0
|
0
|
(7 272)
|
0
|
0
|
0
|
(7 498)
|
0
|
0
|
0
|
(7 687)
|
0
|
0
|
0
|
(8 216)
|
0
|
0
|
0
|
(8 599)
|
0
|
0
|
0
|
(8 620)
|
0
|
0
|
0
|
(8 580)
|
0
|
0
|
0
|
(9 258)
|
0
|
0
|
0
|
(1 501)
|
0
|
0
|
0
|
(1 436)
|
0
|
0
|
0
|
(268)
|
0
|
|
| Research & Development |
(16)
|
(17)
|
(18)
|
(18)
|
(20)
|
(21)
|
0
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(73)
|
(80)
|
(77)
|
(81)
|
(96)
|
(110)
|
(119)
|
(131)
|
(130)
|
(141)
|
(159)
|
(170)
|
(184)
|
(187)
|
(181)
|
(179)
|
(176)
|
(174)
|
(168)
|
(167)
|
(167)
|
(163)
|
(173)
|
(175)
|
(173)
|
(174)
|
(163)
|
(169)
|
(175)
|
(182)
|
(185)
|
(184)
|
(184)
|
(181)
|
(195)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(74)
|
0
|
|
| Other Operating Expenses |
(14)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
0
|
3
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(151)
|
(104)
|
(60)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(465)
|
0
|
0
|
0
|
(431)
|
0
|
0
|
0
|
(422)
|
0
|
0
|
0
|
(437)
|
0
|
0
|
0
|
(402)
|
0
|
0
|
0
|
(386)
|
0
|
0
|
0
|
(443)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(56)
|
0
|
(4)
|
(8)
|
(75)
|
(13)
|
(12)
|
(14)
|
(89)
|
(11)
|
(11)
|
(12)
|
(101)
|
(16)
|
|
| Operating Income |
190
N/A
|
215
+13%
|
231
+7%
|
240
+4%
|
259
+8%
|
276
+7%
|
288
+4%
|
301
+5%
|
302
+0%
|
298
-1%
|
314
+5%
|
323
+3%
|
331
+2%
|
343
+4%
|
353
+3%
|
346
-2%
|
329
-5%
|
318
-3%
|
306
-4%
|
332
+9%
|
369
+11%
|
396
+7%
|
410
+4%
|
410
+0%
|
419
+2%
|
428
+2%
|
432
+1%
|
445
+3%
|
441
-1%
|
440
0%
|
470
+7%
|
470
+0%
|
488
+4%
|
503
+3%
|
511
+2%
|
548
+7%
|
575
+5%
|
588
+2%
|
533
-9%
|
517
-3%
|
522
+1%
|
520
0%
|
546
+5%
|
619
+13%
|
723
+17%
|
878
+21%
|
1 072
+22%
|
1 164
+9%
|
1 245
+7%
|
1 300
+4%
|
1 370
+5%
|
1 413
+3%
|
1 441
+2%
|
1 464
+2%
|
1 473
+1%
|
1 508
+2%
|
1 530
+1%
|
1 549
+1%
|
1 559
+1%
|
1 576
+1%
|
1 579
+0%
|
1 590
+1%
|
1 576
-1%
|
1 595
+1%
|
1 624
+2%
|
1 661
+2%
|
1 691
+2%
|
1 736
+3%
|
1 769
+2%
|
1 807
+2%
|
1 808
+0%
|
1 865
+3%
|
1 893
+2%
|
1 864
-2%
|
1 869
+0%
|
1 880
+1%
|
1 879
0%
|
1 911
+2%
|
1 949
+2%
|
1 977
+1%
|
2 016
+2%
|
2 058
+2%
|
2 085
+1%
|
2 120
+2%
|
2 194
+4%
|
2 256
+3%
|
2 303
+2%
|
2 334
+1%
|
2 364
+1%
|
2 377
+1%
|
2 419
+2%
|
2 432
+1%
|
2 469
+1%
|
2 532
+3%
|
2 602
+3%
|
2 640
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4)
|
(3)
|
0
|
(2)
|
(5)
|
(9)
|
(9)
|
(15)
|
(16)
|
(18)
|
(11)
|
(25)
|
(23)
|
(22)
|
(1)
|
(21)
|
(31)
|
(38)
|
(36)
|
(53)
|
(55)
|
(52)
|
(36)
|
(39)
|
(29)
|
(26)
|
(27)
|
(26)
|
(24)
|
(19)
|
(18)
|
(7)
|
(7)
|
(10)
|
(13)
|
(14)
|
(9)
|
(4)
|
9
|
3
|
(7)
|
(16)
|
(28)
|
(60)
|
(81)
|
(98)
|
(106)
|
(106)
|
(102)
|
(104)
|
(112)
|
(110)
|
(116)
|
(107)
|
(103)
|
(49)
|
(73)
|
(90)
|
(77)
|
(80)
|
(74)
|
(75)
|
(59)
|
(67)
|
(66)
|
(68)
|
(63)
|
(73)
|
(77)
|
(78)
|
(54)
|
(88)
|
(95)
|
(103)
|
(103)
|
(110)
|
(106)
|
(105)
|
(94)
|
(105)
|
(102)
|
(98)
|
(86)
|
(85)
|
(75)
|
(62)
|
(43)
|
(33)
|
(27)
|
(18)
|
(15)
|
(16)
|
(25)
|
(47)
|
(68)
|
(92)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
(4)
|
(14)
|
(18)
|
(18)
|
(51)
|
(56)
|
(67)
|
(91)
|
(59)
|
(44)
|
(23)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(11)
|
(11)
|
(20)
|
(23)
|
(24)
|
(24)
|
(4)
|
(1)
|
(1)
|
(7)
|
(255)
|
(408)
|
(490)
|
(537)
|
(338)
|
(208)
|
(152)
|
(113)
|
(127)
|
(105)
|
(79)
|
(64)
|
(41)
|
(65)
|
(65)
|
(65)
|
(29)
|
(3)
|
(4)
|
(7)
|
(99)
|
(144)
|
(182)
|
(207)
|
(138)
|
(94)
|
(64)
|
(72)
|
(77)
|
(124)
|
(147)
|
(170)
|
(250)
|
(186)
|
(155)
|
(96)
|
(17)
|
(5)
|
(7)
|
(14)
|
(33)
|
(44)
|
(63)
|
(68)
|
(63)
|
(93)
|
(115)
|
(102)
|
(113)
|
(60)
|
(83)
|
(167)
|
(293)
|
(298)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
22
|
21
|
10
|
10
|
(1)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
2
|
2
|
0
|
3
|
3
|
3
|
0
|
4
|
7
|
8
|
0
|
10
|
9
|
9
|
0
|
11
|
10
|
11
|
0
|
0
|
0
|
2
|
0
|
12
|
3
|
1
|
0
|
(8)
|
(5)
|
(4)
|
0
|
(1)
|
0
|
(2)
|
0
|
0
|
0
|
7
|
0
|
13
|
13
|
7
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
188
N/A
|
214
+14%
|
231
+8%
|
241
+5%
|
257
+6%
|
271
+5%
|
279
+3%
|
290
+4%
|
292
+1%
|
289
-1%
|
299
+4%
|
308
+3%
|
314
+2%
|
327
+4%
|
334
+2%
|
340
+2%
|
280
-18%
|
245
-12%
|
213
-13%
|
186
-12%
|
257
+38%
|
302
+17%
|
351
+16%
|
384
+9%
|
394
+3%
|
404
+3%
|
405
+0%
|
412
+2%
|
412
+0%
|
417
+1%
|
441
+6%
|
452
+2%
|
471
+4%
|
480
+2%
|
478
0%
|
512
+7%
|
543
+6%
|
567
+4%
|
538
-5%
|
532
-1%
|
528
-1%
|
504
-4%
|
263
-48%
|
149
-43%
|
151
+2%
|
242
+60%
|
628
+160%
|
850
+35%
|
991
+17%
|
1 083
+9%
|
1 130
+4%
|
1 198
+6%
|
1 246
+4%
|
1 293
+4%
|
1 329
+3%
|
1 343
+1%
|
1 372
+2%
|
1 394
+2%
|
1 453
+4%
|
1 493
+3%
|
1 501
+1%
|
1 508
+0%
|
1 418
-6%
|
1 384
-2%
|
1 376
-1%
|
1 385
+1%
|
1 490
+8%
|
1 569
+5%
|
1 628
+4%
|
1 657
+2%
|
1 677
+1%
|
1 653
-1%
|
1 651
0%
|
1 591
-4%
|
1 516
-5%
|
1 584
+4%
|
1 618
+2%
|
1 711
+6%
|
1 838
+7%
|
1 867
+2%
|
1 907
+2%
|
1 945
+2%
|
1 967
+1%
|
1 990
+1%
|
2 056
+3%
|
2 126
+3%
|
2 198
+3%
|
2 209
+0%
|
2 221
+1%
|
2 256
+2%
|
2 291
+2%
|
2 356
+3%
|
2 361
+0%
|
2 318
-2%
|
2 242
-3%
|
2 250
+0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(87)
|
(94)
|
(96)
|
(100)
|
(105)
|
(108)
|
(113)
|
(118)
|
(118)
|
(117)
|
(113)
|
(112)
|
(110)
|
(111)
|
(114)
|
(117)
|
(96)
|
(82)
|
(69)
|
(63)
|
(86)
|
(103)
|
(116)
|
(120)
|
(123)
|
(115)
|
(106)
|
(105)
|
(98)
|
(108)
|
(125)
|
(105)
|
(119)
|
(119)
|
(115)
|
(134)
|
(128)
|
(114)
|
(100)
|
(114)
|
(122)
|
(135)
|
(131)
|
(101)
|
(95)
|
(95)
|
(172)
|
(227)
|
(251)
|
(296)
|
(271)
|
(292)
|
(320)
|
(334)
|
(351)
|
(364)
|
(362)
|
(367)
|
(384)
|
(386)
|
(403)
|
(407)
|
(383)
|
(339)
|
(331)
|
(329)
|
(349)
|
(402)
|
(416)
|
(425)
|
(414)
|
(411)
|
(413)
|
(401)
|
(398)
|
(413)
|
(421)
|
(436)
|
(469)
|
(474)
|
(483)
|
(496)
|
(501)
|
(509)
|
(527)
|
(547)
|
(567)
|
(570)
|
(575)
|
(585)
|
(598)
|
(614)
|
(616)
|
(606)
|
(584)
|
(589)
|
|
| Income from Continuing Operations |
101
|
120
|
135
|
142
|
152
|
162
|
166
|
172
|
174
|
172
|
185
|
196
|
204
|
216
|
220
|
224
|
184
|
163
|
144
|
123
|
171
|
199
|
236
|
263
|
271
|
289
|
299
|
307
|
314
|
309
|
316
|
347
|
352
|
361
|
363
|
378
|
415
|
453
|
438
|
418
|
405
|
369
|
132
|
47
|
56
|
147
|
456
|
623
|
740
|
787
|
859
|
906
|
926
|
958
|
978
|
979
|
1 011
|
1 027
|
1 069
|
1 107
|
1 098
|
1 101
|
1 035
|
1 045
|
1 045
|
1 057
|
1 141
|
1 168
|
1 212
|
1 233
|
1 263
|
1 242
|
1 239
|
1 190
|
1 118
|
1 171
|
1 198
|
1 275
|
1 369
|
1 393
|
1 424
|
1 450
|
1 466
|
1 481
|
1 529
|
1 579
|
1 631
|
1 639
|
1 646
|
1 671
|
1 693
|
1 741
|
1 744
|
1 713
|
1 658
|
1 662
|
|
| 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
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
101
N/A
|
120
+19%
|
136
+13%
|
142
+5%
|
154
+8%
|
164
+7%
|
169
+3%
|
175
+3%
|
176
+0%
|
181
+3%
|
194
+7%
|
205
+6%
|
209
+2%
|
214
+2%
|
216
+1%
|
223
+3%
|
188
-16%
|
166
-12%
|
147
-11%
|
123
-16%
|
172
+39%
|
200
+17%
|
237
+18%
|
265
+12%
|
272
+2%
|
285
+5%
|
293
+3%
|
300
+2%
|
309
+3%
|
308
0%
|
316
+3%
|
348
+10%
|
352
+1%
|
361
+3%
|
362
+0%
|
378
+4%
|
415
+10%
|
453
+9%
|
438
-3%
|
418
-5%
|
405
-3%
|
369
-9%
|
132
-64%
|
47
-64%
|
56
+18%
|
147
+163%
|
456
+211%
|
623
+37%
|
740
+19%
|
787
+6%
|
859
+9%
|
906
+5%
|
926
+2%
|
958
+3%
|
978
+2%
|
979
+0%
|
1 011
+3%
|
1 027
+2%
|
1 069
+4%
|
1 107
+4%
|
1 098
-1%
|
1 101
+0%
|
1 035
-6%
|
1 045
+1%
|
1 045
N/A
|
1 057
+1%
|
1 141
+8%
|
1 168
+2%
|
1 212
+4%
|
1 233
+2%
|
1 263
+2%
|
1 242
-2%
|
1 239
0%
|
1 190
-4%
|
1 118
-6%
|
1 171
+5%
|
1 198
+2%
|
1 275
+6%
|
1 369
+7%
|
1 393
+2%
|
1 424
+2%
|
1 450
+2%
|
1 466
+1%
|
1 481
+1%
|
1 529
+3%
|
1 579
+3%
|
1 631
+3%
|
1 639
+0%
|
1 646
+0%
|
1 671
+2%
|
1 693
+1%
|
1 741
+3%
|
1 744
+0%
|
1 713
-2%
|
1 658
-3%
|
1 662
+0%
|
|
| EPS (Diluted) |
0.26
N/A
|
0.33
+27%
|
0.35
+6%
|
0.38
+9%
|
0.4
+5%
|
0.42
+5%
|
0.42
N/A
|
0.44
+5%
|
0.44
N/A
|
0.48
+9%
|
0.44
-8%
|
0.47
+7%
|
0.48
+2%
|
0.49
+2%
|
0.5
+2%
|
0.51
+2%
|
0.53
+4%
|
0.48
-9%
|
0.39
-19%
|
0.37
-5%
|
0.52
+41%
|
0.6
+15%
|
0.71
+18%
|
0.79
+11%
|
0.81
+3%
|
0.87
+7%
|
0.92
+6%
|
0.96
+4%
|
1
+4%
|
1
N/A
|
1.02
+2%
|
1.14
+12%
|
1.19
+4%
|
1.24
+4%
|
1.24
N/A
|
1.35
+9%
|
1.5
+11%
|
1.63
+9%
|
1.59
-2%
|
1.54
-3%
|
1.51
-2%
|
1.39
-8%
|
0.48
-65%
|
0.15
-69%
|
0.16
+7%
|
0.46
+188%
|
1.44
+213%
|
1.96
+36%
|
2.33
+19%
|
2.48
+6%
|
2.69
+8%
|
2.85
+6%
|
2.86
+0%
|
2.96
+3%
|
3.04
+3%
|
3.09
+2%
|
3.22
+4%
|
3.32
+3%
|
3.42
+3%
|
3.56
+4%
|
3.61
+1%
|
3.66
+1%
|
3.41
-7%
|
3.58
+5%
|
3.59
+0%
|
3.67
+2%
|
3.95
+8%
|
4.14
+5%
|
4.35
+5%
|
4.44
+2%
|
4.55
+2%
|
4.54
0%
|
4.62
+2%
|
4.55
-2%
|
4.2
-8%
|
4.49
+7%
|
4.71
+5%
|
5.1
+8%
|
5.41
+6%
|
5.64
+4%
|
5.83
+3%
|
6.02
+3%
|
6.04
+0%
|
6.18
+2%
|
6.4
+4%
|
6.66
+4%
|
6.86
+3%
|
7
+2%
|
7.05
+1%
|
7.24
+3%
|
7.31
+1%
|
7.63
+4%
|
7.67
+1%
|
7.63
-1%
|
7.35
-4%
|
7.63
+4%
|
|