Procter & Gamble Co
BMV:PG
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
Procter & Gamble Co
Income Statement
Procter & Gamble Co
| 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 |
640
|
603
|
590
|
583
|
575
|
561
|
558
|
564
|
590
|
629
|
669
|
720
|
778
|
0
|
872
|
971
|
1 050
|
1 120
|
1 258
|
1 298
|
1 276
|
1 304
|
1 305
|
1 355
|
1 440
|
1 467
|
1 447
|
1 412
|
1 385
|
1 358
|
1 306
|
1 176
|
1 062
|
946
|
867
|
852
|
831
|
831
|
830
|
822
|
799
|
769
|
734
|
702
|
686
|
667
|
661
|
677
|
694
|
709
|
713
|
688
|
656
|
626
|
596
|
579
|
577
|
579
|
570
|
549
|
499
|
465
|
449
|
449
|
486
|
506
|
520
|
536
|
534
|
509
|
488
|
450
|
419
|
465
|
493
|
536
|
542
|
502
|
475
|
438
|
441
|
439
|
453
|
518
|
631
|
756
|
858
|
935
|
946
|
925
|
939
|
931
|
915
|
907
|
866
|
846
|
|
| Revenue |
39 651
N/A
|
40 238
+1%
|
41 268
+3%
|
41 870
+1%
|
42 626
+2%
|
43 377
+2%
|
44 776
+3%
|
46 992
+5%
|
49 365
+5%
|
51 407
+4%
|
52 956
+3%
|
54 187
+2%
|
55 445
+2%
|
53 210
-4%
|
57 790
+9%
|
61 675
+7%
|
64 638
+5%
|
64 416
0%
|
72 214
+12%
|
73 602
+2%
|
75 046
+2%
|
72 441
-3%
|
77 490
+7%
|
78 803
+2%
|
80 135
+2%
|
79 257
-1%
|
83 313
+5%
|
82 038
-2%
|
79 876
-3%
|
76 694
-4%
|
75 518
-2%
|
76 782
+2%
|
78 096
+2%
|
77 567
-1%
|
79 253
+2%
|
78 864
0%
|
79 579
+1%
|
81 104
+2%
|
82 512
+2%
|
83 618
+1%
|
83 919
+0%
|
83 680
0%
|
82 889
-1%
|
83 320
+1%
|
83 724
+0%
|
80 116
-4%
|
82 016
+2%
|
80 940
-1%
|
79 983
-1%
|
74 401
-7%
|
72 998
-2%
|
70 394
-4%
|
67 683
-4%
|
70 749
+5%
|
68 505
-3%
|
66 925
-2%
|
65 750
-2%
|
65 299
-1%
|
65 290
0%
|
65 231
0%
|
65 081
0%
|
65 058
0%
|
65 193
+0%
|
65 732
+1%
|
66 408
+1%
|
66 832
+1%
|
66 869
+0%
|
66 912
+0%
|
67 093
+0%
|
67 684
+1%
|
68 792
+2%
|
69 594
+1%
|
70 346
+1%
|
70 950
+1%
|
72 470
+2%
|
73 975
+2%
|
74 870
+1%
|
76 118
+2%
|
77 138
+1%
|
78 346
+2%
|
79 618
+2%
|
80 187
+1%
|
80 461
+0%
|
80 281
0%
|
80 968
+1%
|
82 006
+1%
|
83 265
+2%
|
83 933
+1%
|
84 060
+0%
|
84 039
0%
|
83 905
0%
|
84 346
+1%
|
83 927
0%
|
84 284
+0%
|
84 933
+1%
|
85 259
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(21 414)
|
(20 481)
|
(20 896)
|
(21 045)
|
(21 430)
|
(21 760)
|
(22 233)
|
(23 151)
|
(24 197)
|
(25 143)
|
(25 820)
|
(26 381)
|
(27 042)
|
(26 819)
|
(28 408)
|
(30 255)
|
(31 540)
|
(31 867)
|
(34 831)
|
(35 386)
|
(36 103)
|
(35 376)
|
(37 078)
|
(37 819)
|
(38 441)
|
(39 261)
|
(41 073)
|
(40 844)
|
(40 282)
|
(38 690)
|
(37 530)
|
(37 467)
|
(37 575)
|
(37 042)
|
(38 210)
|
(38 323)
|
(38 887)
|
(39 859)
|
(40 976)
|
(41 978)
|
(42 426)
|
(42 391)
|
(41 935)
|
(41 964)
|
(42 001)
|
(39 991)
|
(41 087)
|
(40 681)
|
(40 447)
|
(39 030)
|
(38 556)
|
(37 640)
|
(36 527)
|
(36 442)
|
(34 770)
|
(33 509)
|
(32 305)
|
(32 191)
|
(32 102)
|
(31 955)
|
(31 936)
|
(31 942)
|
(32 238)
|
(32 797)
|
(33 477)
|
(33 613)
|
(34 583)
|
(34 650)
|
(34 608)
|
(33 949)
|
(34 181)
|
(34 211)
|
(34 387)
|
(34 636)
|
(35 125)
|
(35 572)
|
(35 976)
|
(36 974)
|
(38 331)
|
(39 742)
|
(41 146)
|
(41 975)
|
(42 638)
|
(42 871)
|
(42 949)
|
(42 600)
|
(42 415)
|
(41 614)
|
(41 021)
|
(40 600)
|
(40 541)
|
(40 835)
|
(40 695)
|
(41 014)
|
(41 420)
|
(41 684)
|
|
| Gross Profit |
18 237
N/A
|
19 757
+8%
|
20 372
+3%
|
20 825
+2%
|
21 196
+2%
|
21 617
+2%
|
22 530
+4%
|
23 837
+6%
|
25 164
+6%
|
26 264
+4%
|
27 136
+3%
|
27 806
+2%
|
28 403
+2%
|
26 391
-7%
|
29 382
+11%
|
31 420
+7%
|
33 098
+5%
|
32 549
-2%
|
37 383
+15%
|
38 216
+2%
|
38 943
+2%
|
37 065
-5%
|
40 412
+9%
|
40 984
+1%
|
41 694
+2%
|
39 996
-4%
|
42 240
+6%
|
41 194
-2%
|
39 594
-4%
|
38 004
-4%
|
37 988
0%
|
39 315
+3%
|
40 521
+3%
|
40 525
+0%
|
41 043
+1%
|
40 541
-1%
|
40 692
+0%
|
41 245
+1%
|
41 536
+1%
|
41 640
+0%
|
41 493
0%
|
41 289
0%
|
40 954
-1%
|
41 356
+1%
|
41 723
+1%
|
40 125
-4%
|
40 929
+2%
|
40 259
-2%
|
39 536
-2%
|
35 371
-11%
|
34 442
-3%
|
32 754
-5%
|
31 156
-5%
|
34 307
+10%
|
33 735
-2%
|
33 416
-1%
|
33 445
+0%
|
33 108
-1%
|
33 188
+0%
|
33 276
+0%
|
33 145
0%
|
33 116
0%
|
32 955
0%
|
32 935
0%
|
32 931
0%
|
33 219
+1%
|
32 286
-3%
|
32 262
0%
|
32 485
+1%
|
33 735
+4%
|
34 611
+3%
|
35 383
+2%
|
35 959
+2%
|
36 314
+1%
|
37 345
+3%
|
38 403
+3%
|
38 894
+1%
|
39 144
+1%
|
38 807
-1%
|
38 604
-1%
|
38 472
0%
|
38 212
-1%
|
37 823
-1%
|
37 410
-1%
|
38 019
+2%
|
39 406
+4%
|
40 850
+4%
|
42 319
+4%
|
43 039
+2%
|
43 439
+1%
|
43 364
0%
|
43 511
+0%
|
43 232
-1%
|
43 270
+0%
|
43 513
+1%
|
43 575
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(12 270)
|
(12 052)
|
(12 438)
|
(12 569)
|
(12 756)
|
(13 009)
|
(14 226)
|
(15 030)
|
(16 011)
|
(16 882)
|
(17 163)
|
(17 593)
|
(17 951)
|
0
|
(18 645)
|
(19 773)
|
(20 642)
|
(19 998)
|
(23 137)
|
(23 512)
|
(23 944)
|
(22 580)
|
(24 718)
|
(25 050)
|
(25 393)
|
(24 017)
|
(25 411)
|
(24 900)
|
(23 760)
|
(22 630)
|
(22 552)
|
(23 279)
|
(24 070)
|
(24 793)
|
(24 969)
|
(25 012)
|
(25 426)
|
(25 750)
|
(26 292)
|
(26 272)
|
(26 509)
|
(26 421)
|
(26 385)
|
(26 529)
|
(26 841)
|
(26 000)
|
(26 580)
|
(26 100)
|
(25 476)
|
(21 461)
|
(20 869)
|
(19 588)
|
(18 614)
|
(20 278)
|
(19 403)
|
(18 759)
|
(18 119)
|
(18 747)
|
(18 807)
|
(18 922)
|
(18 780)
|
(18 431)
|
(19 098)
|
(19 171)
|
(19 240)
|
(18 679)
|
(18 752)
|
(18 659)
|
(18 767)
|
(19 005)
|
(19 207)
|
(19 366)
|
(19 478)
|
(19 849)
|
(20 660)
|
(20 815)
|
(20 971)
|
(20 848)
|
(21 079)
|
(21 088)
|
(20 717)
|
(20 150)
|
(20 094)
|
(20 064)
|
(20 449)
|
(20 952)
|
(21 888)
|
(22 281)
|
(22 720)
|
(23 150)
|
(23 041)
|
(23 255)
|
(22 898)
|
(22 498)
|
(22 570)
|
(22 709)
|
|
| Selling, General & Administrative |
(12 270)
|
(10 451)
|
(12 438)
|
(12 569)
|
(12 756)
|
(11 344)
|
(13 617)
|
(14 562)
|
(15 630)
|
(15 080)
|
(17 163)
|
(17 593)
|
(17 951)
|
0
|
(18 645)
|
(19 773)
|
(20 642)
|
(19 998)
|
(23 137)
|
(23 512)
|
(23 944)
|
(22 580)
|
(24 718)
|
(25 050)
|
(25 393)
|
(24 017)
|
(25 411)
|
(24 900)
|
(23 760)
|
(22 630)
|
(22 552)
|
(23 279)
|
(24 070)
|
(22 862)
|
(24 969)
|
(25 012)
|
(25 426)
|
(25 750)
|
(26 292)
|
(26 272)
|
(26 509)
|
(26 421)
|
(26 385)
|
(26 529)
|
(26 841)
|
(26 000)
|
(26 128)
|
(25 648)
|
(24 995)
|
(21 461)
|
(20 869)
|
(19 588)
|
(18 614)
|
(20 278)
|
(19 403)
|
(18 759)
|
(18 119)
|
(18 747)
|
(18 840)
|
(18 922)
|
(18 780)
|
(18 431)
|
(18 517)
|
(18 765)
|
(18 991)
|
(18 679)
|
(18 752)
|
(18 659)
|
(18 767)
|
(19 005)
|
(19 207)
|
(19 366)
|
(19 478)
|
(19 849)
|
(19 988)
|
(20 306)
|
(20 723)
|
(18 948)
|
(21 079)
|
(21 088)
|
(20 717)
|
(18 150)
|
(20 094)
|
(20 064)
|
(20 449)
|
(18 952)
|
(21 889)
|
(22 281)
|
(22 720)
|
(21 150)
|
(23 040)
|
(23 255)
|
(22 898)
|
(20 398)
|
(22 571)
|
(22 710)
|
|
| Research & Development |
0
|
(1 601)
|
0
|
0
|
0
|
(1 665)
|
0
|
0
|
0
|
(1 802)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 931)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 900)
|
0
|
0
|
0
|
(2 000)
|
0
|
0
|
0
|
(2 000)
|
0
|
0
|
0
|
(2 000)
|
0
|
0
|
0
|
(2 100)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(609)
|
(468)
|
(381)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(452)
|
(452)
|
(481)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
(581)
|
(406)
|
(249)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(672)
|
(509)
|
(248)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
5 967
N/A
|
7 705
+29%
|
7 934
+3%
|
8 256
+4%
|
8 440
+2%
|
8 608
+2%
|
8 317
-3%
|
8 811
+6%
|
9 157
+4%
|
9 382
+2%
|
9 973
+6%
|
10 213
+2%
|
10 452
+2%
|
26 391
+152%
|
10 737
-59%
|
11 647
+8%
|
12 456
+7%
|
12 551
+1%
|
14 246
+14%
|
14 704
+3%
|
14 999
+2%
|
14 485
-3%
|
15 694
+8%
|
15 934
+2%
|
16 301
+2%
|
15 979
-2%
|
16 829
+5%
|
16 294
-3%
|
15 834
-3%
|
15 374
-3%
|
15 436
+0%
|
16 036
+4%
|
16 451
+3%
|
15 732
-4%
|
16 074
+2%
|
15 529
-3%
|
15 266
-2%
|
15 495
+2%
|
15 244
-2%
|
15 368
+1%
|
14 984
-2%
|
14 868
-1%
|
14 569
-2%
|
14 827
+2%
|
14 882
+0%
|
14 125
-5%
|
14 349
+2%
|
14 159
-1%
|
14 060
-1%
|
13 910
-1%
|
13 573
-2%
|
13 166
-3%
|
12 542
-5%
|
14 029
+12%
|
14 332
+2%
|
14 657
+2%
|
15 326
+5%
|
14 361
-6%
|
14 381
+0%
|
14 354
0%
|
14 365
+0%
|
14 685
+2%
|
13 857
-6%
|
13 764
-1%
|
13 691
-1%
|
14 540
+6%
|
13 534
-7%
|
13 603
+1%
|
13 718
+1%
|
14 730
+7%
|
15 404
+5%
|
16 017
+4%
|
16 481
+3%
|
16 465
0%
|
16 685
+1%
|
17 588
+5%
|
17 923
+2%
|
18 296
+2%
|
17 728
-3%
|
17 516
-1%
|
17 755
+1%
|
18 062
+2%
|
17 729
-2%
|
17 346
-2%
|
17 570
+1%
|
18 454
+5%
|
18 962
+3%
|
20 038
+6%
|
20 319
+1%
|
20 289
0%
|
20 323
+0%
|
20 256
0%
|
20 334
+0%
|
20 772
+2%
|
20 943
+1%
|
20 866
0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(640)
|
(603)
|
(590)
|
(583)
|
(575)
|
(561)
|
(558)
|
(564)
|
(590)
|
(629)
|
(669)
|
(720)
|
(778)
|
0
|
(872)
|
(971)
|
(1 050)
|
(1 120)
|
(1 258)
|
(1 298)
|
(1 276)
|
(1 304)
|
(1 305)
|
(1 355)
|
(1 440)
|
(1 467)
|
(1 447)
|
(1 412)
|
(1 385)
|
(1 358)
|
(1 306)
|
(1 176)
|
(1 062)
|
(946)
|
(867)
|
(852)
|
(831)
|
(769)
|
(830)
|
(822)
|
(799)
|
(692)
|
(734)
|
(702)
|
(477)
|
(579)
|
(552)
|
(546)
|
(534)
|
(610)
|
(605)
|
(884)
|
(500)
|
(477)
|
(469)
|
(270)
|
(425)
|
(397)
|
(397)
|
(377)
|
(350)
|
(294)
|
(289)
|
(128)
|
(220)
|
(366)
|
(398)
|
(341)
|
(337)
|
(131)
|
(86)
|
(170)
|
(287)
|
(300)
|
(386)
|
(456)
|
(490)
|
(388)
|
(429)
|
(391)
|
(396)
|
(433)
|
(371)
|
(380)
|
(419)
|
(449)
|
(465)
|
(475)
|
(465)
|
(452)
|
(460)
|
(466)
|
(443)
|
(438)
|
(424)
|
(408)
|
|
| Non-Reccuring Items |
(743)
|
(1 027)
|
(839)
|
(777)
|
(658)
|
(755)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16 725)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 554)
|
(1 576)
|
(1 576)
|
(1 576)
|
(22)
|
(180)
|
(308)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 980)
|
(3 113)
|
(3 322)
|
(3 546)
|
(920)
|
(937)
|
(903)
|
(836)
|
(730)
|
0
|
0
|
0
|
(1 090)
|
218
|
41
|
(75)
|
(9 060)
|
(9 371)
|
(9 299)
|
(9 405)
|
(782)
|
0
|
0
|
0
|
(842)
|
0
|
0
|
0
|
(253)
|
0
|
0
|
0
|
(329)
|
0
|
(1 428)
|
(1 498)
|
(1 999)
|
(2 790)
|
(1 410)
|
(1 395)
|
(1 114)
|
(445)
|
(766)
|
|
| Total Other Income |
312
|
308
|
389
|
263
|
260
|
238
|
175
|
130
|
160
|
152
|
294
|
320
|
313
|
(3 282)
|
238
|
251
|
270
|
221
|
389
|
400
|
490
|
481
|
577
|
691
|
532
|
373
|
550
|
424
|
448
|
397
|
140
|
126
|
109
|
82
|
(23)
|
(37)
|
50
|
271
|
306
|
437
|
400
|
185
|
308
|
1 033
|
1 012
|
941
|
900
|
48
|
22
|
209
|
217
|
193
|
226
|
440
|
409
|
425
|
393
|
325
|
406
|
(168)
|
(163)
|
(404)
|
(298)
|
411
|
493
|
242
|
161
|
95
|
117
|
530
|
525
|
540
|
519
|
451
|
489
|
1
|
79
|
549
|
54
|
590
|
550
|
619
|
599
|
587
|
619
|
677
|
661
|
684
|
767
|
923
|
1 025
|
1 067
|
1 020
|
947
|
987
|
945
|
|
| Pre-Tax Income |
4 896
N/A
|
6 383
+30%
|
6 894
+8%
|
7 159
+4%
|
7 467
+4%
|
7 530
+1%
|
7 934
+5%
|
8 377
+6%
|
8 727
+4%
|
8 905
+2%
|
9 598
+8%
|
9 813
+2%
|
9 987
+2%
|
6 384
-36%
|
10 103
+58%
|
10 927
+8%
|
11 676
+7%
|
11 652
0%
|
13 377
+15%
|
13 806
+3%
|
14 213
+3%
|
13 662
-4%
|
14 966
+10%
|
15 270
+2%
|
15 393
+1%
|
14 885
-3%
|
15 932
+7%
|
15 306
-4%
|
14 897
-3%
|
14 413
-3%
|
14 270
-1%
|
14 986
+5%
|
15 498
+3%
|
14 868
-4%
|
15 184
+2%
|
14 640
-4%
|
14 485
-1%
|
14 997
+4%
|
14 720
-2%
|
13 429
-9%
|
13 009
-3%
|
12 785
-2%
|
12 567
-2%
|
15 136
+20%
|
15 237
+1%
|
14 179
-7%
|
14 697
+4%
|
13 661
-7%
|
13 548
-1%
|
13 509
0%
|
13 185
-2%
|
12 475
-5%
|
12 268
-2%
|
11 012
-10%
|
11 159
+1%
|
11 490
+3%
|
11 748
+2%
|
13 369
+14%
|
13 453
+1%
|
12 906
-4%
|
13 016
+1%
|
13 257
+2%
|
13 270
+0%
|
14 047
+6%
|
13 964
-1%
|
13 326
-5%
|
13 515
+1%
|
13 398
-1%
|
13 423
+0%
|
6 069
-55%
|
6 472
+7%
|
7 088
+10%
|
7 308
+3%
|
15 834
+117%
|
16 788
+6%
|
17 133
+2%
|
17 512
+2%
|
17 615
+1%
|
17 353
-1%
|
17 715
+2%
|
17 909
+1%
|
17 995
+0%
|
17 957
0%
|
17 553
-2%
|
17 770
+1%
|
18 353
+3%
|
19 158
+4%
|
18 819
-2%
|
19 123
+2%
|
18 761
-2%
|
18 098
-4%
|
19 447
+7%
|
19 516
+0%
|
20 167
+3%
|
21 061
+4%
|
20 637
-2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 774)
|
(2 031)
|
(2 182)
|
(2 252)
|
(2 326)
|
(2 344)
|
(2 451)
|
(2 570)
|
(2 665)
|
(2 749)
|
(2 936)
|
(2 994)
|
(3 082)
|
0
|
(3 093)
|
(3 346)
|
(3 498)
|
(3 465)
|
(4 024)
|
(4 137)
|
(4 243)
|
(4 000)
|
(4 320)
|
(4 292)
|
(4 277)
|
(3 594)
|
(3 957)
|
(3 712)
|
(3 524)
|
(3 733)
|
(3 678)
|
(4 058)
|
(4 414)
|
(4 017)
|
(4 145)
|
(3 499)
|
(3 070)
|
(3 299)
|
(3 143)
|
(3 431)
|
(3 437)
|
(3 468)
|
(3 396)
|
(3 561)
|
(3 504)
|
(3 226)
|
(3 315)
|
(3 058)
|
(3 005)
|
(2 851)
|
(2 745)
|
(2 658)
|
(2 581)
|
(2 725)
|
(2 811)
|
(2 911)
|
(3 233)
|
(3 342)
|
(3 328)
|
(3 125)
|
(3 016)
|
(3 063)
|
(3 081)
|
(3 258)
|
(3 091)
|
(2 865)
|
(2 713)
|
(2 541)
|
(2 430)
|
(2 103)
|
(2 100)
|
(2 189)
|
(2 228)
|
(2 731)
|
(2 994)
|
(3 195)
|
(3 282)
|
(3 263)
|
(3 183)
|
(3 190)
|
(3 266)
|
(3 202)
|
(3 327)
|
(3 206)
|
(3 366)
|
(3 615)
|
(3 827)
|
(3 954)
|
(3 902)
|
(3 787)
|
(3 693)
|
(3 877)
|
(3 933)
|
(4 102)
|
(4 203)
|
(4 106)
|
|
| Income from Continuing Operations |
3 122
|
4 352
|
4 712
|
4 907
|
5 141
|
5 186
|
5 483
|
5 807
|
6 062
|
6 156
|
6 662
|
6 819
|
6 905
|
6 384
|
7 010
|
7 581
|
8 178
|
8 187
|
9 353
|
9 669
|
9 970
|
9 662
|
10 646
|
10 978
|
11 116
|
11 291
|
11 975
|
11 594
|
11 373
|
10 680
|
10 592
|
10 928
|
11 084
|
10 851
|
11 039
|
11 141
|
11 415
|
11 698
|
11 577
|
9 998
|
9 572
|
9 317
|
9 171
|
11 575
|
11 733
|
10 953
|
11 382
|
10 603
|
10 543
|
10 658
|
10 440
|
9 817
|
9 687
|
8 287
|
8 348
|
8 579
|
8 515
|
10 027
|
10 125
|
9 781
|
10 000
|
10 194
|
10 189
|
10 789
|
10 873
|
10 461
|
10 802
|
10 857
|
10 993
|
3 966
|
4 372
|
4 899
|
5 080
|
13 103
|
13 794
|
13 938
|
14 230
|
14 352
|
14 170
|
14 525
|
14 643
|
14 793
|
14 630
|
14 347
|
14 404
|
14 738
|
15 331
|
14 865
|
15 221
|
14 974
|
14 405
|
15 570
|
15 583
|
16 065
|
16 858
|
16 531
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(110)
|
(39)
|
(68)
|
(101)
|
(130)
|
(124)
|
(118)
|
(141)
|
(148)
|
(154)
|
(150)
|
(119)
|
(90)
|
(81)
|
(106)
|
(108)
|
(142)
|
(142)
|
(124)
|
(132)
|
(108)
|
(112)
|
(108)
|
(106)
|
(96)
|
(105)
|
(104)
|
(105)
|
(85)
|
(59)
|
(104)
|
(99)
|
(111)
|
(106)
|
(62)
|
(64)
|
(69)
|
(81)
|
(85)
|
(94)
|
(76)
|
(83)
|
(90)
|
(30)
|
(46)
|
(29)
|
(15)
|
(47)
|
(51)
|
(61)
|
(68)
|
(83)
|
(85)
|
(96)
|
(95)
|
(95)
|
(95)
|
(87)
|
(91)
|
(87)
|
(91)
|
(94)
|
(77)
|
|
| Net Income (Common) |
2 998
N/A
|
4 228
+41%
|
4 588
+9%
|
4 783
+4%
|
5 017
+5%
|
5 061
+1%
|
5 357
+6%
|
5 680
+6%
|
5 934
+4%
|
6 025
+2%
|
6 531
+8%
|
6 687
+2%
|
6 805
+2%
|
6 787
0%
|
6 871
+1%
|
7 439
+8%
|
8 001
+8%
|
8 536
+7%
|
9 202
+8%
|
9 515
+3%
|
9 813
+3%
|
10 179
+4%
|
10 557
+4%
|
10 961
+4%
|
11 156
+2%
|
11 899
+7%
|
12 163
+2%
|
13 893
+14%
|
13 792
-1%
|
13 244
-4%
|
13 200
0%
|
12 852
-3%
|
12 820
0%
|
12 517
-2%
|
12 288
-2%
|
10 949
-11%
|
11 235
+3%
|
11 564
+3%
|
11 505
-1%
|
9 861
-14%
|
9 388
-5%
|
10 500
+12%
|
10 288
-2%
|
12 654
+23%
|
12 817
+1%
|
11 068
-14%
|
11 280
+2%
|
10 649
-6%
|
10 689
+0%
|
11 390
+7%
|
10 351
-9%
|
9 292
-10%
|
8 834
-5%
|
6 777
-23%
|
7 383
+9%
|
8 223
+11%
|
8 816
+7%
|
10 253
+16%
|
10 368
+1%
|
15 040
+45%
|
14 815
-1%
|
15 079
+2%
|
15 219
+1%
|
9 838
-35%
|
9 813
0%
|
9 485
-3%
|
9 827
+4%
|
10 523
+7%
|
10 767
+2%
|
3 634
-66%
|
4 029
+11%
|
4 553
+13%
|
4 725
+4%
|
12 764
+170%
|
13 447
+5%
|
13 582
+1%
|
13 933
+3%
|
14 035
+1%
|
13 866
-1%
|
14 231
+3%
|
14 314
+1%
|
14 461
+1%
|
14 287
-1%
|
13 997
-2%
|
14 038
+0%
|
14 371
+2%
|
14 953
+4%
|
14 488
-3%
|
14 845
+2%
|
14 595
-2%
|
14 032
-4%
|
15 192
+8%
|
15 205
+0%
|
15 682
+3%
|
16 471
+5%
|
16 160
-2%
|
|
| EPS (Diluted) |
1.06
N/A
|
1.5
+42%
|
1.63
+9%
|
1.7
+4%
|
1.79
+5%
|
1.8
+1%
|
1.91
+6%
|
2.02
+6%
|
2.12
+5%
|
2.15
+1%
|
2.36
+10%
|
2.42
+3%
|
2.49
+3%
|
2.42
-3%
|
2.59
+7%
|
2.09
-19%
|
2.27
+9%
|
2.55
+12%
|
2.69
+5%
|
2.79
+4%
|
2.88
+3%
|
2.99
+4%
|
3.15
+5%
|
3.24
+3%
|
3.37
+4%
|
3.58
+6%
|
3.75
+5%
|
4.38
+17%
|
4.44
+1%
|
4.19
-6%
|
4.24
+1%
|
4.12
-3%
|
4.13
+0%
|
4.03
-2%
|
4.06
+1%
|
3.59
-12%
|
3.75
+4%
|
3.85
+3%
|
3.9
+1%
|
3.33
-15%
|
3.2
-4%
|
3.56
+11%
|
3.5
-2%
|
4.33
+24%
|
4.37
+1%
|
3.77
-14%
|
3.87
+3%
|
3.66
-5%
|
3.69
+1%
|
3.92
+6%
|
3.58
-9%
|
3.22
-10%
|
3.06
-5%
|
2.35
-23%
|
2.57
+9%
|
2.87
+12%
|
3.1
+8%
|
3.6
+16%
|
3.67
+2%
|
5.49
+50%
|
5.47
0%
|
5.5
+1%
|
5.65
+3%
|
3.68
-35%
|
3.7
+1%
|
3.57
-4%
|
3.76
+5%
|
4.01
+7%
|
4.09
+2%
|
1.43
-65%
|
1.52
+6%
|
1.73
+14%
|
1.8
+4%
|
4.86
+170%
|
5.12
+5%
|
5.19
+1%
|
5.37
+3%
|
5.39
+0%
|
5.41
+0%
|
5.59
+3%
|
5.65
+1%
|
5.69
+1%
|
5.7
+0%
|
5.64
-1%
|
5.67
+1%
|
5.78
+2%
|
6.04
+4%
|
5.86
-3%
|
6
+2%
|
5.9
-2%
|
5.69
-4%
|
6.18
+9%
|
6.2
+0%
|
6.38
+3%
|
6.75
+6%
|
6.66
-1%
|
|