Costco Wholesale Corp
DUS:CTO
Income Statement
Earnings Waterfall
Costco Wholesale Corp
Income Statement
Costco Wholesale Corp
| Feb-2002 | May-2002 | Sep-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Sep-2006 | Nov-2006 | Feb-2007 | May-2007 | Sep-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Sep-2012 | Nov-2012 | Feb-2013 | May-2013 | Sep-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Sep-2017 | Nov-2017 | Feb-2018 | May-2018 | Sep-2018 | Nov-2018 | Feb-2019 | May-2019 | Sep-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Sep-2023 | Nov-2023 | Feb-2024 | May-2024 | Sep-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
29
|
28
|
29
|
31
|
33
|
33
|
37
|
37
|
37
|
37
|
37
|
27
|
28
|
27
|
34
|
29
|
22
|
17
|
13
|
8
|
8
|
32
|
64
|
85
|
105
|
103
|
103
|
105
|
106
|
107
|
108
|
107
|
108
|
110
|
111
|
113
|
114
|
114
|
116
|
117
|
117
|
109
|
95
|
81
|
79
|
85
|
99
|
113
|
114
|
114
|
113
|
112
|
113
|
119
|
124
|
131
|
135
|
134
|
133
|
129
|
129
|
120
|
134
|
142
|
148
|
164
|
159
|
158
|
155
|
153
|
150
|
152
|
152
|
154
|
160
|
161
|
167
|
170
|
171
|
171
|
167
|
162
|
158
|
153
|
151
|
152
|
160
|
164
|
171
|
176
|
169
|
168
|
163
|
157
|
154
|
152
|
|
| Revenue |
36 704
N/A
|
37 602
+2%
|
38 762
+3%
|
39 495
+2%
|
40 226
+2%
|
41 152
+2%
|
42 546
+3%
|
43 868
+3%
|
45 303
+3%
|
46 657
+3%
|
48 110
+3%
|
49 163
+2%
|
50 272
+2%
|
51 381
+2%
|
52 952
+3%
|
54 307
+3%
|
55 708
+3%
|
56 986
+2%
|
60 151
+6%
|
61 370
+2%
|
62 423
+2%
|
63 798
+2%
|
64 400
+1%
|
66 058
+3%
|
67 906
+3%
|
69 861
+3%
|
72 483
+4%
|
73 069
+1%
|
72 952
0%
|
72 144
-1%
|
71 422
-1%
|
72 326
+1%
|
74 225
+3%
|
76 199
+3%
|
77 946
+2%
|
79 886
+2%
|
82 019
+3%
|
84 862
+3%
|
88 915
+5%
|
91 304
+3%
|
93 396
+2%
|
95 097
+2%
|
99 137
+4%
|
101 224
+2%
|
103 128
+2%
|
104 887
+2%
|
105 156
+0%
|
106 458
+1%
|
107 893
+1%
|
109 604
+2%
|
112 640
+3%
|
114 489
+2%
|
115 637
+1%
|
115 944
+0%
|
116 199
+0%
|
116 553
+0%
|
117 269
+1%
|
117 937
+1%
|
118 719
+1%
|
119 598
+1%
|
121 194
+1%
|
123 285
+2%
|
129 025
+5%
|
132 735
+3%
|
135 964
+2%
|
139 465
+3%
|
141 576
+2%
|
144 836
+2%
|
147 237
+2%
|
149 616
+2%
|
152 703
+2%
|
154 674
+1%
|
158 350
+2%
|
160 876
+2%
|
166 761
+4%
|
172 929
+4%
|
178 626
+3%
|
186 637
+4%
|
195 929
+5%
|
203 084
+4%
|
210 219
+4%
|
217 538
+3%
|
226 954
+4%
|
231 028
+2%
|
234 390
+1%
|
235 442
+0%
|
242 290
+3%
|
245 652
+1%
|
248 828
+1%
|
253 695
+2%
|
254 453
+0%
|
258 805
+2%
|
264 086
+2%
|
268 776
+2%
|
275 235
+2%
|
280 391
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(32 255)
|
(33 012)
|
(33 983)
|
(34 597)
|
(35 225)
|
(36 000)
|
(37 235)
|
(38 406)
|
(39 668)
|
(40 850)
|
(42 092)
|
(43 004)
|
(43 958)
|
(44 922)
|
(46 347)
|
(47 545)
|
(48 793)
|
(49 924)
|
(52 745)
|
(53 804)
|
(54 752)
|
(55 995)
|
(56 450)
|
(57 885)
|
(59 466)
|
(61 136)
|
(63 503)
|
(63 955)
|
(63 893)
|
(63 121)
|
(62 335)
|
(63 140)
|
(64 765)
|
(66 483)
|
(67 995)
|
(69 671)
|
(71 510)
|
(74 083)
|
(77 739)
|
(79 913)
|
(81 817)
|
(83 293)
|
(86 823)
|
(88 618)
|
(90 245)
|
(91 740)
|
(91 948)
|
(93 046)
|
(94 323)
|
(95 839)
|
(98 458)
|
(100 019)
|
(100 873)
|
(101 006)
|
(101 065)
|
(101 301)
|
(101 873)
|
(102 348)
|
(102 901)
|
(103 568)
|
(105 026)
|
(106 834)
|
(111 882)
|
(115 211)
|
(118 017)
|
(121 178)
|
(123 152)
|
(126 158)
|
(128 145)
|
(130 247)
|
(132 886)
|
(134 496)
|
(137 832)
|
(139 804)
|
(144 831)
|
(150 056)
|
(155 078)
|
(162 288)
|
(170 684)
|
(177 178)
|
(183 617)
|
(190 557)
|
(199 382)
|
(203 199)
|
(206 105)
|
(206 925)
|
(212 586)
|
(215 274)
|
(217 991)
|
(221 989)
|
(222 358)
|
(226 010)
|
(230 614)
|
(234 437)
|
(239 886)
|
(244 287)
|
|
| Gross Profit |
4 448
N/A
|
4 588
+3%
|
4 779
+4%
|
4 897
+2%
|
5 000
+2%
|
5 152
+3%
|
5 310
+3%
|
5 462
+3%
|
5 635
+3%
|
5 807
+3%
|
6 018
+4%
|
6 160
+2%
|
6 315
+3%
|
6 461
+2%
|
6 605
+2%
|
6 763
+2%
|
6 916
+2%
|
7 062
+2%
|
7 406
+5%
|
7 566
+2%
|
7 671
+1%
|
7 804
+2%
|
7 950
+2%
|
8 174
+3%
|
8 441
+3%
|
8 725
+3%
|
8 980
+3%
|
9 114
+1%
|
9 059
-1%
|
9 023
0%
|
9 087
+1%
|
9 186
+1%
|
9 460
+3%
|
9 716
+3%
|
9 951
+2%
|
10 215
+3%
|
10 509
+3%
|
10 779
+3%
|
11 176
+4%
|
11 391
+2%
|
11 579
+2%
|
11 804
+2%
|
12 314
+4%
|
12 606
+2%
|
12 883
+2%
|
13 147
+2%
|
13 208
+0%
|
13 412
+2%
|
13 570
+1%
|
13 765
+1%
|
14 182
+3%
|
14 470
+2%
|
14 764
+2%
|
14 938
+1%
|
15 134
+1%
|
15 252
+1%
|
15 396
+1%
|
15 589
+1%
|
15 818
+1%
|
16 030
+1%
|
16 168
+1%
|
16 451
+2%
|
17 143
+4%
|
17 524
+2%
|
17 947
+2%
|
18 287
+2%
|
18 424
+1%
|
18 678
+1%
|
19 092
+2%
|
19 369
+1%
|
19 817
+2%
|
20 178
+2%
|
20 518
+2%
|
21 072
+3%
|
21 930
+4%
|
22 873
+4%
|
23 548
+3%
|
24 349
+3%
|
25 245
+4%
|
25 906
+3%
|
26 602
+3%
|
26 981
+1%
|
27 572
+2%
|
27 829
+1%
|
28 285
+2%
|
28 517
+1%
|
29 704
+4%
|
30 378
+2%
|
30 837
+2%
|
31 706
+3%
|
32 095
+1%
|
32 795
+2%
|
33 472
+2%
|
34 339
+3%
|
35 349
+3%
|
36 104
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 392)
|
(3 486)
|
(3 627)
|
(3 726)
|
(3 851)
|
(3 968)
|
(4 134)
|
(4 270)
|
(4 385)
|
(4 512)
|
(4 631)
|
(4 728)
|
(4 847)
|
(4 974)
|
(5 115)
|
(5 248)
|
(5 363)
|
(5 473)
|
(5 776)
|
(5 904)
|
(6 077)
|
(6 225)
|
(6 328)
|
(6 514)
|
(6 644)
|
(6 794)
|
(7 011)
|
(7 111)
|
(7 158)
|
(7 231)
|
(7 293)
|
(7 391)
|
(7 594)
|
(7 722)
|
(7 866)
|
(8 031)
|
(8 197)
|
(8 404)
|
(8 728)
|
(8 934)
|
(9 074)
|
(9 232)
|
(9 555)
|
(9 751)
|
(9 934)
|
(10 099)
|
(10 155)
|
(10 330)
|
(10 502)
|
(10 682)
|
(10 962)
|
(11 148)
|
(11 289)
|
(11 379)
|
(11 510)
|
(11 631)
|
(11 796)
|
(11 952)
|
(12 146)
|
(12 276)
|
(12 426)
|
(12 599)
|
(13 032)
|
(13 311)
|
(13 562)
|
(13 803)
|
(13 944)
|
(14 200)
|
(14 427)
|
(14 649)
|
(15 080)
|
(15 329)
|
(15 606)
|
(15 801)
|
(15 823)
|
(16 185)
|
(16 540)
|
(17 102)
|
(17 938)
|
(18 430)
|
(18 900)
|
(19 208)
|
(19 661)
|
(19 978)
|
(20 343)
|
(20 687)
|
(21 590)
|
(22 031)
|
(22 331)
|
(22 682)
|
(22 810)
|
(23 298)
|
(23 721)
|
(24 255)
|
(24 966)
|
(25 454)
|
|
| Selling, General & Administrative |
(3 393)
|
(3 487)
|
(3 627)
|
(3 726)
|
(3 851)
|
(3 967)
|
(4 134)
|
(4 270)
|
(4 385)
|
(4 511)
|
(4 631)
|
(4 728)
|
(4 847)
|
(4 975)
|
(5 115)
|
(5 248)
|
(5 362)
|
(5 472)
|
(5 775)
|
(5 903)
|
(6 076)
|
(6 225)
|
(6 328)
|
(6 514)
|
(6 644)
|
(6 793)
|
(7 011)
|
(7 110)
|
(7 158)
|
(7 231)
|
(7 293)
|
(7 391)
|
(7 594)
|
(7 722)
|
(7 866)
|
(8 031)
|
(8 197)
|
(8 404)
|
(8 728)
|
(8 929)
|
(9 071)
|
(9 230)
|
(9 555)
|
(9 751)
|
(9 934)
|
(10 099)
|
(10 155)
|
(10 330)
|
(10 502)
|
(10 682)
|
(10 962)
|
(11 148)
|
(11 289)
|
(11 379)
|
(11 510)
|
(11 631)
|
(11 796)
|
(11 952)
|
(12 146)
|
(12 276)
|
(12 426)
|
(12 599)
|
(13 032)
|
(13 311)
|
(13 562)
|
(13 803)
|
(13 944)
|
(14 200)
|
(14 427)
|
(14 649)
|
(15 080)
|
(15 325)
|
(15 598)
|
(15 786)
|
(15 792)
|
(16 158)
|
(16 517)
|
(17 086)
|
(17 938)
|
(18 430)
|
(18 900)
|
(19 208)
|
(19 661)
|
(19 978)
|
(20 343)
|
(20 687)
|
(21 590)
|
(22 031)
|
(22 331)
|
(22 682)
|
(22 810)
|
(23 298)
|
(23 721)
|
(24 255)
|
(24 966)
|
(25 454)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(8)
|
(15)
|
(31)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
(5)
|
(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
|
(27)
|
(23)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
1 055
N/A
|
1 101
+4%
|
1 153
+5%
|
1 172
+2%
|
1 150
-2%
|
1 185
+3%
|
1 177
-1%
|
1 193
+1%
|
1 251
+5%
|
1 296
+4%
|
1 387
+7%
|
1 432
+3%
|
1 468
+3%
|
1 486
+1%
|
1 490
+0%
|
1 514
+2%
|
1 552
+3%
|
1 589
+2%
|
1 631
+3%
|
1 661
+2%
|
1 593
-4%
|
1 577
-1%
|
1 623
+3%
|
1 659
+2%
|
1 796
+8%
|
1 931
+8%
|
1 969
+2%
|
2 003
+2%
|
1 901
-5%
|
1 792
-6%
|
1 794
+0%
|
1 795
+0%
|
1 866
+4%
|
1 994
+7%
|
2 085
+5%
|
2 184
+5%
|
2 312
+6%
|
2 375
+3%
|
2 448
+3%
|
2 457
+0%
|
2 505
+2%
|
2 572
+3%
|
2 759
+7%
|
2 855
+3%
|
2 949
+3%
|
3 048
+3%
|
3 053
+0%
|
3 082
+1%
|
3 068
0%
|
3 083
+0%
|
3 220
+4%
|
3 322
+3%
|
3 475
+5%
|
3 559
+2%
|
3 624
+2%
|
3 621
0%
|
3 600
-1%
|
3 637
+1%
|
3 672
+1%
|
3 754
+2%
|
3 742
0%
|
3 852
+3%
|
4 111
+7%
|
4 213
+2%
|
4 385
+4%
|
4 484
+2%
|
4 480
0%
|
4 478
0%
|
4 665
+4%
|
4 720
+1%
|
4 737
+0%
|
4 849
+2%
|
4 912
+1%
|
5 271
+7%
|
6 107
+16%
|
6 688
+10%
|
7 008
+5%
|
7 247
+3%
|
7 307
+1%
|
7 476
+2%
|
7 702
+3%
|
7 773
+1%
|
7 911
+2%
|
7 851
-1%
|
7 942
+1%
|
7 830
-1%
|
8 114
+4%
|
8 347
+3%
|
8 506
+2%
|
9 024
+6%
|
9 285
+3%
|
9 497
+2%
|
9 751
+3%
|
10 084
+3%
|
10 383
+3%
|
10 650
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(28)
|
(28)
|
7
|
(31)
|
(33)
|
(33)
|
2
|
(37)
|
(37)
|
(37)
|
15
|
(38)
|
(39)
|
(38)
|
75
|
(28)
|
(22)
|
(17)
|
126
|
16
|
52
|
72
|
101
|
87
|
71
|
54
|
42
|
16
|
(14)
|
(33)
|
(50)
|
(52)
|
(35)
|
(33)
|
(23)
|
(40)
|
(70)
|
(78)
|
(56)
|
(34)
|
(27)
|
(7)
|
8
|
(41)
|
(24)
|
(35)
|
(16)
|
(33)
|
(32)
|
(32)
|
(35)
|
(15)
|
(24)
|
(32)
|
(27)
|
(41)
|
(49)
|
(52)
|
(64)
|
(66)
|
(88)
|
(67)
|
(89)
|
(101)
|
(96)
|
(91)
|
(61)
|
(61)
|
(19)
|
(23)
|
3
|
13
|
10
|
(7)
|
(64)
|
(75)
|
(109)
|
(113)
|
(74)
|
(58)
|
(46)
|
7
|
9
|
24
|
116
|
172
|
339
|
447
|
510
|
500
|
390
|
373
|
332
|
302
|
399
|
409
|
|
| Non-Reccuring Items |
(28)
|
(33)
|
(21)
|
(18)
|
(20)
|
(21)
|
(20)
|
(19)
|
(17)
|
(2)
|
(1)
|
0
|
(1)
|
(13)
|
(16)
|
(15)
|
(12)
|
(10)
|
(5)
|
(8)
|
(10)
|
(10)
|
(14)
|
(9)
|
(3)
|
(11)
|
0
|
(7)
|
(11)
|
(9)
|
(17)
|
(12)
|
(11)
|
(7)
|
(8)
|
(10)
|
(12)
|
(10)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(302)
|
(672)
|
(884)
|
(1 130)
|
(885)
|
(599)
|
(505)
|
(259)
|
(202)
|
(118)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
32
|
32
|
0
|
37
|
38
|
37
|
0
|
39
|
43
|
48
|
0
|
59
|
71
|
87
|
0
|
120
|
130
|
134
|
0
|
114
|
78
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
8
|
0
|
9
|
8
|
9
|
0
|
8
|
9
|
11
|
14
|
15
|
17
|
14
|
12
|
10
|
8
|
7
|
7
|
7
|
7
|
9
|
11
|
15
|
17
|
16
|
17
|
17
|
17
|
19
|
23
|
24
|
24
|
25
|
25
|
26
|
28
|
28
|
(4)
|
0
|
2
|
9
|
46
|
43
|
41
|
37
|
38
|
39
|
38
|
38
|
34
|
29
|
61
|
66
|
65
|
70
|
42
|
35
|
36
|
36
|
|
| Pre-Tax Income |
1 030
N/A
|
1 072
+4%
|
1 138
+6%
|
1 159
+2%
|
1 134
-2%
|
1 167
+3%
|
1 158
-1%
|
1 175
+1%
|
1 239
+5%
|
1 304
+5%
|
1 401
+7%
|
1 453
+4%
|
1 499
+3%
|
1 522
+2%
|
1 549
+2%
|
1 590
+3%
|
1 648
+4%
|
1 696
+3%
|
1 751
+3%
|
1 783
+2%
|
1 713
-4%
|
1 683
-2%
|
1 710
+2%
|
1 737
+2%
|
1 864
+7%
|
1 973
+6%
|
2 011
+2%
|
2 011
N/A
|
1 875
-7%
|
1 750
-7%
|
1 727
-1%
|
1 731
+0%
|
1 820
+5%
|
1 954
+7%
|
2 054
+5%
|
2 136
+4%
|
2 235
+5%
|
2 295
+3%
|
2 383
+4%
|
2 432
+2%
|
2 486
+2%
|
2 574
+4%
|
2 767
+7%
|
2 822
+2%
|
2 934
+4%
|
3 024
+3%
|
3 051
+1%
|
3 064
+0%
|
3 053
0%
|
3 065
+0%
|
3 197
+4%
|
3 317
+4%
|
3 459
+4%
|
3 534
+2%
|
3 604
+2%
|
3 587
0%
|
3 558
-1%
|
3 594
+1%
|
3 619
+1%
|
3 703
+2%
|
3 671
-1%
|
3 801
+4%
|
4 039
+6%
|
4 129
+2%
|
4 306
+4%
|
4 412
+2%
|
4 442
+1%
|
4 441
0%
|
4 670
+5%
|
4 722
+1%
|
4 765
+1%
|
4 888
+3%
|
4 950
+1%
|
4 990
+1%
|
5 367
+8%
|
5 729
+7%
|
5 771
+1%
|
6 258
+8%
|
6 680
+7%
|
6 956
+4%
|
7 438
+7%
|
7 615
+2%
|
7 840
+3%
|
7 914
+1%
|
8 096
+2%
|
8 040
-1%
|
8 487
+6%
|
8 823
+4%
|
9 077
+3%
|
9 590
+6%
|
9 740
+2%
|
9 940
+2%
|
10 125
+2%
|
10 421
+3%
|
10 818
+4%
|
11 095
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(411)
|
(428)
|
(438)
|
(442)
|
(428)
|
(437)
|
(437)
|
(440)
|
(459)
|
(480)
|
(518)
|
(537)
|
(504)
|
(515)
|
(486)
|
(503)
|
(570)
|
(592)
|
(648)
|
(657)
|
(635)
|
(617)
|
(627)
|
(629)
|
(678)
|
(716)
|
(716)
|
(725)
|
(673)
|
(631)
|
(628)
|
(628)
|
(655)
|
(690)
|
(731)
|
(751)
|
(786)
|
(816)
|
(841)
|
(894)
|
(905)
|
(929)
|
(1 000)
|
(1 000)
|
(970)
|
(1 001)
|
(990)
|
(993)
|
(1 063)
|
(1 060)
|
(1 109)
|
(1 155)
|
(1 163)
|
(1 198)
|
(1 195)
|
(1 196)
|
(1 219)
|
(1 225)
|
(1 243)
|
(1 259)
|
(1 261)
|
(1 234)
|
(1 325)
|
(1 319)
|
(1 278)
|
(1 329)
|
(1 244)
|
(1 144)
|
(1 274)
|
(1 244)
|
(1 184)
|
(1 199)
|
(1 152)
|
(1 183)
|
(1 308)
|
(1 345)
|
(1 363)
|
(1 469)
|
(1 601)
|
(1 713)
|
(1 846)
|
(1 884)
|
(1 925)
|
(1 980)
|
(2 016)
|
(2 030)
|
(2 195)
|
(2 306)
|
(2 283)
|
(2 417)
|
(2 373)
|
(2 364)
|
(2 504)
|
(2 578)
|
(2 719)
|
(2 793)
|
|
| Income from Continuing Operations |
619
|
644
|
700
|
716
|
705
|
729
|
721
|
735
|
780
|
825
|
882
|
916
|
994
|
1 005
|
1 063
|
1 086
|
1 077
|
1 103
|
1 103
|
1 125
|
1 078
|
1 066
|
1 083
|
1 107
|
1 186
|
1 257
|
1 295
|
1 287
|
1 202
|
1 119
|
1 099
|
1 103
|
1 165
|
1 264
|
1 323
|
1 385
|
1 449
|
1 479
|
1 542
|
1 538
|
1 581
|
1 645
|
1 767
|
1 822
|
1 964
|
2 023
|
2 061
|
2 071
|
1 990
|
2 005
|
2 088
|
2 162
|
2 296
|
2 336
|
2 409
|
2 391
|
2 339
|
2 369
|
2 376
|
2 444
|
2 410
|
2 567
|
2 714
|
2 810
|
3 028
|
3 083
|
3 198
|
3 297
|
3 396
|
3 478
|
3 581
|
3 689
|
3 798
|
3 807
|
4 059
|
4 384
|
4 408
|
4 789
|
5 079
|
5 243
|
5 592
|
5 731
|
5 915
|
5 934
|
6 080
|
6 010
|
6 292
|
6 517
|
6 794
|
7 173
|
7 367
|
7 576
|
7 621
|
7 843
|
8 099
|
8 302
|
|
| 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
|
(12)
|
(3)
|
(7)
|
(9)
|
(13)
|
(14)
|
(16)
|
(19)
|
(20)
|
(36)
|
(51)
|
(63)
|
(80)
|
(68)
|
(65)
|
(67)
|
(58)
|
(55)
|
(44)
|
(30)
|
(22)
|
(23)
|
(26)
|
(27)
|
(30)
|
(33)
|
(32)
|
(29)
|
(32)
|
(30)
|
(30)
|
(31)
|
(26)
|
(29)
|
(26)
|
(28)
|
(35)
|
(36)
|
(42)
|
(48)
|
(45)
|
(44)
|
(44)
|
(42)
|
(45)
|
(47)
|
(51)
|
(55)
|
(57)
|
(60)
|
(64)
|
(63)
|
(72)
|
(78)
|
(79)
|
(85)
|
(71)
|
(50)
|
(29)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
619
N/A
|
644
+4%
|
700
+9%
|
716
+2%
|
705
-2%
|
729
+3%
|
721
-1%
|
735
+2%
|
780
+6%
|
825
+6%
|
882
+7%
|
916
+4%
|
994
+9%
|
1 005
+1%
|
1 063
+6%
|
1 086
+2%
|
1 077
-1%
|
1 103
+2%
|
1 103
N/A
|
1 125
+2%
|
1 078
-4%
|
1 066
-1%
|
1 083
+2%
|
1 107
+2%
|
1 186
+7%
|
1 257
+6%
|
1 283
+2%
|
1 284
+0%
|
1 195
-7%
|
1 110
-7%
|
1 086
-2%
|
1 089
+0%
|
1 149
+6%
|
1 245
+8%
|
1 303
+5%
|
1 349
+4%
|
1 398
+4%
|
1 416
+1%
|
1 462
+3%
|
1 470
+1%
|
1 516
+3%
|
1 578
+4%
|
1 709
+8%
|
1 767
+3%
|
1 920
+9%
|
1 993
+4%
|
2 039
+2%
|
2 048
+0%
|
1 964
-4%
|
1 978
+1%
|
2 058
+4%
|
2 129
+3%
|
2 264
+6%
|
2 307
+2%
|
2 377
+3%
|
2 361
-1%
|
2 309
-2%
|
2 338
+1%
|
2 350
+1%
|
2 415
+3%
|
2 384
-1%
|
2 539
+7%
|
2 679
+6%
|
2 774
+4%
|
2 960
+7%
|
3 010
+2%
|
3 134
+4%
|
3 261
+4%
|
3 449
+6%
|
3 605
+5%
|
3 659
+1%
|
3 736
+2%
|
3 778
+1%
|
3 710
-2%
|
4 002
+8%
|
4 324
+8%
|
4 344
+0%
|
4 726
+9%
|
5 007
+6%
|
5 165
+3%
|
5 513
+7%
|
5 646
+2%
|
5 844
+4%
|
5 884
+1%
|
6 051
+3%
|
6 000
-1%
|
6 292
+5%
|
6 517
+4%
|
6 794
+4%
|
7 173
+6%
|
7 367
+3%
|
7 576
+3%
|
7 621
+1%
|
7 843
+3%
|
8 099
+3%
|
8 302
+3%
|
|
| EPS (Diluted) |
1.28
N/A
|
1.34
+5%
|
1.48
+10%
|
1.49
+1%
|
1.47
-1%
|
1.52
+3%
|
1.5
-1%
|
1.53
+2%
|
1.61
+5%
|
1.71
+6%
|
1.82
+6%
|
1.87
+3%
|
2.01
+7%
|
2.03
+1%
|
2.18
+7%
|
2.22
+2%
|
2.22
N/A
|
2.25
+1%
|
2.3
+2%
|
2.4
+4%
|
2.33
-3%
|
2.33
N/A
|
2.37
+2%
|
2.48
+5%
|
2.65
+7%
|
2.83
+7%
|
2.89
+2%
|
2.91
+1%
|
2.71
-7%
|
2.52
-7%
|
2.47
-2%
|
2.44
-1%
|
2.57
+5%
|
2.77
+8%
|
2.92
+5%
|
3.05
+4%
|
3.15
+3%
|
3.2
+2%
|
3.3
+3%
|
3.33
+1%
|
3.44
+3%
|
3.59
+4%
|
3.89
+8%
|
4.03
+4%
|
4.37
+8%
|
4.53
+4%
|
4.63
+2%
|
4.64
+0%
|
4.45
-4%
|
4.48
+1%
|
4.65
+4%
|
4.82
+4%
|
5.12
+6%
|
5.21
+2%
|
5.37
+3%
|
5.35
0%
|
5.22
-2%
|
5.3
+2%
|
5.33
+1%
|
5.49
+3%
|
5.42
-1%
|
5.77
+6%
|
6.08
+5%
|
6.29
+3%
|
6.69
+6%
|
6.8
+2%
|
7.09
+4%
|
7.36
+4%
|
7.8
+6%
|
8.13
+4%
|
8.25
+1%
|
8.41
+2%
|
8.5
+1%
|
8.35
-2%
|
9.02
+8%
|
9.74
+8%
|
9.78
+0%
|
10.64
+9%
|
11.27
+6%
|
11.6
+3%
|
12.38
+7%
|
12.7
+3%
|
13.14
+3%
|
13.23
+1%
|
13.61
+3%
|
13.5
-1%
|
14.16
+5%
|
14.67
+4%
|
15.28
+4%
|
16.13
+6%
|
16.56
+3%
|
17.03
+3%
|
17.13
+1%
|
17.63
+3%
|
18.21
+3%
|
18.67
+3%
|
|