Cardinal Health Inc
F:CLH
Income Statement
Earnings Waterfall
Cardinal Health Inc
Income Statement
Cardinal Health 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 |
145
|
133
|
135
|
127
|
118
|
106
|
104
|
100
|
98
|
107
|
125
|
112
|
124
|
118
|
116
|
128
|
114
|
105
|
119
|
124
|
130
|
121
|
127
|
144
|
142
|
136
|
156
|
128
|
129
|
114
|
119
|
124
|
122
|
113
|
102
|
96
|
94
|
93
|
94
|
95
|
94
|
95
|
98
|
102
|
112
|
123
|
130
|
136
|
136
|
133
|
134
|
137
|
138
|
141
|
151
|
160
|
169
|
178
|
177
|
176
|
178
|
201
|
238
|
281
|
319
|
329
|
326
|
315
|
306
|
294
|
284
|
271
|
256
|
238
|
217
|
200
|
185
|
180
|
175
|
166
|
159
|
147
|
132
|
120
|
110
|
84
|
70
|
48
|
48
|
51
|
63
|
95
|
141
|
215
|
263
|
0
|
|
| Revenue |
50 509
N/A
|
51 145
+1%
|
52 448
+3%
|
53 447
+2%
|
54 577
+2%
|
56 732
+4%
|
60 043
+6%
|
62 303
+4%
|
64 323
+3%
|
64 523
+0%
|
65 923
+2%
|
67 792
+3%
|
70 359
+4%
|
72 666
+3%
|
75 332
+4%
|
76 459
+1%
|
77 713
+2%
|
79 664
+3%
|
81 749
+3%
|
84 187
+3%
|
85 841
+2%
|
86 755
+1%
|
87 888
+1%
|
89 386
+2%
|
90 344
+1%
|
87 408
-3%
|
92 439
+6%
|
93 274
+1%
|
94 539
+1%
|
95 992
+2%
|
97 335
+1%
|
98 137
+1%
|
98 391
+0%
|
98 503
+0%
|
98 160
0%
|
98 612
+0%
|
100 340
+2%
|
102 644
+2%
|
104 999
+2%
|
106 705
+2%
|
107 552
+1%
|
107 552
N/A
|
106 649
-1%
|
104 803
-2%
|
102 437
-2%
|
101 093
-1%
|
99 727
-1%
|
96 735
-3%
|
93 610
-3%
|
91 084
-3%
|
90 631
0%
|
93 928
+4%
|
97 876
+4%
|
102 531
+5%
|
106 515
+4%
|
112 423
+6%
|
117 710
+5%
|
121 546
+3%
|
125 530
+3%
|
127 235
+1%
|
128 394
+1%
|
129 976
+1%
|
130 578
+0%
|
132 614
+2%
|
134 426
+1%
|
136 809
+2%
|
139 381
+2%
|
141 935
+2%
|
143 530
+1%
|
145 534
+1%
|
147 662
+1%
|
149 657
+1%
|
153 586
+3%
|
152 922
0%
|
154 646
+1%
|
156 452
+1%
|
156 570
+0%
|
162 467
+4%
|
167 370
+3%
|
171 286
+2%
|
176 847
+3%
|
181 364
+3%
|
186 961
+3%
|
192 973
+3%
|
198 624
+3%
|
205 012
+3%
|
210 026
+2%
|
216 002
+3%
|
220 426
+2%
|
226 827
+3%
|
224 341
-1%
|
222 160
-1%
|
222 127
0%
|
222 578
+0%
|
234 310
+5%
|
244 673
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(46 549)
|
(47 100)
|
(48 310)
|
(49 230)
|
(50 234)
|
(52 249)
|
(55 256)
|
(57 435)
|
(59 366)
|
(59 880)
|
(61 473)
|
(63 344)
|
(65 867)
|
(68 206)
|
(70 394)
|
(71 514)
|
(72 842)
|
(74 850)
|
(76 836)
|
(79 140)
|
(80 661)
|
(81 558)
|
(82 501)
|
(83 944)
|
(84 862)
|
(83 631)
|
(87 301)
|
(88 575)
|
(90 281)
|
(92 244)
|
(93 580)
|
(94 339)
|
(94 570)
|
(94 722)
|
(94 326)
|
(94 741)
|
(96 318)
|
(98 482)
|
(100 715)
|
(102 301)
|
(103 103)
|
(103 011)
|
(102 034)
|
(100 078)
|
(97 628)
|
(96 172)
|
(94 701)
|
(91 588)
|
(88 457)
|
(85 923)
|
(85 392)
|
(88 580)
|
(92 366)
|
(96 819)
|
(100 565)
|
(106 318)
|
(111 375)
|
(115 003)
|
(118 976)
|
(120 688)
|
(121 808)
|
(123 432)
|
(123 953)
|
(125 730)
|
(127 357)
|
(129 628)
|
(132 205)
|
(134 890)
|
(136 634)
|
(138 700)
|
(140 815)
|
(142 826)
|
(146 634)
|
(146 054)
|
(147 742)
|
(149 486)
|
(149 677)
|
(155 689)
|
(160 665)
|
(164 741)
|
(170 432)
|
(174 819)
|
(180 505)
|
(186 470)
|
(192 018)
|
(198 123)
|
(203 023)
|
(208 816)
|
(213 078)
|
(219 413)
|
(216 793)
|
(214 517)
|
(214 308)
|
(214 410)
|
(225 725)
|
(235 632)
|
|
| Gross Profit |
3 960
N/A
|
4 045
+2%
|
4 138
+2%
|
4 217
+2%
|
4 343
+3%
|
4 482
+3%
|
4 787
+7%
|
4 868
+2%
|
4 957
+2%
|
4 643
-6%
|
4 450
-4%
|
4 447
0%
|
4 493
+1%
|
4 460
-1%
|
4 938
+11%
|
4 945
+0%
|
4 871
-2%
|
4 814
-1%
|
4 913
+2%
|
5 047
+3%
|
5 180
+3%
|
5 197
+0%
|
5 387
+4%
|
5 442
+1%
|
5 482
+1%
|
3 777
-31%
|
5 139
+36%
|
4 699
-9%
|
4 258
-9%
|
3 748
-12%
|
3 755
+0%
|
3 798
+1%
|
3 821
+1%
|
3 781
-1%
|
3 834
+1%
|
3 871
+1%
|
4 023
+4%
|
4 162
+3%
|
4 285
+3%
|
4 404
+3%
|
4 449
+1%
|
4 541
+2%
|
4 615
+2%
|
4 725
+2%
|
4 809
+2%
|
4 921
+2%
|
5 026
+2%
|
5 147
+2%
|
5 153
+0%
|
5 161
+0%
|
5 239
+2%
|
5 348
+2%
|
5 510
+3%
|
5 712
+4%
|
5 950
+4%
|
6 105
+3%
|
6 335
+4%
|
6 543
+3%
|
6 554
+0%
|
6 547
0%
|
6 586
+1%
|
6 544
-1%
|
6 625
+1%
|
6 884
+4%
|
7 069
+3%
|
7 181
+2%
|
7 176
0%
|
7 045
-2%
|
6 896
-2%
|
6 834
-1%
|
6 847
+0%
|
6 831
0%
|
6 952
+2%
|
6 868
-1%
|
6 904
+1%
|
6 966
+1%
|
6 893
-1%
|
6 778
-2%
|
6 705
-1%
|
6 545
-2%
|
6 415
-2%
|
6 545
+2%
|
6 456
-1%
|
6 503
+1%
|
6 606
+2%
|
6 889
+4%
|
7 003
+2%
|
7 186
+3%
|
7 348
+2%
|
7 414
+1%
|
7 548
+2%
|
7 643
+1%
|
7 819
+2%
|
8 168
+4%
|
8 585
+5%
|
9 041
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 108)
|
(2 202)
|
(2 092)
|
(2 104)
|
(2 144)
|
(2 322)
|
(2 332)
|
(2 402)
|
(2 442)
|
(2 312)
|
(2 397)
|
(2 466)
|
(2 539)
|
(2 546)
|
(2 828)
|
(2 866)
|
(2 886)
|
(2 908)
|
(2 915)
|
(2 977)
|
(3 053)
|
(3 162)
|
(3 292)
|
(3 366)
|
(3 422)
|
(2 343)
|
(3 190)
|
(2 929)
|
(2 664)
|
(2 336)
|
(2 332)
|
(2 359)
|
(2 408)
|
(2 405)
|
(2 418)
|
(2 448)
|
(2 522)
|
(2 608)
|
(2 688)
|
(2 714)
|
(2 671)
|
(2 756)
|
(2 746)
|
(2 796)
|
(2 887)
|
(2 912)
|
(2 982)
|
(3 046)
|
(3 044)
|
(3 087)
|
(3 143)
|
(3 206)
|
(3 289)
|
(3 334)
|
(3 385)
|
(3 464)
|
(3 528)
|
(4 003)
|
(3 805)
|
(3 885)
|
(4 043)
|
(4 167)
|
(4 236)
|
(4 385)
|
(4 474)
|
(5 170)
|
(4 827)
|
(4 878)
|
(4 969)
|
(5 011)
|
(4 960)
|
(5 053)
|
(5 117)
|
(5 084)
|
(5 100)
|
(5 070)
|
(5 005)
|
(4 961)
|
(4 901)
|
(4 871)
|
(4 857)
|
(4 868)
|
(4 899)
|
(4 931)
|
(4 964)
|
(5 115)
|
(5 063)
|
(5 147)
|
(5 245)
|
(5 264)
|
(5 348)
|
(5 377)
|
(5 423)
|
(5 685)
|
(5 888)
|
(6 101)
|
|
| Selling, General & Administrative |
(2 108)
|
(2 071)
|
(2 092)
|
(2 104)
|
(2 144)
|
(2 246)
|
(2 316)
|
(2 378)
|
(2 411)
|
(2 269)
|
(2 352)
|
(2 420)
|
(2 490)
|
(2 498)
|
(2 792)
|
(2 834)
|
(2 856)
|
(2 883)
|
(2 895)
|
(2 953)
|
(3 034)
|
(3 061)
|
(3 187)
|
(3 260)
|
(3 314)
|
(2 341)
|
(3 150)
|
(2 900)
|
(2 637)
|
(2 334)
|
(2 329)
|
(2 356)
|
(2 408)
|
(2 386)
|
(2 398)
|
(2 395)
|
(2 439)
|
(2 518)
|
(2 583)
|
(2 620)
|
(2 634)
|
(2 677)
|
(2 712)
|
(2 759)
|
(2 770)
|
(2 791)
|
(2 806)
|
(2 849)
|
(2 854)
|
(2 899)
|
(2 956)
|
(3 018)
|
(3 099)
|
(3 143)
|
(3 132)
|
(3 157)
|
(3 181)
|
(3 648)
|
(3 415)
|
(3 501)
|
(3 651)
|
(3 775)
|
(3 809)
|
(3 903)
|
(3 939)
|
(4 596)
|
(4 255)
|
(4 323)
|
(4 430)
|
(4 480)
|
(4 433)
|
(4 532)
|
(4 600)
|
(4 572)
|
(4 602)
|
(4 586)
|
(4 541)
|
(4 533)
|
(4 510)
|
(4 514)
|
(4 531)
|
(4 557)
|
(4 595)
|
(4 635)
|
(4 677)
|
(4 834)
|
(4 789)
|
(4 881)
|
(4 984)
|
(5 000)
|
(5 080)
|
(5 103)
|
(5 136)
|
(5 382)
|
(5 566)
|
(5 764)
|
|
| Depreciation & Amortization |
0
|
(132)
|
0
|
0
|
0
|
(74)
|
(16)
|
(24)
|
(31)
|
(44)
|
(45)
|
(47)
|
(49)
|
(48)
|
(36)
|
(33)
|
(30)
|
(25)
|
(20)
|
(24)
|
(19)
|
(102)
|
(105)
|
(106)
|
(107)
|
(3)
|
0
|
0
|
0
|
(3)
|
(1)
|
(1)
|
(1)
|
(19)
|
(20)
|
(53)
|
(84)
|
(90)
|
(106)
|
(94)
|
(37)
|
(79)
|
(34)
|
(37)
|
(117)
|
(121)
|
(176)
|
(197)
|
(190)
|
(188)
|
(187)
|
(188)
|
(190)
|
(191)
|
(253)
|
(307)
|
(347)
|
(355)
|
(390)
|
(384)
|
(392)
|
(392)
|
(427)
|
(482)
|
(535)
|
(574)
|
(572)
|
(555)
|
(539)
|
(531)
|
(527)
|
(521)
|
(517)
|
(512)
|
(498)
|
(484)
|
(464)
|
(428)
|
(391)
|
(357)
|
(326)
|
(311)
|
(304)
|
(296)
|
(287)
|
(281)
|
(274)
|
(266)
|
(261)
|
(264)
|
(268)
|
(274)
|
(287)
|
(303)
|
(322)
|
(337)
|
|
| 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
|
(40)
|
(30)
|
(27)
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
1 852
N/A
|
1 842
-1%
|
2 046
+11%
|
2 113
+3%
|
2 199
+4%
|
2 161
-2%
|
2 454
+14%
|
2 466
+0%
|
2 516
+2%
|
2 331
-7%
|
2 053
-12%
|
1 981
-3%
|
1 954
-1%
|
1 914
-2%
|
2 110
+10%
|
2 079
-1%
|
1 985
-5%
|
1 906
-4%
|
1 998
+5%
|
2 070
+4%
|
2 127
+3%
|
2 035
-4%
|
2 095
+3%
|
2 076
-1%
|
2 061
-1%
|
1 434
-30%
|
1 949
+36%
|
1 770
-9%
|
1 594
-10%
|
1 411
-11%
|
1 423
+1%
|
1 438
+1%
|
1 413
-2%
|
1 376
-3%
|
1 416
+3%
|
1 423
+0%
|
1 500
+5%
|
1 554
+4%
|
1 596
+3%
|
1 690
+6%
|
1 778
+5%
|
1 785
+0%
|
1 869
+5%
|
1 929
+3%
|
1 922
0%
|
2 009
+5%
|
2 044
+2%
|
2 101
+3%
|
2 109
+0%
|
2 074
-2%
|
2 096
+1%
|
2 142
+2%
|
2 221
+4%
|
2 378
+7%
|
2 565
+8%
|
2 641
+3%
|
2 807
+6%
|
2 540
-10%
|
2 749
+8%
|
2 662
-3%
|
2 543
-4%
|
2 377
-7%
|
2 389
+1%
|
2 499
+5%
|
2 595
+4%
|
2 011
-23%
|
2 349
+17%
|
2 167
-8%
|
1 927
-11%
|
1 823
-5%
|
1 887
+4%
|
1 778
-6%
|
1 835
+3%
|
1 784
-3%
|
1 804
+1%
|
1 896
+5%
|
1 888
0%
|
1 817
-4%
|
1 804
-1%
|
1 674
-7%
|
1 558
-7%
|
1 677
+8%
|
1 557
-7%
|
1 572
+1%
|
1 642
+4%
|
1 774
+8%
|
1 940
+9%
|
2 039
+5%
|
2 103
+3%
|
2 150
+2%
|
2 200
+2%
|
2 266
+3%
|
2 396
+6%
|
2 483
+4%
|
2 697
+9%
|
2 940
+9%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(145)
|
(133)
|
(135)
|
(127)
|
(118)
|
(106)
|
(104)
|
(100)
|
(98)
|
(107)
|
(125)
|
(112)
|
(124)
|
(118)
|
(116)
|
(128)
|
(114)
|
(105)
|
(119)
|
(124)
|
(130)
|
(121)
|
(127)
|
(144)
|
(142)
|
(136)
|
(156)
|
(128)
|
(129)
|
(114)
|
(119)
|
(124)
|
(122)
|
(113)
|
(102)
|
(96)
|
(94)
|
(93)
|
(94)
|
(95)
|
(94)
|
(135)
|
(98)
|
(102)
|
(112)
|
(117)
|
(130)
|
(136)
|
(136)
|
(89)
|
(134)
|
(137)
|
(138)
|
(186)
|
(151)
|
(160)
|
(169)
|
(195)
|
(177)
|
(176)
|
(178)
|
(206)
|
(238)
|
(281)
|
(319)
|
(334)
|
(326)
|
(315)
|
(306)
|
(307)
|
(284)
|
(271)
|
(256)
|
341
|
362
|
379
|
394
|
(182)
|
(177)
|
(167)
|
(159)
|
(147)
|
(130)
|
(119)
|
(110)
|
(93)
|
(70)
|
(53)
|
(58)
|
(51)
|
(73)
|
(100)
|
(141)
|
(215)
|
(263)
|
(316)
|
|
| Non-Reccuring Items |
(62)
|
15
|
(145)
|
(91)
|
(61)
|
26
|
(22)
|
(40)
|
(31)
|
0
|
(18)
|
(206)
|
(255)
|
(132)
|
(282)
|
(119)
|
(81)
|
(61)
|
(68)
|
(85)
|
(686)
|
(688)
|
(683)
|
(656)
|
(76)
|
(42)
|
(61)
|
(88)
|
(86)
|
(124)
|
(222)
|
(184)
|
(173)
|
(109)
|
15
|
(15)
|
(11)
|
(40)
|
(34)
|
(23)
|
(31)
|
7
|
(33)
|
(35)
|
(80)
|
(1 013)
|
(1 034)
|
(1 079)
|
(1 054)
|
(189)
|
(216)
|
(295)
|
(291)
|
(277)
|
(310)
|
(309)
|
(410)
|
(81)
|
(375)
|
(309)
|
(241)
|
(257)
|
(542)
|
(795)
|
(950)
|
(1 887)
|
(1 668)
|
(1 381)
|
(1 255)
|
237
|
(5 907)
|
(5 972)
|
(5 904)
|
(5 898)
|
(1 279)
|
(1 240)
|
(1 316)
|
(1 359)
|
(316)
|
(1 597)
|
(2 051)
|
(2 283)
|
(2 442)
|
(1 626)
|
(1 027)
|
(1 047)
|
(1 357)
|
(855)
|
(1 124)
|
(907)
|
(375)
|
(374)
|
(141)
|
(208)
|
(322)
|
(407)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
45
|
99
|
99
|
73
|
75
|
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
|
|
| 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
|
39
|
(3)
|
(22)
|
(29)
|
(13)
|
(2)
|
44
|
51
|
13
|
32
|
12
|
17
|
22
|
10
|
3
|
8
|
41
|
13
|
17
|
16
|
9
|
11
|
14
|
41
|
2
|
45
|
40
|
9
|
52
|
(4)
|
(3)
|
(5)
|
12
|
5
|
(4)
|
1
|
10
|
(1)
|
11
|
8
|
(18)
|
(25)
|
(51)
|
(40)
|
(2)
|
(24)
|
9
|
(23)
|
1
|
22
|
22
|
53
|
47
|
44
|
45
|
30
|
(16)
|
(28)
|
(34)
|
(31)
|
4
|
(4)
|
5
|
12
|
9
|
16
|
(3)
|
(1)
|
41
|
46
|
60
|
|
| Pre-Tax Income |
1 645
N/A
|
1 725
+5%
|
1 767
+2%
|
1 895
+7%
|
2 019
+7%
|
2 081
+3%
|
2 328
+12%
|
2 326
0%
|
2 387
+3%
|
2 224
-7%
|
1 910
-14%
|
1 663
-13%
|
1 575
-5%
|
1 664
+6%
|
1 711
+3%
|
1 832
+7%
|
1 789
-2%
|
1 740
-3%
|
1 812
+4%
|
1 861
+3%
|
1 311
-30%
|
1 226
-6%
|
1 286
+5%
|
1 276
-1%
|
1 843
+44%
|
1 295
-30%
|
1 730
+34%
|
1 532
-11%
|
1 350
-12%
|
1 160
-14%
|
1 080
-7%
|
1 174
+9%
|
1 193
+2%
|
1 212
+2%
|
1 461
+21%
|
1 424
-3%
|
1 485
+4%
|
1 518
+2%
|
1 479
-3%
|
1 577
+7%
|
1 662
+5%
|
1 698
+2%
|
1 752
+3%
|
1 809
+3%
|
1 746
-3%
|
888
-49%
|
891
+0%
|
900
+1%
|
960
+7%
|
1 798
+87%
|
1 791
0%
|
1 750
-2%
|
1 801
+3%
|
1 967
+9%
|
2 100
+7%
|
2 169
+3%
|
2 223
+2%
|
2 276
+2%
|
2 202
-3%
|
2 173
-1%
|
2 125
-2%
|
1 924
-9%
|
1 608
-16%
|
1 434
-11%
|
1 334
-7%
|
(228)
N/A
|
330
N/A
|
420
+27%
|
326
-22%
|
1 751
+437%
|
(4 328)
N/A
|
(4 456)
-3%
|
(4 348)
+2%
|
(3 772)
+13%
|
909
N/A
|
1 057
+16%
|
1 019
-4%
|
323
-68%
|
1 355
+320%
|
(45)
N/A
|
(622)
-1 282%
|
(769)
-24%
|
(1 043)
-36%
|
(207)
+80%
|
474
N/A
|
638
+35%
|
509
-20%
|
1 136
+123%
|
933
-18%
|
1 201
+29%
|
1 768
+47%
|
1 789
+1%
|
2 113
+18%
|
2 101
-1%
|
2 158
+3%
|
2 277
+6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(562)
|
(584)
|
(599)
|
(643)
|
(682)
|
(700)
|
(775)
|
(766)
|
(782)
|
(707)
|
(601)
|
(518)
|
(486)
|
(597)
|
(592)
|
(636)
|
(627)
|
(577)
|
(591)
|
(610)
|
(405)
|
(406)
|
(434)
|
(414)
|
(625)
|
(448)
|
(565)
|
(523)
|
(478)
|
(402)
|
(556)
|
(588)
|
(598)
|
(625)
|
(518)
|
(496)
|
(533)
|
(552)
|
(570)
|
(619)
|
(621)
|
(628)
|
(647)
|
(666)
|
(589)
|
(553)
|
(489)
|
(526)
|
(617)
|
(635)
|
(701)
|
(646)
|
(647)
|
(755)
|
(770)
|
(802)
|
(835)
|
(845)
|
(845)
|
(818)
|
(774)
|
(630)
|
(507)
|
(498)
|
(543)
|
(449)
|
(531)
|
(499)
|
(346)
|
(386)
|
179
|
246
|
193
|
79
|
66
|
328
|
135
|
289
|
(218)
|
601
|
(332)
|
(163)
|
(55)
|
(1 070)
|
(14)
|
(376)
|
(300)
|
(443)
|
(328)
|
(348)
|
(504)
|
(478)
|
(553)
|
(532)
|
(552)
|
(601)
|
|
| Income from Continuing Operations |
1 083
|
1 141
|
1 168
|
1 252
|
1 337
|
1 381
|
1 554
|
1 560
|
1 605
|
1 517
|
1 309
|
1 145
|
1 089
|
1 067
|
1 120
|
1 196
|
1 162
|
1 163
|
1 221
|
1 251
|
906
|
821
|
852
|
861
|
1 218
|
847
|
1 165
|
1 009
|
872
|
758
|
524
|
585
|
595
|
587
|
943
|
928
|
953
|
966
|
908
|
958
|
1 040
|
1 070
|
1 104
|
1 143
|
1 157
|
335
|
402
|
374
|
343
|
1 163
|
1 090
|
1 104
|
1 154
|
1 212
|
1 330
|
1 367
|
1 388
|
1 431
|
1 357
|
1 355
|
1 351
|
1 294
|
1 101
|
936
|
791
|
(677)
|
(201)
|
(79)
|
(20)
|
1 365
|
(4 149)
|
(4 210)
|
(4 155)
|
(3 693)
|
975
|
1 385
|
1 154
|
612
|
1 137
|
556
|
(954)
|
(932)
|
(1 098)
|
(1 277)
|
460
|
262
|
209
|
693
|
605
|
853
|
1 264
|
1 311
|
1 560
|
1 569
|
1 606
|
1 676
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(8)
|
(11)
|
(14)
|
|
| Net Income (Common) |
1 013
N/A
|
1 071
+6%
|
1 168
+9%
|
1 252
+7%
|
1 335
+7%
|
1 375
+3%
|
1 547
+12%
|
1 548
+0%
|
1 594
+3%
|
1 475
-7%
|
1 259
-15%
|
1 104
-12%
|
1 040
-6%
|
1 051
+1%
|
1 066
+1%
|
1 757
+65%
|
937
-47%
|
1 000
+7%
|
1 043
+4%
|
876
-16%
|
1 350
+54%
|
1 931
+43%
|
1 962
+2%
|
1 548
-21%
|
1 885
+22%
|
1 301
-31%
|
1 248
-4%
|
1 240
-1%
|
1 196
-3%
|
1 152
-4%
|
864
-25%
|
782
-9%
|
692
-12%
|
642
-7%
|
975
+52%
|
956
-2%
|
980
+2%
|
959
-2%
|
902
-6%
|
948
+5%
|
1 035
+9%
|
1 069
+3%
|
1 103
+3%
|
1 144
+4%
|
1 156
+1%
|
334
-71%
|
401
+20%
|
376
-6%
|
346
-8%
|
1 166
+237%
|
1 093
-6%
|
1 104
+1%
|
1 154
+5%
|
1 215
+5%
|
1 332
+10%
|
1 369
+3%
|
1 390
+2%
|
1 427
+3%
|
1 353
-5%
|
1 351
0%
|
1 346
0%
|
1 288
-4%
|
1 094
-15%
|
1 823
+67%
|
1 697
-7%
|
256
-85%
|
735
+187%
|
(38)
N/A
|
3
N/A
|
1 363
+45 333%
|
(4 152)
N/A
|
(4 212)
-1%
|
(4 158)
+1%
|
(3 696)
+11%
|
973
N/A
|
1 382
+42%
|
1 151
-17%
|
611
-47%
|
1 135
+86%
|
555
-51%
|
(955)
N/A
|
(933)
+2%
|
(1 099)
-18%
|
(1 278)
-16%
|
458
N/A
|
261
-43%
|
208
-20%
|
691
+232%
|
604
-13%
|
852
+41%
|
1 263
+48%
|
1 310
+4%
|
1 558
+19%
|
1 561
+0%
|
1 595
+2%
|
1 662
+4%
|
|
| EPS (Diluted) |
2.2
N/A
|
2.32
+5%
|
2.57
+11%
|
2.78
+8%
|
2.92
+5%
|
3.05
+4%
|
3.5
+15%
|
3.52
+1%
|
3.63
+3%
|
3.35
-8%
|
2.89
-14%
|
2.5
-13%
|
2.37
-5%
|
2.41
+2%
|
2.46
+2%
|
4
+63%
|
2.12
-47%
|
2.33
+10%
|
2.52
+8%
|
2.18
-13%
|
2.95
+35%
|
4.76
+61%
|
5.3
+11%
|
4.24
-20%
|
5.04
+19%
|
3.57
-29%
|
3.45
-3%
|
3.44
0%
|
3.24
-6%
|
3.18
-2%
|
2.4
-25%
|
2.16
-10%
|
1.91
-12%
|
1.77
-7%
|
2.77
+56%
|
2.7
-3%
|
2.77
+3%
|
2.71
-2%
|
2.59
-4%
|
2.73
+5%
|
2.97
+9%
|
3.07
+3%
|
3.21
+5%
|
3.27
+2%
|
3.35
+2%
|
0.97
-71%
|
1.16
+20%
|
1.08
-7%
|
0.99
-8%
|
3.37
+240%
|
3.21
-5%
|
3.3
+3%
|
3.45
+5%
|
3.62
+5%
|
4.02
+11%
|
4.11
+2%
|
4.19
+2%
|
4.32
+3%
|
4.2
-3%
|
4.23
+1%
|
4.23
N/A
|
4.03
-5%
|
3.44
-15%
|
5.76
+67%
|
5.38
-7%
|
0.81
-85%
|
2.4
+196%
|
-0.12
N/A
|
0.02
N/A
|
4.53
+22 550%
|
-14.02
N/A
|
-14.32
-2%
|
-14.14
+1%
|
-12.61
+11%
|
3.32
N/A
|
4.7
+42%
|
3.91
-17%
|
2.08
-47%
|
3.92
+88%
|
1.97
-50%
|
-3.47
N/A
|
-3.34
+4%
|
-4.02
-20%
|
-4.89
-22%
|
1.77
N/A
|
1
-44%
|
0.83
-17%
|
2.8
+237%
|
2.45
-12%
|
3.45
+41%
|
5.14
+49%
|
5.39
+5%
|
6.46
+20%
|
6.45
0%
|
6.67
+3%
|
7.01
+5%
|
|