Colgate-Palmolive Co
F:CPA
Income Statement
Earnings Waterfall
Colgate-Palmolive Co
Income Statement
Colgate-Palmolive 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 |
168
|
161
|
155
|
151
|
0
|
0
|
0
|
128
|
0
|
0
|
0
|
124
|
0
|
0
|
0
|
143
|
0
|
0
|
0
|
167
|
0
|
0
|
0
|
167
|
0
|
0
|
0
|
106
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
58
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
116
|
0
|
0
|
0
|
130
|
0
|
0
|
0
|
133
|
0
|
0
|
0
|
149
|
0
|
0
|
0
|
153
|
0
|
0
|
0
|
193
|
0
|
0
|
0
|
192
|
0
|
0
|
0
|
183
|
0
|
0
|
0
|
192
|
0
|
0
|
0
|
167
|
0
|
0
|
0
|
287
|
0
|
0
|
0
|
292
|
132
|
203
|
270
|
0
|
|
| Revenue |
9 067
N/A
|
9 126
+1%
|
9 202
+1%
|
9 294
+1%
|
9 448
+2%
|
9 609
+2%
|
9 751
+1%
|
9 903
+2%
|
10 069
+2%
|
10 182
+1%
|
10 354
+2%
|
10 584
+2%
|
10 814
+2%
|
11 080
+2%
|
11 296
+2%
|
11 397
+1%
|
11 525
+1%
|
11 701
+2%
|
11 933
+2%
|
12 238
+3%
|
12 581
+3%
|
12 972
+3%
|
13 357
+3%
|
13 790
+3%
|
14 289
+4%
|
14 848
+4%
|
15 308
+3%
|
15 330
+0%
|
15 120
-1%
|
14 900
-1%
|
14 910
+0%
|
15 327
+3%
|
15 653
+2%
|
15 722
+0%
|
15 667
0%
|
15 564
-1%
|
15 729
+1%
|
16 100
+2%
|
16 540
+3%
|
16 734
+1%
|
16 940
+1%
|
17 022
+0%
|
16 971
0%
|
17 085
+1%
|
17 200
+1%
|
17 279
+0%
|
17 345
+0%
|
17 420
+0%
|
17 430
+0%
|
17 436
+0%
|
17 417
0%
|
17 277
-1%
|
17 022
-1%
|
16 736
-2%
|
16 356
-2%
|
16 034
-2%
|
15 726
-2%
|
15 505
-1%
|
15 373
-1%
|
15 195
-1%
|
15 195
N/A
|
15 176
0%
|
15 283
+1%
|
15 454
+1%
|
15 694
+2%
|
15 754
+0%
|
15 625
-1%
|
15 544
-1%
|
15 426
-1%
|
15 406
0%
|
15 489
+1%
|
15 693
+1%
|
15 906
+1%
|
15 937
+0%
|
16 162
+1%
|
16 471
+2%
|
16 718
+1%
|
17 081
+2%
|
17 342
+2%
|
17 421
+0%
|
17 476
+0%
|
17 700
+1%
|
17 741
+0%
|
17 967
+1%
|
18 338
+2%
|
18 676
+2%
|
19 136
+2%
|
19 457
+2%
|
19 752
+2%
|
19 988
+1%
|
20 106
+1%
|
20 101
0%
|
19 947
-1%
|
19 999
+0%
|
20 097
+0%
|
20 382
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 196)
|
(4 198)
|
(4 205)
|
(4 224)
|
(4 282)
|
(4 335)
|
(4 392)
|
(4 456)
|
(4 520)
|
(4 562)
|
(4 645)
|
(4 744)
|
(4 859)
|
(4 986)
|
(5 075)
|
(5 092)
|
(5 118)
|
(5 166)
|
(5 226)
|
(5 340)
|
(5 455)
|
(5 594)
|
(5 733)
|
(5 889)
|
(6 106)
|
(6 358)
|
(6 591)
|
(6 645)
|
(6 548)
|
(6 378)
|
(6 268)
|
(6 319)
|
(6 390)
|
(6 418)
|
(6 386)
|
(6 360)
|
(6 462)
|
(6 671)
|
(6 993)
|
(7 144)
|
(7 244)
|
(7 269)
|
(7 151)
|
(7 151)
|
(7 182)
|
(7 178)
|
(7 180)
|
(7 187)
|
(7 186)
|
(7 178)
|
(7 187)
|
(7 139)
|
(7 022)
|
(6 923)
|
(6 758)
|
(6 615)
|
(6 447)
|
(6 281)
|
(6 164)
|
(6 026)
|
(5 999)
|
(5 975)
|
(6 018)
|
(6 099)
|
(6 208)
|
(6 283)
|
(6 276)
|
(6 282)
|
(6 280)
|
(6 261)
|
(6 304)
|
(6 360)
|
(6 406)
|
(6 373)
|
(6 375)
|
(6 454)
|
(6 529)
|
(6 705)
|
(6 883)
|
(7 046)
|
(7 166)
|
(7 392)
|
(7 508)
|
(7 719)
|
(7 950)
|
(8 055)
|
(8 186)
|
(8 131)
|
(8 099)
|
(8 056)
|
(7 977)
|
(7 940)
|
(7 838)
|
(7 887)
|
(8 010)
|
(8 131)
|
|
| Gross Profit |
4 872
N/A
|
4 928
+1%
|
4 998
+1%
|
5 070
+1%
|
5 166
+2%
|
5 274
+2%
|
5 359
+2%
|
5 447
+2%
|
5 549
+2%
|
5 620
+1%
|
5 709
+2%
|
5 840
+2%
|
5 955
+2%
|
6 094
+2%
|
6 220
+2%
|
6 305
+1%
|
6 407
+2%
|
6 535
+2%
|
6 707
+3%
|
6 898
+3%
|
7 126
+3%
|
7 378
+4%
|
7 624
+3%
|
7 901
+4%
|
8 183
+4%
|
8 491
+4%
|
8 717
+3%
|
8 685
0%
|
8 571
-1%
|
8 522
-1%
|
8 642
+1%
|
9 008
+4%
|
9 263
+3%
|
9 304
+0%
|
9 281
0%
|
9 204
-1%
|
9 267
+1%
|
9 429
+2%
|
9 547
+1%
|
9 590
+0%
|
9 696
+1%
|
9 753
+1%
|
9 820
+1%
|
9 934
+1%
|
10 018
+1%
|
10 101
+1%
|
10 165
+1%
|
10 233
+1%
|
10 244
+0%
|
10 258
+0%
|
10 230
0%
|
10 138
-1%
|
10 000
-1%
|
9 813
-2%
|
9 598
-2%
|
9 419
-2%
|
9 279
-1%
|
9 224
-1%
|
9 209
0%
|
9 169
0%
|
9 196
+0%
|
9 201
+0%
|
9 265
+1%
|
9 355
+1%
|
9 486
+1%
|
9 471
0%
|
9 349
-1%
|
9 262
-1%
|
9 146
-1%
|
9 145
0%
|
9 185
+0%
|
9 333
+2%
|
9 500
+2%
|
9 564
+1%
|
9 787
+2%
|
10 017
+2%
|
10 189
+2%
|
10 376
+2%
|
10 459
+1%
|
10 375
-1%
|
10 310
-1%
|
10 308
0%
|
10 233
-1%
|
10 248
+0%
|
10 388
+1%
|
10 621
+2%
|
10 950
+3%
|
11 326
+3%
|
11 653
+3%
|
11 932
+2%
|
12 129
+2%
|
12 161
+0%
|
12 109
0%
|
12 112
+0%
|
12 087
0%
|
12 251
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 018)
|
(3 025)
|
(3 057)
|
(3 015)
|
(3 211)
|
(3 243)
|
(3 267)
|
(3 284)
|
(3 362)
|
(3 405)
|
(3 492)
|
(3 634)
|
(3 753)
|
(3 900)
|
(3 920)
|
(3 982)
|
(3 980)
|
(4 045)
|
(4 227)
|
(4 340)
|
(4 445)
|
(4 625)
|
(4 784)
|
(4 977)
|
(5 184)
|
(5 378)
|
(5 487)
|
(5 399)
|
(5 403)
|
(5 255)
|
(5 240)
|
(5 387)
|
(5 781)
|
(5 761)
|
(5 706)
|
(5 418)
|
(5 541)
|
(5 683)
|
(5 784)
|
(5 780)
|
(5 881)
|
(5 913)
|
(5 926)
|
(5 947)
|
(6 246)
|
(6 314)
|
(6 361)
|
(6 113)
|
(6 389)
|
(6 357)
|
(6 372)
|
(5 934)
|
(5 933)
|
(5 816)
|
(5 422)
|
(5 439)
|
(5 190)
|
(5 116)
|
(5 170)
|
(5 088)
|
(4 990)
|
(4 979)
|
(5 152)
|
(5 346)
|
(5 416)
|
(5 416)
|
(5 399)
|
(5 426)
|
(5 400)
|
(5 475)
|
(5 532)
|
(5 621)
|
(5 879)
|
(5 883)
|
(5 943)
|
(6 155)
|
(6 252)
|
(6 389)
|
(6 523)
|
(6 500)
|
(6 488)
|
(6 585)
|
(6 557)
|
(6 579)
|
(6 691)
|
(6 829)
|
(7 048)
|
(7 308)
|
(7 474)
|
(7 635)
|
(7 793)
|
(7 850)
|
(7 769)
|
(7 793)
|
(7 859)
|
(7 905)
|
|
| Selling, General & Administrative |
(2 923)
|
(2 931)
|
(2 962)
|
(3 034)
|
(3 080)
|
(3 149)
|
(3 212)
|
(3 296)
|
(3 353)
|
(3 406)
|
(3 483)
|
(3 625)
|
(3 725)
|
(3 836)
|
(3 913)
|
(3 953)
|
(3 999)
|
(4 066)
|
(4 189)
|
(4 309)
|
(4 444)
|
(4 631)
|
(4 768)
|
(4 939)
|
(5 101)
|
(5 289)
|
(5 417)
|
(5 364)
|
(5 191)
|
(5 084)
|
(5 093)
|
(5 336)
|
(5 451)
|
(5 447)
|
(5 435)
|
(5 411)
|
(5 463)
|
(5 592)
|
(5 685)
|
(5 769)
|
(5 820)
|
(5 858)
|
(5 873)
|
(5 917)
|
(5 973)
|
(6 026)
|
(6 067)
|
(6 086)
|
(6 085)
|
(6 068)
|
(6 012)
|
(5 920)
|
(5 825)
|
(5 700)
|
(5 548)
|
(5 400)
|
(5 296)
|
(5 232)
|
(5 213)
|
(5 066)
|
(5 053)
|
(5 039)
|
(5 114)
|
(5 314)
|
(5 386)
|
(5 384)
|
(5 356)
|
(5 356)
|
(5 330)
|
(5 399)
|
(5 440)
|
(5 515)
|
(5 627)
|
(5 663)
|
(5 780)
|
(6 019)
|
(6 151)
|
(6 324)
|
(6 442)
|
(6 407)
|
(6 443)
|
(6 529)
|
(6 526)
|
(6 560)
|
(6 677)
|
(6 789)
|
(6 978)
|
(7 149)
|
(7 306)
|
(7 477)
|
(7 633)
|
(7 723)
|
(7 692)
|
(7 718)
|
(7 711)
|
(7 798)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(89)
|
0
|
0
|
0
|
(80)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(95)
|
(95)
|
(95)
|
31
|
(131)
|
(94)
|
(55)
|
24
|
(9)
|
0
|
(10)
|
5
|
(29)
|
(64)
|
(7)
|
(14)
|
20
|
22
|
(39)
|
(15)
|
(1)
|
7
|
(16)
|
(20)
|
(84)
|
(89)
|
(70)
|
(16)
|
(213)
|
(171)
|
(147)
|
(29)
|
(330)
|
(314)
|
(271)
|
15
|
(78)
|
(91)
|
(99)
|
17
|
(61)
|
(55)
|
(53)
|
1
|
(273)
|
(288)
|
(294)
|
5
|
(304)
|
(289)
|
(360)
|
18
|
(108)
|
(116)
|
126
|
(6)
|
106
|
116
|
43
|
11
|
63
|
60
|
(38)
|
3
|
(30)
|
(32)
|
(43)
|
(11)
|
(70)
|
(76)
|
(92)
|
(44)
|
(252)
|
(220)
|
(163)
|
(48)
|
(101)
|
(65)
|
(81)
|
(4)
|
(45)
|
(56)
|
(31)
|
61
|
(14)
|
(40)
|
(70)
|
(87)
|
(168)
|
(158)
|
(160)
|
(52)
|
(77)
|
(75)
|
(148)
|
(107)
|
|
| Operating Income |
1 854
N/A
|
1 902
+3%
|
1 941
+2%
|
2 055
+6%
|
1 955
-5%
|
2 032
+4%
|
2 092
+3%
|
2 163
+3%
|
2 187
+1%
|
2 214
+1%
|
2 217
+0%
|
2 206
0%
|
2 202
0%
|
2 194
0%
|
2 301
+5%
|
2 323
+1%
|
2 427
+4%
|
2 491
+3%
|
2 480
0%
|
2 558
+3%
|
2 681
+5%
|
2 754
+3%
|
2 840
+3%
|
2 924
+3%
|
2 999
+3%
|
3 113
+4%
|
3 230
+4%
|
3 286
+2%
|
3 168
-4%
|
3 267
+3%
|
3 402
+4%
|
3 621
+6%
|
3 482
-4%
|
3 543
+2%
|
3 575
+1%
|
3 786
+6%
|
3 726
-2%
|
3 746
+1%
|
3 763
+0%
|
3 810
+1%
|
3 815
+0%
|
3 840
+1%
|
3 894
+1%
|
3 987
+2%
|
3 772
-5%
|
3 787
+0%
|
3 804
+0%
|
4 120
+8%
|
3 855
-6%
|
3 901
+1%
|
3 858
-1%
|
4 204
+9%
|
4 067
-3%
|
3 997
-2%
|
4 176
+4%
|
3 980
-5%
|
4 089
+3%
|
4 108
+0%
|
4 039
-2%
|
4 081
+1%
|
4 206
+3%
|
4 222
+0%
|
4 113
-3%
|
4 009
-3%
|
4 070
+2%
|
4 055
0%
|
3 950
-3%
|
3 836
-3%
|
3 746
-2%
|
3 670
-2%
|
3 653
0%
|
3 712
+2%
|
3 621
-2%
|
3 681
+2%
|
3 844
+4%
|
3 862
+0%
|
3 937
+2%
|
3 987
+1%
|
3 936
-1%
|
3 875
-2%
|
3 822
-1%
|
3 723
-3%
|
3 676
-1%
|
3 669
0%
|
3 697
+1%
|
3 792
+3%
|
3 902
+3%
|
4 018
+3%
|
4 179
+4%
|
4 297
+3%
|
4 336
+1%
|
4 311
-1%
|
4 340
+1%
|
4 319
0%
|
4 228
-2%
|
4 346
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(157)
|
(152)
|
(147)
|
(185)
|
(34)
|
(65)
|
(96)
|
(169)
|
(118)
|
(116)
|
(116)
|
(159)
|
(123)
|
(125)
|
(131)
|
(209)
|
(142)
|
(152)
|
(157)
|
(207)
|
(164)
|
(163)
|
(161)
|
(151)
|
(148)
|
(133)
|
(117)
|
(117)
|
(84)
|
(80)
|
(74)
|
(72)
|
(73)
|
(65)
|
(61)
|
(54)
|
(59)
|
(56)
|
(53)
|
(46)
|
(46)
|
(41)
|
(35)
|
(8)
|
(2)
|
9
|
13
|
14
|
(1)
|
(15)
|
(19)
|
(17)
|
(25)
|
(22)
|
(23)
|
(18)
|
(46)
|
(65)
|
(85)
|
(89)
|
(94)
|
(93)
|
(95)
|
(91)
|
(114)
|
(125)
|
(134)
|
(133)
|
(148)
|
(151)
|
(150)
|
(136)
|
(141)
|
(138)
|
(139)
|
(152)
|
(157)
|
(147)
|
(209)
|
(163)
|
(173)
|
(179)
|
(121)
|
(141)
|
(180)
|
(207)
|
(225)
|
(215)
|
(236)
|
(238)
|
(236)
|
(203)
|
(217)
|
(207)
|
(197)
|
(192)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
(45)
|
(118)
|
(154)
|
(194)
|
(35)
|
(187)
|
(331)
|
(375)
|
(349)
|
(387)
|
(263)
|
(230)
|
(210)
|
(251)
|
(235)
|
(229)
|
(164)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(302)
|
0
|
0
|
60
|
25
|
49
|
38
|
(24)
|
(105)
|
(79)
|
(170)
|
(198)
|
(569)
|
(407)
|
(379)
|
(404)
|
(654)
|
(284)
|
(262)
|
(253)
|
(1 199)
|
(1 293)
|
(1 300)
|
(1 296)
|
(148)
|
(207)
|
(290)
|
(306)
|
(333)
|
(315)
|
(234)
|
(202)
|
(161)
|
(162)
|
(143)
|
(144)
|
(174)
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
(555)
|
(653)
|
(661)
|
(633)
|
(803)
|
(1 019)
|
(1 032)
|
(1 061)
|
(323)
|
(61)
|
(58)
|
(61)
|
(65)
|
(94)
|
(85)
|
0
|
(1 006)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(106)
|
(144)
|
(168)
|
(187)
|
(98)
|
(92)
|
(88)
|
(86)
|
(78)
|
(82)
|
(87)
|
(96)
|
(101)
|
(98)
|
(93)
|
(82)
|
(74)
|
(71)
|
(69)
|
(70)
|
(70)
|
(71)
|
(70)
|
(70)
|
(65)
|
(72)
|
(81)
|
(80)
|
(88)
|
(84)
|
(80)
|
(88)
|
(87)
|
(87)
|
(88)
|
(86)
|
(89)
|
|
| Pre-Tax Income |
1 697
N/A
|
1 751
+3%
|
1 794
+2%
|
1 870
+4%
|
1 921
+3%
|
1 967
+2%
|
1 996
+2%
|
2 042
+2%
|
2 068
+1%
|
2 098
+1%
|
2 100
+0%
|
2 002
-5%
|
1 960
-2%
|
1 915
-2%
|
1 975
+3%
|
2 079
+5%
|
2 098
+1%
|
2 008
-4%
|
1 948
-3%
|
2 002
+3%
|
2 130
+6%
|
2 328
+9%
|
2 450
+5%
|
2 563
+5%
|
2 600
+1%
|
2 746
+6%
|
2 884
+5%
|
3 005
+4%
|
3 084
+3%
|
3 187
+3%
|
3 328
+4%
|
3 538
+6%
|
3 410
-4%
|
3 478
+2%
|
3 514
+1%
|
3 430
-2%
|
3 667
+7%
|
3 690
+1%
|
3 770
+2%
|
3 789
+1%
|
3 818
+1%
|
3 837
+0%
|
3 835
0%
|
3 874
+1%
|
3 691
-5%
|
3 626
-2%
|
3 619
0%
|
3 565
-1%
|
3 447
-3%
|
3 507
+2%
|
3 435
-2%
|
3 533
+3%
|
3 758
+6%
|
3 713
-1%
|
3 900
+5%
|
2 763
-29%
|
2 750
0%
|
2 743
0%
|
2 658
-3%
|
3 738
+41%
|
3 761
+1%
|
3 671
-2%
|
3 525
-4%
|
3 487
-1%
|
3 549
+2%
|
3 608
+2%
|
3 528
-2%
|
3 464
-2%
|
3 354
-3%
|
3 289
-2%
|
3 263
-1%
|
3 301
+1%
|
3 382
+2%
|
3 450
+2%
|
3 623
+5%
|
3 647
+1%
|
3 709
+2%
|
3 771
+2%
|
3 657
-3%
|
3 087
-16%
|
2 925
-5%
|
2 813
-4%
|
2 852
+1%
|
2 660
-7%
|
2 426
-9%
|
2 472
+2%
|
2 536
+3%
|
3 392
+34%
|
3 798
+12%
|
3 921
+3%
|
3 951
+1%
|
3 956
+0%
|
3 942
0%
|
3 939
0%
|
3 945
+0%
|
3 059
-22%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(528)
|
(542)
|
(551)
|
(582)
|
(598)
|
(611)
|
(606)
|
(621)
|
(633)
|
(648)
|
(687)
|
(675)
|
(672)
|
(657)
|
(699)
|
(728)
|
(722)
|
(691)
|
(635)
|
(648)
|
(615)
|
(680)
|
(726)
|
(759)
|
(861)
|
(907)
|
(943)
|
(968)
|
(999)
|
(1 029)
|
(1 075)
|
(1 141)
|
(1 162)
|
(1 188)
|
(1 196)
|
(1 117)
|
(1 134)
|
(1 141)
|
(1 190)
|
(1 235)
|
(1 238)
|
(1 238)
|
(1 215)
|
(1 243)
|
(1 187)
|
(1 183)
|
(1 174)
|
(1 155)
|
(1 111)
|
(1 114)
|
(1 161)
|
(1 194)
|
(1 268)
|
(1 268)
|
(1 265)
|
(1 215)
|
(1 211)
|
(1 182)
|
(1 121)
|
(1 152)
|
(1 138)
|
(1 126)
|
(1 076)
|
(1 038)
|
(1 033)
|
(977)
|
(985)
|
(826)
|
(794)
|
(786)
|
(695)
|
(774)
|
(707)
|
(718)
|
(773)
|
(787)
|
(869)
|
(865)
|
(815)
|
(749)
|
(712)
|
(702)
|
(740)
|
(693)
|
(648)
|
(799)
|
(798)
|
(937)
|
(1 028)
|
(918)
|
(919)
|
(907)
|
(894)
|
(885)
|
(901)
|
(798)
|
|
| Income from Continuing Operations |
1 168
|
1 208
|
1 243
|
1 288
|
1 323
|
1 355
|
1 390
|
1 421
|
1 436
|
1 450
|
1 414
|
1 327
|
1 289
|
1 258
|
1 276
|
1 351
|
1 376
|
1 317
|
1 313
|
1 353
|
1 516
|
1 648
|
1 724
|
1 804
|
1 739
|
1 839
|
1 941
|
2 037
|
2 086
|
2 158
|
2 253
|
2 397
|
2 248
|
2 290
|
2 318
|
2 313
|
2 533
|
2 549
|
2 580
|
2 554
|
2 580
|
2 599
|
2 620
|
2 631
|
2 504
|
2 443
|
2 445
|
2 410
|
2 336
|
2 393
|
2 274
|
2 339
|
2 490
|
2 445
|
2 635
|
1 548
|
1 539
|
1 561
|
1 537
|
2 586
|
2 623
|
2 545
|
2 449
|
2 449
|
2 516
|
2 631
|
2 543
|
2 638
|
2 560
|
2 503
|
2 568
|
2 527
|
2 675
|
2 732
|
2 850
|
2 860
|
2 840
|
2 906
|
2 842
|
2 338
|
2 213
|
2 111
|
2 112
|
1 967
|
1 778
|
1 673
|
1 738
|
2 455
|
2 770
|
3 003
|
3 032
|
3 049
|
3 048
|
3 054
|
3 044
|
2 261
|
|
| 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
|
(67)
|
(22)
|
(43)
|
(65)
|
(80)
|
(87)
|
(92)
|
(97)
|
(106)
|
(108)
|
(109)
|
(108)
|
(110)
|
(111)
|
(108)
|
(115)
|
(123)
|
(132)
|
(146)
|
(156)
|
(159)
|
(165)
|
(170)
|
(170)
|
(169)
|
(167)
|
(163)
|
(158)
|
(159)
|
(156)
|
(159)
|
(165)
|
(164)
|
(164)
|
(160)
|
(160)
|
(145)
|
(145)
|
(143)
|
(142)
|
(150)
|
(153)
|
(155)
|
(151)
|
(158)
|
(154)
|
(148)
|
(158)
|
(160)
|
(153)
|
(161)
|
(159)
|
(165)
|
(179)
|
(177)
|
(177)
|
(172)
|
(169)
|
(167)
|
(184)
|
(182)
|
(180)
|
(176)
|
(151)
|
(155)
|
(159)
|
(163)
|
(163)
|
(160)
|
(151)
|
(145)
|
(137)
|
(129)
|
|
| Net Income (Common) |
1 146
N/A
|
1 186
+3%
|
1 220
+3%
|
1 266
+4%
|
1 300
+3%
|
1 332
+3%
|
1 366
+3%
|
1 396
+2%
|
1 410
+1%
|
1 423
+1%
|
1 388
-3%
|
1 301
-6%
|
1 262
-3%
|
1 231
-2%
|
1 249
+1%
|
1 323
+6%
|
1 347
+2%
|
1 288
-4%
|
1 285
0%
|
1 325
+3%
|
1 487
+12%
|
1 620
+9%
|
1 696
+5%
|
1 709
+1%
|
1 689
-1%
|
1 767
+5%
|
1 847
+5%
|
1 929
+4%
|
1 970
+2%
|
2 038
+3%
|
2 128
+4%
|
2 261
+6%
|
2 109
-7%
|
2 150
+2%
|
2 177
+1%
|
2 169
0%
|
2 396
+10%
|
2 423
+1%
|
2 456
+1%
|
2 431
-1%
|
2 448
+1%
|
2 453
+0%
|
2 464
+0%
|
2 472
+0%
|
2 339
-5%
|
2 273
-3%
|
2 275
+0%
|
2 241
-1%
|
2 169
-3%
|
2 230
+3%
|
2 116
-5%
|
2 180
+3%
|
2 334
+7%
|
2 286
-2%
|
2 470
+8%
|
1 384
-44%
|
1 375
-1%
|
1 401
+2%
|
1 377
-2%
|
2 441
+77%
|
2 478
+2%
|
2 402
-3%
|
2 307
-4%
|
2 024
-12%
|
2 088
+3%
|
2 201
+5%
|
2 117
-4%
|
2 400
+13%
|
2 326
-3%
|
2 275
-2%
|
2 330
+2%
|
2 367
+2%
|
2 522
+7%
|
2 571
+2%
|
2 691
+5%
|
2 695
+0%
|
2 661
-1%
|
2 729
+3%
|
2 665
-2%
|
2 166
-19%
|
2 044
-6%
|
1 944
-5%
|
1 928
-1%
|
1 785
-7%
|
1 598
-10%
|
1 497
-6%
|
1 587
+6%
|
2 300
+45%
|
2 611
+14%
|
2 840
+9%
|
2 869
+1%
|
2 889
+1%
|
2 897
+0%
|
2 909
+0%
|
2 907
0%
|
2 132
-27%
|
|
| EPS (Diluted) |
0.95
N/A
|
1.02
+7%
|
1.05
+3%
|
1.09
+4%
|
1.13
+4%
|
1.16
+3%
|
1.17
+1%
|
1.2
+3%
|
1.25
+4%
|
1.24
-1%
|
1.21
-2%
|
1.14
-6%
|
1.14
N/A
|
1.12
-2%
|
1.14
+2%
|
1.18
+4%
|
1.22
+3%
|
1.16
-5%
|
1.16
N/A
|
1.2
+3%
|
1.37
+14%
|
1.49
+9%
|
1.57
+5%
|
1.57
N/A
|
1.58
+1%
|
1.66
+5%
|
1.74
+5%
|
1.8
+3%
|
1.88
+4%
|
1.95
+4%
|
2.04
+5%
|
2.15
+5%
|
2.03
-6%
|
2.09
+3%
|
2.14
+2%
|
2.12
-1%
|
2.4
+13%
|
2.44
+2%
|
2.49
+2%
|
2.47
-1%
|
2.51
+2%
|
2.53
+1%
|
2.57
+2%
|
2.57
N/A
|
2.47
-4%
|
2.4
-3%
|
2.42
+1%
|
2.38
-2%
|
2.32
-3%
|
2.39
+3%
|
2.28
-5%
|
2.36
+4%
|
2.53
+7%
|
2.49
-2%
|
2.72
+9%
|
1.52
-44%
|
1.51
-1%
|
1.55
+3%
|
1.53
-1%
|
2.72
+78%
|
2.77
+2%
|
2.69
-3%
|
2.59
-4%
|
2.27
-12%
|
2.37
+4%
|
2.51
+6%
|
2.43
-3%
|
2.74
+13%
|
2.69
-2%
|
2.63
-2%
|
2.7
+3%
|
2.75
+2%
|
2.93
+7%
|
2.99
+2%
|
3.13
+5%
|
3.14
+0%
|
3.12
-1%
|
3.21
+3%
|
3.14
-2%
|
2.55
-19%
|
2.41
-5%
|
2.3
-5%
|
2.29
0%
|
2.13
-7%
|
1.91
-10%
|
1.79
-6%
|
1.91
+7%
|
2.77
+45%
|
3.16
+14%
|
3.44
+9%
|
3.48
+1%
|
3.51
+1%
|
3.55
+1%
|
3.56
+0%
|
3.57
+0%
|
2.63
-26%
|
|