Campbell Soup Co
F:CSC
Income Statement
Earnings Waterfall
Campbell Soup Co
Income Statement
Campbell Soup Co
| Jan-2002 | Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Oct-2004 | Jan-2005 | May-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Jan-2010 | May-2010 | Aug-2010 | Oct-2010 | Jan-2011 | May-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Jan-2016 | May-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Aug-2020 | Nov-2020 | Jan-2021 | May-2021 | Aug-2021 | Oct-2021 | Jan-2022 | May-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
190
|
0
|
0
|
0
|
186
|
0
|
0
|
0
|
174
|
0
|
0
|
0
|
184
|
0
|
0
|
0
|
165
|
0
|
0
|
0
|
163
|
0
|
0
|
0
|
167
|
33
|
59
|
85
|
110
|
80
|
81
|
84
|
112
|
116
|
123
|
121
|
122
|
120
|
114
|
116
|
114
|
120
|
125
|
129
|
135
|
130
|
126
|
124
|
119
|
117
|
114
|
111
|
104
|
109
|
111
|
112
|
115
|
115
|
116
|
116
|
115
|
117
|
121
|
153
|
201
|
261
|
319
|
347
|
356
|
337
|
395
|
361
|
348
|
320
|
226
|
224
|
210
|
202
|
193
|
191
|
189
|
189
|
188
|
184
|
188
|
190
|
191
|
214
|
249
|
287
|
329
|
344
|
345
|
339
|
|
| Revenue |
5 974
N/A
|
6 074
+2%
|
6 133
+1%
|
6 109
0%
|
6 217
+2%
|
6 446
+4%
|
6 678
+4%
|
6 882
+3%
|
7 064
+3%
|
7 131
+1%
|
6 660
-7%
|
7 291
+9%
|
7 414
+2%
|
7 101
-4%
|
7 072
0%
|
6 983
-1%
|
6 919
-1%
|
7 293
+5%
|
6 894
-5%
|
7 392
+7%
|
7 297
-1%
|
7 319
+0%
|
7 385
+1%
|
7 519
+2%
|
7 673
+2%
|
7 803
+2%
|
7 998
+2%
|
8 063
+1%
|
7 967
-1%
|
7 773
-2%
|
7 586
-2%
|
7 539
-1%
|
7 570
+0%
|
7 686
+2%
|
7 676
0%
|
7 645
0%
|
7 619
0%
|
7 630
+0%
|
7 143
-6%
|
7 132
0%
|
7 117
0%
|
7 125
+0%
|
7 175
+1%
|
7 219
+1%
|
7 269
+1%
|
7 410
+2%
|
8 052
+9%
|
8 012
0%
|
8 131
+1%
|
8 139
+0%
|
8 268
+2%
|
8 358
+1%
|
8 311
-1%
|
8 241
-1%
|
8 082
-2%
|
8 030
-1%
|
7 997
0%
|
7 967
0%
|
7 961
0%
|
7 960
0%
|
7 930
0%
|
7 913
0%
|
5 837
-26%
|
5 796
-1%
|
5 329
-8%
|
5 354
+0%
|
6 615
+24%
|
6 656
+1%
|
7 124
+7%
|
7 199
+1%
|
8 107
+13%
|
7 286
-10%
|
7 276
0%
|
7 561
+4%
|
8 691
+15%
|
8 848
+2%
|
8 965
+1%
|
8 711
-3%
|
8 476
-3%
|
8 372
-1%
|
8 302
-1%
|
8 448
+2%
|
8 562
+1%
|
8 901
+4%
|
9 177
+3%
|
9 276
+1%
|
9 357
+1%
|
9 300
-1%
|
9 271
0%
|
9 411
+2%
|
9 636
+2%
|
9 890
+3%
|
10 119
+2%
|
10 225
+1%
|
10 253
+0%
|
10 158
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 333)
|
(3 403)
|
(3 443)
|
(3 443)
|
(3 495)
|
(3 633)
|
(3 805)
|
(3 942)
|
(4 098)
|
(4 173)
|
(3 902)
|
(4 324)
|
(4 433)
|
(4 218)
|
(4 179)
|
(4 086)
|
(4 016)
|
(4 257)
|
(4 100)
|
(4 310)
|
(4 272)
|
(4 303)
|
(4 384)
|
(4 484)
|
(4 600)
|
(4 702)
|
(4 827)
|
(4 913)
|
(4 869)
|
(4 716)
|
(4 558)
|
(4 459)
|
(4 456)
|
(4 514)
|
(4 526)
|
(4 524)
|
(4 531)
|
(4 553)
|
(4 255)
|
(4 284)
|
(4 296)
|
(4 330)
|
(4 365)
|
(4 442)
|
(4 541)
|
(4 682)
|
(5 140)
|
(5 144)
|
(5 211)
|
(5 249)
|
(5 300)
|
(5 369)
|
(5 393)
|
(5 327)
|
(5 287)
|
(5 297)
|
(5 200)
|
(5 196)
|
(5 186)
|
(5 119)
|
(5 074)
|
(5 022)
|
(3 401)
|
(3 407)
|
(3 042)
|
(3 085)
|
(4 157)
|
(4 235)
|
(4 708)
|
(4 781)
|
(5 390)
|
(4 835)
|
(4 796)
|
(4 940)
|
(5 683)
|
(5 734)
|
(5 814)
|
(5 736)
|
(5 662)
|
(5 648)
|
(5 688)
|
(5 798)
|
(5 930)
|
(6 159)
|
(6 347)
|
(6 432)
|
(6 422)
|
(6 408)
|
(6 359)
|
(6 444)
|
(6 639)
|
(6 809)
|
(6 988)
|
(7 094)
|
(7 102)
|
(7 083)
|
|
| Gross Profit |
2 641
N/A
|
2 671
+1%
|
2 690
+1%
|
2 666
-1%
|
2 722
+2%
|
2 813
+3%
|
2 873
+2%
|
2 940
+2%
|
2 966
+1%
|
2 958
0%
|
2 758
-7%
|
2 967
+8%
|
2 981
+0%
|
2 883
-3%
|
2 893
+0%
|
2 897
+0%
|
2 903
+0%
|
3 036
+5%
|
2 794
-8%
|
3 082
+10%
|
3 025
-2%
|
3 016
0%
|
3 001
0%
|
3 035
+1%
|
3 073
+1%
|
3 101
+1%
|
3 171
+2%
|
3 150
-1%
|
3 098
-2%
|
3 057
-1%
|
3 028
-1%
|
3 080
+2%
|
3 114
+1%
|
3 172
+2%
|
3 150
-1%
|
3 121
-1%
|
3 088
-1%
|
3 077
0%
|
2 888
-6%
|
2 848
-1%
|
2 821
-1%
|
2 795
-1%
|
2 810
+1%
|
2 777
-1%
|
2 728
-2%
|
2 728
N/A
|
2 912
+7%
|
2 868
-2%
|
2 920
+2%
|
2 890
-1%
|
2 968
+3%
|
2 989
+1%
|
2 918
-2%
|
2 914
0%
|
2 795
-4%
|
2 733
-2%
|
2 797
+2%
|
2 771
-1%
|
2 775
+0%
|
2 841
+2%
|
2 856
+1%
|
2 891
+1%
|
2 436
-16%
|
2 389
-2%
|
2 287
-4%
|
2 269
-1%
|
2 458
+8%
|
2 421
-2%
|
2 416
0%
|
2 418
+0%
|
2 717
+12%
|
2 451
-10%
|
2 480
+1%
|
2 621
+6%
|
3 008
+15%
|
3 114
+4%
|
3 151
+1%
|
2 975
-6%
|
2 814
-5%
|
2 724
-3%
|
2 614
-4%
|
2 650
+1%
|
2 632
-1%
|
2 742
+4%
|
2 830
+3%
|
2 844
+0%
|
2 935
+3%
|
2 892
-1%
|
2 912
+1%
|
2 967
+2%
|
2 997
+1%
|
3 081
+3%
|
3 131
+2%
|
3 131
N/A
|
3 151
+1%
|
3 075
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 593)
|
(1 670)
|
(1 705)
|
(1 666)
|
(1 689)
|
(1 735)
|
(1 768)
|
(1 811)
|
(1 833)
|
(1 817)
|
(1 694)
|
(1 825)
|
(1 839)
|
(1 783)
|
(1 761)
|
(1 765)
|
(1 777)
|
(1 863)
|
(1 697)
|
(1 877)
|
(1 804)
|
(1 774)
|
(1 793)
|
(1 799)
|
(1 836)
|
(1 879)
|
(1 897)
|
(2 081)
|
(2 074)
|
(1 826)
|
(1 850)
|
(1 816)
|
(1 814)
|
(1 854)
|
(1 789)
|
(1 795)
|
(1 794)
|
(1 780)
|
(1 606)
|
(1 602)
|
(1 602)
|
(1 615)
|
(1 646)
|
(1 641)
|
(1 639)
|
(1 649)
|
(1 768)
|
(1 800)
|
(1 763)
|
(1 698)
|
(1 645)
|
(1 604)
|
(1 570)
|
(1 562)
|
(1 605)
|
(1 661)
|
(1 633)
|
(1 658)
|
(1 633)
|
(1 716)
|
(1 748)
|
(1 721)
|
(1 103)
|
(1 103)
|
(954)
|
(886)
|
(1 190)
|
(1 172)
|
(1 279)
|
(1 351)
|
(1 446)
|
(1 284)
|
(1 288)
|
(1 299)
|
(1 686)
|
(1 685)
|
(1 709)
|
(1 676)
|
(1 270)
|
(1 253)
|
(1 210)
|
(1 221)
|
(1 438)
|
(1 499)
|
(1 541)
|
(1 568)
|
(1 539)
|
(1 557)
|
(1 578)
|
(1 625)
|
(1 710)
|
(1 754)
|
(1 790)
|
(1 754)
|
(1 726)
|
(1 712)
|
|
| Selling, General & Administrative |
(1 405)
|
(1 462)
|
(1 527)
|
(1 481)
|
(1 533)
|
(1 600)
|
(1 652)
|
(1 686)
|
(1 705)
|
(1 717)
|
(1 619)
|
(1 722)
|
(1 737)
|
(1 676)
|
(1 673)
|
(1 680)
|
(1 689)
|
(1 762)
|
(1 585)
|
(1 763)
|
(1 708)
|
(1 682)
|
(1 677)
|
(1 718)
|
(1 733)
|
(1 770)
|
(1 770)
|
(1 780)
|
(1 773)
|
(1 706)
|
(1 668)
|
(1 638)
|
(1 635)
|
(1 668)
|
(1 663)
|
(1 663)
|
(1 658)
|
(1 641)
|
(1 486)
|
(1 475)
|
(1 479)
|
(1 488)
|
(1 521)
|
(1 506)
|
(1 495)
|
(1 504)
|
(1 624)
|
(1 642)
|
(1 614)
|
(1 556)
|
(1 507)
|
(1 470)
|
(1 434)
|
(1 425)
|
(1 470)
|
(1 515)
|
(1 503)
|
(1 534)
|
(1 493)
|
(1 467)
|
(1 482)
|
(1 451)
|
(1 093)
|
(1 109)
|
(1 020)
|
(975)
|
(1 179)
|
(1 163)
|
(1 230)
|
(1 288)
|
(1 385)
|
(1 238)
|
(1 256)
|
(1 279)
|
(1 519)
|
(1 530)
|
(1 541)
|
(1 507)
|
(1 386)
|
(1 365)
|
(1 322)
|
(1 312)
|
(1 330)
|
(1 362)
|
(1 395)
|
(1 409)
|
(1 436)
|
(1 453)
|
(1 455)
|
(1 507)
|
(1 512)
|
(1 552)
|
(1 588)
|
(1 559)
|
(1 553)
|
(1 552)
|
|
| Research & Development |
(69)
|
(71)
|
(79)
|
(78)
|
(82)
|
(88)
|
(88)
|
(90)
|
(90)
|
(90)
|
(88)
|
(92)
|
(95)
|
(91)
|
(93)
|
(94)
|
(94)
|
(101)
|
(103)
|
(105)
|
(106)
|
(106)
|
(111)
|
(113)
|
(113)
|
(117)
|
(115)
|
(117)
|
(119)
|
(116)
|
(114)
|
(114)
|
(115)
|
(119)
|
(123)
|
(125)
|
(128)
|
(130)
|
(120)
|
(119)
|
(117)
|
(116)
|
(116)
|
(113)
|
(116)
|
(119)
|
(128)
|
(132)
|
(127)
|
(122)
|
(122)
|
(119)
|
(117)
|
(117)
|
(117)
|
(121)
|
(119)
|
(120)
|
(124)
|
(118)
|
(120)
|
(116)
|
(93)
|
(97)
|
(96)
|
(94)
|
(91)
|
(84)
|
(79)
|
(76)
|
(88)
|
(79)
|
(81)
|
(84)
|
(92)
|
(90)
|
(88)
|
(85)
|
(84)
|
(85)
|
(87)
|
(87)
|
(87)
|
(87)
|
(87)
|
(87)
|
(89)
|
(91)
|
(94)
|
(98)
|
(99)
|
(101)
|
(101)
|
(97)
|
(97)
|
(96)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(6)
|
(20)
|
(28)
|
(40)
|
(47)
|
(48)
|
(47)
|
(46)
|
(44)
|
(43)
|
(42)
|
(42)
|
(41)
|
(42)
|
(43)
|
(42)
|
(42)
|
(41)
|
(41)
|
(41)
|
(41)
|
(48)
|
(54)
|
(61)
|
(69)
|
(73)
|
(76)
|
(78)
|
(79)
|
(68)
|
(59)
|
|
| Other Operating Expenses |
(119)
|
(137)
|
(99)
|
(106)
|
(74)
|
(47)
|
(28)
|
(35)
|
(38)
|
(10)
|
13
|
(11)
|
(7)
|
(16)
|
5
|
9
|
6
|
0
|
(7)
|
(9)
|
10
|
14
|
(5)
|
32
|
10
|
8
|
(6)
|
(184)
|
(182)
|
(4)
|
(1)
|
(64)
|
(64)
|
(67)
|
(3)
|
(7)
|
(8)
|
(9)
|
0
|
(8)
|
(6)
|
(11)
|
(8)
|
(22)
|
(28)
|
(26)
|
(2)
|
(26)
|
(22)
|
(20)
|
2
|
(15)
|
(19)
|
(20)
|
(1)
|
(25)
|
(11)
|
(4)
|
4
|
(131)
|
(146)
|
(154)
|
84
|
104
|
162
|
189
|
100
|
103
|
70
|
60
|
75
|
80
|
95
|
108
|
(32)
|
(23)
|
(38)
|
(43)
|
242
|
240
|
241
|
220
|
20
|
(9)
|
(18)
|
(31)
|
34
|
41
|
32
|
49
|
(26)
|
(25)
|
(23)
|
(19)
|
(8)
|
(5)
|
|
| Operating Income |
1 048
N/A
|
1 001
-4%
|
985
-2%
|
1 000
+2%
|
1 033
+3%
|
1 078
+4%
|
1 105
+3%
|
1 129
+2%
|
1 133
+0%
|
1 141
+1%
|
1 064
-7%
|
1 142
+7%
|
1 142
N/A
|
1 100
-4%
|
1 132
+3%
|
1 132
N/A
|
1 126
-1%
|
1 173
+4%
|
1 097
-6%
|
1 205
+10%
|
1 221
+1%
|
1 242
+2%
|
1 208
-3%
|
1 236
+2%
|
1 237
+0%
|
1 222
-1%
|
1 274
+4%
|
1 069
-16%
|
1 024
-4%
|
1 231
+20%
|
1 178
-4%
|
1 264
+7%
|
1 300
+3%
|
1 318
+1%
|
1 361
+3%
|
1 326
-3%
|
1 294
-2%
|
1 297
+0%
|
1 282
-1%
|
1 246
-3%
|
1 219
-2%
|
1 180
-3%
|
1 164
-1%
|
1 136
-2%
|
1 089
-4%
|
1 079
-1%
|
1 144
+6%
|
1 068
-7%
|
1 157
+8%
|
1 192
+3%
|
1 323
+11%
|
1 385
+5%
|
1 348
-3%
|
1 352
+0%
|
1 190
-12%
|
1 072
-10%
|
1 164
+9%
|
1 113
-4%
|
1 142
+3%
|
1 125
-1%
|
1 108
-2%
|
1 170
+6%
|
1 333
+14%
|
1 286
-4%
|
1 333
+4%
|
1 383
+4%
|
1 268
-8%
|
1 249
-1%
|
1 137
-9%
|
1 067
-6%
|
1 271
+19%
|
1 167
-8%
|
1 192
+2%
|
1 322
+11%
|
1 322
N/A
|
1 429
+8%
|
1 442
+1%
|
1 299
-10%
|
1 544
+19%
|
1 471
-5%
|
1 404
-5%
|
1 429
+2%
|
1 194
-16%
|
1 243
+4%
|
1 289
+4%
|
1 276
-1%
|
1 396
+9%
|
1 335
-4%
|
1 334
0%
|
1 342
+1%
|
1 287
-4%
|
1 327
+3%
|
1 341
+1%
|
1 377
+3%
|
1 425
+3%
|
1 363
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(204)
|
(196)
|
(186)
|
(178)
|
(179)
|
(180)
|
(181)
|
(184)
|
(180)
|
(175)
|
(168)
|
(169)
|
(172)
|
(177)
|
(180)
|
(162)
|
(160)
|
(155)
|
(150)
|
(165)
|
(160)
|
(147)
|
(145)
|
(145)
|
(149)
|
(159)
|
(160)
|
(149)
|
(132)
|
(121)
|
(99)
|
(101)
|
(102)
|
(103)
|
(107)
|
(109)
|
(114)
|
(111)
|
(112)
|
(110)
|
(105)
|
(108)
|
(103)
|
(108)
|
(113)
|
(117)
|
(128)
|
(122)
|
(120)
|
(119)
|
(120)
|
(112)
|
(108)
|
(94)
|
(111)
|
(95)
|
(96)
|
(71)
|
(99)
|
(83)
|
(78)
|
(118)
|
(125)
|
(129)
|
(134)
|
(147)
|
(184)
|
(257)
|
(320)
|
(359)
|
(359)
|
(331)
|
(385)
|
(437)
|
(390)
|
(393)
|
(304)
|
(222)
|
(209)
|
(201)
|
(193)
|
(190)
|
(188)
|
(187)
|
(186)
|
(182)
|
(184)
|
(186)
|
(187)
|
(207)
|
(243)
|
(278)
|
(312)
|
(326)
|
(328)
|
(325)
|
|
| Non-Reccuring Items |
(11)
|
(11)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
0
|
0
|
(172)
|
(175)
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(12)
|
(12)
|
(12)
|
(12)
|
0
|
(60)
|
(62)
|
(65)
|
(69)
|
(12)
|
(32)
|
(37)
|
(34)
|
(61)
|
(50)
|
(55)
|
(55)
|
(55)
|
(34)
|
(21)
|
(44)
|
(130)
|
(105)
|
(121)
|
(112)
|
(194)
|
(51)
|
(249)
|
(241)
|
108
|
112
|
191
|
0
|
(254)
|
(308)
|
(197)
|
(48)
|
(287)
|
(318)
|
(319)
|
(335)
|
(166)
|
(101)
|
(60)
|
2
|
1
|
(11)
|
(22)
|
(25)
|
(31)
|
(20)
|
(39)
|
(66)
|
(84)
|
(101)
|
(133)
|
(147)
|
(287)
|
(318)
|
(322)
|
(445)
|
(301)
|
(270)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Pre-Tax Income |
833
N/A
|
794
-5%
|
798
+1%
|
822
+3%
|
854
+4%
|
898
+5%
|
924
+3%
|
950
+3%
|
958
+1%
|
971
+1%
|
870
-10%
|
973
+12%
|
970
0%
|
923
-5%
|
952
+3%
|
970
+2%
|
966
0%
|
1 018
+5%
|
947
-7%
|
1 040
+10%
|
1 061
+2%
|
1 095
+3%
|
1 099
+0%
|
1 091
-1%
|
1 088
0%
|
891
-18%
|
939
+5%
|
920
-2%
|
892
-3%
|
1 107
+24%
|
1 079
-3%
|
1 163
+8%
|
1 198
+3%
|
1 203
+0%
|
1 242
+3%
|
1 205
-3%
|
1 168
-3%
|
1 186
+2%
|
1 100
-7%
|
1 074
-2%
|
1 049
-2%
|
1 003
-4%
|
1 049
+5%
|
996
-5%
|
939
-6%
|
928
-1%
|
955
+3%
|
895
-6%
|
981
+10%
|
1 017
+4%
|
1 148
+13%
|
1 237
+8%
|
1 217
-2%
|
1 212
0%
|
949
-22%
|
872
-8%
|
947
+9%
|
930
-2%
|
849
-9%
|
991
+17%
|
781
-21%
|
811
+4%
|
1 316
+62%
|
1 269
-4%
|
1 390
+10%
|
1 236
-11%
|
830
-33%
|
684
-18%
|
620
-9%
|
660
+6%
|
625
-5%
|
518
-17%
|
488
-6%
|
550
+13%
|
766
+39%
|
935
+22%
|
1 078
+15%
|
1 079
+0%
|
1 336
+24%
|
1 259
-6%
|
1 189
-6%
|
1 214
+2%
|
975
-20%
|
1 036
+6%
|
1 064
+3%
|
1 028
-3%
|
1 128
+10%
|
1 048
-7%
|
1 014
-3%
|
988
-3%
|
757
-23%
|
731
-3%
|
707
-3%
|
606
-14%
|
796
+31%
|
768
-4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(285)
|
(272)
|
(273)
|
(276)
|
(280)
|
(291)
|
(298)
|
(305)
|
(309)
|
(309)
|
(288)
|
(307)
|
(304)
|
(301)
|
(308)
|
(270)
|
(262)
|
(266)
|
(227)
|
(304)
|
(307)
|
(277)
|
(307)
|
(298)
|
(292)
|
(251)
|
(268)
|
(257)
|
(260)
|
(355)
|
(347)
|
(387)
|
(392)
|
(403)
|
(398)
|
(386)
|
(369)
|
(369)
|
(351)
|
(341)
|
(354)
|
(319)
|
(325)
|
(305)
|
(281)
|
(278)
|
(275)
|
(265)
|
(291)
|
(311)
|
(374)
|
(395)
|
(381)
|
(380)
|
(283)
|
(260)
|
(292)
|
(269)
|
(286)
|
(330)
|
(284)
|
(323)
|
(392)
|
(362)
|
(366)
|
(311)
|
(232)
|
(181)
|
(159)
|
(153)
|
(149)
|
(126)
|
(101)
|
(120)
|
(174)
|
(203)
|
(272)
|
(273)
|
(328)
|
(299)
|
(262)
|
(265)
|
(218)
|
(243)
|
(251)
|
(243)
|
(270)
|
(253)
|
(248)
|
(249)
|
(190)
|
(180)
|
(186)
|
(152)
|
(194)
|
(190)
|
|
| Income from Continuing Operations |
548
|
522
|
525
|
546
|
574
|
607
|
626
|
645
|
649
|
662
|
582
|
666
|
666
|
622
|
644
|
700
|
704
|
752
|
720
|
736
|
754
|
818
|
792
|
793
|
796
|
640
|
671
|
663
|
632
|
752
|
732
|
776
|
806
|
800
|
844
|
819
|
799
|
817
|
749
|
733
|
695
|
684
|
724
|
691
|
658
|
650
|
680
|
630
|
690
|
706
|
774
|
842
|
836
|
832
|
666
|
612
|
655
|
661
|
563
|
661
|
497
|
488
|
924
|
907
|
1 024
|
925
|
598
|
503
|
461
|
507
|
476
|
392
|
387
|
430
|
592
|
732
|
806
|
806
|
1 008
|
960
|
927
|
949
|
757
|
793
|
813
|
785
|
858
|
795
|
766
|
739
|
567
|
551
|
521
|
454
|
602
|
578
|
|
| 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
|
1
|
3
|
5
|
9
|
10
|
10
|
10
|
9
|
9
|
9
|
8
|
12
|
11
|
11
|
10
|
3
|
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
|
|
| Net Income (Common) |
548
N/A
|
522
-5%
|
525
+1%
|
515
-2%
|
543
+5%
|
576
+6%
|
595
+3%
|
645
+8%
|
649
+1%
|
662
+2%
|
647
-2%
|
666
+3%
|
666
N/A
|
670
+1%
|
707
+6%
|
779
+10%
|
798
+2%
|
818
+3%
|
766
-6%
|
755
-1%
|
786
+4%
|
837
+6%
|
854
+2%
|
833
-2%
|
822
-1%
|
1 137
+38%
|
1 143
+1%
|
1 150
+1%
|
1 105
-4%
|
744
-33%
|
724
-3%
|
769
+6%
|
794
+3%
|
789
-1%
|
830
+5%
|
806
-3%
|
788
-2%
|
807
+2%
|
796
-1%
|
783
-2%
|
751
-4%
|
742
-1%
|
769
+4%
|
751
-2%
|
737
-2%
|
742
+1%
|
458
-38%
|
385
-16%
|
520
+35%
|
523
+1%
|
866
+66%
|
942
+9%
|
839
-11%
|
834
-1%
|
666
-20%
|
612
-8%
|
655
+7%
|
661
+1%
|
563
-15%
|
661
+17%
|
497
-25%
|
488
-2%
|
887
+82%
|
870
-2%
|
1 054
+21%
|
485
-54%
|
261
-46%
|
180
-31%
|
(164)
N/A
|
313
N/A
|
211
-33%
|
183
-13%
|
1 450
+692%
|
1 534
+6%
|
1 628
+6%
|
1 771
+9%
|
808
-54%
|
800
-1%
|
1 002
+25%
|
954
-5%
|
921
-3%
|
949
+3%
|
757
-20%
|
793
+5%
|
813
+3%
|
785
-3%
|
858
+9%
|
795
-7%
|
766
-4%
|
739
-4%
|
567
-23%
|
551
-3%
|
521
-5%
|
454
-13%
|
602
+33%
|
578
-4%
|
|
| EPS (Diluted) |
1.34
N/A
|
1.27
-5%
|
1.28
+1%
|
1.25
-2%
|
1.32
+6%
|
1.4
+6%
|
1.44
+3%
|
1.56
+8%
|
1.57
+1%
|
1.6
+2%
|
1.57
-2%
|
1.61
+3%
|
1.61
N/A
|
1.63
+1%
|
1.71
+5%
|
1.88
+10%
|
1.92
+2%
|
1.98
+3%
|
1.85
-7%
|
1.86
+1%
|
1.98
+6%
|
2.11
+7%
|
2.15
+2%
|
2.14
0%
|
2.12
-1%
|
2.98
+41%
|
3.03
+2%
|
3.17
+5%
|
3.03
-4%
|
2.11
-30%
|
2.03
-4%
|
2.22
+9%
|
2.3
+4%
|
2.3
N/A
|
2.42
+5%
|
2.37
-2%
|
2.37
N/A
|
2.49
+5%
|
2.41
-3%
|
2.43
+1%
|
2.34
-4%
|
2.33
0%
|
2.41
+3%
|
2.37
-2%
|
2.33
-2%
|
2.34
+0%
|
1.44
-38%
|
1.21
-16%
|
1.64
+36%
|
1.65
+1%
|
2.74
+66%
|
2.98
+9%
|
2.66
-11%
|
2.67
+0%
|
2.13
-20%
|
1.95
-8%
|
2.09
+7%
|
2.11
+1%
|
1.81
-14%
|
2.12
+17%
|
1.6
-25%
|
1.59
-1%
|
2.88
+81%
|
2.88
N/A
|
3.5
+22%
|
1.61
-54%
|
0.86
-47%
|
0.59
-31%
|
-0.54
N/A
|
1.03
N/A
|
0.69
-33%
|
0.6
-13%
|
4.76
+693%
|
5.04
+6%
|
5.35
+6%
|
5.82
+9%
|
2.65
-54%
|
2.64
0%
|
3.3
+25%
|
3.14
-5%
|
3.04
-3%
|
3.14
+3%
|
2.51
-20%
|
2.63
+5%
|
2.7
+3%
|
2.61
-3%
|
2.85
+9%
|
2.64
-7%
|
2.55
-3%
|
2.46
-4%
|
1.89
-23%
|
1.83
-3%
|
1.73
-5%
|
1.51
-13%
|
2.01
+33%
|
1.93
-4%
|
|