FedEx Corp
F:FDX
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
FedEx Corp
Income Statement
FedEx Corp
| Feb-2002 | May-2002 | Aug-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 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-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 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-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 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-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 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
144
|
0
|
0
|
0
|
124
|
0
|
0
|
0
|
136
|
0
|
0
|
0
|
160
|
0
|
0
|
0
|
142
|
0
|
0
|
0
|
136
|
0
|
0
|
0
|
98
|
0
|
0
|
0
|
85
|
0
|
0
|
0
|
79
|
0
|
0
|
0
|
86
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
82
|
0
|
0
|
0
|
160
|
0
|
0
|
0
|
235
|
0
|
0
|
0
|
336
|
0
|
0
|
0
|
512
|
0
|
0
|
0
|
558
|
0
|
0
|
0
|
588
|
0
|
0
|
0
|
672
|
0
|
0
|
0
|
793
|
0
|
0
|
0
|
689
|
0
|
0
|
0
|
694
|
0
|
0
|
0
|
745
|
0
|
0
|
0
|
789
|
0
|
0
|
|
| Revenue |
20 308
N/A
|
20 607
+1%
|
21 015
+2%
|
21 547
+3%
|
22 073
+2%
|
22 487
+2%
|
22 729
+1%
|
22 982
+1%
|
23 499
+2%
|
24 710
+5%
|
25 998
+5%
|
27 412
+5%
|
28 689
+5%
|
29 363
+2%
|
30 095
+2%
|
30 851
+3%
|
31 515
+2%
|
32 294
+2%
|
33 132
+3%
|
33 968
+3%
|
34 557
+2%
|
35 214
+2%
|
35 868
+2%
|
36 393
+1%
|
37 238
+2%
|
37 953
+2%
|
38 724
+2%
|
38 811
+0%
|
37 511
-3%
|
35 497
-5%
|
33 536
-6%
|
32 594
-3%
|
33 158
+2%
|
34 734
+5%
|
36 182
+4%
|
37 218
+3%
|
38 180
+3%
|
39 304
+3%
|
40 368
+3%
|
41 323
+2%
|
42 224
+2%
|
42 680
+1%
|
42 951
+1%
|
43 471
+1%
|
43 860
+1%
|
44 287
+1%
|
44 519
+1%
|
44 815
+1%
|
45 163
+1%
|
45 567
+1%
|
46 227
+1%
|
46 763
+1%
|
47 178
+1%
|
47 453
+1%
|
48 048
+1%
|
48 562
+1%
|
49 500
+2%
|
50 365
+2%
|
52 749
+5%
|
55 227
+5%
|
57 570
+4%
|
60 319
+5%
|
60 953
+1%
|
62 335
+2%
|
63 864
+2%
|
65 450
+2%
|
67 205
+3%
|
68 716
+2%
|
69 200
+1%
|
69 693
+1%
|
69 689
0%
|
69 189
-1%
|
69 666
+1%
|
69 217
-1%
|
71 490
+3%
|
74 729
+5%
|
78 752
+5%
|
83 959
+7%
|
86 641
+3%
|
89 552
+3%
|
91 683
+2%
|
93 512
+2%
|
94 751
+1%
|
94 091
-1%
|
92 619
-2%
|
90 155
-3%
|
88 594
-2%
|
87 945
-1%
|
87 514
0%
|
87 693
+0%
|
87 591
0%
|
87 393
0%
|
87 815
+0%
|
87 926
+0%
|
88 591
+1%
|
90 093
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 873)
|
(2 925)
|
(3 002)
|
(3 140)
|
(3 341)
|
(3 551)
|
(3 569)
|
(3 634)
|
(3 751)
|
(3 938)
|
(4 213)
|
(4 602)
|
(4 916)
|
(5 252)
|
(5 587)
|
(5 951)
|
(6 221)
|
(6 507)
|
(6 845)
|
(6 998)
|
(7 248)
|
(7 406)
|
(7 558)
|
(7 898)
|
(8 368)
|
(9 043)
|
(9 860)
|
(9 951)
|
(9 339)
|
(8 345)
|
(7 259)
|
(6 871)
|
(7 205)
|
(7 834)
|
(8 328)
|
(8 757)
|
(9 222)
|
(9 825)
|
(10 373)
|
(10 821)
|
(11 178)
|
(11 291)
|
(11 347)
|
(11 666)
|
(11 900)
|
(12 018)
|
(12 183)
|
(12 264)
|
(12 404)
|
(12 568)
|
(12 759)
|
(12 820)
|
(12 569)
|
(12 203)
|
(12 085)
|
(12 001)
|
(12 186)
|
(12 365)
|
(13 199)
|
(14 135)
|
(15 208)
|
(16 403)
|
(16 661)
|
(17 230)
|
(17 846)
|
(18 475)
|
(19 280)
|
(20 020)
|
(20 331)
|
(20 543)
|
(20 488)
|
(20 308)
|
(20 585)
|
(20 622)
|
(21 266)
|
(22 080)
|
(23 059)
|
(24 556)
|
(25 682)
|
(27 036)
|
(28 093)
|
(29 233)
|
(30 154)
|
(30 026)
|
(29 305)
|
(27 699)
|
(26 247)
|
(25 712)
|
(25 445)
|
(25 631)
|
(25 844)
|
(25 568)
|
(25 606)
|
(25 543)
|
(25 554)
|
(25 881)
|
|
| Gross Profit |
17 435
N/A
|
17 682
+1%
|
18 013
+2%
|
18 407
+2%
|
18 732
+2%
|
18 936
+1%
|
19 160
+1%
|
19 348
+1%
|
19 748
+2%
|
20 772
+5%
|
21 785
+5%
|
22 810
+5%
|
23 773
+4%
|
24 111
+1%
|
24 508
+2%
|
24 900
+2%
|
25 294
+2%
|
25 787
+2%
|
26 287
+2%
|
26 970
+3%
|
27 309
+1%
|
27 808
+2%
|
28 310
+2%
|
28 495
+1%
|
28 870
+1%
|
28 910
+0%
|
28 864
0%
|
28 860
0%
|
28 172
-2%
|
27 152
-4%
|
26 277
-3%
|
25 723
-2%
|
25 953
+1%
|
26 900
+4%
|
27 854
+4%
|
28 461
+2%
|
28 958
+2%
|
29 479
+2%
|
29 995
+2%
|
30 502
+2%
|
31 046
+2%
|
31 389
+1%
|
31 604
+1%
|
31 805
+1%
|
31 960
+0%
|
32 269
+1%
|
32 336
+0%
|
32 551
+1%
|
32 759
+1%
|
32 999
+1%
|
33 468
+1%
|
33 943
+1%
|
34 609
+2%
|
35 250
+2%
|
35 963
+2%
|
36 561
+2%
|
37 314
+2%
|
38 000
+2%
|
39 550
+4%
|
41 092
+4%
|
42 362
+3%
|
43 916
+4%
|
44 292
+1%
|
45 105
+2%
|
46 018
+2%
|
46 975
+2%
|
47 925
+2%
|
48 696
+2%
|
48 869
+0%
|
49 150
+1%
|
49 201
+0%
|
48 881
-1%
|
49 081
+0%
|
48 595
-1%
|
50 224
+3%
|
52 649
+5%
|
55 693
+6%
|
59 403
+7%
|
60 959
+3%
|
62 516
+3%
|
63 590
+2%
|
64 279
+1%
|
64 597
+0%
|
64 065
-1%
|
63 314
-1%
|
62 456
-1%
|
62 347
0%
|
62 233
0%
|
62 069
0%
|
62 062
0%
|
61 747
-1%
|
61 825
+0%
|
62 209
+1%
|
62 383
+0%
|
63 037
+1%
|
64 212
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(16 426)
|
(16 480)
|
(16 763)
|
(17 047)
|
(17 337)
|
(17 465)
|
(17 640)
|
(17 789)
|
(18 072)
|
(18 897)
|
(19 663)
|
(20 574)
|
(21 351)
|
(21 640)
|
(22 032)
|
(22 234)
|
(22 467)
|
(22 773)
|
(23 073)
|
(23 707)
|
(24 118)
|
(24 532)
|
(25 004)
|
(25 245)
|
(25 620)
|
(25 953)
|
(26 973)
|
(26 968)
|
(26 739)
|
(25 201)
|
(25 845)
|
(25 504)
|
(24 296)
|
(24 884)
|
(25 543)
|
(26 167)
|
(26 666)
|
(27 012)
|
(27 508)
|
(27 682)
|
(27 827)
|
(28 069)
|
(28 413)
|
(28 676)
|
(28 874)
|
(27 175)
|
(27 849)
|
(27 955)
|
(28 111)
|
(29 184)
|
(29 386)
|
(29 600)
|
(29 869)
|
(33 107)
|
(33 788)
|
(34 337)
|
(35 264)
|
(34 923)
|
(36 353)
|
(37 865)
|
(38 974)
|
(39 350)
|
(40 019)
|
(40 884)
|
(41 964)
|
(42 323)
|
(43 553)
|
(44 271)
|
(44 007)
|
(44 364)
|
(44 829)
|
(44 737)
|
(45 441)
|
(45 743)
|
(47 194)
|
(48 708)
|
(50 779)
|
(53 430)
|
(55 111)
|
(56 492)
|
(57 148)
|
(57 756)
|
(58 310)
|
(58 207)
|
(57 724)
|
(57 083)
|
(56 613)
|
(56 290)
|
(55 934)
|
(55 821)
|
(55 888)
|
(56 009)
|
(56 241)
|
(56 301)
|
(56 869)
|
(57 809)
|
|
| Selling, General & Administrative |
(11 887)
|
(12 119)
|
(12 380)
|
(12 607)
|
(12 871)
|
(12 979)
|
(13 101)
|
(13 255)
|
(13 498)
|
(14 169)
|
(14 705)
|
(15 258)
|
(15 779)
|
(15 957)
|
(16 253)
|
(16 434)
|
(16 576)
|
(16 738)
|
(16 913)
|
(17 405)
|
(17 735)
|
(18 035)
|
(18 285)
|
(18 323)
|
(18 514)
|
(18 711)
|
(18 830)
|
(18 826)
|
(18 611)
|
(18 094)
|
(17 711)
|
(17 502)
|
(17 576)
|
(18 101)
|
(18 666)
|
(19 119)
|
(19 502)
|
(19 717)
|
(19 971)
|
(20 207)
|
(20 383)
|
(20 566)
|
(20 654)
|
(20 804)
|
(20 913)
|
(20 909)
|
(20 419)
|
(20 428)
|
(20 481)
|
(21 062)
|
(20 788)
|
(20 948)
|
(21 207)
|
(22 294)
|
(22 103)
|
(22 449)
|
(22 883)
|
(23 960)
|
(24 474)
|
(25 427)
|
(26 284)
|
(28 061)
|
(28 061)
|
(28 716)
|
(29 524)
|
(30 220)
|
(30 439)
|
(30 897)
|
(30 873)
|
(31 438)
|
(30 927)
|
(31 013)
|
(31 442)
|
(32 063)
|
(32 455)
|
(33 786)
|
(35 719)
|
(38 084)
|
(38 840)
|
(39 727)
|
(40 055)
|
(40 612)
|
(40 286)
|
(40 004)
|
(39 524)
|
(39 549)
|
(38 952)
|
(38 908)
|
(38 739)
|
(39 244)
|
(38 838)
|
(38 891)
|
(39 089)
|
(39 549)
|
(39 446)
|
(40 063)
|
|
| Depreciation & Amortization |
(1 357)
|
(1 364)
|
(1 367)
|
(1 363)
|
(1 356)
|
(1 351)
|
(1 346)
|
(1 344)
|
(1 350)
|
(1 375)
|
(1 401)
|
(1 428)
|
(1 456)
|
(1 462)
|
(1 472)
|
(1 495)
|
(1 518)
|
(1 550)
|
(1 579)
|
(1 623)
|
(1 681)
|
(1 742)
|
(1 816)
|
(1 868)
|
(1 911)
|
(1 946)
|
(1 965)
|
(1 974)
|
(1 978)
|
(1 975)
|
(1 978)
|
(1 974)
|
(1 966)
|
(1 958)
|
(1 942)
|
(1 957)
|
(1 962)
|
(1 973)
|
(2 003)
|
(2 019)
|
(2 069)
|
(2 113)
|
(2 177)
|
(2 251)
|
(2 307)
|
(2 386)
|
(2 452)
|
(2 507)
|
(2 560)
|
(2 587)
|
(2 599)
|
(2 603)
|
(2 603)
|
(2 611)
|
(2 608)
|
(2 610)
|
(2 621)
|
(2 631)
|
(2 722)
|
(2 809)
|
(2 908)
|
(2 995)
|
(3 007)
|
(3 023)
|
(3 047)
|
(3 095)
|
(3 152)
|
(3 224)
|
(3 289)
|
(3 353)
|
(3 424)
|
(3 497)
|
(3 554)
|
(3 615)
|
(3 662)
|
(3 697)
|
(3 745)
|
(3 793)
|
(3 838)
|
(3 897)
|
(3 927)
|
(3 970)
|
(4 023)
|
(4 074)
|
(4 119)
|
(4 176)
|
(4 223)
|
(4 217)
|
(4 258)
|
(4 287)
|
(4 294)
|
(4 317)
|
(4 311)
|
(4 264)
|
(4 278)
|
(4 283)
|
|
| Other Operating Expenses |
(3 182)
|
(2 997)
|
(3 016)
|
(3 077)
|
(3 110)
|
(3 135)
|
(3 193)
|
(3 190)
|
(3 224)
|
(3 353)
|
(3 557)
|
(3 888)
|
(4 116)
|
(4 221)
|
(4 307)
|
(4 305)
|
(4 373)
|
(4 485)
|
(4 581)
|
(4 679)
|
(4 702)
|
(4 755)
|
(4 903)
|
(5 054)
|
(5 195)
|
(5 296)
|
(6 178)
|
(6 168)
|
(6 150)
|
(5 132)
|
(6 156)
|
(6 028)
|
(4 754)
|
(4 825)
|
(4 935)
|
(5 091)
|
(5 202)
|
(5 322)
|
(5 534)
|
(5 456)
|
(5 375)
|
(5 390)
|
(5 582)
|
(5 621)
|
(5 654)
|
(3 880)
|
(4 978)
|
(5 020)
|
(5 070)
|
(5 535)
|
(5 999)
|
(6 049)
|
(6 059)
|
(8 202)
|
(9 077)
|
(9 278)
|
(9 760)
|
(8 332)
|
(9 157)
|
(9 629)
|
(9 782)
|
(8 294)
|
(8 951)
|
(9 145)
|
(9 393)
|
(9 008)
|
(9 962)
|
(10 150)
|
(9 845)
|
(9 573)
|
(10 478)
|
(10 227)
|
(10 445)
|
(10 065)
|
(11 077)
|
(11 225)
|
(11 315)
|
(11 553)
|
(12 433)
|
(12 868)
|
(13 166)
|
(13 174)
|
(14 001)
|
(14 129)
|
(14 081)
|
(13 358)
|
(13 438)
|
(13 165)
|
(12 937)
|
(12 290)
|
(12 756)
|
(12 801)
|
(12 841)
|
(12 488)
|
(13 145)
|
(13 463)
|
|
| Operating Income |
1 009
N/A
|
1 202
+19%
|
1 250
+4%
|
1 360
+9%
|
1 395
+3%
|
1 471
+5%
|
1 520
+3%
|
1 559
+3%
|
1 676
+8%
|
1 875
+12%
|
2 122
+13%
|
2 236
+5%
|
2 422
+8%
|
2 471
+2%
|
2 476
+0%
|
2 666
+8%
|
2 827
+6%
|
3 014
+7%
|
3 214
+7%
|
3 263
+2%
|
3 191
-2%
|
3 276
+3%
|
3 306
+1%
|
3 250
-2%
|
3 250
N/A
|
2 957
-9%
|
1 891
-36%
|
1 892
+0%
|
1 433
-24%
|
1 951
+36%
|
432
-78%
|
219
-49%
|
1 657
+657%
|
2 016
+22%
|
2 311
+15%
|
2 294
-1%
|
2 292
0%
|
2 467
+8%
|
2 487
+1%
|
2 820
+13%
|
3 219
+14%
|
3 320
+3%
|
3 191
-4%
|
3 129
-2%
|
3 086
-1%
|
5 094
+65%
|
4 487
-12%
|
4 596
+2%
|
4 648
+1%
|
3 815
-18%
|
4 082
+7%
|
4 343
+6%
|
4 740
+9%
|
2 143
-55%
|
2 175
+1%
|
2 224
+2%
|
2 050
-8%
|
3 077
+50%
|
3 197
+4%
|
3 227
+1%
|
3 388
+5%
|
4 566
+35%
|
4 273
-6%
|
4 221
-1%
|
4 054
-4%
|
4 652
+15%
|
4 372
-6%
|
4 425
+1%
|
4 862
+10%
|
4 786
-2%
|
4 372
-9%
|
4 144
-5%
|
3 640
-12%
|
2 852
-22%
|
3 030
+6%
|
3 941
+30%
|
4 914
+25%
|
5 973
+22%
|
5 848
-2%
|
6 024
+3%
|
6 442
+7%
|
6 523
+1%
|
6 287
-4%
|
5 858
-7%
|
5 590
-5%
|
5 373
-4%
|
5 734
+7%
|
5 943
+4%
|
6 135
+3%
|
6 241
+2%
|
5 859
-6%
|
5 816
-1%
|
5 968
+3%
|
6 082
+2%
|
6 168
+1%
|
6 403
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(151)
|
(139)
|
(133)
|
(125)
|
(118)
|
(118)
|
(92)
|
(99)
|
(106)
|
(116)
|
(150)
|
(153)
|
(151)
|
(139)
|
(124)
|
(116)
|
(110)
|
(104)
|
(89)
|
(76)
|
(59)
|
(53)
|
(69)
|
(67)
|
(66)
|
(54)
|
(38)
|
(33)
|
(42)
|
(59)
|
(68)
|
(73)
|
(73)
|
(71)
|
(71)
|
(79)
|
(84)
|
(77)
|
(70)
|
(54)
|
(42)
|
(39)
|
(38)
|
(49)
|
(46)
|
(61)
|
(78)
|
(90)
|
(119)
|
(142)
|
(163)
|
(180)
|
(200)
|
(221)
|
(236)
|
(263)
|
(286)
|
(315)
|
(365)
|
(410)
|
(451)
|
(479)
|
(480)
|
(485)
|
(488)
|
(510)
|
(508)
|
(513)
|
(523)
|
(529)
|
(537)
|
(559)
|
(579)
|
(617)
|
(664)
|
(697)
|
(729)
|
(741)
|
(717)
|
(688)
|
(664)
|
(636)
|
(618)
|
(590)
|
(549)
|
(496)
|
(445)
|
(415)
|
(384)
|
(375)
|
(368)
|
(373)
|
(398)
|
(426)
|
(461)
|
(494)
|
|
| Non-Reccuring Items |
119
|
119
|
119
|
3
|
0
|
0
|
(132)
|
(415)
|
(429)
|
(435)
|
(303)
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(882)
|
0
|
0
|
0
|
(1 204)
|
0
|
0
|
(1 204)
|
(18)
|
0
|
(85)
|
(106)
|
(89)
|
0
|
(22)
|
(1)
|
(134)
|
0
|
0
|
(181)
|
(660)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(276)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(380)
|
0
|
0
|
(384)
|
(320)
|
0
|
(386)
|
(382)
|
(435)
|
0
|
0
|
(379)
|
(509)
|
(576)
|
(620)
|
(717)
|
(278)
|
(249)
|
(241)
|
(257)
|
(461)
|
(528)
|
(637)
|
(628)
|
(682)
|
(705)
|
(886)
|
(989)
|
(865)
|
(847)
|
(756)
|
|
| Total Other Income |
(9)
|
(22)
|
(21)
|
(23)
|
(19)
|
(15)
|
(17)
|
(15)
|
(14)
|
(5)
|
(12)
|
(18)
|
(20)
|
(19)
|
(24)
|
(16)
|
(14)
|
(11)
|
(5)
|
(4)
|
(3)
|
(8)
|
(5)
|
(6)
|
(8)
|
(5)
|
(6)
|
(6)
|
(7)
|
(11)
|
(11)
|
(20)
|
(32)
|
(33)
|
(37)
|
(37)
|
(30)
|
(36)
|
(31)
|
(18)
|
(18)
|
(6)
|
(9)
|
(21)
|
(28)
|
(35)
|
(32)
|
(29)
|
(22)
|
(15)
|
(15)
|
(5)
|
9
|
(19)
|
(14)
|
(27)
|
(33)
|
(22)
|
(34)
|
4
|
1
|
492
|
626
|
744
|
889
|
591
|
608
|
598
|
612
|
(3 282)
|
(3 285)
|
(3 254)
|
(3 245)
|
(131)
|
(87)
|
(131)
|
(64)
|
1 951
|
1 970
|
1 783
|
1 764
|
(713)
|
(827)
|
(755)
|
(865)
|
947
|
871
|
884
|
813
|
652
|
683
|
691
|
665
|
650
|
659
|
674
|
|
| Pre-Tax Income |
969
N/A
|
1 160
+20%
|
1 215
+5%
|
1 215
N/A
|
1 258
+4%
|
1 338
+6%
|
1 279
-4%
|
1 030
-19%
|
1 127
+9%
|
1 319
+17%
|
1 657
+26%
|
2 065
+25%
|
2 245
+9%
|
2 313
+3%
|
2 328
+1%
|
2 534
+9%
|
2 703
+7%
|
2 899
+7%
|
3 120
+8%
|
3 183
+2%
|
3 129
-2%
|
3 215
+3%
|
3 232
+1%
|
3 177
-2%
|
3 176
0%
|
2 016
-37%
|
1 847
-8%
|
1 853
+0%
|
1 384
-25%
|
677
-51%
|
353
-48%
|
126
-64%
|
348
+176%
|
1 894
+444%
|
2 203
+16%
|
2 093
-5%
|
2 072
-1%
|
2 265
+9%
|
2 386
+5%
|
2 726
+14%
|
3 158
+16%
|
3 141
-1%
|
3 144
+0%
|
3 059
-3%
|
2 831
-7%
|
4 338
+53%
|
4 377
+1%
|
4 477
+2%
|
4 507
+1%
|
3 658
-19%
|
3 904
+7%
|
4 158
+7%
|
4 549
+9%
|
1 627
-64%
|
1 925
+18%
|
1 934
+0%
|
1 731
-10%
|
2 740
+58%
|
2 798
+2%
|
2 821
+1%
|
2 938
+4%
|
4 579
+56%
|
4 419
-3%
|
4 480
+1%
|
4 455
-1%
|
4 353
-2%
|
4 472
+3%
|
4 510
+1%
|
4 567
+1%
|
655
-86%
|
550
-16%
|
(55)
N/A
|
(566)
-929%
|
1 669
N/A
|
2 279
+37%
|
3 113
+37%
|
3 742
+20%
|
6 674
+78%
|
6 525
-2%
|
6 499
0%
|
6 825
+5%
|
4 896
-28%
|
4 593
-6%
|
4 272
-7%
|
3 919
-8%
|
5 363
+37%
|
5 632
+5%
|
5 775
+3%
|
5 936
+3%
|
5 836
-2%
|
5 469
-6%
|
5 248
-4%
|
5 246
0%
|
5 441
+4%
|
5 519
+1%
|
5 827
+6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(366)
|
(435)
|
(456)
|
(456)
|
(472)
|
(508)
|
(479)
|
(384)
|
(421)
|
(481)
|
(617)
|
(762)
|
(832)
|
(864)
|
(870)
|
(959)
|
(1 017)
|
(1 093)
|
(1 178)
|
(1 201)
|
(1 155)
|
(1 199)
|
(1 197)
|
(1 174)
|
(1 200)
|
(891)
|
(832)
|
(824)
|
(651)
|
(579)
|
(458)
|
(379)
|
(459)
|
(710)
|
(820)
|
(772)
|
(759)
|
(813)
|
(850)
|
(976)
|
(1 118)
|
(1 109)
|
(1 117)
|
(1 091)
|
(1 023)
|
(1 622)
|
(1 631)
|
(1 669)
|
(1 682)
|
(1 334)
|
(1 416)
|
(1 507)
|
(1 648)
|
(577)
|
(694)
|
(675)
|
(593)
|
(920)
|
(955)
|
(969)
|
(1 031)
|
(1 582)
|
(1 541)
|
(1 527)
|
(1 545)
|
(1 400)
|
(1 415)
|
(1 447)
|
(1 344)
|
(190)
|
(155)
|
229
|
376
|
(383)
|
(493)
|
(661)
|
(713)
|
(1 722)
|
(1 706)
|
(1 862)
|
(1 968)
|
(1 070)
|
(1 004)
|
(939)
|
(927)
|
(1 391)
|
(1 457)
|
(1 488)
|
(1 541)
|
(1 505)
|
(1 422)
|
(1 360)
|
(1 328)
|
(1 349)
|
(1 397)
|
(1 490)
|
|
| Income from Continuing Operations |
602
|
725
|
759
|
759
|
786
|
830
|
800
|
646
|
706
|
838
|
1 040
|
1 303
|
1 413
|
1 449
|
1 458
|
1 575
|
1 686
|
1 806
|
1 942
|
1 982
|
1 974
|
2 016
|
2 035
|
2 003
|
1 976
|
1 125
|
1 015
|
1 029
|
733
|
98
|
(105)
|
(253)
|
(111)
|
1 184
|
1 383
|
1 321
|
1 313
|
1 452
|
1 536
|
1 750
|
2 040
|
2 032
|
2 027
|
1 968
|
1 808
|
2 716
|
2 746
|
2 808
|
2 825
|
2 324
|
2 488
|
2 651
|
2 901
|
1 050
|
1 231
|
1 259
|
1 138
|
1 820
|
1 843
|
1 852
|
1 907
|
2 997
|
2 878
|
2 953
|
2 910
|
2 953
|
3 057
|
3 063
|
3 223
|
465
|
395
|
174
|
(190)
|
1 286
|
1 786
|
2 452
|
3 029
|
4 952
|
4 819
|
4 637
|
4 857
|
3 826
|
3 589
|
3 333
|
2 992
|
3 972
|
4 175
|
4 287
|
4 395
|
4 331
|
4 047
|
3 888
|
3 918
|
4 092
|
4 122
|
4 337
|
|
| Net Income (Common) |
587
N/A
|
710
+21%
|
759
+7%
|
759
N/A
|
786
+4%
|
830
+6%
|
800
-4%
|
646
-19%
|
706
+9%
|
838
+19%
|
1 040
+24%
|
1 303
+25%
|
1 413
+8%
|
1 449
+3%
|
1 458
+1%
|
1 575
+8%
|
1 686
+7%
|
1 806
+7%
|
1 942
+8%
|
1 982
+2%
|
1 974
0%
|
2 016
+2%
|
2 035
+1%
|
2 003
-2%
|
1 976
-1%
|
1 125
-43%
|
1 015
-10%
|
1 029
+1%
|
733
-29%
|
98
-87%
|
(105)
N/A
|
(253)
-141%
|
(111)
+56%
|
1 184
N/A
|
1 383
+17%
|
1 321
-4%
|
1 313
-1%
|
1 452
+11%
|
1 536
+6%
|
1 750
+14%
|
2 040
+17%
|
2 032
0%
|
2 027
0%
|
1 968
-3%
|
1 808
-8%
|
2 711
+50%
|
2 741
+1%
|
2 803
+2%
|
2 820
+1%
|
2 320
-18%
|
2 484
+7%
|
2 647
+7%
|
2 897
+9%
|
1 048
-64%
|
1 229
+17%
|
1 257
+2%
|
1 136
-10%
|
1 818
+60%
|
1 841
+1%
|
1 850
+0%
|
1 905
+3%
|
2 993
+57%
|
2 873
-4%
|
2 947
+3%
|
4 456
+51%
|
4 566
+2%
|
4 804
+5%
|
4 963
+3%
|
3 630
-27%
|
539
-85%
|
448
-17%
|
74
-83%
|
(350)
N/A
|
1 284
N/A
|
1 783
+39%
|
2 448
+37%
|
3 023
+23%
|
5 220
+73%
|
5 087
-3%
|
4 905
-4%
|
5 126
+5%
|
3 819
-25%
|
3 583
-6%
|
3 327
-7%
|
2 987
-10%
|
3 966
+33%
|
4 169
+5%
|
4 281
+3%
|
4 389
+3%
|
4 325
-1%
|
4 041
-7%
|
3 882
-4%
|
3 912
+1%
|
4 087
+4%
|
4 116
+1%
|
4 332
+5%
|
|
| EPS (Diluted) |
1.93
N/A
|
2.34
+21%
|
2.5
+7%
|
2.5
N/A
|
2.6
+4%
|
2.74
+5%
|
2.64
-4%
|
2.13
-19%
|
2.32
+9%
|
2.76
+19%
|
3.42
+24%
|
4.24
+24%
|
4.58
+8%
|
4.72
+3%
|
4.73
+0%
|
5.11
+8%
|
5.43
+6%
|
5.83
+7%
|
6.26
+7%
|
6.37
+2%
|
6.34
0%
|
6.48
+2%
|
6.53
+1%
|
6.43
-2%
|
6.34
-1%
|
3.61
-43%
|
3.25
-10%
|
3.29
+1%
|
2.34
-29%
|
0.31
-87%
|
-0.35
N/A
|
-0.8
-129%
|
-0.35
+56%
|
3.77
N/A
|
4.4
+17%
|
4.2
-5%
|
4.14
-1%
|
4.58
+11%
|
4.84
+6%
|
5.53
+14%
|
6.45
+17%
|
6.41
-1%
|
6.41
N/A
|
6.19
-3%
|
5.7
-8%
|
8.55
+50%
|
8.59
+0%
|
8.79
+2%
|
9.18
+4%
|
7.48
-19%
|
8.59
+15%
|
9.35
+9%
|
10.23
+9%
|
3.65
-64%
|
4.29
+18%
|
4.5
+5%
|
4.17
-7%
|
6.52
+56%
|
6.84
+5%
|
6.84
N/A
|
7.02
+3%
|
11.09
+58%
|
10.56
-5%
|
10.83
+3%
|
16.32
+51%
|
16.78
+3%
|
17.85
+6%
|
18.65
+4%
|
13.8
-26%
|
2.03
-85%
|
1.7
-16%
|
0.28
-84%
|
-1.33
N/A
|
4.9
N/A
|
6.78
+38%
|
9.1
+34%
|
11.19
+23%
|
19.47
+74%
|
19.12
-2%
|
18.5
-3%
|
19.34
+5%
|
14.36
-26%
|
13.67
-5%
|
12.99
-5%
|
11.8
-9%
|
15.49
+31%
|
16.42
+6%
|
16.92
+3%
|
17.55
+4%
|
17.23
-2%
|
16.36
-5%
|
15.9
-3%
|
16.16
+2%
|
16.82
+4%
|
17.29
+3%
|
18.35
+6%
|
|