Apple Inc
NASDAQ:AAPL
Income Statement
Earnings Waterfall
Apple Inc
Income Statement
Apple 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 | Apr-2006 | Jul-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 | Apr-2017 | Jul-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 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
12
|
10
|
11
|
10
|
9
|
9
|
8
|
8
|
7
|
0
|
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
|
53
|
136
|
220
|
305
|
352
|
384
|
431
|
509
|
610
|
733
|
878
|
1 036
|
1 244
|
1 456
|
1 705
|
1 914
|
2 107
|
2 323
|
2 532
|
2 794
|
3 038
|
3 240
|
3 396
|
3 614
|
3 634
|
3 576
|
3 471
|
3 218
|
3 049
|
2 873
|
2 726
|
2 639
|
2 607
|
2 645
|
2 701
|
2 722
|
2 776
|
2 931
|
3 240
|
3 479
|
3 758
|
3 933
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
5 795
N/A
|
5 749
-1%
|
5 742
0%
|
5 839
+2%
|
5 819
0%
|
5 935
+2%
|
6 207
+5%
|
6 741
+9%
|
7 175
+6%
|
7 644
+7%
|
8 279
+8%
|
9 763
+18%
|
11 097
+14%
|
12 603
+14%
|
13 931
+11%
|
16 190
+16%
|
17 306
+7%
|
18 156
+5%
|
19 315
+6%
|
20 689
+7%
|
21 616
+4%
|
22 809
+6%
|
24 578
+8%
|
27 885
+13%
|
30 579
+10%
|
32 577
+7%
|
37 491
+15%
|
38 941
+4%
|
40 045
+3%
|
42 218
+5%
|
42 905
+2%
|
46 708
+9%
|
51 123
+9%
|
57 089
+12%
|
65 225
+14%
|
76 283
+17%
|
87 451
+15%
|
100 322
+15%
|
108 249
+8%
|
127 841
+18%
|
142 360
+11%
|
148 812
+5%
|
156 508
+5%
|
164 687
+5%
|
169 104
+3%
|
169 404
+0%
|
170 910
+1%
|
173 992
+2%
|
176 035
+1%
|
178 144
+1%
|
182 795
+3%
|
199 800
+9%
|
212 164
+6%
|
224 337
+6%
|
233 715
+4%
|
234 988
+1%
|
227 535
-3%
|
220 288
-3%
|
215 639
-2%
|
218 118
+1%
|
220 457
+1%
|
223 507
+1%
|
229 234
+3%
|
239 176
+4%
|
247 417
+3%
|
255 274
+3%
|
265 595
+4%
|
261 612
-1%
|
258 490
-1%
|
259 034
+0%
|
260 174
+0%
|
267 683
+3%
|
267 981
+0%
|
273 857
+2%
|
274 515
+0%
|
294 135
+7%
|
325 406
+11%
|
347 155
+7%
|
365 817
+5%
|
378 323
+3%
|
386 017
+2%
|
387 542
+0%
|
394 328
+2%
|
387 537
-2%
|
385 095
-1%
|
383 933
0%
|
383 285
0%
|
385 706
+1%
|
381 623
-1%
|
385 603
+1%
|
391 035
+1%
|
395 760
+1%
|
400 366
+1%
|
408 625
+2%
|
416 161
+2%
|
435 617
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 093)
|
(4 090)
|
(4 139)
|
(4 252)
|
(4 223)
|
(4 302)
|
(4 499)
|
(4 903)
|
(5 225)
|
(5 563)
|
(6 022)
|
(7 044)
|
(7 941)
|
(8 962)
|
(9 889)
|
(11 580)
|
(12 366)
|
(12 935)
|
(13 717)
|
(14 432)
|
(14 805)
|
(15 290)
|
(16 426)
|
(18 552)
|
(20 490)
|
(21 778)
|
(24 294)
|
(24 641)
|
(24 725)
|
(25 658)
|
(25 683)
|
(27 582)
|
(29 999)
|
(33 812)
|
(39 541)
|
(46 712)
|
(53 287)
|
(60 372)
|
(64 431)
|
(73 618)
|
(79 791)
|
(83 171)
|
(87 846)
|
(95 668)
|
(102 300)
|
(104 570)
|
(106 606)
|
(108 902)
|
(109 347)
|
(109 745)
|
(112 258)
|
(121 368)
|
(128 023)
|
(135 250)
|
(140 089)
|
(140 680)
|
(136 962)
|
(133 290)
|
(131 376)
|
(134 102)
|
(135 771)
|
(137 439)
|
(141 048)
|
(147 254)
|
(152 664)
|
(157 588)
|
(163 756)
|
(161 654)
|
(160 133)
|
(160 871)
|
(161 782)
|
(166 105)
|
(165 854)
|
(169 277)
|
(169 559)
|
(180 068)
|
(195 630)
|
(204 804)
|
(212 981)
|
(215 572)
|
(218 786)
|
(219 681)
|
(223 546)
|
(220 666)
|
(218 807)
|
(217 117)
|
(214 137)
|
(212 035)
|
(207 657)
|
(208 372)
|
(210 352)
|
(211 657)
|
(213 667)
|
(217 886)
|
(220 960)
|
(229 460)
|
|
| Gross Profit |
1 702
N/A
|
1 659
-3%
|
1 603
-3%
|
1 587
-1%
|
1 596
+1%
|
1 633
+2%
|
1 708
+5%
|
1 838
+8%
|
1 950
+6%
|
2 081
+7%
|
2 257
+8%
|
2 719
+20%
|
3 156
+16%
|
3 641
+15%
|
4 042
+11%
|
4 610
+14%
|
4 940
+7%
|
5 221
+6%
|
5 598
+7%
|
6 257
+12%
|
6 811
+9%
|
7 519
+10%
|
8 152
+8%
|
9 333
+14%
|
10 089
+8%
|
10 799
+7%
|
13 197
+22%
|
14 300
+8%
|
15 320
+7%
|
16 560
+8%
|
17 222
+4%
|
19 126
+11%
|
21 124
+10%
|
23 277
+10%
|
25 684
+10%
|
29 571
+15%
|
34 164
+16%
|
39 950
+17%
|
43 818
+10%
|
54 223
+24%
|
62 569
+15%
|
65 641
+5%
|
68 662
+5%
|
69 019
+1%
|
66 804
-3%
|
64 834
-3%
|
64 304
-1%
|
65 090
+1%
|
66 688
+2%
|
68 399
+3%
|
70 537
+3%
|
78 432
+11%
|
84 141
+7%
|
89 087
+6%
|
93 626
+5%
|
94 308
+1%
|
90 573
-4%
|
86 998
-4%
|
84 263
-3%
|
84 016
0%
|
84 686
+1%
|
86 068
+2%
|
88 186
+2%
|
91 922
+4%
|
94 753
+3%
|
97 686
+3%
|
101 839
+4%
|
99 958
-2%
|
98 357
-2%
|
98 163
0%
|
98 392
+0%
|
101 578
+3%
|
102 127
+1%
|
104 580
+2%
|
104 956
+0%
|
114 067
+9%
|
129 776
+14%
|
142 351
+10%
|
152 836
+7%
|
162 751
+6%
|
167 231
+3%
|
167 861
+0%
|
170 782
+2%
|
166 871
-2%
|
166 288
0%
|
166 816
+0%
|
169 148
+1%
|
173 671
+3%
|
173 966
+0%
|
177 231
+2%
|
180 683
+2%
|
184 103
+2%
|
186 699
+1%
|
190 739
+2%
|
195 201
+2%
|
206 157
+6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 559)
|
(1 545)
|
(1 555)
|
(1 573)
|
(1 611)
|
(1 652)
|
(1 683)
|
(1 725)
|
(1 774)
|
(1 834)
|
(1 921)
|
(2 041)
|
(2 144)
|
(2 282)
|
(2 399)
|
(2 619)
|
(2 816)
|
(2 958)
|
(3 145)
|
(3 229)
|
(3 324)
|
(3 519)
|
(3 745)
|
(4 053)
|
(4 349)
|
(4 603)
|
(4 870)
|
(5 070)
|
(5 215)
|
(5 358)
|
(5 482)
|
(5 762)
|
(6 104)
|
(6 655)
|
(7 299)
|
(8 084)
|
(8 782)
|
(9 423)
|
(10 028)
|
(10 920)
|
(11 756)
|
(12 634)
|
(13 421)
|
(13 908)
|
(14 519)
|
(14 921)
|
(15 305)
|
(15 838)
|
(16 401)
|
(17 031)
|
(18 034)
|
(19 146)
|
(20 170)
|
(21 315)
|
(22 396)
|
(23 153)
|
(23 709)
|
(24 112)
|
(24 239)
|
(24 804)
|
(25 364)
|
(26 083)
|
(26 842)
|
(27 663)
|
(28 697)
|
(29 786)
|
(30 941)
|
(31 988)
|
(32 866)
|
(33 740)
|
(34 462)
|
(35 425)
|
(36 536)
|
(37 442)
|
(38 668)
|
(39 814)
|
(40 873)
|
(42 413)
|
(43 887)
|
(45 848)
|
(47 852)
|
(49 532)
|
(51 345)
|
(52 906)
|
(53 984)
|
(54 590)
|
(54 847)
|
(55 013)
|
(55 726)
|
(56 637)
|
(57 467)
|
(58 428)
|
(59 335)
|
(60 524)
|
(62 151)
|
(65 087)
|
|
| Selling, General & Administrative |
(1 108)
|
(1 099)
|
(1 109)
|
(1 119)
|
(1 149)
|
(1 176)
|
(1 212)
|
(1 256)
|
(1 301)
|
(1 356)
|
(1 430)
|
(1 548)
|
(1 654)
|
(1 772)
|
(1 864)
|
(2 025)
|
(2 166)
|
(2 278)
|
(2 433)
|
(2 515)
|
(2 603)
|
(2 765)
|
(2 963)
|
(3 209)
|
(3 415)
|
(3 585)
|
(3 761)
|
(3 892)
|
(3 991)
|
(4 085)
|
(4 149)
|
(4 346)
|
(4 581)
|
(5 009)
|
(5 517)
|
(6 125)
|
(6 668)
|
(7 145)
|
(7 599)
|
(8 308)
|
(8 884)
|
(9 514)
|
(10 040)
|
(10 275)
|
(10 608)
|
(10 708)
|
(10 830)
|
(11 043)
|
(11 303)
|
(11 508)
|
(11 993)
|
(12 540)
|
(13 068)
|
(13 782)
|
(14 329)
|
(14 577)
|
(14 540)
|
(14 417)
|
(14 194)
|
(14 292)
|
(14 587)
|
(14 929)
|
(15 261)
|
(15 546)
|
(15 978)
|
(16 303)
|
(16 705)
|
(17 257)
|
(17 565)
|
(17 883)
|
(18 245)
|
(18 659)
|
(19 153)
|
(19 558)
|
(19 916)
|
(20 350)
|
(20 712)
|
(21 293)
|
(21 973)
|
(22 791)
|
(23 670)
|
(24 270)
|
(25 094)
|
(25 252)
|
(25 260)
|
(25 221)
|
(24 932)
|
(25 111)
|
(25 378)
|
(25 725)
|
(26 097)
|
(26 486)
|
(26 746)
|
(27 076)
|
(27 601)
|
(27 918)
|
|
| Research & Development |
(451)
|
(446)
|
(446)
|
(454)
|
(462)
|
(476)
|
(471)
|
(469)
|
(473)
|
(478)
|
(491)
|
(493)
|
(490)
|
(510)
|
(535)
|
(594)
|
(650)
|
(680)
|
(712)
|
(714)
|
(721)
|
(754)
|
(782)
|
(844)
|
(934)
|
(1 018)
|
(1 109)
|
(1 178)
|
(1 224)
|
(1 273)
|
(1 333)
|
(1 416)
|
(1 523)
|
(1 646)
|
(1 782)
|
(1 959)
|
(2 114)
|
(2 278)
|
(2 429)
|
(2 612)
|
(2 872)
|
(3 120)
|
(3 381)
|
(3 633)
|
(3 911)
|
(4 213)
|
(4 475)
|
(4 795)
|
(5 098)
|
(5 523)
|
(6 041)
|
(6 606)
|
(7 102)
|
(7 533)
|
(8 067)
|
(8 576)
|
(9 169)
|
(9 695)
|
(10 045)
|
(10 512)
|
(10 777)
|
(11 154)
|
(11 581)
|
(12 117)
|
(12 719)
|
(13 483)
|
(14 236)
|
(14 731)
|
(15 301)
|
(15 857)
|
(16 217)
|
(16 766)
|
(17 383)
|
(17 884)
|
(18 752)
|
(19 464)
|
(20 161)
|
(21 120)
|
(21 914)
|
(23 057)
|
(24 182)
|
(25 262)
|
(26 251)
|
(27 654)
|
(28 724)
|
(29 369)
|
(29 915)
|
(29 902)
|
(30 348)
|
(30 912)
|
(31 370)
|
(31 942)
|
(32 589)
|
(33 449)
|
(34 550)
|
(37 169)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
|
| Operating Income |
143
N/A
|
114
-20%
|
48
-58%
|
14
-71%
|
(15)
N/A
|
(19)
-27%
|
25
N/A
|
113
+352%
|
176
+56%
|
247
+40%
|
336
+36%
|
678
+102%
|
1 012
+49%
|
1 359
+34%
|
1 643
+21%
|
1 991
+21%
|
2 124
+7%
|
2 263
+7%
|
2 453
+8%
|
3 028
+23%
|
3 487
+15%
|
4 000
+15%
|
4 407
+10%
|
5 280
+20%
|
5 740
+9%
|
6 196
+8%
|
8 327
+34%
|
9 230
+11%
|
10 105
+9%
|
11 202
+11%
|
11 740
+5%
|
13 364
+14%
|
15 020
+12%
|
16 622
+11%
|
18 385
+11%
|
21 487
+17%
|
25 382
+18%
|
30 527
+20%
|
33 790
+11%
|
43 303
+28%
|
50 813
+17%
|
53 007
+4%
|
55 241
+4%
|
55 111
0%
|
52 285
-5%
|
49 913
-5%
|
48 999
-2%
|
49 252
+1%
|
50 287
+2%
|
51 368
+2%
|
52 503
+2%
|
59 286
+13%
|
63 971
+8%
|
67 772
+6%
|
71 230
+5%
|
71 155
0%
|
66 864
-6%
|
62 886
-6%
|
60 024
-5%
|
59 212
-1%
|
59 322
+0%
|
59 985
+1%
|
61 344
+2%
|
64 259
+5%
|
66 056
+3%
|
67 900
+3%
|
70 898
+4%
|
67 970
-4%
|
65 491
-4%
|
64 423
-2%
|
63 930
-1%
|
66 153
+3%
|
65 591
-1%
|
67 138
+2%
|
66 288
-1%
|
74 253
+12%
|
88 903
+20%
|
99 938
+12%
|
108 949
+9%
|
116 903
+7%
|
119 379
+2%
|
118 329
-1%
|
119 437
+1%
|
113 965
-5%
|
112 304
-1%
|
112 226
0%
|
114 301
+2%
|
118 658
+4%
|
118 240
0%
|
120 594
+2%
|
123 216
+2%
|
125 675
+2%
|
127 364
+1%
|
130 215
+2%
|
133 050
+2%
|
141 070
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
180
|
151
|
65
|
41
|
40
|
29
|
92
|
75
|
64
|
61
|
65
|
74
|
99
|
135
|
183
|
243
|
291
|
339
|
394
|
0
|
0
|
0
|
647
|
0
|
0
|
0
|
653
|
0
|
0
|
0
|
407
|
0
|
0
|
0
|
311
|
0
|
0
|
0
|
519
|
228
|
0
|
0
|
1 088
|
421
|
781
|
1 050
|
1 180
|
1 091
|
1 048
|
1 066
|
1 291
|
1 473
|
1 668
|
1 946
|
2 188
|
2 330
|
2 483
|
2 545
|
2 543
|
2 577
|
2 664
|
2 762
|
2 878
|
2 897
|
2 858
|
2 705
|
2 446
|
2 145
|
1 780
|
1 532
|
1 385
|
1 228
|
1 172
|
1 052
|
890
|
739
|
495
|
345
|
198
|
45
|
6
|
(45)
|
(106)
|
(197)
|
(218)
|
(239)
|
(183)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
|
| Non-Reccuring Items |
(35)
|
(24)
|
(31)
|
(30)
|
(33)
|
(33)
|
(26)
|
(3)
|
(10)
|
(18)
|
(23)
|
(23)
|
(13)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
1
|
0
|
5
|
1
|
(2)
|
0
|
1
|
2
|
2
|
1
|
(8)
|
(4)
|
(8)
|
(11)
|
(18)
|
(23)
|
(28)
|
(27)
|
(29)
|
410
|
482
|
542
|
(48)
|
673
|
687
|
650
|
(33)
|
578
|
479
|
421
|
(81)
|
201
|
188
|
186
|
(156)
|
258
|
234
|
348
|
(104)
|
188
|
538
|
654
|
(566)
|
426
|
265
|
(58)
|
(24)
|
(151)
|
(230)
|
(280)
|
(311)
|
(569)
|
(703)
|
(793)
|
(903)
|
(813)
|
(1 097)
|
(1 185)
|
(1 195)
|
(810)
|
(465)
|
(387)
|
(133)
|
(217)
|
(491)
|
(206)
|
(441)
|
(336)
|
133
|
76
|
422
|
368
|
328
|
127
|
(87)
|
(240)
|
230
|
577
|
60
|
(79)
|
(388)
|
(590)
|
(228)
|
(283)
|
(358)
|
(592)
|
(382)
|
(222)
|
(128)
|
279
|
269
|
71
|
(366)
|
(679)
|
(321)
|
77
|
|
| Pre-Tax Income |
289
N/A
|
241
-17%
|
87
-64%
|
26
-70%
|
(10)
N/A
|
(23)
-130%
|
92
N/A
|
187
+103%
|
232
+24%
|
291
+25%
|
370
+27%
|
725
+96%
|
1 090
+50%
|
1 478
+36%
|
1 808
+22%
|
2 211
+22%
|
2 387
+8%
|
2 575
+8%
|
2 818
+9%
|
3 438
+22%
|
3 969
+15%
|
4 542
+14%
|
5 006
+10%
|
5 953
+19%
|
6 427
+8%
|
6 846
+7%
|
8 947
+31%
|
9 808
+10%
|
10 584
+8%
|
11 623
+10%
|
12 066
+4%
|
13 565
+12%
|
15 208
+12%
|
16 808
+11%
|
18 540
+10%
|
21 745
+17%
|
25 616
+18%
|
30 875
+21%
|
34 205
+11%
|
43 719
+28%
|
51 351
+17%
|
53 661
+4%
|
55 763
+4%
|
55 958
+0%
|
53 331
-5%
|
50 905
-5%
|
50 155
-1%
|
50 192
+0%
|
51 105
+2%
|
52 154
+2%
|
53 483
+3%
|
60 190
+13%
|
64 936
+8%
|
68 925
+6%
|
72 515
+5%
|
72 672
+0%
|
68 250
-6%
|
64 246
-6%
|
61 372
-4%
|
60 979
-1%
|
61 521
+1%
|
62 360
+1%
|
64 089
+3%
|
66 939
+4%
|
68 423
+2%
|
70 399
+3%
|
72 903
+4%
|
69 779
-4%
|
67 404
-3%
|
66 031
-2%
|
65 737
0%
|
67 749
+3%
|
67 091
-1%
|
68 317
+2%
|
67 091
-2%
|
74 752
+11%
|
89 628
+20%
|
100 860
+13%
|
109 207
+8%
|
116 869
+7%
|
118 997
+2%
|
117 694
-1%
|
119 103
+1%
|
113 485
-5%
|
111 728
-2%
|
111 395
0%
|
113 736
+2%
|
118 436
+4%
|
118 112
0%
|
120 873
+2%
|
123 485
+2%
|
125 746
+2%
|
126 998
+1%
|
129 535
+2%
|
132 729
+2%
|
141 147
+6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(84)
|
(65)
|
(22)
|
(5)
|
5
|
5
|
(24)
|
(50)
|
(63)
|
(80)
|
(104)
|
(217)
|
(343)
|
(472)
|
(480)
|
(611)
|
(662)
|
(698)
|
(829)
|
(1 003)
|
(1 170)
|
(1 375)
|
(1 511)
|
(1 829)
|
(1 976)
|
(2 104)
|
(2 828)
|
(3 074)
|
(3 331)
|
(3 673)
|
(3 831)
|
(4 207)
|
(4 396)
|
(4 571)
|
(4 527)
|
(5 106)
|
(6 064)
|
(7 268)
|
(8 283)
|
(10 737)
|
(12 734)
|
(13 528)
|
(14 030)
|
(14 211)
|
(13 659)
|
(13 157)
|
(13 118)
|
(13 161)
|
(13 398)
|
(13 599)
|
(13 973)
|
(15 728)
|
(17 128)
|
(18 188)
|
(19 121)
|
(18 941)
|
(17 572)
|
(16 449)
|
(15 685)
|
(15 762)
|
(15 791)
|
(15 709)
|
(15 738)
|
(13 814)
|
(12 505)
|
(11 679)
|
(11 872)
|
(11 448)
|
(11 334)
|
(11 436)
|
(10 481)
|
(10 222)
|
(9 876)
|
(9 893)
|
(9 680)
|
(10 822)
|
(13 317)
|
(14 058)
|
(14 527)
|
(16 314)
|
(17 062)
|
(18 061)
|
(19 300)
|
(18 314)
|
(17 407)
|
(16 635)
|
(16 741)
|
(17 523)
|
(17 723)
|
(18 917)
|
(19 503)
|
(19 350)
|
(19 458)
|
(20 009)
|
(21 205)
|
(23 856)
|
|
| Income from Continuing Operations |
205
|
176
|
65
|
21
|
(5)
|
(18)
|
68
|
137
|
169
|
211
|
266
|
508
|
747
|
1 006
|
1 328
|
1 600
|
1 725
|
1 877
|
1 989
|
2 435
|
2 799
|
3 167
|
3 495
|
4 124
|
4 451
|
4 742
|
6 119
|
6 734
|
7 253
|
7 950
|
8 235
|
9 358
|
10 812
|
12 237
|
14 013
|
16 639
|
19 552
|
23 607
|
25 922
|
32 982
|
38 617
|
40 133
|
41 733
|
41 747
|
39 672
|
37 748
|
37 037
|
37 031
|
37 707
|
38 555
|
39 510
|
44 462
|
47 808
|
50 737
|
53 394
|
53 731
|
50 678
|
47 797
|
45 687
|
45 217
|
45 730
|
46 651
|
48 351
|
53 125
|
55 918
|
58 720
|
61 031
|
58 331
|
56 070
|
54 595
|
55 256
|
57 527
|
57 215
|
58 424
|
57 411
|
63 930
|
76 311
|
86 802
|
94 680
|
100 555
|
101 935
|
99 633
|
99 803
|
95 171
|
94 321
|
94 760
|
96 995
|
100 913
|
100 389
|
101 956
|
103 982
|
106 396
|
107 540
|
109 526
|
111 524
|
117 291
|
|
| Net Income (Common) |
205
N/A
|
176
-14%
|
65
-63%
|
19
-71%
|
(7)
N/A
|
(20)
-186%
|
69
N/A
|
140
+103%
|
172
+23%
|
214
+24%
|
266
+24%
|
508
+91%
|
747
+47%
|
1 006
+35%
|
1 328
+32%
|
1 600
+20%
|
1 725
+8%
|
1 877
+9%
|
1 989
+6%
|
2 435
+22%
|
2 799
+15%
|
3 167
+13%
|
3 495
+10%
|
4 124
+18%
|
4 451
+8%
|
4 742
+7%
|
6 119
+29%
|
6 734
+10%
|
7 253
+8%
|
7 950
+10%
|
8 235
+4%
|
9 358
+14%
|
10 812
+16%
|
12 237
+13%
|
14 013
+15%
|
16 639
+19%
|
19 552
+18%
|
23 607
+21%
|
25 922
+10%
|
32 982
+27%
|
38 617
+17%
|
40 133
+4%
|
41 733
+4%
|
41 747
+0%
|
39 672
-5%
|
37 748
-5%
|
37 037
-2%
|
37 031
0%
|
37 707
+2%
|
38 555
+2%
|
39 510
+2%
|
44 462
+13%
|
47 808
+8%
|
50 737
+6%
|
53 394
+5%
|
53 731
+1%
|
50 678
-6%
|
47 797
-6%
|
45 687
-4%
|
45 217
-1%
|
45 730
+1%
|
46 651
+2%
|
48 351
+4%
|
50 525
+4%
|
53 318
+6%
|
56 120
+5%
|
59 531
+6%
|
59 431
0%
|
57 170
-4%
|
55 695
-3%
|
55 256
-1%
|
57 527
+4%
|
57 215
-1%
|
58 424
+2%
|
57 411
-2%
|
63 930
+11%
|
76 311
+19%
|
86 802
+14%
|
94 680
+9%
|
100 555
+6%
|
101 935
+1%
|
99 633
-2%
|
99 803
+0%
|
95 171
-5%
|
94 321
-1%
|
94 760
+0%
|
96 995
+2%
|
100 913
+4%
|
100 389
-1%
|
101 956
+2%
|
93 736
-8%
|
96 150
+3%
|
97 294
+1%
|
99 280
+2%
|
112 010
+13%
|
117 777
+5%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.06
+100%
|
0.06
N/A
|
0.07
+17%
|
0.08
+14%
|
0.08
N/A
|
0.1
+25%
|
0.11
+10%
|
0.12
+9%
|
0.14
+17%
|
0.16
+14%
|
0.17
+6%
|
0.18
+6%
|
0.24
+33%
|
0.26
+8%
|
0.28
+8%
|
0.31
+11%
|
0.32
+3%
|
0.36
+12%
|
0.42
+17%
|
0.48
+14%
|
0.54
+13%
|
0.65
+20%
|
0.76
+17%
|
0.91
+20%
|
0.99
+9%
|
1.26
+27%
|
1.47
+17%
|
1.52
+3%
|
1.58
+4%
|
1.57
-1%
|
1.49
-5%
|
1.45
-3%
|
1.42
-2%
|
1.45
+2%
|
1.53
+6%
|
1.59
+4%
|
1.61
+1%
|
1.88
+17%
|
2.04
+9%
|
2.19
+7%
|
2.3
+5%
|
2.4
+4%
|
2.28
-5%
|
2.18
-4%
|
2.08
-5%
|
2.12
+2%
|
2.17
+2%
|
2.22
+2%
|
2.3
+4%
|
2.44
+6%
|
2.62
+7%
|
2.84
+8%
|
2.97
+5%
|
3.11
+5%
|
3.04
-2%
|
3.02
-1%
|
2.97
-2%
|
3.22
+8%
|
3.24
+1%
|
3.35
+3%
|
3.28
-2%
|
3.73
+14%
|
4.5
+21%
|
5.17
+15%
|
5.61
+9%
|
6.08
+8%
|
6.21
+2%
|
6.12
-1%
|
6.11
0%
|
5.96
-2%
|
5.95
0%
|
6
+1%
|
6.13
+2%
|
6.47
+6%
|
6.49
+0%
|
6.64
+2%
|
6.08
-8%
|
6.34
+4%
|
6.46
+2%
|
6.64
+3%
|
7.46
+12%
|
7.95
+7%
|
|