Adobe Inc
NASDAQ:ADBE
Income Statement
Earnings Waterfall
Adobe Inc
Income Statement
Adobe Inc
| Mar-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-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 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Aug-2012 | Nov-2012 | Mar-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Aug-2018 | Nov-2018 | Mar-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-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 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
6
|
8
|
10
|
9
|
6
|
4
|
3
|
10
|
26
|
42
|
57
|
66
|
67
|
67
|
67
|
67
|
67
|
67
|
67
|
67
|
68
|
68
|
68
|
67
|
67
|
64
|
60
|
58
|
57
|
60
|
64
|
68
|
69
|
69
|
70
|
70
|
71
|
73
|
74
|
76
|
78
|
80
|
89
|
110
|
130
|
149
|
157
|
150
|
137
|
126
|
116
|
113
|
113
|
112
|
113
|
111
|
111
|
112
|
112
|
116
|
114
|
113
|
113
|
108
|
123
|
147
|
169
|
204
|
231
|
247
|
263
|
|
| Revenue |
1 169
N/A
|
1 142
-2%
|
1 135
-1%
|
1 165
+3%
|
1 194
+2%
|
1 197
+0%
|
1 231
+3%
|
1 295
+5%
|
1 421
+10%
|
1 511
+6%
|
1 596
+6%
|
1 667
+4%
|
1 716
+3%
|
1 802
+5%
|
1 885
+5%
|
1 966
+4%
|
2 149
+9%
|
2 288
+6%
|
2 403
+5%
|
2 575
+7%
|
2 569
0%
|
2 679
+4%
|
2 929
+9%
|
3 158
+8%
|
3 399
+8%
|
3 540
+4%
|
3 576
+1%
|
3 580
+0%
|
3 476
-3%
|
3 294
-5%
|
3 104
-6%
|
2 946
-5%
|
3 018
+2%
|
3 257
+8%
|
3 549
+9%
|
3 800
+7%
|
3 969
+4%
|
4 049
+2%
|
4 072
+1%
|
4 216
+4%
|
4 234
+0%
|
4 335
+2%
|
4 402
+2%
|
4 404
+0%
|
4 366
-1%
|
4 252
-3%
|
4 167
-2%
|
4 055
-3%
|
4 047
0%
|
4 105
+1%
|
4 115
+0%
|
4 147
+1%
|
4 256
+3%
|
4 350
+2%
|
4 562
+5%
|
4 796
+5%
|
5 070
+6%
|
5 306
+5%
|
5 552
+5%
|
5 854
+5%
|
6 153
+5%
|
6 526
+6%
|
6 903
+6%
|
7 302
+6%
|
7 699
+5%
|
8 122
+5%
|
8 572
+6%
|
9 030
+5%
|
9 552
+6%
|
10 101
+6%
|
10 644
+5%
|
11 171
+5%
|
11 661
+4%
|
12 045
+3%
|
12 436
+3%
|
12 868
+3%
|
13 682
+6%
|
14 389
+5%
|
15 099
+5%
|
15 785
+5%
|
16 142
+2%
|
16 693
+3%
|
17 191
+3%
|
17 606
+2%
|
17 999
+2%
|
18 429
+2%
|
18 886
+2%
|
19 409
+3%
|
19 936
+3%
|
20 429
+2%
|
20 947
+3%
|
21 505
+3%
|
22 037
+2%
|
22 601
+3%
|
23 181
+3%
|
23 769
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(82)
|
(85)
|
(97)
|
(104)
|
(106)
|
(104)
|
(94)
|
(93)
|
(95)
|
(99)
|
(100)
|
(104)
|
(107)
|
(107)
|
(111)
|
(113)
|
(163)
|
(202)
|
(244)
|
(292)
|
(287)
|
(313)
|
(336)
|
(355)
|
(365)
|
(357)
|
(375)
|
(363)
|
(358)
|
(347)
|
(301)
|
(297)
|
(309)
|
(345)
|
(379)
|
(404)
|
(422)
|
(423)
|
(429)
|
(438)
|
(438)
|
(460)
|
(475)
|
(484)
|
(532)
|
(537)
|
(564)
|
(587)
|
(578)
|
(598)
|
(609)
|
(622)
|
(640)
|
(671)
|
(704)
|
(744)
|
(776)
|
(793)
|
(805)
|
(820)
|
(859)
|
(896)
|
(956)
|
(1 010)
|
(1 032)
|
(1 074)
|
(1 107)
|
(1 195)
|
(1 333)
|
(1 460)
|
(1 580)
|
(1 673)
|
(1 727)
|
(1 735)
|
(1 746)
|
(1 722)
|
(1 717)
|
(1 746)
|
(1 786)
|
(1 865)
|
(1 930)
|
(2 025)
|
(2 104)
|
(2 165)
|
(2 221)
|
(2 254)
|
(2 288)
|
(2 354)
|
(2 376)
|
(2 402)
|
(2 376)
|
(2 358)
|
(2 390)
|
(2 430)
|
(2 518)
|
(2 551)
|
|
| Gross Profit |
1 086
N/A
|
1 057
-3%
|
1 038
-2%
|
1 061
+2%
|
1 088
+3%
|
1 093
+0%
|
1 137
+4%
|
1 202
+6%
|
1 326
+10%
|
1 412
+6%
|
1 495
+6%
|
1 562
+4%
|
1 609
+3%
|
1 695
+5%
|
1 774
+5%
|
1 854
+4%
|
1 986
+7%
|
2 087
+5%
|
2 160
+4%
|
2 283
+6%
|
2 282
0%
|
2 367
+4%
|
2 593
+10%
|
2 803
+8%
|
3 034
+8%
|
3 184
+5%
|
3 201
+1%
|
3 217
+1%
|
3 118
-3%
|
2 947
-5%
|
2 803
-5%
|
2 649
-5%
|
2 709
+2%
|
2 912
+7%
|
3 171
+9%
|
3 396
+7%
|
3 547
+4%
|
3 626
+2%
|
3 643
+0%
|
3 778
+4%
|
3 795
+0%
|
3 875
+2%
|
3 927
+1%
|
3 920
0%
|
3 834
-2%
|
3 716
-3%
|
3 603
-3%
|
3 469
-4%
|
3 469
+0%
|
3 507
+1%
|
3 507
0%
|
3 525
+1%
|
3 616
+3%
|
3 679
+2%
|
3 859
+5%
|
4 051
+5%
|
4 294
+6%
|
4 513
+5%
|
4 748
+5%
|
5 035
+6%
|
5 294
+5%
|
5 630
+6%
|
5 947
+6%
|
6 291
+6%
|
6 667
+6%
|
7 048
+6%
|
7 465
+6%
|
7 835
+5%
|
8 219
+5%
|
8 641
+5%
|
9 064
+5%
|
9 499
+5%
|
9 934
+5%
|
10 310
+4%
|
10 690
+4%
|
11 146
+4%
|
11 965
+7%
|
12 643
+6%
|
13 313
+5%
|
13 920
+5%
|
14 212
+2%
|
14 668
+3%
|
15 087
+3%
|
15 441
+2%
|
15 778
+2%
|
16 175
+3%
|
16 598
+3%
|
17 055
+3%
|
17 560
+3%
|
18 027
+3%
|
18 571
+3%
|
19 147
+3%
|
19 647
+3%
|
20 171
+3%
|
20 663
+2%
|
21 218
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(742)
|
(738)
|
(742)
|
(749)
|
(766)
|
(771)
|
(793)
|
(823)
|
(864)
|
(900)
|
(935)
|
(970)
|
(1 010)
|
(1 055)
|
(1 091)
|
(1 125)
|
(1 279)
|
(1 413)
|
(1 560)
|
(1 711)
|
(1 714)
|
(1 767)
|
(1 848)
|
(1 945)
|
(2 045)
|
(2 115)
|
(2 167)
|
(2 157)
|
(2 115)
|
(2 039)
|
(1 948)
|
(1 917)
|
(2 009)
|
(2 138)
|
(2 264)
|
(2 380)
|
(2 417)
|
(2 458)
|
(2 498)
|
(2 581)
|
(2 614)
|
(2 667)
|
(2 717)
|
(2 743)
|
(2 845)
|
(2 893)
|
(2 951)
|
(3 019)
|
(3 039)
|
(3 078)
|
(3 113)
|
(3 092)
|
(3 088)
|
(3 093)
|
(3 101)
|
(3 147)
|
(3 256)
|
(3 326)
|
(3 437)
|
(3 542)
|
(3 639)
|
(3 816)
|
(3 956)
|
(4 123)
|
(4 265)
|
(4 452)
|
(4 696)
|
(4 995)
|
(5 386)
|
(5 758)
|
(6 045)
|
(6 060)
|
(6 424)
|
(6 533)
|
(6 698)
|
(6 723)
|
(7 211)
|
(7 499)
|
(7 797)
|
(8 118)
|
(8 284)
|
(8 617)
|
(8 993)
|
(9 343)
|
(9 674)
|
(9 976)
|
(10 186)
|
(10 405)
|
(10 589)
|
(10 795)
|
(11 044)
|
(11 406)
|
(11 650)
|
(11 950)
|
(12 261)
|
(12 512)
|
|
| Selling, General & Administrative |
(500)
|
(492)
|
(491)
|
(489)
|
(502)
|
(505)
|
(521)
|
(546)
|
(579)
|
(607)
|
(631)
|
(659)
|
(687)
|
(719)
|
(741)
|
(760)
|
(846)
|
(919)
|
(1 012)
|
(1 102)
|
(1 104)
|
(1 139)
|
(1 187)
|
(1 259)
|
(1 329)
|
(1 380)
|
(1 427)
|
(1 427)
|
(1 405)
|
(1 362)
|
(1 305)
|
(1 281)
|
(1 345)
|
(1 442)
|
(1 537)
|
(1 628)
|
(1 668)
|
(1 702)
|
(1 736)
|
(1 800)
|
(1 833)
|
(1 886)
|
(1 925)
|
(1 951)
|
(2 020)
|
(2 046)
|
(2 084)
|
(2 141)
|
(2 159)
|
(2 192)
|
(2 223)
|
(2 196)
|
(2 184)
|
(2 186)
|
(2 182)
|
(2 215)
|
(2 299)
|
(2 343)
|
(2 420)
|
(2 488)
|
(2 537)
|
(2 646)
|
(2 722)
|
(2 822)
|
(2 903)
|
(3 017)
|
(3 173)
|
(3 366)
|
(3 612)
|
(3 856)
|
(4 033)
|
(3 954)
|
(4 255)
|
(4 312)
|
(4 403)
|
(4 373)
|
(4 770)
|
(4 974)
|
(5 185)
|
(5 194)
|
(5 494)
|
(5 703)
|
(5 955)
|
(5 949)
|
(6 392)
|
(6 556)
|
(6 661)
|
(6 510)
|
(6 836)
|
(6 934)
|
(7 041)
|
(7 021)
|
(7 451)
|
(7 654)
|
(7 904)
|
(8 061)
|
|
| Research & Development |
(228)
|
(231)
|
(237)
|
(246)
|
(253)
|
(259)
|
(268)
|
(277)
|
(286)
|
(293)
|
(304)
|
(311)
|
(323)
|
(336)
|
(351)
|
(365)
|
(416)
|
(460)
|
(496)
|
(540)
|
(539)
|
(556)
|
(589)
|
(613)
|
(645)
|
(665)
|
(672)
|
(662)
|
(643)
|
(612)
|
(580)
|
(565)
|
(590)
|
(618)
|
(648)
|
(680)
|
(684)
|
(700)
|
(713)
|
(738)
|
(737)
|
(735)
|
(743)
|
(743)
|
(775)
|
(797)
|
(816)
|
(827)
|
(827)
|
(833)
|
(836)
|
(844)
|
(850)
|
(849)
|
(856)
|
(863)
|
(884)
|
(909)
|
(939)
|
(976)
|
(1 024)
|
(1 091)
|
(1 158)
|
(1 224)
|
(1 288)
|
(1 362)
|
(1 446)
|
(1 538)
|
(1 654)
|
(1 756)
|
(1 846)
|
(1 930)
|
(1 998)
|
(2 054)
|
(2 130)
|
(2 188)
|
(2 276)
|
(2 356)
|
(2 441)
|
(2 540)
|
(2 621)
|
(2 747)
|
(2 871)
|
(2 987)
|
(3 113)
|
(3 251)
|
(3 357)
|
(3 473)
|
(3 585)
|
(3 693)
|
(3 834)
|
(3 944)
|
(4 031)
|
(4 129)
|
(4 195)
|
(4 294)
|
|
| Depreciation & Amortization |
(14)
|
(14)
|
(14)
|
(15)
|
(11)
|
(8)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(34)
|
(52)
|
(70)
|
(70)
|
(72)
|
(72)
|
(72)
|
(72)
|
(70)
|
(69)
|
(68)
|
(67)
|
(65)
|
(63)
|
(72)
|
(74)
|
(77)
|
(80)
|
(72)
|
(64)
|
(56)
|
(49)
|
(43)
|
(44)
|
(46)
|
(48)
|
(49)
|
(50)
|
(50)
|
(51)
|
(52)
|
(53)
|
(54)
|
(54)
|
(52)
|
(53)
|
(58)
|
(63)
|
(69)
|
(73)
|
(74)
|
(78)
|
(79)
|
(79)
|
(80)
|
(76)
|
(77)
|
(75)
|
(72)
|
(77)
|
(91)
|
(121)
|
(146)
|
(165)
|
(175)
|
(171)
|
(168)
|
(166)
|
(162)
|
(165)
|
(169)
|
(171)
|
(384)
|
(169)
|
(167)
|
(167)
|
(407)
|
(169)
|
(169)
|
(168)
|
(422)
|
(168)
|
(168)
|
(169)
|
(441)
|
(168)
|
(167)
|
(162)
|
(157)
|
|
| Operating Income |
344
N/A
|
319
-7%
|
296
-7%
|
311
+5%
|
323
+4%
|
321
0%
|
344
+7%
|
379
+10%
|
462
+22%
|
513
+11%
|
561
+9%
|
592
+6%
|
599
+1%
|
640
+7%
|
683
+7%
|
728
+7%
|
707
-3%
|
674
-5%
|
600
-11%
|
572
-5%
|
568
-1%
|
600
+5%
|
745
+24%
|
858
+15%
|
989
+15%
|
1 068
+8%
|
1 034
-3%
|
1 060
+3%
|
1 004
-5%
|
908
-9%
|
855
-6%
|
732
-14%
|
700
-4%
|
774
+11%
|
906
+17%
|
1 016
+12%
|
1 130
+11%
|
1 168
+3%
|
1 146
-2%
|
1 197
+4%
|
1 181
-1%
|
1 208
+2%
|
1 210
+0%
|
1 177
-3%
|
989
-16%
|
823
-17%
|
652
-21%
|
449
-31%
|
430
-4%
|
429
0%
|
394
-8%
|
433
+10%
|
528
+22%
|
587
+11%
|
758
+29%
|
905
+19%
|
1 037
+15%
|
1 187
+14%
|
1 311
+10%
|
1 492
+14%
|
1 655
+11%
|
1 815
+10%
|
1 991
+10%
|
2 168
+9%
|
2 402
+11%
|
2 596
+8%
|
2 769
+7%
|
2 840
+3%
|
2 832
0%
|
2 884
+2%
|
3 019
+5%
|
3 439
+14%
|
3 510
+2%
|
3 777
+8%
|
3 992
+6%
|
4 423
+11%
|
4 754
+7%
|
5 144
+8%
|
5 516
+7%
|
5 802
+5%
|
5 928
+2%
|
6 051
+2%
|
6 094
+1%
|
6 098
+0%
|
6 104
+0%
|
6 199
+2%
|
6 412
+3%
|
6 650
+4%
|
6 971
+5%
|
7 232
+4%
|
7 527
+4%
|
7 741
+3%
|
7 997
+3%
|
8 221
+3%
|
8 402
+2%
|
8 706
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
21
|
19
|
17
|
(2)
|
14
|
15
|
14
|
1
|
14
|
16
|
15
|
17
|
18
|
21
|
31
|
37
|
47
|
52
|
58
|
128
|
74
|
82
|
87
|
90
|
73
|
59
|
42
|
50
|
30
|
24
|
22
|
11
|
(0)
|
(26)
|
(40)
|
(50)
|
(59)
|
(54)
|
(62)
|
(64)
|
(75)
|
(75)
|
(75)
|
(61)
|
(69)
|
(71)
|
(71)
|
(68)
|
(67)
|
(61)
|
(55)
|
(52)
|
(48)
|
(47)
|
(49)
|
(52)
|
(57)
|
(58)
|
(58)
|
(97)
|
(56)
|
(61)
|
(55)
|
(54)
|
(55)
|
(54)
|
(74)
|
(86)
|
(78)
|
(109)
|
(102)
|
(84)
|
(95)
|
(63)
|
(53)
|
(61)
|
(68)
|
(72)
|
(82)
|
(97)
|
(109)
|
(125)
|
(139)
|
(91)
|
(125)
|
(110)
|
(97)
|
148
|
(99)
|
(115)
|
(133)
|
190
|
(168)
|
(197)
|
(202)
|
(220)
|
|
| Non-Reccuring Items |
(17)
|
(19)
|
(19)
|
(24)
|
(19)
|
(17)
|
(16)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(20)
|
(20)
|
(20)
|
(1)
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(32)
|
(43)
|
(46)
|
(45)
|
(41)
|
(41)
|
(49)
|
(46)
|
(23)
|
(12)
|
0
|
(5)
|
(98)
|
(95)
|
(93)
|
(92)
|
3
|
0
|
(27)
|
(24)
|
(26)
|
(27)
|
(2)
|
(3)
|
(20)
|
(21)
|
(21)
|
(20)
|
(2)
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(171)
|
0
|
0
|
0
|
(186)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 000)
|
(1 000)
|
(1 000)
|
(1 000)
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(72)
|
(55)
|
(19)
|
0
|
(28)
|
(18)
|
(17)
|
0
|
(7)
|
(3)
|
(1)
|
0
|
2
|
(2)
|
(2)
|
0
|
(1)
|
4
|
1
|
0
|
68
|
67
|
71
|
0
|
8
|
15
|
18
|
0
|
(7)
|
(16)
|
(16)
|
0
|
5
|
(5)
|
(4)
|
0
|
2
|
13
|
9
|
0
|
7
|
14
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
0
|
2
|
2
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
11
|
4
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
22
|
22
|
22
|
22
|
38
|
5
|
12
|
15
|
24
|
33
|
35
|
43
|
40
|
40
|
40
|
30
|
20
|
7
|
(3)
|
(3)
|
0
|
4
|
4
|
0
|
0
|
(4)
|
(5)
|
4
|
1
|
84
|
132
|
193
|
1
|
297
|
332
|
354
|
0
|
316
|
292
|
261
|
248
|
|
| Pre-Tax Income |
276
N/A
|
264
-4%
|
274
+4%
|
285
+4%
|
289
+1%
|
301
+4%
|
324
+8%
|
380
+18%
|
469
+23%
|
525
+12%
|
574
+9%
|
609
+6%
|
619
+2%
|
659
+6%
|
712
+8%
|
766
+8%
|
733
-4%
|
710
-3%
|
639
-10%
|
680
+6%
|
710
+4%
|
750
+6%
|
904
+21%
|
947
+5%
|
1 068
+13%
|
1 141
+7%
|
1 093
-4%
|
1 079
-1%
|
986
-9%
|
872
-12%
|
818
-6%
|
702
-14%
|
665
-5%
|
695
+5%
|
817
+18%
|
943
+15%
|
1 063
+13%
|
1 128
+6%
|
1 088
-4%
|
1 035
-5%
|
1 020
-2%
|
1 055
+3%
|
1 061
+1%
|
1 119
+5%
|
932
-17%
|
728
-22%
|
559
-23%
|
356
-36%
|
338
-5%
|
368
+9%
|
337
-8%
|
361
+7%
|
460
+27%
|
519
+13%
|
689
+33%
|
874
+27%
|
1 003
+15%
|
1 152
+15%
|
1 275
+11%
|
1 435
+13%
|
1 603
+12%
|
1 766
+10%
|
1 951
+10%
|
2 138
+10%
|
2 380
+11%
|
2 578
+8%
|
2 738
+6%
|
2 794
+2%
|
2 794
0%
|
2 814
+1%
|
2 947
+5%
|
3 205
+9%
|
3 421
+7%
|
3 711
+8%
|
3 936
+6%
|
4 176
+6%
|
4 690
+12%
|
5 076
+8%
|
5 434
+7%
|
5 705
+5%
|
5 815
+2%
|
5 921
+2%
|
5 959
+1%
|
6 008
+1%
|
6 063
+1%
|
6 221
+3%
|
6 508
+5%
|
6 799
+4%
|
6 169
-9%
|
6 449
+5%
|
6 748
+5%
|
6 931
+3%
|
8 145
+18%
|
8 316
+2%
|
8 461
+2%
|
8 734
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(90)
|
(86)
|
(88)
|
(93)
|
(93)
|
(95)
|
(101)
|
(114)
|
(134)
|
(145)
|
(154)
|
(158)
|
(140)
|
(140)
|
(152)
|
(163)
|
(177)
|
(181)
|
(160)
|
(174)
|
(165)
|
(176)
|
(220)
|
(223)
|
(269)
|
(280)
|
(245)
|
(207)
|
(177)
|
(152)
|
(153)
|
(315)
|
(307)
|
(315)
|
(344)
|
(168)
|
(181)
|
(165)
|
(160)
|
(202)
|
(236)
|
(277)
|
(277)
|
(286)
|
(219)
|
(163)
|
(112)
|
(66)
|
(66)
|
(84)
|
(92)
|
(93)
|
(153)
|
(154)
|
(194)
|
(244)
|
(204)
|
(256)
|
(284)
|
(266)
|
(291)
|
(323)
|
(359)
|
(444)
|
(373)
|
(254)
|
(144)
|
(17)
|
(54)
|
(132)
|
(163)
|
(250)
|
(186)
|
(8)
|
(71)
|
1 084
|
876
|
506
|
405
|
(883)
|
(988)
|
(1 032)
|
(1 146)
|
(1 252)
|
(1 326)
|
(1 367)
|
(1 387)
|
(1 371)
|
(1 368)
|
(1 370)
|
(1 388)
|
(1 371)
|
(1 394)
|
(1 447)
|
(1 504)
|
(1 604)
|
|
| Income from Continuing Operations |
186
|
179
|
186
|
191
|
196
|
206
|
223
|
266
|
335
|
380
|
420
|
450
|
479
|
520
|
560
|
603
|
556
|
529
|
479
|
506
|
545
|
574
|
685
|
724
|
799
|
862
|
848
|
872
|
809
|
720
|
664
|
387
|
357
|
380
|
474
|
775
|
882
|
963
|
928
|
833
|
783
|
778
|
784
|
833
|
713
|
565
|
447
|
290
|
272
|
284
|
246
|
268
|
306
|
365
|
495
|
630
|
799
|
896
|
992
|
1 169
|
1 313
|
1 443
|
1 592
|
1 694
|
2 007
|
2 323
|
2 594
|
2 777
|
2 740
|
2 681
|
2 784
|
2 954
|
3 235
|
3 703
|
3 865
|
5 260
|
5 566
|
5 582
|
5 839
|
4 822
|
4 827
|
4 889
|
4 813
|
4 756
|
4 737
|
4 854
|
5 121
|
5 428
|
4 801
|
5 079
|
5 360
|
5 560
|
6 751
|
6 869
|
6 957
|
7 130
|
|
| Net Income (Common) |
186
N/A
|
179
-4%
|
186
+4%
|
191
+3%
|
196
+2%
|
206
+5%
|
223
+8%
|
266
+19%
|
335
+26%
|
380
+13%
|
420
+11%
|
450
+7%
|
479
+6%
|
520
+8%
|
560
+8%
|
603
+8%
|
556
-8%
|
529
-5%
|
479
-10%
|
506
+6%
|
545
+8%
|
574
+5%
|
685
+19%
|
724
+6%
|
799
+10%
|
862
+8%
|
848
-2%
|
872
+3%
|
809
-7%
|
720
-11%
|
664
-8%
|
387
-42%
|
357
-8%
|
380
+6%
|
474
+25%
|
775
+64%
|
882
+14%
|
963
+9%
|
928
-4%
|
833
-10%
|
783
-6%
|
778
-1%
|
784
+1%
|
833
+6%
|
713
-14%
|
565
-21%
|
447
-21%
|
290
-35%
|
272
-6%
|
284
+4%
|
246
-13%
|
268
+9%
|
306
+14%
|
365
+19%
|
495
+36%
|
630
+27%
|
799
+27%
|
896
+12%
|
992
+11%
|
1 169
+18%
|
1 313
+12%
|
1 443
+10%
|
1 592
+10%
|
1 694
+6%
|
1 879
+11%
|
2 167
+15%
|
2 414
+11%
|
2 591
+7%
|
2 682
+4%
|
2 651
-1%
|
2 778
+5%
|
2 951
+6%
|
3 232
+10%
|
3 700
+14%
|
3 862
+4%
|
5 260
+36%
|
5 566
+6%
|
5 582
+0%
|
5 839
+5%
|
4 822
-17%
|
4 827
+0%
|
4 889
+1%
|
4 813
-2%
|
4 756
-1%
|
4 737
0%
|
4 854
+2%
|
5 121
+6%
|
5 428
+6%
|
4 801
-12%
|
5 079
+6%
|
5 360
+6%
|
5 560
+4%
|
6 751
+21%
|
6 869
+2%
|
6 957
+1%
|
7 130
+2%
|
|
| EPS (Diluted) |
0.37
N/A
|
0.36
-3%
|
0.38
+6%
|
0.39
+3%
|
0.41
+5%
|
0.43
+5%
|
0.46
+7%
|
0.55
+20%
|
0.68
+24%
|
0.77
+13%
|
0.85
+10%
|
0.91
+7%
|
0.96
+5%
|
1.03
+7%
|
1.11
+8%
|
1.19
+7%
|
0.89
-25%
|
0.86
-3%
|
0.79
-8%
|
0.83
+5%
|
0.9
+8%
|
0.95
+6%
|
1.13
+19%
|
1.21
+7%
|
1.39
+15%
|
1.58
+14%
|
1.56
-1%
|
1.59
+2%
|
1.53
-4%
|
1.35
-12%
|
1.26
-7%
|
0.73
-42%
|
0.68
-7%
|
0.72
+6%
|
0.9
+25%
|
1.47
+63%
|
1.72
+17%
|
1.86
+8%
|
1.86
N/A
|
1.65
-11%
|
1.55
-6%
|
1.56
+1%
|
1.57
+1%
|
1.66
+6%
|
1.42
-14%
|
1.12
-21%
|
0.88
-21%
|
0.56
-36%
|
0.53
-5%
|
0.55
+4%
|
0.48
-13%
|
0.53
+10%
|
0.6
+13%
|
0.72
+20%
|
0.97
+35%
|
1.24
+28%
|
1.57
+27%
|
1.76
+12%
|
1.96
+11%
|
2.32
+18%
|
2.62
+13%
|
2.89
+10%
|
3.19
+10%
|
3.38
+6%
|
3.76
+11%
|
4.34
+15%
|
4.85
+12%
|
5.2
+7%
|
5.42
+4%
|
5.38
-1%
|
5.64
+5%
|
6.01
+7%
|
6.61
+10%
|
7.62
+15%
|
7.95
+4%
|
10.85
+36%
|
11.52
+6%
|
11.6
+1%
|
12.12
+4%
|
10.02
-17%
|
10.15
+1%
|
10.33
+2%
|
10.25
-1%
|
10.1
-1%
|
10.3
+2%
|
10.57
+3%
|
11.14
+5%
|
11.83
+6%
|
10.52
-11%
|
11.26
+7%
|
11.96
+6%
|
12.36
+3%
|
15.41
+25%
|
16.01
+4%
|
16.4
+2%
|
16.7
+2%
|
|