Kimberly-Clark Corp
NASDAQ:KMB
Income Statement
Earnings Waterfall
Kimberly-Clark Corp
Income Statement
Kimberly-Clark Corp
| 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 |
188
|
185
|
183
|
182
|
178
|
178
|
173
|
168
|
164
|
160
|
160
|
163
|
168
|
173
|
180
|
190
|
201
|
209
|
218
|
220
|
217
|
214
|
235
|
265
|
289
|
311
|
308
|
304
|
304
|
301
|
292
|
275
|
263
|
252
|
244
|
243
|
246
|
257
|
268
|
277
|
284
|
284
|
284
|
285
|
280
|
280
|
283
|
282
|
286
|
287
|
286
|
284
|
285
|
286
|
288
|
295
|
299
|
307
|
314
|
319
|
326
|
330
|
327
|
318
|
301
|
284
|
270
|
263
|
262
|
261
|
263
|
261
|
257
|
255
|
251
|
252
|
254
|
254
|
256
|
256
|
258
|
261
|
270
|
282
|
290
|
298
|
299
|
293
|
287
|
283
|
276
|
270
|
267
|
262
|
260
|
0
|
|
| Revenue |
13 295
N/A
|
13 459
+1%
|
13 572
+1%
|
13 232
-3%
|
13 695
+3%
|
13 831
+1%
|
13 743
-1%
|
14 026
+2%
|
14 278
+2%
|
14 421
+1%
|
14 805
+3%
|
15 083
+2%
|
15 278
+1%
|
15 577
+2%
|
15 795
+1%
|
15 903
+1%
|
16 065
+1%
|
16 239
+1%
|
16 449
+1%
|
16 747
+2%
|
17 064
+2%
|
17 405
+2%
|
17 815
+2%
|
18 266
+3%
|
18 693
+2%
|
19 197
+3%
|
19 575
+2%
|
19 415
-1%
|
19 095
-2%
|
18 816
-1%
|
18 731
0%
|
19 115
+2%
|
19 457
+2%
|
19 587
+1%
|
19 653
+0%
|
19 746
+0%
|
19 940
+1%
|
20 342
+2%
|
20 745
+2%
|
20 846
+0%
|
21 058
+1%
|
21 068
+0%
|
20 932
-1%
|
19 467
-7%
|
21 140
+9%
|
21 138
0%
|
21 154
+0%
|
19 561
-8%
|
19 130
-2%
|
18 816
-2%
|
18 610
-1%
|
19 724
+6%
|
19 528
-1%
|
19 218
-2%
|
18 880
-2%
|
18 591
-2%
|
18 376
-1%
|
18 321
0%
|
18 197
-1%
|
18 287
+0%
|
18 315
+0%
|
18 303
0%
|
18 374
+0%
|
18 348
0%
|
18 575
+1%
|
18 603
+0%
|
18 520
0%
|
18 486
0%
|
18 388
-1%
|
18 378
0%
|
18 436
+0%
|
18 450
+0%
|
18 826
+2%
|
18 844
+0%
|
18 887
+0%
|
19 140
+1%
|
18 874
-1%
|
18 984
+1%
|
19 311
+2%
|
19 440
+1%
|
19 792
+2%
|
20 133
+2%
|
20 176
+0%
|
20 175
0%
|
20 275
+0%
|
20 346
+0%
|
20 425
+0%
|
20 431
+0%
|
20 385
0%
|
20 280
-1%
|
20 100
-1%
|
16 805
-16%
|
19 749
+18%
|
18 883
-4%
|
18 081
-4%
|
16 447
-9%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(8 577)
|
(8 632)
|
(8 720)
|
(8 538)
|
(8 896)
|
(9 074)
|
(9 093)
|
(9 232)
|
(9 432)
|
(9 527)
|
(9 808)
|
(10 015)
|
(10 158)
|
(10 390)
|
(10 691)
|
(10 827)
|
(11 143)
|
(11 352)
|
(11 443)
|
(11 665)
|
(11 783)
|
(11 965)
|
(12 207)
|
(12 562)
|
(12 886)
|
(13 352)
|
(13 710)
|
(13 557)
|
(13 239)
|
(12 871)
|
(12 522)
|
(12 695)
|
(12 844)
|
(12 903)
|
(13 082)
|
(13 196)
|
(13 492)
|
(13 896)
|
(14 230)
|
(14 287)
|
(14 305)
|
(14 184)
|
(13 935)
|
(13 338)
|
(14 180)
|
(14 151)
|
(14 158)
|
(12 952)
|
(12 678)
|
(12 464)
|
(12 298)
|
(13 041)
|
(12 851)
|
(12 584)
|
(12 329)
|
(11 967)
|
(11 772)
|
(11 710)
|
(11 598)
|
(11 596)
|
(11 603)
|
(11 603)
|
(11 677)
|
(11 761)
|
(12 047)
|
(12 187)
|
(12 252)
|
(12 348)
|
(12 298)
|
(12 240)
|
(12 158)
|
(11 999)
|
(12 067)
|
(11 836)
|
(11 841)
|
(12 035)
|
(12 016)
|
(12 458)
|
(12 951)
|
(13 298)
|
(13 744)
|
(14 061)
|
(14 092)
|
(13 956)
|
(13 850)
|
(13 719)
|
(13 503)
|
(13 384)
|
(13 168)
|
(12 939)
|
(12 782)
|
(10 516)
|
(12 550)
|
(12 001)
|
(11 487)
|
(10 524)
|
|
| Gross Profit |
4 719
N/A
|
4 827
+2%
|
4 852
+1%
|
4 694
-3%
|
4 799
+2%
|
4 757
-1%
|
4 650
-2%
|
4 794
+3%
|
4 847
+1%
|
4 894
+1%
|
4 997
+2%
|
5 069
+1%
|
5 119
+1%
|
5 187
+1%
|
5 105
-2%
|
5 075
-1%
|
4 922
-3%
|
4 887
-1%
|
5 006
+2%
|
5 082
+2%
|
5 281
+4%
|
5 440
+3%
|
5 608
+3%
|
5 704
+2%
|
5 807
+2%
|
5 845
+1%
|
5 865
+0%
|
5 858
0%
|
5 856
0%
|
5 945
+2%
|
6 209
+4%
|
6 420
+3%
|
6 613
+3%
|
6 684
+1%
|
6 571
-2%
|
6 550
0%
|
6 448
-2%
|
6 446
0%
|
6 515
+1%
|
6 559
+1%
|
6 753
+3%
|
6 884
+2%
|
6 997
+2%
|
6 129
-12%
|
6 960
+14%
|
6 987
+0%
|
6 996
+0%
|
6 609
-6%
|
6 452
-2%
|
6 352
-2%
|
6 312
-1%
|
6 683
+6%
|
6 677
0%
|
6 634
-1%
|
6 551
-1%
|
6 624
+1%
|
6 604
0%
|
6 611
+0%
|
6 599
0%
|
6 691
+1%
|
6 712
+0%
|
6 700
0%
|
6 697
0%
|
6 587
-2%
|
6 528
-1%
|
6 416
-2%
|
6 268
-2%
|
6 138
-2%
|
6 090
-1%
|
6 138
+1%
|
6 278
+2%
|
6 451
+3%
|
6 759
+5%
|
7 008
+4%
|
7 046
+1%
|
7 105
+1%
|
6 858
-3%
|
6 526
-5%
|
6 360
-3%
|
6 142
-3%
|
6 048
-2%
|
6 072
+0%
|
6 084
+0%
|
6 219
+2%
|
6 425
+3%
|
6 627
+3%
|
6 922
+4%
|
7 047
+2%
|
7 217
+2%
|
7 341
+2%
|
7 318
0%
|
6 289
-14%
|
7 199
+14%
|
6 882
-4%
|
6 594
-4%
|
5 923
-10%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 326)
|
(2 360)
|
(2 369)
|
(2 325)
|
(2 352)
|
(2 369)
|
(2 356)
|
(2 463)
|
(2 437)
|
(2 467)
|
(2 531)
|
(2 562)
|
(2 599)
|
(2 655)
|
(2 725)
|
(2 765)
|
(2 828)
|
(2 885)
|
(2 943)
|
(2 980)
|
(2 984)
|
(3 038)
|
(3 049)
|
(3 088)
|
(3 143)
|
(3 180)
|
(3 273)
|
(3 311)
|
(3 345)
|
(3 475)
|
(3 477)
|
(3 595)
|
(3 672)
|
(3 716)
|
(3 780)
|
(3 777)
|
(3 757)
|
(3 681)
|
(3 691)
|
(3 704)
|
(3 794)
|
(3 863)
|
(3 919)
|
(3 752)
|
(4 191)
|
(4 176)
|
(4 161)
|
(3 706)
|
(3 621)
|
(3 542)
|
(3 432)
|
(4 162)
|
(4 119)
|
(5 395)
|
(5 410)
|
(5 011)
|
(4 935)
|
(3 560)
|
(3 491)
|
(3 308)
|
(3 285)
|
(3 297)
|
(3 262)
|
(3 229)
|
(3 194)
|
(3 122)
|
(3 044)
|
(3 000)
|
(2 969)
|
(3 002)
|
(3 081)
|
(3 170)
|
(3 253)
|
(3 283)
|
(3 383)
|
(3 414)
|
(3 315)
|
(3 319)
|
(3 205)
|
(3 306)
|
(3 643)
|
(3 603)
|
(3 608)
|
(3 538)
|
(3 650)
|
(3 702)
|
(3 878)
|
(4 089)
|
(4 104)
|
(4 154)
|
(3 530)
|
(3 492)
|
(3 490)
|
(3 305)
|
(3 709)
|
(3 572)
|
|
| Selling, General & Administrative |
(2 208)
|
(2 267)
|
(2 299)
|
(2 252)
|
(2 303)
|
(2 303)
|
(2 303)
|
(2 350)
|
(2 379)
|
(2 415)
|
(2 459)
|
(2 511)
|
(2 547)
|
(2 620)
|
(2 685)
|
(2 737)
|
(2 796)
|
(2 850)
|
(2 920)
|
(2 948)
|
(2 968)
|
(3 024)
|
(3 059)
|
(3 106)
|
(3 172)
|
(3 201)
|
(3 266)
|
(3 291)
|
(3 241)
|
(3 337)
|
(3 340)
|
(3 498)
|
(3 630)
|
(3 636)
|
(3 693)
|
(3 673)
|
(3 681)
|
(3 692)
|
(3 726)
|
(3 755)
|
(3 835)
|
(3 914)
|
(3 958)
|
(3 757)
|
(4 094)
|
(4 087)
|
(4 090)
|
(3 699)
|
(3 568)
|
(3 494)
|
(3 408)
|
(3 709)
|
(3 662)
|
(3 593)
|
(3 557)
|
(3 443)
|
(3 419)
|
(3 397)
|
(3 362)
|
(3 300)
|
(3 282)
|
(3 270)
|
(3 244)
|
(3 202)
|
(3 174)
|
(3 095)
|
(3 011)
|
(2 987)
|
(2 949)
|
(2 987)
|
(3 058)
|
(3 155)
|
(3 264)
|
(3 287)
|
(3 387)
|
(3 382)
|
(3 370)
|
(3 377)
|
(3 263)
|
(3 288)
|
(3 368)
|
(3 450)
|
(3 543)
|
(3 581)
|
(3 619)
|
(3 728)
|
(3 884)
|
(3 946)
|
(4 031)
|
(4 012)
|
(3 987)
|
(3 930)
|
(4 008)
|
(3 836)
|
(3 659)
|
(3 528)
|
|
| Depreciation & Amortization |
(68)
|
(45)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(51)
|
(48)
|
(47)
|
(74)
|
(50)
|
(66)
|
(53)
|
(113)
|
(58)
|
(51)
|
(72)
|
(51)
|
(52)
|
(36)
|
(39)
|
(27)
|
(32)
|
(36)
|
(23)
|
(32)
|
(16)
|
(14)
|
9
|
18
|
28
|
21
|
(7)
|
(20)
|
(104)
|
(138)
|
(137)
|
(97)
|
(42)
|
(80)
|
(87)
|
(104)
|
(76)
|
11
|
35
|
51
|
41
|
51
|
39
|
5
|
(97)
|
(89)
|
(71)
|
(7)
|
(53)
|
(48)
|
(24)
|
(453)
|
(457)
|
(1 802)
|
(1 853)
|
(1 568)
|
(1 516)
|
(163)
|
(129)
|
(8)
|
(3)
|
(27)
|
(18)
|
(27)
|
(20)
|
(27)
|
(33)
|
(13)
|
(20)
|
(15)
|
(23)
|
(15)
|
11
|
4
|
4
|
(32)
|
55
|
58
|
58
|
(18)
|
(275)
|
(153)
|
(65)
|
43
|
(31)
|
26
|
6
|
(143)
|
(73)
|
(142)
|
457
|
438
|
518
|
531
|
(50)
|
(44)
|
|
| Operating Income |
2 393
N/A
|
2 468
+3%
|
2 484
+1%
|
2 368
-5%
|
2 447
+3%
|
2 388
-2%
|
2 294
-4%
|
2 332
+2%
|
2 410
+3%
|
2 428
+1%
|
2 466
+2%
|
2 506
+2%
|
2 521
+1%
|
2 532
+0%
|
2 380
-6%
|
2 311
-3%
|
2 093
-9%
|
2 001
-4%
|
2 063
+3%
|
2 102
+2%
|
2 297
+9%
|
2 402
+5%
|
2 559
+7%
|
2 616
+2%
|
2 664
+2%
|
2 665
+0%
|
2 592
-3%
|
2 547
-2%
|
2 511
-1%
|
2 470
-2%
|
2 731
+11%
|
2 825
+3%
|
2 941
+4%
|
2 968
+1%
|
2 791
-6%
|
2 773
-1%
|
2 691
-3%
|
2 765
+3%
|
2 824
+2%
|
2 855
+1%
|
2 959
+4%
|
3 021
+2%
|
3 078
+2%
|
2 377
-23%
|
2 769
+16%
|
2 811
+2%
|
2 835
+1%
|
2 903
+2%
|
2 831
-2%
|
2 810
-1%
|
2 880
+2%
|
2 521
-12%
|
2 558
+1%
|
1 239
-52%
|
1 141
-8%
|
1 613
+41%
|
1 669
+3%
|
3 051
+83%
|
3 108
+2%
|
3 383
+9%
|
3 427
+1%
|
3 403
-1%
|
3 435
+1%
|
3 358
-2%
|
3 334
-1%
|
3 294
-1%
|
3 224
-2%
|
3 138
-3%
|
3 121
-1%
|
3 136
+0%
|
3 197
+2%
|
3 281
+3%
|
3 506
+7%
|
3 725
+6%
|
3 663
-2%
|
3 691
+1%
|
3 543
-4%
|
3 207
-9%
|
3 155
-2%
|
2 836
-10%
|
2 405
-15%
|
2 469
+3%
|
2 476
+0%
|
2 681
+8%
|
2 775
+4%
|
2 925
+5%
|
3 044
+4%
|
2 958
-3%
|
3 113
+5%
|
3 187
+2%
|
3 788
+19%
|
2 797
-26%
|
3 709
+33%
|
3 577
-4%
|
2 885
-19%
|
2 351
-19%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(171)
|
(168)
|
(167)
|
(166)
|
(162)
|
(160)
|
(155)
|
(150)
|
(146)
|
(143)
|
(143)
|
(145)
|
(148)
|
(149)
|
(153)
|
(163)
|
(173)
|
(183)
|
(192)
|
(191)
|
(188)
|
(184)
|
(203)
|
(231)
|
(253)
|
(275)
|
(266)
|
(258)
|
(257)
|
(256)
|
(256)
|
(249)
|
(240)
|
(229)
|
(223)
|
(223)
|
(227)
|
(240)
|
(251)
|
(259)
|
(266)
|
(265)
|
(266)
|
(267)
|
(261)
|
(261)
|
(262)
|
(262)
|
(268)
|
(269)
|
(269)
|
(266)
|
(266)
|
(268)
|
(271)
|
(278)
|
(282)
|
(291)
|
(300)
|
(308)
|
(317)
|
(322)
|
(318)
|
(308)
|
(291)
|
(273)
|
(260)
|
(253)
|
(251)
|
(251)
|
(252)
|
(250)
|
(251)
|
(245)
|
(242)
|
(244)
|
(247)
|
(247)
|
(250)
|
(250)
|
(251)
|
(255)
|
(261)
|
(268)
|
(271)
|
(271)
|
(258)
|
(227)
|
(218)
|
(214)
|
(207)
|
(222)
|
(222)
|
(221)
|
(231)
|
(232)
|
|
| Non-Reccuring Items |
(21)
|
(62)
|
(62)
|
0
|
(69)
|
(27)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(79)
|
(4)
|
0
|
0
|
(39)
|
(199)
|
(294)
|
(413)
|
(361)
|
(294)
|
(230)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(577)
|
(707)
|
(856)
|
(1 036)
|
(611)
|
(600)
|
(395)
|
(335)
|
(307)
|
(275)
|
(436)
|
(483)
|
(469)
|
(501)
|
(493)
|
(354)
|
0
|
0
|
0
|
0
|
0
|
(658)
|
(658)
|
(614)
|
(703)
|
(235)
|
(456)
|
(97)
|
(585)
|
(517)
|
(358)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(106)
|
(157)
|
(196)
|
(222)
|
(158)
|
(153)
|
(162)
|
(179)
|
(179)
|
(149)
|
(108)
|
(82)
|
(66)
|
(77)
|
(117)
|
(107)
|
(67)
|
(39)
|
8
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(66)
|
(80)
|
(95)
|
(109)
|
(59)
|
(54)
|
(45)
|
(41)
|
(36)
|
(38)
|
(43)
|
(44)
|
(46)
|
(46)
|
(41)
|
(96)
|
(34)
|
(29)
|
(22)
|
43
|
(7)
|
(5)
|
(33)
|
(50)
|
(73)
|
(85)
|
(100)
|
(102)
|
(96)
|
(95)
|
(68)
|
(63)
|
(60)
|
(62)
|
(63)
|
(64)
|
(67)
|
|
| Pre-Tax Income |
2 201
N/A
|
2 238
+2%
|
2 254
+1%
|
2 202
-2%
|
2 217
+1%
|
2 201
-1%
|
2 140
-3%
|
2 076
-3%
|
2 106
+1%
|
2 089
-1%
|
2 101
+1%
|
2 203
+5%
|
2 220
+1%
|
2 221
+0%
|
2 047
-8%
|
1 969
-4%
|
1 772
-10%
|
1 710
-4%
|
1 789
+5%
|
1 845
+3%
|
2 032
+10%
|
2 101
+3%
|
2 249
+7%
|
2 318
+3%
|
2 372
+2%
|
2 399
+1%
|
2 341
-2%
|
2 289
-2%
|
2 254
-2%
|
2 214
-2%
|
2 476
+12%
|
2 576
+4%
|
2 622
+2%
|
2 735
+4%
|
2 568
-6%
|
2 550
-1%
|
2 425
-5%
|
2 326
-4%
|
2 279
-2%
|
2 183
-4%
|
2 332
+7%
|
2 462
+6%
|
2 582
+5%
|
2 110
-18%
|
2 508
+19%
|
2 550
+2%
|
2 573
+1%
|
2 641
+3%
|
2 563
-3%
|
2 541
-1%
|
2 611
+3%
|
2 255
-14%
|
2 292
+2%
|
971
-58%
|
870
-10%
|
1 335
+53%
|
1 387
+4%
|
2 760
+99%
|
2 808
+2%
|
3 009
+7%
|
3 030
+1%
|
2 986
-1%
|
3 008
+1%
|
2 991
-1%
|
2 412
-19%
|
2 269
-6%
|
2 067
-9%
|
1 813
-12%
|
2 221
+23%
|
2 242
+1%
|
2 506
+12%
|
2 650
+6%
|
2 902
+10%
|
3 164
+9%
|
2 889
-9%
|
2 930
+1%
|
2 798
-5%
|
2 437
-13%
|
2 455
+1%
|
2 225
-9%
|
2 149
-3%
|
2 181
+1%
|
2 165
-1%
|
2 340
+8%
|
2 419
+3%
|
1 896
-22%
|
2 026
+7%
|
2 021
0%
|
2 097
+4%
|
2 670
+27%
|
3 062
+15%
|
2 418
-21%
|
2 840
+17%
|
2 776
-2%
|
2 232
-20%
|
2 052
-8%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(656)
|
(655)
|
(658)
|
(630)
|
(639)
|
(641)
|
(600)
|
(484)
|
(434)
|
(387)
|
(384)
|
(484)
|
(494)
|
(516)
|
(450)
|
(438)
|
(421)
|
(411)
|
(459)
|
(469)
|
(482)
|
(463)
|
(515)
|
(537)
|
(590)
|
(652)
|
(639)
|
(618)
|
(617)
|
(601)
|
(686)
|
(746)
|
(823)
|
(846)
|
(801)
|
(788)
|
(699)
|
(691)
|
(670)
|
(660)
|
(693)
|
(733)
|
(782)
|
(660)
|
(806)
|
(831)
|
(832)
|
(828)
|
(801)
|
(788)
|
(824)
|
(856)
|
(890)
|
(384)
|
(341)
|
(418)
|
(395)
|
(893)
|
(903)
|
(922)
|
(922)
|
(907)
|
(904)
|
(852)
|
(667)
|
(603)
|
(491)
|
(354)
|
(475)
|
(469)
|
(549)
|
(576)
|
(630)
|
(697)
|
(619)
|
(676)
|
(626)
|
(540)
|
(552)
|
(479)
|
(446)
|
(448)
|
(449)
|
(495)
|
(554)
|
(407)
|
(437)
|
(453)
|
(464)
|
(583)
|
(649)
|
(442)
|
(546)
|
(575)
|
(696)
|
(695)
|
|
| Income from Continuing Operations |
1 545
|
1 583
|
1 597
|
1 572
|
1 578
|
1 560
|
1 540
|
1 592
|
1 673
|
1 702
|
1 716
|
1 720
|
1 726
|
1 704
|
1 597
|
1 531
|
1 352
|
1 299
|
1 330
|
1 376
|
1 550
|
1 639
|
1 733
|
1 781
|
1 782
|
1 747
|
1 702
|
1 671
|
1 637
|
1 613
|
1 789
|
1 830
|
1 799
|
1 889
|
1 767
|
1 762
|
1 726
|
1 635
|
1 609
|
1 523
|
1 639
|
1 729
|
1 800
|
1 450
|
1 702
|
1 719
|
1 741
|
1 813
|
1 762
|
1 753
|
1 787
|
1 399
|
1 402
|
587
|
529
|
917
|
992
|
1 867
|
1 905
|
2 087
|
2 108
|
2 079
|
2 104
|
2 139
|
1 745
|
1 666
|
1 576
|
1 459
|
1 746
|
1 773
|
1 957
|
2 074
|
2 272
|
2 467
|
2 270
|
2 254
|
2 172
|
1 897
|
1 903
|
1 746
|
1 703
|
1 733
|
1 716
|
1 845
|
1 865
|
1 489
|
1 589
|
1 568
|
1 633
|
2 087
|
2 413
|
1 976
|
2 294
|
2 201
|
1 536
|
1 357
|
|
| Income to Minority Interest |
(65)
|
(63)
|
(53)
|
(58)
|
(51)
|
(50)
|
(49)
|
(56)
|
(61)
|
(64)
|
(70)
|
(74)
|
(77)
|
(79)
|
(82)
|
(87)
|
(88)
|
(90)
|
(91)
|
(95)
|
(99)
|
(103)
|
(105)
|
(128)
|
(139)
|
(146)
|
(155)
|
(139)
|
(127)
|
(120)
|
(115)
|
(110)
|
(113)
|
(111)
|
(102)
|
(100)
|
(95)
|
(94)
|
(100)
|
(93)
|
(90)
|
(86)
|
(80)
|
(78)
|
(79)
|
(80)
|
(79)
|
(79)
|
(67)
|
(67)
|
(68)
|
(69)
|
(79)
|
(70)
|
(62)
|
(53)
|
(50)
|
(50)
|
(51)
|
(53)
|
(50)
|
(47)
|
(46)
|
(41)
|
(33)
|
(34)
|
(33)
|
(35)
|
(43)
|
(43)
|
(41)
|
(40)
|
(43)
|
(44)
|
(46)
|
(44)
|
(39)
|
(34)
|
(33)
|
(30)
|
(32)
|
(30)
|
(23)
|
(27)
|
(24)
|
(4)
|
(5)
|
0
|
(2)
|
(27)
|
(31)
|
(33)
|
(28)
|
(22)
|
(22)
|
(28)
|
|
| Equity Earnings Affiliates |
147
|
116
|
114
|
113
|
107
|
116
|
110
|
107
|
112
|
112
|
121
|
125
|
128
|
130
|
132
|
137
|
142
|
152
|
162
|
219
|
225
|
225
|
221
|
170
|
168
|
175
|
188
|
166
|
155
|
150
|
138
|
164
|
175
|
178
|
178
|
181
|
178
|
178
|
173
|
161
|
160
|
156
|
164
|
177
|
190
|
202
|
208
|
205
|
195
|
179
|
161
|
146
|
139
|
139
|
145
|
149
|
148
|
144
|
140
|
132
|
126
|
117
|
108
|
104
|
102
|
106
|
105
|
103
|
103
|
106
|
114
|
123
|
134
|
136
|
136
|
142
|
143
|
136
|
126
|
98
|
82
|
83
|
91
|
116
|
136
|
157
|
178
|
196
|
214
|
227
|
225
|
216
|
199
|
183
|
181
|
196
|
|
| Net Income (Common) |
1 616
N/A
|
1 625
+1%
|
1 647
+1%
|
1 675
+2%
|
1 633
-3%
|
1 626
0%
|
1 638
+1%
|
1 694
+3%
|
1 790
+6%
|
1 827
+2%
|
1 814
-1%
|
1 800
-1%
|
1 791
-1%
|
1 759
-2%
|
1 643
-7%
|
1 568
-5%
|
1 393
-11%
|
1 349
-3%
|
1 388
+3%
|
1 500
+8%
|
1 676
+12%
|
1 761
+5%
|
1 850
+5%
|
1 823
-1%
|
1 812
-1%
|
1 767
-2%
|
1 727
-2%
|
1 690
-2%
|
1 656
-2%
|
1 642
-1%
|
1 811
+10%
|
1 884
+4%
|
1 861
-1%
|
1 956
+5%
|
1 843
-6%
|
1 843
N/A
|
1 809
-2%
|
1 719
-5%
|
1 682
-2%
|
1 591
-5%
|
1 709
+7%
|
1 799
+5%
|
1 884
+5%
|
1 750
-7%
|
1 813
+4%
|
1 841
+2%
|
1 870
+2%
|
2 142
+15%
|
2 149
+0%
|
2 132
-1%
|
2 148
+1%
|
1 526
-29%
|
1 456
-5%
|
642
-56%
|
597
-7%
|
1 013
+70%
|
1 090
+8%
|
1 961
+80%
|
1 994
+2%
|
2 166
+9%
|
2 184
+1%
|
2 149
-2%
|
2 166
+1%
|
2 278
+5%
|
1 808
-21%
|
1 732
-4%
|
1 616
-7%
|
1 410
-13%
|
1 771
+26%
|
1 801
+2%
|
2 021
+12%
|
2 157
+7%
|
2 363
+10%
|
2 559
+8%
|
2 360
-8%
|
2 352
0%
|
2 276
-3%
|
1 999
-12%
|
1 996
0%
|
1 814
-9%
|
1 753
-3%
|
1 786
+2%
|
1 784
0%
|
1 934
+8%
|
1 977
+2%
|
1 642
-17%
|
1 762
+7%
|
1 764
+0%
|
1 845
+5%
|
2 287
+24%
|
2 607
+14%
|
2 545
-2%
|
2 465
-3%
|
2 430
-1%
|
1 969
-19%
|
2 021
+3%
|
|
| EPS (Diluted) |
3.08
N/A
|
3.11
+1%
|
3.17
+2%
|
3.22
+2%
|
3.19
-1%
|
3.17
-1%
|
3.22
+2%
|
3.32
+3%
|
3.54
+7%
|
3.62
+2%
|
3.65
+1%
|
3.6
-1%
|
3.69
+2%
|
3.65
-1%
|
3.44
-6%
|
3.28
-5%
|
3.01
-8%
|
2.92
-3%
|
3.03
+4%
|
3.25
+7%
|
3.64
+12%
|
3.82
+5%
|
3.85
+1%
|
4.08
+6%
|
4.27
+5%
|
4.19
-2%
|
4.13
-1%
|
4.02
-3%
|
3.99
-1%
|
3.95
-1%
|
4.36
+10%
|
4.52
+4%
|
4.43
-2%
|
4.69
+6%
|
4.46
-5%
|
4.45
0%
|
4.45
N/A
|
4.34
-2%
|
4.25
-2%
|
3.99
-6%
|
4.31
+8%
|
4.54
+5%
|
4.75
+5%
|
4.41
-7%
|
4.64
+5%
|
4.74
+2%
|
4.84
+2%
|
5.53
+14%
|
5.62
+2%
|
5.63
+0%
|
5.71
+1%
|
4.04
-29%
|
3.95
-2%
|
1.76
-55%
|
1.63
-7%
|
2.77
+70%
|
2.98
+8%
|
5.41
+82%
|
5.51
+2%
|
5.99
+9%
|
6.09
+2%
|
6.02
-1%
|
6.1
+1%
|
6.39
+5%
|
5.12
-20%
|
4.93
-4%
|
4.63
-6%
|
4.02
-13%
|
5.11
+27%
|
5.2
+2%
|
5.86
+13%
|
6.24
+6%
|
6.85
+10%
|
7.48
+9%
|
6.88
-8%
|
6.87
0%
|
6.7
-2%
|
5.9
-12%
|
5.91
+0%
|
5.35
-9%
|
5.18
-3%
|
5.28
+2%
|
5.27
0%
|
5.72
+9%
|
5.84
+2%
|
4.85
-17%
|
5.2
+7%
|
5.21
+0%
|
5.44
+4%
|
6.75
+24%
|
7.71
+14%
|
7.55
-2%
|
7.39
-2%
|
7.29
-1%
|
5.91
-19%
|
6.06
+3%
|
|