Walgreens Boots Alliance Inc
NASDAQ:WBA
Income Statement
Earnings Waterfall
Walgreens Boots Alliance Inc
Income Statement
Walgreens Boots Alliance Inc
| Aug-2001 | Nov-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
83
|
21
|
43
|
67
|
85
|
84
|
80
|
74
|
71
|
68
|
67
|
66
|
88
|
108
|
0
|
123
|
165
|
0
|
0
|
0
|
156
|
0
|
0
|
0
|
606
|
138
|
278
|
425
|
596
|
631
|
663
|
671
|
693
|
669
|
648
|
650
|
616
|
628
|
658
|
688
|
650
|
648
|
623
|
584
|
613
|
589
|
570
|
548
|
491
|
442
|
405
|
383
|
396
|
419
|
460
|
529
|
580
|
568
|
565
|
505
|
482
|
504
|
495
|
508
|
|
| Revenue |
24 623
N/A
|
25 568
+4%
|
26 628
+4%
|
27 729
+4%
|
28 681
+3%
|
29 607
+3%
|
30 564
+3%
|
31 494
+3%
|
32 505
+3%
|
33 741
+4%
|
35 077
+4%
|
36 328
+4%
|
37 508
+3%
|
38 677
+3%
|
39 881
+3%
|
41 133
+3%
|
42 202
+3%
|
43 213
+2%
|
44 389
+3%
|
45 734
+3%
|
47 409
+4%
|
49 217
+4%
|
50 988
+4%
|
52 511
+3%
|
53 762
+2%
|
55 082
+2%
|
56 542
+3%
|
57 859
+2%
|
59 034
+2%
|
59 953
+2%
|
61 034
+2%
|
62 229
+2%
|
63 335
+2%
|
64 752
+2%
|
65 264
+1%
|
66 253
+2%
|
67 420
+2%
|
68 400
+1%
|
69 915
+2%
|
71 087
+2%
|
72 184
+2%
|
72 997
+1%
|
73 146
+0%
|
72 527
-1%
|
71 633
-1%
|
70 792
-1%
|
70 788
0%
|
71 349
+1%
|
72 217
+1%
|
73 230
+1%
|
74 188
+1%
|
75 276
+1%
|
76 392
+1%
|
77 617
+2%
|
84 585
+9%
|
93 979
+11%
|
103 444
+10%
|
112 923
+9%
|
116 534
+3%
|
117 237
+1%
|
117 351
+0%
|
116 819
0%
|
116 081
-1%
|
116 701
+1%
|
118 214
+1%
|
120 453
+2%
|
124 028
+3%
|
128 244
+3%
|
131 537
+3%
|
134 590
+2%
|
136 097
+1%
|
136 354
+0%
|
120 074
-12%
|
116 192
-3%
|
113 000
-3%
|
108 773
-4%
|
121 982
+12%
|
123 508
+1%
|
124 951
+1%
|
128 617
+3%
|
132 509
+3%
|
134 972
+2%
|
135 949
+1%
|
134 516
-1%
|
132 703
-1%
|
132 184
0%
|
133 290
+1%
|
136 108
+2%
|
139 081
+2%
|
142 406
+2%
|
144 596
+2%
|
145 532
+1%
|
147 658
+1%
|
150 409
+2%
|
151 945
+1%
|
154 580
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(18 049)
|
(18 784)
|
(19 581)
|
(20 397)
|
(21 076)
|
(21 704)
|
(22 347)
|
(22 985)
|
(23 706)
|
(24 638)
|
(25 616)
|
(26 519)
|
(27 310)
|
(28 071)
|
(28 851)
|
(29 664)
|
(30 414)
|
(31 131)
|
(31 978)
|
(32 996)
|
(34 240)
|
(35 475)
|
(36 670)
|
(37 659)
|
(38 518)
|
(39 492)
|
(40 546)
|
(41 495)
|
(42 391)
|
(43 080)
|
(43 946)
|
(44 927)
|
(45 627)
|
(46 752)
|
(47 024)
|
(47 723)
|
(48 404)
|
(49 013)
|
(50 098)
|
(50 852)
|
(51 689)
|
(52 312)
|
(52 399)
|
(51 933)
|
(51 291)
|
(50 455)
|
(50 233)
|
(50 586)
|
(51 098)
|
(52 058)
|
(52 973)
|
(53 843)
|
(54 823)
|
(55 904)
|
(61 640)
|
(68 993)
|
(76 520)
|
(83 876)
|
(86 502)
|
(87 253)
|
(87 477)
|
(87 472)
|
(87 040)
|
(87 948)
|
(89 052)
|
(91 066)
|
(94 106)
|
(97 687)
|
(100 745)
|
(103 498)
|
(105 346)
|
(105 930)
|
(91 915)
|
(88 898)
|
(86 443)
|
(83 711)
|
(95 905)
|
(97 579)
|
(99 259)
|
(101 730)
|
(104 442)
|
(105 959)
|
(106 008)
|
(105 156)
|
(104 437)
|
(104 539)
|
(106 299)
|
(109 100)
|
(112 049)
|
(115 557)
|
(117 762)
|
(118 828)
|
(121 134)
|
(123 878)
|
(125 520)
|
(128 108)
|
|
| Gross Profit |
6 574
N/A
|
6 784
+3%
|
7 047
+4%
|
7 333
+4%
|
7 605
+4%
|
7 903
+4%
|
8 217
+4%
|
8 510
+4%
|
8 799
+3%
|
9 104
+3%
|
9 461
+4%
|
9 809
+4%
|
10 198
+4%
|
10 606
+4%
|
11 031
+4%
|
11 469
+4%
|
11 788
+3%
|
12 082
+2%
|
12 411
+3%
|
12 738
+3%
|
13 169
+3%
|
13 742
+4%
|
14 318
+4%
|
14 852
+4%
|
15 244
+3%
|
15 589
+2%
|
15 996
+3%
|
16 363
+2%
|
16 643
+2%
|
16 873
+1%
|
17 088
+1%
|
17 302
+1%
|
17 708
+2%
|
18 000
+2%
|
18 240
+1%
|
18 530
+2%
|
19 016
+3%
|
19 387
+2%
|
19 817
+2%
|
20 235
+2%
|
20 495
+1%
|
20 685
+1%
|
20 747
+0%
|
20 594
-1%
|
20 342
-1%
|
20 337
0%
|
20 555
+1%
|
20 763
+1%
|
21 119
+2%
|
21 172
+0%
|
21 215
+0%
|
21 433
+1%
|
21 569
+1%
|
21 713
+1%
|
22 945
+6%
|
24 986
+9%
|
26 924
+8%
|
29 047
+8%
|
30 032
+3%
|
29 984
0%
|
29 874
0%
|
29 347
-2%
|
29 041
-1%
|
28 753
-1%
|
29 162
+1%
|
29 387
+1%
|
29 922
+2%
|
30 557
+2%
|
30 792
+1%
|
31 092
+1%
|
30 751
-1%
|
30 424
-1%
|
28 159
-7%
|
27 294
-3%
|
26 557
-3%
|
25 062
-6%
|
26 077
+4%
|
25 929
-1%
|
25 692
-1%
|
26 887
+5%
|
28 067
+4%
|
29 013
+3%
|
29 941
+3%
|
29 360
-2%
|
28 266
-4%
|
27 645
-2%
|
26 991
-2%
|
27 008
+0%
|
27 032
+0%
|
26 849
-1%
|
26 834
0%
|
26 704
0%
|
26 524
-1%
|
26 531
+0%
|
26 425
0%
|
26 472
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 166)
|
(5 351)
|
(5 548)
|
(5 765)
|
(5 999)
|
(6 218)
|
(6 462)
|
(6 709)
|
(6 938)
|
(7 209)
|
(7 485)
|
(7 753)
|
(8 055)
|
(8 372)
|
(8 696)
|
(9 031)
|
(9 364)
|
(9 623)
|
(9 906)
|
(10 170)
|
(10 467)
|
(10 910)
|
(11 287)
|
(11 674)
|
(12 093)
|
(12 383)
|
(12 721)
|
(13 030)
|
(13 190)
|
(13 477)
|
(13 668)
|
(13 916)
|
(14 194)
|
(14 468)
|
(14 695)
|
(15 023)
|
(15 390)
|
(15 699)
|
(16 034)
|
(16 287)
|
(16 391)
|
(16 663)
|
(16 525)
|
(16 450)
|
(16 836)
|
(17 046)
|
(17 250)
|
(17 464)
|
(17 513)
|
(17 504)
|
(17 596)
|
(17 732)
|
(17 825)
|
(17 909)
|
(18 946)
|
(20 485)
|
(22 185)
|
(23 501)
|
(23 710)
|
(23 383)
|
(22 957)
|
(22 528)
|
(22 384)
|
(22 075)
|
(22 194)
|
(22 286)
|
(22 504)
|
(23 220)
|
(23 465)
|
(23 894)
|
(23 820)
|
(23 719)
|
(22 048)
|
(21 693)
|
(21 519)
|
(20 957)
|
(21 749)
|
(21 707)
|
(21 764)
|
(22 244)
|
(23 636)
|
(24 147)
|
(25 049)
|
(25 341)
|
(24 177)
|
(26 243)
|
(25 952)
|
(25 809)
|
(23 873)
|
(24 832)
|
(24 863)
|
(24 692)
|
(23 992)
|
(22 611)
|
(22 758)
|
(23 054)
|
|
| Selling, General & Administrative |
(5 166)
|
(5 351)
|
(5 548)
|
(5 765)
|
(5 999)
|
(6 210)
|
(6 454)
|
(6 700)
|
(6 938)
|
(7 209)
|
(7 485)
|
(7 753)
|
(8 055)
|
(8 372)
|
(8 696)
|
(9 031)
|
(9 364)
|
(9 623)
|
(9 906)
|
(10 170)
|
(10 467)
|
(10 910)
|
(11 287)
|
(11 674)
|
(12 093)
|
(12 383)
|
(12 721)
|
(13 030)
|
(13 190)
|
(13 477)
|
(13 668)
|
(13 916)
|
(14 194)
|
(14 468)
|
(14 695)
|
(15 023)
|
(15 390)
|
(15 699)
|
(16 034)
|
(16 287)
|
(16 391)
|
(16 663)
|
(16 840)
|
(16 821)
|
(16 836)
|
(17 046)
|
(17 250)
|
(17 464)
|
(17 513)
|
(17 499)
|
(17 580)
|
(17 732)
|
(17 825)
|
(17 909)
|
(18 946)
|
(20 485)
|
(22 185)
|
(23 501)
|
(23 710)
|
(23 383)
|
(22 957)
|
(22 528)
|
(22 384)
|
(22 075)
|
(22 194)
|
(22 286)
|
(22 504)
|
(23 220)
|
(23 465)
|
(23 894)
|
(23 819)
|
(23 719)
|
(22 048)
|
(21 694)
|
(21 520)
|
(20 957)
|
(21 749)
|
(21 707)
|
(21 765)
|
(22 245)
|
(23 636)
|
(24 145)
|
(25 046)
|
(25 338)
|
(24 175)
|
(26 242)
|
(25 953)
|
(25 809)
|
(23 872)
|
(24 831)
|
(24 861)
|
(24 692)
|
(23 993)
|
(22 613)
|
(22 761)
|
(23 056)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
315
|
371
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
1
|
0
|
(1)
|
(1)
|
(2)
|
0
|
1
|
0
|
3
|
0
|
|
| Operating Income |
1 408
N/A
|
1 433
+2%
|
1 499
+5%
|
1 568
+5%
|
1 606
+2%
|
1 685
+5%
|
1 755
+4%
|
1 801
+3%
|
1 861
+3%
|
1 895
+2%
|
1 976
+4%
|
2 056
+4%
|
2 142
+4%
|
2 233
+4%
|
2 335
+5%
|
2 438
+4%
|
2 424
-1%
|
2 460
+1%
|
2 505
+2%
|
2 569
+3%
|
2 702
+5%
|
2 832
+5%
|
3 031
+7%
|
3 178
+5%
|
3 151
-1%
|
3 207
+2%
|
3 274
+2%
|
3 334
+2%
|
3 453
+4%
|
3 396
-2%
|
3 420
+1%
|
3 386
-1%
|
3 514
+4%
|
3 532
+1%
|
3 545
+0%
|
3 507
-1%
|
3 626
+3%
|
3 688
+2%
|
3 783
+3%
|
3 948
+4%
|
4 104
+4%
|
4 022
-2%
|
4 222
+5%
|
4 144
-2%
|
3 506
-15%
|
3 291
-6%
|
3 305
+0%
|
3 299
0%
|
3 606
+9%
|
3 668
+2%
|
3 619
-1%
|
3 701
+2%
|
3 744
+1%
|
3 804
+2%
|
3 999
+5%
|
4 501
+13%
|
4 739
+5%
|
5 546
+17%
|
6 322
+14%
|
6 601
+4%
|
6 917
+5%
|
6 819
-1%
|
6 657
-2%
|
6 678
+0%
|
6 968
+4%
|
7 101
+2%
|
7 418
+4%
|
7 337
-1%
|
7 327
0%
|
7 198
-2%
|
6 931
-4%
|
6 705
-3%
|
6 111
-9%
|
5 601
-8%
|
5 038
-10%
|
4 105
-19%
|
4 328
+5%
|
4 222
-2%
|
3 928
-7%
|
4 643
+18%
|
4 431
-5%
|
4 866
+10%
|
4 892
+1%
|
4 019
-18%
|
4 089
+2%
|
1 402
-66%
|
1 039
-26%
|
1 199
+15%
|
3 159
+163%
|
2 017
-36%
|
1 971
-2%
|
2 012
+2%
|
2 532
+26%
|
3 920
+55%
|
3 667
-6%
|
3 418
-7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2
|
4
|
4
|
6
|
7
|
8
|
9
|
11
|
11
|
11
|
13
|
13
|
17
|
20
|
22
|
30
|
32
|
33
|
37
|
41
|
53
|
56
|
57
|
52
|
38
|
28
|
16
|
2
|
(11)
|
(26)
|
(44)
|
(67)
|
(83)
|
(89)
|
(91)
|
(90)
|
(85)
|
(84)
|
(80)
|
(74)
|
(71)
|
(68)
|
(67)
|
(66)
|
(88)
|
(104)
|
(25)
|
73
|
331
|
461
|
558
|
696
|
461
|
919
|
1 982
|
2 061
|
1 032
|
443
|
(1 415)
|
(1 857)
|
(1 069)
|
(2 450)
|
(1 961)
|
(1 908)
|
(595)
|
(735)
|
(702)
|
(605)
|
(387)
|
(215)
|
(311)
|
(215)
|
(331)
|
(387)
|
(299)
|
(227)
|
(300)
|
(1 623)
|
(1 630)
|
(1 871)
|
(1 655)
|
2 243
|
2 375
|
2 465
|
2 624
|
(54)
|
(123)
|
(211)
|
(200)
|
(566)
|
(1 081)
|
(930)
|
(1 215)
|
(1 121)
|
474
|
301
|
|
| Non-Reccuring Items |
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(14)
|
(96)
|
(130)
|
(267)
|
(157)
|
(116)
|
(95)
|
(168)
|
(88)
|
(60)
|
(103)
|
261
|
302
|
0
|
0
|
(42)
|
(26)
|
(15)
|
(22)
|
(10)
|
0
|
0
|
(53)
|
(167)
|
(160)
|
(160)
|
(150)
|
(386)
|
(565)
|
(757)
|
(907)
|
(704)
|
(675)
|
(934)
|
(1 033)
|
(1 630)
|
(1 864)
|
(1 681)
|
(1 623)
|
(1 424)
|
(1 259)
|
(1 391)
|
(1 515)
|
(1 509)
|
(1 412)
|
(1 294)
|
(3 514)
|
(3 718)
|
(3 740)
|
(3 519)
|
(1 411)
|
(1 057)
|
(942)
|
(1 075)
|
(981)
|
(2 818)
|
(6 516)
|
(6 402)
|
(6 888)
|
(8 472)
|
(2 040)
|
(15 198)
|
(14 728)
|
(15 573)
|
(17 221)
|
(9 680)
|
(9 568)
|
|
| Total Other Income |
22
|
28
|
6
|
6
|
6
|
17
|
18
|
30
|
0
|
13
|
25
|
16
|
0
|
16
|
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
|
77
|
120
|
249
|
130
|
58
|
(481)
|
(976)
|
(912)
|
(905)
|
(74)
|
(38)
|
17
|
33
|
0
|
1 452
|
1 452
|
1 417
|
110
|
112
|
125
|
137
|
459
|
480
|
493
|
505
|
88
|
90
|
99
|
120
|
136
|
182
|
200
|
229
|
276
|
249
|
225
|
147
|
90
|
69
|
47
|
97
|
94
|
81
|
79
|
50
|
37
|
23
|
8
|
(8)
|
|
| Pre-Tax Income |
1 423
N/A
|
1 464
+3%
|
1 509
+3%
|
1 579
+5%
|
1 619
+3%
|
1 711
+6%
|
1 782
+4%
|
1 842
+3%
|
1 872
+2%
|
1 919
+3%
|
2 014
+5%
|
2 086
+4%
|
2 160
+4%
|
2 269
+5%
|
2 360
+4%
|
2 468
+5%
|
2 456
0%
|
2 493
+2%
|
2 542
+2%
|
2 610
+3%
|
2 754
+6%
|
2 888
+5%
|
3 088
+7%
|
3 231
+5%
|
3 189
-1%
|
3 235
+1%
|
3 290
+2%
|
3 336
+1%
|
3 430
+3%
|
3 356
-2%
|
3 280
-2%
|
3 189
-3%
|
3 164
-1%
|
3 286
+4%
|
3 338
+2%
|
3 322
0%
|
3 373
+2%
|
3 516
+4%
|
3 643
+4%
|
3 771
+4%
|
4 294
+14%
|
4 256
-1%
|
4 155
-2%
|
4 078
-2%
|
3 376
-17%
|
3 161
-6%
|
3 265
+3%
|
3 427
+5%
|
4 047
+18%
|
4 378
+8%
|
4 307
-2%
|
4 402
+2%
|
3 557
-19%
|
3 587
+1%
|
4 909
+37%
|
5 507
+12%
|
5 311
-4%
|
5 386
+1%
|
4 167
-23%
|
3 870
-7%
|
5 144
+33%
|
5 146
+0%
|
5 214
+1%
|
5 154
-1%
|
4 853
-6%
|
4 614
-5%
|
5 160
+12%
|
5 246
+2%
|
5 975
+14%
|
6 204
+4%
|
5 722
-8%
|
5 480
-4%
|
4 359
-20%
|
3 892
-11%
|
3 544
-9%
|
484
-86%
|
446
-8%
|
(959)
N/A
|
(1 021)
-6%
|
1 590
N/A
|
1 995
+25%
|
6 416
+222%
|
6 417
+0%
|
5 650
-12%
|
3 985
-29%
|
(5 099)
N/A
|
(5 439)
-7%
|
(5 803)
-7%
|
(5 419)
+7%
|
(508)
+91%
|
(14 229)
-2 701%
|
(13 596)
+4%
|
(14 219)
-5%
|
(14 399)
-1%
|
(5 531)
+62%
|
(5 857)
-6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(537)
|
(551)
|
(566)
|
(591)
|
(611)
|
(646)
|
(673)
|
(695)
|
(707)
|
(723)
|
(758)
|
(783)
|
(810)
|
(842)
|
(874)
|
(913)
|
(896)
|
(917)
|
(933)
|
(943)
|
(1 004)
|
(1 051)
|
(1 123)
|
(1 174)
|
(1 148)
|
(1 169)
|
(1 190)
|
(1 225)
|
(1 273)
|
(1 247)
|
(1 217)
|
(1 176)
|
(1 158)
|
(1 199)
|
(1 222)
|
(1 265)
|
(1 282)
|
(1 334)
|
(1 391)
|
(1 379)
|
(1 580)
|
(1 568)
|
(1 523)
|
(1 512)
|
(1 249)
|
(1 175)
|
(1 206)
|
(1 281)
|
(1 271)
|
(1 609)
|
(1 564)
|
(1 527)
|
(1 526)
|
(1 429)
|
(1 429)
|
(1 480)
|
(1 056)
|
(902)
|
(812)
|
(726)
|
(997)
|
(1 050)
|
(995)
|
(841)
|
(760)
|
(767)
|
(1 024)
|
(1 105)
|
(1 123)
|
(1 260)
|
(983)
|
(890)
|
(577)
|
(420)
|
(343)
|
(144)
|
(339)
|
(109)
|
(2)
|
(291)
|
(667)
|
(1 149)
|
(1 279)
|
(791)
|
30
|
1 752
|
1 854
|
1 942
|
1 858
|
485
|
1 337
|
987
|
(1 246)
|
(1 386)
|
(1 956)
|
(2 062)
|
|
| Income from Continuing Operations |
886
|
913
|
943
|
988
|
1 008
|
1 065
|
1 109
|
1 146
|
1 165
|
1 196
|
1 256
|
1 303
|
1 350
|
1 427
|
1 486
|
1 555
|
1 560
|
1 577
|
1 609
|
1 667
|
1 751
|
1 837
|
1 965
|
2 057
|
2 041
|
2 066
|
2 100
|
2 111
|
2 157
|
2 109
|
2 063
|
2 013
|
2 006
|
2 087
|
2 116
|
2 057
|
2 091
|
2 182
|
2 252
|
2 392
|
2 714
|
2 688
|
2 632
|
2 566
|
2 127
|
1 986
|
2 059
|
2 146
|
2 776
|
2 769
|
2 743
|
2 875
|
2 031
|
2 158
|
3 480
|
4 027
|
4 255
|
4 484
|
3 355
|
3 144
|
4 147
|
4 096
|
4 219
|
4 313
|
4 093
|
3 847
|
4 136
|
4 141
|
4 852
|
4 944
|
4 739
|
4 590
|
3 782
|
3 472
|
3 201
|
340
|
107
|
(1 068)
|
(1 023)
|
1 299
|
1 328
|
5 267
|
5 138
|
4 859
|
4 015
|
(3 347)
|
(3 585)
|
(3 861)
|
(3 561)
|
(23)
|
(12 892)
|
(12 609)
|
(15 465)
|
(15 785)
|
(7 487)
|
(7 919)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(23)
|
(65)
|
(99)
|
(117)
|
(121)
|
(87)
|
(59)
|
(39)
|
(23)
|
(19)
|
(18)
|
(24)
|
(24)
|
(23)
|
(23)
|
(11)
|
(9)
|
(10)
|
(7)
|
17
|
35
|
27
|
26
|
9
|
(12)
|
20
|
42
|
31
|
38
|
45
|
39
|
93
|
167
|
200
|
271
|
317
|
398
|
504
|
448
|
563
|
6 819
|
6 767
|
6 812
|
6 942
|
1 709
|
1 616
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
15
|
24
|
35
|
36
|
44
|
44
|
45
|
52
|
16
|
8
|
9
|
7
|
43
|
54
|
56
|
51
|
31
|
8
|
(18)
|
(15)
|
(4)
|
31
|
60
|
61
|
630
|
627
|
604
|
622
|
52
|
50
|
64
|
39
|
38
|
33
|
31
|
35
|
30
|
17
|
10
|
(2)
|
4
|
|
| Net Income (Common) |
886
N/A
|
913
+3%
|
943
+3%
|
988
+5%
|
1 008
+2%
|
1 065
+6%
|
1 109
+4%
|
1 146
+3%
|
1 165
+2%
|
1 196
+3%
|
1 256
+5%
|
1 303
+4%
|
1 350
+4%
|
1 427
+6%
|
1 486
+4%
|
1 555
+5%
|
1 560
+0%
|
1 577
+1%
|
1 609
+2%
|
1 667
+4%
|
1 751
+5%
|
1 837
+5%
|
1 965
+7%
|
2 057
+5%
|
2 041
-1%
|
2 066
+1%
|
2 100
+2%
|
2 111
+1%
|
2 157
+2%
|
2 109
-2%
|
2 063
-2%
|
2 013
-2%
|
2 006
0%
|
2 087
+4%
|
2 116
+1%
|
2 057
-3%
|
2 091
+2%
|
2 182
+4%
|
2 252
+3%
|
2 392
+6%
|
2 714
+13%
|
2 688
-1%
|
2 632
-2%
|
2 566
-3%
|
2 127
-17%
|
1 986
-7%
|
2 059
+4%
|
2 146
+4%
|
2 548
+19%
|
2 760
+8%
|
2 720
-1%
|
2 810
+3%
|
1 932
-31%
|
2 041
+6%
|
3 367
+65%
|
3 955
+17%
|
4 220
+7%
|
4 480
+6%
|
3 368
-25%
|
3 169
-6%
|
4 173
+32%
|
4 117
-1%
|
4 247
+3%
|
4 306
+1%
|
4 078
-5%
|
3 845
-6%
|
4 134
+8%
|
4 314
+4%
|
5 024
+16%
|
5 326
+6%
|
5 133
-4%
|
4 816
-6%
|
3 982
-17%
|
3 703
-7%
|
3 493
-6%
|
760
-78%
|
456
-40%
|
(697)
N/A
|
(617)
+11%
|
2 288
N/A
|
2 542
+11%
|
6 430
+153%
|
6 287
-2%
|
5 379
-14%
|
4 337
-19%
|
(2 964)
N/A
|
(3 144)
-6%
|
(3 315)
-5%
|
(3 080)
+7%
|
574
N/A
|
(6 037)
N/A
|
(5 811)
+4%
|
(8 636)
-49%
|
(8 834)
-2%
|
(5 779)
+35%
|
(6 298)
-9%
|
|
| EPS (Diluted) |
0.86
N/A
|
0.89
+3%
|
0.92
+3%
|
0.96
+4%
|
0.98
+2%
|
1.03
+5%
|
1.07
+4%
|
1.11
+4%
|
1.13
+2%
|
1.16
+3%
|
1.22
+5%
|
1.26
+3%
|
1.31
+4%
|
1.38
+5%
|
1.44
+4%
|
1.51
+5%
|
1.52
+1%
|
1.54
+1%
|
1.57
+2%
|
1.63
+4%
|
1.72
+6%
|
1.81
+5%
|
1.95
+8%
|
2.05
+5%
|
2.03
-1%
|
2.07
+2%
|
2.11
+2%
|
2.13
+1%
|
2.17
+2%
|
2.13
-2%
|
2.09
-2%
|
2.04
-2%
|
2.02
-1%
|
2.11
+4%
|
2.08
-1%
|
2.09
+0%
|
2.12
+1%
|
2.33
+10%
|
2.42
+4%
|
2.59
+7%
|
2.94
+14%
|
3.03
+3%
|
3
-1%
|
2.96
-1%
|
2.42
-18%
|
2.08
-14%
|
2.15
+3%
|
2.23
+4%
|
2.66
+19%
|
2.88
+8%
|
2.83
-2%
|
2.92
+3%
|
2
-32%
|
2.12
+6%
|
3.19
+50%
|
3.58
+12%
|
4
+12%
|
4.07
+2%
|
3.09
-24%
|
2.91
-6%
|
3.82
+31%
|
3.78
-1%
|
3.91
+3%
|
3.97
+2%
|
3.78
-5%
|
3.8
+1%
|
4.15
+9%
|
4.33
+4%
|
5.04
+16%
|
5.59
+11%
|
5.51
-1%
|
5.28
-4%
|
4.31
-18%
|
4.17
-3%
|
3.94
-6%
|
0.86
-78%
|
0.51
-41%
|
-0.8
N/A
|
-0.71
+11%
|
2.63
N/A
|
2.93
+11%
|
7.41
+153%
|
7.26
-2%
|
6.21
-14%
|
5.01
-19%
|
-3.44
N/A
|
-3.65
-6%
|
-3.84
-5%
|
-3.57
+7%
|
0.66
N/A
|
-7
N/A
|
-6.74
+4%
|
-10.01
-49%
|
-10.24
-2%
|
-6.69
+35%
|
-7.29
-9%
|
|