Bath & Body Works Inc
NYSE:BBWI
Income Statement
Earnings Waterfall
Bath & Body Works Inc
Income Statement
Bath & Body Works Inc
| Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Jan-2004 | May-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Jan-2009 | May-2009 | Aug-2009 | Oct-2009 | Jan-2010 | May-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Jan-2015 | May-2015 | Aug-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Oct-2020 | Jan-2021 | May-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
34
|
35
|
32
|
30
|
30
|
48
|
53
|
59
|
62
|
47
|
48
|
49
|
58
|
69
|
79
|
91
|
94
|
95
|
97
|
98
|
102
|
103
|
110
|
131
|
149
|
169
|
185
|
182
|
181
|
198
|
209
|
221
|
237
|
236
|
229
|
221
|
208
|
202
|
215
|
231
|
246
|
269
|
284
|
297
|
316
|
317
|
315
|
314
|
314
|
319
|
324
|
328
|
324
|
320
|
316
|
315
|
334
|
351
|
374
|
392
|
394
|
398
|
398
|
400
|
406
|
404
|
401
|
398
|
385
|
386
|
383
|
379
|
370
|
368
|
374
|
401
|
432
|
449
|
444
|
416
|
388
|
363
|
353
|
348
|
348
|
347
|
347
|
345
|
345
|
338
|
329
|
322
|
312
|
301
|
292
|
283
|
|
| Revenue |
8 423
N/A
|
9 035
+7%
|
8 755
-3%
|
8 617
-2%
|
8 445
-2%
|
8 488
+1%
|
8 590
+1%
|
8 669
+1%
|
8 934
+3%
|
9 070
+2%
|
9 267
+2%
|
9 311
+0%
|
9 408
+1%
|
9 405
0%
|
9 484
+1%
|
9 485
+0%
|
9 699
+2%
|
9 801
+1%
|
9 965
+2%
|
10 188
+2%
|
10 671
+5%
|
10 905
+2%
|
11 075
+2%
|
10 883
-2%
|
10 134
-7%
|
9 748
-4%
|
9 408
-3%
|
9 328
-1%
|
9 043
-3%
|
8 843
-2%
|
8 626
-2%
|
8 560
-1%
|
8 632
+1%
|
8 839
+2%
|
9 014
+2%
|
9 220
+2%
|
9 613
+4%
|
9 898
+3%
|
10 114
+2%
|
10 305
+2%
|
10 364
+1%
|
10 301
-1%
|
10 242
-1%
|
10 118
-1%
|
10 459
+3%
|
10 573
+1%
|
10 690
+1%
|
10 811
+1%
|
10 773
0%
|
10 896
+1%
|
11 055
+1%
|
11 203
+1%
|
11 454
+2%
|
11 575
+1%
|
11 665
+1%
|
11 828
+1%
|
12 154
+3%
|
12 256
+1%
|
12 381
+1%
|
12 480
+1%
|
12 574
+1%
|
12 397
-1%
|
12 262
-1%
|
12 299
+0%
|
12 632
+3%
|
12 822
+2%
|
13 051
+2%
|
13 208
+1%
|
13 237
+0%
|
13 240
+0%
|
13 158
-1%
|
13 060
-1%
|
5 405
-59%
|
4 430
-18%
|
1 888
-57%
|
913
-52%
|
6 434
+605%
|
6 250
-3%
|
7 593
+21%
|
7 572
0%
|
7 882
+4%
|
7 862
0%
|
7 777
-1%
|
7 700
-1%
|
7 560
-2%
|
7 506
-1%
|
7 447
-1%
|
7 405
-1%
|
7 429
+0%
|
7 417
0%
|
7 384
0%
|
7 432
+1%
|
7 307
-2%
|
7 347
+1%
|
7 370
+0%
|
7 354
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 407)
|
(5 831)
|
(5 570)
|
(5 433)
|
(5 351)
|
(5 404)
|
(5 477)
|
(5 525)
|
(5 679)
|
(5 756)
|
(5 857)
|
(5 883)
|
(6 014)
|
(6 017)
|
(6 149)
|
(6 158)
|
(6 219)
|
(6 217)
|
(6 273)
|
(6 343)
|
(6 658)
|
(6 887)
|
(7 099)
|
(7 058)
|
(6 625)
|
(6 392)
|
(6 102)
|
(6 050)
|
(6 037)
|
(5 930)
|
(5 806)
|
(5 757)
|
(5 604)
|
(5 665)
|
(5 730)
|
(5 785)
|
(5 982)
|
(6 119)
|
(6 211)
|
(6 331)
|
(6 290)
|
(6 184)
|
(6 085)
|
(5 921)
|
(6 030)
|
(6 148)
|
(6 218)
|
(6 307)
|
(6 344)
|
(6 426)
|
(6 530)
|
(6 588)
|
(6 646)
|
(6 693)
|
(6 713)
|
(6 792)
|
(6 950)
|
(7 065)
|
(7 191)
|
(7 296)
|
(7 449)
|
(7 412)
|
(7 362)
|
(7 435)
|
(7 673)
|
(7 821)
|
(8 019)
|
(8 156)
|
(8 237)
|
(8 250)
|
(8 244)
|
(8 196)
|
(3 018)
|
(2 592)
|
(592)
|
287
|
(3 338)
|
(2 797)
|
(3 753)
|
(3 756)
|
(4 027)
|
(4 080)
|
(4 163)
|
(4 247)
|
(4 305)
|
(4 323)
|
(4 302)
|
(4 256)
|
(4 193)
|
(4 170)
|
(4 133)
|
(4 163)
|
(4 073)
|
(4 074)
|
(4 083)
|
(4 109)
|
|
| Gross Profit |
3 016
N/A
|
3 204
+6%
|
3 185
-1%
|
3 184
0%
|
3 094
-3%
|
3 084
0%
|
3 113
+1%
|
3 144
+1%
|
3 255
+4%
|
3 314
+2%
|
3 410
+3%
|
3 428
+1%
|
3 394
-1%
|
3 388
0%
|
3 335
-2%
|
3 327
0%
|
3 480
+5%
|
3 584
+3%
|
3 692
+3%
|
3 845
+4%
|
4 013
+4%
|
4 018
+0%
|
3 976
-1%
|
3 825
-4%
|
3 509
-8%
|
3 356
-4%
|
3 306
-1%
|
3 278
-1%
|
3 006
-8%
|
2 913
-3%
|
2 820
-3%
|
2 803
-1%
|
3 028
+8%
|
3 174
+5%
|
3 284
+3%
|
3 435
+5%
|
3 631
+6%
|
3 779
+4%
|
3 903
+3%
|
3 974
+2%
|
4 074
+3%
|
4 117
+1%
|
4 157
+1%
|
4 197
+1%
|
4 429
+6%
|
4 425
0%
|
4 472
+1%
|
4 504
+1%
|
4 429
-2%
|
4 470
+1%
|
4 525
+1%
|
4 615
+2%
|
4 808
+4%
|
4 882
+2%
|
4 952
+1%
|
5 036
+2%
|
5 204
+3%
|
5 191
0%
|
5 190
0%
|
5 184
0%
|
5 125
-1%
|
4 985
-3%
|
4 900
-2%
|
4 864
-1%
|
4 959
+2%
|
5 001
+1%
|
5 032
+1%
|
5 052
+0%
|
5 000
-1%
|
4 990
0%
|
4 914
-2%
|
4 864
-1%
|
2 387
-51%
|
1 838
-23%
|
1 296
-29%
|
1 200
-7%
|
3 096
+158%
|
3 453
+12%
|
3 840
+11%
|
3 816
-1%
|
3 855
+1%
|
3 782
-2%
|
3 614
-4%
|
3 453
-4%
|
3 255
-6%
|
3 183
-2%
|
3 145
-1%
|
3 149
+0%
|
3 236
+3%
|
3 247
+0%
|
3 251
+0%
|
3 269
+1%
|
3 234
-1%
|
3 273
+1%
|
3 287
+0%
|
3 245
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 290)
|
(2 391)
|
(2 310)
|
(2 308)
|
(2 222)
|
(2 231)
|
(2 229)
|
(2 235)
|
(2 292)
|
(2 341)
|
(2 380)
|
(2 387)
|
(2 367)
|
(2 361)
|
(2 382)
|
(2 408)
|
(2 494)
|
(2 531)
|
(2 595)
|
(2 701)
|
(2 837)
|
(2 920)
|
(2 986)
|
(2 610)
|
(2 616)
|
(2 254)
|
(2 324)
|
(2 317)
|
(2 311)
|
(2 253)
|
(2 197)
|
(2 162)
|
(2 166)
|
(2 192)
|
(2 215)
|
(2 279)
|
(2 341)
|
(2 463)
|
(2 629)
|
(2 663)
|
(2 691)
|
(2 803)
|
(2 732)
|
(2 771)
|
(2 719)
|
(2 834)
|
(2 828)
|
(2 836)
|
(2 686)
|
(2 702)
|
(2 739)
|
(2 756)
|
(2 855)
|
(2 893)
|
(2 936)
|
(2 965)
|
(3 012)
|
(3 048)
|
(3 042)
|
(3 091)
|
(3 122)
|
(3 096)
|
(3 118)
|
(3 134)
|
(3 231)
|
(3 327)
|
(3 431)
|
(3 548)
|
(3 563)
|
(3 755)
|
(3 532)
|
(3 520)
|
(1 347)
|
(924)
|
(7)
|
428
|
(1 462)
|
(1 261)
|
(1 814)
|
(1 817)
|
(1 846)
|
(1 920)
|
(1 893)
|
(1 850)
|
(1 879)
|
(1 906)
|
(1 922)
|
(1 907)
|
(1 951)
|
(1 955)
|
(1 964)
|
(1 985)
|
(1 968)
|
(1 976)
|
(2 018)
|
(2 033)
|
|
| Selling, General & Administrative |
(2 290)
|
(2 391)
|
(2 310)
|
(2 274)
|
(2 222)
|
(2 231)
|
(2 229)
|
(2 235)
|
(2 292)
|
(2 341)
|
(2 380)
|
(2 387)
|
(2 367)
|
(2 361)
|
(2 382)
|
(2 408)
|
(2 494)
|
(2 531)
|
(2 595)
|
(2 701)
|
(2 837)
|
(2 920)
|
(2 986)
|
(2 840)
|
(2 616)
|
(2 471)
|
(2 324)
|
(2 317)
|
(2 311)
|
(2 253)
|
(2 197)
|
(2 162)
|
(2 166)
|
(2 192)
|
(2 215)
|
(2 276)
|
(2 341)
|
(2 457)
|
(2 623)
|
(2 657)
|
(2 691)
|
(2 682)
|
(2 611)
|
(2 650)
|
(2 719)
|
(2 741)
|
(2 735)
|
(2 743)
|
(2 686)
|
(2 702)
|
(2 739)
|
(2 756)
|
(2 855)
|
(2 893)
|
(2 936)
|
(2 965)
|
(3 012)
|
(3 048)
|
(3 042)
|
(3 091)
|
(3 122)
|
(3 096)
|
(3 118)
|
(3 134)
|
(3 231)
|
(3 327)
|
(3 431)
|
(3 548)
|
(3 563)
|
(3 555)
|
(3 532)
|
(3 520)
|
(1 347)
|
(1 172)
|
(255)
|
180
|
(1 462)
|
(1 261)
|
(1 814)
|
(1 817)
|
(1 846)
|
(1 830)
|
(1 804)
|
(1 850)
|
(1 879)
|
(1 906)
|
(1 922)
|
(1 907)
|
(1 951)
|
(1 955)
|
(1 964)
|
(1 985)
|
(1 968)
|
(1 985)
|
(2 025)
|
(2 040)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
230
|
0
|
217
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(121)
|
(121)
|
(121)
|
0
|
(93)
|
(93)
|
(93)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(200)
|
0
|
0
|
0
|
248
|
248
|
248
|
0
|
0
|
0
|
0
|
0
|
(90)
|
(89)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
7
|
7
|
|
| Operating Income |
726
N/A
|
813
+12%
|
875
+8%
|
876
+0%
|
872
0%
|
853
-2%
|
884
+4%
|
909
+3%
|
963
+6%
|
973
+1%
|
1 030
+6%
|
1 041
+1%
|
1 027
-1%
|
1 027
0%
|
953
-7%
|
919
-4%
|
986
+7%
|
1 053
+7%
|
1 097
+4%
|
1 144
+4%
|
1 176
+3%
|
1 098
-7%
|
990
-10%
|
1 215
+23%
|
893
-27%
|
1 102
+23%
|
982
-11%
|
961
-2%
|
695
-28%
|
660
-5%
|
623
-6%
|
641
+3%
|
862
+34%
|
982
+14%
|
1 069
+9%
|
1 156
+8%
|
1 290
+12%
|
1 316
+2%
|
1 274
-3%
|
1 311
+3%
|
1 383
+5%
|
1 314
-5%
|
1 425
+8%
|
1 426
+0%
|
1 710
+20%
|
1 591
-7%
|
1 644
+3%
|
1 668
+1%
|
1 743
+4%
|
1 768
+1%
|
1 786
+1%
|
1 859
+4%
|
1 953
+5%
|
1 989
+2%
|
2 016
+1%
|
2 071
+3%
|
2 192
+6%
|
2 143
-2%
|
2 148
+0%
|
2 093
-3%
|
2 003
-4%
|
1 889
-6%
|
1 782
-6%
|
1 730
-3%
|
1 728
0%
|
1 674
-3%
|
1 601
-4%
|
1 504
-6%
|
1 437
-4%
|
1 235
-14%
|
1 382
+12%
|
1 344
-3%
|
1 040
-23%
|
914
-12%
|
1 289
+41%
|
1 628
+26%
|
1 634
+0%
|
2 192
+34%
|
2 026
-8%
|
1 999
-1%
|
2 009
+1%
|
1 862
-7%
|
1 721
-8%
|
1 603
-7%
|
1 376
-14%
|
1 277
-7%
|
1 223
-4%
|
1 242
+2%
|
1 285
+3%
|
1 292
+1%
|
1 287
0%
|
1 284
0%
|
1 266
-1%
|
1 297
+2%
|
1 269
-2%
|
1 212
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(12)
|
(29)
|
(71)
|
(58)
|
(1)
|
68
|
65
|
212
|
209
|
188
|
205
|
91
|
(10)
|
21
|
(11)
|
(71)
|
(33)
|
(29)
|
(27)
|
(29)
|
(76)
|
(77)
|
(73)
|
(90)
|
(131)
|
(23)
|
(53)
|
(52)
|
(54)
|
(185)
|
(200)
|
(217)
|
(226)
|
(234)
|
(228)
|
(219)
|
(206)
|
(200)
|
(213)
|
(230)
|
(246)
|
(269)
|
(284)
|
(297)
|
(316)
|
(317)
|
(315)
|
(314)
|
(314)
|
(319)
|
(324)
|
(328)
|
(324)
|
(320)
|
(316)
|
(315)
|
(334)
|
(351)
|
(374)
|
(392)
|
(394)
|
(398)
|
(398)
|
(400)
|
(406)
|
(404)
|
(401)
|
(398)
|
(385)
|
(386)
|
(383)
|
(379)
|
(370)
|
(368)
|
(374)
|
(401)
|
(432)
|
(449)
|
(444)
|
(416)
|
(388)
|
(363)
|
(353)
|
(348)
|
(348)
|
(347)
|
(347)
|
(345)
|
(345)
|
(338)
|
(329)
|
(322)
|
(312)
|
(301)
|
(292)
|
(283)
|
|
| Non-Reccuring Items |
170
|
136
|
136
|
0
|
(34)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
230
|
0
|
217
|
0
|
(13)
|
(13)
|
(215)
|
(215)
|
(206)
|
(206)
|
(3)
|
6
|
(3)
|
0
|
(6)
|
0
|
0
|
0
|
(145)
|
0
|
0
|
0
|
(137)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(81)
|
(200)
|
0
|
(240)
|
(444)
|
(77)
|
(422)
|
(315)
|
(83)
|
(83)
|
(91)
|
(159)
|
(195)
|
(195)
|
0
|
0
|
0
|
0
|
7
|
16
|
28
|
26
|
19
|
12
|
0
|
10
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
39
|
39
|
0
|
0
|
8
|
|
| Total Other Income |
(2)
|
16
|
7
|
3
|
0
|
(8)
|
(5)
|
1
|
(6)
|
(2)
|
(2)
|
(6)
|
99
|
17
|
16
|
6
|
4
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
115
|
118
|
128
|
133
|
34
|
34
|
23
|
17
|
(2)
|
6
|
17
|
81
|
142
|
132
|
173
|
197
|
284
|
285
|
235
|
146
|
3
|
21
|
24
|
29
|
27
|
16
|
17
|
17
|
18
|
12
|
7
|
81
|
77
|
76
|
76
|
6
|
81
|
84
|
87
|
90
|
34
|
33
|
(10)
|
(17)
|
(35)
|
(36)
|
5
|
10
|
13
|
15
|
15
|
12
|
12
|
10
|
3
|
1
|
(1)
|
(4)
|
(3)
|
(3)
|
(1)
|
4
|
17
|
28
|
42
|
49
|
55
|
54
|
44
|
38
|
25
|
59
|
20
|
18
|
|
| Pre-Tax Income |
882
N/A
|
936
+6%
|
947
+1%
|
821
-13%
|
837
+2%
|
913
+9%
|
944
+3%
|
1 122
+19%
|
1 166
+4%
|
1 159
-1%
|
1 233
+6%
|
1 134
-8%
|
1 116
-2%
|
1 064
-5%
|
957
-10%
|
853
-11%
|
957
+12%
|
1 023
+7%
|
1 068
+4%
|
1 112
+4%
|
1 097
-1%
|
1 019
-7%
|
1 262
+24%
|
1 243
-2%
|
1 107
-11%
|
1 212
+9%
|
950
-22%
|
930
-2%
|
449
-52%
|
277
-38%
|
215
-22%
|
224
+4%
|
650
+190%
|
835
+28%
|
980
+17%
|
1 069
+9%
|
1 251
+17%
|
1 313
+5%
|
1 345
+2%
|
1 366
+2%
|
1 227
-10%
|
1 191
-3%
|
1 144
-4%
|
1 150
+1%
|
1 281
+11%
|
1 303
+2%
|
1 356
+4%
|
1 370
+1%
|
1 446
+6%
|
1 466
+1%
|
1 480
+1%
|
1 543
+4%
|
1 636
+6%
|
1 750
+7%
|
1 777
+2%
|
1 832
+3%
|
1 934
+6%
|
1 798
-7%
|
1 855
+3%
|
1 785
-4%
|
1 696
-5%
|
1 581
-7%
|
1 418
-10%
|
1 363
-4%
|
1 312
-4%
|
1 253
-4%
|
1 165
-7%
|
989
-15%
|
857
-13%
|
859
+0%
|
772
-10%
|
536
-31%
|
608
+13%
|
136
-78%
|
612
+350%
|
1 154
+89%
|
1 122
-3%
|
1 653
+47%
|
1 422
-14%
|
1 384
-3%
|
1 423
+3%
|
1 496
+5%
|
1 367
-9%
|
1 259
-8%
|
1 045
-17%
|
965
-8%
|
934
-3%
|
974
+4%
|
1 021
+5%
|
1 027
+1%
|
1 053
+3%
|
1 039
-1%
|
1 028
-1%
|
1 055
+3%
|
997
-5%
|
955
-4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(376)
|
(403)
|
(403)
|
(352)
|
(341)
|
(364)
|
(375)
|
(438)
|
(449)
|
(444)
|
(472)
|
(423)
|
(411)
|
(388)
|
(347)
|
(324)
|
(291)
|
(325)
|
(339)
|
(358)
|
(422)
|
(390)
|
(482)
|
(475)
|
(411)
|
(450)
|
(353)
|
(341)
|
(233)
|
(155)
|
(118)
|
(116)
|
(202)
|
(276)
|
(317)
|
(360)
|
(446)
|
(456)
|
(435)
|
(423)
|
(377)
|
(381)
|
(422)
|
(448)
|
(528)
|
(532)
|
(550)
|
(546)
|
(543)
|
(549)
|
(553)
|
(576)
|
(594)
|
(615)
|
(628)
|
(651)
|
(681)
|
(644)
|
(651)
|
(623)
|
(538)
|
(481)
|
(431)
|
(412)
|
(420)
|
(407)
|
(359)
|
(312)
|
(213)
|
(223)
|
(197)
|
(170)
|
(148)
|
(13)
|
(118)
|
(212)
|
(257)
|
(400)
|
(363)
|
(344)
|
(348)
|
(357)
|
(323)
|
(301)
|
(251)
|
(245)
|
(235)
|
(247)
|
(143)
|
(143)
|
(116)
|
(115)
|
(230)
|
(239)
|
(269)
|
(256)
|
|
| Income from Continuing Operations |
506
|
533
|
544
|
469
|
496
|
549
|
569
|
684
|
717
|
715
|
761
|
711
|
705
|
676
|
610
|
529
|
666
|
698
|
729
|
754
|
675
|
629
|
780
|
768
|
696
|
762
|
597
|
589
|
216
|
122
|
97
|
108
|
448
|
559
|
663
|
709
|
805
|
857
|
910
|
943
|
850
|
810
|
722
|
702
|
753
|
771
|
806
|
824
|
903
|
917
|
927
|
967
|
1 042
|
1 135
|
1 149
|
1 181
|
1 253
|
1 154
|
1 204
|
1 162
|
1 158
|
1 100
|
987
|
951
|
892
|
846
|
806
|
677
|
644
|
636
|
575
|
366
|
460
|
123
|
494
|
942
|
865
|
1 253
|
1 059
|
1 040
|
1 075
|
1 139
|
1 044
|
958
|
794
|
720
|
699
|
727
|
878
|
884
|
937
|
924
|
798
|
816
|
728
|
699
|
|
| 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
|
22
|
1
|
4
|
4
|
4
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
519
N/A
|
539
+4%
|
551
+2%
|
478
-13%
|
502
+5%
|
549
+9%
|
568
+3%
|
681
+20%
|
717
+5%
|
715
0%
|
761
+6%
|
711
-7%
|
705
-1%
|
693
-2%
|
627
-10%
|
546
-13%
|
683
+25%
|
698
+2%
|
729
+4%
|
754
+3%
|
676
-10%
|
629
-7%
|
780
+24%
|
768
-2%
|
718
-7%
|
763
+6%
|
601
-21%
|
593
-1%
|
220
-63%
|
125
-43%
|
97
-22%
|
108
+11%
|
448
+315%
|
559
+25%
|
663
+19%
|
709
+7%
|
805
+14%
|
857
+6%
|
910
+6%
|
943
+4%
|
850
-10%
|
810
-5%
|
722
-11%
|
702
-3%
|
753
+7%
|
771
+2%
|
806
+5%
|
824
+2%
|
903
+10%
|
917
+2%
|
927
+1%
|
967
+4%
|
1 042
+8%
|
1 135
+9%
|
1 149
+1%
|
1 181
+3%
|
1 253
+6%
|
1 154
-8%
|
1 204
+4%
|
1 162
-3%
|
1 158
0%
|
1 100
-5%
|
987
-10%
|
951
-4%
|
983
+3%
|
937
-5%
|
897
-4%
|
768
-14%
|
644
-16%
|
636
-1%
|
575
-10%
|
366
-36%
|
(366)
N/A
|
(703)
-92%
|
(791)
-13%
|
(208)
+74%
|
844
N/A
|
1 418
+68%
|
1 842
+30%
|
1 599
-13%
|
1 333
-17%
|
1 211
-9%
|
957
-21%
|
960
+0%
|
800
-17%
|
726
-9%
|
705
-3%
|
733
+4%
|
878
+20%
|
884
+1%
|
937
+6%
|
924
-1%
|
798
-14%
|
816
+2%
|
728
-11%
|
699
-4%
|
|
| EPS (Diluted) |
1.19
N/A
|
1.1
-8%
|
1.02
-7%
|
0.89
-13%
|
0.95
+7%
|
1.03
+8%
|
1.07
+4%
|
1.29
+21%
|
1.36
+5%
|
1.37
+1%
|
1.58
+15%
|
1.48
-6%
|
1.47
-1%
|
1.66
+13%
|
1.52
-8%
|
1.36
-11%
|
1.66
+22%
|
1.74
+5%
|
1.81
+4%
|
1.87
+3%
|
1.67
-11%
|
1.55
-7%
|
1.96
+26%
|
2.1
+7%
|
1.89
-10%
|
2.21
+17%
|
1.76
-20%
|
1.74
-1%
|
0.65
-63%
|
0.37
-43%
|
0.3
-19%
|
0.34
+13%
|
1.37
+303%
|
1.67
+22%
|
2
+20%
|
2.13
+6%
|
2.42
+14%
|
2.61
+8%
|
2.88
+10%
|
3.06
+6%
|
2.7
-12%
|
2.69
0%
|
2.43
-10%
|
2.38
-2%
|
2.54
+7%
|
2.61
+3%
|
2.71
+4%
|
2.77
+2%
|
3.05
+10%
|
3.1
+2%
|
3.13
+1%
|
3.26
+4%
|
3.5
+7%
|
3.81
+9%
|
3.86
+1%
|
3.97
+3%
|
4.22
+6%
|
3.93
-7%
|
4.13
+5%
|
4
-3%
|
3.98
-1%
|
3.79
-5%
|
3.4
-10%
|
3.33
-2%
|
3.42
+3%
|
3.32
-3%
|
3.21
-3%
|
2.79
-13%
|
2.31
-17%
|
2.27
-2%
|
2.06
-9%
|
1.31
-36%
|
-1.32
N/A
|
-2.53
-92%
|
-2.82
-11%
|
-0.73
+74%
|
3
N/A
|
4.99
+66%
|
7.08
+42%
|
5.98
-16%
|
4.88
-18%
|
4.98
+2%
|
4.14
-17%
|
4.19
+1%
|
3.43
-18%
|
3.14
-8%
|
3.07
-2%
|
3.21
+5%
|
3.83
+19%
|
3.91
+2%
|
4.2
+7%
|
4.21
+0%
|
3.61
-14%
|
3.79
+5%
|
3.45
-9%
|
3.39
-2%
|
|