Becton Dickinson and Co
NYSE:BDX
Income Statement
Earnings Waterfall
Becton Dickinson and Co
Income Statement
Becton Dickinson and Co
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
14
|
27
|
41
|
56
|
58
|
65
|
67
|
66
|
62
|
54
|
50
|
46
|
44
|
40
|
38
|
36
|
34
|
33
|
35
|
40
|
46
|
51
|
53
|
51
|
54
|
65
|
74
|
84
|
97
|
107
|
119
|
135
|
138
|
138
|
139
|
138
|
138
|
136
|
134
|
135
|
178
|
236
|
308
|
371
|
392
|
400
|
392
|
388
|
386
|
373
|
460
|
521
|
585
|
684
|
682
|
706
|
719
|
705
|
679
|
639
|
604
|
567
|
546
|
528
|
510
|
501
|
481
|
469
|
449
|
421
|
405
|
398
|
402
|
423
|
443
|
452
|
461
|
468
|
486
|
528
|
572
|
598
|
613
|
613
|
|
| Revenue |
3 827
N/A
|
3 889
+2%
|
3 944
+1%
|
3 960
+0%
|
4 140
+5%
|
4 261
+3%
|
4 379
+3%
|
4 464
+2%
|
4 597
+3%
|
4 717
+3%
|
4 843
+3%
|
4 935
+2%
|
5 038
+2%
|
5 150
+2%
|
5 288
+3%
|
5 341
+1%
|
5 520
+3%
|
5 579
+1%
|
5 655
+1%
|
5 738
+1%
|
5 846
+2%
|
5 997
+3%
|
6 171
+3%
|
6 283
+2%
|
6 545
+4%
|
6 696
+2%
|
6 914
+3%
|
6 898
0%
|
7 061
+2%
|
7 018
-1%
|
6 945
-1%
|
6 987
+1%
|
7 182
+3%
|
7 299
+2%
|
7 353
+1%
|
7 124
-3%
|
7 287
+2%
|
7 348
+1%
|
7 469
+2%
|
7 584
+2%
|
7 632
+1%
|
7 701
+1%
|
7 729
+0%
|
7 708
0%
|
7 777
+1%
|
7 848
+1%
|
7 920
+1%
|
8 054
+2%
|
8 169
+1%
|
8 241
+1%
|
8 345
+1%
|
8 446
+1%
|
8 482
+0%
|
8 461
0%
|
9 424
+11%
|
10 282
+9%
|
11 217
+9%
|
12 233
+9%
|
12 311
+1%
|
12 483
+1%
|
12 418
-1%
|
12 320
-1%
|
12 157
-1%
|
12 093
-1%
|
12 250
+1%
|
13 503
+10%
|
14 746
+9%
|
15 983
+8%
|
17 062
+7%
|
17 035
0%
|
17 107
+0%
|
17 290
+1%
|
17 354
+0%
|
17 412
+0%
|
16 917
-3%
|
16 074
-5%
|
17 164
+7%
|
17 271
+1%
|
18 023
+4%
|
19 131
+6%
|
18 534
-3%
|
18 924
+2%
|
18 958
+0%
|
18 870
0%
|
18 738
-1%
|
18 809
+0%
|
19 046
+1%
|
19 372
+2%
|
19 492
+1%
|
19 716
+1%
|
19 828
+1%
|
20 178
+2%
|
20 640
+2%
|
20 867
+1%
|
21 386
+2%
|
21 840
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 959)
|
(1 996)
|
(2 035)
|
(2 049)
|
(2 134)
|
(2 189)
|
(2 266)
|
(2 297)
|
(2 381)
|
(2 432)
|
(2 457)
|
(2 500)
|
(2 501)
|
(2 549)
|
(2 620)
|
(2 622)
|
(2 693)
|
(2 714)
|
(2 747)
|
(2 793)
|
(2 836)
|
(2 902)
|
(2 974)
|
(3 033)
|
(3 183)
|
(3 260)
|
(3 374)
|
(3 357)
|
(3 402)
|
(3 369)
|
(3 302)
|
(3 312)
|
(3 430)
|
(3 488)
|
(3 532)
|
(3 428)
|
(3 489)
|
(3 516)
|
(3 555)
|
(3 625)
|
(3 685)
|
(3 735)
|
(3 760)
|
(3 755)
|
(3 749)
|
(3 790)
|
(3 835)
|
(3 883)
|
(3 969)
|
(4 006)
|
(4 059)
|
(4 145)
|
(4 171)
|
(4 157)
|
(5 057)
|
(5 587)
|
(6 173)
|
(6 752)
|
(6 457)
|
(6 492)
|
(6 384)
|
(6 337)
|
(6 218)
|
(6 128)
|
(6 208)
|
(7 287)
|
(8 017)
|
(8 714)
|
(9 374)
|
(8 979)
|
(8 993)
|
(9 002)
|
(9 062)
|
(9 321)
|
(9 240)
|
(8 934)
|
(9 515)
|
(9 541)
|
(9 995)
|
(10 444)
|
(10 415)
|
(10 546)
|
(10 471)
|
(10 267)
|
(10 348)
|
(10 297)
|
(10 501)
|
(10 549)
|
(10 776)
|
(10 931)
|
(10 836)
|
(11 015)
|
(11 279)
|
(11 477)
|
(11 669)
|
(11 817)
|
|
| Gross Profit |
1 868
N/A
|
1 893
+1%
|
1 909
+1%
|
1 911
+0%
|
2 006
+5%
|
2 072
+3%
|
2 113
+2%
|
2 167
+3%
|
2 216
+2%
|
2 285
+3%
|
2 386
+4%
|
2 434
+2%
|
2 537
+4%
|
2 601
+2%
|
2 668
+3%
|
2 718
+2%
|
2 827
+4%
|
2 865
+1%
|
2 908
+2%
|
2 945
+1%
|
3 009
+2%
|
3 095
+3%
|
3 198
+3%
|
3 250
+2%
|
3 362
+3%
|
3 436
+2%
|
3 540
+3%
|
3 540
0%
|
3 659
+3%
|
3 649
0%
|
3 643
0%
|
3 675
+1%
|
3 752
+2%
|
3 811
+2%
|
3 821
+0%
|
3 696
-3%
|
3 798
+3%
|
3 832
+1%
|
3 914
+2%
|
3 959
+1%
|
3 947
0%
|
3 965
+0%
|
3 969
+0%
|
3 953
0%
|
4 028
+2%
|
4 058
+1%
|
4 085
+1%
|
4 171
+2%
|
4 200
+1%
|
4 235
+1%
|
4 286
+1%
|
4 301
+0%
|
4 311
+0%
|
4 304
0%
|
4 367
+1%
|
4 695
+8%
|
5 044
+7%
|
5 481
+9%
|
5 854
+7%
|
5 991
+2%
|
6 034
+1%
|
5 983
-1%
|
5 939
-1%
|
5 965
+0%
|
6 042
+1%
|
6 216
+3%
|
6 729
+8%
|
7 269
+8%
|
7 688
+6%
|
8 056
+5%
|
8 114
+1%
|
8 288
+2%
|
8 292
+0%
|
8 091
-2%
|
7 677
-5%
|
7 140
-7%
|
7 649
+7%
|
7 730
+1%
|
8 028
+4%
|
8 687
+8%
|
8 119
-7%
|
8 378
+3%
|
8 487
+1%
|
8 603
+1%
|
8 390
-2%
|
8 512
+1%
|
8 545
+0%
|
8 823
+3%
|
8 716
-1%
|
8 785
+1%
|
8 992
+2%
|
9 163
+2%
|
9 361
+2%
|
9 390
+0%
|
9 717
+3%
|
10 023
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 211)
|
(1 218)
|
(1 223)
|
(1 215)
|
(1 314)
|
(1 359)
|
(1 381)
|
(1 405)
|
(1 444)
|
(1 480)
|
(1 530)
|
(1 647)
|
(1 668)
|
(1 706)
|
(1 647)
|
(1 655)
|
(1 736)
|
(1 724)
|
(1 742)
|
(1 751)
|
(1 797)
|
(1 869)
|
(1 923)
|
(1 943)
|
(2 014)
|
(2 020)
|
(2 050)
|
(2 052)
|
(2 079)
|
(2 101)
|
(2 086)
|
(2 085)
|
(2 134)
|
(2 127)
|
(2 131)
|
(2 114)
|
(2 162)
|
(2 193)
|
(2 251)
|
(2 241)
|
(2 333)
|
(2 385)
|
(2 387)
|
(2 395)
|
(2 415)
|
(2 447)
|
(2 518)
|
(2 916)
|
(2 959)
|
(2 994)
|
(3 004)
|
(2 695)
|
(2 711)
|
(2 679)
|
(2 943)
|
(3 239)
|
(3 442)
|
(3 715)
|
(3 721)
|
(3 872)
|
(3 451)
|
(3 448)
|
(4 158)
|
(4 099)
|
(4 519)
|
(4 925)
|
(4 642)
|
(5 150)
|
(5 049)
|
(5 470)
|
(5 466)
|
(6 098)
|
(6 442)
|
(5 993)
|
(5 863)
|
(5 587)
|
(5 637)
|
(6 019)
|
(6 233)
|
(6 360)
|
(6 255)
|
(6 106)
|
(6 128)
|
(5 983)
|
(5 987)
|
(6 008)
|
(6 025)
|
(6 000)
|
(6 012)
|
(5 935)
|
(6 046)
|
(6 257)
|
(6 442)
|
(6 556)
|
(6 584)
|
(6 514)
|
|
| Selling, General & Administrative |
(996)
|
(1 002)
|
(1 007)
|
(1 008)
|
(1 068)
|
(1 119)
|
(1 154)
|
(1 181)
|
(1 221)
|
(1 257)
|
(1 301)
|
(1 411)
|
(1 328)
|
(1 360)
|
(1 394)
|
(1 387)
|
(1 458)
|
(1 438)
|
(1 446)
|
(1 448)
|
(1 483)
|
(1 544)
|
(1 581)
|
(1 584)
|
(1 636)
|
(1 639)
|
(1 663)
|
(1 670)
|
(1 678)
|
(1 698)
|
(1 686)
|
(1 681)
|
(1 727)
|
(1 717)
|
(1 710)
|
(1 691)
|
(1 717)
|
(1 731)
|
(1 782)
|
(1 772)
|
(1 865)
|
(1 918)
|
(1 919)
|
(1 923)
|
(1 937)
|
(1 964)
|
(2 029)
|
(2 422)
|
(2 457)
|
(2 467)
|
(2 461)
|
(2 145)
|
(2 158)
|
(2 144)
|
(2 367)
|
(2 607)
|
(2 753)
|
(2 974)
|
(2 951)
|
(3 044)
|
(2 965)
|
(2 957)
|
(2 948)
|
(2 919)
|
(2 990)
|
(3 322)
|
(3 689)
|
(4 146)
|
(4 316)
|
(4 349)
|
(4 339)
|
(4 382)
|
(4 380)
|
(4 316)
|
(4 220)
|
(4 185)
|
(4 213)
|
(4 273)
|
(4 493)
|
(4 719)
|
(4 755)
|
(4 862)
|
(4 811)
|
(4 709)
|
(4 710)
|
(4 723)
|
(4 764)
|
(4 719)
|
(4 746)
|
(4 734)
|
(4 740)
|
(4 857)
|
(4 963)
|
(5 043)
|
(5 167)
|
(5 278)
|
|
| Research & Development |
(214)
|
(216)
|
(216)
|
(207)
|
(225)
|
(229)
|
(227)
|
(224)
|
(223)
|
(223)
|
(229)
|
(236)
|
(239)
|
(245)
|
(254)
|
(268)
|
(278)
|
(286)
|
(296)
|
(302)
|
(313)
|
(326)
|
(342)
|
(359)
|
(371)
|
(381)
|
(388)
|
(383)
|
(401)
|
(402)
|
(400)
|
(405)
|
(407)
|
(410)
|
(420)
|
(423)
|
(445)
|
(463)
|
(469)
|
(470)
|
(468)
|
(468)
|
(468)
|
(472)
|
(478)
|
(483)
|
(489)
|
(494)
|
(501)
|
(526)
|
(542)
|
(550)
|
(553)
|
(535)
|
(576)
|
(632)
|
(689)
|
(742)
|
(771)
|
(828)
|
(824)
|
(829)
|
(808)
|
(770)
|
(784)
|
(856)
|
(947)
|
(1 004)
|
(1 071)
|
(1 064)
|
(1 069)
|
(1 062)
|
(1 074)
|
(1 086)
|
(1 066)
|
(1 039)
|
(1 059)
|
(1 085)
|
(1 153)
|
(1 279)
|
(1 302)
|
(1 339)
|
(1 324)
|
(1 256)
|
(1 255)
|
(1 265)
|
(1 256)
|
(1 237)
|
(1 214)
|
(1 176)
|
(1 169)
|
(1 190)
|
(1 243)
|
(1 246)
|
(1 244)
|
(1 235)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(22)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
(100)
|
(100)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
338
|
338
|
(402)
|
(410)
|
(745)
|
(747)
|
(6)
|
0
|
338
|
(57)
|
(58)
|
(654)
|
(988)
|
(591)
|
(577)
|
(363)
|
(365)
|
(661)
|
(587)
|
(362)
|
(198)
|
95
|
7
|
(18)
|
(22)
|
(20)
|
(5)
|
(44)
|
(52)
|
(25)
|
(137)
|
(210)
|
(236)
|
(267)
|
(173)
|
(1)
|
|
| Operating Income |
657
N/A
|
675
+3%
|
686
+2%
|
696
+1%
|
692
-1%
|
712
+3%
|
732
+3%
|
761
+4%
|
772
+1%
|
805
+4%
|
856
+6%
|
787
-8%
|
869
+10%
|
895
+3%
|
1 021
+14%
|
1 064
+4%
|
1 091
+3%
|
1 141
+5%
|
1 165
+2%
|
1 194
+2%
|
1 213
+2%
|
1 226
+1%
|
1 274
+4%
|
1 307
+3%
|
1 348
+3%
|
1 416
+5%
|
1 490
+5%
|
1 488
0%
|
1 580
+6%
|
1 548
-2%
|
1 557
+1%
|
1 590
+2%
|
1 618
+2%
|
1 684
+4%
|
1 690
+0%
|
1 582
-6%
|
1 636
+3%
|
1 639
+0%
|
1 663
+1%
|
1 718
+3%
|
1 614
-6%
|
1 580
-2%
|
1 582
+0%
|
1 558
-2%
|
1 613
+4%
|
1 611
0%
|
1 567
-3%
|
1 255
-20%
|
1 241
-1%
|
1 241
N/A
|
1 282
+3%
|
1 606
+25%
|
1 600
0%
|
1 625
+2%
|
1 424
-12%
|
1 456
+2%
|
1 602
+10%
|
1 766
+10%
|
2 133
+21%
|
2 119
-1%
|
2 583
+22%
|
2 535
-2%
|
1 781
-30%
|
1 866
+5%
|
1 523
-18%
|
1 291
-15%
|
2 087
+62%
|
2 119
+2%
|
2 639
+25%
|
2 586
-2%
|
2 648
+2%
|
2 190
-17%
|
1 850
-16%
|
2 098
+13%
|
1 814
-14%
|
1 553
-14%
|
2 012
+30%
|
1 711
-15%
|
1 795
+5%
|
2 327
+30%
|
1 864
-20%
|
2 272
+22%
|
2 359
+4%
|
2 620
+11%
|
2 403
-8%
|
2 504
+4%
|
2 520
+1%
|
2 823
+12%
|
2 704
-4%
|
2 850
+5%
|
2 946
+3%
|
2 906
-1%
|
2 919
+0%
|
2 834
-3%
|
3 133
+11%
|
3 509
+12%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(46)
|
(39)
|
(35)
|
(33)
|
(32)
|
(32)
|
(33)
|
(37)
|
(37)
|
(36)
|
(31)
|
(28)
|
(30)
|
(26)
|
(26)
|
(19)
|
(12)
|
(10)
|
(10)
|
(7)
|
(1)
|
(1)
|
2
|
0
|
(0)
|
2
|
4
|
3
|
(6)
|
(9)
|
(10)
|
(18)
|
(5)
|
(5)
|
(18)
|
(40)
|
(12)
|
(18)
|
(18)
|
(100)
|
(57)
|
(57)
|
(95)
|
(98)
|
(95)
|
(104)
|
(90)
|
(98)
|
(87)
|
(92)
|
(89)
|
(92)
|
(147)
|
(300)
|
(322)
|
(405)
|
(417)
|
(321)
|
(373)
|
(370)
|
(384)
|
(381)
|
(428)
|
(432)
|
(473)
|
(576)
|
(598)
|
(359)
|
(709)
|
(681)
|
(661)
|
(626)
|
(579)
|
(558)
|
(537)
|
(501)
|
(502)
|
(492)
|
(472)
|
(373)
|
(440)
|
(413)
|
(398)
|
(491)
|
(327)
|
(340)
|
(337)
|
(442)
|
(420)
|
(411)
|
(405)
|
(407)
|
(419)
|
(466)
|
(524)
|
(627)
|
|
| Non-Reccuring Items |
0
|
(10)
|
(22)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
(100)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
(53)
|
(53)
|
(53)
|
(168)
|
(115)
|
(122)
|
(122)
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(136)
|
(244)
|
(382)
|
(524)
|
(515)
|
(503)
|
(689)
|
(736)
|
(708)
|
(724)
|
(417)
|
(653)
|
(681)
|
(711)
|
(626)
|
(477)
|
(474)
|
(422)
|
(454)
|
(476)
|
(490)
|
(474)
|
(649)
|
(371)
|
(322)
|
(272)
|
(255)
|
(330)
|
(292)
|
(336)
|
(329)
|
(252)
|
(289)
|
(291)
|
(653)
|
(680)
|
(720)
|
(763)
|
(483)
|
(480)
|
(583)
|
(602)
|
(944)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(11)
|
(7)
|
(5)
|
(14)
|
(12)
|
(14)
|
(18)
|
(3)
|
(7)
|
(9)
|
(7)
|
1
|
(7)
|
(6)
|
(6)
|
(7)
|
(5)
|
(4)
|
(5)
|
(9)
|
(10)
|
(4)
|
1
|
1
|
4
|
(1)
|
(4)
|
(1)
|
7
|
1
|
(2)
|
7
|
(16)
|
(10)
|
(4)
|
6
|
(2)
|
(4)
|
(7)
|
4
|
(0)
|
(2)
|
17
|
1
|
(3)
|
(0)
|
(10)
|
9
|
4
|
12
|
12
|
8
|
17
|
120
|
67
|
70
|
59
|
(59)
|
(3)
|
14
|
36
|
39
|
30
|
(41)
|
(8)
|
(1)
|
306
|
39
|
328
|
347
|
26
|
66
|
60
|
2
|
37
|
11
|
38
|
86
|
62
|
(7)
|
41
|
4
|
(11)
|
(17)
|
(160)
|
(124)
|
(91)
|
(66)
|
(64)
|
(75)
|
(105)
|
(11)
|
(39)
|
(74)
|
(93)
|
(57)
|
|
| Pre-Tax Income |
600
N/A
|
619
+3%
|
624
+1%
|
627
+0%
|
647
+3%
|
666
+3%
|
681
+2%
|
722
+6%
|
728
+1%
|
760
+4%
|
718
-6%
|
753
+5%
|
833
+11%
|
863
+4%
|
989
+15%
|
1 038
+5%
|
1 073
+3%
|
1 073
0%
|
1 097
+2%
|
1 126
+3%
|
1 033
-8%
|
1 107
+7%
|
1 155
+4%
|
1 185
+3%
|
1 352
+14%
|
1 410
+4%
|
1 489
+6%
|
1 490
+0%
|
1 581
+6%
|
1 539
-3%
|
1 545
+0%
|
1 579
+2%
|
1 597
+1%
|
1 669
+5%
|
1 668
0%
|
1 567
-6%
|
1 622
+3%
|
1 616
0%
|
1 638
+1%
|
1 618
-1%
|
1 557
-4%
|
1 521
-2%
|
1 504
-1%
|
1 472
-2%
|
1 516
+3%
|
1 506
-1%
|
1 467
-3%
|
1 166
-20%
|
1 159
-1%
|
1 162
+0%
|
1 206
+4%
|
1 522
+26%
|
1 447
-5%
|
1 309
-10%
|
925
-29%
|
739
-20%
|
720
-3%
|
871
+21%
|
1 254
+44%
|
1 074
-14%
|
1 499
+40%
|
1 485
-1%
|
659
-56%
|
976
+48%
|
389
-60%
|
33
-92%
|
1 084
+3 185%
|
1 173
+8%
|
1 781
+52%
|
1 778
0%
|
1 591
-11%
|
1 176
-26%
|
855
-27%
|
1 052
+23%
|
840
-20%
|
414
-51%
|
1 177
+184%
|
983
-16%
|
1 113
+13%
|
1 692
+52%
|
1 135
-33%
|
1 571
+38%
|
1 614
+3%
|
1 783
+10%
|
1 664
-7%
|
1 751
+5%
|
1 801
+3%
|
1 662
-8%
|
1 540
-7%
|
1 644
+7%
|
1 673
+2%
|
2 005
+20%
|
1 981
-1%
|
1 711
-14%
|
1 914
+12%
|
1 881
-2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(141)
|
(145)
|
(149)
|
(148)
|
(153)
|
(159)
|
(157)
|
(167)
|
(165)
|
(176)
|
(160)
|
(170)
|
(181)
|
(188)
|
(235)
|
(325)
|
(352)
|
(375)
|
(377)
|
(311)
|
(311)
|
(312)
|
(331)
|
(344)
|
(359)
|
(380)
|
(403)
|
(412)
|
(436)
|
(419)
|
(393)
|
(411)
|
(422)
|
(458)
|
(491)
|
(452)
|
(451)
|
(435)
|
(429)
|
(417)
|
(406)
|
(391)
|
(384)
|
(363)
|
(384)
|
(374)
|
(354)
|
(236)
|
(228)
|
(220)
|
(230)
|
(337)
|
(299)
|
(232)
|
(112)
|
(44)
|
(32)
|
(61)
|
(116)
|
(97)
|
(191)
|
(171)
|
132
|
124
|
283
|
288
|
(36)
|
(222)
|
(314)
|
(315)
|
(345)
|
7
|
(46)
|
(49)
|
72
|
(62)
|
(99)
|
(48)
|
(58)
|
(88)
|
34
|
(52)
|
(111)
|
(148)
|
(88)
|
(104)
|
(137)
|
(132)
|
(237)
|
(265)
|
(214)
|
(300)
|
(233)
|
(192)
|
(308)
|
(203)
|
|
| Income from Continuing Operations |
459
|
474
|
475
|
479
|
494
|
507
|
524
|
555
|
563
|
585
|
558
|
583
|
652
|
674
|
754
|
713
|
722
|
699
|
720
|
815
|
722
|
795
|
824
|
842
|
992
|
1 030
|
1 086
|
1 078
|
1 145
|
1 120
|
1 152
|
1 167
|
1 175
|
1 211
|
1 178
|
1 115
|
1 171
|
1 182
|
1 209
|
1 201
|
1 151
|
1 130
|
1 120
|
1 110
|
1 131
|
1 132
|
1 113
|
930
|
931
|
942
|
976
|
1 185
|
1 148
|
1 077
|
813
|
695
|
688
|
810
|
1 138
|
977
|
1 308
|
1 314
|
791
|
1 100
|
672
|
321
|
1 048
|
951
|
1 467
|
1 463
|
1 246
|
1 183
|
809
|
1 003
|
912
|
352
|
1 078
|
935
|
1 055
|
1 604
|
1 169
|
1 519
|
1 503
|
1 635
|
1 576
|
1 647
|
1 664
|
1 530
|
1 303
|
1 379
|
1 459
|
1 705
|
1 748
|
1 519
|
1 606
|
1 678
|
|
| Net Income (Common) |
456
N/A
|
471
+3%
|
473
+0%
|
477
+1%
|
491
+3%
|
504
+3%
|
515
+2%
|
545
+6%
|
553
+2%
|
577
+4%
|
557
-4%
|
465
-16%
|
537
+15%
|
560
+4%
|
641
+14%
|
722
+13%
|
745
+3%
|
711
-5%
|
727
+2%
|
752
+3%
|
677
-10%
|
766
+13%
|
804
+5%
|
890
+11%
|
1 019
+14%
|
1 052
+3%
|
1 105
+5%
|
1 127
+2%
|
1 168
+4%
|
1 153
-1%
|
1 197
+4%
|
1 232
+3%
|
1 236
+0%
|
1 272
+3%
|
1 238
-3%
|
1 318
+6%
|
1 317
0%
|
1 332
+1%
|
1 368
+3%
|
1 271
-7%
|
1 218
-4%
|
1 197
-2%
|
1 181
-1%
|
1 170
-1%
|
1 532
+31%
|
1 517
-1%
|
1 492
-2%
|
1 294
-13%
|
940
-27%
|
951
+1%
|
975
+3%
|
1 185
+21%
|
1 149
-3%
|
1 078
-6%
|
814
-24%
|
695
-15%
|
688
-1%
|
810
+18%
|
1 138
+40%
|
976
-14%
|
1 308
+34%
|
1 314
+0%
|
759
-42%
|
1 030
+36%
|
294
-71%
|
(100)
N/A
|
621
N/A
|
159
-74%
|
895
+463%
|
927
+4%
|
784
-15%
|
1 082
+38%
|
760
-30%
|
923
+21%
|
787
-15%
|
767
-3%
|
1 508
+97%
|
1 640
+9%
|
1 865
+14%
|
2 002
+7%
|
1 676
-16%
|
1 830
+9%
|
1 666
-9%
|
1 689
+1%
|
1 520
-10%
|
1 527
+0%
|
1 581
+4%
|
1 424
-10%
|
1 219
-14%
|
1 318
+8%
|
1 413
+7%
|
1 705
+21%
|
1 748
+3%
|
1 519
-13%
|
1 606
+6%
|
1 678
+4%
|
|
| EPS (Diluted) |
1.7
N/A
|
1.76
+4%
|
1.76
N/A
|
1.79
+2%
|
1.85
+3%
|
1.91
+3%
|
1.9
-1%
|
2.06
+8%
|
2.13
+3%
|
2.17
+2%
|
2.12
-2%
|
1.76
-17%
|
2.04
+16%
|
2.13
+4%
|
2.46
+15%
|
2.76
+12%
|
2.9
+5%
|
2.75
-5%
|
2.85
+4%
|
2.92
+2%
|
2.65
-9%
|
3
+13%
|
3.16
+5%
|
3.49
+10%
|
4.02
+15%
|
4.16
+3%
|
4.38
+5%
|
4.45
+2%
|
4.7
+6%
|
4.68
0%
|
4.87
+4%
|
4.98
+2%
|
5.08
+2%
|
5.28
+4%
|
5.19
-2%
|
5.49
+6%
|
5.65
+3%
|
5.9
+4%
|
6.11
+4%
|
5.62
-8%
|
5.59
-1%
|
5.7
+2%
|
5.75
+1%
|
5.59
-3%
|
7.67
+37%
|
7.62
-1%
|
7.51
-1%
|
6.5
-13%
|
4.74
-27%
|
4.81
+1%
|
4.95
+3%
|
5.99
+21%
|
5.83
-3%
|
5.39
-8%
|
3.78
-30%
|
3.35
-11%
|
3.18
-5%
|
3.74
+18%
|
5.24
+40%
|
4.49
-14%
|
6.01
+34%
|
6.03
+0%
|
3.43
-43%
|
4.61
+34%
|
1.27
-72%
|
-0.37
N/A
|
2.26
N/A
|
0.6
-73%
|
3.26
+443%
|
3.43
+5%
|
2.85
-17%
|
3.93
+38%
|
2.76
-30%
|
3.35
+21%
|
2.75
-18%
|
2.71
-1%
|
5.14
+90%
|
5.55
+8%
|
6.38
+15%
|
6.85
+7%
|
5.84
-15%
|
6.36
+9%
|
5.79
-9%
|
5.88
+2%
|
5.32
-10%
|
5.34
+0%
|
5.51
+3%
|
4.93
-11%
|
4.18
-15%
|
4.53
+8%
|
4.86
+7%
|
5.86
+21%
|
6.02
+3%
|
5.27
-12%
|
5.59
+6%
|
5.82
+4%
|
|