Consolidated Edison Inc
NYSE:ED
Income Statement
Earnings Waterfall
Consolidated Edison Inc
Income Statement
Consolidated Edison Inc
| 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 |
397
|
392
|
392
|
395
|
388
|
392
|
392
|
391
|
401
|
410
|
417
|
421
|
426
|
424
|
431
|
436
|
402
|
451
|
457
|
469
|
441
|
446
|
444
|
437
|
470
|
465
|
479
|
498
|
519
|
548
|
568
|
581
|
590
|
598
|
595
|
599
|
597
|
594
|
592
|
585
|
582
|
581
|
584
|
585
|
586
|
582
|
578
|
576
|
576
|
578
|
579
|
580
|
586
|
594
|
603
|
614
|
629
|
635
|
645
|
662
|
672
|
687
|
699
|
707
|
718
|
730
|
741
|
752
|
770
|
799
|
827
|
852
|
875
|
879
|
895
|
900
|
901
|
903
|
897
|
909
|
919
|
933
|
944
|
941
|
951
|
952
|
937
|
926
|
910
|
913
|
943
|
982
|
1 021
|
1 054
|
0
|
0
|
|
| Revenue |
9 389
N/A
|
8 559
-9%
|
8 419
-2%
|
8 330
-1%
|
8 498
+2%
|
9 016
+6%
|
9 344
+4%
|
9 606
+3%
|
9 808
+2%
|
9 935
+1%
|
9 923
0%
|
9 856
-1%
|
9 730
-1%
|
9 870
+1%
|
10 101
+2%
|
10 704
+6%
|
11 343
+6%
|
12 167
+7%
|
12 327
+1%
|
12 431
+1%
|
11 962
-4%
|
12 002
+0%
|
12 404
+3%
|
12 542
+1%
|
13 120
+5%
|
13 340
+2%
|
13 532
+1%
|
13 811
+2%
|
13 583
-2%
|
13 429
-1%
|
13 125
-2%
|
12 756
-3%
|
13 032
+2%
|
13 069
+0%
|
13 241
+1%
|
13 459
+2%
|
13 325
-1%
|
13 213
-1%
|
13 189
0%
|
13 111
-1%
|
12 886
-2%
|
12 615
-2%
|
12 393
-2%
|
12 202
-2%
|
12 188
0%
|
12 295
+1%
|
12 342
+0%
|
12 388
+0%
|
12 354
0%
|
12 958
+5%
|
13 051
+1%
|
12 957
-1%
|
12 919
0%
|
12 745
-1%
|
12 622
-1%
|
12 675
+0%
|
12 554
-1%
|
12 094
-4%
|
12 100
+0%
|
12 074
0%
|
12 075
+0%
|
12 146
+1%
|
11 985
-1%
|
11 779
-2%
|
12 033
+2%
|
12 169
+1%
|
12 232
+1%
|
12 349
+1%
|
12 337
0%
|
12 487
+1%
|
12 535
+0%
|
12 572
+0%
|
12 574
+0%
|
12 294
-2%
|
12 269
0%
|
12 237
0%
|
12 246
+0%
|
12 689
+4%
|
12 941
+2%
|
13 221
+2%
|
13 676
+3%
|
14 059
+3%
|
14 503
+3%
|
15 055
+4%
|
15 670
+4%
|
16 014
+2%
|
15 543
-3%
|
15 250
-2%
|
14 663
-4%
|
14 540
-1%
|
14 816
+2%
|
15 036
+1%
|
15 256
+1%
|
15 779
+3%
|
16 154
+2%
|
16 592
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 240)
|
(3 675)
|
(3 657)
|
(3 637)
|
(3 797)
|
(4 125)
|
(4 402)
|
(4 584)
|
(4 773)
|
(4 876)
|
(4 823)
|
(4 804)
|
(4 777)
|
(4 863)
|
(4 977)
|
(5 330)
|
(5 855)
|
(6 211)
|
(6 260)
|
(6 292)
|
(6 058)
|
(5 950)
|
(6 246)
|
(6 407)
|
(6 601)
|
(6 757)
|
(6 858)
|
(7 158)
|
(6 921)
|
(6 770)
|
(6 366)
|
(5 645)
|
(5 739)
|
(5 588)
|
(5 594)
|
(5 665)
|
(5 296)
|
(4 983)
|
(4 907)
|
(4 721)
|
(4 589)
|
(4 394)
|
(4 054)
|
(3 728)
|
(3 577)
|
(3 557)
|
(3 652)
|
(3 686)
|
(3 734)
|
(4 139)
|
(4 187)
|
(4 118)
|
(4 228)
|
(4 011)
|
(3 826)
|
(3 799)
|
(3 468)
|
(3 171)
|
(3 061)
|
(3 016)
|
(2 916)
|
(2 773)
|
(2 691)
|
(2 387)
|
(2 409)
|
(2 435)
|
(2 460)
|
(2 594)
|
(2 685)
|
(2 763)
|
(2 664)
|
(2 536)
|
(2 426)
|
(2 156)
|
(2 130)
|
(2 107)
|
(2 127)
|
(2 319)
|
(2 408)
|
(2 480)
|
(2 525)
|
(2 722)
|
(3 014)
|
(3 300)
|
(3 724)
|
(3 964)
|
(3 720)
|
(3 673)
|
(3 370)
|
(3 116)
|
(3 146)
|
(3 087)
|
(3 168)
|
(3 341)
|
(3 537)
|
(3 745)
|
|
| Gross Profit |
5 149
N/A
|
4 884
-5%
|
4 762
-2%
|
4 693
-1%
|
4 701
+0%
|
4 891
+4%
|
4 942
+1%
|
5 022
+2%
|
5 035
+0%
|
5 059
+0%
|
5 100
+1%
|
5 052
-1%
|
4 953
-2%
|
5 007
+1%
|
5 124
+2%
|
5 374
+5%
|
5 488
+2%
|
5 956
+9%
|
6 067
+2%
|
6 139
+1%
|
5 904
-4%
|
6 052
+3%
|
6 158
+2%
|
6 135
0%
|
6 519
+6%
|
6 583
+1%
|
6 674
+1%
|
6 653
0%
|
6 662
+0%
|
6 659
0%
|
6 759
+2%
|
7 111
+5%
|
7 293
+3%
|
7 481
+3%
|
7 647
+2%
|
7 794
+2%
|
8 029
+3%
|
8 230
+3%
|
8 282
+1%
|
8 390
+1%
|
8 297
-1%
|
8 221
-1%
|
8 339
+1%
|
8 474
+2%
|
8 611
+2%
|
8 738
+1%
|
8 690
-1%
|
8 702
+0%
|
8 620
-1%
|
8 819
+2%
|
8 864
+1%
|
8 839
0%
|
8 691
-2%
|
8 734
+0%
|
8 796
+1%
|
8 876
+1%
|
9 086
+2%
|
8 923
-2%
|
9 039
+1%
|
9 058
+0%
|
9 159
+1%
|
9 373
+2%
|
9 294
-1%
|
9 392
+1%
|
9 624
+2%
|
9 734
+1%
|
9 772
+0%
|
9 755
0%
|
9 652
-1%
|
9 724
+1%
|
9 871
+2%
|
10 036
+2%
|
10 148
+1%
|
10 138
0%
|
10 139
+0%
|
10 130
0%
|
10 119
0%
|
10 370
+2%
|
10 533
+2%
|
10 741
+2%
|
11 151
+4%
|
11 337
+2%
|
11 489
+1%
|
11 755
+2%
|
11 946
+2%
|
12 050
+1%
|
11 823
-2%
|
11 577
-2%
|
11 293
-2%
|
11 424
+1%
|
11 670
+2%
|
11 949
+2%
|
12 088
+1%
|
12 438
+3%
|
12 617
+1%
|
12 847
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 557)
|
(3 329)
|
(3 248)
|
(3 175)
|
(3 213)
|
(3 444)
|
(3 551)
|
(3 664)
|
(3 574)
|
(3 790)
|
(3 802)
|
(3 805)
|
(3 723)
|
(3 759)
|
(3 845)
|
(4 008)
|
(3 995)
|
(4 416)
|
(4 479)
|
(4 606)
|
(4 276)
|
(4 307)
|
(4 384)
|
(4 331)
|
(4 672)
|
(4 729)
|
(4 824)
|
(4 946)
|
(5 003)
|
(5 118)
|
(5 184)
|
(5 253)
|
(5 394)
|
(5 509)
|
(5 618)
|
(5 745)
|
(5 909)
|
(5 976)
|
(6 059)
|
(6 116)
|
(6 058)
|
(6 047)
|
(6 088)
|
(6 128)
|
(6 272)
|
(6 433)
|
(6 474)
|
(6 482)
|
(6 376)
|
(6 416)
|
(6 437)
|
(6 448)
|
(6 527)
|
(6 529)
|
(6 529)
|
(6 598)
|
(6 659)
|
(6 580)
|
(6 653)
|
(6 666)
|
(6 483)
|
(6 423)
|
(6 500)
|
(6 520)
|
(6 851)
|
(7 016)
|
(7 092)
|
(7 163)
|
(7 119)
|
(7 029)
|
(7 144)
|
(7 268)
|
(7 472)
|
(7 440)
|
(7 420)
|
(7 418)
|
(7 465)
|
(7 664)
|
(7 888)
|
(8 106)
|
(8 325)
|
(8 849)
|
(8 993)
|
(9 220)
|
(9 322)
|
(9 340)
|
(9 229)
|
(9 149)
|
(8 962)
|
(8 937)
|
(9 166)
|
(9 274)
|
(9 356)
|
(9 622)
|
(9 798)
|
(9 922)
|
|
| Depreciation & Amortization |
(526)
|
(511)
|
(496)
|
(489)
|
(487)
|
(504)
|
(512)
|
(520)
|
(516)
|
(536)
|
(543)
|
(548)
|
(551)
|
(556)
|
(565)
|
(573)
|
(558)
|
(593)
|
(600)
|
(608)
|
(595)
|
(602)
|
(609)
|
(617)
|
(645)
|
(652)
|
(675)
|
(695)
|
(717)
|
(744)
|
(758)
|
(775)
|
(791)
|
(802)
|
(816)
|
(827)
|
(840)
|
(855)
|
(863)
|
(874)
|
(884)
|
(899)
|
(916)
|
(934)
|
(955)
|
(973)
|
(992)
|
(1 010)
|
(1 024)
|
(1 034)
|
(1 044)
|
(1 056)
|
(1 071)
|
(1 089)
|
(1 100)
|
(1 115)
|
(1 130)
|
(1 148)
|
(1 174)
|
(1 194)
|
(1 216)
|
(1 247)
|
(1 277)
|
(1 309)
|
(1 341)
|
(1 360)
|
(1 382)
|
(1 405)
|
(1 438)
|
(1 504)
|
(1 568)
|
(1 629)
|
(1 684)
|
(1 740)
|
(1 798)
|
(1 859)
|
(1 920)
|
(1 947)
|
(1 973)
|
(2 002)
|
(2 032)
|
(2 063)
|
(2 100)
|
(2 114)
|
(2 056)
|
(2 026)
|
(1 983)
|
(1 970)
|
(2 031)
|
(2 072)
|
(2 088)
|
(2 126)
|
(2 155)
|
(2 180)
|
(2 244)
|
(2 280)
|
|
| Operations Maintenance |
(1 497)
|
(1 444)
|
(1 376)
|
(1 339)
|
(1 323)
|
(1 400)
|
(1 443)
|
(1 506)
|
(1 438)
|
(1 476)
|
(1 464)
|
(1 462)
|
(1 495)
|
(1 531)
|
(1 577)
|
(1 613)
|
(1 661)
|
(1 711)
|
(1 743)
|
(1 879)
|
(1 879)
|
(1 929)
|
(1 990)
|
(1 978)
|
(2 080)
|
(2 127)
|
(2 201)
|
(2 247)
|
(2 259)
|
(2 303)
|
(2 353)
|
(2 439)
|
(2 555)
|
(2 676)
|
(2 732)
|
(2 794)
|
(2 888)
|
(2 885)
|
(2 939)
|
(2 984)
|
(2 969)
|
(3 020)
|
(3 078)
|
(3 121)
|
(3 182)
|
(3 263)
|
(3 249)
|
(3 218)
|
(3 137)
|
(3 133)
|
(3 158)
|
(3 220)
|
(3 294)
|
(3 283)
|
(3 284)
|
(3 296)
|
(3 344)
|
(3 317)
|
(3 335)
|
(3 306)
|
(3 064)
|
(3 016)
|
(2 928)
|
(2 899)
|
(3 139)
|
(3 235)
|
(3 259)
|
(3 245)
|
(3 152)
|
(3 110)
|
(3 135)
|
(3 185)
|
(3 175)
|
(3 081)
|
(2 980)
|
(2 869)
|
(2 814)
|
(2 904)
|
(3 028)
|
(3 142)
|
(3 254)
|
(3 370)
|
(3 447)
|
(3 596)
|
(3 905)
|
(3 896)
|
(3 864)
|
(3 798)
|
(3 606)
|
(3 598)
|
(3 716)
|
(3 769)
|
(3 751)
|
(3 815)
|
(3 771)
|
(3 750)
|
|
| Purchased Fuel Power Gas |
(394)
|
(275)
|
(265)
|
(248)
|
(289)
|
(409)
|
(464)
|
(512)
|
(504)
|
(505)
|
(537)
|
(554)
|
(597)
|
(604)
|
(609)
|
(683)
|
(596)
|
(879)
|
(885)
|
(863)
|
(553)
|
(517)
|
(508)
|
(444)
|
(624)
|
(606)
|
(593)
|
(636)
|
(663)
|
(697)
|
(660)
|
(564)
|
(503)
|
(418)
|
(419)
|
(442)
|
(458)
|
(484)
|
(465)
|
(432)
|
(412)
|
(344)
|
(322)
|
(308)
|
(310)
|
(349)
|
(361)
|
(358)
|
(320)
|
(329)
|
(305)
|
(290)
|
(285)
|
(283)
|
(280)
|
(270)
|
(248)
|
(165)
|
(167)
|
(165)
|
(172)
|
(201)
|
(206)
|
(207)
|
(216)
|
(239)
|
(239)
|
(248)
|
(263)
|
(245)
|
(233)
|
(225)
|
(207)
|
(179)
|
(176)
|
(169)
|
(156)
|
(172)
|
(178)
|
(198)
|
(229)
|
(280)
|
(303)
|
(318)
|
(356)
|
(401)
|
(367)
|
(342)
|
(282)
|
(181)
|
(178)
|
(171)
|
(170)
|
(209)
|
(221)
|
(234)
|
|
| Other Operating Expenses |
(1 140)
|
(1 099)
|
(1 111)
|
(1 099)
|
(1 114)
|
(1 131)
|
(1 132)
|
(1 126)
|
(1 116)
|
(1 273)
|
(1 258)
|
(1 241)
|
(1 080)
|
(1 068)
|
(1 094)
|
(1 139)
|
(1 180)
|
(1 233)
|
(1 251)
|
(1 256)
|
(1 249)
|
(1 259)
|
(1 277)
|
(1 292)
|
(1 323)
|
(1 344)
|
(1 355)
|
(1 368)
|
(1 364)
|
(1 374)
|
(1 413)
|
(1 475)
|
(1 545)
|
(1 613)
|
(1 651)
|
(1 682)
|
(1 723)
|
(1 752)
|
(1 792)
|
(1 826)
|
(1 793)
|
(1 784)
|
(1 772)
|
(1 765)
|
(1 825)
|
(1 848)
|
(1 872)
|
(1 896)
|
(1 895)
|
(1 920)
|
(1 930)
|
(1 882)
|
(1 877)
|
(1 874)
|
(1 865)
|
(1 917)
|
(1 937)
|
(1 950)
|
(1 977)
|
(2 001)
|
(2 031)
|
(1 959)
|
(2 089)
|
(2 105)
|
(2 155)
|
(2 183)
|
(2 212)
|
(2 265)
|
(2 266)
|
(2 170)
|
(2 208)
|
(2 229)
|
(2 406)
|
(2 440)
|
(2 466)
|
(2 521)
|
(2 575)
|
(2 641)
|
(2 709)
|
(2 764)
|
(2 810)
|
(3 136)
|
(3 143)
|
(3 192)
|
(3 005)
|
(3 017)
|
(3 015)
|
(3 039)
|
(3 043)
|
(3 086)
|
(3 184)
|
(3 208)
|
(3 280)
|
(3 418)
|
(3 562)
|
(3 658)
|
|
| Operating Income |
1 592
N/A
|
1 555
-2%
|
1 514
-3%
|
1 519
+0%
|
1 488
-2%
|
1 447
-3%
|
1 391
-4%
|
1 358
-2%
|
1 461
+8%
|
1 269
-13%
|
1 298
+2%
|
1 247
-4%
|
1 230
-1%
|
1 248
+1%
|
1 279
+2%
|
1 366
+7%
|
1 493
+9%
|
1 540
+3%
|
1 588
+3%
|
1 533
-3%
|
1 628
+6%
|
1 745
+7%
|
1 774
+2%
|
1 804
+2%
|
1 847
+2%
|
1 854
+0%
|
1 850
0%
|
1 707
-8%
|
1 659
-3%
|
1 541
-7%
|
1 575
+2%
|
1 858
+18%
|
1 899
+2%
|
1 972
+4%
|
2 029
+3%
|
2 049
+1%
|
2 120
+3%
|
2 254
+6%
|
2 223
-1%
|
2 274
+2%
|
2 239
-2%
|
2 174
-3%
|
2 251
+4%
|
2 346
+4%
|
2 339
0%
|
2 305
-1%
|
2 216
-4%
|
2 220
+0%
|
2 244
+1%
|
2 403
+7%
|
2 427
+1%
|
2 391
-1%
|
2 164
-9%
|
2 205
+2%
|
2 267
+3%
|
2 278
+0%
|
2 427
+7%
|
2 343
-3%
|
2 386
+2%
|
2 392
+0%
|
2 676
+12%
|
2 950
+10%
|
2 794
-5%
|
2 872
+3%
|
2 773
-3%
|
2 718
-2%
|
2 680
-1%
|
2 592
-3%
|
2 533
-2%
|
2 695
+6%
|
2 727
+1%
|
2 768
+2%
|
2 676
-3%
|
2 698
+1%
|
2 719
+1%
|
2 712
0%
|
2 654
-2%
|
2 706
+2%
|
2 645
-2%
|
2 635
0%
|
2 826
+7%
|
2 488
-12%
|
2 496
+0%
|
2 535
+2%
|
2 624
+4%
|
2 710
+3%
|
2 594
-4%
|
2 428
-6%
|
2 331
-4%
|
2 487
+7%
|
2 504
+1%
|
2 675
+7%
|
2 732
+2%
|
2 816
+3%
|
2 819
+0%
|
2 925
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(388)
|
(385)
|
(385)
|
(389)
|
(338)
|
(391)
|
(389)
|
(388)
|
(374)
|
(395)
|
(400)
|
(381)
|
(391)
|
(387)
|
(387)
|
(405)
|
(365)
|
(407)
|
(416)
|
(429)
|
(402)
|
(407)
|
(391)
|
(373)
|
(412)
|
(362)
|
(387)
|
(417)
|
(430)
|
(514)
|
(527)
|
(547)
|
(558)
|
(564)
|
(565)
|
(563)
|
(551)
|
(547)
|
(549)
|
(551)
|
(559)
|
(560)
|
(571)
|
(568)
|
(568)
|
(569)
|
(560)
|
(554)
|
(552)
|
(546)
|
(540)
|
(521)
|
(532)
|
(546)
|
(555)
|
(582)
|
(594)
|
(601)
|
(610)
|
(588)
|
(597)
|
(597)
|
(590)
|
(612)
|
(607)
|
(618)
|
(627)
|
(636)
|
(651)
|
(677)
|
(719)
|
(758)
|
(779)
|
(780)
|
(793)
|
(796)
|
(795)
|
(1 132)
|
(1 136)
|
(1 170)
|
(891)
|
(911)
|
(932)
|
(929)
|
(931)
|
(929)
|
(911)
|
(897)
|
(848)
|
(839)
|
(866)
|
(896)
|
(959)
|
(994)
|
(1 010)
|
(1 028)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
104
|
104
|
0
|
105
|
1
|
1
|
0
|
0
|
0
|
131
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(320)
|
(172)
|
(211)
|
(211)
|
(448)
|
0
|
0
|
0
|
0
|
855
|
868
|
867
|
865
|
(19)
|
0
|
(31)
|
(62)
|
(32)
|
0
|
0
|
|
| 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
|
260
|
261
|
261
|
261
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
45
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(44)
|
(31)
|
(18)
|
(8)
|
(39)
|
(1)
|
1
|
(2)
|
(25)
|
(2)
|
2
|
6
|
17
|
17
|
8
|
(3)
|
(24)
|
(29)
|
(34)
|
(53)
|
(86)
|
(56)
|
(77)
|
(64)
|
(62)
|
(68)
|
(39)
|
(31)
|
(33)
|
(20)
|
(26)
|
(27)
|
(22)
|
(14)
|
(11)
|
(9)
|
(18)
|
(23)
|
(31)
|
(27)
|
(18)
|
(21)
|
(18)
|
(26)
|
(30)
|
(159)
|
(162)
|
(159)
|
(154)
|
(10)
|
(8)
|
(10)
|
(17)
|
12
|
(35)
|
(37)
|
(35)
|
(38)
|
(36)
|
(34)
|
(240)
|
(269)
|
(304)
|
(340)
|
(170)
|
(173)
|
(177)
|
(197)
|
(230)
|
(227)
|
(245)
|
(238)
|
(161)
|
(288)
|
(283)
|
(271)
|
(305)
|
(116)
|
(116)
|
(98)
|
(104)
|
14
|
191
|
333
|
405
|
428
|
497
|
541
|
655
|
605
|
533
|
474
|
427
|
477
|
562
|
643
|
|
| Pre-Tax Income |
1 160
N/A
|
1 140
-2%
|
1 111
-3%
|
1 122
+1%
|
1 111
-1%
|
1 055
-5%
|
1 003
-5%
|
968
-3%
|
1 044
+8%
|
872
-16%
|
900
+3%
|
872
-3%
|
856
-2%
|
878
+3%
|
900
+3%
|
958
+6%
|
1 104
+15%
|
1 104
N/A
|
1 138
+3%
|
1 051
-8%
|
1 140
+8%
|
1 282
+12%
|
1 306
+2%
|
1 367
+5%
|
1 373
+0%
|
1 424
+4%
|
1 684
+18%
|
1 520
-10%
|
1 457
-4%
|
1 268
-13%
|
1 023
-19%
|
1 284
+26%
|
1 319
+3%
|
1 394
+6%
|
1 453
+4%
|
1 477
+2%
|
1 551
+5%
|
1 684
+9%
|
1 643
-2%
|
1 696
+3%
|
1 662
-2%
|
1 593
-4%
|
1 662
+4%
|
1 752
+5%
|
1 741
-1%
|
1 577
-9%
|
1 494
-5%
|
1 507
+1%
|
1 538
+2%
|
1 847
+20%
|
1 924
+4%
|
1 905
-1%
|
1 660
-13%
|
1 671
+1%
|
1 677
+0%
|
1 659
-1%
|
1 798
+8%
|
1 704
-5%
|
1 740
+2%
|
1 874
+8%
|
1 943
+4%
|
2 084
+7%
|
2 005
-4%
|
1 921
-4%
|
1 997
+4%
|
1 927
-4%
|
1 876
-3%
|
1 759
-6%
|
1 783
+1%
|
1 791
+0%
|
1 763
-2%
|
1 772
+1%
|
1 736
-2%
|
1 630
-6%
|
1 643
+1%
|
1 645
+0%
|
1 234
-25%
|
1 286
+4%
|
1 182
-8%
|
1 156
-2%
|
1 383
+20%
|
1 591
+15%
|
1 755
+10%
|
1 939
+10%
|
2 098
+8%
|
3 064
+46%
|
3 048
-1%
|
2 939
-4%
|
3 003
+2%
|
2 234
-26%
|
2 171
-3%
|
2 222
+2%
|
2 138
-4%
|
2 267
+6%
|
2 371
+5%
|
2 540
+7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(465)
|
(457)
|
(432)
|
(437)
|
(410)
|
(387)
|
(367)
|
(359)
|
(399)
|
(332)
|
(337)
|
(317)
|
(296)
|
(294)
|
(287)
|
(307)
|
(348)
|
(361)
|
(387)
|
(356)
|
(389)
|
(453)
|
(452)
|
(434)
|
(437)
|
(446)
|
(577)
|
(541)
|
(524)
|
(455)
|
(340)
|
(447)
|
(440)
|
(468)
|
(494)
|
(504)
|
(548)
|
(595)
|
(572)
|
(592)
|
(600)
|
(566)
|
(589)
|
(625)
|
(600)
|
(524)
|
(483)
|
(472)
|
(476)
|
(616)
|
(653)
|
(662)
|
(568)
|
(569)
|
(568)
|
(558)
|
(605)
|
(571)
|
(594)
|
(659)
|
(698)
|
(761)
|
(739)
|
(695)
|
(731)
|
(621)
|
(557)
|
(420)
|
(359)
|
(350)
|
(331)
|
(314)
|
(296)
|
(243)
|
(233)
|
(236)
|
(90)
|
(113)
|
(93)
|
(100)
|
(190)
|
(264)
|
(292)
|
(326)
|
(498)
|
(588)
|
(600)
|
(584)
|
(487)
|
(428)
|
(389)
|
(378)
|
(318)
|
(376)
|
(436)
|
(505)
|
|
| Income from Continuing Operations |
696
|
682
|
679
|
686
|
701
|
668
|
636
|
609
|
645
|
540
|
563
|
555
|
560
|
584
|
613
|
651
|
756
|
743
|
751
|
695
|
751
|
829
|
854
|
933
|
936
|
978
|
1 107
|
979
|
933
|
813
|
683
|
837
|
879
|
926
|
959
|
973
|
1 003
|
1 089
|
1 071
|
1 104
|
1 062
|
1 027
|
1 073
|
1 127
|
1 141
|
1 053
|
1 011
|
1 035
|
1 062
|
1 231
|
1 271
|
1 243
|
1 092
|
1 102
|
1 109
|
1 101
|
1 193
|
1 133
|
1 146
|
1 215
|
1 245
|
1 323
|
1 266
|
1 226
|
1 266
|
1 306
|
1 319
|
1 339
|
1 424
|
1 441
|
1 432
|
1 458
|
1 440
|
1 387
|
1 410
|
1 409
|
1 144
|
1 173
|
1 089
|
1 056
|
1 193
|
1 327
|
1 463
|
1 613
|
1 600
|
2 476
|
2 448
|
2 355
|
2 516
|
1 806
|
1 782
|
1 844
|
1 820
|
1 891
|
1 935
|
2 035
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(48)
|
(78)
|
(97)
|
(92)
|
(77)
|
(56)
|
(43)
|
(28)
|
31
|
109
|
153
|
202
|
156
|
81
|
60
|
15
|
14
|
20
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
682
N/A
|
649
-5%
|
646
0%
|
653
+1%
|
646
-1%
|
654
+1%
|
622
-5%
|
595
-4%
|
528
-11%
|
528
N/A
|
548
+4%
|
536
-2%
|
537
+0%
|
564
+5%
|
593
+5%
|
633
+7%
|
719
+14%
|
719
N/A
|
728
+1%
|
674
-7%
|
737
+9%
|
812
+10%
|
842
+4%
|
923
+10%
|
929
+1%
|
976
+5%
|
1 374
+41%
|
1 244
-9%
|
1 196
-4%
|
1 074
-10%
|
672
-37%
|
826
+23%
|
868
+5%
|
914
+5%
|
947
+4%
|
961
+1%
|
992
+3%
|
1 077
+9%
|
1 059
-2%
|
1 092
+3%
|
1 051
-4%
|
1 017
-3%
|
1 066
+5%
|
1 123
+5%
|
1 138
+1%
|
1 053
-7%
|
1 011
-4%
|
1 035
+2%
|
1 062
+3%
|
1 231
+16%
|
1 271
+3%
|
1 243
-2%
|
1 092
-12%
|
1 102
+1%
|
1 109
+1%
|
1 101
-1%
|
1 193
+8%
|
1 133
-5%
|
1 146
+1%
|
1 215
+6%
|
1 245
+2%
|
1 323
+6%
|
1 266
-4%
|
1 226
-3%
|
1 525
+24%
|
1 565
+3%
|
1 578
+1%
|
1 556
-1%
|
1 382
-11%
|
1 378
0%
|
1 342
-3%
|
1 380
+3%
|
1 343
-3%
|
1 295
-4%
|
1 333
+3%
|
1 353
+2%
|
1 101
-19%
|
1 145
+4%
|
1 120
-2%
|
1 165
+4%
|
1 346
+16%
|
1 529
+14%
|
1 619
+6%
|
1 694
+5%
|
1 660
-2%
|
2 491
+50%
|
2 462
-1%
|
2 375
-4%
|
2 519
+6%
|
1 806
-28%
|
1 782
-1%
|
1 844
+3%
|
1 820
-1%
|
1 891
+4%
|
1 935
+2%
|
2 035
+5%
|
|
| EPS (Diluted) |
3.2
N/A
|
3.04
-5%
|
3.02
-1%
|
3.04
+1%
|
3.01
-1%
|
3.04
+1%
|
2.82
-7%
|
2.63
-7%
|
2.37
-10%
|
2.32
-2%
|
2.33
+0%
|
2.32
0%
|
2.27
-2%
|
2.31
+2%
|
2.42
+5%
|
2.57
+6%
|
2.93
+14%
|
2.91
-1%
|
2.95
+1%
|
2.69
-9%
|
2.96
+10%
|
3.13
+6%
|
3.2
+2%
|
3.39
+6%
|
3.46
+2%
|
3.58
+3%
|
5.02
+40%
|
4.54
-10%
|
4.36
-4%
|
3.91
-10%
|
2.44
-38%
|
3
+23%
|
3.14
+5%
|
3.23
+3%
|
3.34
+3%
|
3.37
+1%
|
3.47
+3%
|
3.66
+5%
|
3.59
-2%
|
3.72
+4%
|
3.57
-4%
|
3.45
-3%
|
3.62
+5%
|
3.81
+5%
|
3.86
+1%
|
3.57
-8%
|
3.42
-4%
|
3.51
+3%
|
3.61
+3%
|
4.18
+16%
|
4.32
+3%
|
4.22
-2%
|
3.71
-12%
|
3.75
+1%
|
3.77
+1%
|
3.74
-1%
|
4.05
+8%
|
3.84
-5%
|
3.81
-1%
|
3.97
+4%
|
4.12
+4%
|
4.33
+5%
|
4.13
-5%
|
3.96
-4%
|
4.93
+24%
|
5.02
+2%
|
5.05
+1%
|
4.98
-1%
|
4.41
-11%
|
4.26
-3%
|
4.07
-4%
|
4.14
+2%
|
4.08
-1%
|
3.89
-5%
|
3.97
+2%
|
4.05
+2%
|
3.28
-19%
|
3.33
+2%
|
3.23
-3%
|
3.3
+2%
|
3.85
+17%
|
4.3
+12%
|
4.57
+6%
|
4.77
+4%
|
4.67
-2%
|
7.02
+50%
|
7.08
+1%
|
6.85
-3%
|
7.21
+5%
|
5.21
-28%
|
5.14
-1%
|
5.31
+3%
|
5.24
-1%
|
5.38
+3%
|
5.34
-1%
|
5.62
+5%
|
|