Lowe's Companies Inc
NYSE:LOW
Income Statement
Earnings Waterfall
Lowe's Companies Inc
Income Statement
Lowe's Companies Inc
| May-2002 | Aug-2002 | Nov-2002 | Jan-2003 | May-2003 | Aug-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Oct-2008 | Jan-2009 | May-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Jan-2014 | May-2014 | Aug-2014 | Oct-2014 | Jan-2015 | May-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-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 | Jan-2020 | May-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Jan-2025 | May-2025 | Aug-2025 | Oct-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
203
|
0
|
0
|
0
|
198
|
0
|
0
|
0
|
192
|
51
|
101
|
150
|
203
|
199
|
194
|
199
|
206
|
217
|
235
|
241
|
239
|
266
|
284
|
300
|
320
|
318
|
318
|
323
|
304
|
305
|
311
|
313
|
344
|
351
|
357
|
368
|
383
|
397
|
403
|
426
|
432
|
215
|
115
|
117
|
467
|
368
|
494
|
504
|
510
|
518
|
526
|
535
|
544
|
556
|
589
|
614
|
632
|
645
|
639
|
634
|
633
|
635
|
635
|
637
|
637
|
639
|
659
|
677
|
697
|
742
|
783
|
827
|
852
|
855
|
847
|
843
|
859
|
889
|
939
|
1 026
|
1 138
|
1 263
|
1 374
|
1 439
|
1 473
|
1 480
|
1 475
|
1 472
|
1 469
|
1 461
|
1 446
|
1 443
|
0
|
|
| Revenue |
23 305
N/A
|
24 666
+6%
|
25 328
+3%
|
26 112
+3%
|
26 759
+2%
|
27 938
+4%
|
29 623
+6%
|
30 838
+4%
|
32 401
+5%
|
33 904
+5%
|
35 166
+4%
|
36 464
+4%
|
37 696
+3%
|
39 456
+5%
|
40 984
+4%
|
43 243
+6%
|
45 250
+5%
|
46 710
+3%
|
47 329
+1%
|
46 927
-1%
|
47 178
+1%
|
47 956
+2%
|
48 310
+1%
|
48 283
0%
|
48 120
0%
|
48 462
+1%
|
48 625
+0%
|
48 230
-1%
|
48 053
0%
|
47 388
-1%
|
47 035
-1%
|
47 220
+0%
|
47 775
+1%
|
48 292
+1%
|
48 504
+0%
|
48 815
+1%
|
48 613
0%
|
48 795
+0%
|
49 060
+1%
|
50 208
+2%
|
51 177
+2%
|
50 883
-1%
|
51 104
+0%
|
50 521
-1%
|
50 457
0%
|
51 919
+3%
|
52 803
+2%
|
53 417
+1%
|
53 731
+1%
|
54 619
+2%
|
55 343
+1%
|
56 223
+2%
|
56 951
+1%
|
57 700
+1%
|
58 379
+1%
|
59 074
+1%
|
60 178
+2%
|
61 090
+2%
|
62 469
+2%
|
65 017
+4%
|
66 643
+3%
|
67 878
+2%
|
68 909
+2%
|
68 619
0%
|
69 119
+1%
|
70 512
+2%
|
71 157
+1%
|
71 309
+0%
|
71 691
+1%
|
71 795
+0%
|
71 768
0%
|
72 148
+1%
|
74 082
+3%
|
80 392
+9%
|
85 313
+6%
|
89 597
+5%
|
94 344
+5%
|
94 612
+0%
|
95 221
+1%
|
96 250
+1%
|
95 486
-1%
|
95 392
0%
|
95 953
+1%
|
97 059
+1%
|
95 747
-1%
|
93 227
-3%
|
90 219
-3%
|
86 377
-4%
|
85 393
-1%
|
84 023
-2%
|
83 722
0%
|
83 674
0%
|
83 240
-1%
|
83 613
+0%
|
84 256
+1%
|
86 286
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(16 508)
|
(17 385)
|
(17 733)
|
(18 164)
|
(18 515)
|
(19 270)
|
(20 419)
|
(21 305)
|
(22 143)
|
(22 883)
|
(23 535)
|
(24 224)
|
(24 928)
|
(26 050)
|
(27 049)
|
(28 453)
|
(29 689)
|
(30 698)
|
(31 032)
|
(30 729)
|
(30 889)
|
(31 262)
|
(31 517)
|
(31 556)
|
(31 486)
|
(31 729)
|
(31 871)
|
(31 729)
|
(31 522)
|
(31 016)
|
(30 758)
|
(30 757)
|
(31 150)
|
(31 484)
|
(31 525)
|
(31 663)
|
(31 501)
|
(31 673)
|
(31 962)
|
(32 858)
|
(33 581)
|
(33 469)
|
(33 584)
|
(33 194)
|
(33 139)
|
(34 038)
|
(34 584)
|
(34 941)
|
(35 053)
|
(35 603)
|
(36 090)
|
(36 665)
|
(37 140)
|
(37 643)
|
(38 050)
|
(38 504)
|
(39 281)
|
(39 886)
|
(40 848)
|
(43 343)
|
(44 506)
|
(45 359)
|
(46 084)
|
(46 185)
|
(46 737)
|
(47 915)
|
(48 896)
|
(48 401)
|
(49 811)
|
(50 060)
|
(49 770)
|
(49 205)
|
(50 208)
|
(53 954)
|
(57 215)
|
(60 025)
|
(63 154)
|
(63 414)
|
(63 736)
|
(64 194)
|
(63 510)
|
(63 595)
|
(63 925)
|
(64 802)
|
(64 012)
|
(62 226)
|
(60 145)
|
(57 533)
|
(56 986)
|
(56 120)
|
(55 914)
|
(55 797)
|
(55 466)
|
(55 633)
|
(55 956)
|
(57 401)
|
|
| Gross Profit |
6 797
N/A
|
7 281
+7%
|
7 596
+4%
|
7 948
+5%
|
8 244
+4%
|
8 668
+5%
|
9 204
+6%
|
9 533
+4%
|
10 258
+8%
|
11 021
+7%
|
11 631
+6%
|
12 240
+5%
|
12 768
+4%
|
13 406
+5%
|
13 935
+4%
|
14 790
+6%
|
15 561
+5%
|
16 012
+3%
|
16 297
+2%
|
16 198
-1%
|
16 289
+1%
|
16 694
+2%
|
16 793
+1%
|
16 727
0%
|
16 634
-1%
|
16 733
+1%
|
16 754
+0%
|
16 501
-2%
|
16 531
+0%
|
16 372
-1%
|
16 277
-1%
|
16 463
+1%
|
16 625
+1%
|
16 808
+1%
|
16 979
+1%
|
17 152
+1%
|
17 112
0%
|
17 122
+0%
|
17 098
0%
|
17 350
+1%
|
17 596
+1%
|
17 414
-1%
|
17 520
+1%
|
17 327
-1%
|
17 318
0%
|
17 881
+3%
|
18 219
+2%
|
18 476
+1%
|
18 678
+1%
|
19 016
+2%
|
19 253
+1%
|
19 558
+2%
|
19 811
+1%
|
20 057
+1%
|
20 329
+1%
|
20 570
+1%
|
20 897
+2%
|
21 204
+1%
|
21 621
+2%
|
21 674
+0%
|
22 137
+2%
|
22 519
+2%
|
22 825
+1%
|
22 434
-2%
|
22 382
0%
|
22 597
+1%
|
22 261
-1%
|
22 908
+3%
|
21 880
-4%
|
21 735
-1%
|
21 998
+1%
|
22 943
+4%
|
23 874
+4%
|
26 438
+11%
|
28 098
+6%
|
29 572
+5%
|
31 190
+5%
|
31 198
+0%
|
31 485
+1%
|
32 056
+2%
|
31 976
0%
|
31 797
-1%
|
32 028
+1%
|
32 257
+1%
|
31 735
-2%
|
31 001
-2%
|
30 074
-3%
|
28 844
-4%
|
28 407
-2%
|
27 903
-2%
|
27 808
0%
|
27 877
+0%
|
27 774
0%
|
27 980
+1%
|
28 300
+1%
|
28 885
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 799)
|
(5 056)
|
(5 241)
|
(5 394)
|
(5 601)
|
(5 818)
|
(6 206)
|
(6 445)
|
(7 074)
|
(7 655)
|
(8 102)
|
(8 544)
|
(8 854)
|
(9 270)
|
(9 593)
|
(10 136)
|
(10 504)
|
(10 808)
|
(10 976)
|
(11 046)
|
(11 301)
|
(11 570)
|
(11 793)
|
(12 022)
|
(12 120)
|
(12 339)
|
(12 597)
|
(12 715)
|
(12 955)
|
(13 070)
|
(13 213)
|
(13 237)
|
(13 482)
|
(13 538)
|
(13 583)
|
(13 521)
|
(13 592)
|
(13 602)
|
(13 866)
|
(13 685)
|
(14 194)
|
(14 138)
|
(13 938)
|
(13 690)
|
(14 049)
|
(14 193)
|
(14 132)
|
(14 281)
|
(14 445)
|
(14 580)
|
(14 653)
|
(14 738)
|
(14 853)
|
(14 946)
|
(14 978)
|
(15 589)
|
(15 823)
|
(15 929)
|
(16 606)
|
(15 828)
|
(16 319)
|
(16 370)
|
(16 068)
|
(15 848)
|
(15 890)
|
(16 094)
|
(16 073)
|
(17 762)
|
(17 911)
|
(17 548)
|
(16 534)
|
(16 559)
|
(17 693)
|
(18 243)
|
(19 038)
|
(18 690)
|
(19 288)
|
(19 454)
|
(19 381)
|
(19 801)
|
(19 826)
|
(19 628)
|
(21 724)
|
(22 098)
|
(21 590)
|
(21 199)
|
(18 500)
|
(17 366)
|
(17 484)
|
(17 419)
|
(17 484)
|
(17 588)
|
(17 467)
|
(17 608)
|
(17 854)
|
(18 732)
|
|
| Selling, General & Administrative |
(4 256)
|
(4 484)
|
(4 648)
|
(4 754)
|
(4 945)
|
(5 132)
|
(5 469)
|
(5 706)
|
(6 263)
|
(6 807)
|
(7 228)
|
(7 685)
|
(7 971)
|
(8 372)
|
(8 681)
|
(9 156)
|
(9 487)
|
(9 744)
|
(9 861)
|
(9 884)
|
(10 090)
|
(10 310)
|
(10 490)
|
(10 656)
|
(10 702)
|
(10 872)
|
(11 085)
|
(11 176)
|
(11 390)
|
(11 478)
|
(11 603)
|
(11 623)
|
(11 873)
|
(11 939)
|
(11 988)
|
(11 935)
|
(12 032)
|
(12 075)
|
(12 377)
|
(12 205)
|
(12 715)
|
(12 655)
|
(12 445)
|
(12 167)
|
(12 147)
|
(12 389)
|
(12 550)
|
(12 819)
|
(12 962)
|
(13 089)
|
(13 160)
|
(13 253)
|
(13 375)
|
(13 468)
|
(13 500)
|
(14 105)
|
(14 096)
|
(14 333)
|
(15 136)
|
(14 375)
|
(14 858)
|
(14 918)
|
(14 636)
|
(14 444)
|
(14 502)
|
(14 727)
|
(14 641)
|
(16 285)
|
(15 383)
|
(15 275)
|
(15 272)
|
(15 297)
|
(16 408)
|
(16 942)
|
(17 692)
|
(17 291)
|
(17 824)
|
(17 908)
|
(17 765)
|
(18 139)
|
(18 008)
|
(17 797)
|
(19 914)
|
(20 332)
|
(19 854)
|
(19 485)
|
(16 803)
|
(15 649)
|
(15 832)
|
(15 771)
|
(15 837)
|
(15 859)
|
(15 720)
|
(15 827)
|
(16 031)
|
(16 791)
|
|
| Depreciation & Amortization |
(543)
|
(572)
|
(593)
|
(640)
|
(656)
|
(686)
|
(737)
|
(739)
|
(811)
|
(848)
|
(874)
|
(859)
|
(883)
|
(898)
|
(912)
|
(980)
|
(1 017)
|
(1 064)
|
(1 115)
|
(1 162)
|
(1 211)
|
(1 260)
|
(1 303)
|
(1 366)
|
(1 418)
|
(1 467)
|
(1 512)
|
(1 539)
|
(1 565)
|
(1 592)
|
(1 610)
|
(1 614)
|
(1 609)
|
(1 599)
|
(1 595)
|
(1 586)
|
(1 560)
|
(1 527)
|
(1 489)
|
(1 480)
|
(1 479)
|
(1 483)
|
(1 493)
|
(1 523)
|
(1 505)
|
(1 503)
|
(1 505)
|
(1 462)
|
(1 483)
|
(1 491)
|
(1 493)
|
(1 485)
|
(1 478)
|
(1 478)
|
(1 478)
|
(1 484)
|
(1 476)
|
(1 467)
|
(1 470)
|
(1 453)
|
(1 461)
|
(1 452)
|
(1 432)
|
(1 404)
|
(1 388)
|
(1 367)
|
(1 432)
|
(1 477)
|
(1 400)
|
(1 375)
|
(1 262)
|
(1 262)
|
(1 285)
|
(1 301)
|
(1 346)
|
(1 399)
|
(1 464)
|
(1 546)
|
(1 616)
|
(1 662)
|
(1 715)
|
(1 755)
|
(1 781)
|
(1 766)
|
(1 736)
|
(1 714)
|
(1 697)
|
(1 717)
|
(1 731)
|
(1 727)
|
(1 726)
|
(1 729)
|
(1 747)
|
(1 781)
|
(1 823)
|
(1 941)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(397)
|
(301)
|
(77)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(251)
|
(129)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 128)
|
(898)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(103)
|
(76)
|
(29)
|
0
|
0
|
0
|
0
|
0
|
79
|
79
|
79
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
1 998
N/A
|
2 226
+11%
|
2 355
+6%
|
2 554
+8%
|
2 644
+4%
|
2 850
+8%
|
2 998
+5%
|
3 088
+3%
|
3 184
+3%
|
3 366
+6%
|
3 529
+5%
|
3 696
+5%
|
3 914
+6%
|
4 136
+6%
|
4 342
+5%
|
4 654
+7%
|
5 057
+9%
|
5 204
+3%
|
5 321
+2%
|
5 152
-3%
|
4 988
-3%
|
5 124
+3%
|
5 000
-2%
|
4 705
-6%
|
4 514
-4%
|
4 394
-3%
|
4 157
-5%
|
3 786
-9%
|
3 576
-6%
|
3 302
-8%
|
3 064
-7%
|
3 226
+5%
|
3 143
-3%
|
3 270
+4%
|
3 396
+4%
|
3 631
+7%
|
3 520
-3%
|
3 520
N/A
|
3 232
-8%
|
3 665
+13%
|
3 402
-7%
|
3 276
-4%
|
3 582
+9%
|
3 637
+2%
|
3 269
-10%
|
3 688
+13%
|
4 087
+11%
|
4 195
+3%
|
4 233
+1%
|
4 436
+5%
|
4 600
+4%
|
4 820
+5%
|
4 958
+3%
|
5 111
+3%
|
5 351
+5%
|
4 981
-7%
|
5 074
+2%
|
5 275
+4%
|
5 015
-5%
|
5 846
+17%
|
5 818
0%
|
6 149
+6%
|
6 757
+10%
|
6 586
-3%
|
6 492
-1%
|
6 503
+0%
|
6 188
-5%
|
5 146
-17%
|
3 969
-23%
|
4 187
+5%
|
5 464
+30%
|
6 384
+17%
|
6 181
-3%
|
8 195
+33%
|
9 060
+11%
|
10 882
+20%
|
11 902
+9%
|
11 744
-1%
|
12 104
+3%
|
12 255
+1%
|
12 150
-1%
|
12 169
+0%
|
10 304
-15%
|
10 159
-1%
|
10 145
0%
|
9 802
-3%
|
11 574
+18%
|
11 478
-1%
|
10 923
-5%
|
10 484
-4%
|
10 324
-2%
|
10 289
0%
|
10 307
+0%
|
10 372
+1%
|
10 446
+1%
|
10 153
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(179)
|
(183)
|
(183)
|
(182)
|
(183)
|
(182)
|
(180)
|
(180)
|
(180)
|
(180)
|
(178)
|
(176)
|
(175)
|
(169)
|
(165)
|
(158)
|
(146)
|
(137)
|
(146)
|
(154)
|
(166)
|
(186)
|
(191)
|
(194)
|
(223)
|
(242)
|
(257)
|
(280)
|
(282)
|
(289)
|
(301)
|
(287)
|
(291)
|
(299)
|
(302)
|
(332)
|
(338)
|
(344)
|
(355)
|
(371)
|
(386)
|
(392)
|
(415)
|
(423)
|
1
|
1
|
(229)
|
(470)
|
(370)
|
(494)
|
(502)
|
(517)
|
(515)
|
(522)
|
(531)
|
(540)
|
(311)
|
(468)
|
(623)
|
(620)
|
(640)
|
(629)
|
(626)
|
(617)
|
(623)
|
(619)
|
(610)
|
(609)
|
(607)
|
(624)
|
(646)
|
(670)
|
(717)
|
(762)
|
(805)
|
(828)
|
(832)
|
(829)
|
(828)
|
(847)
|
(879)
|
(927)
|
(1 003)
|
(1 101)
|
(1 212)
|
(1 293)
|
(1 345)
|
(1 372)
|
(1 374)
|
(1 352)
|
(1 326)
|
(1 310)
|
(1 298)
|
(1 293)
|
(1 299)
|
(1 406)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(114)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(388)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
(464)
|
(464)
|
(464)
|
(464)
|
0
|
(230)
|
(505)
|
(1 128)
|
0
|
0
|
(676)
|
(70)
|
707
|
269
|
(1 039)
|
(2 295)
|
(2 061)
|
(1 650)
|
(336)
|
(162)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
79
|
0
|
0
|
0
|
177
|
0
|
(43)
|
(172)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(114)
|
(224)
|
(229)
|
(6)
|
(117)
|
(9)
|
(10)
|
1
|
(11)
|
(11)
|
(9)
|
(12)
|
(12)
|
(10)
|
(6)
|
(25)
|
(9)
|
(13)
|
(13)
|
(16)
|
(10)
|
(8)
|
(10)
|
(15)
|
(18)
|
(17)
|
(19)
|
(21)
|
(17)
|
(22)
|
(23)
|
(20)
|
(23)
|
(23)
|
(26)
|
(38)
|
(38)
|
(38)
|
(34)
|
(22)
|
(17)
|
(13)
|
(11)
|
(10)
|
(13)
|
(11)
|
(9)
|
(3)
|
(1)
|
(2)
|
(31)
|
0
|
|
| Pre-Tax Income |
1 819
N/A
|
2 043
+12%
|
2 172
+6%
|
2 372
+9%
|
2 461
+4%
|
2 668
+8%
|
2 818
+6%
|
2 908
+3%
|
3 004
+3%
|
3 186
+6%
|
3 351
+5%
|
3 520
+5%
|
3 739
+6%
|
3 967
+6%
|
4 177
+5%
|
4 496
+8%
|
4 911
+9%
|
5 067
+3%
|
5 175
+2%
|
4 998
-3%
|
4 822
-4%
|
4 938
+2%
|
4 809
-3%
|
4 511
-6%
|
4 291
-5%
|
4 152
-3%
|
3 900
-6%
|
3 506
-10%
|
3 294
-6%
|
3 013
-9%
|
2 763
-8%
|
2 825
+2%
|
2 852
+1%
|
2 971
+4%
|
3 094
+4%
|
3 228
+4%
|
3 182
-1%
|
3 176
0%
|
2 877
-9%
|
2 906
+1%
|
3 016
+4%
|
2 884
-4%
|
3 167
+10%
|
3 137
-1%
|
3 156
+1%
|
3 465
+10%
|
3 629
+5%
|
3 673
+1%
|
3 746
+2%
|
3 933
+5%
|
4 088
+4%
|
4 276
+5%
|
4 432
+4%
|
4 578
+3%
|
4 811
+5%
|
4 419
-8%
|
4 751
+8%
|
4 797
+1%
|
4 386
-9%
|
5 201
+19%
|
4 705
-10%
|
5 043
+7%
|
5 654
+12%
|
5 489
-3%
|
5 859
+7%
|
5 646
-4%
|
5 063
-10%
|
3 394
-33%
|
3 344
-1%
|
3 546
+6%
|
4 123
+16%
|
5 623
+36%
|
6 154
+9%
|
7 680
+25%
|
7 193
-6%
|
7 739
+8%
|
8 986
+16%
|
9 242
+3%
|
10 914
+18%
|
11 208
+3%
|
11 233
+0%
|
11 204
0%
|
9 267
-17%
|
9 036
-2%
|
8 916
-1%
|
8 496
-5%
|
10 218
+20%
|
10 175
0%
|
9 536
-6%
|
9 121
-4%
|
8 989
-1%
|
9 153
+2%
|
9 008
-2%
|
9 034
+0%
|
8 944
-1%
|
8 747
-2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(675)
|
(761)
|
(811)
|
(893)
|
(928)
|
(1 009)
|
(1 067)
|
(1 101)
|
(1 142)
|
(1 218)
|
(1 288)
|
(1 353)
|
(1 438)
|
(1 527)
|
(1 607)
|
(1 731)
|
(1 892)
|
(1 952)
|
(1 990)
|
(1 893)
|
(1 820)
|
(1 852)
|
(1 796)
|
(1 702)
|
(1 614)
|
(1 556)
|
(1 459)
|
(1 311)
|
(1 230)
|
(1 128)
|
(1 022)
|
(1 042)
|
(1 055)
|
(1 101)
|
(1 164)
|
(1 218)
|
(1 200)
|
(1 196)
|
(1 076)
|
(1 067)
|
(1 112)
|
(1 063)
|
(1 175)
|
(1 178)
|
(1 183)
|
(1 298)
|
(1 359)
|
(1 387)
|
(1 376)
|
(1 465)
|
(1 534)
|
(1 578)
|
(1 685)
|
(1 744)
|
(1 826)
|
(1 873)
|
(1 994)
|
(1 999)
|
(1 945)
|
(2 108)
|
(1 894)
|
(1 980)
|
(2 098)
|
(2 022)
|
(2 006)
|
(1 692)
|
(1 352)
|
(1 078)
|
(971)
|
(1 017)
|
(1 174)
|
(1 342)
|
(1 582)
|
(1 956)
|
(1 826)
|
(1 904)
|
(2 167)
|
(2 233)
|
(2 701)
|
(2 766)
|
(2 779)
|
(2 776)
|
(2 581)
|
(2 599)
|
(2 552)
|
(2 451)
|
(2 554)
|
(2 449)
|
(2 315)
|
(2 190)
|
(2 136)
|
(2 196)
|
(2 165)
|
(2 176)
|
(2 165)
|
(2 093)
|
|
| Income from Continuing Operations |
1 144
|
1 282
|
1 360
|
1 479
|
1 532
|
1 659
|
1 751
|
1 807
|
1 862
|
1 968
|
2 063
|
2 167
|
2 301
|
2 440
|
2 570
|
2 765
|
3 019
|
3 115
|
3 185
|
3 105
|
3 002
|
3 086
|
3 013
|
2 809
|
2 677
|
2 596
|
2 441
|
2 195
|
2 064
|
1 885
|
1 741
|
1 783
|
1 797
|
1 870
|
1 930
|
2 010
|
1 982
|
1 980
|
1 801
|
1 839
|
1 904
|
1 821
|
1 992
|
1 959
|
1 973
|
2 167
|
2 270
|
2 286
|
2 370
|
2 468
|
2 554
|
2 698
|
2 747
|
2 834
|
2 985
|
2 546
|
2 757
|
2 798
|
2 441
|
3 093
|
2 811
|
3 063
|
3 556
|
3 467
|
3 853
|
3 954
|
3 711
|
2 316
|
2 373
|
2 529
|
2 949
|
4 281
|
4 572
|
5 724
|
5 367
|
5 835
|
6 819
|
7 009
|
8 213
|
8 442
|
8 454
|
8 428
|
6 686
|
6 437
|
6 364
|
6 045
|
7 664
|
7 726
|
7 221
|
6 931
|
6 853
|
6 957
|
6 843
|
6 858
|
6 779
|
6 654
|
|
| Net Income (Common) |
1 144
N/A
|
1 282
+12%
|
1 370
+7%
|
1 491
+9%
|
1 546
+4%
|
1 676
+8%
|
1 762
+5%
|
1 822
+3%
|
1 875
+3%
|
1 978
+5%
|
2 069
+5%
|
2 167
+5%
|
2 301
+6%
|
2 440
+6%
|
2 570
+5%
|
2 765
+8%
|
3 019
+9%
|
3 115
+3%
|
3 185
+2%
|
3 105
-3%
|
3 002
-3%
|
3 086
+3%
|
3 013
-2%
|
2 799
-7%
|
2 674
-4%
|
2 588
-3%
|
2 431
-6%
|
2 184
-10%
|
2 052
-6%
|
1 872
-9%
|
1 727
-8%
|
1 770
+2%
|
1 784
+1%
|
1 856
+4%
|
1 915
+3%
|
1 993
+4%
|
1 966
-1%
|
1 964
0%
|
1 787
-9%
|
1 824
+2%
|
1 890
+4%
|
1 809
-4%
|
1 979
+9%
|
1 945
-2%
|
1 958
+1%
|
2 151
+10%
|
2 253
+5%
|
2 270
+1%
|
2 353
+4%
|
2 451
+4%
|
2 538
+4%
|
2 682
+6%
|
2 731
+2%
|
2 819
+3%
|
2 970
+5%
|
2 534
-15%
|
2 746
+8%
|
2 787
+1%
|
2 430
-13%
|
3 062
+26%
|
2 781
-9%
|
3 032
+9%
|
3 526
+16%
|
3 436
-3%
|
3 821
+11%
|
3 923
+3%
|
3 681
-6%
|
2 307
-37%
|
2 365
+3%
|
2 520
+7%
|
2 938
+17%
|
4 268
+45%
|
4 557
+7%
|
5 703
+25%
|
5 346
-6%
|
5 811
+9%
|
6 791
+17%
|
6 982
+3%
|
8 182
+17%
|
8 409
+3%
|
8 423
+0%
|
8 399
0%
|
6 662
-21%
|
6 416
-4%
|
6 343
-1%
|
6 026
-5%
|
7 643
+27%
|
7 706
+1%
|
7 203
-7%
|
6 914
-4%
|
6 836
-1%
|
6 940
+2%
|
6 826
-2%
|
6 840
+0%
|
6 761
-1%
|
6 636
-2%
|
|
| EPS (Diluted) |
0.73
N/A
|
0.81
+11%
|
0.86
+6%
|
0.93
+8%
|
0.96
+3%
|
1.04
+8%
|
1.04
N/A
|
1.12
+8%
|
1.16
+4%
|
1.21
+4%
|
1.28
+6%
|
1.35
+5%
|
1.44
+7%
|
1.52
+6%
|
1.6
+5%
|
1.73
+8%
|
1.88
+9%
|
1.98
+5%
|
2.05
+4%
|
1.99
-3%
|
1.94
-3%
|
2.03
+5%
|
2.01
-1%
|
1.86
-7%
|
1.81
-3%
|
1.76
-3%
|
1.66
-6%
|
1.49
-10%
|
1.4
-6%
|
1.27
-9%
|
1.17
-8%
|
1.21
+3%
|
1.22
+1%
|
1.29
+6%
|
1.37
+6%
|
1.42
+4%
|
1.48
+4%
|
1.53
+3%
|
1.42
-7%
|
1.43
+1%
|
1.56
+9%
|
1.56
N/A
|
1.75
+12%
|
1.69
-3%
|
1.82
+8%
|
2.01
+10%
|
2.14
+6%
|
2.14
N/A
|
2.31
+8%
|
2.46
+6%
|
2.58
+5%
|
2.71
+5%
|
2.91
+7%
|
3.02
+4%
|
3.22
+7%
|
2.73
-15%
|
3.09
+13%
|
3.14
+2%
|
2.78
-11%
|
3.48
+25%
|
3.24
-7%
|
3.6
+11%
|
4.23
+18%
|
4.11
-3%
|
4.61
+12%
|
4.81
+4%
|
4.56
-5%
|
2.84
-38%
|
2.96
+4%
|
3.22
+9%
|
3.81
+18%
|
5.49
+44%
|
6.02
+10%
|
7.57
+26%
|
7.08
-6%
|
7.75
+9%
|
9.43
+22%
|
9.87
+5%
|
11.82
+20%
|
12.03
+2%
|
12.72
+6%
|
13.14
+3%
|
10.74
-18%
|
10.17
-5%
|
10.64
+5%
|
10.3
-3%
|
13.24
+29%
|
13.2
0%
|
12.59
-5%
|
12.12
-4%
|
12.07
0%
|
12.22
+1%
|
12.18
0%
|
12.21
+0%
|
12.06
-1%
|
11.85
-2%
|
|