WEC Energy Group Inc
NYSE:WEC
Income Statement
Earnings Waterfall
WEC Energy Group Inc
Income Statement
WEC Energy Group 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 |
245
|
253
|
246
|
245
|
227
|
229
|
226
|
223
|
214
|
217
|
213
|
205
|
193
|
182
|
172
|
171
|
173
|
176
|
177
|
174
|
173
|
170
|
170
|
171
|
168
|
164
|
158
|
154
|
154
|
155
|
160
|
159
|
157
|
165
|
179
|
193
|
206
|
220
|
225
|
229
|
236
|
231
|
235
|
240
|
248
|
254
|
256
|
257
|
252
|
249
|
245
|
244
|
242
|
239
|
241
|
284
|
331
|
372
|
410
|
406
|
403
|
407
|
408
|
413
|
416
|
418
|
424
|
433
|
445
|
463
|
478
|
492
|
502
|
507
|
507
|
503
|
494
|
484
|
479
|
475
|
471
|
469
|
469
|
479
|
515
|
570
|
629
|
684
|
727
|
747
|
769
|
790
|
815
|
846
|
0
|
0
|
|
| Revenue |
3 929
N/A
|
3 557
-9%
|
3 566
+0%
|
3 611
+1%
|
3 051
-16%
|
3 802
+25%
|
3 639
-4%
|
3 465
-5%
|
3 282
-5%
|
3 322
+1%
|
3 319
0%
|
3 313
0%
|
3 406
+3%
|
3 436
+1%
|
3 520
+2%
|
3 626
+3%
|
3 816
+5%
|
3 968
+4%
|
3 994
+1%
|
4 036
+1%
|
3 996
-1%
|
4 051
+1%
|
4 143
+2%
|
4 184
+1%
|
4 235
+1%
|
4 368
+3%
|
4 407
+1%
|
4 377
-1%
|
4 402
+1%
|
4 385
0%
|
4 275
-3%
|
4 239
-1%
|
4 101
-3%
|
3 961
-3%
|
4 016
+1%
|
4 174
+4%
|
4 203
+1%
|
4 283
+2%
|
4 383
+2%
|
4 463
+2%
|
4 486
+1%
|
4 349
-3%
|
4 302
-1%
|
4 288
0%
|
4 246
-1%
|
4 330
+2%
|
4 398
+2%
|
4 412
+0%
|
4 519
+2%
|
4 939
+9%
|
4 970
+1%
|
4 950
0%
|
4 997
+1%
|
4 690
-6%
|
4 638
-1%
|
5 303
+14%
|
5 926
+12%
|
6 733
+14%
|
7 344
+9%
|
7 358
+0%
|
7 472
+2%
|
7 582
+1%
|
7 612
+0%
|
7 557
-1%
|
7 649
+1%
|
7 631
0%
|
7 672
+1%
|
7 658
0%
|
7 680
+0%
|
7 770
+1%
|
7 688
-1%
|
7 652
0%
|
7 523
-2%
|
7 254
-4%
|
7 213
-1%
|
7 256
+1%
|
7 242
0%
|
7 825
+8%
|
7 952
+2%
|
8 048
+1%
|
8 316
+3%
|
8 533
+3%
|
8 984
+5%
|
9 241
+3%
|
9 597
+4%
|
9 577
0%
|
9 280
-3%
|
9 234
0%
|
8 893
-4%
|
8 685
-2%
|
8 627
-1%
|
8 533
-1%
|
8 600
+1%
|
9 069
+5%
|
9 307
+3%
|
9 547
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 259)
|
(948)
|
(956)
|
(988)
|
(575)
|
(1 169)
|
(1 073)
|
(966)
|
(863)
|
(854)
|
(840)
|
(837)
|
(891)
|
(916)
|
(928)
|
(928)
|
(1 047)
|
(1 117)
|
(1 105)
|
(1 110)
|
(1 018)
|
(1 012)
|
(1 041)
|
(1 034)
|
(1 052)
|
(1 139)
|
(1 166)
|
(1 184)
|
(1 221)
|
(1 163)
|
(1 080)
|
(1 047)
|
(912)
|
(765)
|
(759)
|
(763)
|
(752)
|
(738)
|
(764)
|
(766)
|
(729)
|
(624)
|
(577)
|
(563)
|
(546)
|
(578)
|
(619)
|
(625)
|
(674)
|
(996)
|
(1 006)
|
(1 015)
|
(1 036)
|
(1 059)
|
(1 286)
|
(1 806)
|
(2 240)
|
(2 465)
|
(2 620)
|
(2 585)
|
(2 647)
|
(2 747)
|
(2 784)
|
(2 774)
|
(2 823)
|
(2 858)
|
(2 862)
|
(2 850)
|
(2 940)
|
(2 980)
|
(2 923)
|
(2 896)
|
(2 668)
|
(2 361)
|
(2 314)
|
(2 291)
|
(2 320)
|
(2 850)
|
(2 932)
|
(3 010)
|
(3 311)
|
(3 429)
|
(3 838)
|
(4 082)
|
(4 359)
|
(4 285)
|
(3 883)
|
(3 666)
|
(3 191)
|
(2 809)
|
(2 745)
|
(2 679)
|
(2 656)
|
(2 895)
|
(2 995)
|
(3 083)
|
|
| Gross Profit |
2 670
N/A
|
2 610
-2%
|
2 611
+0%
|
2 623
+0%
|
2 476
-6%
|
2 632
+6%
|
2 566
-3%
|
2 499
-3%
|
2 419
-3%
|
2 468
+2%
|
2 479
+0%
|
2 476
0%
|
2 515
+2%
|
2 520
+0%
|
2 591
+3%
|
2 699
+4%
|
2 768
+3%
|
2 851
+3%
|
2 889
+1%
|
2 927
+1%
|
2 978
+2%
|
3 039
+2%
|
3 102
+2%
|
3 151
+2%
|
3 183
+1%
|
3 229
+1%
|
3 241
+0%
|
3 193
-1%
|
3 182
0%
|
3 222
+1%
|
3 196
-1%
|
3 192
0%
|
3 189
0%
|
3 196
+0%
|
3 257
+2%
|
3 411
+5%
|
3 451
+1%
|
3 545
+3%
|
3 619
+2%
|
3 697
+2%
|
3 758
+2%
|
3 725
-1%
|
3 725
0%
|
3 725
+0%
|
3 701
-1%
|
3 752
+1%
|
3 779
+1%
|
3 787
+0%
|
3 845
+2%
|
3 943
+3%
|
3 964
+1%
|
3 935
-1%
|
3 961
+1%
|
3 632
-8%
|
3 352
-8%
|
3 497
+4%
|
3 686
+5%
|
4 268
+16%
|
4 723
+11%
|
4 773
+1%
|
4 825
+1%
|
4 835
+0%
|
4 828
0%
|
4 783
-1%
|
4 826
+1%
|
4 773
-1%
|
4 809
+1%
|
4 808
0%
|
4 740
-1%
|
4 790
+1%
|
4 766
-1%
|
4 757
0%
|
4 855
+2%
|
4 894
+1%
|
4 899
+0%
|
4 965
+1%
|
4 922
-1%
|
4 974
+1%
|
5 020
+1%
|
5 038
+0%
|
5 005
-1%
|
5 104
+2%
|
5 147
+1%
|
5 159
+0%
|
5 239
+2%
|
5 292
+1%
|
5 396
+2%
|
5 568
+3%
|
5 702
+2%
|
5 877
+3%
|
5 882
+0%
|
5 855
0%
|
5 944
+2%
|
6 175
+4%
|
6 311
+2%
|
6 465
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 065)
|
(2 013)
|
(2 005)
|
(2 031)
|
(1 934)
|
(2 036)
|
(1 996)
|
(1 944)
|
(1 889)
|
(1 969)
|
(2 000)
|
(1 976)
|
(1 984)
|
(2 006)
|
(2 060)
|
(2 140)
|
(2 205)
|
(2 263)
|
(2 284)
|
(2 319)
|
(2 410)
|
(2 477)
|
(2 543)
|
(2 569)
|
(2 562)
|
(2 733)
|
(2 829)
|
(2 953)
|
(3 014)
|
(2 932)
|
(2 863)
|
(2 794)
|
(2 759)
|
(2 765)
|
(2 773)
|
(2 826)
|
(2 839)
|
(2 816)
|
(2 832)
|
(2 834)
|
(2 870)
|
(2 838)
|
(2 789)
|
(2 733)
|
(2 700)
|
(2 726)
|
(2 747)
|
(2 777)
|
(2 765)
|
(2 802)
|
(2 812)
|
(2 795)
|
(2 849)
|
(2 542)
|
(2 338)
|
(2 384)
|
(2 328)
|
(2 787)
|
(3 076)
|
(3 073)
|
(3 139)
|
(3 125)
|
(3 091)
|
(3 055)
|
(3 050)
|
(3 074)
|
(3 141)
|
(3 235)
|
(3 313)
|
(3 369)
|
(3 359)
|
(3 355)
|
(3 313)
|
(3 235)
|
(3 260)
|
(3 266)
|
(3 216)
|
(3 304)
|
(3 320)
|
(3 318)
|
(3 290)
|
(3 323)
|
(3 326)
|
(3 324)
|
(3 314)
|
(3 430)
|
(3 517)
|
(3 621)
|
(3 615)
|
(3 824)
|
(3 890)
|
(3 951)
|
(3 779)
|
(3 875)
|
(3 971)
|
(4 059)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(342)
|
(333)
|
(325)
|
(321)
|
(319)
|
(323)
|
(327)
|
(330)
|
(321)
|
(325)
|
(323)
|
(319)
|
(320)
|
(326)
|
(324)
|
(328)
|
(332)
|
(333)
|
(333)
|
(330)
|
(326)
|
(328)
|
(330)
|
(334)
|
(328)
|
(322)
|
(321)
|
(319)
|
(324)
|
(334)
|
(339)
|
(342)
|
(343)
|
(332)
|
(324)
|
(315)
|
(306)
|
(313)
|
(318)
|
(323)
|
(330)
|
(337)
|
(345)
|
(354)
|
(364)
|
(372)
|
(379)
|
(384)
|
(388)
|
(393)
|
(398)
|
(404)
|
(409)
|
(411)
|
(413)
|
(486)
|
(562)
|
(647)
|
(734)
|
(749)
|
(763)
|
(769)
|
(777)
|
(787)
|
(799)
|
(813)
|
(822)
|
(833)
|
(846)
|
(864)
|
(887)
|
(908)
|
(926)
|
(939)
|
(952)
|
(963)
|
(976)
|
(998)
|
(1 022)
|
(1 049)
|
(1 074)
|
(1 091)
|
(1 104)
|
(1 113)
|
(1 123)
|
(1 150)
|
(1 184)
|
(1 224)
|
(1 264)
|
(1 292)
|
(1 315)
|
(1 335)
|
(1 355)
|
(1 381)
|
(1 413)
|
(1 446)
|
|
| Operations Maintenance |
(978)
|
(968)
|
(985)
|
(1 023)
|
(934)
|
(1 042)
|
(998)
|
(962)
|
(917)
|
(945)
|
(963)
|
(979)
|
(985)
|
(985)
|
(1 005)
|
(1 002)
|
(1 008)
|
(1 051)
|
(1 073)
|
(1 119)
|
(1 184)
|
(1 189)
|
(1 203)
|
(1 200)
|
(1 135)
|
(1 202)
|
(1 231)
|
(1 267)
|
(1 346)
|
(1 322)
|
(1 293)
|
(1 273)
|
(1 246)
|
(1 251)
|
(1 264)
|
(1 282)
|
(1 328)
|
(1 306)
|
(1 287)
|
(1 266)
|
(1 257)
|
(1 230)
|
(1 199)
|
(1 146)
|
(1 116)
|
(1 118)
|
(1 115)
|
(1 139)
|
(1 155)
|
(1 142)
|
(1 133)
|
(1 114)
|
(1 112)
|
(1 118)
|
(1 199)
|
(1 485)
|
(1 602)
|
(1 960)
|
(2 145)
|
(2 127)
|
(2 182)
|
(2 159)
|
(2 116)
|
(2 072)
|
(2 056)
|
(2 068)
|
(2 125)
|
(2 205)
|
(2 271)
|
(2 309)
|
(2 275)
|
(2 251)
|
(2 185)
|
(2 090)
|
(2 059)
|
(2 029)
|
(2 032)
|
(2 056)
|
(2 047)
|
(2 022)
|
(2 006)
|
(1 980)
|
(1 965)
|
(1 946)
|
(1 938)
|
(2 018)
|
(2 065)
|
(2 127)
|
(2 095)
|
(2 097)
|
(2 135)
|
(2 185)
|
(2 152)
|
(2 235)
|
(2 298)
|
(2 336)
|
|
| Purchased Fuel Power Gas |
(660)
|
(628)
|
(607)
|
(599)
|
(594)
|
(585)
|
(581)
|
(569)
|
(570)
|
(576)
|
(589)
|
(589)
|
(592)
|
(606)
|
(640)
|
(720)
|
(777)
|
(788)
|
(786)
|
(776)
|
(802)
|
(862)
|
(910)
|
(934)
|
(996)
|
(1 105)
|
(1 171)
|
(1 261)
|
(1 238)
|
(1 167)
|
(1 122)
|
(1 070)
|
(1 060)
|
(1 072)
|
(1 078)
|
(1 122)
|
(1 100)
|
(1 090)
|
(1 118)
|
(1 133)
|
(1 170)
|
(1 156)
|
(1 129)
|
(1 114)
|
(1 099)
|
(1 116)
|
(1 133)
|
(1 136)
|
(1 153)
|
(1 201)
|
(1 217)
|
(1 215)
|
(1 223)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(85)
|
(85)
|
(88)
|
(88)
|
(88)
|
(86)
|
(90)
|
(83)
|
(82)
|
(123)
|
(124)
|
(89)
|
(87)
|
(88)
|
(89)
|
(89)
|
(89)
|
(91)
|
(92)
|
(95)
|
(98)
|
(98)
|
(100)
|
(101)
|
(103)
|
(104)
|
(106)
|
(107)
|
(107)
|
(109)
|
(109)
|
(110)
|
(111)
|
(109)
|
(108)
|
(107)
|
(106)
|
(108)
|
(110)
|
(112)
|
(114)
|
(116)
|
(118)
|
(119)
|
(121)
|
(121)
|
(120)
|
(119)
|
(69)
|
(66)
|
(64)
|
(62)
|
(104)
|
(1 014)
|
(726)
|
(412)
|
(164)
|
(180)
|
(197)
|
(197)
|
(195)
|
(197)
|
(198)
|
(196)
|
(195)
|
(194)
|
(194)
|
(196)
|
(197)
|
(196)
|
(197)
|
(196)
|
(202)
|
(206)
|
(249)
|
(274)
|
(208)
|
(249)
|
(251)
|
(247)
|
(210)
|
(252)
|
(257)
|
(265)
|
(254)
|
(263)
|
(268)
|
(270)
|
(250)
|
(435)
|
(441)
|
(431)
|
(267)
|
(258)
|
(260)
|
(276)
|
|
| Operating Income |
605
N/A
|
597
-1%
|
606
+1%
|
592
-2%
|
542
-8%
|
596
+10%
|
570
-4%
|
556
-3%
|
530
-5%
|
499
-6%
|
479
-4%
|
501
+4%
|
531
+6%
|
514
-3%
|
531
+3%
|
559
+5%
|
563
+1%
|
588
+4%
|
605
+3%
|
608
+0%
|
569
-6%
|
561
-1%
|
559
0%
|
581
+4%
|
621
+7%
|
496
-20%
|
412
-17%
|
240
-42%
|
167
-30%
|
290
+73%
|
332
+15%
|
398
+20%
|
430
+8%
|
431
+0%
|
484
+12%
|
585
+21%
|
612
+5%
|
729
+19%
|
787
+8%
|
863
+10%
|
887
+3%
|
887
+0%
|
936
+5%
|
992
+6%
|
1 000
+1%
|
1 026
+3%
|
1 033
+1%
|
1 010
-2%
|
1 080
+7%
|
1 141
+6%
|
1 152
+1%
|
1 140
-1%
|
1 112
-2%
|
1 089
-2%
|
1 014
-7%
|
1 114
+10%
|
1 358
+22%
|
1 481
+9%
|
1 647
+11%
|
1 701
+3%
|
1 686
-1%
|
1 710
+1%
|
1 737
+2%
|
1 728
0%
|
1 776
+3%
|
1 699
-4%
|
1 669
-2%
|
1 573
-6%
|
1 426
-9%
|
1 421
0%
|
1 407
-1%
|
1 402
0%
|
1 542
+10%
|
1 658
+8%
|
1 639
-1%
|
1 699
+4%
|
1 706
+0%
|
1 670
-2%
|
1 700
+2%
|
1 720
+1%
|
1 715
0%
|
1 781
+4%
|
1 820
+2%
|
1 834
+1%
|
1 924
+5%
|
1 862
-3%
|
1 879
+1%
|
1 947
+4%
|
2 087
+7%
|
2 052
-2%
|
1 992
-3%
|
1 903
-4%
|
2 165
+14%
|
2 300
+6%
|
2 340
+2%
|
2 406
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(201)
|
(253)
|
(246)
|
(245)
|
(183)
|
(229)
|
(226)
|
(223)
|
(214)
|
(217)
|
(213)
|
(205)
|
(193)
|
(182)
|
(172)
|
(162)
|
(139)
|
(158)
|
(150)
|
(146)
|
(134)
|
(131)
|
(129)
|
(129)
|
(125)
|
(120)
|
(112)
|
(105)
|
(102)
|
(101)
|
(103)
|
(102)
|
(98)
|
(105)
|
(118)
|
(132)
|
(146)
|
(160)
|
(164)
|
(168)
|
(173)
|
(169)
|
(172)
|
(175)
|
(183)
|
(188)
|
(188)
|
(189)
|
(184)
|
(180)
|
(176)
|
(173)
|
(176)
|
(174)
|
(180)
|
(201)
|
(235)
|
(253)
|
(275)
|
(273)
|
(256)
|
(259)
|
(247)
|
(249)
|
(261)
|
(269)
|
(290)
|
(297)
|
(266)
|
(278)
|
(287)
|
(283)
|
(364)
|
(410)
|
(340)
|
(329)
|
(305)
|
(279)
|
(298)
|
(298)
|
(275)
|
(312)
|
(310)
|
(298)
|
(324)
|
(386)
|
(444)
|
(518)
|
(537)
|
(568)
|
(587)
|
(607)
|
(574)
|
(630)
|
(645)
|
(656)
|
|
| Non-Reccuring Items |
0
|
(142)
|
(142)
|
(142)
|
(142)
|
(6)
|
0
|
(43)
|
(46)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
166
|
253
|
410
|
488
|
393
|
361
|
262
|
231
|
216
|
208
|
205
|
198
|
149
|
102
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(108)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(179)
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
21
|
21
|
23
|
47
|
45
|
45
|
43
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(58)
|
25
|
4
|
19
|
(0)
|
41
|
38
|
42
|
42
|
33
|
30
|
18
|
16
|
29
|
35
|
52
|
29
|
48
|
50
|
52
|
53
|
55
|
57
|
56
|
36
|
46
|
34
|
27
|
14
|
13
|
12
|
15
|
27
|
28
|
31
|
30
|
36
|
47
|
51
|
58
|
60
|
66
|
60
|
53
|
32
|
23
|
20
|
17
|
19
|
16
|
18
|
16
|
6
|
15
|
13
|
21
|
36
|
42
|
50
|
46
|
38
|
66
|
47
|
57
|
74
|
67
|
85
|
94
|
70
|
94
|
86
|
82
|
81
|
69
|
62
|
60
|
67
|
81
|
104
|
109
|
95
|
140
|
120
|
130
|
132
|
143
|
171
|
178
|
165
|
181
|
173
|
176
|
145
|
152
|
138
|
118
|
|
| Pre-Tax Income |
374
N/A
|
227
-39%
|
222
-2%
|
225
+1%
|
217
-3%
|
402
+85%
|
382
-5%
|
331
-13%
|
312
-6%
|
315
+1%
|
297
-6%
|
314
+6%
|
352
+12%
|
361
+2%
|
394
+9%
|
448
+14%
|
453
+1%
|
478
+6%
|
505
+6%
|
514
+2%
|
488
-5%
|
486
0%
|
487
+0%
|
509
+4%
|
552
+8%
|
588
+7%
|
587
0%
|
572
-3%
|
570
0%
|
595
+4%
|
603
+1%
|
573
-5%
|
591
+3%
|
570
-4%
|
605
+6%
|
689
+14%
|
704
+2%
|
764
+8%
|
776
+2%
|
800
+3%
|
777
-3%
|
785
+1%
|
824
+5%
|
871
+6%
|
853
-2%
|
861
+1%
|
865
+0%
|
837
-3%
|
915
+9%
|
976
+7%
|
994
+2%
|
983
-1%
|
950
-3%
|
931
-2%
|
868
-7%
|
955
+10%
|
1 074
+13%
|
1 316
+23%
|
1 467
+11%
|
1 519
+4%
|
1 507
-1%
|
1 517
+1%
|
1 537
+1%
|
1 537
0%
|
1 588
+3%
|
1 497
-6%
|
1 464
-2%
|
1 369
-6%
|
1 230
-10%
|
1 237
+1%
|
1 206
-3%
|
1 201
0%
|
1 260
+5%
|
1 317
+5%
|
1 362
+3%
|
1 430
+5%
|
1 429
0%
|
1 472
+3%
|
1 506
+2%
|
1 531
+2%
|
1 499
-2%
|
1 609
+7%
|
1 630
+1%
|
1 666
+2%
|
1 733
+4%
|
1 619
-7%
|
1 607
-1%
|
1 607
+0%
|
1 536
-4%
|
1 665
+8%
|
1 578
-5%
|
1 472
-7%
|
1 746
+19%
|
1 822
+4%
|
1 833
+1%
|
1 868
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(150)
|
(100)
|
(95)
|
(94)
|
(85)
|
(149)
|
(139)
|
(119)
|
(111)
|
(114)
|
(110)
|
(117)
|
(133)
|
(135)
|
(131)
|
(151)
|
(149)
|
(160)
|
(184)
|
(188)
|
(175)
|
(177)
|
(180)
|
(189)
|
(216)
|
(229)
|
(228)
|
(219)
|
(215)
|
(219)
|
(222)
|
(211)
|
(216)
|
(207)
|
(217)
|
(247)
|
(250)
|
(268)
|
(269)
|
(275)
|
(264)
|
(271)
|
(289)
|
(309)
|
(306)
|
(310)
|
(314)
|
(305)
|
(338)
|
(368)
|
(372)
|
(371)
|
(362)
|
(354)
|
(343)
|
(373)
|
(434)
|
(525)
|
(575)
|
(593)
|
(567)
|
(567)
|
(569)
|
(570)
|
(590)
|
(465)
|
(401)
|
(288)
|
(170)
|
(147)
|
(111)
|
(105)
|
(125)
|
(150)
|
(189)
|
(224)
|
(228)
|
(213)
|
(213)
|
(217)
|
(200)
|
(253)
|
(262)
|
(284)
|
(323)
|
(270)
|
(255)
|
(242)
|
(205)
|
(218)
|
(211)
|
(183)
|
(222)
|
(195)
|
(173)
|
(176)
|
|
| Income from Continuing Operations |
223
|
127
|
126
|
131
|
132
|
254
|
243
|
213
|
201
|
201
|
187
|
197
|
220
|
226
|
263
|
297
|
304
|
318
|
321
|
326
|
313
|
309
|
307
|
320
|
336
|
358
|
359
|
352
|
355
|
376
|
381
|
363
|
376
|
363
|
388
|
442
|
454
|
496
|
507
|
524
|
513
|
514
|
535
|
562
|
546
|
551
|
551
|
532
|
577
|
608
|
622
|
611
|
588
|
577
|
525
|
582
|
640
|
792
|
892
|
927
|
940
|
951
|
968
|
967
|
998
|
1 032
|
1 064
|
1 081
|
1 061
|
1 091
|
1 095
|
1 096
|
1 135
|
1 167
|
1 173
|
1 206
|
1 201
|
1 259
|
1 293
|
1 314
|
1 299
|
1 356
|
1 368
|
1 381
|
1 410
|
1 349
|
1 352
|
1 365
|
1 332
|
1 447
|
1 367
|
1 290
|
1 524
|
1 627
|
1 660
|
1 692
|
|
| 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
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
2
|
3
|
1
|
1
|
(1)
|
(0)
|
2
|
2
|
2
|
1
|
1
|
3
|
4
|
4
|
3
|
4
|
4
|
|
| Net Income (Common) |
219
N/A
|
127
-42%
|
126
-1%
|
131
+3%
|
167
+28%
|
263
+58%
|
267
+1%
|
246
-8%
|
244
-1%
|
243
0%
|
232
-4%
|
286
+23%
|
306
+7%
|
306
0%
|
329
+8%
|
311
-6%
|
309
-1%
|
325
+5%
|
325
+0%
|
330
+1%
|
316
-4%
|
312
-2%
|
306
-2%
|
318
+4%
|
336
+5%
|
358
+7%
|
358
+0%
|
353
-2%
|
359
+2%
|
377
+5%
|
383
+2%
|
364
-5%
|
382
+5%
|
371
-3%
|
396
+7%
|
449
+14%
|
457
+2%
|
498
+9%
|
519
+4%
|
536
+3%
|
526
-2%
|
527
+0%
|
537
+2%
|
564
+5%
|
546
-3%
|
551
+1%
|
551
0%
|
532
-3%
|
577
+9%
|
608
+5%
|
622
+2%
|
611
-2%
|
588
-4%
|
577
-2%
|
524
-9%
|
581
+11%
|
639
+10%
|
789
+24%
|
889
+13%
|
924
+4%
|
939
+2%
|
949
+1%
|
967
+2%
|
966
0%
|
1 204
+25%
|
1 237
+3%
|
1 269
+3%
|
1 287
+1%
|
1 059
-18%
|
1 089
+3%
|
1 094
+0%
|
1 095
+0%
|
1 134
+4%
|
1 166
+3%
|
1 172
+1%
|
1 205
+3%
|
1 200
0%
|
1 258
+5%
|
1 292
+3%
|
1 315
+2%
|
1 300
-1%
|
1 356
+4%
|
1 368
+1%
|
1 380
+1%
|
1 408
+2%
|
1 350
-4%
|
1 352
+0%
|
1 366
+1%
|
1 332
-3%
|
1 447
+9%
|
1 368
-5%
|
1 292
-6%
|
1 527
+18%
|
1 629
+7%
|
1 663
+2%
|
1 694
+2%
|
|
| EPS (Diluted) |
0.92
N/A
|
0.55
-40%
|
0.54
-2%
|
0.56
+4%
|
0.71
+27%
|
1.12
+58%
|
1.13
+1%
|
1.03
-9%
|
1.03
N/A
|
1.01
-2%
|
0.95
-6%
|
1.2
+26%
|
1.28
+7%
|
1.29
+1%
|
1.39
+8%
|
1.3
-6%
|
1.3
N/A
|
1.36
+5%
|
1.37
+1%
|
1.39
+1%
|
1.32
-5%
|
1.31
-1%
|
1.3
-1%
|
1.35
+4%
|
1.42
+5%
|
3.02
+113%
|
1.51
-50%
|
1.49
-1%
|
1.5
+1%
|
1.59
+6%
|
1.61
+1%
|
1.54
-4%
|
1.62
+5%
|
1.56
-4%
|
1.67
+7%
|
1.89
+13%
|
1.92
+2%
|
2.09
+9%
|
2.19
+5%
|
2.28
+4%
|
2.23
-2%
|
2.26
+1%
|
2.29
+1%
|
2.41
+5%
|
2.35
-2%
|
2.37
+1%
|
2.38
+0%
|
2.31
-3%
|
2.51
+9%
|
2.66
+6%
|
2.72
+2%
|
2.68
-1%
|
2.59
-3%
|
2.53
-2%
|
2.3
-9%
|
1.83
-20%
|
2.34
+28%
|
2.48
+6%
|
2.8
+13%
|
2.9
+4%
|
2.96
+2%
|
2.98
+1%
|
3.04
+2%
|
3.04
N/A
|
3.79
+25%
|
3.9
+3%
|
4
+3%
|
4.06
+1%
|
3.34
-18%
|
3.45
+3%
|
3.46
+0%
|
3.46
N/A
|
3.58
+3%
|
3.68
+3%
|
3.7
+1%
|
3.8
+3%
|
3.79
0%
|
3.97
+5%
|
4.08
+3%
|
4.16
+2%
|
4.11
-1%
|
4.29
+4%
|
4.33
+1%
|
4.37
+1%
|
4.45
+2%
|
4.28
-4%
|
4.28
N/A
|
4.32
+1%
|
4.22
-2%
|
4.58
+9%
|
4.33
-5%
|
4.09
-6%
|
4.83
+18%
|
5.1
+6%
|
5.16
+1%
|
5.2
+1%
|
|