Sun Life Financial Inc
TSX:SLF
Income Statement
Income Statement
Sun Life Financial Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
164
|
160
|
177
|
192
|
209
|
223
|
218
|
292
|
221
|
235
|
249
|
278
|
276
|
279
|
276
|
273
|
279
|
291
|
310
|
323
|
336
|
337
|
344
|
349
|
363
|
381
|
370
|
366
|
365
|
373
|
396
|
403
|
424
|
434
|
455
|
459
|
447
|
440
|
419
|
430
|
413
|
398
|
389
|
367
|
365
|
357
|
348
|
353
|
353
|
342
|
334
|
336
|
321
|
327
|
336
|
322
|
331
|
326
|
316
|
316
|
315
|
323
|
302
|
303
|
298
|
289
|
307
|
305
|
318
|
324
|
316
|
333
|
335
|
341
|
362
|
355
|
345
|
339
|
334
|
327
|
345
|
362
|
400
|
445
|
482
|
523
|
564
|
552
|
576
|
572
|
597
|
664
|
638
|
0
|
0
|
0
|
|
| Gross Premiums Earned |
13 532
|
15 208
|
16 999
|
17 970
|
18 068
|
17 491
|
16 938
|
16 353
|
16 014
|
15 962
|
16 049
|
15 806
|
15 400
|
15 762
|
15 823
|
15 839
|
15 961
|
16 222
|
17 087
|
17 623
|
18 020
|
17 358
|
16 728
|
16 336
|
16 083
|
16 076
|
16 124
|
16 330
|
17 061
|
17 860
|
18 044
|
18 180
|
17 765
|
17 012
|
16 731
|
16 874
|
15 921
|
14 938
|
12 661
|
11 034
|
10 494
|
9 993
|
10 743
|
11 275
|
11 439
|
12 122
|
12 790
|
13 355
|
13 772
|
13 983
|
14 441
|
14 449
|
14 617
|
14 956
|
14 602
|
15 719
|
16 809
|
17 910
|
19 756
|
20 628
|
21 058
|
21 524
|
21 386
|
21 123
|
22 292
|
22 701
|
23 410
|
24 608
|
24 274
|
24 504
|
25 019
|
26 539
|
27 507
|
28 602
|
30 361
|
30 619
|
30 845
|
31 386
|
31 123
|
31 055
|
30 009
|
28 651
|
27 439
|
34 909
|
30 442
|
31 381
|
31 910
|
29 119
|
29 579
|
29 960
|
30 603
|
31 303
|
31 935
|
32 405
|
32 803
|
32 947
|
|
| Revenue |
17 920
N/A
|
19 807
+11%
|
22 084
+11%
|
23 101
+5%
|
23 421
+1%
|
23 168
-1%
|
22 647
-2%
|
22 056
-3%
|
21 836
-1%
|
21 808
0%
|
21 916
+0%
|
21 730
-1%
|
21 280
-2%
|
21 717
+2%
|
21 831
+1%
|
21 918
+0%
|
22 145
+1%
|
22 388
+1%
|
23 488
+5%
|
24 287
+3%
|
24 556
+1%
|
22 825
-7%
|
21 920
-4%
|
21 188
-3%
|
19 490
-8%
|
19 401
0%
|
16 262
-16%
|
15 563
-4%
|
16 705
+7%
|
21 014
+26%
|
27 285
+30%
|
27 572
+1%
|
28 738
+4%
|
26 683
-7%
|
25 523
-4%
|
24 801
-3%
|
22 810
-8%
|
21 302
-7%
|
18 727
-12%
|
19 830
+6%
|
18 802
-5%
|
18 827
+0%
|
18 683
-1%
|
17 559
-6%
|
18 174
+4%
|
14 210
-22%
|
13 414
-6%
|
13 874
+3%
|
16 544
+19%
|
21 641
+31%
|
23 099
+7%
|
25 764
+12%
|
26 636
+3%
|
22 003
-17%
|
21 082
-4%
|
19 274
-9%
|
20 724
+8%
|
28 575
+38%
|
31 774
+11%
|
28 573
-10%
|
26 800
-6%
|
25 389
-5%
|
23 052
-9%
|
29 334
+27%
|
28 318
-3%
|
27 022
-5%
|
27 465
+2%
|
26 997
-2%
|
28 242
+5%
|
28 936
+2%
|
30 836
+7%
|
32 561
+6%
|
33 602
+3%
|
34 645
+3%
|
36 282
+5%
|
36 477
+1%
|
36 658
+0%
|
37 200
+1%
|
37 103
0%
|
37 473
+1%
|
35 432
-5%
|
33 309
-6%
|
30 445
-9%
|
41 081
+35%
|
33 208
-19%
|
33 795
+2%
|
35 209
+4%
|
31 089
-12%
|
31 765
+2%
|
32 288
+2%
|
33 024
+2%
|
33 630
+2%
|
34 124
+1%
|
34 581
+1%
|
34 843
+1%
|
35 088
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(16 409)
|
(18 489)
|
(20 729)
|
(21 695)
|
(21 914)
|
(21 228)
|
(20 534)
|
(20 087)
|
(19 819)
|
(19 755)
|
(19 913)
|
(19 468)
|
(18 935)
|
(19 275)
|
(19 208)
|
(19 215)
|
(19 379)
|
(19 710)
|
(20 696)
|
(21 404)
|
(21 679)
|
(19 712)
|
(18 762)
|
(17 992)
|
(16 154)
|
(16 266)
|
(14 405)
|
(14 660)
|
(17 191)
|
(21 203)
|
(27 287)
|
(27 074)
|
(27 047)
|
(25 821)
|
(23 731)
|
(22 464)
|
(20 500)
|
(18 502)
|
(17 263)
|
(18 989)
|
(18 221)
|
(18 457)
|
(16 996)
|
(15 481)
|
(16 085)
|
(11 906)
|
(11 278)
|
(11 429)
|
(14 067)
|
(19 114)
|
(20 418)
|
(23 052)
|
(23 935)
|
(18 890)
|
(17 930)
|
(16 049)
|
(17 389)
|
(25 609)
|
(28 301)
|
(24 812)
|
(22 771)
|
(21 364)
|
(19 112)
|
(26 182)
|
(25 438)
|
(23 818)
|
(24 241)
|
(23 181)
|
(28 489)
|
(32 001)
|
(35 922)
|
(36 033)
|
(31 317)
|
(36 392)
|
(36 564)
|
(39 684)
|
(34 078)
|
(31 058)
|
(29 266)
|
(30 264)
|
(35 547)
|
(29 742)
|
(28 802)
|
(18 766)
|
(29 308)
|
(30 310)
|
(30 732)
|
(26 607)
|
(27 157)
|
(27 641)
|
(27 890)
|
(28 627)
|
(29 095)
|
(29 495)
|
(30 007)
|
(29 764)
|
|
| Selling, General & Administrative |
(119)
|
(115)
|
(137)
|
(1 497)
|
(181)
|
(200)
|
(192)
|
(715)
|
(173)
|
(173)
|
(178)
|
(764)
|
(180)
|
(180)
|
(186)
|
(894)
|
(193)
|
(200)
|
(206)
|
(1 040)
|
(220)
|
(218)
|
(237)
|
(3 090)
|
(230)
|
(243)
|
(224)
|
(2 555)
|
(230)
|
(222)
|
(222)
|
(2 967)
|
(224)
|
(229)
|
(232)
|
(3 515)
|
(239)
|
(238)
|
(233)
|
(2 330)
|
(238)
|
(235)
|
(239)
|
(2 559)
|
(230)
|
(233)
|
(234)
|
(3 149)
|
(239)
|
(240)
|
(243)
|
(3 512)
|
(260)
|
(273)
|
(285)
|
(3 844)
|
(300)
|
(314)
|
(324)
|
(4 538)
|
(352)
|
(359)
|
(369)
|
(4 850)
|
(380)
|
(381)
|
(380)
|
(4 952)
|
(383)
|
(392)
|
(400)
|
(5 415)
|
(414)
|
(422)
|
(427)
|
(5 819)
|
(413)
|
(410)
|
(416)
|
(429)
|
0
|
0
|
0
|
(6 746)
|
0
|
0
|
0
|
(6 144)
|
0
|
0
|
0
|
(6 629)
|
0
|
0
|
0
|
(6 927)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(94)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
(100)
|
0
|
0
|
0
|
(116)
|
0
|
0
|
0
|
(123)
|
0
|
0
|
0
|
(150)
|
0
|
0
|
0
|
(166)
|
0
|
0
|
0
|
(203)
|
0
|
0
|
0
|
(209)
|
0
|
0
|
0
|
(226)
|
0
|
0
|
0
|
(378)
|
0
|
0
|
0
|
(406)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(528)
|
0
|
0
|
0
|
(598)
|
0
|
0
|
0
|
(940)
|
0
|
0
|
0
|
(774)
|
|
| Benefits Claims Loss Adjustment |
(11 487)
|
(13 853)
|
(16 200)
|
(17 419)
|
(18 065)
|
(17 609)
|
(17 017)
|
(16 284)
|
(15 670)
|
(15 659)
|
(15 925)
|
(15 873)
|
(15 448)
|
(15 754)
|
(15 588)
|
(15 400)
|
(15 395)
|
(15 609)
|
(16 570)
|
(17 336)
|
(17 540)
|
(15 439)
|
(14 318)
|
(13 540)
|
(11 954)
|
(12 220)
|
(10 520)
|
(10 891)
|
(13 398)
|
(17 317)
|
(23 203)
|
(22 816)
|
(22 535)
|
(21 225)
|
(19 032)
|
(17 691)
|
(15 797)
|
(13 827)
|
(13 618)
|
(15 694)
|
(14 927)
|
(15 471)
|
(13 294)
|
(11 766)
|
(12 237)
|
(7 807)
|
(6 987)
|
(6 989)
|
(9 433)
|
(14 347)
|
(15 596)
|
(18 227)
|
(19 050)
|
(13 948)
|
(12 887)
|
(10 796)
|
(12 011)
|
(20 025)
|
(22 413)
|
(18 793)
|
(16 463)
|
(14 838)
|
(12 592)
|
(19 531)
|
(18 730)
|
(17 142)
|
(17 557)
|
(16 713)
|
(22 000)
|
(25 434)
|
(29 254)
|
(29 046)
|
(24 511)
|
(30 348)
|
(30 495)
|
(33 691)
|
(27 371)
|
(23 210)
|
(21 136)
|
(21 607)
|
(27 422)
|
(22 102)
|
(21 180)
|
(10 575)
|
(20 716)
|
(21 303)
|
(21 589)
|
(18 450)
|
(18 726)
|
(18 935)
|
(19 378)
|
(19 631)
|
(19 886)
|
(20 279)
|
(20 425)
|
(20 414)
|
|
| Other Operating Expenses |
(4 803)
|
(4 521)
|
(4 392)
|
(2 779)
|
(3 668)
|
(3 419)
|
(3 325)
|
(3 088)
|
(3 976)
|
(3 923)
|
(3 810)
|
(2 831)
|
(3 307)
|
(3 341)
|
(3 434)
|
(2 921)
|
(3 791)
|
(3 901)
|
(3 920)
|
(3 028)
|
(3 919)
|
(4 055)
|
(4 207)
|
(1 300)
|
(3 970)
|
(3 803)
|
(3 661)
|
(1 151)
|
(3 563)
|
(3 664)
|
(3 862)
|
(1 197)
|
(4 288)
|
(4 367)
|
(4 467)
|
(1 165)
|
(4 464)
|
(4 437)
|
(3 412)
|
(865)
|
(3 056)
|
(2 751)
|
(3 463)
|
(1 040)
|
(3 618)
|
(3 866)
|
(4 057)
|
(1 168)
|
(4 395)
|
(4 527)
|
(4 579)
|
(1 163)
|
(4 625)
|
(4 669)
|
(4 758)
|
(1 243)
|
(5 078)
|
(5 270)
|
(5 564)
|
(1 278)
|
(5 956)
|
(6 167)
|
(6 151)
|
(1 592)
|
(6 328)
|
(6 295)
|
(6 304)
|
(1 290)
|
(6 106)
|
(6 175)
|
(6 268)
|
(1 194)
|
(6 392)
|
(5 622)
|
(5 642)
|
232
|
(6 294)
|
(7 438)
|
(7 714)
|
(8 228)
|
(8 125)
|
(7 640)
|
(7 622)
|
(917)
|
(8 592)
|
(9 007)
|
(9 143)
|
(1 415)
|
(8 431)
|
(8 706)
|
(8 512)
|
(1 427)
|
(9 209)
|
(9 216)
|
(9 582)
|
(1 649)
|
|
| Operating Income |
1 511
N/A
|
1 318
-13%
|
1 355
+3%
|
1 406
+4%
|
1 507
+7%
|
1 940
+29%
|
2 113
+9%
|
1 969
-7%
|
2 017
+2%
|
2 053
+2%
|
2 003
-2%
|
2 262
+13%
|
2 345
+4%
|
2 442
+4%
|
2 623
+7%
|
2 703
+3%
|
2 766
+2%
|
2 678
-3%
|
2 792
+4%
|
2 883
+3%
|
2 877
0%
|
3 113
+8%
|
3 158
+1%
|
3 196
+1%
|
3 336
+4%
|
3 135
-6%
|
1 857
-41%
|
903
-51%
|
(486)
N/A
|
(189)
+61%
|
(2)
+99%
|
498
N/A
|
1 691
+240%
|
862
-49%
|
1 792
+108%
|
2 337
+30%
|
2 310
-1%
|
2 800
+21%
|
1 464
-48%
|
841
-43%
|
581
-31%
|
370
-36%
|
1 687
+356%
|
2 078
+23%
|
2 089
+1%
|
2 304
+10%
|
2 136
-7%
|
2 445
+14%
|
2 477
+1%
|
2 527
+2%
|
2 681
+6%
|
2 712
+1%
|
2 701
0%
|
3 113
+15%
|
3 152
+1%
|
3 225
+2%
|
3 335
+3%
|
2 966
-11%
|
3 473
+17%
|
3 761
+8%
|
4 029
+7%
|
4 025
0%
|
3 940
-2%
|
3 152
-20%
|
2 880
-9%
|
3 204
+11%
|
3 224
+1%
|
3 816
+18%
|
(247)
N/A
|
(3 065)
-1 141%
|
(5 086)
-66%
|
(3 472)
+32%
|
2 285
N/A
|
(1 747)
N/A
|
(282)
+84%
|
(3 207)
-1 037%
|
2 580
N/A
|
6 142
+138%
|
7 837
+28%
|
7 209
-8%
|
(115)
N/A
|
3 567
N/A
|
1 643
-54%
|
22 315
+1 258%
|
3 900
-83%
|
3 485
-11%
|
4 477
+28%
|
4 482
+0%
|
4 608
+3%
|
4 647
+1%
|
5 134
+10%
|
5 003
-3%
|
5 029
+1%
|
5 086
+1%
|
4 836
-5%
|
5 324
+10%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(164)
|
(160)
|
(177)
|
(192)
|
(209)
|
(223)
|
(218)
|
(292)
|
(221)
|
(235)
|
(249)
|
(278)
|
(276)
|
(279)
|
(276)
|
(273)
|
(279)
|
(291)
|
(310)
|
(323)
|
(336)
|
(337)
|
(344)
|
(349)
|
(363)
|
(381)
|
(370)
|
(366)
|
(365)
|
(373)
|
(396)
|
(403)
|
(424)
|
(434)
|
(455)
|
(459)
|
(447)
|
(440)
|
(419)
|
(430)
|
(413)
|
(398)
|
(389)
|
(367)
|
(365)
|
(357)
|
(348)
|
(353)
|
(353)
|
(342)
|
(334)
|
(336)
|
(321)
|
(327)
|
(336)
|
(322)
|
(331)
|
(326)
|
(316)
|
(316)
|
(315)
|
(323)
|
(302)
|
(303)
|
(298)
|
(289)
|
(307)
|
(305)
|
3 836
|
6 456
|
8 182
|
6 785
|
820
|
4 811
|
3 569
|
6 505
|
1 378
|
(1 675)
|
(3 095)
|
(2 112)
|
(98)
|
(199)
|
(318)
|
(18 304)
|
(355)
|
(396)
|
(437)
|
(552)
|
(576)
|
(572)
|
(597)
|
(664)
|
(638)
|
(629)
|
(575)
|
(526)
|
|
| 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
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(221)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(188)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 914
|
1 434
|
2 443
|
0
|
168
|
168
|
168
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1 347
N/A
|
1 158
-14%
|
1 178
+2%
|
1 214
+3%
|
1 298
+7%
|
1 717
+32%
|
1 895
+10%
|
1 677
-12%
|
1 796
+7%
|
1 818
+1%
|
1 754
-4%
|
1 984
+13%
|
2 069
+4%
|
2 163
+5%
|
2 347
+9%
|
2 430
+4%
|
2 487
+2%
|
2 387
-4%
|
2 482
+4%
|
2 560
+3%
|
2 541
-1%
|
2 776
+9%
|
2 814
+1%
|
2 847
+1%
|
2 973
+4%
|
2 754
-7%
|
1 487
-46%
|
537
-64%
|
(851)
N/A
|
(562)
+34%
|
(398)
+29%
|
95
N/A
|
1 267
+1 234%
|
428
-66%
|
1 337
+212%
|
1 871
+40%
|
1 863
0%
|
2 360
+27%
|
1 045
-56%
|
190
-82%
|
168
-12%
|
(28)
N/A
|
1 298
N/A
|
1 711
+32%
|
1 724
+1%
|
1 947
+13%
|
1 788
-8%
|
2 092
+17%
|
2 124
+2%
|
2 185
+3%
|
2 347
+7%
|
2 373
+1%
|
2 380
+0%
|
2 786
+17%
|
2 816
+1%
|
2 899
+3%
|
3 004
+4%
|
2 640
-12%
|
3 157
+20%
|
3 445
+9%
|
3 714
+8%
|
3 702
0%
|
3 638
-2%
|
2 789
-23%
|
2 582
-7%
|
2 915
+13%
|
2 917
+0%
|
3 511
+20%
|
3 589
+2%
|
3 391
-6%
|
3 096
-9%
|
3 298
+7%
|
3 105
-6%
|
3 064
-1%
|
3 287
+7%
|
3 287
N/A
|
3 958
+20%
|
4 467
+13%
|
4 742
+6%
|
5 097
+7%
|
4 701
-8%
|
4 802
+2%
|
3 768
-22%
|
3 923
+4%
|
3 713
-5%
|
3 257
-12%
|
4 208
+29%
|
3 930
-7%
|
4 032
+3%
|
4 075
+1%
|
4 537
+11%
|
4 339
-4%
|
4 391
+1%
|
4 457
+2%
|
4 261
-4%
|
4 798
+13%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(340)
|
(291)
|
(162)
|
(98)
|
(96)
|
(214)
|
(353)
|
(357)
|
(410)
|
(370)
|
(276)
|
(263)
|
(252)
|
(307)
|
(493)
|
(531)
|
(549)
|
(408)
|
(386)
|
(389)
|
(356)
|
(504)
|
(496)
|
(522)
|
(610)
|
(466)
|
(179)
|
343
|
978
|
761
|
861
|
542
|
(5)
|
323
|
(31)
|
(353)
|
(309)
|
(472)
|
(200)
|
151
|
142
|
173
|
(76)
|
(210)
|
(228)
|
(304)
|
(269)
|
(283)
|
(315)
|
(341)
|
(399)
|
(491)
|
(469)
|
(580)
|
(543)
|
(599)
|
(596)
|
(471)
|
(598)
|
(619)
|
(709)
|
(566)
|
(569)
|
(309)
|
(246)
|
(451)
|
(426)
|
(597)
|
(566)
|
(474)
|
(300)
|
(284)
|
(475)
|
(446)
|
(538)
|
(494)
|
(540)
|
(659)
|
(725)
|
(717)
|
(611)
|
(746)
|
(655)
|
(713)
|
(650)
|
(462)
|
(629)
|
(512)
|
(545)
|
(610)
|
(581)
|
(1 040)
|
(1 021)
|
(1 027)
|
(1 072)
|
(1 004)
|
|
| Income from Continuing Operations |
1 007
|
867
|
1 016
|
1 116
|
1 202
|
1 503
|
1 542
|
1 320
|
1 386
|
1 448
|
1 478
|
1 721
|
1 817
|
1 856
|
1 854
|
1 899
|
1 938
|
1 979
|
2 096
|
2 171
|
2 185
|
2 272
|
2 318
|
2 325
|
2 363
|
2 288
|
1 308
|
880
|
127
|
199
|
463
|
637
|
1 262
|
751
|
1 306
|
1 518
|
1 554
|
1 888
|
845
|
341
|
310
|
145
|
1 222
|
1 501
|
1 496
|
1 643
|
1 519
|
1 809
|
1 809
|
1 844
|
1 948
|
1 882
|
1 911
|
2 206
|
2 273
|
2 300
|
2 408
|
2 169
|
2 559
|
2 826
|
3 005
|
3 136
|
3 069
|
2 480
|
2 336
|
2 464
|
2 491
|
2 914
|
3 023
|
2 917
|
2 796
|
3 014
|
2 630
|
2 618
|
2 749
|
2 793
|
3 418
|
3 808
|
4 017
|
4 380
|
4 090
|
4 056
|
3 113
|
3 210
|
3 063
|
2 795
|
3 579
|
3 418
|
3 487
|
3 465
|
3 956
|
3 299
|
3 370
|
3 430
|
3 189
|
3 794
|
|
| Income to Minority Interest |
(73)
|
(75)
|
(84)
|
(83)
|
(81)
|
(82)
|
(80)
|
(14)
|
(50)
|
(39)
|
(25)
|
(28)
|
(30)
|
(28)
|
(26)
|
(23)
|
(23)
|
(22)
|
(24)
|
(27)
|
(29)
|
(31)
|
(34)
|
(35)
|
(36)
|
(33)
|
(29)
|
(23)
|
(17)
|
(15)
|
(13)
|
(15)
|
(15)
|
(14)
|
(13)
|
(11)
|
(11)
|
(12)
|
(11)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(10)
|
(14)
|
(12)
|
(11)
|
(3)
|
1
|
2
|
0
|
(11)
|
(20)
|
(32)
|
(56)
|
(106)
|
(106)
|
(107)
|
(126)
|
(110)
|
(105)
|
(101)
|
(128)
|
(91)
|
(87)
|
(95)
|
(37)
|
|
| Net Income (Common) |
936
N/A
|
795
-15%
|
941
+18%
|
998
+6%
|
1 085
+9%
|
1 380
+27%
|
1 413
+2%
|
1 307
-8%
|
1 331
+2%
|
1 403
+5%
|
1 448
+3%
|
1 680
+16%
|
1 773
+6%
|
1 812
+2%
|
1 803
0%
|
1 843
+2%
|
1 876
+2%
|
1 911
+2%
|
2 022
+6%
|
2 089
+3%
|
2 095
+0%
|
2 173
+4%
|
2 209
+2%
|
2 219
+0%
|
2 255
+2%
|
2 184
-3%
|
1 211
-45%
|
785
-35%
|
39
-95%
|
111
+185%
|
367
+231%
|
534
+46%
|
1 161
+117%
|
642
-45%
|
1 198
+87%
|
1 406
+17%
|
1 430
+2%
|
1 766
+23%
|
659
-63%
|
(370)
N/A
|
(122)
+67%
|
(440)
-261%
|
634
N/A
|
1 554
+145%
|
1 381
-11%
|
1 690
+22%
|
787
-53%
|
942
+20%
|
829
-12%
|
855
+3%
|
1 810
+112%
|
1 762
-3%
|
1 803
+2%
|
2 104
+17%
|
2 151
+2%
|
2 185
+2%
|
2 284
+5%
|
2 038
-11%
|
2 293
+13%
|
2 485
+8%
|
2 496
+0%
|
2 590
+4%
|
2 670
+3%
|
2 149
-20%
|
2 267
+5%
|
2 399
+6%
|
2 149
-10%
|
2 522
+17%
|
2 476
-2%
|
2 365
-4%
|
2 479
+5%
|
2 683
+8%
|
2 395
-11%
|
2 319
-3%
|
2 388
+3%
|
2 404
+1%
|
2 950
+23%
|
3 331
+13%
|
3 600
+8%
|
3 934
+9%
|
3 662
-7%
|
3 692
+1%
|
2 784
-25%
|
3 060
+10%
|
2 798
-9%
|
2 528
-10%
|
3 288
+30%
|
3 086
-6%
|
3 098
+0%
|
3 084
0%
|
3 561
+15%
|
3 049
-14%
|
3 159
+4%
|
3 229
+2%
|
2 987
-7%
|
3 472
+16%
|
|
| EPS (Diluted) |
2.17
N/A
|
1.96
-10%
|
1.52
-22%
|
1.83
+20%
|
1.75
-4%
|
2.26
+29%
|
2.34
+4%
|
2.15
-8%
|
2.2
+2%
|
2.32
+5%
|
2.4
+3%
|
2.79
+16%
|
2.97
+6%
|
3.07
+3%
|
3.06
0%
|
3.12
+2%
|
3.19
+2%
|
3.28
+3%
|
3.5
+7%
|
3.6
+3%
|
3.64
+1%
|
3.79
+4%
|
3.87
+2%
|
3.87
N/A
|
3.98
+3%
|
3.87
-3%
|
2.16
-44%
|
1.39
-36%
|
0.06
-96%
|
0.19
+217%
|
0.65
+242%
|
0.94
+45%
|
1.9
+102%
|
1.13
-41%
|
1.96
+73%
|
2.3
+17%
|
2.31
+0%
|
2.85
+23%
|
1.36
-52%
|
-0.63
N/A
|
-0.2
+68%
|
-0.71
-255%
|
1.04
N/A
|
2.57
+147%
|
2.26
-12%
|
2.76
+22%
|
1.27
-54%
|
1.53
+20%
|
1.34
-12%
|
1.38
+3%
|
2.92
+112%
|
2.86
-2%
|
2.93
+2%
|
3.42
+17%
|
3.5
+2%
|
3.55
+1%
|
3.69
+4%
|
3.29
-11%
|
3.7
+12%
|
4.03
+9%
|
4.05
+0%
|
4.2
+4%
|
4.32
+3%
|
3.48
-19%
|
3.67
+5%
|
3.9
+6%
|
3.51
-10%
|
4.14
+18%
|
4.11
-1%
|
3.95
-4%
|
4.15
+5%
|
4.51
+9%
|
4.05
-10%
|
3.94
-3%
|
4.07
+3%
|
4.1
+1%
|
5
+22%
|
5.64
+13%
|
6.13
+9%
|
6.66
+9%
|
6.2
-7%
|
6.26
+1%
|
4.72
-25%
|
5.19
+10%
|
4.74
-9%
|
4.28
-10%
|
5.58
+30%
|
5.23
-6%
|
5.28
+1%
|
5.27
0%
|
6.12
+16%
|
5.26
-14%
|
5.49
+4%
|
5.67
+3%
|
5.29
-7%
|
6.13
+16%
|
|