Union Pacific Corp
XHAM:UNP
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
U
|
Union Pacific Corp
XHAM:UNP
|
US |
|
Engie SA
XETRA:GZF
|
FR |
Income Statement
Earnings Waterfall
Union Pacific Corp
Income Statement
Union Pacific Corp
| 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 |
683
|
663
|
645
|
632
|
620
|
611
|
594
|
574
|
558
|
539
|
531
|
527
|
524
|
522
|
514
|
504
|
492
|
484
|
479
|
477
|
470
|
470
|
475
|
482
|
495
|
503
|
509
|
511
|
526
|
548
|
574
|
600
|
614
|
616
|
613
|
602
|
588
|
584
|
573
|
572
|
566
|
553
|
548
|
535
|
528
|
526
|
527
|
526
|
531
|
536
|
542
|
561
|
576
|
591
|
604
|
622
|
641
|
661
|
688
|
698
|
703
|
709
|
705
|
719
|
733
|
757
|
818
|
870
|
931
|
987
|
1 012
|
1 050
|
1 081
|
1 111
|
1 140
|
1 141
|
1 153
|
1 146
|
1 141
|
1 157
|
1 174
|
1 208
|
1 233
|
1 271
|
1 300
|
1 323
|
1 342
|
1 340
|
1 328
|
1 308
|
1 288
|
1 269
|
1 267
|
1 283
|
1 296
|
1 309
|
|
| Revenue |
12 001
N/A
|
11 516
-4%
|
11 340
-2%
|
11 159
-2%
|
10 924
-2%
|
11 305
+3%
|
11 411
+1%
|
11 551
+1%
|
11 708
+1%
|
11 843
+1%
|
11 963
+1%
|
12 215
+2%
|
12 474
+2%
|
12 789
+3%
|
13 174
+3%
|
13 578
+3%
|
14 136
+4%
|
14 715
+4%
|
15 237
+4%
|
15 578
+2%
|
15 717
+1%
|
15 840
+1%
|
16 048
+1%
|
16 283
+1%
|
16 704
+3%
|
17 226
+3%
|
17 881
+4%
|
17 970
+0%
|
17 115
-5%
|
15 850
-7%
|
14 675
-7%
|
14 143
-4%
|
14 693
+4%
|
15 572
+6%
|
16 309
+5%
|
16 965
+4%
|
17 490
+3%
|
18 166
+4%
|
18 859
+4%
|
19 557
+4%
|
20 179
+3%
|
20 542
+2%
|
20 784
+1%
|
20 926
+1%
|
21 104
+1%
|
21 353
+1%
|
21 583
+1%
|
21 963
+2%
|
22 311
+2%
|
22 856
+2%
|
23 465
+3%
|
23 988
+2%
|
23 964
0%
|
23 378
-2%
|
22 758
-3%
|
21 813
-4%
|
21 028
-4%
|
20 369
-3%
|
19 981
-2%
|
19 941
0%
|
20 244
+2%
|
20 724
+2%
|
20 958
+1%
|
21 240
+1%
|
21 583
+2%
|
22 005
+2%
|
22 525
+2%
|
22 832
+1%
|
22 741
0%
|
22 665
0%
|
22 253
-2%
|
21 708
-2%
|
21 553
-1%
|
20 201
-6%
|
19 604
-3%
|
19 533
0%
|
19 305
-1%
|
20 565
+7%
|
21 212
+3%
|
21 804
+3%
|
22 663
+4%
|
23 428
+3%
|
24 428
+4%
|
24 875
+2%
|
25 071
+1%
|
24 765
-1%
|
24 140
-3%
|
24 119
0%
|
24 094
0%
|
24 138
+0%
|
24 288
+1%
|
24 250
0%
|
24 246
0%
|
24 393
+1%
|
24 546
+1%
|
24 510
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 735)
|
(1 618)
|
(1 563)
|
(1 541)
|
(1 623)
|
(1 679)
|
(1 717)
|
(1 755)
|
(1 812)
|
(1 939)
|
(2 086)
|
(2 304)
|
(2 466)
|
(2 642)
|
(2 874)
|
(3 108)
|
(3 290)
|
(3 537)
|
(3 723)
|
(4 724)
|
(3 706)
|
(4 211)
|
(4 477)
|
(4 960)
|
(5 527)
|
(5 703)
|
(6 054)
|
(5 911)
|
(5 249)
|
(4 365)
|
(3 628)
|
(3 407)
|
(3 632)
|
(3 943)
|
(4 137)
|
(4 322)
|
(4 608)
|
(4 948)
|
(5 297)
|
(5 586)
|
(5 737)
|
(5 741)
|
(5 741)
|
(5 751)
|
(5 756)
|
(5 780)
|
(5 812)
|
(5 849)
|
(5 920)
|
(6 031)
|
(6 109)
|
(6 097)
|
(5 776)
|
(5 358)
|
(4 899)
|
(4 434)
|
(4 116)
|
(3 891)
|
(3 776)
|
(3 747)
|
(3 884)
|
(3 999)
|
(4 106)
|
(4 254)
|
(4 416)
|
(4 658)
|
(4 884)
|
(4 974)
|
(4 893)
|
(4 753)
|
(4 540)
|
(4 361)
|
(4 209)
|
(3 764)
|
(3 495)
|
(3 236)
|
(3 182)
|
(3 469)
|
(3 714)
|
(4 065)
|
(4 439)
|
(5 026)
|
(5 530)
|
(5 881)
|
(6 025)
|
(5 777)
|
(5 589)
|
(5 507)
|
(5 359)
|
(5 314)
|
(5 198)
|
(4 994)
|
(4 957)
|
(4 906)
|
(4 951)
|
(5 016)
|
|
| Gross Profit |
10 266
N/A
|
9 898
-4%
|
9 777
-1%
|
9 618
-2%
|
9 301
-3%
|
9 626
+3%
|
9 694
+1%
|
9 796
+1%
|
9 896
+1%
|
9 904
+0%
|
9 877
0%
|
9 911
+0%
|
10 008
+1%
|
10 147
+1%
|
10 300
+2%
|
10 470
+2%
|
10 846
+4%
|
11 178
+3%
|
11 514
+3%
|
10 854
-6%
|
12 011
+11%
|
11 629
-3%
|
11 571
0%
|
11 323
-2%
|
11 177
-1%
|
11 523
+3%
|
11 827
+3%
|
12 059
+2%
|
11 866
-2%
|
11 485
-3%
|
11 047
-4%
|
10 736
-3%
|
11 061
+3%
|
11 629
+5%
|
12 172
+5%
|
12 643
+4%
|
12 882
+2%
|
13 218
+3%
|
13 562
+3%
|
13 971
+3%
|
14 442
+3%
|
14 801
+2%
|
15 043
+2%
|
15 175
+1%
|
15 348
+1%
|
15 573
+1%
|
15 771
+1%
|
16 114
+2%
|
16 391
+2%
|
16 825
+3%
|
17 356
+3%
|
17 891
+3%
|
18 188
+2%
|
18 020
-1%
|
17 859
-1%
|
17 379
-3%
|
16 912
-3%
|
16 478
-3%
|
16 205
-2%
|
16 194
0%
|
16 360
+1%
|
16 725
+2%
|
16 852
+1%
|
16 986
+1%
|
17 167
+1%
|
17 347
+1%
|
17 641
+2%
|
17 858
+1%
|
17 848
0%
|
17 912
+0%
|
17 713
-1%
|
17 347
-2%
|
17 344
0%
|
16 437
-5%
|
16 109
-2%
|
16 297
+1%
|
16 123
-1%
|
17 096
+6%
|
17 498
+2%
|
17 739
+1%
|
18 224
+3%
|
18 402
+1%
|
18 898
+3%
|
18 994
+1%
|
19 046
+0%
|
18 988
0%
|
18 551
-2%
|
18 612
+0%
|
18 735
+1%
|
18 824
+0%
|
19 090
+1%
|
19 256
+1%
|
19 289
+0%
|
19 487
+1%
|
19 595
+1%
|
19 494
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(8 134)
|
(7 687)
|
(7 521)
|
(7 365)
|
(7 178)
|
(7 493)
|
(7 588)
|
(7 663)
|
(7 818)
|
(8 050)
|
(8 197)
|
(8 616)
|
(8 714)
|
(8 744)
|
(8 834)
|
(8 675)
|
(8 759)
|
(8 842)
|
(8 907)
|
(7 970)
|
(9 013)
|
(8 561)
|
(8 250)
|
(7 948)
|
(7 733)
|
(7 935)
|
(8 029)
|
(7 989)
|
(7 908)
|
(7 710)
|
(7 526)
|
(7 357)
|
(7 365)
|
(7 402)
|
(7 505)
|
(7 662)
|
(7 752)
|
(7 975)
|
(8 142)
|
(8 247)
|
(8 350)
|
(8 372)
|
(8 406)
|
(8 430)
|
(8 486)
|
(8 551)
|
(8 573)
|
(8 668)
|
(8 725)
|
(8 840)
|
(9 003)
|
(9 138)
|
(9 312)
|
(9 391)
|
(9 352)
|
(9 327)
|
(9 150)
|
(9 005)
|
(8 980)
|
(8 951)
|
(9 016)
|
(9 043)
|
(9 057)
|
(9 092)
|
(8 910)
|
(8 989)
|
(9 087)
|
(9 341)
|
(9 310)
|
(9 213)
|
(9 049)
|
(8 793)
|
(8 609)
|
(8 308)
|
(8 183)
|
(8 463)
|
(8 439)
|
(8 593)
|
(8 594)
|
(8 401)
|
(8 502)
|
(8 658)
|
(8 953)
|
(9 077)
|
(9 212)
|
(9 445)
|
(9 464)
|
(9 530)
|
(9 575)
|
(9 468)
|
(9 495)
|
(9 543)
|
(9 577)
|
(9 650)
|
(9 625)
|
(9 648)
|
|
| Selling, General & Administrative |
(6 953)
|
(6 528)
|
(6 366)
|
(6 218)
|
(6 055)
|
(6 388)
|
(6 504)
|
(6 596)
|
(6 752)
|
(6 960)
|
(7 096)
|
(7 505)
|
(7 588)
|
(7 603)
|
(7 677)
|
(7 500)
|
(7 570)
|
(7 637)
|
(7 685)
|
(5 931)
|
(7 754)
|
(6 885)
|
(6 401)
|
(5 894)
|
(5 422)
|
(5 804)
|
(5 816)
|
(5 783)
|
(5 696)
|
(5 540)
|
(5 380)
|
(5 243)
|
(5 205)
|
(5 255)
|
(5 350)
|
(5 456)
|
(5 576)
|
(5 692)
|
(5 794)
|
(5 848)
|
(5 886)
|
(5 887)
|
(5 889)
|
(5 882)
|
(5 904)
|
(5 941)
|
(5 958)
|
(6 042)
|
(6 079)
|
(6 154)
|
(6 246)
|
(6 310)
|
(6 424)
|
(6 479)
|
(6 451)
|
(6 391)
|
(6 213)
|
(6 042)
|
(5 946)
|
(5 916)
|
(5 952)
|
(5 983)
|
(6 022)
|
(6 039)
|
(6 040)
|
(6 069)
|
(6 091)
|
(6 128)
|
(6 052)
|
(5 951)
|
(5 787)
|
(5 517)
|
(5 340)
|
(5 051)
|
(4 906)
|
(4 908)
|
(4 860)
|
(4 966)
|
(4 998)
|
(5 017)
|
(5 095)
|
(5 195)
|
(5 431)
|
(5 543)
|
(5 641)
|
(5 836)
|
(5 779)
|
(5 765)
|
(5 790)
|
(5 679)
|
(5 708)
|
(5 819)
|
(5 833)
|
(5 906)
|
(5 867)
|
(5 809)
|
|
| Depreciation & Amortization |
(1 181)
|
(1 159)
|
(1 155)
|
(1 147)
|
(1 123)
|
(1 105)
|
(1 084)
|
(1 067)
|
(1 066)
|
(1 090)
|
(1 101)
|
(1 111)
|
(1 126)
|
(1 141)
|
(1 157)
|
(1 175)
|
(1 189)
|
(1 205)
|
(1 222)
|
(1 237)
|
(1 259)
|
(1 278)
|
(1 299)
|
(1 321)
|
(1 336)
|
(1 355)
|
(1 371)
|
(1 366)
|
(1 388)
|
(1 392)
|
(1 407)
|
(1 427)
|
(1 453)
|
(1 471)
|
(1 480)
|
(1 487)
|
(1 515)
|
(1 548)
|
(1 584)
|
(1 617)
|
(1 649)
|
(1 681)
|
(1 720)
|
(1 760)
|
(1 767)
|
(1 772)
|
(1 772)
|
(1 777)
|
(1 807)
|
(1 839)
|
(1 873)
|
(1 904)
|
(1 931)
|
(1 958)
|
(1 984)
|
(2 012)
|
(2 023)
|
(2 030)
|
(2 035)
|
(2 038)
|
(2 056)
|
(2 077)
|
(2 093)
|
(2 105)
|
(2 128)
|
(2 149)
|
(2 168)
|
(2 191)
|
(2 197)
|
(2 202)
|
(2 212)
|
(2 216)
|
(2 214)
|
(2 214)
|
(2 212)
|
(2 210)
|
(2 212)
|
(2 211)
|
(2 209)
|
(2 208)
|
(2 214)
|
(2 223)
|
(2 233)
|
(2 246)
|
(2 263)
|
(2 281)
|
(2 298)
|
(2 318)
|
(2 340)
|
(2 359)
|
(2 381)
|
(2 398)
|
(2 414)
|
(2 431)
|
(2 447)
|
(2 465)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(802)
|
0
|
(398)
|
(550)
|
(733)
|
(975)
|
(776)
|
(842)
|
(840)
|
(824)
|
(778)
|
(739)
|
(687)
|
(707)
|
(676)
|
(675)
|
(719)
|
(661)
|
(735)
|
(764)
|
(782)
|
(815)
|
(804)
|
(797)
|
(788)
|
(815)
|
(838)
|
(843)
|
(849)
|
(838)
|
(847)
|
(884)
|
(924)
|
(957)
|
(954)
|
(917)
|
(924)
|
(914)
|
(933)
|
(999)
|
(997)
|
(1 008)
|
(983)
|
(942)
|
(948)
|
(742)
|
(771)
|
(828)
|
(1 022)
|
(1 061)
|
(1 060)
|
(1 050)
|
(1 060)
|
(1 053)
|
(1 041)
|
(1 063)
|
(1 345)
|
(1 367)
|
(1 416)
|
(1 387)
|
(1 176)
|
(1 193)
|
(1 240)
|
(1 289)
|
(1 288)
|
(1 308)
|
(1 328)
|
(1 387)
|
(1 447)
|
(1 445)
|
(1 430)
|
(1 406)
|
(1 326)
|
(1 330)
|
(1 313)
|
(1 311)
|
(1 374)
|
|
| Operating Income |
2 132
N/A
|
2 211
+4%
|
2 256
+2%
|
2 253
0%
|
2 123
-6%
|
2 133
+0%
|
2 106
-1%
|
2 133
+1%
|
2 078
-3%
|
1 854
-11%
|
1 680
-9%
|
1 295
-23%
|
1 294
0%
|
1 403
+8%
|
1 466
+4%
|
1 795
+22%
|
2 087
+16%
|
2 336
+12%
|
2 607
+12%
|
2 884
+11%
|
2 998
+4%
|
3 068
+2%
|
3 321
+8%
|
3 375
+2%
|
3 444
+2%
|
3 588
+4%
|
3 798
+6%
|
4 070
+7%
|
3 958
-3%
|
3 775
-5%
|
3 521
-7%
|
3 379
-4%
|
3 696
+9%
|
4 227
+14%
|
4 667
+10%
|
4 981
+7%
|
5 130
+3%
|
5 243
+2%
|
5 420
+3%
|
5 724
+6%
|
6 092
+6%
|
6 429
+6%
|
6 637
+3%
|
6 745
+2%
|
6 862
+2%
|
7 022
+2%
|
7 198
+3%
|
7 446
+3%
|
7 666
+3%
|
7 985
+4%
|
8 353
+5%
|
8 753
+5%
|
8 876
+1%
|
8 629
-3%
|
8 507
-1%
|
8 052
-5%
|
7 762
-4%
|
7 473
-4%
|
7 225
-3%
|
7 243
+0%
|
7 344
+1%
|
7 682
+5%
|
7 795
+1%
|
7 894
+1%
|
8 257
+5%
|
8 358
+1%
|
8 554
+2%
|
8 517
0%
|
8 538
+0%
|
8 699
+2%
|
8 664
0%
|
8 554
-1%
|
8 735
+2%
|
8 129
-7%
|
7 926
-2%
|
7 834
-1%
|
7 684
-2%
|
8 503
+11%
|
8 904
+5%
|
9 338
+5%
|
9 722
+4%
|
9 744
+0%
|
9 945
+2%
|
9 917
0%
|
9 834
-1%
|
9 543
-3%
|
9 087
-5%
|
9 082
0%
|
9 160
+1%
|
9 356
+2%
|
9 595
+3%
|
9 713
+1%
|
9 712
0%
|
9 837
+1%
|
9 970
+1%
|
9 846
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(683)
|
(663)
|
(645)
|
(632)
|
(620)
|
(611)
|
(594)
|
(574)
|
(558)
|
(539)
|
(531)
|
(527)
|
(524)
|
(522)
|
(514)
|
(504)
|
(492)
|
(484)
|
(479)
|
(448)
|
(461)
|
(449)
|
(446)
|
(432)
|
(446)
|
(462)
|
(472)
|
(490)
|
(511)
|
(535)
|
(564)
|
(595)
|
(610)
|
(613)
|
(610)
|
(598)
|
(584)
|
(580)
|
(570)
|
(569)
|
(563)
|
(551)
|
(545)
|
(532)
|
(526)
|
(524)
|
(526)
|
(522)
|
(526)
|
(530)
|
(535)
|
(557)
|
(572)
|
(587)
|
(599)
|
(617)
|
(635)
|
(653)
|
(679)
|
(687)
|
(692)
|
(697)
|
(692)
|
(491)
|
(715)
|
(738)
|
(793)
|
(840)
|
(896)
|
(951)
|
(976)
|
(1 018)
|
(1 052)
|
(1 085)
|
(1 122)
|
(1 129)
|
(1 146)
|
(1 121)
|
(1 128)
|
(1 116)
|
(1 134)
|
(1 189)
|
(1 204)
|
(1 271)
|
(1 300)
|
(1 323)
|
(1 342)
|
(1 288)
|
(1 328)
|
(1 284)
|
(1 264)
|
(1 217)
|
(1 215)
|
(1 239)
|
(1 240)
|
(1 309)
|
|
| 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
|
(16)
|
(16)
|
(16)
|
(21)
|
(5)
|
(5)
|
(5)
|
(5)
|
0
|
(7)
|
(7)
|
(6)
|
0
|
(5)
|
(5)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
65
|
65
|
(20)
|
(20)
|
(85)
|
(85)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
107
|
107
|
107
|
107
|
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
|
72
|
5
|
17
|
41
|
52
|
58
|
54
|
41
|
41
|
36
|
154
|
149
|
162
|
160
|
36
|
34
|
25
|
22
|
24
|
26
|
43
|
43
|
50
|
55
|
29
|
32
|
21
|
28
|
32
|
32
|
39
|
26
|
69
|
72
|
186
|
191
|
144
|
162
|
104
|
97
|
94
|
103
|
51
|
111
|
111
|
83
|
79
|
22
|
30
|
28
|
27
|
25
|
20
|
27
|
104
|
103
|
115
|
113
|
93
|
102
|
98
|
0
|
124
|
0
|
79
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(250)
|
|
| Total Other Income |
153
|
113
|
242
|
324
|
316
|
285
|
140
|
78
|
93
|
97
|
112
|
88
|
80
|
101
|
113
|
145
|
135
|
135
|
115
|
135
|
109
|
92
|
63
|
14
|
19
|
14
|
29
|
30
|
39
|
39
|
38
|
28
|
25
|
34
|
47
|
46
|
47
|
52
|
43
|
71
|
72
|
63
|
68
|
82
|
104
|
116
|
110
|
93
|
90
|
80
|
84
|
78
|
63
|
69
|
73
|
77
|
78
|
69
|
74
|
116
|
133
|
157
|
92
|
53
|
50
|
45
|
119
|
119
|
150
|
165
|
172
|
193
|
165
|
165
|
158
|
160
|
165
|
161
|
165
|
158
|
253
|
188
|
388
|
312
|
456
|
386
|
368
|
332
|
399
|
385
|
366
|
298
|
284
|
312
|
309
|
879
|
|
| Pre-Tax Income |
1 602
N/A
|
1 661
+4%
|
1 853
+12%
|
1 945
+5%
|
1 819
-6%
|
1 807
-1%
|
1 652
-9%
|
1 637
-1%
|
1 613
-1%
|
1 412
-12%
|
1 261
-11%
|
856
-32%
|
850
-1%
|
982
+16%
|
1 065
+8%
|
1 436
+35%
|
1 730
+20%
|
1 987
+15%
|
2 243
+13%
|
2 643
+18%
|
2 651
+0%
|
2 728
+3%
|
2 979
+9%
|
3 009
+1%
|
3 075
+2%
|
3 194
+4%
|
3 396
+6%
|
3 651
+8%
|
3 522
-4%
|
3 433
-3%
|
3 144
-8%
|
2 974
-5%
|
3 255
+9%
|
3 668
+13%
|
4 122
+12%
|
4 433
+8%
|
4 610
+4%
|
4 734
+3%
|
4 914
+4%
|
5 264
+7%
|
5 644
+7%
|
5 984
+6%
|
6 208
+4%
|
6 318
+2%
|
6 472
+2%
|
6 630
+2%
|
6 805
+3%
|
7 048
+4%
|
7 262
+3%
|
7 574
+4%
|
7 928
+5%
|
8 343
+5%
|
8 439
+1%
|
8 297
-2%
|
8 172
-2%
|
7 656
-6%
|
7 367
-4%
|
6 993
-5%
|
6 717
-4%
|
6 766
+1%
|
6 888
+2%
|
7 193
+4%
|
7 371
+2%
|
7 632
+4%
|
7 655
+0%
|
7 724
+1%
|
7 817
+1%
|
7 741
-1%
|
7 820
+1%
|
7 940
+2%
|
7 885
-1%
|
7 747
-2%
|
7 875
+2%
|
7 313
-7%
|
7 065
-3%
|
6 980
-1%
|
6 816
-2%
|
7 636
+12%
|
8 043
+5%
|
8 478
+5%
|
8 841
+4%
|
8 867
+0%
|
9 129
+3%
|
9 072
-1%
|
9 097
+0%
|
8 713
-4%
|
8 220
-6%
|
8 233
+0%
|
8 231
0%
|
8 457
+3%
|
8 697
+3%
|
8 794
+1%
|
8 781
0%
|
8 910
+1%
|
9 039
+1%
|
9 166
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(595)
|
(610)
|
(681)
|
(680)
|
(628)
|
(628)
|
(561)
|
(581)
|
(540)
|
(456)
|
(403)
|
(252)
|
(283)
|
(340)
|
(256)
|
(410)
|
(521)
|
(621)
|
(826)
|
(919)
|
(970)
|
(991)
|
(1 130)
|
(1 154)
|
(1 163)
|
(1 197)
|
(1 228)
|
(1 316)
|
(1 265)
|
(1 242)
|
(1 142)
|
(1 084)
|
(1 211)
|
(1 378)
|
(1 568)
|
(1 653)
|
(1 707)
|
(1 757)
|
(1 811)
|
(1 972)
|
(2 128)
|
(2 251)
|
(2 337)
|
(2 375)
|
(2 435)
|
(2 489)
|
(2 555)
|
(2 660)
|
(2 743)
|
(2 870)
|
(3 005)
|
(3 163)
|
(3 196)
|
(3 141)
|
(3 086)
|
(2 884)
|
(2 767)
|
(2 618)
|
(2 511)
|
(2 533)
|
(2 562)
|
(2 678)
|
(2 793)
|
(2 782)
|
(2 567)
|
(2 295)
|
(1 989)
|
(1 775)
|
(1 773)
|
(1 832)
|
(1 815)
|
(1 828)
|
(1 873)
|
(1 749)
|
(1 693)
|
(1 631)
|
(1 600)
|
(1 754)
|
(1 851)
|
(1 955)
|
(2 029)
|
(2 018)
|
(2 058)
|
(2 074)
|
(2 099)
|
(1 981)
|
(1 855)
|
(1 854)
|
(1 841)
|
(1 963)
|
(2 060)
|
(2 047)
|
(2 049)
|
(1 975)
|
(1 987)
|
(2 028)
|
|
| Income from Continuing Operations |
1 007
|
1 051
|
1 172
|
1 265
|
1 191
|
1 179
|
1 091
|
1 056
|
1 073
|
956
|
858
|
604
|
567
|
642
|
809
|
1 026
|
1 209
|
1 366
|
1 417
|
1 724
|
1 681
|
1 737
|
1 849
|
1 855
|
1 912
|
1 997
|
2 168
|
2 335
|
2 257
|
2 191
|
2 002
|
1 890
|
2 044
|
2 290
|
2 554
|
2 780
|
2 903
|
2 977
|
3 103
|
3 292
|
3 516
|
3 733
|
3 871
|
3 943
|
4 037
|
4 141
|
4 250
|
4 388
|
4 519
|
4 704
|
4 923
|
5 180
|
5 243
|
5 156
|
5 086
|
4 772
|
4 600
|
4 375
|
4 206
|
4 233
|
4 326
|
4 515
|
4 578
|
4 850
|
5 088
|
5 429
|
5 828
|
5 966
|
6 047
|
6 108
|
6 070
|
5 919
|
6 002
|
5 564
|
5 372
|
5 349
|
5 216
|
5 882
|
6 192
|
6 523
|
6 812
|
6 849
|
7 071
|
6 998
|
6 998
|
6 732
|
6 365
|
6 379
|
6 390
|
6 494
|
6 637
|
6 747
|
6 732
|
6 935
|
7 052
|
7 138
|
|
| Net Income (Common) |
1 007
N/A
|
1 068
+6%
|
1 238
+16%
|
1 341
+8%
|
1 548
+15%
|
1 532
-1%
|
1 412
-8%
|
1 585
+12%
|
1 321
-17%
|
1 191
-10%
|
1 076
-10%
|
604
-44%
|
567
-6%
|
642
+13%
|
809
+26%
|
1 026
+27%
|
1 209
+18%
|
1 366
+13%
|
1 417
+4%
|
1 724
+22%
|
1 681
-2%
|
1 737
+3%
|
1 849
+6%
|
1 855
+0%
|
1 912
+3%
|
1 997
+4%
|
2 168
+9%
|
2 335
+8%
|
2 257
-3%
|
2 191
-3%
|
2 002
-9%
|
1 890
-6%
|
2 044
+8%
|
2 290
+12%
|
2 554
+12%
|
2 780
+9%
|
2 903
+4%
|
2 977
+3%
|
3 103
+4%
|
3 292
+6%
|
3 516
+7%
|
3 733
+6%
|
3 871
+4%
|
3 943
+2%
|
4 037
+2%
|
4 141
+3%
|
4 250
+3%
|
4 388
+3%
|
4 519
+3%
|
4 704
+4%
|
4 923
+5%
|
5 180
+5%
|
5 243
+1%
|
5 156
-2%
|
5 086
-1%
|
4 772
-6%
|
4 600
-4%
|
4 375
-5%
|
4 206
-4%
|
4 233
+1%
|
4 326
+2%
|
4 515
+4%
|
4 578
+1%
|
10 712
+134%
|
10 950
+2%
|
11 291
+3%
|
11 690
+4%
|
5 966
-49%
|
6 047
+1%
|
6 108
+1%
|
6 070
-1%
|
5 919
-2%
|
6 002
+1%
|
5 564
-7%
|
5 372
-3%
|
5 349
0%
|
5 216
-2%
|
5 882
+13%
|
6 192
+5%
|
6 523
+5%
|
6 812
+4%
|
6 849
+1%
|
7 071
+3%
|
6 998
-1%
|
6 998
N/A
|
6 732
-4%
|
6 365
-5%
|
6 379
+0%
|
6 390
+0%
|
6 494
+2%
|
6 637
+2%
|
6 747
+2%
|
6 732
0%
|
6 935
+3%
|
7 052
+2%
|
7 138
+1%
|
|
| EPS (Diluted) |
0.91
N/A
|
0.96
+5%
|
1.1
+15%
|
1.21
+10%
|
1.51
+25%
|
1.4
-7%
|
1.33
-5%
|
1.47
+11%
|
1.25
-15%
|
1.13
-10%
|
1.02
-10%
|
0.58
-43%
|
0.54
-7%
|
0.61
+13%
|
0.77
+26%
|
0.96
+25%
|
1.11
+16%
|
1.25
+13%
|
1.32
+6%
|
1.58
+20%
|
1.54
-3%
|
1.59
+3%
|
1.73
+9%
|
1.73
N/A
|
1.82
+5%
|
1.92
+5%
|
2.12
+10%
|
2.27
+7%
|
2.23
-2%
|
2.16
-3%
|
1.98
-8%
|
1.87
-6%
|
2.02
+8%
|
2.26
+12%
|
2.56
+13%
|
2.76
+8%
|
2.93
+6%
|
3.01
+3%
|
3.16
+5%
|
3.36
+6%
|
3.65
+9%
|
3.91
+7%
|
4.07
+4%
|
4.14
+2%
|
4.29
+4%
|
4.42
+3%
|
4.57
+3%
|
4.71
+3%
|
4.95
+5%
|
5.19
+5%
|
5.48
+6%
|
5.75
+5%
|
5.93
+3%
|
5.89
-1%
|
5.87
0%
|
5.49
-6%
|
5.43
-1%
|
5.2
-4%
|
5.05
-3%
|
5.07
+0%
|
5.3
+5%
|
5.59
+5%
|
5.73
+3%
|
13.36
+133%
|
14.04
+5%
|
14.78
+5%
|
15.77
+7%
|
7.91
-50%
|
8.4
+6%
|
8.62
+3%
|
8.64
+0%
|
8.38
-3%
|
8.74
+4%
|
8.19
-6%
|
7.93
-3%
|
7.88
-1%
|
7.79
-1%
|
8.91
+14%
|
9.52
+7%
|
9.95
+5%
|
10.75
+8%
|
10.92
+2%
|
11.37
+4%
|
11.21
-1%
|
11.44
+2%
|
11.04
-3%
|
10.42
-6%
|
10.45
+0%
|
10.48
+0%
|
10.65
+2%
|
10.89
+2%
|
11.09
+2%
|
11.18
+1%
|
11.65
+4%
|
11.88
+2%
|
11.98
+1%
|
|