WW Grainger Inc
XMUN:GWW
Income Statement
Earnings Waterfall
WW Grainger Inc
Income Statement
WW Grainger 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 |
11
|
8
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
7
|
11
|
14
|
15
|
14
|
12
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
10
|
11
|
13
|
16
|
16
|
16
|
15
|
13
|
13
|
12
|
11
|
10
|
9
|
10
|
22
|
34
|
46
|
58
|
62
|
66
|
71
|
77
|
83
|
86
|
94
|
94
|
92
|
82
|
82
|
81
|
80
|
79
|
83
|
89
|
91
|
93
|
93
|
87
|
86
|
87
|
89
|
89
|
92
|
93
|
94
|
96
|
93
|
93
|
90
|
86
|
83
|
77
|
77
|
77
|
78
|
|
| Revenue |
4 754
N/A
|
4 660
-2%
|
4 630
-1%
|
4 634
+0%
|
4 644
+0%
|
4 658
+0%
|
4 636
0%
|
4 633
0%
|
4 667
+1%
|
4 756
+2%
|
4 839
+2%
|
4 939
+2%
|
5 050
+2%
|
5 157
+2%
|
5 274
+2%
|
5 401
+2%
|
5 527
+2%
|
5 611
+2%
|
5 721
+2%
|
5 812
+2%
|
5 884
+1%
|
6 011
+2%
|
6 129
+2%
|
6 269
+2%
|
6 418
+2%
|
6 532
+2%
|
6 688
+2%
|
6 869
+3%
|
6 850
0%
|
6 654
-3%
|
6 431
-3%
|
6 181
-4%
|
6 222
+1%
|
6 429
+3%
|
6 680
+4%
|
6 989
+5%
|
7 182
+3%
|
7 393
+3%
|
7 613
+3%
|
7 828
+3%
|
8 078
+3%
|
8 388
+4%
|
8 634
+3%
|
8 801
+2%
|
8 950
+2%
|
9 037
+1%
|
9 169
+1%
|
9 287
+1%
|
9 438
+2%
|
9 543
+1%
|
9 667
+1%
|
9 831
+2%
|
9 965
+1%
|
10 019
+1%
|
10 036
+0%
|
10 006
0%
|
9 973
0%
|
10 040
+1%
|
10 081
+0%
|
10 145
+1%
|
10 137
0%
|
10 172
+0%
|
10 223
+1%
|
10 263
+0%
|
10 425
+2%
|
10 650
+2%
|
10 896
+2%
|
11 091
+2%
|
11 221
+1%
|
11 254
+0%
|
11 286
+0%
|
11 402
+1%
|
11 486
+1%
|
11 688
+2%
|
11 632
0%
|
11 703
+1%
|
11 797
+1%
|
11 880
+1%
|
12 250
+3%
|
12 604
+3%
|
13 022
+3%
|
13 585
+4%
|
14 215
+5%
|
14 785
+4%
|
15 228
+3%
|
15 672
+3%
|
16 017
+2%
|
16 283
+2%
|
16 478
+1%
|
16 622
+1%
|
16 752
+1%
|
16 932
+1%
|
17 168
+1%
|
17 239
+0%
|
17 481
+1%
|
17 750
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 165)
|
(3 083)
|
(3 048)
|
(3 045)
|
(2 985)
|
(3 033)
|
(2 992)
|
(2 967)
|
(2 976)
|
(3 027)
|
(3 068)
|
(3 114)
|
(3 143)
|
(3 199)
|
(3 248)
|
(3 307)
|
(3 365)
|
(3 378)
|
(3 432)
|
(3 472)
|
(3 530)
|
(3 595)
|
(3 656)
|
(3 735)
|
(3 814)
|
(3 881)
|
(3 971)
|
(4 070)
|
(4 042)
|
(3 897)
|
(3 754)
|
(3 586)
|
(3 623)
|
(3 754)
|
(3 883)
|
(4 063)
|
(4 176)
|
(4 264)
|
(4 368)
|
(4 460)
|
(4 567)
|
(4 732)
|
(4 863)
|
(4 948)
|
(5 034)
|
(5 063)
|
(5 127)
|
(5 187)
|
(5 301)
|
(5 362)
|
(5 453)
|
(5 565)
|
(5 651)
|
(5 687)
|
(5 711)
|
(5 722)
|
(5 742)
|
(5 858)
|
(5 932)
|
(6 018)
|
(6 023)
|
(6 083)
|
(6 132)
|
(6 194)
|
(6 327)
|
(6 476)
|
(6 653)
|
(6 787)
|
(6 873)
|
(6 903)
|
(6 925)
|
(7 021)
|
(7 089)
|
(7 265)
|
(7 314)
|
(7 410)
|
(7 559)
|
(7 670)
|
(7 932)
|
(8 110)
|
(8 302)
|
(8 575)
|
(8 888)
|
(9 189)
|
(9 379)
|
(9 572)
|
(9 714)
|
(9 844)
|
(9 982)
|
(10 092)
|
(10 172)
|
(10 287)
|
(10 410)
|
(10 439)
|
(10 620)
|
(10 811)
|
|
| Gross Profit |
1 589
N/A
|
1 577
-1%
|
1 582
+0%
|
1 589
+0%
|
1 659
+4%
|
1 625
-2%
|
1 644
+1%
|
1 666
+1%
|
1 692
+2%
|
1 729
+2%
|
1 771
+2%
|
1 825
+3%
|
1 907
+4%
|
1 958
+3%
|
2 025
+3%
|
2 094
+3%
|
2 162
+3%
|
2 233
+3%
|
2 289
+3%
|
2 340
+2%
|
2 354
+1%
|
2 416
+3%
|
2 473
+2%
|
2 534
+2%
|
2 604
+3%
|
2 652
+2%
|
2 717
+2%
|
2 800
+3%
|
2 808
+0%
|
2 758
-2%
|
2 677
-3%
|
2 594
-3%
|
2 599
+0%
|
2 675
+3%
|
2 797
+5%
|
2 927
+5%
|
3 006
+3%
|
3 130
+4%
|
3 245
+4%
|
3 368
+4%
|
3 511
+4%
|
3 656
+4%
|
3 771
+3%
|
3 852
+2%
|
3 916
+2%
|
3 974
+1%
|
4 042
+2%
|
4 100
+1%
|
4 136
+1%
|
4 181
+1%
|
4 215
+1%
|
4 266
+1%
|
4 314
+1%
|
4 332
+0%
|
4 325
0%
|
4 284
-1%
|
4 231
-1%
|
4 183
-1%
|
4 150
-1%
|
4 127
-1%
|
4 115
0%
|
4 089
-1%
|
4 091
+0%
|
4 069
-1%
|
4 098
+1%
|
4 174
+2%
|
4 242
+2%
|
4 304
+1%
|
4 348
+1%
|
4 351
+0%
|
4 361
+0%
|
4 381
+0%
|
4 397
+0%
|
4 423
+1%
|
4 318
-2%
|
4 293
-1%
|
4 238
-1%
|
4 210
-1%
|
4 318
+3%
|
4 494
+4%
|
4 720
+5%
|
5 010
+6%
|
5 327
+6%
|
5 596
+5%
|
5 849
+5%
|
6 100
+4%
|
6 303
+3%
|
6 439
+2%
|
6 496
+1%
|
6 530
+1%
|
6 580
+1%
|
6 645
+1%
|
6 758
+2%
|
6 800
+1%
|
6 861
+1%
|
6 939
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 212)
|
(1 194)
|
(1 198)
|
(1 200)
|
(1 268)
|
(1 233)
|
(1 253)
|
(1 281)
|
(1 303)
|
(1 333)
|
(1 361)
|
(1 401)
|
(1 466)
|
(1 505)
|
(1 553)
|
(1 594)
|
(1 643)
|
(1 693)
|
(1 730)
|
(1 766)
|
(1 776)
|
(1 810)
|
(1 845)
|
(1 882)
|
(1 933)
|
(1 958)
|
(2 005)
|
(2 030)
|
(2 025)
|
(2 008)
|
(1 958)
|
(1 914)
|
(1 934)
|
(1 939)
|
(2 000)
|
(2 112)
|
(2 146)
|
(2 189)
|
(2 254)
|
(2 326)
|
(2 459)
|
(2 561)
|
(2 629)
|
(2 758)
|
(2 783)
|
(2 804)
|
(2 836)
|
(2 801)
|
(2 840)
|
(2 873)
|
(2 916)
|
(2 929)
|
(2 967)
|
(2 988)
|
(2 965)
|
(2 969)
|
(2 931)
|
(2 917)
|
(2 934)
|
(2 930)
|
(2 995)
|
(2 999)
|
(3 016)
|
(3 013)
|
(2 947)
|
(2 917)
|
(2 918)
|
(3 090)
|
(3 004)
|
(3 165)
|
(3 139)
|
(3 010)
|
(3 009)
|
(3 175)
|
(3 135)
|
(3 074)
|
(2 911)
|
(2 731)
|
(2 820)
|
(3 089)
|
(3 173)
|
(3 287)
|
(3 404)
|
(3 508)
|
(3 655)
|
(3 739)
|
(3 815)
|
(3 887)
|
(3 905)
|
(3 976)
|
(3 996)
|
(4 042)
|
(4 105)
|
(4 160)
|
(4 192)
|
(4 445)
|
|
| Selling, General & Administrative |
(1 212)
|
(1 194)
|
(1 198)
|
(1 200)
|
(1 268)
|
(1 233)
|
(1 253)
|
(1 281)
|
(1 303)
|
(1 333)
|
(1 361)
|
(1 401)
|
(1 466)
|
(1 505)
|
(1 553)
|
(1 594)
|
(1 643)
|
(1 693)
|
(1 730)
|
(1 766)
|
(1 776)
|
(1 810)
|
(1 845)
|
(1 882)
|
(1 933)
|
(1 958)
|
(2 005)
|
(2 030)
|
(2 026)
|
(2 002)
|
(1 952)
|
(1 914)
|
(1 933)
|
(1 986)
|
(2 047)
|
(2 112)
|
(2 145)
|
(2 189)
|
(2 254)
|
(2 326)
|
(2 458)
|
(2 561)
|
(2 629)
|
(2 758)
|
(2 783)
|
(2 801)
|
(2 834)
|
(2 799)
|
(2 840)
|
(2 873)
|
(2 916)
|
(2 928)
|
(2 967)
|
(2 988)
|
(2 965)
|
(2 969)
|
(2 931)
|
(2 917)
|
(2 934)
|
(2 930)
|
(2 995)
|
(2 999)
|
(3 016)
|
(3 013)
|
(2 858)
|
(2 917)
|
(2 918)
|
(3 090)
|
(2 912)
|
(3 126)
|
(3 115)
|
(2 990)
|
(2 931)
|
(3 175)
|
(3 135)
|
(3 074)
|
(2 851)
|
(2 731)
|
(2 820)
|
(2 932)
|
(3 110)
|
(3 287)
|
(3 404)
|
(3 508)
|
(3 594)
|
(3 760)
|
(3 836)
|
(3 908)
|
(3 841)
|
(3 950)
|
(3 996)
|
(4 042)
|
(4 035)
|
(4 144)
|
(4 192)
|
(4 445)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(89)
|
0
|
0
|
0
|
(92)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
|
| 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
|
(6)
|
(6)
|
0
|
0
|
47
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39)
|
(24)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(157)
|
0
|
0
|
0
|
0
|
0
|
21
|
21
|
21
|
0
|
(26)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
|
| Operating Income |
377
N/A
|
384
+2%
|
385
+0%
|
389
+1%
|
391
+0%
|
393
+0%
|
391
0%
|
385
-2%
|
388
+1%
|
396
+2%
|
410
+4%
|
424
+3%
|
441
+4%
|
454
+3%
|
473
+4%
|
501
+6%
|
519
+4%
|
541
+4%
|
559
+3%
|
574
+3%
|
578
+1%
|
606
+5%
|
628
+4%
|
651
+4%
|
671
+3%
|
694
+3%
|
712
+3%
|
769
+8%
|
783
+2%
|
750
-4%
|
719
-4%
|
680
-5%
|
665
-2%
|
736
+11%
|
797
+8%
|
815
+2%
|
860
+6%
|
940
+9%
|
991
+5%
|
1 042
+5%
|
1 052
+1%
|
1 094
+4%
|
1 143
+4%
|
1 094
-4%
|
1 133
+4%
|
1 170
+3%
|
1 206
+3%
|
1 299
+8%
|
1 297
0%
|
1 308
+1%
|
1 299
-1%
|
1 337
+3%
|
1 347
+1%
|
1 344
0%
|
1 360
+1%
|
1 315
-3%
|
1 300
-1%
|
1 266
-3%
|
1 215
-4%
|
1 197
-1%
|
1 119
-7%
|
1 090
-3%
|
1 075
-1%
|
1 056
-2%
|
1 151
+9%
|
1 257
+9%
|
1 325
+5%
|
1 214
-8%
|
1 344
+11%
|
1 186
-12%
|
1 222
+3%
|
1 371
+12%
|
1 388
+1%
|
1 248
-10%
|
1 183
-5%
|
1 219
+3%
|
1 327
+9%
|
1 479
+11%
|
1 498
+1%
|
1 405
-6%
|
1 547
+10%
|
1 723
+11%
|
1 923
+12%
|
2 088
+9%
|
2 194
+5%
|
2 361
+8%
|
2 488
+5%
|
2 552
+3%
|
2 591
+2%
|
2 554
-1%
|
2 584
+1%
|
2 603
+1%
|
2 653
+2%
|
2 640
0%
|
2 669
+1%
|
2 494
-7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(15)
|
0
|
2
|
3
|
3
|
(12)
|
(10)
|
(9)
|
(5)
|
(1)
|
(2)
|
(1)
|
3
|
6
|
9
|
11
|
14
|
18
|
20
|
22
|
23
|
20
|
18
|
15
|
11
|
8
|
3
|
(2)
|
(6)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(11)
|
(13)
|
(13)
|
(13)
|
(12)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(13)
|
(31)
|
(44)
|
(63)
|
(77)
|
(85)
|
(97)
|
(104)
|
(110)
|
(115)
|
(86)
|
(95)
|
(88)
|
(74)
|
(82)
|
(76)
|
(76)
|
(76)
|
(79)
|
(81)
|
(88)
|
(91)
|
(93)
|
(93)
|
(87)
|
(86)
|
(87)
|
(89)
|
(89)
|
(92)
|
(93)
|
(94)
|
(96)
|
(93)
|
(93)
|
(90)
|
(86)
|
(83)
|
(77)
|
(77)
|
(77)
|
(78)
|
|
| Non-Reccuring Items |
(59)
|
(59)
|
2
|
2
|
(1)
|
2
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
(57)
|
(83)
|
(116)
|
(179)
|
(132)
|
(110)
|
(186)
|
0
|
0
|
0
|
(126)
|
(190)
|
(300)
|
(294)
|
(308)
|
(261)
|
(151)
|
0
|
0
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
(26)
|
0
|
(42)
|
(42)
|
(16)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(6)
|
(4)
|
1
|
3
|
0
|
5
|
6
|
4
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
1
|
2
|
1
|
(0)
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
7
|
6
|
7
|
0
|
0
|
1
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(5)
|
(6)
|
(6)
|
(7)
|
(5)
|
(3)
|
(4)
|
(3)
|
(4)
|
1
|
8
|
15
|
(13)
|
(10)
|
(15)
|
(19)
|
5
|
15
|
21
|
23
|
26
|
23
|
23
|
24
|
21
|
23
|
23
|
24
|
25
|
25
|
23
|
26
|
24
|
24
|
27
|
25
|
28
|
29
|
28
|
25
|
24
|
23
|
19
|
16
|
|
| Pre-Tax Income |
297
N/A
|
321
+8%
|
390
+21%
|
397
+2%
|
398
+0%
|
387
-3%
|
389
+0%
|
382
-2%
|
381
0%
|
394
+3%
|
408
+3%
|
422
+3%
|
445
+6%
|
459
+3%
|
481
+5%
|
512
+6%
|
533
+4%
|
558
+5%
|
582
+4%
|
599
+3%
|
603
+1%
|
628
+4%
|
646
+3%
|
666
+3%
|
682
+2%
|
703
+3%
|
717
+2%
|
768
+7%
|
773
+1%
|
745
-4%
|
712
-4%
|
717
+1%
|
707
-1%
|
730
+3%
|
791
+8%
|
807
+2%
|
854
+6%
|
934
+9%
|
985
+5%
|
1 036
+5%
|
1 052
+2%
|
1 093
+4%
|
1 140
+4%
|
1 090
-4%
|
1 118
+3%
|
1 157
+3%
|
1 194
+3%
|
1 287
+8%
|
1 288
+0%
|
1 297
+1%
|
1 288
-1%
|
1 327
+3%
|
1 334
+1%
|
1 330
0%
|
1 341
+1%
|
1 277
-5%
|
1 251
-2%
|
1 201
-4%
|
1 135
-5%
|
1 109
-2%
|
1 019
-8%
|
992
-3%
|
916
-8%
|
873
-5%
|
936
+7%
|
972
+4%
|
1 089
+12%
|
1 010
-7%
|
1 081
+7%
|
1 125
+4%
|
1 167
+4%
|
1 318
+13%
|
1 209
-8%
|
1 000
-17%
|
818
-18%
|
858
+5%
|
947
+10%
|
1 148
+21%
|
1 283
+12%
|
1 343
+5%
|
1 485
+11%
|
1 659
+12%
|
1 857
+12%
|
2 022
+9%
|
2 146
+6%
|
2 291
+7%
|
2 419
+6%
|
2 484
+3%
|
2 500
+1%
|
2 493
0%
|
2 484
0%
|
2 503
+1%
|
2 584
+3%
|
2 586
+0%
|
2 611
+1%
|
2 432
-7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(123)
|
(130)
|
(160)
|
(163)
|
(162)
|
(158)
|
(158)
|
(155)
|
(154)
|
(157)
|
(160)
|
(163)
|
(158)
|
(162)
|
(169)
|
(179)
|
(186)
|
(198)
|
(210)
|
(211)
|
(220)
|
(229)
|
(236)
|
(252)
|
(262)
|
(270)
|
(276)
|
(297)
|
(298)
|
(288)
|
(276)
|
(276)
|
(277)
|
(296)
|
(320)
|
(330)
|
(340)
|
(361)
|
(370)
|
(388)
|
(385)
|
(396)
|
(422)
|
(398)
|
(419)
|
(433)
|
(442)
|
(480)
|
(480)
|
(485)
|
(488)
|
(506)
|
(522)
|
(523)
|
(517)
|
(490)
|
(466)
|
(438)
|
(418)
|
(395)
|
(386)
|
(368)
|
(365)
|
(344)
|
(316)
|
(294)
|
(270)
|
(247)
|
(258)
|
(281)
|
(299)
|
(321)
|
(314)
|
(182)
|
(143)
|
(171)
|
(192)
|
(323)
|
(344)
|
(345)
|
(371)
|
(415)
|
(467)
|
(505)
|
(533)
|
(555)
|
(582)
|
(596)
|
(597)
|
(601)
|
(592)
|
(599)
|
(595)
|
(594)
|
(601)
|
(606)
|
|
| Income from Continuing Operations |
175
|
191
|
231
|
235
|
235
|
230
|
231
|
228
|
227
|
237
|
248
|
259
|
287
|
297
|
312
|
333
|
346
|
360
|
372
|
388
|
383
|
399
|
410
|
415
|
420
|
433
|
441
|
472
|
475
|
458
|
437
|
441
|
431
|
434
|
471
|
478
|
514
|
573
|
615
|
648
|
666
|
697
|
718
|
692
|
699
|
724
|
752
|
807
|
808
|
812
|
801
|
821
|
812
|
807
|
824
|
787
|
785
|
763
|
717
|
714
|
633
|
624
|
552
|
529
|
620
|
678
|
819
|
763
|
823
|
844
|
868
|
997
|
895
|
818
|
675
|
687
|
755
|
825
|
939
|
998
|
1 114
|
1 244
|
1 390
|
1 517
|
1 613
|
1 736
|
1 837
|
1 888
|
1 903
|
1 892
|
1 892
|
1 904
|
1 989
|
1 992
|
2 010
|
1 826
|
|
| 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
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(9)
|
(9)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(13)
|
(15)
|
(16)
|
(18)
|
(20)
|
(23)
|
(27)
|
(30)
|
(32)
|
(34)
|
(37)
|
(38)
|
(40)
|
(42)
|
(41)
|
(41)
|
(42)
|
(42)
|
(46)
|
(49)
|
(52)
|
(57)
|
(60)
|
(65)
|
(68)
|
(70)
|
(71)
|
(73)
|
(73)
|
(71)
|
(66)
|
(67)
|
(69)
|
(70)
|
(74)
|
(73)
|
(73)
|
(75)
|
(80)
|
(82)
|
(88)
|
(96)
|
|
| Net Income (Common) |
175
N/A
|
167
-5%
|
207
+24%
|
211
+2%
|
212
+1%
|
230
+8%
|
231
+1%
|
228
-1%
|
227
0%
|
237
+4%
|
248
+4%
|
259
+4%
|
287
+11%
|
297
+4%
|
312
+5%
|
333
+7%
|
346
+4%
|
360
+4%
|
372
+3%
|
388
+4%
|
383
-1%
|
399
+4%
|
410
+3%
|
415
+1%
|
413
0%
|
430
+4%
|
436
+1%
|
464
+6%
|
465
+0%
|
447
-4%
|
427
-5%
|
431
+1%
|
420
-3%
|
423
+1%
|
459
+9%
|
465
+1%
|
499
+7%
|
557
+12%
|
597
+7%
|
629
+5%
|
646
+3%
|
675
+5%
|
696
+3%
|
670
-4%
|
678
+1%
|
702
+3%
|
729
+4%
|
784
+8%
|
785
+0%
|
791
+1%
|
780
-1%
|
800
+3%
|
792
-1%
|
787
-1%
|
802
+2%
|
765
-5%
|
761
-1%
|
738
-3%
|
690
-6%
|
684
-1%
|
601
-12%
|
589
-2%
|
515
-13%
|
491
-5%
|
586
+19%
|
643
+10%
|
783
+22%
|
726
-7%
|
782
+8%
|
800
+2%
|
823
+3%
|
952
+16%
|
849
-11%
|
769
-9%
|
623
-19%
|
630
+1%
|
695
+10%
|
760
+9%
|
871
+15%
|
928
+7%
|
1 043
+12%
|
1 171
+12%
|
1 317
+12%
|
1 446
+10%
|
1 547
+7%
|
1 669
+8%
|
1 768
+6%
|
1 818
+3%
|
1 829
+1%
|
1 819
-1%
|
1 819
N/A
|
1 829
+1%
|
1 909
+4%
|
1 910
+0%
|
1 922
+1%
|
1 730
-10%
|
|
| EPS (Diluted) |
1.84
N/A
|
1.74
-5%
|
2.16
+24%
|
2.24
+4%
|
2.25
+0%
|
2.46
+9%
|
2.5
+2%
|
2.47
-1%
|
2.46
0%
|
2.58
+5%
|
2.7
+5%
|
2.83
+5%
|
3.13
+11%
|
3.21
+3%
|
3.41
+6%
|
3.64
+7%
|
3.78
+4%
|
3.88
+3%
|
4.05
+4%
|
4.32
+7%
|
4.2
-3%
|
4.59
+9%
|
4.72
+3%
|
4.88
+3%
|
4.91
+1%
|
5.42
+10%
|
5.52
+2%
|
5.99
+9%
|
5.97
0%
|
5.95
0%
|
5.67
-5%
|
5.72
+1%
|
5.6
-2%
|
5.73
+2%
|
6.1
+6%
|
6.53
+7%
|
6.93
+6%
|
7.85
+13%
|
8.32
+6%
|
8.82
+6%
|
9.09
+3%
|
9.41
+4%
|
9.61
+2%
|
9.43
-2%
|
9.54
+1%
|
9.9
+4%
|
10.18
+3%
|
11.12
+9%
|
11.05
-1%
|
11.39
+3%
|
11.19
-2%
|
11.57
+3%
|
11.47
-1%
|
11.57
+1%
|
12.36
+7%
|
11.71
-5%
|
11.53
-2%
|
11.87
+3%
|
11.26
-5%
|
11.32
+1%
|
9.87
-13%
|
10.06
+2%
|
8.83
-12%
|
8.54
-3%
|
10.1
+18%
|
11.39
+13%
|
13.82
+21%
|
12.76
-8%
|
13.71
+7%
|
14.31
+4%
|
14.85
+4%
|
17.5
+18%
|
15.43
-12%
|
14.29
-7%
|
11.6
-19%
|
11.7
+1%
|
12.87
+10%
|
14.44
+12%
|
16.59
+15%
|
17.81
+7%
|
20.05
+13%
|
22.78
+14%
|
25.67
+13%
|
28.29
+10%
|
30.33
+7%
|
33.04
+9%
|
35.14
+6%
|
36.28
+3%
|
36.51
+1%
|
36.82
+1%
|
36.97
+0%
|
37.4
+1%
|
38.96
+4%
|
39.54
+1%
|
39.95
+1%
|
36.11
-10%
|
|