Baxter International Inc
NYSE:BAX
Income Statement
Earnings Waterfall
Baxter International Inc
Income Statement
Baxter International 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 |
98
|
92
|
0
|
0
|
52
|
61
|
0
|
0
|
59
|
58
|
87
|
126
|
100
|
113
|
127
|
166
|
113
|
88
|
70
|
101
|
103
|
116
|
121
|
124
|
144
|
152
|
159
|
148
|
142
|
132
|
122
|
117
|
114
|
115
|
118
|
115
|
109
|
101
|
94
|
92
|
97
|
102
|
110
|
113
|
117
|
99
|
119
|
155
|
143
|
226
|
194
|
167
|
229
|
101
|
109
|
146
|
61
|
113
|
106
|
89
|
75
|
80
|
82
|
82
|
0
|
0
|
47
|
89
|
0
|
0
|
51
|
111
|
88
|
128
|
142
|
153
|
160
|
157
|
151
|
212
|
210
|
266
|
339
|
414
|
452
|
490
|
517
|
509
|
484
|
457
|
422
|
409
|
386
|
354
|
321
|
291
|
|
| Revenue |
7 781
N/A
|
7 856
+1%
|
7 985
+2%
|
8 099
+1%
|
8 230
+2%
|
8 447
+3%
|
8 634
+2%
|
8 904
+3%
|
9 118
+2%
|
9 335
+2%
|
9 439
+1%
|
9 509
+1%
|
9 683
+2%
|
9 881
+2%
|
9 959
+1%
|
9 849
-1%
|
9 875
+0%
|
9 947
+1%
|
10 106
+2%
|
10 378
+3%
|
10 644
+3%
|
10 824
+2%
|
11 017
+2%
|
11 263
+2%
|
11 465
+2%
|
11 825
+3%
|
12 226
+3%
|
12 348
+1%
|
12 295
0%
|
12 229
-1%
|
12 223
0%
|
12 562
+3%
|
12 665
+1%
|
12 736
+1%
|
12 815
+1%
|
12 843
+0%
|
13 200
+3%
|
13 542
+3%
|
13 797
+2%
|
13 893
+1%
|
13 997
+1%
|
14 033
+0%
|
14 031
0%
|
13 936
-1%
|
14 250
+2%
|
14 165
-1%
|
14 398
+2%
|
9 413
-35%
|
15 367
+63%
|
13 253
-14%
|
12 252
-8%
|
10 719
-13%
|
9 274
-13%
|
10 376
+12%
|
10 154
-2%
|
9 968
-2%
|
9 940
0%
|
10 050
+1%
|
10 121
+1%
|
10 163
+0%
|
10 263
+1%
|
10 283
+0%
|
10 432
+1%
|
10 584
+1%
|
10 801
+2%
|
11 009
+2%
|
11 063
+0%
|
11 099
+0%
|
11 045
0%
|
11 066
+0%
|
11 156
+1%
|
11 362
+2%
|
11 526
+1%
|
11 410
-1%
|
11 531
+1%
|
11 673
+1%
|
11 817
+1%
|
12 197
+3%
|
12 451
+2%
|
12 784
+3%
|
12 758
0%
|
13 254
+4%
|
13 637
+3%
|
15 113
+11%
|
14 461
-4%
|
14 574
+1%
|
14 673
+1%
|
10 360
-29%
|
14 892
+44%
|
14 997
+1%
|
13 988
-7%
|
10 636
-24%
|
11 889
+12%
|
10 887
-8%
|
11 023
+1%
|
11 244
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 236)
|
(4 223)
|
(4 267)
|
(4 314)
|
(4 440)
|
(4 600)
|
(4 758)
|
(4 951)
|
(5 150)
|
(5 399)
|
(5 509)
|
(5 594)
|
(5 692)
|
(5 793)
|
(5 824)
|
(5 756)
|
(5 698)
|
(5 651)
|
(5 605)
|
(5 641)
|
(5 693)
|
(5 636)
|
(5 668)
|
(5 744)
|
(5 832)
|
(5 957)
|
(6 213)
|
(6 218)
|
(6 057)
|
(5 980)
|
(5 863)
|
(6 037)
|
(6 585)
|
(6 656)
|
(6 708)
|
(6 885)
|
(6 610)
|
(6 755)
|
(6 898)
|
(6 752)
|
(6 906)
|
(6 882)
|
(6 841)
|
(6 802)
|
(6 851)
|
(6 866)
|
(6 988)
|
(5 378)
|
(7 628)
|
(6 942)
|
(6 669)
|
(6 191)
|
(5 611)
|
(6 062)
|
(5 984)
|
(5 832)
|
(5 856)
|
(6 012)
|
(6 061)
|
(5 929)
|
(5 950)
|
(5 810)
|
(5 900)
|
(6 083)
|
(6 223)
|
(6 340)
|
(6 276)
|
(6 305)
|
(6 297)
|
(6 388)
|
(6 487)
|
(6 541)
|
(6 638)
|
(6 630)
|
(6 790)
|
(7 038)
|
(7 188)
|
(7 371)
|
(7 482)
|
(7 626)
|
(7 886)
|
(8 249)
|
(8 916)
|
(9 690)
|
(9 326)
|
(9 437)
|
(9 454)
|
(6 180)
|
(9 484)
|
(9 526)
|
(8 625)
|
(6 590)
|
(7 526)
|
(6 966)
|
(7 159)
|
(7 794)
|
|
| Gross Profit |
3 545
N/A
|
3 633
+2%
|
3 718
+2%
|
3 785
+2%
|
3 790
+0%
|
3 847
+2%
|
3 876
+1%
|
3 953
+2%
|
3 968
+0%
|
3 936
-1%
|
3 930
0%
|
3 915
0%
|
3 991
+2%
|
4 088
+2%
|
4 135
+1%
|
4 093
-1%
|
4 177
+2%
|
4 296
+3%
|
4 501
+5%
|
4 737
+5%
|
4 951
+5%
|
5 188
+5%
|
5 349
+3%
|
5 519
+3%
|
5 633
+2%
|
5 868
+4%
|
6 013
+2%
|
6 130
+2%
|
6 238
+2%
|
6 249
+0%
|
6 360
+2%
|
6 525
+3%
|
6 080
-7%
|
6 080
N/A
|
6 107
+0%
|
5 958
-2%
|
6 590
+11%
|
6 787
+3%
|
6 899
+2%
|
7 141
+4%
|
7 091
-1%
|
7 151
+1%
|
7 190
+1%
|
7 134
-1%
|
7 399
+4%
|
7 299
-1%
|
7 410
+2%
|
4 035
-46%
|
7 739
+92%
|
6 311
-18%
|
5 583
-12%
|
4 528
-19%
|
3 663
-19%
|
4 314
+18%
|
4 170
-3%
|
4 136
-1%
|
4 084
-1%
|
4 038
-1%
|
4 060
+1%
|
4 234
+4%
|
4 313
+2%
|
4 473
+4%
|
4 532
+1%
|
4 501
-1%
|
4 578
+2%
|
4 669
+2%
|
4 787
+3%
|
4 794
+0%
|
4 748
-1%
|
4 678
-1%
|
4 669
0%
|
4 821
+3%
|
4 888
+1%
|
4 780
-2%
|
4 741
-1%
|
4 635
-2%
|
4 629
0%
|
4 826
+4%
|
4 969
+3%
|
5 158
+4%
|
4 872
-6%
|
5 005
+3%
|
4 721
-6%
|
5 423
+15%
|
5 135
-5%
|
5 137
+0%
|
5 219
+2%
|
4 180
-20%
|
5 408
+29%
|
5 471
+1%
|
5 363
-2%
|
4 046
-25%
|
4 363
+8%
|
3 921
-10%
|
3 864
-1%
|
3 450
-11%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 462)
|
(2 020)
|
(2 569)
|
(2 067)
|
(2 105)
|
(2 207)
|
(2 286)
|
(2 358)
|
(2 410)
|
(2 466)
|
(2 475)
|
(2 477)
|
(3 323)
|
(2 500)
|
(2 538)
|
(2 563)
|
(2 503)
|
(2 670)
|
(2 757)
|
(2 896)
|
(2 974)
|
(3 033)
|
(3 153)
|
(3 281)
|
(3 439)
|
(3 496)
|
(3 541)
|
(3 576)
|
(3 559)
|
(3 525)
|
(3 514)
|
(3 641)
|
(3 737)
|
(3 712)
|
(3 694)
|
(3 750)
|
(4 003)
|
(3 744)
|
(3 813)
|
(3 924)
|
(3 993)
|
(4 026)
|
(4 044)
|
(3 984)
|
(4 609)
|
(4 656)
|
(4 481)
|
(3 393)
|
(4 588)
|
(4 181)
|
(4 044)
|
(3 790)
|
(3 510)
|
(3 683)
|
(3 568)
|
(3 434)
|
(3 299)
|
(3 219)
|
(3 116)
|
(2 898)
|
(2 864)
|
(2 803)
|
(2 865)
|
(2 980)
|
(3 244)
|
(3 272)
|
(3 028)
|
(2 977)
|
(3 192)
|
(3 149)
|
(2 993)
|
(2 905)
|
(3 005)
|
(2 897)
|
(2 832)
|
(2 853)
|
(2 835)
|
(2 927)
|
(3 023)
|
(3 148)
|
(3 382)
|
(3 635)
|
(3 845)
|
(4 211)
|
(3 987)
|
(3 987)
|
(4 003)
|
(3 130)
|
(4 164)
|
(4 231)
|
(4 914)
|
(3 161)
|
(3 627)
|
(3 291)
|
(3 158)
|
(3 026)
|
|
| Selling, General & Administrative |
(1 519)
|
(1 538)
|
(1 563)
|
(1 566)
|
(1 583)
|
(1 669)
|
(1 732)
|
(1 805)
|
(1 857)
|
(1 923)
|
(1 945)
|
(1 960)
|
(1 977)
|
(1 982)
|
(2 011)
|
(2 030)
|
(2 074)
|
(2 119)
|
(2 190)
|
(2 282)
|
(2 339)
|
(2 378)
|
(2 479)
|
(2 521)
|
(2 578)
|
(2 660)
|
(2 678)
|
(2 698)
|
(2 669)
|
(2 626)
|
(2 617)
|
(2 682)
|
(2 754)
|
(2 787)
|
(2 785)
|
(2 782)
|
(2 787)
|
(2 859)
|
(2 897)
|
(2 978)
|
(2 964)
|
(2 988)
|
(3 023)
|
(3 044)
|
(3 137)
|
(3 126)
|
(3 201)
|
(2 859)
|
(3 420)
|
(3 334)
|
(3 301)
|
(3 182)
|
(3 037)
|
(3 087)
|
(2 972)
|
(2 832)
|
(2 704)
|
(2 625)
|
(2 566)
|
(2 370)
|
(2 330)
|
(2 265)
|
(2 282)
|
(2 419)
|
(2 498)
|
(2 576)
|
(2 531)
|
(2 387)
|
(2 448)
|
(2 413)
|
(2 442)
|
(2 397)
|
(2 441)
|
(2 374)
|
(2 316)
|
(2 357)
|
(2 336)
|
(2 410)
|
(2 498)
|
(2 619)
|
(2 726)
|
(2 889)
|
(3 023)
|
(3 609)
|
(3 136)
|
(3 148)
|
(3 157)
|
(2 416)
|
(3 303)
|
(3 361)
|
(3 330)
|
(2 407)
|
(2 898)
|
(2 656)
|
(2 435)
|
(2 513)
|
|
| Research & Development |
(439)
|
(458)
|
(474)
|
(501)
|
(522)
|
(538)
|
(554)
|
(553)
|
(553)
|
(543)
|
(530)
|
(517)
|
(514)
|
(518)
|
(527)
|
(533)
|
(538)
|
(551)
|
(567)
|
(614)
|
(635)
|
(655)
|
(674)
|
(760)
|
(745)
|
(801)
|
(863)
|
(868)
|
(883)
|
(892)
|
(890)
|
(917)
|
(932)
|
(920)
|
(899)
|
(915)
|
(868)
|
(888)
|
(920)
|
(946)
|
(968)
|
(1 005)
|
(1 006)
|
(940)
|
(1 025)
|
(977)
|
(989)
|
(534)
|
(1 047)
|
(847)
|
(743)
|
(608)
|
(473)
|
(596)
|
(596)
|
(602)
|
(595)
|
(594)
|
(550)
|
(502)
|
(534)
|
(538)
|
(583)
|
(617)
|
(629)
|
(647)
|
(642)
|
(599)
|
(610)
|
(604)
|
(588)
|
(508)
|
(568)
|
(523)
|
(516)
|
(496)
|
(502)
|
(520)
|
(528)
|
(529)
|
(550)
|
(559)
|
(577)
|
(602)
|
(607)
|
(624)
|
(638)
|
(508)
|
(658)
|
(669)
|
(637)
|
(560)
|
(625)
|
(583)
|
(569)
|
(503)
|
|
| Depreciation & Amortization |
(35)
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(106)
|
(187)
|
(245)
|
0
|
(244)
|
(215)
|
(208)
|
(207)
|
(207)
|
(207)
|
0
|
(206)
|
(154)
|
(152)
|
(299)
|
(202)
|
|
| Other Operating Expenses |
(469)
|
0
|
(532)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(832)
|
0
|
0
|
0
|
109
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(116)
|
(35)
|
0
|
(10)
|
(7)
|
(7)
|
(7)
|
(42)
|
(51)
|
(5)
|
(10)
|
(53)
|
(348)
|
3
|
4
|
0
|
(61)
|
(33)
|
(15)
|
0
|
(447)
|
(553)
|
(291)
|
0
|
(121)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
56
|
(117)
|
(49)
|
145
|
9
|
(134)
|
(132)
|
37
|
0
|
4
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
6
|
(947)
|
12
|
50
|
100
|
145
|
192
|
|
| Operating Income |
1 083
N/A
|
1 613
+49%
|
1 149
-29%
|
1 718
+50%
|
1 685
-2%
|
1 640
-3%
|
1 590
-3%
|
1 595
+0%
|
1 558
-2%
|
1 470
-6%
|
1 455
-1%
|
1 438
-1%
|
668
-54%
|
1 588
+138%
|
1 597
+1%
|
1 530
-4%
|
1 674
+9%
|
1 626
-3%
|
1 744
+7%
|
1 841
+6%
|
1 977
+7%
|
2 155
+9%
|
2 196
+2%
|
2 238
+2%
|
2 194
-2%
|
2 372
+8%
|
2 472
+4%
|
2 554
+3%
|
2 679
+5%
|
2 724
+2%
|
2 846
+4%
|
2 884
+1%
|
2 343
-19%
|
2 368
+1%
|
2 413
+2%
|
2 208
-8%
|
2 587
+17%
|
3 043
+18%
|
3 086
+1%
|
3 217
+4%
|
3 098
-4%
|
3 125
+1%
|
3 146
+1%
|
3 150
+0%
|
2 790
-11%
|
2 643
-5%
|
2 929
+11%
|
642
-78%
|
3 151
+391%
|
2 130
-32%
|
1 539
-28%
|
738
-52%
|
153
-79%
|
631
+312%
|
602
-5%
|
702
+17%
|
785
+12%
|
819
+4%
|
944
+15%
|
1 336
+42%
|
1 449
+8%
|
1 670
+15%
|
1 667
0%
|
1 521
-9%
|
1 334
-12%
|
1 397
+5%
|
1 759
+26%
|
1 817
+3%
|
1 556
-14%
|
1 529
-2%
|
1 676
+10%
|
1 916
+14%
|
1 883
-2%
|
1 883
N/A
|
1 909
+1%
|
1 782
-7%
|
1 794
+1%
|
1 899
+6%
|
1 946
+2%
|
2 010
+3%
|
1 490
-26%
|
1 370
-8%
|
876
-36%
|
1 212
+38%
|
1 148
-5%
|
1 150
+0%
|
1 216
+6%
|
1 050
-14%
|
1 244
+18%
|
1 240
0%
|
449
-64%
|
885
+97%
|
736
-17%
|
630
-14%
|
706
+12%
|
424
-40%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(66)
|
(63)
|
(55)
|
0
|
(54)
|
(67)
|
(81)
|
(87)
|
(89)
|
(87)
|
(82)
|
(99)
|
(109)
|
(117)
|
(128)
|
(118)
|
(105)
|
(82)
|
(56)
|
(72)
|
(21)
|
(10)
|
(11)
|
(38)
|
(34)
|
(60)
|
(74)
|
(61)
|
(85)
|
(84)
|
(87)
|
(47)
|
(19)
|
(44)
|
(68)
|
(19)
|
(78)
|
(68)
|
(58)
|
(48)
|
(18)
|
(40)
|
(65)
|
(87)
|
(94)
|
(134)
|
(103)
|
(128)
|
(145)
|
(147)
|
(175)
|
(145)
|
(153)
|
(148)
|
(148)
|
(106)
|
(102)
|
(51)
|
(29)
|
(22)
|
(16)
|
(6)
|
(8)
|
(152)
|
(147)
|
(134)
|
(124)
|
(28)
|
28
|
(22)
|
(77)
|
(124)
|
(125)
|
(136)
|
(151)
|
(170)
|
(169)
|
(156)
|
(135)
|
(170)
|
(212)
|
(245)
|
(376)
|
(400)
|
(505)
|
(596)
|
(562)
|
(485)
|
(449)
|
(377)
|
(326)
|
(363)
|
(340)
|
(323)
|
(300)
|
(264)
|
|
| Non-Reccuring Items |
0
|
(520)
|
0
|
(189)
|
(189)
|
(475)
|
(475)
|
(337)
|
(337)
|
(543)
|
(543)
|
(832)
|
0
|
(185)
|
(180)
|
109
|
0
|
5
|
0
|
(8)
|
0
|
(81)
|
(116)
|
(47)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(103)
|
0
|
(77)
|
(189)
|
(299)
|
0
|
(333)
|
(300)
|
(395)
|
(274)
|
(289)
|
(260)
|
(380)
|
0
|
0
|
(399)
|
(223)
|
(623)
|
(696)
|
(552)
|
(107)
|
(85)
|
(102)
|
(328)
|
(380)
|
2 719
|
3 866
|
3 913
|
3 643
|
553
|
(570)
|
(401)
|
(268)
|
0
|
0
|
(280)
|
(210)
|
0
|
0
|
(26)
|
(899)
|
(840)
|
(859)
|
(918)
|
(322)
|
(353)
|
(365)
|
(387)
|
(355)
|
(502)
|
(531)
|
(3 412)
|
(3 306)
|
(3 322)
|
(3 639)
|
(876)
|
(377)
|
(849)
|
(997)
|
0
|
(871)
|
(1 150)
|
(661)
|
(720)
|
(721)
|
|
| Total Other Income |
4
|
(69)
|
(76)
|
(92)
|
(106)
|
(56)
|
(56)
|
(42)
|
(37)
|
(65)
|
(70)
|
(77)
|
(80)
|
(63)
|
(62)
|
(77)
|
(69)
|
(63)
|
(73)
|
(15)
|
(35)
|
(33)
|
(34)
|
(25)
|
(38)
|
(22)
|
(29)
|
0
|
(32)
|
(30)
|
(53)
|
0
|
(115)
|
(92)
|
(18)
|
0
|
0
|
0
|
0
|
35
|
4
|
28
|
42
|
155
|
154
|
189
|
169
|
84
|
123
|
80
|
93
|
4
|
70
|
186
|
206
|
212
|
207
|
85
|
52
|
(3)
|
(33)
|
(53)
|
(55)
|
(1)
|
13
|
35
|
25
|
38
|
(9)
|
(10)
|
33
|
77
|
44
|
37
|
19
|
2
|
(7)
|
(10)
|
(20)
|
(8)
|
3
|
12
|
22
|
141
|
29
|
33
|
43
|
54
|
53
|
59
|
43
|
60
|
42
|
32
|
44
|
56
|
|
| Pre-Tax Income |
1 021
N/A
|
961
-6%
|
1 018
+6%
|
1 437
+41%
|
1 336
-7%
|
1 042
-22%
|
978
-6%
|
1 129
+15%
|
1 095
-3%
|
775
-29%
|
760
-2%
|
430
-43%
|
479
+11%
|
1 223
+155%
|
1 227
+0%
|
1 444
+18%
|
1 500
+4%
|
1 486
-1%
|
1 615
+9%
|
1 746
+8%
|
1 921
+10%
|
2 031
+6%
|
2 035
+0%
|
2 128
+5%
|
2 122
0%
|
2 290
+8%
|
2 369
+3%
|
2 462
+4%
|
2 562
+4%
|
2 610
+2%
|
2 706
+4%
|
2 734
+1%
|
2 209
-19%
|
2 155
-2%
|
2 138
-1%
|
1 890
-12%
|
2 509
+33%
|
2 642
+5%
|
2 728
+3%
|
2 809
+3%
|
2 810
+0%
|
2 824
+0%
|
2 863
+1%
|
2 838
-1%
|
2 850
+0%
|
2 698
-5%
|
2 596
-4%
|
375
-86%
|
2 506
+568%
|
1 367
-45%
|
905
-34%
|
490
-46%
|
(15)
N/A
|
567
N/A
|
332
-41%
|
428
+29%
|
3 609
+743%
|
4 719
+31%
|
4 880
+3%
|
4 954
+2%
|
1 953
-61%
|
1 041
-47%
|
1 203
+16%
|
1 100
-9%
|
1 200
+9%
|
1 298
+8%
|
1 380
+6%
|
1 617
+17%
|
1 575
-3%
|
1 497
-5%
|
1 606
+7%
|
970
-40%
|
962
-1%
|
925
-4%
|
859
-7%
|
1 292
+50%
|
1 265
-2%
|
1 368
+8%
|
1 404
+3%
|
1 477
+5%
|
779
-47%
|
606
-22%
|
(2 890)
N/A
|
(2 353)
+19%
|
(2 650)
-13%
|
(3 052)
-15%
|
(179)
+94%
|
242
N/A
|
(1)
N/A
|
(75)
-7 400%
|
166
N/A
|
(289)
N/A
|
(712)
-146%
|
(322)
+55%
|
(270)
+16%
|
(505)
-87%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(318)
|
(307)
|
(319)
|
(360)
|
(341)
|
(205)
|
(183)
|
(222)
|
(216)
|
(111)
|
(112)
|
(47)
|
(59)
|
(310)
|
(457)
|
(486)
|
(484)
|
(485)
|
(356)
|
(348)
|
(402)
|
(390)
|
(373)
|
(407)
|
(386)
|
(437)
|
(435)
|
(437)
|
(451)
|
(458)
|
(498)
|
(519)
|
(572)
|
(570)
|
(561)
|
(463)
|
(445)
|
(486)
|
(518)
|
(553)
|
(543)
|
(525)
|
(559)
|
(555)
|
(560)
|
(546)
|
(499)
|
(60)
|
(539)
|
(275)
|
(166)
|
(33)
|
99
|
(57)
|
5
|
(35)
|
37
|
65
|
29
|
12
|
(101)
|
(137)
|
(178)
|
94
|
95
|
74
|
62
|
(272)
|
(262)
|
(212)
|
(280)
|
(153)
|
(154)
|
(183)
|
(117)
|
(182)
|
(188)
|
(237)
|
(180)
|
(182)
|
(38)
|
19
|
72
|
(68)
|
(12)
|
12
|
181
|
(61)
|
(29)
|
(73)
|
(304)
|
(37)
|
38
|
81
|
(83)
|
(395)
|
|
| Income from Continuing Operations |
703
|
654
|
699
|
1 077
|
995
|
837
|
795
|
907
|
879
|
664
|
648
|
383
|
420
|
913
|
770
|
958
|
1 016
|
1 001
|
1 259
|
1 398
|
1 519
|
1 641
|
1 662
|
1 721
|
1 736
|
1 853
|
1 934
|
2 025
|
2 111
|
2 152
|
2 208
|
2 215
|
1 637
|
1 585
|
1 577
|
1 427
|
2 064
|
2 156
|
2 210
|
2 256
|
2 267
|
2 299
|
2 304
|
2 283
|
2 290
|
2 152
|
2 097
|
315
|
1 967
|
1 092
|
739
|
457
|
84
|
510
|
337
|
393
|
3 646
|
4 784
|
4 909
|
4 966
|
1 852
|
904
|
1 025
|
1 194
|
1 295
|
1 372
|
1 442
|
1 345
|
1 313
|
1 285
|
1 326
|
817
|
808
|
742
|
742
|
1 110
|
1 077
|
1 131
|
1 224
|
1 295
|
741
|
625
|
(2 818)
|
(2 421)
|
(2 662)
|
(3 040)
|
2
|
181
|
(30)
|
(148)
|
(138)
|
(326)
|
(674)
|
(241)
|
(353)
|
(900)
|
|
| 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
|
(14)
|
(3)
|
(7)
|
(11)
|
(11)
|
(10)
|
(8)
|
(6)
|
(10)
|
(11)
|
(11)
|
(8)
|
(7)
|
(11)
|
(23)
|
(26)
|
(32)
|
(25)
|
(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
|
(6)
|
(10)
|
(11)
|
(12)
|
(9)
|
(8)
|
(9)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(11)
|
(10)
|
(10)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(9)
|
(6)
|
(2)
|
0
|
|
| Net Income (Common) |
703
N/A
|
650
-8%
|
694
+7%
|
822
+18%
|
739
-10%
|
574
-22%
|
511
-11%
|
866
+69%
|
828
-4%
|
623
-25%
|
646
+4%
|
388
-40%
|
438
+13%
|
930
+112%
|
770
-17%
|
956
+24%
|
1 012
+6%
|
999
-1%
|
1 257
+26%
|
1 397
+11%
|
1 518
+9%
|
1 640
+8%
|
1 661
+1%
|
1 707
+3%
|
1 733
+2%
|
1 846
+7%
|
1 923
+4%
|
2 014
+5%
|
2 101
+4%
|
2 144
+2%
|
2 202
+3%
|
2 205
+0%
|
1 626
-26%
|
1 574
-3%
|
1 569
0%
|
1 420
-9%
|
2 053
+45%
|
2 133
+4%
|
2 184
+2%
|
2 224
+2%
|
2 242
+1%
|
2 288
+2%
|
2 295
+0%
|
2 326
+1%
|
2 290
-2%
|
2 219
-3%
|
2 180
-2%
|
2 012
-8%
|
2 016
+0%
|
1 946
-3%
|
1 870
-4%
|
2 497
+34%
|
2 371
-5%
|
2 183
-8%
|
1 716
-21%
|
968
-44%
|
3 918
+305%
|
4 798
+22%
|
4 927
+3%
|
4 965
+1%
|
1 857
-63%
|
910
-51%
|
1 031
+13%
|
602
-42%
|
712
+18%
|
788
+11%
|
1 055
+34%
|
1 546
+47%
|
1 506
-3%
|
1 478
-2%
|
1 329
-10%
|
1 001
-25%
|
991
-1%
|
924
-7%
|
911
-1%
|
1 102
+21%
|
1 068
-3%
|
1 120
+5%
|
1 214
+8%
|
1 284
+6%
|
1 057
-18%
|
1 011
-4%
|
(2 376)
N/A
|
(2 433)
-2%
|
(2 460)
-1%
|
(2 853)
-16%
|
2 592
N/A
|
2 656
+2%
|
2 649
0%
|
2 476
-7%
|
108
-96%
|
(649)
N/A
|
(560)
+14%
|
(155)
+72%
|
(341)
-120%
|
(957)
-181%
|
|
| EPS (Diluted) |
1.15
N/A
|
1.06
-8%
|
1.09
+3%
|
1.33
+22%
|
1.2
-10%
|
0.93
-22%
|
0.86
-8%
|
1.42
+65%
|
1.34
-6%
|
1.01
-25%
|
1.04
+3%
|
0.62
-40%
|
0.7
+13%
|
1.47
+110%
|
1.23
-16%
|
1.52
+24%
|
1.56
+3%
|
1.51
-3%
|
1.9
+26%
|
2.13
+12%
|
2.31
+8%
|
2.49
+8%
|
2.55
+2%
|
2.61
+2%
|
2.69
+3%
|
2.89
+7%
|
3
+4%
|
3.16
+5%
|
3.38
+7%
|
3.5
+4%
|
3.59
+3%
|
3.59
N/A
|
2.7
-25%
|
2.64
-2%
|
2.67
+1%
|
2.39
-10%
|
3.53
+48%
|
3.7
+5%
|
3.82
+3%
|
3.88
+2%
|
3.98
+3%
|
4.13
+4%
|
4.15
+0%
|
4.18
+1%
|
4.15
-1%
|
4
-4%
|
3.97
-1%
|
3.66
-8%
|
3.67
+0%
|
3.51
-4%
|
3.41
-3%
|
4.56
+34%
|
4.32
-5%
|
3.97
-8%
|
3.12
-21%
|
1.76
-44%
|
7.09
+303%
|
8.66
+22%
|
8.94
+3%
|
9.01
+1%
|
3.35
-63%
|
1.64
-51%
|
1.86
+13%
|
1.08
-42%
|
1.29
+19%
|
1.46
+13%
|
1.93
+32%
|
2.83
+47%
|
2.88
+2%
|
2.84
-1%
|
2.55
-10%
|
1.92
-25%
|
1.92
N/A
|
1.78
-7%
|
1.75
-2%
|
2.13
+22%
|
2.09
-2%
|
2.2
+5%
|
2.38
+8%
|
2.53
+6%
|
2.08
-18%
|
1.99
-4%
|
-4.71
N/A
|
-4.83
-3%
|
-4.86
-1%
|
-5.63
-16%
|
5.09
N/A
|
5.22
+3%
|
5.19
-1%
|
4.85
-7%
|
0.21
-96%
|
-1.27
N/A
|
-1.08
+15%
|
-0.3
+72%
|
-0.66
-120%
|
-1.86
-182%
|
|