Clorox Co
NYSE:CLX
Income Statement
Earnings Waterfall
Clorox Co
Income Statement
Clorox Co
| 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 |
48
|
38
|
34
|
30
|
29
|
28
|
26
|
25
|
27
|
30
|
32
|
42
|
61
|
79
|
101
|
116
|
122
|
127
|
126
|
123
|
118
|
113
|
117
|
134
|
152
|
168
|
177
|
175
|
168
|
161
|
155
|
148
|
143
|
139
|
135
|
131
|
126
|
123
|
120
|
117
|
121
|
125
|
129
|
132
|
130
|
125
|
117
|
111
|
105
|
107
|
106
|
106
|
106
|
105
|
98
|
93
|
90
|
88
|
87
|
87
|
87
|
88
|
87
|
85
|
83
|
85
|
88
|
92
|
96
|
97
|
98
|
99
|
97
|
99
|
97
|
96
|
99
|
99
|
99
|
98
|
94
|
93
|
103
|
103
|
106
|
77
|
89
|
92
|
90
|
77
|
90
|
86
|
87
|
88
|
90
|
93
|
|
| Revenue |
3 996
N/A
|
4 022
+1%
|
4 085
+2%
|
4 124
+1%
|
4 120
0%
|
3 986
-3%
|
4 103
+3%
|
4 097
0%
|
4 129
+1%
|
4 162
+1%
|
4 204
+1%
|
4 284
+2%
|
4 319
+1%
|
4 388
+2%
|
4 444
+1%
|
4 508
+1%
|
4 579
+2%
|
4 644
+1%
|
4 701
+1%
|
4 738
+1%
|
4 822
+2%
|
4 847
+1%
|
4 925
+2%
|
5 010
+2%
|
5 122
+2%
|
5 273
+3%
|
5 418
+3%
|
5 448
+1%
|
5 445
0%
|
5 158
-5%
|
5 369
+4%
|
5 368
0%
|
5 305
-1%
|
5 234
-1%
|
5 197
-1%
|
5 161
-1%
|
5 178
+0%
|
5 231
+1%
|
5 270
+1%
|
5 312
+1%
|
5 409
+2%
|
5 468
+1%
|
5 501
+1%
|
5 605
+2%
|
5 617
+0%
|
5 533
-1%
|
5 538
+0%
|
5 521
0%
|
5 474
-1%
|
5 514
+1%
|
5 523
+0%
|
5 560
+1%
|
5 595
+1%
|
5 655
+1%
|
5 693
+1%
|
5 693
N/A
|
5 718
+0%
|
5 761
+1%
|
5 814
+1%
|
5 875
+1%
|
5 926
+1%
|
5 973
+1%
|
6 030
+1%
|
6 040
+0%
|
6 080
+1%
|
6 124
+1%
|
6 187
+1%
|
6 244
+1%
|
6 278
+1%
|
6 214
-1%
|
6 157
-1%
|
6 133
0%
|
6 365
+4%
|
6 721
+6%
|
7 131
+6%
|
7 524
+6%
|
7 522
0%
|
7 341
-2%
|
7 231
-1%
|
7 080
-2%
|
7 108
+0%
|
7 107
0%
|
7 041
-1%
|
7 065
+0%
|
7 171
+2%
|
7 389
+3%
|
7 035
-5%
|
7 310
+4%
|
7 209
-1%
|
7 093
-2%
|
7 469
+5%
|
7 165
-4%
|
7 019
-2%
|
7 104
+1%
|
6 771
-5%
|
6 758
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 277)
|
(2 279)
|
(2 263)
|
(2 254)
|
(2 220)
|
(2 171)
|
(2 258)
|
(2 289)
|
(2 318)
|
(2 331)
|
(2 345)
|
(2 387)
|
(2 435)
|
(2 493)
|
(2 540)
|
(2 599)
|
(2 644)
|
(2 685)
|
(2 710)
|
(2 721)
|
(2 748)
|
(2 756)
|
(2 804)
|
(2 872)
|
(2 983)
|
(3 098)
|
(3 209)
|
(3 232)
|
(3 156)
|
(2 954)
|
(3 002)
|
(2 958)
|
(2 932)
|
(2 915)
|
(2 900)
|
(2 901)
|
(2 917)
|
(2 958)
|
(3 012)
|
(3 039)
|
(3 118)
|
(3 164)
|
(3 169)
|
(3 217)
|
(3 227)
|
(3 142)
|
(3 137)
|
(3 128)
|
(3 101)
|
(3 158)
|
(3 173)
|
(3 193)
|
(3 198)
|
(3 190)
|
(3 181)
|
(3 153)
|
(3 137)
|
(3 163)
|
(3 201)
|
(3 233)
|
(3 280)
|
(3 302)
|
(3 326)
|
(3 356)
|
(3 397)
|
(3 449)
|
(3 507)
|
(3 530)
|
(3 540)
|
(3 486)
|
(3 444)
|
(3 424)
|
(3 497)
|
(3 658)
|
(3 811)
|
(4 006)
|
(4 062)
|
(4 142)
|
(4 282)
|
(4 410)
|
(4 563)
|
(4 562)
|
(4 541)
|
(4 503)
|
(4 458)
|
(4 484)
|
(4 212)
|
(4 232)
|
(4 164)
|
(4 028)
|
(4 141)
|
(3 976)
|
(3 855)
|
(3 896)
|
(3 773)
|
(3 774)
|
|
| Gross Profit |
1 719
N/A
|
1 743
+1%
|
1 822
+5%
|
1 870
+3%
|
1 900
+2%
|
1 815
-4%
|
1 845
+2%
|
1 808
-2%
|
1 811
+0%
|
1 831
+1%
|
1 859
+2%
|
1 897
+2%
|
1 884
-1%
|
1 895
+1%
|
1 904
+0%
|
1 909
+0%
|
1 935
+1%
|
1 959
+1%
|
1 991
+2%
|
2 017
+1%
|
2 074
+3%
|
2 091
+1%
|
2 121
+1%
|
2 138
+1%
|
2 139
+0%
|
2 175
+2%
|
2 209
+2%
|
2 216
+0%
|
2 289
+3%
|
2 204
-4%
|
2 367
+7%
|
2 410
+2%
|
2 373
-2%
|
2 319
-2%
|
2 297
-1%
|
2 260
-2%
|
2 261
+0%
|
2 273
+1%
|
2 258
-1%
|
2 273
+1%
|
2 291
+1%
|
2 304
+1%
|
2 332
+1%
|
2 388
+2%
|
2 390
+0%
|
2 391
+0%
|
2 401
+0%
|
2 393
0%
|
2 373
-1%
|
2 356
-1%
|
2 350
0%
|
2 367
+1%
|
2 397
+1%
|
2 465
+3%
|
2 512
+2%
|
2 540
+1%
|
2 581
+2%
|
2 598
+1%
|
2 613
+1%
|
2 642
+1%
|
2 646
+0%
|
2 671
+1%
|
2 704
+1%
|
2 684
-1%
|
2 683
0%
|
2 675
0%
|
2 680
+0%
|
2 714
+1%
|
2 738
+1%
|
2 728
0%
|
2 713
-1%
|
2 709
0%
|
2 868
+6%
|
3 063
+7%
|
3 320
+8%
|
3 518
+6%
|
3 460
-2%
|
3 199
-8%
|
2 949
-8%
|
2 670
-9%
|
2 545
-5%
|
2 545
N/A
|
2 500
-2%
|
2 562
+2%
|
2 713
+6%
|
2 905
+7%
|
2 823
-3%
|
3 078
+9%
|
3 045
-1%
|
3 065
+1%
|
3 328
+9%
|
3 189
-4%
|
3 164
-1%
|
3 208
+1%
|
2 998
-7%
|
2 984
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(995)
|
(1 034)
|
(997)
|
(1 018)
|
(1 042)
|
(1 039)
|
(1 056)
|
(1 040)
|
(1 041)
|
(1 053)
|
(1 056)
|
(1 062)
|
(1 061)
|
(1 094)
|
(1 102)
|
(1 146)
|
(1 140)
|
(1 188)
|
(1 191)
|
(1 200)
|
(1 228)
|
(1 226)
|
(1 224)
|
(1 234)
|
(1 261)
|
(1 296)
|
(1 315)
|
(1 322)
|
(1 313)
|
(1 300)
|
(1 351)
|
(1 396)
|
(1 402)
|
(1 357)
|
(1 368)
|
(1 326)
|
(1 322)
|
(1 338)
|
(1 590)
|
(1 337)
|
(1 372)
|
(1 398)
|
(1 405)
|
(1 425)
|
(1 426)
|
(1 425)
|
(1 417)
|
(1 420)
|
(1 381)
|
(1 386)
|
(1 356)
|
(1 360)
|
(1 399)
|
(1 451)
|
(1 448)
|
(1 447)
|
(1 471)
|
(1 537)
|
(1 543)
|
(1 575)
|
(1 569)
|
(1 562)
|
(1 569)
|
(1 551)
|
(1 557)
|
(1 546)
|
(1 549)
|
(1 582)
|
(1 604)
|
(1 618)
|
(1 601)
|
(1 585)
|
(1 687)
|
(1 792)
|
(1 853)
|
(1 955)
|
(1 923)
|
(1 981)
|
(2 291)
|
(2 252)
|
(1 872)
|
(1 833)
|
(1 840)
|
(1 861)
|
(1 988)
|
(2 093)
|
(2 072)
|
(2 123)
|
(2 097)
|
(2 144)
|
(2 142)
|
(2 130)
|
(2 101)
|
(2 023)
|
(1 971)
|
(1 921)
|
|
| Selling, General & Administrative |
(908)
|
(917)
|
(914)
|
(940)
|
(966)
|
(969)
|
(984)
|
(963)
|
(961)
|
(963)
|
(975)
|
(987)
|
(965)
|
(986)
|
(1 008)
|
(1 042)
|
(1 049)
|
(1 081)
|
(1 094)
|
(1 105)
|
(1 136)
|
(1 116)
|
(1 119)
|
(1 125)
|
(1 147)
|
(1 176)
|
(1 206)
|
(1 208)
|
(1 202)
|
(1 177)
|
(1 205)
|
(1 234)
|
(1 235)
|
(1 228)
|
(1 233)
|
(1 222)
|
(1 229)
|
(1 237)
|
(1 246)
|
(1 248)
|
(1 278)
|
(1 280)
|
(1 289)
|
(1 310)
|
(1 301)
|
(1 291)
|
(1 288)
|
(1 286)
|
(1 256)
|
(1 254)
|
(1 241)
|
(1 241)
|
(1 273)
|
(1 321)
|
(1 329)
|
(1 328)
|
(1 348)
|
(1 393)
|
(1 412)
|
(1 420)
|
(1 432)
|
(1 409)
|
(1 419)
|
(1 431)
|
(1 427)
|
(1 407)
|
(1 420)
|
(1 439)
|
(1 458)
|
(1 468)
|
(1 465)
|
(1 459)
|
(1 535)
|
(1 644)
|
(1 713)
|
(1 819)
|
(1 803)
|
(1 794)
|
(1 795)
|
(1 747)
|
(1 696)
|
(1 663)
|
(1 666)
|
(1 692)
|
(1 817)
|
(1 905)
|
(1 912)
|
(1 967)
|
(1 960)
|
(1 971)
|
(2 025)
|
(2 007)
|
(1 977)
|
(1 894)
|
(1 855)
|
(1 836)
|
|
| Research & Development |
(67)
|
(66)
|
(65)
|
(67)
|
(72)
|
(75)
|
(80)
|
(82)
|
(84)
|
(84)
|
(86)
|
(87)
|
(87)
|
(88)
|
(90)
|
(94)
|
(97)
|
(99)
|
(102)
|
(104)
|
(105)
|
(108)
|
(105)
|
(106)
|
(107)
|
(111)
|
(115)
|
(114)
|
(114)
|
(113)
|
(113)
|
(115)
|
(118)
|
(118)
|
(121)
|
(120)
|
(119)
|
(115)
|
(114)
|
(115)
|
(116)
|
(121)
|
(123)
|
(125)
|
(129)
|
(130)
|
(131)
|
(131)
|
(125)
|
(125)
|
(124)
|
(126)
|
(132)
|
(136)
|
(136)
|
(137)
|
(138)
|
(141)
|
(142)
|
(140)
|
(140)
|
(135)
|
(136)
|
(135)
|
(132)
|
(132)
|
(132)
|
(133)
|
(135)
|
(136)
|
(134)
|
(136)
|
(141)
|
(145)
|
(147)
|
(153)
|
(146)
|
(149)
|
(150)
|
(144)
|
(143)
|
(132)
|
(131)
|
(130)
|
(134)
|
(139)
|
(135)
|
(134)
|
(131)
|
(126)
|
(128)
|
(127)
|
(122)
|
(121)
|
(118)
|
(116)
|
|
| Depreciation & Amortization |
0
|
(12)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(21)
|
(5)
|
(10)
|
|
| Other Operating Expenses |
(20)
|
(39)
|
(18)
|
(11)
|
(4)
|
16
|
8
|
5
|
4
|
1
|
5
|
12
|
(9)
|
(16)
|
(4)
|
(10)
|
6
|
(3)
|
5
|
9
|
13
|
3
|
0
|
(3)
|
(7)
|
(2)
|
6
|
0
|
3
|
(3)
|
(33)
|
(47)
|
(49)
|
(2)
|
(14)
|
16
|
26
|
23
|
(230)
|
26
|
22
|
12
|
7
|
10
|
4
|
5
|
2
|
(3)
|
0
|
1
|
9
|
7
|
6
|
14
|
17
|
18
|
15
|
5
|
11
|
(15)
|
3
|
(8)
|
(14)
|
15
|
2
|
4
|
3
|
(10)
|
(11)
|
3
|
(2)
|
10
|
(11)
|
10
|
7
|
17
|
26
|
(7)
|
(346)
|
(361)
|
(33)
|
(7)
|
(43)
|
(39)
|
(37)
|
(19)
|
(25)
|
(22)
|
(6)
|
(18)
|
11
|
4
|
(2)
|
13
|
7
|
41
|
|
| Operating Income |
724
N/A
|
709
-2%
|
825
+16%
|
852
+3%
|
858
+1%
|
776
-10%
|
789
+2%
|
768
-3%
|
770
+0%
|
778
+1%
|
803
+3%
|
835
+4%
|
823
-1%
|
801
-3%
|
802
+0%
|
763
-5%
|
795
+4%
|
771
-3%
|
800
+4%
|
817
+2%
|
846
+4%
|
865
+2%
|
897
+4%
|
904
+1%
|
878
-3%
|
879
+0%
|
894
+2%
|
894
N/A
|
976
+9%
|
904
-7%
|
1 016
+12%
|
1 014
0%
|
971
-4%
|
962
-1%
|
929
-3%
|
934
+1%
|
939
+1%
|
935
0%
|
668
-29%
|
936
+40%
|
919
-2%
|
906
-1%
|
927
+2%
|
963
+4%
|
964
+0%
|
966
+0%
|
984
+2%
|
973
-1%
|
992
+2%
|
970
-2%
|
994
+2%
|
1 007
+1%
|
998
-1%
|
1 014
+2%
|
1 064
+5%
|
1 093
+3%
|
1 110
+2%
|
1 061
-4%
|
1 070
+1%
|
1 067
0%
|
1 077
+1%
|
1 109
+3%
|
1 135
+2%
|
1 133
0%
|
1 126
-1%
|
1 129
+0%
|
1 131
+0%
|
1 132
+0%
|
1 134
+0%
|
1 110
-2%
|
1 112
+0%
|
1 124
+1%
|
1 181
+5%
|
1 271
+8%
|
1 467
+15%
|
1 563
+7%
|
1 537
-2%
|
1 218
-21%
|
658
-46%
|
418
-36%
|
673
+61%
|
712
+6%
|
660
-7%
|
701
+6%
|
725
+3%
|
812
+12%
|
751
-8%
|
955
+27%
|
948
-1%
|
921
-3%
|
1 186
+29%
|
1 059
-11%
|
1 063
+0%
|
1 185
+11%
|
1 027
-13%
|
1 063
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(48)
|
3
|
(34)
|
(30)
|
(29)
|
(25)
|
(23)
|
(20)
|
(19)
|
(15)
|
(21)
|
(11)
|
(33)
|
(36)
|
(79)
|
(116)
|
(122)
|
(117)
|
(126)
|
(123)
|
(118)
|
(109)
|
(117)
|
(134)
|
(152)
|
(150)
|
(177)
|
(175)
|
(168)
|
(176)
|
(155)
|
(148)
|
(143)
|
(153)
|
(135)
|
(131)
|
(126)
|
(110)
|
(120)
|
(117)
|
(121)
|
(115)
|
(129)
|
(132)
|
(129)
|
(115)
|
(115)
|
(108)
|
(103)
|
(88)
|
(103)
|
(103)
|
(103)
|
(91)
|
(97)
|
(93)
|
(90)
|
(69)
|
(87)
|
(87)
|
(87)
|
(64)
|
(87)
|
(85)
|
(83)
|
(70)
|
(88)
|
(92)
|
(96)
|
(86)
|
(98)
|
(99)
|
(99)
|
(84)
|
(14)
|
(13)
|
(14)
|
11
|
(99)
|
(98)
|
(94)
|
(106)
|
(103)
|
(103)
|
(106)
|
(56)
|
(89)
|
(92)
|
(90)
|
(54)
|
(90)
|
(86)
|
(87)
|
(59)
|
(79)
|
(77)
|
|
| Non-Reccuring Items |
(216)
|
(151)
|
(142)
|
(106)
|
(39)
|
(33)
|
(30)
|
0
|
0
|
(11)
|
(41)
|
(43)
|
(48)
|
(36)
|
(7)
|
(5)
|
0
|
(1)
|
0
|
(4)
|
(13)
|
(13)
|
(38)
|
(36)
|
(34)
|
(36)
|
(12)
|
(11)
|
(18)
|
(19)
|
(19)
|
(18)
|
(4)
|
(4)
|
(4)
|
(262)
|
(262)
|
(262)
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(329)
|
(329)
|
0
|
0
|
0
|
1
|
(19)
|
(23)
|
(489)
|
(518)
|
(511)
|
(706)
|
(498)
|
(469)
|
(550)
|
(326)
|
(33)
|
(48)
|
60
|
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
|
1
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
460
N/A
|
561
+22%
|
649
+16%
|
716
+10%
|
790
+10%
|
718
-9%
|
736
+3%
|
748
+2%
|
751
+0%
|
752
+0%
|
741
-1%
|
781
+5%
|
742
-5%
|
729
-2%
|
716
-2%
|
642
-10%
|
673
+5%
|
653
-3%
|
674
+3%
|
690
+2%
|
715
+4%
|
743
+4%
|
742
0%
|
734
-1%
|
692
-6%
|
693
+0%
|
705
+2%
|
708
+0%
|
790
+12%
|
709
-10%
|
842
+19%
|
848
+1%
|
824
-3%
|
805
-2%
|
790
-2%
|
541
-32%
|
551
+2%
|
563
+2%
|
548
-3%
|
815
+49%
|
794
-3%
|
791
0%
|
798
+1%
|
831
+4%
|
835
+0%
|
852
+2%
|
869
+2%
|
865
0%
|
889
+3%
|
884
-1%
|
891
+1%
|
904
+1%
|
895
-1%
|
921
+3%
|
967
+5%
|
1 000
+3%
|
1 020
+2%
|
983
-4%
|
983
N/A
|
980
0%
|
990
+1%
|
1 033
+4%
|
1 048
+1%
|
1 048
N/A
|
1 043
0%
|
1 054
+1%
|
1 043
-1%
|
1 040
0%
|
1 038
0%
|
1 024
-1%
|
1 014
-1%
|
1 025
+1%
|
1 082
+6%
|
1 185
+10%
|
1 453
+23%
|
1 550
+7%
|
1 194
-23%
|
900
-25%
|
559
-38%
|
320
-43%
|
579
+81%
|
607
+5%
|
538
-11%
|
575
+7%
|
130
-77%
|
238
+83%
|
151
-37%
|
157
+4%
|
360
+129%
|
398
+11%
|
546
+37%
|
647
+18%
|
943
+46%
|
1 078
+14%
|
1 008
-6%
|
986
-2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(175)
|
(204)
|
(245)
|
(267)
|
(279)
|
(257)
|
(265)
|
(263)
|
(263)
|
(262)
|
(257)
|
(262)
|
(222)
|
(212)
|
(200)
|
(179)
|
(216)
|
(210)
|
(227)
|
(235)
|
(241)
|
(247)
|
(247)
|
(238)
|
(225)
|
(232)
|
(227)
|
(236)
|
(265)
|
(237)
|
(293)
|
(292)
|
(278)
|
(279)
|
(264)
|
(271)
|
(283)
|
(276)
|
(271)
|
(270)
|
(256)
|
(248)
|
(252)
|
(267)
|
(271)
|
(279)
|
(290)
|
(291)
|
(298)
|
(305)
|
(306)
|
(309)
|
(307)
|
(315)
|
(333)
|
(343)
|
(348)
|
(335)
|
(329)
|
(327)
|
(324)
|
(330)
|
(332)
|
(330)
|
(316)
|
(312)
|
(283)
|
(250)
|
(242)
|
(204)
|
(201)
|
(209)
|
(212)
|
(246)
|
(300)
|
(321)
|
(265)
|
(181)
|
(114)
|
(64)
|
(112)
|
(136)
|
(123)
|
(130)
|
(46)
|
(77)
|
(52)
|
(64)
|
(108)
|
(106)
|
(176)
|
(179)
|
(234)
|
(254)
|
(205)
|
(216)
|
|
| Income from Continuing Operations |
285
|
357
|
404
|
449
|
511
|
461
|
471
|
485
|
488
|
490
|
484
|
519
|
520
|
517
|
516
|
463
|
457
|
443
|
447
|
455
|
474
|
496
|
495
|
496
|
467
|
461
|
478
|
472
|
525
|
472
|
549
|
556
|
546
|
526
|
526
|
270
|
268
|
287
|
277
|
545
|
538
|
543
|
546
|
564
|
564
|
573
|
579
|
574
|
591
|
579
|
585
|
595
|
588
|
606
|
634
|
657
|
672
|
648
|
654
|
653
|
666
|
703
|
716
|
718
|
727
|
742
|
760
|
790
|
796
|
820
|
813
|
816
|
870
|
939
|
1 153
|
1 229
|
929
|
719
|
445
|
256
|
467
|
471
|
415
|
445
|
84
|
161
|
99
|
93
|
252
|
292
|
370
|
468
|
709
|
824
|
803
|
770
|
|
| 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
|
0
|
0
|
0
|
(2)
|
(4)
|
(6)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(13)
|
(11)
|
(15)
|
(14)
|
(12)
|
(15)
|
|
| Net Income (Common) |
258
N/A
|
322
+25%
|
388
+20%
|
426
+10%
|
490
+15%
|
493
+1%
|
477
-3%
|
497
+4%
|
513
+3%
|
549
+7%
|
543
-1%
|
1 133
+109%
|
1 125
-1%
|
1 096
-3%
|
1 082
-1%
|
466
-57%
|
458
-2%
|
444
-3%
|
447
+1%
|
460
+3%
|
479
+4%
|
501
+5%
|
500
0%
|
496
-1%
|
467
-6%
|
456
-2%
|
476
+4%
|
469
-1%
|
520
+11%
|
532
+2%
|
562
+6%
|
586
+4%
|
600
+2%
|
600
N/A
|
659
+10%
|
571
-13%
|
557
-2%
|
555
0%
|
470
-15%
|
554
+18%
|
535
-3%
|
541
+1%
|
544
+1%
|
562
+3%
|
563
+0%
|
572
+2%
|
575
+1%
|
567
-1%
|
571
+1%
|
558
-2%
|
512
-8%
|
522
+2%
|
559
+7%
|
580
+4%
|
662
+14%
|
686
+4%
|
674
-2%
|
648
-4%
|
655
+1%
|
655
N/A
|
665
+2%
|
701
+5%
|
714
+2%
|
798
+12%
|
807
+1%
|
823
+2%
|
841
+2%
|
790
-6%
|
796
+1%
|
820
+3%
|
813
-1%
|
816
+0%
|
870
+7%
|
939
+8%
|
1 151
+23%
|
1 225
+6%
|
923
-25%
|
710
-23%
|
437
-38%
|
247
-43%
|
458
+85%
|
462
+1%
|
405
-12%
|
435
+7%
|
74
-83%
|
149
+101%
|
86
-42%
|
80
-7%
|
240
+200%
|
280
+17%
|
357
+28%
|
457
+28%
|
694
+52%
|
810
+17%
|
791
-2%
|
755
-5%
|
|
| EPS (Diluted) |
1.09
N/A
|
1.37
+26%
|
1.73
+26%
|
1.92
+11%
|
2.24
+17%
|
2.23
0%
|
2.21
-1%
|
2.33
+5%
|
2.4
+3%
|
2.56
+7%
|
2.52
-2%
|
5.96
+137%
|
7.2
+21%
|
6.11
-15%
|
7.07
+16%
|
3.05
-57%
|
2.99
-2%
|
2.9
-3%
|
2.93
+1%
|
2.97
+1%
|
3.11
+5%
|
3.25
+5%
|
3.42
+5%
|
3.51
+3%
|
3.32
-5%
|
3.23
-3%
|
3.39
+5%
|
3.35
-1%
|
3.72
+11%
|
3.79
+2%
|
3.98
+5%
|
4.14
+4%
|
4.22
+2%
|
4.24
+0%
|
4.67
+10%
|
4.11
-12%
|
4.04
-2%
|
4.01
-1%
|
3.51
-12%
|
4.18
+19%
|
4.06
-3%
|
4.1
+1%
|
4.14
+1%
|
4.24
+2%
|
4.21
-1%
|
4.31
+2%
|
4.35
+1%
|
4.28
-2%
|
4.33
+1%
|
4.23
-2%
|
3.86
-9%
|
3.93
+2%
|
4.16
+6%
|
4.36
+5%
|
5.04
+16%
|
5.21
+3%
|
5.11
-2%
|
4.92
-4%
|
4.96
+1%
|
5
+1%
|
5.06
+1%
|
5.34
+6%
|
5.42
+1%
|
6.05
+12%
|
6.11
+1%
|
6.25
+2%
|
6.47
+4%
|
6.07
-6%
|
6.11
+1%
|
6.32
+3%
|
6.37
+1%
|
6.43
+1%
|
6.82
+6%
|
7.35
+8%
|
8.94
+22%
|
9.56
+7%
|
7.34
-23%
|
5.58
-24%
|
3.52
-37%
|
1.99
-43%
|
3.69
+85%
|
3.73
+1%
|
3.27
-12%
|
3.51
+7%
|
0.59
-83%
|
1.2
+103%
|
0.68
-43%
|
0.64
-6%
|
1.93
+202%
|
2.24
+16%
|
2.86
+28%
|
3.66
+28%
|
5.59
+53%
|
6.52
+17%
|
6.42
-2%
|
6.19
-4%
|
|