Quest Diagnostics Inc
NYSE:DGX
Income Statement
Earnings Waterfall
Quest Diagnostics Inc
Income Statement
Quest Diagnostics 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 |
60
|
55
|
54
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
13
|
26
|
40
|
61
|
73
|
84
|
95
|
96
|
100
|
116
|
154
|
186
|
208
|
214
|
197
|
185
|
176
|
166
|
156
|
147
|
143
|
143
|
145
|
145
|
149
|
160
|
167
|
172
|
178
|
173
|
170
|
168
|
166
|
164
|
163
|
162
|
161
|
163
|
164
|
167
|
172
|
167
|
160
|
154
|
0
|
106
|
108
|
144
|
145
|
148
|
150
|
153
|
157
|
162
|
165
|
169
|
173
|
176
|
179
|
180
|
177
|
173
|
170
|
166
|
162
|
158
|
154
|
152
|
151
|
151
|
150
|
148
|
148
|
149
|
153
|
163
|
175
|
183
|
200
|
226
|
249
|
271
|
282
|
0
|
|
| Revenue |
3 692
N/A
|
3 829
+4%
|
3 985
+4%
|
4 108
+3%
|
4 254
+4%
|
4 405
+4%
|
4 568
+4%
|
4 738
+4%
|
4 901
+3%
|
4 979
+2%
|
5 047
+1%
|
5 067
+0%
|
5 190
+2%
|
5 242
+1%
|
5 313
+1%
|
5 457
+3%
|
5 690
+4%
|
5 925
+4%
|
6 147
+4%
|
6 269
+2%
|
6 242
0%
|
6 300
+1%
|
6 484
+3%
|
6 705
+3%
|
6 963
+4%
|
7 160
+3%
|
7 220
+1%
|
7 249
+0%
|
7 273
+0%
|
7 337
+1%
|
7 407
+1%
|
7 455
+1%
|
7 453
0%
|
7 426
0%
|
7 393
0%
|
7 260
-2%
|
7 385
+2%
|
7 414
+0%
|
7 455
+1%
|
7 392
-1%
|
7 598
+3%
|
7 573
0%
|
7 488
-1%
|
7 383
-1%
|
7 261
-2%
|
7 198
-1%
|
7 164
0%
|
7 146
0%
|
7 106
-1%
|
7 193
+1%
|
7 309
+2%
|
7 435
+2%
|
7 528
+1%
|
7 551
+0%
|
7 527
0%
|
7 493
0%
|
7 517
+0%
|
7 498
0%
|
7 503
+0%
|
7 515
+0%
|
7 168
-5%
|
7 126
-1%
|
7 097
0%
|
7 402
+4%
|
7 469
+1%
|
7 524
+1%
|
7 557
+0%
|
7 531
0%
|
7 538
+0%
|
7 572
+0%
|
7 639
+1%
|
7 726
+1%
|
7 657
-1%
|
7 531
-2%
|
8 361
+11%
|
9 437
+13%
|
10 335
+10%
|
11 058
+7%
|
11 046
0%
|
10 788
-2%
|
10 679
-1%
|
10 582
-1%
|
10 294
-3%
|
9 883
-4%
|
9 603
-3%
|
9 488
-1%
|
9 297
-2%
|
9 252
0%
|
9 287
+0%
|
9 346
+1%
|
9 539
+2%
|
9 872
+3%
|
10 158
+3%
|
10 522
+4%
|
10 850
+3%
|
11 035
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 180)
|
(2 261)
|
(2 351)
|
(2 432)
|
(2 523)
|
(2 596)
|
(2 682)
|
(2 769)
|
(2 858)
|
(2 902)
|
(2 940)
|
(2 970)
|
(3 034)
|
(3 071)
|
(3 122)
|
(3 221)
|
(3 357)
|
(3 499)
|
(3 633)
|
(3 696)
|
(3 712)
|
(3 754)
|
(3 847)
|
(3 970)
|
(4 097)
|
(4 211)
|
(4 258)
|
(4 256)
|
(4 251)
|
(4 268)
|
(4 292)
|
(4 322)
|
(4 334)
|
(4 313)
|
(4 307)
|
(4 269)
|
(4 348)
|
(4 373)
|
(4 383)
|
(4 341)
|
(4 388)
|
(4 381)
|
(4 341)
|
(4 313)
|
(4 327)
|
(4 320)
|
(4 339)
|
(4 299)
|
(4 325)
|
(4 405)
|
(4 496)
|
(4 616)
|
(4 673)
|
(4 681)
|
(4 660)
|
(4 625)
|
(4 618)
|
(4 593)
|
(4 599)
|
(4 576)
|
(4 588)
|
(4 596)
|
(4 618)
|
(4 674)
|
(4 733)
|
(4 801)
|
(4 835)
|
(4 870)
|
(4 889)
|
(4 914)
|
(4 959)
|
(5 002)
|
(5 031)
|
(4 961)
|
(5 270)
|
(5 834)
|
(6 187)
|
(6 556)
|
(6 653)
|
(6 510)
|
(6 538)
|
(6 592)
|
(6 541)
|
(6 418)
|
(6 325)
|
(6 264)
|
(6 191)
|
(6 186)
|
(6 218)
|
(6 264)
|
(6 397)
|
(6 599)
|
(6 800)
|
(7 026)
|
(7 219)
|
(7 370)
|
|
| Gross Profit |
1 512
N/A
|
1 568
+4%
|
1 634
+4%
|
1 676
+3%
|
1 731
+3%
|
1 810
+5%
|
1 886
+4%
|
1 969
+4%
|
2 043
+4%
|
2 076
+2%
|
2 108
+2%
|
2 097
-1%
|
2 157
+3%
|
2 171
+1%
|
2 191
+1%
|
2 236
+2%
|
2 334
+4%
|
2 426
+4%
|
2 514
+4%
|
2 573
+2%
|
2 530
-2%
|
2 546
+1%
|
2 637
+4%
|
2 735
+4%
|
2 867
+5%
|
2 949
+3%
|
2 962
+0%
|
2 993
+1%
|
3 022
+1%
|
3 069
+2%
|
3 115
+2%
|
3 134
+1%
|
3 118
0%
|
3 113
0%
|
3 086
-1%
|
2 991
-3%
|
3 037
+2%
|
3 040
+0%
|
3 073
+1%
|
3 051
-1%
|
3 210
+5%
|
3 192
-1%
|
3 147
-1%
|
3 069
-2%
|
2 934
-4%
|
2 878
-2%
|
2 825
-2%
|
2 847
+1%
|
2 780
-2%
|
2 787
+0%
|
2 812
+1%
|
2 819
+0%
|
2 855
+1%
|
2 870
+1%
|
2 867
0%
|
2 868
+0%
|
2 899
+1%
|
2 905
+0%
|
2 904
0%
|
2 939
+1%
|
2 580
-12%
|
2 530
-2%
|
2 479
-2%
|
2 728
+10%
|
2 736
+0%
|
2 723
0%
|
2 722
0%
|
2 661
-2%
|
2 649
0%
|
2 658
+0%
|
2 680
+1%
|
2 724
+2%
|
2 626
-4%
|
2 570
-2%
|
3 091
+20%
|
3 603
+17%
|
4 148
+15%
|
4 502
+9%
|
4 393
-2%
|
4 278
-3%
|
4 141
-3%
|
3 990
-4%
|
3 753
-6%
|
3 465
-8%
|
3 278
-5%
|
3 224
-2%
|
3 106
-4%
|
3 066
-1%
|
3 069
+0%
|
3 082
+0%
|
3 142
+2%
|
3 273
+4%
|
3 358
+3%
|
3 496
+4%
|
3 631
+4%
|
3 665
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 053)
|
(1 059)
|
(1 073)
|
(1 084)
|
(1 101)
|
(1 122)
|
(1 137)
|
(1 173)
|
(1 157)
|
(1 179)
|
(1 196)
|
(1 216)
|
(1 245)
|
(1 222)
|
(1 224)
|
(1 229)
|
(1 297)
|
(1 359)
|
(1 404)
|
(1 445)
|
(1 460)
|
(1 501)
|
(1 579)
|
(1 644)
|
(1 696)
|
(1 742)
|
(1 744)
|
(1 771)
|
(1 759)
|
(1 755)
|
(1 783)
|
(1 788)
|
(1 748)
|
(1 756)
|
(1 741)
|
(1 669)
|
(1 749)
|
(1 781)
|
(1 801)
|
(1 752)
|
(1 866)
|
(1 837)
|
(1 802)
|
(1 751)
|
(1 711)
|
(1 706)
|
(1 749)
|
(1 730)
|
(1 767)
|
(1 800)
|
(1 797)
|
(1 792)
|
(1 802)
|
(1 782)
|
(1 739)
|
(1 764)
|
(1 778)
|
(1 784)
|
(1 770)
|
(1 703)
|
(1 307)
|
(1 223)
|
(1 176)
|
(1 458)
|
(1 460)
|
(1 458)
|
(1 455)
|
(1 434)
|
(1 464)
|
(1 470)
|
(1 482)
|
(1 403)
|
(1 364)
|
(1 372)
|
(1 422)
|
(1 612)
|
(1 676)
|
(1 745)
|
(1 775)
|
(1 781)
|
(1 800)
|
(1 803)
|
(1 826)
|
(1 945)
|
(1 963)
|
(1 954)
|
(1 893)
|
(1 750)
|
(1 760)
|
(1 763)
|
(1 823)
|
(1 865)
|
(1 909)
|
(1 949)
|
(2 035)
|
(2 065)
|
|
| Selling, General & Administrative |
(1 024)
|
(1 045)
|
(1 066)
|
(1 075)
|
(1 096)
|
(1 115)
|
(1 135)
|
(1 166)
|
(1 194)
|
(1 205)
|
(1 221)
|
(1 200)
|
(1 229)
|
(1 216)
|
(1 212)
|
(1 216)
|
(1 256)
|
(1 319)
|
(1 370)
|
(1 411)
|
(1 447)
|
(1 484)
|
(1 554)
|
(1 613)
|
(1 663)
|
(1 706)
|
(1 710)
|
(1 737)
|
(1 726)
|
(1 737)
|
(1 750)
|
(1 748)
|
(1 741)
|
(1 712)
|
(1 697)
|
(1 638)
|
(1 711)
|
(1 734)
|
(1 742)
|
(1 691)
|
(1 788)
|
(1 759)
|
(1 725)
|
(1 681)
|
(1 638)
|
(1 638)
|
(1 639)
|
(1 655)
|
(1 650)
|
(1 671)
|
(1 705)
|
(1 705)
|
(1 708)
|
(1 701)
|
(1 663)
|
(1 672)
|
(1 695)
|
(1 697)
|
(1 705)
|
(1 644)
|
(1 250)
|
(1 166)
|
(1 096)
|
(1 383)
|
(1 381)
|
(1 376)
|
(1 384)
|
(1 359)
|
(1 386)
|
(1 393)
|
(1 397)
|
(1 403)
|
(1 366)
|
(1 368)
|
(1 408)
|
(1 509)
|
(1 571)
|
(1 642)
|
(1 674)
|
(1 680)
|
(1 699)
|
(1 693)
|
(1 729)
|
(1 818)
|
(1 832)
|
(1 827)
|
(1 746)
|
(1 630)
|
(1 636)
|
(1 633)
|
(1 689)
|
(1 731)
|
(1 765)
|
(1 844)
|
(1 909)
|
(1 967)
|
|
| Depreciation & Amortization |
(37)
|
(27)
|
(18)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(6)
|
(6)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(10)
|
(11)
|
(13)
|
(16)
|
(22)
|
(28)
|
(33)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(38)
|
(37)
|
(38)
|
(33)
|
(40)
|
(49)
|
(59)
|
(61)
|
(76)
|
(76)
|
(75)
|
(75)
|
(75)
|
(76)
|
(78)
|
(79)
|
(82)
|
(87)
|
(91)
|
(94)
|
(93)
|
(88)
|
(84)
|
(81)
|
(79)
|
(76)
|
(74)
|
(72)
|
(70)
|
(71)
|
(72)
|
(74)
|
(79)
|
(83)
|
(86)
|
(90)
|
(92)
|
(95)
|
(96)
|
(96)
|
(97)
|
(97)
|
(101)
|
(103)
|
(105)
|
(105)
|
(103)
|
(103)
|
(103)
|
(105)
|
(107)
|
(120)
|
(119)
|
(120)
|
(120)
|
(108)
|
(111)
|
(112)
|
(117)
|
(127)
|
(137)
|
(147)
|
(154)
|
(154)
|
|
| Other Operating Expenses |
9
|
13
|
11
|
(0)
|
3
|
1
|
6
|
1
|
46
|
35
|
33
|
(10)
|
(11)
|
(1)
|
(8)
|
(8)
|
(35)
|
(33)
|
(25)
|
(23)
|
0
|
(1)
|
(3)
|
(3)
|
0
|
1
|
3
|
3
|
5
|
19
|
5
|
(3)
|
31
|
(7)
|
(6)
|
2
|
1
|
2
|
(0)
|
(1)
|
(3)
|
(2)
|
(1)
|
5
|
2
|
8
|
(33)
|
4
|
(35)
|
(42)
|
(1)
|
7
|
(1)
|
7
|
8
|
(11)
|
(4)
|
(11)
|
9
|
13
|
13
|
14
|
(8)
|
(1)
|
0
|
1
|
15
|
15
|
14
|
18
|
11
|
96
|
99
|
93
|
87
|
0
|
0
|
2
|
2
|
2
|
0
|
(5)
|
10
|
(7)
|
(12)
|
(7)
|
(27)
|
(12)
|
(13)
|
(18)
|
(17)
|
(7)
|
(7)
|
42
|
28
|
56
|
|
| Operating Income |
459
N/A
|
509
+11%
|
561
+10%
|
592
+6%
|
630
+6%
|
688
+9%
|
749
+9%
|
797
+6%
|
887
+11%
|
898
+1%
|
912
+2%
|
881
-3%
|
912
+4%
|
949
+4%
|
968
+2%
|
1 008
+4%
|
1 036
+3%
|
1 067
+3%
|
1 109
+4%
|
1 128
+2%
|
1 070
-5%
|
1 045
-2%
|
1 059
+1%
|
1 091
+3%
|
1 171
+7%
|
1 207
+3%
|
1 217
+1%
|
1 222
+0%
|
1 263
+3%
|
1 315
+4%
|
1 333
+1%
|
1 346
+1%
|
1 371
+2%
|
1 357
-1%
|
1 345
-1%
|
1 322
-2%
|
1 288
-3%
|
1 259
-2%
|
1 272
+1%
|
1 299
+2%
|
1 344
+3%
|
1 355
+1%
|
1 345
-1%
|
1 319
-2%
|
1 222
-7%
|
1 172
-4%
|
1 076
-8%
|
1 117
+4%
|
1 014
-9%
|
988
-3%
|
1 016
+3%
|
1 027
+1%
|
1 053
+3%
|
1 088
+3%
|
1 128
+4%
|
1 104
-2%
|
1 121
+2%
|
1 121
N/A
|
1 134
+1%
|
1 236
+9%
|
1 273
+3%
|
1 307
+3%
|
1 303
0%
|
1 270
-3%
|
1 276
+0%
|
1 265
-1%
|
1 267
+0%
|
1 227
-3%
|
1 185
-3%
|
1 188
+0%
|
1 198
+1%
|
1 321
+10%
|
1 262
-4%
|
1 198
-5%
|
1 669
+39%
|
1 991
+19%
|
2 472
+24%
|
2 757
+12%
|
2 618
-5%
|
2 497
-5%
|
2 341
-6%
|
2 187
-7%
|
1 927
-12%
|
1 520
-21%
|
1 315
-13%
|
1 270
-3%
|
1 213
-4%
|
1 316
+8%
|
1 309
-1%
|
1 319
+1%
|
1 319
N/A
|
1 408
+7%
|
1 449
+3%
|
1 547
+7%
|
1 596
+3%
|
1 600
+0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(73)
|
(69)
|
(64)
|
(52)
|
(51)
|
(53)
|
(58)
|
(60)
|
(106)
|
(105)
|
(104)
|
(56)
|
(52)
|
(48)
|
(45)
|
(51)
|
(61)
|
(72)
|
(83)
|
(87)
|
(92)
|
(109)
|
(145)
|
(151)
|
(192)
|
(191)
|
(167)
|
(160)
|
(139)
|
(130)
|
(119)
|
(111)
|
(114)
|
(115)
|
(119)
|
(116)
|
(119)
|
(129)
|
(138)
|
(142)
|
(149)
|
(144)
|
(142)
|
(141)
|
(139)
|
(137)
|
(136)
|
(135)
|
(135)
|
(138)
|
(137)
|
(138)
|
(143)
|
(137)
|
(137)
|
(130)
|
(128)
|
(132)
|
(135)
|
(143)
|
(143)
|
(147)
|
(148)
|
(151)
|
(156)
|
(160)
|
(163)
|
(167)
|
(170)
|
(173)
|
(176)
|
(175)
|
(172)
|
(168)
|
(166)
|
(163)
|
(160)
|
(157)
|
(153)
|
(151)
|
(150)
|
(148)
|
(143)
|
(193)
|
(136)
|
(137)
|
(144)
|
(132)
|
(151)
|
(155)
|
(149)
|
(183)
|
(218)
|
(233)
|
(258)
|
(245)
|
|
| Non-Reccuring Items |
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
(13)
|
0
|
(6)
|
(34)
|
0
|
0
|
(36)
|
(260)
|
(280)
|
(308)
|
(311)
|
(82)
|
(77)
|
(84)
|
(116)
|
(92)
|
(86)
|
394
|
358
|
442
|
441
|
(20)
|
(44)
|
(50)
|
(46)
|
289
|
295
|
307
|
428
|
106
|
41
|
26
|
(111)
|
(131)
|
(105)
|
(118)
|
(121)
|
(117)
|
(126)
|
(108)
|
(109)
|
(110)
|
(90)
|
(104)
|
(64)
|
(130)
|
(20)
|
(16)
|
(51)
|
22
|
(116)
|
(107)
|
(98)
|
(98)
|
(92)
|
(95)
|
(90)
|
(83)
|
(54)
|
(52)
|
(55)
|
(67)
|
(62)
|
(57)
|
(72)
|
(65)
|
(44)
|
|
| Total Other Income |
0
|
0
|
0
|
2
|
(1)
|
1
|
1
|
1
|
4
|
1
|
1
|
0
|
(0)
|
1
|
(6)
|
(7)
|
10
|
(2)
|
1
|
(8)
|
(23)
|
(10)
|
(7)
|
(1)
|
(4)
|
(4)
|
(17)
|
(3)
|
(25)
|
(22)
|
(7)
|
(1)
|
(6)
|
(17)
|
(16)
|
5
|
2
|
8
|
5
|
3
|
8
|
7
|
10
|
7
|
6
|
7
|
8
|
8
|
5
|
8
|
4
|
4
|
(75)
|
(142)
|
(145)
|
(143)
|
(114)
|
(55)
|
(47)
|
(48)
|
4
|
20
|
14
|
16
|
11
|
1
|
6
|
(8)
|
3
|
5
|
3
|
20
|
(5)
|
5
|
81
|
76
|
96
|
405
|
368
|
369
|
341
|
(10)
|
(58)
|
0
|
(24)
|
11
|
16
|
0
|
13
|
7
|
10
|
12
|
11
|
13
|
14
|
7
|
|
| Pre-Tax Income |
380
N/A
|
440
+16%
|
497
+13%
|
542
+9%
|
579
+7%
|
636
+10%
|
692
+9%
|
738
+7%
|
785
+6%
|
794
+1%
|
810
+2%
|
825
+2%
|
860
+4%
|
902
+5%
|
916
+2%
|
950
+4%
|
985
+4%
|
993
+1%
|
1 027
+3%
|
1 033
+1%
|
955
-8%
|
926
-3%
|
907
-2%
|
939
+4%
|
975
+4%
|
1 012
+4%
|
1 033
+2%
|
1 051
+2%
|
1 099
+5%
|
1 150
+5%
|
1 207
+5%
|
1 228
+2%
|
1 217
-1%
|
1 225
+1%
|
1 210
-1%
|
1 175
-3%
|
911
-23%
|
859
-6%
|
831
-3%
|
849
+2%
|
1 121
+32%
|
1 141
+2%
|
1 129
-1%
|
1 068
-5%
|
997
-7%
|
956
-4%
|
1 342
+40%
|
1 348
+0%
|
1 327
-2%
|
1 300
-2%
|
864
-34%
|
849
-2%
|
785
-8%
|
763
-3%
|
1 135
+49%
|
1 126
-1%
|
1 186
+5%
|
1 362
+15%
|
1 058
-22%
|
1 086
+3%
|
1 160
+7%
|
1 069
-8%
|
1 038
-3%
|
1 030
-1%
|
1 013
-2%
|
985
-3%
|
993
+1%
|
926
-7%
|
910
-2%
|
911
+0%
|
915
+0%
|
1 076
+18%
|
981
-9%
|
971
-1%
|
1 454
+50%
|
1 884
+30%
|
2 392
+27%
|
2 954
+23%
|
2 855
-3%
|
2 599
-9%
|
2 425
-7%
|
1 931
-20%
|
1 628
-16%
|
1 235
-24%
|
1 060
-14%
|
1 054
-1%
|
1 002
-5%
|
1 130
+13%
|
1 119
-1%
|
1 116
0%
|
1 113
0%
|
1 175
+6%
|
1 185
+1%
|
1 255
+6%
|
1 287
+3%
|
1 318
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(165)
|
(186)
|
(205)
|
(220)
|
(235)
|
(259)
|
(282)
|
(301)
|
(320)
|
(323)
|
(329)
|
(333)
|
(345)
|
(362)
|
(366)
|
(377)
|
(389)
|
(393)
|
(403)
|
(408)
|
(377)
|
(362)
|
(356)
|
(359)
|
(381)
|
(390)
|
(393)
|
(387)
|
(405)
|
(428)
|
(452)
|
(461)
|
(456)
|
(458)
|
(436)
|
(430)
|
(369)
|
(350)
|
(348)
|
(355)
|
(402)
|
(410)
|
(413)
|
(402)
|
(372)
|
(354)
|
(495)
|
(500)
|
(491)
|
(483)
|
(320)
|
(262)
|
(239)
|
(230)
|
(387)
|
(373)
|
(399)
|
(504)
|
(360)
|
(429)
|
(440)
|
(351)
|
(348)
|
(347)
|
(321)
|
(284)
|
(240)
|
(196)
|
(194)
|
(200)
|
(214)
|
(247)
|
(223)
|
(226)
|
(341)
|
(460)
|
(587)
|
(698)
|
(674)
|
(597)
|
(554)
|
(454)
|
(382)
|
(264)
|
(219)
|
(217)
|
(204)
|
(248)
|
(249)
|
(248)
|
(245)
|
(273)
|
(266)
|
(289)
|
(301)
|
(314)
|
|
| Income from Continuing Operations |
215
|
255
|
291
|
322
|
344
|
377
|
410
|
437
|
465
|
471
|
481
|
492
|
515
|
540
|
550
|
573
|
596
|
600
|
624
|
626
|
579
|
565
|
551
|
580
|
594
|
622
|
640
|
664
|
693
|
722
|
755
|
768
|
761
|
767
|
774
|
745
|
541
|
509
|
483
|
494
|
719
|
731
|
716
|
667
|
625
|
602
|
847
|
848
|
835
|
816
|
543
|
587
|
546
|
533
|
748
|
753
|
787
|
858
|
698
|
657
|
720
|
718
|
690
|
683
|
692
|
701
|
753
|
730
|
716
|
711
|
701
|
829
|
758
|
745
|
1 113
|
1 424
|
1 805
|
2 256
|
2 181
|
2 002
|
1 871
|
1 477
|
1 246
|
971
|
841
|
837
|
798
|
882
|
870
|
868
|
868
|
902
|
919
|
966
|
986
|
1 004
|
|
| 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
|
(27)
|
(7)
|
(15)
|
(24)
|
(32)
|
(33)
|
(36)
|
(36)
|
(37)
|
(37)
|
(36)
|
(37)
|
(36)
|
(35)
|
(34)
|
(34)
|
(35)
|
(37)
|
(38)
|
(36)
|
(36)
|
(35)
|
(35)
|
(36)
|
(34)
|
(33)
|
(33)
|
(34)
|
(36)
|
(38)
|
(40)
|
(42)
|
(44)
|
(47)
|
(50)
|
(51)
|
(51)
|
(50)
|
(50)
|
(51)
|
(52)
|
(53)
|
(53)
|
(53)
|
(52)
|
(52)
|
(51)
|
(48)
|
(48)
|
(43)
|
(38)
|
(50)
|
(68)
|
(82)
|
(93)
|
(92)
|
(85)
|
(82)
|
(79)
|
(77)
|
(69)
|
(66)
|
(64)
|
(56)
|
(54)
|
(53)
|
(50)
|
(49)
|
(50)
|
(51)
|
(54)
|
(57)
|
(54)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
19
|
30
|
39
|
36
|
36
|
34
|
35
|
40
|
42
|
42
|
44
|
45
|
51
|
60
|
57
|
58
|
45
|
42
|
75
|
78
|
84
|
95
|
78
|
92
|
86
|
66
|
44
|
18
|
21
|
21
|
26
|
29
|
22
|
22
|
19
|
29
|
38
|
40
|
42
|
|
| Net Income (Common) |
193
N/A
|
255
+32%
|
291
+14%
|
322
+11%
|
344
+7%
|
377
+10%
|
410
+9%
|
437
+6%
|
465
+6%
|
471
+1%
|
481
+2%
|
499
+4%
|
515
+3%
|
537
+4%
|
542
+1%
|
546
+1%
|
559
+2%
|
542
-3%
|
567
+5%
|
586
+3%
|
548
-7%
|
557
+2%
|
495
-11%
|
340
-31%
|
374
+10%
|
394
+5%
|
406
+3%
|
580
+43%
|
609
+5%
|
635
+4%
|
716
+13%
|
727
+2%
|
722
-1%
|
728
+1%
|
734
+1%
|
718
-2%
|
502
-30%
|
470
-6%
|
444
-6%
|
468
+5%
|
680
+45%
|
695
+2%
|
686
-1%
|
553
-19%
|
530
-4%
|
518
-2%
|
759
+47%
|
846
+11%
|
814
-4%
|
782
-4%
|
506
-35%
|
554
+9%
|
512
-8%
|
496
-3%
|
708
+43%
|
706
0%
|
747
+6%
|
824
+10%
|
674
-18%
|
642
-5%
|
702
+9%
|
701
0%
|
671
-4%
|
769
+15%
|
782
+2%
|
808
+3%
|
860
+6%
|
733
-15%
|
720
-2%
|
727
+1%
|
729
+0%
|
855
+17%
|
791
-7%
|
749
-5%
|
1 101
+47%
|
1 425
+29%
|
1 794
+26%
|
2 238
+25%
|
2 175
-3%
|
1 988
-9%
|
1 874
-6%
|
1 479
-21%
|
1 230
-17%
|
942
-23%
|
789
-16%
|
790
+0%
|
759
-4%
|
850
+12%
|
842
-1%
|
836
-1%
|
838
+0%
|
866
+3%
|
892
+3%
|
945
+6%
|
963
+2%
|
988
+3%
|
|
| EPS (Diluted) |
0.97
N/A
|
1.29
+33%
|
1.46
+13%
|
1.56
+7%
|
1.67
+7%
|
1.74
+4%
|
1.91
+10%
|
2.02
+6%
|
2.13
+5%
|
2.23
+5%
|
2.26
+1%
|
2.33
+3%
|
2.49
+7%
|
2.57
+3%
|
2.62
+2%
|
2.65
+1%
|
2.78
+5%
|
2.7
-3%
|
2.83
+5%
|
2.93
+4%
|
2.8
-4%
|
2.87
+3%
|
2.52
-12%
|
1.74
-31%
|
1.9
+9%
|
2
+5%
|
2.06
+3%
|
2.96
+44%
|
3.19
+8%
|
3.39
+6%
|
3.82
+13%
|
3.88
+2%
|
3.95
+2%
|
4.02
+2%
|
4.2
+4%
|
4.04
-4%
|
3.1
-23%
|
2.94
-5%
|
2.79
-5%
|
2.91
+4%
|
4.26
+46%
|
4.33
+2%
|
4.27
-1%
|
3.45
-19%
|
3.33
-3%
|
3.36
+1%
|
5.02
+49%
|
5.52
+10%
|
5.61
+2%
|
5.39
-4%
|
3.48
-35%
|
3.82
+10%
|
3.5
-8%
|
3.42
-2%
|
4.88
+43%
|
4.87
0%
|
5.18
+6%
|
5.8
+12%
|
4.74
-18%
|
4.52
-5%
|
4.99
+10%
|
5
+0%
|
4.8
-4%
|
5.49
+14%
|
5.62
+2%
|
5.81
+3%
|
6.18
+6%
|
5.27
-15%
|
5.29
+0%
|
5.34
+1%
|
5.32
0%
|
6.28
+18%
|
5.85
-7%
|
5.49
-6%
|
8.03
+46%
|
10.48
+31%
|
13.28
+27%
|
17.62
+33%
|
17.39
-1%
|
15.53
-11%
|
15.48
0%
|
12.42
-20%
|
10.42
-16%
|
7.98
-23%
|
6.98
-13%
|
6.92
-1%
|
6.67
-4%
|
7.52
+13%
|
7.51
0%
|
7.46
-1%
|
7.41
-1%
|
7.66
+3%
|
7.89
+3%
|
8.36
+6%
|
8.52
+2%
|
8.74
+3%
|
|