Elevance Health Inc
NYSE:ELV
Income Statement
Income Statement
Elevance Health 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 |
63
|
67
|
84
|
99
|
114
|
129
|
132
|
131
|
131
|
130
|
130
|
142
|
163
|
190
|
213
|
226
|
267
|
312
|
362
|
404
|
412
|
409
|
423
|
448
|
464
|
480
|
479
|
470
|
467
|
467
|
460
|
447
|
431
|
414
|
410
|
419
|
425
|
429
|
431
|
430
|
434
|
448
|
473
|
512
|
556
|
591
|
608
|
603
|
595
|
589
|
593
|
601
|
609
|
617
|
627
|
653
|
686
|
717
|
725
|
723
|
771
|
775
|
753
|
739
|
688
|
690
|
728
|
753
|
756
|
748
|
745
|
746
|
753
|
770
|
783
|
784
|
782
|
786
|
789
|
798
|
807
|
810
|
822
|
851
|
901
|
954
|
1 000
|
1 030
|
1 044
|
1 063
|
1 104
|
1 185
|
1 264
|
1 325
|
1 376
|
1 402
|
|
| Gross Premiums Earned |
10 375
|
10 711
|
11 685
|
13 000
|
14 258
|
15 479
|
16 161
|
16 487
|
16 931
|
17 408
|
17 955
|
20 354
|
26 799
|
33 249
|
39 519
|
43 991
|
46 747
|
49 723
|
52 942
|
56 180
|
57 368
|
58 420
|
59 173
|
60 156
|
60 682
|
61 145
|
61 479
|
61 579
|
61 511
|
61 300
|
61 198
|
60 740
|
60 373
|
59 306
|
58 408
|
57 741
|
57 553
|
58 234
|
59 080
|
59 865
|
60 361
|
60 654
|
60 633
|
60 514
|
62 799
|
65 118
|
67 603
|
70 191
|
70 402
|
71 140
|
71 892
|
73 022
|
74 228
|
75 756
|
77 156
|
78 405
|
79 862
|
81 379
|
82 733
|
84 194
|
86 205
|
87 128
|
88 100
|
89 061
|
89 084
|
89 601
|
90 484
|
91 341
|
93 387
|
95 849
|
99 313
|
103 141
|
108 201
|
112 202
|
116 407
|
120 808
|
123 458
|
127 559
|
132 458
|
136 943
|
142 731
|
147 934
|
152 011
|
155 660
|
159 672
|
164 567
|
167 422
|
170 209
|
170 584
|
170 430
|
172 669
|
175 204
|
181 696
|
187 894
|
193 262
|
197 584
|
|
| Revenue |
10 696
N/A
|
11 038
+3%
|
11 953
+8%
|
13 292
+11%
|
14 569
+10%
|
15 783
+8%
|
16 466
+4%
|
16 781
+2%
|
17 247
+3%
|
17 741
+3%
|
18 286
+3%
|
20 708
+13%
|
27 184
+31%
|
33 725
+24%
|
40 075
+19%
|
44 614
+11%
|
47 437
+6%
|
50 459
+6%
|
53 751
+7%
|
57 058
+6%
|
58 288
+2%
|
59 385
+2%
|
60 178
+1%
|
61 168
+2%
|
61 711
+1%
|
62 231
+1%
|
62 514
+0%
|
61 251
-2%
|
61 831
+1%
|
61 530
0%
|
61 461
0%
|
65 390
+6%
|
65 123
0%
|
64 073
-2%
|
63 193
-1%
|
58 738
-7%
|
58 542
0%
|
59 214
+1%
|
60 059
+1%
|
60 804
+1%
|
61 333
+1%
|
61 637
+0%
|
61 573
0%
|
61 535
0%
|
63 723
+4%
|
66 009
+4%
|
68 534
+4%
|
71 122
+4%
|
71 379
+0%
|
72 164
+1%
|
72 853
+1%
|
73 923
+1%
|
75 119
+2%
|
76 672
+2%
|
78 022
+2%
|
79 240
+2%
|
80 529
+2%
|
81 974
+2%
|
83 468
+2%
|
84 978
+2%
|
87 157
+3%
|
88 089
+1%
|
89 106
+1%
|
90 073
+1%
|
90 084
+0%
|
90 618
+1%
|
91 443
+1%
|
92 131
+1%
|
94 262
+2%
|
96 787
+3%
|
100 217
+4%
|
104 260
+4%
|
109 262
+5%
|
113 042
+3%
|
117 531
+4%
|
121 867
+4%
|
124 574
+2%
|
129 172
+4%
|
133 818
+4%
|
138 639
+4%
|
144 349
+4%
|
149 130
+3%
|
153 247
+3%
|
156 595
+2%
|
160 672
+3%
|
165 712
+3%
|
168 622
+2%
|
171 340
+2%
|
171 745
+0%
|
171 719
0%
|
174 015
+1%
|
176 810
+2%
|
183 124
+4%
|
189 254
+3%
|
194 820
+3%
|
199 125
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(10 036)
|
(10 322)
|
(11 183)
|
(12 391)
|
(13 521)
|
(14 601)
|
(15 200)
|
(15 438)
|
(15 811)
|
(16 221)
|
(16 704)
|
(18 914)
|
(25 040)
|
(31 021)
|
(36 696)
|
(40 498)
|
(43 036)
|
(45 706)
|
(48 718)
|
(51 740)
|
(52 888)
|
(53 875)
|
(54 537)
|
(55 462)
|
(56 279)
|
(56 792)
|
(57 193)
|
(57 518)
|
(57 096)
|
(56 976)
|
(56 816)
|
(56 826)
|
(56 399)
|
(55 357)
|
(54 694)
|
(53 904)
|
(53 650)
|
(54 438)
|
(55 354)
|
(56 323)
|
(56 958)
|
(57 209)
|
(57 158)
|
(57 127)
|
(59 271)
|
(61 360)
|
(63 845)
|
(66 436)
|
(66 875)
|
(67 606)
|
(68 166)
|
(68 824)
|
(69 568)
|
(70 813)
|
(72 183)
|
(73 882)
|
(75 345)
|
(76 861)
|
(78 347)
|
(79 585)
|
(81 571)
|
(82 761)
|
(83 822)
|
(85 054)
|
(84 832)
|
(85 069)
|
(85 735)
|
(86 273)
|
(88 253)
|
(90 833)
|
(94 011)
|
(97 480)
|
(102 282)
|
(104 364)
|
(109 298)
|
(114 156)
|
(116 836)
|
(122 213)
|
(125 904)
|
(129 484)
|
(135 467)
|
(140 028)
|
(143 983)
|
(148 105)
|
(151 709)
|
(156 398)
|
(158 944)
|
(161 843)
|
(162 666)
|
(161 564)
|
(164 523)
|
(167 654)
|
(174 098)
|
(180 554)
|
(186 343)
|
(191 013)
|
|
| Selling, General & Administrative |
(1 992)
|
(2 044)
|
(2 254)
|
(2 515)
|
(2 717)
|
(2 947)
|
(3 047)
|
(3 098)
|
(3 153)
|
(3 169)
|
(3 168)
|
(3 478)
|
(4 442)
|
(5 485)
|
(6 550)
|
(7 273)
|
(7 717)
|
(8 076)
|
(8 427)
|
(8 818)
|
(8 777)
|
(8 845)
|
(8 836)
|
(8 702)
|
(8 819)
|
(8 778)
|
(8 808)
|
(8 497)
|
(9 001)
|
(8 988)
|
(9 028)
|
(9 019)
|
(9 055)
|
(9 004)
|
(8 807)
|
(8 733)
|
(8 636)
|
(8 492)
|
(8 549)
|
(8 436)
|
(8 525)
|
(8 596)
|
(8 555)
|
(8 681)
|
(8 844)
|
(9 198)
|
(9 662)
|
(9 953)
|
(10 487)
|
(10 937)
|
(11 362)
|
(11 748)
|
(12 032)
|
(12 187)
|
(12 299)
|
(12 535)
|
(12 589)
|
(12 517)
|
(12 562)
|
(12 558)
|
(12 549)
|
(12 634)
|
(12 520)
|
(12 650)
|
(12 887)
|
(13 261)
|
(13 796)
|
(14 020)
|
(13 758)
|
(13 608)
|
(13 480)
|
(13 364)
|
(13 979)
|
(14 747)
|
(16 027)
|
(16 797)
|
(16 941)
|
(16 716)
|
(15 964)
|
(15 503)
|
(15 919)
|
(16 367)
|
(16 935)
|
(17 647)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(27)
|
(23)
|
(24)
|
(30)
|
(38)
|
(46)
|
(49)
|
(48)
|
(47)
|
(46)
|
(45)
|
(61)
|
(109)
|
(158)
|
(207)
|
(239)
|
(254)
|
(269)
|
(284)
|
(297)
|
(295)
|
(291)
|
(290)
|
(291)
|
(292)
|
(293)
|
(291)
|
(286)
|
(283)
|
(278)
|
(272)
|
(266)
|
(260)
|
(254)
|
(248)
|
(242)
|
(238)
|
(234)
|
(236)
|
(239)
|
(242)
|
(245)
|
(247)
|
(233)
|
(237)
|
(239)
|
(236)
|
(245)
|
(237)
|
(229)
|
(228)
|
(221)
|
(220)
|
(226)
|
(226)
|
(230)
|
(228)
|
(216)
|
(203)
|
(192)
|
(184)
|
(177)
|
(172)
|
(168)
|
(207)
|
(260)
|
(309)
|
(358)
|
(365)
|
(356)
|
(349)
|
(338)
|
(334)
|
(342)
|
(351)
|
(361)
|
(358)
|
(355)
|
(398)
|
(441)
|
(490)
|
(566)
|
(655)
|
(767)
|
(873)
|
(928)
|
(915)
|
(885)
|
(766)
|
(707)
|
(617)
|
(580)
|
(619)
|
(604)
|
(644)
|
(628)
|
|
| Benefits Claims Loss Adjustment |
(8 017)
|
(8 255)
|
(8 905)
|
(9 846)
|
(10 765)
|
(11 607)
|
(12 103)
|
(12 293)
|
(12 609)
|
(13 004)
|
(13 489)
|
(15 376)
|
(20 281)
|
(25 170)
|
(29 732)
|
(32 986)
|
(35 066)
|
(37 362)
|
(40 008)
|
(42 625)
|
(43 816)
|
(44 738)
|
(45 409)
|
(46 470)
|
(47 168)
|
(47 723)
|
(48 096)
|
(48 734)
|
(47 813)
|
(47 710)
|
(47 516)
|
(47 541)
|
(47 084)
|
(46 099)
|
(45 639)
|
(44 930)
|
(44 777)
|
(45 713)
|
(46 570)
|
(47 648)
|
(48 192)
|
(48 370)
|
(48 358)
|
(48 214)
|
(50 191)
|
(51 924)
|
(53 948)
|
(56 237)
|
(56 154)
|
(56 442)
|
(56 578)
|
(56 855)
|
(57 317)
|
(58 401)
|
(59 659)
|
(61 117)
|
(62 529)
|
(64 129)
|
(65 583)
|
(66 834)
|
(68 839)
|
(69 951)
|
(71 132)
|
(72 236)
|
(71 740)
|
(71 551)
|
(71 632)
|
(71 895)
|
(74 131)
|
(76 771)
|
(79 339)
|
(81 786)
|
(83 993)
|
(83 172)
|
(85 340)
|
(88 045)
|
(90 255)
|
(95 471)
|
(99 195)
|
(102 645)
|
(107 161)
|
(111 175)
|
(113 934)
|
(116 642)
|
(119 058)
|
(121 885)
|
(123 087)
|
(124 330)
|
(124 090)
|
(123 058)
|
(125 401)
|
(127 567)
|
(132 333)
|
(138 467)
|
(143 658)
|
(148 223)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(208)
|
(208)
|
(207)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(98)
|
(843)
|
(1 992)
|
(3 976)
|
(6 103)
|
(7 580)
|
(8 953)
|
(9 282)
|
(9 671)
|
(10 347)
|
(10 895)
|
(11 897)
|
(11 920)
|
(12 459)
|
(13 049)
|
(31 778)
|
(33 585)
|
(34 942)
|
(36 628)
|
(37 810)
|
(37 799)
|
(38 505)
|
(39 507)
|
(41 146)
|
(41 483)
|
(42 041)
|
(42 162)
|
|
| Operating Income |
660
N/A
|
716
+8%
|
771
+8%
|
901
+17%
|
1 050
+17%
|
1 184
+13%
|
1 267
+7%
|
1 343
+6%
|
1 436
+7%
|
1 520
+6%
|
1 582
+4%
|
1 794
+13%
|
2 144
+20%
|
2 705
+26%
|
3 380
+25%
|
4 117
+22%
|
4 402
+7%
|
4 753
+8%
|
5 033
+6%
|
5 318
+6%
|
5 400
+2%
|
5 510
+2%
|
5 641
+2%
|
5 706
+1%
|
5 431
-5%
|
5 438
+0%
|
5 321
-2%
|
3 733
-30%
|
4 737
+27%
|
4 557
-4%
|
4 647
+2%
|
8 563
+84%
|
8 725
+2%
|
8 717
0%
|
8 499
-3%
|
4 834
-43%
|
4 892
+1%
|
4 775
-2%
|
4 705
-1%
|
4 481
-5%
|
4 376
-2%
|
4 429
+1%
|
4 416
0%
|
4 408
0%
|
4 452
+1%
|
4 649
+4%
|
4 689
+1%
|
4 687
0%
|
4 504
-4%
|
4 558
+1%
|
4 687
+3%
|
5 099
+9%
|
5 551
+9%
|
5 859
+6%
|
5 838
0%
|
5 358
-8%
|
5 183
-3%
|
5 112
-1%
|
5 121
+0%
|
5 393
+5%
|
5 586
+4%
|
5 329
-5%
|
5 284
-1%
|
5 019
-5%
|
5 253
+5%
|
5 549
+6%
|
5 709
+3%
|
5 858
+3%
|
6 009
+3%
|
5 954
-1%
|
6 206
+4%
|
6 780
+9%
|
6 980
+3%
|
8 678
+24%
|
8 233
-5%
|
7 711
-6%
|
7 738
+0%
|
6 959
-10%
|
7 914
+14%
|
9 155
+16%
|
8 882
-3%
|
9 102
+2%
|
9 264
+2%
|
8 490
-8%
|
8 963
+6%
|
9 314
+4%
|
9 678
+4%
|
9 497
-2%
|
9 079
-4%
|
10 155
+12%
|
9 492
-7%
|
9 156
-4%
|
9 026
-1%
|
8 700
-4%
|
8 477
-3%
|
8 112
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(64)
|
(68)
|
(84)
|
(99)
|
(114)
|
(129)
|
(132)
|
(131)
|
(131)
|
(130)
|
(130)
|
(142)
|
(163)
|
(190)
|
(213)
|
(226)
|
(267)
|
(312)
|
(362)
|
(404)
|
(413)
|
(409)
|
(423)
|
(448)
|
(464)
|
(481)
|
(479)
|
(470)
|
(467)
|
(467)
|
(460)
|
(447)
|
(431)
|
(414)
|
(409)
|
(419)
|
(425)
|
(429)
|
(431)
|
(430)
|
(434)
|
(448)
|
(474)
|
(512)
|
(558)
|
(592)
|
(610)
|
(603)
|
(596)
|
(590)
|
(593)
|
(601)
|
(609)
|
(617)
|
(627)
|
(653)
|
(686)
|
(718)
|
(726)
|
(723)
|
(771)
|
(775)
|
(753)
|
(739)
|
(689)
|
(691)
|
(728)
|
(753)
|
(756)
|
(748)
|
(745)
|
(746)
|
(753)
|
(770)
|
(783)
|
(784)
|
(782)
|
(786)
|
(789)
|
(798)
|
(807)
|
(810)
|
(822)
|
(851)
|
(901)
|
(954)
|
(1 000)
|
(1 030)
|
(1 044)
|
(1 063)
|
(1 104)
|
(1 185)
|
(1 264)
|
(1 325)
|
(1 376)
|
(1 402)
|
|
| Non-Reccuring Items |
(27)
|
(25)
|
(11)
|
0
|
25
|
25
|
25
|
0
|
0
|
0
|
0
|
(208)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(77)
|
(198)
|
(904)
|
(141)
|
(1 132)
|
(1 085)
|
(615)
|
(713)
|
(449)
|
(381)
|
(148)
|
(61)
|
(21)
|
(23)
|
(43)
|
(93)
|
(102)
|
(100)
|
(81)
|
(38)
|
(65)
|
(68)
|
(236)
|
(244)
|
(221)
|
(226)
|
(143)
|
(130)
|
(134)
|
(139)
|
(67)
|
(74)
|
(124)
|
(131)
|
(125)
|
(115)
|
(57)
|
(38)
|
(33)
|
(316)
|
(335)
|
(332)
|
(331)
|
(37)
|
(20)
|
(23)
|
(31)
|
(49)
|
(98)
|
(83)
|
(725)
|
(689)
|
(631)
|
(644)
|
11
|
(432)
|
0
|
(427)
|
(427)
|
(39)
|
0
|
0
|
(810)
|
(752)
|
0
|
(512)
|
(89)
|
(67)
|
0
|
(307)
|
0
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
570
N/A
|
624
+9%
|
676
+8%
|
803
+19%
|
960
+20%
|
1 080
+13%
|
1 161
+8%
|
1 212
+4%
|
1 307
+8%
|
1 391
+6%
|
1 453
+4%
|
1 443
-1%
|
1 981
+37%
|
2 515
+27%
|
3 166
+26%
|
3 890
+23%
|
4 134
+6%
|
4 440
+7%
|
4 672
+5%
|
4 914
+5%
|
4 988
+2%
|
5 102
+2%
|
5 218
+2%
|
5 258
+1%
|
4 890
-7%
|
4 759
-3%
|
3 937
-17%
|
3 122
-21%
|
3 137
+0%
|
3 004
-4%
|
3 572
+19%
|
7 403
+107%
|
7 845
+6%
|
7 922
+1%
|
7 942
+0%
|
4 354
-45%
|
4 446
+2%
|
4 323
-3%
|
4 231
-2%
|
3 958
-6%
|
3 840
-3%
|
3 882
+1%
|
3 863
0%
|
3 858
0%
|
3 832
-1%
|
3 991
+4%
|
3 845
-4%
|
3 840
0%
|
3 688
-4%
|
3 744
+2%
|
3 951
+6%
|
4 368
+11%
|
4 807
+10%
|
5 101
+6%
|
5 144
+1%
|
4 631
-10%
|
4 374
-6%
|
4 264
-3%
|
4 271
+0%
|
4 555
+7%
|
4 759
+4%
|
4 517
-5%
|
4 499
0%
|
3 964
-12%
|
4 229
+7%
|
4 527
+7%
|
4 650
+3%
|
5 068
+9%
|
5 234
+3%
|
5 183
-1%
|
5 430
+5%
|
5 985
+10%
|
6 129
+2%
|
7 825
+28%
|
6 725
-14%
|
6 238
-7%
|
6 325
+1%
|
5 529
-13%
|
7 136
+29%
|
7 925
+11%
|
8 075
+2%
|
7 865
-3%
|
8 015
+2%
|
7 600
-5%
|
8 062
+6%
|
8 360
+4%
|
7 868
-6%
|
7 715
-2%
|
8 035
+4%
|
8 580
+7%
|
8 299
-3%
|
7 904
-5%
|
7 762
-2%
|
7 068
-9%
|
7 101
+0%
|
6 710
-6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(198)
|
(217)
|
(209)
|
(253)
|
(316)
|
(363)
|
(418)
|
(438)
|
(425)
|
(450)
|
(468)
|
(483)
|
(705)
|
(917)
|
(1 170)
|
(1 427)
|
(1 550)
|
(1 665)
|
(1 726)
|
(1 820)
|
(1 842)
|
(1 872)
|
(1 931)
|
(1 913)
|
(1 740)
|
(1 694)
|
(920)
|
(632)
|
(654)
|
(577)
|
(1 235)
|
(2 657)
|
(2 803)
|
(2 851)
|
(2 862)
|
(1 467)
|
(1 509)
|
(1 408)
|
(1 372)
|
(1 311)
|
(1 264)
|
(1 363)
|
(1 336)
|
(1 207)
|
(1 165)
|
(1 169)
|
(1 060)
|
(1 206)
|
(1 235)
|
(1 359)
|
(1 589)
|
(1 808)
|
(2 073)
|
(2 239)
|
(2 258)
|
(2 071)
|
(1 976)
|
(1 945)
|
(1 989)
|
(2 086)
|
(1 982)
|
(1 664)
|
(1 517)
|
(1 229)
|
(1 192)
|
(1 292)
|
(1 202)
|
(1 346)
|
(1 272)
|
(1 136)
|
(1 160)
|
(1 178)
|
(1 350)
|
(1 909)
|
(1 770)
|
(1 666)
|
(1 609)
|
(1 288)
|
(1 615)
|
(1 830)
|
(1 852)
|
(1 793)
|
(1 832)
|
(1 712)
|
(1 834)
|
(1 926)
|
(1 747)
|
(1 724)
|
(1 799)
|
(1 899)
|
(1 910)
|
(1 933)
|
(1 856)
|
(1 719)
|
(1 573)
|
(1 049)
|
|
| Income from Continuing Operations |
372
|
408
|
468
|
549
|
646
|
718
|
743
|
774
|
882
|
941
|
985
|
960
|
1 277
|
1 598
|
1 997
|
2 464
|
2 584
|
2 776
|
2 946
|
3 095
|
3 146
|
3 230
|
3 287
|
3 345
|
3 150
|
3 066
|
3 019
|
2 491
|
2 483
|
2 426
|
2 335
|
4 746
|
5 043
|
5 071
|
5 080
|
2 887
|
2 937
|
2 917
|
2 861
|
2 647
|
2 577
|
2 519
|
2 527
|
2 651
|
2 667
|
2 822
|
2 785
|
2 634
|
2 453
|
2 385
|
2 362
|
2 560
|
2 734
|
2 862
|
2 886
|
2 560
|
2 398
|
2 320
|
2 283
|
2 470
|
2 777
|
2 851
|
2 980
|
2 735
|
3 037
|
3 235
|
3 448
|
3 722
|
3 961
|
4 047
|
4 270
|
4 807
|
4 779
|
5 916
|
4 955
|
4 572
|
4 716
|
4 241
|
5 521
|
6 095
|
6 223
|
6 072
|
6 183
|
5 888
|
6 228
|
6 434
|
6 121
|
5 991
|
6 236
|
6 681
|
6 389
|
5 971
|
5 906
|
5 349
|
5 528
|
5 661
|
|
| Income to Minority Interest |
(1)
|
(2)
|
(2)
|
0
|
(3)
|
(4)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(10)
|
(3)
|
9
|
21
|
32
|
30
|
6
|
(19)
|
(25)
|
(41)
|
(4)
|
8
|
10
|
29
|
9
|
11
|
11
|
5
|
1
|
|
| Net Income (Common) |
372
N/A
|
406
+9%
|
465
+15%
|
549
+18%
|
641
+17%
|
712
+11%
|
738
+4%
|
774
+5%
|
879
+14%
|
940
+7%
|
985
+5%
|
960
-3%
|
1 277
+33%
|
1 598
+25%
|
1 997
+25%
|
2 464
+23%
|
2 584
+5%
|
2 776
+7%
|
2 946
+6%
|
3 095
+5%
|
3 146
+2%
|
3 230
+3%
|
3 287
+2%
|
3 345
+2%
|
3 150
-6%
|
3 066
-3%
|
3 019
-2%
|
2 491
-17%
|
2 483
0%
|
2 426
-2%
|
2 335
-4%
|
4 746
+103%
|
5 043
+6%
|
5 071
+1%
|
5 080
+0%
|
2 887
-43%
|
2 937
+2%
|
2 917
-1%
|
2 861
-2%
|
2 647
-7%
|
2 577
-3%
|
2 519
-2%
|
2 527
+0%
|
2 656
+5%
|
2 684
+1%
|
2 840
+6%
|
2 805
-1%
|
2 490
-11%
|
2 305
-7%
|
2 236
-3%
|
2 211
-1%
|
2 570
+16%
|
2 734
+6%
|
2 862
+5%
|
2 886
+1%
|
2 560
-11%
|
2 398
-6%
|
2 320
-3%
|
2 283
-2%
|
2 470
+8%
|
2 777
+12%
|
2 851
+3%
|
2 980
+5%
|
3 843
+29%
|
4 146
+8%
|
4 344
+5%
|
4 557
+5%
|
3 750
-18%
|
3 989
+6%
|
4 075
+2%
|
4 298
+5%
|
4 807
+12%
|
4 779
-1%
|
5 916
+24%
|
4 955
-16%
|
4 572
-8%
|
4 714
+3%
|
4 231
-10%
|
5 518
+30%
|
6 104
+11%
|
6 244
+2%
|
6 104
-2%
|
6 213
+2%
|
5 894
-5%
|
6 209
+5%
|
6 409
+3%
|
6 080
-5%
|
5 987
-2%
|
6 244
+4%
|
6 691
+7%
|
6 418
-4%
|
5 980
-7%
|
5 917
-1%
|
5 360
-9%
|
5 533
+3%
|
5 662
+2%
|
|
| EPS (Diluted) |
1.79
N/A
|
1.94
+8%
|
1.75
-10%
|
2.25
+29%
|
2.26
+0%
|
2.5
+11%
|
2.59
+4%
|
2.73
+5%
|
3.08
+13%
|
3.29
+7%
|
3.45
+5%
|
3.05
-12%
|
2.05
-33%
|
2.55
+24%
|
3.17
+24%
|
3.94
+24%
|
3.86
-2%
|
4.32
+12%
|
4.66
+8%
|
4.82
+3%
|
5.04
+5%
|
5.22
+4%
|
5.5
+5%
|
5.56
+1%
|
5.74
+3%
|
5.86
+2%
|
5.87
+0%
|
4.76
-19%
|
4.98
+5%
|
4.99
+0%
|
4.48
-10%
|
9.88
+121%
|
11.28
+14%
|
12.01
+6%
|
12.63
+5%
|
6.94
-45%
|
7.74
+12%
|
7.84
+1%
|
7.94
+1%
|
7.25
-9%
|
7.6
+5%
|
7.61
+0%
|
7.84
+3%
|
8.16
+4%
|
8.77
+7%
|
9.37
+7%
|
9.18
-2%
|
8.19
-11%
|
7.86
-4%
|
7.81
-1%
|
7.78
0%
|
8.98
+15%
|
9.76
+9%
|
10.44
+7%
|
10.72
+3%
|
9.38
-12%
|
8.94
-5%
|
8.65
-3%
|
8.52
-2%
|
9.21
+8%
|
10.28
+12%
|
10.52
+2%
|
11.16
+6%
|
14.33
+28%
|
15.76
+10%
|
16.39
+4%
|
17.19
+5%
|
14.2
-17%
|
15.22
+7%
|
15.61
+3%
|
16.53
+6%
|
18.47
+12%
|
18.66
+1%
|
23.2
+24%
|
19.5
-16%
|
17.98
-8%
|
19
+6%
|
17.12
-10%
|
22.43
+31%
|
24.73
+10%
|
25.59
+3%
|
25.11
-2%
|
25.67
+2%
|
24.28
-5%
|
25.9
+7%
|
26.95
+4%
|
25.7
-5%
|
25.22
-2%
|
26.66
+6%
|
28.66
+8%
|
27.53
-4%
|
25.68
-7%
|
26.04
+1%
|
23.73
-9%
|
24.73
+4%
|
25.21
+2%
|
|