Laboratory Corporation of America Holdings
NYSE:LH
Income Statement
Earnings Waterfall
Laboratory Corporation of America Holdings
Income Statement
Laboratory Corporation of America Holdings
| 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 |
22
|
19
|
18
|
19
|
26
|
32
|
36
|
41
|
39
|
38
|
38
|
36
|
35
|
35
|
34
|
34
|
38
|
41
|
44
|
48
|
49
|
50
|
50
|
57
|
64
|
69
|
73
|
72
|
69
|
68
|
66
|
63
|
61
|
59
|
65
|
70
|
79
|
86
|
85
|
88
|
85
|
85
|
89
|
95
|
98
|
99
|
100
|
97
|
98
|
100
|
102
|
110
|
188
|
220
|
250
|
275
|
225
|
221
|
223
|
219
|
217
|
219
|
220
|
235
|
246
|
254
|
254
|
244
|
237
|
233
|
235
|
241
|
239
|
233
|
224
|
207
|
201
|
227
|
217
|
212
|
205
|
169
|
174
|
180
|
188
|
196
|
200
|
200
|
196
|
194
|
194
|
208
|
217
|
227
|
233
|
224
|
|
| Revenue |
2 264
N/A
|
2 327
+3%
|
2 421
+4%
|
2 508
+4%
|
2 630
+5%
|
2 761
+5%
|
2 858
+4%
|
2 939
+3%
|
2 980
+1%
|
3 020
+1%
|
3 050
+1%
|
3 085
+1%
|
3 131
+2%
|
3 200
+2%
|
3 272
+2%
|
3 328
+2%
|
3 407
+2%
|
3 457
+1%
|
3 515
+2%
|
3 591
+2%
|
3 711
+3%
|
3 850
+4%
|
3 961
+3%
|
4 068
+3%
|
4 173
+3%
|
4 277
+3%
|
4 392
+3%
|
4 505
+3%
|
4 558
+1%
|
4 599
+1%
|
4 649
+1%
|
4 695
+1%
|
4 733
+1%
|
4 782
+1%
|
4 874
+2%
|
5 004
+3%
|
5 179
+3%
|
5 344
+3%
|
5 472
+2%
|
5 542
+1%
|
5 597
+1%
|
5 617
+0%
|
5 632
+0%
|
5 671
+1%
|
5 689
+0%
|
5 734
+1%
|
5 777
+1%
|
5 808
+1%
|
5 798
0%
|
5 846
+1%
|
5 936
+2%
|
6 012
+1%
|
6 374
+6%
|
7 127
+12%
|
7 892
+11%
|
8 680
+10%
|
9 255
+7%
|
9 417
+2%
|
9 514
+1%
|
9 553
+0%
|
9 599
+0%
|
9 696
+1%
|
9 903
+2%
|
10 308
+4%
|
10 743
+4%
|
11 081
+3%
|
11 291
+2%
|
11 333
+0%
|
11 276
-1%
|
11 292
+0%
|
11 389
+1%
|
11 555
+1%
|
11 587
+0%
|
11 475
-1%
|
12 442
+8%
|
13 979
+12%
|
15 316
+10%
|
16 388
+7%
|
16 555
+1%
|
13 136
-21%
|
12 119
-8%
|
11 201
-8%
|
10 006
-11%
|
11 864
+19%
|
11 757
-1%
|
11 868
+1%
|
12 058
+2%
|
12 162
+1%
|
12 300
+1%
|
12 488
+2%
|
12 713
+2%
|
13 009
+2%
|
13 177
+1%
|
13 484
+2%
|
13 765
+2%
|
13 952
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 302)
|
(1 329)
|
(1 388)
|
(1 446)
|
(1 530)
|
(1 621)
|
(1 680)
|
(1 715)
|
(1 734)
|
(1 751)
|
(1 766)
|
(1 796)
|
(1 821)
|
(1 865)
|
(1 908)
|
(1 937)
|
(1 982)
|
(2 005)
|
(2 032)
|
(2 061)
|
(2 133)
|
(2 223)
|
(2 296)
|
(2 377)
|
(2 433)
|
(2 488)
|
(2 563)
|
(2 631)
|
(2 665)
|
(2 690)
|
(2 704)
|
(2 724)
|
(2 744)
|
(2 768)
|
(2 829)
|
(2 906)
|
(3 019)
|
(3 130)
|
(3 217)
|
(3 268)
|
(3 315)
|
(3 344)
|
(3 371)
|
(3 422)
|
(3 443)
|
(3 490)
|
(3 542)
|
(3 585)
|
(3 630)
|
(3 687)
|
(3 753)
|
(3 809)
|
(4 063)
|
(4 611)
|
(5 183)
|
(5 777)
|
(6 199)
|
(6 307)
|
(6 381)
|
(6 699)
|
(6 809)
|
(6 956)
|
(7 167)
|
(7 216)
|
(7 584)
|
(7 865)
|
(8 070)
|
(8 157)
|
(8 089)
|
(8 115)
|
(8 185)
|
(8 302)
|
(8 397)
|
(8 348)
|
(8 574)
|
(9 026)
|
(9 492)
|
(10 060)
|
(10 400)
|
(8 144)
|
(7 644)
|
(7 048)
|
(6 352)
|
(8 155)
|
(8 280)
|
(8 491)
|
(8 716)
|
(8 797)
|
(8 888)
|
(8 991)
|
(9 163)
|
(9 385)
|
(9 502)
|
(9 689)
|
(9 850)
|
(9 939)
|
|
| Gross Profit |
962
N/A
|
998
+4%
|
1 033
+4%
|
1 062
+3%
|
1 100
+4%
|
1 140
+4%
|
1 178
+3%
|
1 225
+4%
|
1 246
+2%
|
1 269
+2%
|
1 284
+1%
|
1 289
+0%
|
1 310
+2%
|
1 335
+2%
|
1 364
+2%
|
1 390
+2%
|
1 425
+2%
|
1 453
+2%
|
1 483
+2%
|
1 529
+3%
|
1 578
+3%
|
1 628
+3%
|
1 665
+2%
|
1 691
+2%
|
1 740
+3%
|
1 790
+3%
|
1 829
+2%
|
1 874
+2%
|
1 893
+1%
|
1 908
+1%
|
1 945
+2%
|
1 971
+1%
|
1 988
+1%
|
2 015
+1%
|
2 044
+1%
|
2 098
+3%
|
2 159
+3%
|
2 214
+3%
|
2 255
+2%
|
2 275
+1%
|
2 282
+0%
|
2 274
0%
|
2 261
-1%
|
2 250
-1%
|
2 246
0%
|
2 244
0%
|
2 235
0%
|
2 223
-1%
|
2 168
-2%
|
2 159
0%
|
2 183
+1%
|
2 203
+1%
|
2 311
+5%
|
2 516
+9%
|
2 709
+8%
|
2 903
+7%
|
3 056
+5%
|
3 110
+2%
|
3 133
+1%
|
2 854
-9%
|
2 789
-2%
|
2 740
-2%
|
2 736
0%
|
3 092
+13%
|
3 158
+2%
|
3 215
+2%
|
3 221
+0%
|
3 176
-1%
|
3 187
+0%
|
3 177
0%
|
3 204
+1%
|
3 253
+2%
|
3 191
-2%
|
3 127
-2%
|
3 869
+24%
|
4 953
+28%
|
5 824
+18%
|
6 328
+9%
|
6 154
-3%
|
4 992
-19%
|
4 476
-10%
|
4 153
-7%
|
3 654
-12%
|
3 709
+2%
|
3 477
-6%
|
3 377
-3%
|
3 342
-1%
|
3 365
+1%
|
3 412
+1%
|
3 496
+2%
|
3 550
+2%
|
3 624
+2%
|
3 675
+1%
|
3 795
+3%
|
3 916
+3%
|
4 013
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(566)
|
(570)
|
(592)
|
(609)
|
(657)
|
(688)
|
(683)
|
(689)
|
(692)
|
(694)
|
(694)
|
(692)
|
(698)
|
(715)
|
(735)
|
(755)
|
(779)
|
(790)
|
(805)
|
(831)
|
(846)
|
(865)
|
(869)
|
(864)
|
(875)
|
(933)
|
(963)
|
(993)
|
(1 013)
|
(984)
|
(1 006)
|
(1 022)
|
(1 036)
|
(1 047)
|
(1 072)
|
(1 107)
|
(1 148)
|
(1 194)
|
(1 210)
|
(1 245)
|
(1 198)
|
(1 189)
|
(1 191)
|
(1 201)
|
(1 211)
|
(1 212)
|
(1 205)
|
(1 211)
|
(1 214)
|
(1 232)
|
(1 257)
|
(1 281)
|
(1 449)
|
(1 567)
|
(1 674)
|
(1 793)
|
(1 778)
|
(1 794)
|
(1 805)
|
(1 525)
|
(1 457)
|
(1 411)
|
(1 406)
|
(1 716)
|
(1 785)
|
(1 829)
|
(1 830)
|
(1 803)
|
(1 779)
|
(1 763)
|
(1 775)
|
(1 767)
|
(1 777)
|
(1 783)
|
(1 810)
|
(1 950)
|
(2 019)
|
(2 114)
|
(2 239)
|
(1 920)
|
(1 882)
|
(1 825)
|
(1 727)
|
(1 957)
|
(1 995)
|
(2 070)
|
(2 149)
|
(2 241)
|
(2 299)
|
(2 362)
|
(2 413)
|
(2 486)
|
(2 534)
|
(2 561)
|
(2 551)
|
(2 496)
|
|
| Selling, General & Administrative |
(528)
|
(538)
|
(563)
|
(586)
|
(612)
|
(639)
|
(648)
|
(652)
|
(652)
|
(652)
|
(652)
|
(649)
|
(655)
|
(668)
|
(686)
|
(704)
|
(726)
|
(738)
|
(753)
|
(779)
|
(793)
|
(812)
|
(815)
|
(809)
|
(819)
|
(876)
|
(905)
|
(935)
|
(953)
|
(925)
|
(945)
|
(959)
|
(971)
|
(979)
|
(1 002)
|
(1 034)
|
(1 071)
|
(1 113)
|
(1 126)
|
(1 160)
|
(1 113)
|
(1 105)
|
(1 106)
|
(1 115)
|
(1 127)
|
(1 128)
|
(1 122)
|
(1 129)
|
(1 131)
|
(1 148)
|
(1 174)
|
(1 204)
|
(1 362)
|
(1 458)
|
(1 538)
|
(1 628)
|
(1 600)
|
(1 616)
|
(1 630)
|
(1 346)
|
(1 274)
|
(1 222)
|
(1 203)
|
(1 499)
|
(1 553)
|
(1 591)
|
(1 591)
|
(1 571)
|
(1 552)
|
(1 535)
|
(1 540)
|
(1 524)
|
(1 591)
|
(1 597)
|
(1 623)
|
(1 675)
|
(1 713)
|
(1 776)
|
(1 871)
|
(1 690)
|
(1 694)
|
(1 680)
|
(1 625)
|
(1 763)
|
(1 798)
|
(1 872)
|
(1 944)
|
(2 021)
|
(2 073)
|
(2 125)
|
(2 168)
|
(2 230)
|
(2 268)
|
(2 289)
|
(2 273)
|
(2 216)
|
|
| Depreciation & Amortization |
(37)
|
(32)
|
(28)
|
(24)
|
(27)
|
(32)
|
(35)
|
(38)
|
(39)
|
(40)
|
(42)
|
(43)
|
(45)
|
(47)
|
(49)
|
(51)
|
(52)
|
(52)
|
(52)
|
(52)
|
(53)
|
(53)
|
(54)
|
(55)
|
(55)
|
(57)
|
(57)
|
(58)
|
(59)
|
(60)
|
(61)
|
(63)
|
(65)
|
(67)
|
(70)
|
(73)
|
(77)
|
(81)
|
(84)
|
(86)
|
(85)
|
(84)
|
(84)
|
(86)
|
(84)
|
(84)
|
(84)
|
(82)
|
(83)
|
(85)
|
(83)
|
(77)
|
(87)
|
(109)
|
(136)
|
(165)
|
(178)
|
(178)
|
(175)
|
(180)
|
(183)
|
(189)
|
(202)
|
(217)
|
(231)
|
(238)
|
(238)
|
(232)
|
(227)
|
(228)
|
(235)
|
(243)
|
0
|
(186)
|
(187)
|
(275)
|
(305)
|
(338)
|
(368)
|
(230)
|
(188)
|
(145)
|
(102)
|
(194)
|
(197)
|
(199)
|
(205)
|
(220)
|
(227)
|
(237)
|
(245)
|
(256)
|
(266)
|
(272)
|
(278)
|
(280)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(18)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(186)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
397
N/A
|
428
+8%
|
442
+3%
|
453
+2%
|
443
-2%
|
452
+2%
|
495
+9%
|
535
+8%
|
553
+3%
|
575
+4%
|
590
+3%
|
598
+1%
|
612
+2%
|
621
+1%
|
629
+1%
|
635
+1%
|
646
+2%
|
663
+3%
|
678
+2%
|
698
+3%
|
733
+5%
|
763
+4%
|
796
+4%
|
828
+4%
|
865
+5%
|
857
-1%
|
867
+1%
|
881
+2%
|
880
0%
|
924
+5%
|
939
+2%
|
949
+1%
|
952
+0%
|
968
+2%
|
972
+0%
|
991
+2%
|
1 011
+2%
|
1 020
+1%
|
1 044
+2%
|
1 029
-1%
|
1 085
+5%
|
1 084
0%
|
1 071
-1%
|
1 049
-2%
|
1 035
-1%
|
1 031
0%
|
1 030
0%
|
1 013
-2%
|
954
-6%
|
927
-3%
|
926
0%
|
922
0%
|
863
-6%
|
948
+10%
|
1 036
+9%
|
1 111
+7%
|
1 278
+15%
|
1 316
+3%
|
1 328
+1%
|
1 329
+0%
|
1 332
+0%
|
1 329
0%
|
1 331
+0%
|
1 376
+3%
|
1 374
0%
|
1 386
+1%
|
1 391
+0%
|
1 374
-1%
|
1 408
+3%
|
1 414
+0%
|
1 429
+1%
|
1 486
+4%
|
1 414
-5%
|
1 344
-5%
|
2 059
+53%
|
3 003
+46%
|
3 805
+27%
|
4 214
+11%
|
3 915
-7%
|
3 073
-22%
|
2 594
-16%
|
2 329
-10%
|
1 927
-17%
|
1 752
-9%
|
1 482
-15%
|
1 306
-12%
|
1 192
-9%
|
1 124
-6%
|
1 113
-1%
|
1 135
+2%
|
1 137
+0%
|
1 138
+0%
|
1 142
+0%
|
1 234
+8%
|
1 365
+11%
|
1 516
+11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(29)
|
(25)
|
(8)
|
(2)
|
9
|
16
|
16
|
8
|
11
|
11
|
13
|
19
|
21
|
20
|
21
|
23
|
21
|
26
|
27
|
27
|
29
|
29
|
30
|
27
|
6
|
(15)
|
(36)
|
(55)
|
(54)
|
(53)
|
(51)
|
(48)
|
(44)
|
(42)
|
(49)
|
(58)
|
(70)
|
(79)
|
(79)
|
(77)
|
(72)
|
(66)
|
(68)
|
(72)
|
(75)
|
(81)
|
(81)
|
(77)
|
(80)
|
(83)
|
(86)
|
(94)
|
(173)
|
(206)
|
(237)
|
(263)
|
(215)
|
(211)
|
(213)
|
(210)
|
(207)
|
(206)
|
(207)
|
(222)
|
(232)
|
(242)
|
(239)
|
(225)
|
(223)
|
(219)
|
(214)
|
(212)
|
(216)
|
(211)
|
(214)
|
(204)
|
(194)
|
(191)
|
(132)
|
(115)
|
(115)
|
(137)
|
(193)
|
(147)
|
(183)
|
(174)
|
(159)
|
(172)
|
(187)
|
(177)
|
(203)
|
(203)
|
(208)
|
(247)
|
(248)
|
(265)
|
|
| Non-Reccuring Items |
0
|
0
|
(18)
|
(18)
|
0
|
0
|
(3)
|
(2)
|
0
|
0
|
2
|
1
|
0
|
0
|
(9)
|
(17)
|
(17)
|
(17)
|
(8)
|
(1)
|
(1)
|
(8)
|
(38)
|
(51)
|
(51)
|
(60)
|
(46)
|
(38)
|
(38)
|
(32)
|
(14)
|
(14)
|
(23)
|
(13)
|
(17)
|
(12)
|
(31)
|
(85)
|
(105)
|
(81)
|
(85)
|
(35)
|
(15)
|
(32)
|
(36)
|
(40)
|
(39)
|
(22)
|
(22)
|
(17)
|
(19)
|
(18)
|
(30)
|
(42)
|
(62)
|
(114)
|
(114)
|
(106)
|
(103)
|
(58)
|
(43)
|
(76)
|
(74)
|
(71)
|
(81)
|
(54)
|
(43)
|
(48)
|
(70)
|
(118)
|
(144)
|
(161)
|
(600)
|
(503)
|
(502)
|
(500)
|
(52)
|
(115)
|
(99)
|
(24)
|
2
|
(3)
|
7
|
(316)
|
(321)
|
(308)
|
(316)
|
(398)
|
(396)
|
(389)
|
(389)
|
(51)
|
(50)
|
(43)
|
(31)
|
(132)
|
|
| Gain/Loss on Disposition of Assets |
(2)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
(1)
|
(7)
|
(8)
|
(8)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(13)
|
(11)
|
(0)
|
(7)
|
(1)
|
3
|
2
|
10
|
18
|
13
|
10
|
5
|
(5)
|
(8)
|
(8)
|
(2)
|
(2)
|
(5)
|
13
|
3
|
5
|
6
|
(6)
|
(7)
|
(3)
|
211
|
168
|
166
|
161
|
(44)
|
(8)
|
(15)
|
(20)
|
(74)
|
(80)
|
(51)
|
(46)
|
(0)
|
(46)
|
(63)
|
(62)
|
(67)
|
(52)
|
(20)
|
(21)
|
8
|
16
|
64
|
89
|
85
|
69
|
53
|
29
|
13
|
(12)
|
|
| Pre-Tax Income |
366
N/A
|
402
+10%
|
416
+3%
|
432
+4%
|
445
+3%
|
460
+3%
|
500
+9%
|
540
+8%
|
563
+4%
|
583
+4%
|
603
+3%
|
615
+2%
|
630
+2%
|
639
+1%
|
640
+0%
|
641
+0%
|
650
+1%
|
670
+3%
|
696
+4%
|
721
+4%
|
758
+5%
|
781
+3%
|
785
+1%
|
802
+2%
|
819
+2%
|
781
-5%
|
784
+0%
|
786
+0%
|
786
+0%
|
837
+6%
|
870
+4%
|
885
+2%
|
882
0%
|
909
+3%
|
903
-1%
|
916
+1%
|
906
-1%
|
854
-6%
|
857
+0%
|
866
+1%
|
922
+6%
|
971
+5%
|
978
+1%
|
944
-3%
|
916
-3%
|
910
-1%
|
913
+0%
|
916
+0%
|
862
-6%
|
844
-2%
|
833
-1%
|
821
-2%
|
665
-19%
|
696
+5%
|
728
+5%
|
726
0%
|
947
+30%
|
996
+5%
|
1 008
+1%
|
1 074
+6%
|
1 085
+1%
|
1 053
-3%
|
1 056
+0%
|
1 078
+2%
|
1 054
-2%
|
1 087
+3%
|
1 320
+21%
|
1 268
-4%
|
1 282
+1%
|
1 239
-3%
|
1 027
-17%
|
1 105
+8%
|
583
-47%
|
610
+5%
|
1 269
+108%
|
2 219
+75%
|
3 509
+58%
|
3 862
+10%
|
3 683
-5%
|
2 888
-22%
|
2 417
-16%
|
2 127
-12%
|
1 674
-21%
|
1 237
-26%
|
958
-23%
|
803
-16%
|
726
-10%
|
569
-22%
|
594
+4%
|
657
+11%
|
629
-4%
|
960
+53%
|
937
-2%
|
974
+4%
|
1 101
+13%
|
1 108
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(161)
|
(171)
|
(174)
|
(178)
|
(183)
|
(190)
|
(203)
|
(219)
|
(229)
|
(237)
|
(247)
|
(252)
|
(258)
|
(259)
|
(258)
|
(255)
|
(258)
|
(268)
|
(279)
|
(289)
|
(306)
|
(317)
|
(319)
|
(326)
|
(331)
|
(314)
|
(313)
|
(308)
|
(307)
|
(326)
|
(339)
|
(329)
|
(326)
|
(336)
|
(321)
|
(344)
|
(340)
|
(318)
|
(327)
|
(333)
|
(358)
|
(379)
|
(375)
|
(359)
|
(346)
|
(341)
|
(344)
|
(340)
|
(321)
|
(314)
|
(314)
|
(308)
|
(263)
|
(265)
|
(280)
|
(287)
|
(347)
|
(362)
|
(349)
|
(361)
|
(354)
|
(340)
|
(349)
|
(364)
|
(336)
|
(320)
|
(408)
|
(340)
|
(354)
|
(355)
|
(241)
|
(280)
|
(260)
|
(247)
|
(424)
|
(662)
|
(865)
|
(982)
|
(919)
|
(690)
|
(569)
|
(478)
|
(336)
|
(234)
|
(167)
|
(125)
|
(142)
|
(189)
|
(194)
|
(206)
|
(192)
|
(212)
|
(206)
|
(210)
|
(244)
|
(230)
|
|
| Income from Continuing Operations |
205
|
231
|
242
|
255
|
263
|
271
|
296
|
321
|
334
|
346
|
356
|
363
|
372
|
380
|
382
|
386
|
392
|
402
|
417
|
432
|
452
|
465
|
466
|
477
|
488
|
467
|
471
|
478
|
480
|
511
|
531
|
556
|
556
|
574
|
582
|
572
|
566
|
536
|
530
|
533
|
564
|
592
|
602
|
585
|
570
|
569
|
569
|
575
|
541
|
531
|
519
|
513
|
403
|
431
|
448
|
439
|
600
|
634
|
659
|
713
|
732
|
713
|
707
|
714
|
718
|
767
|
912
|
929
|
927
|
884
|
786
|
825
|
322
|
363
|
846
|
1 557
|
2 644
|
2 880
|
2 765
|
2 198
|
1 849
|
1 649
|
1 338
|
1 004
|
791
|
678
|
584
|
380
|
400
|
451
|
437
|
747
|
732
|
765
|
856
|
878
|
|
| 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
|
(4)
|
(7)
|
(10)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(13)
|
(10)
|
(7)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(6)
|
(5)
|
(5)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Net Income (Common) |
202
N/A
|
228
+13%
|
242
+6%
|
255
+5%
|
263
+3%
|
271
+3%
|
296
+10%
|
321
+8%
|
334
+4%
|
346
+4%
|
356
+3%
|
363
+2%
|
372
+3%
|
380
+2%
|
382
+1%
|
386
+1%
|
392
+1%
|
402
+3%
|
417
+4%
|
432
+4%
|
452
+5%
|
465
+3%
|
466
+0%
|
477
+2%
|
485
+2%
|
460
-5%
|
461
+0%
|
465
+1%
|
467
+1%
|
499
+7%
|
519
+4%
|
543
+5%
|
543
0%
|
561
+3%
|
569
+2%
|
558
-2%
|
553
-1%
|
522
-6%
|
516
-1%
|
520
+1%
|
554
+7%
|
585
+5%
|
598
+2%
|
583
-3%
|
569
-2%
|
567
0%
|
568
+0%
|
574
+1%
|
540
-6%
|
529
-2%
|
518
-2%
|
511
-1%
|
401
-22%
|
430
+7%
|
447
+4%
|
438
-2%
|
599
+37%
|
633
+6%
|
658
+4%
|
712
+8%
|
731
+3%
|
711
-3%
|
703
-1%
|
1 227
+74%
|
1 217
-1%
|
1 266
+4%
|
1 414
+12%
|
884
-37%
|
896
+1%
|
853
-5%
|
755
-12%
|
824
+9%
|
321
-61%
|
362
+13%
|
845
+133%
|
1 556
+84%
|
2 643
+70%
|
2 879
+9%
|
2 763
-4%
|
2 377
-14%
|
2 099
-12%
|
1 991
-5%
|
1 756
-12%
|
1 279
-27%
|
1 000
-22%
|
831
-17%
|
661
-20%
|
418
-37%
|
433
+4%
|
450
+4%
|
436
-3%
|
746
+71%
|
731
-2%
|
763
+4%
|
855
+12%
|
877
+2%
|
|
| EPS (Diluted) |
1.41
N/A
|
1.59
+13%
|
1.66
+4%
|
1.65
-1%
|
1.8
+9%
|
1.85
+3%
|
2.04
+10%
|
2.07
+1%
|
2.17
+5%
|
2.28
+5%
|
2.39
+5%
|
2.4
+0%
|
2.54
+6%
|
2.62
+3%
|
2.62
N/A
|
2.66
+2%
|
2.86
+8%
|
2.94
+3%
|
2.79
-5%
|
3.2
+15%
|
3.6
+12%
|
3.8
+6%
|
3.84
+1%
|
3.93
+2%
|
4.23
+8%
|
4.04
-4%
|
4.11
+2%
|
4.15
+1%
|
4.29
+3%
|
4.55
+6%
|
4.76
+5%
|
4.98
+5%
|
5.1
+2%
|
5.31
+4%
|
5.46
+3%
|
5.3
-3%
|
5.35
+1%
|
5.07
-5%
|
5.04
-1%
|
5.11
+1%
|
5.59
+9%
|
5.96
+7%
|
6.18
+4%
|
5.99
-3%
|
6.01
+0%
|
6.05
+1%
|
6.24
+3%
|
6.25
+0%
|
6.23
0%
|
6.12
-2%
|
5.97
-2%
|
5.92
-1%
|
4.27
-28%
|
3.9
-9%
|
4.34
+11%
|
4.35
+0%
|
5.76
+32%
|
6.07
+5%
|
6.26
+3%
|
6.82
+9%
|
6.99
+2%
|
6.86
-2%
|
6.78
-1%
|
11.81
+74%
|
11.77
0%
|
12.25
+4%
|
13.76
+12%
|
8.61
-37%
|
9
+5%
|
8.64
-4%
|
7.67
-11%
|
8.35
+9%
|
3.3
-60%
|
3.7
+12%
|
8.6
+132%
|
15.88
+85%
|
26.83
+69%
|
29.31
+9%
|
28.45
-3%
|
24.38
-14%
|
22.64
-7%
|
21.47
-5%
|
19.36
-10%
|
13.96
-28%
|
11.24
-19%
|
9.33
-17%
|
7.6
-19%
|
4.77
-37%
|
5.11
+7%
|
5.33
+4%
|
5.16
-3%
|
8.84
+71%
|
8.67
-2%
|
9.09
+5%
|
10.21
+12%
|
10.46
+2%
|
|