Target Corp
NYSE:TGT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Target Corp
NYSE:TGT
|
US |
|
C
|
CRH PLC
NYSE:CRH
|
IE |
|
Ambuja Cements Ltd
NSE:AMBUJACEM
|
IN |
Income Statement
Earnings Waterfall
Target Corp
Income Statement
Target Corp
| May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Jan-2004 | May-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Jan-2009 | May-2009 | Aug-2009 | Oct-2009 | Jan-2010 | May-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Jan-2015 | May-2015 | Aug-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Oct-2020 | Jan-2021 | May-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
501
|
546
|
569
|
584
|
595
|
595
|
581
|
556
|
557
|
610
|
592
|
589
|
0
|
0
|
0
|
490
|
0
|
0
|
0
|
597
|
138
|
293
|
477
|
668
|
738
|
810
|
866
|
894
|
888
|
856
|
807
|
804
|
788
|
779
|
783
|
760
|
755
|
433
|
271
|
869
|
210
|
0
|
336
|
721
|
216
|
397
|
0
|
641
|
341
|
315
|
0
|
619
|
312
|
309
|
0
|
616
|
309
|
306
|
449
|
0
|
435
|
422
|
0
|
0
|
262
|
244
|
0
|
42
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
71
|
0
|
0
|
0
|
77
|
0
|
0
|
0
|
0
|
|
| Revenue |
41 086
N/A
|
42 213
+3%
|
43 076
+2%
|
37 410
-13%
|
43 251
+16%
|
42 777
-1%
|
42 410
-1%
|
42 025
-1%
|
43 277
+3%
|
44 239
+2%
|
45 321
+2%
|
46 839
+3%
|
48 136
+3%
|
49 570
+3%
|
50 867
+3%
|
52 620
+3%
|
54 006
+3%
|
55 363
+3%
|
56 727
+2%
|
59 490
+5%
|
60 668
+2%
|
61 941
+2%
|
63 206
+2%
|
63 367
+0%
|
64 129
+1%
|
64 981
+1%
|
65 260
+0%
|
64 948
0%
|
64 979
+0%
|
64 574
-1%
|
64 736
+0%
|
65 357
+1%
|
66 117
+1%
|
66 582
+1%
|
66 911
+0%
|
67 390
+1%
|
67 733
+1%
|
68 441
+1%
|
69 238
+1%
|
69 865
+1%
|
70 797
+1%
|
71 336
+1%
|
71 863
+1%
|
73 301
+2%
|
73 140
0%
|
73 478
+0%
|
73 112
0%
|
71 279
-3%
|
71 230
0%
|
71 070
0%
|
71 761
+1%
|
72 618
+1%
|
73 081
+1%
|
73 551
+1%
|
73 910
+0%
|
73 785
0%
|
72 862
-1%
|
71 604
-2%
|
70 432
-2%
|
70 271
0%
|
70 299
+0%
|
70 764
+1%
|
71 197
+1%
|
72 714
+2%
|
73 272
+1%
|
74 414
+2%
|
75 361
+1%
|
75 356
0%
|
76 201
+1%
|
76 847
+1%
|
77 691
+1%
|
78 112
+1%
|
80 101
+3%
|
84 654
+6%
|
88 621
+5%
|
93 561
+6%
|
98 143
+5%
|
100 328
+2%
|
103 348
+3%
|
106 005
+3%
|
106 978
+1%
|
107 855
+1%
|
108 721
+1%
|
109 120
+0%
|
109 272
+0%
|
108 008
-1%
|
106 888
-1%
|
107 412
+0%
|
106 621
-1%
|
107 300
+1%
|
107 570
+0%
|
106 566
-1%
|
105 881
-1%
|
105 640
0%
|
105 242
0%
|
104 780
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(27 862)
|
(28 420)
|
(28 819)
|
(25 498)
|
(28 895)
|
(28 705)
|
(28 612)
|
(28 389)
|
(29 201)
|
(29 760)
|
(30 436)
|
(31 445)
|
(32 232)
|
(33 051)
|
(33 766)
|
(34 927)
|
(35 844)
|
(36 702)
|
(37 559)
|
(40 366)
|
(40 342)
|
(41 352)
|
(42 496)
|
(42 929)
|
(43 411)
|
(44 019)
|
(44 114)
|
(44 157)
|
(44 194)
|
(43 804)
|
(43 903)
|
(44 062)
|
(44 537)
|
(44 916)
|
(45 249)
|
(45 725)
|
(46 151)
|
(46 729)
|
(47 332)
|
(47 860)
|
(48 563)
|
(48 989)
|
(49 393)
|
(50 568)
|
(50 589)
|
(51 037)
|
(51 075)
|
(50 039)
|
(50 224)
|
(50 277)
|
(50 841)
|
(51 278)
|
(51 443)
|
(51 696)
|
(51 965)
|
(51 997)
|
(51 270)
|
(50 391)
|
(49 487)
|
(49 145)
|
(49 095)
|
(49 342)
|
(49 518)
|
(51 125)
|
(51 551)
|
(52 371)
|
(53 194)
|
(53 299)
|
(53 921)
|
(54 307)
|
(54 707)
|
(54 864)
|
(56 910)
|
(59 958)
|
(62 532)
|
(65 951)
|
(68 373)
|
(69 980)
|
(72 677)
|
(74 963)
|
(76 708)
|
(79 570)
|
(81 044)
|
(82 229)
|
(82 154)
|
(79 810)
|
(78 279)
|
(77 736)
|
(76 799)
|
(76 800)
|
(77 026)
|
(76 502)
|
(76 181)
|
(76 285)
|
(76 047)
|
(75 511)
|
|
| Gross Profit |
13 224
N/A
|
13 793
+4%
|
14 257
+3%
|
11 912
-16%
|
14 356
+21%
|
14 072
-2%
|
13 798
-2%
|
13 636
-1%
|
14 076
+3%
|
14 479
+3%
|
14 885
+3%
|
15 394
+3%
|
15 904
+3%
|
16 519
+4%
|
17 101
+4%
|
17 693
+3%
|
18 162
+3%
|
18 661
+3%
|
19 168
+3%
|
19 124
0%
|
20 326
+6%
|
20 589
+1%
|
20 710
+1%
|
20 438
-1%
|
20 718
+1%
|
20 962
+1%
|
21 146
+1%
|
20 791
-2%
|
20 785
0%
|
20 770
0%
|
20 833
+0%
|
21 295
+2%
|
21 580
+1%
|
21 666
+0%
|
21 662
0%
|
21 665
+0%
|
21 582
0%
|
21 712
+1%
|
21 906
+1%
|
22 005
+0%
|
22 234
+1%
|
22 347
+1%
|
22 470
+1%
|
22 733
+1%
|
22 551
-1%
|
22 441
0%
|
22 037
-2%
|
21 240
-4%
|
21 006
-1%
|
20 793
-1%
|
20 920
+1%
|
21 340
+2%
|
21 638
+1%
|
21 855
+1%
|
21 945
+0%
|
21 788
-1%
|
21 592
-1%
|
21 213
-2%
|
20 945
-1%
|
21 126
+1%
|
21 204
+0%
|
21 422
+1%
|
21 679
+1%
|
21 589
0%
|
21 721
+1%
|
22 043
+1%
|
22 167
+1%
|
22 057
0%
|
22 280
+1%
|
22 540
+1%
|
22 984
+2%
|
23 248
+1%
|
23 191
0%
|
24 696
+6%
|
26 089
+6%
|
27 610
+6%
|
29 770
+8%
|
30 348
+2%
|
30 671
+1%
|
31 042
+1%
|
30 270
-2%
|
28 285
-7%
|
27 677
-2%
|
26 891
-3%
|
27 118
+1%
|
28 198
+4%
|
28 609
+1%
|
29 676
+4%
|
29 822
+0%
|
30 500
+2%
|
30 544
+0%
|
30 064
-2%
|
29 700
-1%
|
29 355
-1%
|
29 195
-1%
|
29 269
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(10 369)
|
(10 773)
|
(11 064)
|
(9 101)
|
(11 125)
|
(10 869)
|
(10 663)
|
(10 477)
|
(10 802)
|
(11 104)
|
(11 402)
|
(11 793)
|
(12 169)
|
(12 591)
|
(12 975)
|
(13 370)
|
(13 729)
|
(14 073)
|
(14 454)
|
(14 055)
|
(15 076)
|
(15 206)
|
(15 326)
|
(15 166)
|
(15 489)
|
(15 780)
|
(16 055)
|
(16 389)
|
(16 515)
|
(16 569)
|
(16 625)
|
(16 622)
|
(16 691)
|
(16 662)
|
(16 565)
|
(16 413)
|
(16 307)
|
(16 402)
|
(16 506)
|
(16 683)
|
(16 924)
|
(17 083)
|
(17 066)
|
(16 993)
|
(17 079)
|
(17 537)
|
(16 514)
|
(16 070)
|
(15 777)
|
(15 673)
|
(16 656)
|
(16 805)
|
(16 972)
|
(16 882)
|
(17 000)
|
(16 878)
|
(15 905)
|
(16 201)
|
(15 739)
|
(16 219)
|
(16 919)
|
(17 292)
|
(17 335)
|
(17 274)
|
(17 734)
|
(18 016)
|
(18 045)
|
(17 855)
|
(17 981)
|
(18 040)
|
(18 294)
|
(18 567)
|
(18 929)
|
(19 443)
|
(19 908)
|
(20 783)
|
(21 247)
|
(21 644)
|
(21 891)
|
(22 009)
|
(22 284)
|
(22 457)
|
(22 835)
|
(22 977)
|
(23 288)
|
(23 443)
|
(23 500)
|
(23 867)
|
(24 147)
|
(24 283)
|
(24 539)
|
(24 430)
|
(23 297)
|
(22 679)
|
(23 991)
|
(24 490)
|
|
| Selling, General & Administrative |
(8 701)
|
(8 976)
|
(9 197)
|
(7 505)
|
(9 166)
|
(8 927)
|
(8 765)
|
(8 657)
|
(8 952)
|
(9 231)
|
(9 477)
|
(9 797)
|
(10 120)
|
(10 481)
|
(10 819)
|
(11 185)
|
(11 569)
|
(11 906)
|
(12 271)
|
(11 852)
|
(12 805)
|
(12 889)
|
(12 929)
|
(12 670)
|
(12 845)
|
(12 927)
|
(12 981)
|
(12 954)
|
(12 932)
|
(12 915)
|
(12 925)
|
(13 078)
|
(13 207)
|
(13 334)
|
(13 424)
|
(13 469)
|
(13 561)
|
(13 770)
|
(13 950)
|
(14 106)
|
(14 265)
|
(14 381)
|
(14 560)
|
(14 643)
|
(15 111)
|
(15 221)
|
(14 748)
|
(14 465)
|
(14 251)
|
(14 152)
|
(14 565)
|
(14 676)
|
(14 815)
|
(14 711)
|
(14 803)
|
(14 665)
|
(14 305)
|
(14 032)
|
(13 626)
|
(14 174)
|
(14 375)
|
(14 754)
|
(15 157)
|
(15 049)
|
(15 242)
|
(15 506)
|
(15 710)
|
(15 631)
|
(15 746)
|
(15 783)
|
(15 992)
|
(16 210)
|
(16 576)
|
(17 109)
|
(17 608)
|
(18 553)
|
(18 996)
|
(19 371)
|
(19 582)
|
(19 665)
|
(19 937)
|
(20 102)
|
(20 460)
|
(20 592)
|
(20 878)
|
(21 054)
|
(21 092)
|
(21 452)
|
(21 596)
|
(21 801)
|
(22 034)
|
(21 901)
|
(20 731)
|
(20 107)
|
(20 158)
|
(21 873)
|
|
| Depreciation & Amortization |
(1 112)
|
(1 148)
|
(1 172)
|
(967)
|
(1 184)
|
(1 163)
|
(1 135)
|
(1 098)
|
(1 129)
|
(1 154)
|
(1 201)
|
(1 259)
|
(1 307)
|
(1 354)
|
(1 384)
|
(1 409)
|
(1 403)
|
(1 427)
|
(1 462)
|
(1 496)
|
(1 554)
|
(1 588)
|
(1 628)
|
(1 659)
|
(1 703)
|
(1 747)
|
(1 787)
|
(1 826)
|
(1 863)
|
(1 893)
|
(1 961)
|
(2 023)
|
(2 067)
|
(2 085)
|
(2 081)
|
(2 084)
|
(2 079)
|
(2 093)
|
(2 106)
|
(2 131)
|
(2 149)
|
(2 170)
|
(2 166)
|
(2 044)
|
(2 148)
|
(2 159)
|
(2 027)
|
(1 996)
|
(1 971)
|
(1 966)
|
(2 091)
|
(2 129)
|
(2 157)
|
(2 171)
|
(2 197)
|
(2 213)
|
(2 220)
|
(2 169)
|
(2 113)
|
(2 045)
|
(2 080)
|
(2 101)
|
(2 178)
|
(2 225)
|
(2 278)
|
(2 296)
|
(2 244)
|
(2 224)
|
(2 235)
|
(2 257)
|
(2 302)
|
(2 357)
|
(2 353)
|
(2 334)
|
(2 300)
|
(2 230)
|
(2 251)
|
(2 273)
|
(2 309)
|
(2 344)
|
(2 347)
|
(2 355)
|
(2 375)
|
(2 385)
|
(2 367)
|
(2 389)
|
(2 408)
|
(2 415)
|
(2 450)
|
(2 482)
|
(2 505)
|
(2 529)
|
(2 566)
|
(2 572)
|
(2 582)
|
(2 617)
|
|
| Other Operating Expenses |
(556)
|
(649)
|
(695)
|
(629)
|
(775)
|
(779)
|
(763)
|
(722)
|
(721)
|
(719)
|
(724)
|
(737)
|
(742)
|
(756)
|
(772)
|
(776)
|
(757)
|
(740)
|
(721)
|
(707)
|
(717)
|
(729)
|
(769)
|
(837)
|
(941)
|
(1 106)
|
(1 287)
|
(1 609)
|
(1 720)
|
(1 761)
|
(1 739)
|
(1 521)
|
(1 417)
|
(1 243)
|
(1 060)
|
(860)
|
(667)
|
(539)
|
(450)
|
(446)
|
(510)
|
(532)
|
(340)
|
(306)
|
180
|
(157)
|
261
|
391
|
445
|
445
|
0
|
0
|
0
|
0
|
0
|
0
|
620
|
0
|
0
|
0
|
(464)
|
(437)
|
0
|
0
|
(214)
|
(214)
|
(91)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(101)
|
0
|
0
|
0
|
0
|
0
|
(1 251)
|
0
|
|
| Operating Income |
2 855
N/A
|
3 020
+6%
|
3 193
+6%
|
2 811
-12%
|
3 231
+15%
|
3 203
-1%
|
3 135
-2%
|
3 159
+1%
|
3 274
+4%
|
3 375
+3%
|
3 483
+3%
|
3 601
+3%
|
3 735
+4%
|
3 928
+5%
|
4 126
+5%
|
4 323
+5%
|
4 433
+3%
|
4 588
+3%
|
4 714
+3%
|
5 069
+8%
|
5 250
+4%
|
5 383
+3%
|
5 384
+0%
|
5 272
-2%
|
5 229
-1%
|
5 182
-1%
|
5 091
-2%
|
4 402
-14%
|
4 270
-3%
|
4 201
-2%
|
4 208
+0%
|
4 673
+11%
|
4 889
+5%
|
5 004
+2%
|
5 097
+2%
|
5 252
+3%
|
5 275
+0%
|
5 310
+1%
|
5 400
+2%
|
5 322
-1%
|
5 310
0%
|
5 264
-1%
|
5 404
+3%
|
5 740
+6%
|
5 472
-5%
|
4 904
-10%
|
5 523
+13%
|
5 170
-6%
|
5 229
+1%
|
5 120
-2%
|
4 264
-17%
|
4 535
+6%
|
4 666
+3%
|
4 973
+7%
|
4 945
-1%
|
4 910
-1%
|
5 687
+16%
|
5 012
-12%
|
5 206
+4%
|
4 907
-6%
|
4 285
-13%
|
4 130
-4%
|
4 344
+5%
|
4 315
-1%
|
3 987
-8%
|
4 027
+1%
|
4 122
+2%
|
4 202
+2%
|
4 299
+2%
|
4 500
+5%
|
4 690
+4%
|
4 681
0%
|
4 262
-9%
|
5 253
+23%
|
6 181
+18%
|
6 827
+10%
|
8 523
+25%
|
8 704
+2%
|
8 780
+1%
|
9 033
+3%
|
7 986
-12%
|
5 828
-27%
|
4 842
-17%
|
3 914
-19%
|
3 830
-2%
|
4 755
+24%
|
5 109
+7%
|
5 809
+14%
|
5 675
-2%
|
6 217
+10%
|
6 005
-3%
|
5 634
-6%
|
6 403
+14%
|
6 676
+4%
|
5 204
-22%
|
4 779
-8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(501)
|
(546)
|
(569)
|
(584)
|
(595)
|
(595)
|
(581)
|
(556)
|
(557)
|
(610)
|
(592)
|
(570)
|
(538)
|
(441)
|
(446)
|
(463)
|
(483)
|
(513)
|
(544)
|
(572)
|
(577)
|
(591)
|
(619)
|
(647)
|
(713)
|
(776)
|
(833)
|
(866)
|
(867)
|
(844)
|
(801)
|
(801)
|
(785)
|
(776)
|
(779)
|
(757)
|
(752)
|
(758)
|
(764)
|
(866)
|
(834)
|
(827)
|
(514)
|
(684)
|
(403)
|
(390)
|
(1 111)
|
(1 049)
|
(1 017)
|
(1 279)
|
(873)
|
(882)
|
(885)
|
(600)
|
(605)
|
(607)
|
(866)
|
(1 025)
|
(594)
|
(569)
|
(294)
|
(118)
|
(526)
|
(530)
|
(512)
|
(496)
|
(483)
|
(461)
|
(465)
|
(470)
|
(468)
|
(467)
|
(468)
|
(470)
|
(477)
|
(465)
|
(456)
|
(438)
|
(423)
|
(421)
|
(425)
|
(433)
|
(453)
|
(478)
|
(513)
|
(542)
|
(524)
|
(502)
|
(461)
|
(430)
|
(428)
|
(411)
|
(421)
|
(427)
|
(437)
|
(445)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(445)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
620
|
0
|
593
|
162
|
(465)
|
0
|
0
|
(129)
|
(214)
|
0
|
0
|
0
|
(92)
|
(95)
|
(105)
|
(112)
|
(33)
|
(270)
|
(285)
|
(792)
|
(800)
|
(255)
|
(269)
|
242
|
248
|
(68)
|
(56)
|
(58)
|
(66)
|
0
|
(49)
|
(108)
|
(102)
|
0
|
(104)
|
(41)
|
(68)
|
(661)
|
(1 252)
|
0
|
338
|
|
| 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
|
(338)
|
0
|
(338)
|
(338)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
88
|
103
|
118
|
133
|
59
|
52
|
41
|
35
|
27
|
31
|
40
|
43
|
9
|
(26)
|
(28)
|
(45)
|
(16)
|
14
|
10
|
21
|
47
|
54
|
55
|
61
|
48
|
56
|
64
|
77
|
92
|
98
|
102
|
105
|
106
|
103
|
100
|
98
|
95
|
|
| Pre-Tax Income |
2 354
N/A
|
2 474
+5%
|
2 624
+6%
|
2 227
-15%
|
2 636
+18%
|
2 608
-1%
|
2 554
-2%
|
2 603
+2%
|
2 717
+4%
|
2 765
+2%
|
2 891
+5%
|
3 031
+5%
|
3 197
+5%
|
3 487
+9%
|
3 680
+6%
|
3 860
+5%
|
3 950
+2%
|
4 075
+3%
|
4 170
+2%
|
4 497
+8%
|
4 673
+4%
|
4 792
+3%
|
4 765
-1%
|
4 625
-3%
|
4 516
-2%
|
4 406
-2%
|
4 258
-3%
|
3 536
-17%
|
3 403
-4%
|
3 357
-1%
|
3 407
+1%
|
3 872
+14%
|
4 104
+6%
|
4 228
+3%
|
4 318
+2%
|
4 495
+4%
|
4 523
+1%
|
4 552
+1%
|
4 636
+2%
|
4 456
-4%
|
4 476
+0%
|
4 437
-1%
|
4 552
+3%
|
5 056
+11%
|
4 286
-15%
|
4 176
-3%
|
4 412
+6%
|
4 121
-7%
|
4 212
+2%
|
3 841
-9%
|
3 391
-12%
|
3 653
+8%
|
3 781
+4%
|
4 373
+16%
|
4 340
-1%
|
4 923
+13%
|
4 821
-2%
|
4 580
-5%
|
4 774
+4%
|
3 961
-17%
|
4 094
+3%
|
4 130
+1%
|
3 822
-7%
|
3 630
-5%
|
3 527
-3%
|
3 572
+1%
|
3 674
+3%
|
3 676
+0%
|
3 770
+3%
|
3 965
+5%
|
4 153
+5%
|
4 190
+1%
|
3 498
-17%
|
4 470
+28%
|
4 867
+9%
|
5 546
+14%
|
7 826
+41%
|
8 007
+2%
|
8 620
+8%
|
8 907
+3%
|
7 547
-15%
|
5 394
-29%
|
4 392
-19%
|
3 418
-22%
|
3 373
-1%
|
4 228
+25%
|
4 554
+8%
|
5 297
+16%
|
5 312
+0%
|
5 785
+9%
|
5 641
-2%
|
5 261
-7%
|
5 424
+3%
|
5 097
-6%
|
4 865
-5%
|
4 767
-2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(895)
|
(942)
|
(1 000)
|
(851)
|
(1 007)
|
(994)
|
(969)
|
(984)
|
(1 026)
|
(1 043)
|
(1 093)
|
(1 146)
|
(1 210)
|
(1 320)
|
(1 402)
|
(1 452)
|
(1 482)
|
(1 538)
|
(1 562)
|
(1 710)
|
(1 790)
|
(1 832)
|
(1 828)
|
(1 776)
|
(1 717)
|
(1 659)
|
(1 625)
|
(1 322)
|
(1 269)
|
(1 263)
|
(1 246)
|
(1 384)
|
(1 467)
|
(1 506)
|
(1 497)
|
(1 575)
|
(1 585)
|
(1 589)
|
(1 653)
|
(1 527)
|
(1 539)
|
(1 500)
|
(1 533)
|
(1 741)
|
(1 486)
|
(1 469)
|
(1 537)
|
(1 427)
|
(1 445)
|
(1 294)
|
(1 123)
|
(1 204)
|
(1 253)
|
(1 463)
|
(1 480)
|
(1 602)
|
(1 537)
|
(1 444)
|
(1 506)
|
(1 295)
|
(1 367)
|
(1 358)
|
(1 182)
|
(1 065)
|
(919)
|
(835)
|
(836)
|
(782)
|
(801)
|
(857)
|
(916)
|
(921)
|
(737)
|
(957)
|
(1 046)
|
(1 178)
|
(1 645)
|
(1 699)
|
(1 838)
|
(1 961)
|
(1 689)
|
(1 170)
|
(944)
|
(638)
|
(652)
|
(855)
|
(922)
|
(1 159)
|
(1 182)
|
(1 298)
|
(1 271)
|
(1 170)
|
(1 239)
|
(1 169)
|
(1 102)
|
(1 062)
|
|
| Income from Continuing Operations |
1 459
|
1 532
|
1 624
|
1 376
|
1 629
|
1 614
|
1 585
|
1 619
|
1 691
|
1 722
|
1 798
|
1 885
|
1 987
|
2 167
|
2 278
|
2 408
|
2 468
|
2 537
|
2 608
|
2 787
|
2 883
|
2 960
|
2 937
|
2 849
|
2 799
|
2 747
|
2 633
|
2 214
|
2 134
|
2 094
|
2 161
|
2 488
|
2 637
|
2 722
|
2 821
|
2 920
|
2 938
|
2 963
|
2 983
|
2 929
|
2 937
|
2 937
|
3 019
|
3 315
|
2 800
|
2 707
|
2 875
|
2 694
|
2 767
|
2 547
|
2 268
|
2 449
|
2 528
|
2 910
|
2 860
|
3 321
|
3 284
|
3 136
|
3 268
|
2 666
|
2 727
|
2 772
|
2 640
|
2 565
|
2 608
|
2 737
|
2 838
|
2 894
|
2 969
|
3 108
|
3 237
|
3 269
|
2 761
|
3 513
|
3 821
|
4 368
|
6 181
|
6 308
|
6 782
|
6 946
|
5 858
|
4 224
|
3 448
|
2 780
|
2 721
|
3 373
|
3 632
|
4 138
|
4 130
|
4 487
|
4 370
|
4 091
|
4 185
|
3 928
|
3 763
|
3 705
|
|
| Net Income (Common) |
1 459
N/A
|
1 532
+5%
|
1 624
+6%
|
1 623
0%
|
1 658
+2%
|
1 672
+1%
|
1 674
+0%
|
1 809
+8%
|
1 892
+5%
|
2 944
+56%
|
3 196
+9%
|
3 198
+0%
|
3 260
+2%
|
2 390
-27%
|
2 294
-4%
|
2 408
+5%
|
2 468
+2%
|
2 537
+3%
|
2 608
+3%
|
2 787
+7%
|
2 883
+3%
|
2 960
+3%
|
2 937
-1%
|
2 849
-3%
|
2 799
-2%
|
2 747
-2%
|
2 633
-4%
|
2 214
-16%
|
2 134
-4%
|
2 094
-2%
|
2 161
+3%
|
2 488
+15%
|
2 637
+6%
|
2 722
+3%
|
2 821
+4%
|
2 920
+4%
|
2 938
+1%
|
2 963
+1%
|
2 983
+1%
|
2 929
-2%
|
2 937
+0%
|
2 937
N/A
|
3 019
+3%
|
2 999
-1%
|
2 800
-7%
|
2 707
-3%
|
2 412
-11%
|
1 971
-18%
|
1 891
-4%
|
1 514
-20%
|
1 524
+1%
|
(1 636)
N/A
|
(1 419)
+13%
|
(900)
+37%
|
(703)
+22%
|
3 363
N/A
|
3 360
0%
|
3 287
-2%
|
3 346
+2%
|
2 734
-18%
|
2 780
+2%
|
2 771
0%
|
2 641
-5%
|
2 914
+10%
|
2 954
+1%
|
3 082
+4%
|
3 226
+5%
|
2 937
-9%
|
3 014
+3%
|
3 153
+5%
|
3 245
+3%
|
3 281
+1%
|
2 770
-16%
|
3 522
+27%
|
3 822
+9%
|
4 368
+14%
|
6 181
+42%
|
6 308
+2%
|
6 782
+8%
|
6 946
+2%
|
5 858
-16%
|
4 224
-28%
|
3 448
-18%
|
2 780
-19%
|
2 721
-2%
|
3 373
+24%
|
3 632
+8%
|
4 138
+14%
|
4 130
0%
|
4 487
+9%
|
4 370
-3%
|
4 091
-6%
|
4 185
+2%
|
3 928
-6%
|
3 763
-4%
|
3 705
-2%
|
|
| EPS (Diluted) |
1.6
N/A
|
1.68
+5%
|
1.78
+6%
|
1.77
-1%
|
1.81
+2%
|
1.82
+1%
|
1.8
-1%
|
1.96
+9%
|
2.05
+5%
|
3.16
+54%
|
3.53
+12%
|
3.5
-1%
|
3.64
+4%
|
2.68
-26%
|
2.58
-4%
|
2.71
+5%
|
2.81
+4%
|
2.92
+4%
|
3.01
+3%
|
3.21
+7%
|
3.33
+4%
|
3.45
+4%
|
3.45
N/A
|
3.35
-3%
|
3.45
+3%
|
3.54
+3%
|
3.48
-2%
|
2.86
-18%
|
2.83
-1%
|
2.78
-2%
|
2.87
+3%
|
3.3
+15%
|
3.53
+7%
|
3.69
+5%
|
3.91
+6%
|
4
+2%
|
4.21
+5%
|
4.27
+1%
|
4.39
+3%
|
4.28
-3%
|
4.36
+2%
|
4.43
+2%
|
4.55
+3%
|
4.52
-1%
|
4.31
-5%
|
4.21
-2%
|
3.83
-9%
|
3.07
-20%
|
2.96
-4%
|
2.37
-20%
|
2.38
+0%
|
-2.57
N/A
|
-2.19
+15%
|
-1.4
+36%
|
-1.11
+21%
|
5.31
N/A
|
5.56
+5%
|
5.6
+1%
|
5.82
+4%
|
4.69
-19%
|
5
+7%
|
5.02
+0%
|
4.82
-4%
|
5.29
+10%
|
5.46
+3%
|
5.74
+5%
|
6.07
+6%
|
5.5
-9%
|
5.8
+5%
|
6.1
+5%
|
6.3
+3%
|
6.36
+1%
|
5.47
-14%
|
6.98
+28%
|
7.55
+8%
|
8.64
+14%
|
12.26
+42%
|
12.67
+3%
|
13.85
+9%
|
14.1
+2%
|
12.52
-11%
|
9.11
-27%
|
7.45
-18%
|
5.98
-20%
|
5.87
-2%
|
7.29
+24%
|
7.85
+8%
|
8.94
+14%
|
8.92
0%
|
9.68
+9%
|
9.46
-2%
|
8.86
-6%
|
9.16
+3%
|
8.62
-6%
|
8.26
-4%
|
8.13
-2%
|
|