Canadian National Railway Co
TSX:CNR
Income Statement
Earnings Waterfall
Canadian National Railway Co
Income Statement
Canadian National Railway 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 |
91
|
179
|
268
|
353
|
347
|
342
|
331
|
317
|
304
|
289
|
278
|
294
|
285
|
295
|
300
|
299
|
299
|
296
|
306
|
312
|
325
|
335
|
331
|
336
|
334
|
336
|
350
|
375
|
401
|
422
|
427
|
412
|
392
|
375
|
368
|
360
|
354
|
348
|
343
|
341
|
341
|
342
|
341
|
342
|
345
|
347
|
352
|
357
|
360
|
365
|
370
|
371
|
385
|
397
|
414
|
439
|
458
|
469
|
476
|
480
|
479
|
486
|
487
|
481
|
481
|
482
|
484
|
489
|
498
|
510
|
524
|
538
|
547
|
555
|
557
|
554
|
545
|
559
|
619
|
610
|
606
|
576
|
520
|
548
|
587
|
632
|
676
|
722
|
767
|
814
|
859
|
891
|
914
|
913
|
910
|
913
|
|
| Revenue |
5 763
N/A
|
5 922
+3%
|
6 100
+3%
|
6 110
+0%
|
6 097
0%
|
6 009
-1%
|
5 919
-1%
|
5 884
-1%
|
5 826
-1%
|
6 028
+3%
|
6 324
+5%
|
6 548
+4%
|
6 816
+4%
|
6 989
+3%
|
7 090
+1%
|
7 446
+5%
|
7 431
0%
|
7 593
+2%
|
7 815
+3%
|
7 929
+1%
|
7 938
+0%
|
7 965
+0%
|
7 956
0%
|
7 897
-1%
|
7 918
+0%
|
7 989
+1%
|
8 223
+3%
|
8 482
+3%
|
8 414
-1%
|
8 097
-4%
|
7 685
-5%
|
7 367
-4%
|
7 473
+1%
|
7 785
+4%
|
8 062
+4%
|
8 297
+3%
|
8 416
+1%
|
8 583
+2%
|
8 768
+2%
|
9 028
+3%
|
9 290
+3%
|
9 573
+3%
|
9 763
+2%
|
9 920
+2%
|
10 040
+1%
|
10 163
+1%
|
10 364
+2%
|
10 575
+2%
|
10 802
+2%
|
11 252
+4%
|
11 672
+4%
|
12 134
+4%
|
12 539
+3%
|
12 548
+0%
|
12 652
+1%
|
12 611
0%
|
12 477
-1%
|
12 194
-2%
|
11 986
-2%
|
12 037
+0%
|
12 279
+2%
|
12 766
+4%
|
12 973
+2%
|
13 041
+1%
|
13 029
0%
|
13 331
+2%
|
13 798
+4%
|
14 321
+4%
|
14 671
+2%
|
14 999
+2%
|
15 141
+1%
|
14 917
-1%
|
14 918
+0%
|
14 168
-5%
|
13 747
-3%
|
13 819
+1%
|
13 809
0%
|
14 198
+3%
|
14 380
+1%
|
14 477
+1%
|
14 650
+1%
|
15 396
+5%
|
16 318
+6%
|
17 107
+5%
|
17 712
+4%
|
17 425
-2%
|
16 899
-3%
|
16 828
0%
|
16 764
0%
|
17 036
+2%
|
17 159
+1%
|
17 046
-1%
|
17 200
+1%
|
17 143
0%
|
17 198
+0%
|
17 304
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 267)
|
(1 279)
|
(1 317)
|
(1 367)
|
(1 384)
|
(1 379)
|
(1 334)
|
(1 350)
|
(1 319)
|
(1 284)
|
(1 304)
|
(1 274)
|
(1 334)
|
(1 405)
|
(1 452)
|
(1 723)
|
(1 629)
|
(1 728)
|
(1 844)
|
(1 919)
|
(1 952)
|
(1 990)
|
(2 003)
|
(2 071)
|
(2 171)
|
(2 341)
|
(2 501)
|
(2 593)
|
(2 418)
|
(2 188)
|
(1 962)
|
(1 847)
|
(1 885)
|
(1 938)
|
(2 001)
|
(2 084)
|
(2 186)
|
(2 302)
|
(2 428)
|
(2 532)
|
(2 594)
|
(2 657)
|
(2 709)
|
(2 772)
|
(2 830)
|
(2 889)
|
(2 924)
|
(2 970)
|
(3 093)
|
(3 224)
|
(3 340)
|
(3 444)
|
(3 406)
|
(3 293)
|
(3 163)
|
(3 014)
|
(2 839)
|
(2 698)
|
(2 644)
|
(2 643)
|
(2 782)
|
(2 923)
|
(3 019)
|
(3 131)
|
(3 223)
|
(3 376)
|
(3 562)
|
(3 703)
|
(3 785)
|
(3 884)
|
(3 905)
|
(3 904)
|
(3 886)
|
(3 618)
|
(3 428)
|
(3 304)
|
(3 279)
|
(3 441)
|
(3 540)
|
(3 595)
|
(3 745)
|
(4 067)
|
(4 384)
|
(4 709)
|
(4 796)
|
(4 623)
|
(4 474)
|
(4 351)
|
(4 286)
|
(4 354)
|
(4 419)
|
(4 373)
|
(4 383)
|
(4 248)
|
(4 143)
|
(4 092)
|
|
| Gross Profit |
4 496
N/A
|
4 643
+3%
|
4 783
+3%
|
4 743
-1%
|
4 713
-1%
|
4 630
-2%
|
4 585
-1%
|
4 534
-1%
|
4 507
-1%
|
4 744
+5%
|
5 020
+6%
|
5 274
+5%
|
5 482
+4%
|
5 584
+2%
|
5 638
+1%
|
5 723
+2%
|
5 802
+1%
|
5 865
+1%
|
5 971
+2%
|
6 010
+1%
|
5 986
0%
|
5 975
0%
|
5 953
0%
|
5 826
-2%
|
5 747
-1%
|
5 648
-2%
|
5 722
+1%
|
5 889
+3%
|
5 996
+2%
|
5 909
-1%
|
5 723
-3%
|
5 520
-4%
|
5 588
+1%
|
5 847
+5%
|
6 061
+4%
|
6 213
+3%
|
6 230
+0%
|
6 281
+1%
|
6 340
+1%
|
6 496
+2%
|
6 696
+3%
|
6 916
+3%
|
7 054
+2%
|
7 148
+1%
|
7 210
+1%
|
7 274
+1%
|
7 440
+2%
|
7 605
+2%
|
7 709
+1%
|
8 028
+4%
|
8 332
+4%
|
8 690
+4%
|
9 133
+5%
|
9 255
+1%
|
9 489
+3%
|
9 597
+1%
|
9 638
+0%
|
9 496
-1%
|
9 342
-2%
|
9 394
+1%
|
9 497
+1%
|
9 843
+4%
|
9 954
+1%
|
9 910
0%
|
9 806
-1%
|
9 955
+2%
|
10 236
+3%
|
10 618
+4%
|
10 886
+3%
|
11 115
+2%
|
11 236
+1%
|
11 013
-2%
|
11 032
+0%
|
10 550
-4%
|
10 319
-2%
|
10 515
+2%
|
10 530
+0%
|
10 757
+2%
|
10 840
+1%
|
10 882
+0%
|
10 905
+0%
|
11 329
+4%
|
11 934
+5%
|
12 398
+4%
|
12 916
+4%
|
12 802
-1%
|
12 425
-3%
|
12 477
+0%
|
12 478
+0%
|
12 682
+2%
|
12 740
+0%
|
12 673
-1%
|
12 817
+1%
|
12 895
+1%
|
13 055
+1%
|
13 212
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 025)
|
(3 135)
|
(3 249)
|
(3 645)
|
(3 643)
|
(3 605)
|
(3 588)
|
(3 166)
|
(3 071)
|
(3 051)
|
(3 047)
|
(3 106)
|
(3 128)
|
(3 096)
|
(3 061)
|
(3 099)
|
(3 001)
|
(2 985)
|
(2 945)
|
(2 980)
|
(3 020)
|
(3 003)
|
(3 057)
|
(2 950)
|
(2 909)
|
(2 914)
|
(2 912)
|
(2 995)
|
(3 144)
|
(3 181)
|
(3 150)
|
(3 114)
|
(3 060)
|
(3 089)
|
(3 158)
|
(3 189)
|
(3 164)
|
(3 154)
|
(3 109)
|
(3 200)
|
(3 252)
|
(3 361)
|
(3 452)
|
(3 463)
|
(3 538)
|
(3 545)
|
(3 612)
|
(3 732)
|
(3 796)
|
(3 899)
|
(4 001)
|
(4 066)
|
(4 266)
|
(4 284)
|
(4 317)
|
(4 331)
|
(4 218)
|
(4 145)
|
(4 071)
|
(4 362)
|
(4 178)
|
(4 402)
|
(4 461)
|
(4 667)
|
(4 916)
|
(4 961)
|
(5 209)
|
(5 125)
|
(5 343)
|
(5 409)
|
(5 409)
|
(5 420)
|
(5 304)
|
(5 233)
|
(5 249)
|
(5 252)
|
(5 292)
|
(5 408)
|
(5 432)
|
(5 319)
|
(5 305)
|
(5 342)
|
(5 440)
|
(5 558)
|
(5 641)
|
(5 696)
|
(5 734)
|
(5 880)
|
(5 997)
|
(6 165)
|
(6 225)
|
(6 348)
|
(6 506)
|
(6 504)
|
(6 573)
|
(6 625)
|
|
| Selling, General & Administrative |
(2 243)
|
(2 301)
|
(2 347)
|
(2 422)
|
(2 405)
|
(2 372)
|
(2 358)
|
(2 228)
|
(2 158)
|
(2 136)
|
(2 116)
|
(2 063)
|
(2 154)
|
(2 111)
|
(2 082)
|
(2 048)
|
(2 046)
|
(2 026)
|
(1 989)
|
(2 021)
|
(2 032)
|
(2 049)
|
(2 085)
|
(1 948)
|
(1 922)
|
(1 882)
|
(1 860)
|
(1 936)
|
(1 947)
|
(1 978)
|
(1 977)
|
(1 980)
|
(1 974)
|
(1 965)
|
(1 981)
|
(1 987)
|
(1 981)
|
(1 993)
|
(1 951)
|
(2 040)
|
(2 087)
|
(2 164)
|
(2 248)
|
(2 201)
|
(2 267)
|
(2 270)
|
(2 319)
|
(2 457)
|
(2 484)
|
(2 562)
|
(2 636)
|
(2 648)
|
(2 746)
|
(2 727)
|
(2 745)
|
(2 779)
|
(2 702)
|
(2 638)
|
(2 544)
|
(2 774)
|
(2 569)
|
(2 718)
|
(2 763)
|
(2 954)
|
(3 180)
|
(3 230)
|
(3 432)
|
(3 327)
|
(3 412)
|
(3 437)
|
(3 411)
|
(3 366)
|
(3 302)
|
(3 187)
|
(3 164)
|
(3 155)
|
(3 181)
|
(3 286)
|
(3 311)
|
(3 215)
|
(3 189)
|
(3 182)
|
(3 214)
|
(3 273)
|
(3 327)
|
(3 389)
|
(3 409)
|
(3 509)
|
(3 600)
|
(3 722)
|
(3 748)
|
(3 814)
|
(3 859)
|
(3 874)
|
(3 904)
|
(3 942)
|
|
| Depreciation & Amortization |
(476)
|
(478)
|
(500)
|
(499)
|
(504)
|
(500)
|
(486)
|
(472)
|
(469)
|
(478)
|
(493)
|
(598)
|
(530)
|
(540)
|
(527)
|
(627)
|
(538)
|
(561)
|
(602)
|
(650)
|
(657)
|
(663)
|
(671)
|
(677)
|
(681)
|
(689)
|
(701)
|
(725)
|
(753)
|
(776)
|
(790)
|
(790)
|
(792)
|
(798)
|
(811)
|
(834)
|
(847)
|
(859)
|
(873)
|
(884)
|
(896)
|
(909)
|
(918)
|
(924)
|
(929)
|
(949)
|
(963)
|
(980)
|
(1 001)
|
(1 008)
|
(1 025)
|
(1 050)
|
(1 090)
|
(1 118)
|
(1 147)
|
(1 158)
|
(1 169)
|
(1 180)
|
(1 205)
|
(1 225)
|
(1 241)
|
(1 271)
|
(1 275)
|
(1 281)
|
(1 281)
|
(1 285)
|
(1 299)
|
(1 329)
|
(1 446)
|
(1 479)
|
(1 521)
|
(1 562)
|
(1 514)
|
(1 555)
|
(1 574)
|
(1 589)
|
(1 601)
|
(1 603)
|
(1 617)
|
(1 598)
|
(1 614)
|
(1 631)
|
(1 661)
|
(1 729)
|
(1 757)
|
(1 783)
|
(1 805)
|
(1 817)
|
(1 831)
|
(1 848)
|
(1 866)
|
(1 892)
|
(1 923)
|
(1 946)
|
(1 971)
|
(1 938)
|
|
| Other Operating Expenses |
(306)
|
(356)
|
(402)
|
(724)
|
(734)
|
(733)
|
(744)
|
(466)
|
(444)
|
(437)
|
(438)
|
(445)
|
(444)
|
(445)
|
(452)
|
(424)
|
(417)
|
(398)
|
(354)
|
(309)
|
(331)
|
(291)
|
(301)
|
(325)
|
(306)
|
(343)
|
(351)
|
(334)
|
(444)
|
(427)
|
(383)
|
(344)
|
(294)
|
(326)
|
(366)
|
(368)
|
(336)
|
(302)
|
(285)
|
(276)
|
(269)
|
(288)
|
(286)
|
(338)
|
(342)
|
(326)
|
(330)
|
(295)
|
(311)
|
(329)
|
(340)
|
(368)
|
(430)
|
(439)
|
(425)
|
(394)
|
(347)
|
(327)
|
(322)
|
(363)
|
(368)
|
(413)
|
(423)
|
(432)
|
(455)
|
(446)
|
(478)
|
(469)
|
(485)
|
(493)
|
(477)
|
(492)
|
(488)
|
(491)
|
(511)
|
(508)
|
(510)
|
(519)
|
(504)
|
(506)
|
(502)
|
(529)
|
(565)
|
(556)
|
(557)
|
(524)
|
(520)
|
(554)
|
(566)
|
(595)
|
(611)
|
(642)
|
(724)
|
(684)
|
(698)
|
(745)
|
|
| Operating Income |
1 471
N/A
|
1 508
+3%
|
1 534
+2%
|
1 098
-28%
|
1 070
-3%
|
1 025
-4%
|
997
-3%
|
1 368
+37%
|
1 436
+5%
|
1 693
+18%
|
1 973
+17%
|
2 168
+10%
|
2 354
+9%
|
2 488
+6%
|
2 577
+4%
|
2 624
+2%
|
2 801
+7%
|
2 880
+3%
|
3 026
+5%
|
3 030
+0%
|
2 966
-2%
|
2 972
+0%
|
2 896
-3%
|
2 876
-1%
|
2 838
-1%
|
2 734
-4%
|
2 810
+3%
|
2 894
+3%
|
2 852
-1%
|
2 728
-4%
|
2 573
-6%
|
2 406
-6%
|
2 528
+5%
|
2 758
+9%
|
2 903
+5%
|
3 024
+4%
|
3 066
+1%
|
3 127
+2%
|
3 231
+3%
|
3 296
+2%
|
3 444
+4%
|
3 555
+3%
|
3 602
+1%
|
3 685
+2%
|
3 672
0%
|
3 729
+2%
|
3 828
+3%
|
3 873
+1%
|
3 913
+1%
|
4 129
+6%
|
4 331
+5%
|
4 624
+7%
|
4 867
+5%
|
4 971
+2%
|
5 172
+4%
|
5 266
+2%
|
5 420
+3%
|
5 351
-1%
|
5 271
-1%
|
5 032
-5%
|
5 319
+6%
|
5 441
+2%
|
5 493
+1%
|
5 243
-5%
|
4 890
-7%
|
4 994
+2%
|
5 027
+1%
|
5 493
+9%
|
5 543
+1%
|
5 706
+3%
|
5 827
+2%
|
5 593
-4%
|
5 728
+2%
|
5 317
-7%
|
5 070
-5%
|
5 263
+4%
|
5 238
0%
|
5 349
+2%
|
5 408
+1%
|
5 563
+3%
|
5 600
+1%
|
5 987
+7%
|
6 494
+8%
|
6 840
+5%
|
7 275
+6%
|
7 106
-2%
|
6 691
-6%
|
6 597
-1%
|
6 481
-2%
|
6 517
+1%
|
6 515
0%
|
6 325
-3%
|
6 311
0%
|
6 391
+1%
|
6 482
+1%
|
6 587
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(328)
|
(342)
|
(360)
|
(353)
|
(347)
|
(342)
|
(331)
|
(317)
|
(304)
|
(289)
|
(278)
|
(294)
|
(285)
|
(295)
|
(300)
|
(283)
|
(299)
|
(296)
|
(306)
|
(300)
|
(325)
|
(335)
|
(331)
|
(246)
|
(334)
|
(336)
|
(350)
|
(384)
|
(401)
|
(422)
|
(427)
|
(401)
|
(392)
|
(375)
|
(368)
|
(355)
|
(354)
|
(348)
|
(343)
|
(338)
|
(341)
|
(342)
|
(341)
|
(342)
|
(345)
|
(347)
|
(352)
|
(357)
|
(360)
|
(365)
|
(370)
|
(362)
|
(394)
|
(413)
|
(393)
|
(378)
|
(478)
|
(484)
|
(511)
|
(481)
|
(497)
|
(528)
|
(588)
|
(553)
|
(494)
|
(428)
|
(346)
|
(332)
|
(385)
|
(464)
|
(497)
|
(613)
|
(705)
|
(747)
|
(802)
|
(557)
|
(687)
|
(654)
|
(712)
|
(628)
|
(663)
|
(620)
|
(536)
|
(541)
|
(587)
|
(632)
|
(676)
|
(715)
|
(767)
|
(814)
|
(859)
|
(879)
|
(887)
|
(936)
|
(893)
|
(873)
|
|
| Non-Reccuring Items |
(98)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(486)
|
(486)
|
(486)
|
(349)
|
137
|
939
|
939
|
802
|
802
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(78)
|
(78)
|
(78)
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
106
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
238
|
152
|
152
|
152
|
177
|
288
|
288
|
348
|
378
|
341
|
341
|
281
|
315
|
40
|
0
|
0
|
83
|
134
|
123
|
134
|
120
|
3
|
0
|
0
|
52
|
0
|
0
|
0
|
93
|
0
|
0
|
0
|
22
|
0
|
223
|
259
|
365
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
136
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
48
|
|
| Total Other Income |
(7)
|
105
|
102
|
76
|
42
|
15
|
20
|
21
|
4
|
(15)
|
(37)
|
(20)
|
(11)
|
7
|
27
|
(30)
|
15
|
15
|
(6)
|
(17)
|
16
|
22
|
34
|
(30)
|
156
|
164
|
166
|
13
|
193
|
193
|
210
|
18
|
116
|
121
|
124
|
30
|
62
|
58
|
44
|
20
|
53
|
52
|
60
|
0
|
24
|
83
|
70
|
(10)
|
(9)
|
(22)
|
(40)
|
(22)
|
25
|
47
|
23
|
(66)
|
68
|
46
|
55
|
283
|
189
|
295
|
359
|
377
|
501
|
435
|
434
|
156
|
564
|
432
|
434
|
399
|
540
|
544
|
568
|
313
|
468
|
492
|
481
|
436
|
515
|
469
|
496
|
449
|
480
|
487
|
482
|
470
|
608
|
633
|
638
|
464
|
504
|
550
|
514
|
502
|
|
| Pre-Tax Income |
1 038
N/A
|
1 271
+22%
|
1 276
+0%
|
821
-36%
|
765
-7%
|
698
-9%
|
686
-2%
|
1 072
+56%
|
1 136
+6%
|
1 389
+22%
|
1 658
+19%
|
1 854
+12%
|
2 058
+11%
|
2 200
+7%
|
2 304
+5%
|
2 337
+1%
|
2 517
+8%
|
2 599
+3%
|
2 714
+4%
|
2 729
+1%
|
2 657
-3%
|
2 659
+0%
|
2 599
-2%
|
2 706
+4%
|
2 660
-2%
|
2 562
-4%
|
2 626
+2%
|
2 545
-3%
|
2 644
+4%
|
2 499
-5%
|
2 356
-6%
|
2 261
-4%
|
2 404
+6%
|
2 656
+10%
|
2 811
+6%
|
2 876
+2%
|
3 062
+6%
|
3 125
+2%
|
3 280
+5%
|
3 356
+2%
|
3 497
+4%
|
3 606
+3%
|
3 602
0%
|
3 658
+2%
|
3 391
-7%
|
3 465
+2%
|
3 546
+2%
|
3 589
+1%
|
3 678
+2%
|
3 865
+5%
|
4 055
+5%
|
4 360
+8%
|
4 501
+3%
|
4 605
+2%
|
4 802
+4%
|
4 874
+1%
|
5 010
+3%
|
4 913
-2%
|
4 815
-2%
|
4 927
+2%
|
5 011
+2%
|
5 208
+4%
|
5 264
+1%
|
5 089
-3%
|
4 897
-4%
|
5 224
+7%
|
5 374
+3%
|
5 682
+6%
|
5 722
+1%
|
5 674
-1%
|
5 764
+2%
|
5 429
-6%
|
5 563
+2%
|
4 628
-17%
|
4 350
-6%
|
4 544
+4%
|
4 670
+3%
|
5 324
+14%
|
6 116
+15%
|
6 333
+4%
|
6 254
-1%
|
6 638
+6%
|
6 454
-3%
|
6 763
+5%
|
7 168
+6%
|
6 961
-3%
|
6 497
-7%
|
6 488
0%
|
6 322
-3%
|
6 258
-1%
|
6 216
-1%
|
5 852
-6%
|
5 928
+1%
|
6 005
+1%
|
6 103
+2%
|
6 264
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(374)
|
(440)
|
(440)
|
(268)
|
(240)
|
(203)
|
(165)
|
(338)
|
(363)
|
(455)
|
(565)
|
(596)
|
(684)
|
(741)
|
(782)
|
(781)
|
(848)
|
(624)
|
(672)
|
(642)
|
(608)
|
(823)
|
(775)
|
(548)
|
(515)
|
(474)
|
(471)
|
(650)
|
(636)
|
(563)
|
(511)
|
(407)
|
(463)
|
(568)
|
(628)
|
(772)
|
(801)
|
(860)
|
(912)
|
(899)
|
(933)
|
(949)
|
(940)
|
(978)
|
(931)
|
(919)
|
(959)
|
(977)
|
(998)
|
(1 055)
|
(1 097)
|
(1 193)
|
(1 253)
|
(1 318)
|
(1 361)
|
(1 336)
|
(1 384)
|
(1 315)
|
(1 252)
|
(1 287)
|
(1 279)
|
(1 303)
|
(1 373)
|
2 159
|
2 208
|
2 160
|
2 186
|
(1 354)
|
(1 349)
|
(1 249)
|
(1 278)
|
(1 213)
|
(1 263)
|
(1 145)
|
(1 077)
|
(1 123)
|
(1 286)
|
(1 451)
|
(1 543)
|
(1 441)
|
(1 418)
|
(1 511)
|
(1 557)
|
(1 645)
|
(1 748)
|
(1 699)
|
(1 582)
|
(863)
|
(814)
|
(803)
|
(784)
|
(1 404)
|
(1 422)
|
(1 441)
|
(1 485)
|
(1 544)
|
|
| Income from Continuing Operations |
664
|
831
|
836
|
553
|
525
|
495
|
521
|
734
|
773
|
934
|
1 093
|
1 258
|
1 374
|
1 459
|
1 522
|
1 556
|
1 669
|
1 975
|
2 042
|
2 087
|
2 049
|
1 836
|
1 824
|
2 158
|
2 145
|
2 088
|
2 155
|
1 895
|
2 008
|
1 936
|
1 845
|
1 854
|
1 941
|
2 088
|
2 183
|
2 104
|
2 261
|
2 265
|
2 368
|
2 457
|
2 564
|
2 657
|
2 662
|
2 680
|
2 460
|
2 546
|
2 587
|
2 612
|
2 680
|
2 810
|
2 958
|
3 167
|
3 248
|
3 287
|
3 441
|
3 538
|
3 626
|
3 598
|
3 563
|
3 640
|
3 732
|
3 905
|
3 891
|
7 248
|
7 105
|
7 384
|
7 560
|
4 328
|
4 373
|
4 425
|
4 486
|
4 216
|
4 300
|
3 483
|
3 273
|
3 421
|
3 384
|
3 873
|
4 573
|
4 892
|
4 836
|
5 127
|
4 897
|
5 118
|
5 420
|
5 262
|
4 915
|
5 625
|
5 508
|
5 455
|
5 432
|
4 448
|
4 506
|
4 564
|
4 618
|
4 720
|
|
| Net Income (Common) |
652
N/A
|
819
+26%
|
827
+1%
|
547
-34%
|
522
-5%
|
495
-5%
|
521
+5%
|
734
+41%
|
773
+5%
|
934
+21%
|
1 093
+17%
|
1 258
+15%
|
1 374
+9%
|
1 459
+6%
|
1 522
+4%
|
1 556
+2%
|
1 669
+7%
|
1 975
+18%
|
2 042
+3%
|
2 087
+2%
|
2 049
-2%
|
1 836
-10%
|
1 824
-1%
|
2 158
+18%
|
2 145
-1%
|
2 088
-3%
|
2 155
+3%
|
1 895
-12%
|
2 008
+6%
|
1 936
-4%
|
1 845
-5%
|
1 854
+0%
|
1 941
+5%
|
2 088
+8%
|
2 183
+5%
|
2 104
-4%
|
2 261
+7%
|
2 265
+0%
|
2 368
+5%
|
2 457
+4%
|
2 564
+4%
|
2 657
+4%
|
2 662
+0%
|
2 680
+1%
|
2 460
-8%
|
2 546
+3%
|
2 587
+2%
|
2 612
+1%
|
2 680
+3%
|
2 810
+5%
|
2 958
+5%
|
3 167
+7%
|
3 248
+3%
|
3 287
+1%
|
3 441
+5%
|
3 538
+3%
|
3 626
+2%
|
3 598
-1%
|
3 563
-1%
|
3 640
+2%
|
3 732
+3%
|
3 905
+5%
|
3 891
0%
|
5 484
+41%
|
5 341
-3%
|
5 620
+5%
|
5 796
+3%
|
4 328
-25%
|
4 373
+1%
|
4 425
+1%
|
4 486
+1%
|
4 216
-6%
|
4 441
+5%
|
3 624
-18%
|
3 414
-6%
|
3 562
+4%
|
3 525
-1%
|
4 014
+14%
|
4 714
+17%
|
4 892
+4%
|
4 836
-1%
|
5 127
+6%
|
4 897
-4%
|
5 118
+5%
|
5 420
+6%
|
5 262
-3%
|
4 915
-7%
|
5 625
+14%
|
5 508
-2%
|
5 455
-1%
|
5 432
0%
|
4 448
-18%
|
4 506
+1%
|
4 564
+1%
|
4 618
+1%
|
4 720
+2%
|
|
| EPS (Diluted) |
0.53
N/A
|
0.67
+26%
|
0.68
+1%
|
0.45
-34%
|
0.43
-4%
|
0.41
-5%
|
0.44
+7%
|
0.63
+43%
|
0.67
+6%
|
0.81
+21%
|
0.95
+17%
|
1.09
+15%
|
1.19
+9%
|
1.27
+7%
|
1.36
+7%
|
1.38
+1%
|
1.53
+11%
|
1.83
+20%
|
1.92
+5%
|
1.95
+2%
|
1.97
+1%
|
1.79
-9%
|
1.8
+1%
|
2.12
+18%
|
2.19
+3%
|
2.16
-1%
|
2.25
+4%
|
1.97
-12%
|
2.12
+8%
|
2.05
-3%
|
1.96
-4%
|
1.96
N/A
|
2.05
+5%
|
2.2
+7%
|
2.33
+6%
|
2.24
-4%
|
2.44
+9%
|
2.47
+1%
|
2.62
+6%
|
2.7
+3%
|
2.89
+7%
|
3.02
+4%
|
3.05
+1%
|
3.06
+0%
|
2.87
-6%
|
2.99
+4%
|
3.07
+3%
|
3.09
+1%
|
3.22
+4%
|
3.4
+6%
|
3.6
+6%
|
3.85
+7%
|
3.98
+3%
|
4.06
+2%
|
4.29
+6%
|
4.39
+2%
|
4.59
+5%
|
4.6
+0%
|
4.59
0%
|
4.67
+2%
|
4.88
+4%
|
5.14
+5%
|
5.15
+0%
|
7.24
+41%
|
7.17
-1%
|
7.6
+6%
|
7.87
+4%
|
5.87
-25%
|
6
+2%
|
6.1
+2%
|
6.22
+2%
|
5.83
-6%
|
6.22
+7%
|
5.08
-18%
|
4.78
-6%
|
4.99
+4%
|
4.94
-1%
|
5.64
+14%
|
6.63
+18%
|
6.89
+4%
|
6.9
+0%
|
7.41
+7%
|
7.15
-4%
|
7.44
+4%
|
8.09
+9%
|
7.93
-2%
|
7.49
-6%
|
8.53
+14%
|
8.58
+1%
|
8.57
0%
|
8.61
+0%
|
7.01
-19%
|
7.17
+2%
|
7.26
+1%
|
7.41
+2%
|
7.57
+2%
|
|