Boston Scientific Corp
NYSE:BSX
Income Statement
Earnings Waterfall
Boston Scientific Corp
Income Statement
Boston Scientific Corp
| 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 |
57
|
51
|
45
|
43
|
42
|
44
|
46
|
46
|
46
|
48
|
55
|
64
|
76
|
76
|
78
|
90
|
104
|
201
|
323
|
435
|
539
|
573
|
577
|
570
|
560
|
533
|
498
|
468
|
439
|
413
|
392
|
407
|
398
|
409
|
409
|
393
|
376
|
346
|
317
|
281
|
275
|
266
|
269
|
261
|
257
|
258
|
330
|
324
|
314
|
302
|
219
|
216
|
222
|
275
|
279
|
284
|
282
|
235
|
235
|
233
|
232
|
231
|
230
|
229
|
233
|
232
|
233
|
241
|
288
|
320
|
357
|
473
|
451
|
453
|
444
|
361
|
355
|
350
|
350
|
341
|
344
|
322
|
299
|
276
|
256
|
262
|
265
|
459
|
464
|
471
|
484
|
305
|
318
|
331
|
0
|
0
|
|
| Revenue |
2 694
N/A
|
2 730
+1%
|
2 782
+2%
|
2 919
+5%
|
3 051
+5%
|
3 197
+5%
|
3 351
+5%
|
3 476
+4%
|
3 751
+8%
|
4 357
+16%
|
4 963
+14%
|
5 624
+13%
|
6 157
+9%
|
6 314
+3%
|
6 343
+0%
|
6 283
-1%
|
6 288
+0%
|
6 781
+8%
|
7 296
+8%
|
7 821
+7%
|
8 287
+6%
|
8 247
0%
|
8 270
+0%
|
8 357
+1%
|
8 318
0%
|
8 272
-1%
|
8 200
-1%
|
8 050
-2%
|
8 013
0%
|
8 063
+1%
|
8 111
+1%
|
8 188
+1%
|
8 138
-1%
|
7 992
-2%
|
7 883
-1%
|
7 806
-1%
|
7 771
0%
|
7 818
+1%
|
7 776
-1%
|
7 622
-2%
|
7 563
-1%
|
7 416
-2%
|
7 277
-2%
|
7 249
0%
|
7 144
-1%
|
7 125
0%
|
7 125
N/A
|
7 143
+0%
|
7 156
+0%
|
7 220
+1%
|
7 331
+2%
|
7 380
+1%
|
7 374
0%
|
7 344
0%
|
7 386
+1%
|
7 477
+1%
|
7 673
+3%
|
7 956
+4%
|
8 173
+3%
|
8 386
+3%
|
8 582
+2%
|
8 713
+2%
|
8 830
+1%
|
9 048
+2%
|
9 266
+2%
|
9 499
+3%
|
9 670
+2%
|
9 823
+2%
|
9 937
+1%
|
10 078
+1%
|
10 392
+3%
|
10 735
+3%
|
10 785
+0%
|
10 157
-6%
|
10 109
0%
|
9 913
-2%
|
10 123
+2%
|
11 197
+11%
|
11 470
+2%
|
11 888
+4%
|
12 162
+2%
|
12 329
+1%
|
12 567
+2%
|
12 682
+1%
|
13 045
+3%
|
13 400
+3%
|
13 757
+3%
|
14 240
+4%
|
14 707
+3%
|
15 228
+4%
|
15 910
+4%
|
16 747
+5%
|
17 553
+5%
|
18 494
+5%
|
19 350
+5%
|
20 074
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(939)
|
(895)
|
(891)
|
(906)
|
(928)
|
(943)
|
(981)
|
(1 015)
|
(1 091)
|
(1 258)
|
(1 366)
|
(1 487)
|
(1 581)
|
(1 581)
|
(1 610)
|
(1 613)
|
(1 634)
|
(1 961)
|
(2 253)
|
(2 438)
|
(2 629)
|
(2 501)
|
(2 438)
|
(2 544)
|
(2 551)
|
(2 589)
|
(2 669)
|
(2 672)
|
(2 698)
|
(2 729)
|
(2 705)
|
(2 767)
|
(2 828)
|
(2 856)
|
(2 838)
|
(2 784)
|
(2 742)
|
(2 762)
|
(2 810)
|
(2 801)
|
(2 803)
|
(2 696)
|
(2 573)
|
(2 494)
|
(2 435)
|
(2 388)
|
(2 339)
|
(2 314)
|
(2 271)
|
(2 278)
|
(2 302)
|
(2 297)
|
(2 250)
|
(2 216)
|
(2 205)
|
(2 212)
|
(2 267)
|
(2 369)
|
(2 424)
|
(2 469)
|
(2 538)
|
(2 523)
|
(2 559)
|
(2 616)
|
(2 644)
|
(2 747)
|
(2 784)
|
(2 836)
|
(2 898)
|
(2 933)
|
(3 046)
|
(3 149)
|
(3 253)
|
(3 277)
|
(3 366)
|
(3 446)
|
(3 599)
|
(3 757)
|
(3 790)
|
(3 681)
|
(3 805)
|
(3 853)
|
(3 909)
|
(3 932)
|
(4 015)
|
(4 060)
|
(4 185)
|
(4 322)
|
(4 492)
|
(4 709)
|
(4 918)
|
(5 238)
|
(5 488)
|
(5 862)
|
(6 082)
|
(6 267)
|
|
| Gross Profit |
1 755
N/A
|
1 835
+5%
|
1 891
+3%
|
2 013
+6%
|
2 123
+5%
|
2 254
+6%
|
2 370
+5%
|
2 461
+4%
|
2 660
+8%
|
3 099
+17%
|
3 597
+16%
|
4 137
+15%
|
4 576
+11%
|
4 733
+3%
|
4 733
N/A
|
4 670
-1%
|
4 654
0%
|
4 820
+4%
|
5 043
+5%
|
5 383
+7%
|
5 658
+5%
|
5 746
+2%
|
5 832
+1%
|
5 813
0%
|
5 767
-1%
|
5 683
-1%
|
5 531
-3%
|
5 378
-3%
|
5 315
-1%
|
5 334
+0%
|
5 406
+1%
|
5 421
+0%
|
5 310
-2%
|
5 136
-3%
|
5 045
-2%
|
5 022
0%
|
5 029
+0%
|
5 056
+1%
|
4 966
-2%
|
4 821
-3%
|
4 760
-1%
|
4 720
-1%
|
4 704
0%
|
4 755
+1%
|
4 709
-1%
|
4 737
+1%
|
4 786
+1%
|
4 829
+1%
|
4 885
+1%
|
4 942
+1%
|
5 029
+2%
|
5 083
+1%
|
5 124
+1%
|
5 128
+0%
|
5 181
+1%
|
5 265
+2%
|
5 406
+3%
|
5 587
+3%
|
5 749
+3%
|
5 917
+3%
|
6 044
+2%
|
6 190
+2%
|
6 271
+1%
|
6 432
+3%
|
6 622
+3%
|
6 752
+2%
|
6 886
+2%
|
6 987
+1%
|
7 039
+1%
|
7 145
+2%
|
7 346
+3%
|
7 586
+3%
|
7 532
-1%
|
6 880
-9%
|
6 743
-2%
|
6 467
-4%
|
6 524
+1%
|
7 440
+14%
|
7 680
+3%
|
8 207
+7%
|
8 357
+2%
|
8 476
+1%
|
8 658
+2%
|
8 750
+1%
|
9 030
+3%
|
9 340
+3%
|
9 572
+2%
|
9 918
+4%
|
10 215
+3%
|
10 519
+3%
|
10 992
+4%
|
11 509
+5%
|
12 065
+5%
|
12 632
+5%
|
13 268
+5%
|
13 807
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 367)
|
(1 362)
|
(1 383)
|
(1 417)
|
(1 477)
|
(1 550)
|
(1 624)
|
(1 712)
|
(1 822)
|
(1 934)
|
(2 188)
|
(2 423)
|
(2 540)
|
(2 680)
|
(2 669)
|
(2 646)
|
(2 719)
|
(3 222)
|
(3 694)
|
(4 157)
|
(4 697)
|
(4 705)
|
(4 706)
|
(4 620)
|
(4 490)
|
(4 349)
|
(4 197)
|
(4 107)
|
(4 126)
|
(4 144)
|
(4 200)
|
(4 167)
|
(4 153)
|
(4 081)
|
(4 024)
|
(4 029)
|
(3 964)
|
(3 942)
|
(3 910)
|
(3 805)
|
(3 838)
|
(3 829)
|
(3 754)
|
(3 794)
|
(3 732)
|
(3 736)
|
(3 843)
|
(3 926)
|
(3 953)
|
(3 947)
|
(4 007)
|
(4 048)
|
(4 102)
|
(4 197)
|
(4 257)
|
(4 341)
|
(4 413)
|
(4 526)
|
(4 537)
|
(4 577)
|
(4 633)
|
(4 643)
|
(4 706)
|
(4 763)
|
(4 904)
|
(5 038)
|
(5 145)
|
(5 248)
|
(5 269)
|
(5 380)
|
(5 591)
|
(5 765)
|
(5 869)
|
(5 688)
|
(5 685)
|
(5 565)
|
(5 723)
|
(5 999)
|
(6 032)
|
(6 095)
|
(6 284)
|
(6 509)
|
(6 668)
|
(6 679)
|
(6 855)
|
(7 058)
|
(7 182)
|
(7 490)
|
(7 683)
|
(7 785)
|
(8 119)
|
(8 452)
|
(8 757)
|
(9 175)
|
(9 514)
|
(9 853)
|
|
| Selling, General & Administrative |
(942)
|
(958)
|
(975)
|
(1 002)
|
(1 032)
|
(1 078)
|
(1 124)
|
(1 171)
|
(1 248)
|
(1 331)
|
(1 540)
|
(1 742)
|
(1 825)
|
(1 921)
|
(1 861)
|
(1 814)
|
(1 853)
|
(2 110)
|
(2 385)
|
(2 675)
|
(2 940)
|
(2 963)
|
(2 963)
|
(2 909)
|
(2 834)
|
(2 738)
|
(2 630)
|
(2 558)
|
(2 580)
|
(2 596)
|
(2 650)
|
(2 621)
|
(2 612)
|
(2 574)
|
(2 542)
|
(2 575)
|
(2 540)
|
(2 548)
|
(2 543)
|
(2 482)
|
(2 543)
|
(2 547)
|
(2 505)
|
(2 519)
|
(2 501)
|
(2 512)
|
(2 577)
|
(2 651)
|
(2 684)
|
(2 765)
|
(2 849)
|
(2 878)
|
(2 878)
|
(2 837)
|
(2 822)
|
(2 847)
|
(2 901)
|
(2 979)
|
(3 027)
|
(3 083)
|
(3 161)
|
(3 199)
|
(3 228)
|
(3 281)
|
(3 343)
|
(3 422)
|
(3 493)
|
(3 557)
|
(3 574)
|
(3 651)
|
(3 795)
|
(3 928)
|
(4 050)
|
(3 880)
|
(3 852)
|
(3 736)
|
(3 828)
|
(4 151)
|
(4 233)
|
(4 287)
|
(4 400)
|
(4 444)
|
(4 510)
|
(4 520)
|
(4 675)
|
(4 864)
|
(4 974)
|
(5 190)
|
(5 339)
|
(5 431)
|
(5 751)
|
(5 984)
|
(6 217)
|
(6 487)
|
(6 666)
|
(6 887)
|
|
| Research & Development |
(295)
|
(309)
|
(324)
|
(343)
|
(370)
|
(393)
|
(419)
|
(452)
|
(483)
|
(507)
|
(539)
|
(569)
|
(594)
|
(628)
|
(664)
|
(680)
|
(707)
|
(824)
|
(915)
|
(1 008)
|
(1 111)
|
(1 103)
|
(1 102)
|
(1 091)
|
(1 046)
|
(1 024)
|
(1 005)
|
(1 006)
|
(1 019)
|
(1 029)
|
(1 035)
|
(1 035)
|
(1 031)
|
(1 000)
|
(972)
|
(939)
|
(899)
|
(890)
|
(889)
|
(895)
|
(898)
|
(888)
|
(879)
|
(886)
|
(875)
|
(885)
|
(882)
|
(861)
|
(848)
|
(831)
|
(826)
|
(817)
|
(818)
|
(832)
|
(841)
|
(876)
|
(895)
|
(897)
|
(908)
|
(920)
|
(945)
|
(967)
|
(989)
|
(997)
|
(1 022)
|
(1 053)
|
(1 088)
|
(1 113)
|
(1 132)
|
(1 137)
|
(1 154)
|
(1 174)
|
(1 194)
|
(1 156)
|
(1 165)
|
(1 139)
|
(1 119)
|
(1 175)
|
(1 170)
|
(1 204)
|
(1 247)
|
(1 284)
|
(1 313)
|
(1 323)
|
(1 341)
|
(1 365)
|
(1 382)
|
(1 414)
|
(1 444)
|
(1 468)
|
(1 519)
|
(1 615)
|
(1 692)
|
(1 835)
|
(1 942)
|
(2 052)
|
|
| Depreciation & Amortization |
(130)
|
(95)
|
(84)
|
(72)
|
(75)
|
(79)
|
(81)
|
(89)
|
(91)
|
(96)
|
(109)
|
(112)
|
(121)
|
(131)
|
(144)
|
(152)
|
(159)
|
(288)
|
(394)
|
(474)
|
(646)
|
(639)
|
(641)
|
(620)
|
(610)
|
(587)
|
(562)
|
(543)
|
(527)
|
(519)
|
(515)
|
(511)
|
(510)
|
(507)
|
(510)
|
(513)
|
(517)
|
(489)
|
(457)
|
(421)
|
(386)
|
(389)
|
(391)
|
(395)
|
(401)
|
(403)
|
(405)
|
(410)
|
(416)
|
(424)
|
(432)
|
(438)
|
(442)
|
(449)
|
(471)
|
(495)
|
(517)
|
(536)
|
(541)
|
(545)
|
(551)
|
(558)
|
(561)
|
(565)
|
(563)
|
(568)
|
(577)
|
(599)
|
(617)
|
(631)
|
(661)
|
(699)
|
(741)
|
(777)
|
(796)
|
(789)
|
(773)
|
(756)
|
(743)
|
(741)
|
(754)
|
(778)
|
(796)
|
(803)
|
(808)
|
(814)
|
(820)
|
(828)
|
(840)
|
(843)
|
(840)
|
(856)
|
(862)
|
(874)
|
(894)
|
(897)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(8)
|
(15)
|
(21)
|
(7)
|
(11)
|
(5)
|
21
|
6
|
45
|
64
|
21
|
(4)
|
(5)
|
73
|
100
|
85
|
36
|
(79)
|
(123)
|
(123)
|
(100)
|
(114)
|
(61)
|
(29)
|
24
|
81
|
72
|
80
|
24
|
5
|
13
|
21
|
54
|
39
|
19
|
36
|
116
|
125
|
128
|
99
|
(3)
|
83
|
114
|
137
|
117
|
(3)
|
(49)
|
(33)
|
(31)
|
(15)
|
(6)
|
(58)
|
(60)
|
(43)
|
(9)
|
3
|
14
|
21
|
(12)
|
(17)
|
|
| Operating Income |
388
N/A
|
473
+22%
|
508
+7%
|
596
+17%
|
646
+8%
|
704
+9%
|
746
+6%
|
749
+0%
|
838
+12%
|
1 165
+39%
|
1 409
+21%
|
1 714
+22%
|
2 036
+19%
|
2 053
+1%
|
2 064
+1%
|
2 024
-2%
|
1 935
-4%
|
1 598
-17%
|
1 349
-16%
|
1 226
-9%
|
961
-22%
|
1 041
+8%
|
1 126
+8%
|
1 193
+6%
|
1 277
+7%
|
1 334
+4%
|
1 334
N/A
|
1 271
-5%
|
1 189
-6%
|
1 190
+0%
|
1 206
+1%
|
1 254
+4%
|
1 157
-8%
|
1 055
-9%
|
1 021
-3%
|
993
-3%
|
1 065
+7%
|
1 114
+5%
|
1 056
-5%
|
1 016
-4%
|
922
-9%
|
891
-3%
|
950
+7%
|
961
+1%
|
977
+2%
|
1 001
+2%
|
943
-6%
|
903
-4%
|
932
+3%
|
995
+7%
|
1 022
+3%
|
1 035
+1%
|
1 022
-1%
|
931
-9%
|
924
-1%
|
924
N/A
|
993
+7%
|
1 061
+7%
|
1 212
+14%
|
1 340
+11%
|
1 411
+5%
|
1 547
+10%
|
1 565
+1%
|
1 669
+7%
|
1 718
+3%
|
1 714
0%
|
1 741
+2%
|
1 739
0%
|
1 770
+2%
|
1 765
0%
|
1 755
-1%
|
1 821
+4%
|
1 663
-9%
|
1 192
-28%
|
1 058
-11%
|
902
-15%
|
801
-11%
|
1 441
+80%
|
1 648
+14%
|
2 112
+28%
|
2 073
-2%
|
1 967
-5%
|
1 990
+1%
|
2 071
+4%
|
2 175
+5%
|
2 282
+5%
|
2 390
+5%
|
2 428
+2%
|
2 532
+4%
|
2 734
+8%
|
2 873
+5%
|
3 057
+6%
|
3 308
+8%
|
3 457
+5%
|
3 754
+9%
|
3 954
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(57)
|
(51)
|
(45)
|
(43)
|
(42)
|
(44)
|
(46)
|
(46)
|
(46)
|
(48)
|
(55)
|
(64)
|
(76)
|
(76)
|
(78)
|
(90)
|
(104)
|
(288)
|
(423)
|
(368)
|
(634)
|
(581)
|
(572)
|
(491)
|
(560)
|
(533)
|
(498)
|
(509)
|
(442)
|
(411)
|
(390)
|
(402)
|
(390)
|
(412)
|
(406)
|
(401)
|
(350)
|
(318)
|
(297)
|
(259)
|
(285)
|
(239)
|
(241)
|
(255)
|
(228)
|
(262)
|
(340)
|
(338)
|
(323)
|
(290)
|
(206)
|
(202)
|
(223)
|
(302)
|
(308)
|
(309)
|
(303)
|
(255)
|
(278)
|
(262)
|
(255)
|
(316)
|
(291)
|
(331)
|
(356)
|
(278)
|
(141)
|
(72)
|
(71)
|
(260)
|
(632)
|
(831)
|
(865)
|
(738)
|
(477)
|
(7)
|
62
|
64
|
195
|
(114)
|
(177)
|
(149)
|
(351)
|
(298)
|
(267)
|
(268)
|
(231)
|
(537)
|
(554)
|
(553)
|
(564)
|
(293)
|
(407)
|
(419)
|
(435)
|
(349)
|
|
| Non-Reccuring Items |
(203)
|
(56)
|
53
|
14
|
(6)
|
27
|
(88)
|
(52)
|
(32)
|
(84)
|
(143)
|
(140)
|
(213)
|
(352)
|
(1 057)
|
(1 056)
|
(983)
|
(4 897)
|
(4 117)
|
(4 175)
|
(4 124)
|
1
|
(426)
|
(1 207)
|
(994)
|
(1 028)
|
(852)
|
(2 776)
|
(3 263)
|
(3 292)
|
(3 286)
|
(2 148)
|
(3 548)
|
(3 490)
|
(3 256)
|
(1 649)
|
88
|
45
|
26
|
(112)
|
(144)
|
(3 937)
|
(4 764)
|
(4 829)
|
(5 370)
|
(1 587)
|
(832)
|
(783)
|
(286)
|
(638)
|
(704)
|
(1 336)
|
(1 495)
|
(1 116)
|
(1 472)
|
(1 251)
|
(1 051)
|
(1 672)
|
(1 176)
|
(893)
|
(893)
|
(470)
|
(459)
|
(384)
|
(391)
|
(220)
|
(236)
|
(233)
|
(130)
|
(133)
|
(128)
|
(303)
|
(540)
|
(524)
|
(978)
|
(982)
|
(657)
|
(964)
|
(579)
|
(913)
|
(972)
|
(705)
|
(757)
|
(616)
|
(440)
|
(456)
|
(229)
|
109
|
128
|
(68)
|
(167)
|
(454)
|
(459)
|
(309)
|
(291)
|
(341)
|
|
| Total Other Income |
6
|
(12)
|
(14)
|
(18)
|
(26)
|
(8)
|
(10)
|
(8)
|
(2)
|
(4)
|
8
|
(16)
|
(14)
|
(13)
|
(17)
|
13
|
(20)
|
(82)
|
(75)
|
(218)
|
(9)
|
45
|
68
|
(64)
|
10
|
(66)
|
(85)
|
(17)
|
(75)
|
3
|
(17)
|
(12)
|
(4)
|
0
|
1
|
(6)
|
(19)
|
(18)
|
(14)
|
(3)
|
(1)
|
1
|
(3)
|
16
|
(3)
|
(6)
|
(2)
|
(5)
|
(6)
|
(6)
|
(8)
|
(6)
|
(10)
|
(10)
|
(11)
|
(14)
|
(11)
|
(8)
|
(8)
|
(8)
|
(9)
|
(19)
|
(21)
|
(21)
|
(21)
|
(10)
|
(11)
|
(12)
|
(13)
|
(18)
|
(6)
|
0
|
(6)
|
(4)
|
5
|
8
|
18
|
13
|
0
|
(9)
|
(17)
|
(10)
|
(17)
|
(16)
|
(38)
|
(47)
|
(54)
|
(15)
|
43
|
30
|
60
|
(28)
|
37
|
271
|
242
|
121
|
|
| Pre-Tax Income |
134
N/A
|
354
+164%
|
502
+42%
|
549
+9%
|
572
+4%
|
679
+19%
|
602
-11%
|
643
+7%
|
758
+18%
|
1 029
+36%
|
1 219
+18%
|
1 494
+23%
|
1 733
+16%
|
1 612
-7%
|
912
-43%
|
891
-2%
|
828
-7%
|
(3 669)
N/A
|
(3 266)
+11%
|
(3 535)
-8%
|
(3 806)
-8%
|
506
N/A
|
196
-61%
|
(569)
N/A
|
(267)
+53%
|
(293)
-10%
|
(101)
+66%
|
(2 031)
-1 911%
|
(2 591)
-28%
|
(2 510)
+3%
|
(2 487)
+1%
|
(1 308)
+47%
|
(2 785)
-113%
|
(2 847)
-2%
|
(2 640)
+7%
|
(1 063)
+60%
|
784
N/A
|
823
+5%
|
771
-6%
|
642
-17%
|
492
-23%
|
(3 284)
N/A
|
(4 058)
-24%
|
(4 107)
-1%
|
(4 624)
-13%
|
(854)
+82%
|
(231)
+73%
|
(223)
+3%
|
317
N/A
|
61
-81%
|
104
+70%
|
(509)
N/A
|
(706)
-39%
|
(497)
+30%
|
(867)
-74%
|
(650)
+25%
|
(372)
+43%
|
(874)
-135%
|
(250)
+71%
|
177
N/A
|
254
+44%
|
742
+192%
|
794
+7%
|
933
+18%
|
950
+2%
|
1 206
+27%
|
1 353
+12%
|
1 422
+5%
|
1 556
+9%
|
1 354
-13%
|
989
-27%
|
687
-31%
|
252
-63%
|
(74)
N/A
|
(392)
-430%
|
(79)
+80%
|
224
N/A
|
554
+147%
|
1 264
+128%
|
1 076
-15%
|
907
-16%
|
1 103
+22%
|
865
-22%
|
1 141
+32%
|
1 430
+25%
|
1 511
+6%
|
1 876
+24%
|
1 985
+6%
|
2 149
+8%
|
2 143
0%
|
2 202
+3%
|
2 282
+4%
|
2 479
+9%
|
3 000
+21%
|
3 270
+9%
|
3 385
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(101)
|
(124)
|
(169)
|
(176)
|
(184)
|
(202)
|
(162)
|
(171)
|
(189)
|
(261)
|
(317)
|
(432)
|
(507)
|
(494)
|
(321)
|
(263)
|
(226)
|
(196)
|
(254)
|
(42)
|
17
|
82
|
44
|
74
|
(26)
|
(17)
|
1
|
(5)
|
219
|
199
|
144
|
283
|
186
|
187
|
264
|
(2)
|
(214)
|
(205)
|
(201)
|
(201)
|
16
|
68
|
36
|
39
|
89
|
27
|
63
|
102
|
49
|
179
|
184
|
390
|
453
|
342
|
471
|
411
|
336
|
529
|
331
|
170
|
181
|
46
|
49
|
33
|
14
|
168
|
170
|
182
|
184
|
(16)
|
43
|
(89)
|
(68)
|
(44)
|
(7)
|
(2)
|
25
|
29
|
(107)
|
(36)
|
(98)
|
(220)
|
(213)
|
(443)
|
(528)
|
(599)
|
(647)
|
(393)
|
(377)
|
(319)
|
(414)
|
(436)
|
(454)
|
(502)
|
(485)
|
(493)
|
|
| Income from Continuing Operations |
33
|
230
|
333
|
373
|
388
|
477
|
440
|
472
|
569
|
768
|
902
|
1 062
|
1 226
|
1 118
|
591
|
628
|
602
|
(3 865)
|
(3 520)
|
(3 577)
|
(3 789)
|
588
|
240
|
(495)
|
(293)
|
(310)
|
(100)
|
(2 036)
|
(2 372)
|
(2 311)
|
(2 343)
|
(1 025)
|
(2 599)
|
(2 660)
|
(2 376)
|
(1 065)
|
570
|
618
|
570
|
441
|
508
|
(3 216)
|
(4 022)
|
(4 068)
|
(4 535)
|
(827)
|
(168)
|
(121)
|
366
|
240
|
288
|
(119)
|
(253)
|
(155)
|
(396)
|
(239)
|
(36)
|
(345)
|
81
|
347
|
435
|
788
|
843
|
966
|
964
|
1 374
|
1 523
|
1 604
|
1 740
|
1 338
|
1 032
|
598
|
184
|
(118)
|
(399)
|
(81)
|
249
|
583
|
1 157
|
1 040
|
809
|
883
|
652
|
698
|
902
|
912
|
1 229
|
1 592
|
1 772
|
1 824
|
1 788
|
1 846
|
2 025
|
2 498
|
2 785
|
2 892
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
4
|
8
|
8
|
8
|
8
|
6
|
|
| Net Income (Common) |
33
N/A
|
230
+597%
|
333
+45%
|
373
+12%
|
388
+4%
|
477
+23%
|
440
-8%
|
472
+7%
|
569
+21%
|
768
+35%
|
902
+17%
|
1 062
+18%
|
1 226
+15%
|
1 118
-9%
|
591
-47%
|
628
+6%
|
602
-4%
|
(3 865)
N/A
|
(3 520)
+9%
|
(3 577)
-2%
|
(3 789)
-6%
|
588
N/A
|
240
-59%
|
(495)
N/A
|
(293)
+41%
|
(310)
-6%
|
(100)
+68%
|
(2 036)
-1 936%
|
(2 372)
-17%
|
(2 311)
+3%
|
(2 343)
-1%
|
(1 025)
+56%
|
(2 599)
-154%
|
(2 660)
-2%
|
(2 376)
+11%
|
(1 065)
+55%
|
570
N/A
|
618
+8%
|
570
-8%
|
441
-23%
|
508
+15%
|
(3 216)
N/A
|
(4 022)
-25%
|
(4 068)
-1%
|
(4 535)
-11%
|
(827)
+82%
|
(168)
+80%
|
(121)
+28%
|
366
N/A
|
240
-34%
|
288
+20%
|
(119)
N/A
|
(253)
-113%
|
(155)
+39%
|
(396)
-155%
|
(239)
+40%
|
(36)
+85%
|
(345)
-858%
|
81
N/A
|
347
+328%
|
435
+25%
|
788
+81%
|
843
+7%
|
104
-88%
|
112
+8%
|
521
+365%
|
670
+29%
|
1 671
+149%
|
1 797
+8%
|
1 396
-22%
|
1 090
-22%
|
4 700
+331%
|
4 287
-9%
|
3 980
-7%
|
3 685
-7%
|
(115)
N/A
|
201
N/A
|
526
+162%
|
1 100
+109%
|
985
-10%
|
754
-23%
|
828
+10%
|
597
-28%
|
642
+8%
|
845
+32%
|
860
+2%
|
1 191
+38%
|
1 570
+32%
|
1 766
+12%
|
1 829
+4%
|
1 793
-2%
|
1 853
+3%
|
2 032
+10%
|
2 505
+23%
|
2 791
+11%
|
2 898
+4%
|
|
| EPS (Diluted) |
0.04
N/A
|
0.28
+600%
|
0.4
+43%
|
0.45
+12%
|
0.45
N/A
|
0.55
+22%
|
0.51
-7%
|
0.56
+10%
|
0.67
+20%
|
0.9
+34%
|
1.05
+17%
|
1.24
+18%
|
1.43
+15%
|
1.33
-7%
|
0.72
-46%
|
0.75
+4%
|
0.71
-5%
|
-2.91
N/A
|
-2.36
+19%
|
-2.81
-19%
|
-2.52
+10%
|
0.4
N/A
|
0.17
-57%
|
-0.33
N/A
|
-0.2
+39%
|
-0.21
-5%
|
-0.07
+67%
|
-1.36
-1 843%
|
-1.57
-15%
|
-1.53
+3%
|
-1.55
-1%
|
-0.68
+56%
|
-1.71
-151%
|
-1.76
-3%
|
-1.55
+12%
|
-0.7
+55%
|
0.36
N/A
|
0.4
+11%
|
0.37
-8%
|
0.29
-22%
|
0.34
+17%
|
-2.27
N/A
|
-2.88
-27%
|
-2.89
0%
|
-3.37
-17%
|
-0.6
+82%
|
-0.12
+80%
|
-0.09
+25%
|
0.28
N/A
|
0.18
-36%
|
0.21
+17%
|
-0.09
N/A
|
-0.2
-122%
|
-0.13
+35%
|
-0.31
-138%
|
-0.18
+42%
|
-0.04
+78%
|
-0.26
-550%
|
0.06
N/A
|
0.25
+317%
|
0.32
+28%
|
0.57
+78%
|
0.6
+5%
|
0.07
-88%
|
0.08
+14%
|
0.37
+362%
|
0.47
+27%
|
1.19
+153%
|
1.27
+7%
|
0.99
-22%
|
0.77
-22%
|
3.33
+332%
|
3.03
-9%
|
2.82
-7%
|
2.57
-9%
|
-0.08
N/A
|
0.14
N/A
|
0.37
+164%
|
0.77
+108%
|
0.69
-10%
|
0.53
-23%
|
0.58
+9%
|
0.42
-28%
|
0.45
+7%
|
0.59
+31%
|
0.6
+2%
|
0.82
+37%
|
1.07
+30%
|
1.19
+11%
|
1.23
+3%
|
1.21
-2%
|
1.25
+3%
|
1.37
+10%
|
1.68
+23%
|
1.86
+11%
|
1.94
+4%
|
|