Dollar General Corp
NYSE:DG
Income Statement
Earnings Waterfall
Dollar General Corp
Income Statement
Dollar General Corp
| Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Jan-2003 | May-2003 | Aug-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Oct-2008 | Jan-2009 | May-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Jan-2014 | May-2014 | Aug-2014 | Oct-2014 | Jan-2015 | May-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Jan-2020 | May-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Jan-2025 | May-2025 | Aug-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
46
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
36
|
8
|
14
|
0
|
29
|
19
|
21
|
26
|
26
|
28
|
29
|
35
|
35
|
34
|
66
|
167
|
263
|
358
|
417
|
403
|
392
|
380
|
371
|
360
|
346
|
329
|
308
|
288
|
274
|
268
|
259
|
230
|
205
|
176
|
151
|
141
|
128
|
115
|
100
|
94
|
89
|
87
|
89
|
89
|
88
|
88
|
86
|
85
|
87
|
89
|
93
|
96
|
98
|
99
|
98
|
98
|
97
|
97
|
99
|
99
|
100
|
101
|
100
|
100
|
101
|
105
|
120
|
136
|
150
|
160
|
160
|
159
|
158
|
157
|
160
|
175
|
211
|
255
|
296
|
324
|
327
|
316
|
300
|
286
|
274
|
266
|
256
|
244
|
|
| Revenue |
5 323
N/A
|
5 510
+4%
|
5 738
+4%
|
5 927
+3%
|
6 100
+3%
|
6 280
+3%
|
6 477
+3%
|
6 665
+3%
|
6 872
+3%
|
7 051
+3%
|
7 236
+3%
|
7 430
+3%
|
7 661
+3%
|
7 891
+3%
|
8 121
+3%
|
8 299
+2%
|
8 582
+3%
|
8 756
+2%
|
8 941
+2%
|
9 096
+2%
|
9 170
+1%
|
9 294
+1%
|
9 390
+1%
|
9 490
+1%
|
9 495
+0%
|
9 623
+1%
|
9 885
+3%
|
10 171
+3%
|
10 458
+3%
|
10 834
+4%
|
11 127
+3%
|
11 456
+3%
|
11 796
+3%
|
12 128
+3%
|
12 440
+3%
|
12 735
+2%
|
13 035
+2%
|
13 375
+3%
|
13 736
+3%
|
14 108
+3%
|
14 807
+5%
|
15 257
+3%
|
15 630
+2%
|
16 000
+2%
|
16 022
+0%
|
16 355
+2%
|
16 801
+3%
|
17 218
+2%
|
17 504
+2%
|
17 793
+2%
|
18 122
+2%
|
18 464
+2%
|
18 910
+2%
|
19 306
+2%
|
19 678
+2%
|
20 021
+2%
|
20 369
+2%
|
20 715
+2%
|
21 011
+1%
|
21 264
+1%
|
21 987
+3%
|
22 331
+2%
|
22 767
+2%
|
23 351
+3%
|
23 471
+1%
|
23 976
+2%
|
24 591
+3%
|
25 105
+2%
|
25 625
+2%
|
26 134
+2%
|
26 672
+2%
|
27 246
+2%
|
27 754
+2%
|
29 579
+7%
|
31 282
+6%
|
32 490
+4%
|
33 747
+4%
|
33 699
0%
|
33 665
0%
|
33 984
+1%
|
34 220
+1%
|
34 571
+1%
|
35 346
+2%
|
36 293
+3%
|
37 845
+4%
|
38 436
+2%
|
38 807
+1%
|
39 036
+1%
|
38 692
-1%
|
39 263
+1%
|
39 677
+1%
|
40 166
+1%
|
40 612
+1%
|
41 134
+1%
|
41 652
+1%
|
42 118
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 813)
|
(3 942)
|
(4 114)
|
(4 255)
|
(4 376)
|
(4 484)
|
(4 596)
|
(4 695)
|
(4 854)
|
(4 972)
|
(5 093)
|
(5 250)
|
(5 398)
|
(5 577)
|
(5 752)
|
(5 905)
|
(6 117)
|
(6 270)
|
(6 435)
|
(6 643)
|
(6 802)
|
(6 877)
|
(6 962)
|
(6 941)
|
(6 852)
|
(6 920)
|
(7 047)
|
(7 208)
|
(7 397)
|
(7 611)
|
(7 755)
|
(7 954)
|
(8 107)
|
(8 293)
|
(8 476)
|
(8 663)
|
(8 858)
|
(9 111)
|
(9 360)
|
(9 627)
|
(10 109)
|
(10 418)
|
(10 677)
|
(10 936)
|
(10 937)
|
(11 202)
|
(11 534)
|
(11 849)
|
(12 068)
|
(12 294)
|
(12 545)
|
(12 793)
|
(13 107)
|
(13 363)
|
(13 602)
|
(13 831)
|
(14 062)
|
(14 295)
|
(14 498)
|
(14 700)
|
(15 204)
|
(15 462)
|
(15 789)
|
(16 194)
|
(16 250)
|
(16 591)
|
(17 022)
|
(17 407)
|
(17 821)
|
(18 190)
|
(18 554)
|
(18 958)
|
(19 265)
|
(20 497)
|
(21 530)
|
(22 235)
|
(23 028)
|
(22 821)
|
(22 867)
|
(23 134)
|
(23 407)
|
(23 775)
|
(24 240)
|
(24 921)
|
(26 025)
|
(26 399)
|
(26 773)
|
(27 075)
|
(26 973)
|
(27 507)
|
(27 906)
|
(28 272)
|
(28 595)
|
(28 878)
|
(29 093)
|
(29 311)
|
|
| Gross Profit |
1 509
N/A
|
1 568
+4%
|
1 624
+4%
|
1 672
+3%
|
1 724
+3%
|
1 796
+4%
|
1 881
+5%
|
1 970
+5%
|
2 018
+2%
|
2 078
+3%
|
2 143
+3%
|
2 180
+2%
|
2 263
+4%
|
2 314
+2%
|
2 369
+2%
|
2 394
+1%
|
2 465
+3%
|
2 486
+1%
|
2 506
+1%
|
2 453
-2%
|
2 368
-3%
|
2 417
+2%
|
2 429
+0%
|
2 549
+5%
|
2 643
+4%
|
2 703
+2%
|
2 838
+5%
|
2 964
+4%
|
3 061
+3%
|
3 223
+5%
|
3 371
+5%
|
3 502
+4%
|
3 690
+5%
|
3 834
+4%
|
3 964
+3%
|
4 072
+3%
|
4 177
+3%
|
4 264
+2%
|
4 377
+3%
|
4 482
+2%
|
4 698
+5%
|
4 839
+3%
|
4 954
+2%
|
5 064
+2%
|
5 085
+0%
|
5 152
+1%
|
5 266
+2%
|
5 369
+2%
|
5 436
+1%
|
5 498
+1%
|
5 577
+1%
|
5 672
+2%
|
5 803
+2%
|
5 943
+2%
|
6 076
+2%
|
6 189
+2%
|
6 306
+2%
|
6 420
+2%
|
6 514
+1%
|
6 564
+1%
|
6 783
+3%
|
6 869
+1%
|
6 978
+2%
|
7 157
+3%
|
7 221
+1%
|
7 385
+2%
|
7 569
+2%
|
7 698
+2%
|
7 804
+1%
|
7 944
+2%
|
8 118
+2%
|
8 288
+2%
|
8 489
+2%
|
9 082
+7%
|
9 752
+7%
|
10 255
+5%
|
10 719
+5%
|
10 879
+1%
|
10 798
-1%
|
10 849
+0%
|
10 813
0%
|
10 796
0%
|
11 106
+3%
|
11 372
+2%
|
11 820
+4%
|
12 037
+2%
|
12 034
0%
|
11 961
-1%
|
11 719
-2%
|
11 756
+0%
|
11 770
+0%
|
11 894
+1%
|
12 017
+1%
|
12 257
+2%
|
12 559
+2%
|
12 807
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 136)
|
(1 181)
|
(1 219)
|
(1 259)
|
(1 301)
|
(1 319)
|
(1 406)
|
(1 456)
|
(1 500)
|
(1 559)
|
(1 617)
|
(1 671)
|
(1 706)
|
(1 765)
|
(1 807)
|
(1 844)
|
(1 903)
|
(1 950)
|
(2 010)
|
(2 056)
|
(2 120)
|
(2 189)
|
(2 237)
|
(2 294)
|
(2 285)
|
(2 393)
|
(2 331)
|
(2 385)
|
(2 449)
|
(2 529)
|
(2 586)
|
(2 607)
|
(2 737)
|
(2 815)
|
(2 878)
|
(2 927)
|
(2 902)
|
(2 959)
|
(3 022)
|
(3 091)
|
(3 207)
|
(3 285)
|
(3 363)
|
(3 423)
|
(3 430)
|
(3 486)
|
(3 575)
|
(3 648)
|
(3 700)
|
(3 777)
|
(3 840)
|
(3 931)
|
(4 033)
|
(4 126)
|
(4 211)
|
(4 289)
|
(4 354)
|
(4 427)
|
(4 487)
|
(4 569)
|
(4 713)
|
(4 813)
|
(4 937)
|
(5 092)
|
(5 206)
|
(5 360)
|
(5 492)
|
(5 596)
|
(5 683)
|
(5 806)
|
(5 916)
|
(6 037)
|
(6 152)
|
(6 426)
|
(6 630)
|
(6 852)
|
(7 161)
|
(7 282)
|
(7 394)
|
(7 553)
|
(7 590)
|
(7 738)
|
(7 984)
|
(8 180)
|
(8 490)
|
(8 714)
|
(8 932)
|
(9 161)
|
(9 266)
|
(9 504)
|
(9 661)
|
(9 895)
|
(10 077)
|
(10 513)
|
(10 769)
|
(10 915)
|
|
| Selling, General & Administrative |
(1 136)
|
(1 181)
|
(1 219)
|
(1 259)
|
(1 301)
|
(1 348)
|
(1 406)
|
(1 456)
|
(1 500)
|
(1 549)
|
(1 607)
|
(1 661)
|
(1 706)
|
(1 765)
|
(1 807)
|
(1 844)
|
(1 903)
|
(1 950)
|
(2 010)
|
(2 056)
|
(2 120)
|
(2 189)
|
(2 237)
|
(2 294)
|
(2 285)
|
(2 296)
|
(2 331)
|
(2 385)
|
(2 449)
|
(2 497)
|
(2 554)
|
(2 607)
|
(2 737)
|
(2 815)
|
(2 878)
|
(2 927)
|
(2 902)
|
(2 959)
|
(3 022)
|
(3 091)
|
(3 207)
|
(3 285)
|
(3 363)
|
(3 423)
|
(3 430)
|
(3 486)
|
(3 575)
|
(3 648)
|
(3 700)
|
(3 777)
|
(3 840)
|
(3 931)
|
(4 033)
|
(4 126)
|
(4 211)
|
(4 289)
|
(4 354)
|
(4 421)
|
(4 481)
|
(4 569)
|
(4 713)
|
(4 813)
|
(4 937)
|
(5 092)
|
(5 206)
|
(5 360)
|
(5 492)
|
(5 596)
|
(5 683)
|
(5 806)
|
(5 916)
|
(6 037)
|
(6 152)
|
(6 395)
|
(6 630)
|
(6 852)
|
(7 161)
|
(7 282)
|
(7 394)
|
(7 553)
|
(7 590)
|
(7 738)
|
(7 984)
|
(8 180)
|
(8 490)
|
(8 714)
|
(8 932)
|
(9 161)
|
(9 266)
|
(9 504)
|
(9 661)
|
(9 895)
|
(10 077)
|
(10 513)
|
(10 769)
|
(10 915)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(97)
|
0
|
0
|
0
|
(32)
|
(32)
|
0
|
0
|
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)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
374
N/A
|
387
+4%
|
406
+5%
|
413
+2%
|
423
+3%
|
477
+13%
|
476
0%
|
514
+8%
|
518
+1%
|
520
+0%
|
526
+1%
|
509
-3%
|
557
+10%
|
549
-1%
|
562
+2%
|
550
-2%
|
562
+2%
|
536
-5%
|
496
-8%
|
397
-20%
|
248
-38%
|
228
-8%
|
191
-16%
|
255
+33%
|
358
+41%
|
311
-13%
|
507
+63%
|
579
+14%
|
612
+6%
|
695
+13%
|
785
+13%
|
895
+14%
|
953
+7%
|
1 019
+7%
|
1 087
+7%
|
1 145
+5%
|
1 274
+11%
|
1 305
+2%
|
1 354
+4%
|
1 391
+3%
|
1 491
+7%
|
1 554
+4%
|
1 591
+2%
|
1 641
+3%
|
1 655
+1%
|
1 666
+1%
|
1 692
+2%
|
1 720
+2%
|
1 736
+1%
|
1 721
-1%
|
1 737
+1%
|
1 740
+0%
|
1 769
+2%
|
1 818
+3%
|
1 865
+3%
|
1 901
+2%
|
1 952
+3%
|
1 993
+2%
|
2 026
+2%
|
1 995
-2%
|
2 070
+4%
|
2 057
-1%
|
2 041
-1%
|
2 065
+1%
|
2 016
-2%
|
2 024
+0%
|
2 077
+3%
|
2 101
+1%
|
2 120
+1%
|
2 138
+1%
|
2 202
+3%
|
2 251
+2%
|
2 337
+4%
|
2 657
+14%
|
3 122
+17%
|
3 403
+9%
|
3 557
+5%
|
3 597
+1%
|
3 404
-5%
|
3 296
-3%
|
3 223
-2%
|
3 058
-5%
|
3 122
+2%
|
3 192
+2%
|
3 330
+4%
|
3 323
0%
|
3 102
-7%
|
2 800
-10%
|
2 453
-12%
|
2 252
-8%
|
2 109
-6%
|
2 000
-5%
|
1 941
-3%
|
1 744
-10%
|
1 790
+3%
|
1 892
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(46)
|
(45)
|
(44)
|
(44)
|
(43)
|
(42)
|
(38)
|
(35)
|
(32)
|
(29)
|
(25)
|
(23)
|
(22)
|
(19)
|
(20)
|
(18)
|
(17)
|
(19)
|
(21)
|
(27)
|
(28)
|
(27)
|
(56)
|
(157)
|
(254)
|
(351)
|
(412)
|
(399)
|
(389)
|
(378)
|
(370)
|
(360)
|
(346)
|
(328)
|
(308)
|
(287)
|
(274)
|
(268)
|
(259)
|
(230)
|
(205)
|
(176)
|
(151)
|
(141)
|
(128)
|
(115)
|
(100)
|
(94)
|
(89)
|
(87)
|
(89)
|
(89)
|
(88)
|
(88)
|
(86)
|
(85)
|
(87)
|
(89)
|
(93)
|
(96)
|
(98)
|
(99)
|
(98)
|
(98)
|
(97)
|
(97)
|
(99)
|
(99)
|
(100)
|
(101)
|
(100)
|
(100)
|
(101)
|
(105)
|
(120)
|
(136)
|
(150)
|
(160)
|
(160)
|
(159)
|
(158)
|
(157)
|
(160)
|
(175)
|
(211)
|
(255)
|
(296)
|
(324)
|
(327)
|
(316)
|
(300)
|
(286)
|
(274)
|
(266)
|
(256)
|
(244)
|
|
| Non-Reccuring Items |
0
|
0
|
5
|
30
|
30
|
0
|
25
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(102)
|
(103)
|
(103)
|
0
|
(1)
|
(35)
|
(32)
|
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
|
(6)
|
(12)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(4)
|
0
|
(31)
|
(31)
|
(35)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(227)
|
0
|
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
|
(2)
|
(1)
|
(8)
|
(4)
|
(2)
|
(3)
|
4
|
3
|
1
|
4
|
4
|
(56)
|
(54)
|
(63)
|
(71)
|
(15)
|
(17)
|
(69)
|
(61)
|
(61)
|
(60)
|
(28)
|
(30)
|
(30)
|
(47)
|
(21)
|
(19)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
(1)
|
(1)
|
(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
|
|
| Pre-Tax Income |
328
N/A
|
343
+4%
|
366
+7%
|
399
+9%
|
410
+3%
|
436
+6%
|
463
+6%
|
479
+4%
|
477
-1%
|
491
+3%
|
501
+2%
|
485
-3%
|
535
+10%
|
530
-1%
|
542
+2%
|
532
-2%
|
545
+2%
|
518
-5%
|
475
-8%
|
370
-22%
|
220
-40%
|
194
-12%
|
32
-84%
|
(13)
N/A
|
(3)
+80%
|
(42)
-1 505%
|
92
N/A
|
149
+63%
|
194
+31%
|
318
+63%
|
419
+32%
|
541
+29%
|
552
+2%
|
637
+15%
|
716
+12%
|
787
+10%
|
985
+25%
|
1 020
+4%
|
1 026
+1%
|
1 100
+7%
|
1 225
+11%
|
1 317
+7%
|
1 411
+7%
|
1 471
+4%
|
1 497
+2%
|
1 503
+0%
|
1 571
+4%
|
1 607
+2%
|
1 628
+1%
|
1 634
+0%
|
1 648
+1%
|
1 651
+0%
|
1 681
+2%
|
1 730
+3%
|
1 779
+3%
|
1 809
+2%
|
1 853
+2%
|
1 903
+3%
|
1 933
+2%
|
1 900
-2%
|
1 966
+3%
|
1 954
-1%
|
1 939
-1%
|
1 963
+1%
|
1 907
-3%
|
1 927
+1%
|
1 977
+3%
|
2 001
+1%
|
2 015
+1%
|
2 036
+1%
|
2 070
+2%
|
2 120
+2%
|
2 202
+4%
|
2 552
+16%
|
3 002
+18%
|
3 268
+9%
|
3 404
+4%
|
3 437
+1%
|
3 243
-6%
|
3 137
-3%
|
3 063
-2%
|
2 901
-5%
|
2 961
+2%
|
3 016
+2%
|
3 117
+3%
|
3 068
-2%
|
2 806
-9%
|
2 475
-12%
|
2 120
-14%
|
1 935
-9%
|
1 809
-7%
|
1 714
-5%
|
1 440
-16%
|
1 478
+3%
|
1 533
+4%
|
1 647
+7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(120)
|
(125)
|
(134)
|
(144)
|
(148)
|
(156)
|
(166)
|
(173)
|
(178)
|
(185)
|
(183)
|
(174)
|
(191)
|
(189)
|
(197)
|
(194)
|
(194)
|
(185)
|
(172)
|
(137)
|
(82)
|
(70)
|
(22)
|
(5)
|
(10)
|
1
|
(36)
|
(67)
|
(86)
|
(133)
|
(168)
|
(207)
|
(213)
|
(244)
|
(276)
|
(294)
|
(357)
|
(371)
|
(373)
|
(403)
|
(459)
|
(494)
|
(520)
|
(543)
|
(545)
|
(544)
|
(580)
|
(587)
|
(603)
|
(607)
|
(615)
|
(619)
|
(616)
|
(634)
|
(652)
|
(665)
|
(688)
|
(696)
|
(702)
|
(687)
|
(714)
|
(719)
|
(715)
|
(722)
|
(679)
|
(614)
|
(551)
|
(494)
|
(438)
|
(439)
|
(454)
|
(472)
|
(489)
|
(574)
|
(663)
|
(720)
|
(749)
|
(754)
|
(712)
|
(692)
|
(664)
|
(627)
|
(646)
|
(662)
|
(701)
|
(690)
|
(637)
|
(557)
|
(458)
|
(425)
|
(394)
|
(378)
|
(315)
|
(324)
|
(342)
|
(370)
|
|
| Income from Continuing Operations |
208
|
217
|
232
|
254
|
262
|
279
|
297
|
306
|
299
|
307
|
318
|
311
|
344
|
341
|
345
|
339
|
350
|
333
|
303
|
233
|
138
|
124
|
10
|
(18)
|
(13)
|
(41)
|
56
|
82
|
108
|
185
|
251
|
334
|
339
|
392
|
440
|
493
|
628
|
649
|
654
|
697
|
767
|
823
|
891
|
928
|
953
|
959
|
991
|
1 020
|
1 025
|
1 027
|
1 033
|
1 032
|
1 065
|
1 096
|
1 127
|
1 144
|
1 165
|
1 207
|
1 231
|
1 213
|
1 251
|
1 235
|
1 224
|
1 241
|
1 228
|
1 314
|
1 426
|
1 508
|
1 577
|
1 597
|
1 617
|
1 648
|
1 713
|
1 978
|
2 339
|
2 548
|
2 655
|
2 682
|
2 532
|
2 445
|
2 399
|
2 274
|
2 315
|
2 354
|
2 416
|
2 378
|
2 169
|
1 919
|
1 661
|
1 510
|
1 416
|
1 336
|
1 125
|
1 154
|
1 191
|
1 277
|
|
| Net Income (Common) |
208
N/A
|
217
+5%
|
232
+7%
|
254
+9%
|
262
+3%
|
279
+6%
|
297
+6%
|
306
+3%
|
299
-2%
|
307
+3%
|
318
+4%
|
311
-2%
|
344
+11%
|
341
-1%
|
345
+1%
|
339
-2%
|
350
+3%
|
333
-5%
|
303
-9%
|
233
-23%
|
138
-41%
|
124
-10%
|
10
-92%
|
(18)
N/A
|
(13)
+29%
|
(41)
-216%
|
56
N/A
|
82
+46%
|
108
+32%
|
185
+71%
|
251
+36%
|
334
+33%
|
339
+2%
|
392
+16%
|
440
+12%
|
493
+12%
|
628
+27%
|
649
+3%
|
654
+1%
|
697
+7%
|
767
+10%
|
823
+7%
|
891
+8%
|
928
+4%
|
953
+3%
|
959
+1%
|
991
+3%
|
1 020
+3%
|
1 025
+0%
|
1 027
+0%
|
1 033
+1%
|
1 032
0%
|
1 065
+3%
|
1 096
+3%
|
1 127
+3%
|
1 144
+2%
|
1 165
+2%
|
1 207
+4%
|
1 231
+2%
|
1 213
-1%
|
1 251
+3%
|
1 235
-1%
|
1 224
-1%
|
1 241
+1%
|
1 539
+24%
|
1 624
+6%
|
1 737
+7%
|
1 818
+5%
|
1 589
-13%
|
1 610
+1%
|
1 629
+1%
|
1 660
+2%
|
1 713
+3%
|
1 978
+15%
|
2 339
+18%
|
2 548
+9%
|
2 655
+4%
|
2 682
+1%
|
2 532
-6%
|
2 445
-3%
|
2 399
-2%
|
2 274
-5%
|
2 315
+2%
|
2 354
+2%
|
2 416
+3%
|
2 378
-2%
|
2 169
-9%
|
1 919
-12%
|
1 661
-13%
|
1 510
-9%
|
1 416
-6%
|
1 336
-6%
|
1 125
-16%
|
1 154
+3%
|
1 191
+3%
|
1 277
+7%
|
|
| EPS (Diluted) |
0.62
N/A
|
0.64
+3%
|
0.69
+8%
|
0.75
+9%
|
0.78
+4%
|
0.83
+6%
|
0.88
+6%
|
0.91
+3%
|
0.89
-2%
|
0.91
+2%
|
0.95
+4%
|
0.94
-1%
|
1.04
+11%
|
1.04
N/A
|
1.05
+1%
|
1.05
N/A
|
1.08
+3%
|
1.04
-4%
|
0.96
-8%
|
0.74
-23%
|
0.44
-41%
|
0.4
-9%
|
0.03
-93%
|
-0.06
N/A
|
-0.04
+33%
|
-0.13
-225%
|
0.18
N/A
|
0.22
+22%
|
0.34
+55%
|
0.59
+74%
|
0.79
+34%
|
1.05
+33%
|
1.04
-1%
|
1.13
+9%
|
1.27
+12%
|
1.43
+13%
|
1.82
+27%
|
1.87
+3%
|
1.88
+1%
|
2.01
+7%
|
2.22
+10%
|
2.42
+9%
|
2.65
+10%
|
2.77
+5%
|
2.85
+3%
|
2.92
+2%
|
3.04
+4%
|
3.16
+4%
|
3.17
+0%
|
3.31
+4%
|
3.39
+2%
|
3.39
N/A
|
3.49
+3%
|
3.62
+4%
|
3.8
+5%
|
3.9
+3%
|
3.95
+1%
|
4.2
+6%
|
4.33
+3%
|
4.31
0%
|
4.43
+3%
|
4.48
+1%
|
4.46
0%
|
4.53
+2%
|
5.62
+24%
|
6.03
+7%
|
6.49
+8%
|
6.84
+5%
|
5.97
-13%
|
6.18
+4%
|
6.28
+2%
|
6.44
+3%
|
6.64
+3%
|
7.79
+17%
|
9.27
+19%
|
10.22
+10%
|
10.62
+4%
|
11.16
+5%
|
10.7
-4%
|
10.44
-2%
|
10.17
-3%
|
9.9
-3%
|
10.17
+3%
|
10.43
+3%
|
10.68
+2%
|
10.8
+1%
|
9.85
-9%
|
8.72
-11%
|
7.55
-13%
|
6.87
-9%
|
6.44
-6%
|
6.07
-6%
|
5.11
-16%
|
5.24
+3%
|
5.4
+3%
|
5.79
+7%
|
|