Genuine Parts Co
NYSE:GPC
Income Statement
Earnings Waterfall
Genuine Parts Co
Income Statement
Genuine Parts 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
21
|
28
|
35
|
0
|
41
|
73
|
92
|
117
|
102
|
102
|
98
|
100
|
91
|
89
|
91
|
90
|
91
|
88
|
79
|
68
|
62
|
63
|
67
|
70
|
74
|
71
|
67
|
65
|
64
|
65
|
71
|
83
|
97
|
116
|
135
|
147
|
0
|
|
| Revenue |
8 143
N/A
|
8 155
+0%
|
8 213
+1%
|
8 259
+1%
|
8 303
+1%
|
8 325
+0%
|
8 358
+0%
|
8 449
+1%
|
8 625
+2%
|
8 769
+2%
|
8 929
+2%
|
9 097
+2%
|
9 243
+2%
|
9 421
+2%
|
9 627
+2%
|
9 783
+2%
|
9 995
+2%
|
10 181
+2%
|
10 325
+1%
|
10 458
+1%
|
10 553
+1%
|
10 661
+1%
|
10 759
+1%
|
10 843
+1%
|
10 934
+1%
|
11 038
+1%
|
11 122
+1%
|
11 015
-1%
|
10 720
-3%
|
10 382
-3%
|
10 107
-3%
|
10 058
0%
|
10 215
+2%
|
10 527
+3%
|
10 871
+3%
|
11 208
+3%
|
11 580
+3%
|
11 918
+3%
|
12 253
+3%
|
12 459
+2%
|
12 666
+2%
|
12 819
+1%
|
12 909
+1%
|
13 014
+1%
|
13 031
+0%
|
13 370
+3%
|
13 679
+2%
|
14 078
+3%
|
14 504
+3%
|
14 736
+2%
|
15 037
+2%
|
15 342
+2%
|
15 453
+1%
|
15 485
+0%
|
15 421
0%
|
15 280
-1%
|
15 262
0%
|
15 222
0%
|
15 241
+0%
|
15 340
+1%
|
15 527
+1%
|
15 728
+1%
|
15 882
+1%
|
16 309
+3%
|
16 990
+4%
|
17 711
+4%
|
18 338
+4%
|
16 832
-8%
|
16 504
-2%
|
16 140
-2%
|
15 943
-1%
|
17 522
+10%
|
17 356
-1%
|
16 721
-4%
|
16 566
-1%
|
16 537
0%
|
16 910
+2%
|
17 870
+6%
|
18 319
+3%
|
18 871
+3%
|
19 700
+4%
|
20 519
+4%
|
21 376
+4%
|
22 096
+3%
|
22 567
+2%
|
22 879
+1%
|
23 028
+1%
|
23 091
+0%
|
23 109
+0%
|
23 157
+0%
|
23 302
+1%
|
23 487
+1%
|
23 569
+0%
|
23 771
+1%
|
24 061
+1%
|
24 300
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 641)
|
(5 652)
|
(5 690)
|
(5 705)
|
(5 715)
|
(5 729)
|
(5 760)
|
(5 827)
|
(5 953)
|
(6 056)
|
(6 169)
|
(6 268)
|
(6 363)
|
(6 473)
|
(6 600)
|
(6 885)
|
(6 863)
|
(6 986)
|
(7 077)
|
(7 353)
|
(7 291)
|
(7 400)
|
(7 504)
|
(7 626)
|
(7 687)
|
(7 764)
|
(7 824)
|
(7 743)
|
(7 535)
|
(7 304)
|
(7 112)
|
(7 048)
|
(7 177)
|
(7 412)
|
(7 668)
|
(7 955)
|
(8 238)
|
(8 482)
|
(8 722)
|
(8 853)
|
(8 990)
|
(9 086)
|
(9 149)
|
(9 236)
|
(9 251)
|
(9 456)
|
(9 641)
|
(9 858)
|
(10 121)
|
(10 280)
|
(10 498)
|
(10 748)
|
(10 831)
|
(10 864)
|
(10 814)
|
(10 724)
|
(10 715)
|
(10 687)
|
(10 677)
|
(10 740)
|
(10 876)
|
(11 003)
|
(11 128)
|
(11 402)
|
(11 803)
|
(12 243)
|
(12 613)
|
(11 312)
|
(11 028)
|
(10 702)
|
(10 484)
|
(11 663)
|
(11 501)
|
(11 058)
|
(10 880)
|
(10 883)
|
(11 102)
|
(11 664)
|
(11 930)
|
(12 236)
|
(12 781)
|
(13 328)
|
(13 916)
|
(14 356)
|
(14 639)
|
(14 778)
|
(14 797)
|
(14 800)
|
(14 757)
|
(14 759)
|
(14 816)
|
(14 963)
|
(14 946)
|
(15 004)
|
(15 151)
|
(15 359)
|
|
| Gross Profit |
2 502
N/A
|
2 504
+0%
|
2 523
+1%
|
2 554
+1%
|
2 589
+1%
|
2 596
+0%
|
2 598
+0%
|
2 623
+1%
|
2 671
+2%
|
2 713
+2%
|
2 760
+2%
|
2 830
+3%
|
2 879
+2%
|
2 948
+2%
|
3 027
+3%
|
2 898
-4%
|
3 131
+8%
|
3 195
+2%
|
3 248
+2%
|
3 104
-4%
|
3 262
+5%
|
3 261
0%
|
3 255
0%
|
3 217
-1%
|
3 247
+1%
|
3 274
+1%
|
3 299
+1%
|
3 272
-1%
|
3 185
-3%
|
3 078
-3%
|
2 994
-3%
|
3 010
+1%
|
3 038
+1%
|
3 116
+3%
|
3 203
+3%
|
3 253
+2%
|
3 341
+3%
|
3 435
+3%
|
3 531
+3%
|
3 606
+2%
|
3 676
+2%
|
3 733
+2%
|
3 760
+1%
|
3 778
+0%
|
3 781
+0%
|
3 914
+4%
|
4 038
+3%
|
4 220
+4%
|
4 383
+4%
|
4 457
+2%
|
4 539
+2%
|
4 594
+1%
|
4 622
+1%
|
4 621
0%
|
4 607
0%
|
4 556
-1%
|
4 548
0%
|
4 535
0%
|
4 564
+1%
|
4 600
+1%
|
4 651
+1%
|
4 725
+2%
|
4 753
+1%
|
4 906
+3%
|
5 187
+6%
|
5 468
+5%
|
5 726
+5%
|
5 520
-4%
|
5 477
-1%
|
5 438
-1%
|
5 459
+0%
|
5 860
+7%
|
5 855
0%
|
5 663
-3%
|
5 686
+0%
|
5 655
-1%
|
5 808
+3%
|
6 206
+7%
|
6 389
+3%
|
6 634
+4%
|
6 919
+4%
|
7 191
+4%
|
7 460
+4%
|
7 740
+4%
|
7 928
+2%
|
8 102
+2%
|
8 231
+2%
|
8 291
+1%
|
8 352
+1%
|
8 397
+1%
|
8 487
+1%
|
8 524
+0%
|
8 623
+1%
|
8 767
+2%
|
8 910
+2%
|
8 941
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 012)
|
(2 013)
|
(2 025)
|
(1 948)
|
(1 981)
|
(1 997)
|
(2 010)
|
(2 051)
|
(2 082)
|
(2 108)
|
(2 143)
|
(2 156)
|
(2 234)
|
(2 286)
|
(2 343)
|
(2 160)
|
(2 410)
|
(2 458)
|
(2 494)
|
(2 308)
|
(2 480)
|
(2 465)
|
(2 447)
|
(2 379)
|
(2 434)
|
(2 456)
|
(2 477)
|
(2 472)
|
(2 464)
|
(2 406)
|
(2 363)
|
(2 339)
|
(2 377)
|
(2 419)
|
(2 465)
|
(2 466)
|
(2 525)
|
(2 578)
|
(2 639)
|
(2 696)
|
(2 731)
|
(2 761)
|
(2 764)
|
(2 755)
|
(2 763)
|
(2 849)
|
(2 974)
|
(3 162)
|
(3 303)
|
(3 381)
|
(3 437)
|
(3 469)
|
(3 490)
|
(3 490)
|
(3 473)
|
(3 432)
|
(3 428)
|
(3 425)
|
(3 464)
|
(3 530)
|
(3 591)
|
(3 674)
|
(3 747)
|
(3 887)
|
(4 176)
|
(4 437)
|
(4 642)
|
(4 485)
|
(4 464)
|
(4 449)
|
(4 506)
|
(4 848)
|
(4 892)
|
(4 746)
|
(4 718)
|
(4 683)
|
(5 292)
|
(5 118)
|
(5 318)
|
(5 472)
|
(5 695)
|
(5 719)
|
(5 855)
|
(6 126)
|
(6 234)
|
(6 462)
|
(6 555)
|
(6 544)
|
(6 611)
|
(6 683)
|
(6 874)
|
(7 081)
|
(7 226)
|
(7 376)
|
(7 480)
|
(7 726)
|
|
| Selling, General & Administrative |
(1 938)
|
(1 940)
|
(1 951)
|
(1 948)
|
(1 980)
|
(1 997)
|
(2 010)
|
(2 051)
|
(2 082)
|
(2 108)
|
(2 143)
|
(2 095)
|
(2 217)
|
(2 252)
|
(2 308)
|
(2 095)
|
(2 375)
|
(2 423)
|
(2 439)
|
(2 234)
|
(2 421)
|
(2 402)
|
(2 383)
|
(2 292)
|
(2 369)
|
(2 390)
|
(2 411)
|
(2 384)
|
(2 375)
|
(2 317)
|
(2 273)
|
(2 248)
|
(2 286)
|
(2 328)
|
(2 375)
|
(2 377)
|
(2 435)
|
(2 489)
|
(2 550)
|
(2 608)
|
(2 641)
|
(2 670)
|
(2 669)
|
(2 656)
|
(2 662)
|
(2 735)
|
(2 851)
|
(3 028)
|
(3 158)
|
(3 237)
|
(3 293)
|
(3 321)
|
(3 343)
|
(3 344)
|
(3 328)
|
(3 290)
|
(3 287)
|
(3 284)
|
(3 320)
|
(3 382)
|
(3 440)
|
(3 520)
|
(3 590)
|
(3 719)
|
(3 988)
|
(4 230)
|
(4 414)
|
(4 257)
|
(4 236)
|
(4 217)
|
(4 269)
|
(4 591)
|
(4 626)
|
(4 476)
|
(4 445)
|
(4 410)
|
(4 461)
|
(4 833)
|
(5 030)
|
(5 180)
|
(5 389)
|
(5 401)
|
(5 523)
|
(5 778)
|
(5 887)
|
(6 110)
|
(6 205)
|
(6 193)
|
(6 257)
|
(6 320)
|
(6 490)
|
(6 673)
|
(6 793)
|
(6 919)
|
(7 002)
|
(7 188)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(62)
|
(17)
|
(34)
|
0
|
(66)
|
(35)
|
(35)
|
(55)
|
(73)
|
(59)
|
(62)
|
(64)
|
(88)
|
(66)
|
(67)
|
(67)
|
(89)
|
(89)
|
(89)
|
(90)
|
(90)
|
(90)
|
(91)
|
(90)
|
(89)
|
(90)
|
(89)
|
(89)
|
(89)
|
(89)
|
(91)
|
(95)
|
(98)
|
(101)
|
(114)
|
(123)
|
(134)
|
(145)
|
(145)
|
(145)
|
(148)
|
(147)
|
(146)
|
(146)
|
(142)
|
(141)
|
(141)
|
(144)
|
(147)
|
(151)
|
(154)
|
(157)
|
(168)
|
(188)
|
(207)
|
(228)
|
(228)
|
(228)
|
(232)
|
(237)
|
(257)
|
(266)
|
(270)
|
(273)
|
(273)
|
(278)
|
(285)
|
(288)
|
(291)
|
(306)
|
(318)
|
(333)
|
(348)
|
(348)
|
(353)
|
(350)
|
(351)
|
(354)
|
(362)
|
(384)
|
(408)
|
(433)
|
(457)
|
(478)
|
(538)
|
|
| Other Operating Expenses |
(74)
|
(74)
|
(74)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(553)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
490
N/A
|
490
0%
|
498
+2%
|
606
+22%
|
608
+0%
|
598
-2%
|
588
-2%
|
572
-3%
|
589
+3%
|
605
+3%
|
618
+2%
|
673
+9%
|
646
-4%
|
662
+2%
|
684
+3%
|
738
+8%
|
721
-2%
|
737
+2%
|
754
+2%
|
797
+6%
|
783
-2%
|
797
+2%
|
807
+1%
|
838
+4%
|
812
-3%
|
818
+1%
|
822
+0%
|
800
-3%
|
721
-10%
|
672
-7%
|
632
-6%
|
671
+6%
|
662
-1%
|
696
+5%
|
738
+6%
|
786
+6%
|
816
+4%
|
857
+5%
|
892
+4%
|
909
+2%
|
946
+4%
|
972
+3%
|
996
+3%
|
1 023
+3%
|
1 017
-1%
|
1 065
+5%
|
1 065
+0%
|
1 058
-1%
|
1 080
+2%
|
1 076
0%
|
1 102
+2%
|
1 124
+2%
|
1 132
+1%
|
1 132
0%
|
1 134
+0%
|
1 124
-1%
|
1 120
0%
|
1 110
-1%
|
1 100
-1%
|
1 070
-3%
|
1 060
-1%
|
1 051
-1%
|
1 006
-4%
|
1 020
+1%
|
1 011
-1%
|
1 031
+2%
|
1 084
+5%
|
1 035
-4%
|
1 013
-2%
|
989
-2%
|
953
-4%
|
1 011
+6%
|
964
-5%
|
917
-5%
|
968
+6%
|
971
+0%
|
516
-47%
|
1 088
+111%
|
1 071
-2%
|
1 163
+9%
|
1 225
+5%
|
1 472
+20%
|
1 605
+9%
|
1 614
+1%
|
1 693
+5%
|
1 639
-3%
|
1 676
+2%
|
1 747
+4%
|
1 741
0%
|
1 715
-1%
|
1 612
-6%
|
1 443
-11%
|
1 397
-3%
|
1 391
0%
|
1 429
+3%
|
1 215
-15%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(21)
|
(28)
|
(35)
|
0
|
(41)
|
(73)
|
(92)
|
(117)
|
(102)
|
(102)
|
(98)
|
(100)
|
(91)
|
(89)
|
(91)
|
(90)
|
(91)
|
(88)
|
(79)
|
(68)
|
(62)
|
(63)
|
(67)
|
(70)
|
(74)
|
(71)
|
(67)
|
(65)
|
(64)
|
(65)
|
(71)
|
(83)
|
(97)
|
(116)
|
(135)
|
(147)
|
(164)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(143)
|
(146)
|
(676)
|
(687)
|
(543)
|
0
|
(22)
|
(11)
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(83)
|
(113)
|
(154)
|
(214)
|
(199)
|
(215)
|
(241)
|
(996)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
(25)
|
(25)
|
(25)
|
8
|
(19)
|
(19)
|
(19)
|
16
|
(4)
|
(4)
|
(4)
|
13
|
(14)
|
(14)
|
(14)
|
19
|
(7)
|
(7)
|
(7)
|
21
|
0
|
0
|
0
|
26
|
39
|
53
|
17
|
31
|
57
|
59
|
77
|
61
|
46
|
49
|
78
|
83
|
99
|
91
|
65
|
42
|
77
|
91
|
88
|
96
|
79
|
57
|
47
|
32
|
29
|
42
|
50
|
60
|
71
|
64
|
52
|
44
|
21
|
13
|
8
|
(3)
|
|
| Pre-Tax Income |
490
N/A
|
490
0%
|
498
+2%
|
606
+22%
|
608
+0%
|
598
-2%
|
588
-2%
|
572
-3%
|
589
+3%
|
605
+3%
|
618
+2%
|
636
+3%
|
646
+2%
|
662
+2%
|
684
+3%
|
709
+4%
|
721
+2%
|
737
+2%
|
754
+2%
|
771
+2%
|
783
+2%
|
797
+2%
|
807
+1%
|
817
+1%
|
812
-1%
|
818
+1%
|
822
+0%
|
768
-7%
|
721
-6%
|
672
-7%
|
632
-6%
|
644
+2%
|
662
+3%
|
696
+5%
|
738
+6%
|
762
+3%
|
792
+4%
|
833
+5%
|
867
+4%
|
891
+3%
|
927
+4%
|
953
+3%
|
977
+3%
|
1 019
+4%
|
1 013
-1%
|
1 060
+5%
|
1 060
+0%
|
1 044
-2%
|
1 066
+2%
|
1 062
0%
|
1 088
+3%
|
1 118
+3%
|
1 125
+1%
|
1 125
0%
|
1 127
+0%
|
1 124
0%
|
1 119
0%
|
1 109
-1%
|
1 100
-1%
|
1 074
-2%
|
1 072
0%
|
1 069
0%
|
1 024
-4%
|
1 009
-1%
|
995
-1%
|
998
+0%
|
1 043
+5%
|
995
-5%
|
957
-4%
|
939
-2%
|
931
-1%
|
859
-8%
|
828
-4%
|
241
-71%
|
255
+6%
|
379
+49%
|
505
+33%
|
1 079
+114%
|
1 080
+0%
|
1 200
+11%
|
1 240
+3%
|
1 462
+18%
|
1 581
+8%
|
1 573
-1%
|
1 651
+5%
|
1 614
-2%
|
1 661
+3%
|
1 742
+5%
|
1 663
-5%
|
1 595
-4%
|
1 428
-11%
|
1 176
-18%
|
1 102
-6%
|
1 055
-4%
|
1 049
-1%
|
52
-95%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(195)
|
(194)
|
(196)
|
(238)
|
(239)
|
(235)
|
(231)
|
(218)
|
(224)
|
(228)
|
(232)
|
(240)
|
(244)
|
(250)
|
(259)
|
(272)
|
(277)
|
(283)
|
(289)
|
(296)
|
(300)
|
(304)
|
(308)
|
(310)
|
(304)
|
(307)
|
(308)
|
(293)
|
(280)
|
(260)
|
(244)
|
(245)
|
(251)
|
(265)
|
(282)
|
(286)
|
(290)
|
(304)
|
(318)
|
(326)
|
(342)
|
(351)
|
(354)
|
(371)
|
(367)
|
(366)
|
(366)
|
(359)
|
(368)
|
(382)
|
(392)
|
(406)
|
(410)
|
(413)
|
(417)
|
(418)
|
(416)
|
(410)
|
(404)
|
(387)
|
(382)
|
(381)
|
(363)
|
(342)
|
(311)
|
(277)
|
(260)
|
(240)
|
(233)
|
(233)
|
(233)
|
(213)
|
(205)
|
(191)
|
(184)
|
(216)
|
(246)
|
(260)
|
(266)
|
(302)
|
(313)
|
(359)
|
(394)
|
(390)
|
(410)
|
(401)
|
(409)
|
(426)
|
(402)
|
(383)
|
(340)
|
(272)
|
(253)
|
(246)
|
(240)
|
14
|
|
| Income from Continuing Operations |
295
|
296
|
302
|
368
|
369
|
363
|
357
|
354
|
365
|
376
|
386
|
396
|
402
|
412
|
425
|
437
|
445
|
455
|
465
|
475
|
483
|
493
|
500
|
506
|
508
|
511
|
514
|
475
|
441
|
412
|
388
|
400
|
411
|
432
|
456
|
476
|
502
|
529
|
549
|
565
|
585
|
602
|
623
|
648
|
646
|
694
|
695
|
685
|
698
|
679
|
696
|
711
|
715
|
713
|
710
|
706
|
703
|
699
|
696
|
687
|
689
|
688
|
661
|
668
|
684
|
721
|
783
|
755
|
724
|
707
|
699
|
646
|
623
|
50
|
71
|
163
|
259
|
819
|
814
|
899
|
927
|
1 103
|
1 187
|
1 183
|
1 241
|
1 213
|
1 252
|
1 317
|
1 261
|
1 213
|
1 088
|
904
|
850
|
809
|
808
|
66
|
|
| Net Income (Common) |
(100)
N/A
|
(99)
+1%
|
(93)
+6%
|
(28)
+70%
|
349
N/A
|
343
-2%
|
338
-2%
|
334
-1%
|
365
+9%
|
376
+3%
|
386
+3%
|
396
+3%
|
402
+1%
|
412
+2%
|
425
+3%
|
437
+3%
|
445
+2%
|
455
+2%
|
465
+2%
|
475
+2%
|
483
+2%
|
493
+2%
|
500
+1%
|
506
+1%
|
508
+0%
|
511
+1%
|
514
+0%
|
475
-8%
|
441
-7%
|
412
-7%
|
388
-6%
|
400
+3%
|
411
+3%
|
432
+5%
|
456
+6%
|
476
+4%
|
502
+5%
|
529
+5%
|
549
+4%
|
565
+3%
|
585
+4%
|
602
+3%
|
623
+4%
|
648
+4%
|
646
0%
|
694
+7%
|
695
+0%
|
685
-1%
|
698
+2%
|
679
-3%
|
696
+2%
|
711
+2%
|
715
+1%
|
713
0%
|
710
0%
|
706
-1%
|
703
0%
|
699
-1%
|
696
0%
|
687
-1%
|
689
+0%
|
688
0%
|
661
-4%
|
617
-7%
|
633
+3%
|
670
+6%
|
732
+9%
|
810
+11%
|
794
-2%
|
792
0%
|
799
+1%
|
621
-22%
|
597
-4%
|
(192)
N/A
|
(192)
N/A
|
(29)
+85%
|
52
N/A
|
813
+1 463%
|
814
+0%
|
899
+10%
|
927
+3%
|
1 103
+19%
|
1 187
+8%
|
1 183
0%
|
1 241
+5%
|
1 213
-2%
|
1 252
+3%
|
1 317
+5%
|
1 261
-4%
|
1 213
-4%
|
1 088
-10%
|
904
-17%
|
850
-6%
|
809
-5%
|
808
0%
|
66
-92%
|
|
| EPS (Diluted) |
-0.57
N/A
|
-0.56
+2%
|
-0.53
+5%
|
-0.16
+70%
|
2
N/A
|
1.96
-2%
|
1.93
-2%
|
1.91
-1%
|
2.1
+10%
|
2.16
+3%
|
2.21
+2%
|
2.25
+2%
|
2.29
+2%
|
2.34
+2%
|
2.41
+3%
|
2.5
+4%
|
2.55
+2%
|
2.62
+3%
|
2.7
+3%
|
2.76
+2%
|
2.82
+2%
|
2.88
+2%
|
2.93
+2%
|
2.98
+2%
|
3.06
+3%
|
3.11
+2%
|
3.16
+2%
|
2.92
-8%
|
2.76
-5%
|
2.57
-7%
|
2.43
-5%
|
2.5
+3%
|
2.57
+3%
|
2.72
+6%
|
2.88
+6%
|
3
+4%
|
3.16
+5%
|
3.34
+6%
|
3.48
+4%
|
3.58
+3%
|
3.72
+4%
|
3.84
+3%
|
3.98
+4%
|
4.14
+4%
|
4.15
+0%
|
4.46
+7%
|
4.47
+0%
|
4.4
-2%
|
4.5
+2%
|
4.39
-2%
|
4.51
+3%
|
4.61
+2%
|
4.64
+1%
|
4.64
N/A
|
4.66
+0%
|
4.63
-1%
|
4.67
+1%
|
4.64
-1%
|
4.64
N/A
|
4.59
-1%
|
4.62
+1%
|
4.65
+1%
|
4.49
-3%
|
4.16
-7%
|
4.29
+3%
|
4.54
+6%
|
4.96
+9%
|
5.51
+11%
|
5.41
-2%
|
5.39
0%
|
5.46
+1%
|
4.25
-22%
|
4.1
-4%
|
-1.32
N/A
|
-1.32
N/A
|
-0.2
+85%
|
0.35
N/A
|
5.6
+1 500%
|
5.66
+1%
|
6.23
+10%
|
6.49
+4%
|
7.75
+19%
|
8.35
+8%
|
8.33
0%
|
8.75
+5%
|
8.58
-2%
|
8.88
+3%
|
9.33
+5%
|
9
-4%
|
8.67
-4%
|
7.78
-10%
|
6.47
-17%
|
6.09
-6%
|
5.81
-5%
|
5.81
N/A
|
0.47
-92%
|
|