Stryker Corp
NYSE:SYK
Income Statement
Earnings Waterfall
Stryker Corp
Income Statement
Stryker 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 |
59
|
52
|
46
|
40
|
37
|
33
|
28
|
0
|
17
|
12
|
8
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
94
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
83
|
0
|
0
|
0
|
113
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
228
|
0
|
0
|
0
|
247
|
0
|
0
|
0
|
264
|
0
|
0
|
0
|
287
|
0
|
0
|
0
|
315
|
0
|
0
|
0
|
337
|
0
|
0
|
0
|
337
|
0
|
0
|
0
|
356
|
0
|
0
|
0
|
396
|
0
|
0
|
0
|
0
|
|
| Revenue |
2 671
N/A
|
2 766
+4%
|
2 892
+5%
|
3 012
+4%
|
3 156
+5%
|
3 313
+5%
|
3 453
+4%
|
3 402
-1%
|
3 814
+12%
|
3 965
+4%
|
4 108
+4%
|
4 017
-2%
|
4 430
+10%
|
4 605
+4%
|
4 749
+3%
|
4 609
-3%
|
4 923
+7%
|
4 966
+1%
|
5 025
+1%
|
5 147
+2%
|
5 319
+3%
|
5 521
+4%
|
5 743
+4%
|
6 001
+4%
|
6 209
+3%
|
6 458
+4%
|
6 658
+3%
|
6 718
+1%
|
6 685
0%
|
6 607
-1%
|
6 607
+0%
|
6 723
+2%
|
6 921
+3%
|
7 045
+2%
|
7 159
+2%
|
7 320
+2%
|
7 536
+3%
|
7 823
+4%
|
8 087
+3%
|
8 307
+3%
|
8 453
+2%
|
8 513
+1%
|
8 534
+0%
|
8 657
+1%
|
8 686
+0%
|
8 792
+1%
|
8 891
+1%
|
9 021
+1%
|
9 136
+1%
|
9 287
+2%
|
9 525
+3%
|
9 675
+2%
|
9 749
+1%
|
9 818
+1%
|
9 849
+0%
|
9 946
+1%
|
10 062
+1%
|
10 470
+4%
|
10 883
+4%
|
11 325
+4%
|
11 785
+4%
|
11 957
+1%
|
12 130
+1%
|
12 444
+3%
|
12 730
+2%
|
13 040
+2%
|
13 276
+2%
|
13 601
+2%
|
13 876
+2%
|
14 204
+2%
|
14 549
+2%
|
14 884
+2%
|
14 956
+0%
|
14 070
-6%
|
14 220
+1%
|
14 351
+1%
|
14 716
+3%
|
16 246
+10%
|
16 669
+3%
|
17 108
+3%
|
17 430
+2%
|
17 629
+1%
|
17 948
+2%
|
18 449
+3%
|
18 952
+3%
|
19 455
+3%
|
19 885
+2%
|
20 498
+3%
|
20 963
+2%
|
21 389
+2%
|
21 974
+3%
|
22 595
+3%
|
23 218
+3%
|
23 818
+3%
|
24 381
+2%
|
25 116
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(986)
|
(1 016)
|
(1 067)
|
(1 111)
|
(1 157)
|
(1 217)
|
(1 266)
|
(1 132)
|
(1 380)
|
(1 418)
|
(1 454)
|
(1 304)
|
(1 576)
|
(1 634)
|
(1 686)
|
(1 489)
|
(1 682)
|
(1 653)
|
(1 620)
|
(1 617)
|
(1 663)
|
(1 713)
|
(1 785)
|
(1 865)
|
(1 926)
|
(2 015)
|
(2 100)
|
(2 131)
|
(2 146)
|
(2 150)
|
(2 147)
|
(2 184)
|
(2 250)
|
(2 253)
|
(2 255)
|
(2 286)
|
(2 393)
|
(2 567)
|
(2 695)
|
(2 811)
|
(2 831)
|
(2 790)
|
(2 776)
|
(2 776)
|
(2 785)
|
(2 836)
|
(2 861)
|
(3 002)
|
(3 015)
|
(3 107)
|
(3 257)
|
(3 319)
|
(3 371)
|
(3 382)
|
(3 346)
|
(3 344)
|
(3 313)
|
(3 483)
|
(3 647)
|
(3 806)
|
(3 996)
|
(4 016)
|
(4 076)
|
(4 207)
|
(4 318)
|
(4 434)
|
(4 499)
|
(4 636)
|
(4 765)
|
(4 897)
|
(5 061)
|
(5 150)
|
(5 175)
|
(5 095)
|
(5 124)
|
(5 241)
|
(5 433)
|
(5 769)
|
(5 990)
|
(6 107)
|
(6 201)
|
(6 338)
|
(6 518)
|
(6 812)
|
(7 033)
|
(7 182)
|
(7 236)
|
(7 399)
|
(7 545)
|
(7 690)
|
(7 938)
|
(8 076)
|
(8 225)
|
(8 427)
|
(8 633)
|
(8 898)
|
|
| Gross Profit |
1 685
N/A
|
1 750
+4%
|
1 825
+4%
|
1 900
+4%
|
1 999
+5%
|
2 097
+5%
|
2 187
+4%
|
2 270
+4%
|
2 434
+7%
|
2 547
+5%
|
2 654
+4%
|
2 714
+2%
|
2 854
+5%
|
2 971
+4%
|
3 062
+3%
|
3 120
+2%
|
3 241
+4%
|
3 313
+2%
|
3 405
+3%
|
3 531
+4%
|
3 656
+4%
|
3 808
+4%
|
3 958
+4%
|
4 135
+4%
|
4 283
+4%
|
4 443
+4%
|
4 558
+3%
|
4 587
+1%
|
4 539
-1%
|
4 457
-2%
|
4 461
+0%
|
4 539
+2%
|
4 671
+3%
|
4 792
+3%
|
4 904
+2%
|
5 034
+3%
|
5 143
+2%
|
5 257
+2%
|
5 392
+3%
|
5 496
+2%
|
5 622
+2%
|
5 723
+2%
|
5 758
+1%
|
5 881
+2%
|
5 901
+0%
|
5 956
+1%
|
6 030
+1%
|
6 019
0%
|
6 121
+2%
|
6 180
+1%
|
6 268
+1%
|
6 356
+1%
|
6 378
+0%
|
6 436
+1%
|
6 503
+1%
|
6 602
+2%
|
6 749
+2%
|
6 987
+4%
|
7 236
+4%
|
7 519
+4%
|
7 789
+4%
|
7 941
+2%
|
8 054
+1%
|
8 237
+2%
|
8 412
+2%
|
8 606
+2%
|
8 777
+2%
|
8 965
+2%
|
9 111
+2%
|
9 307
+2%
|
9 488
+2%
|
9 734
+3%
|
9 781
+0%
|
8 975
-8%
|
9 096
+1%
|
9 110
+0%
|
9 283
+2%
|
10 477
+13%
|
10 679
+2%
|
11 001
+3%
|
11 229
+2%
|
11 291
+1%
|
11 430
+1%
|
11 637
+2%
|
11 919
+2%
|
12 273
+3%
|
12 649
+3%
|
13 099
+4%
|
13 418
+2%
|
13 699
+2%
|
14 036
+2%
|
14 519
+3%
|
14 993
+3%
|
15 391
+3%
|
15 748
+2%
|
16 218
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 195)
|
(1 236)
|
(1 281)
|
(1 336)
|
(1 426)
|
(1 501)
|
(1 553)
|
(1 654)
|
(1 726)
|
(1 780)
|
(1 851)
|
(1 915)
|
(2 009)
|
(2 094)
|
(2 166)
|
(2 172)
|
(2 240)
|
(2 275)
|
(2 398)
|
(2 414)
|
(2 489)
|
(2 595)
|
(2 690)
|
(2 808)
|
(2 895)
|
(2 988)
|
(3 047)
|
(3 033)
|
(2 989)
|
(2 919)
|
(2 908)
|
(2 878)
|
(2 943)
|
(3 072)
|
(3 025)
|
(3 159)
|
(3 281)
|
(3 437)
|
(3 578)
|
(3 734)
|
(3 767)
|
(3 811)
|
(3 608)
|
(3 642)
|
(3 923)
|
(3 891)
|
(4 183)
|
(3 932)
|
(3 899)
|
(3 996)
|
(4 056)
|
(4 158)
|
(4 209)
|
(4 203)
|
(4 227)
|
(4 345)
|
(4 383)
|
(4 617)
|
(4 806)
|
(4 978)
|
(5 171)
|
(5 248)
|
(5 337)
|
(5 492)
|
(5 594)
|
(5 706)
|
(5 812)
|
(5 893)
|
(6 003)
|
(6 141)
|
(6 262)
|
(6 419)
|
(6 490)
|
(6 269)
|
(6 235)
|
(6 211)
|
(6 430)
|
(6 930)
|
(7 231)
|
(7 500)
|
(7 616)
|
(7 687)
|
(7 804)
|
(7 892)
|
(8 106)
|
(8 297)
|
(8 512)
|
(8 723)
|
(8 891)
|
(9 047)
|
(9 194)
|
(9 473)
|
(9 803)
|
(10 099)
|
(10 349)
|
(10 520)
|
|
| Selling, General & Administrative |
(1 019)
|
(1 065)
|
(1 111)
|
(1 165)
|
(1 226)
|
(1 286)
|
(1 345)
|
(1 426)
|
(1 490)
|
(1 538)
|
(1 597)
|
(1 655)
|
(1 730)
|
(1 799)
|
(1 854)
|
(1 839)
|
(1 897)
|
(1 925)
|
(1 970)
|
(2 047)
|
(2 113)
|
(2 202)
|
(2 282)
|
(2 392)
|
(2 478)
|
(2 575)
|
(2 636)
|
(2 625)
|
(2 587)
|
(2 526)
|
(2 525)
|
(2 506)
|
(2 558)
|
(2 602)
|
(2 602)
|
(2 707)
|
(2 795)
|
(2 913)
|
(3 015)
|
(3 150)
|
(3 177)
|
(3 221)
|
(3 027)
|
(3 048)
|
(3 311)
|
(3 258)
|
(3 524)
|
(3 258)
|
(3 191)
|
(3 251)
|
(3 278)
|
(3 356)
|
(3 401)
|
(3 397)
|
(3 415)
|
(3 510)
|
(3 537)
|
(3 703)
|
(3 828)
|
(3 944)
|
(4 069)
|
(4 130)
|
(4 202)
|
(4 334)
|
(4 410)
|
(4 483)
|
(4 546)
|
(4 614)
|
(4 691)
|
(4 787)
|
(4 879)
|
(4 984)
|
(5 022)
|
(4 826)
|
(4 798)
|
(4 755)
|
(4 895)
|
(5 305)
|
(5 538)
|
(5 748)
|
(5 859)
|
(5 880)
|
(5 945)
|
(6 035)
|
(6 233)
|
(6 427)
|
(6 619)
|
(6 795)
|
(6 925)
|
(7 054)
|
(7 177)
|
(7 436)
|
(7 715)
|
(7 935)
|
(8 121)
|
(8 221)
|
|
| Research & Development |
(140)
|
(139)
|
(140)
|
(141)
|
(151)
|
(162)
|
(170)
|
(183)
|
(187)
|
(192)
|
(203)
|
(215)
|
(227)
|
(243)
|
(261)
|
(285)
|
(300)
|
(309)
|
(318)
|
(325)
|
(332)
|
(348)
|
(365)
|
(375)
|
(376)
|
(374)
|
(370)
|
(368)
|
(363)
|
(355)
|
(347)
|
(336)
|
(346)
|
(358)
|
(373)
|
(394)
|
(415)
|
(435)
|
(458)
|
(462)
|
(464)
|
(465)
|
(457)
|
(471)
|
(488)
|
(504)
|
(526)
|
(536)
|
(557)
|
(583)
|
(600)
|
(614)
|
(616)
|
(612)
|
(614)
|
(625)
|
(632)
|
(661)
|
(690)
|
(715)
|
(748)
|
(757)
|
(771)
|
(787)
|
(799)
|
(823)
|
(846)
|
(862)
|
(883)
|
(913)
|
(938)
|
(971)
|
(1 000)
|
(987)
|
(983)
|
(984)
|
(1 000)
|
(1 051)
|
(1 089)
|
(1 133)
|
(1 169)
|
(1 208)
|
(1 245)
|
(1 230)
|
(1 235)
|
(1 231)
|
(1 249)
|
(1 293)
|
(1 339)
|
(1 372)
|
(1 401)
|
(1 414)
|
(1 451)
|
(1 495)
|
(1 529)
|
(1 567)
|
|
| Depreciation & Amortization |
(35)
|
(31)
|
(30)
|
(29)
|
(32)
|
(36)
|
(38)
|
(45)
|
(49)
|
(50)
|
(52)
|
(45)
|
(51)
|
(52)
|
(51)
|
(48)
|
(43)
|
(41)
|
(42)
|
(43)
|
(44)
|
(45)
|
(43)
|
(41)
|
(41)
|
(40)
|
(40)
|
(40)
|
(39)
|
(38)
|
(36)
|
(36)
|
(39)
|
(45)
|
(51)
|
(58)
|
(71)
|
(89)
|
(106)
|
(122)
|
(126)
|
(125)
|
(124)
|
(123)
|
(124)
|
(129)
|
(133)
|
(138)
|
(151)
|
(162)
|
(178)
|
(188)
|
(192)
|
(194)
|
(198)
|
(210)
|
(214)
|
(253)
|
(288)
|
(319)
|
(354)
|
(361)
|
(364)
|
(371)
|
(385)
|
(400)
|
(420)
|
(417)
|
(429)
|
(441)
|
(445)
|
(464)
|
(468)
|
(456)
|
(454)
|
(472)
|
(535)
|
(574)
|
(604)
|
(619)
|
(588)
|
(599)
|
(614)
|
(627)
|
(638)
|
(639)
|
(644)
|
(635)
|
(627)
|
(621)
|
(616)
|
(623)
|
(637)
|
(669)
|
(699)
|
(732)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(17)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(67)
|
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
|
|
| Operating Income |
490
N/A
|
514
+5%
|
544
+6%
|
565
+4%
|
573
+1%
|
595
+4%
|
635
+7%
|
616
-3%
|
708
+15%
|
767
+8%
|
803
+5%
|
799
-1%
|
846
+6%
|
877
+4%
|
897
+2%
|
948
+6%
|
1 001
+6%
|
1 039
+4%
|
1 007
-3%
|
1 116
+11%
|
1 167
+5%
|
1 213
+4%
|
1 268
+5%
|
1 327
+5%
|
1 389
+5%
|
1 455
+5%
|
1 512
+4%
|
1 554
+3%
|
1 549
0%
|
1 538
-1%
|
1 553
+1%
|
1 661
+7%
|
1 729
+4%
|
1 720
-1%
|
1 879
+9%
|
1 875
0%
|
1 862
-1%
|
1 820
-2%
|
1 814
0%
|
1 762
-3%
|
1 855
+5%
|
1 912
+3%
|
2 150
+12%
|
2 239
+4%
|
1 978
-12%
|
2 065
+4%
|
1 847
-11%
|
2 087
+13%
|
2 222
+6%
|
2 184
-2%
|
2 212
+1%
|
2 198
-1%
|
2 169
-1%
|
2 233
+3%
|
2 276
+2%
|
2 257
-1%
|
2 366
+5%
|
2 370
+0%
|
2 430
+3%
|
2 541
+5%
|
2 618
+3%
|
2 693
+3%
|
2 717
+1%
|
2 745
+1%
|
2 818
+3%
|
2 900
+3%
|
2 965
+2%
|
3 072
+4%
|
3 108
+1%
|
3 166
+2%
|
3 226
+2%
|
3 315
+3%
|
3 291
-1%
|
2 706
-18%
|
2 861
+6%
|
2 899
+1%
|
2 853
-2%
|
3 547
+24%
|
3 448
-3%
|
3 501
+2%
|
3 613
+3%
|
3 604
0%
|
3 626
+1%
|
3 745
+3%
|
3 813
+2%
|
3 976
+4%
|
4 137
+4%
|
4 376
+6%
|
4 527
+3%
|
4 652
+3%
|
4 842
+4%
|
5 046
+4%
|
5 190
+3%
|
5 292
+2%
|
5 399
+2%
|
5 698
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(59)
|
(52)
|
(46)
|
(40)
|
(37)
|
(33)
|
(28)
|
0
|
(17)
|
(12)
|
(8)
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(55)
|
13
|
7
|
2
|
(180)
|
34
|
56
|
78
|
(178)
|
83
|
96
|
107
|
(139)
|
137
|
140
|
149
|
(125)
|
165
|
158
|
140
|
(213)
|
79
|
72
|
68
|
(269)
|
66
|
68
|
79
|
(243)
|
93
|
84
|
73
|
(281)
|
97
|
112
|
127
|
(257)
|
141
|
139
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
(18)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
(121)
|
(121)
|
(121)
|
(121)
|
0
|
(16)
|
(69)
|
(69)
|
0
|
(53)
|
0
|
(20)
|
(20)
|
(20)
|
(20)
|
0
|
0
|
(35)
|
(35)
|
(35)
|
(102)
|
(67)
|
(67)
|
0
|
0
|
(124)
|
(133)
|
(139)
|
(159)
|
(76)
|
(116)
|
(129)
|
(361)
|
(498)
|
(327)
|
(569)
|
(651)
|
(831)
|
(1 221)
|
(1 276)
|
(1 004)
|
(952)
|
(648)
|
(480)
|
(595)
|
(396)
|
(392)
|
(325)
|
(277)
|
(366)
|
(408)
|
(482)
|
(464)
|
(448)
|
(484)
|
(395)
|
(412)
|
(535)
|
(634)
|
(751)
|
(759)
|
(602)
|
(471)
|
(519)
|
(443)
|
(676)
|
(795)
|
(740)
|
(926)
|
(913)
|
(1 048)
|
(996)
|
(784)
|
(904)
|
(684)
|
(654)
|
(692)
|
(488)
|
(402)
|
(441)
|
(477)
|
(1 357)
|
(1 636)
|
(1 676)
|
(1 733)
|
(809)
|
|
| Total Other Income |
0
|
(0)
|
(1)
|
(1)
|
1
|
2
|
2
|
(18)
|
5
|
4
|
4
|
(3)
|
(5)
|
(3)
|
(2)
|
(0)
|
11
|
16
|
24
|
(5)
|
39
|
51
|
54
|
(1)
|
69
|
71
|
73
|
(6)
|
48
|
39
|
30
|
(1)
|
22
|
6
|
(6)
|
7
|
(33)
|
(18)
|
(22)
|
60
|
4
|
(16)
|
(9)
|
(27)
|
(39)
|
(50)
|
(57)
|
18
|
(57)
|
(66)
|
(78)
|
(24)
|
(91)
|
(89)
|
(97)
|
(71)
|
(148)
|
(181)
|
(210)
|
(74)
|
(305)
|
(317)
|
(329)
|
(56)
|
(311)
|
(316)
|
(312)
|
(42)
|
(317)
|
(319)
|
(333)
|
(26)
|
(313)
|
(325)
|
(339)
|
(56)
|
(406)
|
(399)
|
(395)
|
(38)
|
(331)
|
(318)
|
(242)
|
85
|
(246)
|
(251)
|
(310)
|
66
|
(305)
|
(307)
|
(302)
|
60
|
(362)
|
(404)
|
(329)
|
(375)
|
|
| Pre-Tax Income |
431
N/A
|
461
+7%
|
479
+4%
|
507
+6%
|
537
+6%
|
564
+5%
|
609
+8%
|
598
-2%
|
696
+16%
|
758
+9%
|
678
-11%
|
675
0%
|
720
+7%
|
753
+5%
|
895
+19%
|
937
+5%
|
943
+1%
|
986
+5%
|
1 031
+5%
|
1 094
+6%
|
1 206
+10%
|
1 244
+3%
|
1 302
+5%
|
1 370
+5%
|
1 438
+5%
|
1 526
+6%
|
1 584
+4%
|
1 580
0%
|
1 563
-1%
|
1 543
-1%
|
1 481
-4%
|
1 624
+10%
|
1 683
+4%
|
1 726
+3%
|
1 873
+9%
|
1 730
-8%
|
1 696
-2%
|
1 663
-2%
|
1 632
-2%
|
1 686
+3%
|
1 742
+3%
|
1 767
+1%
|
1 780
+1%
|
1 705
-4%
|
1 612
-5%
|
1 446
-10%
|
1 139
-21%
|
1 212
+6%
|
944
-22%
|
842
-11%
|
1 130
+34%
|
1 160
+3%
|
1 430
+23%
|
1 664
+16%
|
1 584
-5%
|
1 735
+10%
|
1 839
+6%
|
1 871
+2%
|
1 945
+4%
|
1 921
-1%
|
1 939
+1%
|
1 950
+1%
|
2 002
+3%
|
2 063
+3%
|
2 106
+2%
|
2 285
+8%
|
2 348
+3%
|
2 356
+0%
|
2 294
-3%
|
2 236
-3%
|
2 283
+2%
|
2 562
+12%
|
2 672
+4%
|
2 020
-24%
|
2 219
+10%
|
1 954
-12%
|
1 731
-11%
|
2 480
+43%
|
2 195
-11%
|
2 281
+4%
|
2 300
+1%
|
2 358
+3%
|
2 679
+14%
|
2 683
+0%
|
2 976
+11%
|
3 155
+6%
|
3 208
+2%
|
3 673
+14%
|
3 917
+7%
|
4 016
+3%
|
4 190
+4%
|
3 492
-17%
|
3 333
-5%
|
3 351
+1%
|
3 337
0%
|
4 514
+35%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(142)
|
(152)
|
(158)
|
(161)
|
(168)
|
(174)
|
(183)
|
(179)
|
(210)
|
(228)
|
(241)
|
(237)
|
(249)
|
(257)
|
(293)
|
(305)
|
(321)
|
(329)
|
(308)
|
(322)
|
(338)
|
(348)
|
(364)
|
(383)
|
(402)
|
(425)
|
(438)
|
(432)
|
(424)
|
(419)
|
(402)
|
(517)
|
(535)
|
(550)
|
(589)
|
(456)
|
(437)
|
(414)
|
(394)
|
(341)
|
(355)
|
(364)
|
(351)
|
(407)
|
(360)
|
(306)
|
(249)
|
(206)
|
(172)
|
(155)
|
(489)
|
(645)
|
(761)
|
(731)
|
(407)
|
(296)
|
(222)
|
(266)
|
(286)
|
(274)
|
(250)
|
(250)
|
(223)
|
(210)
|
(254)
|
(372)
|
(279)
|
(362)
|
(331)
|
(245)
|
(416)
|
(479)
|
(508)
|
(419)
|
(463)
|
(355)
|
(323)
|
(397)
|
(295)
|
(287)
|
(285)
|
(279)
|
(222)
|
(325)
|
(349)
|
(446)
|
(623)
|
(508)
|
(556)
|
(568)
|
(600)
|
(499)
|
(474)
|
(433)
|
(394)
|
(1 268)
|
|
| Income from Continuing Operations |
289
|
309
|
321
|
346
|
369
|
390
|
426
|
419
|
485
|
531
|
437
|
438
|
471
|
496
|
602
|
633
|
623
|
657
|
723
|
771
|
868
|
896
|
937
|
987
|
1 035
|
1 101
|
1 146
|
1 148
|
1 138
|
1 124
|
1 079
|
1 107
|
1 148
|
1 176
|
1 284
|
1 273
|
1 259
|
1 249
|
1 239
|
1 345
|
1 387
|
1 403
|
1 429
|
1 298
|
1 252
|
1 140
|
890
|
1 006
|
772
|
687
|
641
|
515
|
669
|
933
|
1 177
|
1 439
|
1 617
|
1 605
|
1 659
|
1 647
|
1 689
|
1 700
|
1 779
|
1 853
|
1 852
|
1 913
|
2 069
|
1 994
|
1 963
|
1 991
|
1 867
|
2 083
|
2 164
|
1 601
|
1 756
|
1 599
|
1 408
|
2 083
|
1 900
|
1 994
|
2 015
|
2 079
|
2 457
|
2 358
|
2 627
|
2 709
|
2 585
|
3 165
|
3 361
|
3 448
|
3 590
|
2 993
|
2 859
|
2 918
|
2 943
|
3 246
|
|
| Net Income (Common) |
284
N/A
|
304
+7%
|
316
+4%
|
346
+9%
|
369
+7%
|
390
+6%
|
426
+9%
|
434
+2%
|
485
+12%
|
531
+9%
|
437
-18%
|
440
+1%
|
471
+7%
|
496
+5%
|
602
+21%
|
644
+7%
|
624
-3%
|
661
+6%
|
728
+10%
|
778
+7%
|
874
+12%
|
929
+6%
|
969
+4%
|
1 017
+5%
|
1 064
+5%
|
1 101
+3%
|
1 146
+4%
|
1 148
+0%
|
1 138
-1%
|
1 124
-1%
|
1 079
-4%
|
1 107
+3%
|
1 148
+4%
|
1 176
+2%
|
1 284
+9%
|
1 273
-1%
|
1 259
-1%
|
1 249
-1%
|
1 239
-1%
|
1 345
+9%
|
1 387
+3%
|
1 403
+1%
|
1 429
+2%
|
1 298
-9%
|
1 252
-4%
|
1 140
-9%
|
890
-22%
|
1 006
+13%
|
772
-23%
|
687
-11%
|
641
-7%
|
515
-20%
|
669
+30%
|
933
+39%
|
1 177
+26%
|
1 439
+22%
|
1 617
+12%
|
1 605
-1%
|
1 659
+3%
|
1 647
-1%
|
1 689
+3%
|
1 700
+1%
|
1 779
+5%
|
1 020
-43%
|
1 019
0%
|
1 080
+6%
|
1 236
+14%
|
3 553
+187%
|
3 522
-1%
|
3 550
+1%
|
3 426
-3%
|
2 083
-39%
|
2 164
+4%
|
1 601
-26%
|
1 756
+10%
|
1 599
-9%
|
1 408
-12%
|
2 083
+48%
|
1 900
-9%
|
1 994
+5%
|
2 015
+1%
|
2 079
+3%
|
2 457
+18%
|
2 358
-4%
|
2 627
+11%
|
2 709
+3%
|
2 585
-5%
|
3 165
+22%
|
3 361
+6%
|
3 448
+3%
|
3 590
+4%
|
2 993
-17%
|
2 859
-4%
|
2 918
+2%
|
2 943
+1%
|
3 246
+10%
|
|
| EPS (Diluted) |
0.71
N/A
|
0.76
+7%
|
0.79
+4%
|
0.85
+8%
|
0.91
+7%
|
0.96
+5%
|
1.04
+8%
|
1.06
+2%
|
1.18
+11%
|
1.29
+9%
|
1.07
-17%
|
1.07
N/A
|
1.16
+8%
|
1.22
+5%
|
1.47
+20%
|
1.56
+6%
|
1.5
-4%
|
1.59
+6%
|
1.75
+10%
|
1.87
+7%
|
2.1
+12%
|
2.22
+6%
|
2.32
+5%
|
2.43
+5%
|
2.54
+5%
|
2.64
+4%
|
2.75
+4%
|
2.78
+1%
|
2.85
+3%
|
2.81
-1%
|
2.7
-4%
|
2.77
+3%
|
2.86
+3%
|
2.93
+2%
|
3.21
+10%
|
3.19
-1%
|
3.19
N/A
|
3.18
0%
|
3.18
N/A
|
3.45
+8%
|
3.61
+5%
|
3.65
+1%
|
3.7
+1%
|
3.39
-8%
|
3.28
-3%
|
2.96
-10%
|
2.33
-21%
|
2.63
+13%
|
2.02
-23%
|
1.79
-11%
|
1.67
-7%
|
1.35
-19%
|
1.74
+29%
|
2.44
+40%
|
3.08
+26%
|
3.78
+23%
|
4.27
+13%
|
4.24
-1%
|
4.39
+4%
|
4.35
-1%
|
4.46
+3%
|
4.49
+1%
|
4.69
+4%
|
2.68
-43%
|
2.67
0%
|
2.84
+6%
|
3.25
+14%
|
9.34
+187%
|
9.28
-1%
|
9.35
+1%
|
9
-4%
|
5.48
-39%
|
5.7
+4%
|
4.26
-25%
|
4.62
+8%
|
4.2
-9%
|
3.69
-12%
|
5.46
+48%
|
4.97
-9%
|
5.22
+5%
|
5.26
+1%
|
5.43
+3%
|
6.43
+18%
|
6.17
-4%
|
6.87
+11%
|
7.07
+3%
|
6.73
-5%
|
8.25
+23%
|
8.72
+6%
|
8.94
+3%
|
9.33
+4%
|
7.76
-17%
|
7.4
-5%
|
7.55
+2%
|
7.61
+1%
|
8.4
+10%
|
|