
TJX Companies Inc
NYSE:TJX

Income Statement
Earnings Waterfall
TJX Companies Inc
Revenue
|
57B
USD
|
Cost of Revenue
|
-39.6B
USD
|
Gross Profit
|
17.4B
USD
|
Operating Expenses
|
-11.1B
USD
|
Operating Income
|
6.3B
USD
|
Other Expenses
|
-1.4B
USD
|
Net Income
|
4.8B
USD
|
Income Statement
TJX Companies Inc
Jul-2001 | Oct-2001 | Jan-2002 | Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Jan-2004 | May-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | May-2009 | Aug-2009 | Oct-2009 | Jan-2010 | May-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Jan-2015 | May-2015 | Aug-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Oct-2020 | Jan-2021 | May-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest Expense |
20
|
30
|
41
|
40
|
39
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
36
|
9
|
21
|
35
|
49
|
52
|
52
|
50
|
49
|
49
|
48
|
47
|
47
|
47
|
48
|
44
|
41
|
38
|
37
|
41
|
46
|
51
|
54
|
55
|
55
|
57
|
57
|
59
|
60
|
60
|
61
|
62
|
62
|
63
|
64
|
64
|
64
|
64
|
64
|
64
|
65
|
64
|
63
|
61
|
59
|
76
|
120
|
159
|
194
|
208
|
179
|
147
|
119
|
94
|
86
|
85
|
84
|
84
|
82
|
80
|
79
|
76
|
77
|
78
|
76
|
0
|
|
Revenue |
9 971
N/A
|
10 252
+3%
|
10 709
+4%
|
11 104
+4%
|
11 381
+2%
|
11 684
+3%
|
11 981
+3%
|
12 104
+1%
|
12 385
+2%
|
12 728
+3%
|
13 328
+5%
|
13 892
+4%
|
14 260
+3%
|
14 690
+3%
|
14 861
+1%
|
15 213
+2%
|
15 446
+2%
|
15 604
+1%
|
15 956
+2%
|
16 175
+1%
|
16 491
+2%
|
16 989
+3%
|
17 104
+1%
|
17 641
+3%
|
17 856
+1%
|
18 042
+1%
|
18 337
+2%
|
18 532
+1%
|
18 909
+2%
|
19 011
+1%
|
19 000
0%
|
19 050
+0%
|
19 243
+1%
|
19 727
+3%
|
20 288
+3%
|
20 951
+3%
|
21 271
+2%
|
21 552
+1%
|
21 942
+2%
|
22 146
+1%
|
22 546
+2%
|
22 813
+1%
|
23 191
+2%
|
23 769
+2%
|
24 247
+2%
|
24 864
+3%
|
25 878
+4%
|
26 270
+2%
|
26 767
+2%
|
27 338
+2%
|
27 423
+0%
|
27 724
+1%
|
28 199
+2%
|
28 583
+1%
|
29 078
+2%
|
29 453
+1%
|
29 899
+2%
|
30 287
+1%
|
30 945
+2%
|
31 622
+2%
|
32 140
+2%
|
32 678
+2%
|
33 184
+2%
|
33 425
+1%
|
33 901
+1%
|
34 372
+1%
|
35 865
+4%
|
36 769
+3%
|
37 743
+3%
|
38 806
+3%
|
38 973
+0%
|
39 562
+2%
|
40 012
+1%
|
40 638
+2%
|
41 717
+3%
|
36 848
-12%
|
33 734
-8%
|
33 400
-1%
|
32 137
-4%
|
37 815
+18%
|
43 224
+14%
|
45 639
+6%
|
48 550
+6%
|
49 870
+3%
|
49 636
0%
|
49 270
-1%
|
49 936
+1%
|
50 313
+1%
|
51 228
+2%
|
52 326
+2%
|
54 217
+4%
|
54 913
+1%
|
55 623
+1%
|
56 421
+1%
|
56 360
0%
|
56 992
+1%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(7 513)
|
(7 765)
|
(8 123)
|
(8 425)
|
(8 609)
|
(8 839)
|
(9 080)
|
(9 204)
|
(9 453)
|
(9 691)
|
(10 101)
|
(10 482)
|
(10 784)
|
(11 134)
|
(11 357)
|
(11 669)
|
(11 848)
|
(11 988)
|
(12 215)
|
(12 349)
|
(12 575)
|
(12 891)
|
(12 970)
|
(13 408)
|
(13 545)
|
(13 691)
|
(13 884)
|
(14 001)
|
(14 278)
|
(14 334)
|
(14 429)
|
(14 426)
|
(14 512)
|
(14 778)
|
(14 968)
|
(15 344)
|
(15 529)
|
(15 733)
|
(16 040)
|
(16 219)
|
(16 476)
|
(16 636)
|
(16 854)
|
(17 193)
|
(17 492)
|
(17 891)
|
(18 521)
|
(18 789)
|
(19 101)
|
(19 469)
|
(19 605)
|
(19 850)
|
(20 199)
|
(20 468)
|
(20 777)
|
(21 030)
|
(21 304)
|
(21 604)
|
(22 035)
|
(22 519)
|
(22 845)
|
(23 163)
|
(23 565)
|
(23 670)
|
(24 154)
|
(24 463)
|
(25 543)
|
(26 236)
|
(26 873)
|
(27 737)
|
(27 768)
|
(27 494)
|
(27 146)
|
(26 816)
|
(26 865)
|
(25 364)
|
(24 229)
|
(24 627)
|
(21 550)
|
(27 375)
|
(30 729)
|
(32 502)
|
(31 421)
|
(35 681)
|
(35 725)
|
(35 512)
|
(32 863)
|
(36 300)
|
(36 638)
|
(37 155)
|
(34 446)
|
(38 316)
|
(38 786)
|
(39 269)
|
(39 112)
|
(39 619)
|
|
Gross Profit |
2 458
N/A
|
2 486
+1%
|
2 586
+4%
|
2 679
+4%
|
2 772
+3%
|
2 845
+3%
|
2 902
+2%
|
2 900
0%
|
2 933
+1%
|
3 037
+4%
|
3 227
+6%
|
3 410
+6%
|
3 476
+2%
|
3 556
+2%
|
3 503
-1%
|
3 543
+1%
|
3 598
+2%
|
3 615
+0%
|
3 741
+3%
|
3 827
+2%
|
3 916
+2%
|
4 098
+5%
|
4 134
+1%
|
4 233
+2%
|
4 311
+2%
|
4 350
+1%
|
4 453
+2%
|
4 531
+2%
|
4 631
+2%
|
4 677
+1%
|
4 570
-2%
|
4 625
+1%
|
4 731
+2%
|
4 949
+5%
|
5 320
+7%
|
5 607
+5%
|
5 743
+2%
|
5 819
+1%
|
5 902
+1%
|
5 927
+0%
|
6 070
+2%
|
6 177
+2%
|
6 337
+3%
|
6 577
+4%
|
6 755
+3%
|
6 973
+3%
|
7 357
+6%
|
7 481
+2%
|
7 666
+2%
|
7 868
+3%
|
7 818
-1%
|
7 875
+1%
|
8 000
+2%
|
8 115
+1%
|
8 302
+2%
|
8 423
+1%
|
8 596
+2%
|
8 683
+1%
|
8 910
+3%
|
9 103
+2%
|
9 295
+2%
|
9 515
+2%
|
9 619
+1%
|
9 756
+1%
|
9 747
0%
|
9 909
+2%
|
10 322
+4%
|
10 534
+2%
|
10 869
+3%
|
11 069
+2%
|
11 205
+1%
|
12 068
+8%
|
12 866
+7%
|
13 822
+7%
|
14 852
+7%
|
11 484
-23%
|
9 505
-17%
|
8 774
-8%
|
10 587
+21%
|
10 440
-1%
|
12 496
+20%
|
13 137
+5%
|
17 129
+30%
|
14 188
-17%
|
13 911
-2%
|
13 758
-1%
|
17 073
+24%
|
14 013
-18%
|
14 589
+4%
|
15 172
+4%
|
19 771
+30%
|
16 597
-16%
|
16 837
+1%
|
17 152
+2%
|
17 248
+1%
|
17 373
+1%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 587)
|
(1 633)
|
(1 686)
|
(1 739)
|
(1 802)
|
(1 863)
|
(1 939)
|
(1 988)
|
(2 030)
|
(2 073)
|
(2 213)
|
(2 226)
|
(2 300)
|
(2 423)
|
(2 488)
|
(2 584)
|
(2 651)
|
(2 664)
|
(2 703)
|
(2 750)
|
(2 791)
|
(2 860)
|
(2 854)
|
(2 974)
|
(3 187)
|
(3 202)
|
(3 194)
|
(3 236)
|
(3 096)
|
(3 125)
|
(3 105)
|
(3 124)
|
(3 146)
|
(3 203)
|
(3 329)
|
(3 415)
|
(3 467)
|
(3 515)
|
(3 699)
|
(3 832)
|
(3 913)
|
(3 954)
|
(3 890)
|
(3 878)
|
(3 933)
|
(4 069)
|
(4 250)
|
(4 327)
|
(4 423)
|
(4 491)
|
(4 467)
|
(4 521)
|
(4 570)
|
(4 604)
|
(4 695)
|
(4 806)
|
(4 908)
|
(5 008)
|
(5 206)
|
(5 366)
|
(5 532)
|
(5 712)
|
(5 786)
|
(5 943)
|
(6 025)
|
(6 054)
|
(6 374)
|
(6 614)
|
(6 841)
|
(6 913)
|
(6 907)
|
(7 816)
|
(8 542)
|
(9 404)
|
(10 426)
|
(9 313)
|
(8 398)
|
(7 732)
|
(10 004)
|
(8 087)
|
(8 471)
|
(8 778)
|
(12 374)
|
(9 111)
|
(9 062)
|
(8 950)
|
(12 213)
|
(9 070)
|
(9 455)
|
(9 848)
|
(13 974)
|
(10 631)
|
(10 738)
|
(10 908)
|
(10 946)
|
(11 095)
|
|
Selling, General & Administrative |
(1 587)
|
(1 633)
|
(1 686)
|
(1 739)
|
(1 802)
|
(1 863)
|
(1 939)
|
(1 972)
|
(2 014)
|
(2 073)
|
(2 213)
|
(2 226)
|
(2 300)
|
(2 423)
|
(2 488)
|
(2 584)
|
(2 651)
|
(2 664)
|
(2 703)
|
(2 750)
|
(2 791)
|
(2 860)
|
(2 854)
|
(2 974)
|
(3 187)
|
(3 202)
|
(3 194)
|
(3 236)
|
(3 096)
|
(3 125)
|
(3 105)
|
(3 112)
|
(3 136)
|
(3 199)
|
(3 329)
|
(3 415)
|
(3 467)
|
(3 515)
|
(3 699)
|
(3 832)
|
(3 913)
|
(3 954)
|
(3 890)
|
(3 878)
|
(3 933)
|
(4 069)
|
(4 250)
|
(4 327)
|
(4 423)
|
(4 491)
|
(4 467)
|
(4 521)
|
(4 570)
|
(4 604)
|
(4 695)
|
(4 789)
|
(4 908)
|
(5 008)
|
(5 206)
|
(5 366)
|
(5 532)
|
(5 712)
|
(5 786)
|
(5 860)
|
(5 942)
|
(6 054)
|
(6 374)
|
(6 514)
|
(6 741)
|
(6 913)
|
(6 907)
|
(7 780)
|
(8 506)
|
(9 404)
|
(10 426)
|
(9 313)
|
(8 398)
|
(7 732)
|
(10 004)
|
(7 775)
|
(8 471)
|
(8 778)
|
(12 374)
|
(9 111)
|
(9 062)
|
(8 950)
|
(12 213)
|
(9 070)
|
(9 455)
|
(9 848)
|
(13 974)
|
(10 631)
|
(10 738)
|
(10 908)
|
(10 946)
|
(11 095)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(10)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(83)
|
(83)
|
0
|
0
|
(99)
|
(99)
|
0
|
0
|
(36)
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
(312)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
871
N/A
|
853
-2%
|
900
+5%
|
940
+4%
|
970
+3%
|
982
+1%
|
963
-2%
|
911
-5%
|
903
-1%
|
964
+7%
|
1 014
+5%
|
1 184
+17%
|
1 176
-1%
|
1 134
-4%
|
1 016
-10%
|
960
-6%
|
947
-1%
|
951
+0%
|
1 038
+9%
|
1 076
+4%
|
1 125
+4%
|
1 239
+10%
|
1 280
+3%
|
1 260
-2%
|
1 124
-11%
|
1 148
+2%
|
1 258
+10%
|
1 295
+3%
|
1 534
+18%
|
1 552
+1%
|
1 465
-6%
|
1 500
+2%
|
1 585
+6%
|
1 746
+10%
|
1 991
+14%
|
2 192
+10%
|
2 276
+4%
|
2 304
+1%
|
2 203
-4%
|
2 095
-5%
|
2 157
+3%
|
2 223
+3%
|
2 447
+10%
|
2 699
+10%
|
2 822
+5%
|
2 904
+3%
|
3 107
+7%
|
3 153
+2%
|
3 243
+3%
|
3 377
+4%
|
3 351
-1%
|
3 354
+0%
|
3 431
+2%
|
3 511
+2%
|
3 607
+3%
|
3 617
+0%
|
3 688
+2%
|
3 675
0%
|
3 705
+1%
|
3 737
+1%
|
3 763
+1%
|
3 803
+1%
|
3 833
+1%
|
3 813
-1%
|
3 722
-2%
|
3 854
+4%
|
3 948
+2%
|
3 920
-1%
|
4 029
+3%
|
4 156
+3%
|
4 297
+3%
|
4 252
-1%
|
4 324
+2%
|
4 418
+2%
|
4 426
+0%
|
2 171
-51%
|
1 107
-49%
|
1 042
-6%
|
582
-44%
|
2 353
+304%
|
4 024
+71%
|
4 359
+8%
|
4 755
+9%
|
5 078
+7%
|
4 849
-5%
|
4 808
-1%
|
4 860
+1%
|
4 942
+2%
|
5 135
+4%
|
5 324
+4%
|
5 797
+9%
|
5 966
+3%
|
6 099
+2%
|
6 244
+2%
|
6 302
+1%
|
6 278
0%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(25)
|
(24)
|
(26)
|
(28)
|
(28)
|
(27)
|
(25)
|
(8)
|
(18)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(26)
|
(25)
|
(26)
|
(29)
|
(30)
|
(27)
|
(25)
|
(22)
|
(16)
|
(10)
|
(3)
|
1
|
2
|
(2)
|
(6)
|
(9)
|
(14)
|
(7)
|
(16)
|
(29)
|
(40)
|
(43)
|
(44)
|
(41)
|
(39)
|
(38)
|
(37)
|
(36)
|
(36)
|
(36)
|
(36)
|
(33)
|
(29)
|
(26)
|
(25)
|
(29)
|
(31)
|
(35)
|
(38)
|
(38)
|
(40)
|
(33)
|
(48)
|
(53)
|
(46)
|
(19)
|
(17)
|
(25)
|
(27)
|
(82)
|
(15)
|
(17)
|
8
|
60
|
52
|
86
|
(88)
|
(98)
|
(142)
|
(159)
|
(20)
|
(44)
|
(93)
|
(134)
|
(181)
|
(199)
|
(170)
|
(141)
|
(115)
|
(89)
|
(72)
|
(50)
|
(6)
|
50
|
99
|
139
|
170
|
183
|
191
|
193
|
181
|
161
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(16)
|
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
|
(17)
|
(17)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
(83)
|
(83)
|
0
|
0
|
0
|
(99)
|
0
|
0
|
(135)
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(312)
|
0
|
(554)
|
(554)
|
(242)
|
(460)
|
(218)
|
(218)
|
(218)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(9)
|
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
|
|
Pre-Tax Income |
846
N/A
|
829
-2%
|
874
+5%
|
912
+4%
|
942
+3%
|
940
0%
|
938
0%
|
885
-6%
|
876
-1%
|
936
+7%
|
987
+5%
|
1 157
+17%
|
1 150
-1%
|
1 107
-4%
|
990
-11%
|
934
-6%
|
921
-1%
|
922
+0%
|
1 008
+9%
|
1 049
+4%
|
1 100
+5%
|
1 217
+11%
|
1 264
+4%
|
1 250
-1%
|
1 121
-10%
|
1 149
+2%
|
1 260
+10%
|
1 293
+3%
|
1 528
+18%
|
1 543
+1%
|
1 451
-6%
|
1 494
+3%
|
1 569
+5%
|
1 717
+9%
|
1 952
+14%
|
2 149
+10%
|
2 232
+4%
|
2 263
+1%
|
2 164
-4%
|
2 057
-5%
|
2 121
+3%
|
2 187
+3%
|
2 411
+10%
|
2 663
+10%
|
2 787
+5%
|
2 871
+3%
|
3 077
+7%
|
3 128
+2%
|
3 217
+3%
|
3 348
+4%
|
3 319
-1%
|
3 318
0%
|
3 376
+2%
|
3 456
+2%
|
3 550
+3%
|
3 584
+1%
|
3 640
+2%
|
3 622
0%
|
3 658
+1%
|
3 718
+2%
|
3 747
+1%
|
3 695
-1%
|
3 723
+1%
|
3 731
+0%
|
3 708
-1%
|
3 838
+4%
|
3 857
+0%
|
3 980
+3%
|
4 080
+3%
|
4 107
+1%
|
4 173
+2%
|
4 154
0%
|
4 183
+1%
|
4 258
+2%
|
4 406
+3%
|
2 127
-52%
|
1 014
-52%
|
907
-10%
|
89
-90%
|
2 153
+2 312%
|
3 300
+53%
|
3 663
+11%
|
4 398
+20%
|
4 529
+3%
|
4 560
+1%
|
4 540
0%
|
4 636
+2%
|
4 992
+8%
|
5 233
+5%
|
5 463
+4%
|
5 967
+9%
|
6 149
+3%
|
6 290
+2%
|
6 437
+2%
|
6 483
+1%
|
6 439
-1%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(317)
|
(308)
|
(334)
|
(348)
|
(360)
|
(360)
|
(359)
|
(340)
|
(337)
|
(362)
|
(377)
|
(445)
|
(442)
|
(424)
|
(380)
|
(357)
|
(351)
|
(355)
|
(319)
|
(331)
|
(354)
|
(396)
|
(477)
|
(475)
|
(420)
|
(427)
|
(478)
|
(475)
|
(563)
|
(575)
|
(536)
|
(568)
|
(594)
|
(648)
|
(738)
|
(813)
|
(853)
|
(859)
|
(825)
|
(783)
|
(803)
|
(836)
|
(915)
|
(1 014)
|
(1 064)
|
(1 094)
|
(1 171)
|
(1 187)
|
(1 219)
|
(1 188)
|
(1 182)
|
(1 179)
|
(1 199)
|
(1 307)
|
(1 335)
|
(1 349)
|
(1 373)
|
(1 363)
|
(1 381)
|
(1 407)
|
(1 422)
|
(1 408)
|
(1 425)
|
(1 404)
|
(1 391)
|
(1 429)
|
(1 337)
|
(1 280)
|
(1 194)
|
(1 099)
|
(1 113)
|
(1 111)
|
(1 120)
|
(1 130)
|
(1 134)
|
(442)
|
(302)
|
(158)
|
1
|
(642)
|
(788)
|
(995)
|
(1 115)
|
(1 192)
|
(1 200)
|
(1 140)
|
(1 138)
|
(1 190)
|
(1 252)
|
(1 354)
|
(1 493)
|
(1 496)
|
(1 527)
|
(1 568)
|
(1 619)
|
(1 609)
|
|
Income from Continuing Operations |
529
|
520
|
540
|
564
|
582
|
579
|
578
|
545
|
538
|
574
|
609
|
713
|
708
|
683
|
610
|
577
|
570
|
567
|
690
|
718
|
746
|
821
|
787
|
775
|
701
|
722
|
782
|
818
|
965
|
968
|
915
|
926
|
976
|
1 069
|
1 214
|
1 336
|
1 379
|
1 404
|
1 340
|
1 274
|
1 317
|
1 352
|
1 496
|
1 649
|
1 722
|
1 777
|
1 907
|
1 940
|
1 999
|
2 160
|
2 137
|
2 139
|
2 177
|
2 149
|
2 215
|
2 235
|
2 267
|
2 259
|
2 278
|
2 311
|
2 324
|
2 287
|
2 298
|
2 326
|
2 317
|
2 409
|
2 520
|
2 700
|
2 887
|
3 008
|
3 060
|
3 044
|
3 063
|
3 129
|
3 272
|
1 685
|
711
|
750
|
90
|
1 512
|
2 512
|
2 668
|
3 283
|
3 336
|
3 360
|
3 400
|
3 498
|
3 802
|
3 981
|
4 109
|
4 474
|
4 653
|
4 763
|
4 869
|
4 864
|
4 830
|
|
Net Income (Common) |
529
N/A
|
480
-9%
|
500
+4%
|
524
+5%
|
542
+3%
|
579
+7%
|
578
0%
|
545
-6%
|
538
-1%
|
574
+7%
|
609
+6%
|
713
+17%
|
708
-1%
|
683
-3%
|
610
-11%
|
577
-5%
|
570
-1%
|
567
-1%
|
690
+22%
|
719
+4%
|
746
+4%
|
821
+10%
|
738
-10%
|
736
0%
|
657
-11%
|
676
+3%
|
772
+14%
|
803
+4%
|
945
+18%
|
931
-1%
|
881
-5%
|
896
+2%
|
957
+7%
|
1 069
+12%
|
1 214
+13%
|
1 336
+10%
|
1 379
+3%
|
1 404
+2%
|
1 343
-4%
|
1 278
-5%
|
1 321
+3%
|
1 355
+3%
|
1 496
+10%
|
1 649
+10%
|
1 722
+4%
|
1 777
+3%
|
1 907
+7%
|
1 940
+2%
|
1 999
+3%
|
2 160
+8%
|
2 137
-1%
|
2 139
+0%
|
2 177
+2%
|
2 149
-1%
|
2 215
+3%
|
2 235
+1%
|
2 267
+1%
|
2 259
0%
|
2 278
+1%
|
2 311
+1%
|
2 324
+1%
|
2 287
-2%
|
2 298
+1%
|
2 326
+1%
|
2 317
0%
|
2 409
+4%
|
2 608
+8%
|
2 788
+7%
|
2 975
+7%
|
3 096
+4%
|
3 060
-1%
|
3 044
-1%
|
3 063
+1%
|
3 129
+2%
|
3 272
+5%
|
1 685
-49%
|
711
-58%
|
750
+5%
|
90
-88%
|
1 512
+1 571%
|
2 512
+66%
|
2 668
+6%
|
3 283
+23%
|
3 336
+2%
|
3 360
+1%
|
3 400
+1%
|
3 498
+3%
|
3 802
+9%
|
3 981
+5%
|
4 109
+3%
|
4 474
+9%
|
4 653
+4%
|
4 763
+2%
|
4 869
+2%
|
4 864
0%
|
4 830
-1%
|
|
EPS (Diluted) |
0.23
N/A
|
0.23
N/A
|
0.24
+4%
|
0.23
-4%
|
0.24
+4%
|
0.27
+13%
|
0.26
-4%
|
0.25
-4%
|
0.25
N/A
|
0.27
+8%
|
0.29
+7%
|
0.34
+17%
|
0.34
N/A
|
0.33
-3%
|
0.3
-9%
|
0.29
-3%
|
0.29
N/A
|
0.29
N/A
|
0.35
+21%
|
0.38
+9%
|
0.39
+3%
|
0.43
+10%
|
0.38
-12%
|
0.38
N/A
|
0.34
-11%
|
0.36
+6%
|
0.42
+17%
|
0.46
+10%
|
0.54
+17%
|
0.54
N/A
|
0.49
-9%
|
0.53
+8%
|
0.56
+6%
|
0.62
+11%
|
0.71
+15%
|
0.79
+11%
|
0.83
+5%
|
0.86
+4%
|
0.82
-5%
|
0.8
-2%
|
0.85
+6%
|
0.87
+2%
|
0.97
+11%
|
1.08
+11%
|
1.14
+6%
|
1.18
+4%
|
1.28
+8%
|
1.31
+2%
|
1.36
+4%
|
1.48
+9%
|
1.47
-1%
|
1.5
+2%
|
1.54
+3%
|
1.53
-1%
|
1.57
+3%
|
1.6
+2%
|
1.65
+3%
|
1.64
-1%
|
1.67
+2%
|
1.72
+3%
|
1.74
+1%
|
1.71
-2%
|
1.73
+1%
|
1.77
+2%
|
1.78
+1%
|
1.86
+4%
|
2.01
+8%
|
2.19
+9%
|
2.34
+7%
|
2.46
+5%
|
2.43
-1%
|
2.46
+1%
|
2.48
+1%
|
2.55
+3%
|
2.67
+5%
|
1.4
-48%
|
0.59
-58%
|
0.6
+2%
|
0.07
-88%
|
1.23
+1 657%
|
2.05
+67%
|
2.18
+6%
|
2.7
+24%
|
2.8
+4%
|
2.85
+2%
|
2.9
+2%
|
2.97
+2%
|
3.25
+9%
|
3.41
+5%
|
3.53
+4%
|
3.86
+9%
|
4.06
+5%
|
4.16
+2%
|
4.25
+2%
|
4.26
+0%
|
4.26
N/A
|