United States Steel Corp
BMV:X
Income Statement
Earnings Waterfall
United States Steel Corp
Income Statement
United States Steel Corp
| Jun-2001 | Sep-2001 | Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
185
|
0
|
0
|
0
|
124
|
0
|
0
|
0
|
146
|
0
|
0
|
0
|
146
|
0
|
0
|
0
|
79
|
0
|
0
|
0
|
116
|
26
|
85
|
124
|
152
|
172
|
155
|
156
|
174
|
159
|
155
|
157
|
172
|
166
|
180
|
188
|
210
|
202
|
198
|
195
|
190
|
189
|
207
|
205
|
214
|
250
|
242
|
258
|
266
|
242
|
244
|
240
|
234
|
224
|
217
|
216
|
214
|
216
|
223
|
225
|
230
|
233
|
228
|
230
|
226
|
218
|
206
|
187
|
168
|
152
|
140
|
131
|
149
|
158
|
191
|
243
|
295
|
322
|
342
|
333
|
327
|
271
|
226
|
189
|
168
|
136
|
117
|
95
|
81
|
47
|
29
|
18
|
33
|
67
|
|
| Revenue |
6 189
N/A
|
6 374
+3%
|
6 375
+0%
|
6 245
-2%
|
6 315
+1%
|
6 569
+4%
|
7 054
+7%
|
7 527
+7%
|
8 082
+7%
|
8 676
+7%
|
9 328
+8%
|
10 481
+12%
|
11 567
+10%
|
12 766
+10%
|
13 975
+9%
|
14 832
+6%
|
14 966
+1%
|
14 459
-3%
|
14 039
-3%
|
13 980
0%
|
14 505
+4%
|
15 411
+6%
|
15 715
+2%
|
15 743
+0%
|
15 864
+1%
|
16 112
+2%
|
16 873
+5%
|
18 313
+9%
|
20 829
+14%
|
23 787
+14%
|
23 754
0%
|
21 308
-10%
|
16 691
-22%
|
12 196
-27%
|
11 048
-9%
|
12 194
+10%
|
14 748
+21%
|
16 428
+11%
|
17 374
+6%
|
18 342
+6%
|
18 781
+2%
|
19 365
+3%
|
19 884
+3%
|
20 192
+2%
|
20 089
-1%
|
19 660
-2%
|
19 328
-2%
|
18 751
-3%
|
18 163
-3%
|
17 642
-3%
|
17 424
-1%
|
17 277
-1%
|
17 248
0%
|
17 704
+3%
|
17 507
-1%
|
16 331
-7%
|
14 831
-9%
|
13 074
-12%
|
11 574
-11%
|
10 643
-8%
|
10 327
-3%
|
10 183
-1%
|
10 261
+1%
|
10 645
+4%
|
11 205
+5%
|
11 767
+5%
|
12 250
+4%
|
12 674
+3%
|
13 139
+4%
|
13 620
+4%
|
14 178
+4%
|
14 528
+2%
|
14 464
0%
|
13 804
-5%
|
12 937
-6%
|
12 186
-6%
|
10 732
-12%
|
10 003
-7%
|
9 741
-3%
|
10 657
+9%
|
13 591
+28%
|
17 215
+27%
|
20 275
+18%
|
21 845
+8%
|
23 110
+6%
|
22 349
-3%
|
21 065
-6%
|
20 301
-4%
|
19 019
-6%
|
18 247
-4%
|
18 053
-1%
|
17 743
-2%
|
16 853
-5%
|
16 275
-3%
|
15 640
-4%
|
15 207
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 940)
|
(6 136)
|
(6 166)
|
(5 945)
|
(5 899)
|
(5 970)
|
(6 158)
|
(6 554)
|
(7 074)
|
(7 757)
|
(8 458)
|
(9 295)
|
(10 020)
|
(10 644)
|
(11 368)
|
(11 713)
|
(11 824)
|
(11 736)
|
(11 643)
|
(11 838)
|
(12 250)
|
(12 728)
|
(12 968)
|
(13 049)
|
(13 305)
|
(13 746)
|
(14 633)
|
(16 097)
|
(17 999)
|
(20 002)
|
(19 723)
|
(18 087)
|
(14 930)
|
(12 080)
|
(11 597)
|
(12 229)
|
(14 073)
|
(15 492)
|
(16 259)
|
(17 241)
|
(17 555)
|
(17 794)
|
(18 326)
|
(18 331)
|
(18 318)
|
(18 076)
|
(17 630)
|
(17 261)
|
(16 890)
|
(16 321)
|
(16 016)
|
(15 812)
|
(15 795)
|
(15 894)
|
(15 455)
|
(14 483)
|
(13 178)
|
(11 984)
|
(11 141)
|
(10 511)
|
(10 116)
|
(9 822)
|
(9 605)
|
(9 733)
|
(10 059)
|
(10 527)
|
(10 855)
|
(11 108)
|
(11 505)
|
(11 849)
|
(12 305)
|
(12 647)
|
(12 734)
|
(12 443)
|
(12 001)
|
(11 434)
|
(10 501)
|
(9 915)
|
(9 491)
|
(10 033)
|
(11 437)
|
(13 023)
|
(14 464)
|
(15 282)
|
(16 265)
|
(16 743)
|
(16 712)
|
(16 907)
|
(16 407)
|
(15 886)
|
(15 749)
|
(15 515)
|
(14 983)
|
(14 593)
|
(14 012)
|
(13 888)
|
|
| Gross Profit |
249
N/A
|
238
-4%
|
209
-12%
|
300
+44%
|
416
+39%
|
599
+44%
|
896
+50%
|
973
+9%
|
1 008
+4%
|
919
-9%
|
870
-5%
|
1 065
+22%
|
1 477
+39%
|
2 054
+39%
|
2 607
+27%
|
3 119
+20%
|
3 142
+1%
|
2 723
-13%
|
2 396
-12%
|
2 142
-11%
|
2 255
+5%
|
2 683
+19%
|
2 747
+2%
|
2 694
-2%
|
2 559
-5%
|
2 366
-8%
|
2 240
-5%
|
2 216
-1%
|
2 830
+28%
|
3 785
+34%
|
4 031
+6%
|
3 221
-20%
|
1 761
-45%
|
116
-93%
|
(549)
N/A
|
(35)
+94%
|
675
N/A
|
936
+39%
|
1 115
+19%
|
1 101
-1%
|
1 226
+11%
|
1 571
+28%
|
1 558
-1%
|
1 861
+19%
|
1 771
-5%
|
1 584
-11%
|
1 698
+7%
|
1 490
-12%
|
1 273
-15%
|
1 321
+4%
|
1 408
+7%
|
1 465
+4%
|
1 453
-1%
|
1 810
+25%
|
2 052
+13%
|
1 848
-10%
|
1 653
-11%
|
1 090
-34%
|
433
-60%
|
132
-70%
|
211
+60%
|
361
+71%
|
656
+82%
|
912
+39%
|
1 146
+26%
|
1 240
+8%
|
1 395
+13%
|
1 566
+12%
|
1 634
+4%
|
1 771
+8%
|
1 873
+6%
|
1 881
+0%
|
1 730
-8%
|
1 361
-21%
|
936
-31%
|
752
-20%
|
231
-69%
|
88
-62%
|
250
+184%
|
624
+150%
|
2 154
+245%
|
4 192
+95%
|
5 811
+39%
|
6 563
+13%
|
6 845
+4%
|
5 606
-18%
|
4 353
-22%
|
3 394
-22%
|
2 612
-23%
|
2 361
-10%
|
2 304
-2%
|
2 228
-3%
|
1 870
-16%
|
1 682
-10%
|
1 628
-3%
|
1 319
-19%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(476)
|
(550)
|
(614)
|
(665)
|
(707)
|
(725)
|
(768)
|
(828)
|
(868)
|
(949)
|
(980)
|
(1 086)
|
(1 116)
|
(1 138)
|
(1 096)
|
(1 080)
|
(1 074)
|
(1 039)
|
(1 008)
|
(1 024)
|
(1 039)
|
(1 064)
|
(1 032)
|
(1 006)
|
(994)
|
(997)
|
(1 076)
|
(1 133)
|
(1 207)
|
(1 238)
|
(1 072)
|
(1 080)
|
(1 028)
|
(1 065)
|
(1 230)
|
(1 247)
|
(1 279)
|
(1 261)
|
(1 253)
|
(1 289)
|
(1 336)
|
(1 376)
|
(1 403)
|
(1 389)
|
(1 355)
|
(1 327)
|
(1 299)
|
(1 272)
|
(1 269)
|
(1 275)
|
(1 294)
|
(1 276)
|
(1 264)
|
(1 220)
|
(1 138)
|
(1 080)
|
(1 016)
|
(967)
|
(961)
|
(913)
|
(862)
|
(826)
|
(811)
|
(847)
|
(837)
|
(832)
|
(815)
|
(803)
|
(843)
|
(856)
|
(854)
|
(890)
|
(918)
|
(958)
|
(971)
|
(985)
|
(955)
|
(936)
|
(987)
|
(961)
|
(1 044)
|
(1 114)
|
(1 258)
|
(1 219)
|
(1 219)
|
(1 206)
|
(1 243)
|
(1 182)
|
(1 197)
|
(1 262)
|
(1 455)
|
(1 433)
|
(1 455)
|
(1 475)
|
(1 473)
|
(1 442)
|
|
| Selling, General & Administrative |
0
|
(107)
|
(270)
|
(306)
|
(338)
|
(361)
|
(418)
|
(476)
|
(518)
|
(594)
|
(673)
|
(724)
|
(751)
|
(773)
|
(739)
|
(716)
|
(713)
|
(691)
|
(656)
|
(657)
|
(647)
|
(641)
|
(604)
|
(585)
|
(567)
|
(557)
|
(589)
|
(592)
|
(625)
|
(642)
|
(625)
|
(626)
|
(609)
|
(621)
|
(618)
|
(623)
|
(621)
|
(606)
|
(610)
|
(642)
|
(679)
|
(712)
|
(733)
|
(726)
|
(702)
|
(680)
|
(654)
|
(611)
|
(597)
|
(591)
|
(610)
|
(603)
|
(595)
|
(567)
|
(523)
|
(487)
|
(451)
|
(425)
|
(415)
|
(382)
|
(339)
|
(313)
|
(306)
|
(334)
|
(337)
|
(339)
|
(320)
|
(317)
|
(342)
|
(348)
|
(336)
|
(357)
|
(367)
|
(370)
|
(370)
|
(362)
|
(322)
|
(303)
|
(341)
|
(298)
|
(342)
|
(385)
|
(495)
|
(441)
|
(447)
|
(434)
|
(487)
|
(404)
|
(395)
|
(418)
|
(555)
|
(521)
|
(523)
|
(509)
|
(483)
|
(436)
|
|
| Depreciation & Amortization |
(359)
|
(384)
|
(344)
|
(359)
|
(369)
|
(364)
|
(350)
|
(352)
|
(350)
|
(355)
|
(363)
|
(371)
|
(377)
|
(379)
|
(382)
|
(382)
|
(377)
|
(369)
|
(366)
|
(380)
|
(406)
|
(431)
|
(441)
|
(440)
|
(445)
|
(456)
|
(506)
|
(556)
|
(598)
|
(623)
|
(605)
|
(613)
|
(611)
|
(629)
|
(661)
|
(670)
|
(673)
|
(669)
|
(658)
|
(662)
|
(671)
|
(680)
|
(681)
|
(675)
|
(668)
|
(659)
|
(661)
|
(669)
|
(675)
|
(685)
|
(684)
|
(679)
|
(674)
|
(659)
|
(627)
|
(605)
|
(578)
|
(556)
|
(547)
|
(532)
|
(523)
|
(513)
|
(507)
|
(515)
|
(507)
|
(499)
|
(501)
|
(492)
|
(501)
|
(509)
|
(521)
|
(536)
|
(556)
|
(591)
|
(616)
|
(633)
|
(642)
|
(643)
|
(643)
|
(672)
|
(715)
|
(749)
|
(791)
|
(800)
|
(796)
|
(798)
|
(791)
|
(814)
|
(840)
|
(872)
|
(916)
|
(905)
|
(898)
|
(903)
|
(913)
|
(952)
|
|
| Other Operating Expenses |
(117)
|
(59)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
56
|
9
|
12
|
14
|
25
|
18
|
16
|
21
|
14
|
13
|
14
|
8
|
13
|
19
|
18
|
16
|
19
|
15
|
16
|
27
|
158
|
159
|
192
|
185
|
49
|
46
|
15
|
14
|
15
|
15
|
14
|
16
|
11
|
12
|
15
|
12
|
16
|
8
|
3
|
1
|
0
|
6
|
5
|
6
|
12
|
12
|
13
|
14
|
1
|
0
|
0
|
0
|
2
|
0
|
7
|
6
|
6
|
6
|
0
|
1
|
3
|
3
|
5
|
3
|
15
|
10
|
9
|
10
|
(3)
|
9
|
13
|
20
|
28
|
22
|
24
|
26
|
35
|
36
|
38
|
28
|
16
|
(7)
|
(34)
|
(63)
|
(77)
|
(54)
|
|
| Operating Income |
(227)
N/A
|
(312)
-37%
|
(405)
-30%
|
(365)
+10%
|
(291)
+20%
|
(126)
+57%
|
128
N/A
|
145
+13%
|
140
-3%
|
(30)
N/A
|
(110)
-267%
|
100
N/A
|
431
+331%
|
984
+128%
|
1 511
+54%
|
2 039
+35%
|
2 068
+1%
|
1 684
-19%
|
1 388
-18%
|
1 118
-19%
|
1 216
+9%
|
1 619
+33%
|
1 715
+6%
|
1 688
-2%
|
1 565
-7%
|
1 369
-13%
|
1 164
-15%
|
1 083
-7%
|
1 623
+50%
|
2 547
+57%
|
2 959
+16%
|
2 141
-28%
|
733
-66%
|
(949)
N/A
|
(1 779)
-87%
|
(1 282)
+28%
|
(604)
+53%
|
(325)
+46%
|
(138)
+58%
|
(188)
-36%
|
(110)
+41%
|
195
N/A
|
155
-21%
|
472
+205%
|
416
-12%
|
257
-38%
|
399
+55%
|
218
-45%
|
4
-98%
|
46
+1 050%
|
114
+148%
|
189
+66%
|
189
N/A
|
590
+212%
|
914
+55%
|
768
-16%
|
637
-17%
|
123
-81%
|
(528)
N/A
|
(781)
-48%
|
(651)
+17%
|
(465)
+29%
|
(155)
+67%
|
65
N/A
|
309
+375%
|
408
+32%
|
580
+42%
|
763
+32%
|
791
+4%
|
915
+16%
|
1 019
+11%
|
991
-3%
|
812
-18%
|
403
-50%
|
(35)
N/A
|
(233)
-566%
|
(724)
-211%
|
(848)
-17%
|
(737)
+13%
|
(337)
+54%
|
1 110
N/A
|
3 078
+177%
|
4 553
+48%
|
5 344
+17%
|
5 626
+5%
|
4 400
-22%
|
3 110
-29%
|
2 212
-29%
|
1 415
-36%
|
1 099
-22%
|
849
-23%
|
795
-6%
|
415
-48%
|
207
-50%
|
155
-25%
|
(123)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(93)
|
(104)
|
(173)
|
(187)
|
(158)
|
(152)
|
(103)
|
(119)
|
(142)
|
(136)
|
(97)
|
(138)
|
(169)
|
(115)
|
(39)
|
(24)
|
(6)
|
(52)
|
(89)
|
(94)
|
(40)
|
(10)
|
35
|
2
|
(21)
|
(48)
|
(43)
|
(79)
|
(60)
|
(31)
|
36
|
(83)
|
(125)
|
(180)
|
(183)
|
(168)
|
(163)
|
(162)
|
(241)
|
(163)
|
(137)
|
(116)
|
(99)
|
(80)
|
(59)
|
(48)
|
(70)
|
(126)
|
(198)
|
(236)
|
(248)
|
(233)
|
(172)
|
(109)
|
(31)
|
13
|
(28)
|
(93)
|
(149)
|
(144)
|
(133)
|
(123)
|
(137)
|
(179)
|
(189)
|
(183)
|
(166)
|
(158)
|
(113)
|
(94)
|
(41)
|
(32)
|
(29)
|
(14)
|
(19)
|
(38)
|
(149)
|
(265)
|
(359)
|
(309)
|
(248)
|
(151)
|
(59)
|
(75)
|
33
|
98
|
114
|
159
|
159
|
191
|
223
|
263
|
279
|
243
|
194
|
136
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(664)
|
(650)
|
(641)
|
(639)
|
27
|
57
|
19
|
23
|
28
|
21
|
18
|
13
|
6
|
(19)
|
22
|
24
|
31
|
(3)
|
14
|
12
|
11
|
17
|
113
|
148
|
143
|
124
|
30
|
(4)
|
(19)
|
7
|
10
|
12
|
26
|
25
|
(290)
|
(294)
|
(293)
|
(296)
|
12
|
13
|
(1 771)
|
(2 054)
|
(2 033)
|
(2 051)
|
(915)
|
(643)
|
(816)
|
(1 072)
|
(543)
|
(748)
|
(608)
|
(353)
|
(249)
|
(163)
|
(184)
|
(94)
|
(108)
|
(8)
|
(23)
|
(106)
|
(76)
|
(92)
|
(31)
|
(20)
|
(75)
|
(274)
|
(574)
|
(663)
|
(608)
|
(252)
|
(209)
|
(165)
|
306
|
(180)
|
66
|
(57)
|
(545)
|
(199)
|
(181)
|
(15)
|
(18)
|
(165)
|
(174)
|
(185)
|
(172)
|
(29)
|
(15)
|
|
| Total Other Income |
0
|
0
|
32
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
(1)
|
(1)
|
(1)
|
(10)
|
42
|
56
|
47
|
(5)
|
(17)
|
(3)
|
21
|
(7)
|
(43)
|
(170)
|
(58)
|
(13)
|
51
|
184
|
(41)
|
(54)
|
(128)
|
(205)
|
(96)
|
(27)
|
(41)
|
(2)
|
(26)
|
(44)
|
(36)
|
(33)
|
(47)
|
(70)
|
(97)
|
(87)
|
(59)
|
(34)
|
(3)
|
(5)
|
(12)
|
39
|
47
|
21
|
7
|
(105)
|
(101)
|
(110)
|
(116)
|
(74)
|
(73)
|
(73)
|
(66)
|
(124)
|
(79)
|
(43)
|
12
|
41
|
50
|
67
|
51
|
30
|
45
|
65
|
96
|
234
|
191
|
181
|
165
|
140
|
122
|
115
|
114
|
118
|
84
|
|
| Pre-Tax Income |
(320)
N/A
|
(416)
-30%
|
(546)
-31%
|
(552)
-1%
|
(449)
+19%
|
(278)
+38%
|
13
N/A
|
26
+100%
|
(2)
N/A
|
(830)
-41 400%
|
(867)
-4%
|
(679)
+22%
|
(377)
+44%
|
896
N/A
|
1 510
+69%
|
2 034
+35%
|
2 085
+3%
|
1 660
-20%
|
1 312
-21%
|
1 042
-21%
|
1 189
+14%
|
1 615
+36%
|
1 723
+7%
|
1 711
-1%
|
1 567
-8%
|
1 351
-14%
|
1 108
-18%
|
1 060
-4%
|
1 631
+54%
|
2 574
+58%
|
3 007
+17%
|
2 154
-28%
|
753
-65%
|
(965)
N/A
|
(1 845)
-91%
|
(1 463)
+21%
|
(941)
+36%
|
(564)
+40%
|
(385)
+32%
|
(290)
+25%
|
(51)
+82%
|
64
N/A
|
27
-58%
|
(26)
N/A
|
(142)
-446%
|
(180)
-27%
|
6
N/A
|
63
+950%
|
(183)
N/A
|
(1 987)
-986%
|
(2 232)
-12%
|
(2 113)
+5%
|
(2 067)
+2%
|
(481)
+77%
|
170
N/A
|
(132)
N/A
|
(550)
-317%
|
(572)
-4%
|
(1 459)
-155%
|
(1 536)
-5%
|
(1 142)
+26%
|
(849)
+26%
|
(416)
+51%
|
(251)
+40%
|
47
N/A
|
124
+164%
|
301
+143%
|
481
+60%
|
462
-4%
|
629
+36%
|
812
+29%
|
855
+5%
|
690
-19%
|
248
-64%
|
(452)
N/A
|
(924)
-104%
|
(1 579)
-71%
|
(1 709)
-8%
|
(1 307)
+24%
|
(805)
+38%
|
764
N/A
|
3 284
+330%
|
4 344
+32%
|
5 380
+24%
|
5 667
+5%
|
4 049
-29%
|
3 259
-20%
|
2 381
-27%
|
1 740
-27%
|
1 437
-17%
|
1 047
-27%
|
1 006
-4%
|
624
-38%
|
392
-37%
|
438
+12%
|
82
-81%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
179
|
233
|
328
|
242
|
196
|
154
|
48
|
85
|
89
|
457
|
452
|
354
|
265
|
(229)
|
(356)
|
(461)
|
(467)
|
(366)
|
(365)
|
(299)
|
(298)
|
(407)
|
(324)
|
(300)
|
(262)
|
(194)
|
(218)
|
(210)
|
(412)
|
(683)
|
(853)
|
(685)
|
(348)
|
121
|
439
|
336
|
182
|
61
|
(97)
|
(120)
|
(113)
|
(155)
|
(80)
|
(160)
|
(165)
|
(105)
|
(131)
|
(42)
|
25
|
(6)
|
587
|
593
|
607
|
605
|
(68)
|
107
|
282
|
338
|
(183)
|
(371)
|
(550)
|
(619)
|
(24)
|
(29)
|
(20)
|
(1)
|
5
|
23
|
(5)
|
(28)
|
303
|
296
|
315
|
382
|
(178)
|
(151)
|
(153)
|
(173)
|
142
|
122
|
154
|
(130)
|
(170)
|
(415)
|
(736)
|
(630)
|
(735)
|
(540)
|
(400)
|
(288)
|
(152)
|
(139)
|
(51)
|
1
|
(54)
|
15
|
|
| Income from Continuing Operations |
(141)
|
(183)
|
(218)
|
(310)
|
(253)
|
(124)
|
61
|
111
|
87
|
(373)
|
(415)
|
(325)
|
(112)
|
667
|
1 154
|
1 573
|
1 618
|
1 294
|
947
|
743
|
891
|
1 208
|
1 399
|
1 411
|
1 305
|
1 157
|
890
|
850
|
1 219
|
1 891
|
2 154
|
1 469
|
405
|
(844)
|
(1 406)
|
(1 127)
|
(759)
|
(503)
|
(482)
|
(410)
|
(164)
|
(91)
|
(53)
|
(186)
|
(307)
|
(285)
|
(125)
|
21
|
(158)
|
(1 993)
|
(1 645)
|
(1 520)
|
(1 460)
|
124
|
102
|
(25)
|
(268)
|
(234)
|
(1 642)
|
(1 907)
|
(1 692)
|
(1 468)
|
(440)
|
(280)
|
27
|
123
|
306
|
504
|
457
|
601
|
1 115
|
1 151
|
1 005
|
630
|
(630)
|
(1 075)
|
(1 732)
|
(1 882)
|
(1 165)
|
(683)
|
918
|
3 154
|
4 174
|
4 965
|
4 931
|
3 419
|
2 524
|
1 841
|
1 340
|
1 149
|
895
|
867
|
573
|
393
|
384
|
97
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(9)
|
(19)
|
(33)
|
(37)
|
(44)
|
(42)
|
(37)
|
(36)
|
(29)
|
(22)
|
(25)
|
(20)
|
(17)
|
(17)
|
(11)
|
(14)
|
(18)
|
(40)
|
(42)
|
(37)
|
(31)
|
(4)
|
5
|
6
|
5
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(145)
N/A
|
(185)
-28%
|
(218)
-18%
|
(310)
-42%
|
(253)
+18%
|
(124)
+51%
|
61
N/A
|
104
+70%
|
23
-78%
|
(441)
N/A
|
(436)
+1%
|
(385)
+12%
|
(125)
+68%
|
644
N/A
|
1 117
+73%
|
1 518
+36%
|
1 556
+3%
|
1 234
-21%
|
892
-28%
|
689
-23%
|
845
+23%
|
1 173
+39%
|
1 366
+16%
|
1 387
+2%
|
1 288
-7%
|
1 140
-11%
|
879
-23%
|
836
-5%
|
1 201
+44%
|
1 851
+54%
|
2 112
+14%
|
1 432
-32%
|
374
-74%
|
(848)
N/A
|
(1 401)
-65%
|
(1 121)
+20%
|
(754)
+33%
|
(502)
+33%
|
(482)
+4%
|
(411)
+15%
|
(164)
+60%
|
(91)
+45%
|
(53)
+42%
|
(186)
-251%
|
(307)
-65%
|
(285)
+7%
|
(124)
+56%
|
22
N/A
|
(157)
N/A
|
(1 992)
-1 169%
|
(1 645)
+17%
|
(1 520)
+8%
|
(1 460)
+4%
|
124
N/A
|
102
-18%
|
(25)
N/A
|
(268)
-972%
|
(234)
+13%
|
(1 642)
-602%
|
(1 907)
-16%
|
(1 692)
+11%
|
(1 468)
+13%
|
(440)
+70%
|
(280)
+36%
|
27
N/A
|
123
+356%
|
387
+215%
|
585
+51%
|
538
-8%
|
682
+27%
|
1 115
+63%
|
1 151
+3%
|
1 005
-13%
|
630
-37%
|
(630)
N/A
|
(1 075)
-71%
|
(1 732)
-61%
|
(1 882)
-9%
|
(1 165)
+38%
|
(683)
+41%
|
918
N/A
|
3 154
+244%
|
4 174
+32%
|
4 965
+19%
|
4 931
-1%
|
3 419
-31%
|
2 524
-26%
|
1 841
-27%
|
1 340
-27%
|
1 149
-14%
|
895
-22%
|
867
-3%
|
573
-34%
|
393
-31%
|
384
-2%
|
97
-75%
|
|
| EPS (Diluted) |
-1.64
N/A
|
-2.09
-27%
|
-2.44
-17%
|
-3.45
-41%
|
-2.64
+23%
|
-1.21
+54%
|
0.63
N/A
|
1.01
+60%
|
0.22
-78%
|
-4.26
N/A
|
-4.23
+1%
|
-3.12
+26%
|
-0.96
+69%
|
4.98
N/A
|
8.65
+74%
|
11.6
+34%
|
11.91
+3%
|
9.47
-20%
|
6.86
-28%
|
5.48
-20%
|
6.74
+23%
|
9.61
+43%
|
11.1
+16%
|
11.65
+5%
|
10.83
-7%
|
9.59
-11%
|
7.4
-23%
|
7.06
-5%
|
10.16
+44%
|
15.71
+55%
|
17.89
+14%
|
12.33
-31%
|
2.77
-78%
|
-5.91
N/A
|
-10.45
-77%
|
-7.81
+25%
|
-5.24
+33%
|
-3.49
+33%
|
-3.36
+4%
|
-2.86
+15%
|
-0.95
+67%
|
-0.62
+35%
|
-0.37
+40%
|
-1.29
-249%
|
-1.79
-39%
|
-1.65
+8%
|
-0.86
+48%
|
0.15
N/A
|
-1.08
N/A
|
-13.78
-1 176%
|
-11.34
+18%
|
-9.73
+14%
|
-10.07
-3%
|
0.84
N/A
|
0.67
-20%
|
-0.17
N/A
|
-1.83
-976%
|
-1.59
+13%
|
-11.24
-607%
|
-13.03
-16%
|
-11.55
+11%
|
-9.07
+21%
|
-2.81
+69%
|
-1.6
+43%
|
0.16
N/A
|
0.69
+331%
|
2.18
+216%
|
3.28
+50%
|
3
-9%
|
3.8
+27%
|
6.25
+64%
|
6.59
+5%
|
5.82
-12%
|
3.68
-37%
|
-3.68
N/A
|
-6.33
-72%
|
-9.88
-56%
|
-8.53
+14%
|
-5.92
+31%
|
-2.6
+56%
|
3.2
N/A
|
10.97
+243%
|
14.88
+36%
|
16.92
+14%
|
17.2
+2%
|
12.84
-25%
|
9.11
-29%
|
7.15
-22%
|
5.27
-26%
|
4.54
-14%
|
3.5
-23%
|
3.4
-3%
|
2.25
-34%
|
1.53
-32%
|
1.51
-1%
|
0.42
-72%
|
|