Whirlpool Corp
DUS:WHR
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
W
|
Whirlpool Corp
DUS:WHR
|
US |
|
Mainfreight Ltd
NZX:MFT
|
NZ |
|
E
|
Easy Software AG
XHAM:ESY
|
DE |
|
Hanmi Pharm Co Ltd
KRX:128940
|
KR |
|
M
|
Maven Wireless Sweden AB
STO:MAVEN
|
SE |
|
Shreyans Industries Ltd
NSE:SHREYANIND
|
IN |
|
Vicor Corp
NASDAQ:VICR
|
US |
|
M
|
Military Commercial Joint Stock Bank
VN:MBB
|
VN |
|
CONSOL Energy Inc
NYSE:CEIX
|
US |
|
R
|
Reserve Petroleum Co
OTC:RSRV
|
US |
Income Statement
Earnings Waterfall
Whirlpool Corp
Income Statement
Whirlpool 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 |
152
|
144
|
142
|
143
|
144
|
145
|
140
|
137
|
135
|
129
|
127
|
128
|
130
|
134
|
134
|
130
|
124
|
146
|
181
|
202
|
223
|
216
|
201
|
203
|
202
|
202
|
202
|
203
|
216
|
225
|
231
|
219
|
215
|
212
|
208
|
225
|
221
|
221
|
218
|
213
|
213
|
206
|
203
|
199
|
191
|
187
|
182
|
177
|
175
|
171
|
163
|
165
|
164
|
164
|
170
|
165
|
160
|
161
|
159
|
161
|
164
|
162
|
165
|
162
|
163
|
171
|
181
|
192
|
201
|
206
|
199
|
187
|
178
|
175
|
181
|
189
|
192
|
188
|
181
|
175
|
171
|
171
|
167
|
190
|
224
|
268
|
323
|
351
|
366
|
370
|
367
|
358
|
345
|
338
|
338
|
341
|
|
| Revenue |
10 400
N/A
|
10 552
+1%
|
10 717
+2%
|
11 016
+3%
|
11 158
+1%
|
11 409
+2%
|
11 763
+3%
|
12 176
+4%
|
12 467
+2%
|
12 743
+2%
|
12 948
+2%
|
13 220
+2%
|
13 421
+2%
|
13 713
+2%
|
13 994
+2%
|
14 317
+2%
|
14 645
+2%
|
15 836
+8%
|
17 080
+8%
|
18 080
+6%
|
18 933
+5%
|
19 040
+1%
|
19 037
0%
|
19 408
+2%
|
19 633
+1%
|
19 855
+1%
|
19 917
+0%
|
18 907
-5%
|
17 862
-6%
|
16 955
-5%
|
16 550
-2%
|
17 099
+3%
|
17 802
+4%
|
18 167
+2%
|
18 189
+0%
|
18 366
+1%
|
18 495
+1%
|
18 691
+1%
|
18 797
+1%
|
18 666
-1%
|
18 613
0%
|
18 393
-1%
|
18 262
-1%
|
18 143
-1%
|
18 040
-1%
|
18 278
+1%
|
18 467
+1%
|
18 769
+2%
|
18 884
+1%
|
18 818
0%
|
18 959
+1%
|
19 872
+5%
|
20 355
+2%
|
20 881
+3%
|
21 334
+2%
|
20 891
-2%
|
20 661
-1%
|
20 651
0%
|
20 622
0%
|
20 718
+0%
|
20 888
+1%
|
21 037
+1%
|
21 207
+1%
|
21 253
+0%
|
21 378
+1%
|
21 171
-1%
|
21 079
0%
|
21 037
0%
|
20 886
-1%
|
20 932
+0%
|
20 697
-1%
|
20 419
-1%
|
19 984
-2%
|
18 840
-6%
|
19 040
+1%
|
19 456
+2%
|
20 489
+5%
|
21 771
+6%
|
21 968
+1%
|
21 985
+0%
|
21 547
-2%
|
21 320
-1%
|
20 616
-3%
|
19 724
-4%
|
19 453
-1%
|
19 148
-2%
|
19 290
+1%
|
19 455
+1%
|
19 296
-1%
|
18 493
-4%
|
17 560
-5%
|
16 607
-5%
|
15 739
-5%
|
15 523
-1%
|
15 563
+0%
|
15 524
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(7 948)
|
(8 062)
|
(8 188)
|
(8 464)
|
(8 576)
|
(8 805)
|
(9 109)
|
(9 407)
|
(9 649)
|
(9 856)
|
(10 042)
|
(11 081)
|
(10 761)
|
(11 258)
|
(11 700)
|
(12 123)
|
(12 379)
|
(13 386)
|
(14 479)
|
(15 420)
|
(16 202)
|
(16 280)
|
(16 289)
|
(16 517)
|
(16 756)
|
(16 959)
|
(17 028)
|
(16 383)
|
(15 428)
|
(14 719)
|
(14 379)
|
(14 713)
|
(15 301)
|
(15 459)
|
(15 453)
|
(15 652)
|
(15 797)
|
(16 085)
|
(16 266)
|
(16 089)
|
(16 009)
|
(15 730)
|
(15 469)
|
(15 250)
|
(15 074)
|
(15 223)
|
(15 269)
|
(15 471)
|
(15 557)
|
(15 521)
|
(15 681)
|
(16 477)
|
(16 862)
|
(17 270)
|
(17 620)
|
(17 231)
|
(17 033)
|
(16 960)
|
(16 923)
|
(17 026)
|
(17 191)
|
(17 432)
|
(17 625)
|
(17 651)
|
(17 790)
|
(17 579)
|
(17 507)
|
(17 500)
|
(17 349)
|
(17 343)
|
(17 262)
|
(16 886)
|
(16 563)
|
(15 720)
|
(15 506)
|
(15 606)
|
(16 191)
|
(17 014)
|
(17 258)
|
(17 576)
|
(17 436)
|
(17 402)
|
(17 126)
|
(16 651)
|
(16 468)
|
(16 244)
|
(16 267)
|
(16 285)
|
(16 247)
|
(15 634)
|
(14 857)
|
(14 026)
|
(13 192)
|
(12 991)
|
(13 080)
|
(13 138)
|
|
| Gross Profit |
2 452
N/A
|
2 490
+2%
|
2 529
+2%
|
2 552
+1%
|
2 582
+1%
|
2 604
+1%
|
2 654
+2%
|
2 769
+4%
|
2 818
+2%
|
2 887
+2%
|
2 906
+1%
|
2 139
-26%
|
2 660
+24%
|
2 455
-8%
|
2 294
-7%
|
2 194
-4%
|
2 266
+3%
|
2 450
+8%
|
2 601
+6%
|
2 660
+2%
|
2 731
+3%
|
2 760
+1%
|
2 748
0%
|
2 891
+5%
|
2 877
0%
|
2 896
+1%
|
2 889
0%
|
2 524
-13%
|
2 434
-4%
|
2 236
-8%
|
2 171
-3%
|
2 386
+10%
|
2 501
+5%
|
2 708
+8%
|
2 736
+1%
|
2 714
-1%
|
2 698
-1%
|
2 606
-3%
|
2 531
-3%
|
2 577
+2%
|
2 604
+1%
|
2 663
+2%
|
2 793
+5%
|
2 893
+4%
|
2 966
+3%
|
3 055
+3%
|
3 198
+5%
|
3 298
+3%
|
3 327
+1%
|
3 297
-1%
|
3 278
-1%
|
3 395
+4%
|
3 493
+3%
|
3 611
+3%
|
3 714
+3%
|
3 660
-1%
|
3 628
-1%
|
3 691
+2%
|
3 699
+0%
|
3 692
0%
|
3 697
+0%
|
3 605
-2%
|
3 582
-1%
|
3 602
+1%
|
3 588
0%
|
3 592
+0%
|
3 572
-1%
|
3 537
-1%
|
3 537
N/A
|
3 589
+1%
|
3 435
-4%
|
3 533
+3%
|
3 421
-3%
|
3 120
-9%
|
3 534
+13%
|
3 850
+9%
|
4 298
+12%
|
4 757
+11%
|
4 710
-1%
|
4 409
-6%
|
4 111
-7%
|
3 918
-5%
|
3 490
-11%
|
3 073
-12%
|
2 985
-3%
|
2 904
-3%
|
3 023
+4%
|
3 170
+5%
|
3 049
-4%
|
2 859
-6%
|
2 703
-5%
|
2 581
-5%
|
2 547
-1%
|
2 532
-1%
|
2 483
-2%
|
2 386
-4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 661)
|
(1 682)
|
(1 726)
|
(1 750)
|
(1 776)
|
(1 804)
|
(1 852)
|
(1 920)
|
(1 970)
|
(2 025)
|
(2 060)
|
(1 366)
|
(1 904)
|
(1 710)
|
(1 523)
|
(1 345)
|
(1 391)
|
(1 545)
|
(1 678)
|
(1 782)
|
(1 823)
|
(1 817)
|
(1 766)
|
(1 781)
|
(1 829)
|
(1 868)
|
(1 931)
|
(1 845)
|
(1 713)
|
(1 601)
|
(1 524)
|
(1 573)
|
(1 616)
|
(1 627)
|
(1 618)
|
(1 632)
|
(1 641)
|
(1 665)
|
(1 668)
|
(1 649)
|
(1 674)
|
(1 697)
|
(1 724)
|
(1 787)
|
(1 805)
|
(1 808)
|
(1 845)
|
(1 853)
|
(1 868)
|
(1 872)
|
(1 861)
|
(2 071)
|
(2 143)
|
(2 255)
|
(2 348)
|
(2 217)
|
(2 191)
|
(2 179)
|
(2 171)
|
(2 151)
|
(2 176)
|
(2 157)
|
(2 157)
|
(2 191)
|
(2 200)
|
(2 218)
|
(2 247)
|
(2 264)
|
(2 262)
|
(2 303)
|
(2 243)
|
(2 211)
|
(2 123)
|
(1 957)
|
(1 978)
|
(1 939)
|
(2 014)
|
(2 097)
|
(2 102)
|
(2 128)
|
(2 047)
|
(1 979)
|
(1 874)
|
(1 832)
|
(1 945)
|
(1 972)
|
(2 024)
|
(1 985)
|
(1 963)
|
(1 881)
|
(1 796)
|
(1 686)
|
(1 624)
|
(1 633)
|
(1 649)
|
(1 659)
|
|
| Selling, General & Administrative |
(1 640)
|
(1 668)
|
(1 718)
|
(1 736)
|
(1 764)
|
(1 792)
|
(1 841)
|
(1 916)
|
(1 966)
|
(2 021)
|
(2 056)
|
(1 364)
|
(1 901)
|
(1 707)
|
(1 520)
|
(1 343)
|
(1 390)
|
(1 534)
|
(1 657)
|
(1 752)
|
(1 783)
|
(1 780)
|
(1 732)
|
(1 750)
|
(1 801)
|
(1 840)
|
(1 903)
|
(1 817)
|
(1 685)
|
(1 573)
|
(1 496)
|
(1 545)
|
(1 588)
|
(1 599)
|
(1 590)
|
(1 604)
|
(1 613)
|
(1 637)
|
(1 640)
|
(1 621)
|
(1 646)
|
(1 668)
|
(1 694)
|
(1 757)
|
(1 773)
|
(1 779)
|
(1 819)
|
(1 828)
|
(1 846)
|
(1 850)
|
(1 838)
|
(2 038)
|
(2 097)
|
(2 196)
|
(2 277)
|
(2 143)
|
(2 118)
|
(2 106)
|
(2 098)
|
(2 080)
|
(2 106)
|
(2 088)
|
(2 088)
|
(2 112)
|
(2 118)
|
(2 133)
|
(2 162)
|
(2 189)
|
(2 189)
|
(2 232)
|
(2 173)
|
(2 142)
|
(2 057)
|
(1 894)
|
(1 916)
|
(1 877)
|
(1 950)
|
(2 038)
|
(2 049)
|
(2 081)
|
(2 008)
|
(1 943)
|
(1 840)
|
(1 797)
|
(1 908)
|
(1 932)
|
(1 974)
|
(1 945)
|
(1 923)
|
(1 844)
|
(1 770)
|
(1 656)
|
(1 597)
|
(1 605)
|
(1 621)
|
(1 633)
|
|
| Depreciation & Amortization |
0
|
0
|
(8)
|
(14)
|
(12)
|
(12)
|
(11)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(11)
|
(21)
|
(30)
|
(40)
|
(37)
|
(34)
|
(31)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(29)
|
(30)
|
(30)
|
(32)
|
(29)
|
(26)
|
(25)
|
(22)
|
(22)
|
(23)
|
(33)
|
(46)
|
(59)
|
(71)
|
(74)
|
(73)
|
(73)
|
(73)
|
(71)
|
(70)
|
(69)
|
(69)
|
(79)
|
(82)
|
(85)
|
(85)
|
(75)
|
(73)
|
(71)
|
(70)
|
(69)
|
(66)
|
(63)
|
(62)
|
(62)
|
(64)
|
(59)
|
(53)
|
(47)
|
(39)
|
(36)
|
(34)
|
(35)
|
(37)
|
(40)
|
(50)
|
(40)
|
(40)
|
(37)
|
(26)
|
(31)
|
(28)
|
(28)
|
(28)
|
(26)
|
|
| Other Operating Expenses |
(21)
|
(14)
|
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
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Operating Income |
791
N/A
|
808
+2%
|
803
-1%
|
802
0%
|
806
+0%
|
800
-1%
|
802
+0%
|
849
+6%
|
848
0%
|
862
+2%
|
846
-2%
|
773
-9%
|
756
-2%
|
745
-1%
|
771
+3%
|
849
+10%
|
875
+3%
|
905
+3%
|
923
+2%
|
878
-5%
|
908
+3%
|
943
+4%
|
982
+4%
|
1 110
+13%
|
1 048
-6%
|
1 028
-2%
|
958
-7%
|
679
-29%
|
721
+6%
|
635
-12%
|
647
+2%
|
813
+26%
|
885
+9%
|
1 081
+22%
|
1 118
+3%
|
1 082
-3%
|
1 057
-2%
|
941
-11%
|
863
-8%
|
928
+8%
|
930
+0%
|
966
+4%
|
1 069
+11%
|
1 106
+3%
|
1 161
+5%
|
1 247
+7%
|
1 353
+9%
|
1 445
+7%
|
1 459
+1%
|
1 425
-2%
|
1 417
-1%
|
1 324
-7%
|
1 350
+2%
|
1 356
+0%
|
1 366
+1%
|
1 443
+6%
|
1 437
0%
|
1 512
+5%
|
1 528
+1%
|
1 541
+1%
|
1 521
-1%
|
1 448
-5%
|
1 425
-2%
|
1 411
-1%
|
1 388
-2%
|
1 374
-1%
|
1 325
-4%
|
1 273
-4%
|
1 275
+0%
|
1 286
+1%
|
1 192
-7%
|
1 322
+11%
|
1 298
-2%
|
1 163
-10%
|
1 556
+34%
|
1 911
+23%
|
2 284
+20%
|
2 660
+16%
|
2 608
-2%
|
2 281
-13%
|
2 064
-10%
|
1 939
-6%
|
1 616
-17%
|
1 241
-23%
|
1 040
-16%
|
932
-10%
|
999
+7%
|
1 185
+19%
|
1 086
-8%
|
978
-10%
|
907
-7%
|
895
-1%
|
923
+3%
|
899
-3%
|
834
-7%
|
727
-13%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(218)
|
(214)
|
(197)
|
(197)
|
(187)
|
(190)
|
(190)
|
(178)
|
(173)
|
(164)
|
(159)
|
(142)
|
(150)
|
(161)
|
(158)
|
(195)
|
(184)
|
(201)
|
(213)
|
(204)
|
(223)
|
(202)
|
(221)
|
(259)
|
(260)
|
(286)
|
(279)
|
(303)
|
(356)
|
(353)
|
(407)
|
(394)
|
(355)
|
(409)
|
(458)
|
(422)
|
(425)
|
(894)
|
(814)
|
(820)
|
(818)
|
(295)
|
(303)
|
(311)
|
(301)
|
(314)
|
(287)
|
(332)
|
(335)
|
(308)
|
(323)
|
(307)
|
(336)
|
(278)
|
(266)
|
(211)
|
(183)
|
(265)
|
(268)
|
(254)
|
(252)
|
(234)
|
(232)
|
(249)
|
(217)
|
(292)
|
(305)
|
(300)
|
(187)
|
(39)
|
21
|
(19)
|
(139)
|
(184)
|
(197)
|
(168)
|
(146)
|
(121)
|
(58)
|
(16)
|
(30)
|
(47)
|
(102)
|
(171)
|
(289)
|
(362)
|
(426)
|
(422)
|
(331)
|
(332)
|
(333)
|
(331)
|
(314)
|
(296)
|
(297)
|
(321)
|
|
| Non-Reccuring Items |
(398)
|
(397)
|
(95)
|
(110)
|
(109)
|
(96)
|
(93)
|
(19)
|
(4)
|
(4)
|
(9)
|
(15)
|
(21)
|
(28)
|
(35)
|
(57)
|
(62)
|
(76)
|
(71)
|
(55)
|
(60)
|
(55)
|
(61)
|
(47)
|
(52)
|
(76)
|
(87)
|
(130)
|
(165)
|
(148)
|
(148)
|
(125)
|
(122)
|
(121)
|
(113)
|
(74)
|
(62)
|
(54)
|
(74)
|
(136)
|
(162)
|
(227)
|
(253)
|
(237)
|
(245)
|
(197)
|
(203)
|
(196)
|
(183)
|
(186)
|
(156)
|
(136)
|
(140)
|
(164)
|
(180)
|
(201)
|
(215)
|
(197)
|
(172)
|
(173)
|
(172)
|
(191)
|
(207)
|
(275)
|
(373)
|
(1 105)
|
(1 088)
|
(994)
|
(876)
|
(224)
|
264
|
249
|
270
|
291
|
(225)
|
(288)
|
(303)
|
(73)
|
(39)
|
67
|
126
|
(738)
|
(746)
|
(2 297)
|
(2 514)
|
(1 797)
|
(1 828)
|
(170)
|
(230)
|
(295)
|
(216)
|
(752)
|
(480)
|
(382)
|
(376)
|
111
|
|
| Total Other Income |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
|
| Pre-Tax Income |
175
N/A
|
197
+13%
|
511
+159%
|
495
-3%
|
510
+3%
|
514
+1%
|
519
+1%
|
652
+26%
|
671
+3%
|
694
+3%
|
678
-2%
|
616
-9%
|
585
-5%
|
556
-5%
|
578
+4%
|
597
+3%
|
629
+5%
|
628
0%
|
639
+2%
|
619
-3%
|
625
+1%
|
686
+10%
|
700
+2%
|
804
+15%
|
736
-8%
|
666
-10%
|
592
-11%
|
246
-58%
|
200
-19%
|
134
-33%
|
92
-31%
|
294
+220%
|
408
+39%
|
551
+35%
|
547
-1%
|
586
+7%
|
570
-3%
|
(7)
N/A
|
(25)
-257%
|
(28)
-12%
|
(50)
-79%
|
444
N/A
|
513
+16%
|
558
+9%
|
615
+10%
|
736
+20%
|
863
+17%
|
917
+6%
|
941
+3%
|
931
-1%
|
938
+1%
|
881
-6%
|
874
-1%
|
914
+5%
|
920
+1%
|
1 031
+12%
|
1 039
+1%
|
1 050
+1%
|
1 088
+4%
|
1 114
+2%
|
1 097
-2%
|
1 023
-7%
|
986
-4%
|
887
-10%
|
798
-10%
|
(23)
N/A
|
(68)
-196%
|
(21)
+69%
|
212
N/A
|
1 023
+383%
|
1 477
+44%
|
1 552
+5%
|
1 429
-8%
|
1 270
-11%
|
1 134
-11%
|
1 455
+28%
|
1 835
+26%
|
2 466
+34%
|
2 511
+2%
|
2 332
-7%
|
2 160
-7%
|
1 154
-47%
|
768
-33%
|
(1 227)
N/A
|
(1 763)
-44%
|
(1 227)
+30%
|
(1 255)
-2%
|
593
N/A
|
525
-11%
|
351
-33%
|
358
+2%
|
(188)
N/A
|
129
N/A
|
220
+71%
|
161
-27%
|
516
+220%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(71)
|
(79)
|
(199)
|
(193)
|
(201)
|
(200)
|
(201)
|
(228)
|
(237)
|
(249)
|
(240)
|
(209)
|
(194)
|
(173)
|
(181)
|
(171)
|
(172)
|
(166)
|
(156)
|
(126)
|
(120)
|
(114)
|
(76)
|
(117)
|
(79)
|
(52)
|
2
|
201
|
220
|
244
|
211
|
61
|
48
|
34
|
28
|
64
|
85
|
283
|
399
|
436
|
376
|
166
|
(4)
|
(133)
|
(30)
|
(65)
|
(73)
|
(68)
|
(185)
|
(196)
|
(167)
|
(189)
|
(148)
|
(188)
|
(179)
|
(209)
|
(259)
|
(113)
|
(157)
|
(186)
|
(167)
|
(256)
|
(191)
|
(130)
|
(105)
|
(102)
|
(113)
|
(152)
|
(5)
|
(105)
|
(411)
|
(286)
|
(490)
|
(378)
|
(208)
|
(384)
|
(471)
|
(547)
|
(504)
|
(532)
|
(479)
|
(422)
|
(375)
|
(265)
|
(227)
|
(304)
|
(337)
|
(77)
|
(85)
|
235
|
276
|
(10)
|
23
|
(212)
|
(200)
|
(142)
|
|
| Income from Continuing Operations |
104
|
118
|
312
|
302
|
309
|
314
|
318
|
424
|
434
|
445
|
438
|
407
|
391
|
383
|
397
|
426
|
457
|
462
|
483
|
493
|
505
|
572
|
624
|
687
|
657
|
614
|
594
|
447
|
420
|
378
|
303
|
355
|
456
|
585
|
575
|
650
|
655
|
276
|
374
|
408
|
326
|
610
|
509
|
425
|
585
|
671
|
790
|
849
|
756
|
735
|
771
|
692
|
726
|
726
|
741
|
822
|
780
|
937
|
931
|
928
|
930
|
767
|
795
|
757
|
693
|
(125)
|
(181)
|
(173)
|
207
|
918
|
1 066
|
1 266
|
939
|
892
|
926
|
1 071
|
1 364
|
1 919
|
2 007
|
1 800
|
1 681
|
732
|
393
|
(1 492)
|
(1 990)
|
(1 531)
|
(1 592)
|
516
|
440
|
586
|
634
|
(198)
|
152
|
8
|
(39)
|
374
|
|
| Income to Minority Interest |
(14)
|
(12)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(10)
|
(7)
|
(6)
|
(3)
|
0
|
(3)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(5)
|
(8)
|
(11)
|
(16)
|
(21)
|
(22)
|
(24)
|
(27)
|
(25)
|
(29)
|
(28)
|
(25)
|
(26)
|
(26)
|
(31)
|
(33)
|
(31)
|
(31)
|
(30)
|
(17)
|
(17)
|
(18)
|
(14)
|
(24)
|
(26)
|
(24)
|
(24)
|
(25)
|
(22)
|
(22)
|
(21)
|
(19)
|
(21)
|
(42)
|
(45)
|
(47)
|
(57)
|
(39)
|
(38)
|
(52)
|
(43)
|
(40)
|
(39)
|
(7)
|
3
|
13
|
18
|
(10)
|
(20)
|
(24)
|
(27)
|
(14)
|
(14)
|
(14)
|
(6)
|
9
|
14
|
10
|
(2)
|
(11)
|
(25)
|
(23)
|
(19)
|
(23)
|
(10)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(11)
|
(15)
|
(18)
|
(18)
|
(20)
|
(23)
|
(21)
|
(23)
|
|
| Equity Earnings Affiliates |
0
|
(32)
|
(31)
|
(27)
|
(28)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
(1)
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
(2)
|
(4)
|
(10)
|
(18)
|
(16)
|
(14)
|
(8)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(13)
|
(12)
|
(14)
|
(19)
|
(13)
|
(17)
|
(16)
|
(28)
|
(29)
|
(37)
|
(56)
|
(107)
|
(124)
|
(131)
|
(122)
|
(34)
|
|
| Net Income (Common) |
(549)
N/A
|
(539)
+2%
|
(344)
+36%
|
(394)
-15%
|
226
N/A
|
257
+14%
|
261
+2%
|
414
+59%
|
424
+2%
|
436
+3%
|
432
-1%
|
406
-6%
|
391
-4%
|
381
-3%
|
394
+3%
|
422
+7%
|
454
+8%
|
447
-2%
|
450
+1%
|
433
-4%
|
432
0%
|
504
+17%
|
562
+12%
|
640
+14%
|
617
-4%
|
573
-7%
|
561
-2%
|
418
-25%
|
392
-6%
|
353
-10%
|
277
-22%
|
328
+18%
|
424
+29%
|
551
+30%
|
543
-1%
|
619
+14%
|
624
+1%
|
258
-59%
|
356
+38%
|
390
+10%
|
313
-20%
|
587
+88%
|
484
-18%
|
401
-17%
|
561
+40%
|
646
+15%
|
768
+19%
|
827
+8%
|
735
-11%
|
716
-3%
|
750
+5%
|
650
-13%
|
681
+5%
|
679
0%
|
684
+1%
|
783
+14%
|
742
-5%
|
885
+19%
|
888
+0%
|
888
N/A
|
891
+0%
|
760
-15%
|
798
+5%
|
350
-56%
|
291
-17%
|
(555)
N/A
|
(621)
-12%
|
(183)
+71%
|
194
N/A
|
918
+373%
|
1 066
+16%
|
1 184
+11%
|
865
-27%
|
833
-4%
|
872
+5%
|
1 081
+24%
|
1 362
+26%
|
1 908
+40%
|
1 982
+4%
|
1 783
-10%
|
1 663
-7%
|
711
-57%
|
383
-46%
|
(1 519)
N/A
|
(2 011)
-32%
|
(1 555)
+23%
|
(1 615)
-4%
|
481
N/A
|
400
-17%
|
534
+34%
|
560
+5%
|
(323)
N/A
|
7
N/A
|
(147)
N/A
|
(183)
-24%
|
318
N/A
|
|
| EPS (Diluted) |
-7.92
N/A
|
-7.68
+3%
|
-4.98
+35%
|
-5.79
-16%
|
3.27
N/A
|
3.68
+13%
|
3.68
N/A
|
5.91
+61%
|
6.01
+2%
|
6.27
+4%
|
6.39
+2%
|
5.89
-8%
|
5.75
-2%
|
5.61
-2%
|
5.76
+3%
|
6.2
+8%
|
6.53
+5%
|
5.78
-11%
|
5.65
-2%
|
5.62
-1%
|
5.4
-4%
|
6.26
+16%
|
7.04
+12%
|
8
+14%
|
7.98
0%
|
7.5
-6%
|
7.43
-1%
|
5.5
-26%
|
5.24
-5%
|
4.7
-10%
|
3.65
-22%
|
4.31
+18%
|
5.52
+28%
|
7.09
+28%
|
6.98
-2%
|
7.93
+14%
|
8.02
+1%
|
3.35
-58%
|
4.55
+36%
|
4.99
+10%
|
3.99
-20%
|
7.44
+86%
|
6.1
-18%
|
5.06
-17%
|
6.95
+37%
|
7.96
+15%
|
9.49
+19%
|
10.2
+7%
|
9.25
-9%
|
8.99
-3%
|
9.42
+5%
|
8.12
-14%
|
8.51
+5%
|
8.5
0%
|
8.58
+1%
|
9.78
+14%
|
9.5
-3%
|
11.47
+21%
|
11.59
+1%
|
11.53
-1%
|
11.72
+2%
|
10.11
-14%
|
10.78
+7%
|
4.72
-56%
|
4.03
-15%
|
-8.03
N/A
|
-9.5
-18%
|
-2.73
+71%
|
3
N/A
|
14.27
+376%
|
16.6
+16%
|
18.5
+11%
|
13.66
-26%
|
13.28
-3%
|
13.77
+4%
|
17.15
+25%
|
21.42
+25%
|
30.04
+40%
|
31.61
+5%
|
28.34
-10%
|
28.33
0%
|
12.69
-55%
|
6.96
-45%
|
-27.17
N/A
|
-36.69
-35%
|
-28.17
+23%
|
-29.2
-4%
|
8.71
N/A
|
7.28
-16%
|
9.7
+33%
|
10.14
+5%
|
-5.86
N/A
|
0.12
N/A
|
-2.62
N/A
|
-3.23
-23%
|
5.66
N/A
|
|