Alliant Energy Corp
NASDAQ:LNT
Income Statement
Earnings Waterfall
Alliant Energy Corp
Income Statement
Alliant Energy Corp
| 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 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
178
|
181
|
181
|
183
|
181
|
183
|
192
|
194
|
201
|
188
|
176
|
175
|
177
|
183
|
187
|
186
|
185
|
181
|
172
|
161
|
156
|
147
|
140
|
137
|
109
|
121
|
117
|
107
|
101
|
101
|
99
|
106
|
115
|
126
|
136
|
144
|
145
|
146
|
149
|
148
|
146
|
144
|
140
|
137
|
135
|
137
|
138
|
140
|
142
|
141
|
142
|
145
|
146
|
150
|
151
|
151
|
150
|
145
|
140
|
136
|
134
|
134
|
144
|
156
|
166
|
175
|
175
|
176
|
171
|
168
|
176
|
178
|
180
|
185
|
189
|
197
|
220
|
238
|
248
|
254
|
252
|
250
|
251
|
263
|
265
|
277
|
284
|
282
|
294
|
307
|
324
|
347
|
374
|
387
|
399
|
409
|
|
| Revenue |
2 634
N/A
|
2 496
-5%
|
2 429
-3%
|
2 422
0%
|
2 457
+1%
|
2 708
+10%
|
2 658
-2%
|
2 742
+3%
|
2 726
-1%
|
2 809
+3%
|
2 913
+4%
|
2 863
-2%
|
2 805
-2%
|
2 834
+1%
|
2 935
+4%
|
3 115
+6%
|
3 280
+5%
|
3 412
+4%
|
3 409
0%
|
3 425
+0%
|
3 359
-2%
|
3 341
-1%
|
3 391
+1%
|
3 408
+0%
|
3 438
+1%
|
3 517
+2%
|
3 598
+2%
|
3 671
+2%
|
3 669
0%
|
3 639
-1%
|
3 552
-2%
|
3 456
-3%
|
3 427
-1%
|
3 369
-2%
|
3 370
+0%
|
3 437
+2%
|
3 262
-5%
|
3 403
+4%
|
3 374
-1%
|
3 293
-2%
|
3 221
-2%
|
3 110
-3%
|
3 088
-1%
|
3 104
+1%
|
3 095
0%
|
3 188
+3%
|
3 216
+1%
|
3 195
-1%
|
3 277
+3%
|
3 370
+3%
|
3 402
+1%
|
3 379
-1%
|
3 350
-1%
|
3 295
-2%
|
3 262
-1%
|
3 318
+2%
|
3 254
-2%
|
3 200
-2%
|
3 237
+1%
|
3 263
+1%
|
3 320
+2%
|
3 330
+0%
|
3 341
+0%
|
3 323
-1%
|
3 382
+2%
|
3 445
+2%
|
3 495
+1%
|
3 517
+1%
|
3 535
+0%
|
3 605
+2%
|
3 580
-1%
|
3 641
+2%
|
3 648
+0%
|
3 576
-2%
|
3 549
-1%
|
3 479
-2%
|
3 416
-2%
|
3 401
0%
|
3 455
+2%
|
3 559
+3%
|
3 669
+3%
|
3 836
+5%
|
3 962
+3%
|
4 073
+3%
|
4 205
+3%
|
4 213
+0%
|
4 183
-1%
|
4 125
-1%
|
4 027
-2%
|
3 982
-1%
|
3 963
0%
|
3 967
+0%
|
3 981
+0%
|
4 079
+2%
|
4 146
+2%
|
4 275
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(361)
|
(583)
|
(560)
|
(581)
|
(249)
|
(646)
|
(565)
|
(453)
|
(396)
|
(282)
|
(281)
|
(270)
|
(397)
|
(391)
|
(401)
|
(432)
|
(505)
|
(542)
|
(532)
|
(508)
|
(432)
|
(427)
|
(441)
|
(436)
|
(740)
|
(461)
|
(487)
|
(502)
|
(805)
|
(554)
|
(570)
|
(622)
|
(629)
|
(582)
|
(581)
|
(588)
|
(584)
|
(578)
|
(579)
|
(573)
|
(552)
|
(505)
|
(492)
|
(494)
|
(489)
|
(507)
|
(509)
|
(480)
|
(494)
|
(495)
|
(449)
|
(398)
|
(353)
|
(297)
|
(274)
|
(266)
|
(219)
|
(184)
|
(186)
|
(185)
|
(194)
|
(191)
|
(195)
|
(198)
|
(211)
|
(230)
|
(230)
|
(226)
|
(232)
|
(243)
|
(236)
|
(233)
|
(222)
|
(185)
|
(186)
|
(188)
|
(182)
|
(197)
|
(207)
|
(214)
|
(258)
|
(326)
|
(343)
|
(351)
|
(389)
|
(402)
|
(388)
|
(374)
|
(299)
|
(233)
|
(224)
|
(225)
|
(224)
|
(247)
|
(252)
|
(251)
|
|
| Gross Profit |
2 273
N/A
|
1 913
-16%
|
1 869
-2%
|
1 841
-1%
|
2 208
+20%
|
2 063
-7%
|
2 093
+1%
|
2 289
+9%
|
2 330
+2%
|
2 527
+8%
|
2 633
+4%
|
2 594
-1%
|
2 408
-7%
|
2 443
+1%
|
2 534
+4%
|
2 683
+6%
|
2 775
+3%
|
2 870
+3%
|
2 877
+0%
|
2 917
+1%
|
2 928
+0%
|
2 914
0%
|
2 950
+1%
|
2 972
+1%
|
2 698
-9%
|
3 056
+13%
|
3 111
+2%
|
3 169
+2%
|
2 864
-10%
|
3 084
+8%
|
2 982
-3%
|
2 834
-5%
|
2 798
-1%
|
2 787
0%
|
2 789
+0%
|
2 850
+2%
|
2 678
-6%
|
2 825
+5%
|
2 795
-1%
|
2 720
-3%
|
2 669
-2%
|
2 605
-2%
|
2 596
0%
|
2 611
+1%
|
2 606
0%
|
2 681
+3%
|
2 707
+1%
|
2 715
+0%
|
2 783
+3%
|
2 875
+3%
|
2 953
+3%
|
2 981
+1%
|
2 997
+1%
|
2 998
+0%
|
2 988
0%
|
3 052
+2%
|
3 035
-1%
|
3 017
-1%
|
3 051
+1%
|
3 078
+1%
|
3 126
+2%
|
3 139
+0%
|
3 146
+0%
|
3 126
-1%
|
3 171
+1%
|
3 214
+1%
|
3 266
+2%
|
3 291
+1%
|
3 302
+0%
|
3 363
+2%
|
3 344
-1%
|
3 408
+2%
|
3 426
+1%
|
3 391
-1%
|
3 364
-1%
|
3 291
-2%
|
3 234
-2%
|
3 204
-1%
|
3 248
+1%
|
3 345
+3%
|
3 411
+2%
|
3 510
+3%
|
3 619
+3%
|
3 722
+3%
|
3 816
+3%
|
3 811
0%
|
3 795
0%
|
3 751
-1%
|
3 728
-1%
|
3 749
+1%
|
3 739
0%
|
3 742
+0%
|
3 757
+0%
|
3 832
+2%
|
3 894
+2%
|
4 024
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 937)
|
(1 568)
|
(1 531)
|
(1 533)
|
(1 857)
|
(1 748)
|
(1 784)
|
(1 949)
|
(1 937)
|
(2 128)
|
(2 206)
|
(2 165)
|
(2 000)
|
(2 016)
|
(2 107)
|
(2 224)
|
(2 299)
|
(2 362)
|
(2 483)
|
(2 423)
|
(2 434)
|
(2 419)
|
(2 457)
|
(2 445)
|
(2 153)
|
(2 288)
|
(2 359)
|
(2 648)
|
(2 377)
|
(2 647)
|
(2 564)
|
(2 447)
|
(2 402)
|
(2 558)
|
(2 522)
|
(2 293)
|
(2 118)
|
(2 251)
|
(2 251)
|
(2 213)
|
(2 156)
|
(2 124)
|
(2 076)
|
(2 087)
|
(2 086)
|
(2 136)
|
(2 168)
|
(2 188)
|
(2 249)
|
(2 307)
|
(2 386)
|
(2 420)
|
(2 454)
|
(2 456)
|
(2 440)
|
(2 463)
|
(2 458)
|
(2 447)
|
(2 462)
|
(2 475)
|
(2 485)
|
(2 583)
|
(2 565)
|
(2 471)
|
(2 500)
|
(2 525)
|
(2 579)
|
(2 584)
|
(2 608)
|
(2 657)
|
(2 640)
|
(2 670)
|
(2 648)
|
(2 602)
|
(2 556)
|
(2 502)
|
(2 494)
|
(2 454)
|
(2 490)
|
(2 570)
|
(2 616)
|
(2 665)
|
(2 738)
|
(2 821)
|
(2 888)
|
(2 909)
|
(2 888)
|
(2 831)
|
(2 785)
|
(2 805)
|
(2 822)
|
(2 834)
|
(2 811)
|
(2 911)
|
(2 880)
|
(2 974)
|
|
| Depreciation & Amortization |
(294)
|
(325)
|
(310)
|
(296)
|
(278)
|
(270)
|
(275)
|
(281)
|
(287)
|
(302)
|
(306)
|
(307)
|
(317)
|
(318)
|
(321)
|
(322)
|
(320)
|
(307)
|
(291)
|
(275)
|
(261)
|
(260)
|
(262)
|
(263)
|
(263)
|
(258)
|
(254)
|
(247)
|
(240)
|
(245)
|
(249)
|
(261)
|
(274)
|
(284)
|
(282)
|
(288)
|
(287)
|
(295)
|
(311)
|
(316)
|
(321)
|
(326)
|
(326)
|
(328)
|
(332)
|
(342)
|
(354)
|
(362)
|
(371)
|
(374)
|
(377)
|
(382)
|
(388)
|
(393)
|
(397)
|
(400)
|
(401)
|
(404)
|
(405)
|
(410)
|
(412)
|
(416)
|
(429)
|
(446)
|
(462)
|
(475)
|
(487)
|
(496)
|
(507)
|
(523)
|
(539)
|
(554)
|
(567)
|
(577)
|
(586)
|
(598)
|
(615)
|
(633)
|
(646)
|
(655)
|
(657)
|
(659)
|
(660)
|
(664)
|
(671)
|
(671)
|
(672)
|
(673)
|
(676)
|
(699)
|
(720)
|
(745)
|
(772)
|
(795)
|
(815)
|
(831)
|
|
| Operations Maintenance |
(846)
|
(835)
|
(821)
|
(811)
|
(823)
|
(945)
|
(886)
|
(947)
|
(830)
|
(898)
|
(966)
|
(921)
|
(835)
|
(839)
|
(859)
|
(860)
|
(869)
|
(841)
|
(808)
|
(799)
|
(878)
|
(824)
|
(889)
|
(953)
|
(959)
|
(1 003)
|
(1 049)
|
(1 134)
|
(1 191)
|
(1 194)
|
(1 200)
|
(1 138)
|
(1 137)
|
(1 125)
|
(1 086)
|
(1 067)
|
(916)
|
(1 054)
|
(1 051)
|
(1 030)
|
(972)
|
(969)
|
(934)
|
(936)
|
(943)
|
(964)
|
(996)
|
(1 022)
|
(1 054)
|
(1 074)
|
(1 092)
|
(1 095)
|
(1 113)
|
(1 107)
|
(1 113)
|
(1 119)
|
(1 115)
|
(1 117)
|
(1 117)
|
(1 126)
|
(1 117)
|
(1 118)
|
(1 101)
|
(1 099)
|
(1 114)
|
(1 130)
|
(1 149)
|
(1 141)
|
(1 142)
|
(1 157)
|
(1 164)
|
(1 188)
|
(1 194)
|
(1 174)
|
(1 121)
|
(1 094)
|
(1 119)
|
(1 114)
|
(1 164)
|
(1 208)
|
(1 213)
|
(1 224)
|
(1 242)
|
(1 252)
|
(1 277)
|
(1 305)
|
(1 308)
|
(1 293)
|
(1 258)
|
(1 249)
|
(1 271)
|
(1 296)
|
(1 289)
|
(1 296)
|
(1 291)
|
(1 322)
|
|
| Purchased Fuel Power Gas |
(695)
|
(298)
|
(295)
|
(293)
|
(652)
|
(437)
|
(532)
|
(635)
|
(731)
|
(838)
|
(840)
|
(840)
|
(747)
|
(759)
|
(829)
|
(942)
|
(1 009)
|
(1 112)
|
(1 150)
|
(1 243)
|
(1 186)
|
(1 226)
|
(1 196)
|
(1 119)
|
(823)
|
(1 139)
|
(1 168)
|
(1 162)
|
(843)
|
(1 106)
|
(1 014)
|
(948)
|
(891)
|
(847)
|
(851)
|
(838)
|
(819)
|
(803)
|
(790)
|
(767)
|
(765)
|
(730)
|
(719)
|
(725)
|
(712)
|
(732)
|
(721)
|
(704)
|
(725)
|
(760)
|
(816)
|
(841)
|
(852)
|
(854)
|
(825)
|
(840)
|
(838)
|
(823)
|
(837)
|
(837)
|
(854)
|
(861)
|
(846)
|
(822)
|
(818)
|
(814)
|
(838)
|
(843)
|
(855)
|
(870)
|
(827)
|
(817)
|
(777)
|
(742)
|
(741)
|
(702)
|
(652)
|
(601)
|
(575)
|
(603)
|
(642)
|
(677)
|
(730)
|
(797)
|
(830)
|
(819)
|
(793)
|
(750)
|
(736)
|
(742)
|
(715)
|
(676)
|
(628)
|
(640)
|
(652)
|
(699)
|
|
| Other Operating Expenses |
(102)
|
(110)
|
(106)
|
(134)
|
(104)
|
(96)
|
(91)
|
(86)
|
(89)
|
(90)
|
(94)
|
(97)
|
(100)
|
(101)
|
(98)
|
(100)
|
(101)
|
(101)
|
(234)
|
(106)
|
(108)
|
(109)
|
(109)
|
(109)
|
(109)
|
112
|
113
|
(105)
|
(103)
|
(103)
|
(102)
|
(101)
|
(100)
|
(303)
|
(303)
|
(99)
|
(96)
|
(99)
|
(99)
|
(99)
|
(98)
|
(98)
|
(98)
|
(97)
|
(98)
|
(99)
|
(98)
|
(99)
|
(100)
|
(100)
|
(100)
|
(101)
|
(101)
|
(102)
|
(104)
|
(104)
|
(104)
|
(104)
|
(102)
|
(102)
|
(102)
|
(189)
|
(190)
|
(104)
|
(106)
|
(106)
|
(105)
|
(105)
|
(104)
|
(107)
|
(110)
|
(111)
|
(111)
|
(109)
|
(109)
|
(108)
|
(108)
|
(106)
|
(105)
|
(104)
|
(104)
|
(105)
|
(106)
|
(108)
|
(110)
|
(114)
|
(115)
|
(115)
|
(115)
|
(115)
|
(116)
|
(117)
|
(122)
|
(180)
|
(122)
|
(122)
|
|
| Operating Income |
336
N/A
|
345
+3%
|
337
-2%
|
309
-8%
|
352
+14%
|
314
-11%
|
309
-2%
|
341
+10%
|
393
+15%
|
399
+1%
|
427
+7%
|
429
+0%
|
408
-5%
|
427
+4%
|
427
N/A
|
460
+8%
|
476
+4%
|
508
+7%
|
394
-23%
|
494
+25%
|
494
0%
|
495
+0%
|
494
0%
|
527
+7%
|
544
+3%
|
767
+41%
|
752
-2%
|
521
-31%
|
487
-6%
|
437
-10%
|
418
-4%
|
387
-7%
|
396
+3%
|
229
-42%
|
267
+17%
|
557
+109%
|
560
+1%
|
574
+3%
|
544
-5%
|
507
-7%
|
513
+1%
|
482
-6%
|
520
+8%
|
524
+1%
|
520
-1%
|
545
+5%
|
539
-1%
|
527
-2%
|
534
+1%
|
567
+6%
|
568
+0%
|
561
-1%
|
544
-3%
|
542
0%
|
548
+1%
|
589
+8%
|
577
-2%
|
570
-1%
|
590
+3%
|
603
+2%
|
641
+6%
|
555
-13%
|
581
+5%
|
654
+13%
|
671
+3%
|
690
+3%
|
687
0%
|
707
+3%
|
694
-2%
|
706
+2%
|
704
0%
|
738
+5%
|
778
+5%
|
789
+1%
|
808
+2%
|
789
-2%
|
740
-6%
|
750
+1%
|
758
+1%
|
775
+2%
|
795
+3%
|
845
+6%
|
881
+4%
|
901
+2%
|
928
+3%
|
902
-3%
|
907
+1%
|
920
+1%
|
943
+3%
|
944
+0%
|
917
-3%
|
908
-1%
|
946
+4%
|
921
-3%
|
1 014
+10%
|
1 050
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(159)
|
(116)
|
(150)
|
(182)
|
(183)
|
(199)
|
(195)
|
(185)
|
(184)
|
(149)
|
(140)
|
(139)
|
(143)
|
(162)
|
(156)
|
(144)
|
(459)
|
(110)
|
(107)
|
(100)
|
(116)
|
(103)
|
(104)
|
(105)
|
(64)
|
(90)
|
(76)
|
(60)
|
(49)
|
(58)
|
(59)
|
(70)
|
(74)
|
(87)
|
(97)
|
(105)
|
(102)
|
(103)
|
(106)
|
(104)
|
(103)
|
(101)
|
(96)
|
(92)
|
(90)
|
(90)
|
(92)
|
(93)
|
(98)
|
(95)
|
(97)
|
(99)
|
(104)
|
(114)
|
(115)
|
(116)
|
(116)
|
(107)
|
(104)
|
(102)
|
(94)
|
(94)
|
(101)
|
(112)
|
(121)
|
(120)
|
(122)
|
(122)
|
(117)
|
(124)
|
(129)
|
(129)
|
(127)
|
(130)
|
(129)
|
(134)
|
(159)
|
(176)
|
(184)
|
(192)
|
(190)
|
(188)
|
(192)
|
(212)
|
(214)
|
(225)
|
(234)
|
(223)
|
(233)
|
(248)
|
(264)
|
(287)
|
(313)
|
(328)
|
(345)
|
(351)
|
|
| Non-Reccuring Items |
0
|
(21)
|
(27)
|
0
|
(27)
|
(6)
|
0
|
0
|
(17)
|
(22)
|
(22)
|
(25)
|
(9)
|
(20)
|
(20)
|
(46)
|
(54)
|
(129)
|
0
|
(100)
|
(91)
|
0
|
0
|
0
|
219
|
0
|
0
|
219
|
0
|
0
|
0
|
(203)
|
(203)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(86)
|
(86)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(60)
|
(60)
|
(60)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
254
|
258
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
3
|
15
|
3
|
8
|
0
|
10
|
22
|
31
|
35
|
25
|
26
|
30
|
53
|
53
|
(41)
|
(79)
|
41
|
(288)
|
(193)
|
(173)
|
1
|
(18)
|
238
|
250
|
0
|
12
|
5
|
2
|
(0)
|
5
|
7
|
9
|
1
|
3
|
0
|
0
|
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)
|
(21)
|
(25)
|
(30)
|
(17)
|
(16)
|
(13)
|
(10)
|
(8)
|
(9)
|
(11)
|
(13)
|
(14)
|
(12)
|
(12)
|
(11)
|
(14)
|
(15)
|
(14)
|
(14)
|
(5)
|
(3)
|
(1)
|
2
|
(6)
|
(9)
|
(8)
|
(9)
|
(3)
|
(2)
|
(5)
|
(4)
|
3
|
0
|
1
|
1
|
|
| Pre-Tax Income |
180
N/A
|
222
+23%
|
163
-26%
|
134
-18%
|
141
+5%
|
120
-15%
|
136
+13%
|
187
+38%
|
227
+21%
|
252
+11%
|
291
+15%
|
295
+1%
|
310
+5%
|
298
-4%
|
211
-29%
|
190
-10%
|
4
-98%
|
(19)
N/A
|
94
N/A
|
122
+30%
|
541
+343%
|
631
+17%
|
629
0%
|
672
+7%
|
699
+4%
|
690
-1%
|
681
-1%
|
681
0%
|
438
-36%
|
384
-12%
|
365
-5%
|
122
-66%
|
120
-2%
|
144
+20%
|
172
+19%
|
452
+164%
|
458
+1%
|
471
+3%
|
439
-7%
|
403
-8%
|
411
+2%
|
381
-7%
|
424
+11%
|
432
+2%
|
430
0%
|
454
+6%
|
447
-2%
|
434
-3%
|
436
+0%
|
472
+8%
|
471
0%
|
462
-2%
|
440
-5%
|
429
-3%
|
433
+1%
|
474
+9%
|
461
-3%
|
463
+0%
|
486
+5%
|
414
-15%
|
443
+7%
|
441
-1%
|
454
+3%
|
512
+13%
|
533
+4%
|
554
+4%
|
552
0%
|
575
+4%
|
570
-1%
|
573
+0%
|
564
-1%
|
596
+6%
|
636
+7%
|
647
+2%
|
668
+3%
|
645
-3%
|
567
-12%
|
560
-1%
|
560
+0%
|
569
+2%
|
600
+5%
|
654
+9%
|
688
+5%
|
691
+0%
|
708
+2%
|
668
-6%
|
665
0%
|
688
+3%
|
707
+3%
|
694
-2%
|
588
-15%
|
557
-5%
|
576
+3%
|
593
+3%
|
670
+13%
|
700
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(52)
|
(56)
|
(41)
|
(35)
|
(47)
|
(48)
|
(49)
|
(63)
|
(76)
|
(77)
|
(90)
|
(86)
|
(91)
|
(85)
|
(43)
|
(15)
|
53
|
62
|
4
|
(36)
|
(203)
|
(241)
|
(239)
|
(255)
|
(256)
|
(257)
|
(237)
|
(240)
|
(140)
|
(81)
|
(85)
|
5
|
9
|
(44)
|
(53)
|
(139)
|
(148)
|
(133)
|
(99)
|
(78)
|
(69)
|
(75)
|
(103)
|
(99)
|
(89)
|
(74)
|
(68)
|
(46)
|
(54)
|
(62)
|
(65)
|
(60)
|
(44)
|
(44)
|
(42)
|
(58)
|
(70)
|
(72)
|
(78)
|
(58)
|
(59)
|
(55)
|
(59)
|
(77)
|
(85)
|
(84)
|
(76)
|
(68)
|
(53)
|
(52)
|
(49)
|
(55)
|
(69)
|
(35)
|
(15)
|
28
|
57
|
66
|
75
|
76
|
74
|
38
|
17
|
(18)
|
(22)
|
(12)
|
(8)
|
1
|
(4)
|
4
|
37
|
104
|
114
|
152
|
162
|
118
|
|
| Income from Continuing Operations |
128
|
166
|
122
|
100
|
94
|
71
|
87
|
125
|
152
|
175
|
201
|
209
|
218
|
213
|
168
|
175
|
56
|
43
|
98
|
86
|
338
|
390
|
389
|
418
|
443
|
433
|
444
|
441
|
298
|
303
|
280
|
128
|
129
|
100
|
119
|
313
|
310
|
338
|
340
|
325
|
341
|
307
|
321
|
334
|
341
|
381
|
380
|
388
|
382
|
410
|
406
|
402
|
396
|
384
|
391
|
416
|
391
|
392
|
407
|
356
|
384
|
385
|
395
|
435
|
448
|
470
|
476
|
507
|
517
|
521
|
515
|
541
|
567
|
612
|
652
|
673
|
624
|
626
|
635
|
645
|
674
|
692
|
705
|
673
|
686
|
656
|
657
|
689
|
703
|
698
|
625
|
661
|
690
|
745
|
832
|
818
|
|
| Net Income (Common) |
172
N/A
|
170
-1%
|
139
-18%
|
114
-18%
|
107
-6%
|
97
-10%
|
123
+27%
|
181
+48%
|
190
+5%
|
218
+15%
|
173
-21%
|
151
-12%
|
146
-4%
|
114
-22%
|
68
-40%
|
99
+45%
|
(8)
N/A
|
(12)
-52%
|
92
N/A
|
59
-36%
|
316
+438%
|
381
+21%
|
384
+1%
|
425
+11%
|
425
+0%
|
430
+1%
|
442
+3%
|
431
-3%
|
288
-33%
|
293
+2%
|
261
-11%
|
108
-59%
|
111
+3%
|
82
-26%
|
101
+23%
|
294
+192%
|
288
-2%
|
318
+10%
|
321
+1%
|
294
-8%
|
304
+3%
|
265
-13%
|
280
+6%
|
309
+10%
|
320
+4%
|
355
+11%
|
354
0%
|
361
+2%
|
358
-1%
|
396
+11%
|
393
-1%
|
389
-1%
|
383
-1%
|
372
-3%
|
378
+2%
|
404
+7%
|
378
-6%
|
378
0%
|
394
+4%
|
343
-13%
|
372
+8%
|
375
+1%
|
386
+3%
|
426
+10%
|
457
+7%
|
478
+4%
|
484
+1%
|
521
+8%
|
512
-2%
|
516
+1%
|
511
-1%
|
531
+4%
|
557
+5%
|
602
+8%
|
642
+7%
|
662
+3%
|
614
-7%
|
615
+0%
|
625
+2%
|
635
+2%
|
659
+4%
|
680
+3%
|
695
+2%
|
666
-4%
|
686
+3%
|
656
-4%
|
657
+0%
|
689
+5%
|
703
+2%
|
698
-1%
|
625
-10%
|
661
+6%
|
690
+4%
|
745
+8%
|
832
+12%
|
818
-2%
|
|
| EPS (Diluted) |
1.06
N/A
|
0.94
-11%
|
0.76
-19%
|
0.62
-18%
|
0.58
-6%
|
0.52
-10%
|
0.73
+40%
|
0.82
+12%
|
0.93
+13%
|
0.97
+4%
|
0.76
-22%
|
0.65
-14%
|
0.63
-3%
|
0.48
-24%
|
0.29
-40%
|
0.42
+45%
|
-0.03
N/A
|
-0.04
-33%
|
0.39
N/A
|
0.24
-38%
|
1.34
+458%
|
1.64
+22%
|
1.64
N/A
|
1.91
+16%
|
1.89
-1%
|
1.93
+2%
|
2
+4%
|
1.95
-3%
|
1.3
-33%
|
1.32
+2%
|
1.18
-11%
|
0.49
-58%
|
0.5
+2%
|
0.37
-26%
|
0.46
+24%
|
1.34
+191%
|
1.32
-1%
|
1.44
+9%
|
1.45
+1%
|
1.32
-9%
|
1.37
+4%
|
1.19
-13%
|
1.26
+6%
|
1.39
+10%
|
1.44
+4%
|
1.62
+13%
|
1.59
-2%
|
1.62
+2%
|
1.61
-1%
|
1.78
+11%
|
1.79
+1%
|
1.77
-1%
|
1.74
-2%
|
1.68
-3%
|
1.66
-1%
|
1.8
+8%
|
1.69
-6%
|
1.66
-2%
|
1.73
+4%
|
1.5
-13%
|
1.65
+10%
|
1.65
N/A
|
1.69
+2%
|
1.85
+9%
|
1.99
+8%
|
2.06
+4%
|
2.08
+1%
|
2.21
+6%
|
2.19
-1%
|
2.17
-1%
|
2.14
-1%
|
2.23
+4%
|
2.33
+4%
|
2.46
+6%
|
2.56
+4%
|
2.64
+3%
|
2.47
-6%
|
2.46
0%
|
2.49
+1%
|
2.53
+2%
|
2.63
+4%
|
2.71
+3%
|
2.77
+2%
|
2.65
-4%
|
2.73
+3%
|
2.61
-4%
|
2.62
+0%
|
2.71
+3%
|
2.78
+3%
|
2.72
-2%
|
2.45
-10%
|
2.58
+5%
|
2.69
+4%
|
2.9
+8%
|
3.24
+12%
|
3.18
-2%
|
|