Plains All American Pipeline LP
NASDAQ:PAA
Income Statement
Earnings Waterfall
Plains All American Pipeline LP
Income Statement
Plains All American Pipeline LP
| 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 |
29
|
27
|
27
|
29
|
32
|
34
|
35
|
35
|
36
|
37
|
41
|
47
|
52
|
56
|
59
|
59
|
60
|
64
|
68
|
86
|
112
|
135
|
154
|
162
|
163
|
171
|
184
|
196
|
205
|
212
|
219
|
224
|
231
|
236
|
242
|
248
|
256
|
257
|
254
|
253
|
252
|
265
|
277
|
285
|
300
|
300
|
298
|
313
|
314
|
322
|
336
|
348
|
373
|
395
|
418
|
432
|
445
|
454
|
458
|
467
|
484
|
497
|
518
|
510
|
487
|
471
|
447
|
431
|
426
|
418
|
416
|
425
|
433
|
438
|
443
|
436
|
435
|
434
|
427
|
425
|
426
|
418
|
411
|
405
|
396
|
392
|
390
|
386
|
383
|
399
|
415
|
430
|
463
|
485
|
507
|
0
|
|
| Revenue |
6 893
N/A
|
7 291
+6%
|
7 444
+2%
|
8 384
+13%
|
10 120
+21%
|
10 844
+7%
|
11 554
+7%
|
12 590
+9%
|
13 113
+4%
|
15 536
+18%
|
18 349
+18%
|
20 975
+14%
|
23 810
+14%
|
25 839
+9%
|
28 636
+11%
|
31 176
+9%
|
33 173
+6%
|
30 904
-7%
|
26 766
-13%
|
22 445
-16%
|
18 040
-20%
|
17 066
-5%
|
18 340
+7%
|
20 394
+11%
|
23 360
+15%
|
28 502
+22%
|
31 565
+11%
|
30 061
-5%
|
26 169
-13%
|
21 391
-18%
|
17 385
-19%
|
18 520
+7%
|
21 342
+15%
|
23 183
+9%
|
24 740
+7%
|
25 893
+5%
|
27 462
+6%
|
30 198
+10%
|
32 621
+8%
|
34 275
+5%
|
35 798
+4%
|
36 725
+3%
|
37 242
+1%
|
37 797
+1%
|
39 199
+4%
|
39 707
+1%
|
41 056
+3%
|
42 249
+3%
|
43 313
+3%
|
44 213
+2%
|
44 637
+1%
|
43 464
-3%
|
37 722
-13%
|
33 191
-12%
|
27 615
-17%
|
23 152
-16%
|
21 321
-8%
|
19 608
-8%
|
19 227
-2%
|
20 182
+5%
|
22 738
+13%
|
23 866
+5%
|
24 569
+3%
|
26 223
+7%
|
27 954
+7%
|
29 956
+7%
|
32 875
+10%
|
34 055
+4%
|
34 033
0%
|
34 206
+1%
|
33 300
-3%
|
33 669
+1%
|
33 562
0%
|
28 534
-15%
|
26 481
-7%
|
23 290
-12%
|
23 404
+0%
|
30 109
+29%
|
35 052
+16%
|
42 078
+20%
|
47 389
+13%
|
53 818
+14%
|
57 378
+7%
|
57 342
0%
|
55 988
-2%
|
51 231
-8%
|
48 966
-4%
|
48 712
-1%
|
48 366
-1%
|
49 697
+3%
|
50 369
+1%
|
48 889
-3%
|
50 089
+2%
|
47 798
-5%
|
46 633
-2%
|
44 262
-5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 746)
|
(7 140)
|
(7 288)
|
(8 210)
|
(9 928)
|
(10 638)
|
(11 340)
|
(12 367)
|
(12 874)
|
(15 271)
|
(18 045)
|
(20 644)
|
(23 462)
|
(25 450)
|
(28 207)
|
(30 715)
|
(32 675)
|
(30 383)
|
(26 206)
|
(21 856)
|
(17 372)
|
(16 290)
|
(17 523)
|
(19 532)
|
(22 486)
|
(27 697)
|
(30 639)
|
(29 096)
|
(25 058)
|
(20 171)
|
(16 220)
|
(17 294)
|
(20 138)
|
(21 960)
|
(23 527)
|
(24 610)
|
(26 101)
|
(28 716)
|
(30 928)
|
(32 434)
|
(33 909)
|
(34 631)
|
(35 088)
|
(35 548)
|
(36 574)
|
(37 157)
|
(38 576)
|
(39 787)
|
(41 016)
|
(41 925)
|
(42 238)
|
(40 956)
|
(35 338)
|
(30 963)
|
(25 464)
|
(21 180)
|
(19 440)
|
(17 702)
|
(17 371)
|
(18 415)
|
(20 648)
|
(21 745)
|
(22 637)
|
(24 168)
|
(26 098)
|
(28 337)
|
(30 821)
|
(31 056)
|
(30 689)
|
(30 410)
|
(29 487)
|
(30 755)
|
(30 980)
|
(26 174)
|
(24 364)
|
(21 507)
|
(21 446)
|
(28 197)
|
(33 184)
|
(39 569)
|
(45 088)
|
(51 190)
|
(54 231)
|
(54 491)
|
(53 039)
|
(48 285)
|
(46 374)
|
(45 956)
|
(45 552)
|
(46 883)
|
(47 445)
|
(46 633)
|
(47 181)
|
(45 017)
|
(43 850)
|
(41 587)
|
|
| Gross Profit |
148
N/A
|
154
+4%
|
158
+3%
|
174
+10%
|
194
+11%
|
207
+7%
|
215
+4%
|
223
+4%
|
238
+7%
|
264
+11%
|
303
+15%
|
331
+9%
|
348
+5%
|
389
+12%
|
429
+10%
|
461
+7%
|
497
+8%
|
520
+5%
|
559
+8%
|
589
+5%
|
667
+13%
|
775
+16%
|
815
+5%
|
862
+6%
|
873
+1%
|
804
-8%
|
926
+15%
|
965
+4%
|
1 111
+15%
|
1 220
+10%
|
1 165
-5%
|
1 226
+5%
|
1 204
-2%
|
1 223
+2%
|
1 213
-1%
|
1 283
+6%
|
1 361
+6%
|
1 482
+9%
|
1 693
+14%
|
1 841
+9%
|
1 889
+3%
|
2 094
+11%
|
2 154
+3%
|
2 249
+4%
|
2 625
+17%
|
2 550
-3%
|
2 480
-3%
|
2 462
-1%
|
2 297
-7%
|
2 288
0%
|
2 399
+5%
|
2 508
+5%
|
2 384
-5%
|
2 228
-7%
|
2 151
-3%
|
1 972
-8%
|
1 881
-5%
|
1 906
+1%
|
1 856
-3%
|
1 767
-5%
|
2 090
+18%
|
2 121
+1%
|
1 932
-9%
|
2 055
+6%
|
1 856
-10%
|
1 619
-13%
|
2 054
+27%
|
2 999
+46%
|
3 344
+12%
|
3 796
+14%
|
3 813
+0%
|
2 914
-24%
|
2 582
-11%
|
2 360
-9%
|
2 117
-10%
|
1 783
-16%
|
1 958
+10%
|
1 912
-2%
|
1 868
-2%
|
2 509
+34%
|
2 301
-8%
|
2 628
+14%
|
3 147
+20%
|
2 851
-9%
|
2 949
+3%
|
2 946
0%
|
2 592
-12%
|
2 756
+6%
|
2 814
+2%
|
2 814
N/A
|
2 924
+4%
|
2 256
-23%
|
2 908
+29%
|
2 781
-4%
|
2 783
+0%
|
2 675
-4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(75)
|
(71)
|
(75)
|
(80)
|
(85)
|
(90)
|
(94)
|
(96)
|
(101)
|
(113)
|
(126)
|
(152)
|
(160)
|
(159)
|
(182)
|
(187)
|
(199)
|
(201)
|
(211)
|
(234)
|
(267)
|
(319)
|
(339)
|
(344)
|
(346)
|
(349)
|
(360)
|
(371)
|
(387)
|
(394)
|
(417)
|
(447)
|
(471)
|
(481)
|
(486)
|
(516)
|
(520)
|
(536)
|
(541)
|
(543)
|
(563)
|
(602)
|
(647)
|
(656)
|
(858)
|
(864)
|
(745)
|
(724)
|
(721)
|
(730)
|
(733)
|
(709)
|
(709)
|
(708)
|
(700)
|
(710)
|
(704)
|
(792)
|
(728)
|
(773)
|
(787)
|
(707)
|
(823)
|
(902)
|
(913)
|
(845)
|
(831)
|
(836)
|
(844)
|
(937)
|
(962)
|
(898)
|
(923)
|
(939)
|
(930)
|
(924)
|
(933)
|
(963)
|
(987)
|
(1 066)
|
(1 135)
|
(1 187)
|
(1 263)
|
(1 290)
|
(1 319)
|
(1 343)
|
(1 374)
|
(1 398)
|
(1 405)
|
(1 411)
|
(1 414)
|
(1 229)
|
(1 418)
|
(1 385)
|
(1 343)
|
(1 295)
|
|
| Selling, General & Administrative |
(48)
|
(44)
|
(46)
|
(46)
|
(48)
|
(49)
|
(49)
|
(50)
|
(52)
|
(60)
|
(67)
|
(83)
|
(82)
|
(81)
|
(89)
|
(103)
|
(113)
|
(121)
|
(127)
|
(134)
|
(149)
|
(170)
|
(171)
|
(164)
|
(158)
|
(161)
|
(165)
|
(160)
|
(166)
|
(169)
|
(183)
|
(211)
|
(226)
|
(228)
|
(231)
|
(260)
|
(268)
|
(285)
|
(286)
|
(294)
|
(317)
|
(333)
|
(358)
|
(342)
|
(354)
|
(356)
|
(354)
|
(359)
|
(342)
|
(341)
|
(341)
|
(325)
|
(315)
|
(304)
|
(285)
|
(278)
|
(267)
|
(261)
|
(271)
|
(279)
|
(286)
|
(281)
|
(279)
|
(276)
|
(281)
|
(293)
|
(299)
|
(316)
|
(314)
|
(309)
|
(309)
|
(297)
|
(290)
|
(287)
|
(274)
|
(271)
|
(270)
|
(270)
|
(276)
|
(292)
|
(308)
|
(314)
|
(330)
|
(325)
|
(329)
|
(336)
|
(345)
|
(350)
|
(360)
|
(368)
|
(374)
|
(328)
|
(385)
|
(374)
|
(359)
|
(342)
|
|
| Depreciation & Amortization |
(27)
|
(27)
|
(30)
|
(34)
|
(38)
|
(42)
|
(45)
|
(46)
|
(49)
|
(54)
|
(59)
|
(69)
|
(73)
|
(76)
|
(79)
|
(84)
|
(86)
|
(88)
|
(92)
|
(100)
|
(118)
|
(149)
|
(168)
|
(180)
|
(188)
|
(188)
|
(195)
|
(211)
|
(221)
|
(225)
|
(234)
|
(236)
|
(245)
|
(253)
|
(255)
|
(256)
|
(252)
|
(251)
|
(255)
|
(249)
|
(246)
|
(269)
|
(289)
|
(314)
|
(336)
|
(340)
|
(348)
|
(365)
|
(379)
|
(389)
|
(392)
|
(384)
|
(394)
|
(404)
|
(415)
|
(432)
|
(437)
|
(531)
|
(457)
|
(494)
|
(501)
|
(426)
|
(544)
|
(626)
|
(632)
|
(552)
|
(532)
|
(520)
|
(530)
|
(628)
|
(653)
|
(601)
|
(633)
|
(652)
|
(656)
|
(653)
|
(663)
|
(693)
|
(711)
|
(774)
|
(827)
|
(873)
|
(933)
|
(965)
|
(990)
|
(1 007)
|
(1 029)
|
(1 048)
|
(1 045)
|
(1 043)
|
(1 040)
|
(901)
|
(1 033)
|
(1 011)
|
(984)
|
(953)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(14)
|
0
|
0
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(168)
|
(168)
|
(43)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
73
N/A
|
81
+11%
|
82
+1%
|
95
+16%
|
108
+14%
|
117
+8%
|
121
+3%
|
127
+5%
|
137
+8%
|
150
+9%
|
176
+17%
|
180
+2%
|
186
+3%
|
229
+23%
|
247
+8%
|
274
+11%
|
300
+9%
|
321
+7%
|
349
+9%
|
355
+2%
|
401
+13%
|
457
+14%
|
478
+5%
|
518
+8%
|
528
+2%
|
456
-14%
|
566
+24%
|
594
+5%
|
724
+22%
|
826
+14%
|
748
-9%
|
779
+4%
|
733
-6%
|
742
+1%
|
727
-2%
|
767
+6%
|
841
+10%
|
946
+12%
|
1 152
+22%
|
1 298
+13%
|
1 326
+2%
|
1 492
+13%
|
1 507
+1%
|
1 593
+6%
|
1 767
+11%
|
1 686
-5%
|
1 735
+3%
|
1 738
+0%
|
1 576
-9%
|
1 558
-1%
|
1 666
+7%
|
1 799
+8%
|
1 675
-7%
|
1 520
-9%
|
1 451
-5%
|
1 262
-13%
|
1 177
-7%
|
1 114
-5%
|
1 128
+1%
|
994
-12%
|
1 303
+31%
|
1 414
+9%
|
1 109
-22%
|
1 153
+4%
|
943
-18%
|
774
-18%
|
1 223
+58%
|
2 163
+77%
|
2 500
+16%
|
2 859
+14%
|
2 851
0%
|
2 016
-29%
|
1 659
-18%
|
1 421
-14%
|
1 187
-16%
|
859
-28%
|
1 025
+19%
|
949
-7%
|
881
-7%
|
1 443
+64%
|
1 166
-19%
|
1 441
+24%
|
1 884
+31%
|
1 561
-17%
|
1 630
+4%
|
1 603
-2%
|
1 218
-24%
|
1 358
+11%
|
1 409
+4%
|
1 403
0%
|
1 510
+8%
|
1 027
-32%
|
1 490
+45%
|
1 396
-6%
|
1 440
+3%
|
1 380
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(29)
|
(27)
|
(26)
|
(29)
|
(31)
|
(34)
|
(36)
|
(35)
|
(37)
|
(38)
|
(42)
|
(46)
|
(52)
|
(56)
|
(59)
|
(57)
|
(58)
|
(60)
|
(62)
|
(78)
|
(100)
|
(120)
|
(137)
|
(147)
|
(149)
|
(158)
|
(171)
|
(182)
|
(190)
|
(196)
|
(202)
|
(209)
|
(218)
|
(227)
|
(237)
|
(245)
|
(253)
|
(251)
|
(245)
|
(240)
|
(233)
|
(241)
|
(248)
|
(250)
|
(258)
|
(255)
|
(243)
|
(249)
|
(241)
|
(237)
|
(241)
|
(240)
|
(248)
|
(242)
|
(249)
|
(249)
|
(252)
|
(273)
|
(276)
|
(272)
|
(283)
|
(268)
|
(255)
|
(220)
|
(175)
|
(131)
|
(77)
|
(56)
|
230
|
225
|
223
|
234
|
(79)
|
(63)
|
(71)
|
(68)
|
(25)
|
(89)
|
(131)
|
(148)
|
(141)
|
(84)
|
(59)
|
119
|
(44)
|
(25)
|
23
|
84
|
82
|
92
|
79
|
37
|
134
|
100
|
76
|
(141)
|
|
| Non-Reccuring Items |
1
|
1
|
1
|
0
|
0
|
0
|
(7)
|
(29)
|
(32)
|
(32)
|
(24)
|
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(125)
|
(168)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
210
|
314
|
310
|
314
|
111
|
(28)
|
(3 180)
|
(3 252)
|
(3 348)
|
(3 416)
|
(261)
|
(562)
|
(694)
|
(590)
|
(546)
|
(174)
|
47
|
(269)
|
188
|
182
|
175
|
152
|
(2)
|
0
|
6
|
(159)
|
(148)
|
(189)
|
(96)
|
54
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(1)
|
(1)
|
0
|
2
|
(1)
|
0
|
1
|
0
|
0
|
1
|
2
|
7
|
7
|
9
|
10
|
8
|
18
|
29
|
33
|
33
|
25
|
23
|
16
|
9
|
8
|
(11)
|
(9)
|
(28)
|
(26)
|
(24)
|
(19)
|
5
|
2
|
11
|
6
|
4
|
3
|
2
|
1
|
(1)
|
4
|
(2)
|
(2)
|
(3)
|
(6)
|
(7)
|
(7)
|
2
|
26
|
47
|
33
|
24
|
0
|
(18)
|
(31)
|
(26)
|
(16)
|
(18)
|
(7)
|
18
|
1
|
9
|
24
|
28
|
29
|
15
|
26
|
(68)
|
15
|
29
|
16
|
41
|
(139)
|
(192)
|
6
|
(75)
|
33
|
91
|
29
|
(29)
|
(35)
|
(43)
|
64
|
4
|
12
|
1
|
108
|
|
| Pre-Tax Income |
45
N/A
|
55
+22%
|
56
+2%
|
65
+16%
|
75
+15%
|
81
+8%
|
77
-5%
|
59
-23%
|
66
+12%
|
79
+20%
|
109
+38%
|
133
+22%
|
136
+2%
|
162
+19%
|
189
+17%
|
218
+15%
|
242
+11%
|
260
+7%
|
287
+10%
|
279
-3%
|
307
+10%
|
344
+12%
|
349
+1%
|
381
+9%
|
386
+1%
|
315
-18%
|
424
+35%
|
445
+5%
|
567
+27%
|
655
+16%
|
569
-13%
|
586
+3%
|
524
-11%
|
523
0%
|
479
-8%
|
513
+7%
|
560
+9%
|
669
+19%
|
883
+32%
|
1 039
+18%
|
1 098
+6%
|
1 253
+14%
|
1 145
-9%
|
1 181
+3%
|
1 513
+28%
|
1 434
-5%
|
1 494
+4%
|
1 490
0%
|
1 334
-10%
|
1 325
-1%
|
1 423
+7%
|
1 557
+9%
|
1 424
-9%
|
1 272
-11%
|
1 195
-6%
|
1 006
-16%
|
927
-8%
|
867
-6%
|
899
+4%
|
755
-16%
|
1 044
+38%
|
1 146
+10%
|
836
-27%
|
902
+8%
|
742
-18%
|
627
-15%
|
1 338
+113%
|
2 414
+80%
|
3 058
+27%
|
3 399
+11%
|
3 194
-6%
|
2 246
-30%
|
(1 572)
N/A
|
(1 865)
-19%
|
(2 217)
-19%
|
(2 599)
-17%
|
671
N/A
|
313
-53%
|
85
-73%
|
721
+748%
|
520
-28%
|
1 044
+101%
|
1 680
+61%
|
1 417
-16%
|
1 699
+20%
|
1 793
+6%
|
1 507
-16%
|
1 623
+8%
|
1 460
-10%
|
1 460
N/A
|
1 552
+6%
|
969
-38%
|
1 480
+53%
|
1 319
-11%
|
1 421
+8%
|
1 401
-1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(15)
|
(16)
|
(14)
|
(7)
|
(8)
|
(8)
|
(11)
|
(4)
|
(2)
|
(6)
|
(5)
|
(7)
|
(1)
|
1
|
(12)
|
(21)
|
(31)
|
(45)
|
(52)
|
(53)
|
(60)
|
(54)
|
(87)
|
(94)
|
(90)
|
(99)
|
(94)
|
(99)
|
(110)
|
(171)
|
(139)
|
(150)
|
(147)
|
(100)
|
(103)
|
(65)
|
(49)
|
(25)
|
(72)
|
(87)
|
(41)
|
779
|
783
|
809
|
774
|
(198)
|
(161)
|
(154)
|
(205)
|
(66)
|
(63)
|
(74)
|
(30)
|
19
|
17
|
15
|
42
|
(73)
|
(70)
|
(127)
|
(266)
|
(189)
|
(221)
|
(217)
|
(94)
|
(121)
|
(82)
|
(101)
|
(160)
|
(87)
|
(202)
|
(144)
|
(105)
|
(15)
|
|
| Income from Continuing Operations |
45
|
55
|
56
|
65
|
75
|
81
|
77
|
59
|
66
|
79
|
109
|
133
|
136
|
162
|
189
|
218
|
242
|
260
|
287
|
279
|
307
|
332
|
335
|
365
|
373
|
309
|
416
|
437
|
556
|
651
|
567
|
580
|
519
|
516
|
478
|
514
|
548
|
648
|
852
|
994
|
1 046
|
1 200
|
1 085
|
1 127
|
1 426
|
1 340
|
1 404
|
1 391
|
1 240
|
1 226
|
1 313
|
1 386
|
1 285
|
1 122
|
1 048
|
906
|
824
|
802
|
850
|
730
|
972
|
1 059
|
795
|
1 681
|
1 525
|
1 436
|
2 112
|
2 216
|
2 897
|
3 245
|
2 989
|
2 180
|
(1 635)
|
(1 939)
|
(2 247)
|
(2 580)
|
688
|
328
|
127
|
648
|
450
|
917
|
1 414
|
1 228
|
1 478
|
1 576
|
1 413
|
1 502
|
1 378
|
1 359
|
1 392
|
882
|
1 278
|
1 175
|
1 316
|
1 386
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(3)
|
(9)
|
(9)
|
(18)
|
(22)
|
(28)
|
(33)
|
(32)
|
(33)
|
(33)
|
(34)
|
(34)
|
(32)
|
(30)
|
(23)
|
(15)
|
(8)
|
(2)
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(7)
|
(9)
|
(11)
|
(11)
|
(9)
|
(10)
|
(9)
|
(11)
|
(12)
|
(55)
|
(92)
|
(136)
|
(190)
|
(191)
|
(206)
|
(214)
|
(232)
|
(272)
|
(304)
|
(328)
|
(344)
|
(341)
|
(329)
|
(336)
|
(332)
|
(334)
|
|
| Net Income (Common) |
43
N/A
|
52
+21%
|
52
N/A
|
61
+17%
|
70
+15%
|
76
+9%
|
71
-7%
|
53
-25%
|
57
+8%
|
68
+19%
|
97
+43%
|
119
+23%
|
123
+3%
|
148
+20%
|
173
+17%
|
199
+15%
|
218
+10%
|
223
+2%
|
261
+17%
|
247
-5%
|
267
+8%
|
290
+9%
|
265
-9%
|
278
+5%
|
258
-7%
|
183
-29%
|
306
+67%
|
320
+5%
|
455
+42%
|
546
+20%
|
431
-21%
|
434
+1%
|
368
-15%
|
355
-4%
|
308
-13%
|
330
+7%
|
350
+6%
|
431
+23%
|
614
+42%
|
730
+19%
|
763
+5%
|
894
+17%
|
761
-15%
|
784
+3%
|
1 052
+34%
|
948
-10%
|
992
+5%
|
960
-3%
|
796
-17%
|
764
-4%
|
829
+9%
|
878
+6%
|
751
-14%
|
563
-25%
|
464
-18%
|
305
-34%
|
197
-35%
|
139
-29%
|
203
+46%
|
200
-1%
|
577
+189%
|
806
+40%
|
636
-21%
|
685
+8%
|
515
-25%
|
417
-19%
|
1 083
+160%
|
2 009
+86%
|
2 688
+34%
|
3 033
+13%
|
2 774
-9%
|
1 967
-29%
|
(1 846)
N/A
|
(2 149)
-16%
|
(2 455)
-14%
|
(2 790)
-14%
|
478
N/A
|
117
-76%
|
(85)
N/A
|
393
N/A
|
159
-60%
|
581
+265%
|
1 023
+76%
|
831
-19%
|
1 057
+27%
|
1 131
+7%
|
938
-17%
|
976
+4%
|
818
-16%
|
771
-6%
|
788
+2%
|
514
-35%
|
654
+27%
|
624
-5%
|
854
+37%
|
1 169
+37%
|
|
| EPS (Diluted) |
0.49
N/A
|
0.59
+20%
|
0.56
-5%
|
0.67
+20%
|
0.7
+4%
|
0.71
+1%
|
0.66
-7%
|
0.5
-24%
|
0.48
-4%
|
0.55
+15%
|
0.73
+33%
|
0.93
+27%
|
0.9
-3%
|
1.08
+20%
|
1.25
+16%
|
1.42
+14%
|
1.44
+1%
|
1.43
-1%
|
2.61
+83%
|
1.5
-43%
|
1.2
-20%
|
1.3
+8%
|
1.01
-22%
|
1.23
+22%
|
1.09
-11%
|
0.75
-31%
|
1.23
+64%
|
1.32
+7%
|
1.83
+39%
|
2.1
+15%
|
1.64
-22%
|
1.66
+1%
|
1.34
-19%
|
1.3
-3%
|
1.12
-14%
|
1.2
+7%
|
1.21
+1%
|
1.44
+19%
|
2.04
+42%
|
2.43
+19%
|
2.41
-1%
|
2.74
+14%
|
2.29
-16%
|
2.39
+4%
|
3.1
+30%
|
2.69
-13%
|
2.88
+7%
|
2.8
-3%
|
2.19
-22%
|
2.01
-8%
|
2.19
+9%
|
2.38
+9%
|
1.95
-18%
|
1.41
-28%
|
1.16
-18%
|
0.77
-34%
|
0.5
-35%
|
0.36
-28%
|
0.51
+42%
|
0.43
-16%
|
0.76
+77%
|
1.1
+45%
|
0.87
-21%
|
0.95
+9%
|
0.7
-26%
|
0.57
-19%
|
1.35
+137%
|
2.51
+86%
|
3.36
+34%
|
3.79
+13%
|
3.46
-9%
|
2.45
-29%
|
-2.54
N/A
|
-2.95
-16%
|
-3.37
-14%
|
-3.83
-14%
|
0.66
N/A
|
0.16
-76%
|
-0.13
N/A
|
0.55
N/A
|
0.23
-58%
|
0.83
+261%
|
1.46
+76%
|
1.19
-18%
|
1.51
+27%
|
1.62
+7%
|
1.34
-17%
|
1.4
+4%
|
1.17
-16%
|
1.1
-6%
|
1.12
+2%
|
0.73
-35%
|
0.93
+27%
|
0.88
-5%
|
1.21
+37%
|
1.66
+37%
|
|