Texas Instruments Inc
NASDAQ:TXN
Income Statement
Earnings Waterfall
Texas Instruments Inc
Income Statement
Texas Instruments Inc
| 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 |
59
|
58
|
57
|
57
|
56
|
52
|
46
|
39
|
34
|
32
|
28
|
21
|
16
|
10
|
8
|
9
|
10
|
10
|
9
|
7
|
5
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
21
|
42
|
63
|
77
|
83
|
85
|
87
|
91
|
94
|
95
|
97
|
97
|
96
|
94
|
91
|
91
|
90
|
90
|
90
|
87
|
83
|
80
|
76
|
75
|
76
|
78
|
83
|
93
|
110
|
125
|
140
|
154
|
161
|
170
|
177
|
181
|
187
|
190
|
191
|
187
|
183
|
184
|
190
|
195
|
203
|
214
|
230
|
270
|
315
|
353
|
401
|
443
|
476
|
508
|
520
|
522
|
532
|
0
|
|
| Revenue |
7 500
N/A
|
7 625
+2%
|
8 024
+5%
|
7 509
-6%
|
8 748
+17%
|
8 925
+2%
|
9 210
+3%
|
8 911
-3%
|
10 578
+19%
|
11 480
+9%
|
12 197
+6%
|
11 552
-5%
|
12 346
+7%
|
12 076
-2%
|
12 165
+1%
|
12 335
+1%
|
12 967
+5%
|
13 693
+6%
|
14 115
+3%
|
14 255
+1%
|
14 112
-1%
|
13 839
-2%
|
13 742
-1%
|
13 835
+1%
|
13 916
+1%
|
13 843
-1%
|
13 566
-2%
|
12 501
-8%
|
11 315
-9%
|
10 421
-8%
|
9 914
-5%
|
10 427
+5%
|
11 547
+11%
|
12 586
+9%
|
13 446
+7%
|
13 966
+4%
|
14 153
+1%
|
14 115
0%
|
13 841
-2%
|
13 735
-1%
|
13 465
-2%
|
13 342
-1%
|
13 266
-1%
|
12 825
-3%
|
12 589
-2%
|
12 301
-2%
|
12 155
-1%
|
12 205
+0%
|
12 302
+1%
|
12 547
+2%
|
12 804
+2%
|
13 045
+2%
|
13 212
+1%
|
13 152
0%
|
13 080
-1%
|
13 000
-1%
|
12 858
-1%
|
12 899
+0%
|
13 145
+2%
|
13 370
+2%
|
13 764
+3%
|
14 184
+3%
|
14 625
+3%
|
14 961
+2%
|
15 348
+3%
|
15 672
+2%
|
15 817
+1%
|
15 784
0%
|
15 589
-1%
|
15 240
-2%
|
14 750
-3%
|
14 383
-2%
|
14 118
-2%
|
13 689
-3%
|
13 735
+0%
|
14 461
+5%
|
15 421
+7%
|
16 762
+9%
|
17 588
+5%
|
18 344
+4%
|
18 960
+3%
|
19 592
+3%
|
20 190
+3%
|
20 028
-1%
|
19 502
-3%
|
18 821
-3%
|
18 112
-4%
|
17 519
-3%
|
16 801
-4%
|
16 092
-4%
|
15 711
-2%
|
15 641
0%
|
16 049
+3%
|
16 675
+4%
|
17 266
+4%
|
17 682
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 535)
|
(5 318)
|
(5 307)
|
(7 409)
|
(5 427)
|
(5 540)
|
(5 582)
|
(5 256)
|
(6 040)
|
(6 377)
|
(6 669)
|
(6 295)
|
(6 768)
|
(6 557)
|
(6 459)
|
(6 319)
|
(6 523)
|
(6 768)
|
(6 948)
|
(6 996)
|
(6 888)
|
(6 738)
|
(6 556)
|
(6 466)
|
(6 428)
|
(6 390)
|
(6 487)
|
(6 256)
|
(6 020)
|
(5 751)
|
(5 406)
|
(5 428)
|
(5 664)
|
(5 933)
|
(6 235)
|
(6 474)
|
(6 520)
|
(6 623)
|
(6 644)
|
(7 013)
|
(6 889)
|
(6 868)
|
(6 796)
|
(6 474)
|
(6 381)
|
(6 177)
|
(5 995)
|
(5 852)
|
(5 718)
|
(5 652)
|
(5 644)
|
(5 629)
|
(5 584)
|
(5 521)
|
(5 493)
|
(5 425)
|
(5 270)
|
(5 185)
|
(5 144)
|
(5 113)
|
(5 192)
|
(5 245)
|
(5 314)
|
(5 347)
|
(5 431)
|
(5 510)
|
(5 507)
|
(5 507)
|
(5 498)
|
(5 408)
|
(5 276)
|
(5 219)
|
(5 127)
|
(4 976)
|
(5 015)
|
(5 192)
|
(5 443)
|
(5 789)
|
(5 916)
|
(5 968)
|
(5 939)
|
(6 023)
|
(6 156)
|
(6 257)
|
(6 310)
|
(6 344)
|
(6 437)
|
(6 500)
|
(6 550)
|
(6 540)
|
(6 500)
|
(6 547)
|
(6 737)
|
(6 999)
|
(7 341)
|
(7 599)
|
|
| Gross Profit |
1 965
N/A
|
2 307
+17%
|
2 717
+18%
|
100
-96%
|
3 321
+3 221%
|
3 385
+2%
|
3 628
+7%
|
3 655
+1%
|
4 538
+24%
|
5 103
+12%
|
5 528
+8%
|
5 257
-5%
|
5 578
+6%
|
5 519
-1%
|
5 706
+3%
|
6 016
+5%
|
6 444
+7%
|
6 925
+7%
|
7 167
+3%
|
7 259
+1%
|
7 224
0%
|
7 101
-2%
|
7 186
+1%
|
7 369
+3%
|
7 488
+2%
|
7 453
0%
|
7 079
-5%
|
6 245
-12%
|
5 295
-15%
|
4 670
-12%
|
4 508
-3%
|
4 999
+11%
|
5 883
+18%
|
6 653
+13%
|
7 211
+8%
|
7 492
+4%
|
7 633
+2%
|
7 492
-2%
|
7 197
-4%
|
6 722
-7%
|
6 576
-2%
|
6 474
-2%
|
6 470
0%
|
6 351
-2%
|
6 208
-2%
|
6 124
-1%
|
6 160
+1%
|
6 353
+3%
|
6 584
+4%
|
6 895
+5%
|
7 160
+4%
|
7 416
+4%
|
7 628
+3%
|
7 631
+0%
|
7 587
-1%
|
7 575
0%
|
7 588
+0%
|
7 714
+2%
|
8 001
+4%
|
8 257
+3%
|
8 572
+4%
|
8 939
+4%
|
9 311
+4%
|
9 614
+3%
|
9 917
+3%
|
10 162
+2%
|
10 310
+1%
|
10 277
0%
|
10 091
-2%
|
9 832
-3%
|
9 474
-4%
|
9 164
-3%
|
8 991
-2%
|
8 713
-3%
|
8 720
+0%
|
9 269
+6%
|
9 978
+8%
|
10 973
+10%
|
11 672
+6%
|
12 376
+6%
|
13 021
+5%
|
13 569
+4%
|
14 034
+3%
|
13 771
-2%
|
13 192
-4%
|
12 477
-5%
|
11 675
-6%
|
11 019
-6%
|
10 251
-7%
|
9 552
-7%
|
9 211
-4%
|
9 094
-1%
|
9 312
+2%
|
9 676
+4%
|
9 925
+3%
|
10 083
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 820)
|
(2 709)
|
(2 765)
|
0
|
(2 836)
|
(2 881)
|
(2 929)
|
(2 890)
|
(3 207)
|
(3 350)
|
(3 401)
|
(3 297)
|
(3 409)
|
(3 340)
|
(3 423)
|
(3 457)
|
(3 603)
|
(3 733)
|
(3 806)
|
(3 892)
|
(3 894)
|
(3 915)
|
(3 918)
|
(3 820)
|
(3 858)
|
(3 799)
|
(3 691)
|
(3 554)
|
(3 296)
|
(3 076)
|
(2 887)
|
(2 796)
|
(2 835)
|
(2 909)
|
(3 009)
|
(3 089)
|
(3 036)
|
(3 114)
|
(3 236)
|
(3 440)
|
(3 820)
|
(4 012)
|
(4 104)
|
(4 006)
|
(3 879)
|
(3 780)
|
(3 672)
|
(3 703)
|
(3 666)
|
(3 625)
|
(3 586)
|
(3 520)
|
(3 452)
|
(3 422)
|
(3 377)
|
(3 324)
|
(3 302)
|
(3 306)
|
(3 351)
|
(3 417)
|
(3 462)
|
(3 479)
|
(3 471)
|
(3 520)
|
(3 530)
|
(3 543)
|
(3 542)
|
(3 561)
|
(3 545)
|
(3 531)
|
(3 522)
|
(3 477)
|
(3 403)
|
(3 379)
|
(3 366)
|
(3 351)
|
(3 389)
|
(3 399)
|
(3 402)
|
(3 362)
|
(3 317)
|
(3 289)
|
(3 304)
|
(3 374)
|
(3 490)
|
(3 592)
|
(3 653)
|
(3 688)
|
(3 692)
|
(3 717)
|
(3 714)
|
(3 753)
|
(3 809)
|
(3 858)
|
(3 913)
|
(3 943)
|
|
| Selling, General & Administrative |
(1 280)
|
(1 177)
|
(1 176)
|
0
|
(1 197)
|
(1 222)
|
(1 217)
|
(1 166)
|
(1 380)
|
(1 433)
|
(1 473)
|
(1 351)
|
(1 402)
|
(1 366)
|
(1 428)
|
(1 471)
|
(1 571)
|
(1 650)
|
(1 674)
|
(1 697)
|
(1 680)
|
(1 686)
|
(1 683)
|
(1 680)
|
(1 710)
|
(1 714)
|
(1 675)
|
(1 614)
|
(1 484)
|
(1 383)
|
(1 333)
|
(1 320)
|
(1 373)
|
(1 424)
|
(1 475)
|
(1 519)
|
(1 554)
|
(1 587)
|
(1 584)
|
(1 638)
|
(1 705)
|
(1 750)
|
(1 815)
|
(1 804)
|
(1 801)
|
(1 816)
|
(1 828)
|
(1 858)
|
(1 876)
|
(1 877)
|
(1 875)
|
(1 843)
|
(1 803)
|
(1 801)
|
(1 772)
|
(1 728)
|
(1 730)
|
(1 714)
|
(1 722)
|
(1 742)
|
(1 740)
|
(1 720)
|
(1 690)
|
(1 694)
|
(1 688)
|
(1 695)
|
(1 679)
|
(1 684)
|
(1 665)
|
(1 644)
|
(1 647)
|
(1 645)
|
(1 648)
|
(1 629)
|
(1 637)
|
(1 623)
|
(1 631)
|
(1 655)
|
(1 660)
|
(1 666)
|
(1 663)
|
(1 660)
|
(1 679)
|
(1 704)
|
(1 756)
|
(1 795)
|
(1 816)
|
(1 825)
|
(1 806)
|
(1 810)
|
(1 786)
|
(1 794)
|
(1 811)
|
(1 831)
|
(1 860)
|
(1 860)
|
|
| Research & Development |
(1 540)
|
(1 532)
|
(1 589)
|
0
|
(1 639)
|
(1 659)
|
(1 712)
|
(1 724)
|
(1 827)
|
(1 917)
|
(1 928)
|
(1 946)
|
(1 963)
|
(1 934)
|
(1 976)
|
(1 986)
|
(2 032)
|
(2 083)
|
(2 132)
|
(2 195)
|
(2 214)
|
(2 229)
|
(2 189)
|
(2 140)
|
(2 102)
|
(2 039)
|
(2 016)
|
(1 940)
|
(1 812)
|
(1 693)
|
(1 554)
|
(1 476)
|
(1 462)
|
(1 485)
|
(1 534)
|
(1 570)
|
(1 624)
|
(1 656)
|
(1 634)
|
(1 715)
|
(1 802)
|
(1 858)
|
(1 926)
|
(1 877)
|
(1 787)
|
(1 696)
|
(1 601)
|
(1 522)
|
(1 469)
|
(1 429)
|
(1 393)
|
(1 358)
|
(1 330)
|
(1 301)
|
(1 285)
|
(1 267)
|
(1 251)
|
(1 272)
|
(1 309)
|
(1 356)
|
(1 403)
|
(1 440)
|
(1 462)
|
(1 508)
|
(1 524)
|
(1 530)
|
(1 545)
|
(1 559)
|
(1 563)
|
(1 569)
|
(1 558)
|
(1 544)
|
(1 532)
|
(1 521)
|
(1 528)
|
(1 530)
|
(1 539)
|
(1 551)
|
(1 553)
|
(1 554)
|
(1 559)
|
(1 582)
|
(1 625)
|
(1 670)
|
(1 734)
|
(1 797)
|
(1 837)
|
(1 863)
|
(1 886)
|
(1 907)
|
(1 928)
|
(1 959)
|
(1 998)
|
(2 027)
|
(2 053)
|
(2 083)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
142
|
129
|
(18)
|
(87)
|
(313)
|
(404)
|
(363)
|
(325)
|
(291)
|
(268)
|
(243)
|
(323)
|
(321)
|
(319)
|
(318)
|
(319)
|
(319)
|
(320)
|
(320)
|
(329)
|
(321)
|
(320)
|
(320)
|
(319)
|
(319)
|
(319)
|
(319)
|
(318)
|
(318)
|
(318)
|
(318)
|
(318)
|
(317)
|
(318)
|
(317)
|
(288)
|
(259)
|
(229)
|
(201)
|
(198)
|
(195)
|
(193)
|
(189)
|
(142)
|
(95)
|
(47)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(44)
|
(40)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(46)
|
0
|
(46)
|
(46)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(855)
N/A
|
(402)
+53%
|
(48)
+88%
|
100
N/A
|
485
+385%
|
504
+4%
|
699
+39%
|
765
+9%
|
1 331
+74%
|
1 753
+32%
|
2 127
+21%
|
1 960
-8%
|
2 169
+11%
|
2 179
+0%
|
2 283
+5%
|
2 559
+12%
|
2 841
+11%
|
3 192
+12%
|
3 361
+5%
|
3 367
+0%
|
3 330
-1%
|
3 186
-4%
|
3 268
+3%
|
3 549
+9%
|
3 630
+2%
|
3 654
+1%
|
3 388
-7%
|
2 691
-21%
|
1 999
-26%
|
1 594
-20%
|
1 621
+2%
|
2 203
+36%
|
3 048
+38%
|
3 744
+23%
|
4 202
+12%
|
4 403
+5%
|
4 597
+4%
|
4 378
-5%
|
3 961
-10%
|
3 282
-17%
|
2 756
-16%
|
2 462
-11%
|
2 366
-4%
|
2 345
-1%
|
2 329
-1%
|
2 344
+1%
|
2 488
+6%
|
2 650
+7%
|
2 918
+10%
|
3 270
+12%
|
3 574
+9%
|
3 896
+9%
|
4 176
+7%
|
4 209
+1%
|
4 210
+0%
|
4 251
+1%
|
4 286
+1%
|
4 408
+3%
|
4 650
+5%
|
4 840
+4%
|
5 110
+6%
|
5 460
+7%
|
5 840
+7%
|
6 094
+4%
|
6 387
+5%
|
6 619
+4%
|
6 768
+2%
|
6 716
-1%
|
6 546
-3%
|
6 301
-4%
|
5 952
-6%
|
5 687
-4%
|
5 588
-2%
|
5 334
-5%
|
5 354
+0%
|
5 918
+11%
|
6 589
+11%
|
7 574
+15%
|
8 270
+9%
|
9 014
+9%
|
9 704
+8%
|
10 280
+6%
|
10 730
+4%
|
10 397
-3%
|
9 702
-7%
|
8 885
-8%
|
8 022
-10%
|
7 331
-9%
|
6 559
-11%
|
5 835
-11%
|
5 497
-6%
|
5 341
-3%
|
5 503
+3%
|
5 818
+6%
|
6 012
+3%
|
6 140
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(59)
|
(58)
|
(57)
|
(57)
|
(56)
|
(52)
|
(46)
|
241
|
(34)
|
(32)
|
(28)
|
115
|
(16)
|
(10)
|
(8)
|
158
|
(10)
|
(10)
|
(9)
|
189
|
(5)
|
0
|
0
|
156
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
22
|
0
|
(6)
|
(21)
|
(24)
|
(63)
|
(77)
|
(83)
|
(27)
|
(87)
|
(91)
|
(94)
|
(77)
|
(97)
|
(97)
|
(96)
|
(76)
|
(91)
|
(91)
|
(90)
|
(90)
|
(90)
|
(87)
|
(83)
|
(80)
|
(76)
|
(75)
|
(76)
|
(78)
|
(83)
|
(93)
|
(110)
|
(125)
|
(140)
|
(154)
|
(161)
|
(170)
|
(177)
|
(181)
|
(187)
|
(190)
|
(191)
|
(187)
|
(183)
|
(184)
|
(190)
|
(195)
|
(203)
|
(214)
|
(230)
|
(270)
|
(315)
|
(353)
|
(401)
|
(443)
|
(476)
|
(508)
|
(520)
|
(522)
|
(532)
|
(543)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(10)
|
(70)
|
(125)
|
0
|
(56)
|
0
|
34
|
(54)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(52)
|
(6)
|
(6)
|
(6)
|
(254)
|
(359)
|
(444)
|
(454)
|
(212)
|
(117)
|
(49)
|
(43)
|
111
|
(125)
|
(108)
|
(104)
|
(290)
|
(275)
|
(288)
|
(166)
|
(372)
|
(358)
|
(65)
|
(205)
|
182
|
209
|
(67)
|
(40)
|
51
|
39
|
34
|
22
|
71
|
62
|
61
|
63
|
15
|
13
|
12
|
12
|
(11)
|
(8)
|
(8)
|
(8)
|
(3)
|
(2)
|
37
|
38
|
36
|
0
|
(24)
|
(24)
|
(24)
|
0
|
0
|
0
|
(54)
|
(120)
|
(186)
|
(263)
|
(257)
|
(191)
|
(125)
|
(48)
|
0
|
124
|
124
|
124
|
124
|
0
|
0
|
(85)
|
(117)
|
|
| Total Other Income |
121
|
40
|
60
|
(576)
|
(564)
|
(493)
|
(407)
|
44
|
371
|
362
|
281
|
43
|
234
|
252
|
239
|
38
|
209
|
241
|
247
|
41
|
253
|
218
|
219
|
39
|
187
|
148
|
105
|
(32)
|
17
|
13
|
5
|
2
|
28
|
19
|
25
|
15
|
40
|
46
|
19
|
(13)
|
(19)
|
(31)
|
12
|
(11)
|
63
|
65
|
37
|
(1)
|
21
|
24
|
31
|
3
|
19
|
19
|
22
|
(16)
|
(32)
|
(43)
|
(58)
|
155
|
188
|
222
|
251
|
75
|
82
|
80
|
83
|
98
|
106
|
134
|
145
|
175
|
164
|
211
|
204
|
313
|
334
|
308
|
296
|
143
|
112
|
46
|
64
|
106
|
171
|
283
|
378
|
440
|
483
|
494
|
497
|
496
|
453
|
371
|
302
|
230
|
|
| Pre-Tax Income |
(793)
N/A
|
(420)
+47%
|
(45)
+89%
|
(533)
-1 084%
|
(145)
+73%
|
(111)
+23%
|
121
N/A
|
1 050
+768%
|
1 612
+54%
|
2 083
+29%
|
2 414
+16%
|
2 064
-14%
|
2 387
+16%
|
2 421
+1%
|
2 514
+4%
|
2 755
+10%
|
3 040
+10%
|
3 423
+13%
|
3 599
+5%
|
3 569
-1%
|
3 578
+0%
|
3 404
-5%
|
3 486
+2%
|
3 692
+6%
|
3 812
+3%
|
3 797
0%
|
3 487
-8%
|
2 481
-29%
|
1 657
-33%
|
1 163
-30%
|
1 172
+1%
|
2 017
+72%
|
2 959
+47%
|
3 714
+26%
|
4 184
+13%
|
4 551
+9%
|
4 512
-1%
|
4 310
-4%
|
3 855
-11%
|
2 955
-23%
|
2 399
-19%
|
2 066
-14%
|
2 129
+3%
|
1 935
-9%
|
1 947
+1%
|
2 253
+16%
|
2 226
-1%
|
2 754
+24%
|
3 051
+11%
|
3 130
+3%
|
3 469
+11%
|
3 874
+12%
|
4 143
+7%
|
4 171
+1%
|
4 164
0%
|
4 216
+1%
|
4 226
+0%
|
4 339
+3%
|
4 572
+5%
|
4 930
+8%
|
5 235
+6%
|
5 619
+7%
|
6 027
+7%
|
6 080
+1%
|
6 378
+5%
|
6 598
+3%
|
6 733
+2%
|
6 686
-1%
|
6 510
-3%
|
6 318
-3%
|
5 974
-5%
|
5 728
-4%
|
5 575
-3%
|
5 340
-4%
|
5 347
+0%
|
6 017
+13%
|
6 732
+12%
|
7 695
+14%
|
8 383
+9%
|
8 919
+6%
|
9 506
+7%
|
9 945
+5%
|
10 328
+4%
|
10 032
-3%
|
9 452
-6%
|
8 773
-7%
|
8 037
-8%
|
7 418
-8%
|
6 765
-9%
|
6 010
-11%
|
5 642
-6%
|
5 453
-3%
|
5 436
0%
|
5 667
+4%
|
5 697
+1%
|
5 710
+0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
324
|
243
|
173
|
58
|
(44)
|
(52)
|
(25)
|
15
|
(165)
|
(316)
|
(531)
|
(481)
|
(522)
|
(413)
|
(473)
|
(582)
|
(696)
|
(924)
|
(1 010)
|
(987)
|
(966)
|
(917)
|
(927)
|
(1 051)
|
(1 024)
|
(1 035)
|
(920)
|
(561)
|
(382)
|
(216)
|
(250)
|
(547)
|
(848)
|
(1 094)
|
(1 243)
|
(1 323)
|
(1 276)
|
(1 171)
|
(974)
|
(719)
|
(563)
|
(456)
|
(336)
|
(176)
|
(91)
|
(183)
|
(311)
|
(592)
|
(764)
|
(820)
|
(962)
|
(1 053)
|
(1 153)
|
(1 168)
|
(1 189)
|
(1 230)
|
(1 185)
|
(1 175)
|
(1 188)
|
(1 335)
|
(1 354)
|
(1 501)
|
(1 642)
|
(2 339)
|
(2 313)
|
(2 193)
|
(2 033)
|
(1 150)
|
(1 078)
|
(977)
|
(788)
|
(711)
|
(601)
|
(291)
|
(370)
|
(422)
|
(558)
|
(970)
|
(1 064)
|
(1 150)
|
(1 289)
|
(1 368)
|
(1 403)
|
(1 283)
|
(1 196)
|
(1 086)
|
(936)
|
(908)
|
(858)
|
(698)
|
(677)
|
(654)
|
(563)
|
(626)
|
(654)
|
(709)
|
|
| Income from Continuing Operations |
(469)
|
(177)
|
128
|
(475)
|
(189)
|
(163)
|
96
|
1 065
|
1 447
|
1 767
|
1 883
|
1 583
|
1 865
|
2 008
|
2 041
|
2 173
|
2 344
|
2 499
|
2 589
|
2 582
|
2 612
|
2 487
|
2 559
|
2 641
|
2 788
|
2 762
|
2 567
|
1 920
|
1 275
|
947
|
922
|
1 470
|
2 111
|
2 620
|
2 941
|
3 228
|
3 236
|
3 139
|
2 881
|
2 236
|
1 836
|
1 610
|
1 793
|
1 759
|
1 856
|
2 070
|
1 915
|
2 162
|
2 287
|
2 310
|
2 507
|
2 821
|
2 990
|
3 003
|
2 975
|
2 986
|
3 041
|
3 164
|
3 384
|
3 595
|
3 881
|
4 118
|
4 385
|
3 741
|
4 065
|
4 405
|
4 700
|
5 536
|
5 432
|
5 341
|
5 186
|
5 017
|
4 974
|
5 049
|
4 977
|
5 595
|
6 174
|
6 725
|
7 319
|
7 769
|
8 217
|
8 577
|
8 925
|
8 749
|
8 256
|
7 687
|
7 101
|
6 510
|
5 907
|
5 312
|
4 965
|
4 799
|
4 873
|
5 041
|
5 043
|
5 001
|
|
| Net Income (Common) |
(469)
N/A
|
(177)
+62%
|
128
N/A
|
(344)
N/A
|
(189)
+45%
|
(163)
+14%
|
96
N/A
|
1 198
+1 148%
|
1 447
+21%
|
1 767
+22%
|
1 883
+7%
|
1 753
-7%
|
1 905
+9%
|
2 092
+10%
|
2 160
+3%
|
2 324
+8%
|
2 498
+7%
|
4 257
+70%
|
4 328
+2%
|
4 285
-1%
|
4 273
0%
|
2 496
-42%
|
2 569
+3%
|
2 657
+3%
|
2 800
+5%
|
2 774
-1%
|
2 558
-8%
|
1 908
-25%
|
1 267
-34%
|
941
-26%
|
914
-3%
|
1 456
+59%
|
2 089
+43%
|
2 589
+24%
|
2 903
+12%
|
3 184
+10%
|
3 188
+0%
|
3 091
-3%
|
2 836
-8%
|
2 201
-22%
|
1 806
-18%
|
1 583
-12%
|
1 761
+11%
|
1 728
-2%
|
1 822
+5%
|
2 033
+12%
|
1 882
-7%
|
2 125
+13%
|
2 249
+6%
|
2 273
+1%
|
2 468
+9%
|
2 777
+13%
|
2 945
+6%
|
2 958
+0%
|
2 932
-1%
|
2 944
+0%
|
2 999
+2%
|
3 122
+4%
|
3 342
+7%
|
3 551
+6%
|
3 837
+8%
|
4 074
+6%
|
4 341
+7%
|
3 649
-16%
|
4 017
+10%
|
4 365
+9%
|
4 649
+7%
|
5 538
+19%
|
5 392
-3%
|
5 295
-2%
|
5 154
-3%
|
4 986
-3%
|
4 946
-1%
|
5 022
+2%
|
4 952
-1%
|
5 568
+12%
|
6 145
+10%
|
6 696
+9%
|
7 287
+9%
|
7 736
+6%
|
8 183
+6%
|
8 540
+4%
|
8 886
+4%
|
8 710
-2%
|
8 217
-6%
|
7 649
-7%
|
7 064
-8%
|
6 477
-8%
|
5 876
-9%
|
5 284
-10%
|
4 940
-7%
|
4 775
-3%
|
4 848
+2%
|
5 015
+3%
|
5 016
+0%
|
4 973
-1%
|
|
| EPS (Diluted) |
-0.27
N/A
|
-0.11
+59%
|
0.07
N/A
|
-0.19
N/A
|
-0.11
+42%
|
-0.09
+18%
|
0.05
N/A
|
0.67
+1 240%
|
0.82
+22%
|
1
+22%
|
1.07
+7%
|
0.99
-7%
|
1.09
+10%
|
1.25
+15%
|
1.29
+3%
|
1.39
+8%
|
1.54
+11%
|
2.68
+74%
|
2.81
+5%
|
2.74
-2%
|
2.9
+6%
|
1.69
-42%
|
1.65
-2%
|
1.83
+11%
|
2.08
+14%
|
2.07
0%
|
1.94
-6%
|
1.44
-26%
|
0.99
-31%
|
0.72
-27%
|
0.71
-1%
|
1.15
+62%
|
1.66
+44%
|
2.12
+28%
|
2.42
+14%
|
2.62
+8%
|
2.66
+2%
|
2.6
-2%
|
2.45
-6%
|
1.88
-23%
|
1.54
-18%
|
1.36
-12%
|
1.54
+13%
|
1.51
-2%
|
1.62
+7%
|
1.8
+11%
|
1.69
-6%
|
1.91
+13%
|
2.06
+8%
|
2.09
+1%
|
2.29
+10%
|
2.57
+12%
|
2.76
+7%
|
2.81
+2%
|
2.83
+1%
|
2.82
0%
|
2.93
+4%
|
3.06
+4%
|
3.26
+7%
|
3.48
+7%
|
3.76
+8%
|
4
+6%
|
4.3
+7%
|
3.6
-16%
|
3.99
+11%
|
4.37
+10%
|
4.7
+8%
|
5.59
+19%
|
5.63
+1%
|
5.55
-1%
|
5.42
-2%
|
5.24
-3%
|
5.24
N/A
|
5.41
+3%
|
5.33
-1%
|
5.97
+12%
|
6.57
+10%
|
7.14
+9%
|
7.79
+9%
|
8.26
+6%
|
8.76
+6%
|
9.18
+5%
|
9.62
+5%
|
9.41
-2%
|
8.97
-5%
|
8.35
-7%
|
7.7
-8%
|
7.07
-8%
|
6.41
-9%
|
5.76
-10%
|
5.38
-7%
|
5.2
-3%
|
5.29
+2%
|
5.49
+4%
|
5.47
0%
|
5.45
0%
|
|