Allstate Corp
NYSE:ALL
Income Statement
Income Statement
Allstate 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 |
255
|
262
|
266
|
278
|
276
|
275
|
278
|
275
|
282
|
288
|
294
|
308
|
318
|
327
|
336
|
330
|
327
|
335
|
340
|
357
|
348
|
341
|
341
|
333
|
349
|
354
|
352
|
351
|
351
|
360
|
378
|
392
|
396
|
391
|
376
|
367
|
367
|
366
|
367
|
367
|
370
|
372
|
373
|
373
|
376
|
382
|
372
|
367
|
356
|
341
|
336
|
322
|
308
|
297
|
292
|
292
|
292
|
291
|
291
|
295
|
307
|
318
|
328
|
335
|
333
|
336
|
335
|
332
|
332
|
328
|
326
|
327
|
325
|
322
|
320
|
318
|
323
|
335
|
326
|
330
|
327
|
319
|
335
|
335
|
338
|
353
|
356
|
379
|
390
|
390
|
406
|
400
|
403
|
0
|
0
|
0
|
|
| Gross Premiums Earned |
24 707
|
25 013
|
25 252
|
25 654
|
26 050
|
26 344
|
26 696
|
26 981
|
27 210
|
27 495
|
27 786
|
28 061
|
28 399
|
28 670
|
28 897
|
29 088
|
29 254
|
29 394
|
29 353
|
29 333
|
29 251
|
29 152
|
29 175
|
29 099
|
29 026
|
28 971
|
28 956
|
28 862
|
28 712
|
28 545
|
28 309
|
28 152
|
28 133
|
28 137
|
28 167
|
28 125
|
28 095
|
28 041
|
27 978
|
28 180
|
28 346
|
28 567
|
28 843
|
28 978
|
29 144
|
29 360
|
29 656
|
29 970
|
30 292
|
30 573
|
30 836
|
31 086
|
31 378
|
31 741
|
32 110
|
32 467
|
32 793
|
33 086
|
33 338
|
33 582
|
33 845
|
34 076
|
34 350
|
35 561
|
36 127
|
36 818
|
37 549
|
37 452
|
38 014
|
38 592
|
39 139
|
38 275
|
38 377
|
38 242
|
38 145
|
39 232
|
40 767
|
42 409
|
44 125
|
46 211
|
46 903
|
47 908
|
48 982
|
50 081
|
51 267
|
52 397
|
53 606
|
54 916
|
56 378
|
57 963
|
59 670
|
61 239
|
62 527
|
63 445
|
63 898
|
64 404
|
|
| Revenue |
29 032
N/A
|
29 284
+1%
|
29 350
+0%
|
29 579
+1%
|
30 142
+2%
|
30 586
+1%
|
31 474
+3%
|
32 149
+2%
|
32 599
+1%
|
33 004
+1%
|
33 319
+1%
|
33 936
+2%
|
34 330
+1%
|
34 817
+1%
|
35 317
+1%
|
35 383
+0%
|
35 759
+1%
|
35 843
+0%
|
35 639
-1%
|
35 796
+0%
|
36 046
+1%
|
36 626
+2%
|
36 880
+1%
|
37 079
+1%
|
35 983
-3%
|
35 211
-2%
|
34 658
-2%
|
33 129
-4%
|
33 192
+0%
|
33 470
+1%
|
33 152
-1%
|
34 389
+4%
|
33 780
-2%
|
32 763
-3%
|
32 649
0%
|
32 337
-1%
|
32 589
+1%
|
32 808
+1%
|
33 240
+1%
|
33 217
0%
|
33 415
+1%
|
33 599
+1%
|
33 327
-1%
|
33 554
+1%
|
33 595
+0%
|
34 090
+1%
|
34 484
+1%
|
34 714
+1%
|
34 988
+1%
|
35 050
+0%
|
35 478
+1%
|
35 481
+0%
|
35 722
+1%
|
35 847
+0%
|
36 072
+1%
|
36 105
+0%
|
36 062
0%
|
36 274
+1%
|
36 354
+0%
|
36 847
+1%
|
37 381
+1%
|
37 774
+1%
|
38 166
+1%
|
39 553
+4%
|
39 827
+1%
|
40 296
+1%
|
41 079
+2%
|
39 828
-3%
|
41 064
+3%
|
42 117
+3%
|
42 733
+1%
|
41 541
-3%
|
40 401
-3%
|
39 648
-2%
|
39 241
-1%
|
41 909
+7%
|
44 494
+6%
|
46 737
+5%
|
48 539
+4%
|
50 588
+4%
|
50 473
0%
|
50 046
-1%
|
50 774
+1%
|
51 412
+1%
|
52 860
+3%
|
54 620
+3%
|
55 909
+2%
|
57 094
+2%
|
58 567
+3%
|
60 302
+3%
|
62 432
+4%
|
64 106
+3%
|
65 299
+2%
|
66 218
+1%
|
66 846
+1%
|
67 685
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(27 411)
|
(27 392)
|
(27 447)
|
(27 646)
|
(27 847)
|
(28 000)
|
(28 209)
|
(28 188)
|
(27 927)
|
(27 546)
|
(28 847)
|
(28 967)
|
(29 389)
|
(29 724)
|
(32 700)
|
(32 911)
|
(32 634)
|
(32 568)
|
(28 116)
|
(27 986)
|
(28 276)
|
(28 612)
|
(29 179)
|
(29 744)
|
(30 234)
|
(30 329)
|
(31 578)
|
(32 039)
|
(32 359)
|
(32 839)
|
(31 288)
|
(30 250)
|
(29 906)
|
(29 392)
|
(29 501)
|
(29 922)
|
(29 580)
|
(31 215)
|
(31 814)
|
(31 277)
|
(31 197)
|
(29 751)
|
(28 812)
|
(29 620)
|
(29 779)
|
(29 777)
|
(29 995)
|
(29 495)
|
(29 867)
|
(30 118)
|
(30 551)
|
(30 588)
|
(30 698)
|
(31 238)
|
(31 593)
|
(32 043)
|
(32 690)
|
(33 031)
|
(33 417)
|
(33 460)
|
(33 349)
|
(33 255)
|
(33 469)
|
(34 322)
|
(34 399)
|
(34 882)
|
(35 482)
|
(36 794)
|
(37 658)
|
(38 485)
|
(39 121)
|
(35 626)
|
(34 896)
|
(33 168)
|
(32 215)
|
(33 588)
|
(34 308)
|
(36 772)
|
(40 058)
|
(43 589)
|
(45 769)
|
(48 557)
|
(50 414)
|
(52 884)
|
(55 503)
|
(57 659)
|
(57 983)
|
(56 894)
|
(56 503)
|
(56 074)
|
(56 808)
|
(57 884)
|
(59 813)
|
(59 345)
|
(57 306)
|
(55 672)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(99)
|
(121)
|
(144)
|
(168)
|
(105)
|
(115)
|
(124)
|
(132)
|
(126)
|
(122)
|
(119)
|
(118)
|
(118)
|
(143)
|
(219)
|
(297)
|
(376)
|
(410)
|
(392)
|
(373)
|
(353)
|
(347)
|
(342)
|
(335)
|
(329)
|
(317)
|
(305)
|
(293)
|
(280)
|
(270)
|
(257)
|
(245)
|
(231)
|
|
| Benefits Claims Loss Adjustment |
(21 242)
|
(21 180)
|
(21 063)
|
(21 191)
|
(21 151)
|
(21 199)
|
(21 353)
|
(21 129)
|
(20 846)
|
(20 312)
|
(21 482)
|
(21 462)
|
(21 676)
|
(21 899)
|
(24 864)
|
(25 193)
|
(24 994)
|
(24 912)
|
(20 447)
|
(20 196)
|
(20 524)
|
(20 880)
|
(21 378)
|
(21 937)
|
(22 440)
|
(22 798)
|
(24 208)
|
(24 087)
|
(24 076)
|
(24 312)
|
(22 788)
|
(22 489)
|
(22 500)
|
(22 179)
|
(22 221)
|
(22 573)
|
(22 224)
|
(23 769)
|
(24 268)
|
(23 567)
|
(23 375)
|
(21 819)
|
(20 788)
|
(21 618)
|
(21 725)
|
(21 610)
|
(21 891)
|
(21 106)
|
(21 397)
|
(21 641)
|
(21 939)
|
(22 112)
|
(22 191)
|
(22 642)
|
(23 011)
|
(23 598)
|
(24 294)
|
(24 616)
|
(24 927)
|
(24 804)
|
(24 538)
|
(24 348)
|
(24 303)
|
(24 460)
|
(24 191)
|
(24 266)
|
(24 557)
|
(25 405)
|
(26 090)
|
(26 688)
|
(26 955)
|
(24 611)
|
(23 623)
|
(21 954)
|
(21 429)
|
(22 550)
|
(23 344)
|
(25 449)
|
(27 782)
|
(30 367)
|
(32 172)
|
(34 345)
|
(36 129)
|
(38 325)
|
(40 810)
|
(43 163)
|
(43 337)
|
(42 141)
|
(41 347)
|
(40 454)
|
(40 681)
|
(40 976)
|
(42 327)
|
(41 672)
|
(39 667)
|
(38 110)
|
|
| Policy Acquisition Expense |
(3 500)
|
(3 570)
|
(3 673)
|
(3 694)
|
(3 822)
|
(3 857)
|
(3 906)
|
(4 058)
|
(4 100)
|
(4 211)
|
(4 320)
|
(4 465)
|
(4 606)
|
(4 735)
|
(4 771)
|
(4 721)
|
(4 664)
|
(4 686)
|
(4 686)
|
(4 757)
|
(4 771)
|
(4 764)
|
(4 774)
|
(4 704)
|
(4 626)
|
(4 369)
|
(4 179)
|
(4 679)
|
(5 001)
|
(5 271)
|
(5 314)
|
(4 754)
|
(4 371)
|
(4 091)
|
(4 074)
|
(3 807)
|
(4 004)
|
(4 015)
|
(4 055)
|
(3 971)
|
(3 966)
|
(3 948)
|
(3 918)
|
(3 884)
|
(3 851)
|
(3 870)
|
(3 880)
|
(4 002)
|
(4 091)
|
(4 165)
|
(4 169)
|
(4 135)
|
(4 170)
|
(4 221)
|
(4 283)
|
(4 364)
|
(4 423)
|
(4 463)
|
(4 509)
|
(4 550)
|
(4 590)
|
(4 640)
|
(4 702)
|
(4 784)
|
(4 888)
|
(5 008)
|
(5 125)
|
(5 222)
|
(5 313)
|
(5 379)
|
(5 487)
|
(5 353)
|
(5 354)
|
(5 336)
|
(5 297)
|
(5 477)
|
(5 635)
|
(5 836)
|
(6 032)
|
(6 252)
|
(6 337)
|
(6 410)
|
(6 511)
|
(6 644)
|
(6 776)
|
(6 947)
|
(7 105)
|
(7 278)
|
(7 473)
|
(7 685)
|
(7 881)
|
(8 039)
|
(8 187)
|
(8 262)
|
(8 326)
|
(8 389)
|
|
| Other Operating Expenses |
(2 669)
|
(2 642)
|
(2 711)
|
(2 761)
|
(2 874)
|
(2 944)
|
(2 950)
|
(3 001)
|
(2 981)
|
(3 023)
|
(3 045)
|
(3 040)
|
(3 107)
|
(3 090)
|
(3 065)
|
(2 997)
|
(2 976)
|
(2 970)
|
(2 983)
|
(3 033)
|
(2 981)
|
(2 968)
|
(3 027)
|
(3 103)
|
(3 168)
|
(3 162)
|
(3 191)
|
(3 273)
|
(3 282)
|
(3 256)
|
(3 186)
|
(3 007)
|
(3 035)
|
(3 122)
|
(3 206)
|
(3 542)
|
(3 352)
|
(3 431)
|
(3 491)
|
(3 739)
|
(3 856)
|
(3 984)
|
(4 106)
|
(4 118)
|
(4 203)
|
(4 297)
|
(4 224)
|
(4 387)
|
(4 379)
|
(4 312)
|
(4 443)
|
(4 341)
|
(4 337)
|
(4 375)
|
(4 299)
|
(4 081)
|
(3 973)
|
(3 952)
|
(3 981)
|
(4 106)
|
(4 221)
|
(4 267)
|
(4 464)
|
(4 979)
|
(5 199)
|
(5 464)
|
(5 632)
|
(6 062)
|
(6 140)
|
(6 294)
|
(6 547)
|
(5 536)
|
(5 797)
|
(5 759)
|
(5 371)
|
(5 443)
|
(5 186)
|
(5 268)
|
(5 947)
|
(6 594)
|
(6 850)
|
(7 410)
|
(7 401)
|
(7 562)
|
(7 570)
|
(7 207)
|
(7 206)
|
(7 146)
|
(7 366)
|
(7 630)
|
(7 953)
|
(8 589)
|
(9 029)
|
(9 154)
|
(9 068)
|
(8 942)
|
|
| Operating Income |
1 621
N/A
|
1 892
+17%
|
1 903
+1%
|
1 933
+2%
|
2 295
+19%
|
2 586
+13%
|
3 265
+26%
|
3 961
+21%
|
4 672
+18%
|
5 458
+17%
|
4 472
-18%
|
4 969
+11%
|
4 941
-1%
|
5 093
+3%
|
2 617
-49%
|
2 472
-6%
|
3 125
+26%
|
3 275
+5%
|
7 523
+130%
|
7 810
+4%
|
7 770
-1%
|
8 014
+3%
|
7 701
-4%
|
7 335
-5%
|
5 749
-22%
|
4 882
-15%
|
3 080
-37%
|
1 090
-65%
|
833
-24%
|
631
-24%
|
1 864
+195%
|
4 139
+122%
|
3 874
-6%
|
3 371
-13%
|
3 148
-7%
|
2 415
-23%
|
3 009
+25%
|
1 593
-47%
|
1 426
-10%
|
1 940
+36%
|
2 218
+14%
|
3 848
+73%
|
4 515
+17%
|
3 934
-13%
|
3 816
-3%
|
4 313
+13%
|
4 489
+4%
|
5 219
+16%
|
5 121
-2%
|
4 932
-4%
|
4 927
0%
|
4 893
-1%
|
5 024
+3%
|
4 609
-8%
|
4 479
-3%
|
4 062
-9%
|
3 372
-17%
|
3 243
-4%
|
2 937
-9%
|
3 387
+15%
|
4 032
+19%
|
4 519
+12%
|
4 697
+4%
|
5 231
+11%
|
5 428
+4%
|
5 414
0%
|
5 597
+3%
|
3 034
-46%
|
3 406
+12%
|
3 632
+7%
|
3 612
-1%
|
5 915
+64%
|
5 505
-7%
|
6 480
+18%
|
7 026
+8%
|
8 321
+18%
|
10 186
+22%
|
9 965
-2%
|
8 481
-15%
|
6 999
-17%
|
4 704
-33%
|
1 489
-68%
|
360
-76%
|
(1 472)
N/A
|
(2 643)
-80%
|
(3 039)
-15%
|
(2 074)
+32%
|
200
N/A
|
2 064
+932%
|
4 228
+105%
|
5 624
+33%
|
6 222
+11%
|
5 486
-12%
|
6 873
+25%
|
9 540
+39%
|
12 013
+26%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(255)
|
(262)
|
(266)
|
(278)
|
(276)
|
(275)
|
(278)
|
(275)
|
(282)
|
(288)
|
(294)
|
(308)
|
(318)
|
(327)
|
(336)
|
(330)
|
(327)
|
(335)
|
(340)
|
(357)
|
(348)
|
(341)
|
(341)
|
(333)
|
(349)
|
(354)
|
(352)
|
(351)
|
(351)
|
(360)
|
(378)
|
(392)
|
(396)
|
(391)
|
(376)
|
(367)
|
(367)
|
(366)
|
(367)
|
(367)
|
(370)
|
(372)
|
(373)
|
(373)
|
(376)
|
(382)
|
(372)
|
(367)
|
(356)
|
(341)
|
(336)
|
(322)
|
(308)
|
(297)
|
(292)
|
(292)
|
(292)
|
(291)
|
(291)
|
(295)
|
(307)
|
(318)
|
(328)
|
(335)
|
(333)
|
(336)
|
(335)
|
(332)
|
(332)
|
(328)
|
(326)
|
(327)
|
(325)
|
(322)
|
(320)
|
(318)
|
(323)
|
(335)
|
(326)
|
(330)
|
(327)
|
(319)
|
(335)
|
(335)
|
(338)
|
(353)
|
(356)
|
(379)
|
(390)
|
(390)
|
(406)
|
(400)
|
(403)
|
(405)
|
(402)
|
(399)
|
|
| Non-Reccuring Items |
(182)
|
(200)
|
(216)
|
(119)
|
(122)
|
(101)
|
(80)
|
(74)
|
(62)
|
(64)
|
(44)
|
(51)
|
(58)
|
(50)
|
(61)
|
(41)
|
(130)
|
(134)
|
(176)
|
(182)
|
(74)
|
(66)
|
(16)
|
(339)
|
(487)
|
(1 743)
|
(2 870)
|
(3 758)
|
(4 071)
|
(3 314)
|
(2 759)
|
(2 506)
|
(1 997)
|
(1 795)
|
(1 329)
|
(967)
|
(871)
|
(663)
|
(760)
|
(607)
|
(535)
|
(521)
|
(364)
|
(273)
|
(231)
|
(707)
|
(1 423)
|
(1 456)
|
(1 550)
|
(1 035)
|
(354)
|
(335)
|
(248)
|
(273)
|
(383)
|
(488)
|
(524)
|
(546)
|
(430)
|
(338)
|
(314)
|
(315)
|
(277)
|
(347)
|
(295)
|
(232)
|
(209)
|
(74)
|
(89)
|
(138)
|
(138)
|
(145)
|
(326)
|
(1 003)
|
(1 183)
|
(1 201)
|
(1 060)
|
(409)
|
(236)
|
(221)
|
(160)
|
(61)
|
(52)
|
(51)
|
(66)
|
(92)
|
(165)
|
(169)
|
(152)
|
(138)
|
(79)
|
(61)
|
(67)
|
821
|
1 552
|
1 542
|
|
| Gain/Loss on Disposition of Assets |
(56)
|
(46)
|
7
|
4
|
(3)
|
0
|
(12)
|
(41)
|
(44)
|
(55)
|
(49)
|
(24)
|
(25)
|
(21)
|
(19)
|
(13)
|
(62)
|
(93)
|
(90)
|
(93)
|
(40)
|
(3)
|
4
|
(10)
|
(19)
|
(21)
|
(24)
|
(6)
|
6
|
7
|
6
|
7
|
5
|
6
|
13
|
19
|
(10)
|
(5)
|
(11)
|
(7)
|
16
|
12
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
12
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1 128
N/A
|
1 384
+23%
|
1 428
+3%
|
1 540
+8%
|
1 894
+23%
|
2 210
+17%
|
2 895
+31%
|
3 571
+23%
|
4 284
+20%
|
5 051
+18%
|
4 085
-19%
|
4 586
+12%
|
4 540
-1%
|
4 695
+3%
|
2 201
-53%
|
2 088
-5%
|
2 606
+25%
|
2 713
+4%
|
6 917
+155%
|
7 178
+4%
|
7 308
+2%
|
7 604
+4%
|
7 348
-3%
|
6 653
-9%
|
4 894
-26%
|
2 764
-44%
|
(166)
N/A
|
(3 025)
-1 722%
|
(3 583)
-18%
|
(3 036)
+15%
|
(1 267)
+58%
|
1 248
N/A
|
1 486
+19%
|
1 191
-20%
|
1 456
+22%
|
1 100
-24%
|
1 761
+60%
|
559
-68%
|
288
-48%
|
959
+233%
|
1 329
+39%
|
2 967
+123%
|
3 796
+28%
|
3 306
-13%
|
3 224
-2%
|
3 236
+0%
|
2 697
-17%
|
3 396
+26%
|
3 215
-5%
|
3 556
+11%
|
4 237
+19%
|
4 236
0%
|
4 468
+5%
|
4 039
-10%
|
3 804
-6%
|
3 282
-14%
|
2 556
-22%
|
2 406
-6%
|
2 216
-8%
|
2 754
+24%
|
3 411
+24%
|
3 886
+14%
|
4 092
+5%
|
4 549
+11%
|
4 800
+6%
|
4 846
+1%
|
5 053
+4%
|
2 628
-48%
|
2 985
+14%
|
3 166
+6%
|
3 148
-1%
|
5 443
+73%
|
4 854
-11%
|
5 155
+6%
|
5 523
+7%
|
6 802
+23%
|
8 803
+29%
|
9 221
+5%
|
7 919
-14%
|
6 448
-19%
|
4 217
-35%
|
1 109
-74%
|
(27)
N/A
|
(1 858)
-6 781%
|
(3 047)
-64%
|
(3 484)
-14%
|
(2 595)
+26%
|
(348)
+87%
|
1 522
N/A
|
3 700
+143%
|
5 139
+39%
|
5 761
+12%
|
5 016
-13%
|
7 289
+45%
|
10 690
+47%
|
13 156
+23%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(6)
|
(93)
|
(123)
|
(65)
|
(180)
|
(252)
|
(495)
|
(846)
|
(1 103)
|
(1 426)
|
(1 096)
|
(1 230)
|
(1 185)
|
(1 225)
|
(335)
|
(323)
|
(549)
|
(598)
|
(2 096)
|
(2 185)
|
(2 235)
|
(2 335)
|
(2 259)
|
(2 017)
|
(1 405)
|
(653)
|
376
|
1 346
|
1 282
|
1 099
|
474
|
(394)
|
(238)
|
(187)
|
(306)
|
(189)
|
(429)
|
4
|
83
|
(172)
|
(300)
|
(891)
|
(1 172)
|
(1 000)
|
(975)
|
(976)
|
(844)
|
(1 116)
|
(1 044)
|
(1 174)
|
(1 390)
|
(1 386)
|
(1 541)
|
(1 402)
|
(1 298)
|
(1 111)
|
(816)
|
(750)
|
(690)
|
(877)
|
(1 085)
|
(1 252)
|
(1 312)
|
(1 504)
|
(1 444)
|
(1 352)
|
(1 277)
|
(497)
|
(568)
|
(615)
|
(614)
|
(1 116)
|
(982)
|
(1 028)
|
(1 111)
|
(1 373)
|
(1 805)
|
(1 894)
|
(1 602)
|
(1 289)
|
(814)
|
(163)
|
93
|
494
|
727
|
811
|
592
|
135
|
(216)
|
(672)
|
(943)
|
(1 162)
|
(1 019)
|
(1 540)
|
(2 361)
|
(2 890)
|
|
| Income from Continuing Operations |
1 122
|
1 291
|
1 305
|
1 475
|
1 714
|
1 958
|
2 400
|
2 725
|
3 181
|
3 625
|
2 989
|
3 356
|
3 355
|
3 470
|
1 866
|
1 765
|
2 057
|
2 115
|
4 821
|
4 993
|
5 073
|
5 269
|
5 089
|
4 636
|
3 489
|
2 111
|
210
|
(1 679)
|
(2 301)
|
(1 937)
|
(793)
|
854
|
1 248
|
1 004
|
1 150
|
911
|
1 332
|
563
|
371
|
787
|
1 029
|
2 076
|
2 624
|
2 306
|
2 249
|
2 260
|
1 853
|
2 280
|
2 171
|
2 382
|
2 847
|
2 850
|
2 927
|
2 637
|
2 506
|
2 171
|
1 740
|
1 656
|
1 526
|
1 877
|
2 326
|
2 634
|
2 780
|
3 045
|
3 356
|
3 494
|
3 776
|
2 131
|
2 417
|
2 551
|
2 534
|
4 327
|
3 872
|
4 127
|
4 412
|
5 429
|
6 998
|
7 327
|
6 317
|
5 159
|
3 403
|
946
|
66
|
(1 364)
|
(2 320)
|
(2 673)
|
(2 003)
|
(213)
|
1 306
|
3 028
|
4 196
|
4 599
|
3 997
|
5 749
|
8 329
|
10 266
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
7
|
33
|
37
|
52
|
60
|
53
|
44
|
58
|
42
|
25
|
44
|
5
|
32
|
68
|
47
|
73
|
49
|
16
|
|
| Net Income (Common) |
753
N/A
|
929
+23%
|
951
+2%
|
1 134
+19%
|
1 704
+50%
|
1 948
+14%
|
2 391
+23%
|
2 705
+13%
|
2 989
+10%
|
3 435
+15%
|
2 800
-18%
|
3 181
+14%
|
3 355
+5%
|
3 470
+3%
|
1 866
-46%
|
1 765
-5%
|
2 057
+17%
|
2 115
+3%
|
4 821
+128%
|
4 993
+4%
|
5 073
+2%
|
5 269
+4%
|
5 089
-3%
|
4 636
-9%
|
3 489
-25%
|
2 111
-39%
|
210
-90%
|
(1 679)
N/A
|
(2 301)
-37%
|
(1 937)
+16%
|
(793)
+59%
|
854
N/A
|
1 248
+46%
|
1 004
-20%
|
1 150
+15%
|
911
-21%
|
1 332
+46%
|
563
-58%
|
371
-34%
|
787
+112%
|
1 029
+31%
|
2 076
+102%
|
2 624
+26%
|
2 306
-12%
|
2 249
-2%
|
2 260
+0%
|
1 847
-18%
|
2 263
+23%
|
2 141
-5%
|
2 321
+8%
|
2 761
+19%
|
2 746
-1%
|
2 807
+2%
|
2 519
-10%
|
2 390
-5%
|
2 055
-14%
|
1 624
-21%
|
1 540
-5%
|
1 410
-8%
|
1 761
+25%
|
2 210
+25%
|
2 518
+14%
|
2 664
+6%
|
3 438
+29%
|
3 749
+9%
|
3 877
+3%
|
4 182
+8%
|
2 012
-52%
|
2 296
+14%
|
2 439
+6%
|
2 386
-2%
|
4 678
+96%
|
3 930
-16%
|
4 333
+10%
|
4 570
+5%
|
5 461
+19%
|
3 540
-35%
|
3 911
+10%
|
3 293
-16%
|
1 485
-55%
|
3 527
+138%
|
892
-75%
|
(301)
N/A
|
(1 416)
-370%
|
(2 381)
-68%
|
(2 730)
-15%
|
(2 086)
+24%
|
(316)
+85%
|
1 219
N/A
|
2 909
+139%
|
4 111
+41%
|
4 550
+11%
|
3 927
-14%
|
5 705
+45%
|
8 261
+45%
|
10 165
+23%
|
|
| EPS (Diluted) |
1.05
N/A
|
1.3
+24%
|
1.34
+3%
|
1.59
+19%
|
2.4
+51%
|
2.75
+15%
|
3.38
+23%
|
3.85
+14%
|
4.21
+9%
|
4.87
+16%
|
4.01
-18%
|
4.54
+13%
|
4.91
+8%
|
5.15
+5%
|
2.84
-45%
|
2.64
-7%
|
3.17
+20%
|
3.31
+4%
|
7.6
+130%
|
7.84
+3%
|
8.15
+4%
|
8.65
+6%
|
8.69
+0%
|
7.77
-11%
|
6.19
-20%
|
3.81
-38%
|
0.38
-90%
|
-3.06
N/A
|
-4.26
-39%
|
-3.59
+16%
|
-1.48
+59%
|
1.58
N/A
|
2.31
+46%
|
1.86
-19%
|
2.13
+15%
|
1.68
-21%
|
2.48
+48%
|
1.07
-57%
|
0.72
-33%
|
1.5
+108%
|
2.04
+36%
|
4.2
+106%
|
5.35
+27%
|
4.68
-13%
|
4.67
0%
|
4.76
+2%
|
3.95
-17%
|
4.81
+22%
|
4.72
-2%
|
5.26
+11%
|
6.4
+22%
|
6.27
-2%
|
6.63
+6%
|
6.09
-8%
|
5.94
-2%
|
5.05
-15%
|
4.24
-16%
|
4.07
-4%
|
3.75
-8%
|
4.67
+25%
|
5.95
+27%
|
6.82
+15%
|
7.25
+6%
|
9.34
+29%
|
10.41
+11%
|
11.5
+10%
|
11.88
+3%
|
5.69
-52%
|
6.79
+19%
|
7.23
+6%
|
7.15
-1%
|
14
+96%
|
12.2
-13%
|
13.66
+12%
|
14.55
+7%
|
17.28
+19%
|
11.68
-32%
|
12.9
+10%
|
11.05
-14%
|
4.96
-55%
|
12.82
+158%
|
3.25
-75%
|
-1.11
N/A
|
-5.22
-370%
|
-9.01
-73%
|
-10.38
-15%
|
-7.96
+23%
|
-1.2
+85%
|
4.58
N/A
|
10.89
+138%
|
15.33
+41%
|
16.99
+11%
|
14.62
-14%
|
21.29
+46%
|
31
+46%
|
38.06
+23%
|
|