FirstEnergy Corp
NYSE:FE
Income Statement
Earnings Waterfall
FirstEnergy Corp
Income Statement
FirstEnergy 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 |
556
|
708
|
837
|
934
|
956
|
893
|
848
|
826
|
809
|
775
|
749
|
701
|
666
|
667
|
648
|
654
|
656
|
645
|
657
|
680
|
702
|
722
|
747
|
761
|
743
|
734
|
711
|
694
|
702
|
697
|
695
|
838
|
847
|
854
|
848
|
695
|
680
|
721
|
799
|
882
|
938
|
954
|
964
|
946
|
911
|
963
|
941
|
945
|
913
|
909
|
906
|
917
|
955
|
964
|
983
|
995
|
1 015
|
1 033
|
1 047
|
1 046
|
918
|
888
|
855
|
846
|
953
|
953
|
1 062
|
1 052
|
1 051
|
1 053
|
957
|
960
|
962
|
972
|
974
|
977
|
988
|
1 015
|
1 036
|
1 054
|
1 066
|
1 050
|
1 032
|
994
|
955
|
941
|
947
|
985
|
1 027
|
1 060
|
1 062
|
1 040
|
1 011
|
986
|
0
|
0
|
|
| Revenue |
7 999
N/A
|
8 867
+11%
|
9 961
+12%
|
11 461
+15%
|
11 453
0%
|
12 444
+9%
|
12 398
0%
|
11 899
-4%
|
11 325
-5%
|
11 087
-2%
|
11 226
+1%
|
11 660
+4%
|
11 600
-1%
|
11 827
+2%
|
11 678
-1%
|
11 797
+1%
|
11 358
-4%
|
11 313
0%
|
11 221
-1%
|
11 081
-1%
|
11 501
+4%
|
11 769
+2%
|
12 127
+3%
|
12 404
+2%
|
12 802
+3%
|
13 106
+2%
|
13 242
+1%
|
13 505
+2%
|
13 627
+1%
|
13 684
+0%
|
13 710
+0%
|
13 214
-4%
|
12 973
-2%
|
12 938
0%
|
12 808
-1%
|
13 128
+2%
|
13 339
+2%
|
13 616
+2%
|
14 535
+7%
|
15 526
+7%
|
16 105
+4%
|
16 561
+3%
|
16 239
-2%
|
15 572
-4%
|
15 255
-2%
|
15 006
-2%
|
14 775
-2%
|
14 755
0%
|
14 892
+1%
|
15 354
+3%
|
15 343
0%
|
15 199
-1%
|
15 049
-1%
|
14 764
-2%
|
14 733
0%
|
14 968
+2%
|
15 026
+0%
|
14 998
0%
|
14 934
0%
|
14 728
-1%
|
10 700
-27%
|
9 686
-9%
|
8 767
-9%
|
7 760
-11%
|
10 928
+41%
|
10 935
+0%
|
11 078
+1%
|
11 232
+1%
|
11 261
+0%
|
11 282
+0%
|
11 173
-1%
|
11 072
-1%
|
11 035
0%
|
10 861
-2%
|
10 867
+0%
|
10 926
+1%
|
10 790
-1%
|
10 807
+0%
|
10 907
+1%
|
11 009
+1%
|
11 132
+1%
|
11 395
+2%
|
11 591
+2%
|
11 942
+3%
|
12 459
+4%
|
12 701
+2%
|
16 120
+27%
|
16 132
+0%
|
12 870
-20%
|
16 157
+26%
|
13 200
-18%
|
13 442
+2%
|
13 472
+0%
|
13 950
+4%
|
14 050
+1%
|
14 469
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(820)
|
(674)
|
(646)
|
(620)
|
0
|
(611)
|
(589)
|
0
|
0
|
0
|
0
|
0
|
0
|
(895)
|
(1 828)
|
(3 115)
|
0
|
(4 114)
|
(4 172)
|
(4 202)
|
(3 041)
|
0
|
0
|
(2 115)
|
(3 836)
|
(4 836)
|
(5 906)
|
(6 044)
|
(4 291)
|
(4 434)
|
(4 388)
|
(4 395)
|
(4 730)
|
(4 825)
|
(4 864)
|
(4 870)
|
(4 624)
|
(4 572)
|
(4 729)
|
(4 759)
|
(4 874)
|
(4 948)
|
(4 773)
|
(4 487)
|
(4 246)
|
(3 933)
|
(3 754)
|
(3 811)
|
(3 963)
|
(4 472)
|
(4 689)
|
(4 757)
|
(4 716)
|
(4 374)
|
(4 280)
|
(4 301)
|
(4 318)
|
(4 329)
|
(4 229)
|
(3 999)
|
(3 310)
|
(2 977)
|
(2 738)
|
(2 533)
|
(2 926)
|
(2 955)
|
(3 002)
|
(3 104)
|
(3 109)
|
(3 070)
|
(2 984)
|
(2 906)
|
(2 927)
|
(2 840)
|
(2 842)
|
(2 810)
|
(2 701)
|
(2 725)
|
(2 726)
|
(2 834)
|
(2 964)
|
(3 121)
|
(3 309)
|
(3 544)
|
(3 863)
|
(4 112)
|
(5 328)
|
(5 374)
|
(4 108)
|
(5 144)
|
(4 003)
|
(3 934)
|
(3 912)
|
(3 964)
|
(4 040)
|
(4 295)
|
|
| Gross Profit |
7 179
N/A
|
8 193
+14%
|
9 315
+14%
|
10 841
+16%
|
0
N/A
|
11 833
N/A
|
11 810
0%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
10 932
N/A
|
9 850
-10%
|
8 682
-12%
|
0
N/A
|
7 199
N/A
|
7 049
-2%
|
6 879
-2%
|
8 460
+23%
|
0
N/A
|
0
N/A
|
10 289
N/A
|
8 966
-13%
|
8 270
-8%
|
7 336
-11%
|
7 461
+2%
|
9 336
+25%
|
9 250
-1%
|
9 322
+1%
|
8 819
-5%
|
8 243
-7%
|
8 113
-2%
|
7 944
-2%
|
8 258
+4%
|
8 715
+6%
|
9 044
+4%
|
9 806
+8%
|
10 767
+10%
|
11 231
+4%
|
11 613
+3%
|
11 466
-1%
|
11 085
-3%
|
11 009
-1%
|
11 073
+1%
|
11 021
0%
|
10 944
-1%
|
10 929
0%
|
10 882
0%
|
10 654
-2%
|
10 442
-2%
|
10 333
-1%
|
10 390
+1%
|
10 453
+1%
|
10 667
+2%
|
10 708
+0%
|
10 669
0%
|
10 705
+0%
|
10 729
+0%
|
7 390
-31%
|
6 709
-9%
|
6 029
-10%
|
5 227
-13%
|
8 002
+53%
|
7 980
0%
|
8 076
+1%
|
8 128
+1%
|
8 152
+0%
|
8 212
+1%
|
8 189
0%
|
8 166
0%
|
8 108
-1%
|
8 021
-1%
|
8 025
+0%
|
8 116
+1%
|
8 089
0%
|
8 082
0%
|
8 181
+1%
|
8 175
0%
|
8 168
0%
|
8 274
+1%
|
8 282
+0%
|
8 398
+1%
|
8 596
+2%
|
8 589
0%
|
10 792
+26%
|
10 758
0%
|
8 762
-19%
|
11 013
+26%
|
9 197
-16%
|
9 508
+3%
|
9 560
+1%
|
9 986
+4%
|
10 010
+0%
|
10 174
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 494)
|
(6 334)
|
(7 217)
|
(8 555)
|
(9 365)
|
(9 741)
|
(10 110)
|
(10 324)
|
(9 926)
|
(9 644)
|
(9 382)
|
(9 639)
|
(9 551)
|
(8 968)
|
(7 910)
|
(6 760)
|
(9 291)
|
(5 052)
|
(4 766)
|
(4 380)
|
(5 854)
|
(8 998)
|
(9 298)
|
(7 469)
|
(6 148)
|
(5 474)
|
(4 686)
|
(4 815)
|
(6 577)
|
(6 809)
|
(6 640)
|
(6 471)
|
(6 233)
|
(6 165)
|
(6 272)
|
(6 360)
|
(6 394)
|
(7 367)
|
(8 134)
|
(8 453)
|
(8 660)
|
(8 599)
|
(8 430)
|
(8 206)
|
(8 257)
|
(8 410)
|
(8 386)
|
(8 613)
|
(8 811)
|
(9 019)
|
(9 010)
|
(8 571)
|
(8 372)
|
(8 268)
|
(8 062)
|
(8 161)
|
(8 205)
|
(8 568)
|
(8 101)
|
(8 131)
|
(5 293)
|
(4 905)
|
(2 688)
|
(2 001)
|
(5 533)
|
(5 702)
|
(5 660)
|
(5 735)
|
(5 650)
|
(5 805)
|
(5 897)
|
(5 903)
|
(5 598)
|
(5 608)
|
(5 682)
|
(5 733)
|
(5 927)
|
(6 002)
|
(6 304)
|
(6 388)
|
(6 551)
|
(6 548)
|
(6 421)
|
(6 663)
|
(6 686)
|
(6 687)
|
(8 305)
|
(8 110)
|
(6 496)
|
(8 249)
|
(6 928)
|
(7 178)
|
(7 185)
|
(7 512)
|
(7 313)
|
(7 374)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
184
|
0
|
0
|
0
|
194
|
238
|
307
|
386
|
257
|
273
|
324
|
371
|
405
|
425
|
451
|
479
|
500
|
564
|
566
|
520
|
524
|
485
|
435
|
386
|
316
|
304
|
251
|
193
|
0
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(24)
|
(35)
|
(49)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(890)
|
(972)
|
(1 066)
|
(1 165)
|
(721)
|
(1 326)
|
(1 380)
|
(1 609)
|
(604)
|
(374)
|
(166)
|
227
|
(585)
|
(584)
|
(587)
|
(592)
|
(588)
|
(593)
|
(588)
|
(589)
|
(596)
|
(604)
|
(619)
|
(628)
|
(638)
|
(646)
|
(655)
|
(661)
|
(677)
|
(690)
|
(707)
|
(727)
|
(757)
|
(752)
|
(757)
|
(751)
|
(750)
|
(800)
|
(897)
|
(1 012)
|
(1 062)
|
(1 120)
|
(1 116)
|
(1 091)
|
(1 119)
|
(1 133)
|
(1 150)
|
(1 194)
|
(1 202)
|
(1 203)
|
(1 205)
|
(1 197)
|
(1 220)
|
(1 245)
|
(1 265)
|
(1 285)
|
(1 282)
|
(1 292)
|
(1 304)
|
(1 287)
|
(933)
|
(854)
|
(774)
|
(724)
|
(1 027)
|
(1 054)
|
(1 083)
|
(1 105)
|
(1 136)
|
(1 156)
|
(1 182)
|
(1 203)
|
(1 220)
|
(1 240)
|
(1 252)
|
(1 264)
|
(1 274)
|
(1 280)
|
(1 282)
|
(1 292)
|
(1 302)
|
(1 319)
|
(1 344)
|
(1 350)
|
(1 375)
|
(1 396)
|
(1 770)
|
(1 804)
|
(1 461)
|
(1 842)
|
(1 517)
|
(1 551)
|
(1 581)
|
(1 611)
|
(1 629)
|
(1 646)
|
|
| Purchased Fuel Power Gas |
(1 422)
|
(1 761)
|
(2 227)
|
(3 201)
|
(3 310)
|
(3 939)
|
(4 211)
|
(4 136)
|
(4 159)
|
(4 193)
|
(4 249)
|
(4 335)
|
(4 469)
|
0
|
0
|
0
|
(4 011)
|
0
|
0
|
0
|
(1 212)
|
(1 121)
|
(2 306)
|
(2 633)
|
(1 178)
|
(385)
|
484
|
455
|
(1 340)
|
(1 324)
|
(1 284)
|
(1 230)
|
(1 153)
|
(1 175)
|
(1 249)
|
(1 347)
|
(1 432)
|
(1 551)
|
(1 836)
|
(2 068)
|
(2 317)
|
(2 405)
|
(2 426)
|
(2 430)
|
(2 471)
|
(2 560)
|
(2 532)
|
(2 553)
|
(2 496)
|
(2 483)
|
(2 405)
|
(2 292)
|
(2 280)
|
(2 176)
|
(2 009)
|
(1 947)
|
(1 855)
|
(1 723)
|
(1 778)
|
(1 746)
|
(571)
|
(394)
|
(22)
|
302
|
(497)
|
(432)
|
(494)
|
(505)
|
(538)
|
(530)
|
(531)
|
(516)
|
(497)
|
(464)
|
(412)
|
(391)
|
(369)
|
(389)
|
(424)
|
(455)
|
(481)
|
(503)
|
(581)
|
(658)
|
(730)
|
(723)
|
(806)
|
(763)
|
(538)
|
(643)
|
(498)
|
(471)
|
(464)
|
(508)
|
(548)
|
(572)
|
|
| Other Operating Expenses |
(3 183)
|
(3 601)
|
(3 925)
|
(4 189)
|
(5 518)
|
(4 477)
|
(4 519)
|
(4 580)
|
(5 357)
|
(5 316)
|
(5 274)
|
(5 916)
|
(4 754)
|
(8 656)
|
(7 647)
|
(6 538)
|
(5 097)
|
(4 884)
|
(4 629)
|
(4 270)
|
(4 546)
|
(7 837)
|
(6 939)
|
(4 728)
|
(4 856)
|
(4 928)
|
(4 950)
|
(4 995)
|
(4 876)
|
(5 099)
|
(4 900)
|
(4 707)
|
(4 323)
|
(4 283)
|
(4 266)
|
(4 260)
|
(4 212)
|
(5 016)
|
(5 401)
|
(5 373)
|
(5 281)
|
(5 074)
|
(4 888)
|
(4 685)
|
(4 667)
|
(4 717)
|
(4 704)
|
(4 866)
|
(5 113)
|
(5 333)
|
(5 400)
|
(5 082)
|
(4 872)
|
(4 847)
|
(4 788)
|
(4 929)
|
(5 068)
|
(5 553)
|
(5 019)
|
(5 098)
|
(3 789)
|
(3 657)
|
(1 892)
|
(1 579)
|
(4 009)
|
(4 216)
|
(4 083)
|
(4 125)
|
(3 976)
|
(4 107)
|
(4 160)
|
(4 149)
|
(3 832)
|
(3 904)
|
(4 018)
|
(4 078)
|
(4 224)
|
(4 333)
|
(4 598)
|
(4 641)
|
(4 768)
|
(4 726)
|
(4 496)
|
(4 655)
|
(4 581)
|
(4 568)
|
(5 729)
|
(5 543)
|
(4 497)
|
(5 764)
|
(4 913)
|
(5 156)
|
(5 140)
|
(5 393)
|
(5 136)
|
(5 156)
|
|
| Operating Income |
1 685
N/A
|
1 860
+10%
|
2 098
+13%
|
2 286
+9%
|
2 088
-9%
|
2 092
+0%
|
1 700
-19%
|
1 575
-7%
|
1 399
-11%
|
1 443
+3%
|
1 844
+28%
|
2 020
+10%
|
2 049
+1%
|
1 964
-4%
|
1 940
-1%
|
1 922
-1%
|
2 067
+8%
|
2 147
+4%
|
2 283
+6%
|
2 499
+9%
|
2 606
+4%
|
2 771
+6%
|
2 829
+2%
|
2 820
0%
|
2 818
0%
|
2 796
-1%
|
2 650
-5%
|
2 646
0%
|
2 759
+4%
|
2 441
-12%
|
2 682
+10%
|
2 348
-12%
|
2 010
-14%
|
1 948
-3%
|
1 672
-14%
|
1 898
+14%
|
2 321
+22%
|
1 677
-28%
|
1 672
0%
|
2 314
+38%
|
2 571
+11%
|
3 014
+17%
|
3 036
+1%
|
2 879
-5%
|
2 752
-4%
|
2 663
-3%
|
2 635
-1%
|
2 331
-12%
|
2 118
-9%
|
1 863
-12%
|
1 644
-12%
|
1 871
+14%
|
1 961
+5%
|
2 122
+8%
|
2 391
+13%
|
2 506
+5%
|
2 503
0%
|
2 101
-16%
|
2 604
+24%
|
2 598
0%
|
2 097
-19%
|
1 804
-14%
|
3 341
+85%
|
3 226
-3%
|
2 469
-23%
|
2 278
-8%
|
2 416
+6%
|
2 393
-1%
|
2 502
+5%
|
2 407
-4%
|
2 292
-5%
|
2 263
-1%
|
2 510
+11%
|
2 413
-4%
|
2 343
-3%
|
2 383
+2%
|
2 162
-9%
|
2 080
-4%
|
1 877
-10%
|
1 787
-5%
|
1 617
-10%
|
1 726
+7%
|
1 861
+8%
|
1 735
-7%
|
1 910
+10%
|
1 902
0%
|
2 487
+31%
|
2 648
+6%
|
2 266
-14%
|
2 764
+22%
|
2 269
-18%
|
2 330
+3%
|
2 375
+2%
|
2 474
+4%
|
2 697
+9%
|
2 800
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(556)
|
(708)
|
(837)
|
(934)
|
(956)
|
(893)
|
(848)
|
(826)
|
(624)
|
(590)
|
(564)
|
(516)
|
(461)
|
(421)
|
(355)
|
(278)
|
(439)
|
(426)
|
(454)
|
(514)
|
(553)
|
(583)
|
(609)
|
(639)
|
(623)
|
(613)
|
(583)
|
(531)
|
(643)
|
(620)
|
(628)
|
(645)
|
(643)
|
(623)
|
(613)
|
(605)
|
(563)
|
(599)
|
(677)
|
(758)
|
(798)
|
(850)
|
(878)
|
(847)
|
(843)
|
(859)
|
(865)
|
(1 013)
|
(877)
|
(868)
|
(825)
|
(844)
|
(947)
|
(919)
|
(958)
|
(909)
|
(942)
|
(994)
|
(928)
|
(940)
|
(918)
|
(916)
|
(902)
|
(921)
|
(953)
|
(953)
|
(1 062)
|
(1 052)
|
(1 051)
|
(1 053)
|
(957)
|
(960)
|
(962)
|
(972)
|
(974)
|
(977)
|
(988)
|
(1 015)
|
(1 036)
|
(1 054)
|
(1 066)
|
(1 050)
|
(1 032)
|
(994)
|
(787)
|
(717)
|
(874)
|
(869)
|
(852)
|
(1 106)
|
(915)
|
(912)
|
(929)
|
(926)
|
(969)
|
(1 013)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(94)
|
(94)
|
(211)
|
77
|
77
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(38)
|
(63)
|
0
|
0
|
0
|
0
|
(327)
|
0
|
0
|
(298)
|
(578)
|
0
|
0
|
0
|
(920)
|
(920)
|
(920)
|
(920)
|
(609)
|
(726)
|
(1 223)
|
(1 214)
|
(671)
|
(561)
|
(65)
|
(74)
|
(843)
|
(836)
|
(851)
|
(851)
|
(646)
|
0
|
(2 093)
|
(2 093)
|
(145)
|
0
|
0
|
(13)
|
(143)
|
0
|
0
|
0
|
(144)
|
0
|
0
|
0
|
(674)
|
(1 097)
|
(1 097)
|
(1 097)
|
(477)
|
55
|
55
|
55
|
491
|
344
|
226
|
227
|
(99)
|
(61)
|
80
|
79
|
(114)
|
0
|
(222)
|
(222)
|
(107)
|
(64)
|
(3)
|
(3)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
569
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
569
|
569
|
569
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(31)
|
(22)
|
(39)
|
(36)
|
(8)
|
44
|
58
|
69
|
88
|
53
|
106
|
143
|
173
|
205
|
192
|
224
|
232
|
243
|
289
|
312
|
355
|
432
|
467
|
472
|
508
|
517
|
488
|
540
|
572
|
415
|
344
|
262
|
118
|
164
|
208
|
169
|
195
|
165
|
158
|
160
|
151
|
|
| Pre-Tax Income |
1 129
N/A
|
1 152
+2%
|
1 261
+9%
|
1 352
+7%
|
1 133
-16%
|
1 105
-2%
|
758
-31%
|
538
-29%
|
852
+58%
|
931
+9%
|
1 281
+38%
|
1 504
+17%
|
1 588
+6%
|
1 544
-3%
|
1 585
+3%
|
1 644
+4%
|
1 628
-1%
|
1 721
+6%
|
1 829
+6%
|
1 985
+9%
|
2 053
+3%
|
2 188
+7%
|
2 220
+1%
|
2 181
-2%
|
2 195
+1%
|
2 166
-1%
|
2 029
-6%
|
2 052
+1%
|
2 116
+3%
|
1 821
-14%
|
2 054
+13%
|
1 703
-17%
|
1 040
-39%
|
1 325
+27%
|
1 059
-20%
|
995
-6%
|
1 180
+19%
|
1 078
-9%
|
995
-8%
|
1 556
+56%
|
1 422
-9%
|
1 813
+27%
|
1 807
0%
|
1 681
-7%
|
1 300
-23%
|
1 078
-17%
|
547
-49%
|
104
-81%
|
570
+448%
|
434
-24%
|
754
+74%
|
953
+26%
|
171
-82%
|
367
+115%
|
579
+58%
|
715
+23%
|
893
+25%
|
1 068
+20%
|
(453)
N/A
|
(443)
+2%
|
1 078
N/A
|
946
-12%
|
2 508
+165%
|
2 380
-5%
|
1 426
-40%
|
1 431
+0%
|
1 497
+5%
|
1 514
+1%
|
1 512
0%
|
1 546
+2%
|
1 559
+1%
|
1 535
-2%
|
1 117
-27%
|
633
-43%
|
584
-8%
|
664
+14%
|
1 129
+70%
|
1 587
+41%
|
1 368
-14%
|
1 296
-5%
|
1 559
+20%
|
1 508
-3%
|
1 595
+6%
|
1 540
-3%
|
1 439
-7%
|
1 468
+2%
|
1 955
+33%
|
1 976
+1%
|
1 464
-26%
|
1 866
+27%
|
1 301
-30%
|
1 391
+7%
|
1 504
+8%
|
1 642
+9%
|
1 885
+15%
|
1 935
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(474)
|
(485)
|
(532)
|
(573)
|
(514)
|
(529)
|
(380)
|
(293)
|
(408)
|
(429)
|
(587)
|
(666)
|
(681)
|
(679)
|
(743)
|
(766)
|
(749)
|
(764)
|
(739)
|
(775)
|
(795)
|
(859)
|
(865)
|
(865)
|
(883)
|
(870)
|
(808)
|
(773)
|
(777)
|
(644)
|
(732)
|
(622)
|
(184)
|
(302)
|
(188)
|
(179)
|
(462)
|
(462)
|
(442)
|
(648)
|
(566)
|
(685)
|
(692)
|
(674)
|
(545)
|
(437)
|
(254)
|
(24)
|
(195)
|
(129)
|
(217)
|
(292)
|
42
|
(54)
|
(143)
|
(217)
|
(315)
|
(384)
|
(139)
|
(164)
|
(527)
|
(466)
|
(725)
|
(676)
|
(522)
|
(603)
|
(575)
|
(494)
|
(466)
|
(278)
|
(258)
|
(244)
|
(213)
|
(60)
|
(45)
|
(54)
|
(126)
|
(273)
|
(303)
|
(275)
|
(320)
|
(316)
|
(269)
|
(286)
|
(1 000)
|
(1 007)
|
(1 122)
|
(1 046)
|
(267)
|
(402)
|
(303)
|
(368)
|
(377)
|
(368)
|
(391)
|
(375)
|
|
| Income from Continuing Operations |
655
|
667
|
729
|
780
|
618
|
576
|
379
|
245
|
444
|
502
|
693
|
838
|
907
|
865
|
842
|
878
|
879
|
957
|
1 090
|
1 210
|
1 258
|
1 329
|
1 355
|
1 316
|
1 312
|
1 296
|
1 221
|
1 279
|
1 339
|
1 177
|
1 322
|
1 081
|
856
|
1 023
|
871
|
816
|
718
|
616
|
553
|
908
|
856
|
1 128
|
1 115
|
1 007
|
755
|
641
|
293
|
80
|
375
|
305
|
537
|
661
|
213
|
313
|
436
|
498
|
578
|
684
|
(592)
|
(607)
|
551
|
480
|
1 783
|
1 704
|
904
|
828
|
922
|
1 020
|
1 046
|
1 268
|
1 301
|
1 291
|
904
|
573
|
539
|
610
|
1 003
|
1 314
|
1 065
|
1 021
|
1 239
|
1 192
|
1 326
|
1 254
|
439
|
461
|
833
|
930
|
1 197
|
1 464
|
998
|
1 023
|
1 127
|
1 274
|
1 494
|
1 560
|
|
| 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
|
(3)
|
(1)
|
(1)
|
(1)
|
3
|
8
|
14
|
18
|
16
|
18
|
21
|
21
|
24
|
23
|
24
|
22
|
16
|
0
|
0
|
(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
|
(5)
|
(15)
|
(33)
|
(51)
|
(83)
|
(93)
|
(74)
|
(88)
|
(104)
|
(131)
|
(149)
|
(189)
|
(186)
|
(230)
|
|
| Net Income (Common) |
646
N/A
|
667
+3%
|
729
+9%
|
780
+7%
|
553
-29%
|
680
+23%
|
415
-39%
|
283
-32%
|
423
+50%
|
379
-11%
|
640
+69%
|
786
+23%
|
878
+12%
|
864
-2%
|
838
-3%
|
871
+4%
|
861
-1%
|
922
+7%
|
1 048
+14%
|
1 170
+12%
|
1 254
+7%
|
1 314
+5%
|
1 348
+3%
|
1 307
-3%
|
1 309
+0%
|
1 295
-1%
|
1 220
-6%
|
1 278
+5%
|
1 342
+5%
|
1 185
-12%
|
1 336
+13%
|
1 099
-18%
|
872
-21%
|
1 041
+19%
|
892
-14%
|
837
-6%
|
742
-11%
|
639
-14%
|
577
-10%
|
930
+61%
|
885
-5%
|
1 139
+29%
|
1 123
-1%
|
1 016
-10%
|
770
-24%
|
660
-14%
|
309
-53%
|
102
-67%
|
392
+284%
|
404
+3%
|
632
+56%
|
747
+18%
|
299
-60%
|
313
+5%
|
436
+39%
|
498
+14%
|
578
+16%
|
684
+18%
|
(592)
N/A
|
(607)
-3%
|
(6 177)
-918%
|
(6 300)
-2%
|
(5 037)
+20%
|
(5 021)
+0%
|
(1 724)
+66%
|
(699)
+59%
|
(739)
-6%
|
(1 647)
-123%
|
981
N/A
|
65
-93%
|
239
+268%
|
1 142
+378%
|
908
-20%
|
665
-27%
|
666
+0%
|
729
+9%
|
1 079
+48%
|
1 340
+24%
|
1 089
-19%
|
1 098
+1%
|
1 283
+17%
|
1 236
-4%
|
1 365
+10%
|
1 236
-9%
|
406
-67%
|
410
+1%
|
750
+83%
|
816
+9%
|
1 102
+35%
|
1 355
+23%
|
873
-36%
|
892
+2%
|
978
+10%
|
1 085
+11%
|
1 308
+21%
|
1 330
+2%
|
|
| EPS (Diluted) |
2.8
N/A
|
2.26
-19%
|
2.47
+9%
|
2.64
+7%
|
1.88
-29%
|
2.3
+22%
|
1.4
-39%
|
0.89
-36%
|
1.38
+55%
|
1.15
-17%
|
1.93
+68%
|
2.38
+23%
|
2.66
+12%
|
2.63
-1%
|
2.53
-4%
|
2.64
+4%
|
2.6
-2%
|
2.79
+7%
|
3.17
+14%
|
3.6
+14%
|
3.85
+7%
|
4.15
+8%
|
4.37
+5%
|
4.25
-3%
|
4.22
-1%
|
4.22
N/A
|
3.98
-6%
|
4.16
+5%
|
4.37
+5%
|
3.86
-12%
|
4.38
+13%
|
3.59
-18%
|
2.85
-21%
|
3.41
+20%
|
2.92
-14%
|
2.75
-6%
|
2.43
-12%
|
1.86
-23%
|
1.37
-26%
|
2.21
+61%
|
2.2
0%
|
2.71
+23%
|
2.66
-2%
|
2.42
-9%
|
1.83
-24%
|
1.57
-14%
|
0.73
-54%
|
0.24
-67%
|
0.93
+288%
|
0.96
+3%
|
1.5
+56%
|
1.77
+18%
|
0.71
-60%
|
0.74
+4%
|
1.03
+39%
|
1.17
+14%
|
1.36
+16%
|
1.6
+18%
|
-1.4
N/A
|
-1.44
-3%
|
-14.5
-907%
|
-14.18
+2%
|
-11.14
+21%
|
-11.25
-1%
|
-3.88
+66%
|
-1.46
+62%
|
-1.54
-5%
|
-3.27
-112%
|
1.98
N/A
|
0.12
-94%
|
0.44
+267%
|
2.1
+377%
|
1.66
-21%
|
1.22
-27%
|
1.22
N/A
|
1.34
+10%
|
1.98
+48%
|
2.46
+24%
|
1.99
-19%
|
2.01
+1%
|
2.34
+16%
|
2.16
-8%
|
2.38
+10%
|
2.16
-9%
|
0.71
-67%
|
0.71
N/A
|
1.31
+85%
|
1.42
+8%
|
1.91
+35%
|
2.35
+23%
|
1.51
-36%
|
1.55
+3%
|
1.7
+10%
|
1.88
+11%
|
2.26
+20%
|
2.3
+2%
|
|