International Paper Co
NYSE:IP
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
35.6
59.12
|
| Price Target |
|
We'll email you a reminder when the closing price reaches USD.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
International Paper Co
Income Statement
International Paper Co
| 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 |
1 087
|
0
|
0
|
0
|
879
|
208
|
0
|
0
|
0
|
215
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
651
|
61
|
141
|
218
|
451
|
335
|
363
|
453
|
572
|
646
|
718
|
728
|
702
|
687
|
671
|
656
|
643
|
476
|
462
|
444
|
596
|
629
|
653
|
706
|
742
|
732
|
739
|
704
|
669
|
656
|
651
|
661
|
677
|
672
|
660
|
646
|
644
|
643
|
651
|
674
|
695
|
722
|
736
|
753
|
758
|
751
|
748
|
734
|
734
|
738
|
732
|
725
|
706
|
519
|
498
|
469
|
597
|
558
|
519
|
475
|
430
|
383
|
349
|
395
|
403
|
429
|
449
|
404
|
421
|
427
|
431
|
432
|
430
|
454
|
490
|
519
|
|
| Revenue |
26 363
N/A
|
25 507
-3%
|
25 126
-1%
|
24 940
-1%
|
23 899
-4%
|
24 917
+4%
|
24 401
-2%
|
24 111
-1%
|
22 138
-8%
|
24 114
+9%
|
23 513
-2%
|
23 476
0%
|
20 721
-12%
|
23 178
+12%
|
23 758
+3%
|
22 214
-6%
|
21 700
-2%
|
21 269
-2%
|
21 217
0%
|
22 174
+5%
|
21 995
-1%
|
21 686
-1%
|
21 261
-2%
|
21 373
+1%
|
21 890
+2%
|
22 341
+2%
|
22 857
+2%
|
24 124
+6%
|
24 829
+3%
|
24 829
N/A
|
24 824
0%
|
23 935
-4%
|
23 366
-2%
|
23 505
+1%
|
23 824
+1%
|
24 625
+3%
|
25 179
+2%
|
25 759
+2%
|
26 286
+2%
|
26 198
0%
|
26 034
-1%
|
26 302
+1%
|
26 731
+2%
|
27 125
+1%
|
21 852
-19%
|
28 268
+29%
|
25 761
-9%
|
24 710
-4%
|
23 483
-5%
|
22 117
-6%
|
23 446
+6%
|
23 522
+0%
|
23 617
+0%
|
23 410
-1%
|
23 225
-1%
|
22 865
-2%
|
20 675
-10%
|
20 268
-2%
|
19 876
-2%
|
19 451
-2%
|
19 495
+0%
|
19 517
+0%
|
19 578
+0%
|
19 829
+1%
|
21 743
+10%
|
22 232
+2%
|
22 682
+2%
|
23 066
+2%
|
23 306
+1%
|
23 328
+0%
|
23 162
-1%
|
22 829
-1%
|
22 376
-2%
|
22 085
-1%
|
21 284
-4%
|
20 839
-2%
|
17 565
-16%
|
16 806
-4%
|
16 710
-1%
|
16 501
-1%
|
19 363
+17%
|
20 007
+3%
|
20 626
+3%
|
21 114
+2%
|
21 161
+0%
|
20 944
-1%
|
20 237
-3%
|
19 448
-4%
|
18 916
-3%
|
18 515
-2%
|
18 567
+0%
|
18 640
+0%
|
18 619
0%
|
19 901
+7%
|
21 934
+10%
|
23 470
+7%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(19 409)
|
(18 736)
|
(18 410)
|
(18 232)
|
(17 468)
|
(18 224)
|
(17 923)
|
(17 829)
|
(16 443)
|
(18 065)
|
(17 557)
|
(17 452)
|
(15 204)
|
(17 020)
|
(17 544)
|
(16 512)
|
(16 334)
|
(16 087)
|
(16 055)
|
(16 581)
|
(16 248)
|
(15 931)
|
(15 541)
|
(15 721)
|
(16 060)
|
(16 470)
|
(16 894)
|
(17 962)
|
(18 742)
|
(18 212)
|
(17 688)
|
(16 292)
|
(15 220)
|
(15 953)
|
(16 662)
|
(17 662)
|
(18 482)
|
(18 643)
|
(19 033)
|
(19 068)
|
(18 938)
|
(19 319)
|
(19 716)
|
(20 063)
|
(15 291)
|
(20 833)
|
(18 530)
|
(17 438)
|
(16 283)
|
(15 093)
|
(16 177)
|
(16 187)
|
(16 257)
|
(16 065)
|
(15 977)
|
(15 802)
|
(14 302)
|
(14 078)
|
(14 223)
|
(13 962)
|
(14 057)
|
(14 084)
|
(13 718)
|
(13 801)
|
(14 792)
|
(15 102)
|
(15 276)
|
(15 460)
|
(15 558)
|
(15 544)
|
(15 523)
|
(15 400)
|
(15 269)
|
(15 069)
|
(14 594)
|
(14 369)
|
(12 339)
|
(11 941)
|
(11 916)
|
(11 798)
|
(13 832)
|
(14 323)
|
(14 727)
|
(15 134)
|
(15 143)
|
(14 946)
|
(14 500)
|
(14 015)
|
(13 629)
|
(13 411)
|
(13 411)
|
(12 946)
|
(13 376)
|
(13 749)
|
(15 265)
|
(16 672)
|
|
| Gross Profit |
6 954
N/A
|
6 771
-3%
|
6 716
-1%
|
6 708
0%
|
6 431
-4%
|
6 693
+4%
|
6 478
-3%
|
6 282
-3%
|
5 695
-9%
|
6 049
+6%
|
5 956
-2%
|
6 024
+1%
|
5 517
-8%
|
6 158
+12%
|
6 214
+1%
|
5 702
-8%
|
5 366
-6%
|
5 182
-3%
|
5 162
0%
|
5 593
+8%
|
5 747
+3%
|
5 755
+0%
|
5 720
-1%
|
5 652
-1%
|
5 830
+3%
|
5 871
+1%
|
5 963
+2%
|
6 162
+3%
|
6 087
-1%
|
6 617
+9%
|
7 136
+8%
|
7 643
+7%
|
8 146
+7%
|
7 552
-7%
|
7 162
-5%
|
6 963
-3%
|
6 697
-4%
|
7 116
+6%
|
7 253
+2%
|
7 130
-2%
|
7 096
0%
|
6 983
-2%
|
7 015
+0%
|
7 062
+1%
|
6 561
-7%
|
7 435
+13%
|
7 231
-3%
|
7 272
+1%
|
7 200
-1%
|
7 024
-2%
|
7 269
+3%
|
7 335
+1%
|
7 360
+0%
|
7 345
0%
|
7 248
-1%
|
7 063
-3%
|
6 373
-10%
|
6 190
-3%
|
5 653
-9%
|
5 489
-3%
|
5 438
-1%
|
5 433
0%
|
5 860
+8%
|
6 028
+3%
|
6 951
+15%
|
7 130
+3%
|
7 406
+4%
|
7 606
+3%
|
7 748
+2%
|
7 784
+0%
|
7 639
-2%
|
7 429
-3%
|
7 107
-4%
|
7 016
-1%
|
6 690
-5%
|
6 470
-3%
|
5 226
-19%
|
4 865
-7%
|
4 794
-1%
|
4 703
-2%
|
5 531
+18%
|
5 684
+3%
|
5 899
+4%
|
5 980
+1%
|
6 018
+1%
|
5 998
0%
|
5 737
-4%
|
5 433
-5%
|
5 287
-3%
|
5 104
-3%
|
5 156
+1%
|
5 232
+1%
|
5 243
+0%
|
5 690
+9%
|
6 207
+9%
|
6 798
+10%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 519)
|
(5 347)
|
(5 191)
|
(5 095)
|
(4 754)
|
(4 955)
|
(4 852)
|
(4 771)
|
(4 424)
|
(4 721)
|
(4 614)
|
(4 569)
|
(4 284)
|
(4 496)
|
(4 567)
|
(4 385)
|
(4 296)
|
(4 266)
|
(4 244)
|
(4 361)
|
(4 296)
|
(4 167)
|
(4 108)
|
(4 066)
|
(4 120)
|
(4 212)
|
(4 310)
|
(4 567)
|
(4 762)
|
(4 792)
|
(4 866)
|
(4 814)
|
(4 866)
|
(4 797)
|
(4 826)
|
(4 855)
|
(4 896)
|
(5 103)
|
(5 111)
|
(5 046)
|
(4 755)
|
(4 882)
|
(4 916)
|
(5 008)
|
(4 776)
|
(5 373)
|
(5 235)
|
(5 263)
|
(5 088)
|
(4 858)
|
(4 958)
|
(4 902)
|
(4 900)
|
(4 843)
|
(4 769)
|
(4 626)
|
(4 112)
|
(4 003)
|
(3 928)
|
(3 897)
|
(3 971)
|
(4 081)
|
(4 141)
|
(4 199)
|
(4 567)
|
(4 620)
|
(4 719)
|
(4 754)
|
(4 789)
|
(4 793)
|
(4 717)
|
(4 687)
|
(4 683)
|
(4 715)
|
(4 615)
|
(4 565)
|
(3 867)
|
(3 615)
|
(3 611)
|
(3 533)
|
(4 065)
|
(4 657)
|
(4 491)
|
(4 270)
|
(4 264)
|
(4 447)
|
(4 398)
|
(4 091)
|
(4 521)
|
(4 509)
|
(4 641)
|
(4 675)
|
(4 767)
|
(5 206)
|
(5 763)
|
(6 920)
|
|
| Selling, General & Administrative |
(3 649)
|
(3 571)
|
(3 467)
|
(3 438)
|
(3 257)
|
(3 357)
|
(3 292)
|
(3 230)
|
(3 077)
|
(3 198)
|
(3 179)
|
(3 176)
|
(3 022)
|
(3 177)
|
(3 201)
|
(3 092)
|
(3 022)
|
(3 018)
|
(3 040)
|
(3 143)
|
(3 138)
|
(3 061)
|
(3 015)
|
(2 983)
|
(3 034)
|
(3 102)
|
(3 164)
|
(3 324)
|
(3 415)
|
(3 388)
|
(3 400)
|
(3 344)
|
(3 394)
|
(3 297)
|
(3 330)
|
(3 375)
|
(3 440)
|
(3 672)
|
(3 706)
|
(3 667)
|
(3 423)
|
(3 527)
|
(3 532)
|
(3 581)
|
(3 303)
|
(3 870)
|
(3 710)
|
(3 720)
|
(3 557)
|
(3 359)
|
(3 492)
|
(3 475)
|
(3 494)
|
(3 461)
|
(3 414)
|
(3 300)
|
(2 945)
|
(2 875)
|
(2 827)
|
(2 811)
|
(2 847)
|
(2 921)
|
(2 948)
|
(2 970)
|
(3 224)
|
(3 272)
|
(3 375)
|
(3 425)
|
(3 461)
|
(3 475)
|
(3 408)
|
(3 386)
|
(3 377)
|
(3 401)
|
(3 310)
|
(3 267)
|
(2 776)
|
(2 579)
|
(2 615)
|
(2 577)
|
(2 968)
|
(3 097)
|
(3 101)
|
(3 204)
|
(3 224)
|
(3 262)
|
(3 236)
|
(3 097)
|
(3 089)
|
(3 040)
|
(3 155)
|
(3 239)
|
(3 462)
|
(3 667)
|
(4 005)
|
(4 271)
|
|
| Depreciation & Amortization |
(1 870)
|
(1 776)
|
(1 724)
|
(1 657)
|
(1 497)
|
(1 598)
|
(1 560)
|
(1 541)
|
(1 347)
|
(1 523)
|
(1 435)
|
(1 393)
|
(1 262)
|
(1 319)
|
(1 366)
|
(1 293)
|
(1 274)
|
(1 248)
|
(1 204)
|
(1 218)
|
(1 158)
|
(1 106)
|
(1 093)
|
(1 083)
|
(1 086)
|
(1 110)
|
(1 146)
|
(1 243)
|
(1 347)
|
(1 404)
|
(1 466)
|
(1 470)
|
(1 472)
|
(1 500)
|
(1 496)
|
(1 480)
|
(1 456)
|
(1 425)
|
(1 398)
|
(1 371)
|
(1 332)
|
(1 354)
|
(1 384)
|
(1 432)
|
(1 473)
|
(1 503)
|
(1 525)
|
(1 539)
|
(1 531)
|
(1 499)
|
(1 466)
|
(1 427)
|
(1 406)
|
(1 382)
|
(1 355)
|
(1 326)
|
(1 167)
|
(1 128)
|
(1 101)
|
(1 086)
|
(1 124)
|
(1 160)
|
(1 193)
|
(1 229)
|
(1 343)
|
(1 348)
|
(1 344)
|
(1 329)
|
(1 328)
|
(1 318)
|
(1 309)
|
(1 301)
|
(1 306)
|
(1 314)
|
(1 305)
|
(1 298)
|
(1 091)
|
(1 036)
|
(996)
|
(956)
|
(1 097)
|
(1 090)
|
(1 085)
|
(1 066)
|
(1 040)
|
(1 020)
|
(997)
|
(994)
|
(1 432)
|
(1 469)
|
(1 486)
|
(1 436)
|
(1 305)
|
(1 539)
|
(1 758)
|
(2 649)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(7)
|
(8)
|
0
|
(1)
|
0
|
5
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(470)
|
(305)
|
0
|
0
|
(165)
|
(165)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
1 435
N/A
|
1 424
-1%
|
1 525
+7%
|
1 613
+6%
|
1 677
+4%
|
1 738
+4%
|
1 626
-6%
|
1 511
-7%
|
1 271
-16%
|
1 328
+4%
|
1 342
+1%
|
1 455
+8%
|
1 233
-15%
|
1 662
+35%
|
1 647
-1%
|
1 317
-20%
|
1 070
-19%
|
916
-14%
|
918
+0%
|
1 232
+34%
|
1 451
+18%
|
1 588
+9%
|
1 612
+2%
|
1 586
-2%
|
1 710
+8%
|
1 659
-3%
|
1 653
0%
|
1 595
-4%
|
1 325
-17%
|
1 825
+38%
|
2 270
+24%
|
2 829
+25%
|
3 280
+16%
|
2 755
-16%
|
2 336
-15%
|
2 108
-10%
|
1 801
-15%
|
2 013
+12%
|
2 142
+6%
|
2 084
-3%
|
2 341
+12%
|
2 101
-10%
|
2 099
0%
|
2 054
-2%
|
1 785
-13%
|
2 062
+16%
|
1 996
-3%
|
2 009
+1%
|
2 112
+5%
|
2 166
+3%
|
2 311
+7%
|
2 433
+5%
|
2 460
+1%
|
2 502
+2%
|
2 479
-1%
|
2 437
-2%
|
2 261
-7%
|
2 187
-3%
|
1 725
-21%
|
1 592
-8%
|
1 467
-8%
|
1 352
-8%
|
1 719
+27%
|
1 829
+6%
|
2 384
+30%
|
2 510
+5%
|
2 687
+7%
|
2 852
+6%
|
2 959
+4%
|
2 991
+1%
|
2 922
-2%
|
2 742
-6%
|
2 424
-12%
|
2 301
-5%
|
2 075
-10%
|
1 905
-8%
|
1 359
-29%
|
1 250
-8%
|
1 183
-5%
|
1 170
-1%
|
1 466
+25%
|
1 027
-30%
|
1 408
+37%
|
1 710
+21%
|
1 754
+3%
|
1 551
-12%
|
1 339
-14%
|
1 342
+0%
|
766
-43%
|
595
-22%
|
515
-13%
|
312
-39%
|
476
+53%
|
239
-50%
|
199
-17%
|
(122)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(929)
|
(886)
|
(850)
|
(801)
|
(785)
|
(762)
|
(760)
|
(778)
|
(705)
|
(784)
|
(752)
|
(728)
|
(712)
|
(682)
|
(672)
|
(612)
|
(595)
|
(576)
|
(569)
|
(593)
|
(521)
|
(433)
|
(365)
|
(298)
|
(297)
|
(317)
|
(318)
|
(385)
|
(492)
|
(575)
|
(667)
|
(692)
|
(669)
|
(654)
|
(638)
|
(621)
|
(608)
|
(436)
|
(416)
|
(394)
|
(563)
|
(573)
|
(601)
|
(634)
|
(685)
|
(663)
|
(722)
|
(743)
|
(631)
|
(612)
|
(587)
|
(561)
|
(616)
|
(635)
|
(612)
|
(635)
|
(553)
|
(489)
|
(439)
|
(388)
|
(515)
|
(537)
|
(548)
|
(578)
|
(581)
|
(571)
|
(566)
|
(537)
|
(533)
|
(526)
|
(515)
|
(513)
|
(490)
|
(292)
|
(287)
|
(268)
|
(411)
|
(346)
|
(186)
|
(158)
|
(165)
|
(169)
|
(284)
|
(309)
|
(270)
|
(309)
|
(297)
|
(248)
|
(231)
|
(215)
|
(211)
|
(204)
|
(208)
|
(243)
|
(295)
|
(329)
|
|
| Non-Reccuring Items |
(1 771)
|
(1 751)
|
(1 220)
|
(802)
|
(586)
|
(619)
|
(650)
|
(720)
|
(281)
|
(281)
|
(321)
|
(190)
|
(145)
|
(235)
|
(90)
|
(13)
|
(189)
|
(1 394)
|
(1 545)
|
(1 381)
|
2 258
|
3 862
|
3 965
|
3 645
|
241
|
(96)
|
(81)
|
(6)
|
(1 986)
|
(2 083)
|
(2 218)
|
(2 428)
|
(1 412)
|
(1 595)
|
(1 594)
|
(1 425)
|
(371)
|
(212)
|
(186)
|
(316)
|
(320)
|
(344)
|
(403)
|
(386)
|
(151)
|
(363)
|
(142)
|
(89)
|
(273)
|
(713)
|
(1 064)
|
(1 028)
|
(984)
|
(485)
|
(372)
|
(559)
|
(563)
|
(601)
|
(435)
|
(275)
|
(152)
|
(80)
|
(399)
|
(348)
|
(424)
|
(452)
|
(131)
|
(253)
|
(151)
|
(122)
|
(248)
|
(187)
|
(294)
|
(653)
|
(527)
|
(566)
|
(660)
|
(340)
|
(479)
|
(418)
|
(502)
|
0
|
0
|
(359)
|
(165)
|
0
|
0
|
(72)
|
(99)
|
(102)
|
(102)
|
(157)
|
(221)
|
(300)
|
(288)
|
(591)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
0
|
0
|
58
|
130
|
125
|
110
|
|
| 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
|
119
|
119
|
119
|
18
|
5
|
61
|
99
|
20
|
18
|
(5)
|
(40)
|
12
|
35
|
36
|
65
|
(13)
|
(54)
|
(88)
|
(122)
|
(5)
|
(40)
|
(86)
|
(133)
|
(531)
|
(500)
|
(490)
|
(466)
|
(494)
|
(500)
|
(472)
|
(456)
|
(36)
|
(186)
|
(164)
|
(144)
|
41
|
87
|
124
|
163
|
200
|
197
|
193
|
191
|
192
|
128
|
69
|
8
|
(54)
|
(27)
|
(5)
|
20
|
42
|
27
|
22
|
14
|
|
| Pre-Tax Income |
(1 265)
N/A
|
(1 213)
+4%
|
(545)
+55%
|
10
N/A
|
306
+2 960%
|
357
+17%
|
216
-39%
|
13
-94%
|
285
+2 092%
|
263
-8%
|
269
+2%
|
537
+100%
|
376
-30%
|
745
+98%
|
885
+19%
|
692
-22%
|
286
-59%
|
(1 054)
N/A
|
(1 196)
-13%
|
(742)
+38%
|
3 188
N/A
|
5 017
+57%
|
5 212
+4%
|
4 933
-5%
|
1 654
-66%
|
1 246
-25%
|
1 254
+1%
|
1 204
-4%
|
(1 153)
N/A
|
(833)
+28%
|
(615)
+26%
|
(291)
+53%
|
1 199
N/A
|
506
-58%
|
104
-79%
|
62
-40%
|
822
+1 226%
|
1 365
+66%
|
1 540
+13%
|
1 374
-11%
|
1 458
+6%
|
1 303
-11%
|
1 214
-7%
|
1 153
-5%
|
967
-16%
|
1 041
+8%
|
1 193
+15%
|
1 276
+7%
|
1 228
-4%
|
859
-30%
|
655
-24%
|
804
+23%
|
872
+8%
|
1 417
+63%
|
1 531
+8%
|
1 308
-15%
|
1 132
-13%
|
1 043
-8%
|
763
-27%
|
807
+6%
|
795
-1%
|
695
-13%
|
686
-1%
|
770
+12%
|
848
+10%
|
987
+16%
|
1 500
+52%
|
1 596
+6%
|
1 781
+12%
|
1 843
+3%
|
1 687
-8%
|
1 586
-6%
|
1 604
+1%
|
1 170
-27%
|
1 097
-6%
|
927
-15%
|
329
-65%
|
651
+98%
|
642
-1%
|
757
+18%
|
999
+32%
|
1 055
+6%
|
1 317
+25%
|
1 233
-6%
|
1 511
+23%
|
1 370
-9%
|
1 111
-19%
|
1 030
-7%
|
382
-63%
|
246
-36%
|
197
-20%
|
(30)
N/A
|
147
N/A
|
(148)
N/A
|
(238)
-61%
|
(918)
-286%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
270
|
254
|
108
|
(22)
|
72
|
60
|
85
|
236
|
56
|
119
|
19
|
(160)
|
(114)
|
(219)
|
(313)
|
266
|
407
|
431
|
557
|
(113)
|
(1 889)
|
(2 048)
|
(2 104)
|
(1 989)
|
(415)
|
(331)
|
(339)
|
(368)
|
(162)
|
(333)
|
(584)
|
(678)
|
(469)
|
(215)
|
108
|
150
|
(221)
|
(368)
|
(461)
|
(207)
|
(311)
|
(258)
|
(197)
|
(411)
|
(306)
|
(192)
|
(227)
|
(135)
|
498
|
509
|
579
|
470
|
(123)
|
(333)
|
(421)
|
(380)
|
(417)
|
(328)
|
(209)
|
(210)
|
(193)
|
(225)
|
(147)
|
(176)
|
(135)
|
(151)
|
(368)
|
(351)
|
(483)
|
(500)
|
(498)
|
(516)
|
(633)
|
(621)
|
(560)
|
(473)
|
(176)
|
(170)
|
(149)
|
(158)
|
(188)
|
(195)
|
(245)
|
389
|
236
|
283
|
346
|
(268)
|
(59)
|
(38)
|
288
|
434
|
415
|
509
|
176
|
319
|
|
| Income from Continuing Operations |
(995)
|
(959)
|
(437)
|
(12)
|
378
|
417
|
301
|
249
|
341
|
382
|
288
|
377
|
262
|
526
|
572
|
958
|
693
|
(623)
|
(639)
|
(855)
|
1 299
|
2 969
|
3 108
|
2 944
|
1 239
|
915
|
915
|
836
|
(1 315)
|
(1 166)
|
(1 199)
|
(969)
|
730
|
291
|
212
|
212
|
601
|
997
|
1 079
|
1 167
|
1 147
|
1 045
|
1 017
|
742
|
661
|
849
|
966
|
1 141
|
1 726
|
1 368
|
1 234
|
1 274
|
749
|
1 084
|
1 110
|
928
|
715
|
715
|
554
|
597
|
602
|
470
|
539
|
594
|
713
|
836
|
1 132
|
1 245
|
1 298
|
1 343
|
1 189
|
1 070
|
971
|
549
|
537
|
454
|
153
|
481
|
493
|
599
|
811
|
860
|
1 072
|
1 622
|
1 747
|
1 653
|
1 457
|
762
|
323
|
208
|
485
|
404
|
562
|
361
|
(62)
|
(599)
|
|
| Income to Minority Interest |
(147)
|
(136)
|
(130)
|
(135)
|
(118)
|
(136)
|
(140)
|
(120)
|
(83)
|
(88)
|
(55)
|
(42)
|
(24)
|
(14)
|
(15)
|
(12)
|
(9)
|
(12)
|
(13)
|
(16)
|
(17)
|
(18)
|
(19)
|
(20)
|
(24)
|
(23)
|
(25)
|
(22)
|
(3)
|
(2)
|
1
|
(2)
|
(18)
|
(23)
|
(26)
|
(22)
|
(21)
|
(17)
|
(18)
|
(13)
|
(14)
|
(13)
|
(8)
|
(12)
|
(5)
|
2
|
7
|
14
|
17
|
18
|
19
|
19
|
19
|
17
|
23
|
27
|
21
|
19
|
10
|
3
|
2
|
2
|
2
|
(1)
|
0
|
(1)
|
(3)
|
(3)
|
(5)
|
(6)
|
2
|
4
|
5
|
7
|
1
|
(1)
|
0
|
0
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
46
|
51
|
49
|
6
|
(56)
|
(61)
|
(49)
|
(24)
|
15
|
37
|
111
|
178
|
223
|
201
|
140
|
119
|
41
|
75
|
61
|
7
|
(3)
|
(21)
|
(39)
|
(62)
|
15
|
(73)
|
(200)
|
(132)
|
(111)
|
(52)
|
117
|
145
|
128
|
184
|
198
|
183
|
158
|
160
|
177
|
224
|
274
|
321
|
336
|
355
|
365
|
300
|
250
|
105
|
97
|
42
|
29
|
109
|
141
|
263
|
2
|
(47)
|
(153)
|
(248)
|
(6)
|
(259)
|
(257)
|
(257)
|
(21)
|
(22)
|
(23)
|
(23)
|
(5)
|
(4)
|
(4)
|
(4)
|
|
| Net Income (Common) |
(1 204)
N/A
|
(2 270)
-89%
|
(1 742)
+23%
|
(1 322)
+24%
|
(880)
+33%
|
274
N/A
|
147
-46%
|
124
-16%
|
302
+144%
|
331
+10%
|
436
+32%
|
(156)
N/A
|
(35)
+78%
|
(31)
+11%
|
(147)
-374%
|
1 346
N/A
|
1 100
-18%
|
(213)
N/A
|
(207)
+3%
|
(1 006)
-386%
|
1 050
N/A
|
2 720
+159%
|
2 827
+4%
|
2 820
0%
|
1 168
-59%
|
867
-26%
|
904
+4%
|
836
-8%
|
(1 282)
N/A
|
(1 158)
+10%
|
(1 249)
-8%
|
(1 027)
+18%
|
663
N/A
|
244
-63%
|
201
-18%
|
227
+13%
|
691
+204%
|
1 207
+75%
|
1 333
+10%
|
1 404
+5%
|
1 322
-6%
|
1 156
-13%
|
1 071
-7%
|
840
-22%
|
794
-5%
|
924
+16%
|
1 049
+14%
|
1 194
+14%
|
1 395
+17%
|
982
-30%
|
884
-10%
|
857
-3%
|
555
-35%
|
963
+74%
|
1 029
+7%
|
894
-13%
|
938
+5%
|
959
+2%
|
772
-19%
|
864
+12%
|
904
+5%
|
779
-14%
|
819
+5%
|
902
+10%
|
2 144
+138%
|
2 664
+24%
|
2 989
+12%
|
3 156
+6%
|
2 012
-36%
|
1 707
-15%
|
1 594
-7%
|
1 376
-14%
|
1 225
-11%
|
660
-46%
|
634
-4%
|
494
-22%
|
482
-2%
|
972
+102%
|
1 138
+17%
|
1 798
+58%
|
1 752
-3%
|
1 763
+1%
|
1 842
+4%
|
1 929
+5%
|
1 504
-22%
|
1 316
-13%
|
1 040
-21%
|
254
-76%
|
288
+13%
|
172
-40%
|
435
+153%
|
420
-3%
|
557
+33%
|
396
-29%
|
(27)
N/A
|
(1 279)
-4 637%
|
|
| EPS (Diluted) |
-2.49
N/A
|
-4.68
-88%
|
-3.6
+23%
|
-2.74
+24%
|
-1.82
+34%
|
0.59
N/A
|
0.3
-49%
|
0.27
-10%
|
0.62
+130%
|
0.67
+8%
|
0.88
+31%
|
-0.3
N/A
|
-0.07
+77%
|
-0.06
+14%
|
-0.27
-350%
|
2.36
N/A
|
2.25
-5%
|
-0.43
N/A
|
-0.42
+2%
|
-2.07
-393%
|
2.14
N/A
|
6.06
+183%
|
6.55
+8%
|
6.62
+1%
|
2.69
-59%
|
2.04
-24%
|
2.13
+4%
|
1.97
-8%
|
-3.04
N/A
|
-2.73
+10%
|
-2.93
-7%
|
-2.39
+18%
|
1.55
N/A
|
0.57
-63%
|
0.46
-19%
|
0.51
+11%
|
1.59
+212%
|
2.78
+75%
|
3.09
+11%
|
3.22
+4%
|
3.02
-6%
|
2.64
-13%
|
2.44
-8%
|
1.9
-22%
|
1.8
-5%
|
2.07
+15%
|
2.29
+11%
|
2.65
+16%
|
3.11
+17%
|
2.25
-28%
|
2.04
-9%
|
1.99
-2%
|
1.28
-36%
|
2.27
+77%
|
2.43
+7%
|
2.15
-12%
|
2.23
+4%
|
2.31
+4%
|
1.86
-19%
|
2.08
+12%
|
2.17
+4%
|
1.87
-14%
|
1.96
+5%
|
2.16
+10%
|
5.13
+137%
|
6.37
+24%
|
7.15
+12%
|
7.67
+7%
|
4.85
-37%
|
4.23
-13%
|
4
-5%
|
3.48
-13%
|
3.07
-12%
|
1.68
-45%
|
1.61
-4%
|
1.26
-22%
|
1.21
-4%
|
2.46
+103%
|
2.86
+16%
|
4.57
+60%
|
4.46
-2%
|
4.72
+6%
|
4.96
+5%
|
5.35
+8%
|
4.09
-24%
|
3.72
-9%
|
3
-19%
|
0.72
-76%
|
0.82
+14%
|
0.49
-40%
|
1.23
+151%
|
1.18
-4%
|
1.57
+33%
|
0.9
-43%
|
-0.05
N/A
|
-2.42
-4 740%
|
|