Suncor Energy Inc
NYSE:SU
Suncor Energy Inc
NYSE:SU
Price:
52.615
USD
-0.67%
Market Cap:
$67.9B
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
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.
Continuous Learning and Adaptation
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.
Boost Decision Confidence
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.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Delete Alert
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Suncor Energy Inc
Suncor Energy Inc
Income Statement
Suncor Energy Inc
Suncor Energy Inc
Currency: CAD
| 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 |
143
|
0
|
0
|
0
|
155
|
0
|
0
|
0
|
185
|
0
|
0
|
0
|
157
|
0
|
0
|
0
|
151
|
6
|
0
|
0
|
150
|
0
|
0
|
0
|
189
|
0
|
0
|
0
|
352
|
64
|
163
|
297
|
573
|
484
|
493
|
468
|
704
|
353
|
264
|
158
|
661
|
45
|
42
|
63
|
132
|
209
|
261
|
331
|
306
|
317
|
315
|
299
|
308
|
350
|
388
|
415
|
423
|
419
|
431
|
416
|
415
|
380
|
302
|
248
|
216
|
270
|
441
|
609
|
741
|
836
|
844
|
858
|
875
|
868
|
891
|
911
|
930
|
930
|
910
|
887
|
851
|
828
|
830
|
824
|
814
|
802
|
759
|
731
|
726
|
704
|
695
|
641
|
623
|
623
|
610
|
667
|
|
| Revenue |
4 294
N/A
|
4 190
-2%
|
4 323
+3%
|
4 529
+5%
|
5 032
+11%
|
5 654
+12%
|
5 750
+2%
|
6 281
+9%
|
6 611
+5%
|
6 706
+1%
|
7 544
+12%
|
8 082
+7%
|
8 705
+8%
|
8 944
+3%
|
9 106
+2%
|
9 929
+9%
|
11 129
+12%
|
12 913
+16%
|
14 598
+13%
|
15 563
+7%
|
16 546
+6%
|
15 922
-4%
|
16 479
+3%
|
17 167
+4%
|
17 314
+1%
|
20 602
+19%
|
18 097
-12%
|
18 604
+3%
|
28 446
+53%
|
13 768
-52%
|
14 274
+4%
|
14 614
+2%
|
24 848
+70%
|
21 962
-12%
|
27 508
+25%
|
29 576
+8%
|
32 003
+8%
|
33 888
+6%
|
34 993
+3%
|
37 511
+7%
|
38 339
+2%
|
39 059
+2%
|
39 364
+1%
|
38 617
-2%
|
38 107
-1%
|
38 311
+1%
|
38 375
+0%
|
39 175
+2%
|
40 282
+3%
|
40 431
+0%
|
41 229
+2%
|
41 116
0%
|
39 862
-3%
|
36 649
-8%
|
34 298
-6%
|
31 608
-8%
|
29 208
-8%
|
27 723
-5%
|
25 542
-8%
|
25 466
0%
|
26 807
+5%
|
28 950
+8%
|
30 267
+5%
|
30 821
+2%
|
31 954
+4%
|
32 974
+3%
|
36 070
+9%
|
38 954
+8%
|
38 542
-1%
|
38 718
+0%
|
38 462
-1%
|
37 418
-3%
|
38 344
+2%
|
36 752
-4%
|
30 910
-16%
|
27 534
-11%
|
24 662
-10%
|
25 950
+5%
|
30 880
+19%
|
34 598
+12%
|
39 132
+13%
|
43 790
+12%
|
50 766
+16%
|
55 565
+9%
|
58 336
+5%
|
56 913
-2%
|
52 497
-8%
|
50 202
-4%
|
49 092
-2%
|
49 559
+1%
|
50 729
+2%
|
50 968
+0%
|
50 689
-1%
|
50 631
0%
|
49 733
-2%
|
49 397
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 595)
|
(1 498)
|
(1 449)
|
(1 298)
|
(1 298)
|
(1 464)
|
(1 479)
|
(1 821)
|
(1 965)
|
(2 102)
|
(2 561)
|
(2 866)
|
(3 280)
|
(3 605)
|
(3 971)
|
(4 595)
|
(4 953)
|
(5 223)
|
(5 557)
|
(5 908)
|
(6 931)
|
(6 747)
|
(7 495)
|
(8 192)
|
(9 284)
|
(10 697)
|
(13 567)
|
(16 767)
|
(18 929)
|
(18 841)
|
(17 094)
|
(16 154)
|
(14 769)
|
(15 153)
|
(15 633)
|
(14 252)
|
(14 831)
|
(14 891)
|
(15 776)
|
(17 318)
|
(17 725)
|
(18 236)
|
(17 901)
|
(17 008)
|
(17 047)
|
(17 106)
|
(17 057)
|
(17 536)
|
(17 293)
|
(16 963)
|
(17 200)
|
(17 261)
|
(17 528)
|
(16 571)
|
(14 956)
|
(13 376)
|
(11 590)
|
(10 887)
|
(10 498)
|
(10 148)
|
(9 877)
|
(10 286)
|
(10 609)
|
(10 750)
|
(11 121)
|
(11 490)
|
(12 551)
|
(13 578)
|
(14 133)
|
(13 907)
|
(13 137)
|
(12 637)
|
(12 562)
|
(13 121)
|
(11 254)
|
(10 208)
|
(9 112)
|
(8 515)
|
(10 343)
|
(11 878)
|
(13 791)
|
(15 560)
|
(17 997)
|
(20 195)
|
(20 775)
|
(20 492)
|
(19 185)
|
(17 797)
|
(18 215)
|
(18 504)
|
(19 289)
|
(19 387)
|
(19 115)
|
(19 057)
|
(18 996)
|
(18 668)
|
|
| Gross Profit |
2 699
N/A
|
2 692
0%
|
2 874
+7%
|
3 231
+12%
|
3 734
+16%
|
4 190
+12%
|
4 271
+2%
|
4 460
+4%
|
4 646
+4%
|
4 604
-1%
|
4 983
+8%
|
5 216
+5%
|
5 425
+4%
|
5 339
-2%
|
5 135
-4%
|
5 334
+4%
|
6 176
+16%
|
7 690
+25%
|
9 041
+18%
|
9 655
+7%
|
9 615
0%
|
9 175
-5%
|
8 984
-2%
|
8 975
0%
|
8 030
-11%
|
9 905
+23%
|
4 530
-54%
|
1 837
-59%
|
9 517
+418%
|
(5 073)
N/A
|
(2 820)
+44%
|
(1 540)
+45%
|
10 079
N/A
|
6 809
-32%
|
11 875
+74%
|
15 324
+29%
|
17 172
+12%
|
18 997
+11%
|
19 217
+1%
|
20 193
+5%
|
20 614
+2%
|
20 823
+1%
|
21 463
+3%
|
21 609
+1%
|
21 060
-3%
|
21 205
+1%
|
21 318
+1%
|
21 639
+2%
|
22 989
+6%
|
23 468
+2%
|
24 029
+2%
|
23 855
-1%
|
22 334
-6%
|
20 078
-10%
|
19 342
-4%
|
18 232
-6%
|
17 618
-3%
|
16 836
-4%
|
15 044
-11%
|
15 318
+2%
|
16 930
+11%
|
18 664
+10%
|
19 658
+5%
|
20 071
+2%
|
20 833
+4%
|
21 484
+3%
|
23 519
+9%
|
25 376
+8%
|
24 409
-4%
|
24 811
+2%
|
25 325
+2%
|
24 781
-2%
|
25 782
+4%
|
23 631
-8%
|
19 656
-17%
|
17 326
-12%
|
15 550
-10%
|
17 435
+12%
|
20 537
+18%
|
22 720
+11%
|
25 341
+12%
|
28 230
+11%
|
32 769
+16%
|
35 370
+8%
|
37 561
+6%
|
36 421
-3%
|
33 312
-9%
|
32 405
-3%
|
30 877
-5%
|
31 055
+1%
|
31 440
+1%
|
31 581
+0%
|
31 574
0%
|
31 574
N/A
|
30 737
-3%
|
30 729
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 990)
|
(2 225)
|
(2 285)
|
(2 407)
|
(2 520)
|
(2 598)
|
(2 671)
|
(2 755)
|
(2 916)
|
(3 007)
|
(3 284)
|
(3 508)
|
(3 789)
|
(3 903)
|
(3 925)
|
(4 154)
|
(4 327)
|
(4 843)
|
(5 250)
|
(5 321)
|
(5 735)
|
(5 691)
|
(5 789)
|
(6 018)
|
(4 617)
|
(6 268)
|
(5 676)
|
(5 625)
|
(5 497)
|
(5 477)
|
(6 396)
|
(7 436)
|
(9 031)
|
(10 412)
|
(11 805)
|
(12 504)
|
(12 708)
|
(13 206)
|
(13 563)
|
(13 334)
|
(11 166)
|
(13 644)
|
(14 024)
|
(14 552)
|
(16 579)
|
(16 730)
|
(16 502)
|
(16 760)
|
(15 863)
|
(16 399)
|
(18 329)
|
(18 365)
|
(17 231)
|
(17 331)
|
(15 545)
|
(15 591)
|
(17 867)
|
(17 952)
|
(18 137)
|
(18 478)
|
(16 897)
|
(16 778)
|
(16 745)
|
(16 463)
|
(16 137)
|
(16 456)
|
(16 924)
|
(17 665)
|
(18 018)
|
(18 417)
|
(18 810)
|
(18 961)
|
(19 547)
|
(20 592)
|
(19 876)
|
(19 517)
|
(19 114)
|
(18 108)
|
(18 678)
|
(18 910)
|
(19 214)
|
(19 308)
|
(19 216)
|
(23 167)
|
(23 636)
|
(24 128)
|
(25 168)
|
(22 109)
|
(22 199)
|
(21 250)
|
(21 090)
|
(22 281)
|
(22 539)
|
(22 700)
|
(22 770)
|
(22 921)
|
|
| Selling, General & Administrative |
(1 608)
|
(1 617)
|
(1 686)
|
(1 775)
|
(1 874)
|
(1 940)
|
(1 984)
|
(2 051)
|
(2 218)
|
(2 329)
|
(2 585)
|
(2 788)
|
(3 194)
|
(3 147)
|
(3 210)
|
(3 450)
|
(3 673)
|
(4 133)
|
(4 456)
|
(4 496)
|
(4 902)
|
(4 762)
|
(4 775)
|
(4 961)
|
(3 610)
|
(5 147)
|
(4 518)
|
(4 413)
|
(4 386)
|
(4 187)
|
(5 053)
|
(5 753)
|
(6 826)
|
(7 583)
|
(8 247)
|
(8 556)
|
(8 687)
|
(9 136)
|
(9 201)
|
(9 109)
|
(7 098)
|
(9 300)
|
(9 359)
|
(9 788)
|
(9 582)
|
(9 591)
|
(9 954)
|
(10 044)
|
(10 374)
|
(10 483)
|
(10 658)
|
(10 655)
|
(10 526)
|
(10 375)
|
(9 938)
|
(9 763)
|
(9 692)
|
(9 768)
|
(9 782)
|
(9 908)
|
(10 222)
|
(10 145)
|
(10 322)
|
(10 336)
|
(10 185)
|
(10 518)
|
(10 993)
|
(11 497)
|
(11 892)
|
(12 166)
|
(12 379)
|
(12 558)
|
(12 686)
|
(12 821)
|
(12 146)
|
(11 531)
|
(11 345)
|
(11 323)
|
(11 908)
|
(12 488)
|
(12 845)
|
(13 022)
|
(13 431)
|
(13 837)
|
(14 478)
|
(14 835)
|
(15 237)
|
(15 231)
|
(15 158)
|
(15 193)
|
(14 903)
|
(14 906)
|
(14 901)
|
(14 796)
|
(14 857)
|
(15 101)
|
|
| Research & Development |
(22)
|
(26)
|
(25)
|
(30)
|
(26)
|
(38)
|
(51)
|
(52)
|
(51)
|
(67)
|
(56)
|
(58)
|
(55)
|
(39)
|
(36)
|
(55)
|
(56)
|
(70)
|
(99)
|
(88)
|
(104)
|
(105)
|
(111)
|
(102)
|
(95)
|
(75)
|
(69)
|
(90)
|
(90)
|
(85)
|
(86)
|
(140)
|
(209)
|
(250)
|
(268)
|
(263)
|
(218)
|
(228)
|
(209)
|
(147)
|
(116)
|
(103)
|
(168)
|
(248)
|
(309)
|
(394)
|
(377)
|
(318)
|
(322)
|
(318)
|
(370)
|
(389)
|
(367)
|
(424)
|
(466)
|
(464)
|
(478)
|
(336)
|
(179)
|
(270)
|
(289)
|
(300)
|
(297)
|
(164)
|
(104)
|
(84)
|
(90)
|
(99)
|
(122)
|
(203)
|
(260)
|
(253)
|
(256)
|
(282)
|
(231)
|
(228)
|
(186)
|
(55)
|
(42)
|
(41)
|
(47)
|
(78)
|
(72)
|
(67)
|
(56)
|
(59)
|
(60)
|
(64)
|
(74)
|
(91)
|
(99)
|
(97)
|
(92)
|
(155)
|
(144)
|
(142)
|
|
| Depreciation & Amortization |
(360)
|
(405)
|
(456)
|
(524)
|
(595)
|
(609)
|
(616)
|
(619)
|
(622)
|
(640)
|
(674)
|
(701)
|
(514)
|
(682)
|
(641)
|
(603)
|
(568)
|
(589)
|
(618)
|
(653)
|
(695)
|
(727)
|
(765)
|
(801)
|
(864)
|
(922)
|
(970)
|
(1 017)
|
(961)
|
(1 085)
|
(1 129)
|
(1 389)
|
(1 860)
|
(2 424)
|
(3 158)
|
(3 582)
|
(3 803)
|
(3 740)
|
(4 020)
|
(3 907)
|
(3 952)
|
(4 114)
|
(4 394)
|
(4 455)
|
(6 446)
|
(6 498)
|
(5 937)
|
(6 131)
|
(4 892)
|
(5 033)
|
(6 694)
|
(6 715)
|
(6 140)
|
(6 333)
|
(4 948)
|
(5 171)
|
(7 500)
|
(7 639)
|
(7 939)
|
(8 045)
|
(6 117)
|
(6 067)
|
(5 872)
|
(5 714)
|
(5 601)
|
(5 603)
|
(5 584)
|
(5 807)
|
(5 738)
|
(5 776)
|
(5 898)
|
(5 878)
|
(6 335)
|
(7 221)
|
(7 230)
|
(7 484)
|
(7 305)
|
(6 447)
|
(6 437)
|
(6 085)
|
(6 018)
|
(5 999)
|
(5 485)
|
(8 951)
|
(8 786)
|
(8 831)
|
(9 410)
|
(6 302)
|
(6 435)
|
(6 547)
|
(6 654)
|
(6 701)
|
(6 954)
|
(6 989)
|
(7 014)
|
(6 954)
|
|
| Other Operating Expenses |
0
|
(177)
|
(118)
|
(78)
|
(25)
|
(11)
|
(20)
|
(33)
|
(25)
|
29
|
31
|
39
|
(26)
|
(35)
|
(38)
|
(46)
|
(30)
|
(51)
|
(77)
|
(84)
|
(34)
|
(97)
|
(138)
|
(154)
|
(48)
|
(124)
|
(119)
|
(105)
|
(60)
|
(120)
|
(128)
|
(154)
|
(136)
|
(155)
|
(132)
|
(103)
|
0
|
(102)
|
(133)
|
(171)
|
0
|
(127)
|
(103)
|
(61)
|
(242)
|
(247)
|
(234)
|
(267)
|
(275)
|
(565)
|
(607)
|
(606)
|
(198)
|
(199)
|
(193)
|
(193)
|
(197)
|
(209)
|
(237)
|
(255)
|
(269)
|
(266)
|
(254)
|
(249)
|
(247)
|
(251)
|
(257)
|
(262)
|
(266)
|
(272)
|
(273)
|
(272)
|
(270)
|
(268)
|
(269)
|
(274)
|
(278)
|
(283)
|
(291)
|
(296)
|
(304)
|
(209)
|
(228)
|
(312)
|
(316)
|
(403)
|
(461)
|
(512)
|
(532)
|
581
|
566
|
(577)
|
(592)
|
(760)
|
(755)
|
(724)
|
|
| Operating Income |
709
N/A
|
467
-34%
|
589
+26%
|
824
+40%
|
1 214
+47%
|
1 592
+31%
|
1 600
+1%
|
1 705
+7%
|
1 730
+1%
|
1 597
-8%
|
1 699
+6%
|
1 708
+1%
|
1 636
-4%
|
1 436
-12%
|
1 210
-16%
|
1 180
-2%
|
1 849
+57%
|
2 847
+54%
|
3 791
+33%
|
4 334
+14%
|
3 880
-10%
|
3 484
-10%
|
3 195
-8%
|
2 957
-7%
|
3 413
+15%
|
3 637
+7%
|
(1 146)
N/A
|
(3 788)
-231%
|
4 020
N/A
|
(10 550)
N/A
|
(9 216)
+13%
|
(8 976)
+3%
|
1 048
N/A
|
(3 603)
N/A
|
70
N/A
|
2 820
+3 929%
|
4 464
+58%
|
5 791
+30%
|
5 654
-2%
|
6 859
+21%
|
9 448
+38%
|
7 179
-24%
|
7 439
+4%
|
7 057
-5%
|
4 481
-37%
|
4 475
0%
|
4 816
+8%
|
4 879
+1%
|
7 126
+46%
|
7 069
-1%
|
5 700
-19%
|
5 490
-4%
|
5 103
-7%
|
2 747
-46%
|
3 797
+38%
|
2 641
-30%
|
(249)
N/A
|
(1 116)
-348%
|
(3 093)
-177%
|
(3 160)
-2%
|
33
N/A
|
1 886
+5 615%
|
2 913
+54%
|
3 608
+24%
|
4 696
+30%
|
5 028
+7%
|
6 595
+31%
|
7 711
+17%
|
6 391
-17%
|
6 394
+0%
|
6 515
+2%
|
5 820
-11%
|
6 235
+7%
|
3 039
-51%
|
(220)
N/A
|
(2 191)
-896%
|
(3 564)
-63%
|
(673)
+81%
|
1 859
N/A
|
3 810
+105%
|
6 127
+61%
|
8 922
+46%
|
13 553
+52%
|
12 203
-10%
|
13 925
+14%
|
12 293
-12%
|
8 144
-34%
|
10 296
+26%
|
8 678
-16%
|
9 805
+13%
|
10 350
+6%
|
9 300
-10%
|
9 035
-3%
|
8 874
-2%
|
7 967
-10%
|
7 808
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(16)
|
(44)
|
(36)
|
(98)
|
(124)
|
(71)
|
(43)
|
18
|
74
|
(97)
|
(181)
|
(127)
|
(24)
|
28
|
60
|
71
|
15
|
(7)
|
63
|
5
|
(39)
|
11
|
85
|
185
|
211
|
121
|
5 110
|
8 052
|
(917)
|
12 451
|
9 776
|
9 689
|
488
|
6 227
|
3 303
|
438
|
(187)
|
(252)
|
414
|
(159)
|
(2 049)
|
45
|
(231)
|
565
|
437
|
(37)
|
(220)
|
(296)
|
(902)
|
(359)
|
368
|
(307)
|
(558)
|
(1 220)
|
(1 468)
|
(1 889)
|
(2 095)
|
(373)
|
(763)
|
(159)
|
11
|
(542)
|
57
|
757
|
775
|
140
|
(645)
|
(1 022)
|
(1 472)
|
(817)
|
(365)
|
(643)
|
(5)
|
(950)
|
(887)
|
(578)
|
(343)
|
348
|
108
|
(431)
|
(852)
|
(899)
|
(1 218)
|
(1 688)
|
(1 680)
|
(1 461)
|
(1 005)
|
(520)
|
(569)
|
(687)
|
(791)
|
(235)
|
(734)
|
(660)
|
(485)
|
(854)
|
|
| Non-Reccuring Items |
(187)
|
0
|
39
|
37
|
35
|
38
|
1
|
1
|
(16)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(77)
|
41
|
(45)
|
(27)
|
(182)
|
(79)
|
35
|
13
|
(13)
|
111
|
31
|
(26)
|
152
|
(64)
|
(6)
|
70
|
(61)
|
9
|
(8)
|
(17)
|
43
|
(2)
|
(103)
|
(78)
|
(37)
|
(104)
|
(85)
|
(119)
|
(152)
|
(99)
|
(3)
|
(30)
|
10
|
(29)
|
(44)
|
(25)
|
(4 244)
|
(6 116)
|
(6 017)
|
(6 024)
|
(2 246)
|
(372)
|
(439)
|
(331)
|
78
|
0
|
0
|
(11)
|
(32)
|
0
|
0
|
0
|
1 125
|
0
|
0
|
1 099
|
(170)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
7
|
7
|
10
|
10
|
2
|
3
|
3
|
5
|
17
|
17
|
15
|
10
|
16
|
15
|
17
|
20
|
13
|
17
|
15
|
17
|
1
|
(3)
|
(3)
|
(4)
|
(7)
|
(9)
|
12
|
7
|
(13)
|
(28)
|
(53)
|
(39)
|
(66)
|
219
|
373
|
925
|
975
|
456
|
367
|
(138)
|
(136)
|
146
|
91
|
37
|
44
|
13
|
9
|
139
|
0
|
134
|
129
|
80
|
90
|
88
|
196
|
115
|
110
|
113
|
42
|
52
|
68
|
615
|
584
|
576
|
602
|
217
|
219
|
321
|
24
|
(134)
|
20
|
(6)
|
253
|
252
|
95
|
17
|
16
|
20
|
27
|
33
|
257
|
251
|
253
|
179
|
(45)
|
267
|
889
|
1 003
|
992
|
681
|
48
|
10
|
25
|
22
|
23
|
29
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
288
|
243
|
(601)
|
602
|
304
|
389
|
(12)
|
(10)
|
11
|
(9)
|
35
|
55
|
47
|
51
|
0
|
3
|
9
|
(16)
|
16
|
64
|
41
|
63
|
164
|
31
|
70
|
37
|
11
|
(34)
|
(63)
|
(65)
|
(5)
|
(27)
|
26
|
0
|
30
|
421
|
357
|
344
|
294
|
(48)
|
13
|
51
|
40
|
44
|
(31)
|
(6)
|
(40)
|
30
|
37
|
149
|
148
|
83
|
96
|
(42)
|
363
|
296
|
320
|
313
|
31
|
21
|
3
|
48
|
|
| Pre-Tax Income |
513
N/A
|
430
-16%
|
602
+40%
|
773
+28%
|
1 127
+46%
|
1 562
+39%
|
1 561
0%
|
1 729
+11%
|
1 805
+4%
|
1 517
-16%
|
1 533
+1%
|
1 591
+4%
|
1 602
+1%
|
1 479
-8%
|
1 287
-13%
|
1 271
-1%
|
1 852
+46%
|
2 857
+54%
|
3 862
+35%
|
4 349
+13%
|
3 797
-13%
|
3 492
-8%
|
3 277
-6%
|
3 138
-4%
|
3 549
+13%
|
3 749
+6%
|
3 976
+6%
|
4 271
+7%
|
3 055
-28%
|
1 873
-39%
|
507
-73%
|
674
+33%
|
1 419
+111%
|
2 844
+100%
|
4 034
+42%
|
4 426
+10%
|
4 574
+3%
|
6 638
+45%
|
6 694
+1%
|
6 924
+3%
|
7 069
+2%
|
7 281
+3%
|
7 345
+1%
|
7 663
+4%
|
4 984
-35%
|
4 617
-7%
|
4 683
+1%
|
4 747
+1%
|
6 376
+34%
|
6 783
+6%
|
6 200
-9%
|
5 317
-14%
|
4 590
-14%
|
1 688
-63%
|
2 558
+52%
|
913
-64%
|
(2 027)
N/A
|
(1 347)
+34%
|
(3 847)
-186%
|
(3 308)
+14%
|
86
N/A
|
1 821
+2 017%
|
3 406
+87%
|
4 757
+40%
|
5 916
+24%
|
5 259
-11%
|
6 192
+18%
|
6 980
+13%
|
4 983
-29%
|
5 835
+17%
|
6 483
+11%
|
5 490
-15%
|
2 533
-54%
|
(3 823)
N/A
|
(7 016)
-84%
|
(8 725)
-24%
|
(6 097)
+30%
|
(633)
+90%
|
1 524
N/A
|
3 075
+102%
|
5 570
+81%
|
8 304
+49%
|
12 625
+52%
|
10 832
-14%
|
12 316
+14%
|
11 182
-9%
|
8 124
-27%
|
10 737
+32%
|
10 589
-1%
|
10 095
-5%
|
9 927
-2%
|
10 487
+6%
|
8 187
-22%
|
8 257
+1%
|
7 508
-9%
|
7 031
-6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(125)
|
(77)
|
(184)
|
(244)
|
(378)
|
(525)
|
(637)
|
(698)
|
(718)
|
(580)
|
(510)
|
(522)
|
(526)
|
(540)
|
(467)
|
(473)
|
(694)
|
(1 053)
|
(923)
|
(1 043)
|
(828)
|
(658)
|
(923)
|
(839)
|
(566)
|
(634)
|
(770)
|
(877)
|
(973)
|
(633)
|
(142)
|
(159)
|
(213)
|
(670)
|
(1 274)
|
(1 407)
|
(1 947)
|
(2 560)
|
(2 594)
|
(2 761)
|
(2 765)
|
(2 559)
|
(2 861)
|
(2 922)
|
(2 244)
|
(2 229)
|
(1 939)
|
(1 853)
|
(2 465)
|
(2 481)
|
(2 367)
|
(2 259)
|
(1 891)
|
(815)
|
(1 167)
|
(817)
|
32
|
(50)
|
986
|
1 215
|
359
|
(281)
|
(696)
|
(1 150)
|
(1 458)
|
(1 364)
|
(1 760)
|
(2 025)
|
(1 690)
|
(1 861)
|
(752)
|
(536)
|
366
|
1 727
|
1 577
|
2 239
|
1 778
|
660
|
(15)
|
(677)
|
(1 451)
|
(2 057)
|
(3 250)
|
(2 943)
|
(3 239)
|
(3 002)
|
(2 061)
|
(2 521)
|
(2 294)
|
(2 242)
|
(2 385)
|
(2 469)
|
(2 171)
|
(2 162)
|
(1 847)
|
(1 771)
|
|
| Income from Continuing Operations |
388
|
353
|
418
|
529
|
749
|
1 037
|
924
|
1 031
|
1 087
|
937
|
1 023
|
1 069
|
1 076
|
939
|
820
|
798
|
1 158
|
1 804
|
2 939
|
3 306
|
2 969
|
2 834
|
2 354
|
2 299
|
2 983
|
3 115
|
3 206
|
3 394
|
2 082
|
1 240
|
365
|
515
|
1 206
|
2 174
|
2 760
|
3 019
|
2 627
|
4 078
|
4 100
|
4 163
|
4 304
|
4 722
|
4 484
|
4 741
|
2 740
|
2 388
|
2 744
|
2 894
|
3 911
|
4 302
|
3 833
|
3 058
|
2 699
|
873
|
1 391
|
96
|
(1 995)
|
(1 397)
|
(2 861)
|
(2 093)
|
445
|
1 540
|
2 710
|
3 607
|
4 458
|
3 895
|
4 432
|
4 955
|
3 293
|
3 974
|
5 731
|
4 954
|
2 899
|
(2 096)
|
(5 439)
|
(6 486)
|
(4 319)
|
27
|
1 509
|
2 398
|
4 119
|
6 247
|
9 375
|
7 889
|
9 077
|
8 180
|
6 063
|
8 216
|
8 295
|
7 853
|
7 542
|
8 018
|
6 016
|
6 095
|
5 661
|
5 260
|
|
| 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
|
(11)
|
(11)
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
351
N/A
|
326
-7%
|
391
+20%
|
503
+29%
|
722
+44%
|
1 024
+42%
|
918
-10%
|
1 034
+13%
|
1 087
+5%
|
930
-14%
|
1 007
+8%
|
1 059
+5%
|
1 076
+2%
|
939
-13%
|
820
-13%
|
798
-3%
|
1 158
+45%
|
1 804
+56%
|
2 939
+63%
|
3 306
+12%
|
2 969
-10%
|
2 834
-5%
|
2 354
-17%
|
2 299
-2%
|
2 983
+30%
|
3 115
+4%
|
3 206
+3%
|
3 394
+6%
|
2 137
-37%
|
1 240
-42%
|
360
-71%
|
474
+32%
|
1 146
+142%
|
2 114
+84%
|
2 705
+28%
|
3 000
+11%
|
2 627
-12%
|
4 078
+55%
|
4 100
+1%
|
4 163
+2%
|
4 304
+3%
|
4 722
+10%
|
4 484
-5%
|
4 741
+6%
|
2 740
-42%
|
2 388
-13%
|
2 744
+15%
|
2 894
+5%
|
3 911
+35%
|
4 302
+10%
|
3 833
-11%
|
3 058
-20%
|
2 699
-12%
|
873
-68%
|
1 391
+59%
|
96
-93%
|
(1 995)
N/A
|
(1 408)
+29%
|
(2 872)
-104%
|
(2 104)
+27%
|
434
N/A
|
1 540
+255%
|
2 710
+76%
|
3 607
+33%
|
4 458
+24%
|
3 895
-13%
|
4 432
+14%
|
4 955
+12%
|
3 293
-34%
|
3 974
+21%
|
5 731
+44%
|
4 954
-14%
|
2 899
-41%
|
(2 096)
N/A
|
(5 439)
-159%
|
(6 486)
-19%
|
(4 319)
+33%
|
27
N/A
|
1 509
+5 489%
|
2 398
+59%
|
4 119
+72%
|
6 247
+52%
|
9 375
+50%
|
7 889
-16%
|
9 077
+15%
|
8 180
-10%
|
6 063
-26%
|
8 216
+36%
|
8 295
+1%
|
7 853
-5%
|
7 542
-4%
|
8 018
+6%
|
6 016
-25%
|
6 095
+1%
|
5 661
-7%
|
5 260
-7%
|
|
| EPS (Diluted) |
0.39
N/A
|
0.35
-10%
|
0.41
+17%
|
0.54
+32%
|
0.76
+41%
|
1.08
+42%
|
0.96
-11%
|
1.08
+13%
|
1.13
+5%
|
0.98
-13%
|
1.08
+10%
|
1.14
+6%
|
1.16
+2%
|
1.02
-12%
|
0.89
-13%
|
0.86
-3%
|
1.24
+44%
|
1.93
+56%
|
3.2
+66%
|
3.51
+10%
|
3.16
-10%
|
3
-5%
|
2.47
-18%
|
2.43
-2%
|
3.17
+30%
|
3.29
+4%
|
3.39
+3%
|
3.56
+5%
|
2.26
-37%
|
1.31
-42%
|
0.38
-71%
|
0.34
-11%
|
0.94
+176%
|
1.34
+43%
|
1.71
+28%
|
1.87
+9%
|
1.66
-11%
|
2.57
+55%
|
2.59
+1%
|
2.63
+2%
|
2.72
+3%
|
3.01
+11%
|
2.87
-5%
|
3.08
+7%
|
1.77
-43%
|
1.57
-11%
|
1.82
+16%
|
1.95
+7%
|
2.6
+33%
|
2.92
+12%
|
2.6
-11%
|
2.07
-20%
|
1.84
-11%
|
0.6
-67%
|
0.96
+60%
|
0.06
-94%
|
-1.38
N/A
|
-0.92
+33%
|
-1.8
-96%
|
-1.26
+30%
|
0.27
N/A
|
0.91
+237%
|
1.63
+79%
|
2.17
+33%
|
2.68
+24%
|
2.36
-12%
|
2.69
+14%
|
3.04
+13%
|
2.02
-34%
|
2.51
+24%
|
3.64
+45%
|
3.18
-13%
|
1.86
-42%
|
-1.37
N/A
|
-3.56
-160%
|
-4.24
-19%
|
-2.83
+33%
|
0.02
N/A
|
1
+4 900%
|
1.62
+62%
|
2.77
+71%
|
4.35
+57%
|
6.64
+53%
|
5.78
-13%
|
6.53
+13%
|
6.14
-6%
|
4.62
-25%
|
6.31
+37%
|
6.33
+0%
|
6.08
-4%
|
5.86
-4%
|
6.3
+8%
|
4.71
-25%
|
4.91
+4%
|
4.61
-6%
|
4.33
-6%
|
|
Switch to:
Switch to:
See Also
Discover More
