STMicroelectronics NV
OTC:STMEF
Income Statement
Earnings Waterfall
STMicroelectronics NV
Income Statement
STMicroelectronics NV
| Dec-1993 | Apr-1994 | Jul-1994 | Oct-1994 | Dec-1994 | Apr-1995 | Jul-1995 | Sep-1995 | Dec-1995 | Mar-1996 | Jun-1996 | Sep-1996 | Dec-1996 | Mar-1997 | Jun-1997 | Sep-1997 | Dec-1997 | Apr-1998 | Jul-1998 | Oct-1998 | Dec-1998 | Apr-1999 | Jul-1999 | Oct-1999 | Dec-1999 | Apr-2000 | Jul-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | 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 | Apr-2005 | Jul-2005 | Oct-2005 | Dec-2005 | Apr-2006 | Jul-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jul-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jul-2016 | Dec-2016 | Jul-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jul-2021 | Dec-2021 | Jul-2022 | Dec-2022 | Jul-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
113
|
0
|
0
|
0
|
117
|
0
|
0
|
0
|
89
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
105
|
0
|
114
|
0
|
59
|
0
|
48
|
0
|
47
|
0
|
64
|
0
|
14
|
0
|
23
|
0
|
33
|
0
|
34
|
0
|
48
|
0
|
52
|
0
|
59
|
0
|
56
|
26
|
44
|
35
|
38
|
61
|
82
|
101
|
114
|
98
|
|
| Revenue |
2 038
N/A
|
2 198
+8%
|
2 344
+7%
|
2 480
+6%
|
2 645
+7%
|
2 824
+7%
|
3 030
+7%
|
3 296
+9%
|
3 554
+8%
|
3 804
+7%
|
3 972
+4%
|
4 038
+2%
|
4 122
+2%
|
4 040
-2%
|
3 962
-2%
|
3 974
+0%
|
4 019
+1%
|
4 080
+2%
|
4 180
+2%
|
4 220
+1%
|
4 248
+1%
|
4 356
+3%
|
4 476
+3%
|
4 711
+5%
|
5 056
+7%
|
5 645
+12%
|
6 332
+12%
|
7 100
+12%
|
7 813
+10%
|
8 032
+3%
|
7 742
-4%
|
7 101
-8%
|
6 357
-10%
|
5 791
-9%
|
5 735
-1%
|
5 979
+4%
|
6 318
+6%
|
6 581
+4%
|
6 752
+3%
|
6 910
+2%
|
7 238
+5%
|
7 649
+6%
|
8 118
+6%
|
8 547
+5%
|
8 760
+2%
|
8 814
+1%
|
8 804
0%
|
8 820
+0%
|
8 882
+1%
|
9 163
+3%
|
9 496
+4%
|
9 762
+3%
|
9 854
+1%
|
9 767
-1%
|
9 690
-1%
|
9 742
+1%
|
10 001
+3%
|
10 177
+2%
|
9 842
-3%
|
8 625
-12%
|
8 510
-1%
|
9 713
+14%
|
10 346
+7%
|
10 591
+2%
|
9 735
-8%
|
8 799
-10%
|
8 493
-3%
|
8 383
-1%
|
8 082
-4%
|
7 716
-5%
|
7 404
-4%
|
7 180
-3%
|
6 897
-4%
|
6 748
-2%
|
6 973
+3%
|
7 401
+6%
|
8 347
+13%
|
9 097
+9%
|
9 664
+6%
|
9 419
-3%
|
9 556
+1%
|
9 625
+1%
|
10 219
+6%
|
11 909
+17%
|
12 761
+7%
|
14 136
+11%
|
16 128
+14%
|
17 318
+7%
|
17 286
0%
|
23 983
+39%
|
13 269
-45%
|
11 855
-11%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 248)
|
(1 314)
|
(1 374)
|
(1 445)
|
(1 529)
|
(1 634)
|
(1 771)
|
(1 943)
|
(2 096)
|
(2 231)
|
(2 286)
|
(2 323)
|
(2 415)
|
(2 412)
|
(2 426)
|
(2 445)
|
(2 457)
|
(2 494)
|
(2 558)
|
(2 594)
|
(2 623)
|
(2 688)
|
(2 748)
|
(2 871)
|
(3 054)
|
(3 354)
|
(3 636)
|
(3 946)
|
(4 217)
|
(4 297)
|
(4 350)
|
(4 212)
|
(4 047)
|
(3 885)
|
(3 786)
|
(3 883)
|
(4 020)
|
(4 169)
|
(4 309)
|
(4 444)
|
(4 672)
|
(4 931)
|
(5 196)
|
(5 411)
|
(5 532)
|
(5 619)
|
(5 707)
|
(5 802)
|
(5 845)
|
(5 974)
|
(6 139)
|
(6 267)
|
(6 331)
|
(6 295)
|
(6 262)
|
(6 316)
|
(6 698)
|
(6 593)
|
(6 585)
|
(6 253)
|
(6 268)
|
(6 579)
|
(6 670)
|
(6 844)
|
(6 725)
|
(6 366)
|
(6 547)
|
(6 487)
|
(6 026)
|
(5 666)
|
(5 321)
|
(5 156)
|
(4 736)
|
(4 602)
|
(4 664)
|
(4 795)
|
(5 278)
|
(5 702)
|
(6 078)
|
(5 996)
|
(6 158)
|
(6 288)
|
(6 705)
|
(7 556)
|
(7 669)
|
(7 952)
|
(8 720)
|
(9 098)
|
(8 999)
|
(13 065)
|
(8 269)
|
(7 948)
|
|
| Gross Profit |
789
N/A
|
884
+12%
|
970
+10%
|
1 035
+7%
|
1 116
+8%
|
1 191
+7%
|
1 259
+6%
|
1 353
+7%
|
1 458
+8%
|
1 573
+8%
|
1 687
+7%
|
1 715
+2%
|
1 708
0%
|
1 627
-5%
|
1 536
-6%
|
1 529
0%
|
1 562
+2%
|
1 586
+2%
|
1 622
+2%
|
1 626
+0%
|
1 625
0%
|
1 668
+3%
|
1 728
+4%
|
1 840
+6%
|
2 002
+9%
|
2 291
+14%
|
2 696
+18%
|
3 154
+17%
|
3 596
+14%
|
3 735
+4%
|
3 392
-9%
|
2 889
-15%
|
2 310
-20%
|
1 906
-17%
|
1 949
+2%
|
2 096
+8%
|
2 298
+10%
|
2 412
+5%
|
2 444
+1%
|
2 466
+1%
|
2 566
+4%
|
2 718
+6%
|
2 922
+8%
|
3 136
+7%
|
3 228
+3%
|
3 195
-1%
|
3 097
-3%
|
3 018
-3%
|
3 037
+1%
|
3 189
+5%
|
3 357
+5%
|
3 495
+4%
|
3 523
+1%
|
3 472
-1%
|
3 428
-1%
|
3 426
0%
|
3 303
-4%
|
3 584
+9%
|
3 257
-9%
|
2 372
-27%
|
2 242
-5%
|
3 134
+40%
|
3 676
+17%
|
3 747
+2%
|
3 010
-20%
|
2 433
-19%
|
1 946
-20%
|
1 896
-3%
|
2 056
+8%
|
2 050
0%
|
2 083
+2%
|
2 024
-3%
|
2 161
+7%
|
2 146
-1%
|
2 309
+8%
|
2 606
+13%
|
3 069
+18%
|
3 395
+11%
|
3 586
+6%
|
3 423
-5%
|
3 398
-1%
|
3 337
-2%
|
3 514
+5%
|
4 353
+24%
|
5 092
+17%
|
6 184
+21%
|
7 408
+20%
|
8 220
+11%
|
8 287
+1%
|
10 918
+32%
|
5 000
-54%
|
3 907
-22%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(524)
|
(556)
|
(582)
|
(611)
|
(646)
|
(681)
|
(725)
|
(760)
|
(794)
|
(828)
|
(877)
|
(911)
|
(908)
|
(937)
|
(954)
|
(990)
|
(1 042)
|
(1 064)
|
(1 092)
|
(1 090)
|
(1 101)
|
(1 128)
|
(1 161)
|
(1 231)
|
(1 330)
|
(1 459)
|
(1 601)
|
(1 716)
|
(1 814)
|
(1 832)
|
(1 785)
|
(1 723)
|
(1 625)
|
(1 564)
|
(1 571)
|
(1 594)
|
(1 663)
|
(1 724)
|
(1 789)
|
(1 880)
|
(2 027)
|
(2 189)
|
(2 325)
|
(2 441)
|
(2 469)
|
(2 540)
|
(2 599)
|
(2 631)
|
(2 639)
|
(2 674)
|
(2 673)
|
(2 711)
|
(2 739)
|
(2 798)
|
(2 823)
|
(2 823)
|
(2 517)
|
(2 810)
|
(2 993)
|
(3 125)
|
(3 059)
|
(3 163)
|
(2 980)
|
(2 879)
|
(2 995)
|
(3 161)
|
(3 361)
|
(3 290)
|
(2 666)
|
(2 108)
|
(1 889)
|
(1 915)
|
(1 840)
|
(1 868)
|
(1 955)
|
(1 947)
|
(1 991)
|
(2 141)
|
(2 183)
|
(2 144)
|
(2 169)
|
(2 156)
|
(2 160)
|
(2 385)
|
(2 548)
|
(2 606)
|
(2 701)
|
(3 023)
|
(3 676)
|
(5 264)
|
(3 121)
|
(3 139)
|
|
| Selling, General & Administrative |
(302)
|
(321)
|
(332)
|
(346)
|
(340)
|
(339)
|
(357)
|
(379)
|
(413)
|
(429)
|
(432)
|
(432)
|
(421)
|
(418)
|
(428)
|
(435)
|
(454)
|
(471)
|
(484)
|
(493)
|
(488)
|
(487)
|
(491)
|
(508)
|
(534)
|
(575)
|
(621)
|
(659)
|
(704)
|
(721)
|
(724)
|
(694)
|
(641)
|
(606)
|
(586)
|
(604)
|
(648)
|
(681)
|
(712)
|
(741)
|
(785)
|
(841)
|
(889)
|
(930)
|
(947)
|
(982)
|
(998)
|
(1 013)
|
(1 026)
|
(1 017)
|
(1 028)
|
(1 044)
|
(1 067)
|
(1 072)
|
(1 076)
|
(1 084)
|
(1 099)
|
(1 161)
|
(1 219)
|
(1 202)
|
(1 199)
|
(1 206)
|
(1 190)
|
(1 244)
|
(1 228)
|
(1 192)
|
(1 507)
|
(1 512)
|
(1 119)
|
(999)
|
(922)
|
(909)
|
(869)
|
(905)
|
(908)
|
(946)
|
(978)
|
(1 084)
|
(1 088)
|
(1 092)
|
(1 079)
|
(1 085)
|
(1 103)
|
(1 233)
|
(1 296)
|
(1 381)
|
(1 401)
|
(1 549)
|
(1 631)
|
(2 480)
|
(1 615)
|
(1 651)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(978)
|
0
|
0
|
0
|
(1 022)
|
0
|
0
|
0
|
(1 238)
|
0
|
0
|
0
|
(1 532)
|
0
|
0
|
0
|
(1 630)
|
0
|
0
|
0
|
(1 667)
|
0
|
0
|
0
|
(1 569)
|
0
|
(1 859)
|
0
|
(2 079)
|
0
|
(1 861)
|
0
|
(1 890)
|
0
|
(1 951)
|
0
|
(1 595)
|
(1 284)
|
(1 120)
|
(1 146)
|
(1 065)
|
(1 096)
|
(1 092)
|
(1 072)
|
(1 027)
|
(1 110)
|
(1 091)
|
(1 134)
|
(1 165)
|
(1 212)
|
(1 223)
|
(1 406)
|
(1 333)
|
(1 410)
|
(1 390)
|
(1 612)
|
(2 100)
|
(2 976)
|
(1 679)
|
(1 695)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(54)
|
0
|
(52)
|
0
|
(54)
|
0
|
(50)
|
0
|
(55)
|
0
|
(59)
|
0
|
(65)
|
0
|
(77)
|
0
|
(84)
|
0
|
0
|
0
|
(72)
|
0
|
|
| Other Operating Expenses |
(221)
|
(235)
|
(250)
|
(265)
|
(306)
|
(342)
|
(368)
|
(381)
|
(381)
|
(400)
|
(445)
|
(479)
|
(487)
|
(519)
|
(526)
|
(554)
|
(588)
|
(593)
|
(608)
|
(597)
|
(613)
|
(641)
|
(669)
|
(723)
|
(796)
|
(884)
|
(979)
|
(1 058)
|
(1 110)
|
(1 111)
|
(1 061)
|
(1 028)
|
(6)
|
(958)
|
(986)
|
(989)
|
7
|
(1 043)
|
(1 077)
|
(1 139)
|
(4)
|
(1 349)
|
(1 436)
|
(1 511)
|
10
|
(1 558)
|
(1 601)
|
(1 618)
|
17
|
(1 657)
|
(1 645)
|
(1 667)
|
(5)
|
(1 726)
|
(1 747)
|
(1 739)
|
151
|
(1 649)
|
85
|
(1 923)
|
219
|
(1 957)
|
71
|
(1 635)
|
123
|
(1 969)
|
97
|
(1 778)
|
48
|
175
|
207
|
140
|
146
|
133
|
99
|
71
|
64
|
53
|
51
|
82
|
134
|
141
|
231
|
254
|
158
|
185
|
174
|
138
|
55
|
192
|
245
|
207
|
|
| Operating Income |
265
N/A
|
328
+24%
|
389
+18%
|
424
+9%
|
470
+11%
|
510
+8%
|
535
+5%
|
593
+11%
|
664
+12%
|
745
+12%
|
810
+9%
|
804
-1%
|
799
-1%
|
690
-14%
|
582
-16%
|
539
-7%
|
520
-4%
|
521
+0%
|
530
+2%
|
535
+1%
|
523
-2%
|
540
+3%
|
568
+5%
|
609
+7%
|
671
+10%
|
832
+24%
|
1 095
+32%
|
1 437
+31%
|
1 783
+24%
|
1 903
+7%
|
1 607
-16%
|
1 166
-27%
|
685
-41%
|
342
-50%
|
378
+10%
|
503
+33%
|
635
+26%
|
689
+8%
|
655
-5%
|
586
-11%
|
539
-8%
|
528
-2%
|
598
+13%
|
695
+16%
|
759
+9%
|
655
-14%
|
498
-24%
|
387
-22%
|
398
+3%
|
515
+29%
|
684
+33%
|
784
+15%
|
784
N/A
|
674
-14%
|
605
-10%
|
603
0%
|
786
+30%
|
774
-2%
|
264
-66%
|
(753)
N/A
|
(817)
-8%
|
(29)
+96%
|
696
N/A
|
868
+25%
|
15
-98%
|
(728)
N/A
|
(1 415)
-94%
|
(1 394)
+1%
|
(610)
+56%
|
(58)
+90%
|
194
N/A
|
109
-44%
|
321
+194%
|
278
-13%
|
354
+27%
|
659
+86%
|
1 078
+64%
|
1 254
+16%
|
1 403
+12%
|
1 279
-9%
|
1 229
-4%
|
1 181
-4%
|
1 354
+15%
|
1 968
+45%
|
2 544
+29%
|
3 578
+41%
|
4 707
+32%
|
5 197
+10%
|
4 611
-11%
|
5 654
+23%
|
1 879
-67%
|
768
-59%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(38)
|
(29)
|
(24)
|
(20)
|
(21)
|
(19)
|
(19)
|
(20)
|
(17)
|
(7)
|
(4)
|
(0)
|
(4)
|
(11)
|
(11)
|
(8)
|
(3)
|
(3)
|
(2)
|
3
|
9
|
13
|
19
|
22
|
36
|
48
|
56
|
55
|
47
|
33
|
20
|
7
|
(13)
|
(40)
|
(60)
|
(78)
|
(68)
|
(77)
|
(75)
|
(63)
|
(52)
|
(40)
|
(25)
|
(16)
|
(3)
|
5
|
16
|
24
|
18
|
42
|
63
|
73
|
84
|
93
|
85
|
94
|
(1 163)
|
71
|
(713)
|
(820)
|
(370)
|
134
|
59
|
196
|
230
|
(123)
|
(112)
|
(153)
|
(108)
|
(102)
|
(105)
|
(58)
|
(29)
|
31
|
(152)
|
(234)
|
(729)
|
(629)
|
330
|
308
|
(587)
|
(330)
|
(426)
|
(565)
|
(463)
|
(126)
|
217
|
(380)
|
171
|
374
|
344
|
237
|
|
| Non-Reccuring Items |
(50)
|
(50)
|
(71)
|
(64)
|
(37)
|
(37)
|
(15)
|
(11)
|
(13)
|
(14)
|
(13)
|
(6)
|
0
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(311)
|
(335)
|
(346)
|
(355)
|
(52)
|
(40)
|
(34)
|
(33)
|
(31)
|
(234)
|
(244)
|
(269)
|
(278)
|
(76)
|
(80)
|
(125)
|
(131)
|
(131)
|
(138)
|
(63)
|
(75)
|
(83)
|
(98)
|
(76)
|
(948)
|
(959)
|
(25)
|
(514)
|
(20)
|
74
|
(18)
|
0
|
(9)
|
6
|
(21)
|
17
|
(880)
|
(860)
|
13
|
35
|
(4)
|
(49)
|
(171)
|
(148)
|
(77)
|
(55)
|
(48)
|
(38)
|
(21)
|
(84)
|
(178)
|
(166)
|
(155)
|
(121)
|
(64)
|
(89)
|
(144)
|
(281)
|
0
|
(92)
|
(155)
|
(109)
|
|
| 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
|
(5)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
10
|
(115)
|
(60)
|
(141)
|
(95)
|
(68)
|
41
|
18
|
(10)
|
18
|
39
|
16
|
8
|
0
|
12
|
0
|
18
|
0
|
28
|
0
|
42
|
0
|
48
|
0
|
46
|
0
|
23
|
8
|
7
|
6
|
66
|
151
|
(19)
|
115
|
236
|
178
|
|
| Pre-Tax Income |
178
N/A
|
250
+41%
|
294
+18%
|
340
+16%
|
412
+21%
|
453
+10%
|
501
+11%
|
562
+12%
|
634
+13%
|
723
+14%
|
793
+10%
|
798
+1%
|
796
0%
|
681
-14%
|
573
-16%
|
532
-7%
|
517
-3%
|
518
+0%
|
528
+2%
|
539
+2%
|
532
-1%
|
553
+4%
|
587
+6%
|
631
+8%
|
707
+12%
|
880
+25%
|
1 152
+31%
|
1 493
+30%
|
1 829
+23%
|
1 936
+6%
|
1 315
-32%
|
838
-36%
|
321
-62%
|
(53)
N/A
|
266
N/A
|
384
+45%
|
522
+36%
|
579
+11%
|
549
-5%
|
290
-47%
|
242
-16%
|
220
-9%
|
295
+34%
|
604
+105%
|
672
+11%
|
535
-20%
|
383
-28%
|
280
-27%
|
275
-2%
|
494
+80%
|
672
+36%
|
774
+15%
|
764
-1%
|
691
-10%
|
(258)
N/A
|
(262)
-2%
|
(392)
-50%
|
216
N/A
|
(529)
N/A
|
(1 640)
-210%
|
(1 300)
+21%
|
37
N/A
|
787
+2 027%
|
1 088
+38%
|
214
-80%
|
(816)
N/A
|
(2 368)
-190%
|
(2 391)
-1%
|
(697)
+71%
|
(125)
+82%
|
97
N/A
|
2
-98%
|
139
+6 850%
|
161
+16%
|
153
-5%
|
370
+142%
|
343
-7%
|
587
+71%
|
1 760
+200%
|
1 503
-15%
|
510
-66%
|
685
+34%
|
796
+16%
|
1 290
+62%
|
2 024
+57%
|
3 369
+66%
|
4 846
+44%
|
4 687
-3%
|
4 763
+2%
|
6 051
+27%
|
2 304
-62%
|
1 074
-53%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(18)
|
(35)
|
(51)
|
(55)
|
(49)
|
(63)
|
(75)
|
(94)
|
(108)
|
(129)
|
(146)
|
(147)
|
(172)
|
(142)
|
(119)
|
(113)
|
(113)
|
(113)
|
(116)
|
(122)
|
(120)
|
(127)
|
(135)
|
(144)
|
(157)
|
(197)
|
(254)
|
(316)
|
(375)
|
(380)
|
(259)
|
(161)
|
(61)
|
6
|
(44)
|
(67)
|
(89)
|
(99)
|
(95)
|
(17)
|
14
|
33
|
27
|
(42)
|
(68)
|
(38)
|
(10)
|
(8)
|
(8)
|
(67)
|
(101)
|
(85)
|
20
|
38
|
63
|
47
|
(41)
|
46
|
11
|
146
|
76
|
(124)
|
(168)
|
(239)
|
(161)
|
(44)
|
(94)
|
(37)
|
18
|
(52)
|
45
|
106
|
42
|
(1)
|
(27)
|
(43)
|
(117)
|
(124)
|
(125)
|
(137)
|
(122)
|
(103)
|
(100)
|
(195)
|
(307)
|
(480)
|
(517)
|
(574)
|
(541)
|
(700)
|
(309)
|
(157)
|
|
| Income from Continuing Operations |
160
|
215
|
243
|
285
|
362
|
390
|
426
|
467
|
526
|
594
|
647
|
650
|
624
|
538
|
454
|
419
|
404
|
405
|
411
|
416
|
412
|
427
|
452
|
487
|
550
|
684
|
898
|
1 177
|
1 454
|
1 557
|
1 057
|
677
|
260
|
(48)
|
221
|
317
|
433
|
480
|
454
|
273
|
256
|
253
|
322
|
562
|
604
|
497
|
373
|
272
|
267
|
427
|
571
|
689
|
784
|
729
|
(195)
|
(215)
|
(433)
|
262
|
(518)
|
(1 494)
|
(1 224)
|
(87)
|
619
|
849
|
53
|
(860)
|
(2 462)
|
(2 428)
|
(679)
|
(177)
|
142
|
108
|
181
|
160
|
126
|
327
|
226
|
463
|
1 635
|
1 366
|
388
|
582
|
696
|
1 095
|
1 717
|
2 889
|
4 329
|
4 113
|
4 222
|
5 351
|
1 995
|
917
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(2)
|
(1)
|
(1)
|
2
|
0
|
0
|
(2)
|
(5)
|
(7)
|
(7)
|
(6)
|
(5)
|
(1)
|
135
|
221
|
223
|
248
|
307
|
528
|
659
|
1 290
|
1 118
|
131
|
(22)
|
(1)
|
(3)
|
(6)
|
(7)
|
(5)
|
(6)
|
(8)
|
(8)
|
(6)
|
(3)
|
(1)
|
1
|
(2)
|
(6)
|
(6)
|
(4)
|
(6)
|
(9)
|
(11)
|
(14)
|
(8)
|
(10)
|
|
| Net Income (Common) |
160
N/A
|
215
+34%
|
243
+13%
|
285
+17%
|
362
+27%
|
390
+8%
|
426
+9%
|
468
+10%
|
526
+13%
|
595
+13%
|
648
+9%
|
651
+1%
|
626
-4%
|
541
-14%
|
457
-16%
|
422
-8%
|
407
-4%
|
406
0%
|
412
+1%
|
416
+1%
|
411
-1%
|
426
+4%
|
451
+6%
|
485
+7%
|
547
+13%
|
681
+24%
|
895
+31%
|
1 175
+31%
|
1 452
+24%
|
1 555
+7%
|
1 054
-32%
|
674
-36%
|
257
-62%
|
(51)
N/A
|
218
N/A
|
314
+44%
|
429
+37%
|
475
+11%
|
450
-5%
|
269
-40%
|
253
-6%
|
251
-1%
|
320
+27%
|
559
+75%
|
601
+8%
|
493
-18%
|
371
-25%
|
271
-27%
|
266
-2%
|
429
+61%
|
571
+33%
|
689
+21%
|
782
+13%
|
724
-7%
|
(202)
N/A
|
(222)
-10%
|
(439)
-98%
|
257
N/A
|
(519)
N/A
|
(1 359)
-162%
|
(1 003)
+26%
|
136
N/A
|
867
+538%
|
1 156
+33%
|
581
-50%
|
(201)
N/A
|
(1 172)
-483%
|
(1 310)
-12%
|
(548)
+58%
|
(199)
+64%
|
141
N/A
|
105
-26%
|
175
+67%
|
153
-13%
|
121
-21%
|
321
+165%
|
218
-32%
|
455
+109%
|
1 629
+258%
|
1 363
-16%
|
387
-72%
|
583
+51%
|
694
+19%
|
1 089
+57%
|
1 711
+57%
|
2 885
+69%
|
4 323
+50%
|
4 104
-5%
|
4 211
+3%
|
5 337
+27%
|
1 987
-63%
|
907
-54%
|
|
| EPS (Diluted) |
0.14
N/A
|
0.3
+114%
|
0.35
+17%
|
0.38
+9%
|
0.5
+32%
|
0.5
N/A
|
0.57
+14%
|
0.62
+9%
|
0.64
+3%
|
0.71
+11%
|
0.77
+8%
|
0.79
+3%
|
0.75
-5%
|
0.65
-13%
|
0.55
-15%
|
0.51
-7%
|
0.49
-4%
|
0.49
N/A
|
0.5
+2%
|
0.47
-6%
|
0.46
-2%
|
0.47
+2%
|
0.52
+11%
|
0.55
+6%
|
0.58
+5%
|
0.72
+24%
|
0.95
+32%
|
1.25
+32%
|
1.54
+23%
|
1.63
+6%
|
1.17
-28%
|
0.74
-37%
|
0.29
-61%
|
-0.05
N/A
|
0.25
N/A
|
0.36
+44%
|
0.48
+33%
|
0.54
+13%
|
0.51
-6%
|
0.3
-41%
|
0.27
-10%
|
0.27
N/A
|
0.34
+26%
|
0.6
+76%
|
0.65
+8%
|
0.55
-15%
|
0.4
-27%
|
0.3
-25%
|
0.29
-3%
|
0.46
+59%
|
0.6
+30%
|
0.72
+20%
|
0.83
+15%
|
0.8
-4%
|
-0.23
N/A
|
-0.25
-9%
|
-0.49
-96%
|
0.28
N/A
|
-0.58
N/A
|
-1.54
-166%
|
-1.14
+26%
|
0.16
N/A
|
0.95
+494%
|
1.27
+34%
|
0.66
-48%
|
-0.22
N/A
|
-1.32
-500%
|
-1.48
-12%
|
-0.62
+58%
|
-0.23
+63%
|
0.16
N/A
|
0.12
-25%
|
0.2
+67%
|
0.17
-15%
|
0.14
-18%
|
0.37
+164%
|
0.24
-35%
|
0.5
+108%
|
1.8
+260%
|
1.5
-17%
|
0.43
-71%
|
0.65
+51%
|
0.76
+17%
|
1.19
+57%
|
1.85
+55%
|
3.16
+71%
|
4.74
+50%
|
4.52
-5%
|
4.46
-1%
|
5.89
+32%
|
2.19
-63%
|
1
-54%
|
|