Teck Resources Ltd
TSX:TECK.A
Income Statement
Earnings Waterfall
Teck Resources Ltd
Income Statement
Teck Resources Ltd
| 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 |
77
|
74
|
73
|
67
|
60
|
65
|
65
|
70
|
65
|
68
|
68
|
64
|
61
|
59
|
56
|
53
|
69
|
83
|
94
|
105
|
97
|
92
|
89
|
86
|
85
|
83
|
79
|
75
|
182
|
299
|
578
|
771
|
655
|
846
|
691
|
617
|
537
|
486
|
437
|
419
|
406
|
458
|
471
|
454
|
397
|
336
|
293
|
251
|
230
|
216
|
206
|
202
|
217
|
226
|
228
|
229
|
240
|
261
|
268
|
284
|
272
|
252
|
227
|
173
|
130
|
88
|
81
|
116
|
134
|
158
|
177
|
152
|
132
|
113
|
150
|
156
|
151
|
143
|
66
|
48
|
24
|
29
|
24
|
12
|
14
|
16
|
22
|
21
|
9
|
190
|
378
|
574
|
761
|
750
|
731
|
708
|
|
| Revenue |
2 379
N/A
|
2 208
-7%
|
2 147
-3%
|
2 089
-3%
|
2 042
-2%
|
2 237
+10%
|
2 218
-1%
|
2 137
-4%
|
2 228
+4%
|
2 352
+6%
|
2 627
+12%
|
3 093
+18%
|
3 428
+11%
|
3 681
+7%
|
3 898
+6%
|
4 123
+6%
|
4 415
+7%
|
4 760
+8%
|
5 312
+12%
|
5 794
+9%
|
6 539
+13%
|
6 606
+1%
|
6 621
+0%
|
6 921
+5%
|
6 189
-11%
|
6 541
+6%
|
6 785
+4%
|
6 593
-3%
|
6 655
+1%
|
6 814
+2%
|
6 716
-1%
|
7 107
+6%
|
7 674
+8%
|
7 900
+3%
|
8 391
+6%
|
8 674
+3%
|
9 223
+6%
|
9 694
+5%
|
10 292
+6%
|
11 258
+9%
|
11 514
+2%
|
11 695
+2%
|
11 460
-2%
|
10 585
-8%
|
10 343
-2%
|
10 126
-2%
|
9 717
-4%
|
9 736
+0%
|
9 382
-4%
|
9 136
-3%
|
8 993
-2%
|
8 719
-3%
|
8 599
-1%
|
8 539
-1%
|
8 529
0%
|
8 380
-2%
|
8 259
-1%
|
7 933
-4%
|
7 674
-3%
|
7 878
+3%
|
9 300
+18%
|
10 449
+12%
|
11 541
+10%
|
12 311
+7%
|
11 910
-3%
|
12 155
+2%
|
12 339
+2%
|
12 473
+1%
|
12 564
+1%
|
12 578
+0%
|
12 700
+1%
|
12 526
-1%
|
11 934
-5%
|
11 205
-6%
|
9 787
-13%
|
9 043
-8%
|
8 948
-1%
|
9 118
+2%
|
9 956
+9%
|
11 635
+17%
|
12 766
+10%
|
15 251
+19%
|
18 480
+21%
|
19 179
+4%
|
17 316
-10%
|
16 069
-7%
|
13 801
-14%
|
12 731
-8%
|
6 476
-49%
|
15 214
+135%
|
15 568
+2%
|
14 827
-5%
|
9 065
-39%
|
11 807
+30%
|
9 957
-16%
|
10 484
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 751)
|
(1 739)
|
(1 731)
|
(1 733)
|
(1 681)
|
(1 838)
|
(1 826)
|
(1 721)
|
(1 735)
|
(1 718)
|
(1 794)
|
(1 964)
|
(2 058)
|
(2 132)
|
(2 167)
|
(2 178)
|
(2 181)
|
(2 232)
|
(2 302)
|
(2 460)
|
(2 714)
|
(2 778)
|
(2 912)
|
(3 170)
|
(3 153)
|
(3 451)
|
(3 564)
|
(3 561)
|
(3 844)
|
(3 889)
|
(3 913)
|
(4 133)
|
(4 012)
|
(4 434)
|
(4 918)
|
(5 244)
|
(5 701)
|
(5 896)
|
(6 145)
|
(6 466)
|
(6 637)
|
(6 723)
|
(6 805)
|
(6 674)
|
(6 819)
|
(6 893)
|
(6 782)
|
(7 031)
|
(6 956)
|
(7 004)
|
(7 145)
|
(7 056)
|
(7 064)
|
(7 058)
|
(7 035)
|
(6 959)
|
(6 980)
|
(6 847)
|
(6 687)
|
(6 778)
|
(6 904)
|
(7 045)
|
(7 276)
|
(7 430)
|
(7 343)
|
(7 391)
|
(7 407)
|
(7 600)
|
(7 943)
|
(8 275)
|
(8 587)
|
(8 635)
|
(8 594)
|
(8 509)
|
(7 969)
|
(7 721)
|
(7 574)
|
(7 495)
|
(7 817)
|
(8 125)
|
(7 552)
|
(8 123)
|
(8 753)
|
(9 233)
|
(8 745)
|
(8 400)
|
(8 010)
|
(7 990)
|
(5 364)
|
(10 448)
|
(11 050)
|
(10 662)
|
(7 458)
|
(9 089)
|
(7 930)
|
(8 275)
|
|
| Gross Profit |
628
N/A
|
469
-25%
|
416
-11%
|
356
-14%
|
361
+1%
|
399
+11%
|
392
-2%
|
416
+6%
|
493
+19%
|
634
+29%
|
833
+31%
|
1 129
+36%
|
1 370
+21%
|
1 549
+13%
|
1 731
+12%
|
1 945
+12%
|
2 234
+15%
|
2 528
+13%
|
3 010
+19%
|
3 334
+11%
|
3 825
+15%
|
3 828
+0%
|
3 709
-3%
|
3 751
+1%
|
3 036
-19%
|
3 090
+2%
|
3 221
+4%
|
3 032
-6%
|
2 811
-7%
|
2 925
+4%
|
2 803
-4%
|
2 974
+6%
|
3 662
+23%
|
3 466
-5%
|
3 473
+0%
|
3 430
-1%
|
3 522
+3%
|
3 798
+8%
|
4 147
+9%
|
4 792
+16%
|
4 877
+2%
|
4 972
+2%
|
4 655
-6%
|
3 911
-16%
|
3 524
-10%
|
3 233
-8%
|
2 935
-9%
|
2 705
-8%
|
2 426
-10%
|
2 132
-12%
|
1 848
-13%
|
1 663
-10%
|
1 535
-8%
|
1 481
-4%
|
1 494
+1%
|
1 421
-5%
|
1 279
-10%
|
1 086
-15%
|
987
-9%
|
1 100
+11%
|
2 396
+118%
|
3 404
+42%
|
4 265
+25%
|
4 881
+14%
|
4 567
-6%
|
4 764
+4%
|
4 932
+4%
|
4 873
-1%
|
4 621
-5%
|
4 303
-7%
|
4 113
-4%
|
3 891
-5%
|
3 340
-14%
|
2 696
-19%
|
1 818
-33%
|
1 322
-27%
|
1 374
+4%
|
1 623
+18%
|
2 139
+32%
|
3 510
+64%
|
5 214
+49%
|
7 128
+37%
|
9 727
+36%
|
9 946
+2%
|
8 571
-14%
|
7 669
-11%
|
5 791
-24%
|
4 741
-18%
|
1 112
-77%
|
4 766
+329%
|
4 518
-5%
|
4 165
-8%
|
1 607
-61%
|
2 718
+69%
|
2 027
-25%
|
2 209
+9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(296)
|
(471)
|
(465)
|
(278)
|
(322)
|
(309)
|
(310)
|
(318)
|
(354)
|
(264)
|
(278)
|
(384)
|
(384)
|
(390)
|
(408)
|
(411)
|
(425)
|
(460)
|
(438)
|
(444)
|
(496)
|
(530)
|
(583)
|
(615)
|
(550)
|
(630)
|
(666)
|
(703)
|
(796)
|
(868)
|
(976)
|
(1 070)
|
(1 140)
|
(1 003)
|
(755)
|
(585)
|
(418)
|
(361)
|
(415)
|
(318)
|
(318)
|
(353)
|
(364)
|
(430)
|
(341)
|
(324)
|
(297)
|
(313)
|
(329)
|
(372)
|
(386)
|
(329)
|
(273)
|
(255)
|
(230)
|
(272)
|
(277)
|
(297)
|
(346)
|
(372)
|
(472)
|
(494)
|
(455)
|
(503)
|
(510)
|
(509)
|
(574)
|
(523)
|
391
|
374
|
364
|
382
|
(551)
|
(502)
|
(486)
|
(536)
|
(582)
|
(652)
|
(717)
|
(755)
|
(852)
|
(888)
|
(903)
|
(946)
|
(1 236)
|
(954)
|
(895)
|
(998)
|
(980)
|
(1 125)
|
(1 243)
|
(1 078)
|
(708)
|
(748)
|
(654)
|
(720)
|
|
| Selling, General & Administrative |
(58)
|
(58)
|
(57)
|
(56)
|
(56)
|
(56)
|
(56)
|
(56)
|
(55)
|
(55)
|
(58)
|
(64)
|
(52)
|
(66)
|
(64)
|
(68)
|
(74)
|
(83)
|
(84)
|
(91)
|
(96)
|
(99)
|
(117)
|
(122)
|
(110)
|
(117)
|
(124)
|
(106)
|
(91)
|
(92)
|
(100)
|
(142)
|
(188)
|
(227)
|
(191)
|
(208)
|
(261)
|
(206)
|
(235)
|
(146)
|
(104)
|
(123)
|
(116)
|
(168)
|
(183)
|
(170)
|
(167)
|
(179)
|
(161)
|
(155)
|
(165)
|
(143)
|
(131)
|
(140)
|
(120)
|
(117)
|
(121)
|
(134)
|
(175)
|
(229)
|
(270)
|
(274)
|
(220)
|
(217)
|
(241)
|
(243)
|
(290)
|
(250)
|
(201)
|
(199)
|
(195)
|
(168)
|
(165)
|
(110)
|
(105)
|
(148)
|
(179)
|
(233)
|
(254)
|
(277)
|
(297)
|
(402)
|
(389)
|
(402)
|
(472)
|
(401)
|
(484)
|
(496)
|
(377)
|
(436)
|
(413)
|
(420)
|
(366)
|
(372)
|
(338)
|
(317)
|
|
| Research & Development |
(74)
|
(68)
|
(63)
|
(54)
|
(53)
|
(54)
|
(50)
|
(49)
|
(44)
|
(41)
|
(46)
|
(49)
|
(56)
|
(57)
|
(60)
|
(78)
|
(83)
|
(86)
|
(88)
|
(82)
|
(89)
|
(103)
|
(116)
|
(129)
|
(136)
|
(138)
|
(139)
|
(148)
|
(156)
|
(146)
|
(124)
|
(90)
|
(48)
|
(48)
|
(54)
|
(53)
|
(76)
|
(82)
|
(88)
|
(112)
|
(122)
|
(128)
|
(142)
|
(144)
|
(121)
|
(108)
|
(99)
|
(89)
|
(104)
|
(109)
|
(101)
|
(89)
|
(89)
|
(94)
|
(101)
|
(125)
|
(123)
|
(125)
|
(114)
|
(92)
|
(81)
|
(81)
|
(89)
|
(99)
|
(113)
|
(113)
|
(109)
|
(105)
|
(104)
|
(107)
|
(112)
|
(129)
|
(134)
|
(143)
|
(142)
|
(125)
|
(142)
|
(145)
|
(164)
|
(196)
|
(194)
|
(213)
|
(222)
|
(230)
|
(247)
|
(242)
|
(248)
|
(250)
|
(203)
|
(241)
|
(226)
|
(187)
|
(137)
|
(143)
|
(129)
|
(127)
|
|
| Depreciation & Amortization |
(226)
|
(217)
|
(211)
|
(202)
|
(206)
|
(202)
|
(208)
|
(218)
|
(223)
|
(233)
|
(247)
|
(265)
|
(275)
|
(285)
|
(281)
|
(277)
|
(272)
|
(261)
|
(256)
|
(254)
|
(264)
|
(271)
|
(282)
|
(306)
|
(293)
|
(367)
|
(393)
|
(419)
|
(468)
|
(560)
|
(671)
|
(827)
|
(928)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(47)
|
(65)
|
(81)
|
(100)
|
|
| Other Operating Expenses |
62
|
(128)
|
(134)
|
34
|
(7)
|
3
|
4
|
5
|
(32)
|
65
|
73
|
(6)
|
(1)
|
18
|
(3)
|
12
|
4
|
(30)
|
(10)
|
(17)
|
(47)
|
(57)
|
(68)
|
(58)
|
(11)
|
(8)
|
(10)
|
(30)
|
(81)
|
(70)
|
(81)
|
(11)
|
24
|
(728)
|
(510)
|
(324)
|
(81)
|
(73)
|
(92)
|
(60)
|
(92)
|
(102)
|
(106)
|
(118)
|
(37)
|
(46)
|
(31)
|
(45)
|
(64)
|
(108)
|
(120)
|
(97)
|
(53)
|
(21)
|
(9)
|
(30)
|
(33)
|
(38)
|
(57)
|
(51)
|
(121)
|
(139)
|
(146)
|
(187)
|
(156)
|
(153)
|
(175)
|
(168)
|
696
|
680
|
671
|
679
|
(252)
|
(249)
|
(239)
|
(263)
|
(261)
|
(274)
|
(299)
|
(282)
|
(361)
|
(273)
|
(292)
|
(314)
|
(517)
|
(311)
|
(163)
|
(252)
|
(359)
|
(448)
|
(604)
|
(471)
|
(158)
|
(168)
|
(106)
|
(176)
|
|
| Operating Income |
332
N/A
|
(2)
N/A
|
(49)
-2 350%
|
78
N/A
|
39
-50%
|
90
+131%
|
82
-9%
|
98
+20%
|
139
+42%
|
370
+166%
|
555
+50%
|
745
+34%
|
986
+32%
|
1 159
+18%
|
1 323
+14%
|
1 534
+16%
|
1 809
+18%
|
2 068
+14%
|
2 572
+24%
|
2 890
+12%
|
3 329
+15%
|
3 298
-1%
|
3 126
-5%
|
3 136
+0%
|
2 486
-21%
|
2 460
-1%
|
2 555
+4%
|
2 329
-9%
|
2 015
-13%
|
2 057
+2%
|
1 827
-11%
|
1 904
+4%
|
2 522
+32%
|
2 463
-2%
|
2 718
+10%
|
2 845
+5%
|
3 104
+9%
|
3 437
+11%
|
3 732
+9%
|
4 474
+20%
|
4 559
+2%
|
4 619
+1%
|
4 291
-7%
|
3 481
-19%
|
3 183
-9%
|
2 909
-9%
|
2 638
-9%
|
2 392
-9%
|
2 097
-12%
|
1 760
-16%
|
1 462
-17%
|
1 334
-9%
|
1 262
-5%
|
1 226
-3%
|
1 264
+3%
|
1 149
-9%
|
1 002
-13%
|
789
-21%
|
641
-19%
|
728
+14%
|
1 924
+164%
|
2 910
+51%
|
3 810
+31%
|
4 378
+15%
|
4 057
-7%
|
4 255
+5%
|
4 358
+2%
|
4 350
0%
|
5 012
+15%
|
4 677
-7%
|
4 477
-4%
|
4 273
-5%
|
2 789
-35%
|
2 194
-21%
|
1 332
-39%
|
786
-41%
|
792
+1%
|
971
+23%
|
1 422
+46%
|
2 755
+94%
|
4 362
+58%
|
6 240
+43%
|
8 824
+41%
|
9 000
+2%
|
7 335
-19%
|
6 715
-8%
|
4 896
-27%
|
3 743
-24%
|
132
-96%
|
3 641
+2 658%
|
3 275
-10%
|
3 087
-6%
|
899
-71%
|
1 970
+119%
|
1 373
-30%
|
1 489
+8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(77)
|
(74)
|
(73)
|
(67)
|
(24)
|
(65)
|
(65)
|
(67)
|
(8)
|
(64)
|
(64)
|
(63)
|
(14)
|
(23)
|
10
|
76
|
35
|
205
|
225
|
205
|
283
|
299
|
298
|
224
|
148
|
65
|
58
|
129
|
(24)
|
(219)
|
(80)
|
64
|
326
|
325
|
(99)
|
(66)
|
(69)
|
(32)
|
177
|
(217)
|
(428)
|
(197)
|
(343)
|
(143)
|
(212)
|
(344)
|
(324)
|
(364)
|
(283)
|
(307)
|
(148)
|
(212)
|
(369)
|
(388)
|
(459)
|
(598)
|
(618)
|
(397)
|
(321)
|
(134)
|
8
|
(33)
|
(69)
|
58
|
109
|
27
|
21
|
(156)
|
(241)
|
(131)
|
(202)
|
(165)
|
(123)
|
(324)
|
(214)
|
(123)
|
(35)
|
139
|
253
|
212
|
435
|
446
|
(29)
|
(413)
|
(278)
|
(459)
|
(400)
|
119
|
92
|
(348)
|
(135)
|
(305)
|
(229)
|
(40)
|
(67)
|
23
|
|
| Non-Reccuring Items |
(169)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
34
|
0
|
0
|
(6)
|
(86)
|
(66)
|
(68)
|
(11)
|
(14)
|
(14)
|
(16)
|
(27)
|
(17)
|
(41)
|
(41)
|
(22)
|
(95)
|
(90)
|
(99)
|
(101)
|
(611)
|
(610)
|
(598)
|
(600)
|
(208)
|
639
|
634
|
245
|
(61)
|
(733)
|
(602)
|
(211)
|
100
|
(318)
|
(440)
|
(655)
|
(951)
|
(534)
|
(537)
|
(334)
|
(60)
|
(63)
|
(90)
|
(82)
|
(77)
|
(58)
|
(17)
|
(2 922)
|
(3 628)
|
(3 654)
|
(3 682)
|
(692)
|
(222)
|
(384)
|
(387)
|
(481)
|
(153)
|
11
|
9
|
878
|
(143)
|
(111)
|
(500)
|
(1 402)
|
(3 026)
|
(3 602)
|
(3 491)
|
(3 541)
|
(1 822)
|
(1 224)
|
(991)
|
(963)
|
201
|
127
|
201
|
(981)
|
(71)
|
(38)
|
(53)
|
1 224
|
95
|
18
|
9
|
(1 070)
|
(1 063)
|
(1 056)
|
(1 036)
|
(51)
|
|
| 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
|
(33)
|
(67)
|
(100)
|
(44)
|
(138)
|
(145)
|
(155)
|
(65)
|
(154)
|
(142)
|
(124)
|
(113)
|
(114)
|
(111)
|
(110)
|
(111)
|
(109)
|
(106)
|
(106)
|
(92)
|
(91)
|
(92)
|
(91)
|
(76)
|
(72)
|
(71)
|
(65)
|
(82)
|
(85)
|
(85)
|
(96)
|
(99)
|
(107)
|
(110)
|
(113)
|
(118)
|
(115)
|
(97)
|
(103)
|
(108)
|
(99)
|
(79)
|
(74)
|
(71)
|
(141)
|
(219)
|
(229)
|
(310)
|
(176)
|
(165)
|
(205)
|
(421)
|
(247)
|
(330)
|
(308)
|
(394)
|
(482)
|
(467)
|
(378)
|
(325)
|
(269)
|
(198)
|
(341)
|
|
| Pre-Tax Income |
86
N/A
|
(76)
N/A
|
(122)
-61%
|
11
N/A
|
(11)
N/A
|
25
N/A
|
17
-32%
|
31
+82%
|
165
+432%
|
306
+85%
|
491
+60%
|
676
+38%
|
886
+31%
|
1 070
+21%
|
1 265
+18%
|
1 599
+26%
|
1 830
+14%
|
2 259
+23%
|
2 781
+23%
|
3 068
+10%
|
3 595
+17%
|
3 556
-1%
|
3 383
-5%
|
3 338
-1%
|
2 539
-24%
|
2 435
-4%
|
2 514
+3%
|
2 357
-6%
|
1 380
-41%
|
1 228
-11%
|
1 149
-6%
|
1 368
+19%
|
2 640
+93%
|
3 394
+29%
|
3 186
-6%
|
2 924
-8%
|
2 930
+0%
|
2 534
-14%
|
3 162
+25%
|
3 891
+23%
|
4 166
+7%
|
3 950
-5%
|
3 366
-15%
|
2 559
-24%
|
1 907
-25%
|
1 917
+1%
|
1 666
-13%
|
1 584
-5%
|
1 643
+4%
|
1 281
-22%
|
1 118
-13%
|
934
-16%
|
724
-22%
|
689
-5%
|
696
+1%
|
(2 462)
N/A
|
(3 320)
-35%
|
(3 334)
0%
|
(3 433)
-3%
|
(163)
+95%
|
1 628
N/A
|
2 408
+48%
|
3 269
+36%
|
3 859
+18%
|
3 914
+1%
|
4 186
+7%
|
4 278
+2%
|
4 959
+16%
|
4 510
-9%
|
4 320
-4%
|
3 678
-15%
|
2 603
-29%
|
(468)
N/A
|
(1 831)
-291%
|
(2 452)
-34%
|
(2 952)
-20%
|
(1 136)
+62%
|
(255)
+78%
|
465
N/A
|
1 775
+282%
|
4 688
+164%
|
6 637
+42%
|
8 831
+33%
|
7 401
-16%
|
6 565
-11%
|
5 971
-9%
|
4 113
-31%
|
4 778
+16%
|
(75)
N/A
|
2 829
N/A
|
2 682
-5%
|
1 334
-50%
|
(718)
N/A
|
605
N/A
|
72
-88%
|
1 120
+1 456%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(56)
|
7
|
27
|
1
|
4
|
(12)
|
(2)
|
(9)
|
(50)
|
(96)
|
(173)
|
(252)
|
(292)
|
(365)
|
(448)
|
(493)
|
(524)
|
(671)
|
(808)
|
(999)
|
(1 213)
|
(1 202)
|
(1 161)
|
(1 109)
|
(806)
|
(757)
|
(834)
|
(793)
|
(652)
|
(619)
|
(467)
|
(416)
|
(695)
|
(763)
|
(800)
|
(860)
|
(994)
|
(1 037)
|
(1 190)
|
(1 420)
|
(1 398)
|
(1 386)
|
(1 215)
|
(977)
|
(767)
|
(731)
|
(688)
|
(600)
|
(633)
|
(523)
|
(437)
|
(444)
|
(342)
|
(312)
|
(336)
|
582
|
836
|
873
|
916
|
30
|
(587)
|
(898)
|
(1 185)
|
(1 413)
|
(1 324)
|
(1 394)
|
(1 428)
|
(1 410)
|
(1 365)
|
(1 297)
|
(1 049)
|
(891)
|
(120)
|
288
|
474
|
626
|
192
|
(86)
|
(361)
|
(856)
|
(1 518)
|
(2 201)
|
(2 969)
|
(2 601)
|
(2 495)
|
(2 258)
|
(1 617)
|
(1 792)
|
(237)
|
(1 264)
|
(1 201)
|
(967)
|
(205)
|
(509)
|
(260)
|
(329)
|
|
| Income from Continuing Operations |
30
|
(69)
|
(95)
|
12
|
(7)
|
13
|
15
|
22
|
115
|
210
|
318
|
424
|
594
|
705
|
817
|
1 106
|
1 306
|
1 588
|
1 973
|
2 069
|
2 382
|
2 354
|
2 222
|
2 229
|
1 733
|
1 678
|
1 680
|
1 564
|
728
|
609
|
682
|
952
|
1 945
|
2 631
|
2 386
|
2 064
|
1 936
|
1 497
|
1 972
|
2 471
|
2 768
|
2 564
|
2 151
|
1 582
|
1 140
|
1 186
|
978
|
984
|
1 010
|
758
|
681
|
490
|
382
|
377
|
360
|
(1 880)
|
(2 484)
|
(2 461)
|
(2 517)
|
(133)
|
1 041
|
1 510
|
2 084
|
2 446
|
2 590
|
2 792
|
2 850
|
3 549
|
3 145
|
3 023
|
2 629
|
1 712
|
(588)
|
(1 543)
|
(1 978)
|
(2 326)
|
(944)
|
(341)
|
104
|
919
|
3 170
|
4 436
|
5 862
|
4 800
|
4 070
|
3 713
|
2 496
|
2 986
|
(312)
|
1 565
|
1 481
|
367
|
(923)
|
96
|
(188)
|
791
|
|
| Income to Minority Interest |
(50)
|
(8)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
(6)
|
(19)
|
(16)
|
(21)
|
(33)
|
(47)
|
(69)
|
(96)
|
(101)
|
(82)
|
(66)
|
(47)
|
(43)
|
(69)
|
(88)
|
(100)
|
(105)
|
(116)
|
(112)
|
(114)
|
(115)
|
(100)
|
(99)
|
(88)
|
(77)
|
(72)
|
(57)
|
(60)
|
(55)
|
(49)
|
(47)
|
(33)
|
(25)
|
(20)
|
(16)
|
(16)
|
(6)
|
10
|
13
|
21
|
17
|
(1)
|
(8)
|
(17)
|
(29)
|
(29)
|
(28)
|
(32)
|
(34)
|
(38)
|
(45)
|
(54)
|
(49)
|
(17)
|
(4)
|
51
|
91
|
80
|
94
|
58
|
(2)
|
(47)
|
(47)
|
(58)
|
(7)
|
19
|
(29)
|
23
|
4
|
101
|
47
|
(16)
|
69
|
123
|
269
|
396
|
451
|
|
| Equity Earnings Affiliates |
(1)
|
3
|
8
|
10
|
17
|
19
|
18
|
16
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
32
|
9
|
16
|
21
|
(5)
|
2
|
50
|
103
|
22
|
12
|
(60)
|
(178)
|
(126)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
(42)
N/A
|
(74)
-76%
|
(89)
-20%
|
21
N/A
|
13
-38%
|
31
+138%
|
32
+3%
|
43
+34%
|
134
+212%
|
225
+68%
|
332
+48%
|
436
+31%
|
617
+42%
|
726
+18%
|
835
+15%
|
1 120
+34%
|
1 345
+20%
|
1 588
+18%
|
1 976
+24%
|
2 075
+5%
|
2 431
+17%
|
2 343
-4%
|
2 215
-5%
|
2 201
-1%
|
1 615
-27%
|
1 599
-1%
|
1 611
+1%
|
1 545
-4%
|
659
-57%
|
555
-16%
|
628
+13%
|
813
+29%
|
1 831
+125%
|
2 486
+36%
|
2 199
-12%
|
1 906
-13%
|
1 820
-5%
|
1 385
-24%
|
1 858
+34%
|
2 356
+27%
|
2 668
+13%
|
2 465
-8%
|
2 063
-16%
|
1 505
-27%
|
1 068
-29%
|
1 129
+6%
|
918
-19%
|
929
+1%
|
961
+3%
|
711
-26%
|
648
-9%
|
465
-28%
|
362
-22%
|
361
0%
|
344
-5%
|
(1 886)
N/A
|
(2 474)
-31%
|
(2 448)
+1%
|
(2 496)
-2%
|
(116)
+95%
|
1 040
N/A
|
1 502
+44%
|
2 067
+38%
|
2 417
+17%
|
2 460
+2%
|
2 663
+8%
|
2 717
+2%
|
3 414
+26%
|
3 107
-9%
|
2 978
-4%
|
2 575
-14%
|
1 663
-35%
|
(605)
N/A
|
(1 547)
-156%
|
(1 927)
-25%
|
(2 235)
-16%
|
(864)
+61%
|
(247)
+71%
|
162
N/A
|
917
+466%
|
2 868
+213%
|
4 134
+44%
|
5 549
+34%
|
4 538
-18%
|
3 317
-27%
|
2 886
-13%
|
1 721
-40%
|
2 192
+27%
|
2 409
+10%
|
1 612
-33%
|
1 465
-9%
|
490
-67%
|
406
-17%
|
433
+7%
|
276
-36%
|
1 256
+355%
|
|
| EPS (Diluted) |
-0.14
N/A
|
-0.2
-43%
|
-0.26
-30%
|
0.06
N/A
|
0.03
-50%
|
0.08
+167%
|
0.08
N/A
|
0.14
+75%
|
0.34
+143%
|
0.58
+71%
|
0.86
+48%
|
1.12
+30%
|
1.49
+33%
|
1.68
+13%
|
2.16
+29%
|
2.75
+27%
|
3.1
+13%
|
3.65
+18%
|
4.58
+25%
|
4.81
+5%
|
5.58
+16%
|
5.43
-3%
|
4.83
-11%
|
4.98
+3%
|
3.72
-25%
|
3.62
-3%
|
3.59
-1%
|
3.45
-4%
|
1.47
-57%
|
1.13
-23%
|
1.28
+13%
|
1.42
+11%
|
3.41
+140%
|
4.21
+23%
|
3.73
-11%
|
3.25
-13%
|
3.07
-6%
|
2.35
-23%
|
3.15
+34%
|
3.99
+27%
|
4.5
+13%
|
4.2
-7%
|
3.52
-16%
|
2.56
-27%
|
1.82
-29%
|
1.93
+6%
|
1.58
-18%
|
1.6
+1%
|
1.66
+4%
|
1.23
-26%
|
1.12
-9%
|
0.81
-28%
|
0.63
-22%
|
0.63
N/A
|
0.6
-5%
|
-3.27
N/A
|
-4.29
-31%
|
-4.25
+1%
|
-4.33
-2%
|
-0.2
+95%
|
1.8
N/A
|
2.61
+45%
|
3.52
+35%
|
4.11
+17%
|
4.19
+2%
|
4.64
+11%
|
4.66
+0%
|
5.86
+26%
|
5.34
-9%
|
5.18
-3%
|
4.52
-13%
|
2.95
-35%
|
-1.08
N/A
|
-2.83
-162%
|
-3.62
-28%
|
-4.18
-15%
|
-1.62
+61%
|
-0.47
+71%
|
0.29
N/A
|
1.69
+483%
|
5.3
+214%
|
7.55
+42%
|
10.16
+35%
|
8.68
-15%
|
6.18
-29%
|
5.52
-11%
|
3.27
-41%
|
4.15
+27%
|
4.65
+12%
|
3.07
-34%
|
2.79
-9%
|
0.94
-66%
|
0.78
-17%
|
0.85
+9%
|
0.55
-35%
|
2.56
+365%
|
|