TC Energy Corp
TSX:TRP
Income Statement
Earnings Waterfall
TC Energy Corp
Income Statement
TC Energy Corp
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
920
|
939
|
920
|
957
|
884
|
861
|
859
|
898
|
831
|
842
|
827
|
921
|
880
|
883
|
909
|
902
|
901
|
912
|
907
|
55
|
952
|
1 004
|
1 043
|
98
|
994
|
914
|
881
|
915
|
759
|
831
|
833
|
941
|
603
|
530
|
469
|
(507)
|
461
|
495
|
565
|
931
|
971
|
974
|
981
|
969
|
992
|
1 011
|
997
|
1 006
|
767
|
806
|
875
|
1 198
|
1 242
|
1 276
|
1 313
|
1 370
|
1 472
|
1 546
|
1 721
|
1 883
|
1 963
|
2 082
|
2 070
|
2 068
|
2 096
|
2 130
|
2 203
|
2 265
|
2 324
|
2 354
|
2 350
|
2 333
|
2 325
|
2 298
|
2 284
|
2 228
|
2 246
|
2 262
|
2 299
|
2 360
|
2 370
|
2 413
|
2 483
|
2 588
|
2 765
|
2 936
|
3 135
|
3 263
|
3 467
|
3 519
|
3 490
|
3 465
|
3 459
|
0
|
0
|
0
|
|
| Revenue |
5 165
N/A
|
5 163
0%
|
5 155
0%
|
5 214
+1%
|
5 304
+2%
|
5 270
-1%
|
5 376
+2%
|
5 357
0%
|
5 377
+0%
|
5 410
+1%
|
5 336
-1%
|
5 497
+3%
|
5 551
+1%
|
5 656
+2%
|
5 833
+3%
|
6 124
+5%
|
6 608
+8%
|
6 844
+4%
|
7 200
+5%
|
7 520
+4%
|
7 870
+5%
|
8 393
+7%
|
8 730
+4%
|
8 828
+1%
|
8 717
-1%
|
8 526
-2%
|
8 476
-1%
|
8 547
+1%
|
8 576
+0%
|
8 543
0%
|
8 455
-1%
|
8 181
-3%
|
7 974
-3%
|
7 913
-1%
|
7 993
+1%
|
6 852
-14%
|
7 977
+16%
|
7 967
0%
|
7 881
-1%
|
7 839
-1%
|
7 916
+1%
|
7 850
-1%
|
7 933
+1%
|
8 007
+1%
|
8 314
+4%
|
8 476
+2%
|
8 554
+1%
|
8 797
+3%
|
9 429
+7%
|
9 654
+2%
|
9 901
+3%
|
10 185
+3%
|
10 175
0%
|
10 572
+4%
|
11 065
+5%
|
11 353
+3%
|
10 982
-3%
|
11 102
+1%
|
11 790
+6%
|
12 547
+6%
|
13 451
+7%
|
13 930
+4%
|
13 493
-3%
|
13 449
0%
|
13 448
0%
|
13 413
0%
|
13 374
0%
|
13 679
+2%
|
13 742
+0%
|
13 919
+1%
|
13 896
0%
|
13 255
-5%
|
13 186
-1%
|
12 903
-2%
|
12 965
+0%
|
12 999
+0%
|
12 962
0%
|
13 055
+1%
|
13 100
+0%
|
13 387
+2%
|
13 506
+1%
|
13 961
+3%
|
14 520
+4%
|
14 977
+3%
|
15 405
+3%
|
15 598
+1%
|
15 739
+1%
|
13 267
-16%
|
16 249
+22%
|
16 504
+2%
|
16 647
+1%
|
13 771
-17%
|
13 151
-5%
|
12 810
-3%
|
12 431
-3%
|
15 239
+23%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(354)
|
(737)
|
(1 123)
|
(627)
|
(1 619)
|
(1 618)
|
(1 671)
|
(692)
|
(1 630)
|
(1 646)
|
(1 140)
|
(1 615)
|
(987)
|
(1 008)
|
(1 068)
|
(1 825)
|
(1 347)
|
(1 494)
|
(2 094)
|
(2 411)
|
(2 374)
|
(2 569)
|
(2 715)
|
(3 030)
|
(2 996)
|
(2 968)
|
(2 979)
|
(2 976)
|
(3 093)
|
(3 152)
|
(3 238)
|
(3 213)
|
(3 145)
|
(3 117)
|
(3 098)
|
(2 069)
|
(2 976)
|
(2 859)
|
(2 759)
|
(2 358)
|
(2 668)
|
(2 648)
|
(2 689)
|
(2 577)
|
(2 757)
|
(2 778)
|
(2 670)
|
(2 674)
|
(2 838)
|
(2 874)
|
(2 898)
|
(2 973)
|
(2 922)
|
(3 005)
|
(3 154)
|
(3 303)
|
(3 264)
|
(3 251)
|
(3 605)
|
(3 861)
|
(4 152)
|
(4 425)
|
(4 177)
|
(3 906)
|
(3 756)
|
(3 551)
|
(3 506)
|
(3 591)
|
(3 646)
|
(3 731)
|
(3 827)
|
(3 909)
|
(3 900)
|
(3 926)
|
(3 922)
|
(3 878)
|
(3 844)
|
(3 870)
|
(4 054)
|
(4 098)
|
(4 218)
|
(4 432)
|
(4 614)
|
(4 932)
|
(4 983)
|
(5 026)
|
(4 955)
|
(4 073)
|
(5 063)
|
(5 177)
|
(5 252)
|
(4 413)
|
(4 190)
|
(4 042)
|
(3 847)
|
(4 619)
|
|
| Gross Profit |
892
N/A
|
1 854
+108%
|
2 753
+48%
|
4 587
+67%
|
3 685
-20%
|
3 652
-1%
|
3 705
+1%
|
4 665
+26%
|
3 747
-20%
|
3 764
+0%
|
4 196
+11%
|
3 882
-7%
|
4 564
+18%
|
4 648
+2%
|
4 765
+3%
|
4 299
-10%
|
5 261
+22%
|
5 350
+2%
|
5 106
-5%
|
5 109
+0%
|
5 496
+8%
|
5 824
+6%
|
6 015
+3%
|
5 798
-4%
|
5 721
-1%
|
5 558
-3%
|
5 497
-1%
|
5 571
+1%
|
5 483
-2%
|
5 391
-2%
|
5 217
-3%
|
4 968
-5%
|
4 829
-3%
|
4 796
-1%
|
4 895
+2%
|
4 783
-2%
|
5 001
+5%
|
5 108
+2%
|
5 122
+0%
|
5 481
+7%
|
5 248
-4%
|
5 202
-1%
|
5 244
+1%
|
5 430
+4%
|
5 557
+2%
|
5 698
+3%
|
5 884
+3%
|
6 123
+4%
|
6 591
+8%
|
6 780
+3%
|
7 003
+3%
|
7 212
+3%
|
7 253
+1%
|
7 567
+4%
|
7 911
+5%
|
8 050
+2%
|
7 718
-4%
|
7 851
+2%
|
8 185
+4%
|
8 686
+6%
|
9 299
+7%
|
9 505
+2%
|
9 316
-2%
|
9 543
+2%
|
9 692
+2%
|
9 862
+2%
|
9 868
+0%
|
10 088
+2%
|
10 096
+0%
|
10 188
+1%
|
10 069
-1%
|
9 346
-7%
|
9 286
-1%
|
8 977
-3%
|
9 043
+1%
|
9 121
+1%
|
9 118
0%
|
9 185
+1%
|
9 046
-2%
|
9 289
+3%
|
9 288
0%
|
9 529
+3%
|
9 906
+4%
|
10 045
+1%
|
10 422
+4%
|
10 572
+1%
|
10 784
+2%
|
9 194
-15%
|
11 186
+22%
|
11 327
+1%
|
11 395
+1%
|
9 358
-18%
|
8 961
-4%
|
8 768
-2%
|
8 584
-2%
|
10 620
+24%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 650)
|
(2 239)
|
(1 849)
|
(2 394)
|
(1 530)
|
(1 553)
|
(1 603)
|
(2 596)
|
(1 692)
|
(1 760)
|
(2 238)
|
(1 888)
|
(2 598)
|
(2 628)
|
(2 737)
|
(2 249)
|
(3 088)
|
(3 187)
|
(2 822)
|
(2 766)
|
(3 097)
|
(3 317)
|
(3 422)
|
(3 090)
|
(2 955)
|
(2 771)
|
(2 661)
|
(1 487)
|
(2 573)
|
(2 461)
|
(2 368)
|
(889)
|
(2 232)
|
(2 262)
|
(2 341)
|
(2 849)
|
(2 476)
|
(2 522)
|
(2 503)
|
(2 729)
|
(2 516)
|
(2 567)
|
(2 638)
|
(2 858)
|
(2 894)
|
(2 985)
|
(3 080)
|
(3 247)
|
(3 659)
|
(3 760)
|
(3 861)
|
(3 920)
|
(3 947)
|
(4 090)
|
(4 382)
|
(4 519)
|
(4 335)
|
(4 293)
|
(4 543)
|
(4 666)
|
(4 823)
|
(6 369)
|
(5 092)
|
(5 006)
|
(6 324)
|
(6 154)
|
(5 909)
|
(4 407)
|
(4 973)
|
(4 843)
|
(4 624)
|
(3 560)
|
(3 319)
|
(3 237)
|
(3 294)
|
(3 317)
|
(3 352)
|
(3 347)
|
(3 301)
|
(3 383)
|
(3 503)
|
(3 695)
|
(3 889)
|
(3 966)
|
(3 996)
|
(3 999)
|
(4 090)
|
(3 307)
|
(4 301)
|
(4 415)
|
(4 459)
|
(3 572)
|
(3 196)
|
(2 996)
|
(2 801)
|
(3 858)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(511)
|
0
|
0
|
0
|
(410)
|
(198)
|
(298)
|
0
|
(434)
|
(297)
|
(303)
|
(441)
|
(445)
|
(459)
|
(472)
|
(447)
|
(473)
|
(484)
|
(488)
|
(508)
|
(517)
|
(524)
|
(529)
|
(532)
|
(555)
|
(576)
|
(601)
|
(592)
|
(569)
|
(557)
|
(556)
|
(556)
|
(569)
|
(606)
|
(635)
|
(686)
|
(727)
|
(716)
|
(734)
|
(730)
|
(727)
|
(747)
|
(744)
|
(761)
|
(774)
|
(785)
|
(802)
|
(825)
|
(848)
|
(868)
|
(877)
|
(881)
|
(781)
|
(896)
|
(910)
|
(927)
|
(820)
|
(818)
|
(800)
|
(780)
|
(881)
|
|
| Depreciation & Amortization |
(806)
|
(822)
|
(835)
|
(848)
|
(856)
|
(860)
|
(909)
|
(914)
|
(931)
|
(946)
|
(924)
|
(948)
|
(967)
|
(989)
|
(998)
|
(1 017)
|
(1 023)
|
(1 035)
|
(1 052)
|
(1 059)
|
(1 092)
|
(1 126)
|
(1 160)
|
(1 237)
|
(1 199)
|
(1 214)
|
(1 234)
|
(58)
|
(1 283)
|
(1 313)
|
(1 338)
|
(58)
|
(1 374)
|
(1 370)
|
(1 353)
|
(1 160)
|
(1 331)
|
(1 320)
|
(1 331)
|
(1 328)
|
(1 352)
|
(1 368)
|
(1 373)
|
(1 375)
|
(1 385)
|
(1 395)
|
(1 419)
|
(1 485)
|
(1 524)
|
(1 567)
|
(1 604)
|
(1 611)
|
(1 652)
|
(1 693)
|
(1 729)
|
(1 765)
|
(1 785)
|
(1 789)
|
(1 877)
|
(1 939)
|
(2 002)
|
(2 074)
|
(2 053)
|
(2 055)
|
(2 073)
|
(2 127)
|
(2 185)
|
(2 350)
|
(2 423)
|
(2 474)
|
(2 520)
|
(2 464)
|
(2 486)
|
(2 500)
|
(2 563)
|
(2 590)
|
(2 605)
|
(2 603)
|
(2 540)
|
(2 522)
|
(2 503)
|
(2 505)
|
(2 548)
|
(2 584)
|
(2 635)
|
(2 694)
|
(2 731)
|
(2 446)
|
(2 820)
|
(2 843)
|
(2 866)
|
(2 535)
|
(2 494)
|
(2 448)
|
(2 436)
|
(2 769)
|
|
| Other Operating Expenses |
(1 844)
|
(1 417)
|
(1 014)
|
(1 546)
|
(674)
|
(693)
|
(694)
|
(1 682)
|
(761)
|
(814)
|
(1 314)
|
(940)
|
(1 631)
|
(1 639)
|
(1 739)
|
(1 232)
|
(2 065)
|
(2 152)
|
(1 770)
|
(1 707)
|
(2 005)
|
(2 191)
|
(2 262)
|
(1 853)
|
(1 756)
|
(1 557)
|
(1 427)
|
(1 429)
|
(1 290)
|
(1 148)
|
(1 030)
|
(831)
|
(858)
|
(892)
|
(988)
|
(1 178)
|
(1 145)
|
(1 202)
|
(1 172)
|
(991)
|
(966)
|
(901)
|
(1 265)
|
(1 049)
|
(1 212)
|
(1 287)
|
(1 220)
|
(1 317)
|
(1 676)
|
(1 721)
|
(1 810)
|
(1 836)
|
(1 811)
|
(1 909)
|
(2 145)
|
(2 237)
|
(2 026)
|
(1 975)
|
(2 134)
|
(2 172)
|
(2 245)
|
(3 694)
|
(2 447)
|
(2 382)
|
(3 694)
|
(3 471)
|
(3 168)
|
(1 488)
|
(1 944)
|
(1 734)
|
(1 418)
|
(369)
|
(117)
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
(87)
|
(215)
|
(388)
|
(516)
|
(534)
|
(493)
|
(428)
|
(478)
|
(80)
|
(585)
|
(662)
|
(666)
|
(217)
|
116
|
252
|
415
|
(208)
|
|
| Operating Income |
2 161
N/A
|
2 187
+1%
|
2 183
0%
|
2 193
+0%
|
2 155
-2%
|
2 099
-3%
|
2 102
+0%
|
2 069
-2%
|
2 055
-1%
|
2 004
-2%
|
1 958
-2%
|
1 994
+2%
|
1 966
-1%
|
2 020
+3%
|
2 028
+0%
|
2 050
+1%
|
2 173
+6%
|
2 163
0%
|
2 284
+6%
|
2 343
+3%
|
2 399
+2%
|
2 507
+5%
|
2 593
+3%
|
2 708
+4%
|
2 766
+2%
|
2 787
+1%
|
2 836
+2%
|
4 084
+44%
|
2 910
-29%
|
2 930
+1%
|
2 849
-3%
|
4 079
+43%
|
2 597
-36%
|
2 534
-2%
|
2 554
+1%
|
1 934
-24%
|
2 525
+31%
|
2 586
+2%
|
2 619
+1%
|
2 752
+5%
|
2 732
-1%
|
2 635
-4%
|
2 606
-1%
|
2 572
-1%
|
2 663
+4%
|
2 713
+2%
|
2 804
+3%
|
2 876
+3%
|
2 932
+2%
|
3 020
+3%
|
3 142
+4%
|
3 292
+5%
|
3 306
+0%
|
3 477
+5%
|
3 529
+1%
|
3 531
+0%
|
3 383
-4%
|
3 558
+5%
|
3 642
+2%
|
4 020
+10%
|
4 476
+11%
|
3 136
-30%
|
4 224
+35%
|
4 537
+7%
|
3 368
-26%
|
3 708
+10%
|
3 959
+7%
|
5 681
+43%
|
5 123
-10%
|
5 345
+4%
|
5 445
+2%
|
5 786
+6%
|
5 967
+3%
|
5 740
-4%
|
5 749
+0%
|
5 804
+1%
|
5 766
-1%
|
5 838
+1%
|
5 745
-2%
|
5 906
+3%
|
5 785
-2%
|
5 834
+1%
|
6 017
+3%
|
6 079
+1%
|
6 426
+6%
|
6 573
+2%
|
6 694
+2%
|
5 887
-12%
|
6 885
+17%
|
6 912
+0%
|
6 936
+0%
|
5 786
-17%
|
5 765
0%
|
5 772
+0%
|
5 783
+0%
|
6 762
+17%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(910)
|
(921)
|
(894)
|
(957)
|
(803)
|
(762)
|
(701)
|
(733)
|
(666)
|
(644)
|
(626)
|
(708)
|
(651)
|
(687)
|
(638)
|
(655)
|
(598)
|
(614)
|
(718)
|
(722)
|
(832)
|
(857)
|
(887)
|
(926)
|
(846)
|
(789)
|
(779)
|
(947)
|
(1 025)
|
(1 088)
|
(1 069)
|
(880)
|
(784)
|
(763)
|
(718)
|
(95)
|
(552)
|
(462)
|
(473)
|
(461)
|
(558)
|
(597)
|
(585)
|
(712)
|
(635)
|
(576)
|
(459)
|
(375)
|
(1 098)
|
(1 163)
|
(1 264)
|
(564)
|
(633)
|
(589)
|
(692)
|
(1 041)
|
(951)
|
(1 151)
|
(1 166)
|
(1 298)
|
(1 503)
|
(1 410)
|
(1 428)
|
(1 200)
|
(1 189)
|
(1 336)
|
(1 334)
|
(1 627)
|
(1 511)
|
(1 402)
|
(1 398)
|
(953)
|
(1 222)
|
(1 138)
|
(1 075)
|
(996)
|
(708)
|
(809)
|
(1 021)
|
(1 262)
|
(1 327)
|
(1 461)
|
(1 640)
|
(1 573)
|
(1 564)
|
(1 459)
|
(1 415)
|
(1 361)
|
(1 350)
|
(1 528)
|
(1 338)
|
(1 730)
|
(1 794)
|
(1 693)
|
(1 766)
|
(1 771)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
238
|
238
|
238
|
238
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 766)
|
(3 956)
|
(3 956)
|
(5 041)
|
(1 471)
|
(1 277)
|
0
|
0
|
(1 169)
|
0
|
0
|
0
|
(801)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 845)
|
(2 854)
|
(2 854)
|
(2 775)
|
(501)
|
(492)
|
(492)
|
(3 501)
|
(2 943)
|
(3 822)
|
(5 066)
|
(2 100)
|
(2 119)
|
(1 240)
|
(31)
|
228
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
204
|
204
|
204
|
284
|
82
|
327
|
445
|
365
|
386
|
141
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
108
|
108
|
117
|
0
|
9
|
9
|
(125)
|
(129)
|
(129)
|
(129)
|
(833)
|
0
|
(331)
|
(340)
|
631
|
631
|
133
|
142
|
170
|
0
|
238
|
126
|
(121)
|
(237)
|
(80)
|
(34)
|
(50)
|
66
|
(142)
|
(76)
|
30
|
0
|
13
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
620
|
620
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
(3)
|
(3)
|
86
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
(16)
|
23
|
0
|
0
|
28
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
78
|
(42)
|
(42)
|
(42)
|
21
|
749
|
749
|
749
|
(21)
|
117
|
0
|
0
|
295
|
295
|
295
|
295
|
419
|
(309)
|
641
|
786
|
507
|
511
|
503
|
505
|
526
|
730
|
546
|
519
|
475
|
418
|
400
|
371
|
349
|
317
|
294
|
284
|
267
|
322
|
297
|
332
|
369
|
420
|
505
|
553
|
872
|
596
|
632
|
678
|
1 002
|
1 713
|
1 595
|
868
|
453
|
|
| Pre-Tax Income |
1 249
N/A
|
1 263
+1%
|
1 286
+2%
|
1 322
+3%
|
1 352
+2%
|
1 337
-1%
|
1 401
+5%
|
1 396
0%
|
1 389
-1%
|
1 564
+13%
|
1 536
-2%
|
1 549
+1%
|
1 599
+3%
|
1 415
-12%
|
1 717
+21%
|
1 903
+11%
|
1 940
+2%
|
1 935
0%
|
1 707
-12%
|
1 605
-6%
|
1 590
-1%
|
1 650
+4%
|
1 706
+3%
|
1 810
+6%
|
2 158
+19%
|
2 236
+4%
|
2 295
+3%
|
3 361
+46%
|
1 885
-44%
|
1 842
-2%
|
1 780
-3%
|
3 182
+79%
|
1 813
-43%
|
1 771
-2%
|
1 836
+4%
|
1 780
-3%
|
1 973
+11%
|
2 124
+8%
|
2 146
+1%
|
2 285
+6%
|
2 174
-5%
|
2 038
-6%
|
2 021
-1%
|
1 938
-4%
|
2 015
+4%
|
2 124
+5%
|
2 303
+8%
|
2 522
+10%
|
2 583
+2%
|
2 714
+5%
|
2 735
+1%
|
2 824
+3%
|
2 790
-1%
|
2 897
+4%
|
2 846
-2%
|
(1 106)
N/A
|
(1 358)
-23%
|
(1 383)
-2%
|
(2 399)
-73%
|
837
N/A
|
1 387
+66%
|
2 036
+47%
|
3 242
+59%
|
3 306
+2%
|
3 321
+0%
|
3 008
-9%
|
3 272
+9%
|
3 949
+21%
|
4 342
+10%
|
4 727
+9%
|
4 692
-1%
|
5 187
+11%
|
4 926
-5%
|
4 922
0%
|
5 011
+2%
|
5 107
+2%
|
2 596
-49%
|
2 327
-10%
|
2 078
-11%
|
2 166
+4%
|
4 279
+98%
|
4 191
-2%
|
4 230
+1%
|
1 374
-68%
|
2 339
+70%
|
1 797
-23%
|
766
-57%
|
3 298
+331%
|
4 012
+22%
|
4 824
+20%
|
6 865
+42%
|
5 906
-14%
|
5 684
-4%
|
5 674
0%
|
4 885
-14%
|
5 444
+11%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(482)
|
(485)
|
(495)
|
(517)
|
(525)
|
(514)
|
(555)
|
(535)
|
(525)
|
(523)
|
(475)
|
(491)
|
(514)
|
(506)
|
(591)
|
(610)
|
(630)
|
(587)
|
(492)
|
(476)
|
(438)
|
(476)
|
(504)
|
(490)
|
(611)
|
(625)
|
(620)
|
(602)
|
(466)
|
(437)
|
(415)
|
(387)
|
(372)
|
(340)
|
(353)
|
(387)
|
(459)
|
(532)
|
(543)
|
(575)
|
(524)
|
(471)
|
(474)
|
(466)
|
(452)
|
(465)
|
(521)
|
(611)
|
(717)
|
(784)
|
(833)
|
(831)
|
(817)
|
(902)
|
(886)
|
(34)
|
103
|
79
|
568
|
(352)
|
(482)
|
(601)
|
(1 055)
|
(715)
|
(636)
|
(396)
|
(328)
|
(599)
|
(714)
|
(778)
|
(932)
|
(754)
|
(354)
|
(189)
|
(105)
|
(194)
|
82
|
(13)
|
42
|
(120)
|
(883)
|
(884)
|
(871)
|
(589)
|
(607)
|
(717)
|
(729)
|
(842)
|
(894)
|
(836)
|
(1 053)
|
(922)
|
(922)
|
(1 059)
|
(953)
|
(1 138)
|
|
| Income from Continuing Operations |
767
|
778
|
791
|
805
|
827
|
823
|
846
|
861
|
864
|
1 041
|
1 061
|
1 058
|
1 085
|
909
|
1 126
|
1 293
|
1 310
|
1 348
|
1 215
|
1 129
|
1 152
|
1 174
|
1 202
|
1 320
|
1 547
|
1 611
|
1 675
|
2 759
|
1 419
|
1 405
|
1 365
|
2 795
|
1 441
|
1 431
|
1 483
|
1 393
|
1 514
|
1 592
|
1 603
|
1 710
|
1 650
|
1 567
|
1 547
|
1 472
|
1 563
|
1 659
|
1 782
|
1 911
|
1 866
|
1 930
|
1 902
|
1 993
|
1 973
|
1 995
|
1 960
|
(1 140)
|
(1 255)
|
(1 304)
|
(1 831)
|
485
|
905
|
1 435
|
2 187
|
2 591
|
2 685
|
2 612
|
2 944
|
3 350
|
3 628
|
3 949
|
3 760
|
4 433
|
4 572
|
4 733
|
4 906
|
4 913
|
2 678
|
2 314
|
2 120
|
2 046
|
3 396
|
3 307
|
3 359
|
785
|
1 732
|
1 080
|
37
|
2 456
|
3 118
|
3 988
|
5 812
|
4 984
|
4 762
|
4 615
|
3 932
|
4 306
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(46)
|
(10)
|
(21)
|
(36)
|
(52)
|
(55)
|
(52)
|
(48)
|
(43)
|
(47)
|
(53)
|
(55)
|
(75)
|
(113)
|
(111)
|
(110)
|
(130)
|
(100)
|
(101)
|
(112)
|
(96)
|
(92)
|
(101)
|
(107)
|
(115)
|
(120)
|
(126)
|
(129)
|
(129)
|
(128)
|
(126)
|
(123)
|
(118)
|
(114)
|
(111)
|
(115)
|
(125)
|
(148)
|
(156)
|
(148)
|
(153)
|
(158)
|
(167)
|
(188)
|
(6)
|
(27)
|
(39)
|
(45)
|
(252)
|
(262)
|
(265)
|
(257)
|
(238)
|
(242)
|
(263)
|
(278)
|
185
|
178
|
197
|
197
|
(293)
|
(288)
|
(294)
|
(304)
|
(297)
|
(270)
|
(213)
|
(152)
|
(91)
|
(33)
|
(36)
|
(36)
|
(37)
|
(37)
|
(34)
|
(27)
|
(146)
|
(306)
|
(459)
|
(626)
|
(681)
|
(679)
|
(632)
|
(591)
|
(575)
|
|
| Net Income (Common) |
644
N/A
|
737
+14%
|
753
+2%
|
747
-1%
|
768
+3%
|
765
0%
|
838
+10%
|
851
+2%
|
857
+1%
|
1 043
+22%
|
1 040
0%
|
1 032
-1%
|
1 050
+2%
|
862
-18%
|
1 044
+21%
|
1 209
+16%
|
1 250
+3%
|
1 294
+4%
|
1 160
-10%
|
1 079
-7%
|
1 071
-1%
|
1 084
+1%
|
1 115
+3%
|
1 223
+10%
|
1 407
+15%
|
1 474
+5%
|
1 540
+4%
|
2 629
+71%
|
1 325
-50%
|
1 315
-1%
|
1 270
-3%
|
2 693
+112%
|
1 336
-50%
|
1 307
-2%
|
1 339
+2%
|
1 233
-8%
|
1 342
+9%
|
1 410
+5%
|
1 419
+1%
|
1 526
+8%
|
1 467
-4%
|
1 386
-6%
|
1 369
-1%
|
1 299
-5%
|
1 393
+7%
|
1 486
+7%
|
1 598
+8%
|
1 712
+7%
|
1 636
-4%
|
1 687
+3%
|
1 663
-1%
|
1 743
+5%
|
1 718
-1%
|
1 731
+1%
|
1 676
-3%
|
(1 240)
N/A
|
(1 375)
-11%
|
(1 439)
-5%
|
(1 976)
-37%
|
124
N/A
|
515
+315%
|
1 031
+100%
|
1 778
+72%
|
2 997
+69%
|
3 088
+3%
|
2 992
-3%
|
3 308
+11%
|
3 539
+7%
|
3 809
+8%
|
4 149
+9%
|
3 960
-5%
|
3 976
+0%
|
4 120
+4%
|
4 276
+4%
|
4 441
+4%
|
4 457
+0%
|
2 252
-49%
|
1 946
-14%
|
1 821
-6%
|
1 815
0%
|
3 230
+78%
|
3 144
-3%
|
3 206
+2%
|
641
-80%
|
1 596
+149%
|
957
-40%
|
(81)
N/A
|
2 829
N/A
|
2 719
-4%
|
3 432
+26%
|
5 086
+48%
|
4 594
-10%
|
4 369
-5%
|
4 239
-3%
|
3 391
-20%
|
3 400
+0%
|
|
| EPS (Diluted) |
1.34
N/A
|
1.53
+14%
|
1.56
+2%
|
1.55
-1%
|
1.59
+3%
|
1.58
-1%
|
1.72
+9%
|
1.75
+2%
|
1.76
+1%
|
2.14
+22%
|
2.11
-1%
|
2.11
N/A
|
2.15
+2%
|
1.76
-18%
|
2.11
+20%
|
2.47
+17%
|
2.55
+3%
|
2.64
+4%
|
2.36
-11%
|
2.19
-7%
|
2.09
-5%
|
2.01
-4%
|
2.06
+2%
|
2.3
+12%
|
2.61
+13%
|
2.61
N/A
|
2.65
+2%
|
4.62
+74%
|
2.14
-54%
|
2.1
-2%
|
1.86
-11%
|
4.13
+122%
|
1.94
-53%
|
1.91
-2%
|
1.94
+2%
|
1.78
-8%
|
1.93
+8%
|
1.98
+3%
|
2.03
+3%
|
2.17
+7%
|
2.08
-4%
|
1.97
-5%
|
1.94
-2%
|
1.84
-5%
|
1.97
+7%
|
2.1
+7%
|
2.26
+8%
|
2.42
+7%
|
2.31
-5%
|
2.38
+3%
|
2.34
-2%
|
2.45
+5%
|
2.42
-1%
|
2.43
+0%
|
2.36
-3%
|
-1.75
N/A
|
-1.94
-11%
|
-2.04
-5%
|
-2.47
-21%
|
0.16
N/A
|
0.59
+269%
|
1.18
+100%
|
2.02
+71%
|
3.42
+69%
|
3.45
+1%
|
3.33
-3%
|
3.64
+9%
|
3.91
+7%
|
4.13
+6%
|
4.47
+8%
|
4.24
-5%
|
4.27
+1%
|
4.4
+3%
|
4.55
+3%
|
4.72
+4%
|
4.74
+0%
|
2.36
-50%
|
1.93
-18%
|
1.86
-4%
|
1.86
N/A
|
3.28
+76%
|
3.19
-3%
|
3.2
+0%
|
0.64
-80%
|
1.56
+144%
|
0.95
-39%
|
-0.08
N/A
|
2.74
N/A
|
2.62
-4%
|
3.31
+26%
|
4.9
+48%
|
4.42
-10%
|
4.2
-5%
|
4.07
-3%
|
3.26
-20%
|
3.26
N/A
|
|