Cleveland-Cliffs Inc
XMUN:CVA
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 |
5.238
14.05
|
| Price Target |
|
We'll email you a reminder when the closing price reaches EUR.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Cleveland-Cliffs Inc
Income Statement
Cleveland-Cliffs Inc
| 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 |
9
|
9
|
9
|
7
|
7
|
6
|
5
|
5
|
5
|
4
|
3
|
2
|
1
|
1
|
2
|
4
|
5
|
5
|
4
|
4
|
5
|
4
|
5
|
12
|
23
|
29
|
37
|
39
|
40
|
42
|
42
|
41
|
39
|
40
|
43
|
51
|
59
|
69
|
136
|
168
|
206
|
213
|
178
|
176
|
196
|
196
|
191
|
189
|
186
|
178
|
179
|
180
|
177
|
179
|
201
|
217
|
229
|
242
|
230
|
217
|
194
|
185
|
165
|
143
|
127
|
118
|
119
|
121
|
119
|
112
|
107
|
102
|
101
|
107
|
150
|
193
|
238
|
299
|
315
|
328
|
337
|
322
|
301
|
284
|
276
|
276
|
291
|
297
|
289
|
276
|
266
|
298
|
370
|
446
|
0
|
0
|
|
| Revenue |
363
N/A
|
416
+15%
|
479
+15%
|
560
+17%
|
586
+5%
|
718
+23%
|
772
+8%
|
799
+3%
|
825
+3%
|
930
+13%
|
1 015
+9%
|
1 125
+11%
|
1 203
+7%
|
1 241
+3%
|
1 427
+15%
|
1 598
+12%
|
1 740
+9%
|
1 775
+2%
|
1 776
+0%
|
1 842
+4%
|
1 922
+4%
|
1 941
+1%
|
2 002
+3%
|
2 042
+2%
|
2 275
+11%
|
2 444
+7%
|
2 905
+19%
|
3 475
+20%
|
3 609
+4%
|
3 579
-1%
|
2 961
-17%
|
2 438
-18%
|
2 342
-4%
|
2 605
+11%
|
3 399
+30%
|
4 078
+20%
|
4 484
+10%
|
4 939
+10%
|
5 443
+10%
|
6 186
+14%
|
6 564
+6%
|
6 593
+0%
|
6 485
-2%
|
5 940
-8%
|
5 873
-1%
|
5 801
-1%
|
5 710
-2%
|
5 712
+0%
|
3 891
-32%
|
3 366
-13%
|
2 625
-22%
|
2 058
-22%
|
3 373
+64%
|
3 204
-5%
|
2 954
-8%
|
2 568
-13%
|
2 013
-22%
|
1 873
-7%
|
1 871
0%
|
1 831
-2%
|
1 555
-15%
|
2 090
+34%
|
2 065
-1%
|
2 108
+2%
|
1 866
-11%
|
1 760
-6%
|
2 003
+14%
|
2 148
+7%
|
2 332
+9%
|
2 309
-1%
|
2 338
+1%
|
2 152
-8%
|
1 990
-8%
|
2 192
+10%
|
2 542
+16%
|
3 632
+43%
|
5 354
+47%
|
9 044
+69%
|
12 996
+44%
|
17 354
+34%
|
20 444
+18%
|
22 350
+9%
|
23 642
+6%
|
23 291
-1%
|
22 989
-1%
|
22 329
-3%
|
21 976
-2%
|
21 928
0%
|
21 996
+0%
|
21 900
0%
|
21 008
-4%
|
19 972
-5%
|
19 185
-4%
|
18 615
-3%
|
18 457
-1%
|
18 622
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(359)
|
(436)
|
(478)
|
(546)
|
(583)
|
(665)
|
(736)
|
(764)
|
(835)
|
(912)
|
(948)
|
(1 015)
|
(1 054)
|
(1 053)
|
(1 141)
|
(1 239)
|
(1 351)
|
(1 374)
|
(1 383)
|
(1 447)
|
(1 508)
|
(1 520)
|
(1 581)
|
(1 646)
|
(1 813)
|
(1 962)
|
(2 126)
|
(2 438)
|
(2 449)
|
(2 460)
|
(2 280)
|
(2 018)
|
(2 030)
|
(2 188)
|
(2 555)
|
(2 861)
|
(3 025)
|
(3 031)
|
(3 262)
|
(3 639)
|
(3 953)
|
(4 290)
|
(4 426)
|
(4 527)
|
(4 701)
|
(4 683)
|
(4 767)
|
(4 618)
|
(2 406)
|
(1 929)
|
(1 270)
|
(794)
|
(2 488)
|
(2 422)
|
(2 301)
|
(2 117)
|
(1 777)
|
(1 685)
|
(1 646)
|
(1 576)
|
(1 265)
|
(1 675)
|
(1 600)
|
(1 572)
|
(1 393)
|
(1 277)
|
(1 380)
|
(1 422)
|
(1 522)
|
(1 529)
|
(1 580)
|
(1 500)
|
(1 414)
|
(1 638)
|
(2 197)
|
(3 268)
|
(4 877)
|
(8 272)
|
(11 082)
|
(13 838)
|
(15 910)
|
(16 855)
|
(18 363)
|
(19 439)
|
(20 471)
|
(20 961)
|
(20 945)
|
(20 765)
|
(20 605)
|
(20 323)
|
(19 913)
|
(19 461)
|
(19 115)
|
(19 221)
|
(19 434)
|
(19 541)
|
|
| Gross Profit |
4
N/A
|
(20)
N/A
|
1
N/A
|
14
+1 136%
|
4
-71%
|
53
+1 233%
|
36
-33%
|
35
-2%
|
(10)
N/A
|
4
N/A
|
57
+1 260%
|
105
+85%
|
150
+42%
|
187
+25%
|
287
+53%
|
359
+25%
|
389
+8%
|
401
+3%
|
393
-2%
|
395
+1%
|
414
+5%
|
420
+2%
|
421
+0%
|
396
-6%
|
462
+17%
|
483
+4%
|
779
+61%
|
1 037
+33%
|
1 160
+12%
|
1 120
-3%
|
682
-39%
|
420
-38%
|
312
-26%
|
417
+33%
|
844
+103%
|
1 218
+44%
|
1 459
+20%
|
1 908
+31%
|
2 181
+14%
|
2 547
+17%
|
2 611
+3%
|
2 303
-12%
|
2 058
-11%
|
1 414
-31%
|
1 172
-17%
|
1 118
-5%
|
943
-16%
|
1 093
+16%
|
1 484
+36%
|
1 437
-3%
|
1 355
-6%
|
1 264
-7%
|
886
-30%
|
782
-12%
|
653
-16%
|
451
-31%
|
237
-47%
|
188
-21%
|
225
+20%
|
255
+13%
|
289
+13%
|
415
+44%
|
465
+12%
|
537
+15%
|
473
-12%
|
483
+2%
|
622
+29%
|
726
+17%
|
811
+12%
|
780
-4%
|
759
-3%
|
652
-14%
|
576
-12%
|
554
-4%
|
345
-38%
|
364
+5%
|
477
+31%
|
772
+62%
|
1 915
+148%
|
3 516
+84%
|
4 534
+29%
|
5 495
+21%
|
5 279
-4%
|
3 852
-27%
|
2 518
-35%
|
1 368
-46%
|
1 031
-25%
|
1 163
+13%
|
1 391
+20%
|
1 577
+13%
|
1 095
-31%
|
511
-53%
|
70
-86%
|
(606)
N/A
|
(977)
-61%
|
(919)
+6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(18)
|
(24)
|
(26)
|
(28)
|
(12)
|
(32)
|
(31)
|
(32)
|
(19)
|
(36)
|
(29)
|
(30)
|
(25)
|
(32)
|
(28)
|
(22)
|
(32)
|
(32)
|
(46)
|
(57)
|
(48)
|
(60)
|
(61)
|
(70)
|
(99)
|
(123)
|
(146)
|
(146)
|
(154)
|
(144)
|
(113)
|
(111)
|
(76)
|
(97)
|
(139)
|
(202)
|
(186)
|
(242)
|
(278)
|
(215)
|
(363)
|
(326)
|
(305)
|
(373)
|
(431)
|
(1 482)
|
(1 406)
|
(1 409)
|
(91)
|
(74)
|
(109)
|
(34)
|
(120)
|
(91)
|
(82)
|
(61)
|
(82)
|
(110)
|
(98)
|
(120)
|
(136)
|
(138)
|
(148)
|
(125)
|
(97)
|
(97)
|
(97)
|
(104)
|
(135)
|
(145)
|
(143)
|
(141)
|
(139)
|
(154)
|
(199)
|
(241)
|
(304)
|
(363)
|
(416)
|
(463)
|
(502)
|
(559)
|
(571)
|
(610)
|
(575)
|
(550)
|
(570)
|
(564)
|
(640)
|
(630)
|
(585)
|
(569)
|
(574)
|
(563)
|
(611)
|
(627)
|
|
| Selling, General & Administrative |
(15)
|
(16)
|
(18)
|
(19)
|
(24)
|
(25)
|
(22)
|
(23)
|
(25)
|
(29)
|
(29)
|
(34)
|
(33)
|
(35)
|
(42)
|
(42)
|
(62)
|
(46)
|
(49)
|
(52)
|
(72)
|
(66)
|
(74)
|
(93)
|
(114)
|
(140)
|
(170)
|
(179)
|
(189)
|
(176)
|
(147)
|
(134)
|
(118)
|
(133)
|
(151)
|
(180)
|
(172)
|
(173)
|
(189)
|
(193)
|
(248)
|
(262)
|
0
|
(207)
|
(283)
|
(192)
|
(241)
|
(248)
|
(164)
|
(153)
|
(145)
|
(124)
|
(155)
|
(143)
|
(133)
|
(106)
|
(110)
|
(109)
|
(101)
|
(110)
|
(116)
|
(115)
|
(119)
|
(112)
|
(103)
|
(103)
|
(103)
|
(109)
|
(117)
|
(120)
|
(124)
|
(120)
|
(119)
|
(118)
|
(147)
|
(179)
|
(236)
|
(302)
|
(344)
|
(396)
|
(412)
|
(438)
|
(440)
|
(452)
|
(452)
|
(457)
|
(499)
|
(519)
|
(564)
|
(569)
|
(523)
|
(491)
|
(462)
|
(449)
|
(467)
|
(467)
|
|
| 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
|
0
|
(2)
|
(9)
|
(19)
|
(34)
|
(43)
|
(53)
|
(70)
|
(81)
|
(89)
|
0
|
(90)
|
(143)
|
(116)
|
(129)
|
(94)
|
0
|
(27)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
(1)
|
(4)
|
(6)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(24)
|
(38)
|
(54)
|
(72)
|
|
| Other Operating Expenses |
(3)
|
(8)
|
(8)
|
(8)
|
12
|
(8)
|
(9)
|
(9)
|
6
|
(7)
|
0
|
5
|
9
|
3
|
13
|
20
|
30
|
14
|
1
|
(5)
|
24
|
6
|
12
|
23
|
15
|
17
|
25
|
33
|
35
|
32
|
34
|
23
|
42
|
38
|
21
|
(3)
|
19
|
(26)
|
(36)
|
47
|
(34)
|
25
|
(305)
|
(76)
|
(6)
|
(1 174)
|
(1 037)
|
(1 068)
|
74
|
106
|
36
|
90
|
35
|
52
|
52
|
45
|
28
|
(0)
|
3
|
(11)
|
(20)
|
(24)
|
(29)
|
(13)
|
7
|
6
|
6
|
5
|
(19)
|
(25)
|
(18)
|
(21)
|
(19)
|
(35)
|
(48)
|
(56)
|
(60)
|
(51)
|
(63)
|
(58)
|
(80)
|
(110)
|
(119)
|
(146)
|
(110)
|
(80)
|
(58)
|
(32)
|
(63)
|
(48)
|
(49)
|
(65)
|
(88)
|
(76)
|
(90)
|
(88)
|
|
| Operating Income |
(14)
N/A
|
(44)
-215%
|
(25)
+43%
|
(14)
+44%
|
(9)
+36%
|
21
N/A
|
5
-77%
|
3
-43%
|
(29)
N/A
|
(18)
+39%
|
38
N/A
|
80
+110%
|
125
+57%
|
155
+24%
|
259
+67%
|
337
+30%
|
357
+6%
|
369
+3%
|
346
-6%
|
337
-3%
|
366
+9%
|
360
-2%
|
360
0%
|
326
-9%
|
364
+12%
|
360
-1%
|
634
+76%
|
891
+41%
|
1 006
+13%
|
975
-3%
|
569
-42%
|
309
-46%
|
236
-24%
|
320
+36%
|
705
+120%
|
1 016
+44%
|
1 273
+25%
|
1 666
+31%
|
1 903
+14%
|
2 332
+23%
|
2 248
-4%
|
1 978
-12%
|
1 753
-11%
|
1 041
-41%
|
741
-29%
|
(364)
N/A
|
(464)
-27%
|
(316)
+32%
|
1 394
N/A
|
1 363
-2%
|
1 246
-9%
|
1 230
-1%
|
765
-38%
|
690
-10%
|
572
-17%
|
390
-32%
|
154
-61%
|
79
-49%
|
127
+61%
|
135
+6%
|
154
+14%
|
277
+80%
|
317
+15%
|
412
+30%
|
376
-9%
|
386
+3%
|
525
+36%
|
622
+18%
|
675
+8%
|
635
-6%
|
616
-3%
|
511
-17%
|
437
-14%
|
400
-9%
|
146
-63%
|
123
-16%
|
173
+41%
|
409
+137%
|
1 498
+266%
|
3 053
+104%
|
4 032
+32%
|
4 936
+22%
|
4 708
-5%
|
3 242
-31%
|
1 943
-40%
|
818
-58%
|
461
-44%
|
599
+30%
|
751
+25%
|
947
+26%
|
510
-46%
|
(58)
N/A
|
(504)
-769%
|
(1 169)
-132%
|
(1 588)
-36%
|
(1 546)
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(9)
|
(9)
|
(9)
|
(7)
|
(2)
|
(6)
|
(5)
|
(5)
|
6
|
2
|
5
|
7
|
11
|
12
|
11
|
10
|
9
|
9
|
10
|
12
|
12
|
15
|
14
|
9
|
(3)
|
(9)
|
(15)
|
(111)
|
(202)
|
(209)
|
(134)
|
(34)
|
58
|
61
|
(31)
|
(14)
|
(60)
|
33
|
21
|
(53)
|
(2)
|
(170)
|
(183)
|
(174)
|
(196)
|
(196)
|
(192)
|
(189)
|
(186)
|
(190)
|
(200)
|
(175)
|
(177)
|
(181)
|
(199)
|
(239)
|
(229)
|
(247)
|
(229)
|
(218)
|
(212)
|
(187)
|
(166)
|
(146)
|
(113)
|
(117)
|
(118)
|
(119)
|
(120)
|
(112)
|
(107)
|
(102)
|
(101)
|
(113)
|
(150)
|
(193)
|
(238)
|
(299)
|
(315)
|
(328)
|
(337)
|
(322)
|
(301)
|
(284)
|
(276)
|
(276)
|
(291)
|
(297)
|
(289)
|
(276)
|
(266)
|
(305)
|
(370)
|
(446)
|
(526)
|
(580)
|
|
| Non-Reccuring Items |
(6)
|
0
|
0
|
(0)
|
(53)
|
(53)
|
(56)
|
(67)
|
(19)
|
(22)
|
(20)
|
(10)
|
(7)
|
0
|
0
|
(3)
|
0
|
0
|
0
|
6
|
0
|
4
|
4
|
0
|
18
|
20
|
39
|
40
|
(92)
|
(93)
|
(113)
|
(112)
|
0
|
12
|
13
|
12
|
0
|
(5)
|
(23)
|
(25)
|
(53)
|
0
|
0
|
(28)
|
(1 050)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
(377)
|
(619)
|
(304)
|
(304)
|
152
|
390
|
258
|
262
|
164
|
161
|
(84)
|
(93)
|
(163)
|
(165)
|
(94)
|
(88)
|
(1)
|
(8)
|
0
|
(26)
|
(25)
|
(26)
|
(57)
|
(97)
|
(158)
|
(185)
|
(235)
|
(200)
|
(143)
|
(108)
|
(43)
|
(86)
|
(78)
|
(79)
|
(65)
|
1
|
(3)
|
(74)
|
(298)
|
(344)
|
(360)
|
(279)
|
(93)
|
(172)
|
(159)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
153
|
96
|
0
|
96
|
0
|
10
|
10
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
39
|
41
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
1
|
2
|
60
|
4
|
50
|
146
|
(7)
|
2
|
3
|
1
|
1
|
10
|
9
|
11
|
9
|
2
|
0
|
0
|
4
|
4
|
5
|
3
|
0
|
3
|
3
|
11
|
10
|
13
|
(12)
|
(14)
|
(15)
|
(2)
|
(1)
|
(8)
|
(6)
|
3
|
(1)
|
(2)
|
(6)
|
(3)
|
(2)
|
4
|
13
|
11
|
17
|
15
|
8
|
(3)
|
3
|
2
|
1
|
7
|
3
|
5
|
8
|
10
|
12
|
14
|
16
|
17
|
13
|
9
|
5
|
2
|
8
|
23
|
32
|
57
|
98
|
133
|
170
|
216
|
216
|
213
|
214
|
208
|
213
|
220
|
220
|
209
|
219
|
228
|
242
|
210
|
196
|
162
|
158
|
|
| Pre-Tax Income |
(29)
N/A
|
(53)
-83%
|
(34)
+36%
|
(22)
+36%
|
(57)
-161%
|
(38)
+33%
|
(56)
-47%
|
(69)
-22%
|
(35)
+49%
|
(36)
-4%
|
25
N/A
|
137
+458%
|
285
+108%
|
313
+10%
|
415
+33%
|
432
+4%
|
368
-15%
|
390
+6%
|
367
-6%
|
367
N/A
|
388
+6%
|
388
+0%
|
389
+0%
|
344
-12%
|
381
+11%
|
371
-3%
|
659
+77%
|
823
+25%
|
716
-13%
|
678
-5%
|
325
-52%
|
163
-50%
|
297
+83%
|
435
+46%
|
736
+69%
|
1 065
+45%
|
1 266
+19%
|
1 682
+33%
|
1 888
+12%
|
2 239
+19%
|
2 191
-2%
|
1 807
-18%
|
1 563
-14%
|
833
-47%
|
(502)
N/A
|
(561)
-12%
|
(657)
-17%
|
(512)
+22%
|
1 191
N/A
|
1 170
-2%
|
1 051
-10%
|
692
-34%
|
(20)
N/A
|
223
N/A
|
84
-62%
|
311
+271%
|
313
+1%
|
93
-70%
|
161
+73%
|
82
-49%
|
110
+34%
|
8
-93%
|
63
+704%
|
110
+75%
|
108
-2%
|
188
+74%
|
333
+77%
|
518
+56%
|
565
+9%
|
537
-5%
|
492
-8%
|
389
-21%
|
312
-20%
|
237
-24%
|
(79)
N/A
|
(195)
-149%
|
(193)
+1%
|
(26)
+86%
|
1 116
N/A
|
2 751
+147%
|
3 803
+38%
|
4 787
+26%
|
4 534
-5%
|
3 094
-32%
|
1 796
-42%
|
690
-62%
|
391
-43%
|
519
+33%
|
597
+15%
|
592
-1%
|
128
-78%
|
(481)
N/A
|
(943)
-96%
|
(1 512)
-60%
|
(2 124)
-40%
|
(2 127)
0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
9
|
18
|
17
|
14
|
(9)
|
(17)
|
(22)
|
(21)
|
0
|
1
|
(5)
|
(30)
|
35
|
28
|
(3)
|
(13)
|
(85)
|
(88)
|
(80)
|
(77)
|
(91)
|
(95)
|
(91)
|
(77)
|
(84)
|
(85)
|
(166)
|
(201)
|
(144)
|
(131)
|
(6)
|
44
|
(23)
|
(86)
|
(204)
|
(318)
|
(283)
|
(358)
|
(400)
|
(287)
|
(408)
|
(52)
|
47
|
115
|
(256)
|
(463)
|
(430)
|
(560)
|
(238)
|
(273)
|
(272)
|
(290)
|
86
|
(60)
|
(50)
|
37
|
(169)
|
(2)
|
(1)
|
2
|
12
|
19
|
18
|
18
|
252
|
238
|
239
|
231
|
475
|
495
|
471
|
467
|
(18)
|
30
|
77
|
104
|
111
|
51
|
(190)
|
(547)
|
(773)
|
(1 001)
|
(942)
|
(618)
|
(423)
|
(173)
|
(118)
|
(137)
|
(148)
|
(153)
|
(36)
|
69
|
235
|
374
|
507
|
509
|
|
| Income from Continuing Operations |
(20)
|
(35)
|
(17)
|
(8)
|
(66)
|
(55)
|
(79)
|
(89)
|
(35)
|
(35)
|
19
|
107
|
320
|
341
|
412
|
420
|
283
|
303
|
287
|
290
|
297
|
294
|
299
|
267
|
297
|
287
|
493
|
622
|
572
|
547
|
319
|
207
|
274
|
349
|
532
|
747
|
984
|
1 324
|
1 488
|
1 952
|
1 783
|
1 755
|
1 610
|
947
|
(758)
|
(1 024)
|
(1 088)
|
(1 072)
|
953
|
897
|
779
|
402
|
66
|
163
|
34
|
349
|
144
|
91
|
159
|
84
|
123
|
26
|
80
|
128
|
361
|
426
|
571
|
749
|
1 040
|
1 031
|
963
|
855
|
295
|
267
|
(2)
|
(91)
|
(82)
|
24
|
926
|
2 205
|
3 030
|
3 786
|
3 592
|
2 476
|
1 373
|
517
|
273
|
382
|
449
|
439
|
92
|
(412)
|
(708)
|
(1 138)
|
(1 617)
|
(1 618)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(8)
|
(10)
|
(13)
|
(14)
|
(14)
|
(17)
|
(19)
|
(19)
|
(18)
|
(16)
|
(14)
|
(32)
|
(32)
|
(21)
|
(18)
|
5
|
9
|
0
|
1
|
0
|
0
|
0
|
0
|
(18)
|
(170)
|
(194)
|
(209)
|
(207)
|
(49)
|
227
|
229
|
250
|
247
|
52
|
66
|
58
|
1 062
|
1 087
|
1 089
|
1 088
|
85
|
(1)
|
(12)
|
(23)
|
(26)
|
(25)
|
(15)
|
4
|
2
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(19)
|
(31)
|
(41)
|
(54)
|
(53)
|
(49)
|
(45)
|
(42)
|
(32)
|
(37)
|
(41)
|
(43)
|
(47)
|
(45)
|
(51)
|
(50)
|
(48)
|
(49)
|
(46)
|
(44)
|
(50)
|
(55)
|
|
| 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
|
(2)
|
(3)
|
(11)
|
(18)
|
(23)
|
(34)
|
(35)
|
(37)
|
(57)
|
(65)
|
(66)
|
(60)
|
(26)
|
(2)
|
14
|
20
|
0
|
8
|
10
|
(0)
|
11
|
(16)
|
(405)
|
(403)
|
(471)
|
(456)
|
(74)
|
(69)
|
(2)
|
(10)
|
(10)
|
(10)
|
(9)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
(23)
N/A
|
(48)
-107%
|
(32)
+32%
|
(123)
-282%
|
(188)
-52%
|
(161)
+14%
|
(183)
-13%
|
(95)
+48%
|
(33)
+65%
|
(36)
-9%
|
17
N/A
|
108
+548%
|
318
+196%
|
344
+8%
|
411
+19%
|
409
0%
|
272
-34%
|
284
+4%
|
267
-6%
|
271
+1%
|
275
+2%
|
269
-2%
|
273
+1%
|
241
-12%
|
265
+10%
|
250
-6%
|
434
+74%
|
554
+28%
|
515
-7%
|
491
-5%
|
267
-46%
|
151
-43%
|
205
+36%
|
290
+41%
|
505
+74%
|
744
+47%
|
1 020
+37%
|
1 366
+34%
|
1 514
+11%
|
1 818
+20%
|
1 619
-11%
|
1 572
-3%
|
1 421
-10%
|
904
-36%
|
(899)
N/A
|
(1 178)
-31%
|
(1 303)
-11%
|
(1 284)
+1%
|
365
N/A
|
185
-49%
|
50
-73%
|
(5 947)
N/A
|
(7 275)
-22%
|
(7 965)
-9%
|
(7 903)
+1%
|
(2 025)
+74%
|
(788)
+61%
|
93
N/A
|
46
-51%
|
35
-24%
|
174
+401%
|
38
-78%
|
57
+50%
|
136
+139%
|
367
+169%
|
311
-15%
|
444
+43%
|
829
+87%
|
1 128
+36%
|
1 190
+6%
|
1 186
0%
|
839
-29%
|
293
-65%
|
263
-10%
|
(22)
N/A
|
(123)
-461%
|
(122)
+1%
|
(29)
+76%
|
875
N/A
|
2 159
+147%
|
2 988
+38%
|
3 748
+25%
|
3 564
-5%
|
2 442
-31%
|
1 335
-45%
|
477
-64%
|
228
-52%
|
340
+49%
|
399
+17%
|
389
-3%
|
44
-89%
|
(462)
N/A
|
(754)
-63%
|
(1 182)
-57%
|
(1 667)
-41%
|
(1 676)
-1%
|
|
| EPS (Diluted) |
-0.28
N/A
|
-0.58
-107%
|
-0.39
+33%
|
-1.52
-290%
|
-2.32
-53%
|
-1.95
+16%
|
-2.22
-14%
|
-1.15
+48%
|
-0.4
+65%
|
-0.44
-10%
|
0.15
N/A
|
0.81
+440%
|
2.89
+257%
|
3.1
+7%
|
3.69
+19%
|
3.66
-1%
|
2.45
-33%
|
2.56
+4%
|
2.46
-4%
|
2.55
+4%
|
2.54
0%
|
2.58
+2%
|
2.58
N/A
|
2.29
-11%
|
2.52
+10%
|
2.38
-6%
|
4.12
+73%
|
5.09
+24%
|
4.76
-6%
|
4.33
-9%
|
2.12
-51%
|
1.14
-46%
|
1.62
+42%
|
2.13
+31%
|
3.67
+72%
|
5.45
+49%
|
7.5
+38%
|
10.02
+34%
|
11.08
+11%
|
12.53
+13%
|
11.48
-8%
|
11.01
-4%
|
9.94
-10%
|
6.32
-36%
|
-6.33
N/A
|
-7.95
-26%
|
-6.74
+15%
|
-7.19
-7%
|
2.09
N/A
|
1.2
-43%
|
0.32
-73%
|
-38.84
N/A
|
-47.54
-22%
|
-51.99
-9%
|
-51.58
+1%
|
-13.22
+74%
|
-5.15
+61%
|
0.54
N/A
|
0.24
-56%
|
0.16
-33%
|
0.87
+444%
|
0.14
-84%
|
0.18
+29%
|
0.45
+150%
|
1.24
+176%
|
1.04
-16%
|
1.47
+41%
|
2.67
+82%
|
3.71
+39%
|
4.11
+11%
|
4.15
+1%
|
3.03
-27%
|
1.04
-66%
|
0.88
-15%
|
-0.05
N/A
|
-0.3
-500%
|
-0.32
-7%
|
-0.05
+84%
|
1.49
N/A
|
3.94
+164%
|
5.35
+36%
|
7.04
+32%
|
6.77
-4%
|
4.7
-31%
|
2.54
-46%
|
0.92
-64%
|
0.44
-52%
|
0.66
+50%
|
0.78
+18%
|
0.79
+1%
|
0.08
-90%
|
-0.98
N/A
|
-1.57
-60%
|
-2.38
-52%
|
-3.36
-41%
|
-3.4
-1%
|
|