Eastman Chemical Co
NYSE:EMN
Income Statement
Earnings Waterfall
Eastman Chemical Co
Income Statement
Eastman Chemical Co
| 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 |
0
|
0
|
32
|
128
|
64
|
97
|
96
|
130
|
129
|
127
|
126
|
123
|
125
|
123
|
119
|
0
|
106
|
103
|
0
|
102
|
53
|
51
|
78
|
103
|
101
|
102
|
98
|
94
|
90
|
87
|
0
|
85
|
48
|
53
|
79
|
105
|
100
|
93
|
88
|
83
|
83
|
92
|
121
|
148
|
175
|
193
|
189
|
186
|
183
|
184
|
190
|
203
|
230
|
252
|
270
|
266
|
275
|
276
|
277
|
258
|
249
|
239
|
230
|
244
|
243
|
245
|
241
|
238
|
235
|
227
|
224
|
221
|
217
|
217
|
216
|
214
|
212
|
208
|
204
|
201
|
197
|
191
|
186
|
188
|
196
|
208
|
222
|
225
|
223
|
220
|
214
|
216
|
216
|
218
|
221
|
0
|
|
| Revenue |
5 282
N/A
|
5 275
0%
|
5 276
+0%
|
5 320
+1%
|
5 525
+4%
|
5 611
+2%
|
5 681
+1%
|
5 800
+2%
|
5 956
+3%
|
6 151
+3%
|
6 356
+3%
|
6 580
+4%
|
6 745
+3%
|
6 821
+1%
|
6 988
+2%
|
6 460
-8%
|
7 100
+10%
|
7 277
+2%
|
6 914
-5%
|
6 779
-2%
|
6 613
-2%
|
6 448
-2%
|
6 687
+4%
|
6 830
+2%
|
6 920
+1%
|
6 990
+1%
|
7 117
+2%
|
5 936
-17%
|
6 128
+3%
|
5 547
-9%
|
4 556
-18%
|
4 396
-4%
|
4 637
+5%
|
4 886
+5%
|
5 565
+14%
|
5 842
+5%
|
6 230
+7%
|
6 613
+6%
|
6 918
+5%
|
7 178
+4%
|
7 241
+1%
|
7 209
0%
|
7 656
+6%
|
8 102
+6%
|
8 588
+6%
|
9 175
+7%
|
9 254
+1%
|
9 350
+1%
|
9 348
0%
|
9 368
+0%
|
9 443
+1%
|
9 527
+1%
|
9 665
+1%
|
9 738
+1%
|
9 772
+0%
|
9 648
-1%
|
9 441
-2%
|
9 205
-2%
|
9 045
-2%
|
9 008
0%
|
9 075
+1%
|
9 197
+1%
|
9 375
+2%
|
9 549
+2%
|
9 853
+3%
|
10 055
+2%
|
10 137
+1%
|
10 151
+0%
|
9 924
-2%
|
9 666
-3%
|
9 444
-2%
|
9 273
-2%
|
9 134
-1%
|
8 695
-5%
|
8 492
-2%
|
8 473
0%
|
8 641
+2%
|
9 370
+8%
|
9 968
+6%
|
10 476
+5%
|
10 781
+3%
|
10 912
+1%
|
10 901
0%
|
10 580
-3%
|
10 278
-3%
|
9 818
-4%
|
9 376
-5%
|
9 210
-2%
|
9 108
-1%
|
9 147
+0%
|
9 344
+2%
|
9 382
+0%
|
9 362
0%
|
9 286
-1%
|
9 024
-3%
|
8 752
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 416)
|
(4 433)
|
(4 471)
|
(4 541)
|
(4 767)
|
(4 841)
|
(4 913)
|
(4 990)
|
(5 095)
|
(5 261)
|
(5 409)
|
(5 602)
|
(5 603)
|
(5 575)
|
(5 647)
|
(5 100)
|
(5 764)
|
(5 965)
|
(5 655)
|
(5 514)
|
(5 393)
|
(5 269)
|
(5 500)
|
(5 638)
|
(5 677)
|
(5 735)
|
(5 847)
|
(4 852)
|
(5 160)
|
(4 640)
|
(3 678)
|
(3 364)
|
(3 467)
|
(3 592)
|
(4 142)
|
(4 383)
|
(4 615)
|
(4 908)
|
(5 202)
|
(5 609)
|
(5 699)
|
(5 660)
|
(6 015)
|
(6 340)
|
(6 641)
|
(7 032)
|
(6 947)
|
(6 574)
|
(6 593)
|
(6 633)
|
(6 761)
|
(7 306)
|
(7 383)
|
(7 393)
|
(7 368)
|
(7 068)
|
(6 883)
|
(6 762)
|
(6 676)
|
(6 651)
|
(6 754)
|
(6 851)
|
(6 979)
|
(7 186)
|
(7 514)
|
(7 642)
|
(7 667)
|
(7 672)
|
(7 452)
|
(7 309)
|
(7 241)
|
(7 039)
|
(6 897)
|
(6 676)
|
(6 546)
|
(6 498)
|
(6 645)
|
(7 064)
|
(7 501)
|
(7 976)
|
(8 329)
|
(8 471)
|
(8 581)
|
(8 443)
|
(8 162)
|
(7 788)
|
(7 403)
|
(7 149)
|
(7 044)
|
(7 068)
|
(7 144)
|
(7 092)
|
(7 037)
|
(7 054)
|
(6 962)
|
(6 906)
|
|
| Gross Profit |
866
N/A
|
842
-3%
|
805
-4%
|
779
-3%
|
758
-3%
|
770
+2%
|
768
0%
|
810
+5%
|
861
+6%
|
890
+3%
|
947
+6%
|
978
+3%
|
1 142
+17%
|
1 246
+9%
|
1 341
+8%
|
1 360
+1%
|
1 336
-2%
|
1 312
-2%
|
1 259
-4%
|
1 265
+0%
|
1 220
-4%
|
1 179
-3%
|
1 187
+1%
|
1 192
+0%
|
1 243
+4%
|
1 255
+1%
|
1 270
+1%
|
1 084
-15%
|
968
-11%
|
907
-6%
|
878
-3%
|
1 032
+18%
|
1 170
+13%
|
1 294
+11%
|
1 423
+10%
|
1 459
+3%
|
1 615
+11%
|
1 705
+6%
|
1 716
+1%
|
1 569
-9%
|
1 542
-2%
|
1 549
+0%
|
1 641
+6%
|
1 762
+7%
|
1 947
+10%
|
2 143
+10%
|
2 307
+8%
|
2 776
+20%
|
2 755
-1%
|
2 735
-1%
|
2 682
-2%
|
2 221
-17%
|
2 282
+3%
|
2 345
+3%
|
2 404
+3%
|
2 580
+7%
|
2 558
-1%
|
2 443
-4%
|
2 369
-3%
|
2 357
-1%
|
2 321
-2%
|
2 346
+1%
|
2 396
+2%
|
2 363
-1%
|
2 339
-1%
|
2 413
+3%
|
2 470
+2%
|
2 479
+0%
|
2 472
0%
|
2 357
-5%
|
2 203
-7%
|
2 234
+1%
|
2 237
+0%
|
2 019
-10%
|
1 946
-4%
|
1 975
+1%
|
1 996
+1%
|
2 306
+16%
|
2 467
+7%
|
2 500
+1%
|
2 452
-2%
|
2 441
0%
|
2 320
-5%
|
2 137
-8%
|
2 116
-1%
|
2 030
-4%
|
1 973
-3%
|
2 061
+4%
|
2 064
+0%
|
2 079
+1%
|
2 200
+6%
|
2 290
+4%
|
2 325
+2%
|
2 232
-4%
|
2 062
-8%
|
1 846
-10%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(567)
|
(568)
|
(570)
|
(566)
|
(561)
|
(563)
|
(565)
|
(554)
|
(584)
|
(584)
|
(582)
|
(597)
|
(590)
|
(601)
|
(609)
|
(587)
|
(608)
|
(604)
|
(580)
|
(578)
|
(502)
|
(492)
|
(513)
|
(576)
|
(596)
|
(595)
|
(594)
|
(527)
|
(537)
|
(523)
|
(481)
|
(491)
|
(491)
|
(494)
|
(546)
|
(586)
|
(743)
|
(620)
|
(619)
|
(640)
|
(655)
|
(671)
|
(741)
|
(842)
|
(895)
|
(962)
|
(944)
|
(838)
|
(839)
|
(836)
|
(856)
|
(982)
|
(997)
|
(1 020)
|
(1 035)
|
(1 013)
|
(1 014)
|
(992)
|
(985)
|
(921)
|
(893)
|
(874)
|
(852)
|
(826)
|
(832)
|
(838)
|
(832)
|
(932)
|
(943)
|
(928)
|
(924)
|
(989)
|
(957)
|
(932)
|
(929)
|
(1 014)
|
(1 022)
|
(1 075)
|
(1 101)
|
(626)
|
(642)
|
(639)
|
(620)
|
(886)
|
(908)
|
(941)
|
(959)
|
(1 044)
|
(1 044)
|
(1 044)
|
(1 065)
|
(950)
|
(952)
|
(919)
|
(896)
|
(972)
|
|
| Selling, General & Administrative |
(407)
|
(411)
|
(410)
|
(407)
|
(417)
|
(415)
|
(415)
|
(414)
|
(424)
|
(428)
|
(435)
|
(450)
|
(449)
|
(459)
|
(460)
|
(439)
|
(443)
|
(434)
|
(421)
|
(423)
|
(423)
|
(419)
|
(428)
|
(420)
|
(433)
|
(431)
|
(434)
|
(384)
|
(403)
|
(394)
|
(367)
|
(367)
|
(368)
|
(372)
|
(406)
|
(434)
|
(444)
|
(460)
|
(460)
|
(481)
|
(499)
|
(502)
|
(561)
|
(644)
|
(689)
|
(748)
|
(734)
|
(645)
|
(642)
|
(634)
|
(646)
|
(755)
|
(767)
|
(789)
|
(796)
|
(771)
|
(774)
|
(754)
|
(757)
|
(707)
|
(699)
|
(706)
|
(705)
|
(729)
|
(737)
|
(742)
|
(736)
|
(714)
|
(714)
|
(693)
|
(682)
|
(691)
|
(664)
|
(654)
|
(656)
|
(654)
|
(678)
|
(725)
|
(761)
|
(795)
|
(798)
|
(779)
|
(751)
|
(726)
|
(719)
|
(721)
|
(708)
|
(727)
|
(727)
|
(722)
|
(745)
|
(736)
|
(727)
|
(704)
|
(681)
|
(658)
|
|
| Research & Development |
(160)
|
(157)
|
(160)
|
(159)
|
(164)
|
(168)
|
(170)
|
(173)
|
(173)
|
(169)
|
(160)
|
(154)
|
(150)
|
(151)
|
(158)
|
(150)
|
(165)
|
(170)
|
(159)
|
(155)
|
(147)
|
(141)
|
(153)
|
(156)
|
(163)
|
(164)
|
(160)
|
(143)
|
(150)
|
(145)
|
(130)
|
(124)
|
(123)
|
(122)
|
(140)
|
(152)
|
(155)
|
(160)
|
(159)
|
(159)
|
(164)
|
(169)
|
(180)
|
(198)
|
(206)
|
(214)
|
(210)
|
(193)
|
(197)
|
(202)
|
(210)
|
(227)
|
(230)
|
(231)
|
(239)
|
(242)
|
(240)
|
(238)
|
(228)
|
(223)
|
(222)
|
(225)
|
(230)
|
(227)
|
(226)
|
(228)
|
(229)
|
(235)
|
(237)
|
(234)
|
(233)
|
(234)
|
(237)
|
(232)
|
(229)
|
(226)
|
(223)
|
(234)
|
(244)
|
(254)
|
(261)
|
(265)
|
(267)
|
(264)
|
(261)
|
(254)
|
(246)
|
(239)
|
(236)
|
(236)
|
(241)
|
(250)
|
(258)
|
(265)
|
(263)
|
(255)
|
|
| 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
|
0
|
(7)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
20
|
20
|
20
|
33
|
13
|
13
|
13
|
7
|
9
|
9
|
9
|
2
|
0
|
0
|
0
|
0
|
68
|
68
|
68
|
0
|
0
|
0
|
0
|
0
|
16
|
16
|
16
|
0
|
0
|
0
|
0
|
0
|
(144)
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
28
|
57
|
83
|
130
|
131
|
132
|
133
|
17
|
8
|
(1)
|
(9)
|
(64)
|
(56)
|
(46)
|
(37)
|
(126)
|
(121)
|
(116)
|
(95)
|
423
|
417
|
405
|
398
|
104
|
72
|
34
|
(5)
|
(78)
|
(81)
|
(86)
|
(79)
|
36
|
33
|
50
|
48
|
(59)
|
|
| Operating Income |
299
N/A
|
274
-8%
|
235
-14%
|
213
-9%
|
197
-8%
|
207
+5%
|
203
-2%
|
256
+26%
|
277
+8%
|
306
+10%
|
365
+19%
|
381
+4%
|
552
+45%
|
645
+17%
|
732
+13%
|
773
+6%
|
728
-6%
|
708
-3%
|
679
-4%
|
687
+1%
|
718
+5%
|
687
-4%
|
674
-2%
|
616
-9%
|
647
+5%
|
660
+2%
|
676
+2%
|
557
-18%
|
431
-23%
|
384
-11%
|
397
+3%
|
541
+36%
|
679
+26%
|
800
+18%
|
877
+10%
|
873
0%
|
872
0%
|
1 085
+24%
|
1 097
+1%
|
929
-15%
|
887
-5%
|
878
-1%
|
900
+3%
|
920
+2%
|
1 052
+14%
|
1 181
+12%
|
1 363
+15%
|
1 938
+42%
|
1 916
-1%
|
1 899
-1%
|
1 826
-4%
|
1 239
-32%
|
1 285
+4%
|
1 325
+3%
|
1 369
+3%
|
1 567
+14%
|
1 544
-1%
|
1 451
-6%
|
1 384
-5%
|
1 436
+4%
|
1 428
-1%
|
1 472
+3%
|
1 544
+5%
|
1 537
0%
|
1 507
-2%
|
1 575
+5%
|
1 638
+4%
|
1 547
-6%
|
1 529
-1%
|
1 429
-7%
|
1 279
-10%
|
1 245
-3%
|
1 280
+3%
|
1 087
-15%
|
1 017
-6%
|
961
-6%
|
974
+1%
|
1 231
+26%
|
1 366
+11%
|
1 874
+37%
|
1 810
-3%
|
1 802
0%
|
1 700
-6%
|
1 251
-26%
|
1 208
-3%
|
1 089
-10%
|
1 014
-7%
|
1 017
+0%
|
1 020
+0%
|
1 035
+1%
|
1 135
+10%
|
1 340
+18%
|
1 373
+2%
|
1 313
-4%
|
1 166
-11%
|
874
-25%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(135)
|
(129)
|
(123)
|
(122)
|
(123)
|
(123)
|
(123)
|
(114)
|
(118)
|
(112)
|
(111)
|
(101)
|
(109)
|
63
|
69
|
73
|
81
|
(87)
|
(83)
|
(77)
|
(74)
|
(67)
|
(64)
|
(39)
|
(64)
|
(68)
|
(78)
|
(93)
|
(83)
|
(89)
|
(75)
|
(88)
|
(85)
|
(92)
|
(100)
|
(106)
|
(89)
|
(72)
|
(69)
|
(58)
|
(61)
|
(74)
|
(102)
|
(130)
|
(165)
|
(182)
|
(182)
|
(182)
|
(171)
|
(170)
|
(162)
|
(167)
|
(182)
|
(198)
|
(215)
|
(254)
|
(251)
|
(254)
|
(265)
|
(269)
|
(250)
|
(249)
|
(242)
|
(234)
|
(232)
|
(232)
|
(235)
|
(230)
|
(229)
|
(222)
|
(217)
|
(217)
|
(218)
|
(219)
|
(220)
|
(211)
|
(208)
|
(202)
|
(193)
|
(192)
|
(179)
|
(179)
|
(179)
|
(179)
|
(204)
|
(211)
|
(223)
|
(216)
|
(210)
|
(207)
|
(196)
|
(211)
|
(207)
|
(212)
|
(219)
|
(208)
|
|
| Non-Reccuring Items |
(438)
|
(132)
|
(102)
|
(5)
|
(7)
|
(23)
|
(520)
|
(523)
|
(588)
|
(651)
|
(192)
|
(206)
|
(143)
|
(120)
|
(87)
|
(79)
|
(77)
|
(24)
|
(33)
|
(33)
|
(94)
|
(93)
|
(194)
|
(112)
|
(129)
|
(130)
|
(18)
|
(6)
|
(55)
|
(49)
|
(43)
|
(196)
|
(170)
|
(176)
|
(180)
|
(144)
|
0
|
(126)
|
(133)
|
8
|
0
|
(7)
|
(37)
|
(120)
|
(123)
|
(141)
|
(107)
|
(76)
|
(86)
|
(61)
|
(129)
|
(77)
|
(173)
|
(180)
|
(130)
|
(183)
|
(72)
|
(64)
|
(73)
|
(118)
|
(115)
|
(123)
|
(90)
|
(14)
|
23
|
26
|
22
|
(7)
|
(76)
|
(97)
|
(98)
|
(126)
|
(108)
|
(231)
|
(283)
|
(220)
|
(213)
|
(582)
|
(595)
|
(600)
|
(601)
|
(105)
|
(43)
|
(95)
|
(120)
|
(106)
|
(101)
|
286
|
297
|
297
|
267
|
(51)
|
(49)
|
(102)
|
(94)
|
(98)
|
|
| Total Other Income |
(39)
|
(23)
|
(31)
|
(2)
|
13
|
8
|
10
|
0
|
6
|
(5)
|
(5)
|
(10)
|
(6)
|
0
|
3
|
(4)
|
(1)
|
1
|
(1)
|
17
|
19
|
22
|
32
|
5
|
29
|
23
|
13
|
3
|
(15)
|
(15)
|
(24)
|
(3)
|
(15)
|
(15)
|
(8)
|
(3)
|
(3)
|
(1)
|
1
|
2
|
(2)
|
(25)
|
(25)
|
(21)
|
(14)
|
6
|
6
|
(1)
|
(3)
|
5
|
2
|
(5)
|
(6)
|
(19)
|
(41)
|
(1)
|
(25)
|
(16)
|
7
|
0
|
4
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(313)
N/A
|
(10)
+97%
|
(21)
-110%
|
84
N/A
|
80
-5%
|
69
-14%
|
(430)
N/A
|
(381)
+11%
|
(423)
-11%
|
(462)
-9%
|
57
N/A
|
64
+12%
|
294
+359%
|
588
+100%
|
717
+22%
|
763
+6%
|
731
-4%
|
598
-18%
|
562
-6%
|
594
+6%
|
569
-4%
|
549
-4%
|
448
-18%
|
470
+5%
|
483
+3%
|
485
+0%
|
593
+22%
|
461
-22%
|
278
-40%
|
231
-17%
|
255
+10%
|
254
0%
|
409
+61%
|
517
+26%
|
589
+14%
|
620
+5%
|
780
+26%
|
886
+14%
|
896
+1%
|
881
-2%
|
824
-6%
|
772
-6%
|
736
-5%
|
649
-12%
|
750
+16%
|
864
+15%
|
1 080
+25%
|
1 679
+55%
|
1 656
-1%
|
1 673
+1%
|
1 537
-8%
|
990
-36%
|
924
-7%
|
928
+0%
|
983
+6%
|
1 129
+15%
|
1 196
+6%
|
1 117
-7%
|
1 053
-6%
|
1 049
0%
|
1 067
+2%
|
1 102
+3%
|
1 216
+10%
|
1 289
+6%
|
1 298
+1%
|
1 369
+5%
|
1 425
+4%
|
1 310
-8%
|
1 224
-7%
|
1 110
-9%
|
964
-13%
|
902
-6%
|
954
+6%
|
637
-33%
|
514
-19%
|
530
+3%
|
553
+4%
|
447
-19%
|
578
+29%
|
1 082
+87%
|
1 030
-5%
|
1 518
+47%
|
1 478
-3%
|
977
-34%
|
884
-10%
|
772
-13%
|
690
-11%
|
1 087
+58%
|
1 107
+2%
|
1 125
+2%
|
1 206
+7%
|
1 078
-11%
|
1 117
+4%
|
999
-11%
|
853
-15%
|
568
-33%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
125
|
13
|
21
|
(5)
|
(7)
|
(5)
|
134
|
108
|
126
|
214
|
69
|
106
|
44
|
(128)
|
(172)
|
(222)
|
(231)
|
(190)
|
(176)
|
(167)
|
(154)
|
(146)
|
(121)
|
(149)
|
(140)
|
(129)
|
(162)
|
(116)
|
(63)
|
(66)
|
(88)
|
(100)
|
(152)
|
(184)
|
(196)
|
(202)
|
(259)
|
(287)
|
(285)
|
(274)
|
(259)
|
(249)
|
(233)
|
(206)
|
(218)
|
(243)
|
(304)
|
(507)
|
(498)
|
(489)
|
(450)
|
(235)
|
(231)
|
(228)
|
(237)
|
(275)
|
(263)
|
(226)
|
(187)
|
(190)
|
(180)
|
(178)
|
(201)
|
(240)
|
(238)
|
(267)
|
(220)
|
(246)
|
(241)
|
(204)
|
(218)
|
(140)
|
(141)
|
(53)
|
(32)
|
(41)
|
(47)
|
(115)
|
(57)
|
(215)
|
(204)
|
(291)
|
(304)
|
(181)
|
(190)
|
(63)
|
(103)
|
(191)
|
(180)
|
(239)
|
(318)
|
(170)
|
(191)
|
(164)
|
(152)
|
(93)
|
|
| Income from Continuing Operations |
(188)
|
3
|
0
|
79
|
73
|
64
|
(296)
|
(273)
|
(297)
|
(248)
|
126
|
170
|
338
|
460
|
545
|
541
|
500
|
408
|
386
|
427
|
415
|
403
|
327
|
321
|
343
|
356
|
431
|
345
|
215
|
165
|
167
|
154
|
257
|
333
|
393
|
418
|
521
|
599
|
611
|
607
|
565
|
523
|
503
|
443
|
532
|
621
|
776
|
1 172
|
1 158
|
1 184
|
1 087
|
755
|
693
|
700
|
746
|
854
|
933
|
891
|
866
|
859
|
887
|
924
|
1 015
|
1 049
|
1 060
|
1 102
|
1 205
|
1 064
|
983
|
906
|
746
|
762
|
813
|
584
|
482
|
489
|
506
|
332
|
521
|
867
|
826
|
1 227
|
1 174
|
796
|
694
|
709
|
587
|
896
|
927
|
886
|
888
|
908
|
926
|
835
|
701
|
475
|
|
| 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
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(7)
|
(8)
|
(10)
|
(11)
|
(7)
|
(7)
|
(7)
|
(8)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(5)
|
(7)
|
(10)
|
(11)
|
(12)
|
(11)
|
(10)
|
(10)
|
(8)
|
(7)
|
(4)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
|
| Net Income (Common) |
(206)
N/A
|
(14)
+93%
|
(18)
-29%
|
61
N/A
|
78
+28%
|
68
-13%
|
(292)
N/A
|
(270)
+8%
|
(297)
-10%
|
(248)
+16%
|
126
N/A
|
170
+35%
|
338
+99%
|
460
+36%
|
545
+18%
|
557
+2%
|
500
-10%
|
408
-18%
|
380
-7%
|
409
+8%
|
381
-7%
|
372
-2%
|
297
-20%
|
300
+1%
|
356
+19%
|
366
+3%
|
446
+22%
|
346
-22%
|
215
-38%
|
165
-23%
|
166
+1%
|
136
-18%
|
235
+73%
|
318
+35%
|
387
+22%
|
425
+10%
|
577
+36%
|
649
+12%
|
653
+1%
|
646
-1%
|
564
-13%
|
523
-7%
|
503
-4%
|
437
-13%
|
526
+20%
|
611
+16%
|
765
+25%
|
1 165
+52%
|
1 151
-1%
|
1 179
+2%
|
1 081
-8%
|
751
-31%
|
689
-8%
|
694
+1%
|
740
+7%
|
848
+15%
|
928
+9%
|
886
-5%
|
862
-3%
|
854
-1%
|
881
+3%
|
918
+4%
|
1 009
+10%
|
1 384
+37%
|
1 396
+1%
|
1 448
+4%
|
1 537
+6%
|
1 080
-30%
|
999
-8%
|
913
-9%
|
767
-16%
|
759
-1%
|
808
+6%
|
577
-29%
|
472
-18%
|
478
+1%
|
494
+3%
|
321
-35%
|
511
+59%
|
857
+68%
|
818
-5%
|
1 220
+49%
|
1 170
-4%
|
793
-32%
|
692
-13%
|
708
+2%
|
585
-17%
|
894
+53%
|
925
+3%
|
883
-5%
|
885
+0%
|
905
+2%
|
922
+2%
|
832
-10%
|
699
-16%
|
474
-32%
|
|
| EPS (Diluted) |
-1.33
N/A
|
-0.09
+93%
|
-0.11
-22%
|
0.39
N/A
|
0.49
+26%
|
0.43
-12%
|
-1.91
N/A
|
-1.77
+7%
|
-1.93
-9%
|
-1.58
+18%
|
0.8
N/A
|
1.09
+36%
|
2.08
+91%
|
2.8
+35%
|
3.32
+19%
|
3.39
+2%
|
3.05
-10%
|
2.45
-20%
|
2.32
-5%
|
2.46
+6%
|
2.24
-9%
|
2.17
-3%
|
1.77
-18%
|
1.78
+1%
|
2.24
+26%
|
2.36
+5%
|
2.96
+25%
|
2.27
-23%
|
1.47
-35%
|
1.11
-24%
|
1.1
-1%
|
0.92
-16%
|
1.6
+74%
|
2.16
+35%
|
2.63
+22%
|
5.74
+118%
|
3.99
-30%
|
4.47
+12%
|
4.58
+2%
|
4.51
-2%
|
4
-11%
|
3.69
-8%
|
3.21
-13%
|
2.92
-9%
|
3.35
+15%
|
3.9
+16%
|
4.89
+25%
|
7.44
+52%
|
7.52
+1%
|
7.79
+4%
|
7.19
-8%
|
4.96
-31%
|
4.6
-7%
|
4.63
+1%
|
4.94
+7%
|
5.66
+15%
|
6.23
+10%
|
5.94
-5%
|
5.8
-2%
|
5.77
-1%
|
5.98
+4%
|
6.27
+5%
|
6.93
+11%
|
9.47
+37%
|
9.64
+2%
|
10.05
+4%
|
10.79
+7%
|
7.55
-30%
|
7.13
-6%
|
6.56
-8%
|
5.56
-15%
|
5.48
-1%
|
5.91
+8%
|
4.23
-28%
|
3.46
-18%
|
3.5
+1%
|
3.6
+3%
|
2.36
-34%
|
3.72
+58%
|
6.25
+68%
|
6.25
N/A
|
9.65
+54%
|
9.56
-1%
|
6.35
-34%
|
5.78
-9%
|
5.91
+2%
|
4.9
-17%
|
7.49
+53%
|
7.82
+4%
|
7.43
-5%
|
7.51
+1%
|
7.68
+2%
|
7.91
+3%
|
7.16
-9%
|
6.05
-16%
|
4.1
-32%
|
|