Enbridge Inc
TSX:ENB
Income Statement
Earnings Waterfall
Enbridge Inc
Income Statement
Enbridge Inc
| 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 |
448
|
448
|
444
|
468
|
414
|
437
|
438
|
493
|
474
|
470
|
481
|
525
|
537
|
548
|
561
|
539
|
542
|
545
|
554
|
567
|
569
|
566
|
559
|
550
|
544
|
542
|
539
|
551
|
564
|
567
|
583
|
597
|
600
|
639
|
674
|
865
|
767
|
830
|
867
|
928
|
915
|
892
|
870
|
841
|
879
|
870
|
893
|
947
|
930
|
957
|
1 081
|
1 129
|
1 142
|
1 195
|
1 566
|
1 624
|
1 785
|
1 870
|
1 549
|
1 590
|
1 664
|
1 860
|
2 116
|
2 556
|
2 726
|
2 851
|
2 894
|
2 703
|
2 910
|
2 857
|
2 805
|
2 730
|
2 666
|
2 713
|
2 774
|
2 844
|
2 733
|
2 667
|
2 612
|
2 705
|
2 719
|
2 876
|
3 049
|
3 224
|
3 376
|
3 529
|
3 644
|
3 857
|
3 844
|
4 015
|
4 230
|
4 401
|
4 782
|
4 897
|
4 998
|
4 992
|
|
| Revenue |
4 355
N/A
|
4 392
+1%
|
4 593
+5%
|
4 548
-1%
|
4 520
-1%
|
4 761
+5%
|
4 659
-2%
|
5 729
+23%
|
5 263
-8%
|
5 791
+10%
|
6 339
+9%
|
7 808
+23%
|
8 910
+14%
|
8 067
-9%
|
8 109
+1%
|
8 453
+4%
|
9 244
+9%
|
9 999
+8%
|
10 527
+5%
|
10 645
+1%
|
10 656
+0%
|
11 058
+4%
|
11 507
+4%
|
11 919
+4%
|
12 529
+5%
|
13 672
+9%
|
15 406
+13%
|
16 131
+5%
|
15 946
-1%
|
14 942
-6%
|
13 202
-12%
|
12 466
-6%
|
12 660
+2%
|
13 298
+5%
|
14 171
+7%
|
21 520
+52%
|
17 679
-18%
|
21 112
+19%
|
23 887
+13%
|
26 789
+12%
|
27 149
+1%
|
25 563
-6%
|
24 962
-2%
|
24 660
-1%
|
26 052
+6%
|
28 430
+9%
|
31 752
+12%
|
32 918
+4%
|
35 542
+8%
|
37 838
+6%
|
37 137
-2%
|
37 641
+1%
|
35 049
-7%
|
33 654
-4%
|
33 677
+0%
|
33 794
+0%
|
34 660
+3%
|
33 968
-2%
|
34 136
+0%
|
34 560
+1%
|
36 911
+7%
|
40 088
+9%
|
40 827
+2%
|
44 378
+9%
|
45 958
+4%
|
45 587
-1%
|
47 705
+5%
|
46 378
-3%
|
46 508
+0%
|
49 026
+5%
|
49 279
+1%
|
50 069
+2%
|
49 226
-2%
|
43 919
-11%
|
41 431
-6%
|
39 087
-6%
|
39 211
+0%
|
42 203
+8%
|
44 559
+6%
|
47 071
+6%
|
50 031
+6%
|
52 298
+5%
|
52 405
+0%
|
53 309
+2%
|
50 287
-6%
|
47 504
-6%
|
45 775
-4%
|
43 649
-5%
|
42 612
-2%
|
43 516
+2%
|
48 554
+12%
|
53 473
+10%
|
60 937
+14%
|
64 477
+6%
|
64 234
0%
|
65 194
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 465)
|
(2 460)
|
(2 592)
|
(2 578)
|
(2 568)
|
(2 680)
|
(2 593)
|
(3 594)
|
(2 968)
|
(3 537)
|
(4 054)
|
(5 184)
|
(6 099)
|
(5 377)
|
(5 340)
|
(5 728)
|
(6 551)
|
(7 303)
|
(7 789)
|
(7 825)
|
(7 764)
|
(8 116)
|
(8 558)
|
(9 010)
|
(9 543)
|
(10 709)
|
(12 295)
|
(12 792)
|
(12 562)
|
(11 406)
|
(9 644)
|
(9 011)
|
(9 245)
|
(9 744)
|
(10 511)
|
(16 525)
|
(13 368)
|
(16 281)
|
(18 735)
|
(20 908)
|
(21 219)
|
(19 829)
|
(19 221)
|
(19 179)
|
(20 357)
|
(22 346)
|
(25 102)
|
(26 807)
|
(29 108)
|
(30 763)
|
(30 173)
|
(29 483)
|
(27 310)
|
(25 686)
|
(25 451)
|
(25 241)
|
(24 300)
|
(23 788)
|
(23 464)
|
(24 005)
|
(26 105)
|
(27 436)
|
(26 689)
|
(28 637)
|
(29 393)
|
(29 174)
|
(30 889)
|
(29 401)
|
(29 250)
|
(30 986)
|
(31 279)
|
(31 463)
|
(30 266)
|
(25 636)
|
(23 395)
|
(20 876)
|
(20 951)
|
(23 799)
|
(26 239)
|
(28 597)
|
(31 259)
|
(33 113)
|
(32 285)
|
(32 487)
|
(29 082)
|
(25 468)
|
(23 703)
|
(21 460)
|
(20 132)
|
(20 764)
|
(24 791)
|
(29 071)
|
(35 115)
|
(38 094)
|
(37 826)
|
(38 226)
|
|
| Gross Profit |
1 890
N/A
|
1 932
+2%
|
2 001
+4%
|
1 970
-2%
|
1 952
-1%
|
2 081
+7%
|
2 066
-1%
|
2 135
+3%
|
2 295
+7%
|
2 254
-2%
|
2 285
+1%
|
2 624
+15%
|
2 811
+7%
|
2 690
-4%
|
2 769
+3%
|
2 725
-2%
|
2 693
-1%
|
2 696
+0%
|
2 738
+2%
|
2 820
+3%
|
2 892
+3%
|
2 942
+2%
|
2 949
+0%
|
2 910
-1%
|
2 986
+3%
|
2 963
-1%
|
3 111
+5%
|
3 339
+7%
|
3 385
+1%
|
3 536
+4%
|
3 559
+1%
|
3 455
-3%
|
3 416
-1%
|
3 554
+4%
|
3 660
+3%
|
4 995
+36%
|
4 311
-14%
|
4 831
+12%
|
5 152
+7%
|
5 881
+14%
|
5 930
+1%
|
5 734
-3%
|
5 741
+0%
|
5 481
-5%
|
5 695
+4%
|
6 084
+7%
|
6 650
+9%
|
6 111
-8%
|
6 434
+5%
|
7 075
+10%
|
6 964
-2%
|
8 158
+17%
|
7 739
-5%
|
7 968
+3%
|
8 226
+3%
|
8 553
+4%
|
10 360
+21%
|
10 180
-2%
|
10 672
+5%
|
10 555
-1%
|
10 806
+2%
|
12 652
+17%
|
14 138
+12%
|
15 741
+11%
|
16 565
+5%
|
16 413
-1%
|
16 816
+2%
|
16 977
+1%
|
17 258
+2%
|
18 040
+5%
|
18 000
0%
|
18 606
+3%
|
18 960
+2%
|
18 283
-4%
|
18 036
-1%
|
18 211
+1%
|
18 260
+0%
|
18 404
+1%
|
18 320
0%
|
18 474
+1%
|
18 772
+2%
|
19 185
+2%
|
20 120
+5%
|
20 822
+3%
|
21 205
+2%
|
22 036
+4%
|
22 072
+0%
|
22 189
+1%
|
22 480
+1%
|
22 752
+1%
|
23 763
+4%
|
24 402
+3%
|
25 822
+6%
|
26 383
+2%
|
26 408
+0%
|
26 968
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 184)
|
(1 234)
|
(1 283)
|
(1 238)
|
(1 339)
|
(1 355)
|
(1 188)
|
(1 244)
|
(1 275)
|
(1 286)
|
(1 331)
|
(1 540)
|
(1 630)
|
(1 676)
|
(1 752)
|
(1 633)
|
(1 631)
|
(1 628)
|
(1 621)
|
(1 672)
|
(1 699)
|
(1 730)
|
(1 769)
|
(1 761)
|
(1 778)
|
(1 819)
|
(1 877)
|
(1 970)
|
(2 075)
|
(2 137)
|
(2 163)
|
(2 194)
|
(2 169)
|
(2 196)
|
(2 251)
|
(3 049)
|
(2 558)
|
(2 775)
|
(3 094)
|
(3 290)
|
(3 460)
|
(3 700)
|
(3 694)
|
(3 887)
|
(4 121)
|
(4 293)
|
(4 559)
|
(4 746)
|
(4 693)
|
(4 750)
|
(4 850)
|
(4 958)
|
(5 296)
|
(5 473)
|
(5 837)
|
(6 209)
|
(6 893)
|
(6 549)
|
(6 589)
|
(6 544)
|
(7 061)
|
(9 497)
|
(8 789)
|
(9 605)
|
(9 847)
|
(9 798)
|
(9 814)
|
(10 038)
|
(10 052)
|
(10 139)
|
(10 273)
|
(10 440)
|
(10 426)
|
(10 627)
|
(10 536)
|
(10 456)
|
(11 093)
|
(10 146)
|
(10 266)
|
(10 558)
|
(11 125)
|
(11 770)
|
(12 212)
|
(12 590)
|
(14 816)
|
(14 907)
|
(13 062)
|
(13 286)
|
(13 822)
|
(14 251)
|
(14 605)
|
(14 609)
|
(15 327)
|
(15 274)
|
(15 549)
|
(15 647)
|
|
| Selling, General & Administrative |
(781)
|
(826)
|
(876)
|
(834)
|
(815)
|
(808)
|
(748)
|
(801)
|
(820)
|
(844)
|
(881)
|
(1 015)
|
(1 072)
|
(1 090)
|
(1 140)
|
(1 058)
|
(1 053)
|
(1 046)
|
(1 036)
|
(1 084)
|
(1 110)
|
(1 136)
|
(1 169)
|
(1 164)
|
(1 174)
|
(1 209)
|
(1 247)
|
(1 312)
|
(1 390)
|
(1 420)
|
(1 426)
|
(1 430)
|
(1 385)
|
(1 405)
|
(1 437)
|
(2 032)
|
(1 650)
|
(1 769)
|
(1 973)
|
(2 259)
|
(2 405)
|
(2 608)
|
(2 762)
|
(2 739)
|
(2 771)
|
(2 886)
|
(2 928)
|
(3 014)
|
(3 095)
|
(3 113)
|
(3 152)
|
(3 281)
|
(3 527)
|
(3 641)
|
(3 933)
|
(4 206)
|
(4 295)
|
(4 370)
|
(4 385)
|
(4 306)
|
(4 717)
|
(5 360)
|
(5 835)
|
(6 442)
|
(6 532)
|
(6 522)
|
(6 587)
|
(6 792)
|
(6 790)
|
(6 864)
|
(6 953)
|
(7 049)
|
(6 993)
|
(7 087)
|
(6 905)
|
(6 744)
|
(6 716)
|
(6 404)
|
(6 515)
|
(6 706)
|
(7 039)
|
(7 549)
|
(7 970)
|
(8 273)
|
(8 478)
|
(8 496)
|
(8 493)
|
(8 673)
|
(8 743)
|
(9 036)
|
(9 237)
|
(9 442)
|
(9 755)
|
(9 774)
|
(9 968)
|
(9 986)
|
|
| Depreciation & Amortization |
(403)
|
(408)
|
(406)
|
(404)
|
(401)
|
(425)
|
(435)
|
(443)
|
(456)
|
(442)
|
(450)
|
(525)
|
(558)
|
(586)
|
(612)
|
(575)
|
(578)
|
(581)
|
(585)
|
(587)
|
(589)
|
(594)
|
(600)
|
(597)
|
(604)
|
(610)
|
(630)
|
(658)
|
(685)
|
(717)
|
(737)
|
(764)
|
(783)
|
(791)
|
(814)
|
(1 017)
|
(941)
|
(1 017)
|
(1 075)
|
(1 147)
|
(1 135)
|
(1 171)
|
(1 200)
|
(1 236)
|
(1 258)
|
(1 282)
|
(1 333)
|
(1 370)
|
(1 414)
|
(1 473)
|
(1 513)
|
(1 577)
|
(1 685)
|
(1 777)
|
(1 909)
|
(2 024)
|
(2 109)
|
(2 179)
|
(2 217)
|
(2 240)
|
(2 353)
|
(2 666)
|
(2 952)
|
(3 163)
|
(3 315)
|
(3 276)
|
(3 227)
|
(3 246)
|
(3 262)
|
(3 275)
|
(3 320)
|
(3 391)
|
(3 433)
|
(3 540)
|
(3 631)
|
(3 712)
|
(3 762)
|
(3 742)
|
(3 751)
|
(3 852)
|
(3 975)
|
(4 110)
|
(4 242)
|
(4 317)
|
(4 408)
|
(4 481)
|
(4 569)
|
(4 613)
|
(4 660)
|
(4 796)
|
(4 949)
|
(5 167)
|
(5 382)
|
(5 500)
|
(5 581)
|
(5 661)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(123)
|
(123)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
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
|
11
|
(46)
|
116
|
80
|
79
|
268
|
88
|
(92)
|
(125)
|
(298)
|
(362)
|
(184)
|
(164)
|
(185)
|
(100)
|
(84)
|
(55)
|
5
|
21
|
(489)
|
0
|
13
|
2
|
9
|
(1 471)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(615)
|
0
|
0
|
0
|
(111)
|
(111)
|
0
|
0
|
(1 930)
|
(1 930)
|
0
|
0
|
(419)
|
(419)
|
(419)
|
0
|
(190)
|
0
|
0
|
0
|
|
| Operating Income |
706
N/A
|
697
-1%
|
718
+3%
|
732
+2%
|
613
-16%
|
726
+18%
|
878
+21%
|
891
+2%
|
1 020
+14%
|
968
-5%
|
954
-1%
|
1 084
+14%
|
1 181
+9%
|
1 015
-14%
|
1 017
+0%
|
1 092
+7%
|
1 063
-3%
|
1 068
+1%
|
1 117
+5%
|
1 148
+3%
|
1 193
+4%
|
1 212
+2%
|
1 180
-3%
|
1 149
-3%
|
1 208
+5%
|
1 144
-5%
|
1 234
+8%
|
1 369
+11%
|
1 310
-4%
|
1 399
+7%
|
1 396
0%
|
1 261
-10%
|
1 247
-1%
|
1 358
+9%
|
1 409
+4%
|
1 946
+38%
|
1 753
-10%
|
2 056
+17%
|
2 058
+0%
|
2 591
+26%
|
2 470
-5%
|
2 034
-18%
|
2 047
+1%
|
1 594
-22%
|
1 574
-1%
|
1 791
+14%
|
2 091
+17%
|
1 365
-35%
|
1 741
+28%
|
2 325
+34%
|
2 114
-9%
|
3 200
+51%
|
2 443
-24%
|
2 495
+2%
|
2 389
-4%
|
2 344
-2%
|
3 467
+48%
|
3 631
+5%
|
4 083
+12%
|
4 011
-2%
|
3 745
-7%
|
3 155
-16%
|
5 349
+70%
|
6 136
+15%
|
6 718
+9%
|
6 615
-2%
|
7 002
+6%
|
6 939
-1%
|
7 206
+4%
|
7 901
+10%
|
7 727
-2%
|
8 166
+6%
|
8 534
+5%
|
7 656
-10%
|
7 500
-2%
|
7 755
+3%
|
7 167
-8%
|
8 258
+15%
|
8 054
-2%
|
7 916
-2%
|
7 647
-3%
|
7 415
-3%
|
7 908
+7%
|
8 232
+4%
|
6 389
-22%
|
7 129
+12%
|
9 010
+26%
|
8 903
-1%
|
8 658
-3%
|
8 501
-2%
|
9 158
+8%
|
9 793
+7%
|
10 495
+7%
|
11 109
+6%
|
10 859
-2%
|
11 321
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(170)
|
(193)
|
(172)
|
(185)
|
(164)
|
(194)
|
(216)
|
(285)
|
(250)
|
(196)
|
(83)
|
(120)
|
(147)
|
(213)
|
(378)
|
(280)
|
(324)
|
(321)
|
(296)
|
(279)
|
(325)
|
(284)
|
(286)
|
(187)
|
(210)
|
467
|
482
|
524
|
744
|
58
|
0
|
604
|
(369)
|
(411)
|
(600)
|
(357)
|
(760)
|
(840)
|
(711)
|
(594)
|
(714)
|
(702)
|
(671)
|
(505)
|
(629)
|
(599)
|
(583)
|
(821)
|
(587)
|
(613)
|
(744)
|
(1 093)
|
(755)
|
(764)
|
(1 090)
|
(1 967)
|
(1 217)
|
(1 448)
|
(1 111)
|
(1 007)
|
(1 226)
|
(1 149)
|
(1 258)
|
(1 217)
|
(1 473)
|
(1 514)
|
(1 402)
|
(1 716)
|
(856)
|
(561)
|
(664)
|
(55)
|
(3 081)
|
(2 134)
|
(1 452)
|
(1 350)
|
1 079
|
42
|
(604)
|
(796)
|
(440)
|
(1 259)
|
(2 171)
|
(2 208)
|
(2 590)
|
(1 550)
|
(1 391)
|
(1 245)
|
(1 776)
|
(1 507)
|
(1 155)
|
(2 926)
|
(2 774)
|
(2 710)
|
(3 109)
|
(1 870)
|
|
| Non-Reccuring Items |
0
|
0
|
(117)
|
(123)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(619)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(440)
|
(440)
|
(482)
|
0
|
(42)
|
(1 034)
|
(1 430)
|
(1 480)
|
0
|
(488)
|
(4 565)
|
(5 627)
|
(5 637)
|
(6 660)
|
(2 123)
|
(1 061)
|
(1 051)
|
(133)
|
(423)
|
(2 159)
|
(2 159)
|
(2 669)
|
(2 351)
|
0
|
(615)
|
(111)
|
(132)
|
0
|
0
|
1 076
|
(1 930)
|
0
|
0
|
(3 006)
|
(419)
|
0
|
0
|
0
|
(190)
|
0
|
(520)
|
(520)
|
(570)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
240
|
0
|
240
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
94
|
0
|
0
|
0
|
848
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(300)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
319
|
0
|
0
|
0
|
(12)
|
3
|
11
|
15
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
240
|
0
|
240
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(56)
|
0
|
282
|
538
|
27
|
812
|
443
|
312
|
38
|
315
|
433
|
205
|
15
|
123
|
61
|
311
|
97
|
104
|
(34)
|
(17)
|
51
|
(225)
|
159
|
(225)
|
28
|
(585)
|
(642)
|
(753)
|
22
|
31
|
(153)
|
168
|
29
|
791
|
996
|
1 231
|
199
|
245
|
95
|
(163)
|
516
|
451
|
487
|
601
|
147
|
(279)
|
(246)
|
(242)
|
153
|
354
|
338
|
362
|
422
|
675
|
675
|
706
|
460
|
466
|
458
|
470
|
625
|
572
|
680
|
679
|
622
|
814
|
903
|
956
|
912
|
|
| Pre-Tax Income |
536
N/A
|
504
-6%
|
429
-15%
|
424
-1%
|
449
+6%
|
772
+72%
|
902
+17%
|
847
-6%
|
1 010
+19%
|
772
-24%
|
871
+13%
|
941
+8%
|
1 034
+10%
|
802
-22%
|
639
-20%
|
784
+23%
|
739
-6%
|
747
+1%
|
822
+10%
|
815
-1%
|
868
+7%
|
928
+7%
|
894
-4%
|
916
+3%
|
998
+9%
|
1 610
+61%
|
1 716
+7%
|
1 837
+7%
|
2 053
+12%
|
1 739
-15%
|
1 933
+11%
|
1 892
-2%
|
1 690
-11%
|
1 390
-18%
|
1 121
-19%
|
1 008
-10%
|
1 308
+30%
|
1 649
+26%
|
1 552
-6%
|
2 012
+30%
|
1 879
-7%
|
1 393
-26%
|
1 687
+21%
|
1 186
-30%
|
1 049
-12%
|
1 158
+10%
|
1 491
+29%
|
613
-59%
|
929
+52%
|
1 871
+101%
|
1 145
-39%
|
2 173
+90%
|
1 103
-49%
|
649
-41%
|
106
-84%
|
11
-90%
|
2 281
+20 636%
|
1 988
-13%
|
2 106
+6%
|
2 451
+16%
|
1 830
-25%
|
3 002
+64%
|
4 834
+61%
|
569
-88%
|
(137)
N/A
|
(441)
-222%
|
(1 223)
-177%
|
3 570
N/A
|
5 740
+61%
|
6 776
+18%
|
7 531
+11%
|
7 535
+0%
|
3 015
-60%
|
3 117
+3%
|
3 137
+1%
|
4 190
+34%
|
8 600
+105%
|
8 023
-7%
|
7 701
-4%
|
7 729
+0%
|
7 882
+2%
|
6 831
-13%
|
7 519
+10%
|
4 542
-40%
|
4 268
-6%
|
6 048
+42%
|
5 098
-16%
|
7 879
+55%
|
7 454
-5%
|
7 674
+3%
|
8 682
+13%
|
7 299
-16%
|
8 535
+17%
|
8 782
+3%
|
8 186
-7%
|
9 793
+20%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(71)
|
(84)
|
(68)
|
(87)
|
(81)
|
(159)
|
(194)
|
(173)
|
(308)
|
(273)
|
(290)
|
(289)
|
(274)
|
(196)
|
(146)
|
(221)
|
(206)
|
(150)
|
(196)
|
(192)
|
(210)
|
(281)
|
(264)
|
(209)
|
(267)
|
(368)
|
(403)
|
(509)
|
(419)
|
(369)
|
(408)
|
(306)
|
(332)
|
(272)
|
(179)
|
(227)
|
(251)
|
(346)
|
(321)
|
(523)
|
(452)
|
(290)
|
(316)
|
(171)
|
(204)
|
(263)
|
(497)
|
(123)
|
(178)
|
(413)
|
(146)
|
(611)
|
(209)
|
(165)
|
(325)
|
(170)
|
(872)
|
(650)
|
(268)
|
(142)
|
77
|
(206)
|
(786)
|
652
|
923
|
1 313
|
1 293
|
(239)
|
(896)
|
(1 429)
|
(1 337)
|
(1 708)
|
(575)
|
(730)
|
(706)
|
(774)
|
(1 806)
|
(1 485)
|
(1 453)
|
(1 415)
|
(1 525)
|
(1 388)
|
(1 507)
|
(1 604)
|
(1 521)
|
(1 907)
|
(1 717)
|
(1 821)
|
(1 697)
|
(1 917)
|
(2 101)
|
(1 668)
|
(1 979)
|
(1 906)
|
(1 910)
|
(2 004)
|
|
| Income from Continuing Operations |
464
|
421
|
361
|
337
|
368
|
614
|
708
|
674
|
702
|
499
|
581
|
652
|
760
|
606
|
494
|
563
|
533
|
598
|
625
|
622
|
658
|
647
|
630
|
707
|
731
|
1 243
|
1 313
|
1 328
|
1 635
|
1 370
|
1 525
|
1 586
|
1 358
|
1 118
|
942
|
781
|
1 057
|
1 303
|
1 231
|
1 489
|
1 427
|
1 103
|
1 371
|
1 015
|
845
|
895
|
994
|
490
|
751
|
1 458
|
999
|
1 562
|
894
|
484
|
(219)
|
(159)
|
1 409
|
1 338
|
1 838
|
2 309
|
1 907
|
2 796
|
4 048
|
1 221
|
786
|
872
|
70
|
3 331
|
4 844
|
5 347
|
6 194
|
5 827
|
2 440
|
2 387
|
2 431
|
3 416
|
6 794
|
6 538
|
6 248
|
6 314
|
6 357
|
5 443
|
6 012
|
2 938
|
2 747
|
4 141
|
3 381
|
6 058
|
5 757
|
5 757
|
6 581
|
5 631
|
6 556
|
6 876
|
6 276
|
7 789
|
|
| 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
|
(37)
|
(12)
|
(26)
|
2
|
170
|
(65)
|
(147)
|
(237)
|
(407)
|
(422)
|
(371)
|
(417)
|
(229)
|
(46)
|
(42)
|
111
|
135
|
(16)
|
7
|
(18)
|
(203)
|
(245)
|
(3)
|
177
|
410
|
439
|
235
|
242
|
(240)
|
(403)
|
(664)
|
(1 039)
|
(407)
|
(159)
|
(85)
|
(126)
|
(451)
|
(512)
|
(343)
|
(149)
|
(122)
|
(54)
|
(92)
|
(97)
|
(53)
|
(106)
|
(107)
|
(121)
|
(125)
|
(131)
|
(106)
|
(93)
|
65
|
44
|
(10)
|
9
|
133
|
129
|
137
|
83
|
(190)
|
(263)
|
(247)
|
(250)
|
(298)
|
|
| Net Income (Common) |
488
N/A
|
651
+33%
|
582
-11%
|
572
-2%
|
567
-1%
|
579
+2%
|
674
+16%
|
667
-1%
|
676
+1%
|
479
-29%
|
568
+19%
|
645
+14%
|
754
+17%
|
599
-21%
|
487
-19%
|
556
+14%
|
526
-5%
|
591
+12%
|
618
+5%
|
615
0%
|
652
+6%
|
640
-2%
|
623
-3%
|
700
+12%
|
725
+3%
|
1 236
+71%
|
1 306
+6%
|
1 321
+1%
|
1 628
+23%
|
1 363
-16%
|
1 518
+11%
|
1 542
+2%
|
1 339
-13%
|
1 084
-19%
|
937
-14%
|
944
+1%
|
985
+4%
|
1 149
+17%
|
987
-14%
|
801
-19%
|
717
-10%
|
423
-41%
|
615
+45%
|
602
-2%
|
591
-2%
|
625
+6%
|
859
+37%
|
446
-48%
|
586
+31%
|
1 300
+122%
|
799
-39%
|
1 154
+44%
|
381
-67%
|
202
-47%
|
(327)
N/A
|
(37)
+89%
|
1 559
N/A
|
1 283
-18%
|
1 789
+39%
|
1 776
-1%
|
1 201
-32%
|
1 819
+51%
|
2 687
+48%
|
2 529
-6%
|
2 336
-8%
|
2 488
+7%
|
1 633
-34%
|
2 515
+54%
|
3 961
+57%
|
4 626
+17%
|
5 665
+22%
|
5 322
-6%
|
2 002
-62%
|
1 913
-4%
|
1 954
+2%
|
2 983
+53%
|
6 312
+112%
|
6 059
-4%
|
5 751
-5%
|
5 816
+1%
|
5 843
+0%
|
4 899
-16%
|
5 496
+12%
|
2 589
-53%
|
2 395
-7%
|
3 793
+58%
|
3 046
-20%
|
5 839
+92%
|
5 525
-5%
|
5 525
N/A
|
6 286
+14%
|
5 053
-20%
|
5 895
+17%
|
6 224
+6%
|
5 613
-10%
|
7 072
+26%
|
|
| EPS (Diluted) |
0.75
N/A
|
1.01
+35%
|
0.97
-4%
|
0.88
-9%
|
0.86
-2%
|
0.87
+1%
|
0.98
+13%
|
1
+2%
|
1.01
+1%
|
0.71
-30%
|
0.85
+20%
|
0.96
+13%
|
1.11
+16%
|
0.88
-21%
|
0.71
-19%
|
0.81
+14%
|
0.78
-4%
|
0.87
+12%
|
0.91
+5%
|
0.9
-1%
|
0.91
+1%
|
0.91
N/A
|
0.88
-3%
|
0.98
+11%
|
1.01
+3%
|
1.72
+70%
|
1.81
+5%
|
1.82
+1%
|
2.24
+23%
|
1.87
-17%
|
2.08
+11%
|
2.1
+1%
|
1.81
-14%
|
1.45
-20%
|
1.25
-14%
|
1.26
+1%
|
1.3
+3%
|
1.52
+17%
|
1.3
-14%
|
1.05
-19%
|
0.93
-11%
|
0.52
-44%
|
0.77
+48%
|
0.76
-1%
|
0.73
-4%
|
0.76
+4%
|
1.04
+37%
|
0.54
-48%
|
0.7
+30%
|
1.55
+121%
|
0.95
-39%
|
1.37
+44%
|
0.45
-67%
|
0.23
-49%
|
-0.38
N/A
|
-0.04
+89%
|
1.77
N/A
|
1.38
-22%
|
1.94
+41%
|
1.93
-1%
|
1.01
-48%
|
1.11
+10%
|
1.63
+47%
|
1.65
+1%
|
1.38
-16%
|
1.46
+6%
|
0.95
-35%
|
1.46
+54%
|
1.96
+34%
|
2.28
+16%
|
2.8
+23%
|
2.63
-6%
|
0.99
-62%
|
0.95
-4%
|
0.97
+2%
|
1.48
+53%
|
3.13
+111%
|
3
-4%
|
2.85
-5%
|
2.87
+1%
|
2.89
+1%
|
2.42
-16%
|
2.71
+12%
|
1.28
-53%
|
1.17
-9%
|
1.86
+59%
|
1.49
-20%
|
2.84
+91%
|
2.59
-9%
|
2.6
+0%
|
2.88
+11%
|
2.34
-19%
|
2.71
+16%
|
2.85
+5%
|
2.57
-10%
|
3.24
+26%
|
|