Berkshire Hathaway Inc
NYSE:BRK.A
Income Statement
Earnings Waterfall
Berkshire Hathaway Inc
Income Statement
Berkshire Hathaway 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 |
1 102
|
874
|
796
|
725
|
663
|
612
|
534
|
472
|
573
|
694
|
708
|
721
|
654
|
604
|
685
|
723
|
919
|
1 170
|
1 440
|
1 724
|
1 825
|
1 848
|
1 866
|
1 910
|
1 923
|
1 947
|
1 980
|
1 963
|
1 975
|
1 992
|
1 972
|
1 992
|
2 097
|
2 224
|
2 398
|
2 558
|
2 623
|
2 648
|
2 649
|
2 664
|
2 697
|
2 731
|
2 754
|
2 744
|
2 739
|
2 734
|
2 748
|
2 801
|
2 897
|
3 030
|
3 141
|
3 253
|
3 346
|
3 489
|
3 537
|
3 515
|
3 813
|
3 573
|
3 751
|
3 741
|
3 620
|
4 393
|
4 583
|
4 386
|
4 872
|
4 329
|
4 046
|
3 853
|
4 142
|
4 177
|
4 212
|
3 961
|
3 994
|
4 004
|
4 019
|
4 083
|
4 109
|
4 183
|
4 239
|
4 172
|
4 156
|
4 167
|
4 203
|
4 352
|
4 536
|
4 698
|
4 866
|
5 003
|
5 101
|
5 082
|
5 036
|
5 200
|
5 141
|
0
|
0
|
0
|
|
| Revenue |
40 007
N/A
|
38 989
-3%
|
40 038
+3%
|
42 235
+5%
|
44 105
+4%
|
48 471
+10%
|
56 100
+16%
|
63 859
+14%
|
69 667
+9%
|
73 267
+5%
|
74 207
+1%
|
74 382
+0%
|
74 832
+1%
|
74 964
+0%
|
76 325
+2%
|
81 663
+7%
|
86 792
+6%
|
92 849
+7%
|
97 676
+5%
|
98 539
+1%
|
108 694
+10%
|
111 856
+3%
|
116 433
+4%
|
118 245
+2%
|
110 502
-7%
|
113 248
+2%
|
111 237
-2%
|
107 786
-3%
|
105 395
-2%
|
104 909
0%
|
106 887
+2%
|
112 493
+5%
|
121 746
+8%
|
123 848
+2%
|
130 218
+5%
|
136 185
+5%
|
137 868
+1%
|
144 433
+5%
|
141 898
-2%
|
143 688
+1%
|
148 115
+3%
|
148 387
+0%
|
155 698
+5%
|
162 463
+4%
|
168 183
+4%
|
174 330
+4%
|
179 821
+3%
|
182 150
+1%
|
183 736
+1%
|
188 805
+3%
|
193 463
+2%
|
194 699
+1%
|
197 864
+2%
|
199 470
+1%
|
207 260
+4%
|
210 943
+2%
|
214 462
+2%
|
217 348
+1%
|
217 202
0%
|
215 114
-1%
|
235 140
+9%
|
238 142
+1%
|
238 806
+0%
|
239 933
+0%
|
234 036
-2%
|
238 980
+2%
|
242 923
+2%
|
247 837
+2%
|
250 042
+1%
|
251 440
+1%
|
252 962
+1%
|
254 616
+1%
|
255 203
+0%
|
248 445
-3%
|
246 497
-1%
|
245 579
0%
|
248 913
+1%
|
261 187
+5%
|
268 746
+3%
|
276 185
+3%
|
282 429
+2%
|
289 516
+3%
|
295 837
+2%
|
302 020
+2%
|
316 570
+5%
|
332 872
+5%
|
349 178
+5%
|
364 482
+4%
|
368 958
+1%
|
370 108
+0%
|
369 893
0%
|
371 433
+0%
|
371 289
0%
|
370 151
0%
|
372 128
+1%
|
371 444
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(33 226)
|
(32 308)
|
(30 868)
|
(31 551)
|
(32 262)
|
(34 647)
|
(40 545)
|
(45 512)
|
(50 876)
|
(54 993)
|
(56 335)
|
(55 416)
|
(55 953)
|
(55 834)
|
(58 174)
|
(60 232)
|
(63 147)
|
(67 093)
|
(67 753)
|
(70 731)
|
(80 080)
|
(81 606)
|
(83 357)
|
(85 582)
|
(80 261)
|
(83 079)
|
(86 242)
|
(86 778)
|
(88 240)
|
(87 523)
|
(86 155)
|
(87 810)
|
(89 446)
|
(93 376)
|
(100 060)
|
(103 958)
|
(108 328)
|
(112 492)
|
(110 959)
|
(114 402)
|
(115 659)
|
(116 154)
|
(120 413)
|
(125 613)
|
(127 502)
|
(131 269)
|
(135 313)
|
(137 271)
|
(139 355)
|
(142 162)
|
(147 201)
|
(149 594)
|
(151 416)
|
(155 558)
|
(155 232)
|
(157 051)
|
(161 031)
|
(162 108)
|
(165 262)
|
(166 557)
|
(182 600)
|
(186 457)
|
(192 799)
|
(194 431)
|
(199 065)
|
(200 825)
|
(200 194)
|
(193 228)
|
(191 747)
|
(193 293)
|
(194 028)
|
(198 418)
|
(198 968)
|
(193 832)
|
(193 589)
|
(191 930)
|
(193 904)
|
(203 275)
|
(209 866)
|
(215 122)
|
(220 959)
|
(226 127)
|
(231 889)
|
(237 642)
|
(250 232)
|
(265 011)
|
(276 563)
|
(289 520)
|
(289 794)
|
(287 727)
|
(285 229)
|
(280 512)
|
(308 535)
|
(306 454)
|
(306 242)
|
(279 514)
|
|
| Gross Profit |
6 781
N/A
|
6 681
-1%
|
9 170
+37%
|
10 684
+17%
|
11 843
+11%
|
13 824
+17%
|
15 555
+13%
|
18 347
+18%
|
18 791
+2%
|
18 274
-3%
|
17 872
-2%
|
18 966
+6%
|
18 879
0%
|
19 130
+1%
|
18 151
-5%
|
21 431
+18%
|
23 645
+10%
|
25 756
+9%
|
29 923
+16%
|
27 808
-7%
|
28 614
+3%
|
30 250
+6%
|
33 076
+9%
|
32 663
-1%
|
30 241
-7%
|
30 169
0%
|
24 995
-17%
|
21 008
-16%
|
17 155
-18%
|
17 386
+1%
|
20 732
+19%
|
24 683
+19%
|
32 300
+31%
|
30 472
-6%
|
30 158
-1%
|
32 227
+7%
|
29 540
-8%
|
31 941
+8%
|
30 939
-3%
|
29 286
-5%
|
32 456
+11%
|
32 233
-1%
|
35 285
+9%
|
36 850
+4%
|
40 681
+10%
|
43 061
+6%
|
44 508
+3%
|
44 879
+1%
|
44 381
-1%
|
46 643
+5%
|
46 262
-1%
|
45 105
-3%
|
46 448
+3%
|
43 912
-5%
|
52 028
+18%
|
53 892
+4%
|
53 431
-1%
|
55 240
+3%
|
51 940
-6%
|
48 557
-7%
|
52 540
+8%
|
51 685
-2%
|
46 007
-11%
|
45 502
-1%
|
34 971
-23%
|
38 155
+9%
|
42 729
+12%
|
54 609
+28%
|
58 295
+7%
|
58 147
0%
|
58 934
+1%
|
56 198
-5%
|
56 235
+0%
|
54 613
-3%
|
52 908
-3%
|
53 649
+1%
|
55 009
+3%
|
57 912
+5%
|
58 880
+2%
|
61 063
+4%
|
61 470
+1%
|
63 389
+3%
|
63 948
+1%
|
64 378
+1%
|
66 338
+3%
|
67 861
+2%
|
72 615
+7%
|
74 962
+3%
|
79 164
+6%
|
82 381
+4%
|
84 664
+3%
|
90 921
+7%
|
62 754
-31%
|
63 697
+2%
|
65 886
+3%
|
91 930
+40%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 961)
|
(3 859)
|
(3 816)
|
(3 959)
|
(4 079)
|
(4 303)
|
(5 167)
|
(6 284)
|
(6 887)
|
(7 651)
|
(7 773)
|
(7 546)
|
(7 856)
|
(7 946)
|
(8 124)
|
(8 440)
|
(8 677)
|
(8 989)
|
(9 279)
|
(9 306)
|
(9 549)
|
(9 948)
|
(10 210)
|
(10 592)
|
(10 776)
|
(11 025)
|
(11 163)
|
(11 471)
|
(11 602)
|
(11 496)
|
(11 525)
|
(11 139)
|
(11 010)
|
(10 908)
|
(10 725)
|
(10 618)
|
(10 730)
|
(10 779)
|
(10 947)
|
(11 308)
|
(11 748)
|
(12 141)
|
(12 597)
|
(11 870)
|
(13 342)
|
(13 451)
|
(13 442)
|
(13 282)
|
(13 385)
|
(13 489)
|
(13 625)
|
(13 721)
|
(13 948)
|
(14 339)
|
(15 085)
|
(15 309)
|
(15 981)
|
(16 710)
|
(17 004)
|
(20 562)
|
(18 660)
|
(18 640)
|
(18 712)
|
(22 420)
|
(10 522)
|
(11 398)
|
(12 490)
|
(22 133)
|
(24 464)
|
(25 103)
|
(25 061)
|
(23 324)
|
(23 559)
|
(23 299)
|
(24 415)
|
(24 605)
|
(34 959)
|
(25 152)
|
(24 961)
|
(24 458)
|
(24 862)
|
(23 543)
|
(22 460)
|
(24 490)
|
(25 556)
|
(26 461)
|
(27 282)
|
(26 621)
|
(26 694)
|
(27 765)
|
(30 879)
|
(29 985)
|
(3 757)
|
(5 574)
|
(7 412)
|
(33 890)
|
|
| Selling, General & Administrative |
(3 028)
|
(3 048)
|
(3 098)
|
(3 033)
|
(3 095)
|
(3 238)
|
(3 624)
|
(4 228)
|
(4 590)
|
(4 912)
|
(4 948)
|
(4 989)
|
(5 098)
|
(5 099)
|
(5 157)
|
(5 328)
|
(5 415)
|
(5 613)
|
(5 884)
|
(5 932)
|
(6 195)
|
(6 516)
|
(6 688)
|
(7 098)
|
(7 317)
|
(7 605)
|
(7 734)
|
(8 052)
|
(8 155)
|
(8 179)
|
(8 333)
|
(8 117)
|
(7 993)
|
(7 835)
|
(7 716)
|
(7 704)
|
(7 900)
|
(8 107)
|
(8 316)
|
(8 670)
|
(9 063)
|
(9 417)
|
(9 885)
|
(11 870)
|
(11 285)
|
(12 094)
|
(12 769)
|
(13 282)
|
(13 385)
|
(13 489)
|
(13 625)
|
(13 721)
|
(13 948)
|
(14 339)
|
(15 085)
|
(15 309)
|
(15 981)
|
(16 710)
|
(17 004)
|
(17 973)
|
(18 660)
|
(18 640)
|
(18 712)
|
(19 189)
|
(20 781)
|
(20 524)
|
(20 522)
|
(18 238)
|
(17 689)
|
(18 286)
|
(18 176)
|
(19 322)
|
(19 361)
|
(19 184)
|
(19 981)
|
(19 809)
|
(19 248)
|
(19 641)
|
(19 349)
|
(18 843)
|
(19 184)
|
(17 901)
|
(17 080)
|
(19 506)
|
(20 857)
|
(22 100)
|
(23 152)
|
(22 605)
|
(22 544)
|
(23 572)
|
(26 671)
|
(25 642)
|
(30 283)
|
(32 181)
|
(30 247)
|
(29 735)
|
|
| Other Operating Expenses |
(933)
|
(811)
|
(718)
|
(926)
|
(984)
|
(1 065)
|
(1 543)
|
(2 056)
|
(2 297)
|
(2 739)
|
(2 825)
|
(2 557)
|
(2 758)
|
(2 847)
|
(2 967)
|
(3 112)
|
(3 262)
|
(3 376)
|
(3 395)
|
(3 374)
|
(3 354)
|
(3 432)
|
(3 522)
|
(3 494)
|
(3 459)
|
(3 420)
|
(3 429)
|
(3 419)
|
(3 447)
|
(3 317)
|
(3 192)
|
(3 022)
|
(3 017)
|
(3 073)
|
(3 009)
|
(2 914)
|
(2 830)
|
(2 672)
|
(2 631)
|
(2 638)
|
(2 685)
|
(2 724)
|
(2 712)
|
0
|
(2 057)
|
(1 357)
|
(673)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 589)
|
0
|
0
|
0
|
(3 231)
|
10 259
|
9 126
|
8 032
|
(3 895)
|
(6 775)
|
(6 817)
|
(6 885)
|
(4 002)
|
(4 198)
|
(4 115)
|
(4 434)
|
(4 796)
|
(15 711)
|
(5 511)
|
(5 612)
|
(5 615)
|
(5 678)
|
(5 642)
|
(5 380)
|
(4 984)
|
(4 699)
|
(4 361)
|
(4 130)
|
(4 016)
|
(4 150)
|
(4 193)
|
(4 208)
|
(4 343)
|
26 526
|
26 607
|
22 835
|
(4 155)
|
|
| Operating Income |
2 820
N/A
|
2 822
+0%
|
5 354
+90%
|
6 725
+26%
|
7 764
+15%
|
9 521
+23%
|
10 388
+9%
|
12 063
+16%
|
11 904
-1%
|
10 623
-11%
|
10 099
-5%
|
11 420
+13%
|
11 023
-3%
|
11 184
+1%
|
10 027
-10%
|
12 991
+30%
|
14 968
+15%
|
16 767
+12%
|
20 644
+23%
|
18 502
-10%
|
19 065
+3%
|
20 302
+6%
|
22 866
+13%
|
22 071
-3%
|
19 465
-12%
|
19 144
-2%
|
13 832
-28%
|
9 537
-31%
|
5 553
-42%
|
5 890
+6%
|
9 207
+56%
|
13 544
+47%
|
21 290
+57%
|
19 564
-8%
|
19 433
-1%
|
21 609
+11%
|
18 810
-13%
|
21 162
+13%
|
19 992
-6%
|
17 978
-10%
|
20 708
+15%
|
20 092
-3%
|
22 688
+13%
|
24 980
+10%
|
27 339
+9%
|
29 610
+8%
|
31 066
+5%
|
31 597
+2%
|
30 996
-2%
|
33 154
+7%
|
32 637
-2%
|
31 384
-4%
|
32 500
+4%
|
29 573
-9%
|
36 943
+25%
|
38 583
+4%
|
37 450
-3%
|
38 530
+3%
|
34 936
-9%
|
27 995
-20%
|
33 880
+21%
|
33 045
-2%
|
27 295
-17%
|
23 082
-15%
|
24 449
+6%
|
26 757
+9%
|
30 239
+13%
|
32 476
+7%
|
33 831
+4%
|
33 044
-2%
|
33 873
+3%
|
32 874
-3%
|
32 676
-1%
|
31 314
-4%
|
28 493
-9%
|
29 044
+2%
|
20 050
-31%
|
32 760
+63%
|
33 919
+4%
|
36 605
+8%
|
36 608
+0%
|
39 846
+9%
|
41 488
+4%
|
39 888
-4%
|
40 782
+2%
|
41 400
+2%
|
45 333
+10%
|
48 341
+7%
|
52 470
+9%
|
54 616
+4%
|
53 785
-2%
|
60 936
+13%
|
58 997
-3%
|
58 123
-1%
|
58 474
+1%
|
58 040
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 102)
|
(874)
|
(796)
|
(366)
|
(663)
|
(612)
|
(534)
|
(43)
|
(573)
|
(694)
|
(708)
|
(484)
|
(654)
|
(604)
|
(685)
|
(200)
|
(919)
|
(1 170)
|
(1 440)
|
(1 724)
|
(1 825)
|
(1 848)
|
(1 866)
|
(1 910)
|
(1 923)
|
(1 947)
|
(1 980)
|
(1 963)
|
(1 975)
|
(1 992)
|
(1 972)
|
(1 992)
|
(2 097)
|
(2 224)
|
(2 398)
|
(2 558)
|
(2 623)
|
(2 648)
|
(2 649)
|
(2 664)
|
(2 697)
|
(2 731)
|
(2 754)
|
(2 744)
|
(2 739)
|
(2 734)
|
(2 748)
|
(2 801)
|
(2 897)
|
(3 030)
|
(3 141)
|
(3 279)
|
(3 346)
|
(3 489)
|
(3 537)
|
(3 637)
|
(3 695)
|
(3 249)
|
(3 202)
|
5 672
|
(981)
|
(1 389)
|
(534)
|
756
|
(7 822)
|
(1 161)
|
12 874
|
(28 475)
|
(660)
|
2 788
|
(699)
|
69 822
|
(20 676)
|
8 970
|
29 257
|
37 320
|
113 220
|
100 859
|
74 229
|
75 256
|
67 682
|
(26 585)
|
(44 969)
|
(70 388)
|
(33 487)
|
66 638
|
50 004
|
71 825
|
38 650
|
29 206
|
79 504
|
49 440
|
40 821
|
22 068
|
23 554
|
32 674
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10 634)
|
(10 659)
|
(10 671)
|
0
|
(37)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 760)
|
0
|
(8 255)
|
|
| Pre-Tax Income |
1 718
N/A
|
1 948
+13%
|
4 558
+134%
|
6 359
+40%
|
7 101
+12%
|
8 909
+25%
|
9 854
+11%
|
12 020
+22%
|
11 331
-6%
|
9 929
-12%
|
9 391
-5%
|
10 936
+16%
|
10 369
-5%
|
10 580
+2%
|
9 342
-12%
|
12 791
+37%
|
14 049
+10%
|
15 597
+11%
|
19 204
+23%
|
16 778
-13%
|
17 240
+3%
|
18 454
+7%
|
21 000
+14%
|
20 161
-4%
|
17 542
-13%
|
17 197
-2%
|
11 852
-31%
|
7 574
-36%
|
3 578
-53%
|
3 898
+9%
|
7 235
+86%
|
11 552
+60%
|
19 193
+66%
|
17 340
-10%
|
17 035
-2%
|
19 051
+12%
|
16 187
-15%
|
18 514
+14%
|
17 343
-6%
|
15 314
-12%
|
18 011
+18%
|
17 361
-4%
|
19 934
+15%
|
22 236
+12%
|
24 600
+11%
|
26 876
+9%
|
28 318
+5%
|
28 796
+2%
|
28 099
-2%
|
30 124
+7%
|
29 496
-2%
|
28 105
-5%
|
29 154
+4%
|
26 084
-11%
|
33 406
+28%
|
34 946
+5%
|
33 755
-3%
|
35 281
+5%
|
31 734
-10%
|
33 667
+6%
|
32 899
-2%
|
31 656
-4%
|
26 761
-15%
|
23 838
-11%
|
16 627
-30%
|
25 596
+54%
|
43 113
+68%
|
4 001
-91%
|
33 171
+729%
|
35 832
+8%
|
33 174
-7%
|
102 696
+210%
|
12 000
-88%
|
29 650
+147%
|
47 091
+59%
|
55 693
+18%
|
133 270
+139%
|
133 582
+0%
|
108 136
-19%
|
111 861
+3%
|
104 290
-7%
|
13 261
-87%
|
(3 481)
N/A
|
(30 500)
-776%
|
7 295
N/A
|
108 038
+1 381%
|
95 337
-12%
|
120 166
+26%
|
91 120
-24%
|
83 822
-8%
|
133 289
+59%
|
110 376
-17%
|
99 818
-10%
|
76 431
-23%
|
82 028
+7%
|
82 459
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(730)
|
(726)
|
(1 602)
|
(2 059)
|
(2 415)
|
(3 024)
|
(3 275)
|
(3 805)
|
(3 733)
|
(3 272)
|
(3 155)
|
(3 569)
|
(3 436)
|
(3 510)
|
(3 093)
|
(4 159)
|
(4 801)
|
(5 318)
|
(6 537)
|
(5 505)
|
(5 651)
|
(6 060)
|
(6 806)
|
(6 594)
|
(5 614)
|
(5 440)
|
(3 537)
|
(1 978)
|
(556)
|
(633)
|
(1 940)
|
(3 538)
|
(5 888)
|
(5 216)
|
(5 030)
|
(5 607)
|
(4 900)
|
(5 777)
|
(5 315)
|
(4 568)
|
(5 504)
|
(5 163)
|
(6 092)
|
(6 924)
|
(7 637)
|
(8 532)
|
(8 875)
|
(8 951)
|
(8 498)
|
(8 677)
|
(8 481)
|
(7 935)
|
(8 524)
|
(7 805)
|
(10 321)
|
(10 532)
|
(8 917)
|
(9 468)
|
(8 115)
|
(9 240)
|
(9 990)
|
(9 474)
|
(7 709)
|
(6 685)
|
(4 684)
|
(5 931)
|
(8 944)
|
19
|
(6 348)
|
(6 913)
|
(6 305)
|
(20 904)
|
(1 637)
|
(7 053)
|
(10 738)
|
(12 440)
|
(28 480)
|
(26 774)
|
(21 097)
|
(20 912)
|
(19 476)
|
(114)
|
3 286
|
8 502
|
759
|
(20 543)
|
(17 711)
|
(23 019)
|
(16 898)
|
(15 301)
|
(25 721)
|
(20 815)
|
(18 417)
|
(13 071)
|
(14 284)
|
(15 199)
|
|
| Income from Continuing Operations |
988
|
1 222
|
2 956
|
4 300
|
4 686
|
5 885
|
6 579
|
8 215
|
7 598
|
6 657
|
6 236
|
7 367
|
6 933
|
7 070
|
6 249
|
8 632
|
9 248
|
10 279
|
12 667
|
11 273
|
11 589
|
12 394
|
14 194
|
13 567
|
11 928
|
11 757
|
8 315
|
5 596
|
3 022
|
3 265
|
5 295
|
8 014
|
13 305
|
12 124
|
12 005
|
13 444
|
11 287
|
12 737
|
12 028
|
10 746
|
12 507
|
12 198
|
13 842
|
15 312
|
16 963
|
18 344
|
19 443
|
19 845
|
19 601
|
21 447
|
21 015
|
20 170
|
20 630
|
18 279
|
23 085
|
24 414
|
24 838
|
25 813
|
23 619
|
24 427
|
22 909
|
22 182
|
19 052
|
17 153
|
11 943
|
19 665
|
34 169
|
4 020
|
26 823
|
28 919
|
26 869
|
81 792
|
10 363
|
22 597
|
36 353
|
43 253
|
104 790
|
106 808
|
87 039
|
90 949
|
84 814
|
13 147
|
(195)
|
(21 998)
|
8 054
|
87 495
|
77 626
|
97 147
|
74 222
|
68 521
|
107 568
|
89 561
|
81 401
|
63 360
|
67 744
|
67 260
|
|
| Income to Minority Interest |
(55)
|
(51)
|
(49)
|
(14)
|
(16)
|
(27)
|
(45)
|
(64)
|
(66)
|
(53)
|
(51)
|
(59)
|
(52)
|
(51)
|
(60)
|
(104)
|
(152)
|
(185)
|
(246)
|
(258)
|
(289)
|
(323)
|
(342)
|
(354)
|
(370)
|
(437)
|
(491)
|
(602)
|
(585)
|
(526)
|
(486)
|
(386)
|
(477)
|
(510)
|
(529)
|
(527)
|
(442)
|
(443)
|
(445)
|
(492)
|
(519)
|
(519)
|
(521)
|
(488)
|
(492)
|
(440)
|
(406)
|
(369)
|
(312)
|
(304)
|
(308)
|
(298)
|
(299)
|
(330)
|
(325)
|
(331)
|
(330)
|
(317)
|
(353)
|
(353)
|
(364)
|
(376)
|
(377)
|
(413)
|
(401)
|
(374)
|
(405)
|
(301)
|
(305)
|
(339)
|
(305)
|
(375)
|
(353)
|
(365)
|
(508)
|
(732)
|
(812)
|
(1 031)
|
(1 055)
|
(1 012)
|
(1 008)
|
(1 056)
|
(856)
|
(761)
|
(889)
|
(797)
|
(897)
|
(924)
|
(801)
|
(664)
|
(693)
|
(566)
|
(505)
|
(442)
|
(281)
|
(292)
|
|
| Equity Earnings Affiliates |
172
|
206
|
290
|
0
|
430
|
426
|
415
|
0
|
439
|
420
|
170
|
0
|
240
|
269
|
548
|
0
|
382
|
282
|
141
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
83
|
196
|
307
|
427
|
394
|
281
|
170
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
1 105
N/A
|
1 377
+25%
|
3 197
+132%
|
4 286
+34%
|
5 100
+19%
|
6 284
+23%
|
6 949
+11%
|
8 151
+17%
|
7 971
-2%
|
7 024
-12%
|
6 355
-10%
|
7 308
+15%
|
7 121
-3%
|
7 288
+2%
|
6 737
-8%
|
8 528
+27%
|
9 478
+11%
|
10 376
+9%
|
12 562
+21%
|
11 015
-12%
|
11 300
+3%
|
12 071
+7%
|
13 852
+15%
|
13 213
-5%
|
11 558
-13%
|
11 320
-2%
|
7 824
-31%
|
4 994
-36%
|
2 520
-50%
|
2 935
+16%
|
5 116
+74%
|
8 055
+57%
|
13 222
+64%
|
11 895
-10%
|
11 646
-2%
|
12 967
+11%
|
10 845
-16%
|
12 294
+13%
|
11 583
-6%
|
10 254
-11%
|
11 988
+17%
|
11 679
-3%
|
13 321
+14%
|
14 824
+11%
|
16 471
+11%
|
17 904
+9%
|
19 037
+6%
|
19 476
+2%
|
19 289
-1%
|
21 143
+10%
|
20 707
-2%
|
19 872
-4%
|
20 331
+2%
|
17 949
-12%
|
22 760
+27%
|
24 083
+6%
|
24 508
+2%
|
25 496
+4%
|
23 266
-9%
|
24 074
+3%
|
22 545
-6%
|
21 806
-3%
|
18 675
-14%
|
44 940
+141%
|
39 742
-12%
|
47 491
+19%
|
61 964
+30%
|
4 021
-94%
|
26 820
+567%
|
28 882
+8%
|
26 866
-7%
|
81 417
+203%
|
10 010
-88%
|
22 232
+122%
|
35 845
+61%
|
42 521
+19%
|
103 978
+145%
|
105 777
+2%
|
85 984
-19%
|
89 937
+5%
|
83 806
-7%
|
12 091
-86%
|
(1 051)
N/A
|
(22 759)
-2 065%
|
7 165
N/A
|
86 698
+1 110%
|
76 729
-11%
|
96 223
+25%
|
73 421
-24%
|
67 857
-8%
|
106 875
+58%
|
88 995
-17%
|
80 896
-9%
|
62 918
-22%
|
67 463
+7%
|
66 968
-1%
|
|
| EPS (Diluted) |
721.75
N/A
|
897.65
+24%
|
2 084.09
+132%
|
2 795.82
+34%
|
3 322.47
+19%
|
4 093.81
+23%
|
4 524.08
+11%
|
5 310.09
+17%
|
5 186.07
-2%
|
4 566.97
-12%
|
4 131.98
-10%
|
4 751.62
+15%
|
4 627.03
-3%
|
4 732.46
+2%
|
4 374.67
-8%
|
5 537.66
+27%
|
6 150.55
+11%
|
6 728.92
+9%
|
8 146.56
+21%
|
7 143.32
-12%
|
7 323.39
+3%
|
7 812.94
+7%
|
8 954.1
+15%
|
8 546.57
-5%
|
7 466.4
-13%
|
7 307.94
-2%
|
5 051
-31%
|
3 224.01
-36%
|
1 626.85
-50%
|
1 871.81
+15%
|
3 296.39
+76%
|
5 193.42
+58%
|
8 268.91
+59%
|
7 222.22
-13%
|
7 066.74
-2%
|
7 926.03
+12%
|
6 580.7
-17%
|
7 455.42
+13%
|
7 015.74
-6%
|
6 214.54
-11%
|
7 261.05
+17%
|
7 069.61
-3%
|
8 063.55
+14%
|
8 978.8
+11%
|
10 024.95
+12%
|
10 890.51
+9%
|
11 579.68
+6%
|
11 846.71
+2%
|
11 732.96
-1%
|
12 860.7
+10%
|
12 603.16
-2%
|
12 094.94
-4%
|
12 374.31
+2%
|
10 924.52
-12%
|
13 852.7
+27%
|
14 657.94
+6%
|
14 916.61
+2%
|
15 508.51
+4%
|
14 152.06
-9%
|
14 643.55
+3%
|
13 713.5
-6%
|
13 255.92
-3%
|
11 352.58
-14%
|
27 319.14
+141%
|
24 159.27
-12%
|
28 869.9
+19%
|
37 690.99
+31%
|
2 445.86
-94%
|
16 353.65
+569%
|
17 664.83
+8%
|
16 451.92
-7%
|
49 826.8
+203%
|
6 167.59
-88%
|
13 791.56
+124%
|
22 586.64
+64%
|
26 675.65
+18%
|
67 826.48
+154%
|
69 590.13
+3%
|
57 208.25
-18%
|
59 560.92
+4%
|
56 817.62
-5%
|
8 219.57
-86%
|
-716.42
N/A
|
-15 492.85
-2 063%
|
4 921.01
N/A
|
59 791.72
+1 115%
|
53 026.26
-11%
|
66 406.48
+25%
|
51 022.23
-23%
|
47 221.29
-7%
|
74 373.69
+58%
|
61 888.03
-17%
|
56 255.91
-9%
|
43 753.82
-22%
|
46 914.46
+7%
|
46 570.23
-1%
|
|