MetLife Inc
NYSE:MET
Income Statement
Income Statement
MetLife 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 |
0
|
0
|
0
|
403
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
659
|
211
|
0
|
0
|
812
|
252
|
450
|
0
|
0
|
486
|
557
|
0
|
0
|
524
|
515
|
799
|
0
|
914
|
1 023
|
1 136
|
1 550
|
1 595
|
1 646
|
1 674
|
1 629
|
1 572
|
1 494
|
1 395
|
1 356
|
1 319
|
1 298
|
1 289
|
1 282
|
1 273
|
1 264
|
1 242
|
1 216
|
1 202
|
1 198
|
1 205
|
1 168
|
1 222
|
1 197
|
1 175
|
1 157
|
1 128
|
1 129
|
1 133
|
1 129
|
1 132
|
1 157
|
1 140
|
1 122
|
1 070
|
1 035
|
991
|
955
|
943
|
901
|
907
|
913
|
919
|
915
|
926
|
920
|
917
|
915
|
914
|
938
|
968
|
998
|
1 024
|
1 045
|
1 054
|
1 055
|
1 047
|
1 037
|
1 031
|
1 043
|
1 057
|
1 061
|
|
| Gross Premiums Earned |
18 922
|
19 476
|
19 840
|
20 243
|
20 691
|
21 018
|
21 404
|
21 774
|
22 441
|
22 690
|
23 281
|
23 398
|
23 964
|
24 678
|
25 571
|
26 131
|
26 622
|
27 050
|
27 104
|
23 353
|
28 167
|
26 348
|
25 483
|
24 136
|
23 946
|
25 693
|
26 848
|
27 189
|
27 516
|
27 973
|
27 970
|
28 486
|
29 414
|
29 394
|
29 299
|
29 399
|
31 218
|
33 976
|
36 930
|
38 893
|
39 499
|
39 167
|
38 656
|
39 881
|
39 786
|
39 880
|
39 899
|
39 594
|
39 660
|
40 375
|
41 026
|
41 097
|
41 148
|
40 615
|
41 253
|
38 330
|
40 960
|
40 020
|
39 356
|
38 887
|
38 014
|
38 996
|
39 978
|
40 333
|
40 678
|
46 434
|
45 978
|
45 720
|
45 967
|
40 946
|
41 425
|
44 077
|
44 083
|
42 668
|
41 858
|
43 883
|
44 936
|
45 540
|
45 268
|
44 628
|
44 090
|
46 465
|
54 407
|
52 031
|
50 091
|
50 219
|
43 995
|
46 809
|
47 308
|
47 275
|
46 734
|
47 546
|
49 229
|
48 452
|
48 436
|
52 606
|
|
| Revenue |
31 894
N/A
|
32 475
+2%
|
32 769
+1%
|
32 681
0%
|
33 414
+2%
|
33 998
+2%
|
34 608
+2%
|
35 091
+1%
|
36 428
+4%
|
37 138
+2%
|
38 383
+3%
|
38 701
+1%
|
39 638
+2%
|
41 087
+4%
|
43 109
+5%
|
44 629
+4%
|
45 964
+3%
|
46 395
+1%
|
46 927
+1%
|
42 929
-9%
|
49 634
+16%
|
48 648
-2%
|
47 701
-2%
|
46 756
-2%
|
45 870
-2%
|
47 693
+4%
|
50 291
+5%
|
50 555
+1%
|
51 425
+2%
|
47 834
-7%
|
44 306
-7%
|
40 642
-8%
|
44 983
+11%
|
50 670
+13%
|
52 484
+4%
|
52 717
+0%
|
55 575
+5%
|
58 560
+5%
|
66 840
+14%
|
71 196
+7%
|
71 215
+0%
|
72 435
+2%
|
68 248
-6%
|
68 467
+0%
|
70 161
+2%
|
67 432
-4%
|
67 253
0%
|
68 365
+2%
|
67 717
-1%
|
70 238
+4%
|
72 744
+4%
|
73 376
+1%
|
75 009
+2%
|
72 896
-3%
|
72 077
-1%
|
61 402
-15%
|
69 824
+14%
|
67 341
-4%
|
65 125
-3%
|
60 894
-6%
|
57 347
-6%
|
58 995
+3%
|
59 324
+1%
|
62 318
+5%
|
62 305
0%
|
68 157
+9%
|
68 275
+0%
|
67 981
0%
|
69 478
+2%
|
65 790
-5%
|
68 179
+4%
|
69 750
+2%
|
71 758
+3%
|
68 360
-5%
|
65 697
-4%
|
67 842
+3%
|
65 094
-4%
|
69 519
+7%
|
70 409
+1%
|
71 080
+1%
|
68 327
-4%
|
65 320
-4%
|
70 742
+8%
|
69 898
-1%
|
68 800
-2%
|
69 890
+2%
|
63 446
-9%
|
66 851
+5%
|
67 543
+1%
|
68 774
+2%
|
71 390
+4%
|
71 048
0%
|
73 578
+4%
|
73 080
-1%
|
71 956
-2%
|
76 994
+7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(31 180)
|
(31 680)
|
(31 763)
|
(30 675)
|
(31 862)
|
(32 187)
|
(32 528)
|
(32 745)
|
(33 341)
|
(33 753)
|
(34 723)
|
(35 138)
|
(35 756)
|
(36 850)
|
(38 880)
|
(39 677)
|
(41 577)
|
(42 841)
|
(43 026)
|
(38 191)
|
(44 996)
|
(42 905)
|
(42 421)
|
(41 005)
|
(40 683)
|
(42 569)
|
(45 131)
|
(45 619)
|
(47 141)
|
(46 946)
|
(44 879)
|
(45 260)
|
(45 157)
|
(46 199)
|
(46 671)
|
(46 968)
|
(49 466)
|
(53 276)
|
(56 633)
|
(59 428)
|
(61 187)
|
(60 689)
|
(61 095)
|
(63 484)
|
(63 632)
|
(63 753)
|
(63 458)
|
(62 865)
|
(61 677)
|
(62 842)
|
(63 417)
|
(63 296)
|
(63 702)
|
(62 443)
|
(62 410)
|
(54 524)
|
(61 119)
|
(58 339)
|
(57 167)
|
(55 349)
|
(53 788)
|
(55 858)
|
(56 857)
|
(57 643)
|
(56 960)
|
(62 704)
|
(62 245)
|
(60 512)
|
(62 013)
|
(57 164)
|
(57 885)
|
(61 870)
|
(60 121)
|
(58 865)
|
(58 064)
|
(60 002)
|
(62 600)
|
(62 739)
|
(62 499)
|
(62 034)
|
(57 460)
|
(57 911)
|
(63 917)
|
(66 101)
|
(63 099)
|
(64 776)
|
(59 214)
|
(63 698)
|
(63 570)
|
(63 997)
|
(65 119)
|
(64 327)
|
(66 536)
|
(66 263)
|
(65 954)
|
(71 362)
|
|
| Selling, General & Administrative |
(2 068)
|
(2 051)
|
(2 008)
|
(6 736)
|
(1 948)
|
(1 967)
|
(1 936)
|
(1 731)
|
(1 897)
|
(1 810)
|
(1 744)
|
(1 666)
|
(1 660)
|
(1 656)
|
(1 675)
|
(9 232)
|
(1 681)
|
(1 690)
|
(1 686)
|
(8 819)
|
(1 704)
|
(1 710)
|
(1 720)
|
(1 722)
|
(3 474)
|
(5 193)
|
(1 759)
|
(1 749)
|
(2 007)
|
(2 421)
|
(7 875)
|
(1 649)
|
(7 586)
|
(7 327)
|
(7 272)
|
(11 347)
|
(10 625)
|
(11 865)
|
(13 353)
|
(16 565)
|
(15 614)
|
(15 539)
|
(15 158)
|
(16 630)
|
(14 507)
|
(14 369)
|
(12 149)
|
(10 185)
|
(8 457)
|
(7 714)
|
(8 991)
|
(10 221)
|
(8 029)
|
(8 052)
|
(8 009)
|
(9 349)
|
(10 456)
|
(10 109)
|
(9 799)
|
(8 777)
|
(8 473)
|
(8 340)
|
(8 242)
|
(8 797)
|
(8 784)
|
(8 842)
|
(8 943)
|
(8 471)
|
(8 426)
|
(8 342)
|
(8 222)
|
(8 439)
|
(8 330)
|
(8 071)
|
(7 764)
|
(7 629)
|
(7 531)
|
(7 394)
|
(7 345)
|
(7 276)
|
(7 211)
|
(7 263)
|
(7 293)
|
(7 200)
|
(7 193)
|
(7 268)
|
(7 362)
|
(7 459)
|
(7 495)
|
(7 457)
|
(7 421)
|
(7 369)
|
(7 402)
|
(5 749)
|
(5 862)
|
(7 666)
|
|
| Benefits Claims Loss Adjustment |
(18 637)
|
(19 230)
|
(19 246)
|
(19 373)
|
(19 830)
|
(19 918)
|
(20 328)
|
(20 811)
|
(21 215)
|
(21 622)
|
(22 396)
|
(22 662)
|
(23 109)
|
(23 991)
|
(24 905)
|
(25 506)
|
(25 989)
|
(26 061)
|
(25 936)
|
(22 869)
|
(26 799)
|
(25 441)
|
(24 700)
|
(23 452)
|
(23 593)
|
(25 199)
|
(26 492)
|
(27 095)
|
(27 436)
|
(27 803)
|
(27 712)
|
(28 005)
|
(29 218)
|
(29 202)
|
(29 338)
|
(29 187)
|
(29 958)
|
(32 149)
|
(33 858)
|
(35 471)
|
(36 338)
|
(36 128)
|
(36 053)
|
(37 987)
|
(38 278)
|
(38 327)
|
(38 856)
|
(43 535)
|
(39 324)
|
(41 654)
|
(42 988)
|
(44 255)
|
(42 788)
|
(41 972)
|
(42 603)
|
(41 256)
|
(43 629)
|
(41 966)
|
(41 000)
|
(42 099)
|
(41 454)
|
(43 376)
|
(45 026)
|
(43 700)
|
(45 221)
|
(50 792)
|
(50 154)
|
(48 363)
|
(48 750)
|
(43 909)
|
(44 588)
|
(47 462)
|
(47 371)
|
(45 890)
|
(45 104)
|
(47 057)
|
(48 680)
|
(49 397)
|
(49 447)
|
(49 417)
|
(48 820)
|
(51 035)
|
(58 616)
|
(55 877)
|
(53 702)
|
(54 028)
|
(47 617)
|
(50 364)
|
(50 639)
|
(50 336)
|
(49 720)
|
(50 540)
|
(52 307)
|
(50 142)
|
(50 138)
|
(56 359)
|
|
| Policy Acquisition Expense |
0
|
0
|
0
|
696
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 154
|
0
|
0
|
0
|
921
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(929)
|
(636)
|
(838)
|
0
|
(506)
|
(1 813)
|
(2 184)
|
293
|
(3 185)
|
(3 425)
|
(4 570)
|
660
|
(4 673)
|
(4 898)
|
(4 188)
|
1 090
|
(4 309)
|
(3 788)
|
(3 621)
|
1 236
|
(1 573)
|
(645)
|
213
|
51
|
(1 028)
|
(968)
|
(1 161)
|
135
|
(56)
|
188
|
474
|
434
|
498
|
312
|
337
|
321
|
374
|
413
|
356
|
279
|
364
|
385
|
392
|
462
|
260
|
223
|
(164)
|
(147)
|
52
|
46
|
167
|
163
|
706
|
780
|
1 146
|
627
|
854
|
925
|
983
|
965
|
949
|
883
|
815
|
812
|
759
|
47
|
202
|
1 105
|
|
| Other Operating Expenses |
(10 475)
|
(10 399)
|
(10 509)
|
(5 262)
|
(10 084)
|
(10 302)
|
(10 264)
|
(10 203)
|
(10 229)
|
(10 321)
|
(10 583)
|
(10 810)
|
(10 987)
|
(11 203)
|
(12 300)
|
(6 093)
|
(13 907)
|
(15 090)
|
(15 404)
|
(7 424)
|
(16 493)
|
(15 754)
|
(16 001)
|
(15 831)
|
(13 616)
|
(12 177)
|
(16 880)
|
(16 775)
|
(16 769)
|
(16 086)
|
(8 454)
|
(15 606)
|
(7 847)
|
(7 857)
|
(7 877)
|
(6 727)
|
(5 698)
|
(5 837)
|
(4 852)
|
(8 052)
|
(4 562)
|
(4 124)
|
(5 696)
|
(9 957)
|
(6 538)
|
(7 269)
|
(8 832)
|
(10 381)
|
(12 323)
|
(12 829)
|
(11 651)
|
(8 871)
|
(11 857)
|
(11 451)
|
(10 637)
|
(4 054)
|
(6 978)
|
(6 452)
|
(6 842)
|
(4 907)
|
(4 359)
|
(4 454)
|
(3 926)
|
(5 467)
|
(3 329)
|
(3 483)
|
(3 504)
|
(3 957)
|
(5 201)
|
(5 298)
|
(5 467)
|
(6 431)
|
(4 680)
|
(5 127)
|
(5 032)
|
(5 169)
|
(6 441)
|
(5 994)
|
(5 874)
|
(5 504)
|
(2 135)
|
(393)
|
846
|
(3 651)
|
(3 058)
|
(4 405)
|
(5 218)
|
(6 840)
|
(6 385)
|
(7 087)
|
(8 793)
|
(7 230)
|
(7 586)
|
(10 419)
|
(10 156)
|
(8 442)
|
|
| Operating Income |
714
N/A
|
795
+11%
|
1 006
+27%
|
2 006
+99%
|
1 552
-23%
|
1 811
+17%
|
2 080
+15%
|
2 346
+13%
|
3 087
+32%
|
3 385
+10%
|
3 660
+8%
|
3 563
-3%
|
3 882
+9%
|
4 237
+9%
|
4 229
0%
|
4 952
+17%
|
4 387
-11%
|
3 554
-19%
|
3 901
+10%
|
4 738
+21%
|
4 638
-2%
|
5 743
+24%
|
5 280
-8%
|
5 751
+9%
|
5 187
-10%
|
5 124
-1%
|
5 160
+1%
|
4 936
-4%
|
4 284
-13%
|
888
-79%
|
(573)
N/A
|
(4 618)
-706%
|
(174)
+96%
|
4 471
N/A
|
5 813
+30%
|
5 749
-1%
|
6 109
+6%
|
5 284
-14%
|
10 207
+93%
|
11 768
+15%
|
10 028
-15%
|
11 746
+17%
|
7 153
-39%
|
4 983
-30%
|
6 529
+31%
|
3 679
-44%
|
3 795
+3%
|
5 500
+45%
|
6 040
+10%
|
7 396
+22%
|
9 327
+26%
|
10 080
+8%
|
11 307
+12%
|
10 453
-8%
|
9 667
-8%
|
6 878
-29%
|
8 705
+27%
|
9 002
+3%
|
7 958
-12%
|
5 545
-30%
|
3 559
-36%
|
3 137
-12%
|
2 467
-21%
|
4 675
+90%
|
5 345
+14%
|
5 453
+2%
|
6 030
+11%
|
7 469
+24%
|
7 465
0%
|
8 626
+16%
|
10 294
+19%
|
7 880
-23%
|
11 637
+48%
|
9 495
-18%
|
7 633
-20%
|
7 840
+3%
|
2 494
-68%
|
6 780
+172%
|
7 910
+17%
|
9 046
+14%
|
10 867
+20%
|
7 409
-32%
|
6 825
-8%
|
3 797
-44%
|
5 701
+50%
|
5 114
-10%
|
4 232
-17%
|
3 153
-25%
|
3 973
+26%
|
4 777
+20%
|
6 271
+31%
|
6 721
+7%
|
7 042
+5%
|
6 817
-3%
|
6 002
-12%
|
5 632
-6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
(403)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(659)
|
(211)
|
0
|
0
|
(812)
|
(252)
|
(450)
|
0
|
0
|
(486)
|
(557)
|
0
|
0
|
(524)
|
(515)
|
(799)
|
0
|
(914)
|
(1 023)
|
(1 136)
|
(1 550)
|
(1 595)
|
(1 646)
|
(1 674)
|
(1 629)
|
(1 572)
|
(1 494)
|
(1 395)
|
(1 356)
|
(1 319)
|
(1 298)
|
(1 289)
|
(1 282)
|
(1 273)
|
(1 264)
|
(1 242)
|
(1 216)
|
(1 202)
|
(1 198)
|
(1 205)
|
(1 168)
|
(1 222)
|
(1 197)
|
(1 175)
|
(1 157)
|
(1 128)
|
(1 129)
|
(1 133)
|
(1 129)
|
(1 132)
|
(1 157)
|
(1 140)
|
(1 122)
|
(1 070)
|
(1 035)
|
(991)
|
(955)
|
(943)
|
(901)
|
(907)
|
(913)
|
(919)
|
(915)
|
(926)
|
(920)
|
(705)
|
(746)
|
(789)
|
(938)
|
(1 015)
|
(986)
|
(985)
|
(991)
|
(1 023)
|
(1 055)
|
(1 089)
|
(1 099)
|
(1 111)
|
(1 108)
|
(1 077)
|
(971)
|
|
| 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
|
(139)
|
0
|
0
|
(1 048)
|
(1 257)
|
(1 707)
|
0
|
(1 100)
|
(898)
|
(567)
|
(470)
|
(501)
|
(478)
|
(643)
|
(955)
|
(965)
|
(933)
|
(2 564)
|
(2 185)
|
(2 112)
|
(2 060)
|
(199)
|
(166)
|
(136)
|
(112)
|
(89)
|
(60)
|
(68)
|
(55)
|
(51)
|
(59)
|
(150)
|
(144)
|
(126)
|
(107)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(130)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
211
|
0
|
0
|
0
|
450
|
450
|
0
|
0
|
557
|
557
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
714
N/A
|
795
+11%
|
1 006
+27%
|
1 603
+59%
|
1 552
-3%
|
1 811
+17%
|
2 080
+15%
|
2 346
+13%
|
3 087
+32%
|
3 385
+10%
|
3 660
+8%
|
3 563
-3%
|
3 882
+9%
|
4 237
+9%
|
4 229
0%
|
4 293
+2%
|
4 176
-3%
|
3 554
-15%
|
3 901
+10%
|
3 926
+1%
|
4 597
+17%
|
5 293
+15%
|
5 280
0%
|
5 751
+9%
|
5 151
-10%
|
4 878
-5%
|
5 160
+6%
|
4 936
-4%
|
3 269
-34%
|
(327)
N/A
|
(3 079)
-842%
|
(4 618)
-50%
|
(2 188)
+53%
|
2 550
N/A
|
4 110
+61%
|
3 729
-9%
|
4 013
+8%
|
3 160
-21%
|
7 890
+150%
|
9 184
+16%
|
7 491
-18%
|
9 319
+24%
|
3 194
-66%
|
1 442
-55%
|
3 098
+115%
|
321
-90%
|
2 307
+619%
|
4 052
+76%
|
4 631
+14%
|
6 020
+30%
|
7 996
+33%
|
8 804
+10%
|
10 037
+14%
|
9 200
-8%
|
8 411
-9%
|
5 651
-33%
|
7 333
+30%
|
7 661
+4%
|
6 657
-13%
|
4 281
-36%
|
2 431
-43%
|
2 008
-17%
|
1 334
-34%
|
3 536
+165%
|
4 213
+19%
|
4 296
+2%
|
4 890
+14%
|
6 307
+29%
|
6 395
+1%
|
7 591
+19%
|
9 303
+23%
|
6 795
-27%
|
10 694
+57%
|
8 594
-20%
|
6 726
-22%
|
6 927
+3%
|
1 575
-77%
|
5 865
+272%
|
6 984
+19%
|
8 126
+16%
|
10 162
+25%
|
6 663
-34%
|
6 036
-9%
|
2 859
-53%
|
4 686
+64%
|
4 128
-12%
|
3 247
-21%
|
2 162
-33%
|
2 950
+36%
|
3 722
+26%
|
5 182
+39%
|
5 622
+8%
|
5 931
+5%
|
5 709
-4%
|
4 925
-14%
|
4 661
-5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(282)
|
(283)
|
(332)
|
(490)
|
(431)
|
(484)
|
(509)
|
(580)
|
(837)
|
(869)
|
(1 016)
|
(991)
|
(1 088)
|
(1 289)
|
(1 237)
|
(1 222)
|
(1 163)
|
(930)
|
(1 046)
|
(1 016)
|
(1 229)
|
(1 451)
|
(1 467)
|
(1 664)
|
(1 451)
|
(1 366)
|
(1 524)
|
(1 542)
|
(997)
|
301
|
1 380
|
2 107
|
1 282
|
(501)
|
(1 120)
|
(1 110)
|
(1 170)
|
(791)
|
(2 396)
|
(2 793)
|
(2 158)
|
(2 748)
|
(1 022)
|
(128)
|
(655)
|
330
|
274
|
(661)
|
(893)
|
(1 414)
|
(2 269)
|
(2 465)
|
(2 877)
|
(2 297)
|
(2 404)
|
(1 590)
|
(1 971)
|
(2 376)
|
(1 546)
|
(693)
|
(94)
|
143
|
676
|
1 172
|
861
|
816
|
254
|
(1 179)
|
(1 139)
|
(1 483)
|
(1 920)
|
(886)
|
(1 769)
|
(1 265)
|
(878)
|
(1 509)
|
(195)
|
(1 223)
|
(1 462)
|
(1 551)
|
(2 010)
|
(1 008)
|
(803)
|
(301)
|
(938)
|
(887)
|
(678)
|
(560)
|
(558)
|
(785)
|
(1 399)
|
(1 178)
|
(1 412)
|
(1 408)
|
(1 063)
|
(1 258)
|
|
| Income from Continuing Operations |
432
|
512
|
674
|
1 113
|
1 121
|
1 327
|
1 571
|
1 766
|
2 250
|
2 516
|
2 644
|
2 572
|
2 794
|
2 948
|
2 992
|
3 071
|
3 013
|
2 624
|
2 855
|
2 910
|
3 368
|
3 842
|
3 813
|
4 087
|
3 700
|
3 512
|
3 636
|
3 394
|
2 272
|
(26)
|
(1 699)
|
(2 511)
|
(906)
|
2 049
|
2 990
|
2 619
|
2 843
|
2 369
|
5 494
|
6 391
|
5 333
|
6 571
|
2 172
|
1 314
|
2 443
|
651
|
2 581
|
3 391
|
3 738
|
4 606
|
5 727
|
6 339
|
7 160
|
6 903
|
6 007
|
4 061
|
5 362
|
5 285
|
5 111
|
3 588
|
2 337
|
2 151
|
2 010
|
4 708
|
5 074
|
5 112
|
5 144
|
5 128
|
5 256
|
6 108
|
7 383
|
5 909
|
8 925
|
7 329
|
5 848
|
5 418
|
1 380
|
4 642
|
5 522
|
6 575
|
8 152
|
5 655
|
5 233
|
2 558
|
3 748
|
3 241
|
2 569
|
1 602
|
2 392
|
2 937
|
3 783
|
4 444
|
4 519
|
4 301
|
3 862
|
3 403
|
|
| 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
|
(148)
|
(12)
|
(62)
|
(78)
|
(66)
|
(53)
|
13
|
34
|
36
|
29
|
23
|
14
|
4
|
(4)
|
(7)
|
3
|
8
|
(9)
|
(24)
|
(27)
|
(38)
|
(20)
|
(20)
|
(26)
|
(25)
|
(30)
|
(32)
|
(29)
|
(27)
|
(21)
|
(15)
|
(10)
|
(12)
|
(9)
|
(9)
|
(10)
|
(4)
|
(5)
|
(4)
|
(14)
|
(10)
|
(11)
|
(11)
|
(8)
|
(5)
|
(5)
|
(7)
|
(10)
|
(10)
|
(9)
|
(9)
|
(6)
|
(11)
|
(13)
|
(13)
|
(15)
|
(21)
|
(21)
|
(21)
|
(21)
|
(19)
|
(18)
|
(19)
|
(20)
|
(24)
|
(27)
|
(28)
|
(21)
|
(18)
|
(15)
|
(14)
|
(21)
|
(24)
|
|
| Net Income (Common) |
515
N/A
|
582
+13%
|
748
+29%
|
1 605
+115%
|
1 617
+1%
|
1 810
+12%
|
2 056
+14%
|
2 196
+7%
|
2 453
+12%
|
2 827
+15%
|
2 948
+4%
|
2 758
-6%
|
3 147
+14%
|
4 438
+41%
|
4 485
+1%
|
4 651
+4%
|
4 378
-6%
|
2 750
-37%
|
3 007
+9%
|
6 159
+105%
|
6 428
+4%
|
6 940
+8%
|
6 926
0%
|
4 180
-40%
|
3 812
-9%
|
3 598
-6%
|
3 213
-11%
|
3 024
-6%
|
1 895
-37%
|
(453)
N/A
|
(1 703)
-276%
|
(2 533)
-49%
|
(991)
+61%
|
1 968
N/A
|
2 904
+48%
|
2 545
-12%
|
2 564
+1%
|
2 107
-18%
|
5 247
+149%
|
6 155
+17%
|
5 280
-14%
|
6 475
+23%
|
2 065
-68%
|
1 202
-42%
|
2 332
+94%
|
539
-77%
|
2 465
+357%
|
3 246
+32%
|
3 588
+11%
|
4 452
+24%
|
5 574
+25%
|
6 187
+11%
|
7 017
+13%
|
6 724
-4%
|
5 857
-13%
|
5 215
-11%
|
5 219
+0%
|
4 241
-19%
|
3 615
-15%
|
747
-79%
|
(581)
N/A
|
220
N/A
|
(448)
N/A
|
3 907
N/A
|
4 351
+11%
|
4 331
0%
|
5 308
+23%
|
4 982
-6%
|
5 084
+2%
|
5 923
+17%
|
7 195
+21%
|
5 721
-20%
|
8 738
+53%
|
7 122
-18%
|
5 603
-21%
|
5 191
-7%
|
1 115
-79%
|
4 413
+296%
|
5 301
+20%
|
6 353
+20%
|
7 935
+25%
|
5 450
-31%
|
5 027
-8%
|
2 354
-53%
|
3 542
+50%
|
3 031
-14%
|
2 355
-22%
|
1 380
-41%
|
2 166
+57%
|
2 708
+25%
|
3 561
+31%
|
4 226
+19%
|
4 305
+2%
|
4 091
-5%
|
3 634
-11%
|
3 173
-13%
|
|
| EPS (Diluted) |
0.69
N/A
|
0.77
+12%
|
1.03
+34%
|
2.2
+114%
|
2.23
+1%
|
2.62
+17%
|
2.7
+3%
|
2.93
+9%
|
3.22
+10%
|
3.72
+16%
|
3.79
+2%
|
3.65
-4%
|
4.25
+16%
|
5.96
+40%
|
5.83
-2%
|
6.16
+6%
|
5.69
-8%
|
3.56
-37%
|
3.98
+12%
|
7.98
+101%
|
8.35
+5%
|
8.95
+7%
|
8.92
0%
|
5.48
-39%
|
5.2
-5%
|
4.95
-5%
|
4.96
+0%
|
4.05
-18%
|
2.34
-42%
|
-0.55
N/A
|
-2.07
-276%
|
-3.09
-49%
|
-1.19
+61%
|
2.36
N/A
|
3.28
+39%
|
2.85
-13%
|
2.39
-16%
|
1.96
-18%
|
4.92
+151%
|
5.76
+17%
|
4.96
-14%
|
6.05
+22%
|
1.93
-68%
|
1.11
-42%
|
2.12
+91%
|
0.48
-77%
|
2.19
+356%
|
2.91
+33%
|
3.14
+8%
|
3.89
+24%
|
4.89
+26%
|
5.42
+11%
|
6.17
+14%
|
5.95
-4%
|
5.18
-13%
|
4.62
-11%
|
4.7
+2%
|
3.78
-20%
|
3.25
-14%
|
0.67
-79%
|
-0.52
N/A
|
0.2
N/A
|
-0.42
N/A
|
3.62
N/A
|
4.16
+15%
|
4.23
+2%
|
5.3
+25%
|
4.91
-7%
|
5.27
+7%
|
6.21
+18%
|
7.68
+24%
|
6.06
-21%
|
9.49
+57%
|
7.79
-18%
|
6.13
-21%
|
5.68
-7%
|
1.23
-78%
|
5.01
+307%
|
6.15
+23%
|
7.31
+19%
|
9.55
+31%
|
6.69
-30%
|
6.27
-6%
|
2.71
-57%
|
4.53
+67%
|
3.93
-13%
|
3.11
-21%
|
1.81
-42%
|
2.97
+64%
|
3.78
+27%
|
5.06
+34%
|
5.94
+17%
|
6.26
+5%
|
6.06
-3%
|
5.43
-10%
|
4.71
-13%
|
|