Public Power Corporation SA
ATHEX:PPC
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.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Public Power Corporation SA
Income Statement
Public Power Corporation SA
| 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 | Jun-2018 | Dec-2018 | Mar-2019 | Jun-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
139
|
0
|
0
|
0
|
155
|
0
|
0
|
0
|
173
|
0
|
0
|
0
|
202
|
0
|
0
|
0
|
155
|
0
|
0
|
0
|
154
|
0
|
0
|
0
|
206
|
0
|
0
|
0
|
251
|
0
|
0
|
0
|
236
|
0
|
0
|
0
|
241
|
0
|
0
|
0
|
205
|
0
|
147
|
0
|
0
|
140
|
0
|
0
|
0
|
137
|
0
|
0
|
0
|
129
|
0
|
0
|
0
|
134
|
0
|
0
|
0
|
194
|
0
|
0
|
0
|
278
|
0
|
0
|
|
| Revenue |
1 623
N/A
|
2 520
+55%
|
3 421
+36%
|
3 545
+4%
|
3 713
+5%
|
3 835
+3%
|
3 898
+2%
|
3 988
+2%
|
3 985
0%
|
4 041
+1%
|
4 095
+1%
|
4 131
+1%
|
4 211
+2%
|
4 256
+1%
|
4 291
+1%
|
4 411
+3%
|
4 503
+2%
|
4 627
+3%
|
4 787
+3%
|
4 830
+1%
|
4 926
+2%
|
5 053
+3%
|
5 154
+2%
|
5 322
+3%
|
5 449
+2%
|
5 729
+5%
|
5 824
+2%
|
5 918
+2%
|
6 027
+2%
|
5 981
-1%
|
6 030
+1%
|
5 995
-1%
|
5 934
-1%
|
5 902
-1%
|
5 811
-2%
|
5 693
-2%
|
5 627
-1%
|
5 542
-2%
|
5 514
-1%
|
5 685
+3%
|
5 753
+1%
|
5 891
+2%
|
5 985
+2%
|
5 939
-1%
|
5 999
+1%
|
5 915
-1%
|
5 971
+1%
|
5 973
+0%
|
5 853
-2%
|
5 900
+1%
|
5 864
-1%
|
5 922
+1%
|
5 942
+0%
|
5 891
-1%
|
5 709
-3%
|
2 211
-61%
|
4 742
+114%
|
5 880
+24%
|
5 974
+2%
|
4 932
-17%
|
6 151
+25%
|
6 095
-1%
|
7 366
+21%
|
4 649
-37%
|
7 034
+51%
|
6 978
-1%
|
7 211
+3%
|
5 706
-21%
|
9 458
+66%
|
11 657
+23%
|
14 323
+23%
|
11 253
-21%
|
17 416
+55%
|
16 606
-5%
|
14 377
-13%
|
7 687
-47%
|
11 565
+50%
|
12 008
+4%
|
12 623
+5%
|
8 979
-29%
|
13 999
+56%
|
14 619
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(106)
|
(164)
|
(222)
|
(223)
|
(230)
|
(238)
|
(258)
|
(269)
|
(270)
|
(296)
|
(279)
|
(258)
|
(244)
|
(229)
|
(343)
|
(389)
|
(445)
|
(540)
|
(618)
|
(681)
|
(718)
|
(750)
|
(744)
|
(831)
|
(919)
|
(1 024)
|
(1 102)
|
(905)
|
(816)
|
(642)
|
(664)
|
(543)
|
(602)
|
(636)
|
(758)
|
(711)
|
(771)
|
(902)
|
(1 175)
|
(1 296)
|
(1 418)
|
(1 695)
|
(1 824)
|
(1 933)
|
(1 791)
|
(1 663)
|
(1 731)
|
(1 436)
|
(1 520)
|
(1 508)
|
(1 675)
|
(1 733)
|
(1 728)
|
(1 548)
|
(1 478)
|
(808)
|
(1 703)
|
(2 188)
|
(2 306)
|
(1 612)
|
(1 999)
|
(1 715)
|
(2 001)
|
(1 229)
|
(1 711)
|
(1 540)
|
(1 612)
|
(1 408)
|
(2 599)
|
(3 933)
|
(5 474)
|
(4 406)
|
(7 462)
|
(6 795)
|
(5 330)
|
(2 032)
|
(2 833)
|
(2 529)
|
(2 692)
|
(2 452)
|
(3 671)
|
(4 149)
|
|
| Gross Profit |
1 517
N/A
|
2 356
+55%
|
3 199
+36%
|
3 322
+4%
|
3 483
+5%
|
3 598
+3%
|
3 640
+1%
|
3 718
+2%
|
3 716
0%
|
3 744
+1%
|
3 816
+2%
|
3 873
+1%
|
3 967
+2%
|
4 027
+2%
|
3 948
-2%
|
4 022
+2%
|
4 058
+1%
|
4 087
+1%
|
4 170
+2%
|
4 149
-1%
|
4 208
+1%
|
4 303
+2%
|
4 411
+2%
|
4 491
+2%
|
4 530
+1%
|
4 705
+4%
|
4 721
+0%
|
5 013
+6%
|
5 211
+4%
|
5 340
+2%
|
5 366
+0%
|
5 451
+2%
|
5 332
-2%
|
5 267
-1%
|
5 053
-4%
|
4 982
-1%
|
4 855
-3%
|
4 640
-4%
|
4 338
-7%
|
4 389
+1%
|
4 335
-1%
|
4 195
-3%
|
4 162
-1%
|
4 006
-4%
|
4 208
+5%
|
4 253
+1%
|
4 240
0%
|
4 537
+7%
|
4 333
-4%
|
4 392
+1%
|
4 189
-5%
|
4 189
+0%
|
4 214
+1%
|
4 343
+3%
|
4 231
-3%
|
1 403
-67%
|
3 039
+117%
|
3 692
+22%
|
3 668
-1%
|
3 319
-10%
|
4 151
+25%
|
4 381
+6%
|
5 365
+22%
|
3 421
-36%
|
5 323
+56%
|
5 438
+2%
|
5 599
+3%
|
4 298
-23%
|
6 859
+60%
|
7 723
+13%
|
8 849
+15%
|
6 847
-23%
|
9 955
+45%
|
9 811
-1%
|
9 048
-8%
|
5 655
-37%
|
8 731
+54%
|
9 480
+9%
|
9 932
+5%
|
6 526
-34%
|
10 328
+58%
|
10 470
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 146)
|
(1 797)
|
(2 449)
|
(2 574)
|
(2 785)
|
(2 907)
|
(3 047)
|
(3 093)
|
(3 059)
|
(3 138)
|
(3 161)
|
(3 189)
|
(3 265)
|
(3 369)
|
(3 523)
|
(3 672)
|
(3 764)
|
(3 826)
|
(3 952)
|
(3 994)
|
(4 018)
|
(4 091)
|
(4 121)
|
(4 220)
|
(4 433)
|
(4 673)
|
(4 839)
|
(4 808)
|
(4 718)
|
(4 466)
|
(4 021)
|
(4 336)
|
(4 181)
|
(4 155)
|
(3 946)
|
(4 085)
|
(4 056)
|
(4 099)
|
(4 119)
|
(4 284)
|
(4 261)
|
(4 154)
|
(3 982)
|
(3 675)
|
(3 705)
|
(3 623)
|
(3 839)
|
(4 109)
|
(4 017)
|
(3 999)
|
(3 696)
|
(3 693)
|
(3 652)
|
(3 950)
|
(4 148)
|
(1 544)
|
(3 563)
|
(4 684)
|
(4 457)
|
(3 274)
|
(6 209)
|
(4 036)
|
(4 971)
|
(3 297)
|
(5 118)
|
(5 221)
|
(5 428)
|
(4 090)
|
(6 617)
|
(7 487)
|
(8 353)
|
(5 797)
|
(8 761)
|
(8 409)
|
(7 662)
|
(4 651)
|
(6 987)
|
(7 493)
|
(6 970)
|
(5 574)
|
(7 409)
|
(7 594)
|
|
| Selling, General & Administrative |
(395)
|
(604)
|
(795)
|
(804)
|
(854)
|
(835)
|
(848)
|
(876)
|
(848)
|
(878)
|
(890)
|
(905)
|
(924)
|
(947)
|
(974)
|
(1 014)
|
(1 040)
|
(1 046)
|
(1 072)
|
(1 082)
|
(1 090)
|
(1 118)
|
(1 068)
|
(1 049)
|
(1 059)
|
(1 054)
|
(1 104)
|
(1 109)
|
(1 099)
|
(1 108)
|
(1 209)
|
(1 490)
|
(1 435)
|
(1 383)
|
(1 141)
|
(902)
|
(891)
|
(877)
|
(1 057)
|
(797)
|
(769)
|
(727)
|
(1 054)
|
(773)
|
(828)
|
(886)
|
(1 074)
|
(934)
|
(929)
|
(921)
|
(1 337)
|
(902)
|
(894)
|
(891)
|
(830)
|
(488)
|
(938)
|
(1 120)
|
(965)
|
(494)
|
(710)
|
(800)
|
(996)
|
(814)
|
(1 230)
|
(1 037)
|
(1 041)
|
(759)
|
(1 173)
|
(1 359)
|
(1 449)
|
(959)
|
(1 464)
|
(1 508)
|
(1 450)
|
(881)
|
(1 436)
|
(1 539)
|
(1 555)
|
(941)
|
(1 364)
|
(1 291)
|
|
| Depreciation & Amortization |
(119)
|
(180)
|
(244)
|
(285)
|
(340)
|
(393)
|
(448)
|
(461)
|
(459)
|
(463)
|
(462)
|
(459)
|
(454)
|
(456)
|
(485)
|
(494)
|
(516)
|
(528)
|
(496)
|
(493)
|
(491)
|
(481)
|
(487)
|
(471)
|
(454)
|
(442)
|
(431)
|
(436)
|
(436)
|
(438)
|
(450)
|
(551)
|
(560)
|
(569)
|
(504)
|
(513)
|
(514)
|
(523)
|
(512)
|
(512)
|
(521)
|
(519)
|
(514)
|
(539)
|
(563)
|
(590)
|
(479)
|
(618)
|
(614)
|
(612)
|
(606)
|
(643)
|
(686)
|
(717)
|
(752)
|
(307)
|
(687)
|
(832)
|
(841)
|
(674)
|
(848)
|
(891)
|
(1 083)
|
(763)
|
(1 112)
|
(1 092)
|
(1 061)
|
(682)
|
(993)
|
(987)
|
(997)
|
(653)
|
(965)
|
(938)
|
(925)
|
(681)
|
(1 045)
|
(1 184)
|
(1 264)
|
(938)
|
(1 438)
|
(1 550)
|
|
| Operations Maintenance |
(27)
|
(44)
|
(65)
|
(64)
|
(66)
|
(72)
|
(74)
|
(76)
|
(92)
|
(93)
|
(94)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
(89)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
(105)
|
0
|
0
|
0
|
(99)
|
0
|
0
|
0
|
(74)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(284)
|
0
|
0
|
0
|
(499)
|
(187)
|
(397)
|
(483)
|
(471)
|
(371)
|
(456)
|
(450)
|
(529)
|
(336)
|
(492)
|
(480)
|
(477)
|
(309)
|
(465)
|
(469)
|
(479)
|
(354)
|
0
|
(475)
|
(500)
|
(483)
|
0
|
(706)
|
0
|
(696)
|
0
|
(765)
|
|
| Purchased Fuel Power Gas |
(535)
|
(856)
|
(1 135)
|
(1 154)
|
(1 209)
|
(1 243)
|
(1 293)
|
(1 317)
|
(1 295)
|
(1 322)
|
(1 346)
|
(1 383)
|
(1 458)
|
(1 573)
|
(1 673)
|
(1 770)
|
(1 846)
|
(1 911)
|
(1 963)
|
(2 012)
|
(2 056)
|
(2 104)
|
(2 158)
|
(2 256)
|
(2 394)
|
(2 596)
|
(2 677)
|
(2 536)
|
(2 338)
|
(2 024)
|
(1 832)
|
(1 007)
|
(1 045)
|
(1 143)
|
(1 937)
|
(1 997)
|
(1 992)
|
(2 028)
|
(2 103)
|
(2 211)
|
(2 203)
|
(2 185)
|
(2 118)
|
(2 195)
|
(2 109)
|
(1 895)
|
(1 972)
|
(2 345)
|
(2 230)
|
(2 230)
|
(1 196)
|
(1 119)
|
(1 022)
|
(957)
|
(936)
|
(418)
|
(1 107)
|
(1 399)
|
(1 495)
|
(1 106)
|
(1 313)
|
(1 106)
|
(1 390)
|
(810)
|
(1 323)
|
(1 494)
|
(1 636)
|
(1 488)
|
(2 507)
|
(3 028)
|
(3 643)
|
(2 628)
|
(4 026)
|
(3 669)
|
(3 089)
|
(1 470)
|
(2 274)
|
(2 322)
|
(2 602)
|
(1 630)
|
(2 806)
|
(2 876)
|
|
| Other Operating Expenses |
(71)
|
(113)
|
(211)
|
(267)
|
(315)
|
(364)
|
(385)
|
(363)
|
(364)
|
(383)
|
(369)
|
(442)
|
(430)
|
(392)
|
(313)
|
(394)
|
(362)
|
(342)
|
(332)
|
(406)
|
(382)
|
(388)
|
(327)
|
(444)
|
(526)
|
(581)
|
(523)
|
(727)
|
(846)
|
(897)
|
(431)
|
(1 289)
|
(1 141)
|
(1 060)
|
(290)
|
(673)
|
(659)
|
(672)
|
(380)
|
(764)
|
(768)
|
(723)
|
(215)
|
(168)
|
(205)
|
(253)
|
(242)
|
(213)
|
(244)
|
(236)
|
(273)
|
(1 030)
|
(1 050)
|
(1 385)
|
(1 132)
|
(143)
|
(434)
|
(851)
|
(684)
|
(629)
|
(2 882)
|
(790)
|
(974)
|
(574)
|
(961)
|
(1 118)
|
(1 213)
|
(851)
|
(1 480)
|
(1 643)
|
(1 784)
|
(1 202)
|
(2 306)
|
(1 818)
|
(1 700)
|
(1 136)
|
(2 232)
|
(1 742)
|
(1 548)
|
(1 370)
|
(1 801)
|
(1 112)
|
|
| Operating Income |
371
N/A
|
560
+51%
|
750
+34%
|
748
0%
|
698
-7%
|
691
-1%
|
593
-14%
|
625
+5%
|
657
+5%
|
606
-8%
|
655
+8%
|
685
+5%
|
702
+3%
|
658
-6%
|
425
-35%
|
350
-17%
|
294
-16%
|
261
-11%
|
218
-16%
|
155
-29%
|
191
+23%
|
212
+11%
|
290
+37%
|
272
-6%
|
97
-64%
|
31
-68%
|
(118)
N/A
|
206
N/A
|
493
+140%
|
873
+77%
|
1 346
+54%
|
1 116
-17%
|
1 151
+3%
|
1 112
-3%
|
1 108
0%
|
897
-19%
|
799
-11%
|
541
-32%
|
219
-60%
|
105
-52%
|
74
-29%
|
42
-44%
|
180
+333%
|
331
+84%
|
503
+52%
|
629
+25%
|
401
-36%
|
428
+7%
|
316
-26%
|
393
+24%
|
492
+25%
|
496
+1%
|
563
+14%
|
393
-30%
|
83
-79%
|
(141)
N/A
|
(524)
-273%
|
(991)
-89%
|
(789)
+20%
|
45
N/A
|
(2 058)
N/A
|
344
N/A
|
394
+14%
|
124
-69%
|
204
+65%
|
217
+6%
|
171
-21%
|
208
+22%
|
242
+16%
|
237
-2%
|
496
+110%
|
1 051
+112%
|
1 194
+14%
|
1 402
+17%
|
1 385
-1%
|
1 004
-28%
|
1 745
+74%
|
1 986
+14%
|
2 962
+49%
|
952
-68%
|
2 919
+207%
|
2 875
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(103)
|
(156)
|
60
|
(175)
|
(146)
|
(159)
|
49
|
(184)
|
(214)
|
(189)
|
17
|
(172)
|
(166)
|
(165)
|
13
|
(156)
|
(137)
|
(140)
|
(109)
|
(148)
|
(151)
|
(160)
|
(125)
|
(164)
|
(180)
|
(207)
|
(210)
|
(241)
|
(139)
|
(59)
|
(135)
|
51
|
(6)
|
(4)
|
(122)
|
(38)
|
(79)
|
(130)
|
(165)
|
(203)
|
(217)
|
(229)
|
(212)
|
(230)
|
(223)
|
(219)
|
(198)
|
(215)
|
(218)
|
(221)
|
(180)
|
(215)
|
(207)
|
(200)
|
(94)
|
(33)
|
(40)
|
(101)
|
(114)
|
(68)
|
(125)
|
(144)
|
(176)
|
(79)
|
(202)
|
(206)
|
(235)
|
(125)
|
(291)
|
(313)
|
(318)
|
(716)
|
(358)
|
(395)
|
(397)
|
(290)
|
(443)
|
(495)
|
(427)
|
(307)
|
(488)
|
(535)
|
|
| 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
|
(4)
|
84
|
85
|
(3)
|
89
|
0
|
(1)
|
(63)
|
(64)
|
(62)
|
(63)
|
(1)
|
0
|
(246)
|
0
|
(246)
|
(2 099)
|
0
|
(2 109)
|
(2 112)
|
132
|
118
|
116
|
99
|
(96)
|
(129)
|
(120)
|
(231)
|
(48)
|
(179)
|
(40)
|
70
|
312
|
270
|
132
|
141
|
(223)
|
(215)
|
(212)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
0
|
31
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
|
| Total Other Income |
14
|
19
|
(218)
|
24
|
47
|
50
|
(167)
|
46
|
57
|
55
|
(169)
|
(21)
|
(123)
|
(167)
|
(236)
|
(48)
|
(44)
|
(52)
|
(67)
|
(35)
|
(28)
|
(40)
|
111
|
146
|
132
|
117
|
(68)
|
(66)
|
2
|
41
|
(218)
|
(159)
|
(325)
|
(419)
|
(231)
|
(341)
|
(258)
|
(222)
|
(128)
|
(94)
|
(76)
|
129
|
158
|
39
|
(140)
|
(497)
|
(165)
|
(202)
|
(91)
|
(14)
|
(111)
|
(112)
|
(133)
|
(108)
|
(153)
|
(22)
|
(69)
|
(5)
|
29
|
76
|
128
|
125
|
107
|
(127)
|
(87)
|
(132)
|
(134)
|
(133)
|
(101)
|
(95)
|
(292)
|
(305)
|
(762)
|
(795)
|
(621)
|
(387)
|
(716)
|
(797)
|
(1 943)
|
(194)
|
(1 931)
|
(1 878)
|
|
| Pre-Tax Income |
281
N/A
|
423
+51%
|
593
+40%
|
597
+1%
|
599
+0%
|
581
-3%
|
475
-18%
|
487
+3%
|
500
+3%
|
472
-6%
|
502
+6%
|
491
-2%
|
413
-16%
|
326
-21%
|
202
-38%
|
146
-27%
|
113
-23%
|
69
-39%
|
42
-39%
|
(28)
N/A
|
12
N/A
|
12
+3%
|
276
+2 166%
|
254
-8%
|
50
-80%
|
(59)
N/A
|
(396)
-576%
|
(101)
+74%
|
355
N/A
|
855
+141%
|
993
+16%
|
1 008
+1%
|
820
-19%
|
690
-16%
|
741
+7%
|
519
-30%
|
463
-11%
|
190
-59%
|
(86)
N/A
|
(192)
-124%
|
(219)
-14%
|
(59)
+73%
|
95
N/A
|
137
+43%
|
224
+64%
|
(2)
N/A
|
35
N/A
|
99
+184%
|
7
-93%
|
157
+2 056%
|
138
-13%
|
106
-23%
|
160
+52%
|
22
-87%
|
(148)
N/A
|
(196)
-32%
|
(849)
-333%
|
(1 097)
-29%
|
(1 121)
-2%
|
(2 058)
-84%
|
(2 054)
+0%
|
(1 784)
+13%
|
(1 788)
0%
|
46
N/A
|
33
-28%
|
(4)
N/A
|
(98)
-2 290%
|
(150)
-52%
|
(279)
-86%
|
(291)
-4%
|
(345)
-19%
|
(26)
+92%
|
(106)
-306%
|
172
N/A
|
437
+154%
|
631
+45%
|
856
+36%
|
827
-3%
|
732
-11%
|
207
-72%
|
286
+38%
|
251
-12%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(104)
|
(162)
|
(113)
|
(123)
|
(121)
|
(102)
|
(171)
|
(172)
|
(178)
|
(172)
|
(209)
|
(198)
|
(166)
|
(135)
|
(66)
|
(44)
|
(35)
|
(23)
|
(20)
|
2
|
13
|
(2)
|
(54)
|
(42)
|
(39)
|
(24)
|
90
|
12
|
(74)
|
(175)
|
(300)
|
(304)
|
(255)
|
(218)
|
(183)
|
(125)
|
(124)
|
(61)
|
(63)
|
(52)
|
(36)
|
(56)
|
(65)
|
(44)
|
(78)
|
(75)
|
(260)
|
(293)
|
(263)
|
(268)
|
(46)
|
(40)
|
(59)
|
(46)
|
30
|
(6)
|
(55)
|
(25)
|
11
|
372
|
358
|
306
|
294
|
(27)
|
(58)
|
(23)
|
18
|
131
|
6
|
(20)
|
(56)
|
17
|
(11)
|
(96)
|
(116)
|
(137)
|
(199)
|
(163)
|
(144)
|
(19)
|
(42)
|
(49)
|
|
| Income from Continuing Operations |
177
|
261
|
480
|
474
|
478
|
479
|
305
|
316
|
322
|
300
|
293
|
293
|
248
|
192
|
136
|
103
|
78
|
46
|
22
|
(26)
|
25
|
10
|
222
|
211
|
11
|
(83)
|
(306)
|
(89)
|
281
|
681
|
693
|
704
|
566
|
472
|
558
|
394
|
339
|
129
|
(149)
|
(244)
|
(255)
|
(115)
|
31
|
93
|
146
|
(76)
|
(225)
|
(193)
|
(256)
|
(110)
|
91
|
66
|
101
|
(25)
|
(118)
|
(202)
|
(904)
|
(1 122)
|
(1 110)
|
(1 686)
|
(1 697)
|
(1 478)
|
(1 495)
|
19
|
(25)
|
(27)
|
(80)
|
(18)
|
(273)
|
(311)
|
(401)
|
(9)
|
(116)
|
76
|
321
|
494
|
657
|
665
|
589
|
187
|
243
|
202
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(9)
|
(14)
|
(10)
|
(11)
|
(10)
|
(42)
|
(57)
|
(138)
|
(197)
|
(174)
|
(35)
|
(61)
|
(18)
|
|
| Net Income (Common) |
177
N/A
|
261
+47%
|
480
+84%
|
474
-1%
|
478
+1%
|
479
+0%
|
305
-36%
|
316
+4%
|
322
+2%
|
300
-7%
|
293
-2%
|
293
0%
|
248
-16%
|
192
-23%
|
136
-29%
|
103
-24%
|
78
-24%
|
46
-41%
|
22
-52%
|
(26)
N/A
|
25
N/A
|
10
-60%
|
222
+2 101%
|
211
-5%
|
11
-95%
|
(83)
N/A
|
(306)
-271%
|
(89)
+71%
|
281
N/A
|
681
+142%
|
693
+2%
|
704
+2%
|
566
-20%
|
472
-17%
|
558
+18%
|
394
-29%
|
339
-14%
|
129
-62%
|
(149)
N/A
|
(244)
-64%
|
(256)
-5%
|
(117)
+54%
|
31
N/A
|
93
+204%
|
147
+59%
|
(74)
N/A
|
(225)
-204%
|
(193)
+14%
|
(256)
-33%
|
(110)
+57%
|
91
N/A
|
66
-28%
|
101
+53%
|
(25)
N/A
|
(103)
-317%
|
(534)
-421%
|
(904)
-69%
|
(1 122)
-24%
|
(863)
+23%
|
(1 686)
-95%
|
(1 697)
-1%
|
(1 393)
+18%
|
(1 409)
-1%
|
19
N/A
|
(31)
N/A
|
(33)
-8%
|
(86)
-158%
|
(18)
+79%
|
(276)
-1 398%
|
(320)
-16%
|
(415)
-29%
|
(19)
+95%
|
(128)
-571%
|
66
N/A
|
279
+325%
|
438
+57%
|
519
+19%
|
468
-10%
|
415
-11%
|
152
-63%
|
183
+20%
|
184
+1%
|
|
| EPS (Diluted) |
0.77
N/A
|
1.13
+47%
|
2.07
+83%
|
2.04
-1%
|
2.03
0%
|
2.07
+2%
|
1.31
-37%
|
1.37
+5%
|
1.39
+1%
|
1.29
-7%
|
1.26
-2%
|
1.26
N/A
|
1.07
-15%
|
0.83
-22%
|
0.58
-30%
|
0.44
-24%
|
0.33
-25%
|
0.2
-39%
|
0.1
-50%
|
-0.11
N/A
|
0.11
N/A
|
0.04
-64%
|
0.96
+2 300%
|
0.91
-5%
|
0.05
-95%
|
-0.35
N/A
|
-1.32
-277%
|
-0.38
+71%
|
1.19
N/A
|
2.94
+147%
|
2.99
+2%
|
3.04
+2%
|
2.44
-20%
|
2.03
-17%
|
2.4
+18%
|
1.69
-30%
|
1.45
-14%
|
0.55
-62%
|
-0.64
N/A
|
-1.05
-64%
|
-1.1
-5%
|
-0.51
+54%
|
0.13
N/A
|
0.39
+200%
|
0.63
+62%
|
-0.31
N/A
|
-0.97
-213%
|
-0.83
+14%
|
-1.11
-34%
|
-0.48
+57%
|
0.39
N/A
|
0.28
-28%
|
0.44
+57%
|
-0.1
N/A
|
-0.44
-340%
|
-2.3
-423%
|
-3.9
-70%
|
-4.84
-24%
|
-3.71
+23%
|
-7.27
-96%
|
-7.31
-1%
|
-6
+18%
|
-6.07
-1%
|
0.08
N/A
|
-0.13
N/A
|
-0.14
-8%
|
-0.37
-164%
|
-0.05
+86%
|
-0.72
-1 340%
|
-0.83
-15%
|
-1.09
-31%
|
-0.05
+95%
|
-0.33
-560%
|
0.18
N/A
|
0.76
+322%
|
1.18
+55%
|
1.41
+19%
|
1.29
-9%
|
1.16
-10%
|
0.43
-63%
|
0.51
+19%
|
0.53
+4%
|
|