Lockheed Martin Corp
BMV:LMT
Income Statement
Earnings Waterfall
Lockheed Martin Corp
Income Statement
Lockheed Martin Corp
| 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 |
651
|
616
|
591
|
581
|
573
|
547
|
517
|
487
|
455
|
442
|
434
|
425
|
407
|
395
|
379
|
370
|
374
|
372
|
369
|
361
|
360
|
361
|
350
|
352
|
346
|
345
|
351
|
332
|
328
|
310
|
299
|
308
|
321
|
333
|
344
|
345
|
343
|
341
|
345
|
354
|
365
|
377
|
385
|
383
|
379
|
371
|
358
|
350
|
344
|
341
|
339
|
340
|
347
|
366
|
388
|
443
|
515
|
576
|
634
|
663
|
653
|
648
|
648
|
651
|
651
|
656
|
671
|
668
|
684
|
682
|
667
|
653
|
630
|
616
|
599
|
591
|
583
|
576
|
572
|
569
|
564
|
563
|
567
|
623
|
690
|
772
|
864
|
916
|
969
|
1 007
|
1 026
|
1 036
|
1 049
|
1 062
|
1 092
|
0
|
|
| Revenue |
25 209
N/A
|
25 811
+2%
|
26 132
+1%
|
26 578
+2%
|
27 671
+4%
|
29 090
+5%
|
30 626
+5%
|
31 824
+4%
|
33 112
+4%
|
34 179
+3%
|
34 539
+1%
|
35 526
+3%
|
35 667
+0%
|
36 186
+1%
|
36 949
+2%
|
37 213
+1%
|
37 939
+2%
|
38 605
+2%
|
39 009
+1%
|
39 620
+2%
|
39 681
+0%
|
40 371
+2%
|
41 861
+4%
|
41 862
+0%
|
42 570
+2%
|
42 958
+1%
|
42 440
-1%
|
41 372
-3%
|
42 833
+4%
|
42 734
0%
|
42 924
+0%
|
43 867
+2%
|
44 247
+1%
|
44 537
+1%
|
45 113
+1%
|
45 671
+1%
|
45 960
+1%
|
46 273
+1%
|
47 049
+2%
|
46 499
-1%
|
47 166
+1%
|
47 544
+1%
|
47 294
-1%
|
47 182
0%
|
46 959
0%
|
46 446
-1%
|
45 924
-1%
|
45 358
-1%
|
44 938
-1%
|
44 836
0%
|
44 603
-1%
|
39 946
-10%
|
39 407
-1%
|
36 946
-6%
|
35 892
-3%
|
40 536
+13%
|
40 793
+1%
|
43 525
+7%
|
45 016
+3%
|
47 290
+5%
|
48 092
+2%
|
49 078
+2%
|
49 868
+2%
|
49 960
+0%
|
50 383
+1%
|
51 218
+2%
|
53 195
+4%
|
53 762
+1%
|
56 463
+5%
|
57 492
+2%
|
58 345
+1%
|
59 812
+3%
|
61 127
+2%
|
62 920
+3%
|
64 244
+2%
|
65 398
+2%
|
66 005
+1%
|
66 814
+1%
|
66 347
-1%
|
67 044
+1%
|
65 750
-2%
|
64 167
-2%
|
64 722
+1%
|
65 984
+2%
|
66 146
+0%
|
67 393
+2%
|
67 688
+0%
|
67 571
0%
|
69 640
+3%
|
71 069
+2%
|
71 295
+0%
|
71 043
0%
|
71 811
+1%
|
71 844
+0%
|
73 349
+2%
|
75 048
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(23 578)
|
(24 096)
|
(24 302)
|
(24 456)
|
(25 688)
|
(27 180)
|
(28 731)
|
(29 807)
|
(31 140)
|
(32 084)
|
(32 465)
|
(33 378)
|
(33 445)
|
(33 839)
|
(34 503)
|
(34 676)
|
(35 184)
|
(35 668)
|
(35 885)
|
(36 186)
|
(36 097)
|
(36 573)
|
(37 720)
|
(37 628)
|
(38 177)
|
(38 428)
|
(37 934)
|
(36 798)
|
(38 260)
|
(38 355)
|
(38 681)
|
(39 720)
|
(40 152)
|
(40 393)
|
(40 988)
|
(41 551)
|
(41 978)
|
(42 334)
|
(43 042)
|
(42 619)
|
(43 091)
|
(43 300)
|
(43 042)
|
(42 938)
|
(42 653)
|
(42 088)
|
(41 425)
|
(40 775)
|
(40 055)
|
(39 836)
|
(39 512)
|
(35 328)
|
(34 832)
|
(32 717)
|
(31 826)
|
(35 951)
|
(36 307)
|
(38 804)
|
(40 023)
|
(41 875)
|
(42 719)
|
(43 279)
|
(43 853)
|
(43 739)
|
(43 760)
|
(44 402)
|
(46 058)
|
(46 325)
|
(48 563)
|
(49 448)
|
(50 159)
|
(51 445)
|
(52 857)
|
(54 430)
|
(55 681)
|
(56 717)
|
(57 193)
|
(58 064)
|
(57 431)
|
(57 947)
|
(56 966)
|
(55 578)
|
(56 315)
|
(57 597)
|
(57 622)
|
(58 735)
|
(59 102)
|
(59 000)
|
(61 122)
|
(62 424)
|
(62 581)
|
(64 026)
|
(64 464)
|
(65 914)
|
(67 296)
|
(67 363)
|
|
| Gross Profit |
1 631
N/A
|
1 715
+5%
|
1 830
+7%
|
2 122
+16%
|
1 983
-7%
|
1 910
-4%
|
1 895
-1%
|
2 017
+6%
|
1 972
-2%
|
2 095
+6%
|
2 074
-1%
|
2 148
+4%
|
2 222
+3%
|
2 347
+6%
|
2 446
+4%
|
2 537
+4%
|
2 755
+9%
|
2 937
+7%
|
3 124
+6%
|
3 434
+10%
|
3 584
+4%
|
3 798
+6%
|
4 141
+9%
|
4 234
+2%
|
4 393
+4%
|
4 530
+3%
|
4 506
-1%
|
4 574
+2%
|
4 573
0%
|
4 379
-4%
|
4 243
-3%
|
4 147
-2%
|
4 095
-1%
|
4 144
+1%
|
4 125
0%
|
4 120
0%
|
3 982
-3%
|
3 939
-1%
|
4 007
+2%
|
3 880
-3%
|
4 075
+5%
|
4 244
+4%
|
4 252
+0%
|
4 244
0%
|
4 306
+1%
|
4 358
+1%
|
4 499
+3%
|
4 583
+2%
|
4 883
+7%
|
5 000
+2%
|
5 091
+2%
|
4 618
-9%
|
4 575
-1%
|
4 229
-8%
|
4 066
-4%
|
4 585
+13%
|
4 486
-2%
|
4 721
+5%
|
4 993
+6%
|
5 415
+8%
|
5 373
-1%
|
5 799
+8%
|
6 015
+4%
|
6 221
+3%
|
6 623
+6%
|
6 816
+3%
|
7 137
+5%
|
7 437
+4%
|
7 900
+6%
|
8 044
+2%
|
8 186
+2%
|
8 367
+2%
|
8 270
-1%
|
8 490
+3%
|
8 563
+1%
|
8 681
+1%
|
8 812
+2%
|
8 750
-1%
|
8 916
+2%
|
9 097
+2%
|
8 784
-3%
|
8 589
-2%
|
8 407
-2%
|
8 387
0%
|
8 524
+2%
|
8 658
+2%
|
8 586
-1%
|
8 571
0%
|
8 518
-1%
|
8 645
+1%
|
8 714
+1%
|
7 017
-19%
|
7 347
+5%
|
5 930
-19%
|
6 053
+2%
|
7 685
+27%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(15)
|
(334)
|
(334)
|
(334)
|
0
|
211
|
233
|
281
|
5
|
248
|
336
|
305
|
19
|
327
|
389
|
492
|
475
|
420
|
314
|
276
|
220
|
218
|
225
|
231
|
261
|
(268)
|
22
|
(21)
|
(56)
|
245
|
178
|
250
|
(39)
|
281
|
335
|
288
|
(3)
|
301
|
312
|
359
|
2
|
361
|
345
|
323
|
(100)
|
190
|
266
|
375
|
44
|
420
|
335
|
208
|
166
|
444
|
426
|
391
|
(59)
|
37
|
10
|
10
|
93
|
114
|
100
|
69
|
(10)
|
83
|
123
|
104
|
(35)
|
90
|
56
|
103
|
(53)
|
(1 606)
|
(34)
|
(79)
|
(12)
|
(19)
|
46
|
75
|
27
|
9
|
92
|
109
|
84
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(15)
|
(334)
|
(334)
|
(334)
|
0
|
211
|
233
|
281
|
5
|
248
|
336
|
305
|
19
|
327
|
389
|
492
|
475
|
420
|
314
|
276
|
220
|
218
|
225
|
231
|
261
|
(268)
|
22
|
(21)
|
(56)
|
245
|
178
|
250
|
(39)
|
281
|
335
|
288
|
(3)
|
301
|
312
|
359
|
2
|
361
|
345
|
323
|
(100)
|
190
|
266
|
375
|
44
|
420
|
335
|
208
|
166
|
444
|
426
|
391
|
(59)
|
37
|
10
|
10
|
93
|
114
|
100
|
69
|
(10)
|
83
|
123
|
104
|
(35)
|
90
|
56
|
103
|
(53)
|
(1 606)
|
(34)
|
(79)
|
(12)
|
(19)
|
46
|
75
|
27
|
9
|
92
|
109
|
84
|
|
| Operating Income |
1 631
N/A
|
1 715
+5%
|
1 830
+7%
|
2 122
+16%
|
1 983
-7%
|
1 910
-4%
|
1 895
-1%
|
1 990
+5%
|
1 972
-1%
|
2 095
+6%
|
2 074
-1%
|
2 133
+3%
|
1 888
-11%
|
2 013
+7%
|
2 112
+5%
|
2 537
+20%
|
2 966
+17%
|
3 170
+7%
|
3 405
+7%
|
3 439
+1%
|
3 832
+11%
|
4 134
+8%
|
4 446
+8%
|
4 253
-4%
|
4 720
+11%
|
4 919
+4%
|
4 998
+2%
|
5 049
+1%
|
4 993
-1%
|
4 693
-6%
|
4 519
-4%
|
4 367
-3%
|
4 313
-1%
|
4 369
+1%
|
4 356
0%
|
4 381
+1%
|
3 714
-15%
|
3 961
+7%
|
3 986
+1%
|
3 824
-4%
|
4 320
+13%
|
4 422
+2%
|
4 502
+2%
|
4 205
-7%
|
4 587
+9%
|
4 693
+2%
|
4 787
+2%
|
4 580
-4%
|
5 184
+13%
|
5 312
+2%
|
5 450
+3%
|
4 620
-15%
|
4 936
+7%
|
4 574
-7%
|
4 389
-4%
|
4 485
+2%
|
4 676
+4%
|
4 987
+7%
|
5 368
+8%
|
5 459
+2%
|
5 793
+6%
|
6 134
+6%
|
6 223
+1%
|
6 387
+3%
|
7 067
+11%
|
7 242
+2%
|
7 528
+4%
|
7 378
-2%
|
7 937
+8%
|
8 054
+1%
|
8 196
+2%
|
8 460
+3%
|
8 384
-1%
|
8 590
+2%
|
8 632
+0%
|
8 671
+0%
|
8 895
+3%
|
8 873
0%
|
9 020
+2%
|
9 062
+0%
|
8 874
-2%
|
8 645
-3%
|
8 510
-2%
|
8 334
-2%
|
6 918
-17%
|
8 624
+25%
|
8 507
-1%
|
8 559
+1%
|
8 499
-1%
|
8 691
+2%
|
8 789
+1%
|
7 044
-20%
|
7 356
+4%
|
6 022
-18%
|
6 162
+2%
|
7 769
+26%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(651)
|
(616)
|
(591)
|
(441)
|
(573)
|
(547)
|
(517)
|
(271)
|
(455)
|
(442)
|
(434)
|
(163)
|
(407)
|
(395)
|
(379)
|
84
|
(374)
|
(291)
|
(234)
|
95
|
(225)
|
(203)
|
(246)
|
44
|
(188)
|
(291)
|
(297)
|
(332)
|
(328)
|
(310)
|
(299)
|
(30)
|
(321)
|
(333)
|
(344)
|
(401)
|
(343)
|
(341)
|
(345)
|
18
|
(365)
|
(377)
|
(385)
|
(39)
|
(379)
|
(371)
|
(358)
|
35
|
(344)
|
(341)
|
(339)
|
52
|
(347)
|
(366)
|
(388)
|
(134)
|
(515)
|
(576)
|
(634)
|
(154)
|
(653)
|
(648)
|
(648)
|
(294)
|
(651)
|
(656)
|
(671)
|
(616)
|
(684)
|
(682)
|
(667)
|
(653)
|
(630)
|
(616)
|
(599)
|
(591)
|
(583)
|
(576)
|
(474)
|
(207)
|
(278)
|
(420)
|
(548)
|
(623)
|
(878)
|
(857)
|
(936)
|
(940)
|
(1 057)
|
(1 046)
|
(1 071)
|
(958)
|
(1 032)
|
(1 054)
|
(1 065)
|
(1 035)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(1 112)
|
0
|
0
|
0
|
(187)
|
0
|
0
|
0
|
(306)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
71
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(178)
|
(220)
|
0
|
(373)
|
(234)
|
(136)
|
(136)
|
(39)
|
(23)
|
(48)
|
(78)
|
(78)
|
(55)
|
(396)
|
(366)
|
(366)
|
(366)
|
0
|
0
|
0
|
(15)
|
(82)
|
(162)
|
(162)
|
(147)
|
(80)
|
0
|
0
|
0
|
0
|
0
|
(96)
|
(96)
|
(96)
|
(45)
|
51
|
51
|
85
|
0
|
(128)
|
(128)
|
(27)
|
(191)
|
(63)
|
(1 763)
|
(1 736)
|
(1 700)
|
(3 234)
|
(1 534)
|
(1 634)
|
0
|
0
|
0
|
(92)
|
0
|
(179)
|
(179)
|
(87)
|
0
|
(66)
|
(66)
|
(66)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(717)
|
(700)
|
(297)
|
8
|
(794)
|
(777)
|
(910)
|
0
|
78
|
29
|
183
|
0
|
295
|
390
|
436
|
(10)
|
361
|
255
|
165
|
(16)
|
37
|
0
|
35
|
0
|
(9)
|
62
|
14
|
(91)
|
(84)
|
(72)
|
(5)
|
(155)
|
154
|
89
|
72
|
18
|
326
|
354
|
314
|
(75)
|
(35)
|
(23)
|
(14)
|
(46)
|
16
|
(4)
|
(7)
|
(64)
|
4
|
3
|
1
|
5
|
6
|
8
|
8
|
30
|
28
|
26
|
26
|
(471)
|
(213)
|
(427)
|
(646)
|
(847)
|
(845)
|
(841)
|
(834)
|
(828)
|
(785)
|
(737)
|
(688)
|
(651)
|
(428)
|
(241)
|
(25)
|
182
|
295
|
390
|
464
|
431
|
504
|
569
|
552
|
603
|
573
|
522
|
572
|
571
|
497
|
415
|
307
|
221
|
97
|
(12)
|
(121)
|
(746)
|
|
| Pre-Tax Income |
263
N/A
|
399
+52%
|
942
+136%
|
577
-39%
|
616
+7%
|
586
-5%
|
468
-20%
|
1 532
+227%
|
1 595
+4%
|
1 682
+5%
|
1 823
+8%
|
1 664
-9%
|
1 776
+7%
|
2 008
+13%
|
2 169
+8%
|
2 616
+21%
|
2 953
+13%
|
3 134
+6%
|
3 336
+6%
|
3 592
+8%
|
3 644
+1%
|
3 931
+8%
|
4 235
+8%
|
4 368
+3%
|
4 523
+4%
|
4 690
+4%
|
4 715
+1%
|
4 626
-2%
|
4 581
-1%
|
4 311
-6%
|
4 215
-2%
|
4 182
-1%
|
4 146
-1%
|
4 125
-1%
|
3 906
-5%
|
3 778
-3%
|
3 697
-2%
|
3 601
-3%
|
3 721
+3%
|
3 631
-2%
|
3 784
+4%
|
3 983
+5%
|
4 080
+2%
|
4 072
0%
|
4 146
+2%
|
4 240
+2%
|
4 367
+3%
|
4 155
-5%
|
4 478
+8%
|
4 608
+3%
|
4 746
+3%
|
4 677
-1%
|
4 595
-2%
|
4 216
-8%
|
3 994
-5%
|
4 299
+8%
|
4 027
-6%
|
4 275
+6%
|
4 613
+8%
|
4 754
+3%
|
4 927
+4%
|
5 059
+3%
|
4 929
-3%
|
5 246
+6%
|
5 571
+6%
|
5 649
+1%
|
5 927
+5%
|
5 838
-2%
|
6 423
+10%
|
6 686
+4%
|
6 892
+3%
|
7 241
+5%
|
7 326
+1%
|
7 605
+4%
|
7 880
+4%
|
8 235
+5%
|
8 416
+2%
|
8 624
+2%
|
7 247
-16%
|
7 550
+4%
|
7 400
-2%
|
5 560
-25%
|
6 980
+26%
|
6 680
-4%
|
6 613
-1%
|
8 289
+25%
|
8 143
-2%
|
8 098
-1%
|
7 939
-2%
|
7 881
-1%
|
7 846
0%
|
6 220
-21%
|
6 421
+3%
|
4 890
-24%
|
4 910
+0%
|
5 922
+21%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(122)
|
(57)
|
(213)
|
(44)
|
(57)
|
(136)
|
(101)
|
(479)
|
(501)
|
(534)
|
(585)
|
(398)
|
(432)
|
(499)
|
(540)
|
(791)
|
(906)
|
(968)
|
(968)
|
(1 063)
|
(1 016)
|
(1 105)
|
(1 272)
|
(1 335)
|
(1 450)
|
(1 513)
|
(1 522)
|
(1 459)
|
(1 437)
|
(1 329)
|
(1 229)
|
(1 215)
|
(1 285)
|
(1 267)
|
(1 277)
|
(1 164)
|
1 282
|
1 409
|
1 397
|
(964)
|
(1 005)
|
(1 171)
|
(1 206)
|
(1 327)
|
(1 308)
|
(1 324)
|
(1 336)
|
(1 205)
|
(1 356)
|
(1 456)
|
(1 548)
|
(1 424)
|
(1 397)
|
(1 232)
|
(1 142)
|
(1 173)
|
(973)
|
(997)
|
(1 002)
|
(1 093)
|
(1 191)
|
(1 267)
|
(1 263)
|
(1 470)
|
(1 427)
|
(1 297)
|
(1 065)
|
(835)
|
(873)
|
(879)
|
(950)
|
(1 011)
|
(1 083)
|
(1 156)
|
(1 286)
|
(1 347)
|
(1 408)
|
(1 427)
|
(1 189)
|
(1 235)
|
(1 189)
|
(855)
|
(1 111)
|
(948)
|
(925)
|
(1 229)
|
(1 177)
|
(1 178)
|
(1 163)
|
(1 145)
|
(1 171)
|
(884)
|
(918)
|
(686)
|
(710)
|
(905)
|
|
| Income from Continuing Operations |
141
|
342
|
729
|
533
|
559
|
450
|
367
|
1 053
|
1 094
|
1 148
|
1 238
|
1 266
|
1 344
|
1 509
|
1 629
|
1 825
|
2 047
|
2 166
|
2 368
|
2 529
|
2 628
|
2 826
|
2 963
|
3 033
|
3 073
|
3 177
|
3 193
|
3 167
|
3 144
|
2 982
|
2 986
|
2 967
|
2 861
|
2 858
|
2 629
|
2 614
|
4 979
|
5 010
|
5 118
|
2 667
|
2 779
|
2 812
|
2 874
|
2 745
|
2 838
|
2 916
|
3 031
|
2 950
|
3 122
|
3 152
|
3 198
|
3 253
|
3 198
|
2 984
|
2 852
|
3 126
|
3 054
|
3 278
|
3 611
|
3 661
|
3 736
|
3 792
|
3 666
|
3 776
|
4 144
|
4 352
|
4 862
|
5 003
|
5 550
|
5 807
|
5 942
|
6 230
|
6 243
|
6 449
|
6 594
|
6 888
|
7 008
|
7 197
|
6 058
|
6 315
|
6 211
|
4 705
|
5 869
|
5 732
|
5 688
|
7 060
|
6 966
|
6 920
|
6 776
|
6 736
|
6 675
|
5 336
|
5 503
|
4 204
|
4 200
|
5 017
|
|
| Net Income (Common) |
(933)
N/A
|
(738)
+21%
|
(661)
+10%
|
500
N/A
|
532
+6%
|
435
-18%
|
362
-17%
|
1 053
+191%
|
1 094
+4%
|
1 148
+5%
|
1 238
+8%
|
1 266
+2%
|
1 344
+6%
|
1 509
+12%
|
1 629
+8%
|
1 825
+12%
|
2 047
+12%
|
2 166
+6%
|
2 368
+9%
|
2 529
+7%
|
2 628
+4%
|
2 826
+8%
|
2 963
+5%
|
3 033
+2%
|
3 073
+1%
|
3 177
+3%
|
3 193
+1%
|
3 217
+1%
|
3 153
-2%
|
3 005
-5%
|
3 020
+0%
|
2 973
-2%
|
2 891
-3%
|
2 981
+3%
|
2 744
-8%
|
2 878
+5%
|
5 203
+81%
|
5 121
-2%
|
5 261
+3%
|
2 655
-50%
|
2 793
+5%
|
2 832
+1%
|
2 859
+1%
|
2 745
-4%
|
2 838
+3%
|
2 916
+3%
|
3 062
+5%
|
2 981
-3%
|
3 153
+6%
|
3 183
+1%
|
3 198
+0%
|
3 614
+13%
|
3 559
-2%
|
3 599
+1%
|
3 576
-1%
|
3 605
+1%
|
3 625
+1%
|
3 717
+3%
|
5 247
+41%
|
5 173
-1%
|
5 193
+0%
|
5 127
-1%
|
3 695
-28%
|
1 963
-47%
|
2 331
+19%
|
2 539
+9%
|
3 049
+20%
|
5 046
+65%
|
5 593
+11%
|
5 850
+5%
|
5 985
+2%
|
6 230
+4%
|
6 243
+0%
|
6 449
+3%
|
6 539
+1%
|
6 833
+4%
|
6 953
+2%
|
7 142
+3%
|
6 058
-15%
|
6 315
+4%
|
6 211
-2%
|
4 705
-24%
|
5 869
+25%
|
5 732
-2%
|
5 688
-1%
|
7 060
+24%
|
6 966
-1%
|
6 920
-1%
|
6 776
-2%
|
6 736
-1%
|
6 675
-1%
|
5 336
-20%
|
5 503
+3%
|
4 204
-24%
|
4 200
0%
|
5 017
+19%
|
|
| EPS (Diluted) |
-2.09
N/A
|
-1.63
+22%
|
-1.45
+11%
|
1.1
N/A
|
1.17
+6%
|
0.96
-18%
|
0.81
-16%
|
2.34
+189%
|
2.44
+4%
|
2.56
+5%
|
2.77
+8%
|
2.83
+2%
|
3.01
+6%
|
3.34
+11%
|
3.64
+9%
|
4.09
+12%
|
4.63
+13%
|
4.84
+5%
|
5.48
+13%
|
5.8
+6%
|
6.08
+5%
|
6.62
+9%
|
6.97
+5%
|
7.1
+2%
|
7.37
+4%
|
7.75
+5%
|
7.84
+1%
|
7.85
+0%
|
7.93
+1%
|
7.68
-3%
|
7.83
+2%
|
7.63
-3%
|
7.65
+0%
|
7.78
+2%
|
7.54
-3%
|
7.81
+4%
|
14.75
+89%
|
14.77
+0%
|
15.77
+7%
|
7.81
-50%
|
8.49
+9%
|
8.61
+1%
|
8.7
+1%
|
8.36
-4%
|
8.69
+4%
|
8.94
+3%
|
9.34
+4%
|
9.13
-2%
|
9.69
+6%
|
9.88
+2%
|
9.93
+1%
|
11.2
+13%
|
11.11
-1%
|
11.52
+4%
|
11.43
-1%
|
11.45
+0%
|
11.74
+3%
|
12.1
+3%
|
17.36
+43%
|
17.06
-2%
|
17.73
+4%
|
17.6
-1%
|
12.74
-28%
|
6.75
-47%
|
8.09
+20%
|
8.84
+9%
|
10.63
+20%
|
17.59
+65%
|
19.67
+12%
|
20.6
+5%
|
21.08
+2%
|
21.95
+4%
|
22.09
+1%
|
22.96
+4%
|
23.3
+1%
|
24.29
+4%
|
24.83
+2%
|
25.65
+3%
|
21.84
-15%
|
22.76
+4%
|
23.07
+1%
|
17.64
-24%
|
22.13
+25%
|
21.66
-2%
|
22.24
+3%
|
27.83
+25%
|
27.84
+0%
|
27.55
-1%
|
28.04
+2%
|
28.11
+0%
|
27.97
0%
|
22.31
-20%
|
23.38
+5%
|
17.94
-23%
|
18.04
+1%
|
21.49
+19%
|
|