Las Vegas Sands Corp
BMV:LVS
Income Statement
Earnings Waterfall
Las Vegas Sands Corp
Income Statement
Las Vegas Sands Corp
| 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 |
131
|
138
|
132
|
118
|
114
|
96
|
91
|
96
|
111
|
136
|
149
|
180
|
207
|
245
|
325
|
359
|
377
|
422
|
378
|
355
|
353
|
322
|
329
|
341
|
329
|
307
|
302
|
296
|
290
|
283
|
274
|
268
|
260
|
259
|
263
|
267
|
271
|
271
|
274
|
275
|
275
|
274
|
269
|
266
|
266
|
265
|
268
|
266
|
264
|
274
|
283
|
298
|
316
|
327
|
338
|
352
|
395
|
446
|
498
|
548
|
559
|
449
|
436
|
407
|
404
|
523
|
549
|
593
|
616
|
621
|
623
|
627
|
653
|
702
|
764
|
812
|
829
|
818
|
782
|
758
|
737
|
727
|
719
|
727
|
735
|
746
|
|
| Revenue |
1 023
N/A
|
1 197
+17%
|
1 362
+14%
|
1 494
+10%
|
1 588
+6%
|
1 741
+10%
|
1 867
+7%
|
1 986
+6%
|
2 101
+6%
|
2 237
+6%
|
2 335
+4%
|
2 431
+4%
|
2 538
+4%
|
2 951
+16%
|
3 401
+15%
|
3 901
+15%
|
4 345
+11%
|
4 390
+1%
|
4 390
+0%
|
4 337
-1%
|
4 372
+1%
|
4 563
+4%
|
4 819
+6%
|
5 355
+11%
|
6 122
+14%
|
6 853
+12%
|
7 630
+11%
|
8 381
+10%
|
8 881
+6%
|
9 411
+6%
|
10 062
+7%
|
10 298
+2%
|
10 598
+3%
|
11 131
+5%
|
11 671
+5%
|
12 332
+6%
|
13 191
+7%
|
13 770
+4%
|
14 478
+5%
|
14 859
+3%
|
14 824
0%
|
14 584
-2%
|
13 585
-7%
|
12 882
-5%
|
12 243
-5%
|
11 688
-5%
|
11 393
-3%
|
11 122
-2%
|
11 197
+1%
|
11 271
+1%
|
11 622
+3%
|
12 081
+4%
|
12 273
+2%
|
12 728
+4%
|
13 240
+4%
|
13 434
+1%
|
13 645
+2%
|
13 729
+1%
|
13 796
+0%
|
13 827
+0%
|
13 705
-1%
|
12 127
-12%
|
9 898
-18%
|
6 626
-33%
|
3 822
-42%
|
2 940
-23%
|
2 719
-8%
|
3 830
+41%
|
4 241
+11%
|
4 234
0%
|
3 981
-6%
|
3 853
-3%
|
4 001
+4%
|
4 110
+3%
|
5 287
+29%
|
6 784
+28%
|
8 574
+26%
|
10 372
+21%
|
11 211
+8%
|
11 430
+2%
|
11 317
-1%
|
11 298
0%
|
11 201
-1%
|
11 615
+4%
|
12 264
+6%
|
13 017
+6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(437)
|
(542)
|
(642)
|
(727)
|
(789)
|
(873)
|
(953)
|
(1 032)
|
(1 095)
|
(1 164)
|
(1 239)
|
(1 312)
|
(1 438)
|
(1 746)
|
(2 049)
|
(2 378)
|
(2 693)
|
(2 769)
|
(2 808)
|
(2 800)
|
(2 788)
|
(2 877)
|
(3 019)
|
(3 285)
|
(3 605)
|
(3 875)
|
(4 177)
|
(4 442)
|
(4 620)
|
(4 923)
|
(5 228)
|
(5 451)
|
(5 732)
|
(6 070)
|
(6 423)
|
(6 770)
|
(7 183)
|
(7 516)
|
(7 869)
|
(8 038)
|
(8 010)
|
(7 745)
|
(7 189)
|
(6 809)
|
(6 424)
|
(6 117)
|
(5 993)
|
(5 787)
|
(5 735)
|
(5 686)
|
(5 777)
|
(5 951)
|
(6 077)
|
(6 329)
|
(6 532)
|
(6 709)
|
(6 857)
|
(6 974)
|
(7 044)
|
(7 027)
|
(6 907)
|
(6 099)
|
(5 103)
|
(3 702)
|
(2 491)
|
(2 119)
|
(2 019)
|
(2 442)
|
(2 635)
|
(2 626)
|
(2 514)
|
(2 405)
|
(2 398)
|
(2 460)
|
(2 938)
|
(3 629)
|
(4 438)
|
(5 205)
|
(5 572)
|
(5 698)
|
(5 725)
|
(5 777)
|
(6 039)
|
(6 158)
|
(6 417)
|
(6 536)
|
|
| Gross Profit |
586
N/A
|
655
+12%
|
720
+10%
|
767
+7%
|
799
+4%
|
867
+9%
|
915
+5%
|
954
+4%
|
1 006
+6%
|
1 073
+7%
|
1 096
+2%
|
1 119
+2%
|
1 101
-2%
|
1 205
+9%
|
1 352
+12%
|
1 522
+13%
|
1 652
+8%
|
1 621
-2%
|
1 582
-2%
|
1 537
-3%
|
1 584
+3%
|
1 686
+6%
|
1 800
+7%
|
2 069
+15%
|
2 517
+22%
|
2 978
+18%
|
3 453
+16%
|
3 939
+14%
|
4 262
+8%
|
4 488
+5%
|
4 833
+8%
|
4 847
+0%
|
4 867
+0%
|
5 062
+4%
|
5 248
+4%
|
5 562
+6%
|
6 008
+8%
|
6 253
+4%
|
6 609
+6%
|
6 821
+3%
|
6 814
0%
|
6 838
+0%
|
6 396
-6%
|
6 074
-5%
|
5 819
-4%
|
5 571
-4%
|
5 400
-3%
|
5 335
-1%
|
5 462
+2%
|
5 585
+2%
|
5 844
+5%
|
6 130
+5%
|
6 196
+1%
|
6 399
+3%
|
6 708
+5%
|
6 725
+0%
|
6 788
+1%
|
6 755
0%
|
6 752
0%
|
6 800
+1%
|
6 798
0%
|
6 028
-11%
|
4 795
-20%
|
2 924
-39%
|
1 331
-54%
|
821
-38%
|
700
-15%
|
1 388
+98%
|
1 606
+16%
|
1 608
+0%
|
1 467
-9%
|
1 448
-1%
|
1 603
+11%
|
1 650
+3%
|
2 349
+42%
|
3 155
+34%
|
4 136
+31%
|
5 167
+25%
|
5 639
+9%
|
5 732
+2%
|
5 592
-2%
|
5 521
-1%
|
5 162
-7%
|
5 457
+6%
|
5 847
+7%
|
6 481
+11%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(405)
|
(423)
|
(443)
|
(453)
|
(359)
|
(377)
|
(401)
|
(427)
|
(455)
|
(496)
|
(538)
|
(600)
|
(737)
|
(874)
|
(1 050)
|
(1 232)
|
(1 312)
|
(1 412)
|
(1 439)
|
(1 484)
|
(1 497)
|
(1 536)
|
(1 544)
|
(1 593)
|
(1 702)
|
(1 743)
|
(1 874)
|
(1 948)
|
(2 040)
|
(2 088)
|
(2 169)
|
(2 299)
|
(2 418)
|
(2 604)
|
(2 713)
|
(2 741)
|
(2 803)
|
(2 834)
|
(2 874)
|
(2 906)
|
(2 844)
|
(2 732)
|
(2 708)
|
(2 659)
|
(2 636)
|
(2 695)
|
(2 664)
|
(2 762)
|
(2 904)
|
(3 004)
|
(3 081)
|
(3 076)
|
(2 991)
|
(2 915)
|
(2 828)
|
(2 763)
|
(2 776)
|
(2 854)
|
(3 036)
|
(3 092)
|
(3 106)
|
(2 582)
|
(2 318)
|
(2 094)
|
(1 879)
|
(2 141)
|
(2 122)
|
(2 185)
|
(2 247)
|
(2 270)
|
(2 332)
|
(2 332)
|
(2 350)
|
(2 433)
|
(2 444)
|
(2 562)
|
(2 676)
|
(2 827)
|
(2 960)
|
(2 987)
|
(3 024)
|
(3 069)
|
(2 825)
|
(2 936)
|
(3 054)
|
(3 416)
|
|
| Selling, General & Administrative |
(320)
|
(326)
|
(336)
|
(337)
|
(233)
|
(244)
|
(259)
|
(280)
|
(309)
|
(346)
|
(385)
|
(438)
|
(545)
|
(630)
|
(718)
|
(813)
|
(818)
|
(859)
|
(867)
|
(892)
|
(891)
|
(920)
|
(913)
|
(930)
|
(997)
|
(1 005)
|
(1 094)
|
(1 134)
|
(1 208)
|
(1 239)
|
(1 318)
|
(1 430)
|
(1 521)
|
(1 652)
|
(1 699)
|
(1 697)
|
(1 737)
|
(1 770)
|
(1 806)
|
(1 827)
|
(1 763)
|
(1 646)
|
(1 629)
|
(1 597)
|
(1 579)
|
(1 647)
|
(1 610)
|
(1 702)
|
(1 814)
|
(1 846)
|
(1 861)
|
(1 784)
|
(1 712)
|
(1 694)
|
(1 665)
|
(1 653)
|
(1 647)
|
(1 696)
|
(1 839)
|
(1 873)
|
(1 881)
|
(1 487)
|
(1 265)
|
(1 082)
|
(904)
|
(1 071)
|
(1 047)
|
(1 067)
|
(1 105)
|
(1 064)
|
(1 066)
|
(1 083)
|
(1 090)
|
(1 199)
|
(1 218)
|
(1 272)
|
(1 314)
|
(1 356)
|
(1 430)
|
(1 422)
|
(1 437)
|
(1 473)
|
(1 172)
|
(1 214)
|
(1 265)
|
(1 607)
|
|
| Research & Development |
(7)
|
(15)
|
(20)
|
(23)
|
(24)
|
(22)
|
(26)
|
(29)
|
(29)
|
(26)
|
(19)
|
(13)
|
(10)
|
(10)
|
(13)
|
(16)
|
(14)
|
(13)
|
(7)
|
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(7)
|
(11)
|
(12)
|
(16)
|
(17)
|
(20)
|
(24)
|
(23)
|
(23)
|
(16)
|
(12)
|
(10)
|
(10)
|
(14)
|
(14)
|
(12)
|
(12)
|
(10)
|
(11)
|
(11)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(13)
|
(13)
|
(13)
|
(14)
|
(12)
|
(14)
|
(16)
|
(16)
|
(24)
|
(25)
|
(30)
|
(29)
|
(18)
|
(21)
|
(49)
|
(59)
|
(109)
|
(160)
|
(145)
|
(158)
|
(143)
|
(125)
|
(157)
|
(175)
|
(205)
|
(216)
|
(223)
|
(234)
|
(228)
|
(244)
|
(252)
|
(269)
|
(269)
|
|
| Depreciation & Amortization |
(77)
|
(81)
|
(87)
|
(93)
|
(101)
|
(110)
|
(115)
|
(119)
|
(117)
|
(124)
|
(133)
|
(149)
|
(182)
|
(234)
|
(319)
|
(402)
|
(480)
|
(541)
|
(565)
|
(590)
|
(604)
|
(616)
|
(631)
|
(663)
|
(703)
|
(736)
|
(778)
|
(811)
|
(825)
|
(838)
|
(839)
|
(853)
|
(880)
|
(932)
|
(990)
|
(1 021)
|
(1 043)
|
(1 048)
|
(1 056)
|
(1 069)
|
(1 071)
|
(1 072)
|
(1 065)
|
(1 049)
|
(1 045)
|
(1 038)
|
(1 043)
|
(1 049)
|
(1 079)
|
(1 149)
|
(1 211)
|
(1 282)
|
(1 269)
|
(1 208)
|
(1 150)
|
(1 097)
|
(1 115)
|
(1 146)
|
(1 183)
|
(1 203)
|
(1 209)
|
(1 071)
|
(1 028)
|
(982)
|
(946)
|
(1 052)
|
(1 054)
|
(1 069)
|
(1 083)
|
(1 097)
|
(1 106)
|
(1 104)
|
(1 102)
|
(1 091)
|
(1 101)
|
(1 133)
|
(1 187)
|
(1 266)
|
(1 314)
|
(1 342)
|
(1 353)
|
(1 368)
|
(1 409)
|
(1 470)
|
(1 520)
|
(1 540)
|
|
| Operating Income |
181
N/A
|
233
+29%
|
277
+19%
|
314
+13%
|
440
+40%
|
491
+12%
|
514
+5%
|
526
+2%
|
551
+5%
|
577
+5%
|
558
-3%
|
518
-7%
|
364
-30%
|
331
-9%
|
302
-9%
|
291
-4%
|
339
+17%
|
209
-38%
|
144
-31%
|
53
-63%
|
87
+64%
|
150
+73%
|
256
+71%
|
476
+86%
|
815
+71%
|
1 235
+51%
|
1 579
+28%
|
1 990
+26%
|
2 222
+12%
|
2 400
+8%
|
2 665
+11%
|
2 548
-4%
|
2 449
-4%
|
2 457
+0%
|
2 535
+3%
|
2 821
+11%
|
3 205
+14%
|
3 419
+7%
|
3 735
+9%
|
3 915
+5%
|
3 969
+1%
|
4 106
+3%
|
3 688
-10%
|
3 415
-7%
|
3 183
-7%
|
2 877
-10%
|
2 735
-5%
|
2 573
-6%
|
2 558
-1%
|
2 581
+1%
|
2 763
+7%
|
3 054
+11%
|
3 205
+5%
|
3 484
+9%
|
3 880
+11%
|
3 962
+2%
|
4 012
+1%
|
3 901
-3%
|
3 716
-5%
|
3 708
0%
|
3 692
0%
|
3 446
-7%
|
2 477
-28%
|
830
-66%
|
(548)
N/A
|
(1 320)
-141%
|
(1 422)
-8%
|
(797)
+44%
|
(641)
+20%
|
(662)
-3%
|
(865)
-31%
|
(884)
-2%
|
(747)
+15%
|
(783)
-5%
|
(95)
+88%
|
593
N/A
|
1 460
+146%
|
2 340
+60%
|
2 679
+14%
|
2 745
+2%
|
2 568
-6%
|
2 452
-5%
|
2 337
-5%
|
2 521
+8%
|
2 793
+11%
|
3 065
+10%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(128)
|
(130)
|
(118)
|
(97)
|
(86)
|
(63)
|
(55)
|
(53)
|
(55)
|
(70)
|
(80)
|
(105)
|
(126)
|
(172)
|
(260)
|
(312)
|
(354)
|
(402)
|
(358)
|
(335)
|
(335)
|
(311)
|
(322)
|
(334)
|
(322)
|
(298)
|
(293)
|
(285)
|
(279)
|
(269)
|
(256)
|
(247)
|
(237)
|
(235)
|
(241)
|
(249)
|
(254)
|
(255)
|
(255)
|
(254)
|
(252)
|
(249)
|
(243)
|
(241)
|
(245)
|
(250)
|
(257)
|
(257)
|
(255)
|
(264)
|
(272)
|
(285)
|
(301)
|
(311)
|
(320)
|
(329)
|
(354)
|
(387)
|
(424)
|
(466)
|
(479)
|
(375)
|
(369)
|
(353)
|
(367)
|
(502)
|
(540)
|
(587)
|
(612)
|
(617)
|
(616)
|
(607)
|
(596)
|
(586)
|
(582)
|
(568)
|
(544)
|
(530)
|
(493)
|
(465)
|
(456)
|
(452)
|
(473)
|
(519)
|
(555)
|
(585)
|
|
| Non-Reccuring Items |
381
|
379
|
245
|
(175)
|
(140)
|
(138)
|
(6)
|
(2)
|
(2)
|
(3)
|
(2)
|
(12)
|
(12)
|
(12)
|
(21)
|
(12)
|
(12)
|
(54)
|
(45)
|
(199)
|
(199)
|
(202)
|
(200)
|
(81)
|
(121)
|
(73)
|
(75)
|
(46)
|
(7)
|
(33)
|
(79)
|
(189)
|
(188)
|
(165)
|
(121)
|
(8)
|
(10)
|
(25)
|
(42)
|
(41)
|
(41)
|
(27)
|
(24)
|
(23)
|
(21)
|
(35)
|
(19)
|
(27)
|
(35)
|
(84)
|
(93)
|
(85)
|
(97)
|
(25)
|
(25)
|
(127)
|
(162)
|
(214)
|
(213)
|
448
|
469
|
473
|
477
|
(83)
|
(103)
|
(73)
|
(73)
|
(80)
|
(166)
|
(164)
|
(167)
|
(156)
|
(17)
|
(9)
|
(17)
|
(21)
|
(23)
|
(27)
|
(27)
|
(39)
|
(46)
|
(50)
|
(48)
|
(40)
|
(97)
|
(252)
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(7)
|
(10)
|
8
|
(9)
|
6
|
5
|
(5)
|
19
|
6
|
10
|
1
|
(10)
|
(11)
|
(18)
|
(10)
|
(8)
|
(6)
|
2
|
(11)
|
(4)
|
(3)
|
(3)
|
6
|
6
|
7
|
9
|
10
|
4
|
2
|
0
|
(3)
|
2
|
22
|
20
|
36
|
31
|
(32)
|
(39)
|
(34)
|
31
|
42
|
25
|
(16)
|
(94)
|
(84)
|
(15)
|
20
|
26
|
31
|
7
|
(16)
|
56
|
116
|
91
|
93
|
19
|
(37)
|
(22)
|
(29)
|
(31)
|
(36)
|
(55)
|
(41)
|
(9)
|
(22)
|
1
|
3
|
(8)
|
21
|
18
|
25
|
10
|
15
|
(18)
|
(18)
|
(15)
|
|
| Pre-Tax Income |
434
N/A
|
481
+11%
|
404
-16%
|
40
-90%
|
213
+428%
|
288
+35%
|
453
+57%
|
472
+4%
|
494
+5%
|
504
+2%
|
468
-7%
|
392
-16%
|
234
-40%
|
138
-41%
|
28
-80%
|
(28)
N/A
|
(31)
-9%
|
(228)
-643%
|
(254)
-12%
|
(471)
-85%
|
(446)
+5%
|
(373)
+16%
|
(277)
+26%
|
43
N/A
|
363
+748%
|
856
+136%
|
1 205
+41%
|
1 661
+38%
|
1 925
+16%
|
2 095
+9%
|
2 327
+11%
|
2 109
-9%
|
2 030
-4%
|
2 063
+2%
|
2 180
+6%
|
2 574
+18%
|
2 950
+15%
|
3 144
+7%
|
3 440
+9%
|
3 620
+5%
|
3 674
+1%
|
3 833
+4%
|
3 444
-10%
|
3 171
-8%
|
2 953
-7%
|
2 622
-11%
|
2 427
-7%
|
2 249
-7%
|
2 233
-1%
|
2 264
+1%
|
2 440
+8%
|
2 708
+11%
|
2 790
+3%
|
3 054
+9%
|
3 451
+13%
|
3 491
+1%
|
3 516
+1%
|
3 326
-5%
|
3 110
-6%
|
3 697
+19%
|
3 666
-1%
|
3 600
-2%
|
2 701
-25%
|
485
-82%
|
(925)
N/A
|
(1 876)
-103%
|
(2 072)
-10%
|
(1 486)
+28%
|
(1 448)
+3%
|
(1 474)
-2%
|
(1 684)
-14%
|
(1 702)
-1%
|
(1 401)
+18%
|
(1 387)
+1%
|
(716)
+48%
|
5
N/A
|
896
+17 820%
|
1 775
+98%
|
2 180
+23%
|
2 259
+4%
|
2 091
-7%
|
1 960
-6%
|
1 831
-7%
|
1 944
+6%
|
2 123
+9%
|
2 213
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
14
|
48
|
37
|
30
|
(4)
|
(55)
|
(51)
|
(55)
|
(62)
|
(57)
|
(56)
|
(43)
|
(22)
|
(13)
|
(5)
|
14
|
60
|
62
|
113
|
40
|
4
|
(9)
|
(71)
|
(42)
|
(74)
|
(106)
|
(153)
|
(180)
|
(212)
|
(230)
|
(214)
|
(195)
|
(181)
|
(173)
|
(182)
|
(194)
|
(189)
|
(192)
|
(192)
|
(194)
|
(245)
|
(241)
|
(240)
|
(265)
|
(236)
|
(244)
|
(252)
|
(249)
|
(239)
|
(245)
|
(268)
|
(272)
|
(317)
|
(347)
|
(350)
|
(360)
|
(318)
|
(304)
|
(459)
|
(458)
|
(432)
|
(369)
|
(102)
|
(25)
|
(24)
|
(16)
|
(41)
|
(9)
|
5
|
17
|
(99)
|
(186)
|
(154)
|
(202)
|
(141)
|
(203)
|
(344)
|
(311)
|
(334)
|
(262)
|
(208)
|
(254)
|
(272)
|
(313)
|
(347)
|
|
| Income from Continuing Operations |
434
|
495
|
452
|
77
|
243
|
284
|
398
|
421
|
438
|
442
|
411
|
336
|
190
|
117
|
15
|
(33)
|
(17)
|
(168)
|
(193)
|
(358)
|
(406)
|
(369)
|
(285)
|
(28)
|
321
|
782
|
1 098
|
1 509
|
1 745
|
1 883
|
2 098
|
1 895
|
1 835
|
1 882
|
2 007
|
2 392
|
2 756
|
2 955
|
3 247
|
3 429
|
3 480
|
3 588
|
3 202
|
2 931
|
2 689
|
2 386
|
2 184
|
1 997
|
1 984
|
2 025
|
2 195
|
2 440
|
2 518
|
2 737
|
3 104
|
3 141
|
3 156
|
3 008
|
2 806
|
3 238
|
3 208
|
3 168
|
2 332
|
383
|
(950)
|
(1 900)
|
(2 088)
|
(1 527)
|
(1 457)
|
(1 469)
|
(1 667)
|
(1 801)
|
(1 587)
|
(1 541)
|
(918)
|
(136)
|
693
|
1 431
|
1 869
|
1 925
|
1 829
|
1 752
|
1 577
|
1 672
|
1 810
|
1 866
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
5
|
6
|
4
|
8
|
14
|
(17)
|
(56)
|
(115)
|
(182)
|
(227)
|
(269)
|
(295)
|
(323)
|
(328)
|
(295)
|
(310)
|
(358)
|
(410)
|
(506)
|
(593)
|
(649)
|
(737)
|
(777)
|
(783)
|
(747)
|
(626)
|
(557)
|
(467)
|
(419)
|
(409)
|
(363)
|
(357)
|
(346)
|
(355)
|
(382)
|
(405)
|
(455)
|
(517)
|
(544)
|
(557)
|
(538)
|
(540)
|
(574)
|
(582)
|
(606)
|
(394)
|
(75)
|
227
|
458
|
472
|
357
|
318
|
315
|
352
|
429
|
444
|
475
|
376
|
193
|
(18)
|
(210)
|
(301)
|
(316)
|
(325)
|
(306)
|
(273)
|
(260)
|
(254)
|
(239)
|
|
| Net Income (Common) |
434
N/A
|
495
+14%
|
452
-9%
|
77
-83%
|
243
+216%
|
284
+17%
|
398
+40%
|
421
+6%
|
438
+4%
|
442
+1%
|
411
-7%
|
336
-18%
|
190
-43%
|
117
-39%
|
15
-88%
|
(29)
N/A
|
(12)
+57%
|
(189)
-1 428%
|
(258)
-37%
|
(472)
-83%
|
(563)
-19%
|
(540)
+4%
|
(488)
+10%
|
(270)
+45%
|
21
N/A
|
407
+1 886%
|
665
+63%
|
1 037
+56%
|
1 222
+18%
|
1 270
+4%
|
1 540
+21%
|
1 413
-8%
|
1 409
0%
|
1 524
+8%
|
1 597
+5%
|
1 886
+18%
|
2 163
+15%
|
2 306
+7%
|
2 510
+9%
|
2 652
+6%
|
2 697
+2%
|
2 841
+5%
|
2 576
-9%
|
2 374
-8%
|
2 222
-6%
|
1 966
-12%
|
1 774
-10%
|
1 633
-8%
|
1 627
0%
|
1 679
+3%
|
1 840
+10%
|
2 058
+12%
|
2 114
+3%
|
2 808
+33%
|
3 783
+35%
|
3 793
+0%
|
3 795
+0%
|
2 413
-36%
|
1 539
-36%
|
1 937
+26%
|
1 899
-2%
|
2 698
+42%
|
2 115
-22%
|
341
-84%
|
(757)
N/A
|
(1 685)
-123%
|
(1 962)
-16%
|
(1 334)
+32%
|
(1 137)
+15%
|
(961)
+15%
|
1 847
N/A
|
1 749
-5%
|
1 878
+7%
|
1 832
-2%
|
(551)
N/A
|
51
N/A
|
670
+1 214%
|
1 221
+82%
|
1 568
+28%
|
1 609
+3%
|
1 504
-7%
|
1 446
-4%
|
1 304
-10%
|
1 412
+8%
|
1 556
+10%
|
1 627
+5%
|
|
| EPS (Diluted) |
1.33
N/A
|
1.52
+14%
|
1.26
-17%
|
0.21
-83%
|
0.68
+224%
|
0.8
+18%
|
1.12
+40%
|
1.19
+6%
|
1.23
+3%
|
1.24
+1%
|
1.16
-6%
|
0.95
-18%
|
0.54
-43%
|
0.33
-39%
|
0.04
-88%
|
-0.08
N/A
|
-0.03
+63%
|
-0.48
-1 500%
|
-0.39
+19%
|
-0.71
-82%
|
-0.85
-20%
|
-0.82
+4%
|
-0.74
+10%
|
-0.41
+45%
|
0.02
N/A
|
0.51
+2 450%
|
0.82
+61%
|
1.28
+56%
|
1.51
+18%
|
1.56
+3%
|
1.89
+21%
|
1.73
-8%
|
1.71
-1%
|
1.85
+8%
|
1.93
+4%
|
2.28
+18%
|
2.62
+15%
|
2.79
+6%
|
3.07
+10%
|
3.27
+7%
|
3.35
+2%
|
3.52
+5%
|
3.22
-9%
|
2.96
-8%
|
2.78
-6%
|
2.47
-11%
|
2.23
-10%
|
2.05
-8%
|
2.05
N/A
|
2.11
+3%
|
2.32
+10%
|
2.6
+12%
|
2.67
+3%
|
3.54
+33%
|
4.78
+35%
|
4.8
+0%
|
4.82
+0%
|
3.06
-37%
|
1.98
-35%
|
2.5
+26%
|
2.46
-2%
|
3.49
+42%
|
2.76
-21%
|
0.44
-84%
|
-0.99
N/A
|
-2.2
-122%
|
-2.56
-16%
|
-1.74
+32%
|
-1.49
+14%
|
-1.25
+16%
|
2.41
N/A
|
2.28
-5%
|
2.45
+7%
|
2.39
-2%
|
-0.71
N/A
|
0.08
N/A
|
0.89
+1 013%
|
1.6
+80%
|
2.07
+29%
|
2.17
+5%
|
2.05
-6%
|
1.96
-4%
|
1.82
-7%
|
2.02
+11%
|
2.27
+12%
|
2.35
+4%
|
|