Airbus SE
F:AIRA
Income Statement
Earnings Waterfall
Airbus SE
Income Statement
Airbus SE
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
81
|
0
|
0
|
0
|
574
|
0
|
0
|
0
|
627
|
0
|
0
|
0
|
578
|
125
|
274
|
419
|
575
|
429
|
479
|
556
|
701
|
720
|
667
|
614
|
581
|
558
|
524
|
500
|
503
|
507
|
540
|
550
|
415
|
446
|
437
|
330
|
364
|
371
|
354
|
439
|
522
|
495
|
510
|
517
|
493
|
497
|
501
|
488
|
462
|
478
|
468
|
496
|
551
|
548
|
511
|
511
|
522
|
506
|
539
|
518
|
517
|
494
|
465
|
499
|
440
|
428
|
432
|
339
|
339
|
345
|
359
|
386
|
411
|
409
|
404
|
379
|
334
|
316
|
296
|
311
|
412
|
500
|
582
|
685
|
753
|
800
|
845
|
862
|
900
|
876
|
855
|
824
|
|
| Revenue |
30 798
N/A
|
37 206
+21%
|
30 729
-17%
|
30 109
-2%
|
29 901
-1%
|
29 013
-3%
|
28 987
0%
|
28 441
-2%
|
30 133
+6%
|
30 644
+2%
|
31 640
+3%
|
33 056
+4%
|
31 761
-4%
|
54 194
+71%
|
54 673
+1%
|
55 207
+1%
|
34 206
-38%
|
36 284
+6%
|
37 166
+2%
|
38 229
+3%
|
39 434
+3%
|
39 285
0%
|
38 810
-1%
|
39 516
+2%
|
39 123
-1%
|
40 042
+2%
|
40 506
+1%
|
41 012
+1%
|
43 265
+5%
|
41 879
-3%
|
43 721
+4%
|
43 548
0%
|
42 822
-2%
|
43 305
+1%
|
42 935
-1%
|
44 653
+4%
|
45 752
+2%
|
46 656
+2%
|
47 380
+2%
|
46 885
-1%
|
49 128
+5%
|
50 678
+3%
|
52 126
+3%
|
53 699
+3%
|
56 480
+5%
|
57 170
+1%
|
57 216
+0%
|
58 169
+2%
|
57 567
-1%
|
58 121
+1%
|
59 097
+2%
|
59 117
+0%
|
60 713
+3%
|
60 143
-1%
|
62 406
+4%
|
63 181
+1%
|
64 450
+2%
|
64 555
+0%
|
64 312
0%
|
64 190
0%
|
66 581
+4%
|
65 840
-1%
|
63 001
-4%
|
61 883
-2%
|
59 022
-5%
|
57 699
-2%
|
58 817
+2%
|
61 436
+4%
|
63 707
+4%
|
66 137
+4%
|
69 603
+5%
|
69 454
0%
|
70 478
+1%
|
68 560
-3%
|
58 560
-15%
|
54 471
-7%
|
49 912
-8%
|
49 741
0%
|
55 601
+12%
|
54 906
-1%
|
52 149
-5%
|
53 689
+3%
|
52 322
-3%
|
55 113
+5%
|
58 763
+7%
|
58 526
0%
|
61 616
+5%
|
63 204
+3%
|
65 446
+4%
|
66 513
+2%
|
66 608
+0%
|
67 400
+1%
|
69 230
+3%
|
69 942
+1%
|
70 015
+0%
|
72 152
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(25 440)
|
(30 679)
|
(25 288)
|
(24 674)
|
(24 465)
|
(23 680)
|
(23 494)
|
(23 108)
|
(24 594)
|
(25 021)
|
(25 838)
|
(26 689)
|
(25 522)
|
(43 205)
|
(43 639)
|
(44 207)
|
(27 530)
|
(29 380)
|
(30 143)
|
(31 910)
|
(34 722)
|
(35 135)
|
(35 203)
|
(36 439)
|
(34 802)
|
(35 122)
|
(35 529)
|
(34 310)
|
(35 907)
|
(35 022)
|
(36 508)
|
(36 945)
|
(38 383)
|
(38 967)
|
(38 815)
|
(40 278)
|
(39 528)
|
(40 199)
|
(40 802)
|
(40 528)
|
(42 285)
|
(43 520)
|
(44 607)
|
(45 768)
|
(48 582)
|
(49 253)
|
(49 017)
|
(49 848)
|
(49 613)
|
(49 861)
|
(50 714)
|
(50 707)
|
(51 776)
|
(51 477)
|
(53 877)
|
(54 619)
|
(55 599)
|
(55 969)
|
(57 383)
|
(57 596)
|
(61 317)
|
(61 014)
|
(57 064)
|
(56 085)
|
(52 149)
|
(50 757)
|
(51 489)
|
(52 799)
|
(54 920)
|
(57 044)
|
(59 444)
|
(59 548)
|
(59 973)
|
(58 234)
|
(51 715)
|
(48 512)
|
(44 250)
|
(43 801)
|
(46 130)
|
(45 332)
|
(42 518)
|
(42 997)
|
(42 533)
|
(44 965)
|
(48 192)
|
(48 835)
|
(51 447)
|
(53 131)
|
(55 402)
|
(56 196)
|
(56 908)
|
(57 284)
|
(58 555)
|
(59 322)
|
(59 263)
|
(60 940)
|
|
| Gross Profit |
5 358
N/A
|
6 527
+22%
|
5 441
-17%
|
5 435
0%
|
5 436
+0%
|
5 333
-2%
|
5 493
+3%
|
5 333
-3%
|
5 539
+4%
|
5 623
+2%
|
5 802
+3%
|
6 367
+10%
|
6 239
-2%
|
10 989
+76%
|
11 034
+0%
|
11 000
0%
|
6 676
-39%
|
6 904
+3%
|
7 023
+2%
|
6 319
-10%
|
4 712
-25%
|
4 150
-12%
|
3 607
-13%
|
3 077
-15%
|
4 321
+40%
|
4 920
+14%
|
4 977
+1%
|
6 702
+35%
|
7 358
+10%
|
6 857
-7%
|
7 213
+5%
|
6 603
-8%
|
4 439
-33%
|
4 338
-2%
|
4 120
-5%
|
4 375
+6%
|
6 224
+42%
|
6 457
+4%
|
6 578
+2%
|
6 357
-3%
|
6 843
+8%
|
7 158
+5%
|
7 519
+5%
|
7 931
+5%
|
7 898
0%
|
7 917
+0%
|
8 199
+4%
|
8 321
+1%
|
7 954
-4%
|
8 260
+4%
|
8 383
+1%
|
8 410
+0%
|
8 937
+6%
|
8 666
-3%
|
8 529
-2%
|
8 562
+0%
|
8 851
+3%
|
8 586
-3%
|
6 929
-19%
|
6 594
-5%
|
5 264
-20%
|
4 826
-8%
|
5 937
+23%
|
5 798
-2%
|
6 873
+19%
|
6 942
+1%
|
7 328
+6%
|
8 637
+18%
|
8 787
+2%
|
9 093
+3%
|
10 159
+12%
|
9 906
-2%
|
10 505
+6%
|
10 326
-2%
|
6 845
-34%
|
5 959
-13%
|
5 662
-5%
|
5 940
+5%
|
9 471
+59%
|
9 574
+1%
|
9 631
+1%
|
10 692
+11%
|
9 789
-8%
|
10 148
+4%
|
10 571
+4%
|
9 691
-8%
|
10 169
+5%
|
10 073
-1%
|
10 044
0%
|
10 317
+3%
|
9 700
-6%
|
10 116
+4%
|
10 675
+6%
|
10 620
-1%
|
10 752
+1%
|
11 212
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 844)
|
(3 901)
|
(4 649)
|
(5 251)
|
(5 276)
|
(5 381)
|
(5 528)
|
(5 487)
|
(4 978)
|
(4 848)
|
(4 562)
|
(4 571)
|
(4 128)
|
(7 130)
|
(7 088)
|
(7 035)
|
(4 228)
|
(4 225)
|
(4 326)
|
(4 422)
|
(4 646)
|
(4 792)
|
(4 859)
|
(4 828)
|
(4 650)
|
(4 434)
|
(4 374)
|
(4 488)
|
(4 797)
|
(4 820)
|
(4 860)
|
(4 915)
|
(4 976)
|
(4 964)
|
(5 104)
|
(5 187)
|
(5 208)
|
(5 322)
|
(5 380)
|
(5 200)
|
(5 419)
|
(5 598)
|
(5 667)
|
(5 893)
|
(6 073)
|
(5 909)
|
(6 007)
|
(6 064)
|
(5 864)
|
(5 988)
|
(5 886)
|
(5 859)
|
(5 874)
|
(5 705)
|
(5 696)
|
(5 698)
|
(5 977)
|
(5 713)
|
(3 426)
|
(3 283)
|
(5 426)
|
(2 596)
|
(4 713)
|
(4 573)
|
(5 123)
|
(5 112)
|
(4 997)
|
(5 196)
|
(4 228)
|
(4 354)
|
(4 442)
|
(4 396)
|
(9 522)
|
(9 381)
|
(9 384)
|
(9 271)
|
(5 009)
|
(6 130)
|
(5 751)
|
(4 578)
|
(4 451)
|
(4 393)
|
(4 619)
|
(4 716)
|
(5 143)
|
(5 569)
|
(5 767)
|
(5 834)
|
(5 708)
|
(5 775)
|
(5 794)
|
(5 832)
|
(5 721)
|
(5 809)
|
(5 661)
|
(5 573)
|
|
| Selling, General & Administrative |
(2 186)
|
(3 180)
|
(2 321)
|
(2 397)
|
(2 251)
|
(2 422)
|
(2 493)
|
(2 447)
|
(2 162)
|
(2 431)
|
(2 256)
|
(2 351)
|
(2 119)
|
(3 729)
|
(3 766)
|
(3 739)
|
(2 183)
|
(2 223)
|
(2 236)
|
(2 257)
|
(2 274)
|
(2 318)
|
(2 316)
|
(2 236)
|
(2 178)
|
(2 044)
|
(2 057)
|
(2 113)
|
(2 186)
|
(2 249)
|
(2 257)
|
(2 328)
|
(2 196)
|
(2 175)
|
(2 218)
|
(2 202)
|
(2 312)
|
(2 374)
|
(2 380)
|
(2 390)
|
(2 408)
|
(3 248)
|
(3 398)
|
(3 497)
|
(2 869)
|
(3 077)
|
(3 084)
|
(3 074)
|
(2 762)
|
(2 764)
|
(2 687)
|
(2 636)
|
(2 601)
|
(2 566)
|
(2 622)
|
(2 608)
|
(2 651)
|
(1 085)
|
(965)
|
(941)
|
(2 723)
|
(2 695)
|
(2 693)
|
(2 673)
|
(2 439)
|
(2 358)
|
(2 271)
|
(2 309)
|
(2 435)
|
(2 477)
|
(2 575)
|
(2 547)
|
(6 125)
|
(6 134)
|
(6 024)
|
(5 882)
|
(2 140)
|
(2 057)
|
(1 963)
|
(2 009)
|
(2 052)
|
(2 053)
|
(2 185)
|
(2 219)
|
(2 240)
|
(2 316)
|
(2 401)
|
(2 493)
|
(2 521)
|
(2 600)
|
(2 615)
|
(2 594)
|
(2 621)
|
(2 620)
|
(2 580)
|
(2 527)
|
|
| Research & Development |
(1 841)
|
(2 244)
|
(1 949)
|
(1 984)
|
(2 096)
|
(2 221)
|
(2 296)
|
(2 301)
|
(2 189)
|
(2 196)
|
(2 226)
|
(2 240)
|
(2 126)
|
(3 625)
|
(3 575)
|
(3 557)
|
(2 075)
|
(2 189)
|
(2 264)
|
(2 335)
|
(2 458)
|
(2 471)
|
(2 585)
|
(2 670)
|
(2 608)
|
(2 593)
|
(2 472)
|
(2 497)
|
(2 669)
|
(2 697)
|
(2 711)
|
(2 711)
|
(2 825)
|
(2 835)
|
(2 954)
|
(3 029)
|
(2 939)
|
(3 017)
|
(3 047)
|
(3 052)
|
(3 152)
|
(2 705)
|
(2 645)
|
(2 623)
|
(3 142)
|
(3 033)
|
(3 116)
|
(3 149)
|
(3 118)
|
(3 228)
|
(3 283)
|
(3 342)
|
(3 391)
|
(3 365)
|
(3 333)
|
(3 302)
|
(3 460)
|
(3 306)
|
(3 263)
|
(3 188)
|
(2 970)
|
(2 971)
|
(2 949)
|
(2 873)
|
(2 807)
|
(2 875)
|
(2 922)
|
(2 992)
|
(3 217)
|
(3 255)
|
(3 237)
|
(3 264)
|
(3 358)
|
(3 367)
|
(3 331)
|
(3 240)
|
(2 858)
|
(2 815)
|
(2 724)
|
(2 745)
|
(2 746)
|
(2 712)
|
(2 740)
|
(2 792)
|
(3 079)
|
(3 176)
|
(3 254)
|
(3 281)
|
(3 257)
|
(3 317)
|
(3 419)
|
(3 441)
|
(3 250)
|
(3 180)
|
(3 063)
|
(3 044)
|
|
| Depreciation & Amortization |
(1 466)
|
(1 613)
|
(1 445)
|
(1 422)
|
(936)
|
(929)
|
(921)
|
(927)
|
(567)
|
(427)
|
(286)
|
(145)
|
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
|
(17)
|
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
|
|
| Other Operating Expenses |
2 649
|
3 136
|
1 066
|
552
|
7
|
191
|
182
|
188
|
(60)
|
206
|
206
|
165
|
117
|
224
|
253
|
261
|
30
|
187
|
174
|
170
|
86
|
(3)
|
42
|
78
|
136
|
203
|
155
|
122
|
58
|
126
|
108
|
124
|
45
|
46
|
68
|
44
|
43
|
69
|
47
|
242
|
141
|
355
|
376
|
227
|
(45)
|
201
|
193
|
159
|
16
|
4
|
84
|
119
|
118
|
226
|
259
|
212
|
134
|
(1 322)
|
802
|
846
|
267
|
3 070
|
929
|
973
|
123
|
121
|
196
|
105
|
1 424
|
1 378
|
1 370
|
1 415
|
(39)
|
120
|
(29)
|
(149)
|
(11)
|
(1 258)
|
(1 064)
|
178
|
347
|
372
|
306
|
295
|
176
|
(77)
|
(112)
|
(60)
|
70
|
142
|
240
|
203
|
150
|
(9)
|
(18)
|
(2)
|
|
| Operating Income |
2 514
N/A
|
2 626
+4%
|
792
-70%
|
184
-77%
|
160
-13%
|
(48)
N/A
|
(35)
+27%
|
(154)
-340%
|
561
N/A
|
775
+38%
|
1 240
+60%
|
1 796
+45%
|
2 111
+18%
|
3 859
+83%
|
3 946
+2%
|
3 965
+0%
|
2 448
-38%
|
2 679
+9%
|
2 697
+1%
|
1 897
-30%
|
66
-97%
|
(642)
N/A
|
(1 252)
-95%
|
(1 751)
-40%
|
(329)
+81%
|
486
N/A
|
603
+24%
|
2 214
+267%
|
2 561
+16%
|
2 037
-20%
|
2 353
+16%
|
1 688
-28%
|
(537)
N/A
|
(626)
-17%
|
(984)
-57%
|
(812)
+17%
|
1 016
N/A
|
1 135
+12%
|
1 198
+6%
|
1 157
-3%
|
1 424
+23%
|
1 560
+10%
|
1 852
+19%
|
2 038
+10%
|
1 825
-10%
|
2 008
+10%
|
2 192
+9%
|
2 257
+3%
|
2 090
-7%
|
2 272
+9%
|
2 497
+10%
|
2 551
+2%
|
3 063
+20%
|
2 961
-3%
|
2 833
-4%
|
2 864
+1%
|
2 874
+0%
|
2 873
0%
|
3 503
+22%
|
3 311
-5%
|
(162)
N/A
|
2 230
N/A
|
1 224
-45%
|
1 225
+0%
|
1 750
+43%
|
1 830
+5%
|
2 331
+27%
|
3 441
+48%
|
4 559
+32%
|
4 739
+4%
|
5 717
+21%
|
5 510
-4%
|
983
-82%
|
945
-4%
|
(2 539)
N/A
|
(3 312)
-30%
|
653
N/A
|
(190)
N/A
|
3 720
N/A
|
4 996
+34%
|
5 180
+4%
|
6 299
+22%
|
5 170
-18%
|
5 432
+5%
|
5 428
0%
|
4 122
-24%
|
4 402
+7%
|
4 239
-4%
|
4 336
+2%
|
4 542
+5%
|
3 906
-14%
|
4 284
+10%
|
4 954
+16%
|
4 811
-3%
|
5 091
+6%
|
5 639
+11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(279)
|
(324)
|
(212)
|
(322)
|
6
|
37
|
(62)
|
29
|
(17)
|
129
|
180
|
(12)
|
(191)
|
(291)
|
(208)
|
(96)
|
70
|
(21)
|
(98)
|
(43)
|
68
|
80
|
39
|
(13)
|
97
|
(10)
|
77
|
148
|
247
|
227
|
151
|
88
|
(13)
|
(88)
|
(94)
|
(101)
|
46
|
67
|
44
|
180
|
205
|
182
|
245
|
81
|
(2)
|
39
|
0
|
67
|
7
|
88
|
88
|
121
|
159
|
997
|
1 005
|
936
|
455
|
121
|
56
|
44
|
(294)
|
(644)
|
(544)
|
(563)
|
594
|
(3)
|
(27)
|
(66)
|
(480)
|
(21)
|
(23)
|
42
|
75
|
167
|
81
|
(22)
|
(149)
|
(245)
|
(258)
|
(176)
|
(523)
|
(230)
|
(186)
|
(154)
|
(543)
|
(25)
|
77
|
173
|
242
|
292
|
270
|
221
|
334
|
275
|
302
|
273
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
172
|
0
|
0
|
0
|
1 849
|
0
|
0
|
0
|
604
|
159
|
0
|
0
|
159
|
0
|
0
|
0
|
57
|
0
|
0
|
(1 143)
|
(1 202)
|
0
|
0
|
0
|
122
|
0
|
0
|
0
|
(237)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Total Other Income |
(234)
|
(234)
|
(234)
|
(234)
|
21
|
21
|
21
|
21
|
148
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(22)
|
(33)
|
(89)
|
(73)
|
(123)
|
(109)
|
(92)
|
(277)
|
(538)
|
(802)
|
(912)
|
(589)
|
(508)
|
(135)
|
(293)
|
(706)
|
(445)
|
(355)
|
(173)
|
(195)
|
(272)
|
(552)
|
(546)
|
(199)
|
(233)
|
(153)
|
(60)
|
(130)
|
(198)
|
(285)
|
(313)
|
(240)
|
(183)
|
(104)
|
(100)
|
(440)
|
(97)
|
(481)
|
(326)
|
(138)
|
(126)
|
70
|
(347)
|
(352)
|
(102)
|
(481)
|
191
|
389
|
878
|
1 709
|
1 056
|
947
|
47
|
(533)
|
(348)
|
(339)
|
(51)
|
(584)
|
(344)
|
(554)
|
(432)
|
224
|
93
|
212
|
248
|
32
|
32
|
(270)
|
427
|
(78)
|
(101)
|
360
|
191
|
234
|
(48)
|
(81)
|
136
|
595
|
791
|
654
|
|
| Pre-Tax Income |
2 001
N/A
|
2 068
+3%
|
346
-83%
|
(372)
N/A
|
187
N/A
|
10
-95%
|
(76)
N/A
|
(104)
-37%
|
692
N/A
|
904
+31%
|
1 420
+57%
|
1 784
+26%
|
1 885
+6%
|
3 568
+89%
|
3 738
+5%
|
3 869
+4%
|
2 535
-34%
|
2 625
+4%
|
2 510
-4%
|
1 781
-29%
|
34
-98%
|
(671)
N/A
|
(1 305)
-94%
|
(2 041)
-56%
|
(770)
+62%
|
(326)
+58%
|
(232)
+29%
|
1 773
N/A
|
2 300
+30%
|
2 129
-7%
|
2 211
+4%
|
1 070
-52%
|
(972)
N/A
|
(1 069)
-10%
|
(1 251)
-17%
|
(1 108)
+11%
|
816
N/A
|
650
-20%
|
696
+7%
|
1 138
+64%
|
1 393
+22%
|
1 589
+14%
|
2 037
+28%
|
1 989
-2%
|
1 636
-18%
|
1 762
+8%
|
1 879
+7%
|
2 084
+11%
|
1 960
-6%
|
2 256
+15%
|
2 485
+10%
|
2 232
-10%
|
3 213
+44%
|
3 477
+8%
|
3 512
+1%
|
3 662
+4%
|
3 375
-8%
|
3 064
-9%
|
3 212
+5%
|
3 003
-7%
|
1 291
-57%
|
1 105
-14%
|
871
-21%
|
1 051
+21%
|
3 826
+264%
|
3 695
-3%
|
3 360
-9%
|
4 322
+29%
|
4 285
-1%
|
4 185
-2%
|
5 346
+28%
|
5 213
-2%
|
1 064
-80%
|
528
-50%
|
(2 802)
N/A
|
(5 031)
-80%
|
(1 130)
+78%
|
(211)
+81%
|
3 555
N/A
|
5 032
+42%
|
5 027
0%
|
6 101
+21%
|
5 016
-18%
|
5 008
0%
|
5 075
+1%
|
4 019
-21%
|
4 378
+9%
|
4 772
+9%
|
4 769
0%
|
5 068
+6%
|
4 128
-19%
|
4 424
+7%
|
5 425
+23%
|
5 681
+5%
|
6 184
+9%
|
6 566
+6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(646)
|
(742)
|
(516)
|
(499)
|
(453)
|
(356)
|
(375)
|
(338)
|
(474)
|
(517)
|
(658)
|
(692)
|
(664)
|
(1 260)
|
(1 266)
|
(1 371)
|
(825)
|
(828)
|
(754)
|
(489)
|
81
|
299
|
476
|
616
|
333
|
191
|
132
|
(412)
|
(703)
|
(655)
|
(645)
|
(276)
|
220
|
250
|
306
|
264
|
(244)
|
(192)
|
(201)
|
(346)
|
(356)
|
(413)
|
(532)
|
(495)
|
(438)
|
(463)
|
(500)
|
(561)
|
(477)
|
(566)
|
(620)
|
(546)
|
(863)
|
(768)
|
(772)
|
(818)
|
(677)
|
(763)
|
(284)
|
(397)
|
(291)
|
(93)
|
(541)
|
(463)
|
(1 462)
|
(1 457)
|
(1 594)
|
(1 910)
|
(1 274)
|
(1 414)
|
(1 627)
|
(1 474)
|
(2 389)
|
(2 389)
|
(1 648)
|
(1 168)
|
(39)
|
(120)
|
(596)
|
(912)
|
(853)
|
(1 080)
|
(1 202)
|
(945)
|
(939)
|
(638)
|
(634)
|
(900)
|
(1 156)
|
(1 341)
|
(1 234)
|
(1 354)
|
(1 347)
|
(1 410)
|
(1 395)
|
(1 630)
|
|
| Income from Continuing Operations |
1 355
|
1 326
|
(170)
|
(871)
|
(266)
|
(346)
|
(451)
|
(442)
|
218
|
387
|
762
|
1 092
|
1 221
|
2 308
|
2 472
|
2 498
|
1 710
|
1 797
|
1 756
|
1 292
|
115
|
(372)
|
(829)
|
(1 425)
|
(437)
|
(135)
|
(100)
|
1 361
|
1 597
|
1 474
|
1 566
|
794
|
(752)
|
(819)
|
(945)
|
(844)
|
572
|
458
|
495
|
792
|
1 037
|
1 176
|
1 505
|
1 494
|
1 198
|
1 299
|
1 379
|
1 523
|
1 483
|
1 690
|
1 865
|
1 686
|
2 350
|
2 709
|
2 740
|
2 844
|
2 698
|
2 301
|
2 928
|
2 606
|
1 000
|
1 012
|
330
|
588
|
2 364
|
2 238
|
1 766
|
2 412
|
3 011
|
2 771
|
3 719
|
3 739
|
(1 325)
|
(1 861)
|
(4 450)
|
(6 199)
|
(1 169)
|
(331)
|
2 959
|
4 120
|
4 174
|
5 021
|
3 814
|
4 063
|
4 136
|
3 381
|
3 744
|
3 872
|
3 613
|
3 727
|
2 894
|
3 070
|
4 078
|
4 271
|
4 789
|
4 936
|
|
| Income to Minority Interest |
17
|
21
|
(24)
|
(16)
|
(33)
|
(21)
|
(5)
|
(4)
|
(12)
|
(93)
|
(163)
|
(228)
|
(18)
|
(156)
|
(70)
|
(24)
|
(34)
|
(9)
|
(16)
|
(20)
|
(16)
|
(42)
|
(38)
|
(29)
|
(9)
|
(16)
|
(14)
|
(20)
|
(25)
|
(17)
|
(19)
|
(13)
|
(11)
|
(11)
|
(11)
|
(12)
|
(19)
|
(20)
|
(18)
|
(16)
|
(4)
|
(5)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(10)
|
(5)
|
(15)
|
(17)
|
(7)
|
(13)
|
(8)
|
0
|
(2)
|
2
|
5
|
1
|
(5)
|
(7)
|
(5)
|
(6)
|
(3)
|
(3)
|
0
|
4
|
43
|
40
|
36
|
48
|
(37)
|
(22)
|
(28)
|
(35)
|
36
|
41
|
58
|
68
|
39
|
49
|
69
|
83
|
111
|
113
|
128
|
139
|
176
|
191
|
194
|
195
|
154
|
159
|
143
|
129
|
|
| Net Income (Common) |
1 372
N/A
|
1 347
-2%
|
(194)
N/A
|
(887)
-357%
|
(299)
+66%
|
(367)
-23%
|
(456)
-24%
|
(446)
+2%
|
206
N/A
|
294
+43%
|
599
+104%
|
864
+44%
|
1 203
+39%
|
2 152
+79%
|
2 402
+12%
|
2 474
+3%
|
1 676
-32%
|
1 788
+7%
|
1 740
-3%
|
1 272
-27%
|
99
-92%
|
(414)
N/A
|
(867)
-109%
|
(1 454)
-68%
|
(446)
+69%
|
(151)
+66%
|
(114)
+25%
|
1 341
N/A
|
1 572
+17%
|
1 457
-7%
|
1 547
+6%
|
781
-50%
|
(763)
N/A
|
(830)
-9%
|
(956)
-15%
|
(856)
+10%
|
553
N/A
|
438
-21%
|
477
+9%
|
776
+63%
|
1 033
+33%
|
1 171
+13%
|
1 503
+28%
|
1 492
-1%
|
1 197
-20%
|
1 298
+8%
|
1 376
+6%
|
1 520
+10%
|
1 473
-3%
|
1 685
+14%
|
1 850
+10%
|
1 669
-10%
|
2 343
+40%
|
2 696
+15%
|
2 732
+1%
|
2 844
+4%
|
2 696
-5%
|
2 303
-15%
|
2 933
+27%
|
2 607
-11%
|
995
-62%
|
1 005
+1%
|
325
-68%
|
582
+79%
|
2 361
+306%
|
2 235
-5%
|
1 766
-21%
|
2 416
+37%
|
3 054
+26%
|
2 811
-8%
|
3 755
+34%
|
3 787
+1%
|
(1 362)
N/A
|
(1 883)
-38%
|
(4 478)
-138%
|
(6 234)
-39%
|
(1 133)
+82%
|
(290)
+74%
|
3 017
N/A
|
4 188
+39%
|
4 213
+1%
|
5 070
+20%
|
3 883
-23%
|
4 146
+7%
|
4 247
+2%
|
3 494
-18%
|
3 872
+11%
|
4 011
+4%
|
3 789
-6%
|
3 918
+3%
|
3 088
-21%
|
3 265
+6%
|
4 232
+30%
|
4 430
+5%
|
4 932
+11%
|
5 065
+3%
|
|
| EPS (Diluted) |
1.7
N/A
|
1.66
-2%
|
-0.25
N/A
|
-1.1
-340%
|
-0.37
+66%
|
-0.46
-24%
|
-0.57
-24%
|
-0.56
+2%
|
0.26
N/A
|
0.36
+38%
|
0.74
+106%
|
1.07
+45%
|
1.5
+40%
|
2.68
+79%
|
3
+12%
|
3.09
+3%
|
2.09
-32%
|
2.23
+7%
|
2.16
-3%
|
1.64
-24%
|
0.12
-93%
|
-0.52
N/A
|
-1.08
-108%
|
-1.81
-68%
|
-0.56
+69%
|
-0.2
+64%
|
-0.15
+25%
|
1.66
N/A
|
1.95
+17%
|
1.8
-8%
|
1.91
+6%
|
0.96
-50%
|
-0.94
N/A
|
-1.02
-9%
|
-1.18
-16%
|
-1.05
+11%
|
0.68
N/A
|
0.55
-19%
|
0.6
+9%
|
0.96
+60%
|
1.27
+32%
|
1.43
+13%
|
1.83
+28%
|
1.82
-1%
|
1.46
-20%
|
1.59
+9%
|
1.74
+9%
|
1.9
+9%
|
1.85
-3%
|
2.14
+16%
|
2.36
+10%
|
2.14
-9%
|
2.99
+40%
|
3.44
+15%
|
3.48
+1%
|
3.62
+4%
|
3.42
-6%
|
2.93
-14%
|
3.78
+29%
|
3.12
-17%
|
1.28
-59%
|
1.29
+1%
|
0.41
-68%
|
0.75
+83%
|
3.04
+305%
|
2.86
-6%
|
2.28
-20%
|
3.11
+36%
|
3.91
+26%
|
3.59
-8%
|
4.8
+34%
|
4.86
+1%
|
-1.75
N/A
|
-2.42
-38%
|
-5.71
-136%
|
-7.96
-39%
|
-1.45
+82%
|
-0.38
+74%
|
3.84
N/A
|
5.28
+38%
|
5.36
+2%
|
6.44
+20%
|
4.95
-23%
|
5.27
+6%
|
5.39
+2%
|
4.44
-18%
|
4.91
+11%
|
5.08
+3%
|
4.8
-6%
|
4.96
+3%
|
3.91
-21%
|
4.13
+6%
|
5.35
+30%
|
5.61
+5%
|
6.26
+12%
|
6.42
+3%
|
|