Grupo Televisa SAB
F:TLV
Income Statement
Earnings Waterfall
Grupo Televisa SAB
Income Statement
Grupo Televisa SAB
| Sep-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
709
|
1 273
|
579
|
945
|
912
|
1 426
|
1 249
|
1 200
|
1 264
|
1 447
|
1 286
|
1 436
|
1 693
|
1 987
|
2 236
|
2 346
|
2 293
|
2 221
|
2 111
|
2 058
|
2 053
|
1 969
|
1 955
|
1 899
|
1 921
|
2 177
|
2 350
|
2 387
|
2 674
|
2 816
|
3 026
|
3 281
|
3 183
|
3 136
|
3 168
|
3 288
|
3 487
|
3 615
|
3 329
|
3 750
|
3 952
|
4 174
|
4 655
|
4 432
|
4 374
|
4 369
|
4 389
|
4 477
|
4 646
|
4 803
|
4 938
|
5 169
|
5 356
|
5 551
|
5 790
|
5 924
|
6 060
|
6 239
|
6 745
|
7 215
|
7 921
|
8 498
|
8 778
|
9 010
|
8 941
|
9 246
|
9 272
|
9 391
|
9 592
|
9 707
|
9 825
|
10 048
|
10 515
|
10 402
|
10 524
|
10 832
|
10 760
|
10 482
|
10 259
|
9 573
|
9 053
|
9 106
|
9 606
|
9 623
|
9 653
|
9 529
|
8 822
|
8 684
|
7 934
|
7 742
|
7 555
|
7 299
|
7 814
|
7 976
|
7 914
|
0
|
|
| Revenue |
11 870
N/A
|
19 665
+66%
|
16 076
-18%
|
21 589
+34%
|
22 032
+2%
|
21 559
-2%
|
22 845
+6%
|
23 499
+3%
|
23 712
+1%
|
23 563
-1%
|
25 230
+7%
|
26 964
+7%
|
29 289
+9%
|
29 314
+0%
|
31 405
+7%
|
31 875
+1%
|
32 449
+2%
|
32 481
+0%
|
34 967
+8%
|
37 075
+6%
|
38 256
+3%
|
37 932
-1%
|
40 070
+6%
|
39 709
-1%
|
40 298
+1%
|
41 562
+3%
|
42 643
+3%
|
44 029
+3%
|
45 908
+4%
|
47 972
+4%
|
49 797
+4%
|
50 970
+2%
|
51 661
+1%
|
52 353
+1%
|
53 137
+1%
|
54 908
+3%
|
56 529
+3%
|
57 857
+2%
|
58 910
+2%
|
59 588
+1%
|
60 780
+2%
|
62 582
+3%
|
64 539
+3%
|
66 397
+3%
|
67 792
+2%
|
69 290
+2%
|
69 654
+1%
|
70 735
+2%
|
72 140
+2%
|
73 791
+2%
|
75 195
+2%
|
76 474
+2%
|
77 541
+1%
|
80 118
+3%
|
83 053
+4%
|
84 695
+2%
|
87 121
+3%
|
88 052
+1%
|
89 934
+2%
|
92 471
+3%
|
93 937
+2%
|
96 287
+3%
|
96 500
+0%
|
95 954
-1%
|
94 895
-1%
|
94 274
-1%
|
94 555
+0%
|
98 280
+4%
|
100 650
+2%
|
101 282
+1%
|
101 866
+1%
|
99 471
-2%
|
100 224
+1%
|
101 757
+2%
|
101 591
0%
|
99 690
-2%
|
97 847
-2%
|
97 362
0%
|
92 155
-5%
|
88 222
-4%
|
82 869
-6%
|
73 915
-11%
|
84 485
+14%
|
84 545
+0%
|
85 206
+1%
|
68 616
-19%
|
75 437
+10%
|
75 424
0%
|
74 488
-1%
|
66 223
-11%
|
71 200
+8%
|
68 400
-4%
|
65 447
-4%
|
62 261
-5%
|
61 283
-2%
|
60 292
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 427)
|
(11 442)
|
(9 314)
|
(12 525)
|
(13 515)
|
(12 418)
|
(14 388)
|
(14 666)
|
(14 219)
|
(12 889)
|
(14 956)
|
(15 852)
|
(16 962)
|
(16 424)
|
(17 338)
|
(17 224)
|
(16 992)
|
(16 734)
|
(17 818)
|
(18 487)
|
(18 786)
|
(18 436)
|
(19 663)
|
(19 688)
|
(20 098)
|
(20 835)
|
(21 761)
|
(22 568)
|
(23 817)
|
(21 556)
|
(26 179)
|
(26 779)
|
(27 011)
|
(23 768)
|
(28 013)
|
(29 128)
|
(30 328)
|
(26 295)
|
(31 543)
|
(32 027)
|
(32 407)
|
(28 166)
|
(34 444)
|
(35 080)
|
(35 845)
|
(36 796)
|
(37 116)
|
(37 939)
|
(38 644)
|
(39 602)
|
(40 351)
|
(41 072)
|
(41 732)
|
(42 909)
|
(44 306)
|
(45 333)
|
(46 560)
|
(47 227)
|
(48 238)
|
(49 775)
|
(50 862)
|
(52 378)
|
(52 887)
|
(52 993)
|
(52 914)
|
(53 535)
|
(53 483)
|
(55 742)
|
(57 359)
|
(57 839)
|
(58 043)
|
(56 778)
|
(57 516)
|
(59 067)
|
(59 541)
|
(59 668)
|
(58 592)
|
(56 990)
|
(54 635)
|
(52 593)
|
(50 228)
|
(46 845)
|
(51 006)
|
(50 954)
|
(51 678)
|
(43 576)
|
(49 063)
|
(49 338)
|
(49 518)
|
(43 563)
|
(47 494)
|
(45 877)
|
(43 412)
|
(42 166)
|
(40 969)
|
(39 482)
|
|
| Gross Profit |
5 442
N/A
|
8 222
+51%
|
6 763
-18%
|
9 065
+34%
|
8 518
-6%
|
9 141
+7%
|
8 457
-7%
|
8 833
+4%
|
9 493
+7%
|
10 674
+12%
|
10 274
-4%
|
11 112
+8%
|
12 326
+11%
|
12 891
+5%
|
14 065
+9%
|
14 649
+4%
|
15 456
+6%
|
15 747
+2%
|
17 149
+9%
|
18 588
+8%
|
19 470
+5%
|
19 496
+0%
|
20 407
+5%
|
20 022
-2%
|
20 201
+1%
|
20 726
+3%
|
20 883
+1%
|
21 461
+3%
|
22 091
+3%
|
26 416
+20%
|
23 617
-11%
|
24 190
+2%
|
24 649
+2%
|
28 584
+16%
|
25 124
-12%
|
25 779
+3%
|
26 200
+2%
|
31 562
+20%
|
27 365
-13%
|
27 560
+1%
|
28 373
+3%
|
34 415
+21%
|
30 095
-13%
|
31 317
+4%
|
31 946
+2%
|
32 494
+2%
|
32 538
+0%
|
32 796
+1%
|
33 496
+2%
|
34 188
+2%
|
34 844
+2%
|
35 402
+2%
|
35 809
+1%
|
37 210
+4%
|
38 748
+4%
|
39 363
+2%
|
40 562
+3%
|
40 825
+1%
|
41 696
+2%
|
42 696
+2%
|
43 075
+1%
|
43 910
+2%
|
43 614
-1%
|
42 962
-1%
|
41 982
-2%
|
40 740
-3%
|
41 072
+1%
|
42 538
+4%
|
43 292
+2%
|
43 443
+0%
|
43 823
+1%
|
42 693
-3%
|
42 708
+0%
|
42 690
0%
|
42 049
-2%
|
40 023
-5%
|
39 255
-2%
|
40 372
+3%
|
37 520
-7%
|
35 629
-5%
|
32 641
-8%
|
27 070
-17%
|
33 479
+24%
|
33 590
+0%
|
33 529
0%
|
25 039
-25%
|
26 374
+5%
|
26 085
-1%
|
24 969
-4%
|
22 660
-9%
|
23 706
+5%
|
22 523
-5%
|
22 035
-2%
|
20 095
-9%
|
20 314
+1%
|
20 810
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 497)
|
(4 117)
|
(3 441)
|
(4 587)
|
(3 887)
|
(4 928)
|
(3 430)
|
(3 220)
|
(3 626)
|
(4 629)
|
(3 668)
|
(3 898)
|
(4 275)
|
(4 332)
|
(4 737)
|
(4 806)
|
(4 920)
|
(4 944)
|
(5 349)
|
(5 609)
|
(5 729)
|
(5 747)
|
(5 967)
|
(6 039)
|
(6 160)
|
(6 246)
|
(6 450)
|
(6 606)
|
(7 119)
|
(11 288)
|
(8 145)
|
(8 590)
|
(9 029)
|
(13 428)
|
(10 168)
|
(10 729)
|
(10 995)
|
(15 979)
|
(11 731)
|
(12 089)
|
(12 574)
|
(17 593)
|
(13 119)
|
(13 741)
|
(13 984)
|
(13 997)
|
(14 291)
|
(14 262)
|
(14 753)
|
(15 189)
|
(16 512)
|
(17 158)
|
(22 080)
|
(22 550)
|
(22 964)
|
(24 225)
|
(21 371)
|
(17 597)
|
(24 452)
|
(25 520)
|
(26 097)
|
(26 493)
|
(27 094)
|
(26 602)
|
(26 244)
|
(25 993)
|
(25 983)
|
(26 262)
|
(26 352)
|
(26 127)
|
(26 576)
|
(26 442)
|
(26 025)
|
(25 105)
|
(25 002)
|
(24 205)
|
(23 669)
|
(22 329)
|
(21 050)
|
(20 391)
|
(20 103)
|
(16 323)
|
(18 187)
|
(18 410)
|
(19 021)
|
(20 831)
|
(22 148)
|
(22 423)
|
(21 813)
|
(19 517)
|
(20 793)
|
(20 108)
|
(19 827)
|
(21 034)
|
(21 005)
|
(24 801)
|
|
| Selling, General & Administrative |
(712)
|
(2 836)
|
(2 264)
|
(3 049)
|
0
|
(3 041)
|
0
|
0
|
0
|
(3 103)
|
0
|
0
|
0
|
(4 333)
|
0
|
0
|
0
|
(4 945)
|
(1 342)
|
(2 837)
|
(4 272)
|
(5 747)
|
(5 969)
|
(6 042)
|
(6 162)
|
(6 245)
|
(6 451)
|
(6 606)
|
(7 119)
|
(6 977)
|
(8 144)
|
(8 589)
|
(9 028)
|
(8 498)
|
(10 167)
|
(10 727)
|
(10 993)
|
(9 400)
|
(11 729)
|
(11 912)
|
(12 198)
|
(10 163)
|
(12 487)
|
(13 150)
|
(13 332)
|
(13 704)
|
(14 013)
|
(14 047)
|
(14 697)
|
(15 367)
|
(15 933)
|
(16 599)
|
(17 075)
|
(17 972)
|
(18 771)
|
(19 886)
|
(20 885)
|
(17 148)
|
(16 545)
|
(17 111)
|
(17 560)
|
(18 747)
|
(24 241)
|
(24 151)
|
(24 228)
|
(18 399)
|
(24 068)
|
(24 441)
|
(24 599)
|
(18 621)
|
(25 252)
|
(25 113)
|
(24 917)
|
(18 863)
|
(24 245)
|
(23 625)
|
(22 939)
|
(18 214)
|
(21 473)
|
(20 631)
|
(20 469)
|
(17 033)
|
(21 072)
|
(21 528)
|
(21 890)
|
(16 974)
|
(21 560)
|
(21 690)
|
(21 587)
|
(16 563)
|
(21 202)
|
(20 574)
|
(20 042)
|
(15 253)
|
(19 170)
|
(19 058)
|
|
| Depreciation & Amortization |
(349)
|
(1 281)
|
(1 030)
|
(1 391)
|
0
|
(1 887)
|
0
|
0
|
0
|
(1 525)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 311)
|
0
|
0
|
0
|
(4 930)
|
0
|
0
|
0
|
(6 579)
|
0
|
0
|
0
|
(7 430)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 427)
|
0
|
0
|
0
|
(5 712)
|
0
|
0
|
0
|
(6 132)
|
0
|
0
|
0
|
(5 505)
|
0
|
0
|
0
|
(4 866)
|
0
|
0
|
0
|
(3 256)
|
0
|
0
|
0
|
(3 523)
|
0
|
0
|
0
|
(3 591)
|
0
|
0
|
0
|
(4 155)
|
0
|
0
|
|
| Other Operating Expenses |
(1 436)
|
0
|
(147)
|
(147)
|
(3 887)
|
0
|
(3 430)
|
(3 220)
|
(3 626)
|
0
|
(3 667)
|
(3 897)
|
(4 274)
|
0
|
(4 736)
|
(4 805)
|
(4 918)
|
0
|
(4 007)
|
(2 772)
|
(1 457)
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(177)
|
(376)
|
0
|
(632)
|
(591)
|
(651)
|
(292)
|
(278)
|
(215)
|
(56)
|
178
|
(579)
|
(558)
|
(5 004)
|
(4 579)
|
(4 194)
|
(4 341)
|
(488)
|
(449)
|
(7 906)
|
(8 407)
|
(8 537)
|
(2 319)
|
(2 853)
|
(2 449)
|
(2 015)
|
(1 883)
|
(1 916)
|
(1 822)
|
(1 753)
|
(1 374)
|
(1 324)
|
(1 329)
|
(1 108)
|
(737)
|
(757)
|
(580)
|
(730)
|
751
|
422
|
240
|
365
|
3 966
|
2 885
|
3 118
|
2 869
|
(333)
|
(589)
|
(732)
|
(226)
|
637
|
409
|
466
|
215
|
(1 626)
|
(1 835)
|
(5 743)
|
|
| Operating Income |
2 946
N/A
|
4 105
+39%
|
3 320
-19%
|
4 476
+35%
|
4 629
+3%
|
4 213
-9%
|
5 028
+19%
|
5 613
+12%
|
5 867
+5%
|
6 046
+3%
|
6 604
+9%
|
7 213
+9%
|
8 050
+12%
|
8 558
+6%
|
9 329
+9%
|
9 844
+6%
|
10 538
+7%
|
10 803
+3%
|
11 801
+9%
|
12 980
+10%
|
13 741
+6%
|
13 749
+0%
|
14 440
+5%
|
13 982
-3%
|
14 040
+0%
|
14 481
+3%
|
14 433
0%
|
14 855
+3%
|
14 972
+1%
|
15 128
+1%
|
15 472
+2%
|
15 601
+1%
|
15 621
+0%
|
15 157
-3%
|
14 956
-1%
|
15 051
+1%
|
15 206
+1%
|
15 583
+2%
|
15 636
+0%
|
15 472
-1%
|
15 799
+2%
|
16 822
+6%
|
16 975
+1%
|
17 575
+4%
|
17 961
+2%
|
18 498
+3%
|
18 246
-1%
|
18 533
+2%
|
18 743
+1%
|
18 999
+1%
|
18 332
-4%
|
18 244
0%
|
13 729
-25%
|
14 659
+7%
|
15 783
+8%
|
15 137
-4%
|
19 190
+27%
|
23 228
+21%
|
17 244
-26%
|
17 177
0%
|
16 979
-1%
|
17 416
+3%
|
16 520
-5%
|
16 359
-1%
|
15 737
-4%
|
14 747
-6%
|
15 089
+2%
|
16 276
+8%
|
16 940
+4%
|
17 316
+2%
|
17 247
0%
|
16 250
-6%
|
16 682
+3%
|
17 585
+5%
|
17 047
-3%
|
15 818
-7%
|
15 586
-1%
|
18 043
+16%
|
16 470
-9%
|
15 238
-7%
|
12 538
-18%
|
10 748
-14%
|
15 292
+42%
|
15 180
-1%
|
14 507
-4%
|
4 209
-71%
|
4 226
+0%
|
3 663
-13%
|
3 156
-14%
|
3 143
0%
|
2 913
-7%
|
2 415
-17%
|
2 208
-9%
|
(939)
N/A
|
(691)
+26%
|
(3 991)
-477%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(282)
|
(227)
|
(342)
|
(572)
|
(442)
|
(613)
|
(675)
|
(631)
|
(538)
|
(615)
|
(843)
|
(817)
|
(1 332)
|
(1 516)
|
(1 493)
|
(2 045)
|
(1 990)
|
(1 782)
|
(1 713)
|
(1 044)
|
(1 400)
|
(1 100)
|
(1 728)
|
(1 996)
|
(1 320)
|
(1 160)
|
(1 739)
|
(1 749)
|
(2 304)
|
(1 881)
|
(2 192)
|
(2 835)
|
(2 761)
|
(3 689)
|
(3 307)
|
(3 442)
|
(3 554)
|
(3 241)
|
(3 641)
|
(4 006)
|
(4 708)
|
(4 592)
|
(4 615)
|
(5 321)
|
(4 678)
|
(4 017)
|
(4 551)
|
(4 015)
|
(4 547)
|
(4 943)
|
(4 990)
|
(4 463)
|
(3 422)
|
(4 484)
|
(5 192)
|
(5 795)
|
(2 183)
|
(507)
|
(1 884)
|
(1 707)
|
(7 145)
|
(8 393)
|
(7 089)
|
(6 611)
|
(5 716)
|
(4 590)
|
(6 336)
|
(6 579)
|
(7 490)
|
(8 247)
|
(8 261)
|
(9 068)
|
(9 616)
|
(8 230)
|
(20 178)
|
(18 024)
|
(15 124)
|
(11 995)
|
(1 503)
|
(1 669)
|
(5 118)
|
(8 247)
|
(8 491)
|
(5 224)
|
(2 413)
|
(16 635)
|
(14 262)
|
(18 138)
|
(17 690)
|
(8 933)
|
(8 173)
|
(7 698)
|
(7 222)
|
(4 878)
|
(3 725)
|
(3 934)
|
|
| Non-Reccuring Items |
(1 812)
|
(543)
|
0
|
0
|
0
|
(1 909)
|
0
|
0
|
0
|
(657)
|
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
|
(358)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
(535)
|
0
|
0
|
0
|
541
|
0
|
0
|
0
|
(818)
|
(201)
|
(289)
|
(403)
|
(208)
|
(252)
|
3 278
|
3 278
|
2 937
|
2 852
|
(664)
|
(842)
|
(580)
|
(86)
|
(273)
|
932
|
(517)
|
(551)
|
(354)
|
(1 377)
|
(59)
|
(331)
|
(326)
|
(136)
|
(471)
|
(241)
|
(237)
|
(1 170)
|
(1 285)
|
1 464
|
1 060
|
1 708
|
(1 880)
|
(4 164)
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
(169)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(234)
|
0
|
0
|
0
|
(394)
|
0
|
0
|
0
|
(214)
|
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 |
570
|
(844)
|
(650)
|
(1 314)
|
(1 565)
|
(461)
|
(3 051)
|
(2 286)
|
(2 143)
|
(543)
|
(1 280)
|
(1 645)
|
(1 768)
|
(910)
|
(913)
|
(915)
|
(662)
|
(694)
|
(608)
|
(914)
|
(857)
|
(825)
|
(1 511)
|
(1 021)
|
(984)
|
(953)
|
(264)
|
(702)
|
(738)
|
(907)
|
(1 020)
|
(703)
|
(695)
|
(1 531)
|
(1 690)
|
(1 688)
|
(1 315)
|
(173)
|
(578)
|
(347)
|
(658)
|
(426)
|
31
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
33
|
2 168
|
0
|
2 135
|
2 135
|
0
|
0
|
0
|
0
|
1
|
903
|
896
|
896
|
895
|
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 |
1 423
N/A
|
2 492
+75%
|
2 329
-7%
|
2 592
+11%
|
2 623
+1%
|
1 061
-60%
|
1 303
+23%
|
2 696
+107%
|
3 186
+18%
|
4 231
+33%
|
4 482
+6%
|
4 751
+6%
|
4 950
+4%
|
6 131
+24%
|
6 921
+13%
|
6 883
-1%
|
7 885
+15%
|
8 327
+6%
|
9 481
+14%
|
11 024
+16%
|
11 486
+4%
|
11 824
+3%
|
11 203
-5%
|
10 966
-2%
|
11 737
+7%
|
12 368
+5%
|
12 429
+0%
|
12 403
0%
|
11 929
-4%
|
12 295
+3%
|
12 260
0%
|
12 063
-2%
|
12 165
+1%
|
9 703
-20%
|
9 958
+3%
|
9 920
0%
|
10 336
+4%
|
11 775
+14%
|
11 417
-3%
|
11 119
-3%
|
10 433
-6%
|
11 590
+11%
|
12 391
+7%
|
12 255
-1%
|
13 283
+8%
|
14 122
+6%
|
13 694
-3%
|
14 516
+6%
|
14 194
-2%
|
13 963
-2%
|
13 340
-4%
|
13 780
+3%
|
10 306
-25%
|
9 641
-6%
|
10 624
+10%
|
9 375
-12%
|
19 175
+105%
|
23 262
+21%
|
17 495
-25%
|
17 605
+1%
|
9 834
-44%
|
8 206
-17%
|
9 230
+12%
|
9 459
+2%
|
9 619
+2%
|
10 852
+13%
|
9 397
-13%
|
13 871
+48%
|
13 623
-2%
|
12 006
-12%
|
11 837
-1%
|
6 518
-45%
|
6 225
-5%
|
8 775
+41%
|
(3 216)
N/A
|
(2 480)
+23%
|
1 393
N/A
|
5 531
+297%
|
14 416
+161%
|
13 215
-8%
|
6 043
-54%
|
2 442
-60%
|
6 470
+165%
|
9 631
+49%
|
11 959
+24%
|
(12 897)
N/A
|
(10 277)
+20%
|
(14 713)
-43%
|
(15 704)
-7%
|
(7 075)
+55%
|
(3 795)
+46%
|
(4 223)
-11%
|
(3 305)
+22%
|
(7 697)
-133%
|
(8 580)
-11%
|
(7 925)
+8%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
308
|
(519)
|
(453)
|
(345)
|
(455)
|
(295)
|
(382)
|
(920)
|
(912)
|
(714)
|
(726)
|
(782)
|
(793)
|
(1 170)
|
(1 362)
|
(1 352)
|
(1 642)
|
(751)
|
(992)
|
(1 508)
|
(999)
|
(2 017)
|
(2 145)
|
(2 028)
|
(3 061)
|
(3 350)
|
(3 242)
|
(3 215)
|
(3 119)
|
(3 564)
|
(3 597)
|
(3 572)
|
(3 587)
|
(3 121)
|
(3 206)
|
(3 248)
|
(3 575)
|
(3 259)
|
(3 042)
|
(2 799)
|
(2 343)
|
(3 410)
|
(3 610)
|
(3 702)
|
(3 733)
|
(4 053)
|
(4 047)
|
(4 441)
|
(4 713)
|
(3 729)
|
(3 457)
|
(3 467)
|
(2 452)
|
(2 981)
|
(3 344)
|
(2 987)
|
(6 174)
|
(6 332)
|
(5 992)
|
(6 086)
|
(3 720)
|
(2 872)
|
(3 165)
|
(3 279)
|
(3 298)
|
(4 274)
|
(3 870)
|
(5 465)
|
(5 258)
|
(4 391)
|
(4 359)
|
(2 537)
|
(2 565)
|
(2 668)
|
(439)
|
(449)
|
(1 841)
|
(5 228)
|
(6 191)
|
(5 858)
|
(3 744)
|
(1 673)
|
(4 484)
|
(5 576)
|
(5 922)
|
1 353
|
537
|
1 955
|
1 331
|
(2 361)
|
(3 407)
|
(3 230)
|
(2 426)
|
(689)
|
(369)
|
(393)
|
|
| Income from Continuing Operations |
1 731
|
1 973
|
1 877
|
2 248
|
2 169
|
766
|
920
|
1 775
|
2 273
|
3 517
|
3 756
|
3 969
|
4 157
|
4 962
|
5 558
|
5 530
|
6 242
|
7 575
|
8 489
|
9 516
|
10 486
|
9 807
|
9 056
|
8 936
|
8 675
|
9 018
|
9 187
|
9 188
|
8 809
|
8 731
|
8 662
|
8 490
|
8 578
|
6 583
|
6 752
|
6 672
|
6 762
|
8 516
|
8 375
|
8 321
|
8 089
|
8 180
|
8 781
|
8 553
|
9 551
|
10 069
|
9 648
|
10 075
|
9 482
|
10 234
|
9 886
|
10 316
|
7 856
|
6 660
|
7 279
|
6 386
|
13 000
|
16 929
|
11 503
|
11 520
|
6 115
|
5 333
|
6 067
|
6 183
|
6 323
|
6 578
|
5 528
|
8 407
|
8 366
|
7 615
|
7 479
|
3 981
|
3 660
|
6 107
|
(3 655)
|
(2 929)
|
(448)
|
303
|
8 225
|
7 357
|
2 299
|
769
|
1 985
|
4 055
|
6 036
|
(11 544)
|
(9 740)
|
(12 758)
|
(14 373)
|
(9 435)
|
(7 202)
|
(7 453)
|
(5 730)
|
(8 385)
|
(8 949)
|
(8 318)
|
|
| Income to Minority Interest |
(49)
|
(27)
|
(2)
|
(3)
|
14
|
69
|
104
|
93
|
109
|
121
|
127
|
128
|
62
|
(232)
|
(339)
|
(524)
|
(633)
|
(1 084)
|
(1 169)
|
(951)
|
(1 017)
|
(588)
|
(737)
|
(983)
|
(999)
|
(936)
|
(805)
|
(1 059)
|
(1 013)
|
(927)
|
(934)
|
(776)
|
(917)
|
(576)
|
(664)
|
(607)
|
(515)
|
(833)
|
(971)
|
(1 059)
|
(1 001)
|
(1 291)
|
(1 389)
|
(1 426)
|
(1 585)
|
(1 309)
|
(1 322)
|
(1 320)
|
(1 198)
|
(2 486)
|
(2 352)
|
(2 397)
|
(2 510)
|
(1 273)
|
(1 293)
|
(1 283)
|
(1 168)
|
(1 426)
|
(1 458)
|
(1 387)
|
(1 465)
|
(1 612)
|
(1 749)
|
(1 861)
|
(2 049)
|
(2 053)
|
(1 852)
|
(1 853)
|
(1 849)
|
(1 606)
|
(1 605)
|
(1 486)
|
(1 388)
|
(1 481)
|
(1 913)
|
(1 818)
|
(1 705)
|
(1 553)
|
(1 064)
|
(1 054)
|
(1 071)
|
(1 299)
|
(1 255)
|
(1 164)
|
(1 041)
|
(572)
|
(436)
|
(326)
|
(8)
|
385
|
463
|
555
|
418
|
63
|
51
|
(79)
|
|
| Equity Earnings Affiliates |
(673)
|
(522)
|
(428)
|
(720)
|
(629)
|
(1 156)
|
(1 227)
|
(800)
|
(984)
|
28
|
204
|
178
|
931
|
615
|
608
|
643
|
237
|
160
|
0
|
0
|
0
|
(602)
|
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
|
|
| Net Income (Common) |
979
N/A
|
1 346
+37%
|
1 375
+2%
|
1 500
+9%
|
2 704
+80%
|
738
-73%
|
958
+30%
|
2 181
+128%
|
1 355
-38%
|
3 597
+165%
|
4 016
+12%
|
3 158
-21%
|
4 016
+27%
|
4 317
+7%
|
4 581
+6%
|
5 444
+19%
|
5 654
+4%
|
6 126
+8%
|
7 103
+16%
|
8 210
+16%
|
9 098
+11%
|
8 586
-6%
|
8 320
-3%
|
7 955
-4%
|
7 678
-3%
|
8 082
+5%
|
8 384
+4%
|
8 130
-3%
|
7 797
-4%
|
7 804
+0%
|
7 728
-1%
|
7 714
0%
|
7 661
-1%
|
6 007
-22%
|
6 088
+1%
|
6 065
0%
|
6 246
+3%
|
7 683
+23%
|
7 403
-4%
|
7 261
-2%
|
7 088
-2%
|
6 890
-3%
|
7 392
+7%
|
7 126
-4%
|
7 964
+12%
|
8 761
+10%
|
8 324
-5%
|
8 754
+5%
|
8 283
-5%
|
7 748
-6%
|
7 533
-3%
|
7 919
+5%
|
5 347
-32%
|
5 387
+1%
|
5 986
+11%
|
5 103
-15%
|
11 832
+132%
|
15 503
+31%
|
10 046
-35%
|
10 133
+1%
|
4 649
-54%
|
3 721
-20%
|
4 317
+16%
|
4 320
+0%
|
4 273
-1%
|
4 524
+6%
|
3 675
-19%
|
6 553
+78%
|
6 516
-1%
|
6 009
-8%
|
5 873
-2%
|
2 495
-58%
|
2 273
-9%
|
4 626
+104%
|
(5 567)
N/A
|
(4 747)
+15%
|
(2 153)
+55%
|
(1 250)
+42%
|
7 817
N/A
|
8 259
+6%
|
5 670
-31%
|
6 056
+7%
|
59 282
+879%
|
60 241
+2%
|
60 599
+1%
|
44 712
-26%
|
(8 719)
N/A
|
(11 726)
-34%
|
(13 763)
-17%
|
(8 423)
+39%
|
(6 682)
+21%
|
(6 841)
-2%
|
(5 256)
+23%
|
(8 266)
-57%
|
(8 898)
-8%
|
(8 397)
+6%
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.03
+50%
|
0.02
-33%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.02
-33%
|
0.03
+50%
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0.03
+200%
|
0.05
+67%
|
0.02
-60%
|
0.02
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.01
-50%
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
0
N/A
|
0.02
N/A
|
0.02
N/A
|
0
N/A
|
0.01
N/A
|
0.17
+1 600%
|
0.18
+6%
|
0.18
N/A
|
0.13
-28%
|
-0.03
N/A
|
-0.04
-33%
|
-0.04
N/A
|
-0.03
+25%
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
|