Lumen Technologies Inc
LSE:0HVP
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
L
|
Lumen Technologies Inc
LSE:0HVP
|
US |
|
B
|
Beijing Tensyn Digital Marketing Technology Joint Stock Co
SZSE:300392
|
CN |
|
37 Interactive Entertainment Network Technology Group Co Ltd
SZSE:002555
|
CN |
|
Emergent Industrial Solutions Ltd
BSE:506180
|
IN |
|
S
|
Sports Toto Bhd
KLSE:SPTOTO
|
MY |
|
W
|
Westrock Co
LSE:0LW9
|
US |
Income Statement
Earnings Waterfall
Lumen Technologies Inc
Income Statement
Lumen Technologies Inc
| 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 |
214
|
211
|
217
|
222
|
227
|
229
|
223
|
227
|
224
|
221
|
219
|
211
|
211
|
208
|
205
|
202
|
199
|
200
|
198
|
196
|
193
|
200
|
207
|
213
|
216
|
208
|
202
|
202
|
204
|
202
|
295
|
367
|
456
|
550
|
544
|
544
|
534
|
674
|
860
|
1 072
|
1 287
|
1 342
|
1 344
|
1 319
|
1 292
|
1 282
|
1 285
|
1 298
|
1 313
|
1 313
|
1 309
|
1 311
|
1 308
|
1 310
|
1 314
|
1 312
|
1 315
|
1 328
|
1 326
|
1 318
|
1 305
|
1 285
|
1 320
|
1 481
|
1 698
|
1 924
|
2 119
|
2 177
|
2 165
|
2 137
|
2 076
|
2 021
|
1 947
|
1 843
|
1 756
|
1 668
|
1 608
|
1 578
|
1 546
|
1 522
|
1 485
|
1 438
|
1 424
|
1 332
|
1 259
|
1 216
|
1 148
|
1 158
|
1 170
|
1 249
|
1 305
|
1 372
|
1 428
|
1 393
|
1 361
|
1 284
|
|
| Revenue |
1 691
N/A
|
1 720
+2%
|
1 821
+6%
|
1 972
+8%
|
2 127
+8%
|
2 275
+7%
|
2 351
+3%
|
2 368
+1%
|
2 383
+1%
|
2 400
+1%
|
2 404
+0%
|
2 407
+0%
|
2 409
+0%
|
2 412
+0%
|
2 465
+2%
|
2 479
+1%
|
2 495
+1%
|
2 498
+0%
|
2 461
-1%
|
2 448
-1%
|
2 437
0%
|
2 518
+3%
|
2 607
+4%
|
2 656
+2%
|
2 704
+2%
|
2 672
-1%
|
2 613
-2%
|
2 600
-1%
|
2 588
0%
|
2 564
-1%
|
3 788
+48%
|
4 974
+31%
|
6 138
+23%
|
7 275
+19%
|
7 149
-2%
|
7 042
-1%
|
6 938
-1%
|
9 572
+38%
|
12 420
+30%
|
15 351
+24%
|
18 265
+19%
|
18 471
+1%
|
18 446
0%
|
18 376
0%
|
18 279
-1%
|
18 192
0%
|
18 136
0%
|
18 095
0%
|
18 120
+0%
|
18 136
+0%
|
18 135
0%
|
18 031
-1%
|
17 944
0%
|
17 822
-1%
|
17 862
+0%
|
17 900
+0%
|
17 850
0%
|
17 829
0%
|
17 657
-1%
|
17 470
-1%
|
17 278
-1%
|
16 970
-2%
|
16 622
-2%
|
17 656
+6%
|
19 392
+10%
|
21 204
+9%
|
22 988
+8%
|
22 580
-2%
|
22 062
-2%
|
21 535
-2%
|
21 067
-2%
|
21 458
+2%
|
21 259
-1%
|
21 076
-1%
|
20 893
-1%
|
20 712
-1%
|
20 513
-1%
|
20 245
-1%
|
19 965
-1%
|
19 687
-1%
|
19 334
-2%
|
19 022
-2%
|
18 525
-3%
|
17 478
-6%
|
16 540
-5%
|
15 589
-6%
|
14 840
-5%
|
14 557
-2%
|
14 109
-3%
|
13 716
-3%
|
13 296
-3%
|
13 108
-1%
|
13 000
-1%
|
12 824
-1%
|
12 690
-1%
|
12 402
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(830)
|
(856)
|
(904)
|
(635)
|
(888)
|
(842)
|
(774)
|
(739)
|
(743)
|
(749)
|
(750)
|
(755)
|
(766)
|
(771)
|
(802)
|
(822)
|
(853)
|
(874)
|
(878)
|
(888)
|
(879)
|
(890)
|
(909)
|
(937)
|
(962)
|
(975)
|
(971)
|
(955)
|
(952)
|
(948)
|
(1 391)
|
(1 801)
|
(2 162)
|
(2 553)
|
(2 509)
|
(2 544)
|
(2 512)
|
(3 640)
|
(4 929)
|
(6 258)
|
(7 508)
|
(7 665)
|
(7 674)
|
(7 617)
|
(7 557)
|
(7 518)
|
(7 497)
|
(7 492)
|
(7 631)
|
(7 720)
|
(7 777)
|
(7 831)
|
(7 807)
|
(7 804)
|
(7 822)
|
(7 764)
|
(7 753)
|
(7 743)
|
(7 746)
|
(7 774)
|
(7 762)
|
(7 703)
|
(7 634)
|
(8 203)
|
(9 118)
|
(9 958)
|
(10 703)
|
(9 999)
|
(9 496)
|
(9 009)
|
(8 671)
|
(9 134)
|
(9 069)
|
(9 058)
|
(8 960)
|
(8 934)
|
(8 835)
|
(8 718)
|
(8 633)
|
(8 488)
|
(8 337)
|
(8 280)
|
(8 128)
|
(7 868)
|
(7 700)
|
(7 382)
|
(7 233)
|
(7 144)
|
(6 979)
|
(6 892)
|
(6 734)
|
(6 703)
|
(6 738)
|
(6 709)
|
(6 717)
|
(6 638)
|
|
| Gross Profit |
861
N/A
|
865
+0%
|
917
+6%
|
1 337
+46%
|
1 239
-7%
|
1 433
+16%
|
1 577
+10%
|
1 628
+3%
|
1 641
+1%
|
1 651
+1%
|
1 654
+0%
|
1 652
0%
|
1 643
-1%
|
1 641
0%
|
1 663
+1%
|
1 657
0%
|
1 643
-1%
|
1 624
-1%
|
1 583
-3%
|
1 559
-2%
|
1 558
0%
|
1 629
+5%
|
1 698
+4%
|
1 719
+1%
|
1 742
+1%
|
1 697
-3%
|
1 643
-3%
|
1 644
+0%
|
1 635
-1%
|
1 616
-1%
|
2 397
+48%
|
3 173
+32%
|
3 976
+25%
|
4 723
+19%
|
4 640
-2%
|
4 498
-3%
|
4 426
-2%
|
5 932
+34%
|
7 491
+26%
|
9 093
+21%
|
10 757
+18%
|
10 806
+0%
|
10 772
0%
|
10 759
0%
|
10 722
0%
|
10 674
0%
|
10 639
0%
|
10 603
0%
|
10 489
-1%
|
10 416
-1%
|
10 358
-1%
|
10 200
-2%
|
10 137
-1%
|
10 018
-1%
|
10 040
+0%
|
10 136
+1%
|
10 097
0%
|
10 086
0%
|
9 911
-2%
|
9 696
-2%
|
9 516
-2%
|
9 267
-3%
|
8 988
-3%
|
9 453
+5%
|
10 274
+9%
|
11 246
+9%
|
12 285
+9%
|
12 581
+2%
|
12 566
0%
|
12 526
0%
|
12 396
-1%
|
12 324
-1%
|
12 190
-1%
|
12 018
-1%
|
11 933
-1%
|
11 778
-1%
|
11 678
-1%
|
11 527
-1%
|
11 332
-2%
|
11 199
-1%
|
10 997
-2%
|
10 742
-2%
|
10 397
-3%
|
9 610
-8%
|
8 840
-8%
|
8 207
-7%
|
7 607
-7%
|
7 413
-3%
|
7 130
-4%
|
6 824
-4%
|
6 562
-4%
|
6 405
-2%
|
6 262
-2%
|
6 115
-2%
|
5 973
-2%
|
5 764
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(400)
|
(394)
|
(398)
|
(752)
|
(594)
|
(713)
|
(824)
|
(878)
|
(891)
|
(900)
|
(903)
|
(898)
|
(896)
|
(898)
|
(909)
|
(921)
|
(925)
|
(927)
|
(919)
|
(894)
|
(882)
|
(886)
|
(900)
|
(926)
|
(934)
|
(932)
|
(921)
|
(923)
|
(905)
|
(899)
|
(1 296)
|
(1 940)
|
(2 353)
|
(2 721)
|
(2 677)
|
(2 359)
|
(2 357)
|
(3 676)
|
(3 877)
|
(6 601)
|
(6 802)
|
(6 934)
|
(8 030)
|
(7 963)
|
(8 068)
|
(7 809)
|
(8 114)
|
(8 005)
|
(9 155)
|
(9 142)
|
(7 745)
|
(7 739)
|
(7 731)
|
(7 718)
|
(7 703)
|
(7 499)
|
(7 453)
|
(7 341)
|
(7 229)
|
(7 363)
|
(7 237)
|
(7 271)
|
(7 098)
|
(7 444)
|
(8 146)
|
(8 718)
|
(9 350)
|
(9 285)
|
(9 013)
|
(8 764)
|
(8 578)
|
(8 544)
|
(8 437)
|
(8 338)
|
(8 315)
|
(8 174)
|
(8 067)
|
(7 813)
|
(7 375)
|
(6 914)
|
(6 616)
|
(6 455)
|
(6 450)
|
(6 317)
|
(6 163)
|
(6 057)
|
(6 003)
|
(6 183)
|
(6 300)
|
(6 249)
|
(6 106)
|
(5 928)
|
(5 745)
|
(5 703)
|
(5 803)
|
(5 948)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
(302)
|
(145)
|
(235)
|
(330)
|
(374)
|
(387)
|
(390)
|
(404)
|
(397)
|
(390)
|
(392)
|
(384)
|
(389)
|
(391)
|
(391)
|
(386)
|
(370)
|
(366)
|
(368)
|
(375)
|
(390)
|
(390)
|
(391)
|
(389)
|
(399)
|
(390)
|
(386)
|
(549)
|
(965)
|
(1 153)
|
(1 292)
|
(1 252)
|
(925)
|
(907)
|
(1 407)
|
(1 966)
|
(2 575)
|
(3 165)
|
(3 266)
|
(3 218)
|
(3 183)
|
(3 226)
|
(3 205)
|
(3 519)
|
(3 464)
|
(3 489)
|
(3 506)
|
(3 282)
|
(3 311)
|
(3 319)
|
(3 351)
|
(3 385)
|
(3 310)
|
(3 296)
|
(3 245)
|
(3 186)
|
(3 447)
|
(3 417)
|
(3 489)
|
(3 401)
|
(3 508)
|
(3 807)
|
(4 038)
|
(4 295)
|
(4 165)
|
(3 988)
|
(3 833)
|
(3 697)
|
(3 715)
|
(3 636)
|
(3 571)
|
(3 590)
|
(3 464)
|
(3 367)
|
(3 234)
|
(3 038)
|
(2 895)
|
(2 939)
|
(2 992)
|
(3 130)
|
(3 078)
|
(2 999)
|
(2 974)
|
(2 973)
|
(3 198)
|
(3 300)
|
(3 252)
|
(3 157)
|
(2 972)
|
(2 824)
|
(2 837)
|
(2 970)
|
(3 199)
|
|
| Depreciation & Amortization |
(401)
|
(394)
|
(398)
|
(450)
|
(446)
|
(477)
|
(494)
|
(504)
|
(504)
|
(510)
|
(499)
|
(501)
|
(506)
|
(506)
|
(526)
|
(532)
|
(535)
|
(536)
|
(533)
|
(524)
|
(516)
|
(519)
|
(525)
|
(536)
|
(544)
|
(541)
|
(533)
|
(524)
|
(516)
|
(513)
|
(747)
|
(975)
|
(1 200)
|
(1 430)
|
(1 425)
|
(1 434)
|
(1 450)
|
(2 269)
|
0
|
(4 026)
|
(3 637)
|
(3 668)
|
(4 812)
|
(4 780)
|
(4 689)
|
(4 604)
|
(4 595)
|
(4 541)
|
(4 531)
|
(4 501)
|
(4 463)
|
(4 428)
|
(4 361)
|
(4 316)
|
(4 267)
|
(4 189)
|
(4 125)
|
(4 064)
|
(4 011)
|
(3 916)
|
(3 820)
|
(3 782)
|
(3 697)
|
(3 936)
|
(4 339)
|
(4 680)
|
(5 055)
|
(5 120)
|
(5 025)
|
(4 931)
|
(4 881)
|
(4 829)
|
(4 801)
|
(4 767)
|
(4 725)
|
(4 710)
|
(4 700)
|
(4 579)
|
(4 337)
|
(4 019)
|
(3 677)
|
(3 463)
|
(3 320)
|
(3 239)
|
(3 164)
|
(3 083)
|
(3 030)
|
(2 985)
|
(3 000)
|
(2 997)
|
(2 949)
|
(2 956)
|
(2 921)
|
(2 866)
|
(2 833)
|
(2 749)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(3)
|
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
|
(1 911)
|
0
|
0
|
0
|
0
|
0
|
(153)
|
0
|
0
|
0
|
(1 135)
|
(1 135)
|
0
|
0
|
(51)
|
(51)
|
(51)
|
0
|
(32)
|
(32)
|
(32)
|
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
|
|
| Operating Income |
460
N/A
|
470
+2%
|
519
+10%
|
585
+13%
|
645
+10%
|
720
+12%
|
753
+5%
|
750
0%
|
749
0%
|
751
+0%
|
751
+0%
|
754
+0%
|
747
-1%
|
743
-1%
|
754
+1%
|
736
-2%
|
717
-3%
|
697
-3%
|
664
-5%
|
666
+0%
|
676
+1%
|
743
+10%
|
798
+7%
|
793
-1%
|
809
+2%
|
765
-5%
|
722
-6%
|
721
0%
|
730
+1%
|
717
-2%
|
1 101
+54%
|
1 233
+12%
|
1 623
+32%
|
2 001
+23%
|
1 963
-2%
|
2 139
+9%
|
2 069
-3%
|
2 256
+9%
|
3 614
+60%
|
2 492
-31%
|
3 955
+59%
|
3 872
-2%
|
2 742
-29%
|
2 796
+2%
|
2 654
-5%
|
2 865
+8%
|
2 525
-12%
|
2 598
+3%
|
1 334
-49%
|
1 274
-4%
|
2 613
+105%
|
2 461
-6%
|
2 406
-2%
|
2 300
-4%
|
2 337
+2%
|
2 637
+13%
|
2 644
+0%
|
2 745
+4%
|
2 682
-2%
|
2 333
-13%
|
2 279
-2%
|
1 996
-12%
|
1 890
-5%
|
2 009
+6%
|
2 128
+6%
|
2 528
+19%
|
2 935
+16%
|
3 296
+12%
|
3 553
+8%
|
3 762
+6%
|
3 818
+1%
|
3 780
-1%
|
3 753
-1%
|
3 680
-2%
|
3 618
-2%
|
3 604
0%
|
3 611
+0%
|
3 714
+3%
|
3 957
+7%
|
4 285
+8%
|
4 381
+2%
|
4 287
-2%
|
3 947
-8%
|
3 293
-17%
|
2 677
-19%
|
2 150
-20%
|
1 604
-25%
|
1 230
-23%
|
830
-33%
|
575
-31%
|
456
-21%
|
477
+5%
|
517
+8%
|
412
-20%
|
170
-59%
|
(184)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(214)
|
(209)
|
(213)
|
(222)
|
(220)
|
(222)
|
(216)
|
(227)
|
(217)
|
(214)
|
(211)
|
(211)
|
(205)
|
(203)
|
(204)
|
(202)
|
(201)
|
(202)
|
(198)
|
(196)
|
(193)
|
(200)
|
(207)
|
(213)
|
(216)
|
(208)
|
(202)
|
(202)
|
(204)
|
(202)
|
(295)
|
(367)
|
(456)
|
(550)
|
(544)
|
(544)
|
(534)
|
(674)
|
(860)
|
(1 072)
|
(1 287)
|
(1 342)
|
(1 344)
|
(1 319)
|
(1 292)
|
(1 282)
|
(1 285)
|
(1 298)
|
(1 313)
|
(1 313)
|
(1 309)
|
(1 311)
|
(1 308)
|
(1 310)
|
(1 314)
|
(1 312)
|
(1 315)
|
(1 328)
|
(1 326)
|
(1 318)
|
(1 305)
|
(1 285)
|
(1 320)
|
(1 481)
|
(1 698)
|
(1 924)
|
(2 119)
|
(2 177)
|
(2 165)
|
(2 137)
|
(2 076)
|
(2 021)
|
(1 947)
|
(1 843)
|
(1 756)
|
(1 668)
|
(1 608)
|
(1 586)
|
(1 570)
|
(1 412)
|
(1 322)
|
(1 420)
|
(1 536)
|
(1 512)
|
(1 570)
|
(1 365)
|
(1 210)
|
(1 224)
|
(1 092)
|
(986)
|
(961)
|
(1 083)
|
(1 182)
|
(1 310)
|
(1 287)
|
(1 195)
|
|
| Non-Reccuring Items |
13
|
27
|
(13)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
0
|
(28)
|
(44)
|
(228)
|
0
|
(9)
|
(16)
|
147
|
(79)
|
(90)
|
(320)
|
(408)
|
(475)
|
(504)
|
(446)
|
(356)
|
(262)
|
0
|
49
|
(1 032)
|
(1 135)
|
0
|
0
|
(35)
|
(51)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(33)
|
(2 733)
|
(9 238)
|
(9 238)
|
(9 205)
|
(6 434)
|
(79)
|
(86)
|
(82)
|
(2 747)
|
(2 660)
|
(2 653)
|
(2 657)
|
8
|
0
|
0
|
639
|
(2 832)
|
(2 284)
|
(11 044)
|
(11 641)
|
(10 010)
|
(10 303)
|
(1 500)
|
(1 506)
|
488
|
202
|
(665)
|
(1 059)
|
(1 212)
|
|
| 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
|
4
|
10
|
13
|
0
|
11
|
7
|
4
|
0
|
8
|
6
|
0
|
0
|
0
|
(1)
|
(1)
|
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 |
(5)
|
(4)
|
(4)
|
(58)
|
(63)
|
(64)
|
(65)
|
8
|
5
|
1
|
1
|
4
|
(3)
|
2
|
2
|
3
|
6
|
129
|
132
|
122
|
122
|
7
|
19
|
40
|
38
|
38
|
24
|
42
|
21
|
19
|
27
|
(53)
|
(48)
|
(50)
|
(49)
|
15
|
12
|
(5)
|
(2)
|
3
|
5
|
21
|
26
|
35
|
62
|
63
|
60
|
59
|
29
|
18
|
14
|
11
|
4
|
23
|
20
|
23
|
44
|
39
|
20
|
5
|
(27)
|
(41)
|
(10)
|
12
|
39
|
62
|
73
|
51
|
24
|
52
|
(17)
|
(91)
|
(33)
|
(46)
|
(5)
|
29
|
74
|
103
|
84
|
(180)
|
(189)
|
(218)
|
(180)
|
60
|
65
|
4
|
(30)
|
(233)
|
(250)
|
(255)
|
(242)
|
(112)
|
(114)
|
(122)
|
(150)
|
(125)
|
|
| Pre-Tax Income |
254
N/A
|
285
+12%
|
289
+1%
|
299
+3%
|
362
+21%
|
434
+20%
|
472
+9%
|
532
+13%
|
538
+1%
|
538
+0%
|
540
+1%
|
547
+1%
|
539
-1%
|
542
+1%
|
551
+2%
|
538
-2%
|
523
-3%
|
623
+19%
|
598
-4%
|
591
-1%
|
605
+2%
|
550
-9%
|
609
+11%
|
620
+2%
|
635
+2%
|
597
-6%
|
549
-8%
|
561
+2%
|
530
-6%
|
497
-6%
|
609
+23%
|
813
+33%
|
1 117
+37%
|
1 392
+25%
|
1 516
+9%
|
1 531
+1%
|
1 457
-5%
|
1 256
-14%
|
2 343
+87%
|
948
-60%
|
2 168
+129%
|
2 105
-3%
|
1 068
-49%
|
1 250
+17%
|
1 424
+14%
|
1 695
+19%
|
268
-84%
|
224
-16%
|
50
-78%
|
(21)
N/A
|
1 283
N/A
|
1 110
-13%
|
1 102
-1%
|
1 013
-8%
|
1 043
+3%
|
1 316
+26%
|
1 373
+4%
|
1 456
+6%
|
1 376
-5%
|
1 020
-26%
|
947
-7%
|
670
-29%
|
560
-16%
|
540
-4%
|
469
-13%
|
666
+42%
|
856
+29%
|
(1 563)
N/A
|
(7 826)
-401%
|
(7 561)
+3%
|
(7 480)
+1%
|
(4 766)
+36%
|
1 694
N/A
|
1 705
+1%
|
1 775
+4%
|
(782)
N/A
|
(583)
+25%
|
(422)
+28%
|
(186)
+56%
|
2 701
N/A
|
2 870
+6%
|
2 649
-8%
|
2 870
+8%
|
(991)
N/A
|
(1 112)
-12%
|
(10 255)
-822%
|
(11 277)
-10%
|
(10 237)
+9%
|
(10 815)
-6%
|
(2 166)
+80%
|
(2 253)
-4%
|
(230)
+90%
|
(577)
-151%
|
(1 685)
-192%
|
(2 326)
-38%
|
(2 716)
-17%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(94)
|
(104)
|
(103)
|
(106)
|
(128)
|
(154)
|
(166)
|
(187)
|
(193)
|
(198)
|
(205)
|
(210)
|
(206)
|
(207)
|
(210)
|
(203)
|
(199)
|
(232)
|
(222)
|
(221)
|
(227)
|
(211)
|
(234)
|
(201)
|
(205)
|
(187)
|
(167)
|
(194)
|
(184)
|
(175)
|
(224)
|
(302)
|
(419)
|
(525)
|
(565)
|
(583)
|
(551)
|
(473)
|
(426)
|
(375)
|
(378)
|
(356)
|
(415)
|
(473)
|
(549)
|
(625)
|
(513)
|
(463)
|
(384)
|
(389)
|
(460)
|
(338)
|
(341)
|
(302)
|
(315)
|
(438)
|
(451)
|
(481)
|
(454)
|
(394)
|
(394)
|
(296)
|
(246)
|
(251)
|
(164)
|
(74)
|
(77)
|
(78)
|
(159)
|
(357)
|
(415)
|
(503)
|
(484)
|
(489)
|
(495)
|
(450)
|
(488)
|
(520)
|
(578)
|
(668)
|
(713)
|
(654)
|
(841)
|
(557)
|
(524)
|
(461)
|
(95)
|
(61)
|
63
|
101
|
118
|
175
|
264
|
506
|
674
|
977
|
|
| Income from Continuing Operations |
161
|
181
|
186
|
194
|
234
|
280
|
307
|
345
|
344
|
340
|
335
|
337
|
334
|
335
|
341
|
334
|
324
|
391
|
376
|
370
|
379
|
339
|
376
|
420
|
430
|
410
|
382
|
367
|
346
|
322
|
385
|
511
|
698
|
867
|
951
|
948
|
906
|
783
|
1 917
|
573
|
1 790
|
1 749
|
653
|
777
|
875
|
1 070
|
(245)
|
(239)
|
(334)
|
(410)
|
823
|
772
|
761
|
711
|
728
|
878
|
922
|
975
|
922
|
626
|
553
|
374
|
314
|
289
|
305
|
592
|
779
|
(1 641)
|
(7 985)
|
(7 918)
|
(7 895)
|
(5 269)
|
1 210
|
1 216
|
1 280
|
(1 232)
|
(1 071)
|
(942)
|
(764)
|
2 033
|
2 157
|
1 995
|
2 029
|
(1 548)
|
(1 636)
|
(10 716)
|
(11 372)
|
(10 298)
|
(10 752)
|
(2 065)
|
(2 135)
|
(55)
|
(313)
|
(1 179)
|
(1 652)
|
(1 739)
|
|
| 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
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
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) |
367
N/A
|
292
-21%
|
805
+176%
|
801
0%
|
814
+2%
|
823
+1%
|
306
-63%
|
344
+12%
|
344
0%
|
339
-1%
|
335
-1%
|
337
+1%
|
333
-1%
|
335
+1%
|
340
+2%
|
334
-2%
|
324
-3%
|
391
+21%
|
376
-4%
|
370
-2%
|
378
+2%
|
338
-11%
|
375
+11%
|
415
+11%
|
428
+3%
|
407
-5%
|
379
-7%
|
361
-5%
|
338
-6%
|
315
-7%
|
509
+62%
|
643
+26%
|
827
+29%
|
998
+21%
|
950
-5%
|
942
-1%
|
900
-4%
|
777
-14%
|
1 911
+146%
|
571
-70%
|
1 788
+213%
|
1 746
-2%
|
650
-63%
|
776
+19%
|
874
+13%
|
1 070
+22%
|
(245)
N/A
|
(239)
+2%
|
(334)
-40%
|
(410)
-23%
|
823
N/A
|
772
-6%
|
761
-1%
|
711
-7%
|
728
+2%
|
878
+21%
|
922
+5%
|
975
+6%
|
922
-5%
|
626
-32%
|
553
-12%
|
374
-32%
|
314
-16%
|
1 389
+342%
|
1 341
-3%
|
1 616
+21%
|
1 796
+11%
|
(1 733)
N/A
|
(8 013)
-362%
|
(7 934)
+1%
|
(7 904)
+0%
|
(5 269)
+33%
|
1 210
N/A
|
1 216
+0%
|
1 280
+5%
|
(1 232)
N/A
|
(1 071)
+13%
|
(942)
+12%
|
(764)
+19%
|
2 033
N/A
|
2 157
+6%
|
1 995
-8%
|
2 029
+2%
|
(1 548)
N/A
|
(1 636)
-6%
|
(10 716)
-555%
|
(11 372)
-6%
|
(10 298)
+9%
|
(10 752)
-4%
|
(2 065)
+81%
|
(2 135)
-3%
|
(55)
+97%
|
(313)
-469%
|
(1 179)
-277%
|
(1 652)
-40%
|
(1 739)
-5%
|
|
| EPS (Diluted) |
2.57
N/A
|
2.04
-21%
|
5.63
+176%
|
5.6
-1%
|
5.66
+1%
|
5.69
+1%
|
2.12
-63%
|
2.3
+8%
|
2.33
+1%
|
2.37
+2%
|
2.39
+1%
|
2.37
-1%
|
2.43
+3%
|
2.48
+2%
|
2.46
-1%
|
2.45
0%
|
2.53
+3%
|
3.21
+27%
|
3.12
-3%
|
3.03
-3%
|
3.25
+7%
|
2.97
-9%
|
3.34
+12%
|
3.67
+10%
|
4.01
+9%
|
3.91
-2%
|
3.76
-4%
|
3.52
-6%
|
3.4
-3%
|
2.52
-26%
|
1.7
-33%
|
3.23
+90%
|
2.75
-15%
|
3.33
+21%
|
3.15
-5%
|
3.13
-1%
|
2.95
-6%
|
1.56
-47%
|
3.11
+99%
|
1.07
-66%
|
2.88
+169%
|
2.8
-3%
|
1.05
-63%
|
1.25
+19%
|
1.4
+12%
|
1.76
+26%
|
-0.41
N/A
|
-0.4
+2%
|
-0.58
-45%
|
-0.72
-24%
|
1.45
N/A
|
1.36
-6%
|
1.34
-1%
|
1.26
-6%
|
1.3
+3%
|
1.58
+22%
|
1.69
+7%
|
1.79
+6%
|
1.7
-5%
|
1.16
-32%
|
1.02
-12%
|
0.69
-32%
|
0.58
-16%
|
2.2
+279%
|
1.25
-43%
|
1.51
+21%
|
1.67
+11%
|
-1.62
N/A
|
-7.48
-362%
|
-7.41
+1%
|
-7.35
+1%
|
-4.92
+33%
|
1.13
N/A
|
1.13
N/A
|
1.19
+5%
|
-1.14
N/A
|
-0.99
+13%
|
-0.88
+11%
|
-0.71
+19%
|
1.91
N/A
|
2.12
+11%
|
1.96
-8%
|
2
+2%
|
-1.54
N/A
|
-1.66
-8%
|
-10.88
-555%
|
-11.56
-6%
|
-10.48
+9%
|
-10.9
-4%
|
-2.1
+81%
|
-2.17
-3%
|
-0.06
+97%
|
-0.32
-433%
|
-1.19
-272%
|
-1.66
-39%
|
-1.75
-5%
|
|