Telecom Italia SpA
MIL:TIT
Income Statement
Earnings Waterfall
Telecom Italia SpA
Income Statement
Telecom Italia SpA
| 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 |
2 333
|
0
|
0
|
0
|
2 566
|
0
|
0
|
0
|
2 489
|
0
|
0
|
0
|
2 419
|
0
|
0
|
0
|
2 332
|
0
|
0
|
0
|
2 129
|
0
|
0
|
0
|
2 108
|
0
|
0
|
0
|
1 989
|
0
|
0
|
0
|
2 007
|
0
|
0
|
0
|
1 876
|
0
|
0
|
0
|
1 845
|
0
|
0
|
0
|
2 013
|
0
|
0
|
0
|
1 525
|
0
|
0
|
0
|
1 463
|
0
|
0
|
0
|
1 288
|
0
|
0
|
0
|
1 413
|
0
|
0
|
0
|
1 240
|
0
|
0
|
0
|
1 185
|
0
|
0
|
0
|
1 321
|
0
|
0
|
0
|
1 558
|
0
|
0
|
0
|
1 353
|
0
|
0
|
0
|
|
| Revenue |
31 552
N/A
|
29 599
-6%
|
29 997
+1%
|
30 611
+2%
|
30 597
0%
|
31 090
+2%
|
31 492
+1%
|
31 809
+1%
|
31 881
+0%
|
31 836
0%
|
31 736
0%
|
31 631
0%
|
31 703
+0%
|
31 244
-1%
|
30 316
-3%
|
29 904
-1%
|
30 514
+2%
|
28 544
-6%
|
28 374
-1%
|
27 779
-2%
|
27 445
-1%
|
27 059
-1%
|
27 065
+0%
|
27 055
0%
|
27 824
+3%
|
28 481
+2%
|
29 150
+2%
|
29 993
+3%
|
30 256
+1%
|
30 527
+1%
|
30 398
0%
|
30 091
-1%
|
29 801
-1%
|
24 256
-19%
|
22 854
-6%
|
21 262
-7%
|
23 407
+10%
|
22 706
-3%
|
22 070
-3%
|
21 815
-1%
|
21 573
-1%
|
21 439
-1%
|
21 123
-1%
|
20 479
-3%
|
19 719
-4%
|
19 105
-3%
|
18 714
-2%
|
18 780
+0%
|
19 025
+1%
|
19 404
+2%
|
19 701
+2%
|
19 765
+0%
|
19 828
+0%
|
19 694
-1%
|
19 467
-1%
|
19 196
-1%
|
18 940
-1%
|
23 332
+23%
|
27 600
+18%
|
27 393
-1%
|
17 974
-34%
|
26 367
+47%
|
25 132
-5%
|
24 601
-2%
|
15 805
-36%
|
23 455
+48%
|
23 239
-1%
|
23 138
0%
|
15 316
-34%
|
22 733
+48%
|
22 747
+0%
|
22 922
+1%
|
15 788
-31%
|
23 607
+50%
|
23 896
+1%
|
24 031
+1%
|
14 311
-40%
|
24 333
+70%
|
23 548
-3%
|
23 010
-2%
|
14 442
-37%
|
21 287
+47%
|
20 823
-2%
|
20 633
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(11 504)
|
(11 185)
|
(11 453)
|
(12 040)
|
(11 366)
|
(12 826)
|
(13 245)
|
(13 497)
|
(12 644)
|
(13 721)
|
(13 666)
|
(13 497)
|
(12 791)
|
(13 688)
|
(13 189)
|
(13 044)
|
(13 231)
|
(12 039)
|
(11 941)
|
(11 519)
|
(10 980)
|
(10 889)
|
(10 779)
|
(10 760)
|
(10 971)
|
(11 338)
|
(11 658)
|
(12 056)
|
(12 234)
|
(12 457)
|
(12 507)
|
(12 468)
|
(12 355)
|
(8 793)
|
(6 950)
|
(5 023)
|
(4 317)
|
(4 122)
|
(3 850)
|
(3 795)
|
(4 772)
|
(3 670)
|
(3 524)
|
(3 281)
|
(2 936)
|
(2 743)
|
(2 609)
|
(2 541)
|
(2 678)
|
(2 774)
|
(2 840)
|
(2 909)
|
(2 967)
|
(4 017)
|
(5 062)
|
(6 082)
|
(2 901)
|
(6 483)
|
(7 645)
|
(7 291)
|
(2 192)
|
(8 739)
|
(8 300)
|
(8 312)
|
(1 905)
|
(8 455)
|
(8 697)
|
(8 756)
|
(4 147)
|
(8 996)
|
(9 257)
|
(9 409)
|
(4 600)
|
(9 858)
|
(10 026)
|
(10 069)
|
(5 880)
|
(10 212)
|
(10 368)
|
(10 715)
|
(6 386)
|
(11 579)
|
(11 882)
|
(11 699)
|
|
| Gross Profit |
20 048
N/A
|
18 414
-8%
|
18 544
+1%
|
18 571
+0%
|
19 231
+4%
|
18 264
-5%
|
18 247
0%
|
18 312
+0%
|
19 237
+5%
|
18 115
-6%
|
18 070
0%
|
18 134
+0%
|
18 912
+4%
|
17 556
-7%
|
17 127
-2%
|
16 860
-2%
|
17 283
+3%
|
16 505
-5%
|
16 433
0%
|
16 260
-1%
|
16 465
+1%
|
16 170
-2%
|
16 286
+1%
|
16 295
+0%
|
16 853
+3%
|
17 143
+2%
|
17 492
+2%
|
17 937
+3%
|
18 022
+0%
|
18 070
+0%
|
17 891
-1%
|
17 623
-1%
|
17 446
-1%
|
15 463
-11%
|
15 904
+3%
|
16 239
+2%
|
19 090
+18%
|
18 584
-3%
|
18 220
-2%
|
18 020
-1%
|
16 801
-7%
|
17 769
+6%
|
17 599
-1%
|
17 198
-2%
|
16 783
-2%
|
16 362
-3%
|
16 105
-2%
|
16 239
+1%
|
16 347
+1%
|
16 630
+2%
|
16 861
+1%
|
16 856
0%
|
16 861
+0%
|
15 677
-7%
|
14 405
-8%
|
13 114
-9%
|
16 039
+22%
|
16 849
+5%
|
19 955
+18%
|
20 102
+1%
|
15 782
-21%
|
17 628
+12%
|
16 832
-5%
|
16 289
-3%
|
13 900
-15%
|
15 000
+8%
|
14 542
-3%
|
14 382
-1%
|
11 169
-22%
|
13 737
+23%
|
13 490
-2%
|
13 513
+0%
|
11 188
-17%
|
13 749
+23%
|
13 870
+1%
|
13 962
+1%
|
8 431
-40%
|
14 121
+67%
|
13 180
-7%
|
12 295
-7%
|
8 056
-34%
|
9 708
+21%
|
8 941
-8%
|
8 934
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(12 843)
|
(10 363)
|
(10 547)
|
(10 690)
|
(11 946)
|
(11 154)
|
(11 276)
|
(11 417)
|
(11 874)
|
(10 814)
|
(10 840)
|
(11 004)
|
(13 106)
|
(11 887)
|
(12 134)
|
(12 015)
|
(11 822)
|
(11 074)
|
(10 812)
|
(10 624)
|
(10 901)
|
(10 580)
|
(10 582)
|
(10 777)
|
(10 745)
|
(11 292)
|
(11 388)
|
(11 401)
|
(11 252)
|
(11 142)
|
(11 155)
|
(11 029)
|
(11 119)
|
(10 137)
|
(10 755)
|
(11 445)
|
(14 090)
|
(13 554)
|
(13 372)
|
(13 354)
|
(12 307)
|
(13 391)
|
(13 702)
|
(13 495)
|
(13 174)
|
(12 958)
|
(12 302)
|
(12 268)
|
(12 433)
|
(12 642)
|
(12 855)
|
(12 994)
|
(12 849)
|
(11 792)
|
(10 529)
|
(9 265)
|
(12 631)
|
(12 455)
|
(15 007)
|
(15 246)
|
(12 264)
|
(12 938)
|
(12 538)
|
(12 245)
|
(11 643)
|
(11 551)
|
(11 312)
|
(11 271)
|
(10 143)
|
(11 926)
|
(11 957)
|
(12 145)
|
(10 301)
|
(12 218)
|
(12 323)
|
(12 286)
|
(6 422)
|
(11 871)
|
(10 511)
|
(9 772)
|
(6 318)
|
(7 345)
|
(7 062)
|
(6 970)
|
|
| Selling, General & Administrative |
(5 407)
|
(3 830)
|
(3 851)
|
(3 868)
|
(5 246)
|
(4 203)
|
(4 205)
|
(4 179)
|
(4 844)
|
(3 780)
|
(3 702)
|
(3 725)
|
(5 050)
|
(3 816)
|
(4 150)
|
(4 131)
|
(4 220)
|
(4 089)
|
(3 796)
|
(3 763)
|
(4 299)
|
(3 706)
|
(3 676)
|
(3 908)
|
(4 241)
|
(4 073)
|
(4 162)
|
(4 032)
|
(4 438)
|
(3 990)
|
(4 012)
|
(3 971)
|
(4 442)
|
(5 101)
|
(6 287)
|
(7 461)
|
(8 917)
|
(8 796)
|
(8 746)
|
(8 752)
|
(7 722)
|
(8 822)
|
(8 791)
|
(8 651)
|
(8 588)
|
(8 429)
|
(8 136)
|
(8 050)
|
(7 849)
|
(7 940)
|
(8 099)
|
(8 142)
|
(8 200)
|
(6 979)
|
(5 728)
|
(4 481)
|
(8 145)
|
(6 356)
|
(7 087)
|
(7 075)
|
(7 384)
|
(4 165)
|
(4 032)
|
(3 968)
|
(6 892)
|
(3 897)
|
(3 941)
|
(3 889)
|
(4 927)
|
(3 793)
|
(3 705)
|
(3 784)
|
(5 249)
|
(4 120)
|
(4 124)
|
(4 105)
|
(2 917)
|
(3 766)
|
(3 176)
|
(2 926)
|
(3 002)
|
(2 070)
|
(2 056)
|
(2 039)
|
|
| Depreciation & Amortization |
(6 646)
|
(4 915)
|
(4 999)
|
(5 117)
|
(5 232)
|
(5 418)
|
(5 579)
|
(5 704)
|
(5 487)
|
(5 432)
|
(5 437)
|
(5 418)
|
(5 811)
|
(5 764)
|
(5 727)
|
(5 737)
|
(5 906)
|
(5 600)
|
(5 629)
|
(5 582)
|
(5 551)
|
(5 576)
|
(5 597)
|
(5 546)
|
(5 547)
|
(5 555)
|
(5 531)
|
(5 538)
|
(5 494)
|
(5 415)
|
(5 338)
|
(5 300)
|
(5 340)
|
(4 500)
|
(4 324)
|
(4 117)
|
(4 553)
|
(4 474)
|
(4 402)
|
(4 387)
|
(4 284)
|
(4 266)
|
(4 260)
|
(4 219)
|
(4 135)
|
(4 092)
|
(4 052)
|
(4 087)
|
(4 291)
|
(4 411)
|
(4 493)
|
(4 533)
|
(4 473)
|
(4 399)
|
(4 346)
|
(4 282)
|
(4 255)
|
(5 509)
|
(6 938)
|
(7 155)
|
(4 927)
|
(7 390)
|
(7 242)
|
(7 114)
|
(4 616)
|
(6 880)
|
(6 800)
|
(6 809)
|
(4 490)
|
(6 740)
|
(6 767)
|
(6 869)
|
(4 777)
|
(7 223)
|
(7 357)
|
(7 326)
|
(3 292)
|
(7 281)
|
(6 485)
|
(6 055)
|
(3 189)
|
(4 708)
|
(4 548)
|
(4 488)
|
|
| Other Operating Expenses |
(790)
|
(1 618)
|
(1 697)
|
(1 705)
|
(1 468)
|
(1 533)
|
(1 492)
|
(1 534)
|
(1 543)
|
(1 602)
|
(1 701)
|
(1 861)
|
(2 245)
|
(2 307)
|
(2 257)
|
(2 147)
|
(1 696)
|
(1 385)
|
(1 387)
|
(1 279)
|
(1 051)
|
(1 298)
|
(1 309)
|
(1 323)
|
(957)
|
(1 664)
|
(1 695)
|
(1 831)
|
(1 320)
|
(1 737)
|
(1 805)
|
(1 758)
|
(1 337)
|
(536)
|
(144)
|
133
|
(620)
|
(284)
|
(224)
|
(215)
|
(301)
|
(303)
|
(651)
|
(625)
|
(451)
|
(437)
|
(114)
|
(131)
|
(293)
|
(291)
|
(263)
|
(319)
|
(176)
|
(414)
|
(455)
|
(502)
|
(231)
|
(590)
|
(982)
|
(1 016)
|
47
|
(1 383)
|
(1 264)
|
(1 163)
|
(135)
|
(774)
|
(571)
|
(573)
|
(726)
|
(1 393)
|
(1 485)
|
(1 492)
|
(275)
|
(875)
|
(842)
|
(855)
|
(213)
|
(824)
|
(850)
|
(791)
|
(127)
|
(567)
|
(458)
|
(443)
|
|
| Operating Income |
7 205
N/A
|
8 051
+12%
|
7 997
-1%
|
7 881
-1%
|
7 285
-8%
|
7 110
-2%
|
6 971
-2%
|
6 895
-1%
|
7 363
+7%
|
7 301
-1%
|
7 230
-1%
|
7 130
-1%
|
5 806
-19%
|
5 669
-2%
|
4 993
-12%
|
4 845
-3%
|
5 461
+13%
|
5 431
-1%
|
5 621
+3%
|
5 636
+0%
|
5 564
-1%
|
5 590
+0%
|
5 704
+2%
|
5 518
-3%
|
6 108
+11%
|
5 851
-4%
|
6 104
+4%
|
6 536
+7%
|
6 770
+4%
|
6 928
+2%
|
6 736
-3%
|
6 594
-2%
|
6 327
-4%
|
5 326
-16%
|
5 149
-3%
|
4 794
-7%
|
5 000
+4%
|
5 030
+1%
|
4 848
-4%
|
4 666
-4%
|
4 494
-4%
|
4 378
-3%
|
3 897
-11%
|
3 703
-5%
|
3 609
-3%
|
3 404
-6%
|
3 803
+12%
|
3 971
+4%
|
3 914
-1%
|
3 988
+2%
|
4 006
+0%
|
3 862
-4%
|
4 012
+4%
|
3 885
-3%
|
3 876
0%
|
3 849
-1%
|
3 408
-11%
|
4 394
+29%
|
4 948
+13%
|
4 856
-2%
|
3 518
-28%
|
4 690
+33%
|
4 294
-8%
|
4 044
-6%
|
2 257
-44%
|
3 449
+53%
|
3 230
-6%
|
3 111
-4%
|
1 026
-67%
|
1 811
+77%
|
1 533
-15%
|
1 368
-11%
|
887
-35%
|
1 531
+73%
|
1 547
+1%
|
1 676
+8%
|
2 009
+20%
|
2 250
+12%
|
2 669
+19%
|
2 523
-5%
|
1 738
-31%
|
2 363
+36%
|
1 879
-20%
|
1 964
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 845)
|
939
|
1 998
|
2 279
|
(2 222)
|
3 301
|
2 856
|
3 264
|
(2 222)
|
3 380
|
2 732
|
3 051
|
(2 124)
|
3 647
|
3 707
|
2 947
|
(1 993)
|
3 525
|
3 792
|
4 189
|
(1 981)
|
1 142
|
84
|
(1 277)
|
(1 903)
|
(1 696)
|
(1 707)
|
(1 553)
|
(1 858)
|
(2 058)
|
(2 006)
|
(1 969)
|
(1 843)
|
(2 062)
|
(2 059)
|
(2 109)
|
(1 723)
|
(2 353)
|
(2 444)
|
(2 400)
|
(1 783)
|
(2 319)
|
(2 269)
|
(2 255)
|
(2 120)
|
(1 331)
|
(790)
|
(679)
|
(644)
|
(1 002)
|
(1 298)
|
(1 317)
|
(1 193)
|
(1 158)
|
(1 257)
|
(1 201)
|
(1 097)
|
(1 517)
|
(1 792)
|
(1 829)
|
(1 177)
|
(1 403)
|
(845)
|
(775)
|
(536)
|
(1 109)
|
(1 647)
|
(1 621)
|
(786)
|
(1 626)
|
(1 631)
|
(1 578)
|
(988)
|
(1 580)
|
(1 155)
|
(1 431)
|
(1 429)
|
(1 234)
|
(1 703)
|
(1 486)
|
(1 087)
|
(1 537)
|
(1 231)
|
(1 214)
|
|
| Non-Reccuring Items |
(414)
|
(465)
|
(171)
|
(153)
|
214
|
341
|
350
|
337
|
74
|
(31)
|
(40)
|
(27)
|
(42)
|
(26)
|
(24)
|
(30)
|
2
|
(145)
|
(67)
|
(53)
|
(71)
|
(43)
|
(15)
|
(14)
|
31
|
64
|
(3 230)
|
(3 213)
|
(7 357)
|
(7 488)
|
(4 154)
|
(4 189)
|
(4 450)
|
(4 094)
|
(6 518)
|
(6 502)
|
(2 287)
|
(2 299)
|
(32)
|
(38)
|
36
|
(34)
|
196
|
240
|
(646)
|
(718)
|
(925)
|
(1 021)
|
(192)
|
(105)
|
(116)
|
(99)
|
(721)
|
(717)
|
(842)
|
(2 805)
|
(2 847)
|
(4 949)
|
(4 488)
|
(2 544)
|
(343)
|
(157)
|
(606)
|
(596)
|
(153)
|
(715)
|
(1 054)
|
(1 064)
|
(4 555)
|
(4 692)
|
(4 501)
|
(4 751)
|
(281)
|
(1 046)
|
(1 220)
|
(1 061)
|
(661)
|
(878)
|
(543)
|
(397)
|
(194)
|
(280)
|
(260)
|
(295)
|
|
| Total Other Income |
10
|
(3 030)
|
(3 817)
|
(4 221)
|
258
|
(5 284)
|
(5 016)
|
(5 269)
|
300
|
(5 156)
|
(4 496)
|
(4 863)
|
461
|
(5 436)
|
(5 594)
|
(5 118)
|
(573)
|
(6 052)
|
(6 251)
|
(6 467)
|
(173)
|
(3 180)
|
(2 112)
|
(753)
|
(109)
|
0
|
0
|
(132)
|
(179)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
(458)
|
0
|
0
|
0
|
(400)
|
0
|
(156)
|
(156)
|
(390)
|
(390)
|
(382)
|
(382)
|
(279)
|
(279)
|
(245)
|
(245)
|
(321)
|
(321)
|
(207)
|
(207)
|
(241)
|
(188)
|
(307)
|
(307)
|
(259)
|
(259)
|
(215)
|
(215)
|
(171)
|
(171)
|
(28)
|
(28)
|
(200)
|
69
|
(33)
|
(33)
|
(206)
|
(206)
|
(745)
|
(745)
|
43
|
(1 482)
|
(1 067)
|
(1 067)
|
(200)
|
(307)
|
(283)
|
(283)
|
|
| Pre-Tax Income |
4 956
N/A
|
5 495
+11%
|
6 007
+9%
|
5 786
-4%
|
5 535
-4%
|
5 468
-1%
|
5 161
-6%
|
5 227
+1%
|
5 515
+6%
|
5 494
0%
|
5 426
-1%
|
5 291
-2%
|
4 101
-22%
|
3 854
-6%
|
3 082
-20%
|
2 644
-14%
|
2 897
+10%
|
2 759
-5%
|
3 095
+12%
|
3 305
+7%
|
3 339
+1%
|
3 509
+5%
|
3 661
+4%
|
3 474
-5%
|
4 127
+19%
|
4 219
+2%
|
1 167
-72%
|
1 638
+40%
|
(2 624)
N/A
|
(2 618)
+0%
|
576
N/A
|
436
-24%
|
(44)
N/A
|
(830)
-1 786%
|
(3 428)
-313%
|
(3 817)
-11%
|
532
N/A
|
378
-29%
|
2 372
+528%
|
2 228
-6%
|
2 347
+5%
|
2 025
-14%
|
1 668
-18%
|
1 532
-8%
|
453
-70%
|
965
+113%
|
1 706
+77%
|
1 889
+11%
|
2 799
+48%
|
2 602
-7%
|
2 347
-10%
|
2 201
-6%
|
1 777
-19%
|
1 689
-5%
|
1 570
-7%
|
(364)
N/A
|
(777)
-113%
|
(2 260)
-191%
|
(1 639)
+27%
|
176
N/A
|
1 739
+888%
|
2 871
+65%
|
2 628
-8%
|
2 458
-6%
|
1 397
-43%
|
1 454
+4%
|
501
-66%
|
398
-21%
|
(4 515)
N/A
|
(4 438)
+2%
|
(4 632)
-4%
|
(4 994)
-8%
|
(588)
+88%
|
(1 301)
-121%
|
(1 573)
-21%
|
(1 561)
+1%
|
(38)
+98%
|
(1 344)
-3 437%
|
(644)
+52%
|
(427)
+34%
|
257
N/A
|
239
-7%
|
105
-56%
|
172
+64%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3 054)
|
(2 576)
|
(2 695)
|
(2 699)
|
(2 395)
|
(2 387)
|
(2 348)
|
(2 296)
|
(2 519)
|
(2 424)
|
(2 232)
|
(2 218)
|
(1 682)
|
(1 507)
|
(828)
|
(648)
|
(653)
|
(633)
|
(1 161)
|
(1 126)
|
(1 121)
|
(1 135)
|
(1 156)
|
(1 051)
|
(548)
|
(591)
|
(637)
|
(870)
|
(1 643)
|
(1 669)
|
(1 663)
|
(1 638)
|
(1 235)
|
(920)
|
(805)
|
(673)
|
(1 111)
|
(1 074)
|
(985)
|
(912)
|
(928)
|
(748)
|
(706)
|
(682)
|
(403)
|
(550)
|
(697)
|
(711)
|
(880)
|
(915)
|
(848)
|
(740)
|
(490)
|
(390)
|
(330)
|
(177)
|
(375)
|
(269)
|
(520)
|
(677)
|
(513)
|
(701)
|
(475)
|
(137)
|
5 955
|
6 225
|
6 398
|
6 202
|
(3 885)
|
(3 894)
|
(4 003)
|
(6 046)
|
(2 066)
|
(4 158)
|
(4 199)
|
(2 255)
|
(56)
|
(332)
|
(222)
|
(226)
|
(174)
|
(230)
|
(229)
|
(184)
|
|
| Income from Continuing Operations |
1 902
|
2 919
|
3 312
|
3 087
|
3 140
|
3 081
|
2 813
|
2 931
|
2 996
|
3 070
|
3 194
|
3 073
|
2 419
|
2 347
|
2 254
|
1 996
|
2 244
|
2 126
|
1 934
|
2 179
|
2 218
|
2 374
|
2 505
|
2 423
|
3 579
|
3 628
|
530
|
768
|
(4 267)
|
(4 287)
|
(1 087)
|
(1 202)
|
(1 279)
|
(1 750)
|
(4 233)
|
(4 490)
|
(579)
|
(696)
|
1 387
|
1 316
|
1 419
|
1 277
|
962
|
850
|
50
|
415
|
1 009
|
1 178
|
1 919
|
1 687
|
1 499
|
1 461
|
1 287
|
1 299
|
1 240
|
(541)
|
(1 152)
|
(2 529)
|
(2 159)
|
(501)
|
1 226
|
2 170
|
2 153
|
2 321
|
7 352
|
7 679
|
6 899
|
6 600
|
(8 400)
|
(8 332)
|
(8 635)
|
(11 040)
|
(2 654)
|
(5 459)
|
(5 772)
|
(3 816)
|
(94)
|
(1 676)
|
(866)
|
(653)
|
83
|
9
|
(124)
|
(12)
|
|
| Income to Minority Interest |
(1 121)
|
(934)
|
(984)
|
(712)
|
(474)
|
(331)
|
(47)
|
(18)
|
11
|
39
|
(14)
|
(2)
|
(7)
|
12
|
27
|
20
|
(1)
|
(1)
|
(10)
|
(23)
|
(15)
|
(39)
|
(67)
|
(115)
|
(451)
|
(552)
|
(646)
|
(706)
|
(446)
|
(455)
|
(438)
|
(428)
|
(350)
|
(320)
|
(318)
|
(322)
|
(436)
|
(497)
|
(542)
|
(575)
|
(610)
|
(644)
|
(733)
|
(753)
|
(731)
|
(623)
|
(406)
|
(273)
|
(158)
|
(112)
|
(129)
|
(140)
|
(166)
|
(177)
|
(183)
|
(261)
|
(259)
|
(362)
|
(512)
|
(447)
|
(326)
|
(409)
|
(265)
|
(234)
|
(128)
|
(171)
|
(218)
|
(280)
|
(252)
|
(397)
|
(428)
|
(407)
|
(271)
|
(400)
|
(417)
|
(439)
|
(334)
|
(476)
|
(479)
|
(439)
|
(246)
|
(333)
|
(284)
|
(301)
|
|
| Net Income (Common) |
781
N/A
|
1 876
+140%
|
2 611
+39%
|
2 763
+6%
|
3 216
+16%
|
3 304
+3%
|
2 937
-11%
|
2 967
+1%
|
3 014
+2%
|
3 045
+1%
|
3 018
-1%
|
2 858
-5%
|
2 448
-14%
|
2 158
-12%
|
2 065
-4%
|
1 971
-5%
|
2 214
+12%
|
2 152
-3%
|
2 019
-6%
|
1 591
-21%
|
1 581
-1%
|
1 722
+9%
|
1 833
+6%
|
2 243
+22%
|
3 121
+39%
|
3 069
-2%
|
(132)
N/A
|
46
N/A
|
(4 726)
N/A
|
(4 755)
-1%
|
(1 527)
+68%
|
(1 632)
-7%
|
(1 627)
+0%
|
(1 871)
-15%
|
(4 279)
-129%
|
(4 455)
-4%
|
(674)
+85%
|
(816)
-21%
|
1 276
N/A
|
1 213
-5%
|
1 350
+11%
|
1 210
-10%
|
840
-31%
|
732
-13%
|
(70)
N/A
|
281
N/A
|
931
+231%
|
1 083
+16%
|
1 808
+67%
|
1 575
-13%
|
1 370
-13%
|
1 321
-4%
|
1 121
-15%
|
1 122
+0%
|
1 057
-6%
|
(802)
N/A
|
(1 411)
-76%
|
(2 891)
-105%
|
(2 671)
+8%
|
(948)
+65%
|
916
N/A
|
1 777
+94%
|
1 904
+7%
|
2 103
+10%
|
7 224
+244%
|
7 508
+4%
|
6 681
-11%
|
6 320
-5%
|
(8 652)
N/A
|
(8 729)
-1%
|
(9 063)
-4%
|
(11 447)
-26%
|
(2 925)
+74%
|
(5 859)
-100%
|
(6 189)
-6%
|
(4 255)
+31%
|
(1 441)
+66%
|
(2 152)
-49%
|
(1 985)
+8%
|
(1 537)
+23%
|
(610)
+60%
|
(597)
+2%
|
(83)
+86%
|
(197)
-137%
|
|
| EPS (Diluted) |
0.05
N/A
|
0.12
+140%
|
0.14
+17%
|
0.14
N/A
|
0.17
+21%
|
0.16
-6%
|
0.16
N/A
|
0.17
+6%
|
0.16
-6%
|
0.16
N/A
|
0.16
N/A
|
0.15
-6%
|
0.13
-13%
|
0.12
-8%
|
0.12
N/A
|
0.11
-8%
|
0.12
+9%
|
0.11
-8%
|
0.1
-9%
|
0.08
-20%
|
0.08
N/A
|
0.08
N/A
|
0.09
+12%
|
0.12
+33%
|
0.16
+33%
|
0.16
N/A
|
0
N/A
|
0.01
N/A
|
-0.24
N/A
|
-0.24
N/A
|
-0.08
+67%
|
-0.08
N/A
|
-0.08
N/A
|
-0.11
-38%
|
-0.24
-118%
|
-0.26
-8%
|
-0.05
+81%
|
-0.04
+20%
|
0.04
N/A
|
0.06
+50%
|
0.06
N/A
|
0.06
N/A
|
0.02
-67%
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.03
+200%
|
0.06
+100%
|
0.08
+33%
|
0.08
N/A
|
0.07
-12%
|
0.06
-14%
|
0.05
-17%
|
0.05
N/A
|
0.05
N/A
|
-0.04
N/A
|
-0.07
-75%
|
-0.13
-86%
|
-0.13
N/A
|
-0.05
+62%
|
0.04
N/A
|
0.08
+100%
|
0.09
+12%
|
0.1
+11%
|
0.34
+240%
|
0.35
+3%
|
0.32
-9%
|
0.3
-6%
|
-0.41
N/A
|
-0.41
N/A
|
-0.42
-2%
|
-0.54
-29%
|
-0.14
+74%
|
-0.28
-100%
|
-0.29
-4%
|
-0.2
+31%
|
-0.06
+70%
|
-0.1
-67%
|
-0.09
+10%
|
-0.07
+22%
|
-0.02
+71%
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
|