Avis Budget Group Inc
NASDAQ:CAR
Income Statement
Earnings Waterfall
Avis Budget Group Inc
Income Statement
Avis Budget Group Inc
| 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 |
343
|
0
|
0
|
0
|
302
|
0
|
0
|
0
|
317
|
0
|
0
|
0
|
251
|
0
|
0
|
61
|
172
|
187
|
284
|
273
|
236
|
210
|
145
|
126
|
127
|
123
|
123
|
124
|
129
|
138
|
143
|
148
|
153
|
156
|
160
|
163
|
170
|
176
|
182
|
190
|
219
|
245
|
267
|
286
|
268
|
253
|
261
|
237
|
253
|
251
|
229
|
236
|
219
|
215
|
205
|
204
|
226
|
224
|
235
|
237
|
271
|
270
|
262
|
256
|
211
|
208
|
209
|
208
|
207
|
185
|
185
|
191
|
193
|
215
|
217
|
231
|
234
|
244
|
252
|
235
|
222
|
210
|
215
|
232
|
253
|
270
|
274
|
290
|
302
|
306
|
326
|
341
|
365
|
372
|
394
|
408
|
|
| Revenue |
8 693
N/A
|
9 818
+13%
|
11 283
+15%
|
12 733
+13%
|
14 025
+10%
|
15 404
+10%
|
16 211
+5%
|
17 457
+8%
|
4 682
-73%
|
4 226
-10%
|
4 039
-4%
|
3 674
-9%
|
4 820
+31%
|
4 691
-3%
|
(595)
N/A
|
(3 768)
-533%
|
5 400
N/A
|
3 327
-38%
|
5 663
+70%
|
5 682
+0%
|
5 689
+0%
|
5 716
+0%
|
5 778
+1%
|
5 931
+3%
|
5 986
+1%
|
6 066
+1%
|
6 127
+1%
|
6 109
0%
|
5 984
-2%
|
5 733
-4%
|
5 468
-5%
|
5 232
-4%
|
5 131
-2%
|
5 090
-1%
|
5 072
0%
|
5 119
+1%
|
5 185
+1%
|
5 267
+2%
|
5 385
+2%
|
5 496
+2%
|
5 900
+7%
|
6 288
+7%
|
6 742
+7%
|
7 289
+8%
|
7 357
+1%
|
7 425
+1%
|
7 560
+2%
|
7 785
+3%
|
7 937
+2%
|
8 108
+2%
|
8 301
+2%
|
8 448
+2%
|
8 485
+0%
|
8 473
0%
|
8 452
0%
|
8 487
+0%
|
8 502
+0%
|
8 533
+0%
|
8 603
+1%
|
8 682
+1%
|
8 659
0%
|
8 617
0%
|
8 612
0%
|
8 708
+1%
|
8 848
+2%
|
8 977
+1%
|
9 067
+1%
|
9 093
+0%
|
9 124
+0%
|
9 076
-1%
|
9 085
+0%
|
9 060
0%
|
9 172
+1%
|
9 005
-2%
|
7 428
-18%
|
6 209
-16%
|
5 402
-13%
|
5 021
-7%
|
6 632
+32%
|
8 099
+22%
|
9 313
+15%
|
10 373
+11%
|
11 246
+8%
|
11 792
+5%
|
11 994
+2%
|
12 119
+1%
|
11 998
-1%
|
12 015
+0%
|
12 008
0%
|
12 002
0%
|
11 927
-1%
|
11 843
-1%
|
11 789
0%
|
11 668
-1%
|
11 659
0%
|
11 698
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 738)
|
(3 136)
|
(4 282)
|
(5 539)
|
(6 751)
|
(7 909)
|
(8 500)
|
(9 113)
|
(2 342)
|
(2 372)
|
(2 526)
|
(2 723)
|
(2 413)
|
(2 471)
|
970
|
3 044
|
(2 729)
|
(1 261)
|
(2 855)
|
(2 889)
|
(2 887)
|
(2 901)
|
(2 957)
|
(3 014)
|
(3 033)
|
(3 099)
|
(3 125)
|
(3 138)
|
(3 147)
|
(3 010)
|
(2 847)
|
(2 730)
|
(2 636)
|
(2 608)
|
(2 599)
|
(2 573)
|
(2 616)
|
(2 663)
|
(2 749)
|
(2 827)
|
(3 025)
|
(3 259)
|
(3 487)
|
(3 740)
|
(3 824)
|
(3 862)
|
(3 922)
|
(4 031)
|
(4 081)
|
(4 150)
|
(4 242)
|
(4 265)
|
(4 253)
|
(4 238)
|
(4 225)
|
(4 259)
|
(4 300)
|
(4 355)
|
(4 385)
|
(4 402)
|
(4 408)
|
(4 417)
|
(4 403)
|
(4 440)
|
(4 491)
|
(4 515)
|
(4 582)
|
(4 620)
|
(4 627)
|
(4 618)
|
(4 615)
|
(4 612)
|
(4 694)
|
(4 677)
|
(4 054)
|
(3 578)
|
(3 200)
|
(2 963)
|
(3 445)
|
(3 861)
|
(4 255)
|
(4 596)
|
(4 916)
|
(5 149)
|
(5 293)
|
(5 447)
|
(5 571)
|
(5 650)
|
(4 414)
|
(5 116)
|
(4 824)
|
(4 498)
|
(4 669)
|
(4 641)
|
(4 634)
|
(4 462)
|
|
| Gross Profit |
5 955
N/A
|
6 682
+12%
|
7 001
+5%
|
7 194
+3%
|
7 274
+1%
|
7 495
+3%
|
7 711
+3%
|
8 344
+8%
|
2 340
-72%
|
1 854
-21%
|
1 513
-18%
|
951
-37%
|
2 407
+153%
|
2 220
-8%
|
375
-83%
|
(724)
N/A
|
2 671
N/A
|
2 066
-23%
|
2 808
+36%
|
2 793
-1%
|
2 802
+0%
|
2 815
+0%
|
2 821
+0%
|
2 917
+3%
|
2 953
+1%
|
2 967
+0%
|
3 002
+1%
|
2 971
-1%
|
2 837
-5%
|
2 723
-4%
|
2 621
-4%
|
2 502
-5%
|
2 495
0%
|
2 482
-1%
|
2 473
0%
|
2 546
+3%
|
2 569
+1%
|
2 604
+1%
|
2 636
+1%
|
2 669
+1%
|
2 875
+8%
|
3 029
+5%
|
3 255
+7%
|
3 549
+9%
|
3 533
0%
|
3 563
+1%
|
3 638
+2%
|
3 754
+3%
|
3 856
+3%
|
3 958
+3%
|
4 059
+3%
|
4 183
+3%
|
4 232
+1%
|
4 235
+0%
|
4 227
0%
|
4 228
+0%
|
4 202
-1%
|
4 178
-1%
|
4 218
+1%
|
4 280
+1%
|
4 251
-1%
|
4 200
-1%
|
4 209
+0%
|
4 268
+1%
|
4 357
+2%
|
4 462
+2%
|
4 485
+1%
|
4 473
0%
|
4 497
+1%
|
4 458
-1%
|
4 470
+0%
|
4 448
0%
|
4 478
+1%
|
4 328
-3%
|
3 374
-22%
|
2 631
-22%
|
2 202
-16%
|
2 058
-7%
|
3 187
+55%
|
4 238
+33%
|
5 058
+19%
|
5 777
+14%
|
6 330
+10%
|
6 643
+5%
|
6 701
+1%
|
6 672
0%
|
6 427
-4%
|
6 365
-1%
|
7 594
+19%
|
6 886
-9%
|
7 103
+3%
|
7 345
+3%
|
7 120
-3%
|
7 027
-1%
|
7 025
0%
|
7 236
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 457)
|
(4 840)
|
(5 113)
|
(5 288)
|
(5 320)
|
(5 587)
|
(5 617)
|
(5 880)
|
(1 963)
|
(1 615)
|
(1 225)
|
(734)
|
(1 887)
|
(1 770)
|
(741)
|
(254)
|
(2 211)
|
(1 831)
|
(2 385)
|
(2 370)
|
(2 339)
|
(2 323)
|
(2 298)
|
(2 320)
|
(2 353)
|
(2 378)
|
(2 398)
|
(2 410)
|
(2 433)
|
(2 371)
|
(2 296)
|
(2 168)
|
(2 102)
|
(2 023)
|
(1 979)
|
(1 982)
|
(1 970)
|
(2 005)
|
(2 055)
|
(2 106)
|
(2 308)
|
(2 424)
|
(2 521)
|
(2 647)
|
(2 618)
|
(2 653)
|
(2 786)
|
(2 913)
|
(2 988)
|
(3 077)
|
(3 151)
|
(3 220)
|
(3 263)
|
(3 283)
|
(3 283)
|
(3 301)
|
(3 304)
|
(3 347)
|
(3 403)
|
(3 429)
|
(3 444)
|
(3 454)
|
(3 464)
|
(3 506)
|
(3 548)
|
(3 616)
|
(3 676)
|
(3 686)
|
(3 703)
|
(3 674)
|
(3 632)
|
(3 622)
|
(3 645)
|
(3 591)
|
(3 224)
|
(2 829)
|
(2 514)
|
(2 276)
|
(2 431)
|
(2 685)
|
(2 974)
|
(3 177)
|
(3 281)
|
(3 349)
|
(3 413)
|
(3 551)
|
(3 727)
|
(3 915)
|
(5 253)
|
(4 704)
|
(5 116)
|
(5 537)
|
(5 668)
|
(5 772)
|
(5 821)
|
(5 844)
|
|
| Selling, General & Administrative |
(2 079)
|
(2 241)
|
(2 551)
|
(2 758)
|
(2 486)
|
(2 626)
|
(2 521)
|
(2 651)
|
(812)
|
(769)
|
(732)
|
(560)
|
(784)
|
(679)
|
146
|
547
|
(857)
|
(534)
|
(895)
|
(844)
|
(818)
|
(771)
|
(699)
|
(651)
|
(658)
|
(670)
|
(673)
|
(666)
|
(655)
|
(617)
|
(579)
|
(565)
|
(551)
|
(549)
|
(561)
|
(562)
|
(569)
|
(604)
|
(638)
|
(682)
|
(756)
|
(867)
|
(951)
|
(1 033)
|
(925)
|
(1 066)
|
(1 043)
|
(1 035)
|
(1 019)
|
(1 047)
|
(1 133)
|
(1 208)
|
(1 243)
|
(1 239)
|
(1 229)
|
(1 246)
|
(1 249)
|
(1 271)
|
(1 309)
|
(1 315)
|
(1 314)
|
(1 316)
|
(1 309)
|
(1 324)
|
(1 342)
|
(874)
|
(321)
|
(342)
|
(1 473)
|
(871)
|
(1 452)
|
(1 466)
|
(1 492)
|
(1 458)
|
(1 257)
|
(1 051)
|
(898)
|
(816)
|
(978)
|
(1 166)
|
(1 300)
|
(1 391)
|
(1 446)
|
(1 464)
|
(1 486)
|
(1 532)
|
(1 559)
|
(1 582)
|
(2 831)
|
(2 169)
|
(2 464)
|
(2 773)
|
(2 771)
|
(2 743)
|
(2 784)
|
(2 855)
|
|
| Depreciation & Amortization |
(2 266)
|
(2 599)
|
(2 562)
|
(2 530)
|
(2 805)
|
(2 925)
|
(3 052)
|
(3 185)
|
(1 151)
|
(850)
|
(503)
|
(193)
|
(1 103)
|
(1 093)
|
(892)
|
(797)
|
(1 354)
|
(1 298)
|
(1 490)
|
(1 526)
|
(1 521)
|
(1 552)
|
(1 599)
|
(1 669)
|
(1 695)
|
(1 708)
|
(1 725)
|
(1 744)
|
(1 778)
|
(1 754)
|
(1 717)
|
(1 603)
|
(1 551)
|
(1 474)
|
(1 418)
|
(1 420)
|
(1 401)
|
(1 401)
|
(1 417)
|
(1 424)
|
(1 552)
|
(1 557)
|
(1 570)
|
(1 614)
|
(1 693)
|
(1 587)
|
(1 743)
|
(1 878)
|
(1 969)
|
(2 030)
|
(2 018)
|
(2 012)
|
(2 020)
|
(2 044)
|
(2 054)
|
(2 055)
|
(2 055)
|
(2 076)
|
(2 094)
|
(2 114)
|
(2 130)
|
(2 138)
|
(2 155)
|
(2 182)
|
(2 206)
|
(2 742)
|
(3 355)
|
(3 344)
|
(2 230)
|
(2 803)
|
(2 180)
|
(2 156)
|
(2 153)
|
(2 133)
|
(1 967)
|
(1 778)
|
(1 616)
|
(1 460)
|
(1 453)
|
(1 519)
|
(1 674)
|
(1 786)
|
(1 835)
|
(1 894)
|
(1 934)
|
(2 028)
|
(2 173)
|
(2 328)
|
(2 444)
|
(2 534)
|
(2 655)
|
(2 767)
|
(2 895)
|
(3 021)
|
(3 025)
|
(2 977)
|
|
| Other Operating Expenses |
(112)
|
0
|
0
|
0
|
(29)
|
(36)
|
(44)
|
(44)
|
0
|
4
|
10
|
19
|
0
|
2
|
5
|
(4)
|
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
|
9
|
7
|
9
|
5
|
(5)
|
22
|
(1)
|
1
|
1
|
(2)
|
(10)
|
(12)
|
(12)
|
|
| Operating Income |
1 498
N/A
|
1 842
+23%
|
1 888
+2%
|
1 906
+1%
|
1 954
+3%
|
1 908
-2%
|
2 094
+10%
|
2 464
+18%
|
377
-85%
|
239
-37%
|
288
+21%
|
217
-25%
|
520
+140%
|
450
-13%
|
(366)
N/A
|
(978)
-167%
|
460
N/A
|
235
-49%
|
423
+80%
|
423
N/A
|
463
+9%
|
492
+6%
|
523
+6%
|
597
+14%
|
600
+1%
|
589
-2%
|
604
+3%
|
561
-7%
|
404
-28%
|
352
-13%
|
325
-8%
|
334
+3%
|
393
+18%
|
459
+17%
|
494
+8%
|
564
+14%
|
599
+6%
|
599
N/A
|
581
-3%
|
563
-3%
|
567
+1%
|
605
+7%
|
734
+21%
|
902
+23%
|
915
+1%
|
910
-1%
|
852
-6%
|
841
-1%
|
868
+3%
|
881
+1%
|
908
+3%
|
963
+6%
|
969
+1%
|
952
-2%
|
944
-1%
|
927
-2%
|
898
-3%
|
831
-7%
|
815
-2%
|
851
+4%
|
807
-5%
|
746
-8%
|
745
0%
|
762
+2%
|
809
+6%
|
846
+5%
|
809
-4%
|
787
-3%
|
794
+1%
|
784
-1%
|
838
+7%
|
826
-1%
|
833
+1%
|
737
-12%
|
150
-80%
|
(198)
N/A
|
(312)
-58%
|
(218)
+30%
|
756
N/A
|
1 553
+105%
|
2 084
+34%
|
2 600
+25%
|
3 049
+17%
|
3 294
+8%
|
3 288
0%
|
3 121
-5%
|
2 700
-13%
|
2 450
-9%
|
2 341
-4%
|
2 182
-7%
|
1 987
-9%
|
1 808
-9%
|
1 452
-20%
|
1 255
-14%
|
1 204
-4%
|
1 392
+16%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(252)
|
(255)
|
(254)
|
(264)
|
(262)
|
(276)
|
(297)
|
(303)
|
(582)
|
54
|
65
|
107
|
(495)
|
(398)
|
(533)
|
(649)
|
(481)
|
(652)
|
(619)
|
(608)
|
(556)
|
(510)
|
(441)
|
(431)
|
(442)
|
(452)
|
(456)
|
(435)
|
(450)
|
(443)
|
(444)
|
(450)
|
(447)
|
(455)
|
(464)
|
(472)
|
(474)
|
(469)
|
(467)
|
(469)
|
(505)
|
(542)
|
(576)
|
(598)
|
(565)
|
(533)
|
(499)
|
(481)
|
(485)
|
(490)
|
(502)
|
(503)
|
(489)
|
(489)
|
(482)
|
(479)
|
(467)
|
(462)
|
(471)
|
(475)
|
(461)
|
(459)
|
(451)
|
(446)
|
(455)
|
(479)
|
(487)
|
(493)
|
(514)
|
(507)
|
(516)
|
(526)
|
(526)
|
(531)
|
(531)
|
(533)
|
(549)
|
(554)
|
(552)
|
(538)
|
(531)
|
(525)
|
(550)
|
(594)
|
(652)
|
(728)
|
(807)
|
(924)
|
(1 057)
|
(1 153)
|
(1 247)
|
(1 297)
|
(1 306)
|
(1 290)
|
(1 296)
|
(1 316)
|
|
| Non-Reccuring Items |
(1 000)
|
(920)
|
(962)
|
(898)
|
(145)
|
(182)
|
(137)
|
(134)
|
(58)
|
(10)
|
(22)
|
(3)
|
(18)
|
(237)
|
(26)
|
(26)
|
(41)
|
153
|
(71)
|
(551)
|
(584)
|
(549)
|
(504)
|
(11)
|
(1 150)
|
(1 158)
|
(1 175)
|
(2 459)
|
(1 297)
|
(1 304)
|
(1 307)
|
(37)
|
(23)
|
(77)
|
(72)
|
(73)
|
(53)
|
19
|
95
|
107
|
(26)
|
(64)
|
(119)
|
(141)
|
(50)
|
(108)
|
(253)
|
(298)
|
(292)
|
(249)
|
(189)
|
(147)
|
(95)
|
(112)
|
(91)
|
(90)
|
(109)
|
(96)
|
(72)
|
(68)
|
(77)
|
(71)
|
(94)
|
(91)
|
(91)
|
(93)
|
(57)
|
(65)
|
(61)
|
(72)
|
(89)
|
(106)
|
(102)
|
(133)
|
(214)
|
(211)
|
(252)
|
(363)
|
(282)
|
(260)
|
(206)
|
(37)
|
(18)
|
(13)
|
(19)
|
(21)
|
(17)
|
(21)
|
(26)
|
(21)
|
(59)
|
(71)
|
(2 606)
|
(2 665)
|
(2 713)
|
(2 810)
|
|
| Gain/Loss on Disposition of Assets |
417
|
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
|
8
|
6
|
15
|
28
|
8
|
7
|
20
|
34
|
53
|
60
|
39
|
21
|
18
|
10
|
(16)
|
(52)
|
(58)
|
(52)
|
(27)
|
9
|
36
|
48
|
55
|
70
|
82
|
82
|
85
|
63
|
135
|
157
|
194
|
232
|
275
|
361
|
615
|
769
|
976
|
1 019
|
966
|
977
|
763
|
656
|
367
|
123
|
(64)
|
(167)
|
(462)
|
(369)
|
(296)
|
|
| Total Other Income |
0
|
(18)
|
(18)
|
(18)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
663
N/A
|
649
-2%
|
654
+1%
|
726
+11%
|
1 547
+113%
|
1 450
-6%
|
1 660
+14%
|
2 027
+22%
|
(263)
N/A
|
283
N/A
|
331
+17%
|
321
-3%
|
7
-98%
|
(185)
N/A
|
(925)
-400%
|
(1 653)
-79%
|
(62)
+96%
|
(264)
-326%
|
(267)
-1%
|
(736)
-176%
|
(677)
+8%
|
(567)
+16%
|
(422)
+26%
|
155
N/A
|
(992)
N/A
|
(1 021)
-3%
|
(1 027)
-1%
|
(2 333)
-127%
|
(1 343)
+42%
|
(1 395)
-4%
|
(1 426)
-2%
|
(153)
+89%
|
(77)
+50%
|
(73)
+5%
|
(42)
+42%
|
19
N/A
|
72
+279%
|
149
+107%
|
209
+40%
|
201
-4%
|
36
-82%
|
(1)
N/A
|
39
N/A
|
163
+318%
|
300
+84%
|
269
-10%
|
102
-62%
|
72
-29%
|
97
+35%
|
159
+64%
|
245
+54%
|
321
+31%
|
392
+22%
|
371
-5%
|
405
+9%
|
411
+1%
|
382
-7%
|
312
-18%
|
293
-6%
|
326
+11%
|
279
-14%
|
200
-28%
|
148
-26%
|
167
+13%
|
211
+26%
|
247
+17%
|
274
+11%
|
265
-3%
|
267
+1%
|
260
-3%
|
303
+17%
|
276
-9%
|
287
+4%
|
158
-45%
|
(532)
N/A
|
(807)
-52%
|
(956)
-18%
|
(941)
+2%
|
154
N/A
|
1 030
+569%
|
1 708
+66%
|
2 653
+55%
|
3 250
+23%
|
3 663
+13%
|
3 636
-1%
|
3 338
-8%
|
2 853
-15%
|
2 268
-21%
|
1 914
-16%
|
1 375
-28%
|
804
-42%
|
376
-53%
|
(2 627)
N/A
|
(3 162)
-20%
|
(3 174)
0%
|
(3 030)
+5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(220)
|
(181)
|
(184)
|
(208)
|
(516)
|
(474)
|
(538)
|
(669)
|
114
|
145
|
127
|
140
|
64
|
94
|
365
|
599
|
51
|
144
|
131
|
272
|
226
|
194
|
136
|
(53)
|
45
|
51
|
52
|
285
|
219
|
233
|
240
|
34
|
30
|
37
|
38
|
10
|
(18)
|
(50)
|
(84)
|
(84)
|
(65)
|
(58)
|
(71)
|
3
|
(10)
|
(2)
|
58
|
(74)
|
(81)
|
(93)
|
(125)
|
(127)
|
(147)
|
(139)
|
(56)
|
(70)
|
(69)
|
(41)
|
(129)
|
(137)
|
(116)
|
(93)
|
(74)
|
(57)
|
(63)
|
(79)
|
(83)
|
(106)
|
(102)
|
(99)
|
(106)
|
(103)
|
15
|
77
|
224
|
355
|
272
|
245
|
29
|
(218)
|
(425)
|
(673)
|
(894)
|
(950)
|
(880)
|
(797)
|
(650)
|
(469)
|
(279)
|
(165)
|
(15)
|
24
|
810
|
954
|
956
|
934
|
|
| Income from Continuing Operations |
443
|
468
|
470
|
518
|
1 031
|
976
|
1 122
|
1 358
|
(149)
|
428
|
458
|
461
|
71
|
(91)
|
(560)
|
(1 054)
|
(11)
|
(120)
|
(136)
|
(464)
|
(451)
|
(373)
|
(286)
|
102
|
(947)
|
(970)
|
(975)
|
(2 048)
|
(1 124)
|
(1 162)
|
(1 186)
|
(119)
|
(47)
|
(36)
|
(4)
|
29
|
54
|
99
|
125
|
117
|
(29)
|
(59)
|
(32)
|
166
|
290
|
267
|
160
|
(2)
|
16
|
66
|
120
|
194
|
245
|
232
|
349
|
341
|
313
|
271
|
164
|
189
|
163
|
107
|
74
|
110
|
148
|
168
|
191
|
159
|
165
|
161
|
197
|
173
|
302
|
235
|
(308)
|
(452)
|
(684)
|
(696)
|
183
|
812
|
1 283
|
1 980
|
2 356
|
2 713
|
2 756
|
2 541
|
2 203
|
1 799
|
1 635
|
1 210
|
789
|
400
|
(1 817)
|
(2 208)
|
(2 218)
|
(2 096)
|
|
| Income to Minority Interest |
(24)
|
(13)
|
(14)
|
(18)
|
(22)
|
(25)
|
(26)
|
(22)
|
0
|
(16)
|
(10)
|
(6)
|
0
|
(2)
|
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
|
1
|
2
|
4
|
8
|
10
|
8
|
6
|
1
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Equity Earnings Affiliates |
(77)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
368
N/A
|
471
+28%
|
235
-50%
|
275
+17%
|
846
+208%
|
813
-4%
|
1 188
+46%
|
1 131
-5%
|
1 080
-5%
|
(224)
N/A
|
85
N/A
|
997
+1 073%
|
2 091
+110%
|
2 081
0%
|
2 054
-1%
|
1 448
-30%
|
1 618
+12%
|
1 770
+9%
|
52
-97%
|
(1 460)
N/A
|
(1 994)
-37%
|
(2 051)
-3%
|
(973)
+53%
|
143
N/A
|
(916)
N/A
|
(940)
-3%
|
(946)
-1%
|
(2 059)
-118%
|
(1 124)
+45%
|
(1 162)
-3%
|
(1 186)
-2%
|
(119)
+90%
|
(47)
+61%
|
(36)
+23%
|
(4)
+89%
|
29
N/A
|
54
+86%
|
99
+83%
|
125
+26%
|
117
-6%
|
(29)
N/A
|
(59)
-103%
|
(32)
+46%
|
166
N/A
|
290
+75%
|
267
-8%
|
160
-40%
|
(2)
N/A
|
16
N/A
|
66
+313%
|
120
+82%
|
194
+62%
|
245
+26%
|
232
-5%
|
349
+50%
|
341
-2%
|
313
-8%
|
271
-13%
|
164
-39%
|
189
+15%
|
163
-14%
|
107
-34%
|
74
-31%
|
110
+49%
|
361
+228%
|
381
+6%
|
404
+6%
|
372
-8%
|
165
-56%
|
161
-2%
|
197
+22%
|
173
-12%
|
302
+75%
|
235
-22%
|
(308)
N/A
|
(452)
-47%
|
(684)
-51%
|
(696)
-2%
|
183
N/A
|
813
+344%
|
1 285
+58%
|
1 984
+54%
|
2 364
+19%
|
2 723
+15%
|
2 764
+2%
|
2 547
-8%
|
2 204
-13%
|
1 796
-19%
|
1 632
-9%
|
1 206
-26%
|
785
-35%
|
396
-50%
|
(1 821)
N/A
|
(2 212)
-21%
|
(2 222)
0%
|
(2 100)
+5%
|
|
| EPS (Diluted) |
4
N/A
|
4.62
+16%
|
2.23
-52%
|
2.59
+16%
|
7.9
+205%
|
7.81
-1%
|
11.43
+46%
|
10.88
-5%
|
10.58
-3%
|
-1.8
N/A
|
0.8
N/A
|
11.56
+1 345%
|
19.72
+71%
|
19.3
-2%
|
19.59
+2%
|
13.69
-30%
|
15.55
+14%
|
17.59
+13%
|
0.51
-97%
|
-14.51
N/A
|
-19.74
-36%
|
-19.91
-1%
|
-9.28
+53%
|
1.36
N/A
|
-8.89
N/A
|
-9.14
-3%
|
-9.23
-1%
|
-20.14
-118%
|
-11.03
+45%
|
-11.41
-3%
|
-11.62
-2%
|
-1.13
+90%
|
-0.46
+59%
|
-0.36
+22%
|
-0.03
+92%
|
0.22
N/A
|
0.42
+91%
|
0.92
+119%
|
0.96
+4%
|
0.91
-5%
|
-0.28
N/A
|
-0.55
-96%
|
-0.26
+53%
|
1.4
N/A
|
2.37
+69%
|
2.47
+4%
|
1.45
-41%
|
-0.01
N/A
|
0.14
N/A
|
0.6
+329%
|
1.08
+80%
|
1.77
+64%
|
2.22
+25%
|
2.18
-2%
|
3.27
+50%
|
3.27
N/A
|
2.98
-9%
|
2.81
-6%
|
1.72
-39%
|
2.05
+19%
|
1.75
-15%
|
1.24
-29%
|
0.86
-31%
|
1.3
+51%
|
4.24
+226%
|
4.7
+11%
|
4.95
+5%
|
4.67
-6%
|
2.06
-56%
|
2.12
+3%
|
2.57
+21%
|
2.28
-11%
|
3.99
+75%
|
3.22
-19%
|
-4.42
N/A
|
-6.43
-45%
|
-9.63
-50%
|
-9.95
-3%
|
2.59
N/A
|
12.58
+386%
|
19.46
+55%
|
36.4
+87%
|
47.75
+31%
|
57.08
+20%
|
57.58
+1%
|
63.04
+9%
|
55.79
-12%
|
48.15
-14%
|
42.06
-13%
|
33.87
-19%
|
21.98
-35%
|
11.09
-50%
|
-51.3
N/A
|
-62.84
-22%
|
-62.76
+0%
|
-59.15
+6%
|
|