Crown Castle International Corp
NYSE:CCI
Income Statement
Earnings Waterfall
Crown Castle International Corp
Income Statement
Crown Castle International Corp
| 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 |
307
|
310
|
309
|
274
|
290
|
277
|
262
|
259
|
257
|
250
|
167
|
207
|
116
|
95
|
144
|
134
|
127
|
129
|
147
|
162
|
212
|
263
|
306
|
350
|
357
|
357
|
356
|
354
|
371
|
392
|
415
|
446
|
461
|
471
|
483
|
490
|
496
|
502
|
506
|
508
|
518
|
537
|
555
|
601
|
628
|
623
|
620
|
516
|
556
|
546
|
531
|
514
|
511
|
510
|
510
|
509
|
510
|
513
|
517
|
515
|
529
|
542
|
568
|
589
|
628
|
646
|
652
|
642
|
660
|
667
|
677
|
683
|
690
|
699
|
694
|
689
|
684
|
667
|
662
|
657
|
652
|
656
|
670
|
699
|
737
|
780
|
820
|
850
|
874
|
896
|
915
|
932
|
942
|
955
|
966
|
0
|
|
| Revenue |
907
N/A
|
903
0%
|
912
+1%
|
605
-34%
|
813
+34%
|
726
-11%
|
637
-12%
|
557
-13%
|
676
+21%
|
689
+2%
|
773
+12%
|
604
-22%
|
690
+14%
|
707
+3%
|
656
-7%
|
677
+3%
|
702
+4%
|
727
+4%
|
756
+4%
|
788
+4%
|
921
+17%
|
1 070
+16%
|
1 221
+14%
|
1 386
+13%
|
1 440
+4%
|
1 477
+3%
|
1 510
+2%
|
1 527
+1%
|
1 559
+2%
|
1 589
+2%
|
1 634
+3%
|
1 685
+3%
|
1 727
+2%
|
1 773
+3%
|
1 826
+3%
|
1 879
+3%
|
1 933
+3%
|
1 978
+2%
|
2 010
+2%
|
2 033
+1%
|
2 085
+3%
|
2 171
+4%
|
2 278
+5%
|
2 433
+7%
|
2 621
+8%
|
2 770
+6%
|
2 898
+5%
|
2 866
-1%
|
2 968
+4%
|
3 111
+5%
|
3 255
+5%
|
3 539
+9%
|
3 598
+2%
|
3 619
+1%
|
3 644
+1%
|
3 664
+1%
|
3 698
+1%
|
3 761
+2%
|
3 835
+2%
|
3 921
+2%
|
4 003
+2%
|
4 079
+2%
|
4 150
+2%
|
4 255
+3%
|
4 538
+7%
|
4 830
+6%
|
5 142
+6%
|
5 370
+4%
|
5 479
+2%
|
5 596
+2%
|
5 703
+2%
|
5 763
+1%
|
5 776
+0%
|
5 769
0%
|
5 773
+0%
|
5 840
+1%
|
5 904
+1%
|
6 047
+2%
|
6 179
+2%
|
6 340
+3%
|
6 597
+4%
|
6 748
+2%
|
6 876
+2%
|
6 986
+2%
|
7 017
+0%
|
7 150
+2%
|
7 071
-1%
|
6 981
-1%
|
6 849
-2%
|
6 608
-4%
|
6 593
0%
|
4 460
-32%
|
5 988
+34%
|
5 422
-9%
|
4 842
-11%
|
4 264
-12%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(460)
|
(449)
|
(457)
|
(298)
|
(397)
|
(342)
|
(278)
|
(226)
|
(280)
|
(281)
|
(304)
|
(231)
|
(256)
|
(261)
|
(248)
|
(252)
|
(256)
|
(260)
|
(266)
|
(273)
|
(328)
|
(388)
|
(447)
|
(509)
|
(522)
|
(530)
|
(538)
|
(539)
|
(540)
|
(538)
|
(539)
|
(549)
|
(558)
|
(569)
|
(575)
|
(581)
|
(587)
|
(589)
|
(592)
|
(588)
|
(597)
|
(622)
|
(660)
|
(729)
|
(830)
|
(907)
|
(986)
|
(991)
|
(1 027)
|
(1 106)
|
(1 175)
|
(1 307)
|
(1 335)
|
(1 333)
|
(1 334)
|
(1 321)
|
(1 336)
|
(1 358)
|
(1 390)
|
(1 441)
|
(1 471)
|
(1 496)
|
(1 517)
|
(1 543)
|
(1 612)
|
(1 692)
|
(1 779)
|
(1 844)
|
(1 896)
|
(1 944)
|
(1 985)
|
(1 986)
|
(1 975)
|
(1 959)
|
(1 931)
|
(1 969)
|
(1 957)
|
(1 965)
|
(1 990)
|
(1 993)
|
(2 039)
|
(2 059)
|
(2 071)
|
(2 068)
|
(2 077)
|
(2 085)
|
(2 047)
|
(1 980)
|
(1 925)
|
(1 862)
|
(1 836)
|
(1 090)
|
(1 651)
|
(1 470)
|
(1 290)
|
(1 105)
|
|
| Gross Profit |
447
N/A
|
454
+2%
|
454
+0%
|
307
-32%
|
416
+36%
|
384
-8%
|
359
-6%
|
331
-8%
|
395
+19%
|
407
+3%
|
468
+15%
|
373
-20%
|
433
+16%
|
446
+3%
|
408
-8%
|
425
+4%
|
446
+5%
|
468
+5%
|
490
+5%
|
515
+5%
|
593
+15%
|
682
+15%
|
774
+13%
|
876
+13%
|
919
+5%
|
947
+3%
|
972
+3%
|
988
+2%
|
1 019
+3%
|
1 051
+3%
|
1 095
+4%
|
1 136
+4%
|
1 169
+3%
|
1 204
+3%
|
1 251
+4%
|
1 297
+4%
|
1 346
+4%
|
1 389
+3%
|
1 417
+2%
|
1 444
+2%
|
1 488
+3%
|
1 549
+4%
|
1 618
+4%
|
1 704
+5%
|
1 792
+5%
|
1 864
+4%
|
1 913
+3%
|
1 875
-2%
|
1 941
+4%
|
2 005
+3%
|
2 080
+4%
|
2 232
+7%
|
2 262
+1%
|
2 286
+1%
|
2 310
+1%
|
2 342
+1%
|
2 362
+1%
|
2 403
+2%
|
2 444
+2%
|
2 481
+1%
|
2 532
+2%
|
2 583
+2%
|
2 633
+2%
|
2 712
+3%
|
2 926
+8%
|
3 138
+7%
|
3 363
+7%
|
3 526
+5%
|
3 583
+2%
|
3 652
+2%
|
3 718
+2%
|
3 777
+2%
|
3 801
+1%
|
3 810
+0%
|
3 842
+1%
|
3 871
+1%
|
3 947
+2%
|
4 082
+3%
|
4 189
+3%
|
4 347
+4%
|
4 558
+5%
|
4 689
+3%
|
4 805
+2%
|
4 918
+2%
|
4 940
+0%
|
5 065
+3%
|
5 024
-1%
|
5 001
0%
|
4 924
-2%
|
4 746
-4%
|
4 757
+0%
|
3 370
-29%
|
4 337
+29%
|
3 952
-9%
|
3 552
-10%
|
3 159
-11%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(442)
|
(439)
|
(437)
|
(374)
|
(406)
|
(398)
|
(395)
|
(382)
|
(402)
|
(401)
|
(403)
|
(386)
|
(391)
|
(388)
|
(392)
|
(395)
|
(400)
|
(402)
|
(394)
|
(390)
|
(466)
|
(537)
|
(608)
|
(683)
|
(676)
|
(677)
|
(678)
|
(676)
|
(679)
|
(678)
|
(680)
|
(683)
|
(685)
|
(691)
|
(698)
|
(706)
|
(716)
|
(720)
|
(724)
|
(726)
|
(735)
|
(755)
|
(784)
|
(835)
|
(890)
|
(935)
|
(978)
|
(955)
|
(1 014)
|
(1 078)
|
(1 137)
|
(1 243)
|
(1 265)
|
(1 282)
|
(1 307)
|
(1 347)
|
(1 397)
|
(1 438)
|
(1 470)
|
(1 480)
|
(1 493)
|
(1 519)
|
(1 545)
|
(1 667)
|
(1 786)
|
(1 909)
|
(2 043)
|
(2 090)
|
(2 127)
|
(2 158)
|
(2 166)
|
(2 186)
|
(2 214)
|
(2 232)
|
(2 254)
|
(1 924)
|
(1 922)
|
(1 933)
|
(1 953)
|
(2 324)
|
(2 353)
|
(2 393)
|
(2 430)
|
(2 457)
|
(2 483)
|
(2 521)
|
(2 519)
|
(2 513)
|
(2 509)
|
(2 488)
|
(2 458)
|
(1 171)
|
(2 092)
|
(1 732)
|
(1 411)
|
(1 073)
|
|
| Selling, General & Administrative |
(116)
|
(112)
|
(111)
|
(95)
|
(106)
|
(103)
|
(107)
|
(101)
|
(108)
|
(106)
|
(111)
|
(101)
|
(110)
|
(107)
|
(108)
|
(114)
|
(117)
|
(120)
|
(111)
|
(105)
|
(114)
|
(121)
|
(129)
|
(143)
|
(143)
|
(145)
|
(150)
|
(150)
|
(151)
|
(151)
|
(153)
|
(153)
|
(156)
|
(158)
|
(161)
|
(165)
|
(171)
|
(171)
|
(173)
|
(174)
|
(180)
|
(186)
|
(199)
|
(213)
|
(220)
|
(228)
|
(230)
|
(214)
|
(214)
|
(222)
|
(229)
|
(257)
|
(273)
|
(283)
|
(294)
|
(311)
|
(334)
|
(353)
|
(366)
|
(371)
|
(374)
|
(380)
|
(391)
|
(426)
|
(459)
|
(500)
|
(544)
|
(563)
|
(580)
|
(597)
|
(602)
|
(614)
|
(637)
|
(646)
|
(650)
|
(678)
|
(667)
|
(672)
|
(685)
|
(680)
|
(697)
|
(718)
|
(738)
|
(750)
|
(764)
|
(784)
|
(773)
|
(759)
|
(747)
|
(741)
|
(718)
|
(435)
|
(616)
|
(511)
|
(455)
|
(383)
|
|
| Depreciation & Amortization |
(326)
|
(328)
|
(326)
|
(279)
|
(301)
|
(295)
|
(288)
|
(281)
|
(294)
|
(294)
|
(291)
|
(285)
|
(281)
|
(281)
|
(284)
|
(281)
|
(283)
|
(282)
|
(284)
|
(285)
|
(352)
|
(416)
|
(479)
|
(540)
|
(533)
|
(532)
|
(528)
|
(526)
|
(528)
|
(527)
|
(527)
|
(530)
|
(530)
|
(532)
|
(537)
|
(541)
|
(545)
|
(549)
|
(551)
|
(553)
|
(555)
|
(569)
|
(586)
|
(623)
|
(670)
|
(708)
|
(748)
|
(741)
|
(800)
|
(856)
|
(908)
|
(986)
|
(992)
|
(999)
|
(1 014)
|
(1 036)
|
(1 062)
|
(1 085)
|
(1 104)
|
(1 109)
|
(1 119)
|
(1 139)
|
(1 154)
|
(1 241)
|
(1 326)
|
(1 410)
|
(1 499)
|
(1 527)
|
(1 547)
|
(1 561)
|
(1 564)
|
(1 572)
|
(1 577)
|
(1 586)
|
(1 604)
|
(1 608)
|
(1 617)
|
(1 623)
|
(1 630)
|
(1 644)
|
(1 656)
|
(1 675)
|
(1 692)
|
(1 707)
|
(1 719)
|
(1 737)
|
(1 746)
|
(1 754)
|
(1 762)
|
(1 747)
|
(1 740)
|
(736)
|
(1 476)
|
(1 221)
|
(956)
|
(690)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
362
|
362
|
362
|
362
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
5
N/A
|
15
+188%
|
18
+17%
|
(67)
N/A
|
10
N/A
|
(14)
N/A
|
(35)
-154%
|
(51)
-44%
|
(6)
+88%
|
7
N/A
|
66
+844%
|
(13)
N/A
|
43
N/A
|
58
+35%
|
16
-73%
|
30
+88%
|
46
+56%
|
65
+42%
|
96
+47%
|
126
+31%
|
128
+2%
|
145
+14%
|
166
+14%
|
194
+16%
|
243
+25%
|
270
+11%
|
295
+9%
|
312
+6%
|
340
+9%
|
373
+9%
|
416
+12%
|
453
+9%
|
484
+7%
|
514
+6%
|
553
+8%
|
591
+7%
|
631
+7%
|
669
+6%
|
693
+4%
|
718
+4%
|
753
+5%
|
794
+5%
|
834
+5%
|
869
+4%
|
902
+4%
|
928
+3%
|
934
+1%
|
920
-1%
|
927
+1%
|
926
0%
|
943
+2%
|
989
+5%
|
997
+1%
|
1 004
+1%
|
1 002
0%
|
995
-1%
|
965
-3%
|
965
0%
|
974
+1%
|
1 001
+3%
|
1 039
+4%
|
1 063
+2%
|
1 087
+2%
|
1 045
-4%
|
1 140
+9%
|
1 228
+8%
|
1 320
+7%
|
1 436
+9%
|
1 456
+1%
|
1 494
+3%
|
1 552
+4%
|
1 591
+3%
|
1 587
0%
|
1 578
-1%
|
1 588
+1%
|
1 947
+23%
|
2 025
+4%
|
2 149
+6%
|
2 236
+4%
|
2 023
-10%
|
2 205
+9%
|
2 296
+4%
|
2 375
+3%
|
2 461
+4%
|
2 457
0%
|
2 544
+4%
|
2 505
-2%
|
2 488
-1%
|
2 415
-3%
|
2 258
-7%
|
2 299
+2%
|
2 199
-4%
|
2 245
+2%
|
2 220
-1%
|
2 141
-4%
|
2 086
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(308)
|
(312)
|
(289)
|
(209)
|
(220)
|
(223)
|
(271)
|
(391)
|
(439)
|
(422)
|
(513)
|
(207)
|
(456)
|
(355)
|
(183)
|
(133)
|
(44)
|
(127)
|
(149)
|
(164)
|
(209)
|
(255)
|
(294)
|
(341)
|
(349)
|
(352)
|
(352)
|
(390)
|
(405)
|
(483)
|
(563)
|
(536)
|
(625)
|
(694)
|
(754)
|
(775)
|
(708)
|
(599)
|
(499)
|
(507)
|
(518)
|
(536)
|
(554)
|
(597)
|
(622)
|
(617)
|
(614)
|
(580)
|
(572)
|
(577)
|
(578)
|
(577)
|
(566)
|
(496)
|
(483)
|
(526)
|
(460)
|
(515)
|
(516)
|
(514)
|
(528)
|
(540)
|
(555)
|
(570)
|
(608)
|
(626)
|
(643)
|
(637)
|
(655)
|
(662)
|
(671)
|
(677)
|
(685)
|
(694)
|
(691)
|
(687)
|
(682)
|
(665)
|
(660)
|
(656)
|
(651)
|
(656)
|
(669)
|
(696)
|
(732)
|
(770)
|
(808)
|
(835)
|
(857)
|
(880)
|
(896)
|
(912)
|
(924)
|
(937)
|
(951)
|
(959)
|
|
| Non-Reccuring Items |
(82)
|
(71)
|
(63)
|
(61)
|
(35)
|
(38)
|
(28)
|
(16)
|
(18)
|
(16)
|
(10)
|
(87)
|
(18)
|
(298)
|
(302)
|
(289)
|
(281)
|
(1)
|
1
|
(10)
|
(20)
|
(26)
|
(92)
|
(170)
|
(163)
|
(160)
|
(119)
|
(75)
|
(62)
|
(163)
|
(144)
|
(110)
|
(188)
|
(85)
|
(154)
|
(154)
|
(91)
|
(95)
|
(22)
|
(26)
|
(32)
|
(44)
|
(45)
|
(166)
|
(195)
|
(188)
|
(191)
|
(76)
|
(43)
|
(99)
|
(100)
|
(93)
|
(95)
|
(39)
|
(45)
|
(53)
|
(87)
|
(103)
|
(110)
|
(104)
|
(70)
|
(56)
|
(53)
|
(82)
|
(152)
|
(157)
|
(182)
|
(159)
|
(89)
|
(81)
|
(43)
|
(34)
|
(33)
|
(29)
|
(123)
|
(179)
|
(316)
|
(319)
|
(220)
|
(167)
|
(61)
|
(63)
|
(67)
|
(64)
|
(24)
|
(37)
|
(112)
|
(119)
|
(136)
|
(161)
|
(144)
|
(81)
|
(5 200)
|
(5 154)
|
(5 094)
|
(11)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(1)
|
(1)
|
(5)
|
(5)
|
(6)
|
(6)
|
(4)
|
(4)
|
(5)
|
(5)
|
(2)
|
(2)
|
(12)
|
(5)
|
(10)
|
(9)
|
16
|
19
|
25
|
24
|
58
|
(3)
|
(4)
|
(3)
|
(9)
|
5
|
5
|
7
|
(1)
|
7
|
10
|
11
|
1
|
11
|
7
|
(2)
|
1
|
2
|
2
|
4
|
(5)
|
(13)
|
(18)
|
(19)
|
(21)
|
(15)
|
(12)
|
(10)
|
(10)
|
(12)
|
(12)
|
(10)
|
(6)
|
(2)
|
(1)
|
(7)
|
(26)
|
(29)
|
(26)
|
(20)
|
3
|
|
| Pre-Tax Income |
(385)
N/A
|
(367)
+5%
|
(334)
+9%
|
(337)
-1%
|
(245)
+27%
|
(275)
-12%
|
(334)
-22%
|
(457)
-37%
|
(463)
-1%
|
(431)
+7%
|
(457)
-6%
|
(307)
+33%
|
(431)
-41%
|
(595)
-38%
|
(470)
+21%
|
(392)
+17%
|
(278)
+29%
|
(62)
+78%
|
(52)
+17%
|
(48)
+6%
|
(101)
-109%
|
(136)
-35%
|
(220)
-62%
|
(317)
-44%
|
(270)
+15%
|
(242)
+10%
|
(177)
+27%
|
(153)
+13%
|
(127)
+17%
|
(274)
-116%
|
(292)
-7%
|
(191)
+35%
|
(329)
-73%
|
(264)
+20%
|
(354)
-34%
|
(338)
+5%
|
(169)
+50%
|
(30)
+82%
|
167
N/A
|
180
+8%
|
198
+10%
|
209
+6%
|
231
+10%
|
101
-56%
|
80
-20%
|
122
+51%
|
127
+4%
|
251
+98%
|
307
+22%
|
239
-22%
|
256
+7%
|
335
+31%
|
355
+6%
|
495
+39%
|
499
+1%
|
474
-5%
|
415
-12%
|
343
-17%
|
346
+1%
|
374
+8%
|
446
+19%
|
472
+6%
|
487
+3%
|
392
-19%
|
387
-1%
|
455
+18%
|
506
+11%
|
641
+27%
|
723
+13%
|
758
+5%
|
836
+10%
|
881
+5%
|
871
-1%
|
857
-2%
|
778
-9%
|
1 076
+38%
|
1 014
-6%
|
1 147
+13%
|
1 337
+17%
|
1 179
-12%
|
1 478
+25%
|
1 565
+6%
|
1 629
+4%
|
1 691
+4%
|
1 689
0%
|
1 725
+2%
|
1 575
-9%
|
1 528
-3%
|
1 420
-7%
|
1 216
-14%
|
1 252
+3%
|
1 180
-6%
|
(3 908)
N/A
|
(3 897)
+0%
|
(3 924)
-1%
|
1 119
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(21)
|
(22)
|
(10)
|
(4)
|
(8)
|
(8)
|
(9)
|
(3)
|
2
|
2
|
1
|
5
|
(3)
|
(2)
|
(0)
|
(3)
|
(4)
|
(4)
|
(5)
|
(1)
|
22
|
38
|
71
|
94
|
77
|
141
|
111
|
104
|
101
|
76
|
96
|
76
|
85
|
35
|
21
|
27
|
17
|
7
|
(4)
|
(8)
|
(16)
|
58
|
29
|
100
|
89
|
(16)
|
(18)
|
(191)
|
(170)
|
(131)
|
(95)
|
11
|
10
|
11
|
12
|
52
|
46
|
38
|
29
|
(17)
|
(17)
|
(18)
|
(15)
|
(11)
|
(11)
|
(11)
|
(14)
|
(19)
|
(22)
|
(21)
|
(21)
|
(21)
|
(20)
|
(22)
|
(22)
|
(20)
|
(22)
|
(22)
|
(24)
|
(21)
|
(20)
|
(19)
|
(15)
|
(16)
|
(17)
|
(19)
|
(23)
|
(26)
|
(26)
|
(26)
|
(24)
|
(18)
|
(22)
|
(19)
|
(18)
|
(16)
|
|
| Income from Continuing Operations |
(406)
|
(389)
|
(344)
|
(341)
|
(253)
|
(283)
|
(343)
|
(460)
|
(460)
|
(428)
|
(456)
|
(301)
|
(434)
|
(597)
|
(470)
|
(395)
|
(282)
|
(66)
|
(56)
|
(49)
|
(79)
|
(98)
|
(149)
|
(223)
|
(193)
|
(100)
|
(65)
|
(49)
|
(26)
|
(198)
|
(197)
|
(114)
|
(244)
|
(229)
|
(334)
|
(311)
|
(152)
|
(23)
|
163
|
172
|
182
|
268
|
260
|
201
|
169
|
106
|
109
|
60
|
137
|
108
|
161
|
346
|
365
|
506
|
511
|
525
|
461
|
381
|
375
|
357
|
428
|
454
|
471
|
381
|
376
|
444
|
493
|
622
|
701
|
737
|
815
|
860
|
851
|
835
|
756
|
1 056
|
992
|
1 125
|
1 313
|
1 158
|
1 458
|
1 546
|
1 614
|
1 675
|
1 672
|
1 706
|
1 552
|
1 502
|
1 394
|
1 190
|
1 228
|
1 162
|
(3 930)
|
(3 916)
|
(3 942)
|
1 103
|
|
| Income to Minority Interest |
4
|
4
|
4
|
12
|
0
|
2
|
3
|
4
|
1
|
(0)
|
1
|
0
|
5
|
6
|
4
|
4
|
3
|
3
|
2
|
2
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(12)
|
(15)
|
(15)
|
(15)
|
(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
|
|
| Net Income (Common) |
(481)
N/A
|
(466)
+3%
|
(372)
+20%
|
(304)
+18%
|
(223)
+26%
|
(250)
-12%
|
(343)
-37%
|
(508)
-48%
|
(490)
+4%
|
(434)
+11%
|
(512)
-18%
|
195
N/A
|
(501)
N/A
|
(676)
-35%
|
(504)
+25%
|
(449)
+11%
|
(325)
+28%
|
(108)
+67%
|
(94)
+13%
|
(63)
+33%
|
(99)
-58%
|
(118)
-20%
|
(170)
-43%
|
(244)
-44%
|
(214)
+12%
|
(121)
+43%
|
(86)
+29%
|
(70)
+19%
|
(46)
+34%
|
(218)
-374%
|
(217)
+0%
|
(135)
+38%
|
(265)
-96%
|
(251)
+5%
|
(355)
-41%
|
(332)
+6%
|
(172)
+48%
|
(44)
+74%
|
140
N/A
|
148
+6%
|
161
+9%
|
251
+56%
|
249
-1%
|
186
-25%
|
154
-17%
|
90
-41%
|
94
+4%
|
79
-16%
|
154
+95%
|
124
-19%
|
175
+40%
|
347
+99%
|
368
+6%
|
1 487
+304%
|
1 484
0%
|
1 477
0%
|
1 402
-5%
|
335
-76%
|
329
-2%
|
324
-2%
|
406
+25%
|
443
+9%
|
441
0%
|
308
-30%
|
275
-11%
|
315
+15%
|
366
+16%
|
509
+39%
|
589
+16%
|
625
+6%
|
703
+12%
|
747
+6%
|
739
-1%
|
723
-2%
|
672
-7%
|
999
+49%
|
901
-10%
|
1 063
+18%
|
1 251
+18%
|
1 096
-12%
|
1 459
+33%
|
1 546
+6%
|
1 614
+4%
|
1 675
+4%
|
1 672
0%
|
1 706
+2%
|
1 552
-9%
|
1 502
-3%
|
1 394
-7%
|
1 190
-15%
|
1 228
+3%
|
(3 903)
N/A
|
(4 678)
-20%
|
(4 638)
+1%
|
(4 618)
+0%
|
444
N/A
|
|
| EPS (Diluted) |
-2.19
N/A
|
-2.1
+4%
|
-1.71
+19%
|
-1.39
+19%
|
-1.04
+25%
|
-1.15
-11%
|
-1.58
-37%
|
-2.33
-47%
|
-2.23
+4%
|
-1.95
+13%
|
-2.56
-31%
|
0.88
N/A
|
-2.24
N/A
|
-3.01
-34%
|
-2.33
+23%
|
-2.06
+12%
|
-1.51
+27%
|
-0.49
+68%
|
-0.46
+6%
|
-0.3
+35%
|
-0.36
-20%
|
-0.41
-14%
|
-0.6
-46%
|
-0.87
-45%
|
-0.76
+13%
|
-0.41
+46%
|
-0.31
+24%
|
-0.25
+19%
|
-0.16
+36%
|
-0.76
-375%
|
-0.76
N/A
|
-0.47
+38%
|
-0.93
-98%
|
-0.88
+5%
|
-1.24
-41%
|
-1.16
+6%
|
-0.61
+47%
|
-0.16
+74%
|
0.48
N/A
|
0.52
+8%
|
0.57
+10%
|
0.88
+54%
|
0.87
-1%
|
0.64
-26%
|
0.52
-19%
|
0.3
-42%
|
0.32
+7%
|
0.26
-19%
|
0.46
+77%
|
0.37
-20%
|
0.52
+41%
|
1.03
+98%
|
1.1
+7%
|
4.45
+305%
|
4.44
0%
|
4.42
0%
|
4.18
-5%
|
1
-76%
|
0.98
-2%
|
0.95
-3%
|
1.12
+18%
|
1.21
+8%
|
1.11
-8%
|
0.8
-28%
|
0.67
-16%
|
0.75
+12%
|
0.87
+16%
|
1.23
+41%
|
1.43
+16%
|
1.51
+6%
|
1.69
+12%
|
1.79
+6%
|
1.77
-1%
|
1.73
-2%
|
1.56
-10%
|
2.35
+51%
|
2.08
-11%
|
2.44
+17%
|
2.88
+18%
|
2.52
-12%
|
3.36
+33%
|
3.56
+6%
|
3.72
+4%
|
3.86
+4%
|
3.85
0%
|
3.93
+2%
|
3.58
-9%
|
3.46
-3%
|
3.21
-7%
|
2.74
-15%
|
2.82
+3%
|
-8.99
N/A
|
-10.75
-20%
|
-10.61
+1%
|
-10.56
+0%
|
1.01
N/A
|
|