Tutor Perini Corp
NYSE:TPC
Income Statement
Earnings Waterfall
Tutor Perini Corp
Income Statement
Tutor Perini Corp
| 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 |
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
4
|
5
|
8
|
8
|
8
|
8
|
8
|
8
|
11
|
16
|
20
|
30
|
36
|
40
|
43
|
43
|
44
|
44
|
45
|
45
|
46
|
45
|
45
|
45
|
46
|
46
|
46
|
46
|
45
|
48
|
53
|
57
|
60
|
61
|
68
|
69
|
69
|
69
|
62
|
63
|
64
|
65
|
66
|
67
|
67
|
68
|
66
|
75
|
76
|
78
|
79
|
70
|
69
|
68
|
66
|
66
|
70
|
75
|
80
|
84
|
85
|
83
|
84
|
85
|
89
|
84
|
75
|
67
|
|
| Revenue |
1 553
N/A
|
1 523
-2%
|
1 370
-10%
|
1 185
-13%
|
1 085
-8%
|
1 055
-3%
|
1 073
+2%
|
1 136
+6%
|
1 374
+21%
|
1 563
+14%
|
1 773
+13%
|
1 945
+10%
|
1 842
-5%
|
1 734
-6%
|
1 616
-7%
|
1 529
-5%
|
1 734
+13%
|
1 975
+14%
|
2 309
+17%
|
2 702
+17%
|
3 043
+13%
|
3 418
+12%
|
3 857
+13%
|
4 326
+12%
|
4 628
+7%
|
4 897
+6%
|
5 134
+5%
|
5 304
+3%
|
5 660
+7%
|
5 922
+5%
|
5 917
0%
|
5 673
-4%
|
5 152
-9%
|
4 499
-13%
|
4 031
-10%
|
3 594
-11%
|
3 199
-11%
|
2 950
-8%
|
2 855
-3%
|
3 290
+15%
|
3 716
+13%
|
4 014
+8%
|
4 179
+4%
|
4 112
-2%
|
4 112
0%
|
4 192
+2%
|
4 260
+2%
|
4 191
-2%
|
4 176
0%
|
4 138
-1%
|
4 169
+1%
|
4 390
+5%
|
4 492
+2%
|
4 604
+2%
|
4 832
+5%
|
4 922
+2%
|
4 921
0%
|
4 939
+0%
|
4 935
0%
|
4 927
0%
|
4 973
+1%
|
5 005
+1%
|
4 944
-1%
|
4 811
-3%
|
4 757
-1%
|
4 668
-2%
|
4 541
-3%
|
4 465
-2%
|
4 455
0%
|
4 385
-2%
|
4 390
+0%
|
4 456
+2%
|
4 451
0%
|
4 743
+7%
|
4 894
+3%
|
5 147
+5%
|
5 319
+3%
|
5 276
-1%
|
5 218
-1%
|
4 955
-5%
|
4 642
-6%
|
4 386
-6%
|
4 028
-8%
|
3 921
-3%
|
3 791
-3%
|
3 615
-5%
|
3 776
+4%
|
3 765
0%
|
3 880
+3%
|
4 153
+7%
|
4 259
+3%
|
4 281
+1%
|
4 327
+1%
|
4 525
+5%
|
4 771
+5%
|
5 103
+7%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 496)
|
(1 466)
|
(1 315)
|
(1 132)
|
(1 026)
|
(996)
|
(1 012)
|
(1 071)
|
(1 304)
|
(1 483)
|
(1 683)
|
(1 847)
|
(1 751)
|
(1 641)
|
(1 523)
|
(1 434)
|
(1 664)
|
(1 895)
|
(2 217)
|
(2 592)
|
(2 873)
|
(3 223)
|
(3 634)
|
(4 082)
|
(4 380)
|
(4 640)
|
(4 871)
|
(5 019)
|
(5 327)
|
(5 549)
|
(5 506)
|
(5 262)
|
(4 764)
|
(4 141)
|
(3 682)
|
(3 240)
|
(2 861)
|
(2 625)
|
(2 542)
|
(2 947)
|
(3 321)
|
(3 595)
|
(3 760)
|
(3 698)
|
(3 696)
|
(3 763)
|
(3 811)
|
(3 737)
|
(3 709)
|
(3 666)
|
(3 674)
|
(3 874)
|
(3 987)
|
(4 113)
|
(4 372)
|
(4 502)
|
(4 564)
|
(4 569)
|
(4 553)
|
(4 521)
|
(4 516)
|
(4 550)
|
(4 496)
|
(4 369)
|
(4 303)
|
(4 249)
|
(4 106)
|
(4 037)
|
(4 000)
|
(3 909)
|
(3 932)
|
(3 994)
|
(4 209)
|
(4 479)
|
(4 613)
|
(4 856)
|
(4 833)
|
(4 790)
|
(4 723)
|
(4 470)
|
(4 175)
|
(3 980)
|
(3 784)
|
(3 740)
|
(3 761)
|
(3 660)
|
(3 721)
|
(3 711)
|
(3 740)
|
(3 873)
|
(3 926)
|
(4 025)
|
(4 130)
|
(4 308)
|
(4 476)
|
(4 613)
|
|
| Gross Profit |
58
N/A
|
57
-1%
|
55
-4%
|
53
-2%
|
59
+10%
|
59
+1%
|
61
+3%
|
65
+6%
|
70
+8%
|
80
+14%
|
89
+12%
|
97
+9%
|
92
-6%
|
93
+1%
|
93
+1%
|
95
+1%
|
70
-26%
|
79
+14%
|
92
+16%
|
110
+20%
|
169
+54%
|
195
+15%
|
223
+14%
|
244
+9%
|
249
+2%
|
258
+3%
|
264
+2%
|
285
+8%
|
333
+17%
|
374
+12%
|
411
+10%
|
411
0%
|
388
-6%
|
357
-8%
|
348
-3%
|
353
+2%
|
338
-4%
|
324
-4%
|
313
-4%
|
342
+10%
|
395
+16%
|
419
+6%
|
419
0%
|
414
-1%
|
415
+0%
|
429
+3%
|
448
+4%
|
454
+1%
|
467
+3%
|
472
+1%
|
495
+5%
|
515
+4%
|
505
-2%
|
491
-3%
|
460
-6%
|
419
-9%
|
356
-15%
|
371
+4%
|
382
+3%
|
406
+6%
|
457
+13%
|
455
-1%
|
448
-2%
|
442
-1%
|
454
+3%
|
419
-8%
|
435
+4%
|
427
-2%
|
455
+6%
|
476
+5%
|
458
-4%
|
462
+1%
|
242
-48%
|
264
+9%
|
281
+6%
|
291
+3%
|
486
+67%
|
486
0%
|
495
+2%
|
484
-2%
|
466
-4%
|
406
-13%
|
245
-40%
|
181
-26%
|
30
-84%
|
(45)
N/A
|
54
N/A
|
55
+1%
|
141
+156%
|
280
+99%
|
332
+19%
|
255
-23%
|
197
-23%
|
216
+10%
|
295
+37%
|
490
+66%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(28)
|
(29)
|
(30)
|
(31)
|
(33)
|
(35)
|
(38)
|
(38)
|
(40)
|
(41)
|
(40)
|
(44)
|
(43)
|
(47)
|
(50)
|
(52)
|
(62)
|
(66)
|
(82)
|
(93)
|
(99)
|
(106)
|
(101)
|
(106)
|
(108)
|
(110)
|
(115)
|
(118)
|
(134)
|
(375)
|
(391)
|
(401)
|
(177)
|
(174)
|
(173)
|
(171)
|
(166)
|
(168)
|
(175)
|
(192)
|
(227)
|
(252)
|
(643)
|
(646)
|
(260)
|
(632)
|
(257)
|
(259)
|
(263)
|
(263)
|
(260)
|
(268)
|
(264)
|
(271)
|
(274)
|
(265)
|
(251)
|
(245)
|
(238)
|
(241)
|
(255)
|
(256)
|
(264)
|
(269)
|
(275)
|
(277)
|
(272)
|
(267)
|
(263)
|
(260)
|
(259)
|
(262)
|
(227)
|
(605)
|
(223)
|
(197)
|
(224)
|
(221)
|
(219)
|
(239)
|
(240)
|
(239)
|
(237)
|
(232)
|
(234)
|
(232)
|
(238)
|
(244)
|
(255)
|
(264)
|
(278)
|
(295)
|
(301)
|
(303)
|
(346)
|
(395)
|
|
| Selling, General & Administrative |
(28)
|
(29)
|
(30)
|
(31)
|
(33)
|
(35)
|
(38)
|
(38)
|
(40)
|
(41)
|
(40)
|
(44)
|
(43)
|
(47)
|
(50)
|
(52)
|
(62)
|
(66)
|
(82)
|
(93)
|
(99)
|
(106)
|
(102)
|
(106)
|
(108)
|
(110)
|
(115)
|
(117)
|
(134)
|
(151)
|
(167)
|
(177)
|
(177)
|
(174)
|
(173)
|
(171)
|
(166)
|
(168)
|
(175)
|
(192)
|
(227)
|
(252)
|
(267)
|
(269)
|
(260)
|
(256)
|
(257)
|
(259)
|
(263)
|
(263)
|
(260)
|
(268)
|
(264)
|
(271)
|
(274)
|
(265)
|
(251)
|
(245)
|
(238)
|
(241)
|
(255)
|
(256)
|
(264)
|
(269)
|
(275)
|
(277)
|
(272)
|
(267)
|
(263)
|
(260)
|
(259)
|
(262)
|
(227)
|
(225)
|
(223)
|
(197)
|
(224)
|
(221)
|
(219)
|
(239)
|
(240)
|
(239)
|
(237)
|
(232)
|
(234)
|
(232)
|
(238)
|
(244)
|
(255)
|
(264)
|
(278)
|
(295)
|
(301)
|
(303)
|
(346)
|
(395)
|
|
| 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
|
(224)
|
(224)
|
(224)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(377)
|
(377)
|
0
|
(377)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(380)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
30
N/A
|
28
-6%
|
25
-10%
|
23
-10%
|
26
+15%
|
25
-4%
|
24
-4%
|
27
+11%
|
30
+14%
|
39
+30%
|
50
+26%
|
54
+8%
|
49
-9%
|
46
-6%
|
43
-7%
|
42
-1%
|
8
-81%
|
13
+65%
|
10
-23%
|
17
+68%
|
71
+317%
|
89
+26%
|
121
+36%
|
138
+14%
|
141
+2%
|
147
+4%
|
149
+1%
|
168
+13%
|
199
+19%
|
(2)
N/A
|
20
N/A
|
10
-50%
|
212
+2 058%
|
183
-13%
|
175
-4%
|
183
+4%
|
172
-6%
|
157
-9%
|
138
-12%
|
150
+9%
|
168
+12%
|
167
-1%
|
(224)
N/A
|
(232)
-3%
|
155
N/A
|
(203)
N/A
|
191
N/A
|
194
+2%
|
204
+5%
|
209
+3%
|
235
+12%
|
248
+5%
|
242
-2%
|
220
-9%
|
186
-16%
|
154
-17%
|
105
-32%
|
126
+19%
|
143
+14%
|
165
+15%
|
202
+22%
|
199
-2%
|
184
-7%
|
172
-6%
|
180
+4%
|
142
-21%
|
162
+15%
|
161
-1%
|
192
+20%
|
216
+12%
|
199
-8%
|
200
+0%
|
15
-93%
|
(341)
N/A
|
59
N/A
|
94
+60%
|
262
+180%
|
265
+1%
|
276
+4%
|
245
-11%
|
227
-7%
|
167
-26%
|
8
-95%
|
(51)
N/A
|
(205)
-301%
|
(277)
-35%
|
(184)
+34%
|
(190)
-3%
|
(115)
+40%
|
16
N/A
|
54
+236%
|
(40)
N/A
|
(104)
-159%
|
(87)
+16%
|
(51)
+41%
|
96
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
1
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(8)
|
(9)
|
(3)
|
(8)
|
(8)
|
(8)
|
(12)
|
(16)
|
(20)
|
(30)
|
(38)
|
(40)
|
(43)
|
(43)
|
(41)
|
(44)
|
(45)
|
(46)
|
(37)
|
(45)
|
(45)
|
(45)
|
(46)
|
(46)
|
(47)
|
(46)
|
(45)
|
(48)
|
(53)
|
(57)
|
(60)
|
(61)
|
(68)
|
(69)
|
(69)
|
(69)
|
(62)
|
(63)
|
(64)
|
(65)
|
(66)
|
(67)
|
(68)
|
(67)
|
(66)
|
(75)
|
(76)
|
(78)
|
(79)
|
(70)
|
(69)
|
(68)
|
(66)
|
(66)
|
(70)
|
(75)
|
(80)
|
(84)
|
(85)
|
(83)
|
(84)
|
(85)
|
(89)
|
(84)
|
(75)
|
(67)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(225)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(377)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(380)
|
(380)
|
(380)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(0)
|
0
|
0
|
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
|
1
|
0
|
0
|
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
|
|
| Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
2
|
2
|
3
|
(1)
|
5
|
7
|
11
|
15
|
15
|
14
|
13
|
10
|
9
|
8
|
5
|
(3)
|
0
|
(2)
|
(2)
|
(1)
|
(3)
|
(1)
|
5
|
6
|
3
|
3
|
(3)
|
(3)
|
(0)
|
(5)
|
(15)
|
(27)
|
(21)
|
(25)
|
(16)
|
(8)
|
(6)
|
2
|
8
|
14
|
15
|
17
|
14
|
7
|
7
|
45
|
44
|
44
|
44
|
4
|
5
|
4
|
4
|
4
|
4
|
7
|
7
|
5
|
(5)
|
(12)
|
(12)
|
(10)
|
(2)
|
2
|
6
|
5
|
6
|
7
|
9
|
11
|
14
|
17
|
16
|
19
|
20
|
20
|
19
|
20
|
23
|
|
| Pre-Tax Income |
27
N/A
|
25
-7%
|
23
-10%
|
21
-10%
|
24
+17%
|
23
-3%
|
22
-4%
|
25
+12%
|
31
+25%
|
38
+24%
|
47
+24%
|
51
+7%
|
45
-11%
|
42
-6%
|
40
-5%
|
40
N/A
|
7
-83%
|
12
+72%
|
9
-25%
|
16
+76%
|
70
+344%
|
90
+29%
|
126
+39%
|
146
+17%
|
154
+5%
|
160
+4%
|
162
+1%
|
178
+10%
|
(20)
N/A
|
3
N/A
|
20
+622%
|
7
-67%
|
205
+3 055%
|
175
-14%
|
165
-6%
|
173
+5%
|
160
-8%
|
137
-14%
|
117
-15%
|
125
+7%
|
137
+10%
|
130
-5%
|
(265)
N/A
|
(277)
-5%
|
(268)
+3%
|
(248)
+8%
|
141
N/A
|
134
-5%
|
140
+4%
|
143
+2%
|
165
+16%
|
187
+13%
|
187
+0%
|
168
-10%
|
141
-16%
|
116
-17%
|
74
-36%
|
92
+25%
|
108
+17%
|
122
+13%
|
149
+22%
|
144
-3%
|
161
+12%
|
148
-8%
|
154
+4%
|
117
-24%
|
104
-11%
|
103
-2%
|
133
+29%
|
155
+17%
|
(243)
N/A
|
(244)
0%
|
(426)
-75%
|
(401)
+6%
|
(3)
+99%
|
14
N/A
|
174
+1 110%
|
175
+0%
|
187
+7%
|
172
-8%
|
160
-7%
|
105
-34%
|
(53)
N/A
|
(111)
-110%
|
(268)
-140%
|
(342)
-28%
|
(253)
+26%
|
(259)
-3%
|
(183)
+30%
|
(51)
+72%
|
(11)
+79%
|
(105)
-860%
|
(173)
-66%
|
(152)
+12%
|
(106)
+30%
|
51
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
6
|
6
|
6
|
13
|
6
|
5
|
2
|
(9)
|
(12)
|
(15)
|
(16)
|
(3)
|
(5)
|
(4)
|
(7)
|
(28)
|
(34)
|
(46)
|
(53)
|
(57)
|
(61)
|
(61)
|
(68)
|
(55)
|
(64)
|
(71)
|
(65)
|
(68)
|
(56)
|
(53)
|
(56)
|
(56)
|
(48)
|
(40)
|
(44)
|
(51)
|
(52)
|
(25)
|
(6)
|
2
|
(2)
|
(27)
|
(39)
|
(52)
|
(55)
|
(64)
|
(74)
|
(80)
|
(71)
|
(60)
|
(52)
|
(29)
|
(37)
|
(43)
|
(48)
|
(53)
|
(50)
|
(56)
|
(46)
|
(53)
|
(40)
|
(32)
|
(31)
|
(35)
|
(41)
|
14
|
16
|
66
|
63
|
10
|
16
|
(22)
|
(24)
|
(25)
|
(34)
|
(26)
|
(15)
|
40
|
48
|
75
|
119
|
75
|
80
|
55
|
(0)
|
(8)
|
22
|
51
|
45
|
30
|
(19)
|
|
| Income from Continuing Operations |
26
|
25
|
22
|
20
|
23
|
29
|
28
|
31
|
44
|
44
|
52
|
52
|
36
|
30
|
25
|
24
|
4
|
7
|
5
|
8
|
42
|
56
|
79
|
94
|
97
|
100
|
101
|
111
|
(75)
|
(61)
|
(51)
|
(58)
|
137
|
119
|
113
|
117
|
104
|
89
|
76
|
81
|
86
|
78
|
(290)
|
(283)
|
(265)
|
(249)
|
115
|
96
|
87
|
89
|
102
|
113
|
108
|
97
|
80
|
64
|
45
|
56
|
65
|
74
|
96
|
94
|
106
|
102
|
101
|
77
|
72
|
72
|
98
|
114
|
(230)
|
(228)
|
(360)
|
(339)
|
8
|
30
|
152
|
151
|
162
|
139
|
134
|
90
|
(13)
|
(64)
|
(193)
|
(223)
|
(177)
|
(179)
|
(128)
|
(51)
|
(18)
|
(82)
|
(122)
|
(107)
|
(76)
|
32
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(6)
|
(7)
|
(8)
|
(10)
|
(14)
|
(18)
|
(20)
|
(24)
|
(28)
|
(31)
|
(38)
|
(43)
|
(44)
|
(44)
|
(43)
|
(41)
|
(42)
|
(36)
|
(27)
|
(24)
|
(17)
|
(15)
|
(35)
|
(37)
|
(44)
|
(55)
|
(49)
|
(50)
|
(41)
|
(44)
|
(56)
|
(60)
|
|
| Net Income (Common) |
24
N/A
|
23
-7%
|
20
-11%
|
18
-11%
|
21
+17%
|
27
+30%
|
33
+21%
|
36
+11%
|
50
+36%
|
50
+0%
|
52
+4%
|
51
-1%
|
35
-32%
|
29
-16%
|
24
-20%
|
23
-2%
|
5
-77%
|
8
+55%
|
6
-24%
|
10
+63%
|
41
+307%
|
56
+36%
|
79
+42%
|
94
+18%
|
97
+4%
|
100
+3%
|
101
+1%
|
111
+10%
|
(75)
N/A
|
(61)
+18%
|
(51)
+17%
|
(58)
-15%
|
137
N/A
|
119
-13%
|
113
-5%
|
117
+4%
|
104
-12%
|
89
-14%
|
76
-15%
|
81
+6%
|
86
+6%
|
78
-9%
|
(290)
N/A
|
(283)
+2%
|
(265)
+6%
|
(249)
+6%
|
115
N/A
|
96
-16%
|
87
-9%
|
89
+1%
|
102
+15%
|
113
+12%
|
108
-5%
|
97
-10%
|
80
-17%
|
64
-20%
|
45
-30%
|
56
+23%
|
65
+17%
|
74
+14%
|
96
+29%
|
94
-2%
|
103
+9%
|
98
-5%
|
148
+52%
|
123
-17%
|
117
-4%
|
115
-2%
|
83
-27%
|
95
+14%
|
(250)
N/A
|
(252)
-1%
|
(388)
-54%
|
(370)
+5%
|
(31)
+92%
|
(13)
+57%
|
108
N/A
|
107
-1%
|
119
+12%
|
98
-18%
|
92
-6%
|
54
-41%
|
(40)
N/A
|
(88)
-120%
|
(210)
-139%
|
(238)
-13%
|
(212)
+11%
|
(217)
-2%
|
(171)
+21%
|
(106)
+38%
|
(68)
+36%
|
(132)
-94%
|
(164)
-24%
|
(151)
+7%
|
(132)
+13%
|
(28)
+79%
|
|
| EPS (Diluted) |
1.04
N/A
|
0.96
-8%
|
0.88
-8%
|
0.77
-12%
|
0.91
+18%
|
1.2
+32%
|
1.39
+16%
|
1.51
+9%
|
2.1
+39%
|
1.99
-5%
|
2.07
+4%
|
2.05
-1%
|
1.39
-32%
|
1.12
-19%
|
0.92
-18%
|
0.89
-3%
|
0.2
-78%
|
0.31
+55%
|
0.23
-26%
|
0.37
+61%
|
1.54
+316%
|
2.05
+33%
|
2.89
+41%
|
3.39
+17%
|
3.54
+4%
|
3.59
+1%
|
3.64
+1%
|
3.29
-10%
|
-2.19
N/A
|
-1.25
+43%
|
-1.04
+17%
|
-1.18
-13%
|
2.79
N/A
|
2.41
-14%
|
2.2
-9%
|
2.5
+14%
|
2.13
-15%
|
1.85
-13%
|
1.61
-13%
|
1.69
+5%
|
1.8
+7%
|
1.64
-9%
|
-6.06
N/A
|
-5.87
+3%
|
-5.59
+5%
|
-5.14
+8%
|
2.35
N/A
|
1.96
-17%
|
1.8
-8%
|
1.82
+1%
|
2.08
+14%
|
2.32
+12%
|
2.2
-5%
|
1.97
-10%
|
1.63
-17%
|
1.3
-20%
|
0.91
-30%
|
1.13
+24%
|
1.32
+17%
|
1.49
+13%
|
1.92
+29%
|
1.87
-3%
|
2.03
+9%
|
1.93
-5%
|
2.92
+51%
|
2.45
-16%
|
2.32
-5%
|
2.28
-2%
|
1.66
-27%
|
1.9
+14%
|
-4.99
N/A
|
-4.98
+0%
|
-7.72
-55%
|
-7.28
+6%
|
-0.62
+91%
|
-0.25
+60%
|
2.12
N/A
|
2.09
-1%
|
2.33
+11%
|
1.91
-18%
|
1.79
-6%
|
1.05
-41%
|
-0.78
N/A
|
-1.71
-119%
|
-4.09
-139%
|
-4.62
-13%
|
-4.11
+11%
|
-4.16
-1%
|
-3.3
+21%
|
-2.05
+38%
|
-1.28
+38%
|
-2.52
-97%
|
-3.13
-24%
|
-2.85
+9%
|
-2.48
+13%
|
-0.51
+79%
|
|