LATAM Airlines Group SA
OTC:LTMAY
Income Statement
Earnings Waterfall
LATAM Airlines Group SA
Income Statement
LATAM Airlines Group SA
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
46
|
74
|
103
|
109
|
114
|
114
|
114
|
113
|
115
|
118
|
117
|
125
|
120
|
114
|
99
|
89
|
95
|
159
|
230
|
296
|
388
|
417
|
459
|
484
|
449
|
429
|
403
|
365
|
375
|
379
|
374
|
375
|
370
|
362
|
385
|
385
|
394
|
403
|
385
|
423
|
460
|
488
|
529
|
531
|
531
|
544
|
569
|
558
|
544
|
508
|
531
|
589
|
639
|
722
|
748
|
818
|
841
|
884
|
912
|
824
|
793
|
730
|
683
|
707
|
726
|
747
|
821
|
783
|
0
|
0
|
|
| Revenue |
1 428
N/A
|
1 382
-3%
|
1 363
-1%
|
1 377
+1%
|
1 452
+5%
|
1 502
+3%
|
1 542
+3%
|
1 585
+3%
|
1 639
+3%
|
1 735
+6%
|
1 836
+6%
|
1 961
+7%
|
2 093
+7%
|
2 209
+6%
|
2 316
+5%
|
2 410
+4%
|
2 506
+4%
|
2 627
+5%
|
2 747
+5%
|
2 887
+5%
|
3 034
+5%
|
3 137
+3%
|
3 220
+3%
|
3 332
+3%
|
3 525
+6%
|
3 681
+4%
|
3 876
+5%
|
4 101
+6%
|
4 534
+11%
|
4 002
-12%
|
3 781
-6%
|
3 565
-6%
|
3 519
-1%
|
3 678
+5%
|
3 933
+7%
|
4 171
+6%
|
4 391
+5%
|
4 708
+7%
|
5 009
+6%
|
5 342
+7%
|
5 585
+5%
|
5 767
+3%
|
6 012
+4%
|
7 816
+30%
|
9 722
+24%
|
11 536
+19%
|
12 994
+13%
|
13 005
+0%
|
12 925
-1%
|
12 684
-2%
|
12 648
0%
|
12 426
-2%
|
12 094
-3%
|
11 696
-3%
|
11 037
-6%
|
10 413
-6%
|
9 740
-6%
|
9 281
-5%
|
8 936
-4%
|
8 878
-1%
|
8 988
+1%
|
9 114
+1%
|
9 292
+2%
|
9 424
+1%
|
9 614
+2%
|
9 868
+3%
|
9 979
+1%
|
9 868
-1%
|
9 895
+0%
|
9 713
-2%
|
9 746
+0%
|
9 952
+2%
|
10 070
+1%
|
9 905
-2%
|
8 057
-19%
|
5 870
-27%
|
3 924
-33%
|
2 500
-36%
|
2 884
+15%
|
3 755
+30%
|
4 884
+30%
|
5 959
+22%
|
7 309
+23%
|
8 591
+18%
|
9 363
+9%
|
10 217
+9%
|
10 674
+4%
|
11 141
+4%
|
11 641
+4%
|
12 136
+4%
|
12 487
+3%
|
12 707
+2%
|
12 833
+1%
|
12 914
+1%
|
13 174
+2%
|
13 728
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(878)
|
(850)
|
(874)
|
(883)
|
(868)
|
(987)
|
(986)
|
(1 000)
|
(1 011)
|
(1 044)
|
(1 086)
|
(1 162)
|
(1 263)
|
(1 348)
|
(1 442)
|
(1 537)
|
(1 567)
|
(1 629)
|
(1 695)
|
(1 727)
|
(1 811)
|
(1 861)
|
(1 924)
|
(2 018)
|
(2 160)
|
(2 371)
|
(2 603)
|
(2 844)
|
(2 859)
|
(2 797)
|
(2 660)
|
(2 520)
|
(2 523)
|
(2 619)
|
(2 736)
|
(2 859)
|
(3 013)
|
(3 270)
|
(3 581)
|
(3 859)
|
(4 079)
|
(4 246)
|
(4 449)
|
(5 992)
|
(7 643)
|
(9 220)
|
(10 428)
|
(10 274)
|
(10 054)
|
(9 805)
|
(9 787)
|
(9 794)
|
(9 625)
|
(9 206)
|
(8 717)
|
(8 182)
|
(7 637)
|
(7 261)
|
(7 004)
|
(6 923)
|
(6 967)
|
(7 163)
|
(7 238)
|
(7 272)
|
(7 442)
|
(7 560)
|
(7 689)
|
(7 726)
|
(7 773)
|
(7 819)
|
(7 874)
|
(7 914)
|
(7 951)
|
(7 776)
|
(6 727)
|
(5 589)
|
(4 513)
|
(3 711)
|
(3 853)
|
(4 411)
|
(4 963)
|
(5 682)
|
(6 670)
|
(7 495)
|
(8 103)
|
(8 510)
|
(8 520)
|
(8 538)
|
(8 817)
|
(9 041)
|
(9 370)
|
(9 578)
|
(9 566)
|
(9 572)
|
(9 592)
|
(9 805)
|
|
| Gross Profit |
551
N/A
|
532
-3%
|
489
-8%
|
494
+1%
|
584
+18%
|
515
-12%
|
556
+8%
|
586
+5%
|
627
+7%
|
691
+10%
|
750
+8%
|
799
+7%
|
830
+4%
|
861
+4%
|
874
+2%
|
873
0%
|
940
+8%
|
998
+6%
|
1 051
+5%
|
1 160
+10%
|
1 223
+5%
|
1 276
+4%
|
1 296
+2%
|
1 314
+1%
|
1 364
+4%
|
1 309
-4%
|
1 273
-3%
|
1 257
-1%
|
1 676
+33%
|
1 205
-28%
|
1 121
-7%
|
1 045
-7%
|
996
-5%
|
1 059
+6%
|
1 197
+13%
|
1 312
+10%
|
1 378
+5%
|
1 438
+4%
|
1 428
-1%
|
1 483
+4%
|
1 507
+2%
|
1 521
+1%
|
1 563
+3%
|
1 823
+17%
|
2 080
+14%
|
2 316
+11%
|
2 566
+11%
|
2 731
+6%
|
2 870
+5%
|
2 879
+0%
|
2 861
-1%
|
2 632
-8%
|
2 469
-6%
|
2 490
+1%
|
2 320
-7%
|
2 231
-4%
|
2 103
-6%
|
2 020
-4%
|
1 932
-4%
|
1 955
+1%
|
2 021
+3%
|
1 951
-3%
|
2 054
+5%
|
2 152
+5%
|
2 172
+1%
|
2 308
+6%
|
2 291
-1%
|
2 142
-6%
|
2 122
-1%
|
1 894
-11%
|
1 872
-1%
|
2 038
+9%
|
2 119
+4%
|
2 129
+0%
|
1 331
-37%
|
281
-79%
|
(590)
N/A
|
(1 211)
-105%
|
(969)
+20%
|
(656)
+32%
|
(79)
+88%
|
277
N/A
|
639
+131%
|
1 095
+72%
|
1 259
+15%
|
1 707
+36%
|
2 153
+26%
|
2 603
+21%
|
2 824
+8%
|
3 095
+10%
|
3 117
+1%
|
3 129
+0%
|
3 267
+4%
|
3 342
+2%
|
3 582
+7%
|
3 923
+10%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(500)
|
(500)
|
(460)
|
(446)
|
(522)
|
(448)
|
(482)
|
(498)
|
(519)
|
(546)
|
(580)
|
(622)
|
(661)
|
(698)
|
(730)
|
(759)
|
(801)
|
(848)
|
(891)
|
(939)
|
(924)
|
(922)
|
(908)
|
(898)
|
(955)
|
(872)
|
(806)
|
(706)
|
(1 142)
|
(598)
|
(568)
|
(581)
|
(542)
|
(598)
|
(658)
|
(710)
|
(755)
|
(805)
|
(851)
|
(902)
|
(967)
|
(1 021)
|
(1 097)
|
(1 446)
|
(1 803)
|
(2 065)
|
(2 303)
|
(2 319)
|
(2 285)
|
(2 380)
|
(2 394)
|
(2 276)
|
(1 928)
|
(1 747)
|
(1 577)
|
(1 467)
|
(1 655)
|
(1 581)
|
(1 511)
|
(1 504)
|
(1 528)
|
(1 514)
|
(1 570)
|
(1 602)
|
(1 465)
|
(1 500)
|
(1 432)
|
(1 276)
|
(1 182)
|
(1 142)
|
(1 158)
|
(1 283)
|
(1 366)
|
(1 514)
|
(1 455)
|
(1 239)
|
(1 222)
|
(899)
|
(762)
|
(996)
|
(1 009)
|
(1 142)
|
(1 394)
|
(1 311)
|
(1 727)
|
(1 796)
|
(1 812)
|
(1 995)
|
(1 746)
|
(1 866)
|
(1 854)
|
(1 756)
|
(1 726)
|
(1 637)
|
(1 706)
|
(1 793)
|
|
| Selling, General & Administrative |
(245)
|
0
|
0
|
(108)
|
(229)
|
(360)
|
(478)
|
(495)
|
(516)
|
(543)
|
(577)
|
(619)
|
(658)
|
(695)
|
(727)
|
(756)
|
(798)
|
(845)
|
(888)
|
(936)
|
(920)
|
(919)
|
(905)
|
(895)
|
(951)
|
(881)
|
(823)
|
(751)
|
(1 139)
|
(623)
|
(604)
|
(595)
|
(597)
|
(619)
|
(650)
|
(682)
|
(715)
|
(764)
|
(806)
|
(843)
|
(886)
|
(924)
|
(990)
|
(1 359)
|
(1 673)
|
(1 936)
|
(2 182)
|
(2 167)
|
(2 162)
|
(2 182)
|
(2 190)
|
(2 090)
|
(1 938)
|
(1 902)
|
(1 756)
|
(1 671)
|
(1 661)
|
(1 548)
|
(1 490)
|
(1 525)
|
(1 620)
|
(1 641)
|
(1 689)
|
(1 706)
|
(1 639)
|
(1 632)
|
(1 596)
|
(1 431)
|
(1 352)
|
(1 285)
|
(1 260)
|
(1 326)
|
(1 315)
|
(1 287)
|
(1 098)
|
(891)
|
(794)
|
(665)
|
(696)
|
(731)
|
(731)
|
(780)
|
(863)
|
(940)
|
(1 003)
|
(1 074)
|
(1 139)
|
(1 231)
|
(1 271)
|
(1 349)
|
(1 382)
|
(1 400)
|
(1 431)
|
(1 412)
|
(1 410)
|
(1 433)
|
|
| Depreciation & Amortization |
(52)
|
(56)
|
(30)
|
(18)
|
(68)
|
12
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(204)
|
(444)
|
(430)
|
(320)
|
(225)
|
(100)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
19
|
45
|
0
|
24
|
35
|
13
|
54
|
21
|
(9)
|
(28)
|
(40)
|
(41)
|
(46)
|
(59)
|
(82)
|
(98)
|
(107)
|
(87)
|
(130)
|
(129)
|
(122)
|
(152)
|
(123)
|
(199)
|
(204)
|
(185)
|
10
|
155
|
179
|
204
|
7
|
(33)
|
(21)
|
21
|
92
|
127
|
120
|
103
|
173
|
133
|
164
|
155
|
170
|
142
|
102
|
43
|
(50)
|
(227)
|
(357)
|
(348)
|
(428)
|
(234)
|
(66)
|
(265)
|
(278)
|
(362)
|
(531)
|
(371)
|
(724)
|
(722)
|
(673)
|
(765)
|
(475)
|
(516)
|
(472)
|
(356)
|
(295)
|
(226)
|
(296)
|
(360)
|
|
| Operating Income |
50
N/A
|
32
-37%
|
29
-8%
|
48
+65%
|
62
+29%
|
67
+8%
|
74
+11%
|
87
+18%
|
108
+24%
|
145
+34%
|
169
+17%
|
177
+4%
|
169
-4%
|
163
-4%
|
145
-11%
|
114
-22%
|
138
+22%
|
151
+9%
|
160
+6%
|
221
+38%
|
299
+36%
|
354
+18%
|
388
+10%
|
416
+7%
|
410
-1%
|
438
+7%
|
468
+7%
|
551
+18%
|
533
-3%
|
607
+14%
|
554
-9%
|
464
-16%
|
454
-2%
|
461
+1%
|
538
+17%
|
602
+12%
|
623
+3%
|
633
+2%
|
576
-9%
|
581
+1%
|
540
-7%
|
500
-7%
|
466
-7%
|
377
-19%
|
276
-27%
|
251
-9%
|
263
+5%
|
411
+56%
|
586
+42%
|
499
-15%
|
467
-6%
|
357
-24%
|
541
+52%
|
743
+37%
|
743
N/A
|
763
+3%
|
449
-41%
|
438
-2%
|
420
-4%
|
451
+7%
|
493
+9%
|
436
-12%
|
485
+11%
|
549
+13%
|
707
+29%
|
808
+14%
|
859
+6%
|
866
+1%
|
940
+9%
|
752
-20%
|
714
-5%
|
755
+6%
|
753
0%
|
615
-18%
|
(124)
N/A
|
(958)
-670%
|
(1 811)
-89%
|
(2 110)
-17%
|
(1 731)
+18%
|
(1 652)
+5%
|
(1 089)
+34%
|
(865)
+21%
|
(755)
+13%
|
(216)
+71%
|
(468)
-117%
|
(89)
+81%
|
342
N/A
|
607
+78%
|
1 078
+78%
|
1 229
+14%
|
1 262
+3%
|
1 373
+9%
|
1 541
+12%
|
1 705
+11%
|
1 876
+10%
|
2 130
+14%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(30)
|
5
|
0
|
(4)
|
(37)
|
(1)
|
7
|
13
|
(22)
|
16
|
12
|
10
|
(24)
|
14
|
19
|
26
|
(20)
|
22
|
17
|
11
|
(47)
|
14
|
21
|
28
|
(48)
|
16
|
(30)
|
(75)
|
(73)
|
(97)
|
(80)
|
(63)
|
(164)
|
(107)
|
(117)
|
(116)
|
(126)
|
(92)
|
(94)
|
(111)
|
(124)
|
(63)
|
30
|
12
|
(149)
|
(100)
|
(652)
|
(716)
|
(867)
|
(882)
|
(402)
|
(504)
|
(449)
|
(671)
|
(705)
|
(796)
|
(767)
|
(503)
|
(450)
|
(223)
|
(188)
|
(209)
|
(341)
|
(277)
|
(325)
|
(408)
|
(584)
|
(778)
|
(514)
|
(514)
|
(319)
|
(319)
|
(576)
|
(583)
|
(545)
|
(417)
|
(529)
|
(589)
|
(631)
|
(657)
|
(596)
|
(606)
|
(647)
|
(782)
|
(886)
|
237
|
315
|
465
|
(597)
|
(460)
|
(492)
|
(560)
|
(506)
|
(581)
|
(649)
|
(631)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 729)
|
(2 219)
|
(2 277)
|
(2 719)
|
(1 082)
|
(1 278)
|
(1 397)
|
(2 337)
|
(2 293)
|
(1 763)
|
(1 768)
|
1 680
|
1 728
|
1 883
|
2 066
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(8)
|
(31)
|
(32)
|
(32)
|
13
|
(22)
|
(22)
|
(22)
|
16
|
(25)
|
(13)
|
(2)
|
46
|
11
|
19
|
26
|
55
|
42
|
23
|
0
|
34
|
(75)
|
(83)
|
(84)
|
5
|
(68)
|
(32)
|
(67)
|
(58)
|
(147)
|
(177)
|
(140)
|
(12)
|
(52)
|
(50)
|
(48)
|
6
|
(28)
|
(27)
|
(29)
|
(33)
|
(84)
|
(88)
|
(95)
|
0
|
(72)
|
(53)
|
(32)
|
(3)
|
1
|
(32)
|
(24)
|
(27)
|
(28)
|
(15)
|
(34)
|
(39)
|
(46)
|
(45)
|
(48)
|
(31)
|
(24)
|
(14)
|
(6)
|
(7)
|
(5)
|
(4)
|
(9)
|
(11)
|
(14)
|
(19)
|
(17)
|
(35)
|
(38)
|
(30)
|
(38)
|
(47)
|
(55)
|
(72)
|
(76)
|
(63)
|
(61)
|
(55)
|
(45)
|
1 020
|
(23)
|
(18)
|
(11)
|
115
|
(12)
|
(4)
|
(1)
|
(42)
|
(41)
|
(47)
|
(142)
|
|
| Pre-Tax Income |
12
N/A
|
5
-56%
|
(2)
N/A
|
12
N/A
|
38
+222%
|
44
+14%
|
59
+36%
|
78
+33%
|
103
+31%
|
135
+31%
|
168
+24%
|
184
+10%
|
192
+4%
|
188
-2%
|
182
-3%
|
165
-9%
|
173
+5%
|
215
+24%
|
200
-7%
|
231
+16%
|
287
+24%
|
294
+2%
|
326
+11%
|
360
+11%
|
368
+2%
|
386
+5%
|
406
+5%
|
409
+1%
|
402
-2%
|
364
-10%
|
297
-18%
|
261
-12%
|
278
+6%
|
302
+9%
|
371
+23%
|
439
+18%
|
502
+14%
|
513
+2%
|
455
-11%
|
441
-3%
|
382
-13%
|
353
-8%
|
409
+16%
|
295
-28%
|
127
-57%
|
80
-37%
|
(442)
N/A
|
(336)
+24%
|
(284)
+15%
|
(382)
-34%
|
33
N/A
|
(171)
N/A
|
65
N/A
|
44
-33%
|
23
-48%
|
(66)
N/A
|
(357)
-444%
|
(111)
+69%
|
(74)
+33%
|
180
N/A
|
274
+52%
|
204
-26%
|
131
-36%
|
266
+104%
|
374
+41%
|
395
+6%
|
271
-31%
|
78
-71%
|
416
+432%
|
223
-46%
|
376
+68%
|
419
+12%
|
142
-66%
|
(1 735)
N/A
|
(2 919)
-68%
|
(3 689)
-26%
|
(5 106)
-38%
|
(3 835)
+25%
|
(3 712)
+3%
|
(3 782)
-2%
|
(4 084)
-8%
|
(3 826)
+6%
|
(3 220)
+16%
|
(2 811)
+13%
|
1 346
N/A
|
1 852
+38%
|
2 522
+36%
|
3 127
+24%
|
596
-81%
|
757
+27%
|
767
+1%
|
812
+6%
|
994
+22%
|
1 083
+9%
|
1 180
+9%
|
1 357
+15%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
1
|
2
|
3
|
0
|
(7)
|
(8)
|
(11)
|
(14)
|
(18)
|
(24)
|
(31)
|
(35)
|
(28)
|
(27)
|
(25)
|
(21)
|
(28)
|
(35)
|
(32)
|
(37)
|
(47)
|
(49)
|
(53)
|
(59)
|
(60)
|
(62)
|
(64)
|
(65)
|
(65)
|
(59)
|
(49)
|
(43)
|
(44)
|
(50)
|
(61)
|
(71)
|
(81)
|
(83)
|
(74)
|
(72)
|
(62)
|
(56)
|
(73)
|
(128)
|
(102)
|
(121)
|
30
|
50
|
20
|
40
|
(107)
|
(51)
|
(142)
|
(106)
|
(76)
|
2
|
178
|
73
|
(4)
|
(138)
|
(163)
|
(134)
|
(100)
|
(74)
|
(174)
|
(163)
|
(121)
|
(69)
|
(74)
|
(44)
|
(54)
|
(48)
|
54
|
(136)
|
218
|
327
|
550
|
970
|
968
|
918
|
(569)
|
(775)
|
(1 132)
|
(1 144)
|
(9)
|
(13)
|
(14)
|
(90)
|
(15)
|
(37)
|
(45)
|
(20)
|
(16)
|
(9)
|
(10)
|
(108)
|
|
| Income from Continuing Operations |
12
|
7
|
0
|
12
|
31
|
35
|
48
|
64
|
84
|
111
|
138
|
150
|
163
|
161
|
157
|
144
|
145
|
181
|
167
|
194
|
240
|
245
|
273
|
301
|
308
|
324
|
342
|
345
|
337
|
305
|
248
|
218
|
233
|
252
|
310
|
367
|
421
|
430
|
381
|
369
|
321
|
297
|
336
|
167
|
24
|
(41)
|
(412)
|
(286)
|
(264)
|
(341)
|
(73)
|
(221)
|
(77)
|
(62)
|
(53)
|
(64)
|
(179)
|
(38)
|
(78)
|
42
|
111
|
69
|
31
|
193
|
201
|
232
|
150
|
9
|
342
|
179
|
322
|
371
|
196
|
(1 871)
|
(2 702)
|
(3 363)
|
(4 556)
|
(2 866)
|
(2 744)
|
(2 864)
|
(4 653)
|
(4 601)
|
(4 353)
|
(3 955)
|
1 337
|
1 839
|
2 508
|
3 037
|
582
|
720
|
722
|
791
|
977
|
1 074
|
1 171
|
1 249
|
|
| Income to Minority Interest |
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
1
|
(0)
|
0
|
2
|
(1)
|
3
|
3
|
1
|
3
|
1
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(2)
|
(3)
|
(2)
|
2
|
1
|
(3)
|
(1)
|
(1)
|
4
|
4
|
0
|
3
|
(3)
|
(8)
|
(13)
|
(12)
|
(20)
|
(15)
|
(17)
|
(24)
|
(21)
|
(33)
|
(33)
|
(46)
|
(46)
|
(41)
|
(41)
|
(39)
|
(42)
|
(44)
|
(41)
|
(37)
|
(44)
|
(50)
|
(45)
|
(50)
|
(38)
|
(23)
|
(32)
|
(22)
|
(19)
|
(17)
|
(5)
|
2
|
5
|
6
|
10
|
9
|
8
|
10
|
6
|
4
|
2
|
1
|
2
|
2
|
2
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Net Income (Common) |
11
N/A
|
5
-56%
|
(2)
N/A
|
11
N/A
|
31
+192%
|
35
+14%
|
49
+38%
|
64
+31%
|
84
+31%
|
110
+31%
|
138
+25%
|
151
+10%
|
164
+8%
|
162
-1%
|
157
-3%
|
144
-8%
|
147
+2%
|
180
+22%
|
170
-6%
|
198
+16%
|
241
+22%
|
248
+3%
|
274
+11%
|
301
+10%
|
308
+2%
|
322
+4%
|
340
+6%
|
344
+1%
|
336
-2%
|
302
-10%
|
246
-19%
|
215
-13%
|
231
+8%
|
254
+10%
|
311
+22%
|
365
+17%
|
420
+15%
|
429
+2%
|
384
-10%
|
372
-3%
|
320
-14%
|
299
-7%
|
333
+11%
|
160
-52%
|
11
-93%
|
(53)
N/A
|
(432)
-723%
|
(301)
+30%
|
(281)
+7%
|
(365)
-30%
|
(94)
+74%
|
(254)
-170%
|
(110)
+57%
|
(108)
+1%
|
(99)
+8%
|
(105)
-6%
|
(219)
-110%
|
(77)
+65%
|
(120)
-55%
|
(2)
+99%
|
69
N/A
|
33
-53%
|
(13)
N/A
|
143
N/A
|
155
+9%
|
182
+17%
|
112
-38%
|
(13)
N/A
|
310
N/A
|
158
-49%
|
303
+92%
|
354
+17%
|
190
-46%
|
(1 870)
N/A
|
(2 697)
-44%
|
(3 356)
-24%
|
(4 546)
-35%
|
(2 857)
+37%
|
(2 736)
+4%
|
(2 855)
-4%
|
(4 647)
-63%
|
(4 597)
+1%
|
(4 350)
+5%
|
(3 954)
+9%
|
1 339
N/A
|
1 841
+37%
|
2 510
+36%
|
3 037
+21%
|
582
-81%
|
718
+23%
|
719
+0%
|
788
+10%
|
977
+24%
|
1 074
+10%
|
1 170
+9%
|
1 248
+7%
|
|
| EPS (Diluted) |
0.03
N/A
|
0.02
-33%
|
0
N/A
|
0.03
N/A
|
0.09
+200%
|
0.11
+22%
|
0.15
+36%
|
0.2
+33%
|
0.26
+30%
|
0.34
+31%
|
0.43
+26%
|
0.47
+9%
|
0.5
+6%
|
0.5
N/A
|
0.48
-4%
|
0.44
-8%
|
0.45
+2%
|
0.54
+20%
|
0.51
-6%
|
0.6
+18%
|
0.74
+23%
|
0.76
+3%
|
0.78
+3%
|
0.86
+10%
|
0.89
+3%
|
0.92
+3%
|
0.97
+5%
|
0.98
+1%
|
0.97
-1%
|
0.87
-10%
|
0.71
-18%
|
0.62
-13%
|
0.67
+8%
|
0.73
+9%
|
0.89
+22%
|
1.05
+18%
|
1.21
+15%
|
1.23
+2%
|
1.11
-10%
|
1.07
-4%
|
0.92
-14%
|
0.86
-7%
|
0.95
+10%
|
0.33
-65%
|
0.03
-91%
|
-0.1
N/A
|
-0.89
-790%
|
-0.62
+30%
|
-0.58
+6%
|
-0.66
-14%
|
-0.17
+74%
|
-0.48
-182%
|
-0.2
+58%
|
-0.2
N/A
|
-0.18
+10%
|
-0.19
-6%
|
-0.4
-111%
|
-0.14
+65%
|
-0.22
-57%
|
0
N/A
|
0.01
N/A
|
0.05
+400%
|
-0.01
N/A
|
0.24
N/A
|
0.01
-96%
|
0.29
+2 800%
|
0.18
-38%
|
-0.02
N/A
|
0.03
N/A
|
0.26
+767%
|
0.5
+92%
|
0.58
+16%
|
0.02
-97%
|
-3.08
N/A
|
-4.45
-44%
|
-5.53
-24%
|
-0.41
+93%
|
-4.71
-1 049%
|
-0.24
+95%
|
-0.26
-8%
|
-0.42
-62%
|
-0.42
N/A
|
-0.4
+5%
|
-0.36
+10%
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|