Singapore Airlines Ltd
OTC:SINGF
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Singapore Airlines Ltd
Income Statement
Singapore Airlines Ltd
| 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 | Sep-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
55
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
96
|
0
|
0
|
0
|
124
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
90
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
114
|
0
|
0
|
0
|
219
|
121
|
265
|
0
|
341
|
387
|
406
|
416
|
0
|
418
|
0
|
390
|
0
|
|
| Revenue |
10 515
N/A
|
9 630
-8%
|
9 458
-2%
|
9 507
+1%
|
9 762
+3%
|
10 833
+11%
|
11 369
+5%
|
11 807
+4%
|
12 013
+2%
|
12 332
+3%
|
12 629
+2%
|
12 984
+3%
|
13 341
+3%
|
13 718
+3%
|
13 976
+2%
|
14 213
+2%
|
14 494
+2%
|
14 696
+1%
|
15 054
+2%
|
15 536
+3%
|
15 973
+3%
|
16 482
+3%
|
16 894
+3%
|
16 782
-1%
|
15 996
-5%
|
14 736
-8%
|
13 439
-9%
|
12 693
-6%
|
12 707
+0%
|
13 302
+5%
|
13 851
+4%
|
14 274
+3%
|
14 525
+2%
|
14 637
+1%
|
14 705
+0%
|
14 739
+0%
|
14 858
+1%
|
15 058
+1%
|
15 152
+1%
|
15 137
0%
|
15 098
0%
|
15 161
+0%
|
15 268
+1%
|
15 282
+0%
|
15 244
0%
|
15 086
-1%
|
15 090
+0%
|
15 314
+1%
|
15 566
+2%
|
15 617
+0%
|
15 556
0%
|
15 399
-1%
|
15 239
-1%
|
15 163
0%
|
14 971
-1%
|
14 877
-1%
|
14 869
0%
|
15 084
+1%
|
15 279
+1%
|
15 509
+2%
|
15 806
+2%
|
15 786
0%
|
16 001
+1%
|
16 265
+2%
|
16 323
+0%
|
16 581
+2%
|
16 741
+1%
|
16 870
+1%
|
15 976
-5%
|
9 286
-42%
|
3 816
-59%
|
0
N/A
|
5 008
N/A
|
7 615
+52%
|
13 204
+73%
|
17 775
+35%
|
18 521
+4%
|
19 013
+3%
|
19 348
+2%
|
19 540
+1%
|
19 718
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 851)
|
(5 464)
|
(5 352)
|
(5 232)
|
(5 300)
|
(5 511)
|
(5 770)
|
(6 113)
|
(6 324)
|
(6 494)
|
(6 839)
|
(7 181)
|
(7 660)
|
(7 915)
|
(8 203)
|
(8 230)
|
(8 371)
|
(8 194)
|
(8 128)
|
(8 280)
|
(8 628)
|
(8 862)
|
(9 564)
|
(9 887)
|
(10 105)
|
(9 427)
|
(8 637)
|
(8 067)
|
(7 986)
|
(8 010)
|
(8 047)
|
(8 208)
|
(8 628)
|
(8 820)
|
(9 158)
|
(9 583)
|
(9 993)
|
(9 981)
|
(10 129)
|
(10 151)
|
(10 265)
|
(10 233)
|
(10 313)
|
(10 311)
|
(10 346)
|
(10 309)
|
(10 294)
|
(10 465)
|
(10 494)
|
(10 423)
|
(10 320)
|
(10 007)
|
(9 633)
|
(9 372)
|
(9 105)
|
(8 940)
|
(9 036)
|
(9 111)
|
(9 102)
|
(9 189)
|
(9 170)
|
(9 322)
|
(9 554)
|
(9 751)
|
(9 838)
|
(9 785)
|
(9 700)
|
(9 546)
|
(9 153)
|
(5 309)
|
(2 164)
|
0
|
(2 871)
|
(4 114)
|
(6 750)
|
(8 576)
|
(8 632)
|
(9 297)
|
(9 991)
|
(10 031)
|
(10 073)
|
|
| Gross Profit |
4 664
N/A
|
4 166
-11%
|
4 106
-1%
|
4 276
+4%
|
4 462
+4%
|
5 323
+19%
|
5 600
+5%
|
5 694
+2%
|
5 689
0%
|
5 839
+3%
|
5 790
-1%
|
5 803
+0%
|
5 681
-2%
|
5 803
+2%
|
5 773
-1%
|
5 983
+4%
|
6 123
+2%
|
6 502
+6%
|
6 926
+7%
|
7 257
+5%
|
7 345
+1%
|
7 620
+4%
|
7 330
-4%
|
6 895
-6%
|
5 891
-15%
|
5 310
-10%
|
4 802
-10%
|
4 626
-4%
|
4 721
+2%
|
5 292
+12%
|
5 804
+10%
|
6 066
+5%
|
5 897
-3%
|
5 817
-1%
|
5 547
-5%
|
5 157
-7%
|
4 865
-6%
|
5 076
+4%
|
5 023
-1%
|
4 986
-1%
|
4 834
-3%
|
4 928
+2%
|
4 955
+1%
|
4 971
+0%
|
4 898
-1%
|
4 777
-2%
|
4 797
+0%
|
4 850
+1%
|
5 072
+5%
|
5 193
+2%
|
5 237
+1%
|
5 392
+3%
|
5 606
+4%
|
5 791
+3%
|
5 866
+1%
|
5 937
+1%
|
5 833
-2%
|
5 974
+2%
|
6 177
+3%
|
6 320
+2%
|
6 636
+5%
|
6 464
-3%
|
6 447
0%
|
6 514
+1%
|
6 486
0%
|
6 796
+5%
|
7 041
+4%
|
7 324
+4%
|
6 823
-7%
|
3 977
-42%
|
1 652
-58%
|
0
N/A
|
2 138
N/A
|
3 501
+64%
|
6 455
+84%
|
9 199
+43%
|
9 889
+7%
|
9 716
-2%
|
9 357
-4%
|
9 509
+2%
|
9 645
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 903)
|
(4 027)
|
(3 915)
|
(3 788)
|
(3 752)
|
(3 934)
|
(4 209)
|
(4 383)
|
(4 333)
|
(4 572)
|
(4 512)
|
(4 529)
|
(4 456)
|
(4 557)
|
(4 387)
|
(4 735)
|
(4 808)
|
(4 997)
|
(4 965)
|
(5 266)
|
(5 220)
|
(5 602)
|
(5 613)
|
(5 495)
|
(4 947)
|
(5 067)
|
(4 971)
|
(4 829)
|
(4 652)
|
(4 643)
|
(4 626)
|
(4 702)
|
(4 610)
|
(4 775)
|
(4 726)
|
(4 688)
|
(4 563)
|
(4 719)
|
(4 723)
|
(4 710)
|
(4 594)
|
(4 676)
|
(4 683)
|
(4 676)
|
(4 619)
|
(4 543)
|
(4 523)
|
(4 585)
|
(4 661)
|
(4 702)
|
(4 749)
|
(4 762)
|
(4 914)
|
(5 026)
|
(5 120)
|
(5 187)
|
(5 206)
|
(5 135)
|
(5 091)
|
(5 073)
|
(5 057)
|
(5 097)
|
(5 204)
|
(5 337)
|
(5 419)
|
(5 782)
|
(5 986)
|
(6 208)
|
(6 040)
|
(4 907)
|
(3 949)
|
0
|
(3 833)
|
(4 189)
|
(5 210)
|
(6 507)
|
(6 877)
|
(6 988)
|
(7 387)
|
(7 800)
|
(7 928)
|
|
| Selling, General & Administrative |
(2 454)
|
(2 358)
|
(2 234)
|
(2 111)
|
(2 161)
|
(2 313)
|
(2 541)
|
(2 694)
|
(2 676)
|
(2 741)
|
(2 707)
|
(2 693)
|
(2 725)
|
(2 707)
|
(2 734)
|
(2 837)
|
(2 985)
|
(3 059)
|
(3 155)
|
(3 170)
|
(3 165)
|
(3 202)
|
(3 112)
|
(3 025)
|
(2 786)
|
(2 730)
|
(2 642)
|
(2 466)
|
(2 370)
|
(2 262)
|
(2 257)
|
(2 341)
|
(2 410)
|
(2 409)
|
(2 400)
|
(2 384)
|
(2 396)
|
(2 444)
|
(2 487)
|
(2 531)
|
(2 563)
|
(2 589)
|
(2 607)
|
(2 602)
|
(2 594)
|
(2 573)
|
(2 554)
|
(2 579)
|
(2 594)
|
(2 620)
|
(2 669)
|
(2 696)
|
(2 742)
|
(2 809)
|
(2 821)
|
(2 855)
|
(2 921)
|
(2 901)
|
(2 947)
|
(2 978)
|
(3 000)
|
(3 010)
|
(3 040)
|
(3 124)
|
(3 149)
|
(3 248)
|
(3 332)
|
(3 406)
|
(2 959)
|
(1 858)
|
(1 186)
|
0
|
(1 300)
|
(1 595)
|
(2 406)
|
(3 382)
|
(3 701)
|
(3 883)
|
(4 062)
|
(4 090)
|
(4 069)
|
|
| Depreciation & Amortization |
(1 090)
|
(1 117)
|
(1 144)
|
(1 164)
|
(1 180)
|
(1 192)
|
(1 204)
|
(1 212)
|
(1 209)
|
(1 213)
|
(1 221)
|
(1 241)
|
(1 282)
|
(1 308)
|
(1 326)
|
(1 346)
|
(1 373)
|
(1 412)
|
(1 461)
|
(1 504)
|
(1 531)
|
(1 601)
|
(1 651)
|
(1 693)
|
(1 695)
|
(1 736)
|
(1 755)
|
(1 757)
|
(1 757)
|
(1 733)
|
(1 696)
|
(1 685)
|
(1 696)
|
(1 709)
|
(1 700)
|
(1 662)
|
(1 612)
|
(1 574)
|
(1 557)
|
(1 595)
|
(1 612)
|
(1 633)
|
(1 650)
|
(1 627)
|
(1 601)
|
(1 569)
|
(1 530)
|
(1 520)
|
(1 565)
|
(1 586)
|
(1 618)
|
(1 605)
|
(1 576)
|
(1 566)
|
(1 577)
|
(1 594)
|
(1 592)
|
(1 490)
|
(1 377)
|
(1 284)
|
(1 193)
|
(1 228)
|
(1 271)
|
(1 324)
|
(1 390)
|
(1 571)
|
(1 753)
|
(1 936)
|
(2 192)
|
(2 288)
|
(2 142)
|
0
|
(2 010)
|
(2 000)
|
(2 034)
|
(2 081)
|
(2 127)
|
(2 186)
|
(2 273)
|
(2 381)
|
(2 471)
|
|
| Other Operating Expenses |
(359)
|
(552)
|
(537)
|
(513)
|
(412)
|
(429)
|
(465)
|
(476)
|
(448)
|
(618)
|
(584)
|
(594)
|
(448)
|
(542)
|
(328)
|
(552)
|
(450)
|
(526)
|
(349)
|
(592)
|
(524)
|
(799)
|
(849)
|
(778)
|
(465)
|
(602)
|
(575)
|
(607)
|
(526)
|
(649)
|
(673)
|
(676)
|
(504)
|
(657)
|
(626)
|
(642)
|
(555)
|
(701)
|
(679)
|
(584)
|
(420)
|
(454)
|
(425)
|
(447)
|
(423)
|
(402)
|
(439)
|
(487)
|
(503)
|
(497)
|
(462)
|
(461)
|
(597)
|
(651)
|
(723)
|
(738)
|
(694)
|
(745)
|
(766)
|
(811)
|
(864)
|
(858)
|
(893)
|
(890)
|
(880)
|
(963)
|
(901)
|
(867)
|
(888)
|
(761)
|
(621)
|
0
|
(524)
|
(595)
|
(771)
|
(1 045)
|
(1 050)
|
(920)
|
(1 052)
|
(1 329)
|
(1 388)
|
|
| Operating Income |
761
N/A
|
139
-82%
|
191
+37%
|
488
+155%
|
710
+45%
|
1 389
+96%
|
1 391
+0%
|
1 311
-6%
|
1 356
+3%
|
1 267
-7%
|
1 278
+1%
|
1 274
0%
|
1 225
-4%
|
1 246
+2%
|
1 386
+11%
|
1 248
-10%
|
1 315
+5%
|
1 505
+14%
|
1 961
+30%
|
1 991
+2%
|
2 125
+7%
|
2 018
-5%
|
1 718
-15%
|
1 400
-19%
|
945
-32%
|
242
-74%
|
(169)
N/A
|
(203)
-20%
|
70
N/A
|
649
+827%
|
1 178
+82%
|
1 364
+16%
|
1 287
-6%
|
1 042
-19%
|
821
-21%
|
469
-43%
|
302
-36%
|
357
+18%
|
300
-16%
|
276
-8%
|
239
-13%
|
252
+5%
|
273
+8%
|
295
+8%
|
279
-6%
|
234
-16%
|
274
+17%
|
264
-4%
|
411
+55%
|
491
+19%
|
488
-1%
|
630
+29%
|
692
+10%
|
765
+11%
|
746
-3%
|
750
+1%
|
627
-16%
|
838
+34%
|
1 086
+30%
|
1 247
+15%
|
1 579
+27%
|
1 367
-13%
|
1 243
-9%
|
1 177
-5%
|
1 067
-9%
|
1 014
-5%
|
1 055
+4%
|
1 116
+6%
|
783
-30%
|
(930)
N/A
|
(2 297)
-147%
|
0
N/A
|
(1 695)
N/A
|
(688)
+59%
|
1 244
N/A
|
2 692
+116%
|
3 012
+12%
|
2 728
-9%
|
1 970
-28%
|
1 709
-13%
|
1 716
+0%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
113
|
107
|
69
|
64
|
62
|
58
|
203
|
202
|
199
|
261
|
179
|
255
|
321
|
320
|
360
|
273
|
235
|
253
|
218
|
275
|
278
|
324
|
374
|
330
|
204
|
123
|
13
|
40
|
169
|
167
|
169
|
166
|
166
|
151
|
132
|
120
|
120
|
138
|
158
|
189
|
208
|
195
|
213
|
144
|
95
|
63
|
(83)
|
(39)
|
(38)
|
(35)
|
151
|
150
|
148
|
146
|
36
|
12
|
27
|
24
|
12
|
12
|
16
|
(1)
|
(118)
|
(148)
|
(136)
|
(183)
|
(134)
|
(140)
|
(957)
|
(1 546)
|
(553)
|
0
|
(31)
|
(375)
|
(343)
|
(30)
|
269
|
287
|
275
|
162
|
(348)
|
|
| Non-Reccuring Items |
(43)
|
(85)
|
(88)
|
(75)
|
(59)
|
(18)
|
(44)
|
11
|
50
|
50
|
79
|
0
|
(12)
|
211
|
0
|
409
|
420
|
197
|
0
|
13
|
0
|
0
|
14
|
8
|
(12)
|
7
|
5
|
(2)
|
14
|
(7)
|
10
|
(145)
|
(138)
|
(138)
|
(158)
|
(4)
|
(27)
|
(20)
|
(15)
|
(29)
|
(21)
|
(6)
|
(7)
|
(78)
|
(58)
|
(67)
|
(77)
|
62
|
17
|
(0)
|
16
|
(54)
|
(30)
|
(24)
|
(41)
|
(101)
|
(111)
|
(111)
|
(101)
|
(26)
|
(25)
|
(29)
|
(28)
|
(26)
|
(60)
|
0
|
(61)
|
(65)
|
(23)
|
(1 708)
|
(2 009)
|
0
|
(344)
|
(65)
|
(49)
|
43
|
32
|
(10)
|
(8)
|
1 098
|
1 098
|
|
| Gain/Loss on Disposition of Assets |
146
|
154
|
148
|
99
|
108
|
116
|
38
|
155
|
224
|
185
|
257
|
205
|
128
|
239
|
210
|
178
|
281
|
162
|
192
|
148
|
89
|
100
|
81
|
131
|
62
|
52
|
44
|
24
|
32
|
59
|
122
|
106
|
104
|
121
|
75
|
53
|
0
|
(41)
|
(67)
|
(49)
|
57
|
71
|
85
|
92
|
53
|
49
|
84
|
69
|
54
|
50
|
5
|
59
|
0
|
194
|
183
|
127
|
110
|
(24)
|
(6)
|
4
|
25
|
21
|
19
|
13
|
2
|
(0)
|
4
|
8
|
9
|
(23)
|
(32)
|
0
|
4
|
86
|
76
|
(8)
|
21
|
65
|
28
|
(14)
|
(8)
|
|
| Total Other Income |
0
|
0
|
0
|
1
|
(2)
|
2
|
2
|
2
|
(1)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
23
|
34
|
65
|
65
|
42
|
55
|
23
|
24
|
24
|
(1)
|
30
|
36
|
36
|
1
|
5
|
(3)
|
(3)
|
0
|
0
|
53
|
53
|
53
|
56
|
3
|
3
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
3
|
(1)
|
3
|
3
|
0
|
163
|
106
|
106
|
106
|
(134)
|
(133)
|
(132)
|
(132)
|
(1)
|
1
|
1
|
(5)
|
(5)
|
3
|
2
|
(20)
|
(32)
|
(75)
|
(68)
|
0
|
(62)
|
(49)
|
13
|
(60)
|
(58)
|
(33)
|
(18)
|
10
|
2
|
|
| Pre-Tax Income |
977
N/A
|
315
-68%
|
321
+2%
|
576
+80%
|
821
+42%
|
1 546
+88%
|
1 589
+3%
|
1 681
+6%
|
1 829
+9%
|
1 763
-4%
|
1 793
+2%
|
1 733
-3%
|
1 662
-4%
|
2 015
+21%
|
1 956
-3%
|
2 131
+9%
|
2 285
+7%
|
2 182
-5%
|
2 435
+12%
|
2 469
+1%
|
2 547
+3%
|
2 465
-3%
|
2 211
-10%
|
1 893
-14%
|
1 199
-37%
|
455
-62%
|
(72)
N/A
|
(105)
-47%
|
286
N/A
|
873
+205%
|
1 475
+69%
|
1 488
+1%
|
1 419
-5%
|
1 176
-17%
|
923
-22%
|
690
-25%
|
448
-35%
|
489
+9%
|
378
-23%
|
390
+3%
|
482
+23%
|
513
+6%
|
564
+10%
|
453
-20%
|
368
-19%
|
278
-24%
|
198
-29%
|
359
+81%
|
443
+23%
|
509
+15%
|
663
+30%
|
786
+19%
|
972
+24%
|
1 187
+22%
|
1 030
-13%
|
894
-13%
|
519
-42%
|
594
+15%
|
858
+45%
|
1 105
+29%
|
1 593
+44%
|
1 361
-15%
|
1 118
-18%
|
1 011
-10%
|
869
-14%
|
833
-4%
|
867
+4%
|
898
+4%
|
(220)
N/A
|
(4 282)
-1 845%
|
(4 957)
-16%
|
0
N/A
|
(2 129)
N/A
|
(1 090)
+49%
|
941
N/A
|
2 637
+180%
|
3 275
+24%
|
3 037
-7%
|
2 247
-26%
|
2 965
+32%
|
2 460
-17%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
143
|
4
|
7
|
(47)
|
74
|
(78)
|
(82)
|
(87)
|
(387)
|
(376)
|
(402)
|
(407)
|
(353)
|
(363)
|
(350)
|
(330)
|
(82)
|
(127)
|
(164)
|
(195)
|
(410)
|
(397)
|
(329)
|
(262)
|
(52)
|
26
|
66
|
156
|
(6)
|
(36)
|
(103)
|
(230)
|
(270)
|
(236)
|
(167)
|
(87)
|
(51)
|
(58)
|
(52)
|
(56)
|
(40)
|
(27)
|
(5)
|
12
|
57
|
56
|
60
|
49
|
(36)
|
(49)
|
(85)
|
(126)
|
(121)
|
(134)
|
(122)
|
(92)
|
(77)
|
(109)
|
(144)
|
(179)
|
(248)
|
(213)
|
(207)
|
(210)
|
(147)
|
(140)
|
(134)
|
(133)
|
51
|
409
|
674
|
0
|
492
|
142
|
(125)
|
(474)
|
(591)
|
(342)
|
(245)
|
(153)
|
(148)
|
|
| Income from Continuing Operations |
1 119
|
319
|
328
|
529
|
895
|
1 469
|
1 508
|
1 594
|
1 442
|
1 387
|
1 391
|
1 326
|
1 310
|
1 652
|
1 606
|
1 801
|
2 202
|
2 054
|
2 272
|
2 274
|
2 137
|
2 068
|
1 882
|
1 630
|
1 147
|
480
|
(6)
|
51
|
280
|
837
|
1 372
|
1 258
|
1 149
|
941
|
756
|
604
|
397
|
431
|
326
|
335
|
442
|
486
|
558
|
466
|
424
|
335
|
258
|
408
|
407
|
460
|
578
|
660
|
852
|
1 053
|
908
|
802
|
442
|
485
|
714
|
926
|
1 346
|
1 148
|
911
|
800
|
722
|
694
|
733
|
766
|
(169)
|
(3 873)
|
(4 283)
|
0
|
(1 637)
|
(948)
|
816
|
2 163
|
2 683
|
2 695
|
2 002
|
2 812
|
2 312
|
|
| Income to Minority Interest |
(55)
|
(45)
|
(43)
|
(46)
|
(46)
|
(52)
|
(51)
|
(50)
|
(53)
|
(55)
|
(62)
|
(65)
|
(69)
|
(71)
|
(75)
|
(77)
|
(74)
|
(77)
|
(80)
|
(81)
|
(88)
|
(84)
|
(82)
|
(83)
|
(85)
|
(84)
|
(81)
|
(71)
|
(64)
|
(61)
|
(58)
|
(59)
|
(57)
|
(56)
|
(58)
|
(59)
|
(61)
|
(62)
|
(61)
|
(62)
|
(63)
|
(63)
|
(65)
|
(65)
|
(65)
|
(62)
|
(55)
|
(52)
|
(39)
|
(36)
|
(31)
|
(41)
|
(47)
|
(84)
|
(87)
|
(79)
|
(82)
|
(44)
|
(44)
|
(44)
|
(44)
|
(45)
|
(44)
|
(39)
|
(39)
|
(39)
|
(41)
|
(43)
|
(43)
|
(12)
|
13
|
0
|
(3)
|
(14)
|
(14)
|
(7)
|
(12)
|
(20)
|
(26)
|
(34)
|
(38)
|
|
| Net Income (Common) |
1 065
N/A
|
274
-74%
|
285
+4%
|
483
+69%
|
849
+76%
|
1 416
+67%
|
1 457
+3%
|
1 544
+6%
|
1 389
-10%
|
1 332
-4%
|
1 329
0%
|
1 261
-5%
|
1 241
-2%
|
1 581
+27%
|
1 531
-3%
|
1 724
+13%
|
2 129
+24%
|
1 978
-7%
|
2 192
+11%
|
2 193
+0%
|
2 049
-7%
|
1 984
-3%
|
1 800
-9%
|
1 547
-14%
|
1 062
-31%
|
396
-63%
|
(87)
N/A
|
(20)
+77%
|
216
N/A
|
775
+259%
|
1 314
+70%
|
1 199
-9%
|
1 092
-9%
|
884
-19%
|
698
-21%
|
545
-22%
|
336
-38%
|
369
+10%
|
265
-28%
|
272
+3%
|
379
+39%
|
423
+12%
|
493
+17%
|
401
-19%
|
360
-10%
|
273
-24%
|
203
-26%
|
355
+75%
|
368
+4%
|
424
+15%
|
547
+29%
|
619
+13%
|
804
+30%
|
970
+21%
|
821
-15%
|
723
-12%
|
360
-50%
|
442
+23%
|
670
+52%
|
882
+32%
|
1 302
+48%
|
1 103
-15%
|
866
-21%
|
761
-12%
|
683
-10%
|
654
-4%
|
692
+6%
|
723
+4%
|
(212)
N/A
|
(3 873)
-1 727%
|
(4 271)
-10%
|
0
N/A
|
(1 641)
N/A
|
(962)
+41%
|
802
N/A
|
2 157
+169%
|
2 671
+24%
|
2 675
+0%
|
1 976
-26%
|
2 778
+41%
|
2 275
-18%
|
|
| EPS (Diluted) |
0.88
N/A
|
0.22
-75%
|
0.23
+5%
|
0.39
+70%
|
0.7
+79%
|
1.16
+66%
|
1.19
+3%
|
1.26
+6%
|
1.14
-10%
|
1.09
-4%
|
1.08
-1%
|
1.03
-5%
|
1.01
-2%
|
1.29
+28%
|
1.25
-3%
|
1.39
+11%
|
1.71
+23%
|
1.57
-8%
|
1.73
+10%
|
1.82
+5%
|
1.66
-9%
|
1.65
-1%
|
1.5
-9%
|
1.29
-14%
|
0.89
-31%
|
0.32
-64%
|
-0.08
N/A
|
-0.02
+75%
|
0.18
N/A
|
0.65
+261%
|
1.09
+68%
|
0.99
-9%
|
0.9
-9%
|
0.73
-19%
|
0.58
-21%
|
0.45
-22%
|
0.28
-38%
|
0.31
+11%
|
0.23
-26%
|
0.24
+4%
|
0.32
+33%
|
0.36
+12%
|
0.42
+17%
|
0.34
-19%
|
0.3
-12%
|
0.23
-23%
|
0.17
-26%
|
0.3
+76%
|
0.22
-27%
|
0.36
+64%
|
0.46
+28%
|
0.53
+15%
|
0.48
-9%
|
0.83
+73%
|
0.71
-14%
|
0.62
-13%
|
0.21
-66%
|
0.38
+81%
|
0.57
+50%
|
0.75
+32%
|
0.77
+3%
|
0.94
+22%
|
0.74
-21%
|
0.45
-39%
|
0.4
-11%
|
0.4
N/A
|
0.41
+2%
|
0.43
+5%
|
-0.13
N/A
|
-1.24
-854%
|
-1.44
-16%
|
-1.45
-1%
|
-0.55
+62%
|
-0.32
+42%
|
0.27
N/A
|
0.72
+167%
|
0.9
+25%
|
0.9
N/A
|
0.66
-27%
|
0.93
+41%
|
0.72
-23%
|
|