Quality Houses PCL
SET:QH
Income Statement
Earnings Waterfall
Quality Houses PCL
Income Statement
Quality Houses PCL
| 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 |
226
|
198
|
183
|
185
|
183
|
196
|
209
|
199
|
186
|
167
|
143
|
124
|
111
|
108
|
106
|
106
|
108
|
132
|
187
|
244
|
294
|
278
|
237
|
189
|
184
|
193
|
194
|
214
|
209
|
238
|
265
|
278
|
271
|
248
|
247
|
246
|
259
|
270
|
263
|
288
|
309
|
336
|
343
|
322
|
295
|
258
|
248
|
232
|
228
|
230
|
231
|
259
|
255
|
264
|
277
|
288
|
329
|
353
|
363
|
352
|
335
|
325
|
330
|
343
|
357
|
366
|
360
|
353
|
356
|
368
|
386
|
0
|
366
|
202
|
202
|
299
|
372
|
283
|
263
|
250
|
313
|
0
|
0
|
0
|
242
|
0
|
0
|
0
|
219
|
0
|
0
|
0
|
231
|
0
|
0
|
0
|
|
| Revenue |
2 781
N/A
|
3 116
+12%
|
3 537
+14%
|
3 835
+8%
|
3 670
-4%
|
3 820
+4%
|
4 049
+6%
|
4 537
+12%
|
5 803
+28%
|
5 929
+2%
|
6 306
+6%
|
6 738
+7%
|
7 003
+4%
|
7 472
+7%
|
7 864
+5%
|
7 690
-2%
|
7 904
+3%
|
8 365
+6%
|
8 323
-1%
|
8 552
+3%
|
9 493
+11%
|
9 954
+5%
|
10 468
+5%
|
10 956
+5%
|
10 246
-6%
|
10 146
-1%
|
10 552
+4%
|
11 079
+5%
|
10 620
-4%
|
10 478
-1%
|
10 526
+0%
|
10 702
+2%
|
11 355
+6%
|
13 969
+23%
|
13 936
0%
|
13 031
-6%
|
13 241
+2%
|
10 599
-20%
|
10 508
-1%
|
11 265
+7%
|
9 849
-13%
|
10 075
+2%
|
9 836
-2%
|
10 039
+2%
|
13 077
+30%
|
14 019
+7%
|
17 467
+25%
|
19 543
+12%
|
19 699
+1%
|
20 414
+4%
|
20 028
-2%
|
21 151
+6%
|
21 220
+0%
|
21 087
-1%
|
19 918
-6%
|
17 797
-11%
|
20 358
+14%
|
21 635
+6%
|
22 610
+5%
|
22 812
+1%
|
19 125
-16%
|
17 363
-9%
|
16 294
-6%
|
16 903
+4%
|
17 106
+1%
|
16 890
-1%
|
15 787
-7%
|
15 124
-4%
|
15 888
+5%
|
16 090
+1%
|
15 091
-6%
|
13 269
-12%
|
10 680
-20%
|
9 133
-14%
|
9 159
+0%
|
9 015
-2%
|
9 138
+1%
|
9 280
+2%
|
9 050
-2%
|
8 148
-10%
|
8 120
0%
|
8 179
+1%
|
8 268
+1%
|
9 097
+10%
|
9 226
+1%
|
9 039
-2%
|
9 268
+3%
|
9 199
-1%
|
8 968
-3%
|
8 800
-2%
|
8 748
-1%
|
8 747
0%
|
8 439
-4%
|
8 069
-4%
|
7 411
-8%
|
7 362
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 958)
|
(2 214)
|
(2 494)
|
(2 677)
|
(2 475)
|
(2 548)
|
(2 744)
|
(3 076)
|
(3 873)
|
(3 913)
|
(4 113)
|
(4 401)
|
(4 675)
|
(5 121)
|
(5 432)
|
(5 344)
|
(5 663)
|
(6 017)
|
(6 060)
|
(6 350)
|
(7 163)
|
(7 494)
|
(7 825)
|
(8 050)
|
(7 289)
|
(7 106)
|
(7 265)
|
(7 531)
|
(7 115)
|
(7 082)
|
(7 185)
|
(7 441)
|
(7 978)
|
(9 852)
|
(9 816)
|
(9 170)
|
(9 359)
|
(7 506)
|
(7 464)
|
(8 019)
|
(6 981)
|
(7 075)
|
(6 849)
|
(6 944)
|
(9 028)
|
(9 667)
|
(11 997)
|
(13 323)
|
(13 312)
|
(13 769)
|
(13 456)
|
(14 263)
|
(14 313)
|
(14 206)
|
(13 540)
|
(12 147)
|
(14 000)
|
(14 950)
|
(15 700)
|
(15 830)
|
(13 356)
|
(12 170)
|
(11 488)
|
(11 998)
|
(12 011)
|
(11 719)
|
(10 709)
|
(9 797)
|
(10 334)
|
(10 500)
|
(9 846)
|
(8 879)
|
(7 083)
|
(6 038)
|
(6 142)
|
(6 158)
|
(6 318)
|
(6 518)
|
(6 359)
|
(5 720)
|
(5 702)
|
(5 621)
|
(5 586)
|
(6 083)
|
(6 097)
|
(5 963)
|
(6 143)
|
(6 102)
|
(5 963)
|
(5 862)
|
(5 857)
|
(5 906)
|
(5 815)
|
(5 682)
|
(5 350)
|
(5 439)
|
|
| Gross Profit |
823
N/A
|
902
+10%
|
1 043
+16%
|
1 158
+11%
|
1 195
+3%
|
1 272
+6%
|
1 305
+3%
|
1 461
+12%
|
1 930
+32%
|
2 016
+4%
|
2 193
+9%
|
2 337
+7%
|
2 328
0%
|
2 352
+1%
|
2 432
+3%
|
2 347
-4%
|
2 241
-5%
|
2 348
+5%
|
2 263
-4%
|
2 202
-3%
|
2 330
+6%
|
2 460
+6%
|
2 643
+7%
|
2 906
+10%
|
2 957
+2%
|
3 041
+3%
|
3 287
+8%
|
3 548
+8%
|
3 505
-1%
|
3 396
-3%
|
3 340
-2%
|
3 261
-2%
|
3 377
+4%
|
4 118
+22%
|
4 121
+0%
|
3 861
-6%
|
3 882
+1%
|
3 093
-20%
|
3 044
-2%
|
3 246
+7%
|
2 868
-12%
|
3 000
+5%
|
2 987
0%
|
3 095
+4%
|
4 049
+31%
|
4 352
+7%
|
5 469
+26%
|
6 221
+14%
|
6 387
+3%
|
6 645
+4%
|
6 572
-1%
|
6 888
+5%
|
6 907
+0%
|
6 881
0%
|
6 378
-7%
|
5 649
-11%
|
6 358
+13%
|
6 685
+5%
|
6 910
+3%
|
6 982
+1%
|
5 770
-17%
|
5 193
-10%
|
4 806
-7%
|
4 905
+2%
|
5 095
+4%
|
5 171
+1%
|
5 078
-2%
|
5 327
+5%
|
5 553
+4%
|
5 590
+1%
|
5 245
-6%
|
4 390
-16%
|
3 596
-18%
|
3 095
-14%
|
3 017
-3%
|
2 858
-5%
|
2 820
-1%
|
2 761
-2%
|
2 692
-3%
|
2 428
-10%
|
2 418
0%
|
2 558
+6%
|
2 682
+5%
|
3 014
+12%
|
3 129
+4%
|
3 075
-2%
|
3 125
+2%
|
3 098
-1%
|
3 006
-3%
|
2 937
-2%
|
2 891
-2%
|
2 842
-2%
|
2 624
-8%
|
2 387
-9%
|
2 061
-14%
|
1 924
-7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(407)
|
(431)
|
(480)
|
(515)
|
(525)
|
(562)
|
(609)
|
(675)
|
(773)
|
(911)
|
(1 005)
|
(1 114)
|
(1 404)
|
(1 441)
|
(1 519)
|
(1 509)
|
(1 305)
|
(1 327)
|
(1 309)
|
(1 266)
|
(1 555)
|
(1 634)
|
(1 649)
|
(1 787)
|
(1 573)
|
(1 453)
|
(1 414)
|
(1 497)
|
(1 525)
|
(1 453)
|
(1 365)
|
(1 290)
|
(1 301)
|
(1 349)
|
(1 510)
|
(1 698)
|
(1 880)
|
(2 036)
|
(2 140)
|
(2 135)
|
(2 261)
|
(2 176)
|
(2 262)
|
(2 397)
|
(2 508)
|
(2 737)
|
(2 975)
|
(3 020)
|
(3 250)
|
(3 409)
|
(3 502)
|
(3 634)
|
(3 775)
|
(3 864)
|
(3 785)
|
(3 712)
|
(3 666)
|
(3 820)
|
(3 900)
|
(3 851)
|
(3 691)
|
(3 131)
|
(2 891)
|
(3 409)
|
(3 571)
|
(3 174)
|
(3 008)
|
(2 203)
|
(2 896)
|
(2 697)
|
(2 719)
|
(2 645)
|
(2 001)
|
(1 907)
|
(1 781)
|
(1 706)
|
(1 558)
|
(1 553)
|
(1 545)
|
(1 519)
|
(1 584)
|
(1 580)
|
(1 659)
|
(1 706)
|
(1 776)
|
(1 797)
|
(1 753)
|
(1 763)
|
(1 802)
|
(1 848)
|
(1 853)
|
(1 858)
|
(1 777)
|
(1 720)
|
(1 704)
|
(1 691)
|
|
| Selling, General & Administrative |
(484)
|
(525)
|
(574)
|
(612)
|
(594)
|
(616)
|
(669)
|
(739)
|
(828)
|
(903)
|
(989)
|
(1 087)
|
(1 271)
|
(1 306)
|
(1 367)
|
(1 356)
|
(1 315)
|
(1 322)
|
(1 334)
|
(1 299)
|
(1 648)
|
(1 634)
|
(1 672)
|
(1 814)
|
(1 677)
|
(1 620)
|
(1 553)
|
(1 568)
|
(1 604)
|
(1 458)
|
(1 450)
|
(1 348)
|
(1 411)
|
(1 455)
|
(1 611)
|
(1 790)
|
(1 943)
|
(2 105)
|
(2 214)
|
(2 295)
|
(2 346)
|
(2 344)
|
(2 369)
|
(2 522)
|
(2 639)
|
(2 803)
|
(3 036)
|
(3 155)
|
(3 353)
|
(3 480)
|
(3 573)
|
(3 707)
|
(3 834)
|
(3 979)
|
(3 939)
|
(3 864)
|
(3 793)
|
(4 026)
|
(4 069)
|
(4 022)
|
(3 636)
|
(3 310)
|
(3 099)
|
(3 662)
|
(3 524)
|
(3 436)
|
(3 272)
|
(2 449)
|
(2 859)
|
(2 948)
|
(2 967)
|
(2 899)
|
(2 255)
|
(2 149)
|
(2 014)
|
(1 928)
|
(1 762)
|
(1 783)
|
(1 781)
|
(1 753)
|
(1 792)
|
(1 800)
|
(1 884)
|
(1 932)
|
(1 972)
|
(2 026)
|
(1 996)
|
(2 019)
|
(2 052)
|
(2 116)
|
(2 116)
|
(2 103)
|
(2 014)
|
(1 971)
|
(1 933)
|
(1 926)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
77
|
94
|
94
|
97
|
69
|
54
|
60
|
64
|
55
|
(8)
|
(15)
|
(27)
|
(133)
|
(135)
|
(153)
|
(154)
|
10
|
(5)
|
26
|
32
|
93
|
(0)
|
24
|
27
|
105
|
167
|
139
|
71
|
80
|
5
|
86
|
59
|
110
|
106
|
101
|
92
|
62
|
69
|
74
|
160
|
84
|
168
|
107
|
125
|
130
|
67
|
60
|
135
|
143
|
72
|
71
|
74
|
106
|
115
|
154
|
152
|
183
|
206
|
169
|
171
|
0
|
179
|
208
|
253
|
0
|
262
|
264
|
245
|
0
|
251
|
247
|
254
|
254
|
242
|
233
|
221
|
232
|
230
|
236
|
234
|
232
|
220
|
225
|
226
|
219
|
230
|
243
|
256
|
269
|
269
|
263
|
245
|
256
|
251
|
230
|
235
|
|
| Operating Income |
416
N/A
|
471
+13%
|
563
+20%
|
643
+14%
|
669
+4%
|
710
+6%
|
696
-2%
|
786
+13%
|
1 157
+47%
|
1 105
-4%
|
1 188
+7%
|
1 222
+3%
|
924
-24%
|
911
-1%
|
913
+0%
|
838
-8%
|
936
+12%
|
1 021
+9%
|
954
-7%
|
936
-2%
|
775
-17%
|
826
+7%
|
994
+20%
|
1 119
+13%
|
1 385
+24%
|
1 588
+15%
|
1 873
+18%
|
2 051
+9%
|
1 980
-3%
|
1 943
-2%
|
1 976
+2%
|
1 972
0%
|
2 076
+5%
|
2 768
+33%
|
2 610
-6%
|
2 163
-17%
|
2 001
-7%
|
1 057
-47%
|
904
-14%
|
1 111
+23%
|
607
-45%
|
824
+36%
|
724
-12%
|
698
-4%
|
1 541
+121%
|
1 615
+5%
|
2 494
+54%
|
3 201
+28%
|
3 137
-2%
|
3 237
+3%
|
3 070
-5%
|
3 255
+6%
|
3 132
-4%
|
3 017
-4%
|
2 594
-14%
|
1 938
-25%
|
2 691
+39%
|
2 865
+6%
|
3 010
+5%
|
3 131
+4%
|
2 078
-34%
|
2 061
-1%
|
1 915
-7%
|
1 495
-22%
|
1 524
+2%
|
1 997
+31%
|
2 070
+4%
|
3 124
+51%
|
2 657
-15%
|
2 893
+9%
|
2 526
-13%
|
1 745
-31%
|
1 595
-9%
|
1 188
-26%
|
1 236
+4%
|
1 151
-7%
|
1 262
+10%
|
1 208
-4%
|
1 147
-5%
|
909
-21%
|
834
-8%
|
978
+17%
|
1 023
+5%
|
1 308
+28%
|
1 353
+3%
|
1 279
-5%
|
1 372
+7%
|
1 335
-3%
|
1 204
-10%
|
1 090
-9%
|
1 038
-5%
|
984
-5%
|
847
-14%
|
667
-21%
|
357
-46%
|
233
-35%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(265)
|
(209)
|
(184)
|
(187)
|
(154)
|
(179)
|
(168)
|
(110)
|
0
|
(14)
|
21
|
44
|
48
|
55
|
49
|
32
|
(8)
|
(58)
|
(126)
|
(195)
|
(339)
|
(200)
|
(121)
|
(19)
|
86
|
20
|
49
|
58
|
169
|
162
|
154
|
162
|
264
|
237
|
264
|
282
|
612
|
298
|
406
|
319
|
428
|
370
|
400
|
454
|
528
|
590
|
666
|
700
|
731
|
749
|
755
|
792
|
826
|
849
|
875
|
893
|
918
|
971
|
1 078
|
1 183
|
1 277
|
1 336
|
1 328
|
2 037
|
2 026
|
2 043
|
2 062
|
1 394
|
1 435
|
1 462
|
1 488
|
1 505
|
1 576
|
1 536
|
1 374
|
1 316
|
1 166
|
1 122
|
1 211
|
1 102
|
1 073
|
1 082
|
1 083
|
1 225
|
1 348
|
1 394
|
1 469
|
1 488
|
1 538
|
1 519
|
1 506
|
1 483
|
1 510
|
1 546
|
1 520
|
1 560
|
|
| Non-Reccuring Items |
(7)
|
40
|
30
|
30
|
56
|
(52)
|
(24)
|
(2)
|
0
|
65
|
47
|
25
|
0
|
0
|
0
|
(19)
|
(37)
|
(21)
|
(23)
|
(16)
|
1 499
|
1 427
|
1 402
|
1 414
|
0
|
(53)
|
(79)
|
0
|
(26)
|
0
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(77)
|
1 107
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
30
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
271
|
0
|
0
|
0
|
125
|
0
|
0
|
0
|
0
|
0
|
1 184
|
0
|
1 324
|
0
|
140
|
140
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
0
|
13
|
13
|
0
|
87
|
105
|
31
|
0
|
51
|
20
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
272
|
271
|
1
|
0
|
125
|
125
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
1 323
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
170
|
(0)
|
(0)
|
(0)
|
255
|
0
|
0
|
0
|
246
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
144
N/A
|
302
+110%
|
421
+39%
|
528
+25%
|
571
+8%
|
566
-1%
|
610
+8%
|
772
+27%
|
1 157
+50%
|
1 208
+4%
|
1 276
+6%
|
1 289
+1%
|
972
-25%
|
966
-1%
|
962
0%
|
850
-12%
|
891
+5%
|
942
+6%
|
804
-15%
|
726
-10%
|
1 935
+167%
|
2 053
+6%
|
2 276
+11%
|
2 514
+10%
|
1 471
-41%
|
1 555
+6%
|
1 843
+19%
|
2 109
+14%
|
2 123
+1%
|
2 105
-1%
|
2 104
0%
|
2 134
+1%
|
2 341
+10%
|
3 276
+40%
|
3 146
-4%
|
2 717
-14%
|
2 614
-4%
|
1 480
-43%
|
1 435
-3%
|
1 555
+8%
|
1 035
-33%
|
1 194
+15%
|
1 124
-6%
|
2 258
+101%
|
3 176
+41%
|
3 528
+11%
|
4 484
+27%
|
4 042
-10%
|
3 943
-2%
|
3 986
+1%
|
3 826
-4%
|
4 046
+6%
|
3 958
-2%
|
3 865
-2%
|
3 468
-10%
|
2 830
-18%
|
3 632
+28%
|
3 836
+6%
|
4 088
+7%
|
4 314
+6%
|
3 525
-18%
|
3 397
-4%
|
3 243
-5%
|
3 532
+9%
|
3 805
+8%
|
4 040
+6%
|
4 132
+2%
|
4 518
+9%
|
4 338
-4%
|
4 355
+0%
|
4 014
-8%
|
3 250
-19%
|
3 148
-3%
|
2 723
-13%
|
2 610
-4%
|
2 467
-5%
|
2 407
-2%
|
2 330
-3%
|
2 357
+1%
|
2 010
-15%
|
1 890
-6%
|
2 060
+9%
|
2 106
+2%
|
2 533
+20%
|
2 684
+6%
|
2 672
0%
|
2 840
+6%
|
2 823
-1%
|
2 723
-4%
|
2 608
-4%
|
2 544
-2%
|
2 467
-3%
|
2 342
-5%
|
2 214
-5%
|
1 877
-15%
|
1 793
-4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(6)
|
(7)
|
(9)
|
(6)
|
(6)
|
(67)
|
(116)
|
(159)
|
(203)
|
(927)
|
(966)
|
(1 019)
|
(1 074)
|
(404)
|
(412)
|
(513)
|
(569)
|
(566)
|
(562)
|
(519)
|
(536)
|
(625)
|
(851)
|
(808)
|
(680)
|
(611)
|
(321)
|
(294)
|
(343)
|
(182)
|
(202)
|
(176)
|
(519)
|
(790)
|
(784)
|
(956)
|
(699)
|
(636)
|
(637)
|
(606)
|
(638)
|
(628)
|
(609)
|
(517)
|
(378)
|
(525)
|
(545)
|
(576)
|
(603)
|
(440)
|
(403)
|
(369)
|
(298)
|
(343)
|
(384)
|
(403)
|
(596)
|
(540)
|
(535)
|
(449)
|
(290)
|
(294)
|
(228)
|
(250)
|
(249)
|
(284)
|
(287)
|
(290)
|
(255)
|
(220)
|
(237)
|
(249)
|
(298)
|
(288)
|
(269)
|
(283)
|
(272)
|
(220)
|
(208)
|
(193)
|
(177)
|
(192)
|
(152)
|
(101)
|
(109)
|
|
| Income from Continuing Operations |
144
|
302
|
421
|
528
|
571
|
566
|
610
|
772
|
1 157
|
1 208
|
1 272
|
1 283
|
965
|
957
|
957
|
844
|
823
|
827
|
645
|
522
|
1 008
|
1 087
|
1 257
|
1 440
|
1 066
|
1 143
|
1 331
|
1 539
|
1 558
|
1 543
|
1 585
|
1 598
|
1 716
|
2 425
|
2 338
|
2 037
|
2 003
|
1 159
|
1 141
|
1 212
|
853
|
991
|
949
|
1 739
|
2 386
|
2 744
|
3 527
|
3 343
|
3 307
|
3 349
|
3 220
|
3 408
|
3 329
|
3 257
|
2 952
|
2 452
|
3 106
|
3 292
|
3 512
|
3 710
|
3 085
|
2 993
|
2 875
|
3 234
|
3 462
|
3 656
|
3 728
|
3 922
|
3 798
|
3 821
|
3 565
|
2 960
|
2 854
|
2 495
|
2 360
|
2 219
|
2 123
|
2 043
|
2 068
|
1 756
|
1 670
|
1 823
|
1 857
|
2 234
|
2 396
|
2 403
|
2 557
|
2 551
|
2 503
|
2 400
|
2 351
|
2 290
|
2 150
|
2 062
|
1 776
|
1 684
|
|
| Net Income (Common) |
208
N/A
|
303
+46%
|
453
+50%
|
560
+24%
|
603
+8%
|
597
-1%
|
628
+5%
|
789
+26%
|
1 175
+49%
|
1 226
+4%
|
1 272
+4%
|
1 283
+1%
|
965
-25%
|
957
-1%
|
957
0%
|
844
-12%
|
823
-2%
|
827
+0%
|
645
-22%
|
522
-19%
|
1 008
+93%
|
1 087
+8%
|
1 257
+16%
|
1 440
+15%
|
1 066
-26%
|
1 143
+7%
|
1 331
+16%
|
1 539
+16%
|
1 558
+1%
|
1 543
-1%
|
1 585
+3%
|
1 598
+1%
|
1 716
+7%
|
2 425
+41%
|
2 338
-4%
|
2 037
-13%
|
2 003
-2%
|
1 159
-42%
|
1 141
-2%
|
1 212
+6%
|
853
-30%
|
991
+16%
|
949
-4%
|
1 739
+83%
|
2 386
+37%
|
2 744
+15%
|
3 527
+29%
|
3 343
-5%
|
3 307
-1%
|
3 349
+1%
|
3 220
-4%
|
3 408
+6%
|
3 329
-2%
|
3 257
-2%
|
2 952
-9%
|
2 452
-17%
|
3 106
+27%
|
3 292
+6%
|
3 512
+7%
|
3 710
+6%
|
3 085
-17%
|
2 993
-3%
|
2 875
-4%
|
3 234
+13%
|
3 462
+7%
|
3 656
+6%
|
3 728
+2%
|
3 922
+5%
|
3 798
-3%
|
3 821
+1%
|
3 565
-7%
|
2 960
-17%
|
2 854
-4%
|
2 495
-13%
|
2 360
-5%
|
2 219
-6%
|
2 123
-4%
|
2 043
-4%
|
2 068
+1%
|
1 756
-15%
|
1 670
-5%
|
1 823
+9%
|
1 857
+2%
|
2 234
+20%
|
2 396
+7%
|
2 403
+0%
|
2 557
+6%
|
2 551
0%
|
2 503
-2%
|
2 400
-4%
|
2 351
-2%
|
2 290
-3%
|
2 150
-6%
|
2 062
-4%
|
1 776
-14%
|
1 684
-5%
|
|
| EPS (Diluted) |
0.03
N/A
|
0.06
+100%
|
0.07
+17%
|
0.08
+14%
|
0.09
+12%
|
0.08
-11%
|
0.09
+12%
|
0.11
+22%
|
0.15
+36%
|
0.16
+7%
|
0.16
N/A
|
0.16
N/A
|
0.12
-25%
|
0.12
N/A
|
0.12
N/A
|
0.11
-8%
|
0.1
-9%
|
0.1
N/A
|
0.08
-20%
|
0.06
-25%
|
0.12
+100%
|
0.13
+8%
|
0.15
+15%
|
0.14
-7%
|
0.11
-21%
|
0.12
+9%
|
0.13
+8%
|
0.15
+15%
|
0.15
N/A
|
0.15
N/A
|
0.15
N/A
|
0.15
N/A
|
0.16
+7%
|
0.22
+38%
|
0.22
N/A
|
0.19
-14%
|
0.19
N/A
|
0.11
-42%
|
0.1
-9%
|
0.11
+10%
|
0.08
-27%
|
0.09
+12%
|
0.09
N/A
|
0.16
+78%
|
0.22
+38%
|
0.26
+18%
|
0.33
+27%
|
0.31
-6%
|
0.31
N/A
|
0.31
N/A
|
0.3
-3%
|
0.32
+7%
|
0.31
-3%
|
0.3
-3%
|
0.27
-10%
|
0.22
-19%
|
0.29
+32%
|
0.3
+3%
|
0.32
+7%
|
0.34
+6%
|
0.29
-15%
|
0.27
-7%
|
0.26
-4%
|
0.3
+15%
|
0.32
+7%
|
0.34
+6%
|
0.35
+3%
|
0.36
+3%
|
0.35
-3%
|
0.36
+3%
|
0.33
-8%
|
0.28
-15%
|
0.27
-4%
|
0.23
-15%
|
0.22
-4%
|
0.21
-5%
|
0.2
-5%
|
0.19
-5%
|
0.19
N/A
|
0.16
-16%
|
0.16
N/A
|
0.17
+6%
|
0.17
N/A
|
0.21
+24%
|
0.22
+5%
|
0.22
N/A
|
0.24
+9%
|
0.24
N/A
|
0.23
-4%
|
0.22
-4%
|
0.18
-18%
|
0.21
+17%
|
0.2
-5%
|
0.18
-10%
|
0.17
-6%
|
0.16
-6%
|
|