Kinross Gold Corp
TSX:K
Income Statement
Earnings Waterfall
Kinross Gold Corp
Income Statement
Kinross Gold 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 |
9
|
8
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(31)
|
(2)
|
(4)
|
(6)
|
(9)
|
0
|
(3)
|
(1)
|
(1)
|
(1)
|
(4)
|
(6)
|
(27)
|
(49)
|
(69)
|
(58)
|
25
|
(5)
|
24
|
(4)
|
25
|
4
|
12
|
44
|
52
|
63
|
67
|
69
|
68
|
76
|
83
|
90
|
100
|
97
|
93
|
95
|
87
|
85
|
82
|
73
|
72
|
72
|
73
|
74
|
77
|
77
|
86
|
91
|
90
|
88
|
77
|
71
|
72
|
73
|
74
|
74
|
68
|
69
|
67
|
71
|
69
|
62
|
59
|
52
|
51
|
62
|
71
|
75
|
|
| Revenue |
283
N/A
|
282
0%
|
274
-3%
|
273
-1%
|
261
-4%
|
323
+24%
|
416
+29%
|
508
+22%
|
572
+13%
|
610
+7%
|
610
+0%
|
631
+3%
|
667
+6%
|
692
+4%
|
708
+2%
|
715
+1%
|
726
+2%
|
744
+3%
|
822
+10%
|
864
+5%
|
906
+5%
|
953
+5%
|
991
+4%
|
1 043
+5%
|
1 093
+5%
|
1 178
+8%
|
1 186
+1%
|
1 414
+19%
|
1 617
+14%
|
1 820
+13%
|
2 119
+16%
|
2 198
+4%
|
2 412
+10%
|
2 537
+5%
|
2 636
+4%
|
2 789
+6%
|
3 010
+8%
|
3 271
+9%
|
3 538
+8%
|
3 843
+9%
|
3 843
0%
|
3 930
+2%
|
3 972
+1%
|
4 040
+2%
|
4 307
+7%
|
4 360
+1%
|
4 323
-1%
|
4 089
-5%
|
3 780
-8%
|
3 539
-6%
|
3 483
-2%
|
3 552
+2%
|
3 466
-2%
|
3 430
-1%
|
3 274
-5%
|
3 137
-4%
|
3 052
-3%
|
3 053
+0%
|
3 175
+4%
|
3 275
+3%
|
3 472
+6%
|
3 486
+0%
|
3 478
0%
|
3 396
-2%
|
3 303
-3%
|
3 404
+3%
|
3 311
-3%
|
3 236
-2%
|
3 213
-1%
|
3 102
-3%
|
3 164
+2%
|
3 288
+4%
|
3 497
+6%
|
3 591
+3%
|
3 760
+5%
|
4 015
+7%
|
4 213
+5%
|
4 320
+3%
|
4 314
0%
|
3 765
-13%
|
3 729
-1%
|
3 164
-15%
|
2 984
-6%
|
3 258
+9%
|
3 455
+6%
|
3 684
+7%
|
3 954
+7%
|
4 200
+6%
|
4 240
+1%
|
4 392
+4%
|
4 519
+3%
|
4 849
+7%
|
5 149
+6%
|
5 565
+8%
|
6 074
+9%
|
6 444
+6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(181)
|
(183)
|
(177)
|
(174)
|
(170)
|
(213)
|
(272)
|
(328)
|
(362)
|
(369)
|
(367)
|
(381)
|
(402)
|
(423)
|
(436)
|
(441)
|
(448)
|
(457)
|
(471)
|
(473)
|
(482)
|
(484)
|
(511)
|
(550)
|
(580)
|
(625)
|
(626)
|
(701)
|
(769)
|
(835)
|
(951)
|
(993)
|
(1 047)
|
(1 218)
|
(1 353)
|
(1 520)
|
(1 801)
|
(1 917)
|
(2 047)
|
(2 159)
|
(2 110)
|
(2 182)
|
(2 268)
|
(2 356)
|
(2 530)
|
(2 639)
|
(2 742)
|
(2 776)
|
(2 833)
|
(2 782)
|
(2 800)
|
(2 883)
|
(2 846)
|
(2 854)
|
(2 788)
|
(2 757)
|
(2 733)
|
(2 723)
|
(2 764)
|
(2 746)
|
(2 839)
|
(2 864)
|
(2 808)
|
(2 739)
|
(2 577)
|
(2 538)
|
(2 523)
|
(2 577)
|
(2 633)
|
(2 571)
|
(2 532)
|
(2 460)
|
(2 510)
|
(2 549)
|
(2 582)
|
(2 608)
|
(2 568)
|
(2 581)
|
(2 627)
|
(2 446)
|
(2 567)
|
(2 303)
|
(2 248)
|
(2 436)
|
(2 590)
|
(2 756)
|
(2 862)
|
(2 996)
|
(3 041)
|
(3 129)
|
(3 224)
|
(3 300)
|
(3 345)
|
(3 397)
|
(3 396)
|
(3 419)
|
|
| Gross Profit |
102
N/A
|
99
-3%
|
97
-2%
|
99
+2%
|
91
-8%
|
96
+5%
|
136
+41%
|
178
+31%
|
210
+18%
|
240
+15%
|
243
+1%
|
250
+3%
|
264
+6%
|
269
+2%
|
272
+1%
|
273
+0%
|
277
+2%
|
288
+4%
|
351
+22%
|
391
+11%
|
424
+8%
|
469
+11%
|
479
+2%
|
493
+3%
|
513
+4%
|
553
+8%
|
560
+1%
|
713
+27%
|
848
+19%
|
985
+16%
|
1 168
+19%
|
1 205
+3%
|
1 365
+13%
|
1 319
-3%
|
1 282
-3%
|
1 269
-1%
|
1 210
-5%
|
1 353
+12%
|
1 490
+10%
|
1 684
+13%
|
1 732
+3%
|
1 747
+1%
|
1 704
-3%
|
1 685
-1%
|
1 777
+5%
|
1 721
-3%
|
1 581
-8%
|
1 314
-17%
|
946
-28%
|
757
-20%
|
683
-10%
|
670
-2%
|
620
-7%
|
576
-7%
|
485
-16%
|
381
-22%
|
320
-16%
|
331
+3%
|
410
+24%
|
529
+29%
|
633
+20%
|
621
-2%
|
670
+8%
|
656
-2%
|
726
+11%
|
866
+19%
|
788
-9%
|
659
-16%
|
580
-12%
|
531
-8%
|
633
+19%
|
828
+31%
|
987
+19%
|
1 042
+6%
|
1 179
+13%
|
1 406
+19%
|
1 645
+17%
|
1 740
+6%
|
1 686
-3%
|
1 319
-22%
|
1 162
-12%
|
861
-26%
|
736
-15%
|
823
+12%
|
865
+5%
|
928
+7%
|
1 093
+18%
|
1 204
+10%
|
1 199
0%
|
1 263
+5%
|
1 295
+3%
|
1 549
+20%
|
1 804
+16%
|
2 169
+20%
|
2 678
+23%
|
3 025
+13%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(104)
|
(121)
|
(101)
|
(101)
|
(113)
|
(136)
|
(176)
|
(217)
|
(248)
|
(254)
|
(248)
|
(243)
|
(274)
|
(287)
|
(291)
|
(294)
|
(310)
|
(298)
|
(290)
|
(307)
|
(259)
|
(268)
|
(284)
|
(278)
|
(286)
|
(303)
|
(300)
|
(360)
|
(466)
|
(1 620)
|
(1 722)
|
(696)
|
(719)
|
(603)
|
(384)
|
(286)
|
(270)
|
(299)
|
(323)
|
(336)
|
(370)
|
(408)
|
(458)
|
(504)
|
(492)
|
(485)
|
(454)
|
(430)
|
(412)
|
(394)
|
(389)
|
(365)
|
(396)
|
(1 800)
|
(424)
|
(432)
|
(364)
|
(374)
|
(341)
|
(351)
|
(447)
|
(430)
|
(442)
|
(458)
|
(368)
|
(379)
|
(359)
|
(360)
|
(379)
|
(389)
|
(393)
|
(377)
|
(329)
|
26
|
(344)
|
(340)
|
(325)
|
210
|
(467)
|
86
|
(341)
|
(544)
|
(549)
|
(500)
|
(268)
|
(691)
|
(683)
|
(679)
|
(358)
|
(412)
|
(384)
|
(350)
|
(331)
|
(250)
|
(283)
|
(368)
|
|
| Selling, General & Administrative |
(10)
|
(10)
|
(9)
|
(11)
|
(13)
|
(15)
|
(18)
|
(20)
|
(34)
|
(26)
|
(29)
|
(31)
|
(58)
|
(40)
|
(42)
|
(48)
|
(101)
|
(45)
|
(49)
|
(50)
|
(86)
|
(57)
|
(59)
|
(61)
|
(81)
|
(78)
|
(86)
|
(94)
|
(126)
|
(102)
|
(105)
|
(111)
|
(137)
|
(122)
|
(128)
|
(138)
|
(144)
|
(158)
|
(166)
|
(161)
|
(174)
|
(170)
|
(174)
|
(190)
|
(179)
|
(179)
|
(177)
|
(168)
|
(177)
|
(180)
|
(184)
|
(180)
|
(179)
|
(175)
|
(173)
|
(179)
|
(179)
|
(179)
|
(167)
|
(162)
|
(144)
|
(141)
|
(140)
|
(132)
|
(133)
|
(133)
|
(131)
|
(134)
|
(133)
|
(140)
|
(139)
|
(137)
|
(136)
|
(125)
|
(120)
|
(113)
|
(118)
|
(120)
|
(127)
|
(128)
|
(127)
|
(120)
|
(119)
|
(133)
|
(130)
|
(124)
|
(126)
|
(112)
|
(112)
|
(120)
|
(120)
|
(121)
|
(126)
|
(127)
|
(124)
|
(129)
|
|
| Research & Development |
(8)
|
(8)
|
(8)
|
(8)
|
(12)
|
(16)
|
(21)
|
(24)
|
(24)
|
(22)
|
(20)
|
(20)
|
(20)
|
(22)
|
(23)
|
(24)
|
(27)
|
(29)
|
(32)
|
(35)
|
(39)
|
(40)
|
(43)
|
(44)
|
(47)
|
(51)
|
(52)
|
(59)
|
(59)
|
(58)
|
(61)
|
(64)
|
(73)
|
(74)
|
(78)
|
(83)
|
(110)
|
(121)
|
(128)
|
(138)
|
(135)
|
(169)
|
(213)
|
(231)
|
(230)
|
(211)
|
(183)
|
(167)
|
(147)
|
(131)
|
(117)
|
(106)
|
(106)
|
(106)
|
(106)
|
(109)
|
(108)
|
(102)
|
(94)
|
(94)
|
(94)
|
(99)
|
(102)
|
(98)
|
(106)
|
(106)
|
(104)
|
(111)
|
(109)
|
(108)
|
(113)
|
(116)
|
(114)
|
(113)
|
(103)
|
(92)
|
(93)
|
(99)
|
(115)
|
(115)
|
(133)
|
(119)
|
(125)
|
(143)
|
(154)
|
(165)
|
(174)
|
(183)
|
(185)
|
(193)
|
(199)
|
(198)
|
(198)
|
(198)
|
(204)
|
(206)
|
|
| Depreciation & Amortization |
(86)
|
(88)
|
(84)
|
(83)
|
(86)
|
(96)
|
(122)
|
(148)
|
(173)
|
(179)
|
(176)
|
(176)
|
(170)
|
(176)
|
(177)
|
(173)
|
(168)
|
(153)
|
(135)
|
(119)
|
(108)
|
(109)
|
(119)
|
(127)
|
(129)
|
(137)
|
(138)
|
(193)
|
(274)
|
(347)
|
(427)
|
(448)
|
(447)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
(15)
|
0
|
0
|
(3)
|
(9)
|
(15)
|
(25)
|
(17)
|
(28)
|
(23)
|
(16)
|
(26)
|
(50)
|
(49)
|
(48)
|
(14)
|
(71)
|
(73)
|
(104)
|
(26)
|
(62)
|
(64)
|
(45)
|
(29)
|
(37)
|
(24)
|
(14)
|
(7)
|
(1 112)
|
(1 129)
|
(73)
|
(62)
|
(407)
|
(178)
|
(65)
|
(16)
|
(20)
|
(30)
|
(37)
|
(62)
|
(70)
|
(71)
|
(83)
|
(83)
|
(95)
|
(94)
|
(95)
|
(88)
|
(82)
|
(88)
|
(79)
|
(112)
|
(1 520)
|
(144)
|
(144)
|
(76)
|
(94)
|
(81)
|
(95)
|
(209)
|
(190)
|
(201)
|
(228)
|
(130)
|
(140)
|
(123)
|
(115)
|
(137)
|
(141)
|
(141)
|
(124)
|
(80)
|
264
|
(121)
|
(135)
|
(114)
|
428
|
(225)
|
329
|
(81)
|
(305)
|
(305)
|
(225)
|
16
|
(403)
|
(382)
|
(385)
|
(62)
|
(100)
|
(65)
|
(33)
|
(7)
|
75
|
45
|
(34)
|
|
| Operating Income |
(2)
N/A
|
(22)
-1 244%
|
(4)
+82%
|
(2)
+46%
|
(22)
-929%
|
(26)
-19%
|
(32)
-25%
|
(37)
-15%
|
(38)
-3%
|
(14)
+63%
|
(5)
+67%
|
7
N/A
|
(10)
N/A
|
(18)
-88%
|
(19)
-5%
|
(20)
-6%
|
(33)
-61%
|
(11)
+67%
|
61
N/A
|
83
+36%
|
165
+97%
|
201
+22%
|
195
-3%
|
215
+10%
|
227
+6%
|
250
+10%
|
260
+4%
|
353
+35%
|
383
+9%
|
(635)
N/A
|
(554)
+13%
|
509
N/A
|
646
+27%
|
716
+11%
|
898
+25%
|
983
+9%
|
940
-4%
|
1 054
+12%
|
1 167
+11%
|
1 348
+15%
|
1 362
+1%
|
1 339
-2%
|
1 245
-7%
|
1 181
-5%
|
1 286
+9%
|
1 236
-4%
|
1 127
-9%
|
884
-22%
|
534
-40%
|
363
-32%
|
294
-19%
|
305
+4%
|
224
-26%
|
(1 224)
N/A
|
62
N/A
|
(51)
N/A
|
(44)
+14%
|
(44)
+1%
|
69
N/A
|
179
+159%
|
186
+4%
|
192
+3%
|
227
+19%
|
198
-13%
|
358
+81%
|
487
+36%
|
429
-12%
|
300
-30%
|
201
-33%
|
141
-29%
|
239
+69%
|
451
+88%
|
658
+46%
|
1 068
+62%
|
835
-22%
|
1 066
+28%
|
1 321
+24%
|
1 949
+48%
|
1 219
-37%
|
1 405
+15%
|
821
-42%
|
317
-61%
|
187
-41%
|
322
+72%
|
598
+85%
|
236
-60%
|
410
+74%
|
525
+28%
|
840
+60%
|
851
+1%
|
911
+7%
|
1 198
+31%
|
1 473
+23%
|
1 917
+30%
|
2 394
+25%
|
2 656
+11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(12)
|
(12)
|
(11)
|
(12)
|
(8)
|
(1)
|
(1)
|
0
|
(57)
|
0
|
0
|
0
|
(10)
|
2
|
(13)
|
(22)
|
(21)
|
(37)
|
(22)
|
(12)
|
(11)
|
26
|
33
|
14
|
1
|
(12)
|
(44)
|
5
|
30
|
15
|
(39)
|
(123)
|
(109)
|
(84)
|
(18)
|
480
|
9
|
(19)
|
(0)
|
(475)
|
29
|
(6)
|
(30)
|
(13)
|
(15)
|
(32)
|
(37)
|
(15)
|
(47)
|
(58)
|
(46)
|
(79)
|
(102)
|
(103)
|
(108)
|
(105)
|
(91)
|
(91)
|
(111)
|
(109)
|
(101)
|
(102)
|
(85)
|
(89)
|
(79)
|
(75)
|
(68)
|
(60)
|
(67)
|
(66)
|
(74)
|
(64)
|
(67)
|
(73)
|
(73)
|
(97)
|
(92)
|
(82)
|
(88)
|
(68)
|
(65)
|
(73)
|
(65)
|
(60)
|
(50)
|
(36)
|
(32)
|
(30)
|
(29)
|
(30)
|
(24)
|
(29)
|
(32)
|
(43)
|
(49)
|
(15)
|
|
| Non-Reccuring Items |
(15)
|
0
|
(14)
|
(13)
|
3
|
(5)
|
(7)
|
(11)
|
(382)
|
(382)
|
(381)
|
(376)
|
(58)
|
(59)
|
(59)
|
(96)
|
(179)
|
(178)
|
(176)
|
(104)
|
37
|
44
|
41
|
34
|
183
|
189
|
187
|
97
|
(1 097)
|
0
|
0
|
(996)
|
19
|
97
|
0
|
0
|
(332)
|
(369)
|
(369)
|
(369)
|
(2 938)
|
(2 938)
|
(2 958)
|
(2 958)
|
(3 552)
|
(3 558)
|
(6 198)
|
(6 202)
|
(3 410)
|
(3 404)
|
(744)
|
(740)
|
(1 410)
|
0
|
(1 436)
|
(1 440)
|
(707)
|
(707)
|
(681)
|
(815)
|
(140)
|
(43)
|
(43)
|
97
|
76
|
(22)
|
(22)
|
(22)
|
0
|
(3)
|
(3)
|
(3)
|
333
|
0
|
410
|
410
|
579
|
0
|
603
|
0
|
(268)
|
0
|
0
|
0
|
(403)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
35
|
67
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
1
|
1
|
(0)
|
16
|
15
|
15
|
16
|
599
|
31
|
31
|
32
|
26
|
(5)
|
(6)
|
(7)
|
7
|
8
|
8
|
8
|
(1)
|
(2)
|
(1)
|
5
|
(3)
|
(5)
|
(5)
|
(15)
|
(16)
|
(12)
|
(8)
|
(4)
|
10
|
7
|
13
|
13
|
57
|
57
|
47
|
46
|
(1)
|
(1)
|
1
|
0
|
70
|
71
|
69
|
70
|
1
|
(0)
|
(7)
|
(9)
|
(10)
|
(11)
|
(1)
|
(1)
|
(14)
|
(14)
|
(16)
|
(21)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
13
|
1
|
2
|
2
|
8
|
(16)
|
(4)
|
(11)
|
4
|
(5)
|
(17)
|
(10)
|
4
|
5
|
5
|
5
|
2
|
0
|
0
|
0
|
6
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(49)
|
(10)
|
600
|
599
|
641
|
(15)
|
(21)
|
(20)
|
(21)
|
(18)
|
(13)
|
(14)
|
(15)
|
(16)
|
(14)
|
(18)
|
(19)
|
(27)
|
(30)
|
(28)
|
(11)
|
10
|
8
|
19
|
(2)
|
(15)
|
2
|
(9)
|
(8)
|
7
|
(6)
|
(7)
|
(7)
|
(20)
|
(26)
|
(26)
|
(29)
|
(31)
|
(27)
|
(21)
|
(12)
|
(10)
|
(10)
|
(8)
|
(10)
|
(10)
|
(10)
|
(16)
|
(18)
|
(24)
|
(26)
|
(33)
|
(33)
|
(50)
|
(67)
|
(59)
|
(62)
|
(27)
|
(42)
|
(70)
|
(50)
|
|
| Pre-Tax Income |
(28)
N/A
|
(33)
-17%
|
(29)
+13%
|
(27)
+6%
|
(14)
+48%
|
(31)
-115%
|
(38)
-25%
|
(47)
-22%
|
(469)
-904%
|
(411)
+12%
|
(389)
+5%
|
(379)
+3%
|
(74)
+80%
|
(81)
-9%
|
(108)
-34%
|
(149)
-38%
|
(228)
-53%
|
(220)
+4%
|
(131)
+40%
|
(26)
+80%
|
192
N/A
|
271
+41%
|
269
-1%
|
263
-2%
|
417
+58%
|
430
+3%
|
407
-5%
|
458
+13%
|
(654)
N/A
|
(620)
+5%
|
(592)
+4%
|
(610)
-3%
|
572
N/A
|
742
+30%
|
890
+20%
|
1 430
+61%
|
1 205
-16%
|
1 297
+8%
|
1 429
+10%
|
1 177
-18%
|
(1 536)
N/A
|
(1 631)
-6%
|
(1 768)
-8%
|
(1 818)
-3%
|
(2 292)
-26%
|
(2 359)
-3%
|
(5 113)
-117%
|
(5 339)
-4%
|
(2 940)
+45%
|
(3 114)
-6%
|
(515)
+83%
|
(529)
-3%
|
(1 317)
-149%
|
(1 362)
-3%
|
(1 515)
-11%
|
(1 621)
-7%
|
(848)
+48%
|
(845)
+0%
|
(712)
+16%
|
(751)
-5%
|
(60)
+92%
|
56
N/A
|
104
+84%
|
211
+103%
|
419
+99%
|
443
+6%
|
379
-14%
|
258
-32%
|
113
-56%
|
46
-60%
|
137
+199%
|
354
+159%
|
964
+172%
|
1 039
+8%
|
1 220
+17%
|
1 437
+18%
|
1 799
+25%
|
1 857
+3%
|
1 720
-7%
|
1 318
-23%
|
469
-64%
|
223
-53%
|
105
-53%
|
243
+131%
|
107
-56%
|
160
+50%
|
330
+106%
|
441
+34%
|
709
+61%
|
754
+6%
|
828
+10%
|
1 142
+38%
|
1 481
+30%
|
1 833
+24%
|
2 276
+24%
|
2 592
+14%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(3)
|
(6)
|
(6)
|
(7)
|
(7)
|
(5)
|
(6)
|
(4)
|
(3)
|
(3)
|
8
|
12
|
9
|
8
|
(1)
|
13
|
15
|
8
|
(3)
|
(26)
|
(45)
|
(54)
|
(55)
|
(74)
|
(80)
|
(84)
|
(97)
|
(101)
|
(109)
|
(110)
|
(172)
|
(151)
|
(218)
|
(279)
|
(255)
|
(333)
|
(344)
|
(359)
|
(461)
|
(497)
|
(599)
|
(606)
|
(539)
|
(259)
|
(118)
|
40
|
85
|
(72)
|
(31)
|
(102)
|
(139)
|
(110)
|
(104)
|
(81)
|
(24)
|
(142)
|
(104)
|
(179)
|
(84)
|
(50)
|
(65)
|
(54)
|
(103)
|
23
|
(28)
|
6
|
(39)
|
(139)
|
(113)
|
(135)
|
(186)
|
(247)
|
(264)
|
(320)
|
(356)
|
(547)
|
(473)
|
(413)
|
(326)
|
(251)
|
(99)
|
(109)
|
(109)
|
(76)
|
(120)
|
(130)
|
(198)
|
(293)
|
(323)
|
(339)
|
(370)
|
(487)
|
(555)
|
(648)
|
(746)
|
|
| Income from Continuing Operations |
(31)
|
(37)
|
(35)
|
(33)
|
(21)
|
(37)
|
(43)
|
(52)
|
(473)
|
(414)
|
(392)
|
(372)
|
(63)
|
(71)
|
(100)
|
(149)
|
(215)
|
(205)
|
(123)
|
(29)
|
166
|
226
|
215
|
208
|
343
|
351
|
323
|
361
|
(755)
|
(729)
|
(702)
|
(782)
|
421
|
524
|
611
|
1 175
|
872
|
953
|
1 070
|
716
|
(2 033)
|
(2 230)
|
(2 374)
|
(2 357)
|
(2 551)
|
(2 477)
|
(5 073)
|
(5 254)
|
(3 012)
|
(3 145)
|
(617)
|
(668)
|
(1 427)
|
(1 466)
|
(1 596)
|
(1 645)
|
(989)
|
(948)
|
(891)
|
(836)
|
(109)
|
(9)
|
50
|
108
|
442
|
415
|
385
|
220
|
(26)
|
(67)
|
2
|
168
|
717
|
776
|
901
|
1 082
|
1 252
|
1 385
|
1 307
|
992
|
219
|
124
|
(4)
|
134
|
31
|
40
|
200
|
243
|
415
|
432
|
490
|
771
|
994
|
1 276
|
1 626
|
1 845
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
1
|
3
|
3
|
4
|
(12)
|
(42)
|
(68)
|
(98)
|
(104)
|
(102)
|
(101)
|
(103)
|
(105)
|
(112)
|
(128)
|
(111)
|
(91)
|
(61)
|
(11)
|
3
|
4
|
5
|
(6)
|
(5)
|
(3)
|
(0)
|
2
|
1
|
1
|
27
|
28
|
29
|
29
|
5
|
6
|
6
|
6
|
5
|
5
|
4
|
4
|
3
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
0
|
(1)
|
(16)
|
(15)
|
(14)
|
(12)
|
3
|
2
|
1
|
0
|
1
|
0
|
1
|
2
|
1
|
2
|
3
|
(32)
|
(45)
|
(67)
|
(97)
|
(87)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(5)
|
(11)
|
(16)
|
(17)
|
(13)
|
(9)
|
(4)
|
(8)
|
(8)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
(44)
N/A
|
(49)
-10%
|
(46)
+6%
|
(43)
+6%
|
(30)
+30%
|
(45)
-50%
|
(51)
-13%
|
(45)
+12%
|
(442)
-880%
|
(403)
+9%
|
(379)
+6%
|
(372)
+2%
|
(63)
+83%
|
(72)
-14%
|
(100)
-39%
|
(150)
-50%
|
(216)
-44%
|
(206)
+5%
|
(124)
+40%
|
(30)
+76%
|
166
N/A
|
225
+36%
|
213
-6%
|
202
-5%
|
334
+65%
|
336
+1%
|
309
-8%
|
335
+8%
|
(807)
N/A
|
(802)
+1%
|
(808)
-1%
|
(895)
-11%
|
310
N/A
|
415
+34%
|
506
+22%
|
1 068
+111%
|
760
-29%
|
829
+9%
|
966
+17%
|
637
-34%
|
(2 074)
N/A
|
(2 218)
-7%
|
(2 312)
-4%
|
(2 300)
+1%
|
(2 505)
-9%
|
(2 450)
+2%
|
(5 807)
-137%
|
(5 990)
-3%
|
(3 743)
+38%
|
(3 874)
-3%
|
(627)
+84%
|
(674)
-8%
|
(1 167)
-73%
|
(1 203)
-3%
|
(1 330)
-11%
|
(1 378)
-4%
|
(985)
+29%
|
(943)
+4%
|
(885)
+6%
|
(829)
+6%
|
(104)
+87%
|
(4)
+96%
|
54
N/A
|
111
+107%
|
445
+300%
|
417
-6%
|
386
-7%
|
222
-43%
|
(24)
N/A
|
(65)
-175%
|
4
N/A
|
169
+4 032%
|
719
+324%
|
777
+8%
|
901
+16%
|
1 081
+20%
|
1 342
+24%
|
1 369
+2%
|
1 293
-6%
|
1 007
-22%
|
221
-78%
|
(452)
N/A
|
(612)
-35%
|
(502)
+18%
|
(605)
-21%
|
9
N/A
|
200
+2 174%
|
245
+22%
|
416
+70%
|
433
+4%
|
493
+14%
|
738
+50%
|
949
+28%
|
1 210
+28%
|
1 530
+26%
|
1 760
+15%
|
|
| EPS (Diluted) |
-0.42
N/A
|
-0.45
-7%
|
-0.38
+16%
|
-0.38
N/A
|
-0.25
+34%
|
-0.17
+32%
|
-0.16
+6%
|
-0.13
+19%
|
-1.43
-1 000%
|
-1.18
+17%
|
-1.11
+6%
|
-1.09
+2%
|
-0.18
+83%
|
-0.2
-11%
|
-0.28
-40%
|
-0.43
-54%
|
-0.63
-47%
|
-0.6
+5%
|
-0.36
+40%
|
-0.09
+75%
|
0.47
N/A
|
0.49
+4%
|
0.35
-29%
|
0.33
-6%
|
0.59
+79%
|
0.54
-8%
|
0.49
-9%
|
0.53
+8%
|
-1.28
N/A
|
-1.16
+9%
|
-1.15
+1%
|
-1.28
-11%
|
0.44
N/A
|
0.59
+34%
|
0.72
+22%
|
1.35
+88%
|
0.92
-32%
|
0.72
-22%
|
0.84
+17%
|
0.55
-35%
|
-1.84
N/A
|
-1.93
-5%
|
-2.02
-5%
|
-2
+1%
|
-2.19
-9%
|
-2.13
+3%
|
-5.08
-138%
|
-5.21
-3%
|
-3.27
+37%
|
-3.36
-3%
|
-0.54
+84%
|
-0.58
-7%
|
-1.01
-74%
|
-1.05
-4%
|
-1.16
-10%
|
-1.2
-3%
|
-0.86
+28%
|
-0.79
+8%
|
-0.71
+10%
|
-0.66
+7%
|
-0.08
+88%
|
0
N/A
|
0.05
N/A
|
0.1
+100%
|
0.35
+250%
|
0.33
-6%
|
0.3
-9%
|
0.17
-43%
|
-0.02
N/A
|
-0.05
-150%
|
0.01
N/A
|
0.14
+1 300%
|
0.57
+307%
|
0.62
+9%
|
0.71
+15%
|
0.85
+20%
|
1.05
+24%
|
1.08
+3%
|
1.02
-6%
|
0.79
-23%
|
0.17
-78%
|
-0.35
N/A
|
-0.47
-34%
|
-0.38
+19%
|
-0.47
-24%
|
0
N/A
|
0.16
N/A
|
0.2
+25%
|
0.34
+70%
|
0.35
+3%
|
0.4
+14%
|
0.6
+50%
|
0.77
+28%
|
0.98
+27%
|
1.24
+27%
|
1.43
+15%
|
|