Telus Corp
TSX:T
Income Statement
Earnings Waterfall
Telus Corp
Income Statement
Telus Corp
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
182
|
361
|
460
|
630
|
613
|
605
|
675
|
639
|
650
|
635
|
624
|
613
|
627
|
639
|
637
|
644
|
624
|
581
|
543
|
511
|
497
|
498
|
489
|
465
|
456
|
444
|
459
|
478
|
482
|
483
|
480
|
483
|
483
|
482
|
497
|
442
|
461
|
447
|
400
|
385
|
368
|
356
|
352
|
350
|
349
|
358
|
365
|
372
|
385
|
398
|
418
|
438
|
452
|
461
|
461
|
458
|
461
|
465
|
475
|
490
|
512
|
529
|
549
|
566
|
573
|
583
|
597
|
604
|
630
|
655
|
669
|
686
|
698
|
701
|
707
|
714
|
723
|
737
|
752
|
761
|
744
|
738
|
767
|
839
|
957
|
1 079
|
1 186
|
1 256
|
1 302
|
1 336
|
1 353
|
1 354
|
1 349
|
1 366
|
1 413
|
1 454
|
|
| Revenue |
7 107
N/A
|
7 137
+0%
|
7 080
-1%
|
7 007
-1%
|
7 050
+1%
|
7 075
+0%
|
7 115
+1%
|
7 146
+0%
|
7 209
+1%
|
7 301
+1%
|
7 442
+2%
|
7 581
+2%
|
7 752
+2%
|
7 905
+2%
|
8 021
+1%
|
8 143
+2%
|
8 249
+1%
|
8 365
+1%
|
8 513
+2%
|
8 681
+2%
|
8 806
+1%
|
8 899
+1%
|
8 998
+1%
|
9 074
+1%
|
9 219
+2%
|
9 390
+2%
|
9 530
+1%
|
9 653
+1%
|
9 678
+0%
|
9 656
0%
|
9 617
0%
|
9 606
0%
|
9 596
0%
|
9 607
+0%
|
9 642
+0%
|
9 792
+2%
|
9 899
+1%
|
10 055
+2%
|
10 221
+2%
|
10 325
+1%
|
10 439
+1%
|
10 539
+1%
|
10 682
+1%
|
10 852
+2%
|
10 976
+1%
|
11 142
+2%
|
11 242
+1%
|
11 336
+1%
|
11 467
+1%
|
11 595
+1%
|
11 740
+1%
|
11 927
+2%
|
12 064
+1%
|
12 218
+1%
|
12 359
+1%
|
12 430
+1%
|
12 515
+1%
|
12 539
+0%
|
12 623
+1%
|
12 725
+1%
|
12 799
+1%
|
12 949
+1%
|
13 116
+1%
|
13 305
+1%
|
13 486
+1%
|
13 660
+1%
|
13 859
+1%
|
14 095
+2%
|
14 233
+1%
|
14 380
+1%
|
14 476
+1%
|
14 589
+1%
|
14 763
+1%
|
14 832
+0%
|
15 106
+2%
|
15 341
+2%
|
15 700
+2%
|
16 153
+3%
|
16 438
+2%
|
16 838
+2%
|
17 072
+1%
|
17 336
+2%
|
17 730
+2%
|
18 292
+3%
|
18 961
+4%
|
19 522
+3%
|
19 872
+2%
|
20 005
+1%
|
19 946
0%
|
19 912
0%
|
19 964
+0%
|
20 139
+1%
|
20 291
+1%
|
20 422
+1%
|
20 447
+0%
|
20 346
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 606)
|
(4 629)
|
(4 609)
|
(4 488)
|
(4 450)
|
(4 376)
|
(4 325)
|
(4 302)
|
(4 298)
|
(4 325)
|
(4 386)
|
(4 438)
|
(4 481)
|
(4 547)
|
(4 655)
|
(4 794)
|
(4 886)
|
(4 947)
|
(4 953)
|
(4 998)
|
(5 234)
|
(5 367)
|
(5 456)
|
(5 465)
|
(5 422)
|
(4 886)
|
(4 391)
|
(5 815)
|
(3 902)
|
(3 897)
|
(3 885)
|
(3 278)
|
(4 154)
|
(4 352)
|
(4 578)
|
(4 236)
|
(4 366)
|
(4 503)
|
(4 645)
|
(4 726)
|
(4 744)
|
(4 762)
|
(4 806)
|
(4 820)
|
(4 858)
|
(4 928)
|
(4 943)
|
(4 962)
|
(5 030)
|
(5 076)
|
(5 172)
|
(5 299)
|
(5 361)
|
(5 465)
|
(5 526)
|
(5 532)
|
(5 548)
|
(5 507)
|
(5 539)
|
(5 631)
|
(5 655)
|
(5 747)
|
(5 843)
|
(5 904)
|
(5 988)
|
(6 056)
|
(6 219)
|
(6 368)
|
(6 363)
|
(6 330)
|
(6 130)
|
(6 005)
|
(5 966)
|
(5 911)
|
(6 020)
|
(6 068)
|
(6 221)
|
(6 395)
|
(6 417)
|
(6 616)
|
(6 664)
|
(6 708)
|
(6 829)
|
(6 948)
|
(7 142)
|
(7 298)
|
(7 337)
|
(7 347)
|
(7 313)
|
(7 319)
|
(7 385)
|
(7 445)
|
(7 540)
|
(7 569)
|
(7 597)
|
(7 523)
|
|
| Gross Profit |
2 501
N/A
|
2 508
+0%
|
2 472
-1%
|
2 519
+2%
|
2 600
+3%
|
2 699
+4%
|
2 790
+3%
|
2 844
+2%
|
2 911
+2%
|
2 976
+2%
|
3 056
+3%
|
3 143
+3%
|
3 272
+4%
|
3 359
+3%
|
3 366
+0%
|
3 349
0%
|
3 363
+0%
|
3 418
+2%
|
3 561
+4%
|
3 683
+3%
|
3 572
-3%
|
3 532
-1%
|
3 542
+0%
|
3 610
+2%
|
3 797
+5%
|
4 504
+19%
|
5 139
+14%
|
3 838
-25%
|
5 776
+50%
|
5 759
0%
|
5 732
0%
|
6 328
+10%
|
5 442
-14%
|
5 255
-3%
|
5 064
-4%
|
5 556
+10%
|
5 533
0%
|
5 552
+0%
|
5 576
+0%
|
5 599
+0%
|
5 695
+2%
|
5 777
+1%
|
5 876
+2%
|
6 032
+3%
|
6 118
+1%
|
6 214
+2%
|
6 299
+1%
|
6 374
+1%
|
6 437
+1%
|
6 519
+1%
|
6 568
+1%
|
6 628
+1%
|
6 703
+1%
|
6 753
+1%
|
6 833
+1%
|
6 898
+1%
|
6 967
+1%
|
7 032
+1%
|
7 084
+1%
|
7 094
+0%
|
7 144
+1%
|
7 202
+1%
|
7 273
+1%
|
7 401
+2%
|
7 498
+1%
|
7 604
+1%
|
7 640
+0%
|
7 727
+1%
|
7 870
+2%
|
8 050
+2%
|
8 346
+4%
|
8 584
+3%
|
8 797
+2%
|
8 921
+1%
|
9 086
+2%
|
9 273
+2%
|
9 479
+2%
|
9 758
+3%
|
10 021
+3%
|
10 222
+2%
|
10 408
+2%
|
10 628
+2%
|
10 901
+3%
|
11 344
+4%
|
11 819
+4%
|
12 224
+3%
|
12 535
+3%
|
12 658
+1%
|
12 633
0%
|
12 593
0%
|
12 579
0%
|
12 694
+1%
|
12 751
+0%
|
12 853
+1%
|
12 850
0%
|
12 823
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 637)
|
(1 621)
|
(1 600)
|
(1 570)
|
(1 607)
|
(1 632)
|
(1 638)
|
(1 653)
|
(1 652)
|
(1 650)
|
(1 650)
|
(1 643)
|
(1 635)
|
(1 626)
|
(1 628)
|
(1 624)
|
(1 625)
|
(1 608)
|
(1 582)
|
(1 576)
|
(1 540)
|
(1 549)
|
(1 568)
|
(1 615)
|
(1 670)
|
(2 372)
|
(3 048)
|
(1 713)
|
(3 678)
|
(3 661)
|
(3 658)
|
(4 369)
|
(3 495)
|
(3 275)
|
(3 085)
|
(3 583)
|
(3 511)
|
(3 552)
|
(3 575)
|
(3 636)
|
(3 737)
|
(3 820)
|
(3 916)
|
(4 011)
|
(4 109)
|
(4 139)
|
(4 161)
|
(4 102)
|
(4 250)
|
(4 391)
|
(4 531)
|
(4 063)
|
(3 972)
|
(3 899)
|
(3 848)
|
(4 413)
|
(4 480)
|
(4 515)
|
(4 548)
|
(4 838)
|
(4 872)
|
(4 922)
|
(4 950)
|
(4 679)
|
(4 746)
|
(4 830)
|
(4 931)
|
(4 997)
|
(5 082)
|
(5 208)
|
(5 324)
|
(5 507)
|
(5 762)
|
(5 951)
|
(6 251)
|
(6 547)
|
(6 776)
|
(7 049)
|
(7 227)
|
(6 986)
|
(7 127)
|
(7 259)
|
(7 417)
|
(8 154)
|
(8 703)
|
(9 211)
|
(9 576)
|
(9 672)
|
(9 558)
|
(9 404)
|
(9 337)
|
(9 507)
|
(9 531)
|
(9 631)
|
(9 688)
|
(9 614)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(673)
|
(1 316)
|
0
|
(1 960)
|
(1 939)
|
(1 942)
|
(2 647)
|
(1 758)
|
(1 565)
|
(1 387)
|
(1 842)
|
(1 826)
|
(1 832)
|
(1 841)
|
(1 880)
|
(1 957)
|
(2 028)
|
(1 650)
|
(2 204)
|
(1 865)
|
(1 903)
|
(2 399)
|
(2 353)
|
(2 492)
|
(2 632)
|
(2 759)
|
(2 715)
|
(2 628)
|
(2 534)
|
(2 471)
|
(2 552)
|
(2 572)
|
(2 569)
|
(2 554)
|
(2 827)
|
(2 827)
|
(2 848)
|
(2 841)
|
(2 568)
|
(2 616)
|
(2 666)
|
(2 740)
|
(2 770)
|
(2 789)
|
(2 840)
|
(2 878)
|
(2 971)
|
(3 141)
|
(3 304)
|
(3 495)
|
(3 653)
|
(3 789)
|
(3 924)
|
(4 056)
|
(4 186)
|
(4 298)
|
(4 419)
|
(4 557)
|
(4 818)
|
(5 201)
|
(5 516)
|
(5 718)
|
(5 708)
|
(5 580)
|
(5 501)
|
(5 504)
|
(5 602)
|
(5 647)
|
(5 711)
|
(5 670)
|
(5 629)
|
|
| Depreciation & Amortization |
(1 637)
|
(1 621)
|
(1 600)
|
(1 570)
|
(1 607)
|
(1 632)
|
(1 638)
|
(1 653)
|
(1 652)
|
(1 650)
|
(1 650)
|
(1 643)
|
(1 635)
|
(1 626)
|
(1 628)
|
(1 624)
|
(1 625)
|
(1 608)
|
(1 582)
|
(1 576)
|
(1 540)
|
(1 549)
|
(1 568)
|
(1 615)
|
(1 670)
|
(1 699)
|
(1 732)
|
(1 713)
|
(1 718)
|
(1 722)
|
(1 716)
|
(1 722)
|
(1 749)
|
(1 734)
|
(1 737)
|
(1 741)
|
(1 731)
|
(1 764)
|
(1 774)
|
(1 810)
|
(1 836)
|
(1 850)
|
(2 331)
|
(1 865)
|
(2 309)
|
(2 299)
|
(1 820)
|
(1 803)
|
(1 815)
|
(1 813)
|
(1 827)
|
(1 834)
|
(1 827)
|
(1 847)
|
(1 859)
|
(1 909)
|
(1 953)
|
(1 988)
|
(2 032)
|
(2 047)
|
(2 079)
|
(2 106)
|
(2 138)
|
(2 169)
|
(2 187)
|
(2 220)
|
(2 245)
|
(2 267)
|
(2 334)
|
(2 408)
|
(2 485)
|
(2 577)
|
(2 685)
|
(2 777)
|
(2 901)
|
(3 012)
|
(3 076)
|
(3 144)
|
(3 175)
|
(3 216)
|
(3 269)
|
(3 307)
|
(3 353)
|
(3 452)
|
(3 632)
|
(3 807)
|
(3 957)
|
(4 069)
|
(4 110)
|
(4 098)
|
(4 066)
|
(4 036)
|
(3 965)
|
(3 975)
|
(4 022)
|
(4 041)
|
|
| 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
|
0
|
0
|
0
|
12
|
24
|
39
|
0
|
46
|
44
|
40
|
54
|
56
|
58
|
65
|
58
|
65
|
63
|
58
|
54
|
57
|
54
|
55
|
486
|
483
|
482
|
482
|
48
|
45
|
42
|
38
|
36
|
34
|
32
|
29
|
58
|
57
|
56
|
54
|
40
|
41
|
40
|
39
|
41
|
64
|
130
|
145
|
118
|
89
|
19
|
4
|
416
|
440
|
467
|
493
|
116
|
130
|
112
|
99
|
105
|
132
|
195
|
233
|
131
|
81
|
55
|
4
|
56
|
|
| Operating Income |
865
N/A
|
887
+3%
|
872
-2%
|
948
+9%
|
993
+5%
|
1 067
+7%
|
1 152
+8%
|
1 191
+3%
|
1 258
+6%
|
1 327
+5%
|
1 406
+6%
|
1 501
+7%
|
1 637
+9%
|
1 732
+6%
|
1 738
+0%
|
1 725
-1%
|
1 738
+1%
|
1 811
+4%
|
1 979
+9%
|
2 107
+6%
|
2 033
-4%
|
1 984
-2%
|
1 975
0%
|
1 994
+1%
|
2 127
+7%
|
2 132
+0%
|
2 090
-2%
|
2 125
+2%
|
2 098
-1%
|
2 098
N/A
|
2 074
-1%
|
1 959
-6%
|
1 947
-1%
|
1 980
+2%
|
1 979
0%
|
1 973
0%
|
2 022
+2%
|
2 000
-1%
|
2 001
+0%
|
1 963
-2%
|
1 958
0%
|
1 957
0%
|
1 960
+0%
|
2 021
+3%
|
2 009
-1%
|
2 075
+3%
|
2 138
+3%
|
2 272
+6%
|
2 187
-4%
|
2 128
-3%
|
2 037
-4%
|
2 565
+26%
|
2 731
+6%
|
2 854
+5%
|
2 985
+5%
|
2 485
-17%
|
2 487
+0%
|
2 517
+1%
|
2 536
+1%
|
2 256
-11%
|
2 272
+1%
|
2 280
+0%
|
2 323
+2%
|
2 722
+17%
|
2 752
+1%
|
2 774
+1%
|
2 709
-2%
|
2 730
+1%
|
2 788
+2%
|
2 842
+2%
|
3 022
+6%
|
3 077
+2%
|
3 035
-1%
|
2 970
-2%
|
2 835
-5%
|
2 726
-4%
|
2 703
-1%
|
2 709
+0%
|
2 794
+3%
|
3 236
+16%
|
3 281
+1%
|
3 369
+3%
|
3 484
+3%
|
3 190
-8%
|
3 116
-2%
|
3 013
-3%
|
2 959
-2%
|
2 986
+1%
|
3 075
+3%
|
3 189
+4%
|
3 242
+2%
|
3 187
-2%
|
3 220
+1%
|
3 222
+0%
|
3 162
-2%
|
3 209
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(651)
|
(711)
|
(634)
|
(647)
|
(587)
|
(585)
|
(626)
|
(663)
|
(620)
|
(605)
|
(624)
|
(622)
|
(607)
|
(618)
|
(604)
|
(608)
|
(612)
|
(571)
|
(543)
|
(533)
|
(495)
|
(495)
|
(465)
|
(476)
|
(432)
|
(418)
|
(454)
|
(499)
|
(449)
|
(441)
|
(420)
|
(465)
|
(454)
|
(464)
|
(495)
|
(489)
|
(508)
|
(485)
|
(445)
|
14
|
(347)
|
(338)
|
(327)
|
(326)
|
(334)
|
(337)
|
(344)
|
(360)
|
(372)
|
(392)
|
(412)
|
(429)
|
(437)
|
(424)
|
(414)
|
(410)
|
(424)
|
(444)
|
(461)
|
(474)
|
(483)
|
(493)
|
(519)
|
(509)
|
(509)
|
(513)
|
(346)
|
(356)
|
(380)
|
(425)
|
(611)
|
(654)
|
(684)
|
(674)
|
(691)
|
(707)
|
(728)
|
(756)
|
(757)
|
(718)
|
(688)
|
(581)
|
(429)
|
(600)
|
(718)
|
(940)
|
(1 257)
|
(1 230)
|
(1 304)
|
(1 364)
|
(1 488)
|
(1 400)
|
(1 321)
|
(1 300)
|
(1 110)
|
(1 243)
|
|
| Non-Reccuring Items |
(13)
|
(16)
|
(329)
|
(570)
|
(564)
|
(564)
|
(253)
|
(28)
|
(38)
|
(35)
|
(49)
|
(53)
|
(46)
|
(53)
|
(38)
|
(87)
|
(61)
|
(85)
|
(95)
|
(68)
|
(56)
|
(28)
|
(22)
|
(20)
|
(23)
|
(24)
|
(27)
|
(59)
|
(80)
|
(129)
|
(151)
|
(289)
|
(265)
|
(231)
|
(267)
|
(64)
|
(59)
|
(45)
|
24
|
7
|
(18)
|
(11)
|
(14)
|
(28)
|
57
|
23
|
18
|
(59)
|
(52)
|
(30)
|
(25)
|
(35)
|
(33)
|
(55)
|
(85)
|
(130)
|
(169)
|
(135)
|
(147)
|
(102)
|
(61)
|
(74)
|
(31)
|
(26)
|
(54)
|
(66)
|
(94)
|
(126)
|
(131)
|
(135)
|
(135)
|
(128)
|
(155)
|
(198)
|
(227)
|
(258)
|
(239)
|
(207)
|
(212)
|
(186)
|
(184)
|
(175)
|
(190)
|
(240)
|
(293)
|
(372)
|
(597)
|
(630)
|
(743)
|
(756)
|
(539)
|
(499)
|
(378)
|
(890)
|
(687)
|
(647)
|
|
| Total Other Income |
15
|
(13)
|
(21)
|
0
|
(44)
|
(44)
|
(44)
|
0
|
(19)
|
(14)
|
(4)
|
0
|
(9)
|
(8)
|
(18)
|
0
|
(21)
|
(30)
|
(27)
|
0
|
(28)
|
(36)
|
(40)
|
0
|
(49)
|
(33)
|
(31)
|
0
|
(24)
|
(33)
|
(33)
|
0
|
(28)
|
(18)
|
(13)
|
(33)
|
(4)
|
(4)
|
(4)
|
(393)
|
(15)
|
(26)
|
(37)
|
(47)
|
(50)
|
(77)
|
(80)
|
(85)
|
30
|
181
|
288
|
(175)
|
(285)
|
(406)
|
(508)
|
(39)
|
(33)
|
(28)
|
(22)
|
(18)
|
(18)
|
(19)
|
(18)
|
(19)
|
(23)
|
(27)
|
(68)
|
(72)
|
(70)
|
(66)
|
(57)
|
(51)
|
(54)
|
(75)
|
(48)
|
(50)
|
(52)
|
(39)
|
(50)
|
(54)
|
(48)
|
(42)
|
(30)
|
(28)
|
(52)
|
(54)
|
(55)
|
(37)
|
(37)
|
(37)
|
(39)
|
(60)
|
(66)
|
(75)
|
(129)
|
(117)
|
|
| Pre-Tax Income |
216
N/A
|
148
-31%
|
(113)
N/A
|
(268)
-138%
|
(201)
+25%
|
(126)
+37%
|
229
N/A
|
500
+118%
|
582
+16%
|
672
+16%
|
729
+8%
|
826
+13%
|
975
+18%
|
1 054
+8%
|
1 078
+2%
|
1 030
-4%
|
1 044
+1%
|
1 125
+8%
|
1 313
+17%
|
1 507
+15%
|
1 454
-4%
|
1 424
-2%
|
1 447
+2%
|
1 498
+3%
|
1 624
+8%
|
1 657
+2%
|
1 578
-5%
|
1 567
-1%
|
1 545
-1%
|
1 495
-3%
|
1 470
-2%
|
1 205
-18%
|
1 200
0%
|
1 267
+6%
|
1 204
-5%
|
1 387
+15%
|
1 451
+5%
|
1 466
+1%
|
1 576
+8%
|
1 591
+1%
|
1 578
-1%
|
1 582
+0%
|
1 582
N/A
|
1 620
+2%
|
1 682
+4%
|
1 684
+0%
|
1 732
+3%
|
1 768
+2%
|
1 793
+1%
|
1 887
+5%
|
1 888
+0%
|
1 926
+2%
|
1 976
+3%
|
1 969
0%
|
1 978
+0%
|
1 906
-4%
|
1 861
-2%
|
1 910
+3%
|
1 906
0%
|
1 662
-13%
|
1 710
+3%
|
1 694
-1%
|
1 755
+4%
|
2 168
+24%
|
2 166
0%
|
2 168
+0%
|
2 201
+2%
|
2 176
-1%
|
2 207
+1%
|
2 216
+0%
|
2 219
+0%
|
2 244
+1%
|
2 142
-5%
|
2 023
-6%
|
1 869
-8%
|
1 711
-8%
|
1 684
-2%
|
1 707
+1%
|
1 775
+4%
|
2 278
+28%
|
2 361
+4%
|
2 571
+9%
|
2 835
+10%
|
2 322
-18%
|
2 053
-12%
|
1 647
-20%
|
1 050
-36%
|
1 089
+4%
|
991
-9%
|
1 032
+4%
|
1 176
+14%
|
1 228
+4%
|
1 455
+18%
|
957
-34%
|
1 236
+29%
|
1 202
-3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(193)
|
(148)
|
(19)
|
43
|
66
|
45
|
(88)
|
(173)
|
(242)
|
(233)
|
(248)
|
(255)
|
(263)
|
(324)
|
(314)
|
(322)
|
(368)
|
(281)
|
(320)
|
(353)
|
(316)
|
(391)
|
(343)
|
(234)
|
(263)
|
(284)
|
(330)
|
(436)
|
(384)
|
(358)
|
(339)
|
(203)
|
(247)
|
(256)
|
(222)
|
(335)
|
(286)
|
(279)
|
(314)
|
(376)
|
(373)
|
(402)
|
(405)
|
(416)
|
(435)
|
(450)
|
(465)
|
(474)
|
(484)
|
(483)
|
(485)
|
(501)
|
(513)
|
(546)
|
(545)
|
(524)
|
(516)
|
(490)
|
(496)
|
(426)
|
(430)
|
(434)
|
(444)
|
(590)
|
(598)
|
(599)
|
(591)
|
(552)
|
(558)
|
(444)
|
(454)
|
(468)
|
(450)
|
(536)
|
(501)
|
(451)
|
(444)
|
(438)
|
(469)
|
(580)
|
(592)
|
(648)
|
(719)
|
(604)
|
(515)
|
(411)
|
(228)
|
(222)
|
(208)
|
(224)
|
(248)
|
(290)
|
(356)
|
(324)
|
(429)
|
(425)
|
|
| Income from Continuing Operations |
23
|
(0)
|
(131)
|
(226)
|
(135)
|
(81)
|
141
|
328
|
340
|
439
|
482
|
570
|
712
|
730
|
764
|
708
|
677
|
845
|
993
|
1 154
|
1 138
|
1 033
|
1 104
|
1 265
|
1 360
|
1 374
|
1 248
|
1 131
|
1 161
|
1 137
|
1 131
|
1 002
|
953
|
1 011
|
982
|
1 052
|
1 165
|
1 187
|
1 262
|
1 215
|
1 205
|
1 180
|
1 177
|
1 204
|
1 247
|
1 234
|
1 267
|
1 294
|
1 309
|
1 404
|
1 403
|
1 425
|
1 463
|
1 423
|
1 433
|
1 382
|
1 345
|
1 420
|
1 410
|
1 236
|
1 280
|
1 260
|
1 311
|
1 578
|
1 568
|
1 569
|
1 610
|
1 624
|
1 649
|
1 772
|
1 765
|
1 776
|
1 692
|
1 487
|
1 368
|
1 260
|
1 240
|
1 269
|
1 306
|
1 698
|
1 769
|
1 923
|
2 116
|
1 718
|
1 538
|
1 236
|
822
|
867
|
783
|
808
|
928
|
938
|
1 099
|
633
|
807
|
777
|
|
| Income to Minority Interest |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(7)
|
(6)
|
(6)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(13)
|
(21)
|
(28)
|
(24)
|
(19)
|
(13)
|
(13)
|
(14)
|
(24)
|
(31)
|
(27)
|
(30)
|
(30)
|
(24)
|
(46)
|
(53)
|
(53)
|
(52)
|
(36)
|
(35)
|
(43)
|
(60)
|
(81)
|
(105)
|
(103)
|
(91)
|
(57)
|
(21)
|
(26)
|
(32)
|
(29)
|
(5)
|
55
|
88
|
333
|
372
|
336
|
|
| Net Income (Common) |
583
N/A
|
541
-7%
|
(147)
N/A
|
(239)
-62%
|
(147)
+38%
|
(91)
+38%
|
132
N/A
|
321
+143%
|
330
+3%
|
430
+30%
|
473
+10%
|
562
+19%
|
706
+26%
|
724
+3%
|
757
+5%
|
700
-8%
|
668
-5%
|
835
+25%
|
983
+18%
|
1 145
+16%
|
1 130
-1%
|
1 026
-9%
|
1 098
+7%
|
1 258
+15%
|
1 354
+8%
|
1 368
+1%
|
1 243
-9%
|
1 128
-9%
|
1 158
+3%
|
1 134
-2%
|
1 128
-1%
|
998
-12%
|
949
-5%
|
1 007
+6%
|
978
-3%
|
1 048
+7%
|
1 161
+11%
|
1 181
+2%
|
1 256
+6%
|
1 219
-3%
|
1 210
-1%
|
1 188
-2%
|
1 186
0%
|
1 204
+2%
|
1 247
+4%
|
1 234
-1%
|
1 267
+3%
|
1 294
+2%
|
1 309
+1%
|
1 404
+7%
|
1 403
0%
|
1 425
+2%
|
1 463
+3%
|
1 423
-3%
|
1 433
+1%
|
1 382
-4%
|
1 345
-3%
|
1 420
+6%
|
1 403
-1%
|
1 223
-13%
|
1 259
+3%
|
1 232
-2%
|
1 287
+4%
|
1 559
+21%
|
1 555
0%
|
1 556
+0%
|
1 596
+3%
|
1 600
+0%
|
1 618
+1%
|
1 745
+8%
|
1 735
-1%
|
1 746
+1%
|
1 668
-4%
|
1 441
-14%
|
1 315
-9%
|
1 207
-8%
|
1 188
-2%
|
1 233
+4%
|
1 271
+3%
|
1 655
+30%
|
1 709
+3%
|
1 842
+8%
|
2 011
+9%
|
1 615
-20%
|
1 447
-10%
|
1 179
-19%
|
801
-32%
|
841
+5%
|
751
-11%
|
779
+4%
|
923
+18%
|
993
+8%
|
1 187
+20%
|
966
-19%
|
1 179
+22%
|
1 113
-6%
|
|
| EPS (Diluted) |
0.47
N/A
|
0.44
-6%
|
-0.12
N/A
|
-0.19
-58%
|
-0.12
+37%
|
-0.08
+33%
|
0.09
N/A
|
0.23
+156%
|
0.23
N/A
|
0.3
+30%
|
0.33
+10%
|
0.39
+18%
|
0.49
+26%
|
0.5
+2%
|
0.52
+4%
|
0.48
-8%
|
0.46
-4%
|
0.59
+28%
|
0.7
+19%
|
0.82
+17%
|
0.81
-1%
|
0.76
-6%
|
0.81
+7%
|
0.94
+16%
|
1.04
+11%
|
1.06
+2%
|
0.97
-8%
|
0.88
-9%
|
0.9
+2%
|
0.88
-2%
|
0.88
N/A
|
0.78
-11%
|
0.74
-5%
|
0.79
+7%
|
0.76
-4%
|
3.26
+329%
|
0.89
-73%
|
0.9
+1%
|
3.84
+327%
|
3.74
-3%
|
0.92
-75%
|
0.9
-2%
|
0.9
N/A
|
0.92
+2%
|
0.96
+4%
|
0.95
-1%
|
0.98
+3%
|
1.01
+3%
|
1.03
+2%
|
1.12
+9%
|
1.13
+1%
|
1.15
+2%
|
1.19
+3%
|
1.16
-3%
|
1.17
+1%
|
1.14
-3%
|
1.12
-2%
|
1.19
+6%
|
1.18
-1%
|
1.03
-13%
|
1.06
+3%
|
1.04
-2%
|
1.09
+5%
|
1.31
+20%
|
1.31
N/A
|
1.31
N/A
|
1.34
+2%
|
1.34
N/A
|
1.36
+1%
|
1.46
+7%
|
1.45
-1%
|
1.45
N/A
|
1.33
-8%
|
1.12
-16%
|
1.02
-9%
|
0.94
-8%
|
0.92
-2%
|
0.9
-2%
|
0.95
+6%
|
1.23
+29%
|
1.25
+2%
|
1.34
+7%
|
1.43
+7%
|
1.15
-20%
|
1
-13%
|
0.83
-17%
|
0.55
-34%
|
0.58
+5%
|
0.52
-10%
|
0.53
+2%
|
0.63
+19%
|
0.67
+6%
|
0.79
+18%
|
0.64
-19%
|
0.77
+20%
|
0.73
-5%
|
|