Royal Caribbean Cruises Ltd
XMUN:RC8
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.
| 52 Week Range |
159
311.65
|
| Price Target |
|
We'll email you a reminder when the closing price reaches EUR.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Royal Caribbean Cruises Ltd
Income Statement
Royal Caribbean Cruises Ltd
| 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 |
253
|
262
|
266
|
270
|
267
|
263
|
263
|
263
|
268
|
279
|
290
|
301
|
310
|
310
|
301
|
288
|
270
|
252
|
250
|
257
|
268
|
291
|
310
|
323
|
334
|
331
|
327
|
322
|
327
|
329
|
316
|
309
|
310
|
312
|
334
|
350
|
371
|
380
|
383
|
392
|
382
|
374
|
371
|
357
|
356
|
363
|
373
|
380
|
380
|
356
|
330
|
305
|
288
|
288
|
299
|
305
|
305
|
299
|
300
|
311
|
322
|
332
|
325
|
315
|
303
|
290
|
292
|
304
|
329
|
351
|
380
|
395
|
402
|
396
|
465
|
623
|
803
|
981
|
1 112
|
1 142
|
1 153
|
1 159
|
1 153
|
1 200
|
1 270
|
1 339
|
1 361
|
1 328
|
1 297
|
1 259
|
1 215
|
1 192
|
1 127
|
1 059
|
1 006
|
974
|
|
| Revenue |
3 145
N/A
|
3 218
+2%
|
3 218
+0%
|
3 309
+3%
|
3 434
+4%
|
3 515
+2%
|
3 599
+2%
|
3 687
+2%
|
3 784
+3%
|
3 966
+5%
|
4 203
+6%
|
4 469
+6%
|
4 555
+2%
|
4 662
+2%
|
4 722
+1%
|
4 838
+2%
|
4 903
+1%
|
4 882
0%
|
4 971
+2%
|
5 106
+3%
|
5 230
+2%
|
5 306
+1%
|
5 495
+4%
|
5 811
+6%
|
6 149
+6%
|
6 355
+3%
|
6 458
+2%
|
6 567
+2%
|
6 533
-1%
|
6 429
-2%
|
6 194
-4%
|
5 894
-5%
|
5 890
0%
|
6 050
+3%
|
6 303
+4%
|
6 600
+5%
|
6 753
+2%
|
6 939
+3%
|
7 105
+2%
|
7 366
+4%
|
7 537
+2%
|
7 700
+2%
|
7 753
+1%
|
7 657
-1%
|
7 688
+0%
|
7 765
+1%
|
7 827
+1%
|
7 912
+1%
|
7 960
+1%
|
7 936
0%
|
8 033
+1%
|
8 110
+1%
|
8 074
0%
|
8 002
-1%
|
8 081
+1%
|
8 215
+2%
|
8 299
+1%
|
8 401
+1%
|
8 448
+1%
|
8 489
+0%
|
8 496
+0%
|
8 587
+1%
|
8 677
+1%
|
8 683
+0%
|
8 778
+1%
|
8 797
+0%
|
8 939
+2%
|
9 166
+3%
|
9 494
+4%
|
9 906
+4%
|
10 375
+5%
|
10 766
+4%
|
10 951
+2%
|
10 544
-4%
|
7 913
-25%
|
4 692
-41%
|
2 209
-53%
|
218
-90%
|
93
-57%
|
584
+525%
|
1 532
+162%
|
2 549
+66%
|
4 683
+84%
|
7 219
+54%
|
8 841
+22%
|
10 666
+21%
|
12 005
+13%
|
13 173
+10%
|
13 900
+6%
|
14 743
+6%
|
15 330
+4%
|
16 055
+5%
|
16 484
+3%
|
16 755
+2%
|
17 183
+3%
|
17 436
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 934)
|
(1 981)
|
(1 976)
|
(2 048)
|
(2 113)
|
(2 163)
|
(2 245)
|
(2 294)
|
(2 381)
|
(2 483)
|
(2 610)
|
(2 746)
|
(2 819)
|
(2 871)
|
(2 903)
|
(2 961)
|
(2 994)
|
(3 019)
|
(3 104)
|
(3 203)
|
(3 250)
|
(3 361)
|
(3 501)
|
(3 706)
|
(3 982)
|
(4 103)
|
(4 228)
|
(4 354)
|
(4 404)
|
(4 394)
|
(4 268)
|
(4 109)
|
(4 071)
|
(4 144)
|
(4 265)
|
(4 388)
|
(4 458)
|
(4 534)
|
(4 633)
|
(4 799)
|
(4 943)
|
(5 097)
|
(5 207)
|
(5 150)
|
(5 157)
|
(5 185)
|
(5 212)
|
(5 281)
|
(5 305)
|
(5 327)
|
(5 334)
|
(5 344)
|
(5 306)
|
(5 225)
|
(5 211)
|
(5 171)
|
(5 099)
|
(5 118)
|
(5 113)
|
(5 066)
|
(5 016)
|
(4 950)
|
(4 896)
|
(4 874)
|
(4 897)
|
(4 897)
|
(4 954)
|
(5 047)
|
(5 262)
|
(5 474)
|
(5 678)
|
(5 864)
|
(5 959)
|
(6 034)
|
(5 171)
|
(3 857)
|
(2 672)
|
(1 486)
|
(1 252)
|
(1 774)
|
(2 615)
|
(3 494)
|
(4 731)
|
(5 848)
|
(6 465)
|
(7 051)
|
(7 303)
|
(7 477)
|
(7 565)
|
(7 804)
|
(7 994)
|
(8 245)
|
(8 421)
|
(8 448)
|
(8 581)
|
(8 671)
|
|
| Gross Profit |
1 211
N/A
|
1 238
+2%
|
1 243
+0%
|
1 261
+1%
|
1 321
+5%
|
1 351
+2%
|
1 354
+0%
|
1 393
+3%
|
1 403
+1%
|
1 483
+6%
|
1 593
+7%
|
1 723
+8%
|
1 736
+1%
|
1 791
+3%
|
1 819
+2%
|
1 878
+3%
|
1 909
+2%
|
1 863
-2%
|
1 868
+0%
|
1 903
+2%
|
1 980
+4%
|
1 945
-2%
|
1 993
+2%
|
2 105
+6%
|
2 167
+3%
|
2 253
+4%
|
2 230
-1%
|
2 213
-1%
|
2 129
-4%
|
2 035
-4%
|
1 926
-5%
|
1 786
-7%
|
1 819
+2%
|
1 906
+5%
|
2 038
+7%
|
2 211
+9%
|
2 294
+4%
|
2 405
+5%
|
2 472
+3%
|
2 568
+4%
|
2 595
+1%
|
2 603
+0%
|
2 546
-2%
|
2 507
-2%
|
2 531
+1%
|
2 580
+2%
|
2 614
+1%
|
2 631
+1%
|
2 655
+1%
|
2 609
-2%
|
2 699
+3%
|
2 766
+2%
|
2 768
+0%
|
2 777
+0%
|
2 870
+3%
|
3 044
+6%
|
3 200
+5%
|
3 283
+3%
|
3 336
+2%
|
3 423
+3%
|
3 481
+2%
|
3 637
+4%
|
3 781
+4%
|
3 809
+1%
|
3 881
+2%
|
3 900
+0%
|
3 985
+2%
|
4 119
+3%
|
4 232
+3%
|
4 432
+5%
|
4 697
+6%
|
4 902
+4%
|
4 992
+2%
|
4 509
-10%
|
2 742
-39%
|
835
-70%
|
(463)
N/A
|
(1 268)
-174%
|
(1 158)
+9%
|
(1 190)
-3%
|
(1 083)
+9%
|
(944)
+13%
|
(48)
+95%
|
1 371
N/A
|
2 376
+73%
|
3 616
+52%
|
4 702
+30%
|
5 695
+21%
|
6 335
+11%
|
6 939
+10%
|
7 336
+6%
|
7 811
+6%
|
8 063
+3%
|
8 307
+3%
|
8 602
+4%
|
8 765
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(755)
|
(760)
|
(770)
|
(758)
|
(770)
|
(798)
|
(814)
|
(845)
|
(877)
|
(911)
|
(944)
|
(965)
|
(982)
|
(997)
|
(1 005)
|
(1 022)
|
(1 037)
|
(1 051)
|
(1 086)
|
(1 102)
|
(1 122)
|
(1 148)
|
(1 179)
|
(1 228)
|
(1 266)
|
(1 293)
|
(1 302)
|
(1 307)
|
(1 297)
|
(1 297)
|
(1 301)
|
(1 316)
|
(1 330)
|
(1 370)
|
(1 413)
|
(1 448)
|
(1 492)
|
(1 545)
|
(1 587)
|
(1 620)
|
(1 663)
|
(1 686)
|
(1 699)
|
(1 716)
|
(1 742)
|
(2 154)
|
(2 172)
|
(1 792)
|
(1 800)
|
(1 822)
|
(1 830)
|
(1 824)
|
(1 821)
|
(1 825)
|
(1 851)
|
(1 886)
|
(1 914)
|
(1 939)
|
(1 966)
|
(1 986)
|
(1 995)
|
(2 044)
|
(2 050)
|
(2 075)
|
(2 137)
|
(2 162)
|
(2 209)
|
(2 280)
|
(2 337)
|
(2 492)
|
(2 641)
|
(2 755)
|
(2 909)
|
(2 944)
|
(2 876)
|
(2 766)
|
(2 572)
|
(2 378)
|
(2 345)
|
(2 413)
|
(2 705)
|
(2 893)
|
(3 036)
|
(3 140)
|
(3 139)
|
(3 259)
|
(3 339)
|
(3 375)
|
(3 436)
|
(3 552)
|
(3 617)
|
(3 721)
|
(3 938)
|
(3 984)
|
(4 055)
|
(4 151)
|
|
| Selling, General & Administrative |
(454)
|
(443)
|
(443)
|
(423)
|
(431)
|
(453)
|
(465)
|
(491)
|
(514)
|
(541)
|
(564)
|
(576)
|
(588)
|
(600)
|
(605)
|
(620)
|
(635)
|
(647)
|
(680)
|
(687)
|
(700)
|
(713)
|
(724)
|
(760)
|
(783)
|
(802)
|
(805)
|
(797)
|
(777)
|
(761)
|
(755)
|
(760)
|
(762)
|
(784)
|
(805)
|
(822)
|
(848)
|
(885)
|
(916)
|
(934)
|
(961)
|
(977)
|
(982)
|
(994)
|
(1 012)
|
(1 021)
|
(1 033)
|
(1 039)
|
(1 045)
|
(1 063)
|
(1 064)
|
(1 054)
|
(1 049)
|
(1 045)
|
(1 059)
|
(1 075)
|
(1 087)
|
(1 102)
|
(1 114)
|
(1 115)
|
(1 100)
|
(1 116)
|
(1 113)
|
(1 129)
|
(1 186)
|
(1 206)
|
(1 235)
|
(1 287)
|
(1 303)
|
(1 407)
|
(1 497)
|
(1 550)
|
(1 663)
|
(1 666)
|
(1 590)
|
(1 483)
|
(1 293)
|
(1 126)
|
(1 090)
|
(1 149)
|
(1 412)
|
(1 571)
|
(1 686)
|
(1 761)
|
(1 732)
|
(1 832)
|
(1 902)
|
(1 928)
|
(1 981)
|
(2 069)
|
(2 104)
|
(2 163)
|
(2 337)
|
(2 356)
|
(2 402)
|
(2 473)
|
|
| Depreciation & Amortization |
(301)
|
(316)
|
(327)
|
(335)
|
(339)
|
(345)
|
(349)
|
(354)
|
(363)
|
(371)
|
(380)
|
(388)
|
(394)
|
(397)
|
(400)
|
(401)
|
(402)
|
(404)
|
(407)
|
(415)
|
(422)
|
(435)
|
(455)
|
(468)
|
(483)
|
(491)
|
(497)
|
(509)
|
(520)
|
(536)
|
(546)
|
(556)
|
(568)
|
(586)
|
(608)
|
(626)
|
(644)
|
(659)
|
(671)
|
(686)
|
(702)
|
(709)
|
(717)
|
(722)
|
(730)
|
(740)
|
(746)
|
(753)
|
(755)
|
(759)
|
(766)
|
(770)
|
(772)
|
(779)
|
(793)
|
(811)
|
(827)
|
(837)
|
(852)
|
(871)
|
(895)
|
(920)
|
(933)
|
(944)
|
(951)
|
(956)
|
(974)
|
(994)
|
(1 034)
|
(1 086)
|
(1 144)
|
(1 204)
|
(1 246)
|
(1 278)
|
(1 289)
|
(1 286)
|
(1 279)
|
(1 268)
|
(1 269)
|
(1 278)
|
(1 293)
|
(1 322)
|
(1 350)
|
(1 379)
|
(1 407)
|
(1 427)
|
(1 437)
|
(1 448)
|
(1 455)
|
(1 482)
|
(1 514)
|
(1 558)
|
(1 600)
|
(1 625)
|
(1 649)
|
(1 674)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(393)
|
(393)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
16
|
13
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(4)
|
(4)
|
|
| Operating Income |
456
N/A
|
478
+5%
|
473
-1%
|
504
+6%
|
551
+9%
|
554
+0%
|
540
-2%
|
548
+1%
|
526
-4%
|
572
+9%
|
649
+14%
|
758
+17%
|
754
-1%
|
794
+5%
|
814
+2%
|
856
+5%
|
872
+2%
|
811
-7%
|
782
-4%
|
801
+2%
|
858
+7%
|
797
-7%
|
814
+2%
|
877
+8%
|
901
+3%
|
959
+6%
|
927
-3%
|
906
-2%
|
832
-8%
|
739
-11%
|
625
-15%
|
470
-25%
|
489
+4%
|
536
+10%
|
625
+17%
|
763
+22%
|
803
+5%
|
860
+7%
|
885
+3%
|
947
+7%
|
932
-2%
|
917
-2%
|
846
-8%
|
791
-7%
|
789
0%
|
426
-46%
|
442
+4%
|
840
+90%
|
855
+2%
|
787
-8%
|
869
+10%
|
942
+8%
|
946
+0%
|
953
+1%
|
1 018
+7%
|
1 158
+14%
|
1 286
+11%
|
1 344
+4%
|
1 369
+2%
|
1 437
+5%
|
1 486
+3%
|
1 594
+7%
|
1 731
+9%
|
1 734
+0%
|
1 744
+1%
|
1 739
0%
|
1 776
+2%
|
1 838
+4%
|
1 895
+3%
|
1 939
+2%
|
2 056
+6%
|
2 147
+4%
|
2 083
-3%
|
1 566
-25%
|
(134)
N/A
|
(1 931)
-1 340%
|
(3 035)
-57%
|
(3 647)
-20%
|
(3 503)
+4%
|
(3 603)
-3%
|
(3 788)
-5%
|
(3 838)
-1%
|
(3 084)
+20%
|
(1 770)
+43%
|
(763)
+57%
|
357
N/A
|
1 364
+282%
|
2 320
+70%
|
2 899
+25%
|
3 388
+17%
|
3 719
+10%
|
4 090
+10%
|
4 125
+1%
|
4 323
+5%
|
4 547
+5%
|
4 614
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(229)
|
(240)
|
(246)
|
(255)
|
(254)
|
(254)
|
(256)
|
(257)
|
(264)
|
(274)
|
(284)
|
(294)
|
(301)
|
(299)
|
(291)
|
(277)
|
(261)
|
(244)
|
(237)
|
(243)
|
(253)
|
(273)
|
(291)
|
(303)
|
(314)
|
(313)
|
(312)
|
(308)
|
(313)
|
(315)
|
(305)
|
(301)
|
(303)
|
(305)
|
(328)
|
(343)
|
(362)
|
(369)
|
(366)
|
(370)
|
(357)
|
(347)
|
(344)
|
(333)
|
(334)
|
(344)
|
(368)
|
(348)
|
(345)
|
(315)
|
(255)
|
(295)
|
(305)
|
(332)
|
(348)
|
(346)
|
(319)
|
(273)
|
(308)
|
(289)
|
(209)
|
(213)
|
(138)
|
(16)
|
(48)
|
(21)
|
(58)
|
(98)
|
(151)
|
(172)
|
(186)
|
(206)
|
(149)
|
(315)
|
(533)
|
(847)
|
(1 064)
|
(1 293)
|
(1 351)
|
(1 334)
|
(1 272)
|
(1 251)
|
(1 208)
|
(1 143)
|
(1 178)
|
(1 183)
|
(1 148)
|
(1 106)
|
(1 061)
|
(1 012)
|
(959)
|
(921)
|
(851)
|
(779)
|
(667)
|
(584)
|
|
| 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
|
(7)
|
(393)
|
0
|
0
|
(402)
|
(61)
|
(61)
|
(61)
|
(45)
|
(4)
|
(3)
|
(3)
|
(414)
|
(411)
|
(412)
|
(416)
|
(7)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(1 111)
|
(1 329)
|
(1 420)
|
(1 629)
|
(527)
|
(345)
|
(401)
|
(231)
|
(225)
|
(178)
|
(58)
|
(94)
|
(82)
|
(128)
|
(139)
|
(115)
|
(244)
|
(234)
|
(518)
|
(603)
|
(499)
|
(476)
|
(155)
|
|
| Total Other Income |
28
|
17
|
13
|
26
|
55
|
52
|
56
|
49
|
18
|
26
|
25
|
16
|
22
|
21
|
26
|
62
|
53
|
78
|
69
|
26
|
28
|
(1)
|
7
|
5
|
16
|
24
|
11
|
44
|
55
|
39
|
22
|
(8)
|
(33)
|
48
|
70
|
67
|
75
|
22
|
35
|
25
|
33
|
5
|
(23)
|
(2)
|
(43)
|
(35)
|
2
|
(16)
|
25
|
13
|
(17)
|
59
|
128
|
165
|
162
|
171
|
109
|
60
|
119
|
88
|
16
|
18
|
(54)
|
(119)
|
(71)
|
(88)
|
8
|
43
|
72
|
86
|
(3)
|
7
|
(11)
|
74
|
98
|
70
|
(46)
|
(4)
|
14
|
67
|
31
|
18
|
(0)
|
(42)
|
(120)
|
(129)
|
(141)
|
(150)
|
(19)
|
(16)
|
(13)
|
(35)
|
225
|
223
|
220
|
213
|
|
| Pre-Tax Income |
254
N/A
|
255
+0%
|
240
-6%
|
274
+14%
|
351
+28%
|
352
+0%
|
341
-3%
|
339
0%
|
281
-17%
|
323
+15%
|
390
+21%
|
480
+23%
|
475
-1%
|
516
+9%
|
549
+6%
|
641
+17%
|
663
+3%
|
646
-3%
|
613
-5%
|
584
-5%
|
634
+9%
|
523
-17%
|
530
+1%
|
579
+9%
|
603
+4%
|
670
+11%
|
626
-7%
|
643
+3%
|
574
-11%
|
462
-19%
|
342
-26%
|
161
-53%
|
152
-5%
|
279
+83%
|
367
+32%
|
487
+33%
|
516
+6%
|
514
0%
|
554
+8%
|
603
+9%
|
607
+1%
|
576
-5%
|
479
-17%
|
448
-7%
|
18
-96%
|
48
+160%
|
76
+60%
|
74
-3%
|
474
+541%
|
424
-11%
|
537
+27%
|
661
+23%
|
764
+16%
|
783
+2%
|
830
+6%
|
569
-31%
|
666
+17%
|
720
+8%
|
765
+6%
|
1 229
+61%
|
1 283
+4%
|
1 399
+9%
|
1 539
+10%
|
1 598
+4%
|
1 625
+2%
|
1 629
+0%
|
1 726
+6%
|
1 783
+3%
|
1 816
+2%
|
1 854
+2%
|
1 868
+1%
|
1 948
+4%
|
1 908
-2%
|
214
-89%
|
(1 898)
N/A
|
(4 128)
-117%
|
(5 775)
-40%
|
(5 470)
+5%
|
(5 185)
+5%
|
(5 270)
-2%
|
(5 260)
+0%
|
(5 296)
-1%
|
(4 470)
+16%
|
(3 013)
+33%
|
(2 156)
+28%
|
(1 037)
+52%
|
(53)
+95%
|
925
N/A
|
1 704
+84%
|
2 116
+24%
|
2 512
+19%
|
2 616
+4%
|
2 896
+11%
|
3 268
+13%
|
3 624
+11%
|
4 088
+13%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
254
|
255
|
240
|
274
|
351
|
352
|
341
|
339
|
281
|
323
|
390
|
480
|
475
|
516
|
549
|
641
|
663
|
646
|
613
|
584
|
634
|
523
|
530
|
579
|
603
|
670
|
626
|
643
|
574
|
462
|
342
|
161
|
152
|
279
|
367
|
487
|
516
|
514
|
554
|
603
|
607
|
576
|
479
|
448
|
18
|
48
|
76
|
74
|
474
|
424
|
537
|
661
|
764
|
783
|
830
|
569
|
666
|
720
|
765
|
1 229
|
1 283
|
1 399
|
1 539
|
1 598
|
1 625
|
1 629
|
1 726
|
1 783
|
1 816
|
1 854
|
1 868
|
1 948
|
1 908
|
214
|
(1 898)
|
(4 128)
|
(5 775)
|
(5 470)
|
(5 185)
|
(5 270)
|
(5 260)
|
(5 296)
|
(4 470)
|
(3 013)
|
(2 156)
|
(1 037)
|
(53)
|
925
|
1 704
|
2 116
|
2 512
|
2 616
|
2 896
|
3 268
|
3 624
|
4 088
|
|
| Income to Minority Interest |
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
|
(5)
|
(12)
|
(19)
|
(26)
|
(29)
|
(29)
|
(29)
|
(30)
|
(22)
|
(15)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(5)
|
(7)
|
(11)
|
(11)
|
(14)
|
(18)
|
(20)
|
(21)
|
(21)
|
|
| Net Income (Common) |
254
N/A
|
255
+0%
|
240
-6%
|
274
+14%
|
351
+28%
|
352
+0%
|
341
-3%
|
339
0%
|
281
-17%
|
323
+15%
|
390
+21%
|
480
+23%
|
475
-1%
|
568
+20%
|
602
+6%
|
694
+15%
|
716
+3%
|
646
-10%
|
613
-5%
|
584
-5%
|
634
+9%
|
523
-17%
|
530
+1%
|
579
+9%
|
603
+4%
|
670
+11%
|
626
-7%
|
643
+3%
|
574
-11%
|
462
-19%
|
342
-26%
|
161
-53%
|
152
-5%
|
279
+83%
|
367
+32%
|
487
+33%
|
516
+6%
|
514
0%
|
554
+8%
|
603
+9%
|
607
+1%
|
576
-5%
|
479
-17%
|
448
-7%
|
18
-96%
|
48
+160%
|
76
+60%
|
74
-3%
|
474
+541%
|
424
-11%
|
537
+27%
|
661
+23%
|
764
+16%
|
783
+2%
|
830
+6%
|
569
-31%
|
666
+17%
|
720
+8%
|
765
+6%
|
1 229
+61%
|
1 283
+4%
|
1 399
+9%
|
1 539
+10%
|
1 598
+4%
|
1 625
+2%
|
1 629
+0%
|
1 726
+6%
|
1 783
+3%
|
1 811
+2%
|
1 842
+2%
|
1 849
+0%
|
1 921
+4%
|
1 879
-2%
|
185
-90%
|
(1 927)
N/A
|
(4 157)
-116%
|
(5 797)
-39%
|
(5 485)
+5%
|
(5 193)
+5%
|
(5 270)
-1%
|
(5 260)
+0%
|
(5 296)
-1%
|
(4 470)
+16%
|
(3 013)
+33%
|
(2 156)
+28%
|
(1 037)
+52%
|
(56)
+95%
|
920
N/A
|
1 697
+85%
|
2 105
+24%
|
2 500
+19%
|
2 602
+4%
|
2 877
+11%
|
3 247
+13%
|
3 603
+11%
|
4 067
+13%
|
|
| EPS (Diluted) |
1.32
N/A
|
1.31
-1%
|
1.23
-6%
|
1.4
+14%
|
1.67
+19%
|
1.8
+8%
|
1.74
-3%
|
1.72
-1%
|
1.32
-23%
|
1.38
+5%
|
1.66
+20%
|
2.04
+23%
|
2.02
-1%
|
2.4
+19%
|
2.54
+6%
|
2.93
+15%
|
3.05
+4%
|
2.79
-9%
|
2.68
-4%
|
2.73
+2%
|
2.86
+5%
|
2.46
-14%
|
2.44
-1%
|
2.71
+11%
|
2.82
+4%
|
3.13
+11%
|
2.93
-6%
|
3
+2%
|
2.68
-11%
|
2.16
-19%
|
1.6
-26%
|
0.75
-53%
|
0.71
-5%
|
1.3
+83%
|
1.68
+29%
|
2.25
+34%
|
2.37
+5%
|
2.34
-1%
|
2.52
+8%
|
2.76
+10%
|
2.77
+0%
|
2.63
-5%
|
2.18
-17%
|
2.04
-6%
|
0.08
-96%
|
0.21
+163%
|
0.34
+62%
|
0.33
-3%
|
2.14
+548%
|
1.91
-11%
|
2.42
+27%
|
2.96
+22%
|
3.43
+16%
|
3.54
+3%
|
3.75
+6%
|
2.56
-32%
|
3.02
+18%
|
3.3
+9%
|
3.53
+7%
|
5.69
+61%
|
5.93
+4%
|
6.48
+9%
|
7.12
+10%
|
7.4
+4%
|
7.53
+2%
|
7.65
+2%
|
8.12
+6%
|
8.49
+5%
|
8.56
+1%
|
8.77
+2%
|
8.8
+0%
|
9.14
+4%
|
8.95
-2%
|
0.88
-90%
|
-9.2
N/A
|
-19.41
-111%
|
-27.05
-39%
|
-22.57
+17%
|
-20.39
+10%
|
-20.69
-1%
|
-20.89
-1%
|
-20.79
+0%
|
-17.55
+16%
|
-11.79
+33%
|
-8.45
+28%
|
-4.07
+52%
|
-0.2
+95%
|
3.26
N/A
|
5.99
+84%
|
7.51
+25%
|
8.89
+18%
|
9.85
+11%
|
10.31
+5%
|
11.76
+14%
|
13.1
+11%
|
14.84
+13%
|
|