Applied Materials Inc
NASDAQ:AMAT
Income Statement
Earnings Waterfall
Applied Materials Inc
Income Statement
Applied Materials Inc
| Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Feb-2004 | May-2004 | Aug-2004 | Oct-2004 | Jan-2005 | May-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | May-2010 | Aug-2010 | Oct-2010 | Jan-2011 | May-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | May-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | May-2021 | Aug-2021 | Oct-2021 | Jan-2022 | May-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | Jan-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
46
|
49
|
49
|
49
|
50
|
48
|
47
|
47
|
47
|
49
|
53
|
50
|
48
|
44
|
38
|
37
|
37
|
36
|
36
|
38
|
37
|
39
|
39
|
33
|
30
|
25
|
21
|
22
|
21
|
21
|
21
|
20
|
21
|
21
|
22
|
21
|
21
|
41
|
59
|
78
|
97
|
96
|
95
|
95
|
95
|
94
|
95
|
96
|
95
|
96
|
95
|
93
|
94
|
94
|
103
|
122
|
135
|
149
|
155
|
151
|
158
|
179
|
198
|
219
|
231
|
231
|
234
|
235
|
239
|
238
|
237
|
236
|
237
|
240
|
240
|
242
|
242
|
238
|
236
|
232
|
229
|
228
|
228
|
230
|
233
|
237
|
238
|
238
|
236
|
239
|
247
|
252
|
261
|
264
|
269
|
0
|
|
| Revenue |
4 998
N/A
|
4 881
-2%
|
5 062
+4%
|
5 116
+1%
|
5 067
-1%
|
4 702
-7%
|
4 477
-5%
|
4 979
+11%
|
5 889
+18%
|
7 031
+19%
|
8 013
+14%
|
8 238
+3%
|
8 081
-2%
|
7 477
-7%
|
6 992
-6%
|
7 069
+1%
|
7 455
+5%
|
8 367
+12%
|
9 167
+10%
|
9 587
+5%
|
9 869
+3%
|
9 886
+0%
|
9 735
-2%
|
9 545
-2%
|
9 165
-4%
|
8 453
-8%
|
8 129
-4%
|
7 375
-9%
|
6 245
-15%
|
5 531
-11%
|
5 014
-9%
|
5 529
+10%
|
6 805
+23%
|
8 189
+20%
|
9 549
+17%
|
10 386
+9%
|
10 952
+5%
|
11 221
+2%
|
10 517
-6%
|
10 020
-5%
|
9 699
-3%
|
9 255
-5%
|
8 719
-6%
|
8 103
-7%
|
7 535
-7%
|
7 167
-5%
|
7 509
+5%
|
8 126
+8%
|
8 506
+5%
|
8 796
+3%
|
9 072
+3%
|
9 241
+2%
|
9 330
+1%
|
9 555
+2%
|
9 659
+1%
|
9 557
-1%
|
9 565
+0%
|
9 896
+3%
|
10 825
+9%
|
11 846
+9%
|
12 942
+9%
|
13 865
+7%
|
14 698
+6%
|
15 625
+6%
|
16 658
+7%
|
17 076
+3%
|
16 705
-2%
|
16 253
-3%
|
15 213
-6%
|
14 613
-4%
|
14 608
0%
|
15 017
+3%
|
15 435
+3%
|
16 268
+5%
|
17 202
+6%
|
18 202
+6%
|
19 827
+9%
|
21 628
+9%
|
23 063
+7%
|
24 172
+5%
|
24 835
+3%
|
25 159
+1%
|
25 785
+2%
|
26 253
+2%
|
26 638
+1%
|
26 543
0%
|
26 517
0%
|
26 485
0%
|
26 501
+0%
|
26 854
+1%
|
27 176
+1%
|
27 635
+2%
|
28 089
+2%
|
28 613
+2%
|
28 368
-1%
|
28 214
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 025)
|
(2 958)
|
(3 006)
|
(3 054)
|
(3 095)
|
(2 990)
|
(2 873)
|
(3 088)
|
(3 433)
|
(3 862)
|
(4 312)
|
(4 423)
|
(4 386)
|
(4 124)
|
(3 906)
|
(3 935)
|
(4 096)
|
(4 501)
|
(4 875)
|
(5 070)
|
(5 260)
|
(5 284)
|
(5 242)
|
(5 180)
|
(4 970)
|
(4 732)
|
(4 686)
|
(4 476)
|
(4 157)
|
(3 860)
|
(3 583)
|
(3 779)
|
(4 283)
|
(5 132)
|
(5 834)
|
(6 246)
|
(6 550)
|
(6 496)
|
(6 157)
|
(6 009)
|
(5 867)
|
(5 677)
|
(5 406)
|
(4 994)
|
(4 628)
|
(4 384)
|
(4 518)
|
(4 826)
|
(5 013)
|
(5 117)
|
(5 229)
|
(5 330)
|
(5 404)
|
(5 603)
|
(5 707)
|
(5 648)
|
(5 668)
|
(5 825)
|
(6 314)
|
(6 806)
|
(7 306)
|
(7 721)
|
(8 086)
|
(8 518)
|
(9 095)
|
(9 349)
|
(9 188)
|
(9 011)
|
(8 497)
|
(8 204)
|
(8 222)
|
(8 438)
|
(8 637)
|
(9 072)
|
(9 510)
|
(10 019)
|
(10 740)
|
(11 529)
|
(12 149)
|
(12 648)
|
(13 037)
|
(13 322)
|
(13 792)
|
(14 074)
|
(14 292)
|
(14 227)
|
(14 133)
|
(14 042)
|
(13 999)
|
(14 123)
|
(14 279)
|
(14 446)
|
(14 568)
|
(14 735)
|
(14 560)
|
(14 467)
|
|
| Gross Profit |
1 973
N/A
|
1 923
-3%
|
2 057
+7%
|
2 062
+0%
|
1 972
-4%
|
1 712
-13%
|
1 604
-6%
|
1 890
+18%
|
2 456
+30%
|
3 168
+29%
|
3 701
+17%
|
3 815
+3%
|
3 695
-3%
|
3 353
-9%
|
3 086
-8%
|
3 133
+2%
|
3 360
+7%
|
3 866
+15%
|
4 292
+11%
|
4 517
+5%
|
4 609
+2%
|
4 602
0%
|
4 492
-2%
|
4 365
-3%
|
4 195
-4%
|
3 721
-11%
|
3 443
-7%
|
2 899
-16%
|
2 088
-28%
|
1 671
-20%
|
1 431
-14%
|
1 750
+22%
|
2 522
+44%
|
3 057
+21%
|
3 715
+22%
|
4 140
+11%
|
4 402
+6%
|
4 726
+7%
|
4 360
-8%
|
4 011
-8%
|
3 832
-4%
|
3 578
-7%
|
3 313
-7%
|
3 109
-6%
|
2 907
-6%
|
2 783
-4%
|
2 991
+7%
|
3 300
+10%
|
3 493
+6%
|
3 679
+5%
|
3 843
+4%
|
3 911
+2%
|
3 926
+0%
|
3 952
+1%
|
3 952
N/A
|
3 909
-1%
|
3 897
0%
|
4 071
+4%
|
4 511
+11%
|
5 040
+12%
|
5 636
+12%
|
6 144
+9%
|
6 612
+8%
|
7 107
+7%
|
7 563
+6%
|
7 727
+2%
|
7 517
-3%
|
7 242
-4%
|
6 716
-7%
|
6 409
-5%
|
6 386
0%
|
6 579
+3%
|
6 798
+3%
|
7 196
+6%
|
7 692
+7%
|
8 183
+6%
|
9 087
+11%
|
10 099
+11%
|
10 914
+8%
|
11 524
+6%
|
11 798
+2%
|
11 837
+0%
|
11 993
+1%
|
12 179
+2%
|
12 346
+1%
|
12 316
0%
|
12 384
+1%
|
12 443
+0%
|
12 502
+0%
|
12 731
+2%
|
12 897
+1%
|
13 189
+2%
|
13 521
+3%
|
13 878
+3%
|
13 808
-1%
|
13 747
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 821)
|
(1 773)
|
(1 761)
|
(1 761)
|
(1 732)
|
(1 629)
|
(1 546)
|
(1 550)
|
(1 579)
|
(1 657)
|
(1 743)
|
(1 740)
|
(1 723)
|
(1 692)
|
(1 638)
|
(1 709)
|
(1 787)
|
(1 918)
|
(2 059)
|
(2 096)
|
(2 134)
|
(2 132)
|
(2 095)
|
(2 091)
|
(2 097)
|
(2 068)
|
(2 069)
|
(2 011)
|
(1 905)
|
(1 793)
|
(1 669)
|
(1 705)
|
(1 815)
|
(1 955)
|
(2 085)
|
(2 085)
|
(2 069)
|
(2 049)
|
(2 019)
|
(2 142)
|
(2 206)
|
(2 237)
|
(2 320)
|
(2 226)
|
(2 192)
|
(2 182)
|
(2 240)
|
(2 592)
|
(2 321)
|
(2 324)
|
(2 365)
|
(2 426)
|
(2 487)
|
(2 524)
|
(2 442)
|
(2 344)
|
(2 329)
|
(2 328)
|
(2 423)
|
(2 465)
|
(2 521)
|
(2 564)
|
(2 713)
|
(2 821)
|
(2 915)
|
(3 017)
|
(3 014)
|
(3 045)
|
(3 042)
|
(3 018)
|
(3 022)
|
(3 092)
|
(3 151)
|
(3 251)
|
(3 327)
|
(3 425)
|
(3 522)
|
(3 629)
|
(3 714)
|
(3 787)
|
(3 906)
|
(4 034)
|
(4 209)
|
(4 397)
|
(4 547)
|
(4 639)
|
(4 730)
|
(4 913)
|
(4 854)
|
(4 941)
|
(5 030)
|
(5 114)
|
(5 189)
|
(5 255)
|
(5 338)
|
(5 356)
|
|
| Selling, General & Administrative |
(767)
|
(720)
|
(709)
|
(712)
|
(707)
|
(664)
|
(626)
|
(630)
|
(647)
|
(686)
|
(752)
|
(749)
|
(751)
|
(740)
|
(697)
|
(737)
|
(765)
|
(828)
|
(907)
|
(929)
|
(952)
|
(961)
|
(952)
|
(964)
|
(974)
|
(969)
|
(965)
|
(951)
|
(895)
|
(818)
|
(735)
|
(731)
|
(772)
|
(855)
|
(942)
|
(936)
|
(925)
|
(909)
|
(885)
|
(973)
|
(1 009)
|
(1 007)
|
(1 045)
|
(950)
|
(891)
|
(860)
|
(888)
|
(858)
|
(870)
|
(894)
|
(913)
|
(981)
|
(1 032)
|
(1 055)
|
(969)
|
(835)
|
(800)
|
(785)
|
(863)
|
(862)
|
(868)
|
(843)
|
(913)
|
(949)
|
(971)
|
(1 022)
|
(974)
|
(978)
|
(976)
|
(942)
|
(950)
|
(984)
|
(1 001)
|
(1 045)
|
(1 075)
|
(1 119)
|
(1 148)
|
(1 187)
|
(1 210)
|
(1 237)
|
(1 289)
|
(1 352)
|
(1 425)
|
(1 499)
|
(1 563)
|
(1 597)
|
(1 628)
|
(1 707)
|
(1 755)
|
(1 775)
|
(1 797)
|
(1 776)
|
(1 743)
|
(1 744)
|
(1 768)
|
(1 717)
|
|
| Research & Development |
(1 054)
|
(1 052)
|
(1 052)
|
(1 049)
|
(1 024)
|
(965)
|
(921)
|
(920)
|
(932)
|
(972)
|
(992)
|
(991)
|
(972)
|
(952)
|
(941)
|
(972)
|
(1 022)
|
(1 090)
|
(1 152)
|
(1 167)
|
(1 182)
|
(1 170)
|
(1 142)
|
(1 128)
|
(1 124)
|
(1 100)
|
(1 104)
|
(1 060)
|
(1 010)
|
(975)
|
(934)
|
(974)
|
(1 043)
|
(1 100)
|
(1 144)
|
(1 145)
|
(1 136)
|
(1 127)
|
(1 118)
|
(1 152)
|
(1 174)
|
(1 201)
|
(1 236)
|
(1 236)
|
(1 260)
|
(1 285)
|
(1 319)
|
(1 371)
|
(1 383)
|
(1 406)
|
(1 427)
|
(1 423)
|
(1 433)
|
(1 447)
|
(1 450)
|
(1 473)
|
(1 494)
|
(1 509)
|
(1 538)
|
(1 581)
|
(1 632)
|
(1 700)
|
(1 780)
|
(1 853)
|
(1 925)
|
(1 975)
|
(2 021)
|
(2 048)
|
(2 047)
|
(2 057)
|
(2 053)
|
(2 089)
|
(2 131)
|
(2 189)
|
(2 233)
|
(2 287)
|
(2 354)
|
(2 422)
|
(2 484)
|
(2 533)
|
(2 602)
|
(2 667)
|
(2 771)
|
(2 888)
|
(2 977)
|
(3 039)
|
(3 102)
|
(3 085)
|
(3 095)
|
(3 164)
|
(3 233)
|
(3 338)
|
(3 446)
|
(3 511)
|
(3 570)
|
(3 639)
|
|
| 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
|
(5)
|
(9)
|
(13)
|
(16)
|
(17)
|
(23)
|
(29)
|
(39)
|
(40)
|
(41)
|
(37)
|
(33)
|
(29)
|
(24)
|
(24)
|
(25)
|
(24)
|
(24)
|
(24)
|
(23)
|
(22)
|
(21)
|
(20)
|
(22)
|
(22)
|
(21)
|
(21)
|
(20)
|
(19)
|
(19)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(17)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(17)
|
(15)
|
(15)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
(334)
|
(44)
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(14)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(7)
|
(3)
|
0
|
(121)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
152
N/A
|
150
-1%
|
295
+96%
|
301
+2%
|
240
-20%
|
83
-65%
|
58
-30%
|
341
+488%
|
877
+157%
|
1 511
+72%
|
1 958
+30%
|
2 075
+6%
|
1 972
-5%
|
1 661
-16%
|
1 448
-13%
|
1 425
-2%
|
1 573
+10%
|
1 948
+24%
|
2 233
+15%
|
2 420
+8%
|
2 475
+2%
|
2 470
0%
|
2 398
-3%
|
2 274
-5%
|
2 098
-8%
|
1 653
-21%
|
1 374
-17%
|
888
-35%
|
184
-79%
|
(122)
N/A
|
(238)
-95%
|
46
N/A
|
707
+1 448%
|
1 102
+56%
|
1 630
+48%
|
2 054
+26%
|
2 333
+14%
|
2 677
+15%
|
2 341
-13%
|
1 869
-20%
|
1 626
-13%
|
1 341
-18%
|
993
-26%
|
883
-11%
|
715
-19%
|
601
-16%
|
751
+25%
|
708
-6%
|
1 172
+66%
|
1 355
+16%
|
1 478
+9%
|
1 485
+0%
|
1 439
-3%
|
1 428
-1%
|
1 510
+6%
|
1 565
+4%
|
1 568
+0%
|
1 743
+11%
|
2 088
+20%
|
2 575
+23%
|
3 115
+21%
|
3 580
+15%
|
3 899
+9%
|
4 286
+10%
|
4 648
+8%
|
4 710
+1%
|
4 503
-4%
|
4 197
-7%
|
3 674
-12%
|
3 391
-8%
|
3 364
-1%
|
3 487
+4%
|
3 647
+5%
|
3 945
+8%
|
4 365
+11%
|
4 758
+9%
|
5 565
+17%
|
6 470
+16%
|
7 200
+11%
|
7 737
+7%
|
7 892
+2%
|
7 803
-1%
|
7 784
0%
|
7 782
0%
|
7 799
+0%
|
7 677
-2%
|
7 654
0%
|
7 530
-2%
|
7 648
+2%
|
7 790
+2%
|
7 867
+1%
|
8 075
+3%
|
8 332
+3%
|
8 623
+3%
|
8 470
-2%
|
8 391
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
156
|
140
|
131
|
118
|
110
|
118
|
102
|
98
|
86
|
63
|
66
|
73
|
90
|
115
|
134
|
146
|
155
|
160
|
146
|
122
|
102
|
75
|
68
|
69
|
66
|
65
|
53
|
30
|
1
|
(7)
|
(8)
|
2
|
20
|
17
|
16
|
18
|
22
|
1
|
(17)
|
(37)
|
(86)
|
(99)
|
(71)
|
(93)
|
(115)
|
(102)
|
(58)
|
(61)
|
(70)
|
(84)
|
(25)
|
85
|
155
|
171
|
102
|
(90)
|
(87)
|
(73)
|
(75)
|
(105)
|
(132)
|
(183)
|
(83)
|
(58)
|
(67)
|
(30)
|
(107)
|
(96)
|
(75)
|
(87)
|
(95)
|
(101)
|
(142)
|
(182)
|
(199)
|
(205)
|
(185)
|
(150)
|
(118)
|
(122)
|
(118)
|
(146)
|
(182)
|
(144)
|
(131)
|
(64)
|
183
|
528
|
627
|
639
|
285
|
(107)
|
(36)
|
276
|
982
|
1 535
|
|
| Non-Reccuring Items |
(248)
|
(234)
|
(85)
|
(107)
|
(200)
|
(266)
|
(372)
|
(440)
|
(347)
|
(281)
|
(194)
|
(27)
|
(27)
|
(27)
|
0
|
(215)
|
(213)
|
(211)
|
(212)
|
6
|
(21)
|
(25)
|
(26)
|
(79)
|
(54)
|
(53)
|
(18)
|
(102)
|
(205)
|
(207)
|
(240)
|
(213)
|
(121)
|
(262)
|
(259)
|
(125)
|
(108)
|
60
|
54
|
26
|
19
|
(50)
|
(606)
|
(615)
|
(902)
|
(875)
|
(343)
|
0
|
0
|
(27)
|
(5)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(152)
|
(312)
|
(312)
|
(311)
|
(159)
|
1
|
(1)
|
(3)
|
(3)
|
(120)
|
(120)
|
(121)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(181)
|
(446)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
60
N/A
|
56
-6%
|
341
+509%
|
312
-8%
|
150
-52%
|
(66)
N/A
|
(212)
-222%
|
(2)
+99%
|
616
N/A
|
1 293
+110%
|
1 829
+41%
|
2 122
+16%
|
2 035
-4%
|
1 749
-14%
|
1 582
-10%
|
1 356
-14%
|
1 514
+12%
|
1 897
+25%
|
2 167
+14%
|
2 548
+18%
|
2 556
+0%
|
2 520
-1%
|
2 440
-3%
|
2 264
-7%
|
2 110
-7%
|
1 665
-21%
|
1 409
-15%
|
817
-42%
|
(20)
N/A
|
(337)
-1 567%
|
(486)
-44%
|
(164)
+66%
|
605
N/A
|
857
+42%
|
1 387
+62%
|
1 948
+40%
|
2 247
+15%
|
2 738
+22%
|
2 378
-13%
|
1 858
-22%
|
1 559
-16%
|
1 192
-24%
|
316
-73%
|
175
-45%
|
(302)
N/A
|
(376)
-25%
|
350
N/A
|
647
+85%
|
1 102
+70%
|
1 244
+13%
|
1 448
+16%
|
1 570
+8%
|
1 594
+2%
|
1 599
+0%
|
1 598
0%
|
1 475
-8%
|
1 481
+0%
|
1 670
+13%
|
2 013
+21%
|
2 470
+23%
|
2 983
+21%
|
3 397
+14%
|
3 816
+12%
|
4 228
+11%
|
4 581
+8%
|
4 680
+2%
|
4 396
-6%
|
4 101
-7%
|
3 599
-12%
|
3 304
-8%
|
3 269
-1%
|
3 386
+4%
|
3 505
+4%
|
3 763
+7%
|
4 166
+11%
|
4 401
+6%
|
5 068
+15%
|
6 008
+19%
|
6 771
+13%
|
7 456
+10%
|
7 775
+4%
|
7 656
-2%
|
7 599
-1%
|
7 635
+0%
|
7 548
-1%
|
7 493
-1%
|
7 716
+3%
|
8 058
+4%
|
8 275
+3%
|
8 429
+2%
|
8 152
-3%
|
7 968
-2%
|
8 296
+4%
|
8 899
+7%
|
9 271
+4%
|
9 480
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(21)
|
(17)
|
(72)
|
(63)
|
(15)
|
48
|
62
|
0
|
(182)
|
(382)
|
(478)
|
(564)
|
(545)
|
(331)
|
(372)
|
(292)
|
(342)
|
(583)
|
(650)
|
(771)
|
(780)
|
(783)
|
(729)
|
(695)
|
(649)
|
(514)
|
(448)
|
(251)
|
28
|
125
|
180
|
75
|
(176)
|
(250)
|
(449)
|
(587)
|
(661)
|
(799)
|
(452)
|
(320)
|
(221)
|
(112)
|
(207)
|
(149)
|
(90)
|
(66)
|
(94)
|
(172)
|
(236)
|
(245)
|
(376)
|
(403)
|
(325)
|
(302)
|
(221)
|
(160)
|
(210)
|
(223)
|
(292)
|
(332)
|
(341)
|
(335)
|
(297)
|
(241)
|
(247)
|
(243)
|
(246)
|
(375)
|
(378)
|
(540)
|
(587)
|
(559)
|
(589)
|
(577)
|
(547)
|
(544)
|
(636)
|
(701)
|
(883)
|
(906)
|
(1 019)
|
(1 010)
|
(1 074)
|
(1 185)
|
(1 059)
|
(1 050)
|
(860)
|
(900)
|
(970)
|
(979)
|
(975)
|
(1 625)
|
(1 538)
|
(2 067)
|
(2 273)
|
(1 641)
|
|
| Income from Continuing Operations |
39
|
39
|
269
|
249
|
135
|
(17)
|
(149)
|
(1)
|
434
|
912
|
1 351
|
1 558
|
1 489
|
1 418
|
1 210
|
1 064
|
1 172
|
1 314
|
1 517
|
1 777
|
1 776
|
1 737
|
1 710
|
1 569
|
1 460
|
1 151
|
961
|
565
|
8
|
(212)
|
(305)
|
(90)
|
430
|
608
|
938
|
1 361
|
1 586
|
1 939
|
1 926
|
1 538
|
1 338
|
1 080
|
109
|
26
|
(392)
|
(442)
|
256
|
475
|
866
|
999
|
1 072
|
1 167
|
1 269
|
1 297
|
1 377
|
1 315
|
1 271
|
1 447
|
1 721
|
2 138
|
2 642
|
3 062
|
3 519
|
3 987
|
4 334
|
4 437
|
4 150
|
3 726
|
3 221
|
2 764
|
2 682
|
2 827
|
2 916
|
3 186
|
3 619
|
3 857
|
4 432
|
5 307
|
5 888
|
6 550
|
6 756
|
6 646
|
6 525
|
6 450
|
6 489
|
6 443
|
6 856
|
7 158
|
7 305
|
7 450
|
7 177
|
6 343
|
6 758
|
6 832
|
6 998
|
7 839
|
|
| Net Income (Common) |
39
N/A
|
39
+1%
|
269
+582%
|
249
-7%
|
135
-46%
|
(17)
N/A
|
(149)
-759%
|
(1)
+99%
|
434
N/A
|
912
+110%
|
1 351
+48%
|
1 558
+15%
|
1 489
-4%
|
1 418
-5%
|
1 210
-15%
|
1 064
-12%
|
1 172
+10%
|
1 314
+12%
|
1 517
+15%
|
1 777
+17%
|
1 776
0%
|
1 737
-2%
|
1 710
-2%
|
1 569
-8%
|
1 460
-7%
|
1 151
-21%
|
961
-17%
|
565
-41%
|
8
-99%
|
(212)
N/A
|
(305)
-44%
|
(90)
+71%
|
430
N/A
|
608
+41%
|
938
+54%
|
1 361
+45%
|
1 586
+17%
|
1 939
+22%
|
1 926
-1%
|
1 538
-20%
|
1 338
-13%
|
1 080
-19%
|
109
-90%
|
26
-76%
|
(392)
N/A
|
(442)
-13%
|
256
N/A
|
475
+86%
|
866
+82%
|
999
+15%
|
1 072
+7%
|
1 167
+9%
|
1 269
+9%
|
1 297
+2%
|
1 377
+6%
|
1 315
-5%
|
1 271
-3%
|
1 447
+14%
|
1 721
+19%
|
2 138
+24%
|
2 642
+24%
|
3 062
+16%
|
3 519
+15%
|
2 981
-15%
|
3 257
+9%
|
3 348
+3%
|
3 038
-9%
|
3 644
+20%
|
3 210
-12%
|
2 765
-14%
|
2 706
-2%
|
2 827
+4%
|
2 916
+3%
|
3 186
+9%
|
3 619
+14%
|
3 857
+7%
|
4 432
+15%
|
5 307
+20%
|
5 888
+11%
|
6 550
+11%
|
6 756
+3%
|
6 646
-2%
|
6 525
-2%
|
6 450
-1%
|
6 489
+1%
|
6 443
-1%
|
6 856
+6%
|
7 158
+4%
|
7 305
+2%
|
7 450
+2%
|
7 177
-4%
|
6 343
-12%
|
6 758
+7%
|
6 832
+1%
|
6 998
+2%
|
7 839
+12%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.02
N/A
|
0.16
+700%
|
0.15
-6%
|
0.08
-47%
|
-0.01
N/A
|
-0.09
-800%
|
0
N/A
|
0.26
N/A
|
0.54
+108%
|
0.78
+44%
|
0.92
+18%
|
0.88
-4%
|
0.85
-3%
|
0.73
-14%
|
0.65
-11%
|
0.73
+12%
|
0.83
+14%
|
0.97
+17%
|
1.26
+30%
|
1.26
N/A
|
1.22
-3%
|
1.2
-2%
|
1.12
-7%
|
1.05
-6%
|
0.83
-21%
|
0.7
-16%
|
0.41
-41%
|
0
N/A
|
-0.16
N/A
|
-0.23
-44%
|
-0.07
+70%
|
0.32
N/A
|
0.45
+41%
|
0.7
+56%
|
1.02
+46%
|
1.19
+17%
|
1.46
+23%
|
1.45
-1%
|
1.17
-19%
|
1.07
-9%
|
0.84
-21%
|
0.09
-89%
|
0.01
-89%
|
-0.33
N/A
|
-0.36
-9%
|
0.21
N/A
|
0.39
+86%
|
0.71
+82%
|
0.81
+14%
|
0.87
+7%
|
0.94
+8%
|
1.02
+9%
|
1.05
+3%
|
1.12
+7%
|
1.13
+1%
|
1.13
N/A
|
1.32
+17%
|
1.54
+17%
|
1.96
+27%
|
2.43
+24%
|
2.82
+16%
|
3.25
+15%
|
2.78
-14%
|
3.13
+13%
|
3.33
+6%
|
2.96
-11%
|
3.77
+27%
|
3.38
-10%
|
2.95
-13%
|
2.86
-3%
|
3.04
+6%
|
3.14
+3%
|
3.44
+10%
|
3.92
+14%
|
4.18
+7%
|
4.79
+15%
|
5.78
+21%
|
6.41
+11%
|
7.3
+14%
|
7.65
+5%
|
7.64
0%
|
7.44
-3%
|
7.59
+2%
|
7.66
+1%
|
7.64
0%
|
8.11
+6%
|
8.55
+5%
|
8.73
+2%
|
8.94
+2%
|
8.61
-4%
|
7.74
-10%
|
8.32
+7%
|
8.51
+2%
|
8.66
+2%
|
9.81
+13%
|
|