Carnival Corp
NYSE:CCL
Income Statement
Earnings Waterfall
Carnival Corp
Income Statement
Carnival Corp
| Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
118
|
116
|
115
|
111
|
111
|
124
|
154
|
195
|
231
|
259
|
277
|
284
|
305
|
317
|
323
|
330
|
320
|
313
|
312
|
312
|
320
|
339
|
353
|
367
|
381
|
389
|
402
|
420
|
412
|
400
|
387
|
380
|
380
|
389
|
384
|
378
|
368
|
360
|
366
|
365
|
367
|
363
|
351
|
336
|
331
|
322
|
314
|
319
|
308
|
302
|
295
|
288
|
273
|
258
|
242
|
217
|
212
|
212
|
220
|
223
|
224
|
217
|
205
|
198
|
195
|
194
|
194
|
194
|
200
|
211
|
220
|
229
|
239
|
363
|
615
|
895
|
1 240
|
1 493
|
1 601
|
1 601
|
1 571
|
1 504
|
1 508
|
1 609
|
1 779
|
1 951
|
2 047
|
2 066
|
1 997
|
1 905
|
1 818
|
1 755
|
1 661
|
1 552
|
1 438
|
1 349
|
|
| Revenue |
4 435
N/A
|
4 352
-2%
|
4 303
-1%
|
4 383
+2%
|
4 511
+3%
|
4 857
+8%
|
5 940
+22%
|
6 718
+13%
|
7 664
+14%
|
8 575
+12%
|
9 301
+8%
|
9 727
+5%
|
10 144
+4%
|
10 407
+3%
|
10 764
+3%
|
11 094
+3%
|
11 159
+1%
|
11 304
+1%
|
11 603
+3%
|
11 839
+2%
|
12 064
+2%
|
12 303
+2%
|
12 718
+3%
|
13 033
+2%
|
13 497
+4%
|
13 975
+4%
|
14 468
+4%
|
14 947
+3%
|
14 358
-4%
|
13 928
-3%
|
13 480
-3%
|
13 460
0%
|
13 774
+2%
|
14 093
+2%
|
14 254
+1%
|
14 469
+2%
|
14 710
+2%
|
15 063
+2%
|
15 594
+4%
|
15 793
+1%
|
15 956
+1%
|
15 874
-1%
|
15 500
-2%
|
15 382
-1%
|
15 394
+0%
|
15 335
0%
|
15 377
+0%
|
15 456
+1%
|
15 448
0%
|
15 602
+1%
|
15 823
+1%
|
15 884
+0%
|
15 829
0%
|
15 786
0%
|
15 722
0%
|
15 714
0%
|
15 835
+1%
|
15 950
+1%
|
16 164
+1%
|
16 389
+1%
|
16 528
+1%
|
16 768
+1%
|
17 186
+2%
|
17 510
+2%
|
17 951
+3%
|
18 363
+2%
|
18 684
+2%
|
18 881
+1%
|
19 322
+2%
|
19 803
+2%
|
20 500
+4%
|
20 825
+2%
|
20 942
+1%
|
16 844
-20%
|
10 342
-39%
|
5 595
-46%
|
831
-85%
|
141
-83%
|
656
+365%
|
1 908
+191%
|
3 506
+84%
|
5 857
+67%
|
9 616
+64%
|
12 168
+27%
|
14 977
+23%
|
17 487
+17%
|
20 036
+15%
|
21 593
+8%
|
22 567
+5%
|
23 437
+4%
|
24 479
+4%
|
25 021
+2%
|
25 425
+2%
|
25 972
+2%
|
26 229
+1%
|
26 622
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 388)
|
(2 329)
|
(2 295)
|
(2 330)
|
(2 430)
|
(2 716)
|
(3 308)
|
(3 821)
|
(4 411)
|
(4 910)
|
(5 206)
|
(5 502)
|
(5 658)
|
(5 820)
|
(6 006)
|
(6 218)
|
(6 316)
|
(6 448)
|
(6 663)
|
(6 791)
|
(6 966)
|
(7 109)
|
(7 323)
|
(7 628)
|
(8 051)
|
(8 447)
|
(8 892)
|
(9 340)
|
(8 775)
|
(8 501)
|
(8 320)
|
(8 407)
|
(8 739)
|
(9 019)
|
(8 955)
|
(9 092)
|
(9 305)
|
(9 661)
|
(10 058)
|
(10 299)
|
(10 570)
|
(10 527)
|
(10 338)
|
(10 320)
|
(10 226)
|
(10 235)
|
(10 555)
|
(10 645)
|
(10 638)
|
(10 723)
|
(10 566)
|
(10 421)
|
(10 165)
|
(9 997)
|
(9 727)
|
(9 447)
|
(9 355)
|
(9 209)
|
(9 282)
|
(9 383)
|
(9 575)
|
(9 753)
|
(10 203)
|
(10 501)
|
(10 775)
|
(11 020)
|
(10 965)
|
(11 090)
|
(11 523)
|
(12 001)
|
(12 575)
|
(12 908)
|
(12 288)
|
(10 554)
|
(7 453)
|
(4 760)
|
(2 594)
|
(1 577)
|
(1 906)
|
(2 717)
|
(3 830)
|
(5 330)
|
(7 162)
|
(8 359)
|
(9 461)
|
(10 136)
|
(10 536)
|
(10 891)
|
(11 167)
|
(11 443)
|
(11 758)
|
(11 838)
|
(11 902)
|
(11 974)
|
(12 008)
|
(12 043)
|
|
| Gross Profit |
2 047
N/A
|
2 024
-1%
|
2 008
-1%
|
2 053
+2%
|
2 081
+1%
|
2 141
+3%
|
2 632
+23%
|
2 897
+10%
|
3 253
+12%
|
3 665
+13%
|
4 095
+12%
|
4 225
+3%
|
4 486
+6%
|
4 587
+2%
|
4 758
+4%
|
4 876
+2%
|
4 843
-1%
|
4 856
+0%
|
4 940
+2%
|
5 048
+2%
|
5 098
+1%
|
5 194
+2%
|
5 395
+4%
|
5 405
+0%
|
5 446
+1%
|
5 528
+2%
|
5 576
+1%
|
5 607
+1%
|
5 583
0%
|
5 427
-3%
|
5 160
-5%
|
5 053
-2%
|
5 035
0%
|
5 074
+1%
|
5 299
+4%
|
5 377
+1%
|
5 405
+1%
|
5 402
0%
|
5 536
+2%
|
5 494
-1%
|
5 386
-2%
|
5 347
-1%
|
5 162
-3%
|
5 062
-2%
|
5 168
+2%
|
5 100
-1%
|
4 822
-5%
|
4 811
0%
|
4 810
0%
|
4 879
+1%
|
5 257
+8%
|
5 463
+4%
|
5 664
+4%
|
5 789
+2%
|
5 995
+4%
|
6 267
+5%
|
6 480
+3%
|
6 741
+4%
|
6 882
+2%
|
7 006
+2%
|
6 953
-1%
|
7 015
+1%
|
6 983
0%
|
7 009
+0%
|
7 176
+2%
|
7 343
+2%
|
7 719
+5%
|
7 791
+1%
|
7 799
+0%
|
7 802
+0%
|
7 925
+2%
|
7 917
0%
|
8 654
+9%
|
6 290
-27%
|
2 889
-54%
|
835
-71%
|
(1 763)
N/A
|
(1 436)
+19%
|
(1 250)
+13%
|
(809)
+35%
|
(324)
+60%
|
527
N/A
|
2 454
+366%
|
3 809
+55%
|
5 516
+45%
|
7 351
+33%
|
9 500
+29%
|
10 702
+13%
|
11 400
+7%
|
11 994
+5%
|
12 721
+6%
|
13 183
+4%
|
13 523
+3%
|
13 998
+4%
|
14 221
+2%
|
14 579
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 125)
|
(972)
|
(975)
|
(991)
|
(1 053)
|
(1 165)
|
(1 336)
|
(1 521)
|
(1 742)
|
(1 917)
|
(1 996)
|
(2 097)
|
(2 151)
|
(2 195)
|
(2 205)
|
(2 237)
|
(2 277)
|
(2 304)
|
(2 369)
|
(2 435)
|
(2 481)
|
(2 566)
|
(2 617)
|
(2 680)
|
(2 762)
|
(2 821)
|
(2 874)
|
(2 878)
|
(2 855)
|
(2 828)
|
(2 850)
|
(2 899)
|
(2 937)
|
(2 980)
|
(2 999)
|
(3 030)
|
(3 078)
|
(3 145)
|
(3 220)
|
(3 239)
|
(3 247)
|
(3 234)
|
(3 215)
|
(3 247)
|
(3 299)
|
(3 332)
|
(3 385)
|
(3 469)
|
(3 560)
|
(3 634)
|
(3 671)
|
(3 691)
|
(3 694)
|
(3 677)
|
(3 665)
|
(3 693)
|
(3 737)
|
(3 809)
|
(3 898)
|
(3 935)
|
(3 948)
|
(3 988)
|
(4 036)
|
(4 111)
|
(4 316)
|
(4 424)
|
(4 399)
|
(4 466)
|
(4 507)
|
(4 554)
|
(4 581)
|
(4 641)
|
(5 416)
|
(5 791)
|
(5 703)
|
(5 637)
|
(4 912)
|
(4 582)
|
(4 927)
|
(5 463)
|
(5 908)
|
(6 665)
|
(7 289)
|
(7 748)
|
(8 143)
|
(8 385)
|
(8 631)
|
(8 746)
|
(8 996)
|
(9 150)
|
(9 323)
|
(9 609)
|
(9 681)
|
(9 782)
|
(9 912)
|
(10 096)
|
|
| Selling, General & Administrative |
(614)
|
(602)
|
(602)
|
(609)
|
(635)
|
(704)
|
(818)
|
(936)
|
(1 075)
|
(1 185)
|
(1 230)
|
(1 285)
|
(1 305)
|
(1 325)
|
(1 319)
|
(1 335)
|
(1 365)
|
(1 376)
|
(1 412)
|
(1 447)
|
(1 465)
|
(1 518)
|
(1 545)
|
(1 579)
|
(1 620)
|
(1 639)
|
(1 648)
|
(1 629)
|
(1 596)
|
(1 564)
|
(1 573)
|
(1 590)
|
(1 594)
|
(1 605)
|
(1 605)
|
(1 614)
|
(1 640)
|
(1 676)
|
(1 716)
|
(1 717)
|
(1 716)
|
(1 707)
|
(1 695)
|
(1 720)
|
(1 759)
|
(1 777)
|
(1 807)
|
(1 879)
|
(1 941)
|
(1 996)
|
(2 038)
|
(2 054)
|
(2 061)
|
(2 048)
|
(2 051)
|
(2 067)
|
(2 089)
|
(2 130)
|
(2 175)
|
(2 197)
|
(2 194)
|
(2 215)
|
(2 233)
|
(2 265)
|
(2 332)
|
(2 384)
|
(2 410)
|
(2 450)
|
(2 463)
|
(2 479)
|
(2 469)
|
(2 480)
|
(2 529)
|
(2 400)
|
(2 102)
|
(1 878)
|
(1 662)
|
(1 587)
|
(1 747)
|
(1 885)
|
(1 952)
|
(2 154)
|
(2 354)
|
(2 515)
|
(2 697)
|
(2 814)
|
(2 902)
|
(2 950)
|
(3 050)
|
(3 103)
|
(3 153)
|
(3 252)
|
(3 286)
|
(3 313)
|
(3 329)
|
(3 402)
|
|
| Depreciation & Amortization |
(370)
|
(371)
|
(373)
|
(382)
|
(398)
|
(441)
|
(518)
|
(585)
|
(667)
|
(732)
|
(766)
|
(812)
|
(846)
|
(870)
|
(886)
|
(902)
|
(912)
|
(928)
|
(957)
|
(988)
|
(1 016)
|
(1 048)
|
(1 072)
|
(1 101)
|
(1 142)
|
(1 182)
|
(1 226)
|
(1 249)
|
(1 259)
|
(1 264)
|
(1 277)
|
(1 309)
|
(1 343)
|
(1 375)
|
(1 394)
|
(1 416)
|
(1 438)
|
(1 469)
|
(1 504)
|
(1 522)
|
(1 531)
|
(1 527)
|
(1 520)
|
(1 527)
|
(1 540)
|
(1 555)
|
(1 578)
|
(1 590)
|
(1 606)
|
(1 625)
|
(1 633)
|
(1 637)
|
(1 633)
|
(1 629)
|
(1 614)
|
(1 626)
|
(1 648)
|
(1 679)
|
(1 723)
|
(1 738)
|
(1 754)
|
(1 773)
|
(1 803)
|
(1 846)
|
(1 895)
|
(1 951)
|
(1 989)
|
(2 017)
|
(2 046)
|
(2 076)
|
(2 113)
|
(2 160)
|
(2 213)
|
(2 248)
|
(2 251)
|
(2 241)
|
(2 223)
|
(2 213)
|
(2 224)
|
(2 233)
|
(2 235)
|
(2 240)
|
(2 259)
|
(2 275)
|
(2 303)
|
(2 328)
|
(2 343)
|
(2 370)
|
(2 402)
|
(2 439)
|
(2 494)
|
(2 557)
|
(2 598)
|
(2 656)
|
(2 722)
|
(2 790)
|
|
| Other Operating Expenses |
(140)
|
0
|
0
|
0
|
(20)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(89)
|
(89)
|
0
|
1
|
0
|
1
|
0
|
(1)
|
(674)
|
(1 143)
|
(1 350)
|
(1 518)
|
(1 027)
|
(782)
|
(956)
|
(1 345)
|
(1 721)
|
(2 271)
|
(2 676)
|
(2 958)
|
(3 143)
|
(3 243)
|
(3 386)
|
(3 426)
|
(3 544)
|
(3 608)
|
(3 676)
|
(3 800)
|
(3 797)
|
(3 813)
|
(3 861)
|
(3 904)
|
|
| Operating Income |
922
N/A
|
1 051
+14%
|
1 033
-2%
|
1 062
+3%
|
1 028
-3%
|
976
-5%
|
1 296
+33%
|
1 376
+6%
|
1 511
+10%
|
1 748
+16%
|
2 099
+20%
|
2 128
+1%
|
2 335
+10%
|
2 392
+2%
|
2 553
+7%
|
2 639
+3%
|
2 566
-3%
|
2 552
-1%
|
2 571
+1%
|
2 613
+2%
|
2 617
+0%
|
2 628
+0%
|
2 778
+6%
|
2 725
-2%
|
2 684
-2%
|
2 707
+1%
|
2 702
0%
|
2 729
+1%
|
2 728
0%
|
2 599
-5%
|
2 310
-11%
|
2 154
-7%
|
2 098
-3%
|
2 094
0%
|
2 300
+10%
|
2 347
+2%
|
2 327
-1%
|
2 257
-3%
|
2 316
+3%
|
2 255
-3%
|
2 139
-5%
|
2 113
-1%
|
1 947
-8%
|
1 815
-7%
|
1 869
+3%
|
1 768
-5%
|
1 437
-19%
|
1 342
-7%
|
1 250
-7%
|
1 245
0%
|
1 586
+27%
|
1 772
+12%
|
1 970
+11%
|
2 112
+7%
|
2 330
+10%
|
2 574
+10%
|
2 743
+7%
|
2 932
+7%
|
2 984
+2%
|
3 071
+3%
|
3 005
-2%
|
3 027
+1%
|
2 947
-3%
|
2 898
-2%
|
2 860
-1%
|
2 919
+2%
|
3 320
+14%
|
3 325
+0%
|
3 292
-1%
|
3 248
-1%
|
3 344
+3%
|
3 276
-2%
|
3 238
-1%
|
499
-85%
|
(2 814)
N/A
|
(4 802)
-71%
|
(6 675)
-39%
|
(6 018)
+10%
|
(6 177)
-3%
|
(6 272)
-2%
|
(6 232)
+1%
|
(6 138)
+2%
|
(4 835)
+21%
|
(3 939)
+19%
|
(2 627)
+33%
|
(1 034)
+61%
|
869
N/A
|
1 956
+125%
|
2 404
+23%
|
2 844
+18%
|
3 398
+19%
|
3 574
+5%
|
3 842
+7%
|
4 216
+10%
|
4 309
+2%
|
4 483
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(104)
|
(77)
|
(78)
|
(79)
|
(81)
|
(94)
|
(127)
|
(168)
|
(204)
|
(237)
|
(259)
|
(267)
|
(289)
|
(299)
|
(298)
|
(301)
|
(287)
|
(281)
|
(285)
|
(287)
|
(292)
|
(299)
|
(298)
|
(300)
|
(314)
|
(327)
|
(352)
|
(385)
|
(383)
|
(381)
|
(372)
|
(366)
|
(366)
|
(374)
|
(370)
|
(366)
|
(358)
|
(350)
|
(356)
|
(353)
|
(333)
|
(474)
|
(339)
|
(333)
|
(377)
|
(254)
|
(306)
|
(272)
|
(249)
|
(202)
|
(244)
|
(551)
|
(688)
|
(697)
|
(893)
|
(785)
|
(848)
|
(664)
|
(511)
|
(264)
|
0
|
(217)
|
(161)
|
(154)
|
(161)
|
(65)
|
(66)
|
(121)
|
(137)
|
(181)
|
(185)
|
(183)
|
(185)
|
(312)
|
(575)
|
(877)
|
(1 223)
|
(1 480)
|
(1 964)
|
(1 589)
|
(1 935)
|
(1 866)
|
(1 473)
|
(1 535)
|
(1 653)
|
(1 762)
|
(1 823)
|
(1 833)
|
(1 786)
|
(1 738)
|
(1 691)
|
(1 662)
|
(1 594)
|
(1 498)
|
(1 388)
|
(1 298)
|
|
| Non-Reccuring Items |
0
|
(140)
|
(59)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
0
|
(201)
|
(201)
|
(173)
|
(173)
|
0
|
0
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(89)
|
(89)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 061)
|
(3 014)
|
(3 924)
|
(4 063)
|
(3 001)
|
(1 097)
|
(662)
|
(1 487)
|
(1 123)
|
(1 074)
|
(599)
|
(441)
|
(433)
|
(464)
|
(545)
|
(111)
|
(144)
|
(146)
|
(78)
|
(79)
|
(299)
|
(270)
|
(368)
|
(409)
|
|
| Total Other Income |
102
|
89
|
(2)
|
(4)
|
6
|
7
|
10
|
8
|
(7)
|
(3)
|
(10)
|
(5)
|
1
|
10
|
(11)
|
(13)
|
(34)
|
(37)
|
(15)
|
(8)
|
7
|
7
|
9
|
(1)
|
1
|
6
|
5
|
27
|
44
|
45
|
37
|
18
|
(4)
|
(11)
|
(5)
|
(2)
|
7
|
22
|
26
|
10
|
9
|
(14)
|
(17)
|
(7)
|
(9)
|
(4)
|
(9)
|
(8)
|
(10)
|
6
|
13
|
4
|
14
|
8
|
(5)
|
10
|
(5)
|
3
|
13
|
21
|
34
|
6
|
22
|
11
|
3
|
28
|
4
|
3
|
(1)
|
(18)
|
(27)
|
(33)
|
(40)
|
(65)
|
(267)
|
(511)
|
(563)
|
(542)
|
(332)
|
(174)
|
(141)
|
(124)
|
(195)
|
(165)
|
(165)
|
(189)
|
(126)
|
(74)
|
(64)
|
(52)
|
(43)
|
82
|
108
|
95
|
104
|
(4)
|
|
| Pre-Tax Income |
919
N/A
|
923
+0%
|
894
-3%
|
959
+7%
|
953
-1%
|
889
-7%
|
1 180
+33%
|
1 216
+3%
|
1 300
+7%
|
1 508
+16%
|
1 830
+21%
|
1 856
+1%
|
2 047
+10%
|
2 103
+3%
|
2 244
+7%
|
2 325
+4%
|
2 245
-3%
|
2 234
0%
|
2 271
+2%
|
2 318
+2%
|
2 332
+1%
|
2 336
+0%
|
2 489
+7%
|
2 424
-3%
|
2 371
-2%
|
2 386
+1%
|
2 355
-1%
|
2 371
+1%
|
2 389
+1%
|
2 263
-5%
|
1 975
-13%
|
1 806
-9%
|
1 728
-4%
|
1 709
-1%
|
1 925
+13%
|
1 979
+3%
|
1 976
0%
|
1 929
-2%
|
1 958
+2%
|
1 912
-2%
|
1 614
-16%
|
1 424
-12%
|
1 418
0%
|
1 302
-8%
|
1 483
+14%
|
1 510
+2%
|
1 109
-27%
|
1 049
-5%
|
991
-6%
|
1 049
+6%
|
1 355
+29%
|
1 225
-10%
|
1 296
+6%
|
1 423
+10%
|
1 432
+1%
|
1 799
+26%
|
1 890
+5%
|
2 271
+20%
|
2 486
+9%
|
2 828
+14%
|
3 039
+7%
|
2 816
-7%
|
2 719
-3%
|
2 666
-2%
|
2 702
+1%
|
2 882
+7%
|
3 258
+13%
|
3 207
-2%
|
3 154
-2%
|
3 049
-3%
|
3 132
+3%
|
3 060
-2%
|
1 952
-36%
|
(2 892)
N/A
|
(7 580)
-162%
|
(10 253)
-35%
|
(11 462)
-12%
|
(9 137)
+20%
|
(9 135)
+0%
|
(9 522)
-4%
|
(9 431)
+1%
|
(9 202)
+2%
|
(7 102)
+23%
|
(6 080)
+14%
|
(4 878)
+20%
|
(3 449)
+29%
|
(1 625)
+53%
|
(62)
+96%
|
410
N/A
|
908
+121%
|
1 586
+75%
|
1 915
+21%
|
2 057
+7%
|
2 543
+24%
|
2 657
+4%
|
2 772
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
9
|
12
|
47
|
57
|
60
|
58
|
1
|
(29)
|
(30)
|
(34)
|
(65)
|
(47)
|
(48)
|
(48)
|
(33)
|
(72)
|
(89)
|
(86)
|
(72)
|
(39)
|
(21)
|
(15)
|
(23)
|
(16)
|
(10)
|
(25)
|
(38)
|
(47)
|
(35)
|
(35)
|
(7)
|
(16)
|
(23)
|
(16)
|
(2)
|
(1)
|
(21)
|
(20)
|
(15)
|
0
|
7
|
5
|
4
|
(4)
|
(9)
|
(9)
|
(4)
|
6
|
7
|
6
|
7
|
(9)
|
(11)
|
(14)
|
(48)
|
(42)
|
(40)
|
(38)
|
(45)
|
(49)
|
(50)
|
(53)
|
(51)
|
(60)
|
(58)
|
(56)
|
(54)
|
(54)
|
(56)
|
(61)
|
(71)
|
(71)
|
(81)
|
(62)
|
(13)
|
17
|
34
|
11
|
32
|
21
|
12
|
21
|
(13)
|
(14)
|
(18)
|
(20)
|
0
|
(13)
|
(6)
|
(6)
|
(23)
|
1
|
(6)
|
(18)
|
(16)
|
(12)
|
|
| Income from Continuing Operations |
928
|
935
|
941
|
1 016
|
1 013
|
947
|
1 180
|
1 187
|
1 270
|
1 474
|
1 765
|
1 809
|
1 999
|
2 055
|
2 211
|
2 253
|
2 156
|
2 148
|
2 199
|
2 279
|
2 311
|
2 321
|
2 466
|
2 408
|
2 361
|
2 361
|
2 317
|
2 324
|
2 354
|
2 228
|
1 968
|
1 790
|
1 705
|
1 693
|
1 923
|
1 978
|
1 955
|
1 909
|
1 943
|
1 912
|
1 621
|
1 429
|
1 422
|
1 298
|
1 474
|
1 501
|
1 105
|
1 055
|
998
|
1 055
|
1 362
|
1 216
|
1 285
|
1 409
|
1 384
|
1 757
|
1 850
|
2 233
|
2 441
|
2 779
|
2 989
|
2 763
|
2 668
|
2 606
|
2 644
|
2 826
|
3 204
|
3 153
|
3 098
|
2 988
|
3 061
|
2 989
|
1 871
|
(2 954)
|
(7 593)
|
(10 236)
|
(11 428)
|
(9 126)
|
(9 103)
|
(9 501)
|
(9 419)
|
(9 181)
|
(7 115)
|
(6 094)
|
(4 896)
|
(3 469)
|
(1 625)
|
(75)
|
404
|
902
|
1 563
|
1 916
|
2 051
|
2 525
|
2 641
|
2 760
|
|
| Net Income (Common) |
928
N/A
|
935
+1%
|
941
+1%
|
1 016
+8%
|
1 013
0%
|
947
-7%
|
1 180
+25%
|
1 187
+1%
|
1 270
+7%
|
1 474
+16%
|
1 765
+20%
|
1 809
+2%
|
1 999
+11%
|
2 055
+3%
|
2 211
+8%
|
2 253
+2%
|
2 156
-4%
|
2 148
0%
|
2 199
+2%
|
2 279
+4%
|
2 311
+1%
|
2 321
+0%
|
2 466
+6%
|
2 408
-2%
|
2 361
-2%
|
2 361
N/A
|
2 317
-2%
|
2 324
+0%
|
2 354
+1%
|
2 228
-5%
|
1 968
-12%
|
1 790
-9%
|
1 705
-5%
|
1 693
-1%
|
1 923
+14%
|
1 978
+3%
|
1 955
-1%
|
1 909
-2%
|
1 943
+2%
|
1 912
-2%
|
1 621
-15%
|
1 429
-12%
|
1 422
0%
|
1 298
-9%
|
1 474
+14%
|
1 501
+2%
|
1 105
-26%
|
1 055
-5%
|
998
-5%
|
1 055
+6%
|
1 362
+29%
|
1 216
-11%
|
1 285
+6%
|
1 409
+10%
|
1 384
-2%
|
1 757
+27%
|
1 850
+5%
|
2 233
+21%
|
2 441
+9%
|
2 779
+14%
|
2 989
+8%
|
2 763
-8%
|
2 668
-3%
|
2 606
-2%
|
2 645
+1%
|
2 827
+7%
|
3 205
+13%
|
3 152
-2%
|
3 097
-2%
|
2 987
-4%
|
3 060
+2%
|
2 990
-2%
|
1 873
-37%
|
(2 952)
N/A
|
(7 590)
-157%
|
(10 236)
-35%
|
(11 427)
-12%
|
(9 125)
+20%
|
(9 103)
+0%
|
(9 501)
-4%
|
(9 419)
+1%
|
(9 181)
+3%
|
(7 115)
+23%
|
(6 093)
+14%
|
(4 895)
+20%
|
(3 468)
+29%
|
(1 624)
+53%
|
(74)
+95%
|
405
N/A
|
904
+123%
|
1 565
+73%
|
1 916
+22%
|
2 052
+7%
|
2 525
+23%
|
2 642
+5%
|
2 760
+4%
|
|
| EPS (Diluted) |
1.58
N/A
|
1.59
+1%
|
1.6
+1%
|
1.63
+2%
|
1.73
+6%
|
1.37
-21%
|
1.44
+5%
|
1.56
+8%
|
1.54
-1%
|
1.73
+12%
|
2.1
+21%
|
2.12
+1%
|
2.33
+10%
|
2.4
+3%
|
2.58
+8%
|
2.64
+2%
|
2.66
+1%
|
2.4
-10%
|
2.75
+15%
|
2.72
-1%
|
2.78
+2%
|
2.79
+0%
|
2.97
+6%
|
2.9
-2%
|
2.9
N/A
|
2.88
-1%
|
2.84
-1%
|
2.84
N/A
|
2.94
+4%
|
2.78
-5%
|
2.41
-13%
|
2.24
-7%
|
2.13
-5%
|
2.12
0%
|
2.4
+13%
|
2.47
+3%
|
2.46
0%
|
2.4
-2%
|
2.45
+2%
|
2.42
-1%
|
2.08
-14%
|
1.83
-12%
|
1.83
N/A
|
1.67
-9%
|
1.9
+14%
|
1.93
+2%
|
1.42
-26%
|
1.36
-4%
|
1.28
-6%
|
1.36
+6%
|
1.76
+29%
|
1.56
-11%
|
1.66
+6%
|
1.81
+9%
|
1.77
-2%
|
2.26
+28%
|
2.4
+6%
|
2.96
+23%
|
3.3
+11%
|
3.72
+13%
|
4.1
+10%
|
3.8
-7%
|
3.67
-3%
|
3.59
-2%
|
3.67
+2%
|
3.95
+8%
|
4.53
+15%
|
4.44
-2%
|
4.45
+0%
|
4.31
-3%
|
4.41
+2%
|
4.32
-2%
|
2.73
-37%
|
-4.09
N/A
|
-9.79
-139%
|
-13.21
-35%
|
-10.43
+21%
|
-8.06
+23%
|
-8.03
+0%
|
-8.46
-5%
|
-8.3
+2%
|
-8.05
+3%
|
-6
+25%
|
-5.16
+14%
|
-3.88
+25%
|
-2.74
+29%
|
-1.16
+58%
|
-0.06
+95%
|
0.32
N/A
|
0.71
+122%
|
1.12
+58%
|
1.37
+22%
|
1.56
+14%
|
1.8
+15%
|
1.89
+5%
|
1.96
+4%
|
|