Community Health Systems Inc
NYSE:CYH
Income Statement
Earnings Waterfall
Community Health Systems Inc
Income Statement
Community Health Systems Inc
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
626
|
0
|
0
|
0
|
616
|
0
|
0
|
0
|
977
|
241
|
480
|
722
|
988
|
0
|
0
|
0
|
976
|
0
|
0
|
0
|
942
|
0
|
0
|
0
|
983
|
2
|
4
|
6
|
1 044
|
7
|
7
|
7
|
1 034
|
7
|
7
|
7
|
888
|
12
|
0
|
12
|
860
|
10
|
13
|
12
|
832
|
12
|
12
|
12
|
863
|
13
|
13
|
13
|
872
|
|
| Revenue |
1 829
N/A
|
1 958
+7%
|
2 094
+7%
|
2 163
+3%
|
2 326
+8%
|
2 435
+5%
|
2 594
+7%
|
2 677
+3%
|
2 917
+9%
|
3 050
+5%
|
3 149
+3%
|
3 204
+2%
|
3 332
+4%
|
3 479
+4%
|
3 597
+3%
|
3 576
-1%
|
3 857
+8%
|
3 986
+3%
|
4 058
+2%
|
4 180
+3%
|
4 308
+3%
|
4 458
+3%
|
5 678
+27%
|
7 064
+24%
|
8 620
+22%
|
10 095
+17%
|
10 629
+5%
|
10 919
+3%
|
11 122
+2%
|
11 465
+3%
|
11 798
+3%
|
11 742
0%
|
12 264
+4%
|
12 327
+1%
|
12 400
+1%
|
12 623
+2%
|
12 909
+2%
|
13 262
+3%
|
13 498
+2%
|
13 626
+1%
|
13 569
0%
|
13 378
-1%
|
13 195
-1%
|
13 029
-1%
|
11 531
-11%
|
11 468
-1%
|
11 430
0%
|
12 819
+12%
|
13 721
+7%
|
15 306
+12%
|
16 912
+10%
|
18 639
+10%
|
19 374
+4%
|
19 491
+1%
|
19 557
+0%
|
19 437
-1%
|
19 525
+0%
|
19 233
-1%
|
18 767
-2%
|
18 438
-2%
|
17 925
-3%
|
17 479
-2%
|
16 765
-4%
|
15 353
-8%
|
14 557
-5%
|
13 975
-4%
|
13 760
-2%
|
14 155
+3%
|
13 842
-2%
|
13 582
-2%
|
13 377
-2%
|
13 210
-1%
|
12 858
-3%
|
12 075
-6%
|
11 955
-1%
|
11 789
-1%
|
11 777
0%
|
12 265
+4%
|
12 254
0%
|
12 368
+1%
|
12 466
+1%
|
12 393
-1%
|
12 303
-1%
|
12 211
-1%
|
12 209
0%
|
12 390
+1%
|
12 451
+0%
|
12 490
+0%
|
12 523
+0%
|
12 548
+0%
|
12 552
+0%
|
12 634
+1%
|
12 654
+0%
|
12 647
0%
|
12 644
0%
|
12 485
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(213)
|
(229)
|
(244)
|
(251)
|
(268)
|
(280)
|
(300)
|
(315)
|
(346)
|
(364)
|
(381)
|
(390)
|
(408)
|
(426)
|
(436)
|
(430)
|
(458)
|
(472)
|
(477)
|
(488)
|
(499)
|
(516)
|
(701)
|
(936)
|
(1 186)
|
(1 421)
|
(1 499)
|
(1 531)
|
(1 553)
|
(1 598)
|
(1 646)
|
(1 650)
|
(1 702)
|
(1 713)
|
(1 719)
|
(1 738)
|
(1 774)
|
(1 793)
|
(1 817)
|
(1 834)
|
(1 875)
|
(1 915)
|
(1 940)
|
(1 973)
|
(1 969)
|
(1 971)
|
(1 969)
|
(1 975)
|
(2 113)
|
(2 357)
|
(2 605)
|
(2 862)
|
(2 992)
|
(3 006)
|
(3 038)
|
(3 048)
|
(3 085)
|
(3 094)
|
(3 055)
|
(3 011)
|
(2 961)
|
(2 899)
|
(2 786)
|
(2 672)
|
(2 539)
|
(2 434)
|
(2 389)
|
(2 355)
|
(2 297)
|
(2 244)
|
(2 205)
|
(2 151)
|
(2 091)
|
(1 970)
|
(1 967)
|
(1 963)
|
(1 956)
|
(2 038)
|
(2 044)
|
(2 042)
|
(2 049)
|
(2 036)
|
(1 999)
|
(1 975)
|
(1 984)
|
(2 001)
|
(1 998)
|
(1 993)
|
(1 974)
|
(1 953)
|
(1 933)
|
(1 946)
|
(1 948)
|
(1 934)
|
(1 925)
|
(1 864)
|
|
| Gross Profit |
1 615
N/A
|
1 729
+7%
|
1 851
+7%
|
1 912
+3%
|
2 059
+8%
|
2 155
+5%
|
2 294
+6%
|
2 362
+3%
|
2 571
+9%
|
2 686
+4%
|
2 768
+3%
|
2 814
+2%
|
2 924
+4%
|
3 053
+4%
|
3 161
+4%
|
3 146
0%
|
3 398
+8%
|
3 514
+3%
|
3 581
+2%
|
3 692
+3%
|
3 809
+3%
|
3 942
+4%
|
4 977
+26%
|
6 128
+23%
|
7 434
+21%
|
8 675
+17%
|
9 129
+5%
|
9 388
+3%
|
9 568
+2%
|
9 868
+3%
|
10 152
+3%
|
10 093
-1%
|
10 562
+5%
|
10 615
+1%
|
10 681
+1%
|
10 885
+2%
|
11 135
+2%
|
11 469
+3%
|
11 681
+2%
|
11 792
+1%
|
11 694
-1%
|
11 463
-2%
|
11 254
-2%
|
11 055
-2%
|
9 562
-14%
|
9 497
-1%
|
9 461
0%
|
10 844
+15%
|
11 608
+7%
|
12 949
+12%
|
14 307
+10%
|
15 777
+10%
|
16 382
+4%
|
16 485
+1%
|
16 519
+0%
|
16 389
-1%
|
16 440
+0%
|
16 139
-2%
|
15 712
-3%
|
15 427
-2%
|
14 964
-3%
|
14 580
-3%
|
13 979
-4%
|
12 681
-9%
|
12 018
-5%
|
11 541
-4%
|
11 371
-1%
|
11 800
+4%
|
11 545
-2%
|
11 338
-2%
|
11 172
-1%
|
11 059
-1%
|
10 767
-3%
|
10 105
-6%
|
9 988
-1%
|
9 826
-2%
|
9 821
0%
|
10 227
+4%
|
10 210
0%
|
10 326
+1%
|
10 417
+1%
|
10 357
-1%
|
10 304
-1%
|
10 236
-1%
|
10 225
0%
|
10 389
+2%
|
10 453
+1%
|
10 497
+0%
|
10 549
+0%
|
10 595
+0%
|
10 619
+0%
|
10 688
+1%
|
10 706
+0%
|
10 713
+0%
|
10 719
+0%
|
10 621
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 411)
|
(1 512)
|
(1 618)
|
(1 668)
|
(1 814)
|
(1 900)
|
(2 017)
|
(2 066)
|
(2 263)
|
(2 363)
|
(2 434)
|
(2 469)
|
(2 564)
|
(2 677)
|
(2 769)
|
(2 748)
|
(2 978)
|
(3 082)
|
(3 204)
|
(3 307)
|
(3 420)
|
(3 547)
|
(4 441)
|
(5 649)
|
(6 836)
|
(7 965)
|
(8 353)
|
(8 417)
|
(8 583)
|
(8 849)
|
(9 114)
|
(9 028)
|
(9 490)
|
(9 523)
|
(9 573)
|
(9 764)
|
(10 004)
|
(10 330)
|
(10 543)
|
(10 658)
|
(10 491)
|
(10 259)
|
(10 046)
|
(9 846)
|
(8 414)
|
(8 416)
|
(8 393)
|
(9 813)
|
(10 687)
|
(11 898)
|
(13 084)
|
(14 296)
|
(14 673)
|
(14 687)
|
(14 817)
|
(14 980)
|
(15 125)
|
(15 001)
|
(14 730)
|
(14 352)
|
(13 920)
|
(13 600)
|
(13 070)
|
(12 467)
|
(11 840)
|
(11 350)
|
(11 115)
|
(10 910)
|
(10 668)
|
(10 522)
|
(10 327)
|
(10 155)
|
(9 938)
|
(9 567)
|
(9 387)
|
(9 249)
|
(9 134)
|
(9 086)
|
(9 028)
|
(9 047)
|
(9 173)
|
(9 317)
|
(9 450)
|
(9 517)
|
(9 546)
|
(9 588)
|
(9 589)
|
(9 627)
|
(9 620)
|
(9 651)
|
(9 812)
|
(9 845)
|
(9 851)
|
(9 833)
|
(9 637)
|
(9 539)
|
|
| Selling, General & Administrative |
(1 291)
|
(1 392)
|
(1 500)
|
(1 120)
|
(1 683)
|
(1 765)
|
(1 884)
|
(1 391)
|
(2 120)
|
(2 217)
|
(2 286)
|
(1 681)
|
(2 410)
|
(2 518)
|
(2 608)
|
(1 860)
|
(2 810)
|
(2 909)
|
(3 028)
|
(2 272)
|
(3 232)
|
(3 355)
|
(4 194)
|
(3 915)
|
(6 452)
|
(7 509)
|
(7 867)
|
(5 817)
|
(8 069)
|
(8 317)
|
(8 567)
|
(6 348)
|
(8 903)
|
(8 929)
|
(8 975)
|
(6 873)
|
(9 395)
|
(9 710)
|
(9 948)
|
(7 553)
|
(9 912)
|
(9 678)
|
(9 435)
|
(6 377)
|
(6 376)
|
(5 656)
|
(4 951)
|
(6 386)
|
(6 852)
|
(7 616)
|
(8 339)
|
(9 106)
|
(9 374)
|
(9 375)
|
(9 438)
|
(9 507)
|
(9 556)
|
(9 477)
|
(9 283)
|
(9 120)
|
(8 809)
|
(8 567)
|
(8 208)
|
(7 794)
|
(7 338)
|
(7 016)
|
(6 867)
|
(6 734)
|
(6 606)
|
(6 473)
|
(6 353)
|
(6 283)
|
(6 135)
|
(5 930)
|
(5 832)
|
(5 751)
|
(5 631)
|
(5 611)
|
(5 572)
|
(5 575)
|
(5 571)
|
(5 600)
|
(5 621)
|
(5 667)
|
(5 690)
|
(5 735)
|
(5 720)
|
(5 756)
|
(5 734)
|
(5 718)
|
(5 733)
|
(5 734)
|
(5 713)
|
(5 712)
|
(5 703)
|
(5 700)
|
|
| Depreciation & Amortization |
(120)
|
(120)
|
(118)
|
(115)
|
(123)
|
(127)
|
(133)
|
(133)
|
(143)
|
(147)
|
(149)
|
(149)
|
(153)
|
(157)
|
(161)
|
(157)
|
(167)
|
(173)
|
(177)
|
(179)
|
(185)
|
(191)
|
(246)
|
(311)
|
(384)
|
(456)
|
(486)
|
(499)
|
(514)
|
(533)
|
(548)
|
(551)
|
(575)
|
(582)
|
(586)
|
(595)
|
(609)
|
(621)
|
(635)
|
(653)
|
(669)
|
(687)
|
(708)
|
(726)
|
(741)
|
(752)
|
(763)
|
(771)
|
(878)
|
(1 001)
|
(1 087)
|
(1 181)
|
(1 180)
|
(1 157)
|
(1 166)
|
(1 172)
|
(1 174)
|
(1 159)
|
(1 136)
|
(1 100)
|
(1 038)
|
(985)
|
(926)
|
(861)
|
(806)
|
(760)
|
(727)
|
(700)
|
(672)
|
(648)
|
(626)
|
(608)
|
(600)
|
(588)
|
(576)
|
(558)
|
(552)
|
(544)
|
(542)
|
(540)
|
(530)
|
(530)
|
(530)
|
(534)
|
(538)
|
(529)
|
(520)
|
(505)
|
(488)
|
(489)
|
(478)
|
(486)
|
(476)
|
(456)
|
(447)
|
(426)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(433)
|
(9)
|
(9)
|
0
|
(541)
|
0
|
0
|
0
|
(639)
|
0
|
0
|
0
|
(731)
|
0
|
0
|
0
|
(856)
|
(2)
|
0
|
0
|
(1 423)
|
0
|
0
|
0
|
(2 099)
|
0
|
0
|
0
|
(2 129)
|
(13)
|
(12)
|
(13)
|
(2 296)
|
0
|
0
|
40
|
(2 452)
|
90
|
106
|
97
|
(2 743)
|
(1 296)
|
(2 008)
|
(2 679)
|
(2 656)
|
(2 957)
|
(3 281)
|
(3 658)
|
(4 009)
|
(4 119)
|
(4 155)
|
(4 213)
|
(4 301)
|
(4 395)
|
(4 365)
|
(4 311)
|
(4 132)
|
(4 073)
|
(4 048)
|
(3 936)
|
(3 812)
|
(3 696)
|
(3 574)
|
(3 521)
|
(3 476)
|
(3 390)
|
(3 401)
|
(3 348)
|
(3 264)
|
(3 203)
|
(3 049)
|
(2 979)
|
(2 940)
|
(2 951)
|
(2 931)
|
(2 914)
|
(2 932)
|
(3 072)
|
(3 187)
|
(3 299)
|
(3 316)
|
(3 318)
|
(3 324)
|
(3 349)
|
(3 366)
|
(3 398)
|
(3 444)
|
(3 601)
|
(3 625)
|
(3 662)
|
(3 665)
|
(3 487)
|
(3 413)
|
|
| Operating Income |
204
N/A
|
218
+7%
|
233
+7%
|
245
+5%
|
245
0%
|
255
+4%
|
277
+9%
|
296
+7%
|
308
+4%
|
322
+5%
|
334
+4%
|
345
+3%
|
360
+4%
|
377
+5%
|
392
+4%
|
398
+2%
|
421
+6%
|
432
+3%
|
377
-13%
|
385
+2%
|
389
+1%
|
395
+2%
|
536
+36%
|
478
-11%
|
598
+25%
|
710
+19%
|
776
+9%
|
971
+25%
|
986
+2%
|
1 019
+3%
|
1 037
+2%
|
1 065
+3%
|
1 072
+1%
|
1 091
+2%
|
1 109
+2%
|
1 121
+1%
|
1 131
+1%
|
1 139
+1%
|
1 138
0%
|
1 134
0%
|
1 203
+6%
|
1 204
+0%
|
1 208
+0%
|
1 210
+0%
|
1 149
-5%
|
1 081
-6%
|
1 068
-1%
|
1 031
-3%
|
921
-11%
|
1 051
+14%
|
1 223
+16%
|
1 481
+21%
|
1 709
+15%
|
1 798
+5%
|
1 702
-5%
|
1 409
-17%
|
1 315
-7%
|
1 138
-13%
|
982
-14%
|
1 075
+9%
|
1 044
-3%
|
980
-6%
|
909
-7%
|
214
-76%
|
178
-17%
|
191
+7%
|
256
+34%
|
890
+248%
|
877
-1%
|
816
-7%
|
845
+4%
|
904
+7%
|
829
-8%
|
538
-35%
|
601
+12%
|
577
-4%
|
687
+19%
|
1 141
+66%
|
1 182
+4%
|
1 279
+8%
|
1 244
-3%
|
1 040
-16%
|
854
-18%
|
719
-16%
|
679
-6%
|
801
+18%
|
864
+8%
|
870
+1%
|
929
+7%
|
944
+2%
|
807
-15%
|
843
+4%
|
855
+1%
|
880
+3%
|
1 082
+23%
|
1 082
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(85)
|
(76)
|
(68)
|
(65)
|
(65)
|
(65)
|
(69)
|
(70)
|
(74)
|
(76)
|
(75)
|
(77)
|
(83)
|
(88)
|
(94)
|
(90)
|
(97)
|
(97)
|
(94)
|
(97)
|
(101)
|
(107)
|
(210)
|
(352)
|
(475)
|
(588)
|
(622)
|
(610)
|
(610)
|
(616)
|
(613)
|
(607)
|
(608)
|
(608)
|
(607)
|
(602)
|
(600)
|
(602)
|
(600)
|
(595)
|
(590)
|
(577)
|
(577)
|
(581)
|
(581)
|
(588)
|
(579)
|
(570)
|
(643)
|
(740)
|
(835)
|
(924)
|
(934)
|
(909)
|
(902)
|
(910)
|
(917)
|
(837)
|
(836)
|
(825)
|
(820)
|
(916)
|
(920)
|
(915)
|
(910)
|
(906)
|
(924)
|
(954)
|
(984)
|
(1 014)
|
(1 019)
|
(1 026)
|
(1 027)
|
(1 028)
|
(1 024)
|
(1 021)
|
(987)
|
(941)
|
(875)
|
(824)
|
(816)
|
(818)
|
(844)
|
(725)
|
(717)
|
(706)
|
(700)
|
(822)
|
(827)
|
(835)
|
(843)
|
(850)
|
(859)
|
(857)
|
(855)
|
(861)
|
|
| Non-Reccuring Items |
0
|
0
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
(27)
|
(29)
|
(29)
|
(1)
|
(2)
|
1
|
1
|
1
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(66)
|
(129)
|
(129)
|
(181)
|
(125)
|
(63)
|
(63)
|
(109)
|
(115)
|
(211)
|
(211)
|
(190)
|
(215)
|
(134)
|
(143)
|
(66)
|
(88)
|
(91)
|
(1 751)
|
(1 800)
|
(1 965)
|
(2 178)
|
(606)
|
(595)
|
(2 132)
|
(1 938)
|
(1 953)
|
(2 057)
|
(651)
|
(688)
|
(617)
|
(509)
|
(308)
|
(287)
|
189
|
342
|
866
|
906
|
462
|
361
|
44
|
91
|
108
|
236
|
355
|
341
|
346
|
174
|
159
|
120
|
123
|
(118)
|
(276)
|
(234)
|
127
|
340
|
503
|
|
| Pre-Tax Income |
120
N/A
|
142
+18%
|
156
+10%
|
171
+9%
|
180
+5%
|
190
+6%
|
208
+10%
|
226
+9%
|
234
+4%
|
247
+5%
|
258
+4%
|
266
+3%
|
277
+4%
|
288
+4%
|
297
+3%
|
308
+4%
|
324
+5%
|
335
+3%
|
283
-16%
|
288
+2%
|
287
0%
|
288
+0%
|
298
+4%
|
100
-66%
|
95
-6%
|
93
-2%
|
153
+65%
|
359
+134%
|
377
+5%
|
404
+7%
|
426
+5%
|
448
+5%
|
464
+3%
|
483
+4%
|
502
+4%
|
519
+3%
|
531
+2%
|
537
+1%
|
538
+0%
|
474
-12%
|
483
+2%
|
497
+3%
|
449
-10%
|
504
+12%
|
505
+0%
|
430
-15%
|
380
-12%
|
346
-9%
|
67
-81%
|
100
+49%
|
198
+98%
|
342
+73%
|
641
+87%
|
746
+16%
|
734
-2%
|
411
-44%
|
307
-25%
|
(1 450)
N/A
|
(1 654)
-14%
|
(1 715)
-4%
|
(1 954)
-14%
|
(542)
+72%
|
(606)
-12%
|
(2 833)
-367%
|
(2 670)
+6%
|
(2 668)
+0%
|
(2 725)
-2%
|
(715)
+74%
|
(795)
-11%
|
(815)
-3%
|
(683)
+16%
|
(430)
+37%
|
(485)
-13%
|
(301)
+38%
|
(81)
+73%
|
422
N/A
|
606
+44%
|
662
+9%
|
668
+1%
|
499
-25%
|
519
+4%
|
330
-36%
|
246
-25%
|
349
+42%
|
303
-13%
|
441
+46%
|
338
-23%
|
207
-39%
|
222
+7%
|
232
+5%
|
(154)
N/A
|
(283)
-84%
|
(238)
+16%
|
150
N/A
|
567
+278%
|
724
+28%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(55)
|
(62)
|
(67)
|
(70)
|
(73)
|
(77)
|
(83)
|
(90)
|
(94)
|
(98)
|
(102)
|
(104)
|
(108)
|
(112)
|
(115)
|
(120)
|
(126)
|
(130)
|
(109)
|
(110)
|
(110)
|
(110)
|
(114)
|
(42)
|
(37)
|
(34)
|
(54)
|
(125)
|
(130)
|
(137)
|
(143)
|
(142)
|
(145)
|
(151)
|
(157)
|
(164)
|
(168)
|
(170)
|
(164)
|
(138)
|
(139)
|
(144)
|
(133)
|
(158)
|
(161)
|
(133)
|
(115)
|
(104)
|
1
|
(10)
|
(42)
|
(82)
|
(194)
|
(235)
|
(234)
|
(116)
|
(87)
|
125
|
192
|
104
|
130
|
7
|
37
|
481
|
488
|
511
|
348
|
11
|
(4)
|
(39)
|
139
|
(160)
|
29
|
84
|
(10)
|
185
|
(67)
|
(179)
|
(169)
|
(131)
|
(86)
|
(232)
|
(292)
|
(170)
|
(175)
|
(13)
|
38
|
(191)
|
(192)
|
(178)
|
(95)
|
(79)
|
(94)
|
(188)
|
(79)
|
(48)
|
|
| Income from Continuing Operations |
65
|
79
|
90
|
101
|
106
|
113
|
125
|
135
|
141
|
149
|
156
|
162
|
169
|
177
|
182
|
188
|
198
|
206
|
174
|
178
|
178
|
178
|
185
|
58
|
58
|
60
|
100
|
234
|
247
|
266
|
283
|
306
|
318
|
332
|
345
|
355
|
363
|
367
|
375
|
336
|
344
|
353
|
316
|
346
|
345
|
296
|
266
|
242
|
68
|
90
|
156
|
260
|
447
|
511
|
500
|
295
|
220
|
(1 325)
|
(1 462)
|
(1 611)
|
(1 824)
|
(535)
|
(569)
|
(2 352)
|
(2 182)
|
(2 157)
|
(2 377)
|
(704)
|
(799)
|
(854)
|
(544)
|
(590)
|
(456)
|
(217)
|
(91)
|
607
|
539
|
483
|
499
|
368
|
433
|
98
|
(46)
|
179
|
128
|
428
|
376
|
16
|
30
|
54
|
(249)
|
(362)
|
(332)
|
(38)
|
488
|
676
|
|
| 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
|
(9)
|
(16)
|
(24)
|
(35)
|
(40)
|
(47)
|
(54)
|
(63)
|
(64)
|
(66)
|
(65)
|
(68)
|
(71)
|
(72)
|
(76)
|
(76)
|
(83)
|
(83)
|
(79)
|
(80)
|
(73)
|
(72)
|
(75)
|
(76)
|
(73)
|
(84)
|
(99)
|
(111)
|
(117)
|
(112)
|
(102)
|
(101)
|
(105)
|
(108)
|
(108)
|
(95)
|
(93)
|
(82)
|
(79)
|
(63)
|
(61)
|
(65)
|
(62)
|
(84)
|
(82)
|
(84)
|
(86)
|
(85)
|
(83)
|
(85)
|
(82)
|
(96)
|
(110)
|
(118)
|
(135)
|
(138)
|
(139)
|
(136)
|
(145)
|
(133)
|
(132)
|
(144)
|
(141)
|
(149)
|
(153)
|
(152)
|
(149)
|
(154)
|
(155)
|
(154)
|
(159)
|
(167)
|
|
| Net Income (Common) |
61
N/A
|
76
+24%
|
86
+13%
|
100
+17%
|
106
+6%
|
113
+6%
|
124
+10%
|
131
+5%
|
139
+6%
|
146
+6%
|
147
+0%
|
151
+3%
|
147
-3%
|
149
+1%
|
160
+7%
|
168
+5%
|
186
+10%
|
197
+6%
|
163
-18%
|
168
+3%
|
169
+0%
|
170
+1%
|
172
+1%
|
30
-83%
|
36
+20%
|
30
-16%
|
70
+132%
|
218
+211%
|
217
0%
|
229
+5%
|
238
+4%
|
243
+2%
|
254
+5%
|
265
+4%
|
276
+4%
|
280
+2%
|
271
-3%
|
237
-13%
|
241
+2%
|
202
-16%
|
216
+7%
|
264
+22%
|
234
-11%
|
266
+14%
|
269
+1%
|
216
-20%
|
176
-19%
|
141
-20%
|
(50)
N/A
|
(38)
+24%
|
20
N/A
|
92
+360%
|
283
+208%
|
352
+24%
|
342
-3%
|
158
-54%
|
91
-42%
|
(1 452)
N/A
|
(1 583)
-9%
|
(1 721)
-9%
|
(1 931)
-12%
|
(636)
+67%
|
(667)
-5%
|
(2 459)
-269%
|
(2 285)
+7%
|
(2 258)
+1%
|
(2 473)
-10%
|
(788)
+68%
|
(881)
-12%
|
(938)
-6%
|
(630)
+33%
|
(675)
-7%
|
(539)
+20%
|
(302)
+44%
|
(173)
+43%
|
511
N/A
|
429
-16%
|
365
-15%
|
364
0%
|
230
-37%
|
294
+28%
|
(38)
N/A
|
(191)
-403%
|
46
N/A
|
(4)
N/A
|
284
N/A
|
235
-17%
|
(133)
N/A
|
(123)
+8%
|
(98)
+20%
|
(398)
-306%
|
(516)
-30%
|
(487)
+6%
|
(192)
+61%
|
329
N/A
|
509
+55%
|
|
| EPS (Diluted) |
0.56
N/A
|
0.75
+34%
|
0.89
+19%
|
0.92
+3%
|
0.98
+7%
|
1.03
+5%
|
1.14
+11%
|
1.21
+6%
|
1.27
+5%
|
1.34
+6%
|
1.35
+1%
|
1.42
+5%
|
1.49
+5%
|
1.49
N/A
|
1.62
+9%
|
1.69
+4%
|
1.88
+11%
|
2.04
+9%
|
1.62
-21%
|
1.75
+8%
|
1.78
+2%
|
1.79
+1%
|
1.74
-3%
|
0.31
-82%
|
0.38
+23%
|
0.31
-18%
|
0.73
+135%
|
2.31
+216%
|
2.38
+3%
|
2.5
+5%
|
2.58
+3%
|
2.65
+3%
|
2.73
+3%
|
2.79
+2%
|
2.97
+6%
|
3.01
+1%
|
2.94
-2%
|
2.57
-13%
|
2.67
+4%
|
2.21
-17%
|
2.43
+10%
|
2.95
+21%
|
2.6
-12%
|
2.96
+14%
|
2.92
-1%
|
2.22
-24%
|
1.85
-17%
|
1.5
-19%
|
-0.46
N/A
|
-0.33
+28%
|
0.17
N/A
|
0.81
+376%
|
2.45
+202%
|
3.03
+24%
|
2.93
-3%
|
1.37
-53%
|
0.82
-40%
|
-13.09
N/A
|
-14.27
-9%
|
-15.5
-9%
|
-17.34
-12%
|
-5.68
+67%
|
-5.96
-5%
|
-21.95
-268%
|
-20.34
+7%
|
-20.01
+2%
|
-21.9
-9%
|
-6.99
+68%
|
-7.79
-11%
|
-8.23
-6%
|
-5.53
+33%
|
-5.93
-7%
|
-4.73
+20%
|
-2.62
+45%
|
-1.49
+43%
|
4.38
N/A
|
3.41
-22%
|
2.79
-18%
|
2.78
0%
|
1.76
-37%
|
2.3
+31%
|
-0.29
N/A
|
-1.47
-407%
|
0.35
N/A
|
-0.03
N/A
|
2.17
N/A
|
1.79
-18%
|
-1.02
N/A
|
-0.94
+8%
|
-0.75
+20%
|
-3
-300%
|
-3.91
-30%
|
-3.68
+6%
|
-1.42
+61%
|
2.43
N/A
|
3.77
+55%
|
|