Quanta Services Inc
NYSE:PWR
Income Statement
Earnings Waterfall
Quanta Services Inc
Income Statement
Quanta Services 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 |
35
|
34
|
34
|
36
|
36
|
36
|
34
|
32
|
30
|
28
|
27
|
25
|
25
|
24
|
24
|
24
|
24
|
28
|
27
|
27
|
26
|
22
|
22
|
39
|
26
|
30
|
34
|
32
|
25
|
18
|
11
|
11
|
11
|
10
|
7
|
5
|
2
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
6
|
6
|
8
|
10
|
12
|
14
|
15
|
15
|
16
|
18
|
21
|
24
|
29
|
32
|
37
|
44
|
51
|
60
|
67
|
67
|
60
|
53
|
45
|
43
|
48
|
54
|
69
|
81
|
97
|
113
|
124
|
141
|
161
|
175
|
187
|
186
|
183
|
196
|
203
|
216
|
230
|
242
|
261
|
|
| Revenue |
1 945
N/A
|
1 874
-4%
|
1 806
-4%
|
1 751
-3%
|
1 669
-5%
|
1 644
-1%
|
1 644
0%
|
1 643
0%
|
1 631
-1%
|
1 612
-1%
|
1 639
+2%
|
1 627
-1%
|
1 644
+1%
|
1 694
+3%
|
1 754
+4%
|
1 842
+5%
|
1 983
+8%
|
2 048
+3%
|
2 048
+0%
|
2 110
+3%
|
2 182
+3%
|
2 230
+2%
|
2 362
+6%
|
2 656
+12%
|
2 932
+10%
|
3 340
+14%
|
3 738
+12%
|
3 780
+1%
|
3 674
-3%
|
3 527
-4%
|
3 254
-8%
|
3 318
+2%
|
3 328
+0%
|
3 385
+2%
|
3 810
+13%
|
3 629
-5%
|
3 730
+3%
|
3 871
+4%
|
3 915
+1%
|
4 194
+7%
|
4 674
+11%
|
5 049
+8%
|
5 330
+6%
|
5 920
+11%
|
6 177
+4%
|
6 265
+1%
|
6 379
+2%
|
6 412
+1%
|
6 561
+2%
|
6 925
+6%
|
7 426
+7%
|
7 747
+4%
|
7 873
+2%
|
7 907
+0%
|
7 701
-3%
|
7 572
-2%
|
7 425
-2%
|
7 345
-1%
|
7 448
+1%
|
7 651
+3%
|
8 116
+6%
|
8 524
+5%
|
9 091
+7%
|
9 466
+4%
|
9 706
+3%
|
10 162
+5%
|
10 538
+4%
|
11 171
+6%
|
11 561
+3%
|
11 744
+2%
|
12 112
+3%
|
12 112
+0%
|
12 069
0%
|
11 736
-3%
|
11 403
-3%
|
11 203
-2%
|
11 142
-1%
|
11 636
+4%
|
11 969
+3%
|
12 980
+8%
|
14 242
+10%
|
15 474
+9%
|
16 581
+7%
|
17 074
+3%
|
17 537
+3%
|
18 354
+5%
|
19 515
+6%
|
20 882
+7%
|
21 485
+3%
|
22 031
+3%
|
22 903
+4%
|
23 673
+3%
|
24 874
+5%
|
26 053
+5%
|
27 191
+4%
|
28 480
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 565)
|
(1 556)
|
(1 544)
|
(1 514)
|
(1 470)
|
(1 440)
|
(1 439)
|
(1 443)
|
(1 442)
|
(1 430)
|
(1 453)
|
(1 445)
|
(1 453)
|
(1 496)
|
(1 534)
|
(1 588)
|
(1 703)
|
(1 742)
|
(1 740)
|
(1 797)
|
(1 851)
|
(1 893)
|
(1 993)
|
(2 227)
|
(2 456)
|
(2 792)
|
(3 119)
|
(3 145)
|
(3 046)
|
(2 920)
|
(2 685)
|
(2 725)
|
(2 722)
|
(2 761)
|
(3 144)
|
(3 040)
|
(3 199)
|
(3 341)
|
(3 381)
|
(3 632)
|
(3 997)
|
(4 313)
|
(4 537)
|
(4 983)
|
(5 187)
|
(5 247)
|
(5 339)
|
(5 425)
|
(5 557)
|
(5 898)
|
(6 334)
|
(6 578)
|
(6 723)
|
(6 793)
|
(6 689)
|
(6 649)
|
(6 536)
|
(6 483)
|
(6 518)
|
(6 638)
|
(7 039)
|
(7 345)
|
(7 864)
|
(8 225)
|
(8 429)
|
(8 854)
|
(9 155)
|
(9 691)
|
(10 018)
|
(10 215)
|
(10 535)
|
(10 512)
|
(10 501)
|
(10 132)
|
(9 765)
|
(9 542)
|
(9 441)
|
(9 842)
|
(10 148)
|
(11 027)
|
(12 114)
|
(13 169)
|
(14 121)
|
(14 545)
|
(14 983)
|
(15 700)
|
(16 703)
|
(17 945)
|
(18 498)
|
(18 956)
|
(19 663)
|
(20 162)
|
(21 153)
|
(22 135)
|
(23 070)
|
(24 205)
|
|
| Gross Profit |
381
N/A
|
318
-16%
|
262
-18%
|
237
-10%
|
199
-16%
|
204
+3%
|
205
+0%
|
200
-2%
|
189
-6%
|
182
-4%
|
185
+2%
|
181
-2%
|
191
+5%
|
198
+4%
|
220
+11%
|
255
+16%
|
280
+10%
|
305
+9%
|
308
+1%
|
313
+2%
|
331
+6%
|
337
+2%
|
369
+10%
|
429
+16%
|
475
+11%
|
548
+15%
|
619
+13%
|
635
+3%
|
628
-1%
|
607
-3%
|
569
-6%
|
593
+4%
|
605
+2%
|
624
+3%
|
666
+7%
|
590
-11%
|
531
-10%
|
529
0%
|
534
+1%
|
562
+5%
|
677
+21%
|
736
+9%
|
793
+8%
|
938
+18%
|
990
+6%
|
1 018
+3%
|
1 039
+2%
|
987
-5%
|
1 005
+2%
|
1 028
+2%
|
1 091
+6%
|
1 169
+7%
|
1 151
-2%
|
1 114
-3%
|
1 012
-9%
|
924
-9%
|
889
-4%
|
862
-3%
|
929
+8%
|
1 014
+9%
|
1 077
+6%
|
1 179
+9%
|
1 227
+4%
|
1 242
+1%
|
1 277
+3%
|
1 308
+2%
|
1 383
+6%
|
1 480
+7%
|
1 543
+4%
|
1 529
-1%
|
1 577
+3%
|
1 600
+1%
|
1 568
-2%
|
1 604
+2%
|
1 638
+2%
|
1 661
+1%
|
1 702
+2%
|
1 794
+5%
|
1 821
+2%
|
1 953
+7%
|
2 129
+9%
|
2 305
+8%
|
2 460
+7%
|
2 529
+3%
|
2 554
+1%
|
2 654
+4%
|
2 812
+6%
|
2 937
+4%
|
2 987
+2%
|
3 075
+3%
|
3 240
+5%
|
3 511
+8%
|
3 721
+6%
|
3 918
+5%
|
4 121
+5%
|
4 275
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(223)
|
(215)
|
(232)
|
(229)
|
(214)
|
(213)
|
(184)
|
(178)
|
(182)
|
(165)
|
(170)
|
(172)
|
(170)
|
(174)
|
(179)
|
(187)
|
(185)
|
(187)
|
(182)
|
(182)
|
(245)
|
(191)
|
(211)
|
(259)
|
(291)
|
(329)
|
(354)
|
(346)
|
(343)
|
(335)
|
(322)
|
(351)
|
(360)
|
(373)
|
(392)
|
(346)
|
(364)
|
(362)
|
(367)
|
(367)
|
(376)
|
(395)
|
(419)
|
(473)
|
(484)
|
(494)
|
(501)
|
(511)
|
(569)
|
(588)
|
(662)
|
(740)
|
(717)
|
(732)
|
(681)
|
(628)
|
(698)
|
(705)
|
(723)
|
(685)
|
(718)
|
(746)
|
(783)
|
(805)
|
(898)
|
(916)
|
(939)
|
(890)
|
(958)
|
(989)
|
(1 020)
|
(1 031)
|
(1 052)
|
(1 048)
|
(1 055)
|
(1 075)
|
(1 083)
|
(1 129)
|
(1 154)
|
(1 328)
|
(1 515)
|
(1 650)
|
(1 766)
|
(1 695)
|
(1 721)
|
(1 728)
|
(1 774)
|
(1 851)
|
(1 874)
|
(1 933)
|
(2 069)
|
(2 215)
|
(2 342)
|
(2 481)
|
(2 599)
|
(2 719)
|
|
| Selling, General & Administrative |
(203)
|
(202)
|
(226)
|
(229)
|
(214)
|
(213)
|
(184)
|
(178)
|
(182)
|
(165)
|
(170)
|
(172)
|
(170)
|
(174)
|
(179)
|
(186)
|
(185)
|
(187)
|
(182)
|
(181)
|
(188)
|
(189)
|
(204)
|
(241)
|
(262)
|
(292)
|
(312)
|
(309)
|
(312)
|
(309)
|
(300)
|
(312)
|
(320)
|
(329)
|
(340)
|
(308)
|
(318)
|
(326)
|
(336)
|
(338)
|
(344)
|
(360)
|
(382)
|
(435)
|
(450)
|
(464)
|
(475)
|
(485)
|
(540)
|
(556)
|
(628)
|
(705)
|
(682)
|
(697)
|
(646)
|
(593)
|
(606)
|
(613)
|
(631)
|
(653)
|
(679)
|
(709)
|
(746)
|
(778)
|
(809)
|
(829)
|
(852)
|
(858)
|
(874)
|
(892)
|
(913)
|
(956)
|
(955)
|
(965)
|
(972)
|
(997)
|
(1 010)
|
(1 045)
|
(1 068)
|
(1 156)
|
(1 237)
|
(1 291)
|
(1 363)
|
(1 337)
|
(1 396)
|
(1 457)
|
(1 496)
|
(1 555)
|
(1 573)
|
(1 621)
|
(1 718)
|
(1 825)
|
(1 916)
|
(2 012)
|
(2 101)
|
(2 189)
|
|
| Depreciation & Amortization |
(20)
|
(13)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(6)
|
(19)
|
(29)
|
(38)
|
(42)
|
(36)
|
(31)
|
(26)
|
(22)
|
(39)
|
(40)
|
(44)
|
(52)
|
(38)
|
(38)
|
(36)
|
(31)
|
(29)
|
(32)
|
(34)
|
(36)
|
(38)
|
(34)
|
(30)
|
(26)
|
(26)
|
(28)
|
(32)
|
(34)
|
(34)
|
(35)
|
(35)
|
(35)
|
(35)
|
(34)
|
(33)
|
(33)
|
(32)
|
(31)
|
(29)
|
(30)
|
(32)
|
(36)
|
(40)
|
(42)
|
(44)
|
(46)
|
(48)
|
(53)
|
(62)
|
(67)
|
(72)
|
(77)
|
(77)
|
(80)
|
(84)
|
(87)
|
(165)
|
(260)
|
(346)
|
(391)
|
(354)
|
(311)
|
(273)
|
(277)
|
(289)
|
(294)
|
(303)
|
(342)
|
(383)
|
(415)
|
(449)
|
(472)
|
(499)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(58)
|
(58)
|
(58)
|
0
|
(8)
|
(8)
|
(8)
|
5
|
(53)
|
(47)
|
(45)
|
11
|
(38)
|
(49)
|
(54)
|
(13)
|
(30)
|
(10)
|
(6)
|
(1)
|
7
|
0
|
1
|
(7)
|
(18)
|
(13)
|
(12)
|
(4)
|
(14)
|
2
|
(1)
|
(7)
|
(7)
|
(8)
|
(9)
|
(7)
|
(11)
|
(20)
|
(26)
|
(31)
|
|
| Operating Income |
158
N/A
|
103
-35%
|
30
-71%
|
7
-75%
|
(16)
N/A
|
(9)
+42%
|
21
N/A
|
22
+2%
|
7
-70%
|
17
+163%
|
15
-10%
|
10
-36%
|
20
+106%
|
24
+21%
|
41
+68%
|
68
+65%
|
95
+41%
|
119
+24%
|
126
+6%
|
131
+4%
|
86
-34%
|
146
+69%
|
159
+9%
|
169
+7%
|
184
+9%
|
219
+19%
|
265
+21%
|
289
+9%
|
285
-1%
|
273
-4%
|
247
-9%
|
242
-2%
|
246
+2%
|
251
+2%
|
274
+9%
|
244
-11%
|
168
-31%
|
168
+0%
|
167
0%
|
195
+17%
|
301
+54%
|
341
+14%
|
374
+10%
|
465
+24%
|
506
+9%
|
524
+4%
|
538
+3%
|
476
-12%
|
436
-8%
|
440
+1%
|
430
-2%
|
429
0%
|
434
+1%
|
382
-12%
|
332
-13%
|
296
-11%
|
191
-36%
|
157
-18%
|
207
+31%
|
329
+59%
|
359
+9%
|
433
+21%
|
443
+2%
|
437
-1%
|
379
-13%
|
392
+3%
|
444
+13%
|
590
+33%
|
585
-1%
|
540
-8%
|
557
+3%
|
569
+2%
|
516
-9%
|
557
+8%
|
583
+5%
|
586
+1%
|
619
+6%
|
665
+8%
|
667
+0%
|
625
-6%
|
613
-2%
|
655
+7%
|
693
+6%
|
834
+20%
|
833
0%
|
925
+11%
|
1 038
+12%
|
1 086
+5%
|
1 113
+2%
|
1 142
+3%
|
1 170
+2%
|
1 296
+11%
|
1 379
+6%
|
1 436
+4%
|
1 523
+6%
|
1 556
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(35)
|
(34)
|
(34)
|
(36)
|
(36)
|
(36)
|
(34)
|
(31)
|
(30)
|
(27)
|
(26)
|
(23)
|
(23)
|
(21)
|
(19)
|
(17)
|
(15)
|
(17)
|
(15)
|
(13)
|
(11)
|
(4)
|
(3)
|
(19)
|
(6)
|
(14)
|
(22)
|
(22)
|
(18)
|
(13)
|
(8)
|
(9)
|
(10)
|
(9)
|
(6)
|
(3)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
113
|
114
|
113
|
112
|
(1)
|
(3)
|
(4)
|
(5)
|
(7)
|
(9)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(18)
|
(20)
|
(23)
|
(27)
|
(31)
|
(35)
|
(42)
|
(49)
|
(59)
|
(66)
|
(66)
|
(57)
|
(45)
|
(31)
|
(25)
|
(21)
|
(22)
|
(22)
|
(26)
|
(74)
|
(116)
|
(139)
|
(157)
|
(142)
|
(127)
|
(133)
|
(127)
|
(124)
|
(130)
|
(124)
|
(137)
|
(146)
|
(161)
|
(199)
|
|
| Non-Reccuring Items |
0
|
(167)
|
(167)
|
(167)
|
(167)
|
0
|
0
|
(42)
|
(42)
|
(42)
|
(42)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(2)
|
(2)
|
(55)
|
0
|
(57)
|
(57)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(14)
|
0
|
(16)
|
(15)
|
5
|
0
|
4
|
4
|
(6)
|
0
|
(6)
|
(6)
|
(14)
|
0
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
2
|
0
|
1
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
(0)
|
1
|
0
|
1
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
(3)
|
(5)
|
(17)
|
(26)
|
(39)
|
(47)
|
24
|
41
|
57
|
83
|
15
|
20
|
23
|
12
|
25
|
22
|
24
|
25
|
22
|
12
|
8
|
23
|
29
|
33
|
27
|
17
|
38
|
37
|
44
|
40
|
12
|
15
|
25
|
33
|
|
| Pre-Tax Income |
123
N/A
|
(96)
N/A
|
(171)
-79%
|
(194)
-13%
|
(220)
-14%
|
(49)
+78%
|
(14)
+70%
|
(53)
-267%
|
(67)
-26%
|
(54)
+19%
|
(54)
+1%
|
(13)
+76%
|
(1)
+95%
|
5
N/A
|
24
+334%
|
52
+120%
|
77
+50%
|
100
+29%
|
109
+10%
|
63
-42%
|
75
+19%
|
85
+13%
|
98
+16%
|
150
+52%
|
178
+19%
|
205
+15%
|
244
+19%
|
267
+10%
|
267
0%
|
260
-3%
|
241
-7%
|
234
-3%
|
237
+1%
|
235
-1%
|
261
+11%
|
234
-10%
|
167
-29%
|
169
+1%
|
166
-1%
|
194
+16%
|
299
+55%
|
339
+13%
|
373
+10%
|
465
+24%
|
505
+9%
|
524
+4%
|
537
+3%
|
588
+9%
|
550
-7%
|
552
+0%
|
542
-2%
|
427
-21%
|
429
+1%
|
377
-12%
|
325
-14%
|
229
-30%
|
180
-21%
|
144
-20%
|
194
+35%
|
308
+58%
|
344
+12%
|
418
+21%
|
422
+1%
|
354
-16%
|
339
-4%
|
339
0%
|
375
+11%
|
458
+22%
|
566
+24%
|
531
-6%
|
555
+4%
|
572
+3%
|
465
-19%
|
503
+8%
|
546
+8%
|
571
+5%
|
619
+8%
|
671
+8%
|
674
+0%
|
623
-8%
|
609
-2%
|
587
-4%
|
579
-1%
|
704
+22%
|
706
+0%
|
804
+14%
|
926
+15%
|
970
+5%
|
1 024
+6%
|
1 055
+3%
|
1 085
+3%
|
1 212
+12%
|
1 254
+3%
|
1 305
+4%
|
1 386
+6%
|
1 390
+0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(56)
|
(32)
|
9
|
20
|
31
|
27
|
6
|
18
|
25
|
18
|
17
|
3
|
(2)
|
(1)
|
(11)
|
(22)
|
(35)
|
(43)
|
(44)
|
(47)
|
(36)
|
(41)
|
(30)
|
(28)
|
(54)
|
(66)
|
(99)
|
(110)
|
(109)
|
(106)
|
(75)
|
(70)
|
(71)
|
(69)
|
(95)
|
(89)
|
(62)
|
(63)
|
(69)
|
(63)
|
(102)
|
(114)
|
(116)
|
(159)
|
(172)
|
(179)
|
(182)
|
(197)
|
(184)
|
(183)
|
(178)
|
(139)
|
(141)
|
(131)
|
(126)
|
(97)
|
(80)
|
(63)
|
(86)
|
(107)
|
(116)
|
(142)
|
(130)
|
(106)
|
(101)
|
(90)
|
(91)
|
(168)
|
(194)
|
(205)
|
(217)
|
(165)
|
(138)
|
(130)
|
(145)
|
(119)
|
(117)
|
(125)
|
(116)
|
(131)
|
(124)
|
(124)
|
(135)
|
(192)
|
(182)
|
(210)
|
(215)
|
(219)
|
(244)
|
(250)
|
(255)
|
(285)
|
(304)
|
(313)
|
(351)
|
(348)
|
|
| Income from Continuing Operations |
67
|
(127)
|
(162)
|
(174)
|
(189)
|
(22)
|
(8)
|
(35)
|
(42)
|
(35)
|
(37)
|
(9)
|
(3)
|
4
|
13
|
29
|
43
|
56
|
66
|
16
|
39
|
44
|
68
|
122
|
124
|
140
|
145
|
158
|
158
|
154
|
166
|
164
|
166
|
166
|
166
|
145
|
105
|
106
|
98
|
130
|
197
|
225
|
257
|
306
|
332
|
345
|
355
|
391
|
366
|
369
|
364
|
288
|
288
|
246
|
198
|
131
|
100
|
81
|
109
|
200
|
228
|
276
|
292
|
248
|
238
|
249
|
284
|
290
|
372
|
326
|
338
|
407
|
327
|
374
|
400
|
452
|
502
|
546
|
558
|
492
|
486
|
463
|
444
|
512
|
524
|
594
|
711
|
751
|
780
|
805
|
831
|
927
|
950
|
992
|
1 036
|
1 042
|
|
| 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)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(8)
|
(12)
|
(15)
|
(17)
|
(17)
|
(16)
|
(17)
|
(17)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(19)
|
(18)
|
(15)
|
(11)
|
(7)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(4)
|
(5)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(11)
|
(10)
|
(20)
|
(22)
|
(15)
|
(15)
|
(6)
|
(12)
|
(15)
|
(20)
|
(22)
|
(19)
|
(20)
|
(18)
|
(14)
|
|
| Net Income (Common) |
(380)
N/A
|
(574)
-51%
|
(608)
-6%
|
(628)
-3%
|
(195)
+69%
|
(28)
+86%
|
(14)
+50%
|
(33)
-137%
|
(42)
-27%
|
(35)
+15%
|
(37)
-4%
|
(9)
+75%
|
(3)
+71%
|
4
N/A
|
13
+207%
|
30
+129%
|
43
+44%
|
57
+34%
|
66
+17%
|
17
-74%
|
41
+134%
|
45
+10%
|
72
+60%
|
125
+73%
|
126
+1%
|
142
+13%
|
145
+2%
|
158
+9%
|
157
0%
|
153
-3%
|
165
+8%
|
162
-2%
|
165
+1%
|
164
0%
|
163
0%
|
153
-6%
|
112
-27%
|
111
-1%
|
100
-10%
|
133
+33%
|
196
+48%
|
230
+17%
|
274
+19%
|
307
+12%
|
333
+9%
|
338
+1%
|
334
-1%
|
402
+20%
|
384
-4%
|
395
+3%
|
397
+0%
|
297
-25%
|
296
0%
|
261
-12%
|
383
+47%
|
311
-19%
|
278
-11%
|
248
-11%
|
106
-57%
|
198
+88%
|
226
+14%
|
273
+21%
|
289
+6%
|
315
+9%
|
304
-3%
|
315
+3%
|
350
+11%
|
293
-16%
|
376
+28%
|
329
-12%
|
341
+3%
|
402
+18%
|
320
-20%
|
367
+15%
|
394
+7%
|
446
+13%
|
497
+11%
|
540
+9%
|
551
+2%
|
486
-12%
|
481
-1%
|
452
-6%
|
433
-4%
|
491
+13%
|
502
+2%
|
579
+16%
|
696
+20%
|
745
+7%
|
768
+3%
|
790
+3%
|
811
+3%
|
905
+12%
|
931
+3%
|
972
+4%
|
1 018
+5%
|
1 028
+1%
|
|
| EPS (Diluted) |
-4.82
N/A
|
-9.39
-95%
|
-10
-6%
|
-9.97
+0%
|
-1.87
+81%
|
-0.24
+87%
|
-0.11
+54%
|
-0.3
-173%
|
-0.36
-20%
|
-0.31
+14%
|
-0.32
-3%
|
-0.08
+75%
|
-0.01
+88%
|
0.05
N/A
|
0.09
+80%
|
0.25
+178%
|
0.36
+44%
|
0.35
-3%
|
0.44
+26%
|
0.14
-68%
|
0.27
+93%
|
0.3
+11%
|
0.43
+43%
|
0.77
+79%
|
0.73
-5%
|
0.72
-1%
|
0.7
-3%
|
0.79
+13%
|
0.79
N/A
|
0.79
N/A
|
0.8
+1%
|
0.81
+1%
|
0.8
-1%
|
0.79
-1%
|
0.77
-3%
|
0.72
-6%
|
0.52
-28%
|
0.51
-2%
|
0.47
-8%
|
0.62
+32%
|
0.92
+48%
|
1.07
+16%
|
1.28
+20%
|
1.44
+12%
|
1.55
+8%
|
1.57
+1%
|
1.55
-1%
|
1.86
+20%
|
1.75
-6%
|
1.79
+2%
|
1.8
+1%
|
1.35
-25%
|
1.37
+1%
|
1.22
-11%
|
2.02
+66%
|
1.59
-21%
|
1.7
+7%
|
1.59
-6%
|
0.69
-57%
|
1.26
+83%
|
1.46
+16%
|
1.76
+21%
|
1.82
+3%
|
2
+10%
|
1.93
-4%
|
2.03
+5%
|
2.27
+12%
|
1.9
-16%
|
2.56
+35%
|
2.23
-13%
|
2.31
+4%
|
2.73
+18%
|
2.18
-20%
|
2.55
+17%
|
2.72
+7%
|
3.07
+13%
|
3.43
+12%
|
3.72
+8%
|
3.8
+2%
|
3.34
-12%
|
3.24
-3%
|
3.04
-6%
|
2.93
-4%
|
3.32
+13%
|
3.39
+2%
|
3.89
+15%
|
4.69
+21%
|
5
+7%
|
5.16
+3%
|
5.27
+2%
|
5.38
+2%
|
6.03
+12%
|
6.16
+2%
|
6.45
+5%
|
6.71
+4%
|
6.8
+1%
|
|