Frontier Communications Parent Inc
NASDAQ:FYBR
Income Statement
Earnings Waterfall
Frontier Communications Parent Inc
Income Statement
Frontier Communications Parent Inc
| 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 |
378
|
440
|
487
|
479
|
468
|
455
|
442
|
429
|
417
|
405
|
396
|
384
|
378
|
365
|
351
|
346
|
339
|
340
|
342
|
339
|
336
|
345
|
358
|
371
|
381
|
378
|
370
|
365
|
363
|
361
|
368
|
375
|
378
|
383
|
379
|
449
|
522
|
595
|
668
|
667
|
665
|
663
|
668
|
674
|
688
|
695
|
689
|
681
|
667
|
667
|
667
|
675
|
696
|
770
|
863
|
938
|
1 113
|
1 241
|
1 367
|
1 507
|
1 531
|
1 546
|
1 548
|
1 543
|
1 534
|
1 520
|
1 517
|
1 525
|
1 536
|
1 541
|
1 539
|
1 532
|
1 535
|
1 539
|
1 316
|
1 055
|
762
|
468
|
399
|
368
|
375
|
389
|
416
|
461
|
492
|
530
|
561
|
596
|
653
|
711
|
761
|
794
|
804
|
805
|
803
|
798
|
|
| Revenue |
2 457
N/A
|
2 512
+2%
|
2 669
+6%
|
2 676
+0%
|
2 669
0%
|
2 642
-1%
|
2 623
-1%
|
2 550
-3%
|
2 424
-5%
|
2 345
-3%
|
2 239
-5%
|
2 183
-2%
|
2 022
-7%
|
2 118
+5%
|
2 077
-2%
|
2 039
-2%
|
2 017
-1%
|
2 022
+0%
|
2 032
+1%
|
2 038
+0%
|
2 025
-1%
|
2 075
+2%
|
2 147
+3%
|
2 215
+3%
|
2 288
+3%
|
2 301
+1%
|
2 285
-1%
|
2 267
-1%
|
2 237
-1%
|
2 206
-1%
|
2 175
-1%
|
2 144
-1%
|
2 118
-1%
|
2 100
-1%
|
2 084
-1%
|
2 960
+42%
|
3 798
+28%
|
4 625
+22%
|
5 431
+17%
|
5 319
-2%
|
5 243
-1%
|
5 165
-1%
|
5 101
-1%
|
5 063
-1%
|
5 012
-1%
|
4 949
-1%
|
4 881
-1%
|
4 814
-1%
|
4 762
-1%
|
4 710
-1%
|
4 667
-1%
|
4 623
-1%
|
4 773
+3%
|
4 989
+5%
|
5 210
+4%
|
5 493
+5%
|
5 576
+2%
|
5 560
0%
|
6 800
+22%
|
7 900
+16%
|
8 896
+13%
|
9 897
+11%
|
9 593
-3%
|
9 320
-3%
|
9 128
-2%
|
8 971
-2%
|
8 829
-2%
|
8 704
-1%
|
8 611
-1%
|
8 513
-1%
|
8 418
-1%
|
8 289
-2%
|
8 107
-2%
|
7 939
-2%
|
7 673
-3%
|
7 402
-4%
|
7 155
-3%
|
6 898
-4%
|
6 713
-3%
|
6 563
-2%
|
6 411
-2%
|
6 182
-4%
|
6 025
-3%
|
5 893
-2%
|
5 787
-2%
|
5 780
0%
|
5 770
0%
|
5 762
0%
|
5 751
0%
|
5 773
+0%
|
5 804
+1%
|
5 857
+1%
|
5 937
+1%
|
5 986
+1%
|
6 045
+1%
|
6 106
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(599)
|
(501)
|
(487)
|
(479)
|
(477)
|
(462)
|
(462)
|
(432)
|
(366)
|
(312)
|
(245)
|
(209)
|
(161)
|
(183)
|
(172)
|
(164)
|
(157)
|
(157)
|
(160)
|
(162)
|
(171)
|
(182)
|
(198)
|
(212)
|
(228)
|
(237)
|
(238)
|
(234)
|
(222)
|
(222)
|
(227)
|
(229)
|
(226)
|
(219)
|
(213)
|
(295)
|
(384)
|
(481)
|
(555)
|
(538)
|
(519)
|
(483)
|
(472)
|
(454)
|
(1 575)
|
(435)
|
(427)
|
(429)
|
(1 515)
|
(1 512)
|
(1 770)
|
(1 515)
|
(1 584)
|
(1 957)
|
(2 066)
|
(2 707)
|
(1 927)
|
(1 933)
|
(2 458)
|
(2 935)
|
(3 357)
|
(3 776)
|
(3 662)
|
(3 583)
|
(3 555)
|
(3 506)
|
(3 468)
|
(3 409)
|
(3 339)
|
(3 278)
|
(3 194)
|
(3 136)
|
(3 057)
|
(2 993)
|
(2 915)
|
(2 801)
|
(2 701)
|
(2 591)
|
(2 512)
|
(2 445)
|
(2 362)
|
(2 295)
|
(2 235)
|
(2 189)
|
(2 169)
|
(2 158)
|
(2 140)
|
(2 141)
|
(2 125)
|
(2 105)
|
(2 093)
|
(2 086)
|
(2 110)
|
(2 109)
|
(2 125)
|
(2 134)
|
|
| Gross Profit |
1 858
N/A
|
2 011
+8%
|
2 182
+9%
|
2 197
+1%
|
2 192
0%
|
2 180
-1%
|
2 162
-1%
|
2 118
-2%
|
2 059
-3%
|
2 033
-1%
|
1 994
-2%
|
1 974
-1%
|
1 862
-6%
|
1 935
+4%
|
1 905
-2%
|
1 875
-2%
|
1 860
-1%
|
1 864
+0%
|
1 872
+0%
|
1 877
+0%
|
1 854
-1%
|
1 892
+2%
|
1 949
+3%
|
2 004
+3%
|
2 060
+3%
|
2 064
+0%
|
2 047
-1%
|
2 033
-1%
|
2 015
-1%
|
1 984
-2%
|
1 948
-2%
|
1 915
-2%
|
1 892
-1%
|
1 881
-1%
|
1 871
-1%
|
2 665
+42%
|
3 414
+28%
|
4 143
+21%
|
4 876
+18%
|
4 780
-2%
|
4 724
-1%
|
4 681
-1%
|
4 629
-1%
|
4 609
0%
|
3 437
-25%
|
4 514
+31%
|
4 454
-1%
|
4 385
-2%
|
3 247
-26%
|
3 198
-2%
|
2 897
-9%
|
3 107
+7%
|
3 189
+3%
|
3 033
-5%
|
3 145
+4%
|
2 787
-11%
|
3 649
+31%
|
3 627
-1%
|
4 342
+20%
|
4 965
+14%
|
5 539
+12%
|
6 121
+11%
|
5 931
-3%
|
5 737
-3%
|
5 573
-3%
|
5 465
-2%
|
5 361
-2%
|
5 295
-1%
|
5 272
0%
|
5 235
-1%
|
5 224
0%
|
5 153
-1%
|
5 050
-2%
|
4 946
-2%
|
4 758
-4%
|
4 601
-3%
|
4 454
-3%
|
4 307
-3%
|
4 201
-2%
|
4 118
-2%
|
4 049
-2%
|
3 887
-4%
|
3 790
-2%
|
3 704
-2%
|
3 618
-2%
|
3 622
+0%
|
3 630
+0%
|
3 621
0%
|
3 626
+0%
|
3 668
+1%
|
3 711
+1%
|
3 771
+2%
|
3 827
+1%
|
3 877
+1%
|
3 920
+1%
|
3 972
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 584)
|
(1 697)
|
(1 825)
|
(1 812)
|
(1 758)
|
(1 693)
|
(1 638)
|
(1 562)
|
(1 487)
|
(1 502)
|
(1 464)
|
(1 516)
|
(1 311)
|
(1 452)
|
(1 406)
|
(1 309)
|
(1 271)
|
(1 263)
|
(1 246)
|
(1 226)
|
(1 210)
|
(1 212)
|
(1 267)
|
(1 334)
|
(1 355)
|
(1 384)
|
(1 377)
|
(1 364)
|
(1 365)
|
(1 351)
|
(1 321)
|
(1 269)
|
(1 220)
|
(1 187)
|
(1 159)
|
(1 818)
|
(2 494)
|
(3 132)
|
(3 768)
|
(3 741)
|
(3 666)
|
(3 637)
|
(3 556)
|
(3 500)
|
(2 368)
|
(3 410)
|
(3 377)
|
(3 345)
|
(2 212)
|
(2 180)
|
(1 906)
|
(2 126)
|
(2 227)
|
(2 088)
|
(2 215)
|
(1 832)
|
(2 668)
|
(2 670)
|
(3 175)
|
(3 677)
|
(4 124)
|
(4 574)
|
(4 486)
|
(4 341)
|
(4 201)
|
(4 054)
|
(3 917)
|
(3 807)
|
(3 769)
|
(3 735)
|
(3 688)
|
(3 639)
|
(3 584)
|
(3 503)
|
(3 408)
|
(3 337)
|
(3 246)
|
(3 182)
|
(3 074)
|
(2 972)
|
(2 908)
|
(2 832)
|
(2 853)
|
(2 886)
|
(2 927)
|
(2 955)
|
(3 020)
|
(3 054)
|
(3 061)
|
(3 130)
|
(3 195)
|
(3 271)
|
(3 350)
|
(3 412)
|
(3 512)
|
(3 540)
|
|
| Selling, General & Administrative |
(97)
|
0
|
0
|
0
|
(115)
|
0
|
0
|
0
|
(112)
|
(10)
|
(24)
|
(99)
|
(85)
|
(95)
|
(84)
|
(10)
|
(391)
|
0
|
0
|
0
|
(369)
|
0
|
0
|
0
|
(405)
|
(104)
|
(203)
|
(304)
|
(392)
|
(383)
|
(373)
|
(367)
|
(370)
|
(380)
|
(386)
|
(599)
|
(804)
|
(984)
|
(1 173)
|
(1 155)
|
(1 093)
|
(1 101)
|
(1 111)
|
(1 137)
|
(1 101)
|
(1 187)
|
(1 176)
|
(1 150)
|
(1 058)
|
(297)
|
(279)
|
(1 028)
|
(1 088)
|
(1 137)
|
(1 203)
|
(507)
|
(1 348)
|
(1 375)
|
(1 640)
|
(1 889)
|
(2 093)
|
(2 280)
|
(2 215)
|
(2 109)
|
(2 017)
|
(1 944)
|
(1 873)
|
(1 831)
|
(1 815)
|
(1 802)
|
(1 787)
|
(1 787)
|
(1 804)
|
(1 792)
|
(1 754)
|
(1 713)
|
(1 648)
|
(1 612)
|
(1 603)
|
(1 620)
|
(1 668)
|
(1 695)
|
(1 724)
|
(1 734)
|
(1 745)
|
(1 727)
|
(1 728)
|
(1 702)
|
(1 646)
|
(1 657)
|
(1 678)
|
(1 700)
|
(1 725)
|
(1 730)
|
(1 771)
|
(1 739)
|
|
| Depreciation & Amortization |
(632)
|
(705)
|
(777)
|
(783)
|
(756)
|
(716)
|
(680)
|
(632)
|
(593)
|
(600)
|
(594)
|
(583)
|
(549)
|
(562)
|
(550)
|
(538)
|
(520)
|
(508)
|
(495)
|
(483)
|
(477)
|
(477)
|
(498)
|
(519)
|
(546)
|
(565)
|
(569)
|
(568)
|
(562)
|
(558)
|
(547)
|
(512)
|
(476)
|
(440)
|
(407)
|
(644)
|
(894)
|
(1 144)
|
(1 403)
|
(1 415)
|
(1 403)
|
(1 409)
|
(1 357)
|
(1 304)
|
(1 267)
|
(1 213)
|
(1 204)
|
(1 191)
|
(1 170)
|
(1 147)
|
(1 123)
|
(1 098)
|
(1 139)
|
(1 199)
|
(1 260)
|
(1 324)
|
(1 320)
|
(1 295)
|
(1 535)
|
(1 788)
|
(2 031)
|
(2 294)
|
(2 271)
|
(2 232)
|
(2 184)
|
(2 110)
|
(2 044)
|
(1 976)
|
(1 954)
|
(1 933)
|
(1 901)
|
(1 852)
|
(1 780)
|
(1 711)
|
(1 654)
|
(1 624)
|
(1 598)
|
(1 570)
|
(1 471)
|
(1 352)
|
(1 240)
|
(1 137)
|
(1 129)
|
(1 152)
|
(1 182)
|
(1 228)
|
(1 292)
|
(1 352)
|
(1 415)
|
(1 473)
|
(1 517)
|
(1 571)
|
(1 625)
|
(1 682)
|
(1 741)
|
(1 801)
|
|
| Other Operating Expenses |
(855)
|
(992)
|
(1 048)
|
(1 029)
|
(887)
|
(977)
|
(958)
|
(930)
|
(782)
|
(892)
|
(846)
|
(834)
|
(676)
|
(796)
|
(772)
|
(761)
|
(360)
|
(754)
|
(751)
|
(743)
|
(364)
|
(735)
|
(769)
|
(816)
|
(404)
|
(716)
|
(606)
|
(492)
|
(412)
|
(410)
|
(402)
|
(390)
|
(373)
|
(367)
|
(365)
|
(576)
|
(797)
|
(1 004)
|
(1 192)
|
(1 171)
|
(1 170)
|
(1 127)
|
(1 088)
|
(1 060)
|
0
|
(1 009)
|
(998)
|
(1 004)
|
15
|
(736)
|
(504)
|
0
|
0
|
248
|
248
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
274
N/A
|
314
+15%
|
357
+14%
|
385
+8%
|
435
+13%
|
487
+12%
|
524
+8%
|
556
+6%
|
571
+3%
|
531
-7%
|
531
0%
|
459
-14%
|
551
+20%
|
483
-12%
|
499
+3%
|
566
+13%
|
589
+4%
|
602
+2%
|
627
+4%
|
650
+4%
|
645
-1%
|
681
+6%
|
682
+0%
|
669
-2%
|
705
+5%
|
680
-4%
|
670
-1%
|
670
0%
|
650
-3%
|
633
-3%
|
627
-1%
|
646
+3%
|
673
+4%
|
695
+3%
|
712
+3%
|
847
+19%
|
920
+9%
|
1 011
+10%
|
1 107
+10%
|
1 039
-6%
|
1 058
+2%
|
1 045
-1%
|
1 073
+3%
|
1 108
+3%
|
1 069
-4%
|
1 104
+3%
|
1 077
-2%
|
1 039
-3%
|
1 035
0%
|
1 018
-2%
|
991
-3%
|
981
-1%
|
962
-2%
|
945
-2%
|
930
-2%
|
955
+3%
|
981
+3%
|
957
-2%
|
1 167
+22%
|
1 288
+10%
|
1 415
+10%
|
1 547
+9%
|
1 445
-7%
|
1 396
-3%
|
1 372
-2%
|
1 411
+3%
|
1 444
+2%
|
1 488
+3%
|
1 503
+1%
|
1 500
0%
|
1 536
+2%
|
1 514
-1%
|
1 466
-3%
|
1 443
-2%
|
1 350
-6%
|
1 264
-6%
|
1 208
-4%
|
1 125
-7%
|
1 127
+0%
|
1 146
+2%
|
1 141
0%
|
1 055
-8%
|
937
-11%
|
818
-13%
|
691
-16%
|
667
-3%
|
610
-9%
|
567
-7%
|
565
0%
|
538
-5%
|
516
-4%
|
500
-3%
|
477
-5%
|
465
-3%
|
408
-12%
|
432
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(440)
|
(554)
|
(640)
|
(623)
|
(567)
|
(457)
|
(383)
|
(408)
|
(406)
|
(418)
|
(435)
|
(412)
|
(346)
|
(406)
|
(397)
|
(372)
|
(327)
|
(330)
|
(264)
|
(263)
|
(318)
|
(248)
|
(315)
|
(327)
|
(343)
|
(350)
|
(349)
|
(349)
|
(347)
|
(346)
|
(357)
|
(364)
|
(372)
|
(378)
|
(371)
|
(441)
|
(515)
|
(588)
|
(664)
|
(664)
|
(663)
|
(661)
|
(657)
|
(662)
|
(675)
|
(668)
|
(673)
|
(664)
|
(664)
|
(665)
|
(666)
|
(648)
|
(657)
|
(731)
|
(823)
|
(922)
|
(1 106)
|
(1 224)
|
(1 351)
|
(1 492)
|
(1 525)
|
(1 530)
|
(1 532)
|
(1 523)
|
(1 528)
|
(1 511)
|
(1 503)
|
(1 512)
|
(1 530)
|
(1 545)
|
(1 557)
|
(1 563)
|
(1 526)
|
(1 562)
|
(1 350)
|
(1 093)
|
(758)
|
(516)
|
(427)
|
(381)
|
(374)
|
(386)
|
(407)
|
(437)
|
(450)
|
(469)
|
(489)
|
(518)
|
(566)
|
(627)
|
(714)
|
(749)
|
(724)
|
(774)
|
(745)
|
(756)
|
|
| Non-Reccuring Items |
(41)
|
(68)
|
(89)
|
(1 145)
|
(1 122)
|
(1 110)
|
(1 095)
|
(25)
|
(21)
|
0
|
(9)
|
0
|
(91)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
61
|
0
|
(18)
|
0
|
1
|
(10)
|
12
|
12
|
(8)
|
(4)
|
(23)
|
(30)
|
(107)
|
(66)
|
(81)
|
(157)
|
(135)
|
(135)
|
(135)
|
(122)
|
(150)
|
(181)
|
(251)
|
(188)
|
(164)
|
(157)
|
(217)
|
(252)
|
(208)
|
(219)
|
(76)
|
(76)
|
(141)
|
(188)
|
(204)
|
(220)
|
(236)
|
(317)
|
(409)
|
(473)
|
(513)
|
(446)
|
(1 139)
|
(1 046)
|
(3 026)
|
(2 940)
|
(2 147)
|
(2 543)
|
(685)
|
(762)
|
(6 599)
|
(6 507)
|
(6 416)
|
(6 543)
|
(1 049)
|
(850)
|
(889)
|
(741)
|
3 809
|
3 935
|
4 143
|
4 116
|
(94)
|
(140)
|
(154)
|
(108)
|
(102)
|
(64)
|
(73)
|
(99)
|
(101)
|
(113)
|
(124)
|
(126)
|
(116)
|
(109)
|
|
| Gain/Loss on Disposition of Assets |
139
|
0
|
0
|
2
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(5)
|
136
|
136
|
(3)
|
13
|
23
|
23
|
21
|
44
|
44
|
44
|
44
|
(54)
|
0
|
0
|
0
|
1
|
(3)
|
(3)
|
(3)
|
3
|
(4)
|
(3)
|
(2)
|
(18)
|
(14)
|
(15)
|
(17)
|
(5)
|
(5)
|
(5)
|
(5)
|
(1)
|
(41)
|
(41)
|
(41)
|
1
|
(1)
|
(2)
|
(2)
|
0
|
0
|
(1)
|
0
|
(1)
|
(16)
|
(14)
|
(14)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
(4)
|
(4)
|
0
|
(5)
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(47)
|
2
|
(1)
|
(39)
|
(5)
|
68
|
187
|
420
|
512
|
418
|
317
|
167
|
191
|
304
|
285
|
249
|
25
|
11
|
22
|
0
|
|
| Pre-Tax Income |
(73)
N/A
|
(172)
-137%
|
(237)
-38%
|
(1 384)
-485%
|
(1 232)
+11%
|
(1 058)
+14%
|
(932)
+12%
|
144
N/A
|
189
+31%
|
158
-17%
|
131
-17%
|
91
-31%
|
61
-33%
|
77
+26%
|
102
+33%
|
194
+90%
|
263
+35%
|
269
+2%
|
360
+34%
|
385
+7%
|
391
+1%
|
429
+10%
|
346
-19%
|
341
-1%
|
345
+1%
|
306
-11%
|
318
+4%
|
315
-1%
|
291
-8%
|
277
-5%
|
242
-13%
|
248
+3%
|
193
-22%
|
210
+9%
|
219
+5%
|
208
-5%
|
271
+30%
|
288
+6%
|
306
+7%
|
252
-18%
|
246
-2%
|
202
-18%
|
165
-18%
|
257
+56%
|
229
-11%
|
264
+15%
|
173
-34%
|
110
-37%
|
163
+49%
|
135
-17%
|
249
+84%
|
257
+3%
|
163
-36%
|
26
-84%
|
(97)
N/A
|
(187)
-92%
|
(361)
-94%
|
(584)
-62%
|
(593)
-2%
|
(681)
-15%
|
(623)
+9%
|
(433)
+30%
|
(1 230)
-184%
|
(1 173)
+5%
|
(3 187)
-172%
|
(3 040)
+5%
|
(2 206)
+27%
|
(2 567)
-16%
|
(705)
+73%
|
(807)
-14%
|
(6 620)
-720%
|
(6 556)
+1%
|
(6 522)
+1%
|
(6 662)
-2%
|
(1 049)
+84%
|
(679)
+35%
|
(486)
+28%
|
(130)
+73%
|
4 508
N/A
|
4 661
+3%
|
4 905
+5%
|
4 853
-1%
|
623
-87%
|
661
+6%
|
599
-9%
|
508
-15%
|
336
-34%
|
152
-55%
|
117
-23%
|
116
-1%
|
(14)
N/A
|
(113)
-707%
|
(346)
-206%
|
(424)
-23%
|
(431)
-2%
|
(433)
0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
15
|
51
|
78
|
489
|
415
|
348
|
297
|
(67)
|
(65)
|
(51)
|
(38)
|
(23)
|
(4)
|
(12)
|
(18)
|
(63)
|
(75)
|
(77)
|
(114)
|
(123)
|
(137)
|
(152)
|
(123)
|
(121)
|
(128)
|
(113)
|
(109)
|
(107)
|
(107)
|
(102)
|
(94)
|
(95)
|
(70)
|
(80)
|
(82)
|
(93)
|
(115)
|
(120)
|
(140)
|
(93)
|
(88)
|
(71)
|
(45)
|
(88)
|
(76)
|
(90)
|
(60)
|
(33)
|
(47)
|
(31)
|
(69)
|
(70)
|
(31)
|
17
|
74
|
108
|
165
|
253
|
263
|
285
|
250
|
171
|
333
|
318
|
553
|
501
|
311
|
284
|
62
|
57
|
571
|
588
|
611
|
652
|
175
|
165
|
84
|
(26)
|
97
|
55
|
50
|
107
|
(142)
|
(186)
|
(158)
|
(129)
|
(60)
|
15
|
(88)
|
(89)
|
(80)
|
(74)
|
24
|
37
|
44
|
52
|
|
| Income from Continuing Operations |
(58)
|
(121)
|
(159)
|
(895)
|
(817)
|
(710)
|
(635)
|
77
|
124
|
107
|
93
|
68
|
57
|
65
|
84
|
132
|
188
|
193
|
246
|
262
|
254
|
278
|
224
|
220
|
217
|
193
|
209
|
208
|
184
|
175
|
147
|
153
|
123
|
130
|
137
|
114
|
156
|
168
|
166
|
159
|
158
|
132
|
120
|
169
|
153
|
174
|
113
|
77
|
116
|
104
|
181
|
187
|
133
|
43
|
(23)
|
(79)
|
(196)
|
(331)
|
(330)
|
(396)
|
(373)
|
(262)
|
(897)
|
(855)
|
(2 634)
|
(2 539)
|
(1 895)
|
(2 283)
|
(643)
|
(750)
|
(6 049)
|
(5 968)
|
(5 911)
|
(6 010)
|
(874)
|
(514)
|
(402)
|
(156)
|
4 605
|
4 716
|
4 955
|
4 960
|
481
|
475
|
441
|
379
|
276
|
167
|
29
|
27
|
(94)
|
(187)
|
(322)
|
(387)
|
(387)
|
(381)
|
|
| 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
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(8)
|
(10)
|
(13)
|
(15)
|
(17)
|
(16)
|
(12)
|
(7)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(103)
N/A
|
(40)
+61%
|
(68)
-71%
|
(767)
-1 026%
|
(683)
+11%
|
(639)
+6%
|
(563)
+12%
|
148
N/A
|
188
+27%
|
103
-45%
|
93
-10%
|
70
-24%
|
72
+3%
|
72
0%
|
93
+29%
|
142
+54%
|
202
+42%
|
210
+4%
|
267
+27%
|
358
+34%
|
345
-4%
|
362
+5%
|
301
-17%
|
220
-27%
|
213
-3%
|
192
-10%
|
207
+8%
|
206
0%
|
181
-12%
|
172
-5%
|
144
-16%
|
149
+3%
|
119
-20%
|
125
+5%
|
132
+6%
|
108
-18%
|
150
+38%
|
161
+8%
|
158
-2%
|
149
-5%
|
146
-2%
|
118
-19%
|
104
-12%
|
151
+45%
|
134
-11%
|
155
+16%
|
99
-36%
|
67
-32%
|
110
+64%
|
101
-8%
|
177
+75%
|
184
+4%
|
130
-29%
|
39
-70%
|
(26)
N/A
|
(149)
-481%
|
(319)
-114%
|
(507)
-59%
|
(559)
-10%
|
(612)
-9%
|
(590)
+4%
|
(478)
+19%
|
(1 114)
-133%
|
(1 071)
+4%
|
(2 018)
-88%
|
(1 923)
+5%
|
(1 279)
+33%
|
(1 613)
-26%
|
(750)
+54%
|
(804)
-7%
|
(6 049)
-652%
|
(5 968)
+1%
|
(5 911)
+1%
|
(6 010)
-2%
|
(874)
+85%
|
(514)
+41%
|
(402)
+22%
|
(156)
+61%
|
4 605
N/A
|
4 716
+2%
|
4 955
+5%
|
4 960
+0%
|
481
-90%
|
475
-1%
|
441
-7%
|
379
-14%
|
276
-27%
|
167
-39%
|
29
-83%
|
27
-7%
|
(94)
N/A
|
(187)
-99%
|
(322)
-72%
|
(387)
-20%
|
(387)
N/A
|
(381)
+2%
|
|
| EPS (Diluted) |
-5.67
N/A
|
-2.12
+63%
|
-3.64
-72%
|
-41
-1 026%
|
-36.51
+11%
|
-31.78
+13%
|
-27.87
+12%
|
7.72
N/A
|
9.3
+20%
|
5.09
-45%
|
4.79
-6%
|
3.36
-30%
|
3.5
+4%
|
3.18
-9%
|
4.04
+27%
|
6.19
+53%
|
8.87
+43%
|
9.55
+8%
|
12.37
+30%
|
16.7
+35%
|
15.95
-4%
|
16.52
+4%
|
13.18
-20%
|
9.84
-25%
|
9.6
-2%
|
8.81
-8%
|
9.66
+10%
|
9.85
+2%
|
8.53
-13%
|
8.28
-3%
|
6.92
-16%
|
7.19
+4%
|
5.73
-20%
|
6.04
+5%
|
6.38
+6%
|
1.64
-74%
|
3.45
+110%
|
2.43
-30%
|
2.39
-2%
|
2.25
-6%
|
2.21
-2%
|
1.78
-19%
|
1.57
-12%
|
2.28
+45%
|
2.02
-11%
|
2.34
+16%
|
1.49
-36%
|
1.01
-32%
|
1.66
+64%
|
1.52
-8%
|
2.67
+76%
|
2.71
+1%
|
1.95
-28%
|
0.6
-69%
|
-0.36
N/A
|
-1.92
-433%
|
-4.41
-130%
|
-6.53
-48%
|
-7.22
-11%
|
-7.9
-9%
|
-7.6
+4%
|
-6.16
+19%
|
-14.33
-133%
|
-13.77
+4%
|
-25.97
-89%
|
-24.84
+4%
|
-16.39
+34%
|
-15.55
+5%
|
-8.36
+46%
|
-7.73
+8%
|
-58.1
-652%
|
-57.32
+1%
|
-56.8
+1%
|
-57.56
-1%
|
-8.38
+85%
|
-4.89
+42%
|
-3.85
+21%
|
-1.5
+61%
|
18.84
N/A
|
19.19
+2%
|
20.15
+5%
|
20.22
+0%
|
1.96
-90%
|
1.94
-1%
|
1.8
-7%
|
1.54
-14%
|
1.12
-27%
|
0.67
-40%
|
0.12
-82%
|
0.11
-8%
|
-0.38
N/A
|
-0.75
-97%
|
-1.3
-73%
|
-1.55
-19%
|
-1.55
N/A
|
-1.52
+2%
|
|