Encompass Health Corp
NYSE:EHC
Income Statement
Earnings Waterfall
Encompass Health Corp
Income Statement
Encompass Health Corp
| Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | 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 |
177
|
183
|
194
|
212
|
222
|
231
|
235
|
225
|
311
|
207
|
204
|
211
|
255
|
86
|
171
|
254
|
235
|
311
|
288
|
262
|
235
|
235
|
233
|
236
|
229
|
219
|
203
|
183
|
159
|
147
|
134
|
123
|
126
|
122
|
121
|
122
|
126
|
130
|
135
|
131
|
119
|
108
|
96
|
93
|
94
|
95
|
96
|
98
|
100
|
104
|
108
|
110
|
109
|
113
|
116
|
124
|
143
|
156
|
168
|
175
|
172
|
169
|
166
|
160
|
154
|
149
|
146
|
147
|
147
|
149
|
149
|
152
|
160
|
166
|
174
|
183
|
184
|
183
|
179
|
170
|
164
|
161
|
180
|
178
|
176
|
173
|
148
|
146
|
144
|
142
|
140
|
139
|
137
|
134
|
130
|
126
|
|
| Revenue |
4 072
N/A
|
4 063
0%
|
4 052
0%
|
4 119
+2%
|
4 195
+2%
|
4 264
+2%
|
4 327
+1%
|
4 342
+0%
|
3 553
-18%
|
4 420
+24%
|
4 485
+1%
|
4 503
+0%
|
3 904
-13%
|
845
-78%
|
1 634
+93%
|
2 401
+47%
|
1 751
-27%
|
2 803
+60%
|
2 449
-13%
|
2 096
-14%
|
1 696
-19%
|
1 714
+1%
|
1 711
0%
|
1 726
+1%
|
1 608
-7%
|
1 759
+9%
|
1 784
+1%
|
1 811
+2%
|
1 701
-6%
|
1 838
+8%
|
1 863
+1%
|
1 878
+1%
|
1 785
-5%
|
1 897
+6%
|
1 883
-1%
|
1 873
-1%
|
1 861
-1%
|
1 920
+3%
|
1 953
+2%
|
1 985
+2%
|
2 006
+1%
|
2 037
+2%
|
2 064
+1%
|
2 101
+2%
|
2 135
+2%
|
2 168
+2%
|
2 198
+1%
|
2 224
+1%
|
2 247
+1%
|
2 266
+1%
|
2 303
+2%
|
2 336
+1%
|
2 374
+2%
|
2 520
+6%
|
2 678
+6%
|
2 857
+7%
|
3 116
+9%
|
3 280
+5%
|
3 432
+5%
|
3 576
+4%
|
3 646
+2%
|
3 711
+2%
|
3 773
+2%
|
3 841
+2%
|
3 914
+2%
|
4 002
+2%
|
4 102
+3%
|
4 190
+2%
|
4 277
+2%
|
4 355
+2%
|
4 423
+2%
|
4 517
+2%
|
4 605
+2%
|
4 663
+1%
|
4 602
-1%
|
4 614
+0%
|
3 566
-23%
|
3 615
+1%
|
3 272
-9%
|
3 109
-5%
|
4 015
+29%
|
3 844
-4%
|
4 175
+9%
|
4 254
+2%
|
4 349
+2%
|
4 450
+2%
|
4 574
+3%
|
4 692
+3%
|
4 801
+2%
|
4 957
+3%
|
5 071
+2%
|
5 215
+3%
|
5 373
+3%
|
5 513
+3%
|
5 669
+3%
|
5 796
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 689)
|
(2 738)
|
(2 789)
|
(2 830)
|
(2 816)
|
(2 858)
|
(2 881)
|
(2 884)
|
(1 282)
|
(2 905)
|
(2 930)
|
(3 002)
|
(1 352)
|
(94)
|
(193)
|
(279)
|
(103)
|
(314)
|
(239)
|
(179)
|
(100)
|
(101)
|
(102)
|
(100)
|
(86)
|
(102)
|
(104)
|
(107)
|
(93)
|
(108)
|
(109)
|
(111)
|
(97)
|
(109)
|
(106)
|
(102)
|
(99)
|
(101)
|
(102)
|
(103)
|
(103)
|
(104)
|
(103)
|
(102)
|
(102)
|
(102)
|
(103)
|
(105)
|
(105)
|
(107)
|
(108)
|
(109)
|
(112)
|
(116)
|
(120)
|
(124)
|
(129)
|
(132)
|
(135)
|
(139)
|
(140)
|
(142)
|
(145)
|
(146)
|
(149)
|
(152)
|
(154)
|
(157)
|
(159)
|
(159)
|
(161)
|
(166)
|
(168)
|
(174)
|
(182)
|
(192)
|
(171)
|
(177)
|
(164)
|
(158)
|
(184)
|
(182)
|
(192)
|
(196)
|
(202)
|
(206)
|
(211)
|
(214)
|
(218)
|
(223)
|
(229)
|
(235)
|
(239)
|
(243)
|
(248)
|
(252)
|
|
| Gross Profit |
1 383
N/A
|
1 325
-4%
|
1 262
-5%
|
1 289
+2%
|
1 379
+7%
|
1 406
+2%
|
1 446
+3%
|
1 459
+1%
|
2 271
+56%
|
1 514
-33%
|
1 554
+3%
|
1 500
-3%
|
2 552
+70%
|
751
-71%
|
1 441
+92%
|
2 122
+47%
|
1 648
-22%
|
2 490
+51%
|
2 210
-11%
|
1 917
-13%
|
1 595
-17%
|
1 613
+1%
|
1 609
0%
|
1 626
+1%
|
1 522
-6%
|
1 657
+9%
|
1 679
+1%
|
1 704
+1%
|
1 608
-6%
|
1 730
+8%
|
1 754
+1%
|
1 767
+1%
|
1 688
-4%
|
1 788
+6%
|
1 777
-1%
|
1 771
0%
|
1 762
-1%
|
1 819
+3%
|
1 851
+2%
|
1 882
+2%
|
1 903
+1%
|
1 934
+2%
|
1 961
+1%
|
1 999
+2%
|
2 033
+2%
|
2 066
+2%
|
2 096
+1%
|
2 120
+1%
|
2 142
+1%
|
2 159
+1%
|
2 195
+2%
|
2 227
+1%
|
2 262
+2%
|
2 404
+6%
|
2 558
+6%
|
2 733
+7%
|
2 987
+9%
|
3 148
+5%
|
3 297
+5%
|
3 437
+4%
|
3 506
+2%
|
3 569
+2%
|
3 629
+2%
|
3 694
+2%
|
3 765
+2%
|
3 849
+2%
|
3 947
+3%
|
4 034
+2%
|
4 119
+2%
|
4 196
+2%
|
4 261
+2%
|
4 351
+2%
|
4 437
+2%
|
4 490
+1%
|
4 420
-2%
|
4 422
+0%
|
3 395
-23%
|
3 438
+1%
|
3 108
-10%
|
2 951
-5%
|
3 831
+30%
|
3 662
-4%
|
3 983
+9%
|
4 057
+2%
|
4 147
+2%
|
4 244
+2%
|
4 364
+3%
|
4 478
+3%
|
4 583
+2%
|
4 734
+3%
|
4 842
+2%
|
4 980
+3%
|
5 134
+3%
|
5 270
+3%
|
5 421
+3%
|
5 543
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(866)
|
(874)
|
(878)
|
(767)
|
(607)
|
(608)
|
(637)
|
(645)
|
(2 073)
|
(645)
|
(614)
|
(614)
|
(2 095)
|
(636)
|
(1 263)
|
(1 834)
|
(1 506)
|
(2 269)
|
(2 007)
|
(1 761)
|
(1 481)
|
(1 489)
|
(1 482)
|
(1 508)
|
(1 344)
|
(1 438)
|
(1 443)
|
(1 464)
|
(1 403)
|
(1 489)
|
(1 490)
|
(1 486)
|
(1 391)
|
(1 468)
|
(1 466)
|
(1 459)
|
(1 434)
|
(1 475)
|
(1 496)
|
(1 513)
|
(1 529)
|
(1 579)
|
(1 566)
|
(1 592)
|
(1 619)
|
(1 638)
|
(1 659)
|
(1 673)
|
(1 683)
|
(1 683)
|
(1 704)
|
(1 751)
|
(1 797)
|
(1 925)
|
(2 069)
|
(2 221)
|
(2 433)
|
(2 562)
|
(2 683)
|
(2 797)
|
(2 857)
|
(2 918)
|
(2 989)
|
(3 054)
|
(3 115)
|
(3 204)
|
(3 270)
|
(3 346)
|
(3 437)
|
(3 548)
|
(3 568)
|
(3 658)
|
(3 745)
|
(3 802)
|
(3 803)
|
(3 805)
|
(2 865)
|
(2 882)
|
(2 518)
|
(2 367)
|
(3 171)
|
(3 057)
|
(3 363)
|
(3 456)
|
(3 516)
|
(3 587)
|
(3 673)
|
(3 757)
|
(3 851)
|
(3 973)
|
(4 050)
|
(4 158)
|
(4 270)
|
(4 347)
|
(4 454)
|
(4 541)
|
|
| Selling, General & Administrative |
(492)
|
(505)
|
(514)
|
(408)
|
(246)
|
(246)
|
(272)
|
(272)
|
(1 719)
|
(283)
|
(266)
|
(282)
|
(1 863)
|
(440)
|
(837)
|
(1 232)
|
(1 197)
|
(1 568)
|
(1 455)
|
(1 351)
|
(1 221)
|
(1 227)
|
(1 226)
|
(1 202)
|
(1 054)
|
(1 105)
|
(1 105)
|
(1 122)
|
(1 084)
|
(1 155)
|
(1 154)
|
(1 152)
|
(1 076)
|
(1 132)
|
(1 125)
|
(1 119)
|
(1 094)
|
(1 120)
|
(1 135)
|
(1 146)
|
(1 166)
|
(1 183)
|
(1 196)
|
(1 216)
|
(1 238)
|
(1 244)
|
(1 258)
|
(1 265)
|
(1 271)
|
(1 276)
|
(1 286)
|
(1 304)
|
(1 343)
|
(1 443)
|
(1 561)
|
(1 690)
|
(1 868)
|
(1 963)
|
(2 057)
|
(2 142)
|
(2 200)
|
(2 241)
|
(2 299)
|
(2 354)
|
(2 406)
|
(2 465)
|
(2 519)
|
(2 581)
|
(2 659)
|
(2 696)
|
(2 764)
|
(2 837)
|
(2 908)
|
(2 943)
|
(2 938)
|
(2 928)
|
(2 121)
|
(2 128)
|
(1 799)
|
(1 665)
|
(2 361)
|
(2 250)
|
(2 499)
|
(2 565)
|
(2 609)
|
(2 648)
|
(2 718)
|
(2 785)
|
(2 864)
|
(2 948)
|
(3 007)
|
(3 085)
|
(3 173)
|
(3 221)
|
(3 298)
|
(3 353)
|
|
| Depreciation & Amortization |
(374)
|
(370)
|
(364)
|
(359)
|
(361)
|
(362)
|
(365)
|
(372)
|
(354)
|
(362)
|
(348)
|
(332)
|
(232)
|
(49)
|
(88)
|
(129)
|
(90)
|
(138)
|
(121)
|
(102)
|
(85)
|
(85)
|
(82)
|
(80)
|
(71)
|
(88)
|
(86)
|
(85)
|
(79)
|
(70)
|
(70)
|
(70)
|
(68)
|
(71)
|
(71)
|
(72)
|
(73)
|
(75)
|
(77)
|
(78)
|
(79)
|
(79)
|
(79)
|
(81)
|
(83)
|
(85)
|
(88)
|
(91)
|
(95)
|
(99)
|
(102)
|
(105)
|
(108)
|
(113)
|
(120)
|
(126)
|
(140)
|
(150)
|
(160)
|
(170)
|
(173)
|
(175)
|
(178)
|
(181)
|
(184)
|
(185)
|
(188)
|
(193)
|
(200)
|
(206)
|
(209)
|
(213)
|
(219)
|
(225)
|
(233)
|
(239)
|
(203)
|
(207)
|
(191)
|
(185)
|
(220)
|
(215)
|
(230)
|
(237)
|
(244)
|
(250)
|
(262)
|
(267)
|
(274)
|
(280)
|
(281)
|
(292)
|
(300)
|
(309)
|
(316)
|
(320)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(147)
|
(338)
|
(473)
|
(220)
|
(563)
|
(431)
|
(309)
|
(175)
|
(177)
|
(175)
|
(225)
|
(219)
|
(246)
|
(252)
|
(257)
|
(241)
|
(263)
|
(266)
|
(265)
|
(247)
|
(266)
|
(270)
|
(268)
|
(267)
|
(279)
|
(284)
|
(289)
|
(284)
|
(318)
|
(290)
|
(295)
|
(299)
|
(309)
|
(313)
|
(317)
|
(318)
|
(308)
|
(315)
|
(342)
|
(346)
|
(370)
|
(388)
|
(406)
|
(425)
|
(448)
|
(465)
|
(485)
|
(485)
|
(502)
|
(511)
|
(518)
|
(525)
|
(554)
|
(563)
|
(572)
|
(578)
|
(646)
|
(594)
|
(608)
|
(618)
|
(633)
|
(632)
|
(638)
|
(541)
|
(548)
|
(528)
|
(516)
|
(590)
|
(593)
|
(633)
|
(654)
|
(664)
|
(689)
|
(693)
|
(704)
|
(713)
|
(745)
|
(762)
|
(781)
|
(797)
|
(816)
|
(840)
|
(869)
|
|
| Operating Income |
517
N/A
|
451
-13%
|
385
-15%
|
522
+36%
|
772
+48%
|
798
+3%
|
809
+1%
|
814
+1%
|
198
-76%
|
870
+338%
|
940
+8%
|
886
-6%
|
456
-48%
|
115
-75%
|
178
+55%
|
287
+61%
|
142
-51%
|
221
+55%
|
203
-8%
|
156
-23%
|
114
-27%
|
125
+9%
|
127
+2%
|
118
-7%
|
178
+51%
|
219
+23%
|
236
+8%
|
241
+2%
|
205
-15%
|
241
+18%
|
264
+9%
|
281
+7%
|
298
+6%
|
319
+7%
|
311
-3%
|
312
+0%
|
328
+5%
|
345
+5%
|
355
+3%
|
369
+4%
|
374
+1%
|
354
-5%
|
395
+11%
|
407
+3%
|
413
+2%
|
428
+4%
|
437
+2%
|
447
+2%
|
459
+3%
|
476
+4%
|
492
+3%
|
476
-3%
|
466
-2%
|
479
+3%
|
490
+2%
|
512
+5%
|
554
+8%
|
586
+6%
|
614
+5%
|
640
+4%
|
649
+1%
|
651
+0%
|
640
-2%
|
640
+0%
|
649
+1%
|
645
-1%
|
677
+5%
|
688
+2%
|
682
-1%
|
648
-5%
|
694
+7%
|
693
0%
|
693
0%
|
688
-1%
|
617
-10%
|
617
+0%
|
530
-14%
|
555
+5%
|
590
+6%
|
584
-1%
|
659
+13%
|
604
-8%
|
620
+3%
|
602
-3%
|
630
+5%
|
656
+4%
|
691
+5%
|
722
+4%
|
732
+1%
|
761
+4%
|
792
+4%
|
822
+4%
|
865
+5%
|
923
+7%
|
967
+5%
|
1 002
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(253)
|
(260)
|
(275)
|
(288)
|
(312)
|
(321)
|
(321)
|
(313)
|
(287)
|
(296)
|
(300)
|
(314)
|
(233)
|
(106)
|
(215)
|
(315)
|
(223)
|
(369)
|
(308)
|
(298)
|
(237)
|
(262)
|
(260)
|
(257)
|
(249)
|
(295)
|
(261)
|
(220)
|
(204)
|
(160)
|
(185)
|
(174)
|
(141)
|
(136)
|
(126)
|
(129)
|
(129)
|
(129)
|
(134)
|
(119)
|
(107)
|
(95)
|
(83)
|
(80)
|
(81)
|
(83)
|
(84)
|
(87)
|
(89)
|
(92)
|
(96)
|
(98)
|
(99)
|
(105)
|
(109)
|
(116)
|
(131)
|
(146)
|
(159)
|
(165)
|
(162)
|
(159)
|
(157)
|
(151)
|
(146)
|
(141)
|
(138)
|
(138)
|
(139)
|
(140)
|
(140)
|
(144)
|
(153)
|
(161)
|
(170)
|
(179)
|
(181)
|
(180)
|
(176)
|
(167)
|
(161)
|
(158)
|
(176)
|
(175)
|
(173)
|
(170)
|
(146)
|
(144)
|
(140)
|
(139)
|
(136)
|
(136)
|
(134)
|
(131)
|
(127)
|
(122)
|
|
| Non-Reccuring Items |
(121)
|
(121)
|
(121)
|
(121)
|
0
|
0
|
(146)
|
(146)
|
(41)
|
(181)
|
(116)
|
(91)
|
(531)
|
(242)
|
(253)
|
(255)
|
(261)
|
(400)
|
(413)
|
(410)
|
(377)
|
2
|
18
|
10
|
(48)
|
(22)
|
(10)
|
(22)
|
180
|
160
|
108
|
118
|
(53)
|
(70)
|
(22)
|
(13)
|
(13)
|
(15)
|
(31)
|
(45)
|
(27)
|
0
|
(11)
|
6
|
(1)
|
0
|
0
|
19
|
21
|
0
|
0
|
(2)
|
(12)
|
(22)
|
(40)
|
(40)
|
(30)
|
(23)
|
(7)
|
(9)
|
(7)
|
(5)
|
(13)
|
(11)
|
(11)
|
0
|
(0)
|
0
|
(52)
|
0
|
(54)
|
(54)
|
(8)
|
(11)
|
(8)
|
(8)
|
(5)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(0)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
7
|
11
|
17
|
16
|
15
|
12
|
9
|
11
|
10
|
18
|
16
|
12
|
12
|
3
|
0
|
(1)
|
(1)
|
(1)
|
3
|
4
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
9
|
9
|
8
|
10
|
4
|
5
|
6
|
32
|
31
|
31
|
30
|
5
|
5
|
2
|
6
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
4
|
2
|
6
|
7
|
26
|
31
|
25
|
29
|
10
|
8
|
12
|
9
|
7
|
8
|
3
|
(7)
|
(11)
|
(5)
|
2
|
11
|
15
|
16
|
18
|
18
|
27
|
20
|
17
|
21
|
17
|
|
| Pre-Tax Income |
143
N/A
|
70
-51%
|
(11)
N/A
|
114
N/A
|
460
+305%
|
477
+4%
|
341
-28%
|
355
+4%
|
(129)
N/A
|
393
N/A
|
524
+33%
|
481
-8%
|
(307)
N/A
|
(229)
+25%
|
(283)
-23%
|
(272)
+4%
|
(325)
-20%
|
(531)
-63%
|
(504)
+5%
|
(540)
-7%
|
(490)
+9%
|
(125)
+75%
|
(105)
+16%
|
(110)
-5%
|
(104)
+6%
|
(86)
+17%
|
(23)
+73%
|
1
N/A
|
181
+14 950%
|
241
+33%
|
185
-23%
|
224
+21%
|
108
-52%
|
118
+9%
|
169
+43%
|
175
+4%
|
190
+9%
|
205
+8%
|
194
-5%
|
207
+7%
|
243
+17%
|
263
+8%
|
304
+16%
|
341
+12%
|
340
0%
|
354
+4%
|
363
+3%
|
383
+5%
|
395
+3%
|
390
-1%
|
428
+10%
|
407
-5%
|
387
-5%
|
382
-1%
|
346
-10%
|
361
+5%
|
396
+10%
|
423
+7%
|
452
+7%
|
469
+4%
|
482
+3%
|
490
+2%
|
474
-3%
|
482
+2%
|
496
+3%
|
508
+2%
|
542
+7%
|
554
+2%
|
493
-11%
|
514
+4%
|
506
-2%
|
520
+3%
|
562
+8%
|
542
-4%
|
467
-14%
|
440
-6%
|
353
-20%
|
384
+9%
|
419
+9%
|
420
+0%
|
505
+20%
|
448
-11%
|
436
-3%
|
415
-5%
|
451
+9%
|
487
+8%
|
556
+14%
|
593
+7%
|
607
+2%
|
639
+5%
|
674
+5%
|
713
+6%
|
750
+5%
|
810
+8%
|
861
+6%
|
897
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(67)
|
(38)
|
(6)
|
(55)
|
(182)
|
(188)
|
(138)
|
(144)
|
28
|
(159)
|
(212)
|
(194)
|
(20)
|
(11)
|
(19)
|
(29)
|
(20)
|
(43)
|
(40)
|
(32)
|
(22)
|
(12)
|
4
|
287
|
326
|
326
|
315
|
56
|
69
|
69
|
70
|
49
|
3
|
2
|
3
|
2
|
741
|
751
|
738
|
720
|
(37)
|
(74)
|
(89)
|
(99)
|
(109)
|
(113)
|
0
|
(7)
|
(13)
|
(12)
|
(135)
|
(122)
|
(111)
|
(108)
|
(104)
|
(118)
|
(142)
|
(151)
|
(162)
|
(168)
|
(164)
|
(164)
|
(150)
|
(151)
|
(146)
|
(136)
|
(137)
|
(124)
|
(119)
|
(120)
|
(114)
|
(118)
|
(116)
|
(112)
|
(101)
|
(93)
|
(75)
|
(82)
|
(89)
|
(88)
|
(102)
|
(91)
|
(95)
|
(91)
|
(100)
|
(108)
|
(118)
|
(127)
|
(132)
|
(139)
|
(144)
|
(150)
|
(150)
|
(154)
|
(166)
|
(175)
|
|
| Income from Continuing Operations |
77
|
32
|
(17)
|
58
|
278
|
288
|
203
|
211
|
(101)
|
235
|
312
|
287
|
(327)
|
(240)
|
(302)
|
(301)
|
(345)
|
(574)
|
(543)
|
(571)
|
(512)
|
(137)
|
(101)
|
177
|
222
|
239
|
292
|
57
|
250
|
310
|
255
|
274
|
110
|
120
|
172
|
176
|
931
|
956
|
932
|
927
|
206
|
189
|
215
|
242
|
231
|
241
|
363
|
376
|
383
|
378
|
293
|
286
|
276
|
274
|
242
|
243
|
254
|
271
|
291
|
301
|
318
|
326
|
324
|
331
|
351
|
372
|
405
|
430
|
374
|
394
|
392
|
402
|
446
|
430
|
367
|
347
|
278
|
302
|
330
|
332
|
403
|
357
|
341
|
324
|
351
|
379
|
437
|
466
|
475
|
501
|
530
|
563
|
599
|
656
|
694
|
722
|
|
| 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
|
(65)
|
(7)
|
(15)
|
(21)
|
(29)
|
(31)
|
(32)
|
(34)
|
(33)
|
(35)
|
(36)
|
(39)
|
(41)
|
(43)
|
(43)
|
(44)
|
(46)
|
(47)
|
(50)
|
(51)
|
(51)
|
(53)
|
(54)
|
(55)
|
(58)
|
(58)
|
(59)
|
(60)
|
(60)
|
(61)
|
(64)
|
(66)
|
(70)
|
(72)
|
(73)
|
(73)
|
(71)
|
(69)
|
(67)
|
(70)
|
(79)
|
(83)
|
(88)
|
(89)
|
(83)
|
(85)
|
(83)
|
(84)
|
(87)
|
(86)
|
(81)
|
(82)
|
(83)
|
(87)
|
(101)
|
(105)
|
(103)
|
(100)
|
(93)
|
(88)
|
(94)
|
(97)
|
(101)
|
(108)
|
(111)
|
(112)
|
(118)
|
(129)
|
(141)
|
(160)
|
(170)
|
(179)
|
|
| Net Income (Common) |
77
N/A
|
32
-58%
|
(17)
N/A
|
58
N/A
|
278
+377%
|
288
+4%
|
203
-30%
|
211
+4%
|
(130)
N/A
|
152
N/A
|
229
+51%
|
204
-11%
|
(387)
N/A
|
(258)
+33%
|
(321)
-24%
|
(332)
-4%
|
(404)
-22%
|
(623)
-54%
|
(612)
+2%
|
(683)
-12%
|
(621)
+9%
|
(275)
+56%
|
238
N/A
|
602
+153%
|
623
+4%
|
704
+13%
|
280
-60%
|
(1)
N/A
|
227
N/A
|
252
+11%
|
202
-20%
|
212
+5%
|
69
-68%
|
65
-6%
|
117
+82%
|
132
+13%
|
873
+559%
|
912
+4%
|
887
-3%
|
912
+3%
|
183
-80%
|
147
-20%
|
172
+17%
|
163
-5%
|
158
-3%
|
169
+7%
|
284
+69%
|
295
+4%
|
228
-23%
|
227
0%
|
151
-33%
|
147
-3%
|
213
+45%
|
209
-2%
|
171
-18%
|
174
+1%
|
181
+4%
|
198
+10%
|
218
+10%
|
229
+5%
|
247
+8%
|
255
+3%
|
256
+0%
|
260
+2%
|
270
+4%
|
287
+6%
|
316
+10%
|
338
+7%
|
291
-14%
|
310
+6%
|
309
0%
|
318
+3%
|
357
+12%
|
342
-4%
|
285
-17%
|
265
-7%
|
283
+7%
|
303
+7%
|
383
+26%
|
405
+6%
|
410
+1%
|
391
-5%
|
327
-16%
|
272
-17%
|
270
-1%
|
270
0%
|
312
+16%
|
352
+13%
|
350
-1%
|
374
+7%
|
397
+6%
|
420
+6%
|
453
+8%
|
492
+9%
|
520
+6%
|
539
+4%
|
|
| EPS (Diluted) |
0.98
N/A
|
0.41
-58%
|
-0.22
N/A
|
0.74
N/A
|
3.52
+376%
|
3.61
+3%
|
2.61
-28%
|
2.65
+2%
|
-1.66
N/A
|
1.82
N/A
|
2.84
+56%
|
2.54
-11%
|
-4.89
N/A
|
-3.26
+33%
|
-4
-23%
|
-4.18
-4%
|
-5.09
-22%
|
-7.83
-54%
|
-7.63
+3%
|
-8.47
-11%
|
-7.81
+8%
|
-3.49
+55%
|
3
N/A
|
4.54
+51%
|
6.77
+49%
|
8.92
+32%
|
3
-66%
|
-0.01
N/A
|
2.35
N/A
|
2.49
+6%
|
2.3
-8%
|
2.07
-10%
|
0.66
-68%
|
0.59
-11%
|
1.08
+83%
|
1.22
+13%
|
8.04
+559%
|
8.36
+4%
|
8.09
-3%
|
8.35
+3%
|
1.67
-80%
|
1.34
-20%
|
1.58
+18%
|
1.5
-5%
|
1.46
-3%
|
1.57
+8%
|
2.93
+87%
|
2.93
N/A
|
2.24
-24%
|
2.24
N/A
|
1.49
-33%
|
1.46
-2%
|
2.11
+45%
|
2.07
-2%
|
1.68
-19%
|
1.71
+2%
|
1.78
+4%
|
1.99
+12%
|
2.19
+10%
|
2.3
+5%
|
2.49
+8%
|
2.57
+3%
|
2.58
+0%
|
2.61
+1%
|
2.73
+5%
|
2.88
+5%
|
3.18
+10%
|
3.38
+6%
|
2.92
-14%
|
3.11
+7%
|
3.11
N/A
|
3.2
+3%
|
3.61
+13%
|
3.45
-4%
|
2.86
-17%
|
2.66
-7%
|
2.83
+6%
|
3.02
+7%
|
3.78
+25%
|
4.04
+7%
|
4.09
+1%
|
3.9
-5%
|
3.25
-17%
|
2.7
-17%
|
2.68
-1%
|
2.67
0%
|
3.08
+15%
|
3.46
+12%
|
3.45
0%
|
3.66
+6%
|
3.88
+6%
|
4.1
+6%
|
4.43
+8%
|
4.84
+9%
|
5.08
+5%
|
5.29
+4%
|
|