Yara International ASA
LSE:0O7D
Yara International ASA
LSE:0O7D
Price:
460.3
NOK
1.48%
Market Closed
Market Cap:
kr184.7B
Income Statement
Earnings Waterfall
Yara International ASA
Yara International ASA
Income Statement
Yara International ASA
Yara International ASA
Currency: USD
| 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 |
45
|
56
|
59
|
58
|
0
|
0
|
0
|
59
|
16
|
32
|
53
|
82
|
0
|
0
|
0
|
230
|
152
|
156
|
198
|
115
|
114
|
136
|
120
|
108
|
112
|
111
|
114
|
114
|
119
|
126
|
126
|
128
|
91
|
84
|
85
|
120
|
88
|
93
|
87
|
117
|
117
|
110
|
113
|
110
|
106
|
107
|
95
|
84
|
72
|
64
|
58
|
56
|
62
|
74
|
103
|
127
|
145
|
155
|
150
|
157
|
153
|
147
|
148
|
135
|
130
|
126
|
125
|
138
|
164
|
191
|
219
|
228
|
235
|
251
|
256
|
261
|
262
|
246
|
242
|
237
|
226
|
0
|
0
|
0
|
|
| Revenue |
6 596
N/A
|
7 022
+6%
|
7 138
+2%
|
7 227
+1%
|
7 245
+0%
|
7 298
+1%
|
7 476
+2%
|
7 533
+1%
|
7 943
+5%
|
8 278
+4%
|
8 627
+4%
|
9 819
+14%
|
11 632
+18%
|
14 073
+21%
|
16 500
+17%
|
15 723
-5%
|
14 668
-7%
|
12 423
-15%
|
10 118
-19%
|
9 778
-3%
|
9 933
+2%
|
9 965
+0%
|
10 299
+3%
|
10 822
+5%
|
11 628
+7%
|
12 535
+8%
|
13 705
+9%
|
14 342
+5%
|
14 564
+2%
|
14 775
+1%
|
14 446
-2%
|
14 533
+1%
|
14 530
0%
|
14 874
+2%
|
14 790
-1%
|
14 470
-2%
|
14 395
-1%
|
14 300
-1%
|
14 705
+3%
|
15 073
+3%
|
15 075
+0%
|
14 765
-2%
|
14 218
-4%
|
11 588
-19%
|
12 756
+10%
|
12 124
-5%
|
11 689
-4%
|
9 690
-17%
|
11 152
+15%
|
10 950
-2%
|
11 091
+1%
|
11 358
+2%
|
11 500
+1%
|
11 941
+4%
|
12 438
+4%
|
12 928
+4%
|
13 081
+1%
|
13 282
+2%
|
13 255
0%
|
12 858
-3%
|
12 700
-1%
|
12 176
-4%
|
11 684
-4%
|
11 591
-1%
|
11 890
+3%
|
12 932
+9%
|
14 442
+12%
|
16 617
+15%
|
19 412
+17%
|
21 898
+13%
|
23 551
+8%
|
23 902
+1%
|
22 111
-7%
|
19 661
-11%
|
17 363
-12%
|
15 511
-11%
|
14 595
-6%
|
14 179
-3%
|
13 955
-2%
|
13 868
-1%
|
14 175
+2%
|
14 594
+3%
|
15 075
+3%
|
15 623
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 978)
|
(5 353)
|
(5 476)
|
(5 651)
|
(5 779)
|
(5 862)
|
(5 954)
|
(6 025)
|
(6 335)
|
(6 555)
|
(6 864)
|
(7 708)
|
(8 982)
|
(10 599)
|
(12 277)
|
(11 858)
|
(11 109)
|
(9 854)
|
(8 437)
|
(8 132)
|
(8 053)
|
(7 764)
|
(7 859)
|
(8 135)
|
(8 770)
|
(9 509)
|
(10 061)
|
(10 322)
|
(10 504)
|
(10 506)
|
(10 501)
|
(10 792)
|
(10 778)
|
(11 233)
|
(11 194)
|
(11 075)
|
(10 980)
|
(10 788)
|
(11 089)
|
(11 190)
|
(11 084)
|
(10 825)
|
(10 363)
|
(8 482)
|
(9 292)
|
(8 822)
|
(8 533)
|
(7 082)
|
(8 267)
|
(8 204)
|
(8 360)
|
(8 547)
|
(8 670)
|
(9 089)
|
(9 520)
|
(9 952)
|
(10 026)
|
(10 025)
|
(9 834)
|
(9 334)
|
(9 137)
|
(8 598)
|
(8 115)
|
(8 020)
|
(8 208)
|
(9 012)
|
(10 286)
|
(12 135)
|
(14 145)
|
(15 895)
|
(17 320)
|
(17 353)
|
(16 454)
|
(15 237)
|
(13 515)
|
(12 095)
|
(11 261)
|
(10 575)
|
(10 155)
|
(10 130)
|
(10 302)
|
(10 588)
|
(10 853)
|
(11 204)
|
|
| Gross Profit |
1 617
N/A
|
1 669
+3%
|
1 662
0%
|
1 577
-5%
|
1 466
-7%
|
1 436
-2%
|
1 522
+6%
|
1 508
-1%
|
1 608
+7%
|
1 722
+7%
|
1 763
+2%
|
2 111
+20%
|
2 650
+26%
|
3 474
+31%
|
4 223
+22%
|
3 865
-8%
|
3 560
-8%
|
2 569
-28%
|
1 681
-35%
|
1 647
-2%
|
1 881
+14%
|
2 202
+17%
|
2 440
+11%
|
2 687
+10%
|
2 858
+6%
|
3 026
+6%
|
3 644
+20%
|
4 020
+10%
|
4 060
+1%
|
4 268
+5%
|
3 945
-8%
|
3 742
-5%
|
3 752
+0%
|
3 641
-3%
|
3 597
-1%
|
3 396
-6%
|
3 415
+1%
|
3 512
+3%
|
3 616
+3%
|
3 884
+7%
|
3 990
+3%
|
3 940
-1%
|
3 855
-2%
|
3 105
-19%
|
3 464
+12%
|
3 302
-5%
|
3 157
-4%
|
2 609
-17%
|
2 885
+11%
|
2 746
-5%
|
2 731
-1%
|
2 811
+3%
|
2 830
+1%
|
2 852
+1%
|
2 918
+2%
|
2 976
+2%
|
3 055
+3%
|
3 257
+7%
|
3 421
+5%
|
3 524
+3%
|
3 563
+1%
|
3 578
+0%
|
3 569
0%
|
3 571
+0%
|
3 682
+3%
|
3 920
+6%
|
4 156
+6%
|
4 482
+8%
|
5 267
+18%
|
6 003
+14%
|
6 231
+4%
|
6 549
+5%
|
5 657
-14%
|
4 424
-22%
|
3 848
-13%
|
3 416
-11%
|
3 334
-2%
|
3 604
+8%
|
3 800
+5%
|
3 738
-2%
|
3 873
+4%
|
4 006
+3%
|
4 222
+5%
|
4 419
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 016)
|
(1 026)
|
(1 019)
|
(983)
|
(958)
|
(955)
|
(980)
|
(985)
|
(1 027)
|
(1 067)
|
(1 099)
|
(1 259)
|
(1 425)
|
(1 551)
|
(1 681)
|
(1 690)
|
(1 597)
|
(1 538)
|
(1 479)
|
(1 444)
|
(1 469)
|
(1 473)
|
(1 465)
|
(1 451)
|
(1 488)
|
(1 552)
|
(1 597)
|
(1 657)
|
(1 688)
|
(1 740)
|
(1 776)
|
(1 821)
|
(1 869)
|
(1 867)
|
(1 926)
|
(2 055)
|
(2 144)
|
(2 224)
|
(2 261)
|
(2 199)
|
(2 179)
|
(2 306)
|
(1 722)
|
(1 456)
|
(1 667)
|
(1 502)
|
(1 928)
|
(1 666)
|
(1 980)
|
(2 158)
|
(2 216)
|
(2 280)
|
(2 357)
|
(2 468)
|
(2 442)
|
(2 428)
|
(2 443)
|
(2 432)
|
(2 460)
|
(2 505)
|
(2 494)
|
(2 439)
|
(2 360)
|
(2 365)
|
(2 398)
|
(2 453)
|
(2 574)
|
(2 659)
|
(2 702)
|
(2 777)
|
(2 769)
|
(2 785)
|
(2 764)
|
(2 781)
|
(2 847)
|
(2 773)
|
(2 868)
|
(2 852)
|
(2 857)
|
(2 833)
|
(2 752)
|
(2 742)
|
(2 776)
|
(2 753)
|
|
| Selling, General & Administrative |
(524)
|
(541)
|
(543)
|
(550)
|
(538)
|
(530)
|
(542)
|
(529)
|
(559)
|
(585)
|
(594)
|
(686)
|
(777)
|
(846)
|
(911)
|
(855)
|
(791)
|
(750)
|
(724)
|
(733)
|
(758)
|
(754)
|
(755)
|
(758)
|
(770)
|
(812)
|
(835)
|
(839)
|
(844)
|
(843)
|
(847)
|
(869)
|
(893)
|
(899)
|
(913)
|
(1 288)
|
(951)
|
(989)
|
(1 015)
|
(1 391)
|
(1 042)
|
(1 037)
|
(1 025)
|
(1 098)
|
(1 001)
|
(991)
|
(1 000)
|
(1 080)
|
(1 029)
|
(1 035)
|
(1 083)
|
(1 363)
|
(1 143)
|
(1 198)
|
(1 193)
|
(1 505)
|
(1 212)
|
(1 194)
|
(1 179)
|
(1 415)
|
(1 172)
|
(1 145)
|
(1 148)
|
(1 520)
|
(1 186)
|
(1 236)
|
(1 254)
|
(1 708)
|
(1 293)
|
(1 303)
|
(1 296)
|
(1 792)
|
(1 290)
|
(1 304)
|
(1 351)
|
(1 655)
|
(1 450)
|
(1 463)
|
(1 467)
|
(1 673)
|
(1 366)
|
(1 355)
|
(1 344)
|
(1 359)
|
|
| Depreciation & Amortization |
(214)
|
(214)
|
(215)
|
(209)
|
(206)
|
(213)
|
(213)
|
(214)
|
(216)
|
(215)
|
(221)
|
(254)
|
(282)
|
(306)
|
(340)
|
(371)
|
(375)
|
(388)
|
(402)
|
(386)
|
(395)
|
(406)
|
(397)
|
(404)
|
(420)
|
(429)
|
(448)
|
(478)
|
(497)
|
(548)
|
(574)
|
(589)
|
(607)
|
(590)
|
(603)
|
(616)
|
(654)
|
(679)
|
(698)
|
(691)
|
(693)
|
(693)
|
(689)
|
(586)
|
(684)
|
(689)
|
(697)
|
(598)
|
(700)
|
(700)
|
(714)
|
(724)
|
(755)
|
(776)
|
(776)
|
(807)
|
(831)
|
(859)
|
(898)
|
(928)
|
(940)
|
(928)
|
(934)
|
(918)
|
(932)
|
(967)
|
(976)
|
(983)
|
(989)
|
(976)
|
(965)
|
(964)
|
(968)
|
(988)
|
(1 004)
|
(1 018)
|
(1 021)
|
(1 019)
|
(1 039)
|
(1 048)
|
(1 044)
|
(1 058)
|
(1 071)
|
(1 083)
|
|
| Other Operating Expenses |
(277)
|
(271)
|
(261)
|
(224)
|
(213)
|
(212)
|
(225)
|
(241)
|
(252)
|
(267)
|
(284)
|
(319)
|
(366)
|
(400)
|
(429)
|
(463)
|
(432)
|
(400)
|
(353)
|
(325)
|
(316)
|
(313)
|
(313)
|
(289)
|
(298)
|
(312)
|
(315)
|
(341)
|
(347)
|
(350)
|
(355)
|
(364)
|
(369)
|
(379)
|
(410)
|
(150)
|
(538)
|
(556)
|
(548)
|
(117)
|
(443)
|
(577)
|
(8)
|
227
|
17
|
179
|
(231)
|
12
|
(251)
|
(424)
|
(418)
|
(193)
|
(459)
|
(494)
|
(473)
|
(116)
|
(400)
|
(379)
|
(383)
|
(162)
|
(382)
|
(366)
|
(278)
|
73
|
(280)
|
(250)
|
(344)
|
32
|
(420)
|
(498)
|
(508)
|
(29)
|
(506)
|
(489)
|
(492)
|
(100)
|
(397)
|
(370)
|
(351)
|
(112)
|
(342)
|
(329)
|
(361)
|
(311)
|
|
| Operating Income |
602
N/A
|
643
+7%
|
643
0%
|
593
-8%
|
508
-14%
|
481
-5%
|
542
+13%
|
523
-3%
|
582
+11%
|
655
+13%
|
664
+1%
|
852
+28%
|
1 225
+44%
|
1 922
+57%
|
2 542
+32%
|
2 175
-14%
|
1 963
-10%
|
1 031
-47%
|
202
-80%
|
203
+1%
|
412
+103%
|
728
+77%
|
975
+34%
|
1 236
+27%
|
1 369
+11%
|
1 474
+8%
|
2 047
+39%
|
2 363
+15%
|
2 372
+0%
|
2 528
+7%
|
2 168
-14%
|
1 920
-11%
|
1 883
-2%
|
1 774
-6%
|
1 671
-6%
|
1 341
-20%
|
1 271
-5%
|
1 288
+1%
|
1 355
+5%
|
1 684
+24%
|
1 812
+8%
|
1 634
-10%
|
2 133
+31%
|
1 649
-23%
|
1 797
+9%
|
1 800
+0%
|
1 229
-32%
|
942
-23%
|
905
-4%
|
587
-35%
|
515
-12%
|
531
+3%
|
473
-11%
|
384
-19%
|
476
+24%
|
548
+15%
|
612
+12%
|
825
+35%
|
961
+16%
|
1 019
+6%
|
1 069
+5%
|
1 139
+7%
|
1 209
+6%
|
1 206
0%
|
1 284
+6%
|
1 467
+14%
|
1 582
+8%
|
1 823
+15%
|
2 565
+41%
|
3 226
+26%
|
3 462
+7%
|
3 764
+9%
|
2 893
-23%
|
1 643
-43%
|
1 001
-39%
|
643
-36%
|
466
-28%
|
752
+61%
|
943
+25%
|
905
-4%
|
1 121
+24%
|
1 264
+13%
|
1 446
+14%
|
1 666
+15%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
138
|
121
|
131
|
122
|
131
|
214
|
228
|
325
|
290
|
304
|
390
|
417
|
562
|
655
|
443
|
(142)
|
(294)
|
(244)
|
(83)
|
444
|
310
|
571
|
649
|
138
|
843
|
441
|
231
|
320
|
212
|
171
|
330
|
379
|
283
|
219
|
115
|
(2)
|
4
|
62
|
(27)
|
(16)
|
(240)
|
(237)
|
(308)
|
(306)
|
(0)
|
(43)
|
87
|
(16)
|
13
|
(5)
|
32
|
136
|
87
|
(197)
|
(282)
|
(238)
|
(335)
|
(6)
|
(140)
|
(148)
|
(373)
|
(482)
|
(281)
|
(281)
|
(245)
|
65
|
(126)
|
(392)
|
50
|
(426)
|
(434)
|
(62)
|
(256)
|
(59)
|
42
|
(210)
|
(187)
|
(315)
|
(151)
|
(484)
|
(302)
|
79
|
(32)
|
223
|
|
| Non-Reccuring Items |
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
|
(15)
|
0
|
0
|
(6)
|
(50)
|
(166)
|
0
|
(193)
|
(158)
|
(167)
|
(197)
|
(174)
|
(56)
|
(68)
|
(56)
|
(51)
|
(61)
|
(64)
|
(66)
|
(96)
|
(150)
|
(150)
|
(140)
|
(114)
|
(43)
|
(52)
|
(53)
|
(50)
|
(45)
|
(39)
|
(72)
|
(432)
|
(665)
|
(671)
|
(637)
|
(274)
|
(31)
|
(23)
|
(198)
|
(194)
|
(254)
|
(206)
|
(28)
|
(12)
|
(219)
|
(294)
|
(299)
|
(320)
|
(95)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
592
|
0
|
0
|
0
|
(2)
|
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 |
0
|
0
|
0
|
(60)
|
(6)
|
(12)
|
(25)
|
(61)
|
(28)
|
(26)
|
(17)
|
(16)
|
(36)
|
(10)
|
(8)
|
(102)
|
(0)
|
(29)
|
(36)
|
(93)
|
(40)
|
(49)
|
(47)
|
(116)
|
(48)
|
(38)
|
(37)
|
(111)
|
(22)
|
(23)
|
(27)
|
(20)
|
(19)
|
(28)
|
(26)
|
(30)
|
(76)
|
(67)
|
(66)
|
(27)
|
(33)
|
(33)
|
(50)
|
(43)
|
(42)
|
(42)
|
(23)
|
(20)
|
(23)
|
(24)
|
(22)
|
(25)
|
(28)
|
(29)
|
(34)
|
(26)
|
(28)
|
(25)
|
(31)
|
(25)
|
(33)
|
(36)
|
(29)
|
(30)
|
(20)
|
(25)
|
(24)
|
(27)
|
(20)
|
(24)
|
(32)
|
(32)
|
(45)
|
(29)
|
(13)
|
12
|
19
|
11
|
2
|
(22)
|
(22)
|
(20)
|
(18)
|
(16)
|
|
| Pre-Tax Income |
740
N/A
|
764
+3%
|
774
+1%
|
656
-15%
|
633
-3%
|
683
+8%
|
745
+9%
|
787
+6%
|
844
+7%
|
933
+11%
|
1 037
+11%
|
1 253
+21%
|
1 751
+40%
|
2 567
+47%
|
2 977
+16%
|
1 932
-35%
|
1 669
-14%
|
759
-55%
|
83
-89%
|
553
+563%
|
682
+23%
|
1 250
+83%
|
1 577
+26%
|
1 851
+17%
|
2 164
+17%
|
1 877
-13%
|
2 240
+19%
|
2 571
+15%
|
2 562
0%
|
2 676
+4%
|
2 471
-8%
|
2 279
-8%
|
2 147
-6%
|
1 965
-8%
|
1 760
-10%
|
1 294
-26%
|
1 199
-7%
|
1 283
+7%
|
1 256
-2%
|
1 591
+27%
|
1 372
-14%
|
1 365
-1%
|
1 582
+16%
|
1 142
-28%
|
1 588
+39%
|
1 519
-4%
|
1 118
-26%
|
851
-24%
|
827
-3%
|
501
-39%
|
474
-5%
|
581
+23%
|
468
-19%
|
92
-80%
|
64
-30%
|
134
+109%
|
99
-26%
|
654
+561%
|
676
+3%
|
803
+19%
|
611
-24%
|
568
-7%
|
849
+49%
|
850
+0%
|
980
+15%
|
1 435
+46%
|
1 000
-30%
|
739
-26%
|
1 924
+160%
|
2 139
+11%
|
2 722
+27%
|
3 639
+34%
|
2 569
-29%
|
1 357
-47%
|
836
-38%
|
191
-77%
|
92
-52%
|
420
+357%
|
782
+86%
|
180
-77%
|
503
+179%
|
1 024
+104%
|
1 076
+5%
|
1 778
+65%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(167)
|
(175)
|
(166)
|
(157)
|
(151)
|
(165)
|
(138)
|
(130)
|
(139)
|
(157)
|
(222)
|
(216)
|
(339)
|
(532)
|
(609)
|
(472)
|
(399)
|
(177)
|
(35)
|
54
|
63
|
(78)
|
(147)
|
(395)
|
(474)
|
(380)
|
(408)
|
(413)
|
(397)
|
(436)
|
(431)
|
(447)
|
(425)
|
(387)
|
(355)
|
(256)
|
(255)
|
(281)
|
(267)
|
(332)
|
(306)
|
(308)
|
(291)
|
(237)
|
(321)
|
(270)
|
(270)
|
(208)
|
(202)
|
(166)
|
(148)
|
(99)
|
(70)
|
10
|
39
|
6
|
18
|
(95)
|
(133)
|
(214)
|
(227)
|
(187)
|
(202)
|
(160)
|
(157)
|
(296)
|
(343)
|
(355)
|
(607)
|
(694)
|
(733)
|
(857)
|
(629)
|
(382)
|
(261)
|
(136)
|
(125)
|
(152)
|
(229)
|
(165)
|
(208)
|
(320)
|
(338)
|
(406)
|
|
| Income from Continuing Operations |
573
|
590
|
608
|
498
|
482
|
518
|
608
|
657
|
705
|
776
|
815
|
1 038
|
1 412
|
2 036
|
2 368
|
1 460
|
1 270
|
582
|
48
|
607
|
745
|
1 173
|
1 430
|
1 456
|
1 690
|
1 497
|
1 832
|
2 158
|
2 166
|
2 239
|
2 040
|
1 832
|
1 723
|
1 578
|
1 405
|
1 037
|
944
|
1 002
|
989
|
1 260
|
1 066
|
1 057
|
1 291
|
905
|
1 266
|
1 248
|
848
|
643
|
626
|
335
|
326
|
482
|
398
|
102
|
103
|
140
|
117
|
559
|
543
|
589
|
384
|
381
|
647
|
690
|
823
|
1 139
|
657
|
384
|
1 317
|
1 445
|
1 989
|
2 782
|
1 940
|
975
|
575
|
55
|
(33)
|
268
|
553
|
15
|
295
|
704
|
738
|
1 372
|
|
| Income to Minority Interest |
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(7)
|
(6)
|
(12)
|
(16)
|
(14)
|
(2)
|
(1)
|
3
|
2
|
(5)
|
(4)
|
(8)
|
(9)
|
(11)
|
(11)
|
(6)
|
(4)
|
(4)
|
0
|
(9)
|
(18)
|
(8)
|
(29)
|
(37)
|
(43)
|
(59)
|
(60)
|
(56)
|
(33)
|
(51)
|
(47)
|
(44)
|
(63)
|
(38)
|
(27)
|
(13)
|
(1)
|
4
|
7
|
6
|
6
|
(5)
|
(7)
|
(4)
|
4
|
19
|
23
|
22
|
14
|
10
|
7
|
2
|
2
|
0
|
(3)
|
(3)
|
(3)
|
65
|
64
|
62
|
60
|
(5)
|
(3)
|
(1)
|
(1)
|
(6)
|
(3)
|
(4)
|
(4)
|
(2)
|
(6)
|
(5)
|
(4)
|
(3)
|
|
| Net Income (Common) |
571
N/A
|
587
+3%
|
607
+3%
|
497
-18%
|
480
-3%
|
515
+7%
|
606
+18%
|
654
+8%
|
702
+7%
|
771
+10%
|
808
+5%
|
1 031
+28%
|
1 399
+36%
|
2 020
+44%
|
2 353
+16%
|
1 458
-38%
|
1 269
-13%
|
585
-54%
|
50
-91%
|
602
+1 100%
|
740
+23%
|
1 164
+57%
|
1 420
+22%
|
1 445
+2%
|
1 679
+16%
|
1 492
-11%
|
1 828
+23%
|
2 153
+18%
|
2 166
+1%
|
2 230
+3%
|
2 022
-9%
|
1 823
-10%
|
1 694
-7%
|
1 541
-9%
|
1 362
-12%
|
978
-28%
|
884
-10%
|
946
+7%
|
957
+1%
|
1 209
+26%
|
1 019
-16%
|
1 013
-1%
|
1 228
+21%
|
867
-29%
|
1 240
+43%
|
1 235
0%
|
846
-31%
|
647
-24%
|
632
-2%
|
342
-46%
|
333
-3%
|
477
+43%
|
392
-18%
|
99
-75%
|
107
+8%
|
159
+49%
|
140
-12%
|
581
+315%
|
557
-4%
|
599
+8%
|
391
-35%
|
384
-2%
|
650
+69%
|
691
+6%
|
822
+19%
|
1 138
+38%
|
655
-42%
|
449
-31%
|
1 380
+207%
|
1 505
+9%
|
2 048
+36%
|
2 777
+36%
|
1 937
-30%
|
973
-50%
|
573
-41%
|
48
-92%
|
(38)
N/A
|
263
N/A
|
548
+108%
|
14
-97%
|
290
+1 971%
|
701
+142%
|
735
+5%
|
1 368
+86%
|
|
| EPS (Diluted) |
1.81
N/A
|
1.86
+3%
|
1.93
+4%
|
1.58
-18%
|
1.55
-2%
|
1.68
+8%
|
2.02
+20%
|
2.16
+7%
|
2.37
+10%
|
2.61
+10%
|
2.76
+6%
|
3.52
+28%
|
4.8
+36%
|
6.93
+44%
|
8.07
+16%
|
5.01
-38%
|
4.36
-13%
|
2.02
-54%
|
0.19
-91%
|
2.08
+995%
|
2.57
+24%
|
4.04
+57%
|
4.92
+22%
|
5.01
+2%
|
5.82
+16%
|
5.17
-11%
|
6.35
+23%
|
7.5
+18%
|
7.61
+1%
|
7.85
+3%
|
7.18
-9%
|
6.45
-10%
|
6.02
-7%
|
5.5
-9%
|
4.9
-11%
|
3.51
-28%
|
3.19
-9%
|
3.42
+7%
|
3.46
+1%
|
4.38
+27%
|
3.69
-16%
|
3.68
0%
|
4.46
+21%
|
3.15
-29%
|
4.51
+43%
|
4.5
0%
|
3.09
-31%
|
2.37
-23%
|
2.32
-2%
|
1.26
-46%
|
1.23
-2%
|
1.75
+42%
|
1.43
-18%
|
0.36
-75%
|
0.39
+8%
|
0.58
+49%
|
0.52
-10%
|
2.13
+310%
|
2.04
-4%
|
2.2
+8%
|
1.43
-35%
|
1.42
-1%
|
2.42
+70%
|
2.58
+7%
|
3.14
+22%
|
4.43
+41%
|
2.57
-42%
|
1.75
-32%
|
5.41
+209%
|
5.92
+9%
|
8.05
+36%
|
10.9
+35%
|
7.61
-30%
|
3.82
-50%
|
2.25
-41%
|
0.19
-92%
|
-0.15
N/A
|
1.03
N/A
|
2.15
+109%
|
0.06
-97%
|
1.14
+1 800%
|
2.75
+141%
|
2.89
+5%
|
5.37
+86%
|
|
Switch to:
Switch to:
See Also
Discover More
