M
Metsa Board Oyj
OMXH:METSB
Metsa Board Oyj
OMXH:METSB
Price:
2.882
EUR
-1.57%
Market Closed
Market Cap:
€1B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
M
|
Metsa Board Oyj
OMXH:METSB
|
FI |
|
F
|
FG Acquisition Corp
TSX:FGAA.U
|
CA |
|
San-A Co Ltd
TSE:2659
|
JP |
|
A
|
Ahes Gayrimenkul Yatirim Ortakligi AS
IST:AHSGY.E
|
TR |
|
Hikal Ltd
NSE:HIKAL
|
IN |
Income Statement
Earnings Waterfall
Metsa Board Oyj
Metsa Board Oyj
Income Statement
Metsa Board Oyj
Metsa Board Oyj
Currency: EUR
| 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
|
146
|
0
|
0
|
0
|
123
|
0
|
0
|
0
|
136
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
165
|
0
|
0
|
0
|
109
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
20
|
|
| Revenue |
6 864
N/A
|
6 743
-2%
|
6 752
+0%
|
6 638
-2%
|
6 497
-2%
|
6 372
-2%
|
6 234
-2%
|
6 118
-2%
|
5 940
-3%
|
5 796
-2%
|
5 722
-1%
|
5 547
-3%
|
5 637
+2%
|
5 534
-2%
|
5 430
-2%
|
5 447
+0%
|
5 467
+0%
|
5 593
+2%
|
5 685
+2%
|
5 740
+1%
|
5 574
-3%
|
4 812
-14%
|
4 306
-11%
|
4 679
+9%
|
3 288
-30%
|
3 570
+9%
|
3 530
-1%
|
3 418
-3%
|
3 167
-7%
|
2 850
-10%
|
2 643
-7%
|
2 684
+2%
|
2 655
-1%
|
2 734
+3%
|
2 782
+2%
|
2 713
-2%
|
2 771
+2%
|
2 739
-1%
|
2 664
-3%
|
2 551
-4%
|
2 345
-8%
|
2 207
-6%
|
2 123
-4%
|
2 108
-1%
|
2 098
0%
|
2 079
-1%
|
2 049
-1%
|
2 019
-1%
|
1 986
-2%
|
1 977
0%
|
1 988
+1%
|
2 008
+1%
|
2 033
+1%
|
2 061
+1%
|
2 045
-1%
|
2 008
-2%
|
1 917
-4%
|
1 818
-5%
|
1 761
-3%
|
1 720
-2%
|
1 729
+1%
|
1 781
+3%
|
1 819
+2%
|
1 849
+2%
|
1 896
+3%
|
1 941
+2%
|
1 937
0%
|
1 944
+0%
|
1 939
0%
|
1 897
-2%
|
1 911
+1%
|
1 932
+1%
|
1 917
-1%
|
1 913
0%
|
1 895
-1%
|
1 890
0%
|
1 911
+1%
|
1 994
+4%
|
2 039
+2%
|
2 084
+2%
|
2 172
+4%
|
2 267
+4%
|
2 398
+6%
|
2 480
+3%
|
2 440
-2%
|
2 288
-6%
|
2 119
-7%
|
1 942
-8%
|
1 884
-3%
|
1 895
+1%
|
1 915
+1%
|
1 939
+1%
|
1 936
0%
|
1 886
-3%
|
1 828
-3%
|
1 776
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
(3 723)
|
0
|
0
|
0
|
(3 573)
|
0
|
0
|
0
|
(3 378)
|
0
|
0
|
0
|
(3 264)
|
0
|
0
|
0
|
(3 671)
|
0
|
0
|
0
|
(2 872)
|
0
|
0
|
0
|
(2 157)
|
0
|
0
|
0
|
(1 677)
|
0
|
0
|
(497)
|
(1 988)
|
(1 560)
|
(2 052)
|
(2 038)
|
(1 956)
|
(1 847)
|
(1 738)
|
(1 645)
|
(1 566)
|
(1 547)
|
(1 531)
|
(1 516)
|
(1 482)
|
(1 446)
|
(1 431)
|
(1 427)
|
(1 439)
|
(1 454)
|
(1 470)
|
(1 449)
|
(1 122)
|
(1 356)
|
(1 279)
|
(1 249)
|
(936)
|
(1 210)
|
(1 257)
|
(1 274)
|
(1 000)
|
(1 333)
|
(1 375)
|
(1 385)
|
(1 113)
|
(1 407)
|
(1 364)
|
(1 376)
|
(1 090)
|
(1 370)
|
(1 339)
|
(1 295)
|
(963)
|
(1 252)
|
(1 327)
|
(1 378)
|
(1 096)
|
(1 524)
|
(1 587)
|
(1 679)
|
(1 347)
|
(1 758)
|
(1 697)
|
(1 625)
|
(1 165)
|
(1 434)
|
(1 440)
|
(1 442)
|
(1 106)
|
(1 487)
|
(1 453)
|
(1 437)
|
(1 063)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
2 914
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 545
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 169
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 183
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 069
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 807
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 261
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 007
N/A
|
0
N/A
|
0
N/A
|
2 285
N/A
|
725
-68%
|
452
-38%
|
620
+37%
|
588
-5%
|
595
+1%
|
498
-16%
|
470
-6%
|
478
+2%
|
542
+13%
|
551
+2%
|
548
-1%
|
533
-3%
|
538
+1%
|
540
+0%
|
545
+1%
|
561
+3%
|
569
+2%
|
579
+2%
|
591
+2%
|
596
+1%
|
885
+49%
|
562
-37%
|
539
-4%
|
512
-5%
|
784
+53%
|
519
-34%
|
523
+1%
|
545
+4%
|
849
+56%
|
564
-34%
|
566
+0%
|
552
-2%
|
831
+50%
|
532
-36%
|
533
+0%
|
536
+1%
|
842
+57%
|
546
-35%
|
573
+5%
|
600
+5%
|
927
+54%
|
659
-29%
|
666
+1%
|
661
-1%
|
988
+50%
|
648
-34%
|
680
+5%
|
719
+6%
|
1 132
+58%
|
682
-40%
|
590
-13%
|
494
-16%
|
777
+57%
|
450
-42%
|
455
+1%
|
473
+4%
|
832
+76%
|
449
-46%
|
433
-4%
|
391
-10%
|
713
+82%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6 533)
|
(6 393)
|
(6 400)
|
(2 585)
|
(6 215)
|
(6 132)
|
(6 069)
|
(2 466)
|
(5 922)
|
(5 790)
|
(5 725)
|
(2 236)
|
(5 518)
|
(5 496)
|
(5 384)
|
(2 147)
|
(5 512)
|
(5 641)
|
(5 738)
|
(2 340)
|
(5 783)
|
(4 949)
|
(4 413)
|
(1 927)
|
(3 400)
|
(3 609)
|
(3 619)
|
(1 293)
|
(3 384)
|
(3 210)
|
(3 019)
|
(1 162)
|
(2 768)
|
(2 762)
|
(2 245)
|
(623)
|
(1 156)
|
(695)
|
(705)
|
(797)
|
(811)
|
(576)
|
(541)
|
(351)
|
(319)
|
(450)
|
(442)
|
(463)
|
(457)
|
(462)
|
(463)
|
(469)
|
(510)
|
(493)
|
(483)
|
(744)
|
(432)
|
(437)
|
(434)
|
(689)
|
(418)
|
(411)
|
(399)
|
(701)
|
(409)
|
(421)
|
(427)
|
(709)
|
(400)
|
(394)
|
(390)
|
(694)
|
(422)
|
(415)
|
(418)
|
(703)
|
(392)
|
(392)
|
(390)
|
(729)
|
(352)
|
(348)
|
(347)
|
(788)
|
(364)
|
(357)
|
(349)
|
(740)
|
(384)
|
(402)
|
(396)
|
(787)
|
(417)
|
(425)
|
(443)
|
(799)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
(1 079)
|
0
|
0
|
0
|
(1 044)
|
0
|
0
|
0
|
(917)
|
0
|
0
|
0
|
(856)
|
0
|
0
|
0
|
(887)
|
0
|
0
|
0
|
(686)
|
0
|
0
|
0
|
(459)
|
0
|
0
|
0
|
(423)
|
0
|
0
|
(70)
|
(324)
|
(215)
|
(298)
|
(314)
|
(418)
|
(406)
|
(386)
|
(362)
|
(259)
|
(243)
|
(242)
|
(242)
|
(248)
|
(241)
|
(241)
|
(240)
|
(263)
|
(255)
|
(256)
|
(247)
|
(243)
|
(230)
|
(219)
|
(219)
|
(429)
|
(201)
|
(201)
|
(195)
|
(403)
|
(200)
|
(206)
|
(206)
|
(213)
|
(200)
|
(195)
|
(192)
|
(205)
|
(194)
|
(193)
|
(196)
|
(209)
|
(204)
|
(210)
|
(214)
|
(233)
|
(218)
|
(218)
|
(219)
|
(235)
|
(216)
|
(213)
|
(205)
|
(220)
|
(196)
|
(195)
|
(200)
|
(221)
|
(205)
|
(207)
|
(203)
|
(236)
|
|
| Research & Development |
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
|
(10)
|
0
|
0
|
0
|
(7)
|
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
|
|
| Depreciation & Amortization |
(481)
|
(483)
|
(484)
|
(458)
|
(460)
|
(463)
|
(467)
|
(481)
|
(461)
|
(442)
|
(422)
|
(462)
|
(391)
|
(382)
|
(376)
|
(403)
|
(398)
|
(397)
|
(393)
|
(570)
|
(573)
|
(525)
|
(489)
|
(564)
|
(410)
|
(422)
|
(425)
|
(289)
|
(326)
|
(320)
|
(314)
|
(243)
|
(319)
|
(295)
|
(273)
|
(132)
|
(177)
|
(231)
|
(239)
|
(119)
|
(189)
|
(137)
|
(129)
|
(100)
|
(98)
|
(94)
|
(90)
|
(104)
|
(100)
|
(100)
|
(102)
|
(100)
|
(126)
|
(129)
|
(128)
|
(103)
|
(100)
|
(99)
|
(107)
|
(96)
|
(103)
|
(98)
|
(89)
|
(96)
|
(93)
|
(98)
|
(94)
|
(92)
|
(94)
|
(96)
|
(95)
|
(95)
|
(112)
|
(111)
|
(113)
|
(95)
|
(93)
|
(89)
|
(93)
|
(86)
|
(88)
|
(87)
|
(84)
|
(82)
|
(87)
|
(91)
|
(85)
|
(94)
|
(103)
|
(104)
|
(111)
|
(106)
|
(127)
|
(129)
|
(132)
|
(110)
|
|
| Other Operating Expenses |
(6 052)
|
(5 910)
|
(5 916)
|
(1 049)
|
(5 755)
|
(5 669)
|
(5 602)
|
(941)
|
(5 462)
|
(5 347)
|
(5 304)
|
(858)
|
(5 127)
|
(5 114)
|
(5 008)
|
(888)
|
(5 114)
|
(5 244)
|
(5 345)
|
(883)
|
(5 210)
|
(4 424)
|
(3 924)
|
(677)
|
(2 990)
|
(3 187)
|
(3 193)
|
(535)
|
(3 057)
|
(2 890)
|
(2 705)
|
(489)
|
(2 449)
|
(2 467)
|
(1 902)
|
(167)
|
(764)
|
(166)
|
(152)
|
(260)
|
(216)
|
(52)
|
(50)
|
8
|
22
|
(114)
|
(110)
|
(112)
|
(116)
|
(121)
|
(121)
|
(106)
|
(129)
|
(109)
|
(109)
|
(398)
|
(101)
|
(119)
|
(108)
|
(164)
|
(113)
|
(113)
|
(116)
|
(202)
|
(115)
|
(117)
|
(126)
|
(405)
|
(106)
|
(103)
|
(102)
|
(394)
|
(116)
|
(111)
|
(110)
|
(399)
|
(95)
|
(93)
|
(83)
|
(410)
|
(47)
|
(44)
|
(44)
|
(471)
|
(61)
|
(52)
|
(60)
|
(427)
|
(85)
|
(102)
|
(86)
|
(460)
|
(85)
|
(88)
|
(109)
|
(453)
|
|
| Operating Income |
331
N/A
|
350
+6%
|
351
+0%
|
329
-6%
|
282
-14%
|
240
-15%
|
165
-31%
|
79
-52%
|
18
-78%
|
6
-63%
|
(3)
N/A
|
(67)
-1 939%
|
119
N/A
|
38
-68%
|
46
+21%
|
36
-22%
|
(45)
N/A
|
(48)
-7%
|
(53)
-10%
|
(271)
-411%
|
(209)
+23%
|
(137)
+34%
|
(107)
+22%
|
(120)
-12%
|
(112)
+7%
|
(39)
+65%
|
(89)
-128%
|
(32)
+64%
|
(217)
-578%
|
(360)
-66%
|
(376)
-4%
|
(155)
+59%
|
(113)
+27%
|
(28)
+75%
|
40
N/A
|
102
+155%
|
55
-46%
|
(8)
N/A
|
(79)
-888%
|
(202)
-156%
|
(313)
-55%
|
(106)
+66%
|
(62)
+41%
|
191
N/A
|
232
+22%
|
98
-58%
|
91
-6%
|
74
-19%
|
83
+12%
|
83
+0%
|
98
+17%
|
101
+3%
|
68
-32%
|
98
+44%
|
113
+15%
|
141
+25%
|
130
-8%
|
102
-21%
|
78
-24%
|
95
+22%
|
101
+7%
|
112
+11%
|
146
+30%
|
148
+2%
|
155
+5%
|
145
-6%
|
125
-13%
|
122
-3%
|
132
+8%
|
139
+5%
|
146
+5%
|
148
+1%
|
124
-16%
|
159
+27%
|
182
+15%
|
224
+23%
|
267
+19%
|
275
+3%
|
271
-1%
|
260
-4%
|
296
+14%
|
333
+12%
|
372
+12%
|
344
-8%
|
318
-7%
|
234
-27%
|
145
-38%
|
38
-74%
|
66
+76%
|
53
-20%
|
77
+45%
|
46
-41%
|
32
-29%
|
8
-75%
|
(52)
N/A
|
(86)
-65%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(40)
|
(49)
|
(61)
|
(7)
|
(14)
|
(10)
|
13
|
32
|
(6)
|
(9)
|
(10)
|
21
|
12
|
(4)
|
(9)
|
(134)
|
(18)
|
(2)
|
(2)
|
(123)
|
(12)
|
(7)
|
(7)
|
(142)
|
8
|
5
|
3
|
(136)
|
10
|
1
|
1
|
(93)
|
(5)
|
10
|
29
|
(17)
|
65
|
75
|
70
|
(8)
|
46
|
37
|
31
|
(10)
|
(42)
|
(40)
|
(38)
|
(15)
|
(24)
|
(21)
|
(22)
|
6
|
4
|
8
|
14
|
28
|
31
|
25
|
21
|
15
|
11
|
14
|
14
|
25
|
35
|
53
|
75
|
103
|
97
|
83
|
54
|
29
|
15
|
2
|
(2)
|
(17)
|
6
|
35
|
77
|
105
|
136
|
137
|
152
|
157
|
155
|
129
|
70
|
25
|
(9)
|
(26)
|
(13)
|
(19)
|
2
|
(0)
|
(30)
|
(53)
|
|
| Non-Reccuring Items |
183
|
174
|
145
|
145
|
145
|
1
|
0
|
(15)
|
0
|
0
|
0
|
198
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(114)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
(46)
|
|
| Total Other Income |
(194)
|
(169)
|
(161)
|
(188)
|
(157)
|
(149)
|
(143)
|
(191)
|
(188)
|
(171)
|
(176)
|
(163)
|
(120)
|
(159)
|
(141)
|
(17)
|
(113)
|
(94)
|
(112)
|
(14)
|
(148)
|
(142)
|
(141)
|
(11)
|
(141)
|
(147)
|
(149)
|
(7)
|
(114)
|
(95)
|
(106)
|
4
|
(100)
|
(103)
|
(73)
|
(3)
|
(66)
|
(66)
|
(64)
|
1
|
(63)
|
(49)
|
(49)
|
(5)
|
10
|
5
|
11
|
(4)
|
16
|
16
|
19
|
(3)
|
12
|
12
|
13
|
(1)
|
2
|
3
|
3
|
(1)
|
2
|
3
|
(8)
|
(2)
|
2
|
2
|
15
|
(1)
|
2
|
4
|
4
|
(1)
|
(13)
|
(12)
|
(12)
|
(1)
|
(11)
|
(12)
|
(11)
|
(1)
|
(6)
|
(4)
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
(0)
|
(3)
|
(4)
|
(6)
|
(0)
|
(10)
|
(8)
|
(6)
|
(2)
|
|
| Pre-Tax Income |
280
N/A
|
306
+9%
|
275
-10%
|
279
+1%
|
255
-8%
|
82
-68%
|
35
-57%
|
(95)
N/A
|
(176)
-85%
|
(173)
+2%
|
(189)
-9%
|
(11)
+94%
|
11
N/A
|
(125)
N/A
|
(104)
+17%
|
(115)
-11%
|
(176)
-53%
|
(144)
+18%
|
(167)
-16%
|
(408)
-144%
|
(369)
+10%
|
(286)
+22%
|
(255)
+11%
|
(273)
-7%
|
(245)
+10%
|
(181)
+26%
|
(235)
-30%
|
(204)
+13%
|
(321)
-57%
|
(454)
-41%
|
(481)
-6%
|
(358)
+26%
|
(218)
+39%
|
(121)
+44%
|
(4)
+97%
|
48
N/A
|
54
+13%
|
1
-98%
|
(73)
N/A
|
(281)
-285%
|
(330)
-18%
|
(118)
+64%
|
(81)
+31%
|
176
N/A
|
201
+14%
|
63
-69%
|
64
+2%
|
58
-10%
|
75
+30%
|
78
+3%
|
95
+22%
|
78
-18%
|
84
+8%
|
118
+41%
|
139
+18%
|
167
+20%
|
163
-3%
|
130
-20%
|
102
-21%
|
102
-1%
|
114
+12%
|
129
+13%
|
153
+19%
|
171
+12%
|
192
+12%
|
199
+4%
|
215
+8%
|
224
+4%
|
231
+3%
|
225
-3%
|
204
-9%
|
166
-19%
|
127
-24%
|
149
+17%
|
168
+13%
|
212
+26%
|
262
+24%
|
298
+14%
|
337
+13%
|
366
+9%
|
426
+16%
|
466
+9%
|
522
+12%
|
525
+1%
|
474
-10%
|
361
-24%
|
213
-41%
|
121
-43%
|
53
-56%
|
23
-56%
|
59
+151%
|
51
-12%
|
24
-53%
|
0
-99%
|
(88)
N/A
|
(187)
-113%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(94)
|
(59)
|
(50)
|
(60)
|
(55)
|
(32)
|
(25)
|
(1)
|
24
|
5
|
13
|
(3)
|
(24)
|
7
|
15
|
34
|
21
|
8
|
(5)
|
9
|
19
|
6
|
8
|
23
|
24
|
30
|
40
|
34
|
46
|
49
|
47
|
27
|
11
|
(1)
|
(7)
|
(21)
|
(18)
|
(16)
|
(13)
|
8
|
14
|
1
|
5
|
(3)
|
(6)
|
9
|
7
|
6
|
6
|
2
|
(1)
|
(9)
|
(11)
|
(7)
|
(22)
|
(30)
|
(31)
|
(30)
|
(10)
|
(11)
|
(13)
|
(16)
|
(20)
|
(20)
|
(22)
|
(22)
|
(20)
|
(21)
|
(22)
|
(22)
|
(26)
|
(21)
|
(19)
|
(26)
|
(31)
|
(42)
|
(50)
|
(52)
|
(52)
|
(52)
|
(56)
|
(64)
|
(72)
|
(64)
|
(57)
|
(41)
|
(23)
|
(19)
|
(12)
|
(10)
|
(16)
|
(12)
|
(4)
|
2
|
15
|
22
|
|
| Income from Continuing Operations |
186
|
247
|
226
|
219
|
200
|
50
|
10
|
(96)
|
(152)
|
(168)
|
(176)
|
(14)
|
(13)
|
(118)
|
(89)
|
(81)
|
(155)
|
(136)
|
(172)
|
(399)
|
(350)
|
(280)
|
(247)
|
(250)
|
(221)
|
(151)
|
(195)
|
(170)
|
(275)
|
(405)
|
(434)
|
(331)
|
(207)
|
(122)
|
(11)
|
27
|
36
|
(15)
|
(86)
|
(273)
|
(317)
|
(117)
|
(76)
|
173
|
195
|
72
|
71
|
64
|
81
|
80
|
94
|
69
|
73
|
111
|
117
|
137
|
132
|
100
|
92
|
90
|
101
|
112
|
133
|
151
|
170
|
177
|
195
|
203
|
209
|
204
|
179
|
145
|
107
|
123
|
137
|
170
|
212
|
247
|
285
|
314
|
371
|
403
|
450
|
461
|
416
|
321
|
190
|
102
|
41
|
13
|
43
|
39
|
20
|
3
|
(72)
|
(165)
|
|
| Income to Minority Interest |
(12)
|
(13)
|
(13)
|
(10)
|
(8)
|
(6)
|
(2)
|
1
|
1
|
1
|
0
|
(1)
|
(4)
|
(2)
|
(2)
|
1
|
1
|
1
|
4
|
3
|
4
|
3
|
2
|
1
|
1
|
(2)
|
(8)
|
(9)
|
(9)
|
(7)
|
(3)
|
(4)
|
(3)
|
(2)
|
0
|
1
|
1
|
1
|
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
|
(1)
|
(6)
|
(12)
|
(22)
|
(31)
|
(37)
|
(47)
|
(51)
|
(49)
|
(40)
|
(23)
|
(7)
|
(1)
|
(2)
|
(8)
|
(14)
|
(15)
|
(10)
|
(2)
|
8
|
|
| Net Income (Common) |
174
N/A
|
234
+35%
|
213
-9%
|
209
-2%
|
193
-8%
|
44
-77%
|
8
-82%
|
(95)
N/A
|
25
N/A
|
9
-64%
|
(5)
N/A
|
(15)
-206%
|
(20)
-31%
|
(123)
-515%
|
(89)
+28%
|
(80)
+10%
|
(154)
-93%
|
(135)
+12%
|
(168)
-24%
|
(396)
-136%
|
(344)
+13%
|
(291)
+15%
|
(267)
+8%
|
(194)
+27%
|
(268)
-38%
|
(230)
+14%
|
(484)
-110%
|
(517)
-7%
|
(613)
-19%
|
(698)
-14%
|
(511)
+27%
|
(358)
+30%
|
(220)
+39%
|
(132)
+40%
|
(19)
+86%
|
28
N/A
|
37
+32%
|
(14)
N/A
|
(86)
-514%
|
(273)
-217%
|
(316)
-16%
|
(117)
+63%
|
(76)
+35%
|
173
N/A
|
194
+12%
|
71
-63%
|
71
0%
|
64
-10%
|
81
+26%
|
80
-1%
|
94
+17%
|
69
-27%
|
73
+7%
|
111
+52%
|
117
+5%
|
137
+17%
|
132
-4%
|
100
-24%
|
92
-8%
|
90
-2%
|
101
+11%
|
113
+12%
|
133
+18%
|
151
+13%
|
170
+13%
|
177
+4%
|
195
+10%
|
203
+4%
|
209
+3%
|
204
-3%
|
179
-12%
|
145
-19%
|
107
-26%
|
123
+14%
|
137
+12%
|
170
+24%
|
211
+24%
|
240
+14%
|
273
+13%
|
292
+7%
|
340
+16%
|
365
+7%
|
404
+11%
|
410
+2%
|
367
-10%
|
281
-24%
|
168
-40%
|
95
-43%
|
40
-58%
|
11
-72%
|
35
+216%
|
25
-28%
|
5
-79%
|
(7)
N/A
|
(74)
-901%
|
(157)
-111%
|
|
| EPS (Diluted) |
0.74
N/A
|
0.99
+34%
|
0.89
-10%
|
0.89
N/A
|
0.82
-8%
|
0.19
-77%
|
0.03
-84%
|
-0.4
N/A
|
0.1
N/A
|
0.03
-70%
|
-0.02
N/A
|
-0.06
-200%
|
-0.08
-33%
|
-0.49
-513%
|
-0.34
+31%
|
-0.24
+29%
|
-0.45
-88%
|
-0.39
+13%
|
-0.52
-33%
|
-1.17
-125%
|
-0.99
+15%
|
-0.87
+12%
|
-0.78
+10%
|
-0.57
+27%
|
-0.78
-37%
|
-0.68
+13%
|
-1.43
-110%
|
-1.52
-6%
|
-1.81
-19%
|
-2.06
-14%
|
-1.49
+28%
|
-1.05
+30%
|
-0.65
+38%
|
-0.38
+42%
|
-0.05
+87%
|
0.08
N/A
|
0.11
+38%
|
-0.04
N/A
|
-0.26
-550%
|
-0.81
-212%
|
-0.93
-15%
|
-0.34
+63%
|
-0.22
+35%
|
0.51
N/A
|
0.47
-8%
|
0.2
-57%
|
0.2
N/A
|
0.19
-5%
|
0.24
+26%
|
0.24
N/A
|
0.28
+17%
|
0.2
-29%
|
0.22
+10%
|
0.32
+45%
|
0.34
+6%
|
0.39
+15%
|
0.38
-3%
|
0.25
-34%
|
0.26
+4%
|
0.25
-4%
|
0.29
+16%
|
0.33
+14%
|
0.39
+18%
|
0.42
+8%
|
0.48
+14%
|
0.5
+4%
|
0.55
+10%
|
0.57
+4%
|
0.59
+4%
|
0.57
-3%
|
0.5
-12%
|
0.41
-18%
|
0.3
-27%
|
0.35
+17%
|
0.39
+11%
|
0.48
+23%
|
0.6
+25%
|
0.68
+13%
|
0.77
+13%
|
0.82
+6%
|
0.95
+16%
|
1.02
+7%
|
1.13
+11%
|
1.16
+3%
|
1.03
-11%
|
0.85
-17%
|
0.48
-44%
|
0.27
-44%
|
0.12
-56%
|
0.03
-75%
|
0.1
+233%
|
0.07
-30%
|
0.01
-86%
|
-0.02
N/A
|
-0.21
-950%
|
-0.44
-110%
|
|
Switch to:
Switch to:
See Also
Discover More
