Arendals Fossekompani ASA
OSE:AFK
Income Statement
Earnings Waterfall
Arendals Fossekompani ASA
Income Statement
Arendals Fossekompani ASA
| 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 |
48
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
103
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
79
|
0
|
0
|
0
|
81
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
79
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
83
|
0
|
0
|
0
|
154
|
0
|
0
|
0
|
|
| Revenue |
94
N/A
|
155
+66%
|
147
-5%
|
150
+2%
|
85
-43%
|
192
+125%
|
204
+6%
|
214
+5%
|
135
-37%
|
190
+41%
|
194
+2%
|
193
0%
|
128
-34%
|
261
+104%
|
270
+4%
|
270
0%
|
88
-67%
|
271
+208%
|
290
+7%
|
382
+32%
|
190
-50%
|
428
+125%
|
406
-5%
|
362
-11%
|
102
-72%
|
359
+251%
|
426
+19%
|
650
+53%
|
692
+6%
|
1 164
+68%
|
1 241
+7%
|
1 155
-7%
|
1 031
-11%
|
992
-4%
|
1 072
+8%
|
1 195
+11%
|
1 379
+15%
|
1 673
+21%
|
1 838
+10%
|
2 016
+10%
|
2 193
+9%
|
2 398
+9%
|
2 601
+8%
|
2 651
+2%
|
2 655
+0%
|
3 097
+17%
|
3 567
+15%
|
4 081
+14%
|
4 547
+11%
|
4 665
+3%
|
4 726
+1%
|
4 818
+2%
|
4 966
+3%
|
5 199
+5%
|
5 537
+7%
|
5 745
+4%
|
5 991
+4%
|
6 125
+2%
|
6 209
+1%
|
5 769
-7%
|
3 949
-32%
|
4 713
+19%
|
4 193
-11%
|
4 231
+1%
|
4 383
+4%
|
4 439
+1%
|
4 546
+2%
|
4 731
+4%
|
4 872
+3%
|
4 859
0%
|
4 909
+1%
|
4 869
-1%
|
4 450
-9%
|
4 253
-4%
|
3 567
-16%
|
3 177
-11%
|
3 102
-2%
|
3 019
-3%
|
3 330
+10%
|
3 883
+17%
|
4 196
+8%
|
4 382
+4%
|
4 576
+4%
|
4 389
-4%
|
4 569
+4%
|
4 922
+8%
|
5 245
+7%
|
5 353
+2%
|
3 884
-27%
|
5 430
+40%
|
6 321
+16%
|
6 014
-5%
|
4 319
-28%
|
5 284
+22%
|
3 906
-26%
|
3 848
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
(2)
|
(5)
|
(7)
|
(23)
|
(26)
|
(29)
|
(31)
|
(21)
|
(56)
|
(84)
|
(131)
|
(19)
|
(191)
|
(197)
|
(212)
|
(22)
|
(284)
|
(330)
|
(528)
|
(187)
|
(998)
|
(766)
|
(551)
|
(290)
|
(36)
|
(255)
|
(336)
|
(418)
|
(530)
|
(635)
|
(717)
|
(872)
|
(995)
|
(1 129)
|
(1 193)
|
(1 222)
|
(1 411)
|
(1 594)
|
(1 815)
|
(2 027)
|
(2 078)
|
(2 104)
|
(2 109)
|
(2 212)
|
(2 309)
|
(2 483)
|
(2 609)
|
(2 714)
|
(2 819)
|
(2 884)
|
(2 737)
|
(1 902)
|
(2 275)
|
(2 052)
|
(2 032)
|
(2 116)
|
(2 130)
|
(2 203)
|
(2 326)
|
(2 420)
|
(2 425)
|
(2 476)
|
(2 506)
|
(2 203)
|
(2 042)
|
(1 486)
|
(1 140)
|
(1 062)
|
(946)
|
(1 125)
|
(1 530)
|
(1 585)
|
(1 603)
|
(1 673)
|
(1 359)
|
(1 447)
|
(1 613)
|
(1 706)
|
(1 836)
|
(1 487)
|
(1 810)
|
(2 417)
|
(2 281)
|
(1 868)
|
(2 221)
|
(1 532)
|
(1 517)
|
|
| Gross Profit |
89
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
79
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
130
N/A
|
188
+45%
|
189
+1%
|
186
-2%
|
104
-44%
|
235
+125%
|
242
+3%
|
239
-1%
|
67
-72%
|
215
+221%
|
206
-4%
|
251
+22%
|
171
-32%
|
237
+39%
|
209
-12%
|
150
-28%
|
81
-46%
|
75
-7%
|
96
+28%
|
122
+27%
|
506
+315%
|
166
-67%
|
475
+187%
|
604
+27%
|
742
+23%
|
956
+29%
|
817
-15%
|
859
+5%
|
961
+12%
|
1 143
+19%
|
1 203
+5%
|
1 299
+8%
|
1 321
+2%
|
1 403
+6%
|
1 472
+5%
|
1 458
-1%
|
1 433
-2%
|
1 686
+18%
|
1 973
+17%
|
2 266
+15%
|
2 519
+11%
|
2 586
+3%
|
2 621
+1%
|
2 708
+3%
|
2 754
+2%
|
2 890
+5%
|
3 054
+6%
|
3 136
+3%
|
3 277
+4%
|
3 306
+1%
|
3 325
+1%
|
3 032
-9%
|
2 047
-32%
|
2 438
+19%
|
2 141
-12%
|
2 199
+3%
|
2 267
+3%
|
2 309
+2%
|
2 343
+1%
|
2 405
+3%
|
2 452
+2%
|
2 434
-1%
|
2 433
0%
|
2 363
-3%
|
2 247
-5%
|
2 211
-2%
|
2 081
-6%
|
2 037
-2%
|
2 040
+0%
|
2 073
+2%
|
2 205
+6%
|
2 353
+7%
|
2 611
+11%
|
2 779
+6%
|
2 903
+4%
|
3 030
+4%
|
3 122
+3%
|
3 309
+6%
|
3 539
+7%
|
3 517
-1%
|
2 397
-32%
|
3 620
+51%
|
3 904
+8%
|
3 733
-4%
|
2 452
-34%
|
3 064
+25%
|
2 375
-22%
|
2 332
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(24)
|
(95)
|
(95)
|
(97)
|
(21)
|
(110)
|
(112)
|
(116)
|
(44)
|
(105)
|
(163)
|
(219)
|
(10)
|
(129)
|
(138)
|
(144)
|
13
|
(99)
|
(66)
|
(36)
|
84
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
(318)
|
0
|
(343)
|
(515)
|
(721)
|
(929)
|
(773)
|
(802)
|
(802)
|
(983)
|
(1 021)
|
(1 075)
|
(1 124)
|
(1 184)
|
(1 257)
|
(1 289)
|
(1 270)
|
(1 562)
|
(1 820)
|
(2 049)
|
(2 266)
|
(2 448)
|
(2 352)
|
(2 510)
|
(2 382)
|
(2 463)
|
(2 564)
|
(2 592)
|
(2 700)
|
(2 727)
|
(2 767)
|
(2 585)
|
(1 804)
|
(2 103)
|
(1 856)
|
(1 897)
|
(1 965)
|
(2 056)
|
(2 098)
|
(2 123)
|
(2 148)
|
(2 191)
|
(2 172)
|
(2 134)
|
(1 975)
|
(1 996)
|
(1 891)
|
(1 828)
|
(1 834)
|
(1 862)
|
(1 925)
|
(2 014)
|
(2 153)
|
(2 248)
|
(2 379)
|
(2 500)
|
(2 644)
|
(2 828)
|
(2 980)
|
(3 029)
|
(1 933)
|
(3 279)
|
(3 519)
|
(3 349)
|
(2 037)
|
(2 574)
|
(2 045)
|
(2 024)
|
|
| Selling, General & Administrative |
(41)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(51)
|
(14)
|
(26)
|
(39)
|
(70)
|
(73)
|
(76)
|
(86)
|
(77)
|
0
|
0
|
0
|
(112)
|
0
|
0
|
0
|
(130)
|
0
|
0
|
0
|
(369)
|
0
|
0
|
(145)
|
(656)
|
(422)
|
(562)
|
(553)
|
(589)
|
(610)
|
(639)
|
(667)
|
(713)
|
(733)
|
(752)
|
(757)
|
(780)
|
(943)
|
(1 111)
|
(1 268)
|
(1 579)
|
(1 472)
|
(1 505)
|
(1 539)
|
(1 748)
|
(1 662)
|
(1 739)
|
(1 741)
|
(2 032)
|
(1 807)
|
(1 833)
|
(1 735)
|
(1 301)
|
(1 409)
|
(1 240)
|
(1 272)
|
(1 464)
|
(1 335)
|
(1 361)
|
(1 392)
|
(1 575)
|
(1 444)
|
(1 442)
|
(1 427)
|
(1 348)
|
(1 301)
|
(1 252)
|
(1 230)
|
(1 323)
|
(1 317)
|
(1 357)
|
(1 400)
|
(1 452)
|
(1 468)
|
(1 520)
|
(1 574)
|
(1 766)
|
(1 785)
|
(1 896)
|
(1 988)
|
(1 311)
|
(1 931)
|
(2 066)
|
(1 905)
|
(1 345)
|
(1 631)
|
(1 308)
|
(1 292)
|
|
| 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
|
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
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(16)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
(15)
|
(56)
|
(42)
|
(56)
|
(71)
|
(91)
|
(106)
|
(115)
|
(114)
|
(127)
|
(140)
|
(154)
|
(163)
|
(163)
|
(184)
|
(205)
|
(230)
|
(244)
|
(246)
|
(247)
|
(244)
|
(241)
|
(244)
|
(251)
|
(260)
|
(270)
|
(278)
|
(286)
|
(267)
|
(205)
|
(216)
|
(187)
|
(182)
|
(186)
|
(190)
|
(195)
|
(199)
|
(197)
|
(214)
|
(230)
|
(247)
|
(262)
|
(268)
|
(253)
|
(240)
|
(232)
|
(217)
|
(216)
|
(222)
|
(229)
|
(238)
|
(259)
|
(275)
|
(288)
|
(290)
|
(298)
|
(305)
|
(167)
|
(347)
|
(355)
|
(326)
|
(195)
|
(251)
|
(219)
|
(221)
|
|
| Other Operating Expenses |
30
|
(81)
|
(81)
|
(84)
|
39
|
(96)
|
(98)
|
(103)
|
23
|
(91)
|
(137)
|
(180)
|
72
|
(56)
|
(62)
|
(58)
|
97
|
(99)
|
(66)
|
(36)
|
203
|
0
|
0
|
0
|
156
|
0
|
0
|
0
|
73
|
0
|
(343)
|
(355)
|
(10)
|
(465)
|
(155)
|
(178)
|
(122)
|
(267)
|
(267)
|
(294)
|
(284)
|
(311)
|
(351)
|
(369)
|
(327)
|
(436)
|
(505)
|
(552)
|
(443)
|
(731)
|
(600)
|
(728)
|
(393)
|
(557)
|
(574)
|
(591)
|
(398)
|
(642)
|
(648)
|
(583)
|
(298)
|
(478)
|
(429)
|
(443)
|
(315)
|
(531)
|
(542)
|
(532)
|
(376)
|
(533)
|
(500)
|
(460)
|
(365)
|
(428)
|
(387)
|
(359)
|
(276)
|
(328)
|
(352)
|
(392)
|
(472)
|
(542)
|
(600)
|
(651)
|
(590)
|
(753)
|
(786)
|
(736)
|
(453)
|
(1 001)
|
(1 098)
|
(1 118)
|
(485)
|
(692)
|
(518)
|
(511)
|
|
| Operating Income |
64
N/A
|
60
-7%
|
52
-13%
|
53
+1%
|
59
+11%
|
82
+39%
|
92
+12%
|
97
+6%
|
86
-12%
|
83
-3%
|
26
-68%
|
(33)
N/A
|
95
N/A
|
105
+11%
|
104
-2%
|
94
-9%
|
80
-15%
|
116
+44%
|
140
+21%
|
214
+53%
|
255
+19%
|
237
-7%
|
209
-12%
|
150
-28%
|
97
-35%
|
75
-23%
|
96
+28%
|
122
+27%
|
187
+54%
|
166
-12%
|
132
-20%
|
89
-33%
|
20
-77%
|
27
+34%
|
45
+63%
|
58
+29%
|
159
+177%
|
160
+1%
|
182
+14%
|
224
+23%
|
197
-12%
|
219
+11%
|
215
-2%
|
169
-21%
|
163
-4%
|
123
-24%
|
152
+24%
|
216
+42%
|
253
+17%
|
138
-45%
|
270
+95%
|
198
-27%
|
372
+88%
|
427
+15%
|
490
+15%
|
544
+11%
|
577
+6%
|
579
+0%
|
558
-4%
|
447
-20%
|
243
-46%
|
335
+38%
|
285
-15%
|
302
+6%
|
302
0%
|
253
-16%
|
245
-3%
|
282
+15%
|
304
+8%
|
243
-20%
|
261
+7%
|
229
-12%
|
272
+18%
|
215
-21%
|
190
-12%
|
209
+10%
|
206
-1%
|
211
+2%
|
280
+33%
|
339
+21%
|
458
+35%
|
531
+16%
|
524
-1%
|
530
+1%
|
478
-10%
|
481
+1%
|
559
+16%
|
488
-13%
|
464
-5%
|
341
-27%
|
385
+13%
|
384
0%
|
415
+8%
|
490
+18%
|
330
-33%
|
308
-7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(44)
|
37
|
19
|
24
|
(40)
|
1
|
(6)
|
(6)
|
(29)
|
302
|
314
|
325
|
(14)
|
120
|
130
|
121
|
83
|
85
|
69
|
86
|
74
|
173
|
225
|
318
|
369
|
415
|
468
|
236
|
130
|
359
|
355
|
565
|
308
|
304
|
205
|
54
|
219
|
250
|
338
|
325
|
227
|
(25)
|
(64)
|
112
|
293
|
249
|
206
|
100
|
(2)
|
1
|
29
|
49
|
(44)
|
19
|
58
|
(60)
|
41
|
7
|
34
|
162
|
142
|
83
|
(28)
|
(67)
|
(70)
|
(69)
|
(14)
|
(11)
|
19
|
18
|
(13)
|
(16)
|
(10)
|
62
|
(44)
|
(44)
|
(61)
|
(111)
|
(47)
|
(51)
|
(33)
|
(131)
|
(96)
|
(83)
|
8
|
48
|
28
|
(3)
|
14
|
(80)
|
(139)
|
(123)
|
(78)
|
(168)
|
(67)
|
679
|
|
| Non-Reccuring Items |
(272)
|
(249)
|
(346)
|
(204)
|
(257)
|
(292)
|
(134)
|
156
|
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
|
(6)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(134)
|
0
|
(111)
|
0
|
(11)
|
0
|
(13)
|
(13)
|
16
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
(41)
|
(43)
|
0
|
(51)
|
(47)
|
(39)
|
(10)
|
(3)
|
(3)
|
(45)
|
(9)
|
(8)
|
(9)
|
(8)
|
(7)
|
(7)
|
(6)
|
(49)
|
0
|
0
|
0
|
(28)
|
0
|
(4)
|
(7)
|
(68)
|
(21)
|
(17)
|
(14)
|
|
| Total Other Income |
98
|
30
|
30
|
33
|
80
|
3
|
107
|
105
|
402
|
98
|
(15)
|
(17)
|
227
|
(21)
|
(18)
|
(23)
|
(1)
|
(27)
|
(28)
|
(29)
|
26
|
(42)
|
(44)
|
(65)
|
8
|
(74)
|
(79)
|
(119)
|
(614)
|
(727)
|
(731)
|
(676)
|
(17)
|
(94)
|
(75)
|
(62)
|
(38)
|
0
|
0
|
0
|
(135)
|
(2)
|
(3)
|
(5)
|
(15)
|
0
|
0
|
5
|
4
|
0
|
0
|
0
|
(5)
|
0
|
0
|
(1)
|
11
|
(1)
|
0
|
0
|
(6)
|
0
|
0
|
0
|
5
|
1
|
3
|
4
|
(5)
|
0
|
0
|
0
|
20
|
(92)
|
0
|
0
|
(1)
|
91
|
0
|
0
|
(86)
|
(2)
|
(2)
|
(2)
|
(11)
|
0
|
1
|
5
|
6
|
2
|
0
|
(4)
|
(41)
|
1
|
0
|
3
|
|
| Pre-Tax Income |
(153)
N/A
|
(122)
+21%
|
(244)
-100%
|
(95)
+61%
|
(158)
-67%
|
(206)
-30%
|
59
N/A
|
352
+494%
|
459
+30%
|
482
+5%
|
325
-33%
|
275
-15%
|
308
+12%
|
205
-34%
|
215
+5%
|
192
-11%
|
162
-16%
|
174
+7%
|
181
+4%
|
271
+50%
|
356
+31%
|
368
+3%
|
390
+6%
|
403
+3%
|
473
+17%
|
417
-12%
|
484
+16%
|
239
-51%
|
(297)
N/A
|
(203)
+32%
|
(243)
-20%
|
(22)
+91%
|
312
N/A
|
237
-24%
|
174
-27%
|
49
-72%
|
340
+593%
|
411
+21%
|
521
+27%
|
550
+6%
|
283
-48%
|
192
-32%
|
148
-23%
|
276
+86%
|
391
+42%
|
374
-4%
|
360
-4%
|
320
-11%
|
122
-62%
|
138
+13%
|
188
+36%
|
247
+31%
|
313
+27%
|
445
+42%
|
534
+20%
|
470
-12%
|
645
+37%
|
585
-9%
|
591
+1%
|
608
+3%
|
375
-38%
|
419
+12%
|
258
-38%
|
235
-9%
|
186
-21%
|
185
-1%
|
234
+26%
|
234
N/A
|
276
+18%
|
262
-5%
|
196
-25%
|
165
-16%
|
243
+47%
|
175
-28%
|
142
-19%
|
161
+13%
|
99
-38%
|
182
+84%
|
225
+24%
|
279
+24%
|
332
+19%
|
391
+18%
|
419
+7%
|
439
+5%
|
426
-3%
|
530
+24%
|
588
+11%
|
490
-17%
|
456
-7%
|
263
-42%
|
244
-7%
|
250
+2%
|
227
-9%
|
301
+33%
|
245
-19%
|
975
+298%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
54
|
43
|
76
|
38
|
51
|
59
|
(38)
|
(122)
|
(144)
|
(159)
|
(93)
|
(84)
|
(84)
|
(72)
|
(76)
|
(67)
|
(30)
|
(44)
|
(59)
|
(84)
|
(107)
|
(100)
|
(85)
|
(69)
|
(35)
|
(23)
|
(35)
|
(33)
|
121
|
85
|
106
|
94
|
(80)
|
(64)
|
(75)
|
(74)
|
(103)
|
(91)
|
(99)
|
(96)
|
(58)
|
(65)
|
(58)
|
(51)
|
(65)
|
(65)
|
(76)
|
(84)
|
(43)
|
(56)
|
(49)
|
(68)
|
(88)
|
(93)
|
(115)
|
(97)
|
(154)
|
(127)
|
(119)
|
(123)
|
(74)
|
(99)
|
(77)
|
(83)
|
(88)
|
(104)
|
(130)
|
(126)
|
(135)
|
(131)
|
(122)
|
(108)
|
(151)
|
(117)
|
(93)
|
(101)
|
(34)
|
(79)
|
(114)
|
(132)
|
(235)
|
(286)
|
(316)
|
(372)
|
(458)
|
(527)
|
(567)
|
(554)
|
(394)
|
(356)
|
(398)
|
(375)
|
(270)
|
(347)
|
(230)
|
(202)
|
|
| Income from Continuing Operations |
(100)
|
(78)
|
(168)
|
(57)
|
(107)
|
(147)
|
21
|
230
|
315
|
323
|
232
|
191
|
224
|
132
|
140
|
125
|
132
|
130
|
122
|
187
|
248
|
268
|
305
|
334
|
439
|
394
|
449
|
206
|
(176)
|
(118)
|
(137)
|
72
|
232
|
174
|
99
|
(25)
|
237
|
320
|
422
|
454
|
225
|
127
|
90
|
225
|
327
|
309
|
284
|
236
|
79
|
82
|
139
|
179
|
225
|
352
|
419
|
373
|
491
|
458
|
472
|
485
|
301
|
320
|
181
|
152
|
99
|
82
|
105
|
109
|
141
|
131
|
74
|
57
|
92
|
58
|
49
|
60
|
65
|
103
|
111
|
147
|
97
|
105
|
103
|
67
|
(33)
|
2
|
20
|
(65)
|
61
|
(93)
|
(154)
|
(125)
|
(42)
|
(45)
|
16
|
774
|
|
| Income to Minority Interest |
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(0)
|
4
|
3
|
2
|
4
|
(1)
|
(3)
|
(4)
|
(9)
|
(7)
|
(13)
|
(12)
|
(24)
|
(27)
|
(26)
|
(26)
|
(16)
|
(9)
|
(3)
|
(8)
|
(4)
|
(12)
|
(7)
|
5
|
10
|
21
|
23
|
19
|
12
|
(3)
|
(9)
|
(14)
|
(19)
|
(16)
|
(19)
|
(20)
|
(13)
|
(5)
|
(7)
|
(8)
|
(24)
|
(33)
|
(44)
|
(52)
|
(55)
|
(63)
|
(70)
|
(83)
|
(88)
|
(101)
|
(97)
|
(96)
|
(97)
|
(92)
|
(101)
|
(90)
|
(88)
|
(85)
|
(64)
|
(62)
|
(48)
|
(28)
|
(27)
|
(12)
|
(7)
|
(2)
|
(6)
|
(26)
|
(35)
|
(58)
|
(57)
|
(45)
|
(39)
|
(19)
|
(9)
|
(2)
|
5
|
38
|
40
|
41
|
56
|
62
|
78
|
436
|
422
|
(7)
|
4
|
(352)
|
(353)
|
|
| Net Income (Common) |
(101)
N/A
|
(80)
+21%
|
(170)
-114%
|
(58)
+66%
|
(110)
-89%
|
(150)
-36%
|
19
N/A
|
229
+1 114%
|
319
+39%
|
326
+2%
|
233
-29%
|
195
-16%
|
223
+14%
|
130
-42%
|
136
+5%
|
116
-15%
|
124
+7%
|
117
-6%
|
110
-6%
|
163
+48%
|
222
+36%
|
242
+9%
|
279
+15%
|
319
+14%
|
429
+35%
|
390
-9%
|
442
+13%
|
202
-54%
|
(188)
N/A
|
(125)
+34%
|
(134)
-7%
|
82
N/A
|
253
+208%
|
208
-18%
|
140
-33%
|
15
-89%
|
255
+1 581%
|
332
+30%
|
419
+26%
|
439
+5%
|
209
-52%
|
109
-48%
|
71
-35%
|
213
+201%
|
322
+51%
|
302
-6%
|
276
-9%
|
212
-23%
|
47
-78%
|
39
-17%
|
88
+127%
|
124
+41%
|
162
+31%
|
281
+73%
|
335
+19%
|
285
-15%
|
390
+37%
|
360
-8%
|
375
+4%
|
435
+16%
|
384
-12%
|
360
-6%
|
278
-23%
|
266
-4%
|
2 415
+807%
|
2 364
-2%
|
2 342
-1%
|
2 297
-2%
|
112
-95%
|
101
-10%
|
60
-40%
|
48
-20%
|
45
-7%
|
8
-83%
|
(15)
N/A
|
23
N/A
|
62
+172%
|
103
+66%
|
121
+17%
|
148
+22%
|
107
-28%
|
121
+13%
|
122
+1%
|
72
-41%
|
6
-92%
|
43
+644%
|
62
+44%
|
(8)
N/A
|
33
N/A
|
(14)
N/A
|
(496)
-3 345%
|
(457)
+8%
|
2 238
N/A
|
2 245
+0%
|
2 729
+22%
|
3 462
+27%
|
|
| EPS (Diluted) |
-40.44
N/A
|
-1.27
+97%
|
-2.75
-117%
|
-0.94
+66%
|
-44.08
-4 589%
|
-2.42
+95%
|
0.31
N/A
|
3.72
+1 100%
|
144.9
+3 795%
|
5.83
-96%
|
4.16
-29%
|
3.47
-17%
|
101.31
+2 820%
|
2.31
-98%
|
2.43
+5%
|
2.07
-15%
|
56.49
+2 629%
|
2.11
-96%
|
1.99
-6%
|
2.95
+48%
|
100.77
+3 316%
|
4.39
-96%
|
5.06
+15%
|
5.78
+14%
|
195.18
+3 277%
|
7.08
-96%
|
8.01
+13%
|
3.67
-54%
|
-85.31
N/A
|
-2.26
+97%
|
-2.39
-6%
|
1.48
N/A
|
115.04
+7 673%
|
3.71
-97%
|
2.5
-33%
|
0.27
-89%
|
115.9
+42 826%
|
5.92
-95%
|
7.4
+25%
|
8.43
+14%
|
94.86
+1 025%
|
1.96
-98%
|
1.27
-35%
|
3.8
+199%
|
146.27
+3 749%
|
5.45
-96%
|
4.92
-10%
|
3.82
-22%
|
21.22
+455%
|
0.7
-97%
|
1.55
+121%
|
2.27
+46%
|
73.34
+3 131%
|
5.08
-93%
|
6.06
+19%
|
5.18
-15%
|
7.06
+36%
|
6.52
-8%
|
6.85
+5%
|
7.89
+15%
|
6.98
-12%
|
6.66
-5%
|
5.01
-25%
|
4.89
-2%
|
44.13
+802%
|
42.38
-4%
|
42.81
+1%
|
41.96
-2%
|
2.05
-95%
|
1.92
-6%
|
1.08
-44%
|
0.9
-17%
|
0.81
-10%
|
0.13
-84%
|
-0.28
N/A
|
0.43
N/A
|
1.12
+160%
|
2.64
+136%
|
2.57
-3%
|
2.88
+12%
|
1.94
-33%
|
2.12
+9%
|
2.09
-1%
|
1.27
-39%
|
0.1
-92%
|
0.77
+670%
|
1.12
+45%
|
-0.21
N/A
|
0.59
N/A
|
-0.26
N/A
|
-9.04
-3 377%
|
-8.33
+8%
|
40.75
N/A
|
40.85
+0%
|
45.08
+10%
|
62.86
+39%
|
|