Atea ASA
OSE:ATEA
Income Statement
Earnings Waterfall
Atea ASA
Income Statement
Atea 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 |
59
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
98
|
0
|
0
|
0
|
127
|
0
|
0
|
0
|
75
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
82
|
0
|
0
|
0
|
89
|
0
|
0
|
0
|
106
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
43
|
19
|
40
|
64
|
90
|
98
|
99
|
105
|
95
|
92
|
91
|
84
|
96
|
98
|
103
|
115
|
140
|
162
|
190
|
209
|
220
|
217
|
222
|
220
|
203
|
199
|
0
|
0
|
|
| Revenue |
7 943
N/A
|
6 625
-17%
|
6 963
+5%
|
6 539
-6%
|
5 546
-15%
|
5 139
-7%
|
4 792
-7%
|
4 628
-3%
|
4 663
+1%
|
4 759
+2%
|
4 544
-5%
|
4 297
-5%
|
4 569
+6%
|
3 490
-24%
|
3 350
-4%
|
3 287
-2%
|
3 483
+6%
|
3 370
-3%
|
4 166
+24%
|
5 524
+33%
|
8 747
+58%
|
10 707
+22%
|
12 469
+16%
|
13 079
+5%
|
13 210
+1%
|
13 463
+2%
|
13 909
+3%
|
14 397
+4%
|
14 768
+3%
|
15 048
+2%
|
15 077
+0%
|
14 889
-1%
|
14 589
-2%
|
14 656
+0%
|
14 913
+2%
|
15 581
+4%
|
17 131
+10%
|
18 208
+6%
|
19 114
+5%
|
19 668
+3%
|
20 228
+3%
|
20 399
+1%
|
20 791
+2%
|
21 129
+2%
|
20 930
-1%
|
21 196
+1%
|
21 358
+1%
|
21 571
+1%
|
22 096
+2%
|
22 896
+4%
|
23 375
+2%
|
23 885
+2%
|
24 588
+3%
|
25 202
+2%
|
26 063
+3%
|
26 847
+3%
|
27 904
+4%
|
28 651
+3%
|
30 251
+6%
|
30 697
+1%
|
31 188
+2%
|
31 301
+0%
|
31 268
0%
|
31 519
+1%
|
32 438
+3%
|
33 418
+3%
|
34 108
+2%
|
34 552
+1%
|
34 709
+0%
|
35 508
+2%
|
35 896
+1%
|
36 627
+2%
|
36 655
+0%
|
36 559
0%
|
37 670
+3%
|
38 026
+1%
|
39 503
+4%
|
40 458
+2%
|
36 552
-10%
|
36 892
+1%
|
28 491
-23%
|
25 398
-11%
|
26 296
+4%
|
25 853
-2%
|
32 397
+25%
|
34 184
+6%
|
35 464
+4%
|
35 125
-1%
|
34 704
-1%
|
33 618
-3%
|
33 128
-1%
|
33 368
+1%
|
34 583
+4%
|
35 531
+3%
|
36 290
+2%
|
36 740
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 947)
|
(4 221)
|
(4 174)
|
(3 876)
|
(3 513)
|
(3 186)
|
(2 919)
|
(2 791)
|
(2 823)
|
(2 918)
|
(2 793)
|
(2 696)
|
(2 756)
|
(2 209)
|
(2 159)
|
(2 118)
|
(2 106)
|
(2 239)
|
(2 907)
|
(4 018)
|
(6 770)
|
(8 369)
|
(9 802)
|
(10 246)
|
(10 269)
|
(10 366)
|
(10 650)
|
(11 011)
|
(11 249)
|
(11 438)
|
(11 455)
|
(11 257)
|
(11 013)
|
(11 048)
|
(11 253)
|
(11 819)
|
(13 141)
|
(13 947)
|
(14 580)
|
(14 982)
|
(15 386)
|
(15 483)
|
(15 841)
|
(16 070)
|
(15 844)
|
(16 081)
|
(16 184)
|
(16 336)
|
(16 739)
|
(17 458)
|
(17 884)
|
(18 311)
|
(18 900)
|
(19 325)
|
(20 025)
|
(20 619)
|
(21 501)
|
(22 088)
|
(23 457)
|
(23 861)
|
(24 249)
|
(24 367)
|
(24 319)
|
(24 463)
|
(25 221)
|
(26 057)
|
(26 644)
|
(27 017)
|
(27 174)
|
(27 872)
|
(28 243)
|
(28 900)
|
(28 897)
|
(28 743)
|
(29 695)
|
(29 960)
|
(31 266)
|
(32 136)
|
(28 205)
|
(28 475)
|
(20 045)
|
(16 944)
|
(17 719)
|
(17 111)
|
(23 395)
|
(24 764)
|
(25 600)
|
(25 061)
|
(24 444)
|
(23 321)
|
(22 845)
|
(23 010)
|
(24 185)
|
(25 006)
|
(25 631)
|
(25 924)
|
|
| Gross Profit |
2 996
N/A
|
2 404
-20%
|
2 789
+16%
|
2 663
-5%
|
2 033
-24%
|
1 954
-4%
|
1 873
-4%
|
1 837
-2%
|
1 840
+0%
|
1 842
+0%
|
1 750
-5%
|
1 600
-9%
|
1 813
+13%
|
1 281
-29%
|
1 191
-7%
|
1 169
-2%
|
1 376
+18%
|
1 131
-18%
|
1 259
+11%
|
1 505
+20%
|
1 977
+31%
|
2 337
+18%
|
2 667
+14%
|
2 833
+6%
|
2 941
+4%
|
3 097
+5%
|
3 259
+5%
|
3 386
+4%
|
3 518
+4%
|
3 610
+3%
|
3 622
+0%
|
3 631
+0%
|
3 576
-2%
|
3 607
+1%
|
3 660
+1%
|
3 762
+3%
|
3 990
+6%
|
4 261
+7%
|
4 534
+6%
|
4 686
+3%
|
4 842
+3%
|
4 917
+2%
|
4 950
+1%
|
5 058
+2%
|
5 087
+1%
|
5 115
+1%
|
5 174
+1%
|
5 235
+1%
|
5 357
+2%
|
5 438
+2%
|
5 491
+1%
|
5 574
+2%
|
5 689
+2%
|
5 877
+3%
|
6 038
+3%
|
6 227
+3%
|
6 403
+3%
|
6 563
+2%
|
6 794
+4%
|
6 836
+1%
|
6 939
+2%
|
6 934
0%
|
6 949
+0%
|
7 056
+2%
|
7 217
+2%
|
7 361
+2%
|
7 464
+1%
|
7 535
+1%
|
7 535
N/A
|
7 636
+1%
|
7 653
+0%
|
7 727
+1%
|
7 758
+0%
|
7 816
+1%
|
7 975
+2%
|
8 066
+1%
|
8 237
+2%
|
8 322
+1%
|
8 347
+0%
|
8 417
+1%
|
8 446
+0%
|
8 454
+0%
|
8 577
+1%
|
8 742
+2%
|
9 002
+3%
|
9 420
+5%
|
9 864
+5%
|
10 064
+2%
|
10 260
+2%
|
10 297
+0%
|
10 283
0%
|
10 358
+1%
|
10 398
+0%
|
10 525
+1%
|
10 659
+1%
|
10 816
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 207)
|
(3 030)
|
(3 073)
|
(2 892)
|
(2 163)
|
(2 043)
|
(1 934)
|
(2 654)
|
(1 898)
|
(2 029)
|
(1 767)
|
(1 607)
|
(1 857)
|
(1 352)
|
(1 269)
|
(1 274)
|
(1 533)
|
(1 182)
|
(1 266)
|
(1 472)
|
(1 790)
|
(2 098)
|
(2 590)
|
(2 487)
|
(2 553)
|
(2 695)
|
(2 829)
|
(2 942)
|
(3 117)
|
(3 231)
|
(3 292)
|
(3 301)
|
(3 210)
|
(3 209)
|
(3 242)
|
(3 336)
|
(3 501)
|
(3 740)
|
(3 976)
|
(4 101)
|
(4 190)
|
(4 274)
|
(4 342)
|
(4 453)
|
(4 528)
|
(4 589)
|
(4 684)
|
(4 770)
|
(4 920)
|
(4 978)
|
(5 000)
|
(5 035)
|
(5 104)
|
(5 281)
|
(5 473)
|
(5 674)
|
(5 880)
|
(6 055)
|
(6 242)
|
(6 259)
|
(6 260)
|
(6 244)
|
(6 236)
|
(6 298)
|
(6 417)
|
(6 545)
|
(6 646)
|
(6 761)
|
(6 845)
|
(6 953)
|
(6 952)
|
(6 977)
|
(7 011)
|
(7 117)
|
(7 217)
|
(7 274)
|
(7 377)
|
(7 353)
|
(7 362)
|
(7 400)
|
(7 400)
|
(7 401)
|
(7 449)
|
(7 591)
|
(7 806)
|
(8 156)
|
(8 590)
|
(8 776)
|
(9 005)
|
(9 048)
|
(9 082)
|
(9 148)
|
(9 187)
|
(9 290)
|
(9 438)
|
(9 554)
|
|
| Selling, General & Administrative |
(2 321)
|
(1 916)
|
(2 220)
|
(2 113)
|
(1 566)
|
(1 496)
|
(1 434)
|
(1 409)
|
(1 410)
|
(1 407)
|
(1 335)
|
(1 270)
|
(1 429)
|
(1 102)
|
(1 040)
|
(1 012)
|
(1 189)
|
(912)
|
(970)
|
(1 126)
|
(1 375)
|
(1 612)
|
(1 822)
|
(1 917)
|
(1 976)
|
(2 082)
|
(2 176)
|
(2 261)
|
(2 380)
|
(2 478)
|
(2 546)
|
(2 550)
|
(2 480)
|
(2 487)
|
(2 499)
|
(2 565)
|
(2 685)
|
(2 868)
|
(3 046)
|
(3 147)
|
(3 221)
|
(3 296)
|
(3 365)
|
(3 448)
|
(3 511)
|
(3 567)
|
(3 648)
|
(3 728)
|
(3 766)
|
(3 852)
|
(3 867)
|
(3 901)
|
(3 965)
|
(4 112)
|
(4 258)
|
(4 409)
|
(5 477)
|
(4 728)
|
(4 882)
|
(4 915)
|
(5 854)
|
(4 989)
|
(5 002)
|
(5 037)
|
(6 043)
|
(5 195)
|
(5 274)
|
(5 378)
|
(6 475)
|
(5 617)
|
(5 646)
|
(5 677)
|
(6 423)
|
(5 730)
|
(5 833)
|
(5 910)
|
(6 733)
|
(6 030)
|
(6 066)
|
(6 073)
|
(6 786)
|
(6 162)
|
(6 236)
|
(6 379)
|
(7 191)
|
(6 797)
|
(7 103)
|
(7 224)
|
(8 317)
|
(7 446)
|
(7 495)
|
(7 559)
|
(8 450)
|
(7 683)
|
(7 749)
|
(7 843)
|
|
| Depreciation & Amortization |
(171)
|
(149)
|
(170)
|
(162)
|
(125)
|
(116)
|
(107)
|
(100)
|
(84)
|
(84)
|
(73)
|
(68)
|
(75)
|
(63)
|
(65)
|
(61)
|
(58)
|
(58)
|
(63)
|
(73)
|
(80)
|
(86)
|
(91)
|
(95)
|
(103)
|
(112)
|
(122)
|
(127)
|
(140)
|
(149)
|
(159)
|
(166)
|
(167)
|
(167)
|
(168)
|
(173)
|
(174)
|
(180)
|
(189)
|
(193)
|
(206)
|
(214)
|
(223)
|
(234)
|
(248)
|
(268)
|
(286)
|
(310)
|
(346)
|
(359)
|
(361)
|
(359)
|
(346)
|
(353)
|
(373)
|
(392)
|
(404)
|
(421)
|
(425)
|
(428)
|
(405)
|
(429)
|
(420)
|
(410)
|
(375)
|
(401)
|
(399)
|
(398)
|
(370)
|
(360)
|
(411)
|
(468)
|
(597)
|
(605)
|
(623)
|
(635)
|
(645)
|
(641)
|
(631)
|
(620)
|
(610)
|
(606)
|
(606)
|
(612)
|
(622)
|
(637)
|
(660)
|
(674)
|
(688)
|
(700)
|
(704)
|
(719)
|
(746)
|
(743)
|
(758)
|
(770)
|
|
| Other Operating Expenses |
(715)
|
(965)
|
(683)
|
(617)
|
(472)
|
(431)
|
(393)
|
(1 146)
|
(405)
|
(538)
|
(359)
|
(268)
|
(352)
|
(186)
|
(164)
|
(201)
|
(285)
|
(212)
|
(234)
|
(272)
|
(335)
|
(400)
|
(677)
|
(475)
|
(474)
|
(501)
|
(531)
|
(554)
|
(597)
|
(604)
|
(588)
|
(586)
|
(562)
|
(555)
|
(575)
|
(598)
|
(642)
|
(692)
|
(741)
|
(762)
|
(763)
|
(763)
|
(754)
|
(771)
|
(769)
|
(753)
|
(750)
|
(733)
|
(807)
|
(767)
|
(772)
|
(775)
|
(794)
|
(816)
|
(842)
|
(873)
|
1
|
(906)
|
(935)
|
(916)
|
(1)
|
(826)
|
(814)
|
(851)
|
1
|
(949)
|
(973)
|
(985)
|
0
|
(976)
|
(895)
|
(832)
|
9
|
(782)
|
(761)
|
(729)
|
1
|
(682)
|
(665)
|
(707)
|
(4)
|
(633)
|
(607)
|
(600)
|
7
|
(722)
|
(827)
|
(878)
|
0
|
(902)
|
(883)
|
(870)
|
9
|
(864)
|
(931)
|
(941)
|
|
| Operating Income |
(211)
N/A
|
(626)
-197%
|
(284)
+55%
|
(229)
+20%
|
(130)
+43%
|
(89)
+31%
|
(61)
+31%
|
(817)
-1 231%
|
(58)
+93%
|
(187)
-222%
|
(17)
+91%
|
(7)
+60%
|
(44)
-567%
|
(71)
-60%
|
(77)
-10%
|
(105)
-36%
|
(156)
-48%
|
(51)
+67%
|
(7)
+86%
|
34
N/A
|
187
+455%
|
240
+28%
|
77
-68%
|
346
+347%
|
388
+12%
|
402
+4%
|
430
+7%
|
444
+3%
|
402
-9%
|
379
-6%
|
330
-13%
|
330
0%
|
366
+11%
|
398
+9%
|
418
+5%
|
425
+2%
|
489
+15%
|
521
+7%
|
558
+7%
|
584
+5%
|
651
+11%
|
643
-1%
|
608
-5%
|
605
0%
|
559
-8%
|
526
-6%
|
490
-7%
|
465
-5%
|
437
-6%
|
460
+5%
|
492
+7%
|
539
+10%
|
585
+9%
|
596
+2%
|
565
-5%
|
553
-2%
|
523
-5%
|
508
-3%
|
552
+9%
|
577
+5%
|
679
+18%
|
690
+2%
|
713
+3%
|
758
+6%
|
800
+6%
|
816
+2%
|
818
+0%
|
774
-5%
|
690
-11%
|
683
-1%
|
701
+3%
|
750
+7%
|
747
0%
|
699
-6%
|
758
+8%
|
792
+4%
|
860
+9%
|
969
+13%
|
985
+2%
|
1 017
+3%
|
1 046
+3%
|
1 053
+1%
|
1 128
+7%
|
1 151
+2%
|
1 196
+4%
|
1 264
+6%
|
1 274
+1%
|
1 288
+1%
|
1 255
-3%
|
1 249
0%
|
1 201
-4%
|
1 210
+1%
|
1 211
+0%
|
1 235
+2%
|
1 221
-1%
|
1 262
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
(370)
|
(426)
|
(405)
|
(20)
|
(86)
|
(80)
|
(78)
|
(23)
|
(44)
|
(49)
|
(55)
|
(15)
|
(41)
|
(41)
|
(44)
|
(31)
|
(48)
|
(45)
|
(43)
|
(25)
|
(48)
|
(52)
|
(54)
|
(42)
|
(51)
|
(55)
|
(59)
|
(63)
|
(65)
|
(61)
|
(56)
|
(37)
|
(49)
|
(44)
|
(38)
|
(22)
|
(27)
|
(28)
|
(33)
|
(24)
|
(35)
|
(43)
|
(41)
|
(29)
|
(43)
|
(39)
|
(45)
|
(37)
|
(49)
|
(64)
|
(65)
|
(56)
|
(84)
|
(83)
|
(89)
|
(56)
|
(79)
|
(70)
|
(66)
|
(67)
|
(60)
|
(63)
|
(62)
|
(69)
|
(66)
|
(65)
|
(60)
|
(52)
|
(62)
|
(65)
|
(62)
|
(83)
|
(92)
|
(100)
|
(115)
|
(99)
|
(83)
|
(78)
|
(80)
|
(98)
|
(103)
|
(76)
|
(82)
|
(103)
|
(110)
|
(163)
|
(188)
|
(216)
|
(207)
|
(221)
|
(219)
|
(161)
|
(223)
|
(222)
|
(221)
|
|
| Non-Reccuring Items |
(405)
|
0
|
(397)
|
(377)
|
(650)
|
(650)
|
(755)
|
0
|
(155)
|
0
|
0
|
(60)
|
(141)
|
(139)
|
(141)
|
(81)
|
(63)
|
(48)
|
(46)
|
(275)
|
(231)
|
(229)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32)
|
(34)
|
(43)
|
(44)
|
(15)
|
(13)
|
(1)
|
(0)
|
0
|
0
|
(6)
|
(3)
|
(1)
|
1
|
(2)
|
(3)
|
(82)
|
(83)
|
(79)
|
(79)
|
(1)
|
(3)
|
(4)
|
(4)
|
(8)
|
(5)
|
(5)
|
(5)
|
(2)
|
4
|
5
|
5
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
(20)
|
(20)
|
(6)
|
30
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(40)
|
(39)
|
0
|
0
|
|
| Total Other Income |
(424)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(20)
|
0
|
5
|
8
|
(5)
|
13
|
13
|
15
|
0
|
19
|
18
|
17
|
(8)
|
11
|
8
|
4
|
(7)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(18)
|
(0)
|
0
|
(1)
|
(3)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
(0)
|
(9)
|
(0)
|
(0)
|
0
|
(12)
|
0
|
0
|
0
|
(17)
|
0
|
(1)
|
0
|
(27)
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
(6)
|
(1)
|
0
|
0
|
(4)
|
1
|
1
|
0
|
(7)
|
(7)
|
(8)
|
(9)
|
(6)
|
(11)
|
(13)
|
(10)
|
(6)
|
(7)
|
(6)
|
(12)
|
(9)
|
(10)
|
0
|
1
|
(7)
|
0
|
(9)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
|
| Pre-Tax Income |
(1 040)
N/A
|
(996)
+4%
|
(1 108)
-11%
|
(1 011)
+9%
|
(871)
+14%
|
(825)
+5%
|
(896)
-9%
|
(895)
+0%
|
(256)
+71%
|
(231)
+10%
|
(61)
+74%
|
(114)
-87%
|
(206)
-81%
|
(237)
-15%
|
(247)
-4%
|
(215)
+13%
|
(250)
-16%
|
(128)
+49%
|
(81)
+37%
|
(268)
-232%
|
(77)
+71%
|
(27)
+65%
|
33
N/A
|
297
+801%
|
340
+15%
|
351
+3%
|
375
+7%
|
385
+3%
|
335
-13%
|
314
-6%
|
270
-14%
|
274
+2%
|
279
+2%
|
314
+13%
|
331
+5%
|
344
+4%
|
449
+31%
|
481
+7%
|
529
+10%
|
551
+4%
|
613
+11%
|
608
-1%
|
560
-8%
|
561
+0%
|
519
-7%
|
484
-7%
|
449
-7%
|
417
-7%
|
306
-27%
|
329
+7%
|
349
+6%
|
394
+13%
|
511
+30%
|
509
0%
|
477
-6%
|
460
-4%
|
432
-6%
|
422
-2%
|
476
+13%
|
505
+6%
|
617
+22%
|
634
+3%
|
655
+3%
|
701
+7%
|
724
+3%
|
749
+3%
|
752
+0%
|
713
-5%
|
634
-11%
|
622
-2%
|
637
+2%
|
688
+8%
|
657
-5%
|
564
-14%
|
630
+12%
|
648
+3%
|
749
+16%
|
905
+21%
|
894
-1%
|
941
+5%
|
942
+0%
|
943
+0%
|
1 046
+11%
|
1 057
+1%
|
1 084
+3%
|
1 144
+6%
|
1 111
-3%
|
1 101
-1%
|
1 021
-7%
|
1 042
+2%
|
971
-7%
|
984
+1%
|
1 002
+2%
|
966
-4%
|
991
+3%
|
1 033
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
81
|
74
|
101
|
78
|
(5)
|
(21)
|
(19)
|
(26)
|
(1)
|
(1)
|
(1)
|
(8)
|
(10)
|
(10)
|
(10)
|
(3)
|
0
|
(0)
|
(0)
|
(0)
|
10
|
10
|
15
|
17
|
88
|
90
|
86
|
86
|
98
|
100
|
98
|
96
|
103
|
104
|
96
|
79
|
49
|
32
|
28
|
32
|
(12)
|
(16)
|
(12)
|
(9)
|
(11)
|
(0)
|
6
|
10
|
34
|
29
|
25
|
17
|
(82)
|
(82)
|
(81)
|
(84)
|
(39)
|
(40)
|
(48)
|
(52)
|
(105)
|
(111)
|
(118)
|
(132)
|
(181)
|
(188)
|
(191)
|
(185)
|
(167)
|
(161)
|
(163)
|
(171)
|
(127)
|
(108)
|
(120)
|
(124)
|
(159)
|
(193)
|
(191)
|
(201)
|
(182)
|
(181)
|
(204)
|
(205)
|
(235)
|
(251)
|
(246)
|
(250)
|
(221)
|
(225)
|
(209)
|
(212)
|
(227)
|
(220)
|
(227)
|
(235)
|
|
| Income from Continuing Operations |
(960)
|
(922)
|
(1 008)
|
(933)
|
(876)
|
(847)
|
(915)
|
(921)
|
(257)
|
(232)
|
(62)
|
(121)
|
(216)
|
(247)
|
(257)
|
(218)
|
(251)
|
(128)
|
(81)
|
(268)
|
(66)
|
(17)
|
48
|
314
|
428
|
440
|
461
|
471
|
433
|
414
|
367
|
371
|
383
|
419
|
428
|
422
|
499
|
513
|
557
|
583
|
601
|
592
|
548
|
552
|
508
|
483
|
455
|
427
|
340
|
358
|
374
|
412
|
429
|
427
|
396
|
376
|
393
|
382
|
428
|
453
|
512
|
523
|
537
|
569
|
543
|
561
|
561
|
528
|
467
|
461
|
474
|
517
|
530
|
456
|
510
|
524
|
590
|
712
|
703
|
740
|
760
|
762
|
842
|
852
|
849
|
893
|
865
|
851
|
800
|
817
|
762
|
772
|
775
|
746
|
764
|
798
|
|
| Income to Minority Interest |
48
|
45
|
49
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(4)
|
0
|
(0)
|
2
|
2
|
(1)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(3)
|
(1)
|
0
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(912)
N/A
|
(812)
+11%
|
(960)
-18%
|
(874)
+9%
|
(825)
+6%
|
(855)
-4%
|
(915)
-7%
|
(935)
-2%
|
(270)
+71%
|
(250)
+8%
|
(97)
+61%
|
(155)
-60%
|
(216)
-39%
|
(259)
-20%
|
(288)
-11%
|
(240)
+16%
|
(153)
+36%
|
(87)
+43%
|
32
N/A
|
(159)
N/A
|
(43)
+73%
|
20
N/A
|
50
+147%
|
309
+513%
|
423
+37%
|
435
+3%
|
454
+4%
|
465
+2%
|
431
-7%
|
411
-5%
|
362
-12%
|
366
+1%
|
382
+4%
|
419
+10%
|
430
+3%
|
424
-1%
|
497
+17%
|
512
+3%
|
556
+9%
|
582
+5%
|
593
+2%
|
584
-2%
|
540
-8%
|
544
+1%
|
506
-7%
|
481
-5%
|
453
-6%
|
424
-6%
|
339
-20%
|
356
+5%
|
372
+5%
|
410
+10%
|
429
+5%
|
427
0%
|
396
-7%
|
377
-5%
|
393
+4%
|
384
-2%
|
430
+12%
|
454
+6%
|
512
+13%
|
523
+2%
|
537
+3%
|
568
+6%
|
543
-4%
|
560
+3%
|
560
N/A
|
528
-6%
|
467
-12%
|
459
-2%
|
472
+3%
|
515
+9%
|
530
+3%
|
456
-14%
|
510
+12%
|
524
+3%
|
590
+13%
|
712
+21%
|
703
-1%
|
740
+5%
|
760
+3%
|
763
+0%
|
843
+10%
|
853
+1%
|
848
-1%
|
892
+5%
|
864
-3%
|
850
-2%
|
800
-6%
|
817
+2%
|
762
-7%
|
772
+1%
|
775
+0%
|
746
-4%
|
764
+2%
|
798
+4%
|
|
| EPS (Diluted) |
-48
N/A
|
-43.5
+9%
|
-50.18
-15%
|
-45.55
+9%
|
-43.42
+5%
|
-40.51
+7%
|
-43.39
-7%
|
-43.78
-1%
|
-12.27
+72%
|
-10.76
+12%
|
-1.15
+89%
|
-5.46
-375%
|
-9
-65%
|
-6.77
+25%
|
-7.52
-11%
|
-6.28
+16%
|
-4.02
+36%
|
-1.8
+55%
|
0.41
N/A
|
-2.08
N/A
|
-0.55
+74%
|
0.21
N/A
|
0.52
+148%
|
3.21
+517%
|
4.4
+37%
|
4.54
+3%
|
4.72
+4%
|
4.85
+3%
|
4.5
-7%
|
4.29
-5%
|
3.79
-12%
|
3.96
+4%
|
3.99
+1%
|
4.32
+8%
|
4.52
+5%
|
4.47
-1%
|
5.23
+17%
|
5.09
-3%
|
5.52
+8%
|
5.8
+5%
|
5.89
+2%
|
5.77
-2%
|
5.29
-8%
|
5.4
+2%
|
5
-7%
|
4.7
-6%
|
4.38
-7%
|
4.14
-5%
|
3.3
-20%
|
3.4
+3%
|
3.51
+3%
|
3.94
+12%
|
4.1
+4%
|
4.06
-1%
|
3.79
-7%
|
3.55
-6%
|
3.71
+5%
|
3.64
-2%
|
4.08
+12%
|
4.25
+4%
|
4.79
+13%
|
4.92
+3%
|
4.98
+1%
|
5.26
+6%
|
4.98
-5%
|
5.19
+4%
|
5.13
-1%
|
4.82
-6%
|
4.25
-12%
|
4.18
-2%
|
4.27
+2%
|
4.69
+10%
|
4.77
+2%
|
4.12
-14%
|
4.59
+11%
|
4.74
+3%
|
5.32
+12%
|
6.32
+19%
|
6.13
-3%
|
6.48
+6%
|
6.81
+5%
|
6.85
+1%
|
7.51
+10%
|
7.61
+1%
|
7.67
+1%
|
8
+4%
|
7.7
-4%
|
7.56
-2%
|
7.14
-6%
|
7.29
+2%
|
6.74
-8%
|
6.88
+2%
|
6.86
0%
|
6.63
-3%
|
6.75
+2%
|
7.06
+5%
|
|