Bonheur ASA
OSE:BONHR
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Bonheur ASA
OSE:BONHR
|
NO |
|
Helport AI Ltd
NASDAQ:HPAI
|
SG |
|
B
|
Barnwell Industries Inc
AMEX:BRN
|
US |
Income Statement
Earnings Waterfall
Bonheur ASA
Income Statement
Bonheur 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
781
|
0
|
0
|
0
|
721
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
363
|
0
|
0
|
0
|
422
|
0
|
0
|
0
|
431
|
0
|
0
|
0
|
433
|
96
|
183
|
273
|
440
|
433
|
442
|
424
|
592
|
581
|
553
|
551
|
640
|
637
|
0
|
0
|
|
| Revenue |
322
N/A
|
359
+11%
|
398
+11%
|
402
+1%
|
377
-6%
|
364
-3%
|
348
-5%
|
346
-1%
|
350
+1%
|
367
+5%
|
380
+4%
|
77
-80%
|
1
-98%
|
(89)
N/A
|
(192)
-115%
|
1
N/A
|
1
+22%
|
2
+15%
|
1
-13%
|
2
+15%
|
1 588
+105 787%
|
3 235
+104%
|
4 958
+53%
|
6 695
+35%
|
7 766
+16%
|
7 905
+2%
|
7 917
+0%
|
8 249
+4%
|
8 413
+2%
|
9 546
+13%
|
10 496
+10%
|
10 734
+2%
|
9 845
-8%
|
8 851
-10%
|
8 563
-3%
|
8 795
+3%
|
9 341
+6%
|
9 733
+4%
|
9 761
+0%
|
9 744
0%
|
9 884
+1%
|
9 954
+1%
|
9 919
0%
|
9 991
+1%
|
9 594
-4%
|
9 470
-1%
|
9 687
+2%
|
9 741
+1%
|
10 257
+5%
|
10 694
+4%
|
10 858
+2%
|
11 622
+7%
|
12 322
+6%
|
13 329
+8%
|
14 476
+9%
|
14 467
0%
|
14 629
+1%
|
14 211
-3%
|
13 443
-5%
|
13 387
0%
|
12 369
-8%
|
11 433
-8%
|
10 318
-10%
|
9 153
-11%
|
8 633
-6%
|
7 692
-11%
|
7 317
-5%
|
6 998
-4%
|
6 785
-3%
|
7 061
+4%
|
7 422
+5%
|
7 795
+5%
|
7 835
+1%
|
8 114
+4%
|
7 355
-9%
|
6 492
-12%
|
6 174
-5%
|
5 545
-10%
|
5 892
+6%
|
6 402
+9%
|
7 541
+18%
|
8 679
+15%
|
9 454
+9%
|
10 787
+14%
|
11 433
+6%
|
11 956
+5%
|
12 403
+4%
|
12 388
0%
|
12 469
+1%
|
12 443
0%
|
13 892
+12%
|
14 302
+3%
|
13 994
-2%
|
13 917
-1%
|
12 886
-7%
|
12 493
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
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
|
(795)
|
0
|
0
|
0
|
(790)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(877)
|
0
|
0
|
0
|
(816)
|
0
|
0
|
0
|
(712)
|
0
|
0
|
0
|
(674)
|
0
|
0
|
0
|
(955)
|
0
|
0
|
0
|
(1 022)
|
0
|
0
|
0
|
(974)
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
13 834
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
11 579
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5 908
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7 019
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5 463
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6 867
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
10 478
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
11 447
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
13 021
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(400)
|
(438)
|
(480)
|
(494)
|
(448)
|
(435)
|
(417)
|
(381)
|
(404)
|
(410)
|
(420)
|
(135)
|
(18)
|
77
|
175
|
(23)
|
(37)
|
(39)
|
(40)
|
(41)
|
(1 277)
|
(2 497)
|
(3 594)
|
(4 729)
|
(4 839)
|
(4 955)
|
(5 129)
|
(5 428)
|
(5 963)
|
(6 395)
|
(6 867)
|
(7 073)
|
(6 993)
|
(6 765)
|
(6 864)
|
(6 953)
|
(7 168)
|
(7 475)
|
(7 370)
|
(7 625)
|
(7 669)
|
(7 666)
|
(7 788)
|
(7 718)
|
(7 569)
|
(7 610)
|
(7 710)
|
(7 839)
|
(8 701)
|
(9 160)
|
(9 808)
|
(10 979)
|
(11 018)
|
(11 647)
|
(15 268)
|
(15 296)
|
(11 302)
|
(16 896)
|
(14 637)
|
(14 696)
|
(9 878)
|
(12 120)
|
(10 833)
|
(9 801)
|
(9 578)
|
(8 698)
|
(7 577)
|
(6 967)
|
(5 456)
|
(6 551)
|
(6 736)
|
(7 037)
|
(6 506)
|
(7 967)
|
(7 807)
|
(7 516)
|
(5 968)
|
(6 317)
|
(6 256)
|
(6 445)
|
(5 863)
|
(7 002)
|
(7 524)
|
(8 124)
|
(7 712)
|
(9 638)
|
(9 494)
|
(9 688)
|
(9 050)
|
(10 409)
|
(11 385)
|
(11 678)
|
(10 621)
|
(11 546)
|
(10 554)
|
(10 002)
|
|
| Selling, General & Administrative |
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
|
(3 484)
|
0
|
0
|
0
|
(2 527)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 385)
|
0
|
0
|
0
|
(1 508)
|
0
|
0
|
0
|
(1 004)
|
0
|
0
|
0
|
(1 048)
|
0
|
0
|
0
|
(2 572)
|
0
|
0
|
0
|
(3 021)
|
0
|
0
|
0
|
(3 321)
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(52)
|
(66)
|
(79)
|
(86)
|
(83)
|
(82)
|
(81)
|
(80)
|
(81)
|
(83)
|
(87)
|
(24)
|
(3)
|
16
|
40
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(192)
|
(413)
|
(635)
|
(864)
|
(968)
|
(965)
|
(953)
|
(975)
|
(1 240)
|
(1 430)
|
(1 638)
|
(1 773)
|
(1 729)
|
(1 693)
|
(1 847)
|
(1 988)
|
(1 981)
|
(2 078)
|
(1 951)
|
(1 967)
|
(2 102)
|
(2 079)
|
(2 093)
|
(1 993)
|
(1 855)
|
(1 880)
|
(1 917)
|
(2 030)
|
(2 456)
|
(2 514)
|
(2 705)
|
(3 170)
|
(3 019)
|
(3 401)
|
(6 913)
|
(7 042)
|
(3 701)
|
(8 580)
|
(6 583)
|
(6 735)
|
(3 330)
|
(5 162)
|
(4 306)
|
(3 670)
|
(3 385)
|
(2 949)
|
(1 858)
|
(1 468)
|
(1 027)
|
(1 029)
|
(1 014)
|
(994)
|
(962)
|
(1 084)
|
(1 116)
|
(1 307)
|
(1 050)
|
(1 302)
|
(1 263)
|
(1 079)
|
(932)
|
(950)
|
(944)
|
(1 016)
|
(1 088)
|
(1 067)
|
(1 108)
|
(1 034)
|
(1 070)
|
(1 109)
|
(1 132)
|
(1 153)
|
(1 137)
|
(1 182)
|
(1 161)
|
(1 254)
|
|
| Other Operating Expenses |
(348)
|
(372)
|
(401)
|
(408)
|
(365)
|
(353)
|
(337)
|
(301)
|
(322)
|
(327)
|
(334)
|
(111)
|
(15)
|
60
|
135
|
(20)
|
(34)
|
(36)
|
(38)
|
(39)
|
(1 085)
|
(2 084)
|
(2 960)
|
(3 865)
|
(3 871)
|
(3 991)
|
(4 176)
|
(4 453)
|
(4 722)
|
(4 965)
|
(5 229)
|
(5 299)
|
(5 263)
|
(5 073)
|
(5 017)
|
(4 966)
|
(5 187)
|
(5 396)
|
(5 420)
|
(5 658)
|
(5 567)
|
(5 587)
|
(5 695)
|
(5 725)
|
(5 715)
|
(5 731)
|
(5 793)
|
(5 809)
|
(6 245)
|
(6 646)
|
(7 104)
|
(7 809)
|
(7 999)
|
(8 247)
|
(8 355)
|
(8 254)
|
(4 117)
|
(8 316)
|
(8 054)
|
(7 961)
|
(4 021)
|
(6 958)
|
(6 527)
|
(6 132)
|
(6 193)
|
(5 749)
|
(5 719)
|
(5 499)
|
(3 044)
|
(5 521)
|
(5 722)
|
(6 042)
|
(4 037)
|
(6 883)
|
(6 691)
|
(6 209)
|
(3 914)
|
(5 015)
|
(4 993)
|
(5 367)
|
(3 883)
|
(6 053)
|
(6 580)
|
(7 109)
|
(4 052)
|
(8 571)
|
(8 386)
|
(8 653)
|
(4 880)
|
(9 301)
|
(10 253)
|
(10 525)
|
(6 102)
|
(10 363)
|
(9 393)
|
(8 748)
|
|
| Operating Income |
(78)
N/A
|
(79)
-1%
|
(82)
-4%
|
(92)
-12%
|
(71)
+23%
|
(71)
0%
|
(69)
+2%
|
(35)
+50%
|
(53)
-52%
|
(43)
+19%
|
(41)
+6%
|
(59)
-45%
|
(17)
+72%
|
(13)
+22%
|
(18)
-39%
|
(22)
-25%
|
(35)
-58%
|
(37)
-6%
|
(39)
-5%
|
(40)
-2%
|
312
N/A
|
738
+137%
|
1 364
+85%
|
1 965
+44%
|
2 927
+49%
|
2 950
+1%
|
2 788
-5%
|
2 821
+1%
|
2 451
-13%
|
3 151
+29%
|
3 630
+15%
|
3 662
+1%
|
2 852
-22%
|
2 086
-27%
|
1 699
-19%
|
1 841
+8%
|
2 173
+18%
|
2 259
+4%
|
2 391
+6%
|
2 118
-11%
|
2 215
+5%
|
2 288
+3%
|
2 131
-7%
|
2 273
+7%
|
2 025
-11%
|
1 860
-8%
|
1 977
+6%
|
1 902
-4%
|
1 557
-18%
|
1 534
-1%
|
1 050
-32%
|
642
-39%
|
1 304
+103%
|
1 682
+29%
|
(792)
N/A
|
(829)
-5%
|
2 531
N/A
|
(2 686)
N/A
|
(1 194)
+56%
|
(1 308)
-10%
|
1 701
N/A
|
(687)
N/A
|
(515)
+25%
|
(648)
-26%
|
(945)
-46%
|
(1 007)
-7%
|
(260)
+74%
|
31
N/A
|
452
+1 367%
|
510
+13%
|
686
+34%
|
758
+10%
|
513
-32%
|
148
-71%
|
(452)
N/A
|
(1 024)
-127%
|
(506)
+51%
|
(772)
-53%
|
(363)
+53%
|
(44)
+88%
|
1 004
N/A
|
1 677
+67%
|
1 931
+15%
|
2 662
+38%
|
2 766
+4%
|
2 317
-16%
|
2 910
+26%
|
2 701
-7%
|
2 397
-11%
|
2 033
-15%
|
2 507
+23%
|
2 624
+5%
|
2 400
-9%
|
2 372
-1%
|
2 332
-2%
|
2 491
+7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
24
|
(278)
|
95
|
(128)
|
(125)
|
111
|
(417)
|
91
|
188
|
490
|
729
|
448
|
911
|
657
|
564
|
647
|
761
|
1 027
|
1 089
|
1 230
|
623
|
403
|
289
|
125
|
199
|
210
|
602
|
362
|
(555)
|
(677)
|
(1 120)
|
(1 361)
|
(516)
|
(560)
|
(760)
|
(568)
|
(535)
|
(430)
|
(353)
|
(418)
|
(555)
|
(655)
|
(556)
|
(631)
|
(557)
|
(393)
|
(193)
|
(36)
|
19
|
(116)
|
(248)
|
(329)
|
(362)
|
(246)
|
(409)
|
(290)
|
(303)
|
(631)
|
(521)
|
(703)
|
(271)
|
(361)
|
(415)
|
(394)
|
(514)
|
(484)
|
(525)
|
(383)
|
(244)
|
(495)
|
(648)
|
(760)
|
(341)
|
(111)
|
(117)
|
(23)
|
(97)
|
(452)
|
(229)
|
(214)
|
(69)
|
(11)
|
18
|
592
|
172
|
410
|
627
|
(15)
|
(323)
|
54
|
(94)
|
110
|
(112)
|
(46)
|
(72)
|
(279)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 946)
|
0
|
0
|
0
|
(2 000)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(119)
|
0
|
0
|
0
|
(328)
|
0
|
0
|
0
|
(437)
|
0
|
0
|
0
|
2
|
0
|
0
|
(455)
|
(446)
|
0
|
(509)
|
(93)
|
25
|
0
|
30
|
7
|
(115)
|
0
|
249
|
0
|
|
| 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
|
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)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
111
|
111
|
111
|
111
|
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
|
(181)
|
0
|
0
|
(0)
|
(115)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
0
|
0
|
(0)
|
(132)
|
0
|
(0)
|
0
|
(75)
|
(0)
|
0
|
0
|
(22)
|
(110)
|
(133)
|
(251)
|
(32)
|
(157)
|
(208)
|
(164)
|
(62)
|
(402)
|
(502)
|
(645)
|
(80)
|
(460)
|
(479)
|
0
|
|
| Pre-Tax Income |
57
N/A
|
(246)
N/A
|
124
N/A
|
(109)
N/A
|
(196)
-79%
|
40
N/A
|
(486)
N/A
|
56
N/A
|
135
+139%
|
446
+231%
|
689
+54%
|
389
-44%
|
895
+130%
|
645
-28%
|
547
-15%
|
625
+14%
|
726
+16%
|
990
+36%
|
1 050
+6%
|
1 190
+13%
|
934
-21%
|
1 140
+22%
|
1 653
+45%
|
2 090
+26%
|
3 127
+50%
|
3 160
+1%
|
3 390
+7%
|
3 183
-6%
|
1 896
-40%
|
2 474
+31%
|
2 510
+1%
|
2 301
-8%
|
2 336
+2%
|
1 526
-35%
|
940
-38%
|
1 274
+36%
|
1 638
+29%
|
1 828
+12%
|
2 037
+11%
|
1 700
-17%
|
1 660
-2%
|
1 633
-2%
|
1 575
-4%
|
1 642
+4%
|
1 469
-11%
|
1 467
0%
|
1 783
+22%
|
1 866
+5%
|
1 576
-16%
|
1 418
-10%
|
803
-43%
|
314
-61%
|
942
+200%
|
1 436
+52%
|
(1 201)
N/A
|
(1 119)
+7%
|
(2 899)
-159%
|
(3 317)
-14%
|
(1 715)
+48%
|
(2 011)
-17%
|
(687)
+66%
|
(1 048)
-52%
|
(930)
+11%
|
(1 042)
-12%
|
(1 459)
-40%
|
(1 490)
-2%
|
(785)
+47%
|
(352)
+55%
|
64
N/A
|
15
-76%
|
38
+151%
|
(2)
N/A
|
(288)
-12 042%
|
36
N/A
|
(569)
N/A
|
(1 048)
-84%
|
(1 123)
-7%
|
(1 224)
-9%
|
(592)
+52%
|
(257)
+57%
|
916
N/A
|
1 556
+70%
|
1 815
+17%
|
2 549
+40%
|
2 460
-4%
|
2 570
+5%
|
2 820
+10%
|
2 429
-14%
|
2 037
-16%
|
1 685
-17%
|
1 941
+15%
|
2 095
+8%
|
2 093
0%
|
1 865
-11%
|
2 029
+9%
|
2 212
+9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
16
|
18
|
27
|
26
|
60
|
53
|
23
|
6
|
(17)
|
18
|
32
|
44
|
(14)
|
(56)
|
(78)
|
(53)
|
(3)
|
2
|
37
|
21
|
40
|
17
|
(6)
|
(48)
|
(442)
|
(432)
|
(513)
|
(497)
|
(169)
|
(186)
|
(147)
|
(147)
|
15
|
46
|
(10)
|
(26)
|
(182)
|
(202)
|
(112)
|
(86)
|
(296)
|
(378)
|
(357)
|
(319)
|
(100)
|
(25)
|
(50)
|
(84)
|
(102)
|
(111)
|
(160)
|
(203)
|
(445)
|
(456)
|
(340)
|
(314)
|
95
|
109
|
(115)
|
(139)
|
(317)
|
(315)
|
(233)
|
(208)
|
(318)
|
(306)
|
(225)
|
(218)
|
(93)
|
(78)
|
(85)
|
(117)
|
(55)
|
(61)
|
(77)
|
(27)
|
(79)
|
(131)
|
(141)
|
(234)
|
(482)
|
(657)
|
(745)
|
(928)
|
(758)
|
(733)
|
(590)
|
(419)
|
(458)
|
(367)
|
(484)
|
(460)
|
(445)
|
(429)
|
(367)
|
(326)
|
|
| Income from Continuing Operations |
73
|
(229)
|
151
|
(83)
|
(135)
|
93
|
(464)
|
62
|
117
|
465
|
721
|
433
|
881
|
588
|
469
|
572
|
723
|
992
|
1 087
|
1 211
|
974
|
1 157
|
1 647
|
2 042
|
2 685
|
2 728
|
2 878
|
2 686
|
1 727
|
2 288
|
2 363
|
2 153
|
2 352
|
1 573
|
929
|
1 247
|
1 457
|
1 626
|
1 925
|
1 614
|
1 364
|
1 255
|
1 218
|
1 323
|
1 368
|
1 443
|
1 733
|
1 782
|
1 474
|
1 307
|
643
|
111
|
497
|
979
|
(1 541)
|
(1 433)
|
(2 804)
|
(3 208)
|
(1 829)
|
(2 150)
|
(1 004)
|
(1 363)
|
(1 163)
|
(1 250)
|
(1 777)
|
(1 796)
|
(1 010)
|
(570)
|
(29)
|
(63)
|
(47)
|
(119)
|
(343)
|
(25)
|
(647)
|
(1 075)
|
(1 202)
|
(1 354)
|
(734)
|
(492)
|
434
|
898
|
1 071
|
1 621
|
1 702
|
1 837
|
2 231
|
2 010
|
1 579
|
1 318
|
1 457
|
1 635
|
1 647
|
1 437
|
1 663
|
1 886
|
|
| Income to Minority Interest |
8
|
8
|
10
|
8
|
29
|
29
|
26
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(136)
|
(298)
|
(610)
|
(967)
|
(1 181)
|
(1 297)
|
(1 345)
|
(1 297)
|
(1 084)
|
(1 386)
|
(1 522)
|
(1 484)
|
(1 455)
|
(1 004)
|
(711)
|
(851)
|
(957)
|
(1 040)
|
(1 140)
|
(1 013)
|
(969)
|
(937)
|
(958)
|
(1 006)
|
(978)
|
(1 037)
|
(989)
|
(942)
|
(861)
|
(703)
|
(494)
|
(144)
|
(378)
|
(626)
|
827
|
725
|
1 542
|
1 761
|
894
|
1 068
|
515
|
670
|
638
|
677
|
913
|
966
|
1 321
|
1 539
|
1 318
|
1 221
|
380
|
(2)
|
(46)
|
(64)
|
(9)
|
0
|
3
|
(81)
|
(179)
|
(270)
|
(540)
|
(813)
|
(945)
|
(1 228)
|
(1 305)
|
(1 168)
|
(1 109)
|
(785)
|
(541)
|
(434)
|
(417)
|
(466)
|
(507)
|
(508)
|
(454)
|
(464)
|
|
| Net Income (Common) |
81
N/A
|
(221)
N/A
|
161
N/A
|
(76)
N/A
|
(106)
-41%
|
122
N/A
|
(438)
N/A
|
91
N/A
|
117
+30%
|
465
+296%
|
679
+46%
|
405
-40%
|
832
+106%
|
517
-38%
|
604
+17%
|
693
+15%
|
867
+25%
|
1 158
+34%
|
1 089
-6%
|
1 213
+11%
|
883
-27%
|
903
+2%
|
1 081
+20%
|
1 119
+4%
|
1 504
+34%
|
1 431
-5%
|
1 533
+7%
|
1 389
-9%
|
643
-54%
|
903
+40%
|
841
-7%
|
669
-20%
|
897
+34%
|
569
-37%
|
218
-62%
|
396
+82%
|
500
+26%
|
586
+17%
|
785
+34%
|
601
-23%
|
395
-34%
|
320
-19%
|
256
-20%
|
337
+31%
|
404
+20%
|
437
+8%
|
537
+23%
|
609
+13%
|
408
-33%
|
378
-7%
|
168
-56%
|
(14)
N/A
|
119
N/A
|
353
+196%
|
(714)
N/A
|
(708)
+1%
|
(1 262)
-78%
|
(1 446)
-15%
|
(935)
+35%
|
(1 082)
-16%
|
(490)
+55%
|
(693)
-42%
|
(524)
+24%
|
(574)
-9%
|
(864)
-51%
|
(1 166)
-35%
|
(1 700)
-46%
|
(1 887)
-11%
|
(1 387)
+26%
|
(1 181)
+15%
|
(332)
+72%
|
60
N/A
|
(389)
N/A
|
(89)
+77%
|
(656)
-636%
|
(1 075)
-64%
|
(1 199)
-11%
|
(1 435)
-20%
|
(913)
+36%
|
(762)
+17%
|
(107)
+86%
|
86
N/A
|
125
+47%
|
393
+213%
|
397
+1%
|
669
+68%
|
1 122
+68%
|
1 225
+9%
|
1 038
-15%
|
883
-15%
|
1 040
+18%
|
1 169
+12%
|
1 141
-2%
|
927
-19%
|
1 208
+30%
|
1 423
+18%
|
|
| EPS (Diluted) |
1.83
N/A
|
-5.03
N/A
|
3.67
N/A
|
-1.71
N/A
|
-2.92
-71%
|
2.98
N/A
|
-10.68
N/A
|
2.21
N/A
|
2.87
+30%
|
11.35
+295%
|
16.41
+45%
|
9.99
-39%
|
20.39
+104%
|
12.67
-38%
|
14.82
+17%
|
17.01
+15%
|
21.25
+25%
|
28.39
+34%
|
26.69
-6%
|
29.72
+11%
|
21.65
-27%
|
27.92
+29%
|
33.42
+20%
|
34.38
+3%
|
36.87
+7%
|
44.23
+20%
|
47.37
+7%
|
42.93
-9%
|
19.88
-54%
|
27.9
+40%
|
26
-7%
|
20.68
-20%
|
27.75
+34%
|
17.61
-37%
|
6.74
-62%
|
12.25
+82%
|
15.44
+26%
|
18.1
+17%
|
24.24
+34%
|
18.57
-23%
|
12.19
-34%
|
9.88
-19%
|
7.92
-20%
|
10.41
+31%
|
12.49
+20%
|
13.51
+8%
|
16.59
+23%
|
18.82
+13%
|
12.35
-34%
|
11.69
-5%
|
5.2
-56%
|
-0.43
N/A
|
3.69
N/A
|
10.93
+196%
|
-22.11
N/A
|
-21.88
+1%
|
-39
-78%
|
-44.71
-15%
|
-22.38
+50%
|
-25.44
-14%
|
-11.68
+54%
|
-16.29
-39%
|
-12.33
+24%
|
-13.49
-9%
|
-20.32
-51%
|
-27.41
-35%
|
-39.96
-46%
|
-44.36
-11%
|
-32.6
+27%
|
-27.77
+15%
|
-7.79
+72%
|
1.4
N/A
|
-9.14
N/A
|
-2.09
+77%
|
-15.42
-638%
|
-25.28
-64%
|
-28.18
-11%
|
-33.74
-20%
|
-21.46
+36%
|
-17.91
+17%
|
-2.51
+86%
|
2.01
N/A
|
2.95
+47%
|
9.23
+213%
|
9.34
+1%
|
15.74
+69%
|
26.39
+68%
|
28.39
+8%
|
24.4
-14%
|
20.76
-15%
|
24.45
+18%
|
27.5
+12%
|
26.82
-2%
|
21.81
-19%
|
28.41
+30%
|
33.46
+18%
|
|