Odfjell SE
OSE:ODF
Odfjell SE
OSE:ODF
Price:
137
NOK
2.7%
Market Closed
Market Cap:
kr10.8B
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Delete Alert
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Odfjell SE
Odfjell SE
Income Statement
Odfjell SE
Odfjell SE
Currency: USD
| 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 |
53
|
47
|
43
|
38
|
35
|
32
|
30
|
29
|
27
|
27
|
27
|
28
|
29
|
31
|
32
|
35
|
36
|
40
|
46
|
50
|
53
|
60
|
65
|
69
|
74
|
74
|
74
|
74
|
73
|
69
|
62
|
55
|
50
|
47
|
42
|
41
|
40
|
39
|
43
|
43
|
44
|
47
|
49
|
52
|
53
|
50
|
44
|
38
|
34
|
35
|
38
|
0
|
42
|
33
|
35
|
43
|
44
|
44
|
44
|
49
|
50
|
53
|
55
|
58
|
61
|
62
|
65
|
70
|
74
|
79
|
83
|
86
|
87
|
87
|
86
|
83
|
83
|
82
|
81
|
79
|
76
|
74
|
73
|
75
|
82
|
86
|
92
|
99
|
95
|
93
|
89
|
83
|
81
|
81
|
0
|
0
|
|
| Revenue |
852
N/A
|
823
-3%
|
823
N/A
|
830
+1%
|
850
+2%
|
872
+3%
|
885
+1%
|
898
+1%
|
907
+1%
|
934
+3%
|
954
+2%
|
969
+2%
|
943
-3%
|
1 013
+7%
|
1 024
+1%
|
1 046
+2%
|
1 045
0%
|
1 065
+2%
|
1 071
+1%
|
1 066
0%
|
1 088
+2%
|
1 109
+2%
|
1 157
+4%
|
1 202
+4%
|
1 239
+3%
|
1 297
+5%
|
1 358
+5%
|
1 448
+7%
|
1 476
+2%
|
1 430
-3%
|
1 376
-4%
|
1 299
-6%
|
1 264
-3%
|
1 263
0%
|
1 162
-8%
|
1 096
-6%
|
1 048
-4%
|
994
-5%
|
1 050
+6%
|
1 104
+5%
|
1 154
+5%
|
1 231
+7%
|
1 270
+3%
|
1 237
-3%
|
1 212
-2%
|
1 136
-6%
|
1 085
-4%
|
1 067
-2%
|
1 027
-4%
|
1 036
+1%
|
1 055
+2%
|
1 063
+1%
|
1 053
-1%
|
1 014
-4%
|
983
-3%
|
958
-3%
|
929
-3%
|
913
-2%
|
873
-4%
|
837
-4%
|
825
-1%
|
826
+0%
|
830
+1%
|
833
+0%
|
843
+1%
|
841
0%
|
841
+0%
|
843
+0%
|
851
+1%
|
858
+1%
|
872
+2%
|
877
+1%
|
872
-1%
|
894
+3%
|
906
+1%
|
922
+2%
|
939
+2%
|
942
+0%
|
960
+2%
|
989
+3%
|
1 038
+5%
|
1 087
+5%
|
1 182
+9%
|
1 275
+8%
|
1 310
+3%
|
1 320
+1%
|
1 272
-4%
|
1 216
-4%
|
1 194
-2%
|
1 197
+0%
|
1 227
+3%
|
1 249
+2%
|
1 249
0%
|
1 220
-2%
|
1 171
-4%
|
1 141
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(601)
|
(588)
|
(599)
|
(618)
|
(638)
|
(657)
|
(665)
|
(672)
|
(676)
|
(685)
|
(690)
|
(682)
|
(645)
|
(680)
|
(691)
|
(706)
|
(717)
|
(739)
|
(740)
|
(739)
|
(744)
|
(753)
|
(764)
|
(791)
|
(822)
|
(883)
|
(955)
|
(1 030)
|
(1 074)
|
(1 051)
|
(1 020)
|
(983)
|
(969)
|
(970)
|
(935)
|
(906)
|
(870)
|
(844)
|
(866)
|
(899)
|
(700)
|
(992)
|
(1 021)
|
(1 007)
|
(706)
|
(1 688)
|
(1 641)
|
(1 616)
|
(753)
|
(853)
|
(876)
|
(881)
|
(775)
|
(817)
|
(774)
|
(736)
|
(623)
|
(662)
|
(619)
|
(582)
|
(503)
|
(588)
|
(610)
|
(632)
|
(578)
|
(656)
|
(658)
|
(662)
|
(672)
|
(667)
|
(661)
|
(649)
|
(621)
|
(627)
|
(616)
|
(614)
|
(625)
|
(632)
|
(668)
|
(702)
|
(745)
|
(781)
|
(837)
|
(882)
|
(866)
|
(832)
|
(761)
|
(697)
|
(682)
|
(668)
|
(669)
|
(673)
|
(669)
|
(672)
|
(666)
|
(669)
|
|
| Gross Profit |
251
N/A
|
235
-6%
|
224
-5%
|
212
-5%
|
212
+0%
|
215
+1%
|
220
+2%
|
226
+3%
|
232
+2%
|
250
+8%
|
265
+6%
|
288
+9%
|
299
+4%
|
333
+12%
|
333
N/A
|
340
+2%
|
328
-3%
|
326
-1%
|
331
+2%
|
327
-1%
|
345
+5%
|
357
+3%
|
394
+10%
|
412
+5%
|
418
+1%
|
414
-1%
|
403
-3%
|
418
+4%
|
402
-4%
|
379
-6%
|
356
-6%
|
316
-11%
|
295
-7%
|
293
-1%
|
227
-23%
|
190
-16%
|
178
-6%
|
150
-16%
|
184
+23%
|
205
+11%
|
454
+122%
|
239
-47%
|
249
+4%
|
230
-8%
|
506
+120%
|
(552)
N/A
|
(556)
-1%
|
(549)
+1%
|
274
N/A
|
184
-33%
|
180
-2%
|
183
+2%
|
278
+52%
|
197
-29%
|
209
+6%
|
222
+6%
|
306
+38%
|
251
-18%
|
254
+1%
|
255
+0%
|
322
+26%
|
237
-26%
|
220
-7%
|
201
-9%
|
265
+32%
|
185
-30%
|
183
-1%
|
180
-1%
|
178
-1%
|
191
+7%
|
211
+10%
|
229
+8%
|
251
+10%
|
267
+6%
|
290
+8%
|
307
+6%
|
314
+2%
|
310
-1%
|
292
-6%
|
287
-2%
|
293
+2%
|
307
+5%
|
345
+12%
|
393
+14%
|
444
+13%
|
488
+10%
|
511
+5%
|
519
+2%
|
512
-1%
|
528
+3%
|
558
+6%
|
576
+3%
|
579
+1%
|
548
-5%
|
504
-8%
|
472
-6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(130)
|
(128)
|
(132)
|
(136)
|
(140)
|
(144)
|
(146)
|
(148)
|
(152)
|
(156)
|
(163)
|
(168)
|
(191)
|
(205)
|
(207)
|
(209)
|
(172)
|
(179)
|
(184)
|
(191)
|
(203)
|
(193)
|
(214)
|
(219)
|
(238)
|
(249)
|
(260)
|
(270)
|
(258)
|
(258)
|
(255)
|
(254)
|
(221)
|
(223)
|
(198)
|
(183)
|
(209)
|
(196)
|
(204)
|
(210)
|
(458)
|
(229)
|
(246)
|
(256)
|
(545)
|
500
|
514
|
542
|
(271)
|
(182)
|
(180)
|
(189)
|
(269)
|
(178)
|
(174)
|
(166)
|
(239)
|
(165)
|
(162)
|
(162)
|
(226)
|
(158)
|
(153)
|
(155)
|
(229)
|
(161)
|
(167)
|
(166)
|
(165)
|
(177)
|
(187)
|
(199)
|
(211)
|
(211)
|
(209)
|
(210)
|
(212)
|
(223)
|
(232)
|
(240)
|
(235)
|
(248)
|
(231)
|
(227)
|
(236)
|
(238)
|
(231)
|
(230)
|
(225)
|
(226)
|
(227)
|
(230)
|
(234)
|
(240)
|
(244)
|
(244)
|
|
| Selling, General & Administrative |
(48)
|
(44)
|
(48)
|
(50)
|
(53)
|
(56)
|
(57)
|
(59)
|
(62)
|
(63)
|
(66)
|
(67)
|
(91)
|
(99)
|
(100)
|
(100)
|
(64)
|
(68)
|
(70)
|
(74)
|
(85)
|
(88)
|
(91)
|
(93)
|
(102)
|
(107)
|
(114)
|
(121)
|
(117)
|
(117)
|
(115)
|
(114)
|
(113)
|
(113)
|
(99)
|
(91)
|
(85)
|
(80)
|
(90)
|
(95)
|
(342)
|
(111)
|
(118)
|
(126)
|
(414)
|
(124)
|
(120)
|
(105)
|
(182)
|
(92)
|
(91)
|
(98)
|
(179)
|
(90)
|
(86)
|
(79)
|
(151)
|
(77)
|
(74)
|
(73)
|
(137)
|
(72)
|
(69)
|
(70)
|
(140)
|
(69)
|
(69)
|
(68)
|
(70)
|
(70)
|
(69)
|
(69)
|
(68)
|
(65)
|
(62)
|
(61)
|
(59)
|
(60)
|
(60)
|
(62)
|
(61)
|
(60)
|
(66)
|
(66)
|
(73)
|
(74)
|
(70)
|
(71)
|
(67)
|
(71)
|
(72)
|
(73)
|
(72)
|
(76)
|
(80)
|
(82)
|
|
| Depreciation & Amortization |
(83)
|
(84)
|
(84)
|
(86)
|
(87)
|
(88)
|
(89)
|
(89)
|
(90)
|
(93)
|
(97)
|
(101)
|
(100)
|
(106)
|
(107)
|
(109)
|
(107)
|
(110)
|
(113)
|
(116)
|
(119)
|
(121)
|
(124)
|
(127)
|
(136)
|
(142)
|
(146)
|
(149)
|
(141)
|
(141)
|
(140)
|
(140)
|
(151)
|
(153)
|
(142)
|
(135)
|
(124)
|
(116)
|
(120)
|
(121)
|
(122)
|
(124)
|
(128)
|
(130)
|
(132)
|
(122)
|
(112)
|
(102)
|
(89)
|
(90)
|
(90)
|
(91)
|
(90)
|
(89)
|
(88)
|
(86)
|
(88)
|
(87)
|
(88)
|
(88)
|
(89)
|
(88)
|
(84)
|
(85)
|
(89)
|
(92)
|
(98)
|
(98)
|
(95)
|
(107)
|
(118)
|
(130)
|
(143)
|
(145)
|
(146)
|
(149)
|
(153)
|
(163)
|
(171)
|
(178)
|
(180)
|
(175)
|
(170)
|
(165)
|
(161)
|
(162)
|
(161)
|
(160)
|
(158)
|
(155)
|
(155)
|
(158)
|
(161)
|
(164)
|
(164)
|
(161)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
43
|
43
|
43
|
0
|
0
|
6
|
6
|
6
|
6
|
0
|
0
|
0
|
745
|
745
|
748
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
6
|
(12)
|
4
|
4
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Operating Income |
120
N/A
|
107
-11%
|
92
-14%
|
76
-17%
|
72
-6%
|
71
-1%
|
74
+4%
|
78
+5%
|
80
+3%
|
94
+17%
|
102
+8%
|
120
+18%
|
107
-11%
|
128
+19%
|
126
-2%
|
131
+4%
|
156
+19%
|
147
-6%
|
147
N/A
|
136
-7%
|
141
+4%
|
164
+16%
|
179
+9%
|
192
+7%
|
179
-7%
|
165
-8%
|
143
-13%
|
148
+3%
|
144
-2%
|
121
-16%
|
101
-17%
|
62
-39%
|
74
+19%
|
70
-5%
|
29
-59%
|
7
-76%
|
(31)
N/A
|
(46)
-48%
|
(20)
+57%
|
(5)
+75%
|
(4)
+24%
|
10
N/A
|
3
-69%
|
(26)
N/A
|
(39)
-52%
|
(52)
-33%
|
(42)
+19%
|
(7)
+83%
|
3
N/A
|
2
-57%
|
(0)
N/A
|
(6)
-1 210%
|
8
N/A
|
19
+131%
|
35
+85%
|
56
+60%
|
67
+20%
|
86
+28%
|
92
+8%
|
93
+1%
|
97
+4%
|
79
-18%
|
67
-15%
|
46
-31%
|
36
-23%
|
24
-32%
|
16
-36%
|
14
-10%
|
13
-5%
|
14
+5%
|
23
+66%
|
29
+27%
|
40
+35%
|
57
+42%
|
81
+42%
|
97
+21%
|
102
+5%
|
87
-15%
|
60
-31%
|
47
-22%
|
59
+25%
|
59
+0%
|
114
+93%
|
165
+45%
|
208
+26%
|
250
+20%
|
279
+12%
|
289
+3%
|
287
-1%
|
303
+5%
|
331
+9%
|
346
+5%
|
346
0%
|
308
-11%
|
260
-16%
|
228
-12%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(54)
|
(49)
|
(33)
|
(23)
|
(11)
|
3
|
3
|
5
|
7
|
5
|
3
|
(3)
|
(8)
|
(14)
|
(19)
|
(24)
|
(26)
|
(32)
|
(35)
|
(38)
|
(41)
|
(46)
|
(51)
|
(56)
|
(59)
|
(70)
|
(71)
|
(58)
|
(44)
|
(33)
|
(24)
|
(32)
|
(44)
|
(40)
|
(48)
|
(39)
|
(34)
|
(33)
|
(29)
|
(34)
|
(37)
|
(39)
|
(42)
|
(48)
|
(52)
|
(53)
|
(48)
|
(11)
|
(90)
|
(103)
|
(115)
|
(155)
|
(80)
|
(38)
|
(29)
|
(20)
|
(75)
|
(49)
|
(46)
|
(45)
|
(12)
|
(2)
|
(8)
|
(14)
|
79
|
85
|
(24)
|
(42)
|
(216)
|
(204)
|
(104)
|
(81)
|
(69)
|
(78)
|
(47)
|
(57)
|
(69)
|
(62)
|
(91)
|
(94)
|
(79)
|
(74)
|
(71)
|
(60)
|
(67)
|
(72)
|
(75)
|
(86)
|
(79)
|
(72)
|
(68)
|
(61)
|
(65)
|
(63)
|
(64)
|
(61)
|
|
| Non-Reccuring Items |
4
|
1
|
1
|
2
|
1
|
1
|
1
|
(0)
|
(2)
|
2
|
2
|
2
|
7
|
0
|
0
|
6
|
14
|
15
|
29
|
24
|
15
|
0
|
27
|
26
|
24
|
26
|
8
|
11
|
53
|
53
|
46
|
44
|
(13)
|
(14)
|
(18)
|
(16)
|
(6)
|
13
|
24
|
21
|
25
|
8
|
2
|
2
|
(4)
|
(6)
|
(4)
|
(10)
|
(9)
|
(8)
|
(11)
|
2
|
2
|
2
|
(8)
|
(15)
|
(20)
|
(15)
|
(5)
|
(5)
|
22
|
(4)
|
(4)
|
(4)
|
(22)
|
(22)
|
(22)
|
(22)
|
(5)
|
(6)
|
(6)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
(19)
|
(18)
|
0
|
(14)
|
6
|
4
|
4
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
1
|
1
|
2
|
|
| Total Other Income |
(1)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(6)
|
(5)
|
(6)
|
(7)
|
(5)
|
(1)
|
1
|
9
|
13
|
9
|
0
|
5
|
2
|
3
|
5
|
2
|
1
|
(9)
|
(5)
|
(16)
|
(8)
|
0
|
(13)
|
(8)
|
(5)
|
(10)
|
3
|
(6)
|
(68)
|
(51)
|
(58)
|
(2)
|
7
|
(4)
|
3
|
0
|
8
|
5
|
6
|
(0)
|
(8)
|
(6)
|
(6)
|
2
|
(13)
|
(12)
|
(12)
|
(1)
|
1
|
(13)
|
(14)
|
(2)
|
(5)
|
12
|
19
|
9
|
11
|
6
|
(2)
|
(1)
|
(1)
|
1
|
4
|
1
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Pre-Tax Income |
69
N/A
|
57
-17%
|
58
+2%
|
52
-10%
|
61
+16%
|
74
+21%
|
77
+4%
|
83
+8%
|
84
+2%
|
99
+18%
|
105
+6%
|
117
+11%
|
105
-10%
|
114
+8%
|
106
-7%
|
112
+6%
|
143
+27%
|
131
-8%
|
143
+9%
|
124
-13%
|
115
-7%
|
118
+3%
|
156
+32%
|
162
+4%
|
143
-12%
|
115
-20%
|
75
-35%
|
95
+27%
|
146
+53%
|
136
-7%
|
122
-10%
|
75
-39%
|
26
-65%
|
29
+12%
|
(28)
N/A
|
(46)
-64%
|
(66)
-43%
|
(62)
+6%
|
(22)
+65%
|
(13)
+41%
|
(13)
-3%
|
(19)
-45%
|
(45)
-134%
|
(76)
-68%
|
(111)
-45%
|
(119)
-7%
|
(94)
+21%
|
(41)
+56%
|
(103)
-151%
|
(115)
-12%
|
(137)
-19%
|
(157)
-15%
|
(76)
+52%
|
(85)
-12%
|
(53)
+38%
|
(37)
+30%
|
(30)
+18%
|
29
N/A
|
37
+30%
|
46
+25%
|
107
+130%
|
81
-24%
|
60
-26%
|
34
-44%
|
93
+175%
|
79
-15%
|
(35)
N/A
|
(57)
-60%
|
(206)
-264%
|
(209)
-1%
|
(99)
+53%
|
(69)
+30%
|
(34)
+51%
|
(23)
+32%
|
18
N/A
|
24
+31%
|
31
+32%
|
20
-35%
|
(19)
N/A
|
(48)
-158%
|
(30)
+38%
|
(4)
+86%
|
34
N/A
|
109
+218%
|
145
+32%
|
181
+25%
|
206
+13%
|
208
+1%
|
210
+1%
|
231
+10%
|
264
+14%
|
283
+7%
|
280
-1%
|
246
-12%
|
197
-20%
|
169
-14%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(9)
|
(8)
|
(10)
|
(13)
|
(15)
|
(16)
|
(11)
|
(10)
|
(7)
|
(9)
|
(13)
|
(12)
|
(11)
|
(9)
|
(8)
|
(7)
|
(19)
|
(19)
|
(23)
|
(12)
|
1
|
2
|
3
|
(9)
|
(153)
|
(145)
|
(145)
|
(146)
|
17
|
6
|
4
|
3
|
95
|
95
|
61
|
66
|
(46)
|
(42)
|
(3)
|
(6)
|
(6)
|
(8)
|
(8)
|
(3)
|
0
|
0
|
0
|
(4)
|
(5)
|
(3)
|
(3)
|
(2)
|
1
|
1
|
1
|
1
|
(5)
|
(8)
|
(8)
|
(8)
|
(7)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(3)
|
(2)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(6)
|
(7)
|
(6)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
60
|
49
|
48
|
39
|
46
|
58
|
66
|
73
|
77
|
90
|
92
|
105
|
94
|
105
|
98
|
105
|
124
|
112
|
120
|
112
|
116
|
120
|
159
|
153
|
(10)
|
(30)
|
(70)
|
(51)
|
163
|
142
|
126
|
78
|
121
|
124
|
33
|
20
|
(112)
|
(104)
|
(25)
|
(19)
|
(20)
|
(28)
|
(54)
|
(80)
|
(111)
|
(119)
|
(94)
|
(45)
|
(108)
|
(118)
|
(140)
|
(159)
|
(75)
|
(84)
|
(52)
|
(36)
|
(36)
|
20
|
29
|
39
|
100
|
77
|
57
|
30
|
91
|
77
|
(38)
|
(59)
|
(211)
|
(214)
|
(104)
|
(74)
|
(37)
|
(26)
|
15
|
20
|
28
|
17
|
(22)
|
(51)
|
(33)
|
(7)
|
31
|
107
|
142
|
177
|
200
|
202
|
203
|
225
|
260
|
279
|
278
|
244
|
196
|
168
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
60
N/A
|
49
-18%
|
48
-2%
|
39
-19%
|
45
+17%
|
57
+26%
|
64
+12%
|
25
-62%
|
22
-11%
|
35
+59%
|
38
+9%
|
98
+157%
|
94
-3%
|
109
+15%
|
102
-6%
|
109
+7%
|
127
+17%
|
111
-13%
|
119
+7%
|
111
-7%
|
116
+4%
|
120
+3%
|
159
+33%
|
153
-4%
|
(10)
N/A
|
(30)
-197%
|
(70)
-133%
|
(51)
+27%
|
163
N/A
|
139
-15%
|
125
-10%
|
77
-38%
|
121
+57%
|
126
+4%
|
49
-61%
|
44
-10%
|
(79)
N/A
|
(65)
+18%
|
5
N/A
|
277
+5 440%
|
269
-3%
|
254
-6%
|
221
-13%
|
(79)
N/A
|
(111)
-40%
|
(119)
-7%
|
(93)
+22%
|
(45)
+52%
|
(108)
-139%
|
(117)
-8%
|
(141)
-21%
|
(159)
-13%
|
(75)
+53%
|
(85)
-13%
|
(52)
+39%
|
(36)
+31%
|
(36)
+1%
|
20
N/A
|
29
+44%
|
39
+32%
|
100
+157%
|
77
-23%
|
56
-27%
|
29
-48%
|
91
+209%
|
77
-15%
|
(38)
N/A
|
(59)
-54%
|
(211)
-257%
|
(214)
-2%
|
(104)
+51%
|
(74)
+29%
|
(37)
+51%
|
(26)
+30%
|
15
N/A
|
20
+32%
|
28
+37%
|
17
-40%
|
(22)
N/A
|
(51)
-132%
|
(33)
+35%
|
(7)
+80%
|
31
N/A
|
107
+242%
|
142
+33%
|
177
+25%
|
200
+13%
|
202
+1%
|
203
+1%
|
224
+10%
|
260
+16%
|
279
+7%
|
278
-1%
|
244
-12%
|
196
-20%
|
168
-15%
|
|
| EPS (Diluted) |
0.61
N/A
|
0.53
-13%
|
0.51
-4%
|
0.43
-16%
|
0.51
+19%
|
0.65
+27%
|
0.76
+17%
|
0.28
-63%
|
0.25
-11%
|
0.4
+60%
|
0.43
+7%
|
1.12
+160%
|
1.08
-4%
|
1.25
+16%
|
1.17
-6%
|
1.25
+7%
|
1.46
+17%
|
1.29
-12%
|
1.42
+10%
|
1.33
-6%
|
1.38
+4%
|
1.43
+4%
|
1.9
+33%
|
1.83
-4%
|
-0.12
N/A
|
-0.36
-200%
|
-0.84
-133%
|
-0.62
+26%
|
1.95
N/A
|
1.6
-18%
|
1.47
-8%
|
0.9
-39%
|
1.42
+58%
|
1.55
+9%
|
0.61
-61%
|
0.56
-8%
|
-0.99
N/A
|
-0.82
+17%
|
0.06
N/A
|
3.52
+5 767%
|
3.42
-3%
|
3.23
-6%
|
2.81
-13%
|
-1.02
N/A
|
-1.38
-35%
|
-1.63
-18%
|
-1.39
+15%
|
-0.44
+68%
|
-1.35
-207%
|
-1.31
+3%
|
-1.56
-19%
|
-1.95
-25%
|
-0.95
+51%
|
-0.98
-3%
|
-0.6
+39%
|
-0.41
+32%
|
-0.41
N/A
|
0.26
N/A
|
0.39
+50%
|
0.49
+26%
|
1.27
+159%
|
0.99
-22%
|
0.72
-27%
|
0.38
-47%
|
1.15
+203%
|
0.99
-14%
|
-0.48
N/A
|
-0.75
-56%
|
-2.68
-257%
|
-2.73
-2%
|
-1.33
+51%
|
-0.94
+29%
|
-0.47
+50%
|
-0.33
+30%
|
0.19
N/A
|
0.25
+32%
|
0.35
+40%
|
0.21
-40%
|
-0.28
N/A
|
-0.65
-132%
|
-0.42
+35%
|
-0.08
+81%
|
0.4
N/A
|
1.36
+240%
|
1.79
+32%
|
2.25
+26%
|
2.54
+13%
|
2.56
+1%
|
2.57
+0%
|
2.85
+11%
|
3.3
+16%
|
3.54
+7%
|
3.51
-1%
|
3.09
-12%
|
2.48
-20%
|
2.12
-15%
|
|
Switch to:
Switch to:
See Also
Discover More
