Schlumberger NV
PAR:SLB
Income Statement
Earnings Waterfall
Schlumberger NV
Income Statement
Schlumberger NV
| 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 |
391
|
379
|
375
|
368
|
379
|
374
|
352
|
334
|
384
|
333
|
301
|
272
|
176
|
185
|
192
|
197
|
198
|
209
|
221
|
235
|
255
|
260
|
266
|
275
|
273
|
268
|
261
|
247
|
236
|
235
|
229
|
221
|
211
|
204
|
196
|
207
|
234
|
250
|
359
|
298
|
305
|
314
|
247
|
340
|
358
|
378
|
387
|
391
|
395
|
379
|
415
|
451
|
344
|
367
|
317
|
282
|
413
|
451
|
521
|
539
|
553
|
581
|
588
|
639
|
580
|
556
|
566
|
520
|
586
|
617
|
608
|
644
|
560
|
434
|
410
|
563
|
470
|
554
|
546
|
539
|
526
|
514
|
506
|
490
|
484
|
487
|
494
|
503
|
499
|
504
|
511
|
512
|
546
|
556
|
562
|
558
|
|
| Revenue |
14 116
N/A
|
13 594
-4%
|
13 120
-3%
|
9 796
-25%
|
12 443
+27%
|
11 714
-6%
|
10 949
-7%
|
10 184
-7%
|
11 591
+14%
|
11 871
+2%
|
12 240
+3%
|
11 609
-5%
|
12 259
+6%
|
12 874
+5%
|
13 709
+6%
|
14 717
+7%
|
15 674
+7%
|
16 949
+8%
|
18 197
+7%
|
19 517
+7%
|
20 761
+6%
|
21 747
+5%
|
22 754
+5%
|
23 708
+4%
|
24 551
+4%
|
25 658
+5%
|
26 991
+5%
|
27 575
+2%
|
27 250
-1%
|
25 995
-5%
|
24 133
-7%
|
22 975
-5%
|
22 560
-2%
|
22 960
+2%
|
25 625
+12%
|
28 157
+10%
|
31 422
+12%
|
34 453
+10%
|
35 865
+4%
|
36 579
+2%
|
38 792
+6%
|
40 159
+4%
|
41 076
+2%
|
41 731
+2%
|
42 537
+2%
|
44 361
+4%
|
45 471
+3%
|
46 294
+2%
|
46 963
+1%
|
46 807
0%
|
47 845
+2%
|
48 580
+2%
|
47 589
-2%
|
44 546
-6%
|
40 372
-9%
|
35 475
-12%
|
31 747
-11%
|
29 900
-6%
|
28 447
-5%
|
27 810
-2%
|
28 184
+1%
|
28 482
+1%
|
29 368
+3%
|
30 440
+4%
|
31 375
+3%
|
32 216
+3%
|
32 815
+2%
|
32 815
N/A
|
32 865
+0%
|
32 831
0%
|
32 868
+0%
|
32 917
+0%
|
32 493
-1%
|
29 580
-9%
|
26 297
-11%
|
23 601
-10%
|
21 369
-9%
|
21 647
+1%
|
22 236
+3%
|
22 929
+3%
|
23 668
+3%
|
24 807
+5%
|
26 437
+7%
|
28 091
+6%
|
29 864
+6%
|
31 190
+4%
|
32 023
+3%
|
33 135
+3%
|
34 106
+3%
|
35 146
+3%
|
35 995
+2%
|
36 289
+1%
|
36 072
-1%
|
35 479
-2%
|
35 248
-1%
|
35 708
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(10 873)
|
(10 224)
|
(10 005)
|
(7 936)
|
(12 914)
|
(12 358)
|
(12 178)
|
(8 429)
|
(9 492)
|
(9 722)
|
(9 565)
|
(9 057)
|
(9 326)
|
(9 644)
|
(10 105)
|
(10 627)
|
(11 219)
|
(11 922)
|
(12 522)
|
(13 183)
|
(13 813)
|
(14 298)
|
(14 841)
|
(15 481)
|
(16 217)
|
(17 089)
|
(18 150)
|
(18 957)
|
(19 118)
|
(18 703)
|
(17 879)
|
(17 519)
|
(17 150)
|
(17 608)
|
(18 937)
|
(21 097)
|
(23 912)
|
(26 283)
|
(28 247)
|
(28 802)
|
(30 220)
|
(31 316)
|
(32 096)
|
(32 885)
|
(33 479)
|
(34 071)
|
(34 813)
|
(35 329)
|
(35 700)
|
(36 250)
|
(37 026)
|
(37 493)
|
(36 704)
|
(34 634)
|
(31 651)
|
(28 167)
|
(25 568)
|
(24 635)
|
(23 999)
|
(23 864)
|
(24 567)
|
(24 778)
|
(25 451)
|
(26 509)
|
(27 259)
|
(27 974)
|
(28 492)
|
(28 517)
|
(28 638)
|
(28 690)
|
(28 767)
|
(28 715)
|
(28 368)
|
(26 057)
|
(23 299)
|
(21 000)
|
(18 881)
|
(18 724)
|
(18 962)
|
(19 271)
|
(19 779)
|
(20 579)
|
(21 759)
|
(22 930)
|
(24 202)
|
(25 136)
|
(25 686)
|
(26 561)
|
(27 270)
|
(28 015)
|
(28 646)
|
(28 786)
|
(28 629)
|
(28 281)
|
(28 285)
|
(29 035)
|
|
| Gross Profit |
3 243
N/A
|
3 371
+4%
|
3 117
-8%
|
1 861
-40%
|
(471)
N/A
|
(644)
-37%
|
(1 229)
-91%
|
1 755
N/A
|
2 100
+20%
|
2 150
+2%
|
2 675
+24%
|
2 551
-5%
|
2 933
+15%
|
3 230
+10%
|
3 605
+12%
|
4 090
+13%
|
4 457
+9%
|
5 029
+13%
|
5 676
+13%
|
6 334
+12%
|
6 948
+10%
|
7 449
+7%
|
7 913
+6%
|
8 227
+4%
|
8 334
+1%
|
8 569
+3%
|
8 841
+3%
|
8 618
-3%
|
8 132
-6%
|
7 292
-10%
|
6 254
-14%
|
5 456
-13%
|
5 410
-1%
|
5 352
-1%
|
6 688
+25%
|
7 060
+6%
|
7 510
+6%
|
8 170
+9%
|
7 618
-7%
|
7 777
+2%
|
8 504
+9%
|
8 794
+3%
|
8 945
+2%
|
8 846
-1%
|
9 058
+2%
|
10 290
+14%
|
10 658
+4%
|
10 965
+3%
|
11 263
+3%
|
10 557
-6%
|
10 819
+2%
|
11 087
+2%
|
10 885
-2%
|
9 912
-9%
|
8 721
-12%
|
7 308
-16%
|
6 179
-15%
|
5 265
-15%
|
4 448
-16%
|
3 946
-11%
|
3 617
-8%
|
3 704
+2%
|
3 917
+6%
|
3 931
+0%
|
4 116
+5%
|
4 242
+3%
|
4 323
+2%
|
4 298
-1%
|
4 227
-2%
|
4 141
-2%
|
4 101
-1%
|
4 202
+2%
|
4 125
-2%
|
3 523
-15%
|
2 998
-15%
|
2 601
-13%
|
2 488
-4%
|
2 923
+17%
|
3 274
+12%
|
3 658
+12%
|
3 889
+6%
|
4 228
+9%
|
4 678
+11%
|
5 161
+10%
|
5 662
+10%
|
6 054
+7%
|
6 337
+5%
|
6 574
+4%
|
6 836
+4%
|
7 131
+4%
|
7 349
+3%
|
7 503
+2%
|
7 443
-1%
|
7 198
-3%
|
6 963
-3%
|
6 673
-4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 846)
|
(1 734)
|
(1 634)
|
(837)
|
(1 400)
|
(1 202)
|
(1 029)
|
(795)
|
(1 006)
|
(1 020)
|
(1 023)
|
(837)
|
(874)
|
(884)
|
(892)
|
(921)
|
(942)
|
(1 013)
|
(1 072)
|
(1 151)
|
(1 212)
|
(1 230)
|
(1 295)
|
(1 327)
|
(1 377)
|
(1 432)
|
(1 464)
|
(1 403)
|
(1 466)
|
(1 426)
|
(1 371)
|
(1 063)
|
(1 296)
|
(1 257)
|
(1 246)
|
(1 230)
|
(1 297)
|
(1 427)
|
(1 475)
|
(1 478)
|
(1 361)
|
(1 329)
|
(1 352)
|
(1 558)
|
(1 577)
|
(1 582)
|
(1 592)
|
(1 590)
|
(1 594)
|
(1 633)
|
(1 663)
|
(1 692)
|
(1 690)
|
(1 658)
|
(1 627)
|
(1 588)
|
(1 552)
|
(1 512)
|
(1 462)
|
(1 415)
|
(1 374)
|
(1 320)
|
(1 279)
|
(1 219)
|
(1 194)
|
(1 177)
|
(1 155)
|
(1 146)
|
(1 289)
|
(1 152)
|
(1 166)
|
(1 191)
|
(1 208)
|
(1 138)
|
(1 064)
|
(945)
|
(861)
|
(842)
|
(840)
|
(893)
|
(915)
|
(951)
|
(985)
|
(1 010)
|
(1 036)
|
(1 055)
|
(1 068)
|
(1 075)
|
(1 112)
|
(1 135)
|
(1 145)
|
(1 134)
|
(1 099)
|
(1 084)
|
(1 049)
|
(1 049)
|
|
| Selling, General & Administrative |
(1 166)
|
(1 076)
|
(1 009)
|
(386)
|
(848)
|
(697)
|
(551)
|
(365)
|
(534)
|
(532)
|
(534)
|
(369)
|
(395)
|
(406)
|
(404)
|
(415)
|
(428)
|
(450)
|
(488)
|
(532)
|
(555)
|
(569)
|
(593)
|
(599)
|
(624)
|
(657)
|
(670)
|
(584)
|
(648)
|
(608)
|
(564)
|
(261)
|
(477)
|
(419)
|
(366)
|
(311)
|
(331)
|
(397)
|
(419)
|
(417)
|
(271)
|
(232)
|
(230)
|
(405)
|
(403)
|
(402)
|
(417)
|
(416)
|
(427)
|
(450)
|
(465)
|
(475)
|
(489)
|
(487)
|
(484)
|
(494)
|
(485)
|
(467)
|
(437)
|
(403)
|
(391)
|
(398)
|
(421)
|
(432)
|
(445)
|
(449)
|
(439)
|
(444)
|
(445)
|
(445)
|
(460)
|
(474)
|
(490)
|
(457)
|
(422)
|
(365)
|
(319)
|
(308)
|
(303)
|
(339)
|
(355)
|
(371)
|
(385)
|
(376)
|
(370)
|
(380)
|
(367)
|
(364)
|
(394)
|
(392)
|
(401)
|
(385)
|
(360)
|
(353)
|
(335)
|
(340)
|
|
| Research & Development |
(680)
|
(659)
|
(627)
|
(452)
|
(553)
|
(504)
|
(476)
|
(431)
|
(471)
|
(488)
|
(489)
|
(467)
|
(478)
|
(477)
|
(487)
|
(506)
|
(513)
|
(562)
|
(584)
|
(619)
|
(657)
|
(661)
|
(701)
|
(728)
|
(752)
|
(774)
|
(792)
|
(819)
|
(817)
|
(817)
|
(807)
|
(802)
|
(819)
|
(838)
|
(880)
|
(919)
|
(966)
|
(1 030)
|
(1 056)
|
(1 061)
|
(1 090)
|
(1 097)
|
(1 122)
|
(1 153)
|
(1 174)
|
(1 180)
|
(1 175)
|
(1 174)
|
(1 167)
|
(1 183)
|
(1 198)
|
(1 217)
|
(1 201)
|
(1 171)
|
(1 143)
|
(1 094)
|
(1 067)
|
(1 045)
|
(1 025)
|
(1 012)
|
(983)
|
(922)
|
(858)
|
(787)
|
(749)
|
(728)
|
(716)
|
(702)
|
(703)
|
(707)
|
(706)
|
(717)
|
(718)
|
(681)
|
(642)
|
(580)
|
(542)
|
(534)
|
(537)
|
(554)
|
(560)
|
(580)
|
(600)
|
(634)
|
(666)
|
(675)
|
(701)
|
(711)
|
(718)
|
(743)
|
(744)
|
(749)
|
(739)
|
(731)
|
(714)
|
(709)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(141)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
1 397
N/A
|
1 636
+17%
|
1 481
-9%
|
1 023
-31%
|
(1 872)
N/A
|
(1 846)
+1%
|
(2 258)
-22%
|
960
N/A
|
1 092
+14%
|
1 128
+3%
|
1 651
+46%
|
1 715
+4%
|
2 059
+20%
|
2 346
+14%
|
2 712
+16%
|
3 169
+17%
|
3 513
+11%
|
4 015
+14%
|
4 604
+15%
|
5 183
+13%
|
5 737
+11%
|
6 220
+8%
|
6 619
+6%
|
6 900
+4%
|
6 959
+1%
|
7 138
+3%
|
7 378
+3%
|
7 215
-2%
|
6 666
-8%
|
5 866
-12%
|
4 883
-17%
|
4 393
-10%
|
4 114
-6%
|
4 095
0%
|
5 442
+33%
|
5 830
+7%
|
6 213
+7%
|
6 743
+9%
|
6 143
-9%
|
6 299
+3%
|
7 211
+14%
|
7 514
+4%
|
7 628
+2%
|
7 288
-4%
|
7 481
+3%
|
8 708
+16%
|
9 066
+4%
|
9 375
+3%
|
9 669
+3%
|
8 924
-8%
|
9 156
+3%
|
9 395
+3%
|
9 195
-2%
|
8 254
-10%
|
7 094
-14%
|
5 720
-19%
|
4 627
-19%
|
3 753
-19%
|
2 986
-20%
|
2 531
-15%
|
2 243
-11%
|
2 384
+6%
|
2 638
+11%
|
2 712
+3%
|
2 922
+8%
|
3 065
+5%
|
3 168
+3%
|
3 152
-1%
|
2 938
-7%
|
2 989
+2%
|
2 935
-2%
|
3 011
+3%
|
2 917
-3%
|
2 385
-18%
|
1 934
-19%
|
1 656
-14%
|
1 627
-2%
|
2 081
+28%
|
2 434
+17%
|
2 765
+14%
|
2 974
+8%
|
3 277
+10%
|
3 693
+13%
|
4 151
+12%
|
4 626
+11%
|
4 999
+8%
|
5 269
+5%
|
5 499
+4%
|
5 724
+4%
|
5 996
+5%
|
6 204
+3%
|
6 369
+3%
|
6 344
0%
|
6 114
-4%
|
5 914
-3%
|
5 624
-5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(391)
|
(378)
|
(374)
|
(368)
|
(378)
|
(374)
|
(352)
|
(334)
|
(384)
|
(333)
|
(301)
|
(272)
|
(177)
|
(186)
|
(193)
|
(197)
|
(198)
|
(209)
|
(220)
|
(235)
|
(254)
|
(259)
|
(266)
|
(275)
|
(273)
|
(268)
|
(260)
|
(247)
|
(236)
|
(235)
|
(229)
|
(221)
|
(211)
|
(204)
|
(196)
|
(207)
|
(234)
|
(250)
|
(359)
|
(168)
|
(305)
|
(314)
|
(225)
|
(168)
|
(292)
|
(283)
|
(240)
|
(228)
|
(154)
|
(119)
|
(62)
|
17
|
(126)
|
(75)
|
(182)
|
(264)
|
(282)
|
(451)
|
(500)
|
(616)
|
(534)
|
(461)
|
(426)
|
(376)
|
(359)
|
(379)
|
(421)
|
(387)
|
(447)
|
(495)
|
(507)
|
(528)
|
(508)
|
(472)
|
(446)
|
(400)
|
(419)
|
(428)
|
(386)
|
(419)
|
(401)
|
(353)
|
(326)
|
(259)
|
(221)
|
(194)
|
(203)
|
(197)
|
(165)
|
(167)
|
(151)
|
(132)
|
(172)
|
(164)
|
(188)
|
(226)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(81)
|
(167)
|
(168)
|
(244)
|
(200)
|
(114)
|
(115)
|
(37)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(116)
|
0
|
(238)
|
(238)
|
(238)
|
(273)
|
(35)
|
(431)
|
(491)
|
(494)
|
(526)
|
(70)
|
(113)
|
(257)
|
(247)
|
(339)
|
(161)
|
(239)
|
(581)
|
(549)
|
(456)
|
(364)
|
0
|
0
|
(1 773)
|
(2 212)
|
(2 212)
|
(2 212)
|
(2 575)
|
(2 136)
|
(5 044)
|
(5 281)
|
(3 820)
|
(3 903)
|
(1 586)
|
(1 398)
|
(3 519)
|
(3 436)
|
(3 029)
|
(2 980)
|
(141)
|
0
|
43
|
(12 649)
|
(12 901)
|
(21 424)
|
(25 148)
|
(12 806)
|
(12 554)
|
(4 032)
|
(308)
|
42
|
28
|
54
|
270
|
270
|
325
|
335
|
119
|
119
|
(20)
|
(81)
|
(223)
|
(335)
|
(565)
|
(794)
|
(708)
|
(991)
|
(1 107)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
43
|
43
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
54
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1 006
N/A
|
1 257
+25%
|
1 106
-12%
|
655
-41%
|
(2 249)
N/A
|
(2 300)
-2%
|
(2 776)
-21%
|
457
N/A
|
465
+2%
|
596
+28%
|
1 237
+108%
|
1 327
+7%
|
1 845
+39%
|
2 160
+17%
|
2 519
+17%
|
2 972
+18%
|
3 315
+12%
|
3 805
+15%
|
4 382
+15%
|
4 948
+13%
|
5 481
+11%
|
5 959
+9%
|
6 352
+7%
|
6 625
+4%
|
6 685
+1%
|
6 870
+3%
|
7 118
+4%
|
6 852
-4%
|
6 430
-6%
|
5 393
-16%
|
4 416
-18%
|
3 934
-11%
|
3 630
-8%
|
3 856
+6%
|
4 815
+25%
|
5 132
+7%
|
5 485
+7%
|
5 967
+9%
|
5 714
-4%
|
6 018
+5%
|
6 649
+10%
|
6 953
+5%
|
7 064
+2%
|
6 959
-1%
|
6 950
0%
|
7 844
+13%
|
8 277
+6%
|
8 691
+5%
|
9 151
+5%
|
8 805
-4%
|
9 094
+3%
|
7 639
-16%
|
6 857
-10%
|
5 967
-13%
|
4 700
-21%
|
2 881
-39%
|
2 209
-23%
|
(1 742)
N/A
|
(2 795)
-60%
|
(1 905)
+32%
|
(2 194)
-15%
|
337
N/A
|
814
+142%
|
(1 183)
N/A
|
(873)
+26%
|
(343)
+61%
|
(233)
+32%
|
2 624
N/A
|
2 491
-5%
|
2 537
+2%
|
(10 221)
N/A
|
(10 418)
-2%
|
(19 015)
-83%
|
(23 235)
-22%
|
(11 318)
+51%
|
(11 298)
+0%
|
(2 824)
+75%
|
1 345
N/A
|
2 090
+55%
|
2 374
+14%
|
2 627
+11%
|
3 237
+23%
|
3 680
+14%
|
4 271
+16%
|
4 794
+12%
|
4 935
+3%
|
5 196
+5%
|
5 282
+2%
|
5 478
+4%
|
5 606
+2%
|
5 718
+2%
|
5 672
-1%
|
5 378
-5%
|
5 242
-3%
|
4 735
-10%
|
4 291
-9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(532)
|
(506)
|
(405)
|
(252)
|
(279)
|
(277)
|
(161)
|
(210)
|
(169)
|
(182)
|
(316)
|
(277)
|
(369)
|
(455)
|
(556)
|
(682)
|
(801)
|
(917)
|
(1 059)
|
(1 190)
|
(1 306)
|
(1 389)
|
(1 428)
|
(1 448)
|
(1 383)
|
(1 400)
|
(1 462)
|
(1 430)
|
(1 374)
|
(1 148)
|
(921)
|
(770)
|
(732)
|
(757)
|
(775)
|
(879)
|
(963)
|
(1 152)
|
(1 342)
|
(1 492)
|
(1 616)
|
(1 689)
|
(1 726)
|
(1 700)
|
(1 713)
|
(1 723)
|
(1 793)
|
(1 848)
|
(1 911)
|
(1 968)
|
(2 018)
|
(1 928)
|
(1 766)
|
(1 563)
|
(1 257)
|
(746)
|
(539)
|
132
|
372
|
278
|
327
|
(139)
|
(250)
|
(254)
|
(317)
|
(325)
|
(333)
|
(447)
|
(413)
|
(406)
|
321
|
311
|
1 111
|
1 409
|
792
|
812
|
17
|
(281)
|
(391)
|
(446)
|
(491)
|
(574)
|
(660)
|
(779)
|
(879)
|
(943)
|
(987)
|
(1 007)
|
(1 049)
|
(1 079)
|
(1 109)
|
(1 093)
|
(1 068)
|
(1 029)
|
(966)
|
(840)
|
|
| Income from Continuing Operations |
473
|
750
|
701
|
403
|
(2 530)
|
(2 579)
|
(2 939)
|
247
|
296
|
414
|
920
|
1 050
|
1 476
|
1 705
|
1 964
|
2 290
|
2 513
|
2 887
|
3 322
|
3 759
|
4 175
|
4 570
|
4 924
|
5 177
|
5 303
|
5 471
|
5 656
|
5 422
|
5 055
|
4 244
|
3 495
|
3 164
|
2 898
|
3 099
|
4 040
|
4 253
|
4 522
|
4 815
|
4 372
|
4 526
|
5 033
|
5 264
|
5 338
|
5 259
|
5 237
|
6 121
|
6 484
|
6 843
|
7 240
|
6 837
|
7 076
|
5 711
|
5 091
|
4 404
|
3 443
|
2 135
|
1 670
|
(1 610)
|
(2 423)
|
(1 627)
|
(1 867)
|
198
|
564
|
(1 437)
|
(1 190)
|
(668)
|
(566)
|
2 177
|
2 078
|
2 131
|
(9 900)
|
(10 107)
|
(17 904)
|
(21 826)
|
(10 526)
|
(10 486)
|
(2 807)
|
1 064
|
1 699
|
1 928
|
2 136
|
2 663
|
3 020
|
3 492
|
3 915
|
3 992
|
4 209
|
4 275
|
4 429
|
4 527
|
4 609
|
4 579
|
4 310
|
4 213
|
3 769
|
3 451
|
|
| Income to Minority Interest |
(29)
|
(23)
|
(3)
|
85
|
103
|
108
|
215
|
151
|
104
|
97
|
(24)
|
(36)
|
(46)
|
(58)
|
(74)
|
(91)
|
(117)
|
(108)
|
(83)
|
(49)
|
(6)
|
0
|
0
|
0
|
(6)
|
(12)
|
(25)
|
(25)
|
(21)
|
(17)
|
(6)
|
(8)
|
(8)
|
(4)
|
1
|
2
|
5
|
0
|
(7)
|
(10)
|
(17)
|
(26)
|
(25)
|
(29)
|
(32)
|
(25)
|
(32)
|
(42)
|
(50)
|
(66)
|
(71)
|
(68)
|
(65)
|
(54)
|
(53)
|
(63)
|
(72)
|
(76)
|
(76)
|
(60)
|
(43)
|
(22)
|
(19)
|
8
|
8
|
(10)
|
(13)
|
(39)
|
(44)
|
(35)
|
(31)
|
(30)
|
(30)
|
(34)
|
(33)
|
(32)
|
(36)
|
(42)
|
(45)
|
(47)
|
(44)
|
(43)
|
(43)
|
(51)
|
(51)
|
(54)
|
(55)
|
(72)
|
(93)
|
(112)
|
(131)
|
(118)
|
(120)
|
(121)
|
(124)
|
(77)
|
|
| Net Income (Common) |
459
N/A
|
748
+63%
|
726
-3%
|
(2 320)
N/A
|
(2 343)
-1%
|
(2 427)
-4%
|
(2 655)
-9%
|
383
N/A
|
454
+19%
|
698
+54%
|
1 071
+53%
|
1 224
+14%
|
1 527
+25%
|
1 653
+8%
|
1 876
+13%
|
2 207
+18%
|
2 407
+9%
|
2 782
+16%
|
3 241
+16%
|
3 710
+14%
|
4 169
+12%
|
4 570
+10%
|
4 924
+8%
|
5 177
+5%
|
5 334
+3%
|
5 496
+3%
|
5 668
+3%
|
5 435
-4%
|
5 034
-7%
|
4 227
-16%
|
3 489
-17%
|
3 134
-10%
|
2 868
-8%
|
3 073
+7%
|
4 019
+31%
|
4 267
+6%
|
4 539
+6%
|
5 060
+11%
|
4 642
-8%
|
4 997
+8%
|
5 353
+7%
|
5 417
+1%
|
5 525
+2%
|
5 490
-1%
|
5 449
-1%
|
6 141
+13%
|
6 432
+5%
|
6 732
+5%
|
7 066
+5%
|
6 566
-7%
|
6 800
+4%
|
5 438
-20%
|
4 821
-11%
|
4 350
-10%
|
3 390
-22%
|
2 072
-39%
|
1 598
-23%
|
(1 686)
N/A
|
(2 499)
-48%
|
(1 687)
+32%
|
(1 910)
-13%
|
176
N/A
|
545
+210%
|
(1 505)
N/A
|
(1 258)
+16%
|
(754)
+40%
|
(655)
+13%
|
2 138
N/A
|
2 034
-5%
|
2 096
+3%
|
(9 931)
N/A
|
(10 137)
-2%
|
(17 934)
-77%
|
(21 860)
-22%
|
(10 559)
+52%
|
(10 518)
+0%
|
(2 843)
+73%
|
1 022
N/A
|
1 654
+62%
|
1 881
+14%
|
2 092
+11%
|
2 620
+25%
|
2 977
+14%
|
3 441
+16%
|
3 864
+12%
|
3 938
+2%
|
4 154
+5%
|
4 203
+1%
|
4 336
+3%
|
4 415
+2%
|
4 478
+1%
|
4 461
0%
|
4 190
-6%
|
4 092
-2%
|
3 645
-11%
|
3 374
-7%
|
|
| EPS (Diluted) |
0.39
N/A
|
0.63
+62%
|
0.63
N/A
|
-1.99
N/A
|
-2
-1%
|
-2.06
-3%
|
-2.26
-10%
|
0.34
N/A
|
0.38
+12%
|
0.56
+47%
|
0.87
+55%
|
0.99
+14%
|
1.24
+25%
|
1.33
+7%
|
1.52
+14%
|
1.81
+19%
|
1.93
+7%
|
2.23
+16%
|
2.6
+17%
|
2.98
+15%
|
3.38
+13%
|
3.68
+9%
|
3.95
+7%
|
4.17
+6%
|
4.32
+4%
|
4.46
+3%
|
4.62
+4%
|
4.44
-4%
|
4.16
-6%
|
3.45
-17%
|
2.89
-16%
|
2.58
-11%
|
2.38
-8%
|
2.55
+7%
|
3.19
+25%
|
3.37
+6%
|
3.3
-2%
|
3.63
+10%
|
3.36
-7%
|
3.67
+9%
|
3.98
+8%
|
4.04
+2%
|
4.13
+2%
|
4.1
-1%
|
4.07
-1%
|
4.59
+13%
|
4.83
+5%
|
5.05
+5%
|
5.36
+6%
|
4.99
-7%
|
5.19
+4%
|
4.15
-20%
|
3.75
-10%
|
3.4
-9%
|
2.66
-22%
|
1.63
-39%
|
1.26
-23%
|
-1.21
N/A
|
-1.78
-47%
|
-1.24
+30%
|
-1.38
-11%
|
0.13
N/A
|
0.39
+200%
|
-1.08
N/A
|
-0.9
+17%
|
-0.54
+40%
|
-0.47
+13%
|
1.53
N/A
|
1.46
-5%
|
1.5
+3%
|
-7.18
N/A
|
-7.32
-2%
|
-12.95
-77%
|
-15.74
-22%
|
-7.61
+52%
|
-7.57
+1%
|
-2
+74%
|
0.72
N/A
|
1.17
+63%
|
1.32
+13%
|
1.47
+11%
|
1.84
+25%
|
2.08
+13%
|
2.39
+15%
|
2.69
+13%
|
2.74
+2%
|
2.89
+5%
|
2.91
+1%
|
3.01
+3%
|
3.06
+2%
|
3.12
+2%
|
3.11
0%
|
3.03
-3%
|
2.99
-1%
|
2.44
-18%
|
2.35
-4%
|
|