Paramount Resources Ltd
TSX:POU
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Paramount Resources Ltd
TSX:POU
|
CA |
|
T
|
TalkPool AG
STO:TALK
|
CH |
|
H
|
Hybrid Technologies Co Ltd
TSE:4260
|
JP |
|
W
|
Wong Engineering Corporation Bhd
KLSE:WONG
|
MY |
|
B
|
BizConf Telecom Co Ltd
SZSE:300578
|
CN |
|
V
|
Vikas Ecotech Ltd
BSE:530961
|
IN |
|
Pacific Arc Resources Ltd
XTSX:PAV.H
|
CA |
|
Power Corporation of Canada
TSX:POW
|
CA |
|
InterContinental Hotels Group PLC
LSE:IHG
|
UK |
Income Statement
Earnings Waterfall
Paramount Resources Ltd
Income Statement
Paramount Resources Ltd
| 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 |
17
|
14
|
19
|
24
|
28
|
30
|
26
|
19
|
19
|
20
|
23
|
25
|
45
|
46
|
45
|
27
|
27
|
28
|
30
|
34
|
39
|
45
|
40
|
32
|
23
|
13
|
11
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
12
|
14
|
19
|
24
|
30
|
34
|
34
|
33
|
32
|
35
|
41
|
46
|
51
|
53
|
55
|
59
|
62
|
71
|
79
|
90
|
103
|
111
|
117
|
116
|
104
|
80
|
51
|
24
|
8
|
11
|
19
|
26
|
31
|
31
|
32
|
36
|
39
|
40
|
40
|
39
|
46
|
54
|
61
|
64
|
56
|
47
|
35
|
23
|
18
|
6
|
5
|
6
|
5
|
7
|
7
|
7
|
7
|
8
|
9
|
9
|
8
|
0
|
|
| Revenue |
366
N/A
|
362
-1%
|
365
+1%
|
400
+10%
|
406
+2%
|
361
-11%
|
373
+3%
|
297
-20%
|
335
+13%
|
378
+13%
|
409
+8%
|
506
+24%
|
534
+5%
|
522
-2%
|
418
-20%
|
355
-15%
|
342
-4%
|
318
-7%
|
376
+18%
|
330
-12%
|
294
-11%
|
288
-2%
|
246
-15%
|
230
-7%
|
214
-7%
|
179
-16%
|
280
+57%
|
304
+9%
|
292
-4%
|
297
+2%
|
178
-40%
|
146
-18%
|
163
+11%
|
165
+1%
|
174
+6%
|
173
-1%
|
154
-11%
|
168
+9%
|
191
+14%
|
194
+2%
|
197
+1%
|
189
-4%
|
159
-16%
|
162
+2%
|
181
+12%
|
197
+9%
|
209
+6%
|
216
+4%
|
239
+11%
|
252
+5%
|
292
+16%
|
335
+15%
|
334
0%
|
349
+4%
|
410
+17%
|
419
+2%
|
444
+6%
|
421
-5%
|
329
-22%
|
247
-25%
|
210
-15%
|
214
+2%
|
268
+25%
|
463
+73%
|
604
+30%
|
668
+11%
|
754
+13%
|
903
+20%
|
855
-5%
|
941
+10%
|
951
+1%
|
806
-15%
|
851
+6%
|
735
-14%
|
663
-10%
|
604
-9%
|
581
-4%
|
678
+17%
|
837
+23%
|
1 066
+27%
|
1 358
+27%
|
1 653
+22%
|
1 969
+19%
|
2 189
+11%
|
2 253
+3%
|
2 140
-5%
|
1 963
-8%
|
1 799
-8%
|
1 709
-5%
|
1 790
+5%
|
1 797
+0%
|
1 855
+3%
|
1 759
-5%
|
1 462
-17%
|
1 215
-17%
|
966
-21%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(66)
|
(72)
|
(80)
|
(86)
|
(87)
|
(83)
|
(114)
|
(81)
|
(119)
|
(132)
|
(118)
|
(138)
|
(133)
|
(120)
|
(101)
|
(100)
|
(85)
|
(88)
|
(92)
|
(86)
|
(92)
|
(95)
|
(95)
|
(102)
|
(103)
|
(98)
|
(91)
|
(88)
|
(84)
|
(79)
|
(77)
|
(71)
|
(63)
|
(65)
|
(67)
|
(68)
|
(68)
|
(71)
|
(76)
|
(83)
|
(86)
|
(85)
|
(80)
|
(76)
|
(78)
|
(81)
|
(87)
|
(92)
|
(95)
|
(96)
|
(99)
|
(107)
|
(114)
|
(131)
|
(150)
|
(156)
|
(168)
|
(185)
|
(178)
|
(154)
|
(131)
|
(99)
|
(122)
|
(217)
|
(315)
|
(404)
|
(457)
|
(474)
|
(470)
|
(464)
|
(470)
|
(471)
|
(472)
|
(451)
|
(422)
|
(398)
|
(395)
|
(419)
|
(442)
|
(455)
|
(463)
|
(471)
|
(501)
|
(798)
|
(555)
|
(574)
|
(575)
|
(838)
|
(594)
|
(685)
|
(769)
|
(922)
|
(913)
|
(776)
|
(648)
|
(524)
|
|
| Gross Profit |
300
N/A
|
289
-4%
|
284
-2%
|
313
+10%
|
319
+2%
|
278
-13%
|
259
-7%
|
216
-17%
|
215
0%
|
246
+14%
|
291
+18%
|
369
+27%
|
402
+9%
|
402
+0%
|
317
-21%
|
255
-19%
|
218
-15%
|
208
-4%
|
223
+7%
|
244
+9%
|
203
-17%
|
194
-4%
|
151
-22%
|
128
-15%
|
111
-13%
|
81
-27%
|
189
+132%
|
217
+14%
|
208
-4%
|
218
+5%
|
101
-54%
|
76
-25%
|
99
+31%
|
100
+1%
|
107
+7%
|
105
-2%
|
87
-18%
|
97
+12%
|
115
+19%
|
111
-4%
|
111
0%
|
104
-6%
|
79
-24%
|
86
+8%
|
103
+20%
|
116
+13%
|
121
+4%
|
124
+2%
|
145
+17%
|
156
+8%
|
193
+23%
|
228
+18%
|
220
-4%
|
218
-1%
|
259
+19%
|
263
+2%
|
277
+5%
|
236
-15%
|
151
-36%
|
93
-38%
|
79
-15%
|
115
+45%
|
146
+28%
|
246
+68%
|
289
+17%
|
264
-9%
|
297
+13%
|
429
+45%
|
386
-10%
|
476
+24%
|
481
+1%
|
336
-30%
|
380
+13%
|
284
-25%
|
241
-15%
|
205
-15%
|
186
-9%
|
259
+39%
|
394
+52%
|
611
+55%
|
895
+46%
|
1 182
+32%
|
1 468
+24%
|
1 391
-5%
|
1 697
+22%
|
1 566
-8%
|
1 388
-11%
|
961
-31%
|
1 115
+16%
|
1 105
-1%
|
1 028
-7%
|
933
-9%
|
846
-9%
|
687
-19%
|
568
-17%
|
442
-22%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(154)
|
(170)
|
(242)
|
(323)
|
(345)
|
(364)
|
(342)
|
(244)
|
(267)
|
(255)
|
(248)
|
(296)
|
(326)
|
(329)
|
(377)
|
(331)
|
(327)
|
(325)
|
(254)
|
(245)
|
(253)
|
(259)
|
(265)
|
(233)
|
(194)
|
(187)
|
(162)
|
(170)
|
(158)
|
(151)
|
(176)
|
(206)
|
(217)
|
(217)
|
(214)
|
(224)
|
(286)
|
(279)
|
(298)
|
(218)
|
(439)
|
(457)
|
(446)
|
(226)
|
(347)
|
(361)
|
(365)
|
(230)
|
(240)
|
(234)
|
(229)
|
(282)
|
(344)
|
(385)
|
(470)
|
(435)
|
(710)
|
(712)
|
(620)
|
(292)
|
(241)
|
(184)
|
(246)
|
(367)
|
(490)
|
(615)
|
(649)
|
(522)
|
(405)
|
(353)
|
(263)
|
(422)
|
(300)
|
(271)
|
(271)
|
(286)
|
(464)
|
(514)
|
(563)
|
(572)
|
(555)
|
(509)
|
(598)
|
(430)
|
(776)
|
(842)
|
(806)
|
(541)
|
(745)
|
(755)
|
(733)
|
(591)
|
(534)
|
(455)
|
(402)
|
(380)
|
|
| Selling, General & Administrative |
(18)
|
(18)
|
(21)
|
(24)
|
(25)
|
(27)
|
(27)
|
(30)
|
(27)
|
(23)
|
(24)
|
(65)
|
(68)
|
(80)
|
(131)
|
(86)
|
(105)
|
(96)
|
(33)
|
(37)
|
(12)
|
(20)
|
(29)
|
(22)
|
(31)
|
(36)
|
(26)
|
(30)
|
(23)
|
(11)
|
(34)
|
(35)
|
(40)
|
(45)
|
(40)
|
(70)
|
(76)
|
(60)
|
(66)
|
(38)
|
(35)
|
(54)
|
(46)
|
(47)
|
(46)
|
(45)
|
(43)
|
(45)
|
(49)
|
(48)
|
(51)
|
(49)
|
(47)
|
(49)
|
(48)
|
(44)
|
(47)
|
(58)
|
(52)
|
(54)
|
(50)
|
(33)
|
(41)
|
(59)
|
(74)
|
(84)
|
(87)
|
(83)
|
(78)
|
(75)
|
(78)
|
(71)
|
(63)
|
(53)
|
(47)
|
(46)
|
(50)
|
(57)
|
(57)
|
(60)
|
(112)
|
(152)
|
(228)
|
(68)
|
(405)
|
(418)
|
(384)
|
(83)
|
(272)
|
(223)
|
(183)
|
(92)
|
(103)
|
(103)
|
(104)
|
(101)
|
|
| Research & Development |
(17)
|
(18)
|
(54)
|
(129)
|
(137)
|
(143)
|
(120)
|
(45)
|
(59)
|
(48)
|
(34)
|
(33)
|
(37)
|
(36)
|
(44)
|
(61)
|
(69)
|
(80)
|
(75)
|
(51)
|
(86)
|
(75)
|
(79)
|
(78)
|
(34)
|
(33)
|
(21)
|
(19)
|
(11)
|
(11)
|
(11)
|
(30)
|
(43)
|
(47)
|
(53)
|
(43)
|
(38)
|
(39)
|
(35)
|
(27)
|
(23)
|
(20)
|
(27)
|
(14)
|
(38)
|
(51)
|
(43)
|
(21)
|
(28)
|
(13)
|
(13)
|
(17)
|
(19)
|
(18)
|
(17)
|
(21)
|
(18)
|
(19)
|
(33)
|
(18)
|
(18)
|
(18)
|
(4)
|
(9)
|
(14)
|
(15)
|
(16)
|
(13)
|
(10)
|
(9)
|
(9)
|
(11)
|
(11)
|
(10)
|
(10)
|
(8)
|
(8)
|
(8)
|
(13)
|
(39)
|
(34)
|
(39)
|
(35)
|
(31)
|
(17)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(16)
|
(27)
|
(24)
|
(28)
|
(21)
|
(6)
|
|
| Depreciation & Amortization |
(118)
|
(134)
|
(168)
|
(169)
|
(182)
|
(193)
|
(193)
|
(165)
|
(177)
|
(179)
|
(184)
|
(192)
|
(213)
|
(205)
|
(195)
|
(185)
|
(156)
|
(154)
|
(151)
|
(156)
|
(155)
|
(164)
|
(157)
|
(134)
|
(129)
|
(118)
|
(115)
|
(121)
|
(124)
|
(129)
|
(130)
|
(142)
|
(132)
|
(121)
|
(115)
|
(107)
|
(164)
|
(172)
|
(187)
|
(148)
|
(374)
|
(377)
|
(369)
|
(146)
|
(262)
|
(265)
|
(278)
|
(156)
|
(154)
|
(154)
|
(148)
|
(209)
|
(265)
|
(308)
|
(392)
|
(366)
|
(636)
|
(630)
|
(533)
|
(216)
|
(171)
|
(132)
|
(195)
|
(302)
|
(389)
|
(486)
|
(507)
|
(475)
|
(338)
|
(288)
|
(260)
|
(365)
|
(357)
|
(334)
|
(305)
|
(254)
|
(254)
|
(265)
|
(285)
|
(301)
|
(300)
|
(300)
|
(316)
|
(336)
|
(360)
|
(368)
|
(367)
|
(382)
|
(396)
|
(428)
|
(448)
|
(415)
|
(355)
|
(304)
|
(255)
|
(251)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(8)
|
(7)
|
(6)
|
0
|
3
|
4
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(6)
|
(4)
|
(8)
|
(9)
|
(9)
|
(4)
|
(7)
|
(6)
|
(4)
|
(18)
|
(2)
|
0
|
(2)
|
(8)
|
(10)
|
(18)
|
(18)
|
(7)
|
(14)
|
(10)
|
(14)
|
(4)
|
(9)
|
(6)
|
(2)
|
(4)
|
(3)
|
(2)
|
(6)
|
3
|
(13)
|
(29)
|
(40)
|
48
|
20
|
20
|
85
|
25
|
130
|
126
|
90
|
22
|
(152)
|
(185)
|
(208)
|
(172)
|
(109)
|
(19)
|
(19)
|
5
|
7
|
(43)
|
(42)
|
(63)
|
(62)
|
(89)
|
(87)
|
(57)
|
(52)
|
(20)
|
(22)
|
(22)
|
|
| Operating Income |
146
N/A
|
120
-18%
|
42
-65%
|
(10)
N/A
|
(26)
-171%
|
(86)
-232%
|
(83)
+3%
|
(28)
+66%
|
(52)
-85%
|
(9)
+83%
|
43
N/A
|
72
+67%
|
76
+5%
|
73
-4%
|
(60)
N/A
|
(76)
-26%
|
(70)
+8%
|
(96)
-37%
|
30
N/A
|
(1)
N/A
|
(50)
-4 075%
|
(65)
-31%
|
(114)
-75%
|
(105)
+8%
|
(83)
+21%
|
(105)
-27%
|
28
N/A
|
47
+70%
|
50
+7%
|
68
+34%
|
(75)
N/A
|
(130)
-75%
|
(118)
+9%
|
(117)
+1%
|
(107)
+9%
|
(119)
-11%
|
(199)
-68%
|
(182)
+9%
|
(182)
0%
|
(107)
+42%
|
(328)
-208%
|
(353)
-8%
|
(367)
-4%
|
(140)
+62%
|
(244)
-74%
|
(245)
0%
|
(244)
+0%
|
(107)
+56%
|
(96)
+10%
|
(77)
+19%
|
(37)
+53%
|
(54)
-48%
|
(124)
-129%
|
(167)
-34%
|
(211)
-27%
|
(172)
+19%
|
(434)
-152%
|
(476)
-10%
|
(468)
+2%
|
(199)
+58%
|
(162)
+19%
|
(69)
+57%
|
(99)
-43%
|
(121)
-22%
|
(201)
-66%
|
(350)
-74%
|
(352)
-1%
|
(93)
+74%
|
(20)
+79%
|
124
N/A
|
218
+76%
|
(86)
N/A
|
79
N/A
|
13
-84%
|
(30)
N/A
|
(81)
-166%
|
(278)
-244%
|
(255)
+8%
|
(168)
+34%
|
40
N/A
|
341
+758%
|
673
+98%
|
870
+29%
|
962
+11%
|
922
-4%
|
724
-21%
|
582
-20%
|
420
-28%
|
370
-12%
|
350
-5%
|
295
-16%
|
342
+16%
|
312
-9%
|
231
-26%
|
166
-28%
|
62
-63%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(17)
|
(14)
|
(19)
|
(24)
|
(28)
|
(30)
|
(24)
|
(18)
|
(18)
|
(22)
|
(5)
|
6
|
(11)
|
(11)
|
(16)
|
(13)
|
(14)
|
(1)
|
(9)
|
115
|
8
|
554
|
547
|
549
|
528
|
(32)
|
0
|
(107)
|
(95)
|
(92)
|
(116)
|
(7)
|
38
|
38
|
33
|
25
|
(27)
|
(26)
|
(29)
|
(16)
|
127
|
122
|
120
|
116
|
(43)
|
(46)
|
(50)
|
(28)
|
(35)
|
(26)
|
(24)
|
(69)
|
(88)
|
(116)
|
(187)
|
(195)
|
(162)
|
(164)
|
(96)
|
(51)
|
(64)
|
(26)
|
47
|
47
|
(18)
|
(25)
|
(29)
|
(28)
|
(31)
|
(35)
|
(47)
|
(49)
|
(50)
|
(46)
|
(48)
|
(56)
|
(63)
|
(70)
|
(56)
|
(47)
|
(187)
|
(215)
|
(209)
|
(189)
|
(34)
|
21
|
8
|
58
|
37
|
76
|
120
|
38
|
65
|
64
|
35
|
66
|
|
| Non-Reccuring Items |
(1)
|
(3)
|
36
|
6
|
6
|
(23)
|
(47)
|
(14)
|
0
|
31
|
31
|
4
|
(48)
|
(48)
|
(63)
|
(61)
|
(7)
|
(7)
|
(7)
|
(182)
|
(183)
|
100
|
12
|
1
|
(0)
|
(284)
|
(186)
|
(48)
|
(46)
|
(45)
|
(55)
|
(14)
|
(14)
|
(14)
|
(14)
|
(60)
|
1
|
(1)
|
(1)
|
(222)
|
30
|
31
|
31
|
(80)
|
10
|
21
|
25
|
23
|
37
|
105
|
100
|
47
|
52
|
(42)
|
(114)
|
(551)
|
(283)
|
(137)
|
1 153
|
1 571
|
1 627
|
1 561
|
503
|
325
|
284
|
215
|
105
|
(448)
|
(464)
|
(458)
|
(349)
|
165
|
(29)
|
(36)
|
(202)
|
126
|
354
|
333
|
656
|
329
|
297
|
322
|
7
|
88
|
207
|
210
|
210
|
126
|
21
|
20
|
19
|
16
|
1 595
|
1 579
|
1 583
|
1 583
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
133
|
133
|
0
|
133
|
1
|
5
|
14
|
3
|
3
|
0
|
5
|
2
|
1
|
0
|
(1)
|
0
|
2
|
4
|
2
|
5
|
19
|
21
|
9
|
26
|
11
|
14
|
14
|
13
|
13
|
6
|
7
|
9
|
9
|
10
|
2
|
6
|
5
|
4
|
3
|
3
|
2
|
(1)
|
0
|
1
|
2
|
4
|
4
|
71
|
69
|
5
|
8
|
8
|
4
|
8
|
(5)
|
(14)
|
(15)
|
(14)
|
(1)
|
(2)
|
0
|
1
|
1
|
0
|
1
|
7
|
6
|
4
|
3
|
(3)
|
(4)
|
8
|
(0)
|
2
|
1
|
4
|
0
|
(19)
|
(40)
|
|
| Pre-Tax Income |
128
N/A
|
102
-20%
|
60
-42%
|
(28)
N/A
|
(48)
-76%
|
(139)
-186%
|
(154)
-11%
|
(60)
+61%
|
(69)
-16%
|
0
N/A
|
69
N/A
|
82
+20%
|
17
-79%
|
13
-22%
|
(140)
N/A
|
(150)
-7%
|
(91)
+39%
|
31
N/A
|
148
+385%
|
(68)
N/A
|
(92)
-36%
|
590
N/A
|
450
-24%
|
459
+2%
|
448
-3%
|
(418)
N/A
|
(157)
+62%
|
(102)
+35%
|
(88)
+14%
|
(68)
+23%
|
(246)
-261%
|
(153)
+38%
|
(94)
+38%
|
(91)
+4%
|
(85)
+7%
|
(151)
-78%
|
(220)
-46%
|
(189)
+14%
|
(191)
-1%
|
(336)
-76%
|
(145)
+57%
|
(189)
-30%
|
(202)
-7%
|
(89)
+56%
|
(265)
-197%
|
(257)
+3%
|
(263)
-2%
|
(106)
+60%
|
(85)
+20%
|
11
N/A
|
50
+373%
|
(75)
N/A
|
(154)
-106%
|
(321)
-108%
|
(508)
-59%
|
(914)
-80%
|
(876)
+4%
|
(775)
+12%
|
587
N/A
|
1 321
+125%
|
1 402
+6%
|
1 467
+5%
|
454
-69%
|
255
-44%
|
137
-46%
|
(91)
N/A
|
(272)
-198%
|
(561)
-106%
|
(507)
+10%
|
(365)
+28%
|
(170)
+53%
|
24
N/A
|
(13)
N/A
|
(84)
-525%
|
(294)
-250%
|
(13)
+96%
|
11
N/A
|
8
-26%
|
432
+5 016%
|
323
-25%
|
451
+40%
|
781
+73%
|
675
-14%
|
866
+28%
|
1 099
+27%
|
957
-13%
|
798
-17%
|
600
-25%
|
435
-27%
|
445
+2%
|
436
-2%
|
397
-9%
|
1 976
+398%
|
1 875
-5%
|
1 765
-6%
|
1 671
-5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(47)
|
(34)
|
(18)
|
38
|
40
|
102
|
123
|
61
|
92
|
35
|
(4)
|
(48)
|
(31)
|
(28)
|
17
|
41
|
7
|
16
|
(11)
|
50
|
79
|
(72)
|
(36)
|
(43)
|
(53)
|
110
|
35
|
(15)
|
(14)
|
(5)
|
44
|
55
|
47
|
28
|
54
|
61
|
70
|
68
|
39
|
80
|
49
|
52
|
55
|
24
|
45
|
45
|
47
|
19
|
17
|
(4)
|
(15)
|
3
|
21
|
74
|
100
|
13
|
(1)
|
(72)
|
(234)
|
(156)
|
(170)
|
(159)
|
48
|
82
|
115
|
178
|
122
|
193
|
170
|
26
|
(15)
|
(112)
|
(233)
|
(117)
|
(72)
|
(10)
|
119
|
123
|
15
|
(86)
|
(115)
|
(189)
|
(153)
|
(185)
|
(238)
|
(205)
|
(179)
|
(130)
|
(94)
|
(93)
|
(75)
|
(61)
|
(420)
|
(398)
|
(386)
|
(382)
|
|
| Income from Continuing Operations |
81
|
68
|
41
|
10
|
(8)
|
(36)
|
(32)
|
1
|
23
|
35
|
65
|
35
|
(14)
|
(14)
|
(123)
|
(109)
|
(84)
|
47
|
137
|
(18)
|
(13)
|
518
|
413
|
416
|
394
|
(309)
|
(123)
|
(117)
|
(102)
|
(73)
|
(202)
|
(98)
|
(47)
|
(62)
|
(30)
|
(90)
|
(150)
|
(121)
|
(152)
|
(256)
|
(97)
|
(137)
|
(147)
|
(65)
|
(220)
|
(212)
|
(216)
|
(87)
|
(68)
|
7
|
35
|
(72)
|
(133)
|
(246)
|
(409)
|
(901)
|
(877)
|
(847)
|
354
|
1 165
|
1 232
|
1 308
|
502
|
337
|
252
|
87
|
(149)
|
(367)
|
(337)
|
(339)
|
(185)
|
(88)
|
(246)
|
(201)
|
(365)
|
(23)
|
130
|
131
|
447
|
237
|
336
|
592
|
522
|
681
|
861
|
753
|
618
|
470
|
342
|
352
|
360
|
336
|
1 557
|
1 476
|
1 378
|
1 289
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
3
|
2
|
45
|
74
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
81
N/A
|
68
-15%
|
41
-40%
|
10
-75%
|
(8)
N/A
|
(37)
-343%
|
(32)
+13%
|
1
N/A
|
24
+1 858%
|
35
+50%
|
70
+98%
|
41
-41%
|
(8)
N/A
|
(5)
+39%
|
(120)
-2 445%
|
(64)
+47%
|
(11)
+83%
|
88
N/A
|
180
+103%
|
(18)
N/A
|
(42)
-134%
|
518
N/A
|
413
-20%
|
416
+1%
|
394
-5%
|
(309)
N/A
|
(123)
+60%
|
(117)
+5%
|
(102)
+12%
|
(73)
+29%
|
(202)
-177%
|
(98)
+52%
|
(47)
+52%
|
(62)
-31%
|
(30)
+52%
|
(90)
-198%
|
(129)
-43%
|
(99)
+23%
|
(128)
-30%
|
(232)
-81%
|
(96)
+59%
|
(108)
-13%
|
(120)
-11%
|
(62)
+48%
|
(186)
-200%
|
(208)
-12%
|
(211)
-1%
|
(59)
+72%
|
(68)
-16%
|
7
N/A
|
35
+409%
|
(72)
N/A
|
(133)
-86%
|
(246)
-85%
|
(409)
-66%
|
(901)
-120%
|
(877)
+3%
|
(847)
+3%
|
354
N/A
|
1 165
+229%
|
1 232
+6%
|
1 308
+6%
|
502
-62%
|
337
-33%
|
252
-25%
|
87
-65%
|
(149)
N/A
|
(367)
-146%
|
(337)
+8%
|
(339)
-1%
|
(185)
+45%
|
(88)
+52%
|
(246)
-180%
|
(201)
+18%
|
(365)
-82%
|
(23)
+94%
|
130
N/A
|
131
+1%
|
447
+240%
|
237
-47%
|
336
+42%
|
592
+76%
|
522
-12%
|
681
+30%
|
861
+26%
|
753
-13%
|
618
-18%
|
470
-24%
|
342
-27%
|
352
+3%
|
360
+2%
|
336
-7%
|
1 557
+363%
|
1 476
-5%
|
1 378
-7%
|
1 289
-6%
|
|
| EPS (Diluted) |
1.35
N/A
|
1.15
-15%
|
0.69
-40%
|
0.17
-75%
|
-0.14
N/A
|
-0.62
-343%
|
-0.51
+18%
|
0.02
N/A
|
0.38
+1 800%
|
0.58
+53%
|
1.16
+100%
|
0.67
-42%
|
-0.12
N/A
|
-0.07
+42%
|
-1.82
-2 500%
|
-0.99
+46%
|
-0.15
+85%
|
1.22
N/A
|
2.59
+112%
|
-0.26
N/A
|
-0.58
-123%
|
6.9
N/A
|
5.9
-14%
|
5.89
0%
|
5.82
-1%
|
-4.98
N/A
|
-1.82
+63%
|
-1.72
+5%
|
-1.54
+10%
|
-1.08
+30%
|
-3.06
-183%
|
-1.46
+52%
|
-0.65
+55%
|
-0.86
-32%
|
-0.41
+52%
|
-1.24
-202%
|
-1.71
-38%
|
-1.24
+27%
|
-1.62
-31%
|
-2.95
-82%
|
-1.09
+63%
|
-1.17
-7%
|
-1.4
-20%
|
-0.71
+49%
|
-2.06
-190%
|
-2.24
-9%
|
-2.21
+1%
|
-0.63
+71%
|
-0.72
-14%
|
0.05
N/A
|
0.35
+600%
|
-0.71
N/A
|
-1.25
-76%
|
-2.32
-86%
|
-3.84
-66%
|
-8.52
-122%
|
-8.26
+3%
|
-7.98
+3%
|
3.31
N/A
|
10.95
+231%
|
11.61
+6%
|
12.21
+5%
|
4.43
-64%
|
2.91
-34%
|
1.88
-35%
|
0.65
-65%
|
-1.13
N/A
|
-2.78
-146%
|
-2.57
+8%
|
-2.6
-1%
|
-1.42
+45%
|
-0.67
+53%
|
-1.85
-176%
|
-1.49
+19%
|
-2.74
-84%
|
-0.17
+94%
|
0.99
N/A
|
1
+1%
|
3.13
+213%
|
1.66
-47%
|
2.29
+38%
|
4.01
+75%
|
3.54
-12%
|
4.63
+31%
|
5.84
+26%
|
5.07
-13%
|
4.16
-18%
|
3.17
-24%
|
2.3
-27%
|
2.36
+3%
|
2.42
+3%
|
2.25
-7%
|
10.55
+369%
|
10.13
-4%
|
9.61
-5%
|
8.78
-9%
|
|