Akastor ASA
OSE:AKAST
Income Statement
Earnings Waterfall
Akastor ASA
Income Statement
Akastor ASA
| 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 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Jun-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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
106
|
204
|
287
|
0
|
127
|
103
|
226
|
277
|
285
|
272
|
236
|
176
|
158
|
142
|
144
|
0
|
90
|
20
|
44
|
73
|
148
|
154
|
146
|
138
|
126
|
112
|
121
|
130
|
121
|
115
|
110
|
108
|
129
|
151
|
155
|
150
|
163
|
171
|
161
|
0
|
104
|
0
|
0
|
0
|
|
| Revenue |
35 207
N/A
|
34 973
-1%
|
35 076
+0%
|
36 940
+5%
|
40 118
+9%
|
44 177
+10%
|
47 212
+7%
|
50 592
+7%
|
54 192
+7%
|
56 207
+4%
|
58 385
+4%
|
57 957
-1%
|
58 027
+0%
|
58 403
+1%
|
57 673
-1%
|
58 252
+1%
|
59 010
+1%
|
58 261
-1%
|
83 534
+43%
|
79 155
-5%
|
71 706
-9%
|
65 478
-9%
|
50 269
-23%
|
48 987
-3%
|
49 965
+2%
|
49 678
-1%
|
34 668
-30%
|
36 474
+5%
|
37 807
+4%
|
41 891
+11%
|
44 488
+6%
|
41 632
-6%
|
29 038
-30%
|
31 250
+8%
|
27 584
-12%
|
32 581
+18%
|
29 458
-10%
|
21 183
-28%
|
21 431
+1%
|
16 977
-21%
|
14 769
-13%
|
9 661
-35%
|
11 213
+16%
|
5 983
-47%
|
4 226
-29%
|
4 975
+18%
|
8 374
+68%
|
7 745
-8%
|
7 864
+2%
|
3 590
-54%
|
3 898
+9%
|
3 745
-4%
|
4 870
+30%
|
4 420
-9%
|
5 850
+32%
|
5 359
-8%
|
5 715
+7%
|
4 613
-19%
|
3 375
-27%
|
824
-76%
|
750
-9%
|
823
+10%
|
860
+4%
|
913
+6%
|
1 015
+11%
|
1 000
-1%
|
838
-16%
|
267
-68%
|
678
+154%
|
482
-29%
|
477
-1%
|
268
-44%
|
856
+219%
|
883
+3%
|
920
+4%
|
292
-68%
|
356
+22%
|
344
-3%
|
375
+9%
|
|
| 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
|
(4 908)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 461)
|
0
|
(1 513)
|
0
|
0
|
0
|
(2 586)
|
0
|
0
|
0
|
(450)
|
0
|
0
|
0
|
(294)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(163)
|
0
|
0
|
0
|
(196)
|
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
|
4 753
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 129
N/A
|
0
N/A
|
2 232
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 773
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
374
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
619
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
232
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
105
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
96
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(34 146)
|
(33 863)
|
(33 865)
|
(35 430)
|
(38 285)
|
(42 048)
|
(44 780)
|
(48 059)
|
(51 457)
|
(53 158)
|
(55 117)
|
(54 475)
|
(54 420)
|
(54 705)
|
(53 886)
|
(55 485)
|
(56 204)
|
(55 488)
|
(79 294)
|
(74 058)
|
(66 816)
|
(60 899)
|
(46 247)
|
(45 115)
|
(45 584)
|
(45 517)
|
(32 282)
|
(33 905)
|
(35 667)
|
(39 128)
|
(41 020)
|
(38 356)
|
(27 742)
|
(30 756)
|
(27 465)
|
(32 290)
|
(30 405)
|
(21 524)
|
(22 163)
|
(16 547)
|
(15 318)
|
(5 337)
|
(11 707)
|
(6 672)
|
(4 664)
|
(5 573)
|
(9 407)
|
(8 554)
|
(9 386)
|
(2 307)
|
(3 988)
|
(2 178)
|
(4 730)
|
(4 300)
|
(5 654)
|
(2 544)
|
(5 452)
|
(4 428)
|
(3 283)
|
(497)
|
(908)
|
(904)
|
(945)
|
(741)
|
(1 067)
|
(1 127)
|
(774)
|
(355)
|
(1 077)
|
(1 032)
|
(1 015)
|
(150)
|
(336)
|
(333)
|
(311)
|
(125)
|
(393)
|
(325)
|
(353)
|
|
| 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
|
(3 650)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 984)
|
0
|
(1 947)
|
0
|
0
|
0
|
(2 220)
|
0
|
0
|
0
|
(415)
|
0
|
0
|
0
|
(651)
|
0
|
0
|
0
|
(248)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(299)
|
(286)
|
(294)
|
(306)
|
(320)
|
(339)
|
(334)
|
(339)
|
(344)
|
(347)
|
(364)
|
(431)
|
(452)
|
(494)
|
(559)
|
(615)
|
(698)
|
(797)
|
(1 266)
|
(1 314)
|
(1 311)
|
(1 283)
|
(1 253)
|
(1 203)
|
(1 220)
|
(1 223)
|
(820)
|
(876)
|
(905)
|
(1 003)
|
(1 098)
|
(895)
|
(1 084)
|
(1 707)
|
(1 841)
|
(2 060)
|
(2 565)
|
(1 869)
|
(2 026)
|
(987)
|
(986)
|
(1 064)
|
(999)
|
(758)
|
(730)
|
(688)
|
(1 189)
|
(1 093)
|
(1 068)
|
(634)
|
(328)
|
(342)
|
(243)
|
(236)
|
(293)
|
(261)
|
(274)
|
(199)
|
(154)
|
(274)
|
(67)
|
(73)
|
(72)
|
(105)
|
(78)
|
(92)
|
(88)
|
(30)
|
(57)
|
(32)
|
(32)
|
(28)
|
(27)
|
(29)
|
(38)
|
(48)
|
(39)
|
(44)
|
(44)
|
|
| Other Operating Expenses |
(33 847)
|
(33 577)
|
(33 571)
|
(35 124)
|
(37 965)
|
(41 709)
|
(44 446)
|
(47 720)
|
(51 113)
|
(52 811)
|
(54 753)
|
(54 044)
|
(53 968)
|
(54 211)
|
(53 327)
|
(54 870)
|
(55 506)
|
(54 691)
|
(78 028)
|
(72 744)
|
(65 505)
|
(59 616)
|
(44 994)
|
(43 912)
|
(44 364)
|
(44 294)
|
(31 462)
|
(33 029)
|
(34 762)
|
(38 125)
|
(39 922)
|
(37 461)
|
(26 658)
|
(29 049)
|
(25 624)
|
(30 230)
|
(27 840)
|
(19 655)
|
(20 137)
|
(15 560)
|
(14 332)
|
(623)
|
(10 708)
|
(5 914)
|
(3 934)
|
(4 885)
|
(8 218)
|
(7 461)
|
(8 318)
|
311
|
(3 660)
|
111
|
(4 487)
|
(4 064)
|
(5 361)
|
(63)
|
(5 178)
|
(4 229)
|
(3 129)
|
192
|
(841)
|
(831)
|
(873)
|
15
|
(989)
|
(1 035)
|
(686)
|
(77)
|
(1 020)
|
(1 000)
|
(983)
|
(64)
|
(309)
|
(304)
|
(273)
|
(20)
|
(354)
|
(281)
|
(309)
|
|
| Operating Income |
1 061
N/A
|
1 110
+5%
|
1 211
+9%
|
1 510
+25%
|
1 833
+21%
|
2 129
+16%
|
2 432
+14%
|
2 533
+4%
|
2 735
+8%
|
3 049
+11%
|
3 268
+7%
|
3 482
+7%
|
3 607
+4%
|
3 698
+3%
|
3 787
+2%
|
2 767
-27%
|
2 806
+1%
|
2 773
-1%
|
4 240
+53%
|
5 097
+20%
|
4 890
-4%
|
4 579
-6%
|
4 022
-12%
|
3 872
-4%
|
4 381
+13%
|
4 161
-5%
|
2 386
-43%
|
2 569
+8%
|
2 140
-17%
|
2 763
+29%
|
3 468
+26%
|
3 276
-6%
|
1 296
-60%
|
494
-62%
|
119
-76%
|
291
+145%
|
(947)
N/A
|
(341)
+64%
|
(732)
-115%
|
430
N/A
|
(549)
N/A
|
(584)
-6%
|
(494)
+15%
|
(689)
-39%
|
(438)
+36%
|
(598)
-37%
|
(1 033)
-73%
|
(809)
+22%
|
(1 522)
-88%
|
(178)
+88%
|
(90)
+49%
|
54
N/A
|
140
+159%
|
120
-14%
|
196
+63%
|
229
+17%
|
263
+15%
|
185
-30%
|
92
-50%
|
(123)
N/A
|
(158)
-28%
|
(81)
+49%
|
(85)
-5%
|
(122)
-44%
|
(52)
+57%
|
(127)
-144%
|
64
N/A
|
(123)
N/A
|
(399)
-224%
|
(550)
-38%
|
(538)
+2%
|
(45)
+92%
|
520
N/A
|
550
+6%
|
609
+11%
|
(29)
N/A
|
(37)
-28%
|
19
N/A
|
22
+16%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(58)
|
(181)
|
(201)
|
(396)
|
(271)
|
(123)
|
(261)
|
(664)
|
(705)
|
(702)
|
(522)
|
56
|
83
|
2
|
(337)
|
(664)
|
(781)
|
(710)
|
(509)
|
(275)
|
(307)
|
(424)
|
(640)
|
(718)
|
(708)
|
(729)
|
(740)
|
(496)
|
(477)
|
(566)
|
(323)
|
(607)
|
(556)
|
(846)
|
(702)
|
(801)
|
(679)
|
(591)
|
(900)
|
(765)
|
(496)
|
(188)
|
(308)
|
(534)
|
(593)
|
(738)
|
(1 185)
|
(1 074)
|
(1 063)
|
(371)
|
(53)
|
(208)
|
(226)
|
(232)
|
(308)
|
(19)
|
(462)
|
(417)
|
(372)
|
(385)
|
221
|
229
|
210
|
(117)
|
(532)
|
(621)
|
(470)
|
(15)
|
(205)
|
(172)
|
(331)
|
(292)
|
(208)
|
725
|
778
|
369
|
1 588
|
688
|
727
|
|
| 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
|
(86)
|
0
|
(197)
|
(1 311)
|
(1 136)
|
(1 489)
|
(1 413)
|
(213)
|
(567)
|
(654)
|
(643)
|
0
|
(102)
|
0
|
55
|
0
|
0
|
0
|
(7)
|
(106)
|
(63)
|
(57)
|
(115)
|
(51)
|
(81)
|
(92)
|
40
|
12
|
188
|
0
|
(185)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
(40)
|
1 287
|
0
|
(80)
|
(80)
|
|
| Total Other Income |
(429)
|
(424)
|
(417)
|
(374)
|
(271)
|
(167)
|
(82)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(10)
|
(20)
|
(20)
|
(156)
|
(230)
|
(287)
|
(360)
|
(295)
|
(295)
|
(342)
|
(581)
|
(503)
|
(422)
|
(35)
|
(47)
|
8
|
63
|
(39)
|
(41)
|
(12)
|
106
|
107
|
107
|
104
|
(190)
|
(191)
|
(193)
|
(36)
|
292
|
309
|
319
|
11
|
418
|
375
|
339
|
(21)
|
(71)
|
(38)
|
(5)
|
(1)
|
(715)
|
(715)
|
(714)
|
|
| Pre-Tax Income |
574
N/A
|
505
-12%
|
593
+17%
|
740
+25%
|
1 291
+74%
|
1 839
+42%
|
2 089
+14%
|
1 869
-11%
|
2 030
+9%
|
2 347
+16%
|
2 746
+17%
|
3 538
+29%
|
3 690
+4%
|
3 700
+0%
|
3 450
-7%
|
2 103
-39%
|
2 025
-4%
|
2 063
+2%
|
3 731
+81%
|
4 822
+29%
|
4 583
-5%
|
4 155
-9%
|
3 382
-19%
|
3 154
-7%
|
3 673
+16%
|
3 432
-7%
|
1 646
-52%
|
2 073
+26%
|
1 663
-20%
|
2 197
+32%
|
3 145
+43%
|
2 669
-15%
|
740
-72%
|
(352)
N/A
|
(583)
-66%
|
(512)
+12%
|
(1 636)
-220%
|
(1 038)
+37%
|
(1 652)
-59%
|
(688)
+58%
|
(2 586)
-276%
|
(2 195)
+15%
|
(2 651)
-21%
|
(2 931)
-11%
|
(1 539)
+47%
|
(2 245)
-46%
|
(3 453)
-54%
|
(3 029)
+12%
|
(3 007)
+1%
|
(686)
+77%
|
(190)
+72%
|
(91)
+52%
|
(23)
+75%
|
(151)
-557%
|
(153)
-1%
|
191
N/A
|
(199)
N/A
|
(188)
+6%
|
(230)
-22%
|
(519)
-126%
|
(178)
+66%
|
(124)
+30%
|
(160)
-29%
|
(235)
-47%
|
(280)
-19%
|
(251)
+10%
|
(87)
+65%
|
(312)
-259%
|
(186)
+40%
|
(347)
-87%
|
(530)
-53%
|
(384)
+28%
|
241
N/A
|
1 237
+413%
|
1 342
+8%
|
1 626
+21%
|
836
-49%
|
(88)
N/A
|
(45)
+49%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(144)
|
(140)
|
(146)
|
312
|
180
|
11
|
(66)
|
(575)
|
(653)
|
(755)
|
(882)
|
(1 074)
|
(1 109)
|
(1 079)
|
(976)
|
(590)
|
(560)
|
(493)
|
(942)
|
(1 225)
|
(1 179)
|
(1 179)
|
(1 078)
|
(1 030)
|
(988)
|
(982)
|
(447)
|
(482)
|
(533)
|
(518)
|
(705)
|
(609)
|
(162)
|
81
|
67
|
26
|
296
|
186
|
266
|
22
|
414
|
351
|
464
|
551
|
289
|
293
|
551
|
473
|
431
|
(20)
|
(93)
|
(103)
|
(109)
|
(106)
|
(113)
|
(44)
|
(6)
|
(10)
|
(5)
|
(18)
|
(72)
|
(56)
|
(55)
|
20
|
21
|
21
|
23
|
(1)
|
(2)
|
(2)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
|
| Income from Continuing Operations |
430
|
365
|
447
|
1 052
|
1 471
|
1 850
|
2 023
|
1 294
|
1 377
|
1 592
|
1 864
|
2 464
|
2 581
|
2 621
|
2 474
|
1 513
|
1 465
|
1 570
|
2 789
|
3 597
|
3 404
|
2 976
|
2 304
|
2 124
|
2 685
|
2 450
|
1 199
|
1 591
|
1 130
|
1 679
|
2 440
|
2 060
|
578
|
(271)
|
(516)
|
(486)
|
(1 340)
|
(852)
|
(1 386)
|
(666)
|
(2 172)
|
(1 844)
|
(2 187)
|
(2 380)
|
(1 250)
|
(1 952)
|
(2 902)
|
(2 556)
|
(2 576)
|
(706)
|
(283)
|
(194)
|
(132)
|
(257)
|
(266)
|
147
|
(205)
|
(198)
|
(235)
|
(537)
|
(250)
|
(180)
|
(215)
|
(215)
|
(259)
|
(230)
|
(64)
|
(313)
|
(188)
|
(349)
|
(533)
|
(384)
|
241
|
1 234
|
1 339
|
1 623
|
833
|
(88)
|
(45)
|
|
| Income to Minority Interest |
(20)
|
(20)
|
(13)
|
(16)
|
(13)
|
(18)
|
(44)
|
(51)
|
(46)
|
(58)
|
(54)
|
(63)
|
(72)
|
(94)
|
(96)
|
(75)
|
(81)
|
(59)
|
(89)
|
(107)
|
(129)
|
(109)
|
(109)
|
(91)
|
(60)
|
(67)
|
(27)
|
(36)
|
(33)
|
(30)
|
(20)
|
(11)
|
(7)
|
(11)
|
(14)
|
(16)
|
(14)
|
(13)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
7
|
7
|
1
|
1
|
(1)
|
3
|
9
|
5
|
4
|
(6)
|
(15)
|
(19)
|
(20)
|
(19)
|
(14)
|
(8)
|
(7)
|
(3)
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
|
| Net Income (Common) |
458
N/A
|
443
-3%
|
579
+31%
|
1 229
+112%
|
1 637
+33%
|
1 995
+22%
|
2 139
+7%
|
3 738
+75%
|
3 792
+1%
|
3 961
+4%
|
4 193
+6%
|
2 401
-43%
|
2 509
+4%
|
2 527
+1%
|
2 378
-6%
|
1 438
-40%
|
1 384
-4%
|
1 511
+9%
|
2 894
+92%
|
3 635
+26%
|
3 668
+1%
|
3 341
-9%
|
2 882
-14%
|
3 038
+5%
|
5 688
+87%
|
5 377
-5%
|
5 104
-5%
|
5 218
+2%
|
2 454
-53%
|
2 994
+22%
|
2 420
-19%
|
2 249
-7%
|
1 442
-36%
|
1 602
+11%
|
1 503
-6%
|
4 761
+217%
|
3 615
-24%
|
3 389
-6%
|
2 482
-27%
|
(568)
N/A
|
(2 428)
-327%
|
(2 587)
-7%
|
(2 953)
-14%
|
(3 236)
-10%
|
(2 019)
+38%
|
(1 282)
+37%
|
(2 085)
-63%
|
(1 574)
+25%
|
(959)
+39%
|
(58)
+94%
|
(197)
-240%
|
(322)
-63%
|
(260)
+19%
|
(63)
+76%
|
(69)
-10%
|
100
N/A
|
(374)
N/A
|
(281)
+25%
|
(340)
-21%
|
(581)
-71%
|
(277)
+52%
|
(267)
+4%
|
(431)
-61%
|
919
N/A
|
885
-4%
|
922
+4%
|
1 241
+35%
|
(276)
N/A
|
(163)
+41%
|
(216)
-33%
|
(406)
-88%
|
(264)
+35%
|
356
N/A
|
1 246
+250%
|
1 352
+9%
|
1 653
+22%
|
866
-48%
|
(58)
N/A
|
(15)
+74%
|
|
| EPS (Diluted) |
1.66
N/A
|
1.61
-3%
|
2.1
+30%
|
4.46
+112%
|
5.94
+33%
|
7.25
+22%
|
7.77
+7%
|
11.78
+52%
|
13.85
+18%
|
14.56
+5%
|
15.47
+6%
|
8.88
-43%
|
9.32
+5%
|
9.39
+1%
|
8.82
-6%
|
5.34
-39%
|
5.14
-4%
|
5.61
+9%
|
10.74
+91%
|
13.47
+25%
|
13.59
+1%
|
12.39
-9%
|
10.68
-14%
|
11.25
+5%
|
21.04
+87%
|
19.91
-5%
|
18.96
-5%
|
19.34
+2%
|
9.07
-53%
|
11.09
+22%
|
8.92
-20%
|
8.24
-8%
|
5.3
-36%
|
5.9
+11%
|
5.52
-6%
|
17.5
+217%
|
13.27
-24%
|
12.48
-6%
|
9.14
-27%
|
-2.09
N/A
|
-8.95
-328%
|
-9.54
-7%
|
-10.88
-14%
|
-11.93
-10%
|
-7.44
+38%
|
-4.72
+37%
|
-7.68
-63%
|
-5.78
+25%
|
-3.53
+39%
|
-0.21
+94%
|
-0.72
-243%
|
-1.18
-64%
|
-0.95
+19%
|
-0.23
+76%
|
-0.25
-9%
|
0.36
N/A
|
-1.37
N/A
|
-1.03
+25%
|
-1.25
-21%
|
-2.13
-70%
|
-1.01
+53%
|
-0.98
+3%
|
-1.58
-61%
|
3.38
N/A
|
3.25
-4%
|
3.35
+3%
|
4.56
+36%
|
-1.01
N/A
|
-0.59
+42%
|
-0.83
-41%
|
-1.5
-81%
|
-0.96
+36%
|
1.3
N/A
|
4.57
+252%
|
4.96
+9%
|
6.07
+22%
|
3.18
-48%
|
-0.21
N/A
|
-0.05
+76%
|
|