Equinor ASA
OSE:EQNR
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.
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.
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.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
227
285.9
|
| Price Target |
|
We'll email you a reminder when the closing price reaches NOK.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Equinor ASA
Income Statement
Equinor 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
302
|
0
|
0
|
0
|
245
|
0
|
0
|
0
|
124
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
84
|
0
|
0
|
0
|
274
|
0
|
0
|
0
|
254
|
53
|
147
|
166
|
272
|
264
|
300
|
367
|
546
|
0
|
0
|
0
|
0
|
0
|
0
|
363
|
1 170
|
0
|
0
|
0
|
0
|
0
|
120
|
371
|
783
|
930
|
1 128
|
1 213
|
608
|
1 147
|
1 084
|
981
|
489
|
988
|
992
|
1 006
|
623
|
1 145
|
0
|
918
|
490
|
843
|
1 121
|
1 102
|
578
|
1 167
|
1 219
|
1 303
|
993
|
1 438
|
1 487
|
1 487
|
979
|
1 360
|
1 285
|
1 250
|
770
|
1 177
|
1 200
|
1 228
|
930
|
1 576
|
1 667
|
1 743
|
1 122
|
1 614
|
1 590
|
1 548
|
1 057
|
1 490
|
0
|
0
|
|
| Revenue |
24 775
N/A
|
25 225
+2%
|
26 673
+6%
|
27 638
+4%
|
30 419
+10%
|
33 903
+11%
|
34 000
+0%
|
34 591
+2%
|
35 133
+2%
|
35 270
+0%
|
37 833
+7%
|
41 211
+9%
|
45 097
+9%
|
48 866
+8%
|
53 079
+9%
|
57 090
+8%
|
60 636
+6%
|
63 256
+4%
|
65 968
+4%
|
54 305
-18%
|
66 108
+22%
|
60 347
-9%
|
46 534
-23%
|
64 782
+39%
|
89 106
+38%
|
82 468
-7%
|
85 453
+4%
|
95 341
+12%
|
115 470
+21%
|
77 240
-33%
|
86 934
+13%
|
74 575
-14%
|
73 600
-1%
|
79 677
+8%
|
84 322
+6%
|
84 737
+0%
|
87 196
+3%
|
90 877
+4%
|
99 433
+9%
|
109 282
+10%
|
115 234
+5%
|
123 496
+7%
|
99 571
-19%
|
97 282
-2%
|
121 362
+25%
|
89 205
-26%
|
109 011
+22%
|
107 997
-1%
|
105 382
-2%
|
103 898
-1%
|
102 505
-1%
|
99 117
-3%
|
96 230
-3%
|
84 216
-12%
|
76 431
-9%
|
66 478
-13%
|
57 900
-13%
|
52 584
-9%
|
47 357
-10%
|
45 802
-3%
|
45 688
0%
|
51 070
+12%
|
55 118
+8%
|
56 557
+3%
|
60 971
+8%
|
65 279
+7%
|
68 486
+5%
|
73 944
+8%
|
78 555
+6%
|
75 189
-4%
|
74 017
-2%
|
69 732
-6%
|
62 967
-10%
|
61 566
-2%
|
52 232
-15%
|
48 778
-7%
|
45 753
-6%
|
46 817
+2%
|
56 634
+21%
|
68 495
+21%
|
88 744
+30%
|
108 666
+22%
|
127 673
+17%
|
147 288
+15%
|
149 004
+1%
|
142 164
-5%
|
128 647
-10%
|
111 845
-13%
|
106 848
-4%
|
102 726
-4%
|
105 318
+3%
|
104 810
0%
|
102 502
-2%
|
106 797
+4%
|
106 465
0%
|
107 066
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(14 508)
|
(15 577)
|
(16 999)
|
(17 980)
|
(18 549)
|
(20 706)
|
(20 543)
|
(20 867)
|
(21 155)
|
(21 152)
|
(23 064)
|
(25 534)
|
(27 938)
|
(30 078)
|
(32 503)
|
(34 775)
|
(36 598)
|
(37 514)
|
(38 566)
|
(30 130)
|
(37 390)
|
(30 311)
|
(22 080)
|
(31 991)
|
(44 478)
|
(40 681)
|
(41 973)
|
(47 963)
|
(58 301)
|
(38 147)
|
(42 245)
|
(34 496)
|
(32 776)
|
(36 503)
|
(39 744)
|
(40 933)
|
(42 616)
|
(45 068)
|
(49 095)
|
(54 195)
|
(57 047)
|
(61 917)
|
(50 384)
|
(49 081)
|
(62 444)
|
(45 427)
|
(55 025)
|
(54 098)
|
(52 317)
|
(51 901)
|
(50 973)
|
(49 025)
|
(47 782)
|
(40 856)
|
(36 567)
|
(31 091)
|
(26 254)
|
(23 839)
|
(21 783)
|
(21 188)
|
(21 505)
|
(23 800)
|
(25 406)
|
(26 088)
|
(28 212)
|
(31 540)
|
(34 098)
|
(37 109)
|
(38 516)
|
(35 378)
|
(34 569)
|
(32 750)
|
(29 532)
|
(30 273)
|
(24 417)
|
(22 057)
|
(20 986)
|
(20 756)
|
(25 405)
|
(29 150)
|
(35 160)
|
(41 504)
|
(47 956)
|
(52 496)
|
(53 806)
|
(51 531)
|
(48 547)
|
(47 224)
|
(48 175)
|
(48 862)
|
(50 140)
|
(50 975)
|
(50 040)
|
(53 561)
|
(54 155)
|
(54 968)
|
|
| Gross Profit |
10 267
N/A
|
9 648
-6%
|
9 674
+0%
|
9 658
0%
|
11 870
+23%
|
13 197
+11%
|
13 458
+2%
|
13 724
+2%
|
13 979
+2%
|
14 118
+1%
|
14 769
+5%
|
15 677
+6%
|
17 159
+9%
|
18 788
+9%
|
20 576
+10%
|
22 314
+8%
|
24 037
+8%
|
25 742
+7%
|
27 401
+6%
|
24 175
-12%
|
28 718
+19%
|
30 036
+5%
|
24 454
-19%
|
32 790
+34%
|
44 627
+36%
|
41 787
-6%
|
43 479
+4%
|
47 378
+9%
|
57 170
+21%
|
39 093
-32%
|
44 688
+14%
|
40 079
-10%
|
40 824
+2%
|
43 173
+6%
|
44 578
+3%
|
43 803
-2%
|
44 580
+2%
|
45 808
+3%
|
50 337
+10%
|
55 087
+9%
|
58 187
+6%
|
61 579
+6%
|
49 187
-20%
|
48 200
-2%
|
58 918
+22%
|
43 778
-26%
|
53 986
+23%
|
53 898
0%
|
53 065
-2%
|
51 997
-2%
|
51 532
-1%
|
50 091
-3%
|
48 448
-3%
|
43 360
-11%
|
39 863
-8%
|
35 386
-11%
|
31 646
-11%
|
28 745
-9%
|
25 574
-11%
|
24 614
-4%
|
24 183
-2%
|
27 270
+13%
|
29 712
+9%
|
30 469
+3%
|
32 759
+8%
|
33 739
+3%
|
34 388
+2%
|
36 835
+7%
|
40 039
+9%
|
39 811
-1%
|
39 448
-1%
|
36 982
-6%
|
33 435
-10%
|
31 293
-6%
|
27 815
-11%
|
26 721
-4%
|
24 767
-7%
|
26 061
+5%
|
31 229
+20%
|
39 345
+26%
|
53 584
+36%
|
67 162
+25%
|
79 717
+19%
|
94 792
+19%
|
95 198
+0%
|
90 633
-5%
|
80 100
-12%
|
64 621
-19%
|
58 673
-9%
|
53 864
-8%
|
55 178
+2%
|
53 835
-2%
|
52 462
-3%
|
53 236
+1%
|
52 310
-2%
|
52 098
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 018)
|
(5 005)
|
(5 585)
|
(5 702)
|
(6 465)
|
(6 973)
|
(7 104)
|
(7 141)
|
(7 150)
|
(6 957)
|
(7 024)
|
(7 249)
|
(7 672)
|
(8 201)
|
(8 648)
|
(9 044)
|
(9 442)
|
(9 592)
|
(9 845)
|
(8 614)
|
(10 539)
|
(12 654)
|
(10 878)
|
(14 675)
|
(21 296)
|
(19 225)
|
(19 550)
|
(20 961)
|
(22 182)
|
(17 434)
|
(21 714)
|
(21 270)
|
(21 741)
|
(22 540)
|
(23 342)
|
(22 589)
|
(22 050)
|
(21 003)
|
(18 653)
|
(20 811)
|
(20 611)
|
(22 889)
|
(19 848)
|
(19 094)
|
(23 456)
|
(20 298)
|
(26 394)
|
(25 619)
|
(25 435)
|
(22 594)
|
(21 982)
|
(23 207)
|
(26 801)
|
(27 178)
|
(35 423)
|
(32 725)
|
(24 004)
|
(23 347)
|
(23 334)
|
(22 567)
|
(21 995)
|
(21 004)
|
(20 624)
|
(20 273)
|
(19 962)
|
(17 058)
|
(17 969)
|
(17 683)
|
(20 508)
|
(20 284)
|
(20 172)
|
(20 015)
|
(20 151)
|
(20 181)
|
(20 316)
|
(20 681)
|
(21 186)
|
(19 301)
|
(19 332)
|
(19 292)
|
(18 741)
|
(20 742)
|
(20 600)
|
(19 712)
|
(19 435)
|
(20 410)
|
(20 529)
|
(21 543)
|
(21 583)
|
(21 661)
|
(22 415)
|
(22 723)
|
(21 514)
|
(21 562)
|
(21 580)
|
(22 126)
|
|
| Selling, General & Administrative |
(394)
|
(123)
|
(276)
|
(467)
|
(686)
|
(839)
|
(866)
|
(848)
|
(780)
|
(618)
|
(608)
|
(680)
|
(935)
|
(1 044)
|
(1 137)
|
(1 124)
|
(1 212)
|
(1 234)
|
(1 285)
|
(1 145)
|
(1 091)
|
(1 205)
|
(952)
|
(1 352)
|
(2 421)
|
(2 367)
|
(2 395)
|
(2 341)
|
(1 942)
|
(1 412)
|
(1 794)
|
(1 731)
|
(1 643)
|
(1 684)
|
(1 903)
|
(1 983)
|
(1 834)
|
(1 884)
|
(1 841)
|
(2 037)
|
(2 358)
|
(2 445)
|
(1 893)
|
(1 665)
|
(1 909)
|
(980)
|
(1 210)
|
(1 120)
|
(1 565)
|
(1 203)
|
(1 145)
|
(1 083)
|
(1 158)
|
(1 124)
|
(1 046)
|
(992)
|
(921)
|
(925)
|
(888)
|
(804)
|
(762)
|
(739)
|
(750)
|
(803)
|
(738)
|
(712)
|
(731)
|
(730)
|
(758)
|
(790)
|
(828)
|
(831)
|
(809)
|
(774)
|
(731)
|
(722)
|
(706)
|
(727)
|
(745)
|
(709)
|
(780)
|
(844)
|
(854)
|
(930)
|
(986)
|
(1 008)
|
(1 019)
|
(1 093)
|
(1 218)
|
(1 256)
|
(1 388)
|
(1 397)
|
(1 255)
|
(1 236)
|
(1 217)
|
(1 171)
|
|
| Research & Development |
(288)
|
(34)
|
(84)
|
(191)
|
(275)
|
(346)
|
(365)
|
(338)
|
(335)
|
(311)
|
(305)
|
(300)
|
(271)
|
(315)
|
(387)
|
(486)
|
(505)
|
(581)
|
(634)
|
(566)
|
(884)
|
(1 236)
|
(1 098)
|
(1 518)
|
(1 936)
|
(2 200)
|
(2 225)
|
(2 564)
|
(2 603)
|
(2 277)
|
(2 884)
|
(2 358)
|
(2 657)
|
(2 438)
|
(2 330)
|
(2 581)
|
(2 611)
|
(2 699)
|
(2 523)
|
(2 527)
|
(2 470)
|
(2 364)
|
(2 114)
|
(2 401)
|
(3 113)
|
(2 407)
|
(2 911)
|
(2 932)
|
(3 062)
|
(2 855)
|
(2 638)
|
(2 312)
|
(3 013)
|
(5 845)
|
(5 882)
|
(6 506)
|
(1 921)
|
(2 503)
|
(2 541)
|
(1 996)
|
(1 960)
|
(2 828)
|
(2 631)
|
(2 702)
|
(1 059)
|
(1 081)
|
(1 244)
|
(756)
|
(1 405)
|
(1 424)
|
(1 184)
|
(1 816)
|
(1 854)
|
(2 221)
|
(2 379)
|
(2 394)
|
(3 483)
|
(3 095)
|
(3 028)
|
(2 368)
|
(1 004)
|
(961)
|
(936)
|
(1 002)
|
(1 146)
|
(1 227)
|
(855)
|
(753)
|
(734)
|
(761)
|
(1 111)
|
(1 217)
|
(1 185)
|
(1 046)
|
(950)
|
(906)
|
|
| Depreciation & Amortization |
(1 814)
|
(1 814)
|
(1 956)
|
(2 024)
|
(2 113)
|
(2 241)
|
(2 271)
|
(2 310)
|
(2 301)
|
(2 367)
|
(2 394)
|
(2 484)
|
(2 592)
|
(2 715)
|
(2 850)
|
(2 915)
|
(3 276)
|
(3 344)
|
(3 445)
|
(3 153)
|
(3 398)
|
(4 709)
|
(4 148)
|
(5 391)
|
(6 725)
|
(5 856)
|
(5 924)
|
(6 418)
|
(7 615)
|
(6 093)
|
(7 759)
|
(8 506)
|
(8 606)
|
(8 949)
|
(9 280)
|
(8 457)
|
(8 378)
|
(8 415)
|
(7 812)
|
(8 901)
|
(9 166)
|
(9 752)
|
(8 497)
|
(7 833)
|
(10 181)
|
(8 335)
|
(10 679)
|
(11 045)
|
(11 127)
|
(11 185)
|
(11 263)
|
(11 465)
|
(11 846)
|
(10 535)
|
(10 748)
|
(10 025)
|
(10 652)
|
(11 796)
|
(11 270)
|
(11 440)
|
(10 248)
|
(11 689)
|
(11 432)
|
(11 517)
|
(9 781)
|
(10 186)
|
(9 801)
|
(9 545)
|
(9 840)
|
(9 261)
|
(9 575)
|
(9 684)
|
(9 914)
|
(9 938)
|
(9 956)
|
(9 967)
|
(9 529)
|
(9 594)
|
(9 832)
|
(9 958)
|
(10 410)
|
(10 352)
|
(10 012)
|
(9 566)
|
(8 879)
|
(8 744)
|
(8 827)
|
(9 135)
|
(9 374)
|
(9 521)
|
(9 671)
|
(9 671)
|
(9 765)
|
(9 584)
|
(9 668)
|
(9 785)
|
|
| Other Operating Expenses |
(2 522)
|
(3 034)
|
(3 268)
|
(3 020)
|
(3 391)
|
(3 546)
|
(3 603)
|
(3 645)
|
(3 735)
|
(3 661)
|
(3 716)
|
(3 785)
|
(3 874)
|
(4 127)
|
(4 273)
|
(4 519)
|
(4 450)
|
(4 433)
|
(4 481)
|
(3 750)
|
(5 165)
|
(5 505)
|
(4 679)
|
(6 415)
|
(10 214)
|
(8 802)
|
(9 006)
|
(9 639)
|
(10 022)
|
(7 652)
|
(9 276)
|
(8 675)
|
(8 836)
|
(9 469)
|
(9 829)
|
(9 569)
|
(9 226)
|
(8 005)
|
(6 477)
|
(7 346)
|
(6 618)
|
(8 329)
|
(7 344)
|
(7 195)
|
(8 255)
|
(8 577)
|
(11 594)
|
(10 521)
|
(9 681)
|
(7 350)
|
(6 937)
|
(8 346)
|
(10 784)
|
(9 674)
|
(17 747)
|
(15 201)
|
(10 510)
|
(8 123)
|
(8 635)
|
(8 327)
|
(9 025)
|
(5 748)
|
(5 811)
|
(5 251)
|
(8 384)
|
(5 079)
|
(6 193)
|
(6 652)
|
(8 505)
|
(8 809)
|
(8 585)
|
(7 684)
|
(7 574)
|
(7 248)
|
(7 250)
|
(7 598)
|
(7 468)
|
(5 885)
|
(5 727)
|
(6 257)
|
(6 547)
|
(8 585)
|
(8 798)
|
(8 214)
|
(8 424)
|
(9 431)
|
(9 828)
|
(10 562)
|
(10 257)
|
(10 123)
|
(10 245)
|
(10 438)
|
(9 309)
|
(9 696)
|
(9 745)
|
(10 264)
|
|
| Operating Income |
5 249
N/A
|
4 642
-12%
|
4 090
-12%
|
3 957
-3%
|
5 406
+37%
|
6 224
+15%
|
6 353
+2%
|
6 582
+4%
|
6 828
+4%
|
7 162
+5%
|
7 746
+8%
|
8 427
+9%
|
9 487
+13%
|
10 587
+12%
|
11 928
+13%
|
13 270
+11%
|
14 596
+10%
|
16 150
+11%
|
17 556
+9%
|
15 561
-11%
|
18 180
+17%
|
17 382
-4%
|
13 577
-22%
|
18 115
+33%
|
23 332
+29%
|
22 562
-3%
|
23 930
+6%
|
26 417
+10%
|
34 988
+32%
|
21 659
-38%
|
22 975
+6%
|
18 809
-18%
|
19 083
+1%
|
20 634
+8%
|
21 237
+3%
|
21 214
0%
|
22 529
+6%
|
24 805
+10%
|
31 684
+28%
|
34 277
+8%
|
37 576
+10%
|
38 690
+3%
|
29 339
-24%
|
29 107
-1%
|
35 462
+22%
|
23 480
-34%
|
27 592
+18%
|
28 280
+2%
|
27 630
-2%
|
29 403
+6%
|
29 550
+0%
|
26 884
-9%
|
21 647
-19%
|
16 182
-25%
|
4 441
-73%
|
2 662
-40%
|
7 642
+187%
|
5 398
-29%
|
2 240
-59%
|
2 047
-9%
|
2 188
+7%
|
6 266
+186%
|
9 088
+45%
|
10 196
+12%
|
12 797
+26%
|
16 681
+30%
|
16 419
-2%
|
19 152
+17%
|
19 531
+2%
|
19 527
0%
|
19 276
-1%
|
16 967
-12%
|
14 697
-13%
|
11 112
-24%
|
7 499
-33%
|
6 040
-19%
|
3 581
-41%
|
6 760
+89%
|
11 897
+76%
|
20 053
+69%
|
34 843
+74%
|
46 420
+33%
|
59 117
+27%
|
75 080
+27%
|
75 763
+1%
|
70 223
-7%
|
59 571
-15%
|
43 078
-28%
|
37 090
-14%
|
32 203
-13%
|
32 763
+2%
|
31 112
-5%
|
30 948
-1%
|
31 674
+2%
|
30 730
-3%
|
29 972
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
37
|
19
|
42
|
59
|
1 079
|
(116)
|
(71)
|
41
|
285
|
348
|
284
|
418
|
1 031
|
994
|
895
|
741
|
(384)
|
275
|
739
|
582
|
815
|
1 108
|
797
|
1 991
|
2 104
|
1 769
|
1 750
|
(1 184)
|
(2 652)
|
(4 268)
|
(4 109)
|
(1 898)
|
(404)
|
864
|
538
|
1 330
|
535
|
251
|
484
|
(160)
|
593
|
618
|
437
|
428
|
309
|
(1 237)
|
(2 309)
|
(2 918)
|
(2 875)
|
(1 662)
|
(312)
|
(423)
|
(48)
|
50
|
(1 079)
|
(915)
|
(648)
|
(907)
|
(10)
|
(142)
|
44
|
(1 171)
|
(1 046)
|
(1 015)
|
250
|
(332)
|
(745)
|
(970)
|
(512)
|
(441)
|
(99)
|
593
|
613
|
39
|
(216)
|
(716)
|
(371)
|
(1 554)
|
(1 715)
|
(2 061)
|
(1 369)
|
(2 212)
|
240
|
1 828
|
861
|
2 714
|
973
|
(167)
|
2 654
|
1 281
|
834
|
1 210
|
633
|
(257)
|
(97)
|
(1 080)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(861)
|
(861)
|
(852)
|
(861)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(224)
|
0
|
(69)
|
(1 087)
|
(1 191)
|
(1 384)
|
(2 051)
|
(3 194)
|
(4 234)
|
(10 035)
|
0
|
0
|
(6 458)
|
379
|
156
|
179
|
(1 989)
|
(138)
|
(8)
|
(862)
|
786
|
0
|
906
|
1 701
|
315
|
128
|
39
|
(2 722)
|
(4 093)
|
(6 657)
|
(7 031)
|
(7 162)
|
(7 057)
|
(5 032)
|
(4 382)
|
(941)
|
(1 439)
|
87
|
(210)
|
363
|
2 428
|
2 149
|
2 159
|
102
|
(1 321)
|
(1 310)
|
(1 266)
|
(187)
|
(70)
|
466
|
(522)
|
(1 384)
|
|
| 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
|
1 470
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
163
|
810
|
576
|
(1)
|
942
|
316
|
362
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(229)
|
(229)
|
(229)
|
0
|
0
|
0
|
0
|
(359)
|
42
|
(11)
|
18
|
(373)
|
281
|
(528)
|
(365)
|
(387)
|
(1 195)
|
(333)
|
(525)
|
(415)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
722
|
722
|
722
|
(17)
|
(17)
|
0
|
(16)
|
(16)
|
2
|
(16)
|
0
|
(481)
|
0
|
0
|
0
|
(421)
|
0
|
0
|
(2)
|
(413)
|
0
|
(3)
|
0
|
(460)
|
0
|
1
|
0
|
(3 395)
|
0
|
0
|
(1)
|
(412)
|
0
|
(2)
|
(2)
|
(452)
|
0
|
(2)
|
0
|
(448)
|
2
|
3
|
3
|
(539)
|
2
|
1
|
2
|
(525)
|
(1)
|
0
|
(2)
|
|
| Pre-Tax Income |
5 286
N/A
|
4 824
-9%
|
4 941
+2%
|
4 591
-7%
|
6 484
+41%
|
7 050
+9%
|
5 738
-19%
|
6 124
+7%
|
6 261
+2%
|
6 649
+6%
|
8 030
+21%
|
8 845
+10%
|
10 518
+19%
|
11 580
+10%
|
12 823
+11%
|
14 012
+9%
|
14 212
+1%
|
16 196
+14%
|
18 066
+12%
|
15 914
-12%
|
18 995
+19%
|
18 490
-3%
|
14 373
-22%
|
20 106
+40%
|
25 077
+25%
|
24 373
-3%
|
25 669
+5%
|
25 251
-2%
|
31 962
+27%
|
17 672
-45%
|
18 337
+4%
|
16 547
-10%
|
18 291
+11%
|
20 303
+11%
|
21 442
+6%
|
22 019
+3%
|
22 649
+3%
|
25 056
+11%
|
32 168
+28%
|
34 117
+6%
|
38 169
+12%
|
39 308
+3%
|
29 776
-24%
|
29 535
-1%
|
35 547
+20%
|
22 965
-35%
|
25 936
+13%
|
24 996
-4%
|
23 547
-6%
|
26 340
+12%
|
27 186
+3%
|
23 252
-14%
|
17 349
-25%
|
6 198
-64%
|
3 346
-46%
|
1 747
-48%
|
55
-97%
|
4 870
+8 755%
|
2 386
-51%
|
2 084
-13%
|
(178)
N/A
|
4 957
N/A
|
8 034
+62%
|
8 317
+4%
|
13 420
+61%
|
16 347
+22%
|
16 577
+1%
|
19 882
+20%
|
18 874
-5%
|
19 215
+2%
|
19 217
+0%
|
14 839
-23%
|
9 292
-37%
|
4 492
-52%
|
252
-94%
|
(1 839)
N/A
|
(4 259)
-132%
|
173
N/A
|
5 798
+3 251%
|
17 049
+194%
|
31 583
+85%
|
44 294
+40%
|
59 145
+34%
|
77 270
+31%
|
78 604
+2%
|
75 088
-4%
|
62 706
-16%
|
43 016
-31%
|
37 884
-12%
|
32 175
-15%
|
32 331
+0%
|
32 136
-1%
|
30 986
-4%
|
31 882
+3%
|
30 111
-6%
|
27 506
-9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3 581)
|
(3 281)
|
(3 349)
|
(3 033)
|
(4 306)
|
(4 717)
|
(3 516)
|
(3 745)
|
(3 880)
|
(4 098)
|
(5 470)
|
(6 013)
|
(6 744)
|
(7 345)
|
(8 144)
|
(8 819)
|
(9 322)
|
(10 797)
|
(12 176)
|
(11 006)
|
(12 543)
|
(12 574)
|
(9 660)
|
(13 261)
|
(17 452)
|
(17 304)
|
(18 263)
|
(19 205)
|
(24 299)
|
(14 912)
|
(16 286)
|
(14 579)
|
(15 471)
|
(16 067)
|
(16 719)
|
(16 145)
|
(16 417)
|
(17 885)
|
(20 514)
|
(22 905)
|
(24 167)
|
(25 461)
|
(20 126)
|
(19 224)
|
(23 595)
|
(16 306)
|
(19 317)
|
(18 545)
|
(16 877)
|
(16 996)
|
(16 575)
|
(15 696)
|
(13 860)
|
(10 773)
|
(9 059)
|
(7 035)
|
(5 225)
|
(4 858)
|
(3 542)
|
(3 324)
|
(2 724)
|
(4 630)
|
(5 969)
|
(6 303)
|
(8 822)
|
(9 097)
|
(9 543)
|
(10 704)
|
(11 335)
|
(11 248)
|
(10 995)
|
(9 390)
|
(7 441)
|
(5 059)
|
(2 545)
|
(1 472)
|
(1 237)
|
(3 111)
|
(6 542)
|
(14 259)
|
(23 007)
|
(32 858)
|
(42 891)
|
(53 054)
|
(49 861)
|
(46 093)
|
(38 643)
|
(25 823)
|
(25 980)
|
(22 564)
|
(22 677)
|
(22 698)
|
(22 157)
|
(23 095)
|
(21 878)
|
(21 762)
|
|
| Income from Continuing Operations |
1 705
|
1 542
|
1 592
|
1 558
|
2 178
|
2 334
|
2 222
|
2 379
|
2 381
|
2 550
|
2 559
|
2 833
|
3 774
|
4 235
|
4 679
|
5 192
|
4 890
|
5 399
|
5 890
|
4 909
|
6 452
|
5 916
|
4 713
|
6 845
|
7 625
|
7 069
|
7 406
|
6 045
|
7 663
|
2 760
|
2 051
|
1 968
|
2 820
|
4 236
|
4 723
|
5 874
|
6 232
|
7 171
|
11 654
|
11 211
|
14 001
|
13 847
|
9 649
|
10 311
|
11 952
|
6 659
|
6 619
|
6 451
|
6 669
|
9 344
|
10 612
|
7 555
|
3 489
|
(4 574)
|
(5 713)
|
(5 288)
|
(5 170)
|
12
|
(1 156)
|
(1 240)
|
(2 902)
|
327
|
2 065
|
2 014
|
4 598
|
7 250
|
7 034
|
9 178
|
7 539
|
7 967
|
8 222
|
5 449
|
1 851
|
(567)
|
(2 293)
|
(3 311)
|
(5 496)
|
(2 938)
|
(744)
|
2 790
|
8 576
|
11 436
|
16 254
|
24 216
|
28 743
|
28 995
|
24 063
|
17 193
|
11 904
|
9 611
|
9 654
|
9 438
|
8 829
|
8 787
|
8 233
|
5 744
|
|
| Income to Minority Interest |
(54)
|
(49)
|
(39)
|
(27)
|
(19)
|
(33)
|
(34)
|
(39)
|
(41)
|
(38)
|
(40)
|
(49)
|
(75)
|
(85)
|
(108)
|
(125)
|
(119)
|
(115)
|
(129)
|
(98)
|
(112)
|
(90)
|
(51)
|
(61)
|
(93)
|
(47)
|
(46)
|
11
|
(1)
|
(11)
|
3
|
86
|
95
|
143
|
226
|
108
|
72
|
59
|
(56)
|
37
|
61
|
35
|
55
|
(62)
|
(103)
|
(39)
|
(35)
|
83
|
102
|
100
|
100
|
0
|
(16)
|
(24)
|
(29)
|
(34)
|
(22)
|
(18)
|
(18)
|
(18)
|
(20)
|
(18)
|
(16)
|
(14)
|
(8)
|
(7)
|
(5)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(8)
|
(10)
|
(13)
|
(15)
|
(14)
|
(15)
|
(17)
|
(17)
|
(14)
|
(15)
|
(15)
|
1
|
3
|
2
|
1
|
(16)
|
(19)
|
(20)
|
(26)
|
(25)
|
(23)
|
(22)
|
(15)
|
(19)
|
|
| Net Income (Common) |
1 651
N/A
|
1 493
-10%
|
1 553
+4%
|
1 531
-1%
|
2 159
+41%
|
2 301
+7%
|
2 188
-5%
|
2 341
+7%
|
2 340
0%
|
2 512
+7%
|
2 519
+0%
|
2 784
+10%
|
3 699
+33%
|
4 150
+12%
|
4 571
+10%
|
5 067
+11%
|
4 771
-6%
|
5 283
+11%
|
5 762
+9%
|
4 810
-17%
|
6 340
+32%
|
5 826
-8%
|
4 663
-20%
|
6 784
+45%
|
7 532
+11%
|
7 022
-7%
|
7 359
+5%
|
6 057
-18%
|
7 663
+27%
|
2 750
-64%
|
2 054
-25%
|
2 054
+0%
|
2 916
+42%
|
4 379
+50%
|
4 949
+13%
|
5 982
+21%
|
6 304
+5%
|
7 230
+15%
|
11 599
+60%
|
11 248
-3%
|
14 063
+25%
|
13 882
-1%
|
9 704
-30%
|
10 249
+6%
|
11 850
+16%
|
6 620
-44%
|
6 585
-1%
|
6 534
-1%
|
6 788
+4%
|
9 445
+39%
|
10 695
+13%
|
7 539
-30%
|
3 473
-54%
|
(4 582)
N/A
|
(5 709)
-25%
|
(5 289)
+7%
|
(5 192)
+2%
|
(6)
+100%
|
(1 174)
-19 467%
|
(1 258)
-7%
|
(2 922)
-132%
|
309
N/A
|
2 049
+563%
|
2 001
-2%
|
4 590
+129%
|
7 244
+58%
|
7 030
-3%
|
9 175
+31%
|
7 535
-18%
|
7 962
+6%
|
8 218
+3%
|
5 446
-34%
|
1 851
-66%
|
(576)
N/A
|
(2 305)
-300%
|
(3 325)
-44%
|
(5 510)
-66%
|
(2 952)
+46%
|
(760)
+74%
|
2 773
N/A
|
8 563
+209%
|
11 422
+33%
|
16 241
+42%
|
24 219
+49%
|
28 746
+19%
|
28 998
+1%
|
24 065
-17%
|
17 178
-29%
|
11 885
-31%
|
9 592
-19%
|
9 629
+0%
|
9 414
-2%
|
8 806
-6%
|
8 766
0%
|
8 218
-6%
|
5 726
-30%
|
|
| EPS (Diluted) |
0.8
N/A
|
0.68
-15%
|
0.72
+6%
|
0.71
-1%
|
1
+41%
|
1.06
+6%
|
1.01
-5%
|
1.08
+7%
|
1.08
N/A
|
1.16
+7%
|
1.16
N/A
|
1.28
+10%
|
1.71
+34%
|
1.91
+12%
|
2.11
+10%
|
2.34
+11%
|
2.2
-6%
|
2.44
+11%
|
2.66
+9%
|
0.88
-67%
|
2.93
+233%
|
1.81
-38%
|
1.44
-20%
|
2.13
+48%
|
2.36
+11%
|
2.21
-6%
|
2.28
+3%
|
1.9
-17%
|
2.41
+27%
|
0.86
-64%
|
0.64
-26%
|
0.64
N/A
|
0.92
+44%
|
1.38
+50%
|
1.56
+13%
|
1.89
+21%
|
1.98
+5%
|
2.28
+15%
|
3.66
+61%
|
3.55
-3%
|
4.41
+24%
|
4.37
-1%
|
3.01
-31%
|
3.22
+7%
|
3.71
+15%
|
2.08
-44%
|
2.07
0%
|
2.05
-1%
|
2.13
+4%
|
2.97
+39%
|
3.37
+13%
|
2.38
-29%
|
1.09
-54%
|
-1.43
N/A
|
-1.79
-25%
|
-1.66
+7%
|
-1.63
+2%
|
0
N/A
|
-0.37
N/A
|
-0.4
-8%
|
-0.91
-127%
|
0.09
N/A
|
0.63
+600%
|
0.62
-2%
|
1.4
+126%
|
2.18
+56%
|
2.11
-3%
|
2.75
+30%
|
2.26
-18%
|
2.39
+6%
|
2.46
+3%
|
1.63
-34%
|
0.55
-66%
|
-0.17
N/A
|
-0.69
-306%
|
-1.01
-46%
|
-1.69
-67%
|
-0.91
+46%
|
-0.23
+75%
|
0.85
N/A
|
2.63
+209%
|
3.53
+34%
|
5.08
+44%
|
7.67
+51%
|
9.03
+18%
|
9.28
+3%
|
7.89
-15%
|
5.76
-27%
|
3.93
-32%
|
3.26
-17%
|
3.37
+3%
|
3.4
+1%
|
3.12
-8%
|
3.22
+3%
|
3.12
-3%
|
2.25
-28%
|
|