Farmacias Benavides SAB de CV
BMV:BEVIDESB
Income Statement
Earnings Waterfall
Farmacias Benavides SAB de CV
Income Statement
Farmacias Benavides SAB de CV
| 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 |
24
|
23
|
24
|
41
|
24
|
25
|
25
|
25
|
26
|
26
|
27
|
29
|
31
|
34
|
39
|
47
|
63
|
72
|
71
|
66
|
54
|
47
|
45
|
42
|
39
|
37
|
32
|
28
|
26
|
24
|
23
|
22
|
20
|
21
|
24
|
24
|
25
|
22
|
19
|
16
|
14
|
13
|
13
|
14
|
14
|
14
|
13
|
13
|
0
|
23
|
29
|
32
|
0
|
109
|
135
|
167
|
0
|
137
|
0
|
142
|
0
|
185
|
288
|
315
|
0
|
376
|
347
|
308
|
0
|
204
|
193
|
222
|
255
|
395
|
438
|
447
|
270
|
431
|
473
|
489
|
369
|
514
|
0
|
0
|
|
| Revenue |
5 396
N/A
|
5 791
+7%
|
5 973
+3%
|
6 210
+4%
|
6 224
+0%
|
6 697
+8%
|
6 986
+4%
|
7 296
+4%
|
7 398
+1%
|
8 105
+10%
|
8 459
+4%
|
8 802
+4%
|
9 160
+4%
|
9 498
+4%
|
9 752
+3%
|
9 853
+1%
|
9 945
+1%
|
9 972
+0%
|
10 006
+0%
|
10 068
+1%
|
10 048
0%
|
9 976
-1%
|
9 838
-1%
|
9 689
-2%
|
9 640
-1%
|
9 661
+0%
|
9 848
+2%
|
10 045
+2%
|
10 133
+1%
|
10 332
+2%
|
10 443
+1%
|
10 521
+1%
|
10 622
+1%
|
10 648
+0%
|
10 655
+0%
|
10 800
+1%
|
11 084
+3%
|
10 425
-6%
|
10 535
+1%
|
10 659
+1%
|
11 473
+8%
|
11 316
-1%
|
11 643
+3%
|
11 958
+3%
|
12 752
+7%
|
12 952
+2%
|
13 140
+1%
|
13 250
+1%
|
13 403
+1%
|
13 575
+1%
|
13 720
+1%
|
13 572
-1%
|
13 498
-1%
|
13 386
-1%
|
13 465
+1%
|
13 612
+1%
|
13 814
+1%
|
13 905
+1%
|
13 928
+0%
|
13 955
+0%
|
13 911
0%
|
14 237
+2%
|
13 671
-4%
|
13 874
+1%
|
13 869
0%
|
13 849
0%
|
14 428
+4%
|
14 678
+2%
|
14 743
+0%
|
14 976
+2%
|
15 365
+3%
|
15 613
+2%
|
16 218
+4%
|
16 556
+2%
|
16 887
+2%
|
17 102
+1%
|
17 226
+1%
|
17 564
+2%
|
17 695
+1%
|
17 748
+0%
|
17 647
-1%
|
17 499
-1%
|
17 758
+1%
|
18 397
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 021)
|
(4 345)
|
(4 493)
|
(4 678)
|
(4 711)
|
(5 077)
|
(5 291)
|
(5 535)
|
(5 622)
|
(6 164)
|
(6 448)
|
(6 718)
|
(7 023)
|
(7 314)
|
(7 536)
|
(7 630)
|
(7 709)
|
(7 707)
|
(7 732)
|
(7 777)
|
(7 746)
|
(7 692)
|
(7 570)
|
(7 445)
|
(7 405)
|
(7 420)
|
(7 578)
|
(7 720)
|
(7 746)
|
(7 905)
|
(7 976)
|
(8 030)
|
(8 053)
|
(8 029)
|
(8 015)
|
(8 123)
|
(8 339)
|
(7 634)
|
(7 642)
|
(7 715)
|
(8 524)
|
(8 293)
|
(8 587)
|
(8 813)
|
(9 583)
|
(9 680)
|
(9 816)
|
(9 894)
|
(10 015)
|
(10 146)
|
(10 254)
|
(10 117)
|
(9 921)
|
(9 770)
|
(9 718)
|
(9 653)
|
(9 801)
|
(9 791)
|
(9 741)
|
(9 783)
|
(9 732)
|
(10 045)
|
(9 674)
|
(9 887)
|
(9 797)
|
(9 722)
|
(10 083)
|
(10 191)
|
(10 196)
|
(10 333)
|
(10 629)
|
(10 814)
|
(11 293)
|
(11 534)
|
(11 728)
|
(11 860)
|
(11 930)
|
(12 183)
|
(12 269)
|
(12 241)
|
(12 095)
|
(11 941)
|
(12 127)
|
(12 679)
|
|
| Gross Profit |
1 375
N/A
|
1 446
+5%
|
1 479
+2%
|
1 531
+4%
|
1 512
-1%
|
1 620
+7%
|
1 696
+5%
|
1 761
+4%
|
1 775
+1%
|
1 941
+9%
|
2 011
+4%
|
2 084
+4%
|
2 137
+3%
|
2 184
+2%
|
2 216
+1%
|
2 223
+0%
|
2 236
+1%
|
2 265
+1%
|
2 274
+0%
|
2 291
+1%
|
2 301
+0%
|
2 284
-1%
|
2 268
-1%
|
2 244
-1%
|
2 235
0%
|
2 241
+0%
|
2 269
+1%
|
2 325
+2%
|
2 387
+3%
|
2 427
+2%
|
2 466
+2%
|
2 491
+1%
|
2 569
+3%
|
2 619
+2%
|
2 639
+1%
|
2 677
+1%
|
2 745
+3%
|
2 792
+2%
|
2 893
+4%
|
2 944
+2%
|
2 949
+0%
|
3 023
+3%
|
3 056
+1%
|
3 146
+3%
|
3 169
+1%
|
3 272
+3%
|
3 324
+2%
|
3 357
+1%
|
3 388
+1%
|
3 430
+1%
|
3 466
+1%
|
3 455
0%
|
3 577
+4%
|
3 616
+1%
|
3 747
+4%
|
3 959
+6%
|
4 013
+1%
|
4 114
+3%
|
4 187
+2%
|
4 172
0%
|
4 178
+0%
|
4 192
+0%
|
3 997
-5%
|
3 987
0%
|
4 072
+2%
|
4 127
+1%
|
4 345
+5%
|
4 486
+3%
|
4 548
+1%
|
4 644
+2%
|
4 736
+2%
|
4 798
+1%
|
4 925
+3%
|
5 022
+2%
|
5 159
+3%
|
5 242
+2%
|
5 296
+1%
|
5 381
+2%
|
5 426
+1%
|
5 507
+1%
|
5 552
+1%
|
5 558
+0%
|
5 632
+1%
|
5 719
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 320)
|
(1 357)
|
(1 381)
|
(1 421)
|
(1 411)
|
(1 517)
|
(1 559)
|
(1 597)
|
(1 580)
|
(1 697)
|
(1 744)
|
(1 791)
|
(1 829)
|
(1 887)
|
(1 950)
|
(2 000)
|
(2 057)
|
(2 083)
|
(2 083)
|
(2 102)
|
(2 113)
|
(2 119)
|
(2 061)
|
(2 093)
|
(2 141)
|
(2 125)
|
(2 189)
|
(2 139)
|
(2 095)
|
(2 107)
|
(2 144)
|
(2 177)
|
(2 197)
|
(2 275)
|
(2 284)
|
(2 336)
|
(2 346)
|
(2 422)
|
(2 518)
|
(2 675)
|
(2 806)
|
(2 891)
|
(2 980)
|
(3 092)
|
(3 113)
|
(3 225)
|
(3 296)
|
(3 164)
|
(3 410)
|
(3 535)
|
(3 655)
|
(3 925)
|
(4 097)
|
(3 934)
|
(3 960)
|
(3 959)
|
(4 197)
|
(4 188)
|
(4 217)
|
(4 205)
|
(4 003)
|
(3 986)
|
(3 864)
|
(3 981)
|
(3 960)
|
(4 003)
|
(4 116)
|
(4 045)
|
(4 031)
|
(4 072)
|
(4 135)
|
(4 091)
|
(4 220)
|
(4 295)
|
(4 327)
|
(4 435)
|
(4 439)
|
(4 531)
|
(4 573)
|
(4 639)
|
(4 729)
|
(4 728)
|
(4 760)
|
(4 784)
|
|
| Selling, General & Administrative |
(1 320)
|
(1 357)
|
(1 381)
|
(1 421)
|
(1 410)
|
(1 517)
|
(1 559)
|
(1 595)
|
(1 580)
|
(1 697)
|
(1 744)
|
(1 791)
|
(1 829)
|
(1 887)
|
(1 950)
|
(2 000)
|
(2 057)
|
(1 785)
|
(1 493)
|
(1 193)
|
(2 112)
|
(1 509)
|
(1 833)
|
(2 179)
|
(1 945)
|
(2 160)
|
(2 133)
|
(2 085)
|
(1 855)
|
(2 098)
|
(2 131)
|
(2 163)
|
(1 968)
|
(2 215)
|
(2 229)
|
(2 282)
|
(2 337)
|
(2 417)
|
(2 506)
|
(2 612)
|
(2 714)
|
(2 799)
|
(2 889)
|
(3 018)
|
(3 053)
|
(3 159)
|
(3 233)
|
(3 182)
|
(3 309)
|
(3 510)
|
(3 576)
|
(3 821)
|
(3 878)
|
(3 809)
|
(3 917)
|
(3 890)
|
(4 049)
|
(4 179)
|
(4 189)
|
(4 166)
|
(3 989)
|
(3 964)
|
(3 832)
|
(3 916)
|
(3 895)
|
(3 937)
|
(4 061)
|
(3 987)
|
(4 015)
|
(4 061)
|
(4 129)
|
(4 089)
|
(4 186)
|
(4 243)
|
(4 300)
|
(4 444)
|
(4 445)
|
(4 555)
|
(4 580)
|
(4 659)
|
(4 704)
|
(4 715)
|
(4 767)
|
(4 790)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
(101)
|
(162)
|
0
|
0
|
0
|
0
|
(234)
|
0
|
0
|
0
|
(231)
|
0
|
0
|
0
|
(211)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(248)
|
(489)
|
(747)
|
0
|
(610)
|
(228)
|
85
|
38
|
35
|
(56)
|
(53)
|
(9)
|
(8)
|
(13)
|
(15)
|
(17)
|
(61)
|
(55)
|
(54)
|
(9)
|
(5)
|
(12)
|
(63)
|
(90)
|
(93)
|
(91)
|
(75)
|
(60)
|
(66)
|
(63)
|
18
|
(101)
|
(26)
|
(79)
|
(104)
|
(219)
|
(125)
|
(43)
|
(69)
|
(148)
|
(9)
|
(28)
|
(39)
|
(14)
|
(22)
|
(33)
|
(65)
|
(66)
|
(66)
|
(55)
|
(58)
|
(16)
|
(10)
|
(6)
|
(2)
|
(34)
|
(53)
|
(27)
|
9
|
6
|
24
|
7
|
21
|
(25)
|
(13)
|
8
|
6
|
|
| Operating Income |
55
N/A
|
89
+62%
|
99
+11%
|
111
+12%
|
102
-8%
|
103
+1%
|
137
+32%
|
164
+20%
|
196
+19%
|
243
+24%
|
267
+10%
|
293
+10%
|
307
+5%
|
297
-3%
|
266
-10%
|
223
-16%
|
179
-20%
|
182
+2%
|
191
+5%
|
189
-1%
|
189
0%
|
164
-13%
|
207
+26%
|
151
-27%
|
93
-38%
|
116
+24%
|
80
-31%
|
187
+132%
|
292
+56%
|
320
+10%
|
322
+1%
|
313
-3%
|
373
+19%
|
344
-8%
|
355
+3%
|
342
-4%
|
399
+17%
|
370
-7%
|
374
+1%
|
269
-28%
|
144
-47%
|
132
-8%
|
76
-42%
|
53
-30%
|
55
+4%
|
47
-16%
|
28
-40%
|
192
+589%
|
(22)
N/A
|
(106)
-370%
|
(189)
-79%
|
(469)
-148%
|
(520)
-11%
|
(318)
+39%
|
(212)
+33%
|
(0)
+100%
|
(184)
-399 213%
|
(74)
+60%
|
(30)
+59%
|
(33)
-9%
|
175
N/A
|
206
+18%
|
132
-36%
|
6
-95%
|
112
+1 717%
|
124
+11%
|
229
+85%
|
441
+92%
|
516
+17%
|
572
+11%
|
601
+5%
|
707
+18%
|
704
0%
|
726
+3%
|
833
+15%
|
807
-3%
|
856
+6%
|
850
-1%
|
853
+0%
|
868
+2%
|
823
-5%
|
830
+1%
|
872
+5%
|
935
+7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
9
|
8
|
6
|
13
|
18
|
21
|
25
|
22
|
24
|
25
|
16
|
20
|
37
|
35
|
32
|
(1)
|
(53)
|
(69)
|
(65)
|
(49)
|
(37)
|
(28)
|
(28)
|
(27)
|
(26)
|
(23)
|
(17)
|
(12)
|
(9)
|
(1)
|
6
|
14
|
21
|
23
|
21
|
21
|
22
|
20
|
13
|
21
|
4
|
7
|
0
|
(15)
|
(5)
|
(25)
|
(19)
|
(21)
|
(27)
|
(22)
|
(25)
|
(41)
|
(81)
|
(107)
|
(135)
|
(152)
|
(165)
|
(194)
|
(222)
|
(262)
|
(304)
|
(344)
|
(381)
|
(407)
|
(395)
|
(365)
|
(338)
|
(300)
|
(281)
|
(261)
|
(247)
|
(273)
|
(355)
|
(387)
|
(442)
|
(456)
|
(419)
|
(445)
|
(452)
|
(452)
|
(449)
|
(452)
|
(450)
|
(449)
|
|
| Non-Reccuring Items |
53
|
56
|
0
|
(2)
|
(7)
|
(4)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
(60)
|
0
|
(114)
|
(134)
|
(108)
|
0
|
(50)
|
(99)
|
(63)
|
0
|
(67)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
(8)
|
0
|
(11)
|
(13)
|
(7)
|
(10)
|
(8)
|
(10)
|
(9)
|
(7)
|
(8)
|
(3)
|
(4)
|
(15)
|
(11)
|
(10)
|
(3)
|
(26)
|
(12)
|
(13)
|
(2)
|
0
|
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
|
(4)
|
0
|
(10)
|
(16)
|
(18)
|
0
|
5
|
11
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
116
N/A
|
153
+31%
|
105
-31%
|
114
+9%
|
113
-1%
|
110
-3%
|
150
+36%
|
179
+20%
|
209
+16%
|
260
+25%
|
273
+5%
|
303
+11%
|
337
+11%
|
324
-4%
|
295
-9%
|
218
-26%
|
111
-49%
|
102
-8%
|
116
+13%
|
122
+6%
|
126
+3%
|
125
-1%
|
166
+33%
|
122
-27%
|
67
-45%
|
93
+39%
|
63
-32%
|
175
+176%
|
284
+63%
|
319
+12%
|
328
+3%
|
327
0%
|
341
+4%
|
367
+8%
|
376
+3%
|
362
-4%
|
425
+17%
|
389
-8%
|
388
0%
|
290
-25%
|
147
-49%
|
139
-6%
|
76
-45%
|
39
-50%
|
50
+31%
|
22
-56%
|
12
-45%
|
111
+820%
|
(50)
N/A
|
(242)
-386%
|
(349)
-44%
|
(619)
-77%
|
(601)
+3%
|
(475)
+21%
|
(446)
+6%
|
(214)
+52%
|
(349)
-63%
|
(334)
+4%
|
(263)
+21%
|
(299)
-14%
|
(129)
+57%
|
(147)
-14%
|
(265)
-79%
|
(419)
-58%
|
(283)
+33%
|
(236)
+16%
|
(98)
+58%
|
158
N/A
|
235
+49%
|
311
+32%
|
353
+14%
|
434
+23%
|
350
-19%
|
340
-3%
|
390
+15%
|
350
-10%
|
437
+25%
|
405
-7%
|
401
-1%
|
416
+4%
|
373
-10%
|
378
+1%
|
421
+12%
|
486
+15%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
15
|
17
|
34
|
25
|
29
|
30
|
25
|
36
|
39
|
18
|
(12)
|
(45)
|
(90)
|
(98)
|
(88)
|
(67)
|
(29)
|
(26)
|
(22)
|
1
|
(16)
|
(1)
|
22
|
7
|
20
|
11
|
(22)
|
(53)
|
(76)
|
(88)
|
(93)
|
(87)
|
(83)
|
(94)
|
(97)
|
(87)
|
(136)
|
(137)
|
(125)
|
(108)
|
(46)
|
(33)
|
(28)
|
(30)
|
(46)
|
(37)
|
(33)
|
(66)
|
(55)
|
(5)
|
(35)
|
20
|
(82)
|
(112)
|
(96)
|
(97)
|
43
|
80
|
137
|
105
|
(8)
|
31
|
34
|
21
|
4
|
(20)
|
(114)
|
(83)
|
(226)
|
(273)
|
(304)
|
(377)
|
(222)
|
(210)
|
(143)
|
(124)
|
(155)
|
(220)
|
(240)
|
(204)
|
(243)
|
(214)
|
(227)
|
(257)
|
|
| Income from Continuing Operations |
131
|
169
|
139
|
139
|
142
|
141
|
175
|
215
|
249
|
279
|
261
|
258
|
247
|
226
|
207
|
151
|
82
|
76
|
93
|
123
|
109
|
124
|
188
|
128
|
87
|
104
|
42
|
121
|
208
|
232
|
235
|
240
|
258
|
273
|
279
|
275
|
290
|
252
|
262
|
182
|
101
|
106
|
48
|
8
|
5
|
(15)
|
(21)
|
45
|
(105)
|
(246)
|
(384)
|
(598)
|
(684)
|
(587)
|
(543)
|
(311)
|
(305)
|
(254)
|
(126)
|
(194)
|
(137)
|
(117)
|
(231)
|
(398)
|
(278)
|
(256)
|
(212)
|
75
|
10
|
37
|
49
|
57
|
127
|
130
|
247
|
226
|
282
|
185
|
161
|
212
|
131
|
164
|
195
|
229
|
|
| 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
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
131
N/A
|
170
+30%
|
140
-18%
|
141
+0%
|
142
+1%
|
141
-1%
|
175
+24%
|
215
+23%
|
249
+16%
|
279
+12%
|
261
-6%
|
258
-1%
|
247
-4%
|
226
-9%
|
207
-9%
|
151
-27%
|
82
-46%
|
76
-8%
|
93
+23%
|
123
+32%
|
109
-11%
|
124
+14%
|
188
+52%
|
128
-32%
|
87
-32%
|
104
+19%
|
42
-60%
|
121
+192%
|
208
+71%
|
232
+11%
|
235
+1%
|
240
+2%
|
258
+8%
|
273
+6%
|
279
+2%
|
275
-1%
|
290
+5%
|
252
-13%
|
262
+4%
|
182
-31%
|
101
-44%
|
106
+4%
|
48
-55%
|
8
-82%
|
5
-43%
|
(15)
N/A
|
(21)
-45%
|
45
N/A
|
(105)
N/A
|
(246)
-135%
|
(384)
-56%
|
(598)
-56%
|
(684)
-14%
|
(587)
+14%
|
(543)
+8%
|
(311)
+43%
|
(305)
+2%
|
(254)
+17%
|
(126)
+51%
|
(194)
-55%
|
(137)
+30%
|
(117)
+15%
|
(231)
-98%
|
(398)
-72%
|
(278)
+30%
|
(256)
+8%
|
(212)
+17%
|
75
N/A
|
10
-87%
|
37
+284%
|
49
+32%
|
57
+16%
|
127
+124%
|
130
+2%
|
247
+90%
|
226
-8%
|
282
+25%
|
185
-35%
|
161
-13%
|
212
+32%
|
131
-38%
|
164
+25%
|
195
+19%
|
229
+17%
|
|
| EPS (Diluted) |
0.27
N/A
|
0.41
+52%
|
0.34
-17%
|
0.34
N/A
|
0.35
+3%
|
0.34
-3%
|
0.42
+24%
|
0.52
+24%
|
0.61
+17%
|
0.68
+11%
|
0.64
-6%
|
0.63
-2%
|
0.6
-5%
|
0.55
-8%
|
0.5
-9%
|
0.36
-28%
|
0.2
-44%
|
0.18
-10%
|
0.23
+28%
|
0.31
+35%
|
0.27
-13%
|
0.31
+15%
|
0.46
+48%
|
0.31
-33%
|
0.21
-32%
|
0.25
+19%
|
0.1
-60%
|
0.29
+190%
|
0.51
+76%
|
0.56
+10%
|
0.57
+2%
|
0.59
+4%
|
0.63
+7%
|
0.67
+6%
|
0.68
+1%
|
0.67
-1%
|
0.71
+6%
|
0.62
-13%
|
0.65
+5%
|
0.45
-31%
|
0.25
-44%
|
0.26
+4%
|
0.12
-54%
|
0.02
-83%
|
0.01
-50%
|
-0.04
N/A
|
-0.06
-50%
|
0.1
N/A
|
-0.26
N/A
|
-0.61
-135%
|
-0.94
-54%
|
-1.46
-55%
|
-1.67
-14%
|
-1.44
+14%
|
-1.34
+7%
|
-0.78
+42%
|
-0.75
+4%
|
-0.63
+16%
|
-0.31
+51%
|
-0.48
-55%
|
-0.33
+31%
|
-0.29
+12%
|
-0.56
-93%
|
-0.97
-73%
|
-0.68
+30%
|
-0.63
+7%
|
-0.52
+17%
|
0.18
N/A
|
0.02
-89%
|
0.09
+350%
|
0.12
+33%
|
0.14
+17%
|
0.31
+121%
|
0.32
+3%
|
0.6
+87%
|
0.55
-8%
|
0.69
+25%
|
0.45
-35%
|
0.39
-13%
|
0.52
+33%
|
0.32
-38%
|
0.4
+25%
|
0.48
+20%
|
0.56
+17%
|
|