Kawan Food Bhd
KLSE:BKAWAN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
K
|
Kawan Food Bhd
KLSE:BKAWAN
|
MY |
Income Statement
Earnings Waterfall
Kawan Food Bhd
Income Statement
Kawan Food Bhd
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
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
|
1
|
2
|
2
|
0
|
1
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
85
|
131
|
178
|
184
|
188
|
192
|
190
|
0
|
0
|
0
|
195
|
0
|
0
|
0
|
186
|
0
|
0
|
0
|
262
|
0
|
0
|
0
|
266
|
0
|
0
|
0
|
397
|
0
|
0
|
0
|
441
|
0
|
0
|
0
|
473
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
163
N/A
|
158
-3%
|
155
-2%
|
155
+0%
|
150
-3%
|
151
+0%
|
151
0%
|
151
+0%
|
154
+1%
|
157
+2%
|
159
+2%
|
169
+7%
|
182
+7%
|
194
+6%
|
213
+10%
|
219
+3%
|
223
+2%
|
222
-1%
|
232
+4%
|
233
+1%
|
233
0%
|
235
+1%
|
219
-7%
|
216
-1%
|
224
+3%
|
243
+9%
|
284
+17%
|
299
+5%
|
289
-3%
|
278
-4%
|
238
-14%
|
225
-6%
|
230
+2%
|
223
-3%
|
224
+0%
|
234
+5%
|
249
+6%
|
266
+7%
|
283
+6%
|
301
+6%
|
315
+4%
|
324
+3%
|
337
+4%
|
343
+2%
|
343
+0%
|
349
+2%
|
362
+4%
|
11 963
+3 205%
|
14 902
+25%
|
17 834
+20%
|
11 500
-36%
|
12 127
+5%
|
12 264
+1%
|
12 883
+5%
|
14 055
+9%
|
15 291
+9%
|
15 946
+4%
|
16 350
+3%
|
16 969
+4%
|
18 149
+7%
|
19 938
+10%
|
20 908
+5%
|
21 548
+3%
|
21 243
-1%
|
20 470
-4%
|
19 931
-3%
|
18 953
-5%
|
17 847
-6%
|
17 096
-4%
|
16 448
-4%
|
16 046
-2%
|
16 033
0%
|
15 886
-1%
|
15 884
0%
|
16 078
+1%
|
16 308
+1%
|
17 101
+5%
|
18 678
+9%
|
20 718
+11%
|
23 383
+13%
|
25 311
+8%
|
27 162
+7%
|
28 224
+4%
|
28 111
0%
|
27 768
-1%
|
25 869
-7%
|
24 653
-5%
|
23 498
-5%
|
22 847
-3%
|
23 180
+1%
|
23 060
-1%
|
23 351
+1%
|
24 200
+4%
|
25 126
+4%
|
25 725
+2%
|
26 112
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
(123)
|
0
|
0
|
0
|
(115)
|
0
|
0
|
0
|
(126)
|
0
|
0
|
0
|
(147)
|
0
|
0
|
0
|
(164)
|
0
|
0
|
0
|
(161)
|
0
|
0
|
0
|
(220)
|
0
|
0
|
0
|
(186)
|
0
|
0
|
0
|
(180)
|
0
|
0
|
0
|
(210)
|
0
|
0
|
0
|
(255)
|
0
|
0
|
0
|
(268)
|
0
|
0
|
0
|
(9 253)
|
0
|
0
|
0
|
(11 951)
|
0
|
0
|
0
|
(14 687)
|
0
|
0
|
0
|
(18 625)
|
0
|
0
|
0
|
(16 572)
|
0
|
0
|
0
|
(14 223)
|
0
|
0
|
0
|
(13 890)
|
0
|
0
|
0
|
(17 110)
|
0
|
0
|
0
|
(22 903)
|
0
|
0
|
0
|
(21 540)
|
0
|
0
|
0
|
(19 808)
|
0
|
0
|
0
|
(21 696)
|
0
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
32
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
36
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
33
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
66
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
67
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
58
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
64
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
52
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
44
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
73
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
81
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
94
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 247
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 105
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 283
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 923
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 381
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 822
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 188
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 608
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5 321
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 113
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 252
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 029
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(138)
|
(140)
|
(18)
|
(139)
|
(136)
|
(133)
|
(19)
|
(134)
|
(137)
|
(142)
|
(19)
|
(150)
|
(155)
|
(161)
|
(19)
|
(148)
|
(156)
|
(155)
|
(21)
|
(185)
|
(184)
|
(185)
|
(22)
|
(182)
|
(189)
|
(207)
|
(26)
|
(249)
|
(209)
|
(198)
|
14
|
(175)
|
(212)
|
(126)
|
58
|
(127)
|
(129)
|
(223)
|
(22)
|
348
|
162
|
(47)
|
(19)
|
(270)
|
(271)
|
(271)
|
(5)
|
(10 190)
|
(12 672)
|
(15 298)
|
(727)
|
(10 698)
|
(10 955)
|
(11 541)
|
(736)
|
(13 288)
|
(13 985)
|
(14 354)
|
(288)
|
(16 571)
|
(18 188)
|
(19 254)
|
(1 114)
|
(19 567)
|
(18 998)
|
(18 437)
|
(1 075)
|
(16 568)
|
(15 825)
|
(15 382)
|
(724)
|
(14 982)
|
(14 957)
|
(14 492)
|
(694)
|
(14 596)
|
(14 814)
|
(15 941)
|
(588)
|
(19 807)
|
(21 550)
|
(23 519)
|
(1 677)
|
(24 825)
|
(24 775)
|
(23 549)
|
(1 208)
|
(21 757)
|
(21 255)
|
(21 331)
|
(1 408)
|
(21 447)
|
(22 289)
|
(23 036)
|
(1 805)
|
(23 737)
|
|
| Selling, General & Administrative |
0
|
0
|
(22)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(695)
|
0
|
0
|
0
|
(789)
|
0
|
0
|
0
|
(884)
|
0
|
0
|
0
|
(912)
|
0
|
0
|
0
|
(809)
|
0
|
0
|
0
|
(784)
|
0
|
0
|
0
|
(783)
|
0
|
0
|
0
|
(1 107)
|
0
|
0
|
0
|
(1 407)
|
0
|
0
|
0
|
(1 434)
|
0
|
0
|
0
|
(1 362)
|
0
|
0
|
0
|
(1 536)
|
0
|
|
| Other Operating Expenses |
(138)
|
(141)
|
4
|
(139)
|
(136)
|
(133)
|
2
|
(134)
|
(137)
|
(142)
|
3
|
(150)
|
(155)
|
(161)
|
4
|
(148)
|
(156)
|
(155)
|
12
|
(185)
|
(184)
|
(185)
|
6
|
(182)
|
(189)
|
(207)
|
4
|
(249)
|
(209)
|
(198)
|
51
|
(175)
|
(212)
|
(127)
|
89
|
(127)
|
(129)
|
(223)
|
7
|
348
|
162
|
(47)
|
18
|
(270)
|
(271)
|
(271)
|
41
|
(10 190)
|
(12 672)
|
(15 298)
|
(33)
|
(10 698)
|
(10 955)
|
(11 541)
|
53
|
(13 288)
|
(13 985)
|
(14 354)
|
596
|
(16 571)
|
(18 188)
|
(19 254)
|
(202)
|
(19 567)
|
(18 998)
|
(18 437)
|
(266)
|
(16 568)
|
(15 825)
|
(15 382)
|
59
|
(14 982)
|
(14 957)
|
(14 492)
|
89
|
(14 596)
|
(14 814)
|
(15 941)
|
519
|
(19 808)
|
(21 551)
|
(23 519)
|
(270)
|
(24 825)
|
(24 775)
|
(23 549)
|
226
|
(21 757)
|
(21 254)
|
(21 331)
|
(45)
|
(21 447)
|
(22 289)
|
(23 036)
|
(271)
|
(23 737)
|
|
| Operating Income |
26
N/A
|
18
-29%
|
14
-23%
|
16
+14%
|
15
-9%
|
18
+21%
|
17
-4%
|
17
+2%
|
16
-6%
|
15
-7%
|
13
-14%
|
19
+46%
|
27
+42%
|
33
+21%
|
47
+44%
|
71
+51%
|
68
-4%
|
67
-1%
|
47
-30%
|
49
+3%
|
49
+1%
|
50
+1%
|
36
-27%
|
34
-4%
|
35
+1%
|
36
+5%
|
38
+4%
|
50
+32%
|
79
+59%
|
80
+1%
|
66
-18%
|
50
-24%
|
18
-64%
|
97
+437%
|
103
+7%
|
107
+4%
|
120
+12%
|
43
-64%
|
51
+18%
|
649
+1 173%
|
477
-27%
|
277
-42%
|
62
-78%
|
73
+17%
|
72
-1%
|
78
+8%
|
89
+14%
|
1 773
+1 892%
|
2 230
+26%
|
2 536
+14%
|
1 520
-40%
|
1 429
-6%
|
1 309
-8%
|
1 342
+3%
|
1 368
+2%
|
2 003
+46%
|
1 961
-2%
|
1 997
+2%
|
1 995
0%
|
1 578
-21%
|
1 750
+11%
|
1 654
-6%
|
1 809
+9%
|
1 676
-7%
|
1 473
-12%
|
1 493
+1%
|
1 306
-13%
|
1 279
-2%
|
1 271
-1%
|
1 066
-16%
|
1 098
+3%
|
1 051
-4%
|
930
-12%
|
1 392
+50%
|
1 494
+7%
|
1 712
+15%
|
2 287
+34%
|
2 737
+20%
|
3 020
+10%
|
3 576
+18%
|
3 761
+5%
|
3 643
-3%
|
3 643
+0%
|
3 287
-10%
|
2 992
-9%
|
2 319
-22%
|
1 905
-18%
|
1 741
-9%
|
1 593
-9%
|
1 849
+16%
|
1 844
0%
|
1 905
+3%
|
1 911
+0%
|
2 090
+9%
|
2 224
+6%
|
2 375
+7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
90
|
116
|
146
|
180
|
202
|
226
|
249
|
249
|
267
|
267
|
267
|
285
|
264
|
267
|
264
|
257
|
243
|
235
|
275
|
197
|
221
|
239
|
324
|
386
|
438
|
483
|
485
|
31
|
83
|
171
|
285
|
366
|
414
|
439
|
470
|
499
|
573
|
661
|
733
|
158
|
258
|
366
|
563
|
525
|
523
|
501
|
424
|
(222)
|
(344)
|
(457)
|
(102)
|
(104)
|
(113)
|
(111)
|
(127)
|
(141)
|
(151)
|
(165)
|
(172)
|
(180)
|
(183)
|
(196)
|
(187)
|
(178)
|
(180)
|
(182)
|
(190)
|
(189)
|
(195)
|
(175)
|
(168)
|
(191)
|
(176)
|
(191)
|
(229)
|
(216)
|
(212)
|
(215)
|
66
|
53
|
21
|
(30)
|
(198)
|
(235)
|
(444)
|
(460)
|
(626)
|
(639)
|
(557)
|
(558)
|
(595)
|
(602)
|
(591)
|
(600)
|
(613)
|
(613)
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
(0)
|
(47)
|
(30)
|
(32)
|
0
|
6
|
(10)
|
(11)
|
0
|
(66)
|
(71)
|
(60)
|
(10)
|
(2)
|
(1)
|
(10)
|
(2)
|
(5)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
349
|
239
|
125
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
116
N/A
|
134
+16%
|
160
+19%
|
196
+23%
|
217
+10%
|
244
+12%
|
266
+9%
|
266
+0%
|
283
+6%
|
282
0%
|
281
0%
|
304
+8%
|
291
-4%
|
299
+3%
|
311
+4%
|
327
+5%
|
311
-5%
|
302
-3%
|
349
+16%
|
245
-30%
|
270
+10%
|
289
+7%
|
360
+24%
|
421
+17%
|
472
+12%
|
519
+10%
|
523
+1%
|
430
-18%
|
401
-7%
|
376
-6%
|
351
-7%
|
416
+19%
|
432
+4%
|
535
+24%
|
573
+7%
|
606
+6%
|
692
+14%
|
704
+2%
|
785
+12%
|
807
+3%
|
735
-9%
|
643
-13%
|
626
-3%
|
598
-4%
|
595
-1%
|
579
-3%
|
513
-11%
|
1 550
+202%
|
1 886
+22%
|
2 079
+10%
|
1 417
-32%
|
1 326
-6%
|
1 196
-10%
|
1 231
+3%
|
1 242
+1%
|
1 862
+50%
|
1 810
-3%
|
1 832
+1%
|
1 823
-1%
|
1 398
-23%
|
1 567
+12%
|
1 457
-7%
|
1 622
+11%
|
1 498
-8%
|
1 293
-14%
|
1 311
+1%
|
1 116
-15%
|
1 089
-2%
|
1 076
-1%
|
890
-17%
|
929
+4%
|
860
-7%
|
753
-12%
|
1 201
+59%
|
1 265
+5%
|
1 496
+18%
|
2 075
+39%
|
2 524
+22%
|
3 086
+22%
|
3 582
+16%
|
3 753
+5%
|
3 581
-5%
|
3 445
-4%
|
3 057
-11%
|
2 538
-17%
|
1 849
-27%
|
1 279
-31%
|
1 035
-19%
|
965
-7%
|
1 231
+28%
|
1 239
+1%
|
1 300
+5%
|
1 319
+1%
|
1 480
+12%
|
1 609
+9%
|
1 757
+9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(26)
|
(28)
|
(27)
|
(38)
|
(49)
|
(60)
|
(71)
|
(75)
|
(77)
|
(74)
|
(72)
|
(74)
|
(74)
|
(76)
|
(79)
|
(58)
|
(39)
|
(24)
|
(75)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(9)
|
(11)
|
(12)
|
(9)
|
(9)
|
(5)
|
(5)
|
(7)
|
(3)
|
(5)
|
(7)
|
(8)
|
2
|
1
|
0
|
0
|
(14)
|
(15)
|
(14)
|
(4)
|
(21)
|
(332)
|
(423)
|
(495)
|
(311)
|
(299)
|
(279)
|
(276)
|
(271)
|
(288)
|
(276)
|
(274)
|
(46)
|
(62)
|
(102)
|
(136)
|
(423)
|
(429)
|
(425)
|
(411)
|
(366)
|
(328)
|
(282)
|
(225)
|
(202)
|
(206)
|
(239)
|
(304)
|
(350)
|
(366)
|
(420)
|
(466)
|
(546)
|
(750)
|
(804)
|
(829)
|
(861)
|
(690)
|
(580)
|
(390)
|
(193)
|
(188)
|
(197)
|
(326)
|
(481)
|
(527)
|
(542)
|
(589)
|
(563)
|
(571)
|
|
| Income from Continuing Operations |
89
|
106
|
133
|
158
|
168
|
184
|
195
|
191
|
207
|
208
|
209
|
230
|
218
|
223
|
232
|
270
|
272
|
277
|
274
|
242
|
266
|
286
|
355
|
416
|
466
|
513
|
514
|
419
|
390
|
367
|
342
|
411
|
427
|
528
|
569
|
601
|
685
|
696
|
787
|
808
|
735
|
643
|
612
|
584
|
581
|
575
|
493
|
1 218
|
1 464
|
1 584
|
1 107
|
1 027
|
917
|
955
|
970
|
1 574
|
1 533
|
1 558
|
1 777
|
1 336
|
1 466
|
1 322
|
1 199
|
1 069
|
867
|
901
|
750
|
761
|
794
|
666
|
727
|
654
|
514
|
897
|
914
|
1 129
|
1 655
|
2 058
|
2 540
|
2 832
|
2 949
|
2 752
|
2 584
|
2 367
|
1 959
|
1 459
|
1 086
|
848
|
768
|
905
|
758
|
774
|
777
|
891
|
1 046
|
1 186
|
|
| Income to Minority Interest |
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(3)
|
(5)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(10)
|
(10)
|
(6)
|
(4)
|
(2)
|
(1)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(8)
|
(9)
|
(8)
|
(8)
|
(6)
|
(7)
|
(8)
|
(11)
|
(9)
|
(716)
|
(908)
|
(1 028)
|
(585)
|
(545)
|
(477)
|
(495)
|
(486)
|
(819)
|
(805)
|
(813)
|
(952)
|
(701)
|
(761)
|
(686)
|
(612)
|
(554)
|
(460)
|
(468)
|
(384)
|
(385)
|
(394)
|
(322)
|
(364)
|
(324)
|
(248)
|
(469)
|
(497)
|
(624)
|
(905)
|
(1 134)
|
(1 393)
|
(1 546)
|
(1 607)
|
(1 493)
|
(1 410)
|
(1 288)
|
(1 076)
|
(798)
|
(595)
|
(480)
|
(436)
|
(525)
|
(459)
|
(459)
|
(459)
|
(521)
|
(578)
|
(664)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
86
N/A
|
104
+20%
|
130
+26%
|
156
+20%
|
166
+6%
|
181
+9%
|
192
+6%
|
188
-2%
|
204
+8%
|
206
+1%
|
208
+1%
|
228
+10%
|
214
-6%
|
218
+2%
|
225
+3%
|
261
+16%
|
264
+1%
|
270
+2%
|
267
-1%
|
234
-12%
|
259
+10%
|
278
+7%
|
348
+25%
|
409
+18%
|
459
+12%
|
506
+10%
|
506
0%
|
409
-19%
|
380
-7%
|
361
-5%
|
337
-7%
|
409
+21%
|
426
+4%
|
526
+23%
|
567
+8%
|
600
+6%
|
682
+14%
|
692
+1%
|
779
+13%
|
799
+3%
|
727
-9%
|
635
-13%
|
606
-5%
|
577
-5%
|
573
-1%
|
565
-2%
|
484
-14%
|
502
+4%
|
556
+11%
|
556
N/A
|
522
-6%
|
482
-8%
|
439
-9%
|
460
+5%
|
485
+5%
|
755
+56%
|
729
-4%
|
746
+2%
|
825
+11%
|
635
-23%
|
704
+11%
|
636
-10%
|
587
-8%
|
515
-12%
|
408
-21%
|
434
+6%
|
366
-16%
|
377
+3%
|
400
+6%
|
344
-14%
|
363
+6%
|
330
-9%
|
267
-19%
|
429
+61%
|
417
-3%
|
505
+21%
|
750
+49%
|
924
+23%
|
1 147
+24%
|
1 286
+12%
|
1 342
+4%
|
1 260
-6%
|
1 174
-7%
|
1 079
-8%
|
883
-18%
|
661
-25%
|
491
-26%
|
367
-25%
|
332
-10%
|
380
+15%
|
299
-21%
|
315
+5%
|
318
+1%
|
370
+16%
|
468
+26%
|
523
+12%
|
|
| EPS (Diluted) |
0.21
N/A
|
0.25
+19%
|
0.3
+20%
|
0.37
+23%
|
0.39
+5%
|
0.42
+8%
|
0.44
+5%
|
0.43
-2%
|
0.47
+9%
|
0.48
+2%
|
0.48
N/A
|
0.54
+13%
|
0.5
-7%
|
0.5
N/A
|
0.52
+4%
|
0.6
+15%
|
0.61
+2%
|
0.63
+3%
|
0.61
-3%
|
0.54
-11%
|
0.6
+11%
|
0.64
+7%
|
0.8
+25%
|
0.95
+19%
|
1.06
+12%
|
1.17
+10%
|
1.17
N/A
|
0.94
-20%
|
0.88
-6%
|
0.84
-5%
|
0.79
-6%
|
0.96
+22%
|
1
+4%
|
1.23
+23%
|
1.34
+9%
|
1.42
+6%
|
1.62
+14%
|
1.65
+2%
|
1.86
+13%
|
1.9
+2%
|
1.73
-9%
|
1.52
-12%
|
1.45
-5%
|
1.39
-4%
|
1.38
-1%
|
1.36
-1%
|
1.17
-14%
|
1.21
+3%
|
1.35
+12%
|
1.35
N/A
|
1.27
-6%
|
1.18
-7%
|
1.08
-8%
|
1.13
+5%
|
1.19
+5%
|
1.85
+55%
|
1.78
-4%
|
1.83
+3%
|
2.03
+11%
|
1.57
-23%
|
1.74
+11%
|
1.57
-10%
|
1.45
-8%
|
1.27
-12%
|
1.01
-20%
|
1.08
+7%
|
0.91
-16%
|
0.94
+3%
|
1
+6%
|
0.86
-14%
|
0.92
+7%
|
0.83
-10%
|
0.67
-19%
|
1.08
+61%
|
1.05
-3%
|
1.27
+21%
|
1.89
+49%
|
2.33
+23%
|
2.9
+24%
|
3.26
+12%
|
3.4
+4%
|
3.19
-6%
|
2.98
-7%
|
2.74
-8%
|
2.25
-18%
|
1.69
-25%
|
1.25
-26%
|
0.94
-25%
|
0.84
-11%
|
0.97
+15%
|
0.76
-22%
|
0.8
+5%
|
0.81
+1%
|
0.95
+17%
|
1.2
+26%
|
1.34
+12%
|
|