Perak Corporation Bhd
KLSE:PRKCORP
Income Statement
Earnings Waterfall
Perak Corporation Bhd
Income Statement
Perak Corporation Bhd
| 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 |
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
14
|
1
|
4
|
0
|
6
|
4
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
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
|
2
|
3
|
2
|
2
|
0
|
1
|
7
|
9
|
13
|
16
|
37
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
39
|
2
|
4
|
8
|
45
|
16
|
17
|
14
|
12
|
12
|
0
|
8
|
8
|
6
|
8
|
8
|
6
|
0
|
0
|
0
|
|
| Revenue |
173
N/A
|
162
-7%
|
165
+2%
|
166
+1%
|
175
+6%
|
171
-3%
|
152
-11%
|
134
-12%
|
107
-20%
|
105
-2%
|
117
+11%
|
131
+12%
|
126
-4%
|
128
+1%
|
119
-7%
|
105
-12%
|
88
-16%
|
91
+4%
|
89
-2%
|
97
+9%
|
135
+39%
|
139
+3%
|
137
-1%
|
135
-2%
|
115
-15%
|
102
-11%
|
108
+6%
|
110
+2%
|
104
-6%
|
99
-4%
|
94
-5%
|
91
-4%
|
95
+5%
|
97
+2%
|
98
+1%
|
96
-2%
|
104
+8%
|
101
-2%
|
103
+1%
|
101
-2%
|
129
+28%
|
128
-1%
|
127
-1%
|
153
+21%
|
157
+3%
|
168
+6%
|
168
N/A
|
157
-6%
|
134
-15%
|
124
-7%
|
132
+6%
|
178
+35%
|
167
-6%
|
195
+17%
|
193
-1%
|
139
-28%
|
134
-3%
|
113
-16%
|
110
-3%
|
109
-1%
|
147
+34%
|
148
+1%
|
169
+14%
|
183
+8%
|
186
+2%
|
198
+7%
|
187
-6%
|
192
+2%
|
164
-14%
|
155
-5%
|
154
-1%
|
143
-7%
|
150
+5%
|
150
+0%
|
139
-8%
|
139
+0%
|
131
-6%
|
130
-1%
|
136
+5%
|
152
+12%
|
245
+61%
|
244
-1%
|
250
+3%
|
237
-5%
|
149
-37%
|
158
+6%
|
157
0%
|
159
+1%
|
161
+1%
|
158
-2%
|
158
+0%
|
155
-2%
|
154
-1%
|
153
-1%
|
157
+3%
|
164
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(97)
|
(13)
|
(20)
|
(41)
|
(85)
|
(83)
|
(92)
|
(77)
|
(59)
|
(57)
|
(66)
|
(80)
|
(74)
|
(74)
|
(67)
|
(55)
|
(46)
|
(45)
|
(38)
|
(40)
|
(68)
|
(70)
|
(70)
|
(71)
|
(51)
|
(43)
|
(48)
|
(48)
|
(44)
|
(42)
|
(38)
|
(35)
|
(40)
|
(39)
|
(38)
|
(35)
|
(40)
|
(41)
|
(40)
|
(39)
|
(48)
|
(45)
|
(45)
|
(60)
|
(58)
|
(62)
|
(60)
|
(53)
|
(47)
|
(43)
|
(49)
|
(63)
|
(62)
|
(71)
|
(67)
|
(47)
|
(43)
|
(36)
|
(33)
|
(33)
|
(59)
|
(60)
|
(66)
|
(70)
|
(66)
|
(67)
|
(64)
|
(65)
|
(70)
|
(69)
|
(68)
|
(64)
|
(67)
|
(67)
|
(63)
|
(63)
|
(56)
|
(55)
|
(59)
|
(67)
|
(99)
|
(99)
|
(100)
|
(93)
|
(65)
|
(75)
|
(83)
|
(92)
|
(70)
|
(69)
|
(68)
|
(66)
|
(70)
|
(70)
|
(73)
|
(77)
|
|
| Gross Profit |
77
N/A
|
15
-80%
|
54
+255%
|
70
+30%
|
90
+28%
|
88
-3%
|
61
-31%
|
57
-7%
|
48
-15%
|
48
0%
|
50
+5%
|
51
+2%
|
52
+2%
|
54
+3%
|
52
-5%
|
49
-4%
|
42
-16%
|
46
+12%
|
52
+11%
|
57
+11%
|
67
+17%
|
68
+2%
|
67
-2%
|
63
-5%
|
64
+1%
|
59
-7%
|
60
+2%
|
62
+2%
|
60
-3%
|
57
-4%
|
56
-2%
|
56
-1%
|
56
N/A
|
59
+6%
|
61
+3%
|
61
N/A
|
63
+5%
|
60
-5%
|
62
+4%
|
62
-1%
|
81
+31%
|
83
+2%
|
82
-1%
|
93
+14%
|
99
+7%
|
105
+6%
|
107
+2%
|
104
-3%
|
87
-16%
|
82
-7%
|
83
+2%
|
115
+39%
|
105
-9%
|
125
+18%
|
126
+1%
|
92
-28%
|
91
-1%
|
77
-15%
|
77
-1%
|
77
+0%
|
87
+14%
|
88
+1%
|
103
+17%
|
113
+10%
|
120
+6%
|
131
+10%
|
123
-6%
|
128
+4%
|
95
-26%
|
87
-8%
|
86
-1%
|
79
-8%
|
83
+5%
|
83
+1%
|
76
-9%
|
76
+1%
|
76
-1%
|
74
-2%
|
77
+4%
|
85
+10%
|
146
+71%
|
145
-1%
|
150
+4%
|
143
-4%
|
84
-42%
|
82
-2%
|
75
-9%
|
67
-10%
|
90
+35%
|
89
-1%
|
90
+1%
|
90
0%
|
84
-6%
|
83
-2%
|
84
+1%
|
88
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(54)
|
(119)
|
(112)
|
(96)
|
(59)
|
(60)
|
(32)
|
(35)
|
(30)
|
(24)
|
(25)
|
(26)
|
(27)
|
(28)
|
(27)
|
(27)
|
(22)
|
(22)
|
(22)
|
(20)
|
(20)
|
(18)
|
(18)
|
(18)
|
(23)
|
(26)
|
(27)
|
(29)
|
(25)
|
(21)
|
(19)
|
(15)
|
(17)
|
(17)
|
(17)
|
(17)
|
(19)
|
(13)
|
(11)
|
(10)
|
(23)
|
(14)
|
(15)
|
(15)
|
(25)
|
(21)
|
(23)
|
(25)
|
(30)
|
(34)
|
(35)
|
(46)
|
(37)
|
(35)
|
37
|
39
|
21
|
16
|
(77)
|
(88)
|
(84)
|
(93)
|
(99)
|
(112)
|
(407)
|
(408)
|
(401)
|
(388)
|
(76)
|
(92)
|
(97)
|
(87)
|
(77)
|
(91)
|
(73)
|
(74)
|
(89)
|
(108)
|
(117)
|
(114)
|
(63)
|
(80)
|
(82)
|
(87)
|
(10)
|
(26)
|
(15)
|
(8)
|
(50)
|
(49)
|
(52)
|
(56)
|
(54)
|
(53)
|
(56)
|
(53)
|
|
| Selling, General & Administrative |
(23)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(105)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
(251)
|
(217)
|
(239)
|
(262)
|
(68)
|
(51)
|
(41)
|
(34)
|
(61)
|
(59)
|
(61)
|
(63)
|
(59)
|
(60)
|
(63)
|
(61)
|
|
| Other Operating Expenses |
(31)
|
(119)
|
(112)
|
(96)
|
(9)
|
(60)
|
(32)
|
(35)
|
(7)
|
(24)
|
(25)
|
(26)
|
(8)
|
(28)
|
(27)
|
(27)
|
(5)
|
(22)
|
(22)
|
(20)
|
(7)
|
(18)
|
(18)
|
(19)
|
(13)
|
(26)
|
(27)
|
(29)
|
(14)
|
(21)
|
(19)
|
(15)
|
(8)
|
(17)
|
(17)
|
(17)
|
(3)
|
(13)
|
(12)
|
(10)
|
(2)
|
(14)
|
(15)
|
(15)
|
2
|
(21)
|
(23)
|
(25)
|
(3)
|
(34)
|
(35)
|
(46)
|
(2)
|
(35)
|
37
|
39
|
65
|
16
|
(77)
|
(88)
|
(24)
|
(93)
|
(99)
|
(112)
|
(302)
|
(408)
|
(401)
|
(388)
|
(2)
|
(92)
|
(97)
|
(87)
|
(24)
|
(91)
|
(73)
|
(74)
|
(2)
|
(108)
|
(117)
|
(114)
|
188
|
137
|
157
|
175
|
58
|
25
|
26
|
26
|
10
|
10
|
8
|
8
|
5
|
7
|
7
|
8
|
|
| Operating Income |
23
N/A
|
30
+32%
|
33
+11%
|
29
-12%
|
31
+6%
|
27
-12%
|
29
+5%
|
22
-24%
|
18
-18%
|
24
+34%
|
26
+6%
|
26
+1%
|
25
-4%
|
26
+4%
|
24
-5%
|
22
-9%
|
19
-14%
|
24
+27%
|
30
+23%
|
37
+23%
|
47
+27%
|
50
+7%
|
49
-3%
|
45
-8%
|
41
-9%
|
34
-18%
|
34
+1%
|
33
-3%
|
34
+4%
|
37
+7%
|
38
+2%
|
40
+8%
|
39
-4%
|
42
+7%
|
44
+5%
|
44
N/A
|
44
+1%
|
48
+7%
|
51
+7%
|
51
+0%
|
58
+14%
|
69
+19%
|
67
-4%
|
78
+17%
|
74
-5%
|
85
+14%
|
85
0%
|
80
-6%
|
57
-28%
|
48
-17%
|
49
+2%
|
70
+43%
|
68
-2%
|
90
+31%
|
163
+82%
|
130
-20%
|
112
-14%
|
93
-17%
|
(0)
N/A
|
(11)
-3 600%
|
4
N/A
|
(5)
N/A
|
4
N/A
|
1
-84%
|
(288)
N/A
|
(277)
+4%
|
(278)
0%
|
(261)
+6%
|
18
N/A
|
(5)
N/A
|
(11)
-127%
|
(7)
+33%
|
6
N/A
|
(8)
N/A
|
3
N/A
|
3
-16%
|
(13)
N/A
|
(34)
-153%
|
(39)
-16%
|
(29)
+27%
|
83
N/A
|
65
-22%
|
68
+5%
|
57
-17%
|
74
+30%
|
57
-23%
|
59
+4%
|
59
+1%
|
40
-33%
|
40
-1%
|
38
-5%
|
34
-9%
|
30
-13%
|
30
+1%
|
28
-5%
|
34
+22%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
(3)
|
(2)
|
(9)
|
(3)
|
(10)
|
(12)
|
(7)
|
(1)
|
(12)
|
(15)
|
(17)
|
(13)
|
(12)
|
(7)
|
(5)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
2
|
(4)
|
(4)
|
(4)
|
3
|
(4)
|
(4)
|
(4)
|
2
|
(4)
|
(4)
|
(4)
|
2
|
1
|
1
|
2
|
3
|
2
|
(2)
|
(4)
|
(2)
|
(4)
|
2
|
4
|
(2)
|
(3)
|
(7)
|
(11)
|
(33)
|
(29)
|
(23)
|
(23)
|
(16)
|
2
|
2
|
(1)
|
(34)
|
(17)
|
(20)
|
(19)
|
(39)
|
(17)
|
(15)
|
(17)
|
(45)
|
(16)
|
(17)
|
(14)
|
(12)
|
(12)
|
(11)
|
(10)
|
(8)
|
(8)
|
(8)
|
(8)
|
(6)
|
(5)
|
(5)
|
(6)
|
|
| Non-Reccuring Items |
9
|
0
|
0
|
0
|
0
|
4
|
0
|
7
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
1
|
4
|
4
|
5
|
3
|
|
| Total Other Income |
(0)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(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
|
0
|
0
|
23
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
28
N/A
|
27
-4%
|
31
+14%
|
21
-33%
|
23
+14%
|
21
-9%
|
17
-19%
|
22
+30%
|
10
-56%
|
13
+31%
|
11
-17%
|
9
-13%
|
12
+29%
|
14
+17%
|
18
+26%
|
18
N/A
|
16
-10%
|
20
+27%
|
26
+26%
|
33
+28%
|
43
+31%
|
47
+8%
|
45
-2%
|
42
-8%
|
38
-9%
|
31
-18%
|
31
N/A
|
30
-4%
|
31
+2%
|
33
+6%
|
33
+2%
|
36
+9%
|
35
-5%
|
38
+9%
|
40
+6%
|
40
N/A
|
46
+16%
|
43
-6%
|
47
+7%
|
47
+0%
|
64
+36%
|
65
+2%
|
62
-4%
|
74
+19%
|
76
+2%
|
81
+6%
|
81
+0%
|
76
-6%
|
60
-21%
|
49
-18%
|
50
+2%
|
72
+44%
|
71
-1%
|
91
+28%
|
161
+77%
|
126
-22%
|
109
-13%
|
89
-18%
|
1
-98%
|
(8)
N/A
|
2
N/A
|
(8)
N/A
|
(3)
+66%
|
(10)
-281%
|
(320)
-3 008%
|
(305)
+5%
|
(301)
+1%
|
(284)
+6%
|
(4)
+98%
|
(3)
+39%
|
(10)
-252%
|
(8)
+13%
|
(21)
-152%
|
(24)
-16%
|
(16)
+33%
|
(16)
+2%
|
(53)
-226%
|
(51)
+4%
|
(54)
-7%
|
(46)
+15%
|
49
N/A
|
49
-1%
|
51
+5%
|
42
-17%
|
42
-1%
|
45
+8%
|
48
+7%
|
49
+2%
|
32
-35%
|
30
-7%
|
28
-5%
|
26
-7%
|
28
+5%
|
28
+3%
|
28
-1%
|
32
+14%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(10)
|
(10)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(9)
|
(8)
|
(7)
|
(8)
|
(9)
|
(14)
|
(11)
|
(11)
|
(11)
|
(7)
|
(11)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(10)
|
(11)
|
(11)
|
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(17)
|
(16)
|
(18)
|
(19)
|
(20)
|
(20)
|
(19)
|
(15)
|
(14)
|
(13)
|
(19)
|
(19)
|
(23)
|
(24)
|
(17)
|
(17)
|
(14)
|
(13)
|
(13)
|
(18)
|
(18)
|
(20)
|
(21)
|
(20)
|
(22)
|
(22)
|
(25)
|
(23)
|
(22)
|
(21)
|
(17)
|
(16)
|
(16)
|
(15)
|
(16)
|
(11)
|
(10)
|
(11)
|
(12)
|
(30)
|
(29)
|
(29)
|
(27)
|
(12)
|
(13)
|
(14)
|
(14)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
|
| Income from Continuing Operations |
22
|
21
|
23
|
12
|
13
|
11
|
7
|
12
|
2
|
5
|
3
|
2
|
4
|
6
|
9
|
10
|
9
|
13
|
16
|
19
|
32
|
35
|
35
|
35
|
27
|
22
|
22
|
21
|
22
|
23
|
24
|
27
|
25
|
28
|
29
|
29
|
32
|
30
|
32
|
32
|
47
|
48
|
47
|
57
|
57
|
61
|
61
|
57
|
44
|
35
|
37
|
53
|
52
|
69
|
137
|
110
|
93
|
76
|
(12)
|
(20)
|
(16)
|
(26)
|
(22)
|
(31)
|
(341)
|
(327)
|
(323)
|
(308)
|
(28)
|
(25)
|
(31)
|
(26)
|
(37)
|
(41)
|
(32)
|
(32)
|
(63)
|
(61)
|
(64)
|
(58)
|
19
|
20
|
22
|
15
|
30
|
32
|
34
|
35
|
19
|
18
|
18
|
16
|
17
|
18
|
17
|
20
|
|
| Income to Minority Interest |
(4)
|
(5)
|
(5)
|
(3)
|
(6)
|
(4)
|
(5)
|
(7)
|
0
|
(0)
|
0
|
1
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
(9)
|
(10)
|
(13)
|
(13)
|
(12)
|
(12)
|
(13)
|
(12)
|
(11)
|
(11)
|
(9)
|
(10)
|
(11)
|
(12)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(14)
|
(12)
|
(12)
|
(18)
|
(17)
|
(20)
|
(20)
|
(19)
|
(20)
|
(20)
|
(20)
|
(18)
|
(17)
|
(15)
|
(14)
|
(13)
|
(12)
|
(16)
|
(15)
|
(15)
|
(16)
|
(8)
|
(7)
|
0
|
6
|
7
|
16
|
166
|
178
|
174
|
215
|
66
|
56
|
62
|
(0)
|
33
|
31
|
28
|
47
|
7
|
5
|
3
|
(0)
|
3
|
1
|
(4)
|
(8)
|
(16)
|
(17)
|
(18)
|
(18)
|
(17)
|
(15)
|
(15)
|
(13)
|
(14)
|
(15)
|
(14)
|
(17)
|
|
| Net Income (Common) |
18
N/A
|
16
-14%
|
19
+19%
|
9
-50%
|
8
-19%
|
7
-13%
|
3
-62%
|
6
+124%
|
2
-63%
|
5
+114%
|
3
-24%
|
3
-12%
|
2
-30%
|
3
+19%
|
4
+76%
|
5
+2%
|
4
-7%
|
6
+50%
|
7
+14%
|
9
+24%
|
20
+120%
|
22
+13%
|
23
+2%
|
23
0%
|
14
-40%
|
10
-24%
|
11
+8%
|
10
-8%
|
13
+24%
|
13
+4%
|
13
-3%
|
14
+9%
|
12
-14%
|
14
+16%
|
14
N/A
|
14
+2%
|
18
+27%
|
16
-13%
|
20
+30%
|
20
N/A
|
30
+47%
|
31
+5%
|
27
-13%
|
36
+33%
|
38
+6%
|
40
+6%
|
41
+2%
|
36
-11%
|
27
-27%
|
18
-33%
|
23
+27%
|
39
+72%
|
39
0%
|
56
+44%
|
121
+117%
|
94
-22%
|
77
-18%
|
60
-23%
|
(20)
N/A
|
(28)
-40%
|
(16)
+43%
|
(20)
-30%
|
(15)
+27%
|
(16)
-7%
|
(175)
-1 007%
|
(169)
+4%
|
(199)
-18%
|
(244)
-23%
|
(107)
+56%
|
(112)
-4%
|
(105)
+6%
|
(39)
+63%
|
(83)
-116%
|
(86)
-3%
|
(64)
+26%
|
(77)
-22%
|
(95)
-23%
|
(93)
+2%
|
(100)
-7%
|
(94)
+6%
|
(13)
+87%
|
(8)
+41%
|
(3)
+65%
|
(5)
-92%
|
13
N/A
|
15
+9%
|
16
+9%
|
17
+5%
|
3
-83%
|
3
+1%
|
3
-2%
|
3
+3%
|
3
-4%
|
3
N/A
|
3
+5%
|
3
+11%
|
|
| EPS (Diluted) |
0.21
N/A
|
0.17
-19%
|
0.21
+24%
|
0.11
-48%
|
0.09
-18%
|
0.08
-11%
|
0.03
-63%
|
0.06
+100%
|
0.02
-67%
|
0.04
+100%
|
0.03
-25%
|
0.02
-33%
|
0.02
N/A
|
0.02
N/A
|
0.04
+100%
|
0.05
+25%
|
0.04
-20%
|
0.07
+75%
|
0.08
+14%
|
0.09
+12%
|
0.2
+122%
|
0.23
+15%
|
0.23
N/A
|
0.23
N/A
|
0.13
-43%
|
0.1
-23%
|
0.11
+10%
|
0.1
-9%
|
0.12
+20%
|
0.14
+17%
|
0.14
N/A
|
0.13
-7%
|
0.11
-15%
|
0.13
+18%
|
0.15
+15%
|
0.15
N/A
|
0.18
+20%
|
0.15
-17%
|
0.2
+33%
|
0.2
N/A
|
0.3
+50%
|
0.32
+7%
|
0.28
-12%
|
0.37
+32%
|
0.38
+3%
|
0.41
+8%
|
0.42
+2%
|
0.37
-12%
|
0.26
-30%
|
0.18
-31%
|
0.22
+22%
|
0.38
+73%
|
0.39
+3%
|
0.55
+41%
|
1.21
+120%
|
0.94
-22%
|
0.77
-18%
|
0.6
-22%
|
-0.2
N/A
|
-0.28
-40%
|
-0.16
+43%
|
-0.21
-31%
|
-0.15
+29%
|
-0.16
-7%
|
-1.75
-994%
|
-1.68
+4%
|
-1.96
-17%
|
-2.44
-24%
|
-1.07
+56%
|
-1.12
-5%
|
-1.04
+7%
|
-0.38
+63%
|
-0.83
-118%
|
-0.85
-2%
|
-0.63
+26%
|
-0.77
-22%
|
-0.95
-23%
|
-0.93
+2%
|
-0.99
-6%
|
-0.94
+5%
|
-0.12
+87%
|
-0.07
+42%
|
-0.02
+71%
|
-0.05
-150%
|
0.13
N/A
|
0.14
+8%
|
0.15
+7%
|
0.16
+7%
|
0.03
-81%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
|