Uchi Technologies Bhd
KLSE:UCHITEC
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
U
|
Uchi Technologies Bhd
KLSE:UCHITEC
|
MY |
|
N
|
Nestmedic SA
WSE:NST
|
PL |
|
Samuel Heath and Sons PLC
LSE:HSM
|
UK |
|
S
|
Sakar Healthcare Ltd
NSE:SAKAR
|
IN |
Income Statement
Earnings Waterfall
Uchi Technologies Bhd
Income Statement
Uchi Technologies 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
99
N/A
|
104
+5%
|
109
+5%
|
115
+5%
|
119
+4%
|
124
+4%
|
122
-1%
|
121
-1%
|
117
-3%
|
114
-3%
|
113
-1%
|
115
+2%
|
122
+5%
|
126
+4%
|
130
+3%
|
132
+2%
|
135
+2%
|
140
+4%
|
147
+5%
|
153
+4%
|
157
+2%
|
158
+1%
|
156
-1%
|
157
+1%
|
155
-1%
|
148
-4%
|
136
-8%
|
123
-9%
|
104
-15%
|
93
-11%
|
89
-5%
|
83
-6%
|
89
+7%
|
92
+3%
|
100
+9%
|
101
+1%
|
102
+1%
|
105
+3%
|
100
-4%
|
103
+3%
|
100
-3%
|
91
-10%
|
91
+0%
|
92
+2%
|
95
+2%
|
102
+8%
|
99
-3%
|
94
-5%
|
93
-1%
|
91
-2%
|
92
+2%
|
95
+3%
|
98
+3%
|
102
+4%
|
107
+5%
|
113
+6%
|
118
+4%
|
118
0%
|
120
+2%
|
121
+1%
|
123
+2%
|
127
+4%
|
134
+5%
|
137
+2%
|
135
-1%
|
137
+1%
|
136
-1%
|
140
+3%
|
144
+3%
|
150
+4%
|
156
+4%
|
157
+0%
|
157
+0%
|
144
-9%
|
141
-2%
|
155
+10%
|
159
+3%
|
176
+10%
|
180
+2%
|
169
-6%
|
177
+5%
|
192
+9%
|
202
+5%
|
214
+6%
|
224
+4%
|
224
+0%
|
233
+4%
|
243
+4%
|
247
+2%
|
249
+1%
|
241
-3%
|
222
-8%
|
205
-8%
|
191
-7%
|
185
-3%
|
184
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
61
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
67
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
68
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
78
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
89
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
80
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
59
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
47
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
53
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
53
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
49
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
50
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
49
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
81
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
84
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
93
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
96
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
106
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
109
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
119
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
154
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
182
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
169
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(55)
|
(57)
|
(57)
|
(5)
|
(62)
|
(64)
|
(61)
|
(6)
|
(56)
|
(54)
|
(53)
|
(9)
|
(53)
|
(55)
|
(56)
|
(9)
|
(64)
|
(66)
|
(69)
|
(9)
|
(69)
|
(71)
|
(74)
|
(7)
|
(78)
|
(76)
|
(69)
|
(3)
|
(60)
|
(61)
|
(60)
|
(22)
|
(53)
|
(48)
|
(55)
|
(3)
|
(54)
|
(57)
|
(49)
|
(9)
|
(53)
|
(50)
|
(50)
|
(9)
|
(50)
|
(53)
|
(53)
|
(12)
|
(53)
|
(52)
|
(53)
|
(11)
|
(54)
|
(55)
|
(55)
|
(29)
|
(60)
|
(59)
|
(60)
|
(32)
|
(65)
|
(67)
|
(69)
|
(30)
|
(73)
|
(74)
|
(73)
|
(31)
|
(77)
|
(80)
|
(83)
|
(30)
|
(81)
|
(74)
|
(73)
|
(27)
|
(75)
|
(80)
|
(82)
|
(29)
|
(82)
|
(87)
|
(89)
|
(29)
|
(93)
|
(91)
|
(91)
|
(30)
|
(91)
|
(90)
|
(88)
|
(30)
|
(78)
|
(75)
|
(73)
|
(72)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
0
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(53)
|
(55)
|
(56)
|
(3)
|
(62)
|
(64)
|
(61)
|
(5)
|
(56)
|
(54)
|
(53)
|
(7)
|
(53)
|
(55)
|
(56)
|
(3)
|
(64)
|
(66)
|
(69)
|
(3)
|
(69)
|
(71)
|
(74)
|
(1)
|
(78)
|
(76)
|
(69)
|
3
|
(60)
|
(61)
|
(60)
|
(17)
|
(53)
|
(48)
|
(55)
|
(0)
|
(54)
|
(57)
|
(49)
|
(6)
|
(53)
|
(50)
|
(50)
|
(5)
|
(50)
|
(53)
|
(53)
|
(6)
|
(53)
|
(52)
|
(53)
|
(5)
|
(54)
|
(55)
|
(55)
|
(6)
|
(60)
|
(59)
|
(60)
|
(9)
|
(65)
|
(66)
|
(69)
|
(6)
|
(73)
|
(74)
|
(73)
|
(8)
|
(77)
|
(80)
|
(83)
|
(8)
|
(81)
|
(74)
|
(73)
|
(5)
|
(75)
|
(80)
|
(82)
|
(7)
|
(82)
|
(87)
|
(89)
|
(8)
|
(93)
|
(91)
|
(91)
|
(8)
|
(91)
|
(90)
|
(88)
|
(6)
|
(78)
|
(75)
|
(73)
|
(72)
|
|
| Operating Income |
45
N/A
|
47
+6%
|
52
+9%
|
56
+7%
|
57
+2%
|
60
+6%
|
61
+1%
|
61
+0%
|
60
-1%
|
60
-1%
|
60
+0%
|
59
-2%
|
69
+16%
|
71
+4%
|
74
+3%
|
70
-5%
|
70
+1%
|
74
+5%
|
78
+5%
|
80
+3%
|
87
+9%
|
87
-1%
|
82
-5%
|
73
-11%
|
77
+4%
|
72
-6%
|
67
-8%
|
56
-16%
|
45
-20%
|
32
-27%
|
29
-12%
|
25
-14%
|
36
+45%
|
44
+24%
|
45
+2%
|
50
+11%
|
47
-5%
|
47
-1%
|
51
+8%
|
44
-13%
|
48
+9%
|
41
-14%
|
41
+1%
|
40
-3%
|
45
+12%
|
49
+8%
|
46
-5%
|
39
-17%
|
40
+4%
|
38
-4%
|
40
+3%
|
39
-3%
|
44
+15%
|
47
+6%
|
51
+9%
|
51
+0%
|
58
+13%
|
58
+1%
|
59
+2%
|
52
-12%
|
58
+11%
|
61
+5%
|
64
+6%
|
63
-2%
|
62
-1%
|
63
+1%
|
63
+0%
|
65
+3%
|
67
+3%
|
69
+4%
|
73
+6%
|
76
+4%
|
76
0%
|
70
-8%
|
68
-3%
|
81
+20%
|
84
+3%
|
95
+13%
|
98
+3%
|
90
-8%
|
95
+6%
|
105
+11%
|
114
+8%
|
126
+10%
|
131
+4%
|
133
+2%
|
142
+6%
|
152
+7%
|
156
+3%
|
158
+2%
|
154
-3%
|
140
-9%
|
127
-9%
|
115
-9%
|
112
-3%
|
112
+0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
(1)
|
(0)
|
6
|
3
|
8
|
7
|
(2)
|
6
|
2
|
1
|
2
|
6
|
4
|
4
|
2
|
3
|
(1)
|
1
|
1
|
3
|
(5)
|
(7)
|
(14)
|
(2)
|
(6)
|
(6)
|
3
|
5
|
(3)
|
0
|
1
|
8
|
9
|
8
|
7
|
5
|
5
|
4
|
3
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
2
|
4
|
4
|
5
|
5
|
5
|
5
|
2
|
2
|
3
|
4
|
6
|
4
|
|
| Non-Reccuring Items |
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
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
11
|
11
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
5
|
5
|
5
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
1
|
1
|
0
|
(2)
|
(3)
|
(1)
|
0
|
1
|
0
|
0
|
0
|
2
|
3
|
7
|
0
|
1
|
1
|
(2)
|
0
|
3
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
(11)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
|
| Pre-Tax Income |
45
N/A
|
47
+6%
|
52
+9%
|
55
+7%
|
57
+3%
|
60
+6%
|
61
+1%
|
61
+0%
|
60
-1%
|
60
-1%
|
60
+0%
|
65
+7%
|
69
+6%
|
71
+4%
|
74
+3%
|
75
+2%
|
76
+1%
|
79
+5%
|
83
+5%
|
86
+3%
|
87
+2%
|
87
-1%
|
82
-5%
|
79
-4%
|
77
-3%
|
72
-6%
|
67
-8%
|
61
-9%
|
45
-26%
|
32
-27%
|
29
-12%
|
28
-3%
|
35
+25%
|
44
+27%
|
51
+16%
|
53
+4%
|
55
+4%
|
54
-1%
|
49
-10%
|
50
+1%
|
49
-2%
|
43
-11%
|
44
+2%
|
46
+5%
|
47
+1%
|
50
+7%
|
48
-5%
|
42
-12%
|
40
-3%
|
39
-2%
|
41
+4%
|
41
+1%
|
41
+0%
|
43
+4%
|
44
+2%
|
50
+15%
|
54
+6%
|
53
0%
|
60
+13%
|
57
-5%
|
58
+2%
|
62
+8%
|
65
+5%
|
72
+10%
|
72
0%
|
72
-1%
|
71
-1%
|
73
+2%
|
74
+3%
|
76
+2%
|
79
+4%
|
79
-1%
|
79
+0%
|
73
-8%
|
73
0%
|
85
+16%
|
88
+5%
|
100
+13%
|
101
+1%
|
92
-9%
|
99
+7%
|
109
+11%
|
118
+8%
|
128
+8%
|
147
+15%
|
150
+2%
|
159
+6%
|
169
+6%
|
163
-4%
|
165
+1%
|
157
-5%
|
143
-9%
|
131
-8%
|
120
-8%
|
119
-1%
|
119
0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(4)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(8)
|
(10)
|
(3)
|
0
|
3
|
5
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(11)
|
(19)
|
(27)
|
(34)
|
(33)
|
(32)
|
(29)
|
(29)
|
(28)
|
(27)
|
(28)
|
(27)
|
|
| Income from Continuing Operations |
41
|
43
|
47
|
50
|
51
|
56
|
57
|
59
|
59
|
58
|
58
|
63
|
66
|
69
|
72
|
74
|
75
|
78
|
82
|
84
|
86
|
86
|
82
|
78
|
76
|
70
|
64
|
59
|
43
|
31
|
28
|
27
|
34
|
43
|
50
|
53
|
55
|
54
|
49
|
49
|
48
|
43
|
43
|
45
|
42
|
43
|
38
|
39
|
41
|
43
|
46
|
40
|
40
|
42
|
43
|
49
|
52
|
52
|
59
|
56
|
56
|
61
|
64
|
71
|
70
|
69
|
67
|
69
|
71
|
73
|
77
|
76
|
76
|
71
|
71
|
84
|
88
|
100
|
100
|
91
|
98
|
108
|
116
|
125
|
136
|
131
|
132
|
135
|
129
|
133
|
128
|
114
|
103
|
93
|
90
|
92
|
|
| Net Income (Common) |
41
N/A
|
43
+6%
|
47
+8%
|
50
+5%
|
51
+3%
|
56
+9%
|
57
+3%
|
59
+2%
|
59
+1%
|
58
-1%
|
58
+0%
|
63
+8%
|
66
+6%
|
69
+3%
|
72
+4%
|
74
+2%
|
75
+2%
|
78
+4%
|
82
+5%
|
84
+2%
|
86
+2%
|
86
+1%
|
82
-5%
|
78
-5%
|
76
-3%
|
70
-7%
|
64
-9%
|
59
-9%
|
43
-27%
|
31
-27%
|
28
-11%
|
27
-2%
|
34
+26%
|
43
+27%
|
50
+16%
|
53
+5%
|
55
+4%
|
54
-1%
|
49
-10%
|
49
+0%
|
48
-2%
|
43
-11%
|
43
+1%
|
45
+3%
|
42
-5%
|
43
+1%
|
38
-11%
|
39
+3%
|
41
+4%
|
43
+5%
|
46
+8%
|
40
-13%
|
40
+0%
|
42
+5%
|
43
+2%
|
49
+15%
|
52
+6%
|
52
-1%
|
59
+13%
|
56
-6%
|
56
+1%
|
61
+8%
|
64
+5%
|
71
+10%
|
70
-1%
|
69
-2%
|
67
-2%
|
69
+2%
|
71
+3%
|
73
+3%
|
77
+5%
|
76
-1%
|
76
+0%
|
71
-7%
|
71
+1%
|
84
+18%
|
88
+5%
|
100
+13%
|
100
+1%
|
91
-9%
|
98
+7%
|
108
+10%
|
116
+7%
|
125
+8%
|
136
+9%
|
131
-3%
|
132
+1%
|
135
+2%
|
129
-4%
|
133
+3%
|
128
-4%
|
114
-11%
|
103
-9%
|
93
-9%
|
90
-3%
|
92
+2%
|
|
| EPS (Diluted) |
0.1
N/A
|
0.11
+10%
|
0.12
+9%
|
0.13
+8%
|
0.14
+8%
|
0.15
+7%
|
0.15
N/A
|
0.15
N/A
|
0.14
-7%
|
0.14
N/A
|
0.14
N/A
|
0.16
+14%
|
0.16
N/A
|
0.16
N/A
|
0.17
+6%
|
0.18
+6%
|
0.19
+6%
|
0.2
+5%
|
0.21
+5%
|
0.2
-5%
|
0.21
+5%
|
0.21
N/A
|
0.2
-5%
|
0.19
-5%
|
0.19
N/A
|
0.18
-5%
|
0.16
-11%
|
0.14
-12%
|
0.11
-21%
|
0.08
-27%
|
0.07
-12%
|
0.07
N/A
|
0.08
+14%
|
0.1
+25%
|
0.12
+20%
|
0.13
+8%
|
0.13
N/A
|
0.13
N/A
|
0.12
-8%
|
0.12
N/A
|
0.12
N/A
|
0.11
-8%
|
0.11
N/A
|
0.11
N/A
|
0.1
-9%
|
0.1
N/A
|
0.09
-10%
|
0.1
+11%
|
0.1
N/A
|
0.11
+10%
|
0.12
+9%
|
0.1
-17%
|
0.1
N/A
|
0.1
N/A
|
0.1
N/A
|
0.12
+20%
|
0.13
+8%
|
0.13
N/A
|
0.14
+8%
|
0.13
-7%
|
0.13
N/A
|
0.14
+8%
|
0.15
+7%
|
0.16
+7%
|
0.16
N/A
|
0.15
-6%
|
0.14
-7%
|
0.15
+7%
|
0.16
+7%
|
0.17
+6%
|
0.18
+6%
|
0.17
-6%
|
0.17
N/A
|
0.16
-6%
|
0.16
N/A
|
0.19
+19%
|
0.19
N/A
|
0.21
+11%
|
0.21
N/A
|
0.2
-5%
|
0.21
+5%
|
0.23
+10%
|
0.25
+9%
|
0.27
+8%
|
0.29
+7%
|
0.28
-3%
|
0.28
N/A
|
0.29
+4%
|
0.28
-3%
|
0.29
+4%
|
0.28
-3%
|
0.24
-14%
|
0.22
-8%
|
0.2
-9%
|
0.2
N/A
|
0.2
N/A
|
|