WCE Holdings Bhd
KLSE:WCEHB
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
W
|
WCE Holdings Bhd
KLSE:WCEHB
|
MY |
|
Dropbox Inc
NASDAQ:DBX
|
US |
Income Statement
Earnings Waterfall
WCE Holdings Bhd
Income Statement
WCE Holdings Bhd
| Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-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
|
16
|
0
|
0
|
0
|
13
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
14
|
2
|
6
|
10
|
11
|
14
|
14
|
15
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
125
|
0
|
0
|
0
|
130
|
0
|
0
|
0
|
140
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
601
N/A
|
609
+1%
|
635
+4%
|
638
+0%
|
681
+7%
|
674
-1%
|
685
+2%
|
651
-5%
|
55
-92%
|
95
+74%
|
134
+41%
|
217
+62%
|
213
-2%
|
186
-13%
|
167
-10%
|
103
-38%
|
68
-34%
|
65
-5%
|
52
-20%
|
42
-19%
|
39
-8%
|
34
-12%
|
33
-3%
|
30
-11%
|
59
+98%
|
68
+17%
|
76
+11%
|
77
+1%
|
44
-43%
|
39
-11%
|
37
-6%
|
40
+9%
|
50
+26%
|
49
-2%
|
46
-7%
|
39
-14%
|
28
-29%
|
25
-9%
|
23
-9%
|
22
-4%
|
20
-11%
|
19
-7%
|
18
-2%
|
19
+2%
|
18
-3%
|
18
+1%
|
17
-6%
|
15
-12%
|
12
-16%
|
7
-47%
|
7
+11%
|
7
-3%
|
19
+161%
|
180
+872%
|
237
+32%
|
386
+62%
|
529
+37%
|
602
+14%
|
708
+18%
|
739
+4%
|
817
+11%
|
719
-12%
|
804
+12%
|
777
-3%
|
868
+12%
|
911
+5%
|
849
-7%
|
818
-4%
|
760
-7%
|
963
+27%
|
1 000
+4%
|
960
-4%
|
815
-15%
|
476
-42%
|
361
-24%
|
356
-1%
|
375
+5%
|
512
+37%
|
454
-11%
|
529
+16%
|
607
+15%
|
530
-13%
|
597
+13%
|
595
0%
|
507
-15%
|
518
+2%
|
627
+21%
|
655
+4%
|
615
-6%
|
584
-5%
|
504
-14%
|
411
-19%
|
629
+53%
|
947
+51%
|
950
+0%
|
1 024
+8%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
(131)
|
(484)
|
0
|
0
|
(21)
|
(526)
|
(48)
|
0
|
0
|
0
|
(186)
|
(9)
|
(25)
|
(44)
|
(64)
|
(62)
|
(50)
|
(44)
|
(35)
|
(32)
|
(33)
|
(24)
|
(50)
|
(58)
|
(65)
|
(68)
|
(41)
|
(44)
|
(52)
|
(56)
|
(68)
|
(58)
|
(43)
|
(37)
|
(24)
|
(22)
|
(21)
|
(19)
|
(17)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(14)
|
(12)
|
(10)
|
(5)
|
(6)
|
(6)
|
(18)
|
(177)
|
(235)
|
(381)
|
(524)
|
(593)
|
(696)
|
(726)
|
(799)
|
(705)
|
(793)
|
(766)
|
(849)
|
(891)
|
(833)
|
(804)
|
(755)
|
(954)
|
(986)
|
(947)
|
(801)
|
(468)
|
(349)
|
(339)
|
(354)
|
(491)
|
(455)
|
(528)
|
(620)
|
(538)
|
(601)
|
(590)
|
(523)
|
(536)
|
(626)
|
(661)
|
(623)
|
(568)
|
(463)
|
(358)
|
(549)
|
(856)
|
(870)
|
(939)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
45
N/A
|
154
+242%
|
0
N/A
|
0
N/A
|
344
N/A
|
125
-64%
|
7
-94%
|
0
N/A
|
0
N/A
|
0
N/A
|
27
N/A
|
5
-83%
|
8
+76%
|
9
+6%
|
5
-42%
|
3
-38%
|
2
-52%
|
(1)
N/A
|
4
N/A
|
2
-51%
|
0
-95%
|
5
+5 100%
|
9
+71%
|
10
+9%
|
10
+7%
|
9
-14%
|
3
-62%
|
(5)
N/A
|
(15)
-183%
|
(16)
-5%
|
(17)
-7%
|
(8)
+53%
|
2
N/A
|
2
N/A
|
4
+75%
|
3
-21%
|
3
-21%
|
3
+8%
|
3
N/A
|
3
-4%
|
3
-4%
|
3
+4%
|
3
+15%
|
3
-3%
|
3
+7%
|
3
-22%
|
2
-20%
|
1
-45%
|
1
N/A
|
1
-18%
|
1
+2%
|
2
+151%
|
3
+9%
|
4
+60%
|
5
+28%
|
9
+76%
|
12
+30%
|
14
+17%
|
18
+32%
|
14
-22%
|
11
-21%
|
10
-8%
|
19
+89%
|
20
+4%
|
16
-21%
|
14
-12%
|
4
-68%
|
9
+93%
|
14
+69%
|
13
-9%
|
13
+2%
|
8
-41%
|
12
+54%
|
18
+44%
|
21
+21%
|
22
+2%
|
(1)
N/A
|
1
N/A
|
(13)
N/A
|
(8)
+41%
|
(4)
+52%
|
5
N/A
|
(16)
N/A
|
(19)
-17%
|
2
N/A
|
(6)
N/A
|
(8)
-41%
|
15
N/A
|
41
+169%
|
53
+29%
|
80
+52%
|
92
+14%
|
81
-12%
|
85
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(530)
|
(516)
|
(397)
|
(65)
|
(597)
|
(600)
|
(597)
|
(61)
|
(4)
|
(88)
|
(124)
|
(205)
|
(19)
|
(188)
|
(151)
|
(102)
|
(44)
|
(64)
|
(61)
|
(20)
|
(2)
|
(19)
|
(25)
|
(40)
|
(32)
|
(14)
|
(17)
|
(9)
|
(2)
|
7
|
14
|
11
|
4
|
(7)
|
(9)
|
(13)
|
(8)
|
(1)
|
(27)
|
(20)
|
19
|
(23)
|
6
|
1
|
(6)
|
(10)
|
(13)
|
(12)
|
46
|
47
|
49
|
(5)
|
12
|
(31)
|
(35)
|
(32)
|
5
|
(4)
|
(9)
|
(5)
|
2
|
(1)
|
0
|
(0)
|
(20)
|
(25)
|
(27)
|
(27)
|
(17)
|
(20)
|
(20)
|
(20)
|
(6)
|
(3)
|
(3)
|
(2)
|
(0)
|
(2)
|
(3)
|
(3)
|
(6)
|
(6)
|
(9)
|
(9)
|
(7)
|
199
|
202
|
204
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(7)
|
(6)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(22)
|
(7)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
(2)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
(6)
|
(6)
|
(7)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
(6)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(8)
|
(9)
|
(9)
|
(10)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
|
| Depreciation & Amortization |
(22)
|
0
|
0
|
(19)
|
(7)
|
0
|
0
|
(12)
|
(1)
|
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)
|
0
|
(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)
|
(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)
|
|
| Other Operating Expenses |
(508)
|
(516)
|
(397)
|
(24)
|
(589)
|
(600)
|
(597)
|
(27)
|
4
|
(88)
|
(124)
|
(205)
|
(2)
|
(188)
|
(151)
|
(102)
|
(32)
|
(64)
|
(62)
|
(20)
|
6
|
(19)
|
(25)
|
(40)
|
(24)
|
(14)
|
(17)
|
(9)
|
11
|
7
|
15
|
12
|
10
|
(6)
|
(9)
|
(13)
|
(5)
|
(1)
|
(27)
|
(19)
|
26
|
(22)
|
6
|
3
|
(2)
|
(8)
|
(11)
|
(12)
|
46
|
47
|
49
|
(5)
|
18
|
(31)
|
(35)
|
(32)
|
10
|
(4)
|
(9)
|
(5)
|
7
|
5
|
6
|
7
|
(16)
|
(20)
|
(20)
|
(21)
|
(11)
|
(15)
|
(15)
|
(15)
|
(0)
|
2
|
2
|
2
|
6
|
2
|
1
|
2
|
(1)
|
(0)
|
(0)
|
(0)
|
2
|
209
|
209
|
212
|
5
|
6
|
7
|
5
|
5
|
5
|
5
|
5
|
|
| Operating Income |
72
N/A
|
93
+29%
|
107
+15%
|
89
-17%
|
85
-5%
|
74
-13%
|
67
-9%
|
64
-4%
|
3
-95%
|
7
+145%
|
10
+35%
|
12
+25%
|
8
-38%
|
(11)
N/A
|
(9)
+20%
|
(43)
-373%
|
(39)
+9%
|
(60)
-55%
|
(60)
+1%
|
(21)
+65%
|
3
N/A
|
(17)
N/A
|
(25)
-47%
|
(35)
-43%
|
(23)
+34%
|
(5)
+80%
|
(6)
-35%
|
0
N/A
|
1
+200%
|
2
+42%
|
(1)
N/A
|
(5)
-557%
|
(13)
-189%
|
(15)
-10%
|
(7)
+53%
|
(11)
-58%
|
(4)
+64%
|
2
N/A
|
(24)
N/A
|
(17)
+30%
|
21
N/A
|
(20)
N/A
|
9
N/A
|
3
-61%
|
(3)
N/A
|
(7)
-134%
|
(10)
-46%
|
(10)
+4%
|
48
N/A
|
48
+1%
|
50
+4%
|
(4)
N/A
|
13
N/A
|
(28)
N/A
|
(33)
-15%
|
(28)
+16%
|
10
N/A
|
5
-55%
|
3
-46%
|
9
+248%
|
20
+135%
|
13
-35%
|
11
-14%
|
10
-9%
|
(1)
N/A
|
(5)
-777%
|
(12)
-117%
|
(13)
-15%
|
(12)
+7%
|
(11)
+10%
|
(5)
+53%
|
(7)
-31%
|
8
N/A
|
5
-41%
|
9
+109%
|
15
+64%
|
21
+38%
|
19
-8%
|
(4)
N/A
|
(2)
+47%
|
(19)
-864%
|
(13)
+31%
|
(13)
+6%
|
(4)
+66%
|
(23)
-430%
|
180
N/A
|
204
+13%
|
198
-3%
|
(12)
N/A
|
12
N/A
|
38
+210%
|
49
+27%
|
76
+55%
|
86
+14%
|
74
-14%
|
78
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(18)
|
(18)
|
(17)
|
(12)
|
(11)
|
(9)
|
(8)
|
(5)
|
16
|
31
|
50
|
72
|
62
|
32
|
(26)
|
(86)
|
(255)
|
(230)
|
(313)
|
(281)
|
(114)
|
(112)
|
6
|
17
|
(2)
|
(2)
|
8
|
3
|
10
|
20
|
3
|
(6)
|
(23)
|
(23)
|
(20)
|
(26)
|
(43)
|
(46)
|
(16)
|
(10)
|
7
|
43
|
9
|
11
|
(19)
|
(19)
|
(14)
|
(14)
|
(1)
|
7
|
18
|
30
|
27
|
40
|
46
|
29
|
20
|
24
|
20
|
21
|
22
|
29
|
29
|
34
|
29
|
35
|
34
|
35
|
35
|
35
|
14
|
(25)
|
(48)
|
(110)
|
(132)
|
(137)
|
(102)
|
(121)
|
(127)
|
(133)
|
(107)
|
(111)
|
(102)
|
(89)
|
(100)
|
(124)
|
(129)
|
(139)
|
(138)
|
(164)
|
(180)
|
(199)
|
(191)
|
(221)
|
(224)
|
(231)
|
|
| 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
|
(11)
|
0
|
0
|
0
|
11
|
0
|
2
|
2
|
6
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
39
|
39
|
0
|
0
|
6
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
208
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
5
|
(3)
|
(4)
|
0
|
2
|
3
|
3
|
0
|
(0)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(10)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
59
N/A
|
71
+21%
|
86
+20%
|
77
-10%
|
75
-2%
|
68
-10%
|
61
-9%
|
58
-5%
|
19
-67%
|
38
+101%
|
60
+56%
|
84
+40%
|
70
-16%
|
21
-71%
|
(35)
N/A
|
(129)
-270%
|
(316)
-145%
|
(291)
+8%
|
(372)
-28%
|
(302)
+19%
|
(112)
+63%
|
(128)
-15%
|
(18)
+86%
|
(18)
-1%
|
(25)
-35%
|
(7)
+72%
|
2
N/A
|
3
+81%
|
11
+272%
|
7
-31%
|
(7)
N/A
|
(26)
-247%
|
(36)
-41%
|
(37)
-3%
|
(26)
+29%
|
(26)
+2%
|
(47)
-80%
|
(42)
+10%
|
(38)
+9%
|
(21)
+46%
|
29
N/A
|
28
-3%
|
22
-19%
|
14
-38%
|
(22)
N/A
|
(25)
-15%
|
(24)
+6%
|
(24)
+0%
|
48
N/A
|
92
+94%
|
108
+17%
|
65
-40%
|
40
-37%
|
12
-71%
|
19
+65%
|
3
-85%
|
30
+934%
|
28
-6%
|
22
-22%
|
30
+36%
|
43
+42%
|
42
-1%
|
42
-1%
|
46
+10%
|
29
-37%
|
29
+1%
|
22
-25%
|
22
-1%
|
23
+6%
|
24
+4%
|
9
-64%
|
(32)
N/A
|
(56)
-74%
|
(106)
-90%
|
(123)
-16%
|
(121)
+1%
|
(105)
+14%
|
(102)
+3%
|
(130)
-28%
|
(135)
-4%
|
(139)
-3%
|
(124)
+11%
|
(114)
+8%
|
(93)
+19%
|
68
N/A
|
57
-16%
|
76
+33%
|
59
-21%
|
(164)
N/A
|
(152)
+7%
|
(142)
+7%
|
(150)
-6%
|
(134)
+11%
|
(134)
+0%
|
(150)
-12%
|
(153)
-2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(23)
|
(27)
|
(33)
|
(29)
|
(27)
|
(24)
|
(22)
|
(14)
|
(5)
|
(10)
|
(17)
|
(24)
|
(23)
|
(15)
|
(12)
|
(4)
|
(8)
|
(5)
|
(1)
|
(1)
|
(0)
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
4
|
5
|
5
|
4
|
(16)
|
(16)
|
(16)
|
(16)
|
(4)
|
(4)
|
(4)
|
(4)
|
5
|
5
|
4
|
4
|
6
|
6
|
6
|
(55)
|
(44)
|
(45)
|
(45)
|
17
|
|
| Income from Continuing Operations |
36
|
44
|
53
|
48
|
48
|
43
|
39
|
44
|
15
|
29
|
43
|
60
|
47
|
6
|
(46)
|
(132)
|
(324)
|
(296)
|
(373)
|
(303)
|
(112)
|
(128)
|
(19)
|
(19)
|
(25)
|
(7)
|
2
|
3
|
11
|
7
|
(8)
|
(26)
|
(36)
|
(38)
|
(27)
|
(30)
|
(51)
|
(46)
|
(42)
|
(21)
|
28
|
27
|
21
|
13
|
(23)
|
(27)
|
(25)
|
(25)
|
47
|
91
|
106
|
63
|
39
|
11
|
18
|
2
|
28
|
26
|
19
|
27
|
38
|
39
|
38
|
42
|
26
|
27
|
20
|
20
|
22
|
22
|
7
|
(34)
|
(52)
|
(101)
|
(118)
|
(117)
|
(120)
|
(118)
|
(146)
|
(151)
|
(143)
|
(128)
|
(118)
|
(97)
|
73
|
61
|
80
|
64
|
(158)
|
(146)
|
(135)
|
(205)
|
(179)
|
(179)
|
(195)
|
(136)
|
|
| Income to Minority Interest |
(7)
|
(7)
|
(6)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
2
|
11
|
17
|
26
|
30
|
30
|
28
|
28
|
29
|
30
|
28
|
27
|
26
|
24
|
25
|
24
|
22
|
23
|
24
|
27
|
30
|
34
|
32
|
33
|
33
|
32
|
|
| Net Income (Common) |
29
N/A
|
38
+29%
|
48
+26%
|
46
-3%
|
45
-2%
|
41
-10%
|
36
-12%
|
39
+8%
|
15
-62%
|
29
+95%
|
43
+50%
|
60
+39%
|
48
-21%
|
6
-87%
|
(46)
N/A
|
(132)
-188%
|
(323)
-145%
|
(296)
+9%
|
(373)
-26%
|
(303)
+19%
|
(111)
+63%
|
(127)
-14%
|
(18)
+86%
|
(18)
N/A
|
(25)
-41%
|
(7)
+71%
|
2
N/A
|
3
+71%
|
11
+286%
|
8
-28%
|
(6)
N/A
|
(25)
-288%
|
(36)
-44%
|
(37)
-5%
|
(27)
+27%
|
(30)
-10%
|
(51)
-70%
|
(46)
+9%
|
(42)
+10%
|
(22)
+48%
|
28
N/A
|
27
-3%
|
21
-23%
|
12
-41%
|
(23)
N/A
|
(27)
-15%
|
(25)
+6%
|
(25)
+2%
|
47
N/A
|
90
+94%
|
106
+17%
|
62
-41%
|
38
-38%
|
10
-75%
|
17
+71%
|
1
-94%
|
27
+2 589%
|
25
-8%
|
18
-26%
|
25
+36%
|
35
+41%
|
36
+1%
|
35
-1%
|
39
+11%
|
25
-36%
|
26
+2%
|
18
-28%
|
19
+4%
|
20
+7%
|
20
-1%
|
9
-57%
|
(23)
N/A
|
(35)
-49%
|
(75)
-115%
|
(87)
-17%
|
(87)
+0%
|
(92)
-6%
|
(89)
+3%
|
(117)
-31%
|
(122)
-4%
|
(115)
+5%
|
(102)
+12%
|
(93)
+9%
|
(73)
+21%
|
97
N/A
|
85
-13%
|
102
+20%
|
87
-15%
|
(134)
N/A
|
(119)
+11%
|
(105)
+11%
|
(171)
-63%
|
(147)
+14%
|
(146)
+0%
|
(162)
-11%
|
(104)
+36%
|
|
| EPS (Diluted) |
0.07
N/A
|
0.09
+29%
|
0.12
+33%
|
0.11
-8%
|
0.12
+9%
|
0.08
-33%
|
0.09
+12%
|
0.09
N/A
|
0.12
+33%
|
0.05
-58%
|
0.08
+60%
|
0.11
+38%
|
0.09
-18%
|
0.01
-89%
|
-0.09
N/A
|
-0.26
-189%
|
-0.64
-146%
|
-0.58
+9%
|
-0.74
-28%
|
-0.6
+19%
|
-0.22
+63%
|
-0.25
-14%
|
-0.03
+88%
|
-0.03
N/A
|
-0.05
-67%
|
-0.01
+80%
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
-0.01
N/A
|
-0.04
-300%
|
-0.07
-75%
|
-0.07
N/A
|
-0.05
+29%
|
-0.06
-20%
|
-0.1
-67%
|
-0.09
+10%
|
-0.08
+11%
|
-0.04
+50%
|
0.05
N/A
|
0.05
N/A
|
0.03
-40%
|
0.02
-33%
|
-0.04
N/A
|
-0.05
-25%
|
-0.04
+20%
|
-0.04
N/A
|
0.08
N/A
|
0.15
+87%
|
0.17
+13%
|
0.08
-53%
|
0.05
-38%
|
0.01
-80%
|
0.02
+100%
|
0.01
-50%
|
0.03
+200%
|
0.03
N/A
|
0.02
-33%
|
0.03
+50%
|
0.04
+33%
|
0.05
+25%
|
0.05
N/A
|
0.05
N/A
|
0.03
-40%
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
-0.02
N/A
|
-0.03
-50%
|
-0.06
-100%
|
-0.07
-17%
|
-0.07
N/A
|
-0.07
N/A
|
-0.06
+14%
|
-0.06
N/A
|
-0.05
+17%
|
-0.05
N/A
|
-0.03
+40%
|
-0.02
+33%
|
-0.01
+50%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
-0.04
N/A
|
-0.04
N/A
|
-0.04
N/A
|
-0.06
-50%
|
-0.05
+17%
|
-0.05
N/A
|
-0.05
N/A
|
-0.03
+40%
|
|