China Automotive Systems Inc
NASDAQ:CAAS
Income Statement
Earnings Waterfall
China Automotive Systems Inc
Income Statement
China Automotive Systems Inc
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
8
|
0
|
0
|
1
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
11
N/A
|
24
+114%
|
37
+55%
|
54
+45%
|
56
+4%
|
58
+5%
|
60
+2%
|
58
-2%
|
61
+4%
|
62
+2%
|
62
+0%
|
64
+2%
|
71
+11%
|
79
+11%
|
87
+10%
|
96
+10%
|
103
+8%
|
115
+11%
|
124
+8%
|
134
+8%
|
147
+10%
|
157
+7%
|
163
+4%
|
163
+0%
|
166
+2%
|
182
+10%
|
210
+15%
|
256
+22%
|
295
+15%
|
318
+8%
|
329
+4%
|
346
+5%
|
348
+1%
|
341
-2%
|
336
-2%
|
330
-2%
|
324
-2%
|
327
+1%
|
329
+1%
|
336
+2%
|
352
+5%
|
370
+5%
|
388
+5%
|
415
+7%
|
432
+4%
|
450
+4%
|
461
+2%
|
467
+1%
|
476
+2%
|
470
-1%
|
459
-2%
|
444
-3%
|
437
-1%
|
429
-2%
|
433
+1%
|
462
+7%
|
465
+1%
|
481
+4%
|
505
+5%
|
499
-1%
|
514
+3%
|
522
+2%
|
516
-1%
|
496
-4%
|
471
-5%
|
451
-4%
|
440
-3%
|
431
-2%
|
396
-8%
|
373
-6%
|
387
+4%
|
418
+8%
|
474
+14%
|
512
+8%
|
506
-1%
|
498
-2%
|
504
+1%
|
511
+1%
|
540
+6%
|
530
-2%
|
535
+1%
|
546
+2%
|
546
+0%
|
576
+6%
|
573
-1%
|
595
+4%
|
621
+4%
|
651
+5%
|
679
+4%
|
696
+3%
|
725
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
(6)
|
(13)
|
(20)
|
(29)
|
(31)
|
(33)
|
(34)
|
(35)
|
(37)
|
(40)
|
(41)
|
(41)
|
(46)
|
(50)
|
(55)
|
(63)
|
(68)
|
(77)
|
(82)
|
(88)
|
(98)
|
(106)
|
(113)
|
(122)
|
(121)
|
(135)
|
(157)
|
(194)
|
(222)
|
(241)
|
(250)
|
(266)
|
(272)
|
(271)
|
(271)
|
(267)
|
(264)
|
(265)
|
(267)
|
(275)
|
(288)
|
(302)
|
(316)
|
(339)
|
(354)
|
(368)
|
(375)
|
(379)
|
(388)
|
(382)
|
(375)
|
(364)
|
(358)
|
(354)
|
(353)
|
(381)
|
(383)
|
(394)
|
(415)
|
(414)
|
(429)
|
(444)
|
(445)
|
(431)
|
(414)
|
(395)
|
(382)
|
(368)
|
(335)
|
(320)
|
(338)
|
(362)
|
(411)
|
(440)
|
(431)
|
(426)
|
(437)
|
(437)
|
(462)
|
(446)
|
(445)
|
(455)
|
(452)
|
(473)
|
(467)
|
(482)
|
(507)
|
(542)
|
(565)
|
(581)
|
(603)
|
|
| Gross Profit |
0
N/A
|
5
N/A
|
11
+110%
|
17
+52%
|
25
+51%
|
24
-2%
|
25
+4%
|
25
N/A
|
23
-9%
|
24
+2%
|
22
-6%
|
22
-3%
|
23
+4%
|
24
+8%
|
28
+16%
|
31
+11%
|
33
+5%
|
35
+7%
|
38
+8%
|
41
+9%
|
45
+10%
|
48
+7%
|
51
+5%
|
49
-3%
|
42
-16%
|
46
+11%
|
48
+4%
|
53
+12%
|
62
+16%
|
73
+19%
|
77
+5%
|
80
+4%
|
80
+1%
|
76
-5%
|
70
-8%
|
65
-8%
|
63
-2%
|
60
-5%
|
62
+3%
|
62
0%
|
61
-2%
|
65
+6%
|
68
+4%
|
72
+6%
|
77
+7%
|
79
+3%
|
82
+4%
|
86
+5%
|
88
+2%
|
88
+0%
|
88
+0%
|
83
-5%
|
80
-5%
|
79
-1%
|
75
-5%
|
79
+5%
|
81
+2%
|
82
+1%
|
88
+7%
|
90
+3%
|
85
-6%
|
85
+0%
|
78
-8%
|
71
-9%
|
65
-7%
|
58
-12%
|
56
-3%
|
58
+3%
|
63
+9%
|
61
-5%
|
53
-12%
|
49
-7%
|
55
+12%
|
64
+16%
|
72
+13%
|
75
+4%
|
72
-4%
|
67
-7%
|
74
+10%
|
78
+6%
|
83
+7%
|
90
+8%
|
90
N/A
|
94
+4%
|
104
+10%
|
106
+2%
|
113
+6%
|
114
+1%
|
109
-5%
|
114
+4%
|
115
+1%
|
122
+6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
0
|
(3)
|
(6)
|
(8)
|
(14)
|
(13)
|
(14)
|
(15)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(15)
|
(17)
|
(19)
|
(20)
|
(20)
|
(20)
|
(20)
|
(25)
|
(26)
|
(29)
|
(30)
|
(25)
|
(29)
|
(25)
|
(25)
|
(26)
|
(29)
|
(31)
|
(31)
|
(27)
|
(28)
|
(29)
|
(31)
|
(27)
|
(28)
|
(30)
|
(30)
|
(30)
|
(32)
|
(35)
|
(37)
|
(38)
|
(49)
|
(51)
|
(53)
|
(55)
|
(56)
|
(57)
|
(56)
|
(54)
|
(55)
|
(55)
|
(57)
|
(62)
|
(62)
|
(66)
|
(70)
|
(73)
|
(76)
|
(76)
|
(72)
|
(72)
|
(68)
|
(66)
|
(66)
|
(62)
|
(59)
|
(58)
|
(59)
|
(68)
|
(74)
|
(77)
|
(78)
|
(71)
|
(71)
|
(72)
|
(74)
|
(79)
|
(77)
|
(75)
|
(73)
|
(70)
|
(71)
|
(75)
|
(74)
|
(73)
|
(79)
|
(77)
|
(83)
|
|
| Selling, General & Administrative |
0
|
(3)
|
(6)
|
(8)
|
(12)
|
(13)
|
(14)
|
(14)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(15)
|
(16)
|
(15)
|
(15)
|
(15)
|
(19)
|
(20)
|
(22)
|
(23)
|
(23)
|
(22)
|
(19)
|
(19)
|
(23)
|
(26)
|
(27)
|
(27)
|
(19)
|
(19)
|
(20)
|
(21)
|
(17)
|
(17)
|
(17)
|
(17)
|
(15)
|
(17)
|
(19)
|
(20)
|
(16)
|
(26)
|
(27)
|
(29)
|
(31)
|
(33)
|
(33)
|
(32)
|
(31)
|
(33)
|
(33)
|
(34)
|
(33)
|
(34)
|
(36)
|
(37)
|
(39)
|
(41)
|
(41)
|
(39)
|
(37)
|
(36)
|
(35)
|
(36)
|
(33)
|
(32)
|
(32)
|
(32)
|
(40)
|
(47)
|
(50)
|
(52)
|
(41)
|
(42)
|
(41)
|
(39)
|
(41)
|
(42)
|
(42)
|
(43)
|
(39)
|
(43)
|
(46)
|
(45)
|
(44)
|
(48)
|
(46)
|
(48)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(5)
|
(8)
|
(9)
|
(9)
|
(10)
|
(9)
|
(11)
|
(13)
|
(13)
|
(15)
|
(15)
|
(16)
|
(18)
|
(21)
|
(23)
|
(24)
|
(24)
|
(23)
|
(23)
|
(24)
|
(24)
|
(22)
|
(23)
|
(22)
|
(23)
|
(28)
|
(28)
|
(30)
|
(33)
|
(34)
|
(35)
|
(36)
|
(33)
|
(34)
|
(32)
|
(31)
|
(30)
|
(28)
|
(27)
|
(26)
|
(26)
|
(26)
|
(27)
|
(27)
|
(27)
|
(28)
|
(30)
|
(32)
|
(35)
|
(36)
|
(34)
|
(33)
|
(31)
|
(29)
|
(28)
|
(30)
|
(29)
|
(28)
|
(31)
|
(31)
|
(35)
|
|
| Depreciation & Amortization |
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
0
|
(5)
|
(4)
|
(3)
|
0
|
0
|
0
|
2
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Operating Income |
0
N/A
|
2
N/A
|
5
+189%
|
9
+69%
|
11
+25%
|
11
+2%
|
11
-1%
|
11
-2%
|
11
-1%
|
11
-3%
|
9
-15%
|
8
-12%
|
8
+3%
|
10
+21%
|
11
+13%
|
12
+9%
|
13
+4%
|
15
+20%
|
18
+19%
|
21
+18%
|
21
-1%
|
22
+8%
|
22
-2%
|
19
-14%
|
16
-13%
|
17
+2%
|
23
+37%
|
29
+26%
|
36
+25%
|
45
+23%
|
46
+3%
|
49
+7%
|
53
+8%
|
48
-9%
|
42
-13%
|
34
-18%
|
37
+6%
|
32
-11%
|
33
+0%
|
32
-1%
|
30
-6%
|
33
+8%
|
33
0%
|
34
+4%
|
39
+14%
|
29
-24%
|
31
+5%
|
33
+5%
|
33
0%
|
31
-4%
|
31
-2%
|
27
-12%
|
25
-7%
|
24
-6%
|
20
-15%
|
22
+8%
|
19
-13%
|
19
+1%
|
22
+12%
|
20
-6%
|
12
-43%
|
8
-30%
|
1
-84%
|
(2)
N/A
|
(7)
-300%
|
(10)
-51%
|
(10)
+5%
|
(8)
+20%
|
1
N/A
|
2
+55%
|
(4)
N/A
|
(9)
-107%
|
(12)
-36%
|
(10)
+20%
|
(5)
+55%
|
(3)
+33%
|
1
N/A
|
(4)
N/A
|
2
N/A
|
4
+156%
|
4
+5%
|
14
+219%
|
16
+15%
|
21
+34%
|
33
+59%
|
36
+6%
|
38
+6%
|
40
+7%
|
36
-10%
|
34
-5%
|
38
+10%
|
39
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
4
|
4
|
3
|
2
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
(2)
|
(2)
|
(5)
|
(21)
|
(51)
|
(63)
|
(43)
|
(19)
|
17
|
44
|
25
|
23
|
19
|
2
|
7
|
(0)
|
(1)
|
4
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
1
|
0
|
(0)
|
0
|
(1)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(2)
|
(1)
|
1
|
7
|
12
|
7
|
9
|
4
|
5
|
4
|
(0)
|
(1)
|
0
|
0
|
2
|
2
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(3)
|
2
|
(2)
|
8
|
15
|
11
|
12
|
13
|
5
|
5
|
4
|
4
|
4
|
3
|
4
|
4
|
7
|
8
|
8
|
8
|
5
|
5
|
4
|
4
|
5
|
6
|
5
|
4
|
3
|
3
|
3
|
5
|
5
|
4
|
4
|
4
|
5
|
7
|
1
|
4
|
2
|
2
|
6
|
6
|
7
|
5
|
4
|
5
|
4
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
1
|
2
|
1
|
1
|
1
|
0
|
1
|
2
|
0
|
2
|
2
|
3
|
4
|
4
|
6
|
5
|
8
|
10
|
8
|
6
|
4
|
3
|
3
|
4
|
6
|
6
|
6
|
5
|
5
|
4
|
4
|
|
| Pre-Tax Income |
4
N/A
|
6
+50%
|
8
+33%
|
11
+33%
|
11
N/A
|
11
+1%
|
11
-1%
|
11
-2%
|
12
+6%
|
11
-4%
|
9
-18%
|
8
-10%
|
7
-11%
|
8
+14%
|
10
+19%
|
11
+7%
|
12
+12%
|
15
+22%
|
18
+20%
|
21
+18%
|
21
N/A
|
23
+11%
|
23
+0%
|
21
-10%
|
16
-23%
|
16
-1%
|
19
+24%
|
9
-53%
|
(14)
N/A
|
(18)
-27%
|
5
N/A
|
32
+498%
|
71
+125%
|
93
+31%
|
67
-28%
|
59
-12%
|
50
-16%
|
28
-43%
|
35
+23%
|
28
-19%
|
27
-3%
|
35
+28%
|
29
-15%
|
36
+23%
|
38
+5%
|
39
+3%
|
48
+23%
|
45
-6%
|
46
+2%
|
46
-1%
|
38
-16%
|
34
-11%
|
32
-6%
|
29
-10%
|
26
-9%
|
28
+6%
|
25
-10%
|
25
+2%
|
30
+18%
|
29
-3%
|
20
-30%
|
17
-16%
|
7
-57%
|
4
-53%
|
(3)
N/A
|
(5)
-112%
|
(4)
+32%
|
0
N/A
|
8
N/A
|
7
-13%
|
(1)
N/A
|
(9)
-963%
|
(12)
-44%
|
(7)
+42%
|
(1)
+83%
|
3
N/A
|
8
+180%
|
7
-20%
|
17
+160%
|
26
+47%
|
23
-10%
|
28
+22%
|
29
+4%
|
31
+4%
|
48
+58%
|
51
+7%
|
50
-3%
|
50
+1%
|
44
-12%
|
44
+1%
|
48
+8%
|
51
+6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(9)
|
(8)
|
(7)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
(0)
|
2
|
2
|
1
|
1
|
(1)
|
(1)
|
(0)
|
1
|
(2)
|
(2)
|
(3)
|
(5)
|
(4)
|
(4)
|
(7)
|
(6)
|
(3)
|
(3)
|
(1)
|
(1)
|
(5)
|
(6)
|
(7)
|
(10)
|
(6)
|
(7)
|
(9)
|
(8)
|
|
| Income from Continuing Operations |
4
|
6
|
7
|
10
|
10
|
10
|
10
|
9
|
11
|
11
|
9
|
8
|
6
|
7
|
8
|
9
|
10
|
12
|
15
|
18
|
19
|
21
|
23
|
20
|
15
|
15
|
17
|
5
|
(19)
|
(23)
|
(1)
|
25
|
63
|
85
|
60
|
53
|
46
|
25
|
31
|
24
|
23
|
30
|
25
|
30
|
33
|
33
|
41
|
38
|
39
|
39
|
33
|
30
|
28
|
25
|
23
|
24
|
22
|
23
|
27
|
26
|
17
|
14
|
6
|
3
|
(1)
|
(4)
|
(2)
|
1
|
7
|
6
|
(1)
|
(8)
|
(14)
|
(9)
|
(4)
|
(2)
|
4
|
2
|
10
|
20
|
20
|
25
|
28
|
29
|
43
|
45
|
43
|
40
|
38
|
37
|
39
|
43
|
|
| Income to Minority Interest |
0
|
(2)
|
(3)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(10)
|
(10)
|
(10)
|
(9)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(8)
|
(7)
|
(6)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
5
|
5
|
5
|
4
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(8)
|
(8)
|
(9)
|
(9)
|
|
| 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
|
1
|
1
|
1
|
1
|
0
|
1
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
5
|
4
|
3
|
4
|
1
|
6
|
5
|
5
|
3
|
2
|
5
|
4
|
5
|
(0)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
4
N/A
|
4
+2%
|
4
+2%
|
6
+27%
|
4
-30%
|
5
+31%
|
5
+6%
|
5
N/A
|
7
+28%
|
7
-1%
|
6
-19%
|
5
-16%
|
3
-28%
|
4
+9%
|
4
+8%
|
4
+10%
|
5
+12%
|
5
+10%
|
7
+32%
|
8
+16%
|
9
+10%
|
12
+31%
|
14
+19%
|
14
+1%
|
9
-37%
|
10
+15%
|
11
+9%
|
(2)
N/A
|
(26)
-1 367%
|
(32)
-22%
|
(14)
+57%
|
10
N/A
|
45
+352%
|
66
+47%
|
46
-30%
|
41
-11%
|
36
-11%
|
18
-51%
|
26
+46%
|
21
-21%
|
20
-4%
|
27
+35%
|
20
-27%
|
25
+27%
|
27
+9%
|
28
+3%
|
34
+22%
|
32
-6%
|
34
+6%
|
35
+5%
|
32
-9%
|
30
-8%
|
27
-7%
|
25
-10%
|
22
-9%
|
24
+6%
|
23
-5%
|
23
+0%
|
26
+15%
|
26
-2%
|
(19)
N/A
|
(21)
-7%
|
(29)
-39%
|
(34)
-16%
|
2
N/A
|
(1)
N/A
|
1
N/A
|
5
+325%
|
10
+96%
|
9
-15%
|
2
-78%
|
0
N/A
|
(5)
N/A
|
(2)
+66%
|
6
N/A
|
3
-48%
|
11
+283%
|
8
-30%
|
14
+79%
|
22
+56%
|
21
-3%
|
28
+32%
|
29
+4%
|
31
+7%
|
38
+21%
|
39
+4%
|
36
-9%
|
32
-11%
|
30
-6%
|
29
-4%
|
29
+2%
|
33
+14%
|
|
| EPS (Diluted) |
0.2
N/A
|
0.21
+5%
|
0.21
N/A
|
0.26
+24%
|
0.18
-31%
|
0.24
+33%
|
0.25
+4%
|
0.25
N/A
|
0.31
+24%
|
0.3
-3%
|
0.24
-20%
|
0.2
-17%
|
0.15
-25%
|
0.16
+7%
|
0.17
+6%
|
0.19
+12%
|
0.21
+11%
|
0.23
+10%
|
0.3
+30%
|
0.34
+13%
|
0.37
+9%
|
0.45
+22%
|
0.48
+7%
|
0.44
-8%
|
0.35
-20%
|
0.31
-11%
|
0.49
+58%
|
-0.06
N/A
|
-0.98
-1 533%
|
-1.18
-20%
|
-0.44
+63%
|
0.31
N/A
|
1.41
+355%
|
1.87
+33%
|
1.59
-15%
|
1.29
-19%
|
1.15
-11%
|
0.63
-45%
|
0.86
+37%
|
0.72
-16%
|
0.7
-3%
|
0.95
+36%
|
0.7
-26%
|
0.89
+27%
|
0.95
+7%
|
0.99
+4%
|
1.2
+21%
|
1.13
-6%
|
1.15
+2%
|
1.09
-5%
|
0.99
-9%
|
0.91
-8%
|
0.85
-7%
|
0.77
-9%
|
0.7
-9%
|
0.75
+7%
|
0.7
-7%
|
0.71
+1%
|
0.82
+15%
|
0.8
-2%
|
-0.61
N/A
|
-0.65
-7%
|
-0.91
-40%
|
-1.06
-16%
|
0.08
N/A
|
-0.01
N/A
|
0.04
N/A
|
0.17
+325%
|
0.32
+88%
|
0.28
-12%
|
0.07
-75%
|
0.01
-86%
|
-0.16
N/A
|
-0.05
+69%
|
0.18
N/A
|
0.09
-50%
|
0.36
+300%
|
0.25
-31%
|
0.46
+84%
|
0.71
+54%
|
0.69
-3%
|
0.92
+33%
|
0.96
+4%
|
1.03
+7%
|
1.25
+21%
|
1.29
+3%
|
1.18
-9%
|
1.05
-11%
|
0.99
-6%
|
0.96
-3%
|
0.97
+1%
|
1.11
+14%
|
|