Hong Kong Exchanges and Clearing Ltd
OTC:HKXCY
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
H
|
Hong Kong Exchanges and Clearing Ltd
OTC:HKXCY
|
HK |
|
Fino Payments Bank Ltd
NSE:FINOPB
|
IN |
|
Z
|
Zhefu Holding Group Co Ltd
SZSE:002266
|
CN |
|
National Silicon Industry Group Co Ltd
SSE:688126
|
CN |
|
Newborn Town Inc
HKEX:9911
|
CN |
Income Statement
Earnings Waterfall
Hong Kong Exchanges and Clearing Ltd
Income Statement
Hong Kong Exchanges and Clearing Ltd
| Dec-2001 | Jun-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
|
24
|
44
|
90
|
135
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
96
|
0
|
0
|
0
|
94
|
0
|
0
|
0
|
82
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
66
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
46
|
|
| Revenue |
1 406
N/A
|
1 356
-4%
|
1 338
-1%
|
1 634
+22%
|
1 322
-19%
|
1 733
+31%
|
1 550
-11%
|
1 763
+14%
|
1 892
+7%
|
1 918
+1%
|
1 976
+3%
|
1 952
-1%
|
1 993
+2%
|
2 142
+7%
|
2 173
+1%
|
2 378
+9%
|
2 711
+14%
|
2 837
+5%
|
3 248
+14%
|
3 657
+13%
|
4 217
+15%
|
5 383
+28%
|
6 658
+24%
|
7 409
+11%
|
7 687
+4%
|
7 307
-5%
|
6 481
-11%
|
5 841
-10%
|
5 943
+2%
|
6 142
+3%
|
6 414
+4%
|
6 796
+6%
|
6 696
-1%
|
6 662
-1%
|
7 094
+6%
|
7 301
+3%
|
7 529
+3%
|
7 817
+4%
|
7 357
-6%
|
7 316
-1%
|
7 107
-3%
|
6 622
-7%
|
6 432
-3%
|
6 790
+6%
|
7 222
+6%
|
7 726
+7%
|
8 131
+5%
|
8 298
+2%
|
8 231
-1%
|
8 556
+4%
|
9 127
+7%
|
9 559
+5%
|
11 321
+18%
|
12 187
+8%
|
12 233
+0%
|
12 159
-1%
|
11 032
-9%
|
10 503
-5%
|
10 398
-1%
|
10 484
+1%
|
10 521
+0%
|
10 967
+4%
|
11 574
+6%
|
12 718
+10%
|
13 580
+7%
|
14 065
+4%
|
14 252
+1%
|
13 898
-2%
|
13 922
+0%
|
13 703
-2%
|
13 565
-1%
|
14 214
+5%
|
14 449
+2%
|
15 731
+9%
|
16 835
+7%
|
18 270
+9%
|
18 946
+4%
|
19 430
+3%
|
19 471
+0%
|
18 579
-5%
|
18 209
-2%
|
17 037
-6%
|
16 934
-1%
|
16 351
-3%
|
16 004
-2%
|
15 903
-1%
|
20 404
+28%
|
15 277
-25%
|
15 649
+2%
|
15 952
+2%
|
22 273
+40%
|
18 995
-15%
|
21 860
+15%
|
25 449
+16%
|
28 856
+13%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(998)
|
(972)
|
(980)
|
(1 241)
|
(1 076)
|
(1 313)
|
(1 051)
|
(1 038)
|
(954)
|
(959)
|
(967)
|
(966)
|
(957)
|
(953)
|
(925)
|
(930)
|
(927)
|
(923)
|
(912)
|
(917)
|
(925)
|
(914)
|
(918)
|
(1 056)
|
(1 201)
|
(1 344)
|
(1 457)
|
(1 430)
|
(1 612)
|
(1 463)
|
(1 493)
|
(1 524)
|
(1 509)
|
(1 531)
|
(1 612)
|
(1 669)
|
(1 752)
|
(1 817)
|
(1 715)
|
(1 893)
|
(1 928)
|
(1 948)
|
(2 075)
|
(2 498)
|
(2 652)
|
(2 968)
|
(3 273)
|
(3 384)
|
(3 496)
|
(3 559)
|
(3 667)
|
(3 718)
|
(3 843)
|
(3 989)
|
(4 032)
|
(4 111)
|
(4 101)
|
(4 070)
|
(4 204)
|
(4 151)
|
(4 204)
|
(4 251)
|
(4 417)
|
(4 521)
|
(4 626)
|
(4 777)
|
(4 841)
|
(4 930)
|
(4 989)
|
(4 986)
|
(5 075)
|
(5 274)
|
(5 366)
|
(5 399)
|
(5 619)
|
(5 747)
|
(5 882)
|
(5 951)
|
(5 860)
|
(5 972)
|
(6 181)
|
(6 379)
|
(6 564)
|
(6 732)
|
(6 758)
|
(6 819)
|
(11 978)
|
(7 142)
|
(7 245)
|
(7 308)
|
(12 321)
|
(7 498)
|
(9 029)
|
(10 166)
|
(12 739)
|
|
| Selling, General & Administrative |
(937)
|
(911)
|
(911)
|
(1 145)
|
(930)
|
(1 139)
|
(911)
|
(893)
|
(867)
|
(878)
|
(888)
|
(890)
|
(897)
|
(900)
|
(892)
|
(937)
|
(962)
|
(985)
|
(1 012)
|
(1 045)
|
(1 098)
|
(1 174)
|
(1 208)
|
(1 282)
|
(1 311)
|
(1 296)
|
(1 234)
|
(1 205)
|
(1 227)
|
(1 251)
|
(1 285)
|
(1 314)
|
(1 299)
|
(1 319)
|
(1 398)
|
(1 449)
|
(1 529)
|
(1 591)
|
(1 600)
|
(1 665)
|
(1 708)
|
(1 722)
|
(1 804)
|
(1 968)
|
(2 120)
|
(2 314)
|
(2 521)
|
(2 582)
|
(2 647)
|
(2 707)
|
(2 748)
|
(2 786)
|
(2 873)
|
(2 973)
|
(2 971)
|
(3 018)
|
(2 993)
|
(2 936)
|
(3 028)
|
(2 999)
|
(3 029)
|
(3 092)
|
(3 186)
|
(3 298)
|
(3 401)
|
(3 546)
|
(3 669)
|
(3 695)
|
(3 693)
|
(3 618)
|
(3 597)
|
(3 659)
|
(3 716)
|
(3 839)
|
(3 953)
|
(4 021)
|
(4 072)
|
(4 096)
|
(4 053)
|
(4 125)
|
(4 294)
|
(4 436)
|
(4 584)
|
(4 699)
|
(4 713)
|
(4 772)
|
(4 936)
|
(5 068)
|
(5 116)
|
(5 172)
|
(5 231)
|
(5 198)
|
(5 328)
|
(5 432)
|
(5 423)
|
|
| Depreciation & Amortization |
(153)
|
(153)
|
(163)
|
(210)
|
(178)
|
(224)
|
(182)
|
(181)
|
(182)
|
(183)
|
(183)
|
(183)
|
(177)
|
(171)
|
(151)
|
(132)
|
(116)
|
(101)
|
(100)
|
(98)
|
(92)
|
(85)
|
(79)
|
(80)
|
(87)
|
(99)
|
(110)
|
(111)
|
(108)
|
(104)
|
(101)
|
(103)
|
(106)
|
(106)
|
(107)
|
(106)
|
(104)
|
(98)
|
(90)
|
(93)
|
(96)
|
(111)
|
(158)
|
(245)
|
(335)
|
(419)
|
(507)
|
(555)
|
(598)
|
(636)
|
(647)
|
(646)
|
(648)
|
(666)
|
(684)
|
(709)
|
(741)
|
(757)
|
(771)
|
(758)
|
(751)
|
(745)
|
(858)
|
(863)
|
(874)
|
(887)
|
(762)
|
(830)
|
(879)
|
(952)
|
(1 044)
|
(1 070)
|
(1 094)
|
(1 105)
|
(1 197)
|
(1 250)
|
(1 314)
|
(1 376)
|
(1 354)
|
(1 381)
|
(1 409)
|
(1 420)
|
(1 459)
|
(1 470)
|
(1 461)
|
(1 468)
|
(1 443)
|
(1 423)
|
(1 422)
|
(1 406)
|
(1 402)
|
(1 415)
|
(1 447)
|
(1 483)
|
(1 568)
|
|
| Other Operating Expenses |
92
|
92
|
94
|
114
|
32
|
49
|
42
|
36
|
95
|
101
|
105
|
106
|
117
|
118
|
119
|
140
|
151
|
163
|
199
|
226
|
265
|
345
|
370
|
306
|
197
|
51
|
(114)
|
(114)
|
(278)
|
(109)
|
(107)
|
(107)
|
(104)
|
(106)
|
(107)
|
(114)
|
(119)
|
(128)
|
(25)
|
(135)
|
(124)
|
(115)
|
(113)
|
(285)
|
(197)
|
(235)
|
(245)
|
(247)
|
(251)
|
(216)
|
(272)
|
(286)
|
(322)
|
(350)
|
(377)
|
(384)
|
(367)
|
(377)
|
(405)
|
(394)
|
(424)
|
(414)
|
(373)
|
(360)
|
(351)
|
(344)
|
(410)
|
(405)
|
(417)
|
(416)
|
(434)
|
(545)
|
(556)
|
(455)
|
(469)
|
(476)
|
(496)
|
(479)
|
(453)
|
(466)
|
(478)
|
(523)
|
(521)
|
(563)
|
(584)
|
(579)
|
(5 599)
|
(651)
|
(707)
|
(730)
|
(5 688)
|
(885)
|
(2 254)
|
(3 251)
|
(5 748)
|
|
| Operating Income |
408
N/A
|
384
-6%
|
359
-6%
|
393
+9%
|
246
-37%
|
420
+71%
|
499
+19%
|
725
+45%
|
937
+29%
|
959
+2%
|
1 010
+5%
|
985
-2%
|
1 036
+5%
|
1 189
+15%
|
1 248
+5%
|
1 448
+16%
|
1 784
+23%
|
1 914
+7%
|
2 335
+22%
|
2 740
+17%
|
3 292
+20%
|
4 469
+36%
|
5 740
+28%
|
6 353
+11%
|
6 486
+2%
|
5 963
-8%
|
5 024
-16%
|
4 411
-12%
|
4 331
-2%
|
4 680
+8%
|
4 921
+5%
|
5 272
+7%
|
5 187
-2%
|
5 131
-1%
|
5 482
+7%
|
5 632
+3%
|
5 777
+3%
|
6 000
+4%
|
5 642
-6%
|
5 423
-4%
|
5 179
-4%
|
4 674
-10%
|
4 357
-7%
|
4 292
-1%
|
4 570
+6%
|
4 758
+4%
|
4 858
+2%
|
4 914
+1%
|
4 735
-4%
|
4 997
+6%
|
5 460
+9%
|
5 841
+7%
|
7 478
+28%
|
8 198
+10%
|
8 201
+0%
|
8 048
-2%
|
6 931
-14%
|
6 433
-7%
|
6 194
-4%
|
6 333
+2%
|
6 317
0%
|
6 716
+6%
|
7 157
+7%
|
8 197
+15%
|
8 954
+9%
|
9 288
+4%
|
9 411
+1%
|
8 968
-5%
|
8 933
0%
|
8 717
-2%
|
8 490
-3%
|
8 940
+5%
|
9 083
+2%
|
10 332
+14%
|
11 216
+9%
|
12 523
+12%
|
13 064
+4%
|
13 479
+3%
|
13 611
+1%
|
12 607
-7%
|
12 028
-5%
|
10 658
-11%
|
10 370
-3%
|
9 619
-7%
|
9 246
-4%
|
9 084
-2%
|
8 426
-7%
|
8 135
-3%
|
8 404
+3%
|
8 644
+3%
|
9 952
+15%
|
11 497
+16%
|
12 831
+12%
|
15 283
+19%
|
16 117
+5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
414
|
351
|
291
|
361
|
337
|
385
|
306
|
343
|
217
|
262
|
241
|
193
|
293
|
307
|
319
|
389
|
414
|
488
|
628
|
741
|
860
|
1 001
|
1 244
|
1 383
|
1 376
|
1 192
|
999
|
765
|
734
|
723
|
621
|
612
|
454
|
501
|
472
|
458
|
555
|
375
|
390
|
506
|
535
|
761
|
655
|
596
|
445
|
338
|
570
|
376
|
505
|
511
|
696
|
527
|
555
|
557
|
671
|
602
|
548
|
622
|
686
|
791
|
1 030
|
1 180
|
1 574
|
1 414
|
1 443
|
1 605
|
1 569
|
1 934
|
2 153
|
2 257
|
2 636
|
1 662
|
1 922
|
1 928
|
2 169
|
2 588
|
2 070
|
1 589
|
1 284
|
883
|
553
|
733
|
1 340
|
2 761
|
3 876
|
4 763
|
4 975
|
4 724
|
4 771
|
4 772
|
4 955
|
4 879
|
5 234
|
5 030
|
5 091
|
|
| 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
|
69
|
69
|
(95)
|
(95)
|
(163)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(110)
|
(128)
|
(137)
|
0
|
(28)
|
0
|
0
|
0
|
54
|
0
|
77
|
154
|
100
|
545
|
522
|
445
|
445
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(130)
|
(123)
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
206
|
206
|
206
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
206
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(182)
|
(47)
|
(47)
|
(47)
|
(195)
|
0
|
0
|
0
|
(116)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
(121)
|
0
|
0
|
0
|
(97)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(50)
|
|
| Pre-Tax Income |
823
N/A
|
734
-11%
|
650
-11%
|
754
+16%
|
583
-23%
|
805
+38%
|
805
+0%
|
1 068
+33%
|
1 154
+8%
|
1 220
+6%
|
1 251
+3%
|
1 178
-6%
|
1 329
+13%
|
1 495
+13%
|
1 567
+5%
|
1 838
+17%
|
2 198
+20%
|
2 402
+9%
|
2 963
+23%
|
3 481
+17%
|
4 359
+25%
|
5 676
+30%
|
7 191
+27%
|
8 011
+11%
|
7 930
-1%
|
7 061
-11%
|
5 928
-16%
|
5 013
-15%
|
5 065
+1%
|
5 402
+7%
|
5 542
+3%
|
5 884
+6%
|
5 641
-4%
|
5 632
0%
|
5 954
+6%
|
6 090
+2%
|
6 332
+4%
|
6 375
+1%
|
6 032
-5%
|
5 910
-2%
|
5 604
-5%
|
5 307
-5%
|
4 845
-9%
|
4 888
+1%
|
4 987
+2%
|
5 096
+2%
|
5 246
+3%
|
5 243
0%
|
5 247
+0%
|
5 461
+4%
|
6 038
+11%
|
6 522
+8%
|
8 133
+25%
|
9 300
+14%
|
9 278
0%
|
9 095
-2%
|
7 924
-13%
|
7 055
-11%
|
6 799
-4%
|
7 124
+5%
|
7 347
+3%
|
7 896
+7%
|
8 610
+9%
|
9 611
+12%
|
10 397
+8%
|
10 893
+5%
|
10 883
0%
|
10 902
+0%
|
11 086
+2%
|
10 844
-2%
|
10 951
+1%
|
10 602
-3%
|
11 005
+4%
|
12 267
+11%
|
13 332
+9%
|
15 111
+13%
|
15 134
+0%
|
15 068
0%
|
14 841
-2%
|
13 490
-9%
|
12 581
-7%
|
11 391
-9%
|
11 659
+2%
|
12 380
+6%
|
13 122
+6%
|
13 847
+6%
|
13 332
-4%
|
12 859
-4%
|
13 175
+2%
|
13 416
+2%
|
14 853
+11%
|
16 376
+10%
|
18 065
+10%
|
20 313
+12%
|
21 158
+4%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(82)
|
(71)
|
(61)
|
(77)
|
(69)
|
(101)
|
(112)
|
(152)
|
(180)
|
(187)
|
(194)
|
(188)
|
(198)
|
(225)
|
(227)
|
(265)
|
(321)
|
(348)
|
(445)
|
(518)
|
(618)
|
(820)
|
(1 022)
|
(1 115)
|
(1 117)
|
(970)
|
(800)
|
(700)
|
(723)
|
(795)
|
(838)
|
(887)
|
(866)
|
(863)
|
(917)
|
(942)
|
(969)
|
(995)
|
(939)
|
(907)
|
(879)
|
(815)
|
(761)
|
(794)
|
(791)
|
(704)
|
(700)
|
(684)
|
(675)
|
(808)
|
(900)
|
(986)
|
(1 266)
|
(1 390)
|
(1 347)
|
(1 308)
|
(1 104)
|
(1 023)
|
(1 058)
|
(1 098)
|
(1 100)
|
(1 162)
|
(1 255)
|
(1 412)
|
(1 495)
|
(1 576)
|
(1 592)
|
(1 558)
|
(1 617)
|
(1 608)
|
(1 561)
|
(1 561)
|
(1 584)
|
(1 712)
|
(1 845)
|
(2 055)
|
(2 292)
|
(2 327)
|
(2 343)
|
(2 156)
|
(1 843)
|
(1 623)
|
(1 564)
|
(1 512)
|
(1 488)
|
(1 498)
|
(1 351)
|
(1 313)
|
(1 376)
|
(1 432)
|
(1 698)
|
(2 124)
|
(2 534)
|
(3 036)
|
(3 321)
|
|
| Income from Continuing Operations |
741
|
664
|
589
|
677
|
514
|
704
|
693
|
916
|
975
|
1 034
|
1 057
|
989
|
1 130
|
1 271
|
1 340
|
1 573
|
1 877
|
2 054
|
2 519
|
2 962
|
3 741
|
4 857
|
6 169
|
6 897
|
6 813
|
6 091
|
5 129
|
4 313
|
4 341
|
4 608
|
4 704
|
4 997
|
4 775
|
4 769
|
5 037
|
5 148
|
5 363
|
5 380
|
5 093
|
5 003
|
4 725
|
4 492
|
4 084
|
4 094
|
4 196
|
4 392
|
4 546
|
4 559
|
4 572
|
4 653
|
5 138
|
5 536
|
6 867
|
7 910
|
7 931
|
7 787
|
6 820
|
6 032
|
5 741
|
6 026
|
6 247
|
6 734
|
7 355
|
8 199
|
8 902
|
9 317
|
9 291
|
9 344
|
9 469
|
9 236
|
9 390
|
9 041
|
9 421
|
10 555
|
11 487
|
13 056
|
12 842
|
12 741
|
12 498
|
11 334
|
10 738
|
9 768
|
10 095
|
10 868
|
11 634
|
12 349
|
11 981
|
11 546
|
11 799
|
11 984
|
13 155
|
14 252
|
15 531
|
17 277
|
17 837
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
13
|
19
|
25
|
27
|
26
|
26
|
26
|
25
|
26
|
26
|
27
|
28
|
27
|
30
|
33
|
49
|
51
|
50
|
45
|
21
|
14
|
7
|
4
|
1
|
4
|
(2)
|
4
|
18
|
27
|
40
|
45
|
37
|
29
|
23
|
5
|
(17)
|
(50)
|
(80)
|
(105)
|
(119)
|
(122)
|
(124)
|
(117)
|
(105)
|
(95)
|
(87)
|
(78)
|
(83)
|
|
| Net Income (Common) |
741
N/A
|
664
-10%
|
589
-11%
|
677
+15%
|
514
-24%
|
704
+37%
|
693
-2%
|
916
+32%
|
975
+6%
|
1 034
+6%
|
1 057
+2%
|
989
-6%
|
1 130
+14%
|
1 271
+12%
|
1 340
+5%
|
1 573
+17%
|
1 877
+19%
|
2 054
+9%
|
2 519
+23%
|
2 962
+18%
|
3 741
+26%
|
4 857
+30%
|
6 169
+27%
|
6 897
+12%
|
6 813
-1%
|
6 091
-11%
|
5 129
-16%
|
4 313
-16%
|
4 341
+1%
|
4 608
+6%
|
4 704
+2%
|
4 997
+6%
|
4 775
-4%
|
4 769
0%
|
5 037
+6%
|
5 148
+2%
|
5 363
+4%
|
5 380
+0%
|
5 093
-5%
|
5 003
-2%
|
4 725
-6%
|
4 492
-5%
|
4 084
-9%
|
4 094
+0%
|
4 196
+2%
|
4 392
+5%
|
4 552
+4%
|
4 572
+0%
|
4 591
+0%
|
4 678
+2%
|
5 165
+10%
|
5 562
+8%
|
6 893
+24%
|
7 936
+15%
|
7 956
+0%
|
7 813
-2%
|
6 846
-12%
|
6 059
-11%
|
5 769
-5%
|
6 053
+5%
|
6 277
+4%
|
6 767
+8%
|
7 404
+9%
|
8 250
+11%
|
8 952
+9%
|
9 362
+5%
|
9 312
-1%
|
9 358
+0%
|
9 476
+1%
|
9 240
-2%
|
9 391
+2%
|
9 045
-4%
|
9 419
+4%
|
10 559
+12%
|
11 505
+9%
|
13 083
+14%
|
12 882
-2%
|
12 786
-1%
|
12 535
-2%
|
11 363
-9%
|
10 761
-5%
|
9 773
-9%
|
10 078
+3%
|
10 818
+7%
|
11 554
+7%
|
12 244
+6%
|
11 862
-3%
|
11 424
-4%
|
11 675
+2%
|
11 867
+2%
|
13 050
+10%
|
14 157
+8%
|
15 444
+9%
|
17 199
+11%
|
17 754
+3%
|
|
| EPS (Diluted) |
0.71
N/A
|
0.64
-10%
|
0.56
-12%
|
0.65
+16%
|
0.49
-25%
|
0.67
+37%
|
0.66
-1%
|
0.87
+32%
|
0.92
+6%
|
0.98
+7%
|
1
+2%
|
0.93
-7%
|
1.07
+15%
|
1.19
+11%
|
1.26
+6%
|
1.48
+17%
|
1.75
+18%
|
1.92
+10%
|
2.34
+22%
|
2.74
+17%
|
3.47
+27%
|
4.5
+30%
|
5.72
+27%
|
6.4
+12%
|
6.32
-1%
|
5.65
-11%
|
4.75
-16%
|
4
-16%
|
4.02
+0%
|
4.27
+6%
|
4.36
+2%
|
4.63
+6%
|
4.43
-4%
|
4.42
0%
|
4.67
+6%
|
4.77
+2%
|
4.97
+4%
|
4.99
+0%
|
4.72
-5%
|
4.64
-2%
|
4.33
-7%
|
4.15
-4%
|
3.74
-10%
|
3.55
-5%
|
3.64
+3%
|
3.8
+4%
|
3.94
+4%
|
3.95
+0%
|
3.95
N/A
|
4.01
+2%
|
4.43
+10%
|
4.73
+7%
|
5.73
+21%
|
6.6
+15%
|
6.63
+0%
|
6.43
-3%
|
5.66
-12%
|
4.99
-12%
|
4.75
-5%
|
4.93
+4%
|
5.11
+4%
|
5.49
+7%
|
6.02
+10%
|
6.66
+11%
|
7.19
+8%
|
7.51
+4%
|
7.48
0%
|
7.5
+0%
|
7.52
+0%
|
7.32
-3%
|
7.47
+2%
|
7.17
-4%
|
7.46
+4%
|
8.32
+12%
|
9.09
+9%
|
10.33
+14%
|
10.16
-2%
|
10.08
-1%
|
9.89
-2%
|
8.98
-9%
|
8.49
-5%
|
7.72
-9%
|
7.95
+3%
|
8.54
+7%
|
9.13
+7%
|
9.67
+6%
|
9.36
-3%
|
9.01
-4%
|
9.21
+2%
|
9.36
+2%
|
10.29
+10%
|
11.17
+9%
|
12.18
+9%
|
13.57
+11%
|
14.01
+3%
|
|