Industrias Penoles SAB de CV
OTC:IPOAF
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Industrias Penoles SAB de CV
Income Statement
Industrias Penoles SAB de CV
| 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
|
50
|
11
|
20
|
28
|
61
|
60
|
61
|
64
|
41
|
42
|
45
|
47
|
51
|
54
|
55
|
53
|
56
|
53
|
52
|
49
|
44
|
36
|
27
|
22
|
15
|
12
|
12
|
12
|
16
|
20
|
23
|
27
|
27
|
26
|
27
|
27
|
28
|
30
|
30
|
31
|
37
|
47
|
58
|
68
|
73
|
72
|
71
|
69
|
64
|
60
|
57
|
53
|
54
|
51
|
49
|
49
|
52
|
53
|
55
|
54
|
50
|
57
|
60
|
78
|
82
|
86
|
92
|
85
|
111
|
116
|
125
|
136
|
141
|
135
|
140
|
143
|
155
|
152
|
162
|
173
|
189
|
188
|
180
|
170
|
162
|
156
|
0
|
0
|
|
| Revenue |
1 173
N/A
|
933
-21%
|
642
-31%
|
652
+2%
|
1 192
+83%
|
746
-37%
|
752
+1%
|
487
-35%
|
1 468
+202%
|
911
-38%
|
921
+1%
|
935
+2%
|
1 952
+109%
|
1 362
-30%
|
1 410
+4%
|
1 445
+2%
|
3 413
+136%
|
2 147
-37%
|
3 127
+46%
|
4 068
+30%
|
4 095
+1%
|
4 514
+10%
|
4 803
+6%
|
4 991
+4%
|
4 755
-5%
|
4 123
-13%
|
3 443
-16%
|
3 147
-9%
|
3 322
+6%
|
3 747
+13%
|
4 316
+15%
|
4 723
+9%
|
5 087
+8%
|
5 809
+14%
|
4 739
-18%
|
5 501
+16%
|
7 789
+42%
|
6 164
-21%
|
6 129
-1%
|
5 798
-5%
|
7 436
+28%
|
5 084
-32%
|
6 318
+24%
|
5 786
-8%
|
5 219
-10%
|
4 860
-7%
|
4 675
-4%
|
4 638
-1%
|
3 062
-34%
|
4 558
+49%
|
4 400
-3%
|
4 270
-3%
|
3 050
-29%
|
4 130
+35%
|
4 202
+2%
|
4 248
+1%
|
4 152
-2%
|
4 396
+6%
|
4 407
+0%
|
4 432
+1%
|
4 317
-3%
|
4 559
+6%
|
4 646
+2%
|
4 567
-2%
|
4 390
-4%
|
4 421
+1%
|
4 312
-2%
|
4 368
+1%
|
4 472
+2%
|
4 365
-2%
|
4 201
-4%
|
4 330
+3%
|
4 673
+8%
|
5 180
+11%
|
5 824
+12%
|
6 024
+3%
|
5 972
-1%
|
5 830
-2%
|
5 726
-2%
|
5 567
-3%
|
5 523
-1%
|
5 530
+0%
|
5 597
+1%
|
5 832
+4%
|
5 929
+2%
|
5 912
0%
|
6 010
+2%
|
6 234
+4%
|
6 650
+7%
|
7 052
+6%
|
7 496
+6%
|
7 742
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(888)
|
(714)
|
(500)
|
(514)
|
(932)
|
(554)
|
(557)
|
(351)
|
(1 069)
|
(657)
|
(664)
|
(675)
|
(1 434)
|
(985)
|
(1 019)
|
(1 043)
|
(2 512)
|
(1 605)
|
(2 336)
|
(3 069)
|
(3 081)
|
(3 488)
|
(3 715)
|
(3 824)
|
(3 660)
|
(3 139)
|
(2 560)
|
(2 345)
|
(2 295)
|
(2 546)
|
(3 005)
|
(3 229)
|
(3 418)
|
(3 893)
|
(3 106)
|
(3 514)
|
(5 098)
|
(4 171)
|
(4 160)
|
(4 131)
|
(5 263)
|
(3 508)
|
(4 412)
|
(4 021)
|
(3 771)
|
(3 580)
|
(3 451)
|
(3 402)
|
(2 263)
|
(3 358)
|
(3 265)
|
(3 293)
|
(2 420)
|
(3 311)
|
(3 233)
|
(3 059)
|
(2 794)
|
(2 815)
|
(2 799)
|
(2 817)
|
(2 693)
|
(2 873)
|
(2 928)
|
(3 059)
|
(3 101)
|
(3 268)
|
(3 447)
|
(3 461)
|
(3 601)
|
(3 575)
|
(3 372)
|
(3 328)
|
(3 424)
|
(3 667)
|
(4 001)
|
(4 296)
|
(4 416)
|
(4 320)
|
(4 430)
|
(4 431)
|
(4 491)
|
(4 628)
|
(4 772)
|
(5 034)
|
(5 121)
|
(5 186)
|
(5 102)
|
(4 931)
|
(4 894)
|
(4 853)
|
(4 999)
|
(5 030)
|
|
| Gross Profit |
286
N/A
|
218
-24%
|
145
-34%
|
152
+5%
|
260
+72%
|
191
-26%
|
195
+2%
|
136
-30%
|
399
+195%
|
254
-36%
|
257
+1%
|
260
+1%
|
518
+99%
|
378
-27%
|
391
+4%
|
402
+3%
|
901
+124%
|
542
-40%
|
791
+46%
|
999
+26%
|
1 014
+2%
|
1 026
+1%
|
1 088
+6%
|
1 168
+7%
|
1 095
-6%
|
984
-10%
|
884
-10%
|
802
-9%
|
1 027
+28%
|
1 201
+17%
|
1 311
+9%
|
1 494
+14%
|
1 669
+12%
|
1 916
+15%
|
1 633
-15%
|
1 988
+22%
|
2 690
+35%
|
1 993
-26%
|
1 969
-1%
|
1 667
-15%
|
2 173
+30%
|
1 576
-27%
|
1 906
+21%
|
1 764
-7%
|
1 448
-18%
|
1 280
-12%
|
1 224
-4%
|
1 236
+1%
|
799
-35%
|
1 200
+50%
|
1 135
-5%
|
977
-14%
|
629
-36%
|
819
+30%
|
969
+18%
|
1 190
+23%
|
1 358
+14%
|
1 581
+16%
|
1 608
+2%
|
1 615
+0%
|
1 624
+1%
|
1 687
+4%
|
1 718
+2%
|
1 508
-12%
|
1 289
-15%
|
1 153
-11%
|
865
-25%
|
906
+5%
|
871
-4%
|
790
-9%
|
830
+5%
|
1 002
+21%
|
1 249
+25%
|
1 513
+21%
|
1 824
+21%
|
1 728
-5%
|
1 556
-10%
|
1 510
-3%
|
1 296
-14%
|
1 136
-12%
|
1 032
-9%
|
901
-13%
|
825
-9%
|
798
-3%
|
808
+1%
|
727
-10%
|
908
+25%
|
1 304
+44%
|
1 756
+35%
|
2 198
+25%
|
2 497
+14%
|
2 712
+9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(236)
|
(181)
|
(125)
|
(123)
|
(222)
|
(126)
|
(126)
|
(75)
|
(235)
|
(135)
|
(136)
|
(138)
|
(277)
|
(158)
|
(160)
|
(162)
|
(330)
|
(192)
|
(285)
|
(381)
|
(405)
|
(414)
|
(424)
|
(436)
|
(412)
|
278
|
(393)
|
(375)
|
(392)
|
(385)
|
(383)
|
(376)
|
(514)
|
(404)
|
(322)
|
(358)
|
(490)
|
(405)
|
(407)
|
(448)
|
(651)
|
(513)
|
(683)
|
(673)
|
(630)
|
(668)
|
(659)
|
(652)
|
(443)
|
(722)
|
(709)
|
(690)
|
(395)
|
(550)
|
(511)
|
(495)
|
(432)
|
(460)
|
(478)
|
(503)
|
(521)
|
(562)
|
(583)
|
(591)
|
(631)
|
(646)
|
(642)
|
(647)
|
(621)
|
(653)
|
(645)
|
(625)
|
(521)
|
(533)
|
(539)
|
(553)
|
(588)
|
(601)
|
(618)
|
(634)
|
(639)
|
(659)
|
(712)
|
(745)
|
(690)
|
(681)
|
(630)
|
(587)
|
(663)
|
(675)
|
(703)
|
(749)
|
|
| Selling, General & Administrative |
(105)
|
(81)
|
(62)
|
(93)
|
(103)
|
(129)
|
(126)
|
(75)
|
(235)
|
(135)
|
(136)
|
(138)
|
(277)
|
(159)
|
(160)
|
(162)
|
(330)
|
(192)
|
(285)
|
(381)
|
(405)
|
(413)
|
(424)
|
(436)
|
(412)
|
(410)
|
(393)
|
(375)
|
(392)
|
(382)
|
(377)
|
(370)
|
(514)
|
(400)
|
(321)
|
(357)
|
(476)
|
(394)
|
(395)
|
(431)
|
(331)
|
(495)
|
(653)
|
(635)
|
(357)
|
(570)
|
(547)
|
(545)
|
(244)
|
(574)
|
(557)
|
(536)
|
(246)
|
(440)
|
(390)
|
(343)
|
(291)
|
(356)
|
(363)
|
(381)
|
(335)
|
(363)
|
(371)
|
(405)
|
(381)
|
(482)
|
(485)
|
(455)
|
(411)
|
(395)
|
(384)
|
(371)
|
(377)
|
(440)
|
(464)
|
(488)
|
(432)
|
(437)
|
(444)
|
(453)
|
(467)
|
(489)
|
(510)
|
(528)
|
(542)
|
(545)
|
(546)
|
(539)
|
(533)
|
(521)
|
(525)
|
(539)
|
|
| Research & Development |
(22)
|
(17)
|
0
|
0
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(284)
|
0
|
0
|
0
|
(235)
|
0
|
0
|
0
|
(122)
|
0
|
0
|
0
|
(114)
|
(18)
|
(57)
|
(91)
|
(126)
|
(101)
|
(105)
|
(113)
|
(152)
|
(166)
|
(174)
|
(149)
|
(191)
|
(108)
|
(104)
|
(130)
|
(170)
|
(158)
|
(132)
|
(115)
|
(104)
|
(75)
|
(86)
|
(90)
|
(126)
|
(132)
|
(143)
|
(151)
|
(161)
|
(165)
|
(172)
|
(177)
|
(167)
|
(160)
|
(147)
|
(142)
|
(149)
|
(151)
|
(159)
|
(162)
|
|
| Depreciation & Amortization |
(109)
|
(83)
|
0
|
0
|
(96)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(11)
|
(15)
|
(19)
|
(16)
|
(23)
|
(16)
|
(29)
|
(29)
|
(22)
|
(16)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(10)
|
(9)
|
(7)
|
|
| Other Operating Expenses |
0
|
0
|
(63)
|
(30)
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
689
|
0
|
0
|
0
|
(3)
|
(6)
|
(6)
|
0
|
(4)
|
(1)
|
(1)
|
(14)
|
(11)
|
(12)
|
(17)
|
(37)
|
(19)
|
(30)
|
(37)
|
(37)
|
(98)
|
(111)
|
(107)
|
(77)
|
(149)
|
(152)
|
(154)
|
(35)
|
(92)
|
(64)
|
(60)
|
(15)
|
(3)
|
(11)
|
(9)
|
(33)
|
(33)
|
(38)
|
(37)
|
(59)
|
(56)
|
(46)
|
(51)
|
(25)
|
(81)
|
(113)
|
(116)
|
(24)
|
11
|
40
|
48
|
(14)
|
(17)
|
(16)
|
(15)
|
3
|
9
|
(17)
|
(28)
|
31
|
35
|
73
|
105
|
30
|
7
|
(10)
|
(41)
|
|
| Operating Income |
50
N/A
|
38
-25%
|
17
-54%
|
15
-14%
|
38
+155%
|
66
+74%
|
69
+4%
|
61
-11%
|
165
+170%
|
119
-28%
|
122
+2%
|
122
+1%
|
241
+97%
|
219
-9%
|
231
+5%
|
240
+4%
|
571
+137%
|
350
-39%
|
506
+45%
|
618
+22%
|
609
-1%
|
613
+1%
|
664
+8%
|
732
+10%
|
683
-7%
|
1 262
+85%
|
490
-61%
|
427
-13%
|
636
+49%
|
816
+28%
|
928
+14%
|
1 118
+20%
|
1 156
+3%
|
1 512
+31%
|
1 311
-13%
|
1 630
+24%
|
2 200
+35%
|
1 588
-28%
|
1 562
-2%
|
1 219
-22%
|
1 522
+25%
|
1 063
-30%
|
1 223
+15%
|
1 092
-11%
|
818
-25%
|
612
-25%
|
565
-8%
|
585
+4%
|
356
-39%
|
478
+34%
|
426
-11%
|
287
-33%
|
234
-18%
|
269
+15%
|
458
+70%
|
695
+52%
|
926
+33%
|
1 121
+21%
|
1 129
+1%
|
1 112
-2%
|
1 103
-1%
|
1 125
+2%
|
1 135
+1%
|
918
-19%
|
658
-28%
|
507
-23%
|
223
-56%
|
259
+16%
|
250
-3%
|
137
-45%
|
185
+35%
|
377
+104%
|
728
+93%
|
980
+35%
|
1 284
+31%
|
1 175
-9%
|
968
-18%
|
909
-6%
|
678
-25%
|
502
-26%
|
394
-22%
|
242
-39%
|
113
-53%
|
53
-53%
|
118
+122%
|
46
-61%
|
278
+507%
|
716
+158%
|
1 093
+53%
|
1 523
+39%
|
1 793
+18%
|
1 964
+9%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(87)
|
(78)
|
(31)
|
(41)
|
(64)
|
(23)
|
(24)
|
(3)
|
(32)
|
(6)
|
(5)
|
(6)
|
(23)
|
(27)
|
(29)
|
(27)
|
(63)
|
(3)
|
(3)
|
(4)
|
(29)
|
2
|
(9)
|
(13)
|
(115)
|
(121)
|
(65)
|
(67)
|
(10)
|
64
|
8
|
(77)
|
(94)
|
(100)
|
(87)
|
(37)
|
(53)
|
(32)
|
(32)
|
(3)
|
(6)
|
13
|
9
|
11
|
(15)
|
(41)
|
(69)
|
(81)
|
(81)
|
(114)
|
(97)
|
(109)
|
(8)
|
(157)
|
(272)
|
(250)
|
(96)
|
(100)
|
25
|
25
|
(122)
|
(131)
|
(130)
|
(128)
|
(17)
|
(31)
|
(39)
|
(54)
|
(55)
|
(90)
|
(110)
|
(138)
|
(169)
|
(130)
|
(126)
|
(114)
|
(129)
|
(143)
|
(151)
|
(123)
|
(111)
|
(111)
|
(94)
|
(104)
|
(89)
|
(99)
|
(107)
|
(101)
|
(82)
|
(77)
|
(65)
|
(53)
|
|
| 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
|
688
|
688
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(47)
|
(1)
|
(1)
|
(1)
|
(10)
|
(2)
|
(2)
|
(3)
|
24
|
(0)
|
(0)
|
1
|
3
|
1
|
(3)
|
(11)
|
(62)
|
(113)
|
(157)
|
(149)
|
(166)
|
(67)
|
(5)
|
(5)
|
14
|
19
|
4
|
(4)
|
(14)
|
(19)
|
(21)
|
(15)
|
(23)
|
(23)
|
(17)
|
(19)
|
(18)
|
(3)
|
(4)
|
0
|
|
| Total Other Income |
2
|
(7)
|
(5)
|
(8)
|
2
|
(4)
|
(4)
|
1
|
(15)
|
20
|
20
|
21
|
50
|
73
|
72
|
70
|
122
|
(42)
|
(45)
|
(64)
|
(38)
|
(62)
|
(92)
|
(98)
|
550
|
(94)
|
(89)
|
(94)
|
(57)
|
(81)
|
(53)
|
(22)
|
(68)
|
(4)
|
(1)
|
(1)
|
(4)
|
8
|
8
|
6
|
(0)
|
(5)
|
(2)
|
(4)
|
(1)
|
(4)
|
(11)
|
(12)
|
(4)
|
(10)
|
(11)
|
(13)
|
(11)
|
53
|
55
|
51
|
(26)
|
(26)
|
(26)
|
(24)
|
(23)
|
35
|
34
|
35
|
(33)
|
(19)
|
(35)
|
(38)
|
(54)
|
(46)
|
(28)
|
(64)
|
(118)
|
(144)
|
(146)
|
(108)
|
(29)
|
(29)
|
(32)
|
(34)
|
(46)
|
(51)
|
(65)
|
(71)
|
(63)
|
(47)
|
(36)
|
(33)
|
(58)
|
(53)
|
(52)
|
(53)
|
|
| Pre-Tax Income |
(36)
N/A
|
(47)
-33%
|
(18)
+63%
|
(33)
-89%
|
(24)
+28%
|
40
N/A
|
41
+2%
|
59
+43%
|
118
+101%
|
133
+12%
|
136
+2%
|
137
+1%
|
269
+96%
|
265
-1%
|
274
+3%
|
283
+3%
|
630
+122%
|
305
-52%
|
457
+50%
|
550
+20%
|
542
-1%
|
553
+2%
|
1 252
+126%
|
1 309
+5%
|
1 118
-15%
|
1 047
-6%
|
336
-68%
|
266
-21%
|
569
+114%
|
799
+41%
|
883
+10%
|
1 019
+15%
|
994
-2%
|
1 408
+42%
|
1 222
-13%
|
1 592
+30%
|
2 144
+35%
|
1 564
-27%
|
1 538
-2%
|
1 222
-21%
|
1 510
+24%
|
1 071
-29%
|
1 230
+15%
|
1 099
-11%
|
732
-33%
|
567
-23%
|
486
-14%
|
492
+1%
|
238
-52%
|
354
+49%
|
318
-10%
|
166
-48%
|
168
+1%
|
164
-2%
|
240
+46%
|
495
+107%
|
794
+60%
|
993
+25%
|
1 126
+13%
|
1 110
-1%
|
982
-12%
|
1 029
+5%
|
1 038
+1%
|
826
-20%
|
611
-26%
|
459
-25%
|
146
-68%
|
156
+7%
|
79
-49%
|
(111)
N/A
|
(110)
+1%
|
26
N/A
|
274
+938%
|
639
+133%
|
1 007
+58%
|
947
-6%
|
823
-13%
|
757
-8%
|
499
-34%
|
341
-32%
|
223
-35%
|
62
-72%
|
(67)
N/A
|
(136)
-103%
|
(56)
+59%
|
(123)
-120%
|
117
N/A
|
564
+380%
|
935
+66%
|
1 389
+49%
|
1 672
+20%
|
1 858
+11%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
16
|
15
|
5
|
10
|
7
|
(13)
|
(14)
|
(20)
|
(19)
|
(19)
|
(20)
|
(21)
|
(81)
|
(85)
|
(88)
|
(91)
|
(182)
|
(89)
|
(130)
|
(156)
|
(153)
|
(156)
|
(354)
|
(386)
|
(455)
|
(429)
|
(103)
|
(75)
|
(52)
|
(107)
|
(240)
|
(273)
|
(260)
|
(408)
|
(374)
|
(495)
|
(715)
|
(525)
|
(518)
|
(415)
|
(453)
|
(318)
|
(373)
|
(333)
|
(266)
|
(225)
|
(203)
|
(221)
|
(153)
|
(228)
|
(212)
|
(147)
|
(191)
|
(247)
|
(286)
|
(407)
|
(388)
|
(448)
|
(440)
|
(357)
|
(257)
|
(244)
|
(260)
|
(225)
|
(171)
|
(127)
|
(23)
|
(31)
|
33
|
(15)
|
(136)
|
(246)
|
(185)
|
(188)
|
(184)
|
(90)
|
(261)
|
(270)
|
(162)
|
(117)
|
103
|
173
|
250
|
380
|
343
|
373
|
103
|
(296)
|
(727)
|
(902)
|
(805)
|
(656)
|
|
| Income from Continuing Operations |
(19)
|
(32)
|
(12)
|
(23)
|
(17)
|
27
|
28
|
39
|
100
|
113
|
116
|
117
|
188
|
180
|
186
|
193
|
448
|
216
|
327
|
394
|
389
|
397
|
898
|
923
|
663
|
618
|
233
|
191
|
516
|
693
|
643
|
746
|
734
|
1 000
|
848
|
1 096
|
1 428
|
1 039
|
1 020
|
806
|
1 056
|
753
|
857
|
766
|
466
|
342
|
282
|
271
|
85
|
127
|
106
|
19
|
(23)
|
(82)
|
(46)
|
88
|
406
|
545
|
687
|
754
|
725
|
785
|
778
|
601
|
440
|
332
|
123
|
125
|
112
|
(126)
|
(246)
|
(220)
|
90
|
451
|
824
|
857
|
563
|
487
|
337
|
224
|
326
|
234
|
183
|
244
|
287
|
250
|
220
|
268
|
208
|
487
|
866
|
1 202
|
|
| Income to Minority Interest |
2
|
5
|
1
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(5)
|
(19)
|
(19)
|
(20)
|
(20)
|
(4)
|
(5)
|
(5)
|
(21)
|
(16)
|
(25)
|
(31)
|
(35)
|
(37)
|
(49)
|
(56)
|
(56)
|
(57)
|
(70)
|
(79)
|
(131)
|
(160)
|
(170)
|
(203)
|
(221)
|
(276)
|
(239)
|
(268)
|
(403)
|
(319)
|
(315)
|
(300)
|
(307)
|
(217)
|
(239)
|
(175)
|
(93)
|
(42)
|
(49)
|
(48)
|
(26)
|
(44)
|
(17)
|
(9)
|
(17)
|
(14)
|
(50)
|
(93)
|
(116)
|
(159)
|
(162)
|
(174)
|
(174)
|
(177)
|
(170)
|
(122)
|
(117)
|
(100)
|
(72)
|
(81)
|
(77)
|
(32)
|
(64)
|
(90)
|
(124)
|
(189)
|
(208)
|
(194)
|
(171)
|
(172)
|
(142)
|
(135)
|
(142)
|
(118)
|
(120)
|
(125)
|
(139)
|
(145)
|
(161)
|
(184)
|
(135)
|
(189)
|
(212)
|
(286)
|
|
| Equity Earnings Affiliates |
5
|
7
|
6
|
5
|
7
|
0
|
0
|
(1)
|
6
|
3
|
3
|
3
|
5
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(12)
N/A
|
(22)
-95%
|
(7)
+67%
|
(20)
-179%
|
(14)
+31%
|
22
N/A
|
23
+2%
|
35
+54%
|
93
+163%
|
89
-4%
|
91
+2%
|
92
+1%
|
156
+69%
|
171
+10%
|
177
+3%
|
183
+4%
|
377
+106%
|
200
-47%
|
303
+51%
|
363
+20%
|
354
-3%
|
359
+1%
|
849
+136%
|
867
+2%
|
607
-30%
|
562
-7%
|
162
-71%
|
112
-31%
|
385
+243%
|
533
+38%
|
473
-11%
|
544
+15%
|
513
-6%
|
724
+41%
|
609
-16%
|
828
+36%
|
1 026
+24%
|
720
-30%
|
706
-2%
|
507
-28%
|
750
+48%
|
536
-29%
|
619
+16%
|
591
-4%
|
373
-37%
|
300
-20%
|
234
-22%
|
224
-4%
|
60
-73%
|
82
+38%
|
89
+8%
|
9
-89%
|
(41)
N/A
|
(96)
-135%
|
(96)
-1%
|
(5)
+95%
|
290
N/A
|
386
+33%
|
524
+36%
|
580
+11%
|
550
-5%
|
608
+10%
|
608
+0%
|
479
-21%
|
324
-32%
|
232
-28%
|
51
-78%
|
43
-16%
|
35
-18%
|
(158)
N/A
|
(310)
-96%
|
(310)
0%
|
(34)
+89%
|
262
N/A
|
615
+135%
|
663
+8%
|
391
-41%
|
315
-19%
|
195
-38%
|
89
-54%
|
183
+105%
|
116
-37%
|
64
-45%
|
118
+86%
|
147
+24%
|
105
-29%
|
59
-43%
|
84
+41%
|
73
-12%
|
298
+307%
|
655
+120%
|
916
+40%
|
|
| EPS (Diluted) |
-0.03
N/A
|
-0.06
-100%
|
-0.02
+67%
|
-0.06
-200%
|
-0.04
+33%
|
0.05
N/A
|
0.05
N/A
|
0.08
+60%
|
0.23
+188%
|
0.22
-4%
|
0.23
+5%
|
0.24
+4%
|
0.39
+63%
|
0.44
+13%
|
0.45
+2%
|
0.46
+2%
|
0.95
+107%
|
0.5
-47%
|
0.76
+52%
|
0.92
+21%
|
0.89
-3%
|
0.91
+2%
|
2.14
+135%
|
2.18
+2%
|
1.53
-30%
|
1.42
-7%
|
0.42
-70%
|
0.29
-31%
|
0.97
+234%
|
1.34
+38%
|
1.19
-11%
|
1.37
+15%
|
1.29
-6%
|
1.83
+42%
|
1.51
-17%
|
2.09
+38%
|
2.58
+23%
|
1.82
-29%
|
1.75
-4%
|
1.28
-27%
|
1.89
+48%
|
1.35
-29%
|
1.56
+16%
|
1.49
-4%
|
0.94
-37%
|
0.75
-20%
|
0.58
-23%
|
0.55
-5%
|
0.15
-73%
|
0.2
+33%
|
0.22
+10%
|
0.02
-91%
|
-0.1
N/A
|
-0.24
-140%
|
-0.24
N/A
|
-0.01
+96%
|
0.73
N/A
|
0.97
+33%
|
1.32
+36%
|
1.46
+11%
|
1.38
-5%
|
1.53
+11%
|
1.53
N/A
|
1.21
-21%
|
0.81
-33%
|
0.59
-27%
|
0.13
-78%
|
0.11
-15%
|
0.09
-18%
|
-0.4
N/A
|
-0.78
-95%
|
-0.78
N/A
|
-0.09
+88%
|
0.66
N/A
|
1.55
+135%
|
1.67
+8%
|
0.98
-41%
|
0.79
-19%
|
0.49
-38%
|
0.22
-55%
|
0.46
+109%
|
0.29
-37%
|
0.16
-45%
|
0.3
+87%
|
0.37
+23%
|
0.26
-30%
|
0.15
-42%
|
0.21
+40%
|
0.18
-14%
|
0.75
+317%
|
1.65
+120%
|
2.3
+39%
|
|