Filing and Packing Materials Manufacturing Co SJSC
SAU:2180
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Filing and Packing Materials Manufacturing Co SJSC
SAU:2180
|
SA |
|
Nippon Densetsu Kogyo Co Ltd
TSE:1950
|
JP |
|
Fulgent Sun International (Holding) Co Ltd
TWSE:9802
|
TW |
Income Statement
Earnings Waterfall
Filing and Packing Materials Manufacturing Co SJSC
Income Statement
Filing and Packing Materials Manufacturing Co SJSC
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
89
N/A
|
91
+3%
|
93
+2%
|
96
+3%
|
101
+5%
|
107
+7%
|
115
+7%
|
120
+4%
|
124
+4%
|
123
-1%
|
125
+1%
|
127
+2%
|
132
+4%
|
135
+2%
|
142
+5%
|
143
+1%
|
145
+2%
|
151
+4%
|
159
+5%
|
175
+10%
|
178
+2%
|
172
-3%
|
157
-8%
|
144
-9%
|
138
-4%
|
150
+8%
|
159
+6%
|
168
+6%
|
171
+1%
|
171
+0%
|
184
+8%
|
187
+1%
|
206
+10%
|
215
+4%
|
215
+0%
|
218
+1%
|
207
-5%
|
211
+2%
|
213
+1%
|
213
+0%
|
214
+1%
|
207
-4%
|
195
-6%
|
193
-1%
|
205
+6%
|
206
+1%
|
213
+3%
|
210
-1%
|
191
-9%
|
186
-3%
|
178
-4%
|
161
-10%
|
165
+2%
|
161
-2%
|
157
-2%
|
161
+3%
|
154
-5%
|
148
-4%
|
152
+2%
|
161
+6%
|
164
+2%
|
165
+1%
|
196
+19%
|
198
+1%
|
164
-17%
|
212
+29%
|
183
-14%
|
178
-3%
|
182
+2%
|
182
+0%
|
244
+34%
|
257
+6%
|
223
-13%
|
285
+28%
|
312
+9%
|
320
+2%
|
261
-19%
|
325
+25%
|
236
-27%
|
235
-1%
|
258
+10%
|
225
-13%
|
298
+32%
|
297
-1%
|
246
-17%
|
299
+22%
|
247
-18%
|
250
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(72)
|
(74)
|
(76)
|
(80)
|
(85)
|
(91)
|
(98)
|
(101)
|
(103)
|
(103)
|
(104)
|
(107)
|
(111)
|
(114)
|
(119)
|
(121)
|
(122)
|
(127)
|
(134)
|
(146)
|
(151)
|
(143)
|
(129)
|
(117)
|
(110)
|
(118)
|
(127)
|
(133)
|
(135)
|
(134)
|
(147)
|
(155)
|
(174)
|
(182)
|
(178)
|
(176)
|
(164)
|
(167)
|
(170)
|
(169)
|
(170)
|
(162)
|
(151)
|
(150)
|
(161)
|
(167)
|
(174)
|
(171)
|
(156)
|
(149)
|
(143)
|
(131)
|
(135)
|
(133)
|
(131)
|
(134)
|
(126)
|
(121)
|
(123)
|
(130)
|
(134)
|
(138)
|
(165)
|
(169)
|
(142)
|
(180)
|
(157)
|
(153)
|
(152)
|
(154)
|
(208)
|
(221)
|
(194)
|
(248)
|
(269)
|
(272)
|
(218)
|
(272)
|
(194)
|
(190)
|
(208)
|
(176)
|
(234)
|
(235)
|
(203)
|
(248)
|
(211)
|
(215)
|
|
| Gross Profit |
16
N/A
|
17
+5%
|
17
-2%
|
15
-6%
|
16
+3%
|
16
+1%
|
17
+5%
|
19
+12%
|
21
+11%
|
20
-4%
|
21
+5%
|
20
-5%
|
21
+5%
|
21
+0%
|
23
+6%
|
22
-3%
|
23
+5%
|
24
+6%
|
24
-1%
|
29
+18%
|
27
-5%
|
29
+6%
|
29
-1%
|
27
-6%
|
28
+4%
|
32
+13%
|
33
+3%
|
35
+7%
|
36
+2%
|
37
+3%
|
37
+0%
|
31
-15%
|
32
+2%
|
33
+3%
|
38
+14%
|
43
+13%
|
43
+1%
|
43
+1%
|
43
-1%
|
44
+3%
|
45
+0%
|
45
+0%
|
44
-1%
|
43
-2%
|
44
+1%
|
39
-11%
|
39
0%
|
39
-1%
|
35
-9%
|
37
+6%
|
36
-4%
|
30
-15%
|
30
-2%
|
28
-6%
|
26
-9%
|
27
+5%
|
27
+0%
|
27
+1%
|
29
+5%
|
31
+7%
|
29
-5%
|
27
-8%
|
30
+13%
|
29
-5%
|
22
-23%
|
33
+45%
|
26
-21%
|
25
-4%
|
29
+18%
|
27
-6%
|
36
+32%
|
37
+1%
|
29
-21%
|
38
+30%
|
43
+15%
|
48
+11%
|
42
-13%
|
53
+25%
|
43
-19%
|
45
+6%
|
50
+12%
|
49
-2%
|
64
+31%
|
62
-3%
|
43
-31%
|
52
+21%
|
36
-31%
|
35
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(10)
|
(8)
|
(11)
|
(12)
|
(13)
|
(12)
|
(13)
|
(13)
|
(12)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(20)
|
(20)
|
(19)
|
(17)
|
(18)
|
(20)
|
(21)
|
(21)
|
(22)
|
(23)
|
(25)
|
(34)
|
(35)
|
(48)
|
(53)
|
(46)
|
(51)
|
(36)
|
(31)
|
(28)
|
(32)
|
(44)
|
(45)
|
(34)
|
(42)
|
(40)
|
(39)
|
(31)
|
(38)
|
(29)
|
(31)
|
(33)
|
(31)
|
(42)
|
(43)
|
(40)
|
(51)
|
(51)
|
(53)
|
|
| Selling, General & Administrative |
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(10)
|
(8)
|
(11)
|
(12)
|
(13)
|
(12)
|
(13)
|
(13)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(17)
|
(17)
|
(18)
|
(20)
|
(21)
|
(21)
|
(22)
|
(23)
|
(25)
|
(31)
|
(35)
|
(48)
|
(53)
|
(44)
|
(51)
|
(36)
|
(31)
|
(26)
|
(32)
|
(44)
|
(45)
|
(33)
|
(42)
|
(43)
|
(43)
|
(34)
|
(44)
|
(33)
|
(36)
|
(35)
|
(36)
|
(46)
|
(45)
|
(39)
|
(49)
|
(50)
|
(52)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
(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
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
4
|
5
|
4
|
5
|
2
|
5
|
5
|
4
|
1
|
1
|
1
|
1
|
|
| Operating Income |
8
N/A
|
8
+3%
|
9
+1%
|
8
-11%
|
8
+1%
|
8
+5%
|
9
+7%
|
10
+16%
|
11
+8%
|
13
+16%
|
14
+8%
|
13
-7%
|
14
+9%
|
14
-2%
|
15
+8%
|
15
+2%
|
16
+7%
|
17
+8%
|
17
-1%
|
21
+23%
|
19
-8%
|
21
+7%
|
20
-2%
|
17
-15%
|
20
+16%
|
21
+3%
|
20
-1%
|
22
+5%
|
23
+8%
|
24
+1%
|
24
0%
|
20
-17%
|
18
-6%
|
19
+4%
|
23
+22%
|
28
+20%
|
28
+1%
|
28
+0%
|
27
-2%
|
28
+2%
|
28
+0%
|
28
+2%
|
28
-2%
|
27
-1%
|
27
-2%
|
22
-17%
|
22
-2%
|
21
-2%
|
17
-18%
|
18
+2%
|
16
-9%
|
12
-28%
|
12
+6%
|
10
-21%
|
6
-37%
|
6
+5%
|
6
-10%
|
6
-1%
|
6
+6%
|
6
-8%
|
(5)
N/A
|
(8)
-80%
|
(18)
-112%
|
(24)
-34%
|
(24)
0%
|
(18)
+24%
|
(10)
+43%
|
(7)
+36%
|
2
N/A
|
(5)
N/A
|
(8)
-77%
|
(8)
-4%
|
(5)
+39%
|
(4)
+14%
|
3
N/A
|
9
+192%
|
11
+23%
|
15
+35%
|
13
-9%
|
14
+9%
|
17
+20%
|
18
+4%
|
22
+23%
|
19
-15%
|
3
-82%
|
1
-64%
|
(15)
N/A
|
(18)
-18%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(1)
|
2
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(2)
|
(0)
|
(2)
|
(1)
|
(1)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(7)
|
(7)
|
(5)
|
(6)
|
(5)
|
(6)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| 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
|
(1)
|
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
|
1
|
2
|
2
|
3
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
3
|
5
|
5
|
5
|
1
|
1
|
0
|
1
|
(0)
|
2
|
5
|
7
|
2
|
2
|
(2)
|
(5)
|
2
|
2
|
3
|
3
|
3
|
2
|
3
|
2
|
5
|
5
|
5
|
5
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
|
| Pre-Tax Income |
8
N/A
|
8
+3%
|
8
+1%
|
8
-12%
|
8
+3%
|
8
+6%
|
9
+5%
|
10
+14%
|
11
+11%
|
12
+13%
|
13
+10%
|
13
-6%
|
14
+7%
|
14
+0%
|
15
+8%
|
15
0%
|
16
+8%
|
17
+8%
|
17
-2%
|
21
+25%
|
19
-8%
|
22
+15%
|
22
+0%
|
19
-13%
|
22
+14%
|
21
-4%
|
20
-5%
|
22
+10%
|
24
+8%
|
24
+2%
|
25
+4%
|
20
-22%
|
18
-10%
|
18
+3%
|
22
+18%
|
27
+22%
|
28
+4%
|
27
-1%
|
27
-2%
|
28
+4%
|
28
+2%
|
28
+1%
|
28
0%
|
28
-3%
|
28
+1%
|
23
-16%
|
23
-3%
|
22
-1%
|
17
-25%
|
19
+13%
|
17
-10%
|
13
-26%
|
15
+22%
|
14
-9%
|
11
-23%
|
11
0%
|
8
-21%
|
6
-28%
|
6
-5%
|
6
-2%
|
(5)
N/A
|
(6)
-29%
|
(14)
-124%
|
(18)
-32%
|
(22)
-23%
|
(18)
+21%
|
(14)
+23%
|
(12)
+8%
|
0
N/A
|
(5)
N/A
|
(7)
-46%
|
(8)
-7%
|
(5)
+33%
|
(4)
+27%
|
4
N/A
|
10
+133%
|
13
+29%
|
15
+20%
|
13
-14%
|
14
+7%
|
15
+5%
|
15
+3%
|
18
+19%
|
15
-19%
|
2
-84%
|
(1)
N/A
|
(16)
-1 593%
|
(20)
-20%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
7
|
8
|
8
|
7
|
7
|
7
|
8
|
9
|
10
|
11
|
12
|
11
|
12
|
12
|
14
|
14
|
15
|
16
|
15
|
19
|
18
|
20
|
20
|
17
|
20
|
19
|
18
|
20
|
22
|
22
|
23
|
17
|
16
|
16
|
20
|
25
|
25
|
24
|
24
|
24
|
26
|
26
|
25
|
25
|
24
|
20
|
19
|
18
|
13
|
15
|
14
|
9
|
11
|
10
|
6
|
7
|
5
|
2
|
2
|
1
|
(8)
|
(10)
|
(19)
|
(23)
|
(26)
|
(22)
|
(16)
|
(15)
|
(3)
|
(9)
|
(12)
|
(13)
|
(9)
|
(9)
|
(1)
|
5
|
10
|
11
|
10
|
12
|
12
|
13
|
16
|
13
|
1
|
(3)
|
(17)
|
(20)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
3
|
4
|
5
|
4
|
4
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
7
N/A
|
8
+4%
|
8
+1%
|
7
-13%
|
7
N/A
|
7
+6%
|
8
+5%
|
9
+15%
|
10
+11%
|
11
+13%
|
12
+10%
|
11
-7%
|
12
+9%
|
12
+2%
|
14
+9%
|
14
+1%
|
15
+6%
|
16
+9%
|
15
-3%
|
19
+27%
|
18
-10%
|
20
+16%
|
20
+0%
|
17
-14%
|
20
+13%
|
19
-5%
|
18
-6%
|
20
+11%
|
22
+10%
|
22
+2%
|
23
+4%
|
17
-24%
|
16
-9%
|
16
+4%
|
20
+21%
|
25
+25%
|
25
+2%
|
24
-3%
|
24
-3%
|
24
+2%
|
26
+5%
|
26
N/A
|
25
0%
|
25
-2%
|
24
-3%
|
20
-18%
|
19
-5%
|
18
-3%
|
13
-28%
|
15
+15%
|
14
-11%
|
9
-34%
|
11
+24%
|
10
-12%
|
6
-35%
|
7
+6%
|
5
-24%
|
3
-40%
|
3
+7%
|
4
+8%
|
(6)
N/A
|
(7)
-17%
|
(14)
-105%
|
(18)
-25%
|
(22)
-26%
|
(18)
+19%
|
(15)
+18%
|
(15)
-1%
|
(3)
+80%
|
(9)
-192%
|
(12)
-39%
|
(13)
-4%
|
(9)
+28%
|
(9)
+4%
|
(1)
+92%
|
5
N/A
|
10
+96%
|
11
+16%
|
10
-11%
|
12
+14%
|
12
+4%
|
13
+7%
|
16
+24%
|
13
-21%
|
1
-93%
|
(3)
N/A
|
(17)
-548%
|
(20)
-18%
|
|
| EPS (Diluted) |
0.64
N/A
|
0.67
+5%
|
0.68
+1%
|
0.59
-13%
|
0.59
N/A
|
0.63
+7%
|
0.66
+5%
|
0.76
+15%
|
0.84
+11%
|
0.96
+14%
|
1.05
+9%
|
0.98
-7%
|
1.07
+9%
|
1.08
+1%
|
1.18
+9%
|
1.19
+1%
|
1.26
+6%
|
1.37
+9%
|
1.33
-3%
|
1.68
+26%
|
1.52
-10%
|
1.77
+16%
|
1.77
N/A
|
1.52
-14%
|
1.72
+13%
|
1.64
-5%
|
1.55
-5%
|
1.72
+11%
|
1.88
+9%
|
1.91
+2%
|
1.98
+4%
|
1.5
-24%
|
1.37
-9%
|
1.42
+4%
|
1.69
+19%
|
2.14
+27%
|
2.19
+2%
|
2.12
-3%
|
2.06
-3%
|
2.1
+2%
|
2.22
+6%
|
2.21
0%
|
2.21
N/A
|
2.17
-2%
|
2.11
-3%
|
1.73
-18%
|
1.64
-5%
|
1.59
-3%
|
1.14
-28%
|
1.32
+16%
|
1.18
-11%
|
0.78
-34%
|
0.97
+24%
|
0.86
-11%
|
0.56
-35%
|
0.59
+5%
|
0.45
-24%
|
0.27
-40%
|
0.29
+7%
|
0.32
+10%
|
-0.51
N/A
|
-0.6
-18%
|
-1.23
-105%
|
-1.54
-25%
|
-1.94
-26%
|
-1.58
+19%
|
-1.3
+18%
|
-1.32
-2%
|
-0.1
+92%
|
-0.76
-660%
|
-1.05
-38%
|
-1.09
-4%
|
-0.31
+72%
|
-0.76
-145%
|
-0.02
+97%
|
0.16
N/A
|
0.33
+106%
|
0.61
+85%
|
0.88
+44%
|
1
+14%
|
1.04
+4%
|
1.12
+8%
|
1.39
+24%
|
1.09
-22%
|
0.08
-93%
|
-0.23
N/A
|
-1.51
-557%
|
-1.78
-18%
|
|