Central Plaza Hotel PCL
SET:CENTEL
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
Central Plaza Hotel PCL
Income Statement
Central Plaza Hotel PCL
| 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 |
90
|
66
|
45
|
26
|
15
|
15
|
14
|
14
|
13
|
11
|
12
|
15
|
25
|
44
|
70
|
96
|
116
|
129
|
135
|
146
|
94
|
119
|
119
|
118
|
118
|
125
|
124
|
136
|
206
|
235
|
275
|
292
|
308
|
321
|
341
|
383
|
414
|
445
|
471
|
481
|
486
|
487
|
494
|
502
|
507
|
505
|
491
|
472
|
455
|
436
|
418
|
404
|
380
|
362
|
344
|
318
|
299
|
275
|
253
|
235
|
224
|
215
|
210
|
210
|
205
|
209
|
214
|
212
|
214
|
331
|
417
|
556
|
669
|
663
|
692
|
715
|
718
|
725
|
730
|
701
|
726
|
739
|
836
|
932
|
1 007
|
1 081
|
1 067
|
1 050
|
1 051
|
1 078
|
0
|
0
|
|
| Revenue |
4 414
N/A
|
4 400
0%
|
4 303
-2%
|
4 324
+0%
|
4 443
+3%
|
4 583
+3%
|
4 858
+6%
|
5 192
+7%
|
5 430
+5%
|
5 697
+5%
|
5 912
+4%
|
6 030
+2%
|
6 154
+2%
|
6 313
+3%
|
6 549
+4%
|
6 572
+0%
|
6 682
+2%
|
6 754
+1%
|
6 690
-1%
|
6 824
+2%
|
7 074
+4%
|
7 364
+4%
|
7 615
+3%
|
7 882
+4%
|
8 024
+2%
|
8 030
+0%
|
8 088
+1%
|
8 084
0%
|
8 277
+2%
|
8 633
+4%
|
8 646
+0%
|
8 821
+2%
|
9 141
+4%
|
9 591
+5%
|
10 184
+6%
|
10 797
+6%
|
11 163
+3%
|
12 010
+8%
|
12 908
+7%
|
13 592
+5%
|
14 504
+7%
|
15 278
+5%
|
15 906
+4%
|
16 560
+4%
|
17 096
+3%
|
17 220
+1%
|
17 387
+1%
|
17 616
+1%
|
17 965
+2%
|
18 456
+3%
|
18 670
+1%
|
18 780
+1%
|
18 937
+1%
|
19 123
+1%
|
19 442
+2%
|
19 716
+1%
|
19 563
-1%
|
19 537
0%
|
19 469
0%
|
19 611
+1%
|
19 929
+2%
|
20 371
+2%
|
20 725
+2%
|
21 158
+2%
|
21 378
+1%
|
21 281
0%
|
21 312
+0%
|
20 944
-2%
|
20 623
-2%
|
19 666
-5%
|
16 794
-15%
|
14 911
-11%
|
12 893
-14%
|
11 074
-14%
|
11 392
+3%
|
10 704
-6%
|
11 197
+5%
|
12 196
+9%
|
13 822
+13%
|
15 945
+15%
|
17 488
+10%
|
19 337
+11%
|
20 205
+4%
|
20 983
+4%
|
21 543
+3%
|
22 117
+3%
|
22 592
+2%
|
22 783
+1%
|
23 037
+1%
|
23 359
+1%
|
23 426
+0%
|
23 650
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 000)
|
(2 015)
|
(1 985)
|
(2 002)
|
(2 053)
|
(2 093)
|
(2 202)
|
(2 300)
|
(2 375)
|
(2 449)
|
(2 517)
|
(2 598)
|
(2 668)
|
(2 766)
|
(2 884)
|
(2 905)
|
(2 959)
|
(2 965)
|
(2 947)
|
(3 007)
|
(3 111)
|
(3 235)
|
(3 392)
|
(3 561)
|
(3 661)
|
(3 720)
|
(3 743)
|
(3 754)
|
(3 840)
|
(3 956)
|
(3 996)
|
(4 081)
|
(4 230)
|
(4 411)
|
(4 672)
|
(4 952)
|
(5 124)
|
(7 828)
|
(8 725)
|
(9 581)
|
(8 670)
|
(9 096)
|
(9 464)
|
(9 811)
|
(10 219)
|
(10 280)
|
(10 395)
|
(10 510)
|
(10 745)
|
(10 961)
|
(11 085)
|
(11 167)
|
(11 067)
|
(11 212)
|
(11 335)
|
(11 481)
|
(11 455)
|
(11 464)
|
(11 396)
|
(11 424)
|
(11 532)
|
(11 667)
|
(11 915)
|
(12 144)
|
(12 368)
|
(12 416)
|
(12 472)
|
(12 407)
|
(12 189)
|
(11 851)
|
(10 421)
|
(9 587)
|
(8 837)
|
(7 928)
|
(8 108)
|
(7 662)
|
(7 613)
|
(8 086)
|
(8 755)
|
(9 667)
|
(10 494)
|
(11 258)
|
(11 784)
|
(12 236)
|
(12 711)
|
(12 997)
|
(13 228)
|
(13 365)
|
(13 424)
|
(13 394)
|
(13 478)
|
(13 435)
|
|
| Gross Profit |
2 414
N/A
|
2 385
-1%
|
2 318
-3%
|
2 322
+0%
|
2 390
+3%
|
2 489
+4%
|
2 656
+7%
|
2 892
+9%
|
3 055
+6%
|
3 248
+6%
|
3 395
+5%
|
3 432
+1%
|
3 486
+2%
|
3 547
+2%
|
3 664
+3%
|
3 667
+0%
|
3 722
+2%
|
3 789
+2%
|
3 744
-1%
|
3 818
+2%
|
3 963
+4%
|
4 129
+4%
|
4 223
+2%
|
4 321
+2%
|
4 363
+1%
|
4 311
-1%
|
4 345
+1%
|
4 330
0%
|
4 437
+2%
|
4 678
+5%
|
4 651
-1%
|
4 740
+2%
|
4 911
+4%
|
5 180
+5%
|
5 513
+6%
|
5 845
+6%
|
6 039
+3%
|
4 182
-31%
|
4 182
+0%
|
4 011
-4%
|
5 834
+45%
|
6 181
+6%
|
6 442
+4%
|
6 748
+5%
|
6 877
+2%
|
6 941
+1%
|
6 992
+1%
|
7 107
+2%
|
7 220
+2%
|
7 495
+4%
|
7 585
+1%
|
7 614
+0%
|
7 871
+3%
|
7 911
+1%
|
8 107
+2%
|
8 236
+2%
|
8 107
-2%
|
8 073
0%
|
8 073
0%
|
8 187
+1%
|
8 397
+3%
|
8 704
+4%
|
8 810
+1%
|
9 014
+2%
|
9 009
0%
|
8 865
-2%
|
8 840
0%
|
8 537
-3%
|
8 434
-1%
|
7 814
-7%
|
6 373
-18%
|
5 324
-16%
|
4 056
-24%
|
3 146
-22%
|
3 284
+4%
|
3 042
-7%
|
3 584
+18%
|
4 110
+15%
|
5 067
+23%
|
6 279
+24%
|
6 994
+11%
|
8 079
+16%
|
8 421
+4%
|
8 748
+4%
|
8 833
+1%
|
9 120
+3%
|
9 365
+3%
|
9 418
+1%
|
9 613
+2%
|
9 965
+4%
|
9 948
0%
|
10 215
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 930)
|
(1 951)
|
(1 958)
|
(1 978)
|
(1 972)
|
(2 020)
|
(2 084)
|
(2 178)
|
(2 254)
|
(2 324)
|
(2 422)
|
(2 466)
|
(2 602)
|
(2 705)
|
(2 801)
|
(2 781)
|
(2 859)
|
(2 819)
|
(2 842)
|
(3 017)
|
(3 128)
|
(3 246)
|
(3 353)
|
(3 478)
|
(3 609)
|
(3 709)
|
(3 914)
|
(3 891)
|
(3 950)
|
(4 054)
|
(4 258)
|
(4 249)
|
(4 360)
|
(4 434)
|
(4 527)
|
(4 652)
|
(4 803)
|
(2 506)
|
(2 321)
|
(2 091)
|
(4 061)
|
(3 985)
|
(4 195)
|
(4 274)
|
(4 667)
|
(4 706)
|
(4 939)
|
(5 202)
|
(5 099)
|
(5 026)
|
(4 929)
|
(4 838)
|
(5 240)
|
(5 310)
|
(5 464)
|
(5 578)
|
(5 497)
|
(5 432)
|
(5 460)
|
(5 523)
|
(5 725)
|
(5 868)
|
(5 951)
|
(6 104)
|
(6 160)
|
(6 062)
|
(6 224)
|
(6 223)
|
(6 342)
|
(6 558)
|
(5 861)
|
(5 910)
|
(5 570)
|
(6 345)
|
(6 524)
|
(6 069)
|
(4 808)
|
(4 782)
|
(5 096)
|
(5 541)
|
(5 860)
|
(6 171)
|
(6 307)
|
(6 403)
|
(6 459)
|
(6 472)
|
(6 648)
|
(6 641)
|
(6 931)
|
(7 120)
|
(7 217)
|
(7 446)
|
|
| Selling, General & Administrative |
(1 637)
|
(1 654)
|
(1 655)
|
(1 663)
|
(1 660)
|
(1 699)
|
(1 772)
|
(1 857)
|
(1 918)
|
(1 984)
|
(2 075)
|
(2 128)
|
(2 275)
|
(2 374)
|
(2 458)
|
(2 508)
|
(2 528)
|
(2 499)
|
(2 494)
|
(2 567)
|
(2 644)
|
(2 738)
|
(2 809)
|
(2 878)
|
(3 022)
|
(3 136)
|
(3 271)
|
(3 346)
|
(3 346)
|
(3 400)
|
(3 399)
|
(3 495)
|
(3 611)
|
(3 722)
|
(3 841)
|
(4 008)
|
(4 190)
|
(3 385)
|
(3 455)
|
(3 465)
|
(4 447)
|
(4 663)
|
(4 927)
|
(4 980)
|
(5 024)
|
(5 155)
|
(5 325)
|
(5 626)
|
(5 552)
|
(5 548)
|
(5 423)
|
(5 369)
|
(5 589)
|
(5 641)
|
(5 806)
|
(5 853)
|
(5 816)
|
(5 816)
|
(5 844)
|
(5 901)
|
(6 056)
|
(6 238)
|
(6 358)
|
(6 520)
|
(6 518)
|
(6 540)
|
(6 681)
|
(6 671)
|
(6 828)
|
(6 949)
|
(6 233)
|
(6 260)
|
(5 831)
|
(5 382)
|
(5 594)
|
(5 183)
|
(5 075)
|
(5 211)
|
(5 534)
|
(5 988)
|
(6 400)
|
(6 903)
|
(7 046)
|
(7 186)
|
(7 077)
|
(7 133)
|
(7 427)
|
(7 418)
|
(7 715)
|
(8 085)
|
(8 102)
|
(8 342)
|
|
| Depreciation & Amortization |
(362)
|
(364)
|
(367)
|
(380)
|
(384)
|
(390)
|
(383)
|
(385)
|
(389)
|
(390)
|
(404)
|
(411)
|
(408)
|
(426)
|
(441)
|
(473)
|
(530)
|
(521)
|
(542)
|
(551)
|
(592)
|
(625)
|
(679)
|
(741)
|
(770)
|
(796)
|
(800)
|
(803)
|
(864)
|
(926)
|
(998)
|
(1 062)
|
(1 108)
|
(1 095)
|
(1 068)
|
(1 049)
|
(1 005)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
69
|
67
|
64
|
65
|
72
|
69
|
71
|
63
|
53
|
51
|
58
|
73
|
82
|
94
|
98
|
201
|
200
|
202
|
195
|
101
|
108
|
116
|
134
|
141
|
183
|
222
|
157
|
258
|
259
|
272
|
139
|
308
|
359
|
383
|
381
|
405
|
392
|
880
|
1 133
|
1 373
|
385
|
678
|
732
|
705
|
357
|
449
|
386
|
424
|
453
|
522
|
494
|
531
|
349
|
331
|
342
|
275
|
319
|
384
|
384
|
379
|
331
|
370
|
408
|
417
|
357
|
478
|
456
|
448
|
485
|
391
|
372
|
350
|
261
|
(963)
|
(930)
|
(886)
|
266
|
429
|
438
|
446
|
540
|
732
|
739
|
784
|
618
|
661
|
779
|
776
|
785
|
964
|
885
|
896
|
|
| Operating Income |
484
N/A
|
433
-10%
|
360
-17%
|
344
-5%
|
418
+22%
|
469
+12%
|
572
+22%
|
713
+25%
|
800
+12%
|
924
+16%
|
973
+5%
|
966
-1%
|
884
-8%
|
842
-5%
|
864
+3%
|
886
+3%
|
864
-3%
|
970
+12%
|
902
-7%
|
801
-11%
|
835
+4%
|
883
+6%
|
870
-1%
|
843
-3%
|
755
-10%
|
601
-20%
|
431
-28%
|
439
+2%
|
487
+11%
|
624
+28%
|
393
-37%
|
491
+25%
|
551
+12%
|
746
+35%
|
985
+32%
|
1 193
+21%
|
1 236
+4%
|
1 676
+36%
|
1 861
+11%
|
1 920
+3%
|
1 773
-8%
|
2 196
+24%
|
2 247
+2%
|
2 474
+10%
|
2 210
-11%
|
2 235
+1%
|
2 053
-8%
|
1 905
-7%
|
2 121
+11%
|
2 468
+16%
|
2 656
+8%
|
2 776
+5%
|
2 631
-5%
|
2 601
-1%
|
2 643
+2%
|
2 657
+1%
|
2 611
-2%
|
2 642
+1%
|
2 613
-1%
|
2 664
+2%
|
2 672
+0%
|
2 836
+6%
|
2 859
+1%
|
2 910
+2%
|
2 849
-2%
|
2 803
-2%
|
2 616
-7%
|
2 314
-12%
|
2 092
-10%
|
1 256
-40%
|
512
-59%
|
(586)
N/A
|
(1 514)
-158%
|
(3 199)
-111%
|
(3 240)
-1%
|
(3 027)
+7%
|
(1 225)
+60%
|
(671)
+45%
|
(29)
+96%
|
737
N/A
|
1 134
+54%
|
1 908
+68%
|
2 114
+11%
|
2 345
+11%
|
2 374
+1%
|
2 649
+12%
|
2 717
+3%
|
2 776
+2%
|
2 682
-3%
|
2 845
+6%
|
2 731
-4%
|
2 769
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(90)
|
(66)
|
(45)
|
(26)
|
(13)
|
(14)
|
(14)
|
(14)
|
(12)
|
(9)
|
(10)
|
(15)
|
(23)
|
(44)
|
(88)
|
(140)
|
(133)
|
(174)
|
(184)
|
(190)
|
(122)
|
(135)
|
(134)
|
(109)
|
(43)
|
(92)
|
(6)
|
20
|
(81)
|
(124)
|
(272)
|
(343)
|
(329)
|
(313)
|
(294)
|
(326)
|
(317)
|
(363)
|
(414)
|
(417)
|
64
|
(441)
|
(426)
|
(442)
|
(460)
|
(497)
|
(474)
|
(448)
|
(468)
|
(484)
|
(459)
|
(436)
|
(448)
|
(441)
|
(394)
|
(367)
|
(246)
|
(241)
|
(250)
|
(235)
|
(218)
|
(242)
|
(237)
|
(233)
|
(136)
|
(175)
|
(155)
|
(139)
|
(103)
|
(210)
|
(298)
|
(466)
|
(601)
|
(614)
|
(659)
|
(669)
|
(675)
|
(662)
|
(657)
|
(643)
|
(590)
|
(602)
|
(634)
|
(717)
|
(704)
|
(821)
|
(792)
|
(730)
|
(504)
|
(634)
|
(626)
|
(642)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
107
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
0
|
(79)
|
(79)
|
(79)
|
0
|
(156)
|
(156)
|
(168)
|
0
|
0
|
(12)
|
(10)
|
(10)
|
0
|
(74)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
79
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
101
|
0
|
0
|
0
|
(1 218)
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
7
|
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
|
20
|
20
|
20
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
394
N/A
|
367
-7%
|
315
-14%
|
318
+1%
|
405
+27%
|
456
+12%
|
558
+22%
|
699
+25%
|
788
+13%
|
915
+16%
|
963
+5%
|
950
-1%
|
861
-9%
|
797
-7%
|
883
+11%
|
746
-15%
|
731
-2%
|
797
+9%
|
611
-23%
|
611
0%
|
713
+17%
|
768
+8%
|
756
-2%
|
675
-11%
|
632
-6%
|
430
-32%
|
425
-1%
|
303
-29%
|
249
-18%
|
332
+33%
|
121
-64%
|
148
+23%
|
210
+42%
|
424
+102%
|
682
+61%
|
868
+27%
|
846
-2%
|
1 313
+55%
|
1 447
+10%
|
1 503
+4%
|
1 836
+22%
|
1 756
-4%
|
1 821
+4%
|
2 032
+12%
|
1 829
-10%
|
1 738
-5%
|
1 579
-9%
|
1 457
-8%
|
1 664
+14%
|
1 985
+19%
|
2 198
+11%
|
2 341
+7%
|
2 183
-7%
|
2 159
-1%
|
2 249
+4%
|
2 291
+2%
|
2 371
+3%
|
2 401
+1%
|
2 364
-2%
|
2 429
+3%
|
2 499
+3%
|
2 594
+4%
|
2 622
+1%
|
2 677
+2%
|
2 713
+1%
|
2 628
-3%
|
2 460
-6%
|
2 175
-12%
|
2 090
-4%
|
1 046
-50%
|
215
-79%
|
(1 052)
N/A
|
(3 333)
-217%
|
(3 813)
-14%
|
(3 899)
-2%
|
(3 696)
+5%
|
(1 835)
+50%
|
(1 333)
+27%
|
(686)
+49%
|
95
N/A
|
552
+483%
|
1 306
+136%
|
1 480
+13%
|
1 629
+10%
|
1 690
+4%
|
1 828
+8%
|
1 925
+5%
|
2 047
+6%
|
2 185
+7%
|
2 211
+1%
|
2 105
-5%
|
2 127
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(106)
|
(86)
|
(87)
|
(90)
|
(57)
|
(54)
|
(59)
|
(60)
|
(109)
|
(165)
|
(195)
|
(234)
|
(202)
|
(198)
|
(210)
|
(191)
|
(198)
|
(200)
|
(179)
|
(186)
|
(191)
|
(199)
|
(196)
|
(192)
|
(199)
|
(162)
|
(164)
|
(156)
|
(150)
|
(173)
|
(190)
|
(200)
|
(220)
|
(244)
|
(252)
|
(261)
|
(255)
|
(282)
|
(341)
|
(425)
|
(213)
|
(316)
|
(317)
|
(331)
|
(453)
|
(456)
|
(437)
|
(333)
|
(366)
|
(350)
|
(375)
|
(398)
|
(431)
|
(489)
|
(452)
|
(474)
|
(415)
|
(431)
|
(357)
|
(365)
|
(408)
|
(401)
|
(451)
|
(437)
|
(439)
|
(416)
|
(392)
|
(341)
|
(281)
|
(135)
|
(53)
|
43
|
435
|
458
|
426
|
347
|
78
|
34
|
39
|
0
|
(138)
|
(188)
|
(281)
|
(286)
|
(434)
|
(467)
|
(539)
|
(564)
|
(488)
|
(538)
|
(471)
|
(501)
|
|
| Income from Continuing Operations |
288
|
281
|
228
|
228
|
348
|
401
|
499
|
639
|
679
|
750
|
768
|
716
|
658
|
599
|
673
|
555
|
533
|
597
|
431
|
424
|
522
|
569
|
560
|
483
|
433
|
268
|
261
|
146
|
99
|
160
|
(70)
|
(52)
|
(10)
|
180
|
430
|
607
|
590
|
1 032
|
1 107
|
1 078
|
1 624
|
1 440
|
1 504
|
1 701
|
1 377
|
1 282
|
1 142
|
1 124
|
1 297
|
1 635
|
1 823
|
1 943
|
1 752
|
1 670
|
1 798
|
1 816
|
1 956
|
1 970
|
2 007
|
2 064
|
2 091
|
2 193
|
2 171
|
2 241
|
2 274
|
2 213
|
2 069
|
1 833
|
1 809
|
911
|
162
|
(1 009)
|
(2 898)
|
(3 355)
|
(3 473)
|
(3 349)
|
(1 757)
|
(1 300)
|
(647)
|
95
|
414
|
1 119
|
1 199
|
1 343
|
1 256
|
1 361
|
1 386
|
1 482
|
1 696
|
1 673
|
1 634
|
1 626
|
|
| Income to Minority Interest |
(40)
|
(40)
|
(37)
|
(33)
|
(34)
|
(36)
|
(40)
|
(55)
|
(66)
|
(77)
|
(76)
|
(61)
|
(56)
|
(43)
|
(42)
|
(41)
|
(42)
|
(47)
|
(47)
|
(51)
|
(53)
|
(56)
|
(55)
|
(50)
|
(52)
|
(47)
|
(49)
|
(52)
|
(46)
|
(47)
|
(45)
|
(41)
|
(41)
|
(40)
|
(41)
|
(42)
|
(40)
|
(44)
|
(48)
|
(39)
|
(43)
|
(34)
|
(23)
|
(38)
|
(55)
|
(83)
|
(90)
|
(97)
|
(109)
|
(114)
|
(97)
|
(92)
|
(88)
|
(83)
|
(102)
|
(93)
|
(107)
|
(95)
|
(88)
|
(99)
|
(100)
|
(102)
|
(106)
|
(102)
|
(97)
|
(92)
|
(87)
|
(79)
|
(65)
|
(38)
|
13
|
71
|
123
|
150
|
126
|
97
|
24
|
(1)
|
(26)
|
(43)
|
(16)
|
(48)
|
(30)
|
(22)
|
(8)
|
14
|
36
|
28
|
57
|
73
|
54
|
60
|
|
| Net Income (Common) |
268
N/A
|
248
-8%
|
184
-26%
|
133
-28%
|
279
+110%
|
324
+16%
|
414
+28%
|
552
+33%
|
541
-2%
|
603
+11%
|
623
+3%
|
588
-6%
|
536
-9%
|
489
-9%
|
563
+15%
|
441
-22%
|
417
-5%
|
473
+13%
|
308
-35%
|
300
-3%
|
397
+32%
|
461
+16%
|
471
+2%
|
416
-12%
|
324
-22%
|
221
-32%
|
213
-4%
|
94
-56%
|
53
-44%
|
113
+113%
|
(115)
N/A
|
(93)
+19%
|
(51)
+45%
|
141
N/A
|
389
+177%
|
565
+45%
|
550
-3%
|
988
+80%
|
1 059
+7%
|
1 039
-2%
|
1 581
+52%
|
1 406
-11%
|
1 481
+5%
|
1 663
+12%
|
1 322
-21%
|
1 199
-9%
|
1 052
-12%
|
1 026
-2%
|
1 188
+16%
|
1 521
+28%
|
1 725
+13%
|
1 851
+7%
|
1 664
-10%
|
1 587
-5%
|
1 695
+7%
|
1 724
+2%
|
1 850
+7%
|
1 875
+1%
|
1 919
+2%
|
1 966
+2%
|
1 991
+1%
|
2 091
+5%
|
2 065
-1%
|
2 138
+4%
|
2 178
+2%
|
2 120
-3%
|
1 981
-7%
|
1 754
-11%
|
1 744
-1%
|
873
-50%
|
175
-80%
|
(937)
N/A
|
(2 775)
-196%
|
(3 206)
-16%
|
(3 347)
-4%
|
(3 253)
+3%
|
(1 733)
+47%
|
(1 301)
+25%
|
(673)
+48%
|
53
N/A
|
398
+656%
|
1 071
+169%
|
1 169
+9%
|
1 321
+13%
|
1 248
-6%
|
1 374
+10%
|
1 421
+3%
|
1 511
+6%
|
1 753
+16%
|
1 746
0%
|
1 688
-3%
|
1 686
0%
|
|
| EPS (Diluted) |
0.2
N/A
|
0.2
N/A
|
0.13
-35%
|
0.12
-8%
|
0.21
+75%
|
0.26
+24%
|
0.33
+27%
|
0.44
+33%
|
0.44
N/A
|
0.49
+11%
|
0.51
+4%
|
0.48
-6%
|
0.43
-10%
|
0.39
-9%
|
0.45
+15%
|
0.37
-18%
|
0.38
+3%
|
0.35
-8%
|
0.22
-37%
|
0.22
N/A
|
0.29
+32%
|
0.34
+17%
|
0.35
+3%
|
0.3
-14%
|
0.24
-20%
|
0.16
-33%
|
0.16
N/A
|
0.08
-50%
|
0.04
-50%
|
0.09
+125%
|
-0.08
N/A
|
-0.07
+12%
|
-0.04
+43%
|
0.11
N/A
|
0.29
+164%
|
0.42
+45%
|
0.41
-2%
|
0.73
+78%
|
0.78
+7%
|
0.77
-1%
|
1.17
+52%
|
1.04
-11%
|
1.1
+6%
|
1.23
+12%
|
0.98
-20%
|
0.88
-10%
|
0.77
-12%
|
0.75
-3%
|
0.88
+17%
|
1.12
+27%
|
1.27
+13%
|
1.37
+8%
|
1.23
-10%
|
1.17
-5%
|
1.25
+7%
|
1.27
+2%
|
1.37
+8%
|
1.39
+1%
|
1.43
+3%
|
1.46
+2%
|
1.48
+1%
|
1.55
+5%
|
1.53
-1%
|
1.59
+4%
|
1.61
+1%
|
1.58
-2%
|
1.47
-7%
|
1.3
-12%
|
1.29
-1%
|
0.65
-50%
|
0.13
-80%
|
-0.69
N/A
|
-2.06
-199%
|
-2.37
-15%
|
-2.48
-5%
|
-2.41
+3%
|
-1.28
+47%
|
-0.96
+25%
|
-0.5
+48%
|
0.04
N/A
|
0.29
+625%
|
0.79
+172%
|
0.87
+10%
|
0.98
+13%
|
0.92
-6%
|
1.02
+11%
|
1.05
+3%
|
1.12
+7%
|
1.3
+16%
|
1.29
-1%
|
1.25
-3%
|
1.25
N/A
|
|