Wuhan East Lake High Technology Group Co Ltd
SSE:600133
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Wuhan East Lake High Technology Group Co Ltd
SSE:600133
|
CN |
|
B
|
Baidu Inc
HKEX:9888
|
CN |
|
H
|
Harbor Star Shipping Services Inc
XPHS:TUGS
|
PH |
|
Cinemark Holdings Inc
NYSE:CNK
|
US |
|
H
|
Haiphong Packing VICEM JSC
VN:BXH
|
VN |
|
Keiwa Inc
TSE:4251
|
JP |
|
JFE Holdings Inc
TSE:5411
|
JP |
|
Singularity Future Technology Ltd
NASDAQ:SGLY
|
US |
|
I
|
Intuit Inc
XETRA:ITU
|
US |
|
A
|
Arena Group Holdings Inc
AMEX:AREN
|
US |
|
G
|
Guangdong Rongtai Industry Co Ltd
SSE:600589
|
CN |
|
T
|
Tuticorin Alkali Chemicals and Fertilizers Ltd
BSE:506808
|
IN |
|
S
|
Sarla Performance Fibers Ltd
NSE:SARLAPOLY
|
IN |
|
Alina Holdings PLC
LSE:ALNA
|
UK |
|
China Resources Power Holdings Co Ltd
HKEX:836
|
HK |
|
China Railway Construction Corp Ltd
HKEX:1186
|
CN |
|
Shreyans Industries Ltd
NSE:SHREYANIND
|
IN |
Income Statement
Earnings Waterfall
Wuhan East Lake High Technology Group Co Ltd
Income Statement
Wuhan East Lake High Technology Group Co Ltd
| 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 |
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
120
|
0
|
0
|
0
|
180
|
0
|
0
|
0
|
185
|
0
|
0
|
0
|
240
|
0
|
0
|
0
|
339
|
0
|
0
|
0
|
300
|
0
|
0
|
106
|
468
|
209
|
342
|
349
|
449
|
440
|
422
|
397
|
421
|
415
|
386
|
409
|
558
|
577
|
647
|
675
|
523
|
533
|
507
|
466
|
483
|
471
|
448
|
449
|
415
|
353
|
290
|
228
|
169
|
168
|
0
|
0
|
|
| Revenue |
391
N/A
|
394
+1%
|
370
-6%
|
368
-1%
|
347
-6%
|
380
+10%
|
396
+4%
|
412
+4%
|
529
+29%
|
498
-6%
|
516
+4%
|
473
-8%
|
328
-31%
|
300
-9%
|
190
-36%
|
191
+0%
|
207
+9%
|
199
-4%
|
251
+26%
|
241
-4%
|
276
+14%
|
282
+2%
|
251
-11%
|
376
+50%
|
279
-26%
|
314
+13%
|
325
+3%
|
271
-17%
|
329
+21%
|
352
+7%
|
643
+83%
|
788
+23%
|
909
+15%
|
956
+5%
|
780
-18%
|
721
-8%
|
661
-8%
|
813
+23%
|
2 013
+148%
|
2 704
+34%
|
3 745
+38%
|
4 095
+9%
|
3 646
-11%
|
3 799
+4%
|
5 071
+34%
|
5 455
+8%
|
6 098
+12%
|
6 669
+9%
|
7 451
+12%
|
7 290
-2%
|
6 996
-4%
|
6 892
-1%
|
6 198
-10%
|
6 392
+3%
|
5 860
-8%
|
5 555
-5%
|
6 114
+10%
|
6 298
+3%
|
7 179
+14%
|
7 869
+10%
|
7 633
-3%
|
7 824
+3%
|
8 514
+9%
|
8 859
+4%
|
8 693
-2%
|
8 862
+2%
|
10 989
+24%
|
11 000
+0%
|
9 423
-14%
|
10 574
+12%
|
9 848
-7%
|
9 980
+1%
|
10 594
+6%
|
11 591
+9%
|
11 497
-1%
|
11 971
+4%
|
12 140
+1%
|
12 722
+5%
|
13 089
+3%
|
14 099
+8%
|
13 986
-1%
|
14 276
+2%
|
13 629
-5%
|
14 225
+4%
|
14 673
+3%
|
12 029
-18%
|
9 132
-24%
|
5 120
-44%
|
3 367
-34%
|
3 438
+2%
|
3 624
+5%
|
3 771
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(283)
|
(286)
|
(272)
|
(264)
|
(224)
|
(261)
|
(277)
|
(294)
|
(418)
|
(385)
|
(403)
|
(375)
|
(251)
|
(232)
|
(143)
|
(133)
|
(158)
|
(150)
|
(204)
|
(203)
|
(252)
|
(252)
|
(216)
|
(328)
|
(206)
|
(227)
|
(230)
|
(162)
|
(205)
|
(233)
|
(456)
|
(600)
|
(765)
|
(821)
|
(684)
|
(644)
|
(555)
|
(661)
|
(1 791)
|
(2 415)
|
(3 275)
|
(3 615)
|
(3 183)
|
(3 314)
|
(4 526)
|
(4 891)
|
(5 504)
|
(6 012)
|
(6 600)
|
(6 484)
|
(6 140)
|
(6 080)
|
(5 506)
|
(5 703)
|
(5 161)
|
(4 831)
|
(5 420)
|
(5 620)
|
(6 481)
|
(7 123)
|
(6 655)
|
(6 814)
|
(7 349)
|
(7 643)
|
(7 466)
|
(7 638)
|
(9 464)
|
(9 427)
|
(8 119)
|
(9 229)
|
(8 704)
|
(8 821)
|
(9 192)
|
(10 091)
|
(9 988)
|
(10 499)
|
(10 538)
|
(11 203)
|
(11 627)
|
(12 534)
|
(12 326)
|
(12 620)
|
(11 968)
|
(12 564)
|
(12 836)
|
(10 407)
|
(7 819)
|
(4 073)
|
(2 393)
|
(2 521)
|
(2 670)
|
(2 805)
|
|
| Gross Profit |
108
N/A
|
108
N/A
|
99
-8%
|
105
+6%
|
123
+17%
|
119
-3%
|
119
0%
|
118
-1%
|
111
-6%
|
112
+1%
|
113
+1%
|
98
-13%
|
77
-22%
|
68
-12%
|
47
-31%
|
57
+23%
|
49
-14%
|
49
0%
|
47
-5%
|
38
-19%
|
23
-39%
|
30
+28%
|
35
+17%
|
48
+39%
|
73
+50%
|
87
+20%
|
95
+9%
|
110
+16%
|
124
+13%
|
119
-4%
|
187
+57%
|
189
+1%
|
144
-24%
|
135
-6%
|
96
-29%
|
77
-19%
|
106
+37%
|
152
+43%
|
222
+46%
|
289
+30%
|
470
+62%
|
480
+2%
|
463
-4%
|
484
+5%
|
545
+13%
|
564
+3%
|
594
+5%
|
657
+11%
|
851
+30%
|
806
-5%
|
857
+6%
|
812
-5%
|
692
-15%
|
689
-1%
|
699
+1%
|
724
+4%
|
693
-4%
|
679
-2%
|
698
+3%
|
746
+7%
|
978
+31%
|
1 010
+3%
|
1 165
+15%
|
1 216
+4%
|
1 226
+1%
|
1 224
0%
|
1 525
+25%
|
1 573
+3%
|
1 304
-17%
|
1 345
+3%
|
1 144
-15%
|
1 159
+1%
|
1 402
+21%
|
1 500
+7%
|
1 509
+1%
|
1 472
-2%
|
1 602
+9%
|
1 519
-5%
|
1 461
-4%
|
1 566
+7%
|
1 660
+6%
|
1 656
0%
|
1 661
+0%
|
1 660
0%
|
1 837
+11%
|
1 623
-12%
|
1 314
-19%
|
1 048
-20%
|
974
-7%
|
917
-6%
|
954
+4%
|
967
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(50)
|
(49)
|
(42)
|
(56)
|
(65)
|
(66)
|
(70)
|
(55)
|
(53)
|
(54)
|
(60)
|
(57)
|
(92)
|
(82)
|
(67)
|
(65)
|
(24)
|
(29)
|
(26)
|
(19)
|
(18)
|
(15)
|
(18)
|
(22)
|
(23)
|
(26)
|
(32)
|
(33)
|
(39)
|
(43)
|
(42)
|
(45)
|
(52)
|
(51)
|
(54)
|
(56)
|
(54)
|
(64)
|
(85)
|
(102)
|
(122)
|
(113)
|
(108)
|
(110)
|
(110)
|
(119)
|
(124)
|
(125)
|
(240)
|
(137)
|
(139)
|
(145)
|
(226)
|
(174)
|
(179)
|
(181)
|
(240)
|
(178)
|
(170)
|
(158)
|
(211)
|
(150)
|
(155)
|
(152)
|
(300)
|
(233)
|
(446)
|
(553)
|
(385)
|
(380)
|
(272)
|
(205)
|
(368)
|
(359)
|
(373)
|
(337)
|
(514)
|
(546)
|
(543)
|
(625)
|
(754)
|
(672)
|
(858)
|
(863)
|
(945)
|
(800)
|
(529)
|
(466)
|
(365)
|
(313)
|
(319)
|
(341)
|
|
| Selling, General & Administrative |
(51)
|
(49)
|
(42)
|
(56)
|
(65)
|
(66)
|
(70)
|
(55)
|
(53)
|
(54)
|
(60)
|
(57)
|
(92)
|
(82)
|
(68)
|
(66)
|
(24)
|
(24)
|
(20)
|
(20)
|
(18)
|
(15)
|
(18)
|
(22)
|
(23)
|
(26)
|
(32)
|
(33)
|
(39)
|
(43)
|
(42)
|
(45)
|
(52)
|
(51)
|
(54)
|
(56)
|
(53)
|
(64)
|
(85)
|
(102)
|
(111)
|
(113)
|
(107)
|
(110)
|
(81)
|
(119)
|
(125)
|
(125)
|
(196)
|
(137)
|
(139)
|
(145)
|
(176)
|
(174)
|
(179)
|
(181)
|
(202)
|
(180)
|
(175)
|
(174)
|
(221)
|
(182)
|
(182)
|
(176)
|
(298)
|
(218)
|
(318)
|
(348)
|
(333)
|
(340)
|
(339)
|
(317)
|
(282)
|
(299)
|
(293)
|
(255)
|
(512)
|
(458)
|
(451)
|
(517)
|
(609)
|
(528)
|
(655)
|
(691)
|
(745)
|
(571)
|
(376)
|
(315)
|
(300)
|
(250)
|
(258)
|
(272)
|
|
| 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
|
(14)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
(3)
|
(15)
|
0
|
0
|
(6)
|
(20)
|
(42)
|
(162)
|
(238)
|
(62)
|
(209)
|
(118)
|
(65)
|
(96)
|
(117)
|
(114)
|
(110)
|
(107)
|
(127)
|
(129)
|
(139)
|
(147)
|
(150)
|
(182)
|
(175)
|
(182)
|
(177)
|
(139)
|
(128)
|
(96)
|
(94)
|
(98)
|
(102)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
(5)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(19)
|
2
|
6
|
19
|
33
|
33
|
27
|
30
|
29
|
27
|
34
|
33
|
28
|
169
|
185
|
178
|
31
|
57
|
34
|
28
|
131
|
39
|
36
|
31
|
26
|
6
|
(22)
|
4
|
10
|
(52)
|
(14)
|
(23)
|
41
|
32
|
37
|
32
|
|
| Operating Income |
58
N/A
|
59
+2%
|
57
-3%
|
49
-14%
|
58
+18%
|
54
-7%
|
49
-9%
|
63
+29%
|
58
-7%
|
59
+0%
|
53
-9%
|
42
-22%
|
(15)
N/A
|
(14)
+1%
|
(20)
-40%
|
(7)
+65%
|
26
N/A
|
20
-21%
|
21
+4%
|
19
-12%
|
5
-74%
|
15
+202%
|
17
+17%
|
26
+56%
|
49
+87%
|
61
+24%
|
63
+3%
|
77
+23%
|
85
+10%
|
76
-10%
|
145
+91%
|
144
-1%
|
92
-36%
|
84
-9%
|
42
-50%
|
22
-48%
|
52
+138%
|
88
+69%
|
137
+56%
|
187
+36%
|
347
+86%
|
367
+6%
|
355
-3%
|
374
+5%
|
436
+16%
|
446
+2%
|
470
+5%
|
533
+13%
|
611
+15%
|
669
+9%
|
718
+7%
|
668
-7%
|
467
-30%
|
515
+10%
|
520
+1%
|
543
+4%
|
454
-16%
|
501
+10%
|
529
+6%
|
588
+11%
|
767
+31%
|
861
+12%
|
1 010
+17%
|
1 064
+5%
|
926
-13%
|
991
+7%
|
1 079
+9%
|
1 020
-5%
|
919
-10%
|
964
+5%
|
872
-10%
|
954
+9%
|
1 034
+8%
|
1 141
+10%
|
1 135
-1%
|
1 135
0%
|
1 088
-4%
|
973
-11%
|
918
-6%
|
941
+2%
|
905
-4%
|
984
+9%
|
803
-18%
|
798
-1%
|
892
+12%
|
823
-8%
|
785
-5%
|
582
-26%
|
609
+5%
|
604
-1%
|
636
+5%
|
625
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(6)
|
(7)
|
(7)
|
(8)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
5
|
13
|
17
|
(17)
|
(14)
|
(24)
|
(7)
|
(1)
|
17
|
21
|
35
|
33
|
16
|
11
|
(39)
|
(45)
|
(37)
|
(50)
|
(1)
|
14
|
(8)
|
(12)
|
(13)
|
(45)
|
(59)
|
(61)
|
40
|
38
|
14
|
10
|
(140)
|
(162)
|
(157)
|
(162)
|
(99)
|
(85)
|
(83)
|
(97)
|
(196)
|
(237)
|
(289)
|
(283)
|
(231)
|
(264)
|
(292)
|
(305)
|
(251)
|
390
|
433
|
382
|
(379)
|
(350)
|
(334)
|
(330)
|
(332)
|
(348)
|
(471)
|
(443)
|
(527)
|
(596)
|
(423)
|
(456)
|
(223)
|
(163)
|
(237)
|
(234)
|
(295)
|
(145)
|
(105)
|
(80)
|
19
|
(16)
|
50
|
70
|
(88)
|
873
|
857
|
1 002
|
83
|
43
|
45
|
(46)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(4)
|
(4)
|
(1)
|
(1)
|
2
|
2
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
0
|
(1)
|
(2)
|
(8)
|
(8)
|
(9)
|
(8)
|
(118)
|
(120)
|
(794)
|
(795)
|
(751)
|
(744)
|
(86)
|
(90)
|
0
|
(49)
|
(49)
|
(52)
|
0
|
(6)
|
17
|
(15)
|
6
|
3
|
(31)
|
(5)
|
715
|
(39)
|
(101)
|
(84)
|
(27)
|
(82)
|
11
|
6
|
23
|
0
|
0
|
0
|
49
|
8
|
31
|
31
|
71
|
27
|
5
|
4
|
3
|
1
|
0
|
1
|
957
|
(0)
|
(0)
|
0
|
8
|
7
|
7
|
7
|
|
| 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
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(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
|
|
| Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
30
|
22
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
34
|
34
|
34
|
(0)
|
0
|
0
|
0
|
(0)
|
7
|
7
|
(8)
|
(9)
|
(12)
|
(10)
|
4
|
6
|
6
|
3
|
7
|
6
|
14
|
14
|
13
|
22
|
11
|
13
|
13
|
17
|
20
|
18
|
28
|
28
|
40
|
38
|
27
|
15
|
(4)
|
(7)
|
(5)
|
(7)
|
0
|
1
|
4
|
3
|
2
|
1
|
(3)
|
(1)
|
2
|
2
|
3
|
0
|
(3)
|
(4)
|
(5)
|
(1)
|
(4)
|
(2)
|
(6)
|
(4)
|
0
|
(1)
|
18
|
14
|
22
|
21
|
9
|
9
|
|
| Pre-Tax Income |
50
N/A
|
51
+1%
|
49
-5%
|
39
-19%
|
52
+34%
|
48
-8%
|
43
-10%
|
58
+34%
|
56
-4%
|
57
+1%
|
58
+3%
|
54
-7%
|
2
-97%
|
(1)
N/A
|
(13)
-821%
|
(9)
+30%
|
18
N/A
|
19
+5%
|
38
+100%
|
33
-13%
|
36
+8%
|
44
+21%
|
32
-28%
|
70
+122%
|
46
-34%
|
52
+11%
|
59
+15%
|
25
-58%
|
82
+224%
|
88
+8%
|
134
+52%
|
129
-4%
|
83
-35%
|
47
-44%
|
(26)
N/A
|
(50)
-90%
|
73
N/A
|
108
+48%
|
146
+35%
|
194
+33%
|
96
-51%
|
88
-8%
|
(589)
N/A
|
(577)
+2%
|
(400)
+31%
|
(368)
+8%
|
313
N/A
|
368
+17%
|
426
+16%
|
395
-7%
|
392
-1%
|
349
-11%
|
255
-27%
|
262
+3%
|
272
+4%
|
252
-8%
|
248
-1%
|
932
+275%
|
957
+3%
|
979
+2%
|
1 098
+12%
|
464
-58%
|
571
+23%
|
644
+13%
|
567
-12%
|
562
-1%
|
623
+11%
|
587
-6%
|
416
-29%
|
370
-11%
|
445
+20%
|
497
+12%
|
862
+73%
|
989
+15%
|
932
-6%
|
932
0%
|
862
-7%
|
850
-1%
|
813
-4%
|
864
+6%
|
924
+7%
|
968
+5%
|
847
-12%
|
864
+2%
|
1 760
+104%
|
1 695
-4%
|
1 660
-2%
|
1 597
-4%
|
722
-55%
|
675
-7%
|
697
+3%
|
595
-15%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(11)
|
(11)
|
(10)
|
(12)
|
(15)
|
(15)
|
(13)
|
(12)
|
(10)
|
(10)
|
(12)
|
(11)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(4)
|
(5)
|
(5)
|
(4)
|
(6)
|
(4)
|
(13)
|
(17)
|
(19)
|
(20)
|
(16)
|
(14)
|
(13)
|
(28)
|
(35)
|
(31)
|
(32)
|
(52)
|
(45)
|
(63)
|
(69)
|
(48)
|
(54)
|
(81)
|
(85)
|
(74)
|
(75)
|
(66)
|
(67)
|
(71)
|
(94)
|
(130)
|
(126)
|
(138)
|
(124)
|
(99)
|
(106)
|
(121)
|
(98)
|
(92)
|
(97)
|
(90)
|
(106)
|
(125)
|
(133)
|
(143)
|
(179)
|
(144)
|
(137)
|
(213)
|
(181)
|
(173)
|
(183)
|
(102)
|
(92)
|
(100)
|
(109)
|
(116)
|
(150)
|
(159)
|
(160)
|
(172)
|
(165)
|
(222)
|
(226)
|
(190)
|
(196)
|
(427)
|
(413)
|
(404)
|
(384)
|
(157)
|
(150)
|
(166)
|
(164)
|
|
| Income from Continuing Operations |
39
|
40
|
38
|
27
|
37
|
34
|
31
|
46
|
46
|
47
|
47
|
43
|
(5)
|
(7)
|
(17)
|
(14)
|
12
|
15
|
34
|
29
|
32
|
38
|
28
|
58
|
29
|
32
|
39
|
9
|
68
|
75
|
106
|
94
|
53
|
15
|
(78)
|
(95)
|
10
|
40
|
98
|
140
|
15
|
3
|
(662)
|
(652)
|
(466)
|
(434)
|
242
|
274
|
296
|
269
|
254
|
224
|
155
|
156
|
152
|
154
|
157
|
835
|
867
|
873
|
973
|
331
|
428
|
465
|
423
|
424
|
410
|
406
|
243
|
187
|
343
|
405
|
762
|
879
|
816
|
781
|
703
|
691
|
641
|
699
|
702
|
741
|
657
|
669
|
1 334
|
1 282
|
1 255
|
1 213
|
565
|
525
|
531
|
431
|
|
| Income to Minority Interest |
2
|
2
|
3
|
5
|
7
|
7
|
6
|
3
|
2
|
1
|
2
|
2
|
9
|
9
|
9
|
9
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
4
|
4
|
(23)
|
(25)
|
(35)
|
(35)
|
(9)
|
(3)
|
5
|
5
|
5
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
(1)
|
(1)
|
(6)
|
(9)
|
(15)
|
(13)
|
(9)
|
(19)
|
(11)
|
(14)
|
(21)
|
(26)
|
(49)
|
(64)
|
(81)
|
(88)
|
(85)
|
(84)
|
(71)
|
(58)
|
(60)
|
(58)
|
(72)
|
(85)
|
(77)
|
(110)
|
(114)
|
(131)
|
(170)
|
(157)
|
(160)
|
(129)
|
(123)
|
(131)
|
(135)
|
(157)
|
(254)
|
(230)
|
(196)
|
(153)
|
(37)
|
(34)
|
(36)
|
(45)
|
|
| Net Income (Common) |
41
N/A
|
42
+1%
|
41
-3%
|
32
-21%
|
44
+37%
|
40
-8%
|
36
-9%
|
49
+34%
|
48
-3%
|
48
+1%
|
49
+1%
|
45
-6%
|
4
-91%
|
1
-67%
|
(9)
N/A
|
(5)
+47%
|
13
N/A
|
16
+19%
|
34
+115%
|
29
-14%
|
32
+12%
|
39
+20%
|
29
-26%
|
59
+103%
|
31
-47%
|
34
+11%
|
42
+22%
|
12
-72%
|
71
+498%
|
79
+11%
|
83
+5%
|
69
-17%
|
18
-74%
|
(20)
N/A
|
(87)
-326%
|
(99)
-14%
|
16
N/A
|
44
+181%
|
102
+130%
|
140
+37%
|
15
-89%
|
4
-71%
|
(661)
N/A
|
(650)
+2%
|
(464)
+29%
|
(432)
+7%
|
246
N/A
|
278
+13%
|
296
+7%
|
268
-9%
|
248
-8%
|
216
-13%
|
140
-35%
|
144
+2%
|
142
-1%
|
135
-5%
|
146
+8%
|
821
+464%
|
846
+3%
|
847
+0%
|
924
+9%
|
267
-71%
|
347
+30%
|
377
+9%
|
338
-10%
|
335
-1%
|
327
-2%
|
332
+2%
|
161
-51%
|
101
-37%
|
256
+153%
|
309
+21%
|
685
+121%
|
774
+13%
|
702
-9%
|
650
-7%
|
533
-18%
|
530
-1%
|
481
-9%
|
557
+16%
|
547
-2%
|
571
+4%
|
465
-19%
|
487
+5%
|
1 291
+165%
|
1 269
-2%
|
1 289
+2%
|
1 277
-1%
|
528
-59%
|
497
-6%
|
501
+1%
|
385
-23%
|
|
| EPS (Diluted) |
0.08
N/A
|
0.09
+12%
|
0.09
N/A
|
0.07
-22%
|
0.09
+29%
|
0.08
-11%
|
0.07
-12%
|
0.09
+29%
|
0.1
+11%
|
0.09
-10%
|
0.09
N/A
|
0.09
N/A
|
0.01
-89%
|
0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0.03
N/A
|
0.02
-33%
|
0.06
+200%
|
0.06
N/A
|
0.06
N/A
|
0.09
+50%
|
0.07
-22%
|
0.13
+86%
|
0.06
-54%
|
0.07
+17%
|
0.08
+14%
|
0.02
-75%
|
0.14
+600%
|
0.22
+57%
|
0.16
-27%
|
0.13
-19%
|
0.04
-69%
|
-0.04
N/A
|
-0.17
-325%
|
-0.2
-18%
|
0.03
N/A
|
0.08
+167%
|
0.25
+212%
|
0.28
+12%
|
0.03
-89%
|
0
N/A
|
-1.07
N/A
|
-1.02
+5%
|
-0.75
+26%
|
-0.68
+9%
|
0.39
N/A
|
0.44
+13%
|
0.47
+7%
|
0.42
-11%
|
0.39
-7%
|
0.34
-13%
|
0.22
-35%
|
0.23
+5%
|
0.22
-4%
|
0.21
-5%
|
0.23
+10%
|
1.29
+461%
|
1.33
+3%
|
1.33
N/A
|
1.44
+8%
|
0.36
-75%
|
0.47
+31%
|
0.53
+13%
|
0.47
-11%
|
0.46
-2%
|
0.42
-9%
|
0.44
+5%
|
0.21
-52%
|
0.13
-38%
|
0.31
+138%
|
0.37
+19%
|
0.87
+135%
|
0.98
+13%
|
0.88
-10%
|
0.81
-8%
|
0.67
-17%
|
0.67
N/A
|
0.61
-9%
|
0.7
+15%
|
0.69
-1%
|
0.72
+4%
|
0.51
-29%
|
0.53
+4%
|
1.21
+128%
|
1.19
-2%
|
1.2
+1%
|
1.2
N/A
|
0.5
-58%
|
0.47
-6%
|
0.47
N/A
|
0.36
-23%
|
|