Wuhan Ddmc Culture & Sports Co Ltd
SSE:600136
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
W
|
Wuhan Ddmc Culture & Sports Co Ltd
SSE:600136
|
CN |
|
Deutsche Effecten und Wechsel Beteiligungsgesellschaft AG
XETRA:EFF
|
DE |
Income Statement
Earnings Waterfall
Wuhan Ddmc Culture & Sports Co Ltd
Income Statement
Wuhan Ddmc Culture & Sports Co Ltd
| 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 |
20
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
42
|
0
|
0
|
21
|
100
|
87
|
175
|
258
|
336
|
380
|
428
|
402
|
401
|
432
|
408
|
503
|
553
|
538
|
543
|
447
|
402
|
279
|
264
|
289
|
458
|
300
|
257
|
159
|
338
|
241
|
183
|
180
|
5
|
7
|
0
|
0
|
|
| Revenue |
88
N/A
|
83
-6%
|
76
-8%
|
37
-51%
|
39
+4%
|
40
+4%
|
42
+5%
|
45
+7%
|
57
+27%
|
63
+10%
|
100
+58%
|
145
+45%
|
158
+9%
|
179
+13%
|
156
-12%
|
114
-27%
|
88
-23%
|
67
-24%
|
66
-1%
|
56
-15%
|
92
+65%
|
87
-6%
|
69
-21%
|
70
+2%
|
48
-32%
|
38
-21%
|
43
+12%
|
50
+18%
|
66
+31%
|
64
-2%
|
66
+3%
|
70
+5%
|
88
+26%
|
93
+6%
|
94
+2%
|
100
+7%
|
88
-12%
|
79
-10%
|
83
+5%
|
80
-4%
|
71
-11%
|
111
+56%
|
149
+34%
|
199
+34%
|
431
+117%
|
424
-2%
|
487
+15%
|
515
+6%
|
569
+11%
|
607
+7%
|
628
+3%
|
720
+15%
|
912
+27%
|
1 122
+23%
|
1 566
+40%
|
1 837
+17%
|
2 668
+45%
|
2 898
+9%
|
2 793
-4%
|
2 687
-4%
|
1 782
-34%
|
1 535
-14%
|
1 118
-27%
|
840
-25%
|
700
-17%
|
717
+2%
|
1 182
+65%
|
1 798
+52%
|
1 554
-14%
|
3 162
+104%
|
3 054
-3%
|
2 516
-18%
|
741
-71%
|
1 462
+97%
|
1 270
-13%
|
1 136
-11%
|
525
-54%
|
283
-46%
|
87
-69%
|
178
+105%
|
429
+141%
|
554
+29%
|
668
+21%
|
694
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(86)
|
(85)
|
(77)
|
(38)
|
(36)
|
(38)
|
(42)
|
(40)
|
(45)
|
(48)
|
(72)
|
(100)
|
(109)
|
(117)
|
(95)
|
(63)
|
(45)
|
(33)
|
(33)
|
(28)
|
(64)
|
(59)
|
(48)
|
(49)
|
(24)
|
(19)
|
(26)
|
(34)
|
(54)
|
(53)
|
(51)
|
(56)
|
(66)
|
(68)
|
(71)
|
(79)
|
(72)
|
(68)
|
(73)
|
(67)
|
(58)
|
(91)
|
(98)
|
(119)
|
(251)
|
(238)
|
(275)
|
(270)
|
(261)
|
(286)
|
(283)
|
(365)
|
(402)
|
(513)
|
(844)
|
(994)
|
(1 735)
|
(1 973)
|
(1 876)
|
(1 797)
|
(1 429)
|
(1 219)
|
(1 079)
|
(1 050)
|
(1 138)
|
(919)
|
(1 110)
|
(1 394)
|
(1 288)
|
(2 501)
|
(2 626)
|
(2 350)
|
(2 097)
|
(2 902)
|
(2 670)
|
(2 521)
|
(518)
|
(255)
|
(50)
|
(146)
|
(388)
|
(493)
|
(598)
|
(612)
|
|
| Gross Profit |
2
N/A
|
(2)
N/A
|
(1)
+37%
|
(1)
N/A
|
2
N/A
|
2
N/A
|
1
-70%
|
5
+571%
|
12
+153%
|
16
+30%
|
28
+82%
|
45
+60%
|
49
+10%
|
62
+26%
|
61
-2%
|
51
-17%
|
43
-14%
|
34
-22%
|
33
-2%
|
28
-15%
|
29
+2%
|
28
-3%
|
21
-25%
|
22
+5%
|
24
+9%
|
19
-20%
|
17
-12%
|
17
-1%
|
11
-33%
|
11
+2%
|
15
+28%
|
13
-10%
|
22
+65%
|
25
+13%
|
23
-6%
|
21
-9%
|
16
-25%
|
11
-31%
|
10
-11%
|
12
+26%
|
13
+3%
|
20
+56%
|
52
+161%
|
80
+55%
|
180
+125%
|
187
+4%
|
211
+13%
|
245
+16%
|
309
+26%
|
321
+4%
|
344
+7%
|
356
+3%
|
511
+44%
|
609
+19%
|
722
+18%
|
843
+17%
|
933
+11%
|
925
-1%
|
917
-1%
|
890
-3%
|
353
-60%
|
316
-10%
|
39
-88%
|
(210)
N/A
|
(438)
-109%
|
(202)
+54%
|
72
N/A
|
404
+463%
|
266
-34%
|
661
+149%
|
428
-35%
|
165
-61%
|
(1 357)
N/A
|
(1 440)
-6%
|
(1 399)
+3%
|
(1 385)
+1%
|
7
N/A
|
28
+281%
|
37
+30%
|
33
-11%
|
41
+25%
|
61
+49%
|
70
+16%
|
82
+16%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(143)
|
(144)
|
(136)
|
(132)
|
(46)
|
(45)
|
(47)
|
(43)
|
(24)
|
(24)
|
(15)
|
(18)
|
(12)
|
(12)
|
(17)
|
(16)
|
(12)
|
(11)
|
(10)
|
(10)
|
(11)
|
(10)
|
(7)
|
(7)
|
(14)
|
(8)
|
(10)
|
(10)
|
(7)
|
(8)
|
(9)
|
(9)
|
(13)
|
(15)
|
(15)
|
(15)
|
(15)
|
(13)
|
(12)
|
(11)
|
(8)
|
(11)
|
(18)
|
(30)
|
(86)
|
(87)
|
(91)
|
(100)
|
(113)
|
(120)
|
(140)
|
(151)
|
(240)
|
(243)
|
(284)
|
(311)
|
(414)
|
(432)
|
(437)
|
(436)
|
192
|
(422)
|
(568)
|
(1 086)
|
(573)
|
(1 174)
|
(1 012)
|
(505)
|
(425)
|
(1 024)
|
(1 005)
|
(989)
|
(793)
|
(4 395)
|
(5 083)
|
(5 041)
|
(1 330)
|
6 678
|
9 995
|
9 998
|
(82)
|
(146)
|
(138)
|
(143)
|
|
| Selling, General & Administrative |
(143)
|
(144)
|
(136)
|
(132)
|
(46)
|
(44)
|
(45)
|
(42)
|
(13)
|
(12)
|
(4)
|
(6)
|
(10)
|
(11)
|
(14)
|
(13)
|
(9)
|
(8)
|
(10)
|
(10)
|
(11)
|
(10)
|
(7)
|
(7)
|
(10)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(15)
|
(13)
|
(12)
|
(11)
|
(7)
|
(14)
|
(21)
|
(29)
|
(79)
|
(77)
|
(80)
|
(96)
|
(106)
|
(99)
|
(113)
|
(118)
|
(247)
|
(193)
|
(223)
|
(254)
|
(397)
|
(352)
|
(370)
|
(367)
|
(407)
|
(369)
|
(529)
|
(746)
|
(571)
|
(590)
|
(419)
|
(219)
|
(425)
|
(630)
|
(610)
|
(592)
|
(793)
|
(1 809)
|
(5 100)
|
(5 057)
|
(1 344)
|
(490)
|
2 822
|
2 825
|
(83)
|
(86)
|
(78)
|
(83)
|
|
| 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
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(11)
|
(12)
|
(11)
|
(12)
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(4)
|
0
|
(1)
|
(1)
|
3
|
2
|
2
|
2
|
(1)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
2
|
2
|
(1)
|
(5)
|
(10)
|
(11)
|
(5)
|
(5)
|
(21)
|
(27)
|
(30)
|
11
|
(50)
|
(61)
|
(53)
|
(11)
|
(80)
|
(67)
|
(65)
|
606
|
(53)
|
(39)
|
(340)
|
2
|
(585)
|
(593)
|
(286)
|
10
|
(394)
|
(395)
|
(397)
|
6
|
(2 586)
|
17
|
16
|
18
|
7 168
|
7 171
|
7 171
|
3
|
(60)
|
(60)
|
(60)
|
|
| Operating Income |
(142)
N/A
|
(146)
-3%
|
(137)
+6%
|
(134)
+2%
|
(43)
+68%
|
(42)
+2%
|
(46)
-9%
|
(38)
+17%
|
(12)
+68%
|
(8)
+31%
|
13
N/A
|
27
+113%
|
38
+38%
|
50
+34%
|
44
-12%
|
35
-22%
|
32
-8%
|
23
-27%
|
23
-3%
|
18
-19%
|
18
-4%
|
17
-1%
|
14
-21%
|
14
+4%
|
10
-29%
|
11
+3%
|
7
-38%
|
6
-6%
|
4
-34%
|
4
-13%
|
6
+60%
|
4
-29%
|
9
+115%
|
10
+12%
|
9
-11%
|
6
-29%
|
1
-88%
|
(2)
N/A
|
(2)
N/A
|
2
N/A
|
5
+200%
|
8
+73%
|
33
+300%
|
50
+51%
|
94
+87%
|
100
+7%
|
120
+20%
|
144
+20%
|
196
+36%
|
201
+3%
|
204
+2%
|
204
+0%
|
271
+32%
|
366
+35%
|
438
+20%
|
532
+21%
|
519
-2%
|
493
-5%
|
480
-3%
|
454
-5%
|
545
+20%
|
(106)
N/A
|
(529)
-400%
|
(1 296)
-145%
|
(1 011)
+22%
|
(1 376)
-36%
|
(940)
+32%
|
(100)
+89%
|
(160)
-59%
|
(362)
-127%
|
(577)
-59%
|
(824)
-43%
|
(2 150)
-161%
|
(5 835)
-171%
|
(6 482)
-11%
|
(6 426)
+1%
|
(1 323)
+79%
|
6 706
N/A
|
10 032
+50%
|
10 031
0%
|
(41)
N/A
|
(85)
-109%
|
(67)
+21%
|
(62)
+9%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(52)
|
(54)
|
(37)
|
(36)
|
(3)
|
(16)
|
(16)
|
(18)
|
21
|
24
|
31
|
34
|
(5)
|
(4)
|
(8)
|
(7)
|
(6)
|
(5)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
1
|
(1)
|
(3)
|
(7)
|
(6)
|
(8)
|
(12)
|
(20)
|
(23)
|
(37)
|
(45)
|
(51)
|
(72)
|
(79)
|
(104)
|
(164)
|
(257)
|
(347)
|
(384)
|
154
|
175
|
(559)
|
12
|
(633)
|
(785)
|
(833)
|
(861)
|
(871)
|
(734)
|
(565)
|
(877)
|
(842)
|
(904)
|
(224)
|
0
|
1 777
|
1 938
|
(558)
|
(3 583)
|
(5 200)
|
(5 187)
|
(4)
|
(7)
|
(9)
|
(11)
|
|
| 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
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
0
|
1
|
1
|
(26)
|
0
|
0
|
(1)
|
(311)
|
0
|
0
|
0
|
(328)
|
0
|
0
|
0
|
(2 391)
|
0
|
(2 609)
|
(2 609)
|
4 748
|
0
|
0
|
0
|
(59)
|
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
|
(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
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(63)
|
(62)
|
(62)
|
(64)
|
(1)
|
11
|
(6)
|
(6)
|
25
|
27
|
27
|
28
|
2
|
0
|
(0)
|
(0)
|
0
|
27
|
27
|
27
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
6
|
7
|
15
|
15
|
14
|
14
|
14
|
17
|
14
|
17
|
(2)
|
(4)
|
(6)
|
(11)
|
(0)
|
(2)
|
(2)
|
(1)
|
5
|
6
|
6
|
5
|
(2)
|
(2)
|
(1)
|
(1)
|
(31)
|
(32)
|
(34)
|
(32)
|
(7)
|
(11)
|
(8)
|
(10)
|
3
|
(80)
|
(87)
|
(87)
|
(8)
|
(7)
|
4
|
4
|
|
| Pre-Tax Income |
(256)
N/A
|
(262)
-2%
|
(236)
+10%
|
(233)
+1%
|
(48)
+80%
|
(47)
+2%
|
(68)
-46%
|
(62)
+9%
|
35
N/A
|
43
+23%
|
71
+66%
|
89
+27%
|
34
-62%
|
47
+38%
|
36
-22%
|
27
-25%
|
26
-5%
|
45
+73%
|
47
+4%
|
43
-8%
|
43
+1%
|
17
-61%
|
13
-23%
|
14
+5%
|
10
-29%
|
10
+5%
|
6
-40%
|
6
-5%
|
16
+164%
|
15
-4%
|
17
+15%
|
15
-11%
|
8
-46%
|
9
+12%
|
8
-11%
|
6
-28%
|
3
-58%
|
(1)
N/A
|
(1)
-29%
|
3
N/A
|
4
+41%
|
5
+37%
|
32
+512%
|
51
+61%
|
101
+97%
|
103
+2%
|
115
+11%
|
135
+18%
|
173
+28%
|
172
0%
|
167
-3%
|
149
-11%
|
190
+28%
|
259
+36%
|
268
+4%
|
264
-2%
|
198
-25%
|
108
-46%
|
633
+488%
|
628
-1%
|
(35)
N/A
|
(88)
-151%
|
(1 156)
-1 218%
|
(2 076)
-80%
|
(2 157)
-4%
|
(2 239)
-4%
|
(1 813)
+19%
|
(836)
+54%
|
(1 084)
-30%
|
(1 271)
-17%
|
(1 453)
-14%
|
(1 761)
-21%
|
(4 772)
-171%
|
(5 845)
-22%
|
(7 323)
-25%
|
(7 107)
+3%
|
2 870
N/A
|
3 044
+6%
|
4 745
+56%
|
4 757
+0%
|
(111)
N/A
|
(100)
+11%
|
(72)
+28%
|
(68)
+5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(6)
|
(7)
|
(8)
|
(7)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(4)
|
(4)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(7)
|
(10)
|
(32)
|
(34)
|
(35)
|
(35)
|
(26)
|
(25)
|
(20)
|
(19)
|
(42)
|
(52)
|
(61)
|
(54)
|
(117)
|
(123)
|
(141)
|
(160)
|
(33)
|
(25)
|
(7)
|
70
|
70
|
76
|
75
|
12
|
(26)
|
(40)
|
(23)
|
(21)
|
(136)
|
(132)
|
(143)
|
(144)
|
(15)
|
(8)
|
(4)
|
(4)
|
(2)
|
(4)
|
(3)
|
(5)
|
|
| Income from Continuing Operations |
(256)
|
(262)
|
(236)
|
(233)
|
(48)
|
(47)
|
(68)
|
(62)
|
34
|
42
|
68
|
83
|
27
|
39
|
30
|
23
|
22
|
42
|
43
|
40
|
38
|
12
|
9
|
10
|
9
|
9
|
5
|
4
|
13
|
12
|
14
|
12
|
6
|
7
|
6
|
4
|
1
|
(2)
|
(2)
|
1
|
1
|
3
|
25
|
41
|
69
|
70
|
80
|
100
|
147
|
147
|
147
|
130
|
149
|
206
|
207
|
210
|
81
|
(15)
|
492
|
468
|
(68)
|
(113)
|
(1 163)
|
(2 006)
|
(2 087)
|
(2 162)
|
(1 737)
|
(824)
|
(1 110)
|
(1 310)
|
(1 476)
|
(1 782)
|
(4 908)
|
(5 977)
|
(7 466)
|
(7 251)
|
2 855
|
3 036
|
4 741
|
4 753
|
(113)
|
(104)
|
(75)
|
(73)
|
|
| Income to Minority Interest |
13
|
15
|
14
|
12
|
2
|
2
|
2
|
2
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(6)
|
(15)
|
(16)
|
(28)
|
(25)
|
(25)
|
(25)
|
(25)
|
(13)
|
(21)
|
(23)
|
8
|
(1)
|
97
|
194
|
206
|
232
|
173
|
82
|
101
|
160
|
161
|
165
|
152
|
75
|
133
|
212
|
213
|
235
|
184
|
292
|
277
|
247
|
9
|
16
|
5
|
8
|
12
|
9
|
(3)
|
(6)
|
|
| Net Income (Common) |
(243)
N/A
|
(247)
-2%
|
(222)
+10%
|
(220)
+1%
|
(46)
+79%
|
(45)
+1%
|
(67)
-48%
|
(60)
+9%
|
33
N/A
|
40
+20%
|
66
+64%
|
81
+24%
|
27
-67%
|
39
+43%
|
30
-24%
|
23
-23%
|
22
-3%
|
42
+90%
|
43
+4%
|
40
-8%
|
38
-4%
|
12
-69%
|
9
-23%
|
10
+8%
|
9
-8%
|
8
-9%
|
5
-46%
|
4
-13%
|
12
+208%
|
11
-6%
|
12
+9%
|
11
-13%
|
5
-52%
|
7
+27%
|
6
-5%
|
5
-27%
|
1
-73%
|
(2)
N/A
|
(2)
-15%
|
1
N/A
|
1
-9%
|
2
+120%
|
24
+1 009%
|
35
+43%
|
54
+53%
|
54
+1%
|
51
-4%
|
74
+45%
|
122
+64%
|
122
0%
|
123
+0%
|
117
-4%
|
128
+9%
|
183
+43%
|
216
+18%
|
208
-3%
|
178
-15%
|
179
+1%
|
698
+290%
|
700
+0%
|
105
-85%
|
(31)
N/A
|
(1 062)
-3 370%
|
(1 846)
-74%
|
(1 926)
-4%
|
(1 998)
-4%
|
(1 585)
+21%
|
(749)
+53%
|
(978)
-30%
|
(1 098)
-12%
|
(1 264)
-15%
|
(1 547)
-22%
|
(4 724)
-205%
|
(5 685)
-20%
|
(7 188)
-26%
|
(7 003)
+3%
|
2 864
N/A
|
3 052
+7%
|
4 746
+56%
|
4 761
+0%
|
(101)
N/A
|
(95)
+6%
|
(78)
+18%
|
(79)
-1%
|
|
| EPS (Diluted) |
-1.16
N/A
|
-1.18
-2%
|
-1.06
+10%
|
-1.05
+1%
|
-0.22
+79%
|
-0.21
+5%
|
-0.32
-52%
|
-0.29
+9%
|
0.16
N/A
|
0.19
+19%
|
0.32
+68%
|
0.39
+22%
|
0.13
-67%
|
0.19
+46%
|
0.14
-26%
|
0.11
-21%
|
0.11
N/A
|
0.19
+73%
|
0.2
+5%
|
0.18
-10%
|
0.18
N/A
|
0.06
-67%
|
0.05
-17%
|
0.06
+20%
|
0.04
-33%
|
0.05
+25%
|
0.03
-40%
|
0.03
N/A
|
0.06
+100%
|
0.06
N/A
|
0.06
N/A
|
0.05
-17%
|
0.02
-60%
|
0.03
+50%
|
0.03
N/A
|
0.02
-33%
|
0.01
-50%
|
-0.01
N/A
|
-0.01
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.08
+700%
|
0.11
+38%
|
0.16
+45%
|
0.12
-25%
|
0.1
-17%
|
0.18
+80%
|
0.25
+39%
|
0.26
+4%
|
0.26
N/A
|
0.24
-8%
|
0.26
+8%
|
0.37
+42%
|
0.44
+19%
|
0.43
-2%
|
0.37
-14%
|
0.38
+3%
|
1.44
+279%
|
1.44
N/A
|
0.22
-85%
|
-0.04
N/A
|
-2.73
-6 725%
|
-3.16
-16%
|
-3.3
-4%
|
-3.42
-4%
|
-2.72
+20%
|
-7.93
-192%
|
-1.67
+79%
|
-1.9
-14%
|
-2.12
-12%
|
-2.64
-25%
|
-8.1
-207%
|
-9.75
-20%
|
-12.32
-26%
|
-12.01
+3%
|
1.4
N/A
|
1.49
+6%
|
2.32
+56%
|
2.33
+0%
|
-0.05
N/A
|
-0.05
N/A
|
-0.04
+20%
|
-0.04
N/A
|
|