Sichuan Langsha Holding Ltd
SSE:600137
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Sichuan Langsha Holding Ltd
SSE:600137
|
CN |
|
G
|
Golden Shield Resources Inc
CNSX:GSRI
|
CA |
|
Galaxy Bearings Ltd
BSE:526073
|
IN |
|
Gerdau SA
BOVESPA:GGBR4
|
BR |
|
W
|
West Fraser Timber Co Ltd
NYSE:WFG
|
CA |
|
Mycelx Technologies Corp
LSE:MYX
|
US |
|
Hainan Airlines Holding Co Ltd
SSE:600221
|
CN |
Income Statement
Earnings Waterfall
Sichuan Langsha Holding Ltd
Income Statement
Sichuan Langsha Holding 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 |
18
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
48
N/A
|
35
-28%
|
16
-54%
|
15
-6%
|
17
+11%
|
18
+7%
|
20
+11%
|
20
+3%
|
76
+275%
|
76
+1%
|
114
+49%
|
133
+17%
|
133
0%
|
157
+18%
|
166
+6%
|
177
+6%
|
172
-3%
|
176
+2%
|
174
-1%
|
199
+15%
|
217
+9%
|
234
+8%
|
237
+1%
|
254
+7%
|
341
+34%
|
337
-1%
|
341
+1%
|
350
+3%
|
410
+17%
|
416
+1%
|
401
-3%
|
440
+10%
|
415
-6%
|
425
+2%
|
472
+11%
|
490
+4%
|
438
-11%
|
442
+1%
|
426
-4%
|
367
-14%
|
331
-10%
|
297
-10%
|
263
-12%
|
228
-13%
|
205
-10%
|
213
+4%
|
210
-1%
|
225
+7%
|
269
+19%
|
265
-2%
|
285
+8%
|
329
+16%
|
343
+4%
|
358
+4%
|
371
+4%
|
364
-2%
|
388
+6%
|
398
+3%
|
392
-2%
|
391
0%
|
331
-15%
|
320
-3%
|
317
-1%
|
302
-5%
|
347
+15%
|
365
+5%
|
379
+4%
|
401
+6%
|
402
+0%
|
401
0%
|
379
-5%
|
354
-7%
|
327
-8%
|
325
-1%
|
343
+6%
|
356
+4%
|
388
+9%
|
397
+2%
|
401
+1%
|
394
-2%
|
380
-4%
|
373
-2%
|
373
+0%
|
382
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(45)
|
(32)
|
(13)
|
(11)
|
(10)
|
(11)
|
(14)
|
(15)
|
(57)
|
(59)
|
(85)
|
(98)
|
(100)
|
(116)
|
(123)
|
(133)
|
(128)
|
(132)
|
(130)
|
(144)
|
(164)
|
(178)
|
(185)
|
(200)
|
(260)
|
(258)
|
(260)
|
(269)
|
(339)
|
(343)
|
(331)
|
(364)
|
(356)
|
(368)
|
(410)
|
(435)
|
(368)
|
(370)
|
(360)
|
(307)
|
(286)
|
(265)
|
(233)
|
(203)
|
(200)
|
(184)
|
(184)
|
(193)
|
(228)
|
(216)
|
(231)
|
(268)
|
(289)
|
(295)
|
(303)
|
(295)
|
(324)
|
(320)
|
(315)
|
(318)
|
(280)
|
(267)
|
(272)
|
(262)
|
(314)
|
(321)
|
(330)
|
(347)
|
(352)
|
(339)
|
(320)
|
(298)
|
(283)
|
(271)
|
(285)
|
(296)
|
(334)
|
(327)
|
(331)
|
(324)
|
(314)
|
(298)
|
(288)
|
(289)
|
|
| Gross Profit |
3
N/A
|
3
+7%
|
3
-10%
|
4
+48%
|
7
+70%
|
7
N/A
|
6
-12%
|
5
-17%
|
19
+280%
|
18
-6%
|
29
+64%
|
35
+18%
|
33
-5%
|
41
+24%
|
43
+6%
|
44
+2%
|
44
0%
|
44
+1%
|
44
+1%
|
55
+24%
|
53
-4%
|
56
+5%
|
52
-7%
|
54
+5%
|
81
+50%
|
79
-3%
|
81
+3%
|
81
0%
|
71
-13%
|
73
+3%
|
71
-3%
|
76
+7%
|
59
-22%
|
57
-3%
|
62
+9%
|
55
-13%
|
70
+28%
|
72
+4%
|
65
-10%
|
60
-8%
|
45
-25%
|
32
-29%
|
30
-6%
|
25
-17%
|
6
-78%
|
29
+422%
|
26
-8%
|
33
+24%
|
41
+25%
|
49
+20%
|
54
+10%
|
61
+13%
|
54
-12%
|
64
+18%
|
68
+7%
|
69
+1%
|
63
-8%
|
79
+24%
|
77
-2%
|
73
-5%
|
51
-30%
|
52
+3%
|
46
-12%
|
40
-12%
|
33
-18%
|
44
+33%
|
48
+10%
|
53
+10%
|
50
-6%
|
62
+23%
|
59
-5%
|
56
-4%
|
44
-22%
|
54
+22%
|
58
+8%
|
60
+4%
|
54
-10%
|
69
+28%
|
70
+1%
|
70
0%
|
66
-6%
|
75
+14%
|
85
+13%
|
93
+10%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(28)
|
(27)
|
(26)
|
(32)
|
(61)
|
(58)
|
(53)
|
(42)
|
(14)
|
(13)
|
(18)
|
(19)
|
(13)
|
(14)
|
(11)
|
(11)
|
(13)
|
(14)
|
(15)
|
(18)
|
(25)
|
(26)
|
(30)
|
(29)
|
(29)
|
(28)
|
(25)
|
(26)
|
(32)
|
(36)
|
(36)
|
(43)
|
(49)
|
(44)
|
(50)
|
(53)
|
(62)
|
(61)
|
(57)
|
(52)
|
(47)
|
(36)
|
(36)
|
(32)
|
(30)
|
(27)
|
(54)
|
(54)
|
(31)
|
(40)
|
(40)
|
(42)
|
(35)
|
(44)
|
(49)
|
(49)
|
(40)
|
(53)
|
(52)
|
(52)
|
(43)
|
(46)
|
(39)
|
(35)
|
(21)
|
(30)
|
(36)
|
(38)
|
(36)
|
(48)
|
(47)
|
(48)
|
(33)
|
(45)
|
(47)
|
(49)
|
(37)
|
(50)
|
(51)
|
(48)
|
(45)
|
(56)
|
(68)
|
(72)
|
|
| Selling, General & Administrative |
(27)
|
(26)
|
(25)
|
(32)
|
(59)
|
(56)
|
(51)
|
(41)
|
(14)
|
(13)
|
(18)
|
(19)
|
(13)
|
(14)
|
(11)
|
(11)
|
(13)
|
(14)
|
(15)
|
(18)
|
(24)
|
(26)
|
(30)
|
(29)
|
(29)
|
(28)
|
(26)
|
(26)
|
(31)
|
(36)
|
(36)
|
(43)
|
(32)
|
(44)
|
(49)
|
(53)
|
(45)
|
(61)
|
(57)
|
(52)
|
(33)
|
(36)
|
(36)
|
(32)
|
(20)
|
(27)
|
(25)
|
(25)
|
(20)
|
(26)
|
(28)
|
(26)
|
(22)
|
(30)
|
(31)
|
(33)
|
(25)
|
(25)
|
(23)
|
(24)
|
(29)
|
(27)
|
(19)
|
(17)
|
(11)
|
(13)
|
(17)
|
(18)
|
(21)
|
(23)
|
(23)
|
(22)
|
(18)
|
(21)
|
(23)
|
(24)
|
(21)
|
(22)
|
(23)
|
(23)
|
(28)
|
(32)
|
(39)
|
(44)
|
|
| 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
|
(13)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
(2)
|
(11)
|
0
|
0
|
(3)
|
(12)
|
(11)
|
(13)
|
(13)
|
(10)
|
(10)
|
(11)
|
(10)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(13)
|
(12)
|
(13)
|
(11)
|
(12)
|
(11)
|
(11)
|
(12)
|
(11)
|
(12)
|
(13)
|
(13)
|
(11)
|
|
| 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
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(1)
|
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
|
(0)
|
0
|
(29)
|
(30)
|
(0)
|
(14)
|
(12)
|
(13)
|
0
|
(14)
|
(17)
|
(13)
|
0
|
(17)
|
(15)
|
(15)
|
0
|
(9)
|
(9)
|
(8)
|
3
|
(8)
|
(8)
|
(8)
|
2
|
(12)
|
(11)
|
(13)
|
1
|
(11)
|
(13)
|
(13)
|
0
|
(17)
|
(16)
|
(14)
|
0
|
(11)
|
(16)
|
(17)
|
|
| Operating Income |
(25)
N/A
|
(24)
+6%
|
(24)
+1%
|
(28)
-19%
|
(54)
-93%
|
(51)
+6%
|
(47)
+8%
|
(37)
+20%
|
5
N/A
|
5
-4%
|
11
+129%
|
16
+43%
|
19
+21%
|
27
+40%
|
32
+18%
|
33
+3%
|
31
-6%
|
30
-3%
|
30
-1%
|
37
+24%
|
29
-22%
|
29
+2%
|
22
-26%
|
25
+18%
|
52
+106%
|
51
-2%
|
56
+9%
|
55
-1%
|
39
-29%
|
37
-6%
|
35
-7%
|
32
-6%
|
10
-71%
|
13
+37%
|
13
-2%
|
2
-88%
|
8
+369%
|
12
+53%
|
9
-25%
|
8
-2%
|
(2)
N/A
|
(4)
-117%
|
(6)
-49%
|
(7)
-26%
|
(24)
-233%
|
2
N/A
|
(28)
N/A
|
(22)
+22%
|
9
N/A
|
9
-2%
|
15
+58%
|
20
+36%
|
19
-5%
|
20
+7%
|
20
-3%
|
20
+1%
|
24
+19%
|
25
+8%
|
25
-2%
|
21
-16%
|
8
-61%
|
7
-20%
|
7
+5%
|
6
-20%
|
12
+122%
|
14
+11%
|
13
-7%
|
15
+19%
|
14
-5%
|
14
-3%
|
12
-12%
|
8
-33%
|
11
+34%
|
9
-19%
|
11
+26%
|
11
+3%
|
18
+54%
|
19
+9%
|
19
+1%
|
22
+15%
|
21
-5%
|
19
-11%
|
17
-8%
|
21
+19%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(18)
|
(19)
|
(19)
|
(20)
|
(21)
|
(19)
|
(19)
|
(10)
|
(8)
|
(1)
|
4
|
0
|
3
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
4
|
2
|
2
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
5
|
5
|
5
|
4
|
5
|
4
|
8
|
9
|
7
|
8
|
8
|
8
|
9
|
8
|
6
|
6
|
9
|
9
|
9
|
9
|
8
|
8
|
7
|
6
|
7
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
5
|
12
|
12
|
11
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
0
|
(0)
|
1
|
2
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
(3)
|
0
|
(3)
|
(6)
|
(3)
|
0
|
(5)
|
(3)
|
(3)
|
0
|
(1)
|
(1)
|
(1)
|
(6)
|
(27)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(2)
|
17
|
303
|
303
|
303
|
285
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
2
|
3
|
3
|
3
|
4
|
0
|
(0)
|
0
|
2
|
6
|
7
|
7
|
5
|
3
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
(1)
|
(0)
|
(1)
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
|
| Pre-Tax Income |
(44)
N/A
|
(43)
+2%
|
(43)
+0%
|
(48)
-11%
|
(75)
-57%
|
(71)
+5%
|
(68)
+5%
|
(51)
+26%
|
13
N/A
|
305
+2 304%
|
317
+4%
|
318
+0%
|
306
-4%
|
24
-92%
|
29
+20%
|
30
+3%
|
31
+3%
|
31
N/A
|
31
-1%
|
39
+26%
|
34
-11%
|
35
+3%
|
29
-16%
|
35
+18%
|
51
+46%
|
49
-2%
|
52
+5%
|
53
+1%
|
40
-23%
|
39
-2%
|
39
N/A
|
33
-16%
|
13
-62%
|
12
-4%
|
10
-19%
|
2
-85%
|
10
+587%
|
10
-2%
|
9
-15%
|
9
N/A
|
3
-67%
|
(0)
N/A
|
(2)
-533%
|
(3)
-74%
|
(23)
-597%
|
(19)
+19%
|
(22)
-16%
|
(16)
+26%
|
16
N/A
|
15
-5%
|
23
+52%
|
29
+28%
|
26
-11%
|
27
+4%
|
27
N/A
|
27
N/A
|
33
+21%
|
34
+3%
|
31
-8%
|
28
-12%
|
18
-35%
|
17
-4%
|
17
+1%
|
15
-15%
|
20
+36%
|
21
+6%
|
19
-9%
|
21
+10%
|
21
+1%
|
20
-9%
|
18
-7%
|
14
-24%
|
18
+31%
|
16
-10%
|
19
+14%
|
20
+5%
|
25
+28%
|
27
+9%
|
28
+1%
|
30
+10%
|
26
-13%
|
32
+20%
|
30
-7%
|
32
+9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(4)
|
(4)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(5)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
1
|
3
|
2
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
|
| Income from Continuing Operations |
(44)
|
(43)
|
(43)
|
(48)
|
(75)
|
(71)
|
(68)
|
(51)
|
9
|
302
|
311
|
311
|
299
|
16
|
22
|
23
|
26
|
26
|
26
|
33
|
30
|
31
|
26
|
30
|
43
|
42
|
45
|
45
|
35
|
34
|
33
|
27
|
10
|
10
|
8
|
1
|
8
|
8
|
7
|
7
|
2
|
(1)
|
(3)
|
(4)
|
(21)
|
(18)
|
(19)
|
(14)
|
14
|
13
|
20
|
26
|
23
|
24
|
24
|
24
|
29
|
30
|
28
|
24
|
16
|
15
|
16
|
13
|
18
|
19
|
17
|
19
|
20
|
19
|
18
|
14
|
17
|
16
|
17
|
18
|
23
|
24
|
25
|
27
|
23
|
28
|
25
|
27
|
|
| Income to Minority Interest |
1
|
1
|
1
|
2
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
12
|
17
|
19
|
26
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
(31)
N/A
|
(25)
+19%
|
(23)
+11%
|
(20)
+12%
|
(48)
-143%
|
(50)
-3%
|
(50)
+0%
|
(44)
+11%
|
9
N/A
|
302
+3 288%
|
311
+3%
|
311
+0%
|
299
-4%
|
16
-95%
|
22
+35%
|
23
+5%
|
26
+13%
|
26
+2%
|
26
-3%
|
33
+26%
|
30
-8%
|
31
+2%
|
26
-16%
|
30
+17%
|
43
+42%
|
42
-2%
|
45
+5%
|
45
+1%
|
35
-23%
|
34
-2%
|
33
-3%
|
27
-17%
|
10
-62%
|
10
-6%
|
8
-19%
|
1
-91%
|
8
+1 071%
|
8
-1%
|
7
-17%
|
7
+7%
|
2
-72%
|
(1)
N/A
|
(3)
-257%
|
(4)
-60%
|
(21)
-418%
|
(18)
+15%
|
(19)
-6%
|
(14)
+26%
|
14
N/A
|
13
-1%
|
20
+52%
|
26
+26%
|
23
-11%
|
24
+4%
|
24
-1%
|
24
+2%
|
29
+21%
|
30
+3%
|
28
-9%
|
24
-12%
|
16
-35%
|
15
-4%
|
16
+4%
|
13
-16%
|
18
+35%
|
19
+6%
|
17
-8%
|
19
+12%
|
20
+3%
|
19
-8%
|
18
-5%
|
14
-20%
|
17
+23%
|
16
-9%
|
17
+10%
|
18
+5%
|
23
+24%
|
24
+8%
|
25
+2%
|
27
+9%
|
23
-14%
|
28
+20%
|
25
-9%
|
27
+8%
|
|
| EPS (Diluted) |
-0.52
N/A
|
-0.42
+19%
|
-0.37
+12%
|
-0.32
+14%
|
-0.8
-150%
|
-0.81
-1%
|
-0.81
N/A
|
-0.72
+11%
|
0.15
N/A
|
4.98
+3 220%
|
4.38
-12%
|
4.39
+0%
|
4.22
-4%
|
0.23
-95%
|
0.31
+35%
|
0.32
+3%
|
0.37
+16%
|
0.37
N/A
|
0.26
-30%
|
0.33
+27%
|
0.35
+6%
|
0.31
-11%
|
0.27
-13%
|
0.32
+19%
|
0.45
+41%
|
0.44
-2%
|
0.46
+5%
|
0.47
+2%
|
0.36
-23%
|
0.36
N/A
|
0.35
-3%
|
0.29
-17%
|
0.11
-62%
|
0.1
-9%
|
0.08
-20%
|
0
N/A
|
0.08
N/A
|
0.08
N/A
|
0.06
-25%
|
0.07
+17%
|
0.02
-71%
|
-0.02
N/A
|
-0.03
-50%
|
-0.05
-67%
|
-0.21
-320%
|
-0.18
+14%
|
-0.2
-11%
|
-0.15
+25%
|
0.14
N/A
|
0.13
-7%
|
0.21
+62%
|
0.27
+29%
|
0.24
-11%
|
0.25
+4%
|
0.24
-4%
|
0.24
N/A
|
0.3
+25%
|
0.31
+3%
|
0.29
-6%
|
0.26
-10%
|
0.16
-38%
|
0.16
N/A
|
0.16
N/A
|
0.13
-19%
|
0.18
+38%
|
0.19
+6%
|
0.18
-5%
|
0.2
+11%
|
0.21
+5%
|
0.19
-10%
|
0.18
-5%
|
0.14
-22%
|
0.18
+29%
|
0.16
-11%
|
0.18
+12%
|
0.19
+6%
|
0.23
+21%
|
0.25
+9%
|
0.26
+4%
|
0.28
+8%
|
0.24
-14%
|
0.29
+21%
|
0.26
-10%
|
0.28
+8%
|
|