Lotus Health Group Co
SSE:600186
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Lotus Health Group Co
SSE:600186
|
CN |
|
M&L Holdings Group Ltd
HKEX:8152
|
HK |
|
Janome Corp
TSE:6445
|
JP |
|
Halozyme Therapeutics Inc
NASDAQ:HALO
|
US |
|
K
|
Krosaki Harima Corp
TSE:5352
|
JP |
|
S
|
Sun International Ltd
JSE:SUI
|
ZA |
|
Rincon Resources Ltd
ASX:RCR
|
AU |
|
M
|
Minesto AB
STO:MINEST
|
SE |
|
C
|
Chinese Maritime Transport Ltd
TWSE:2612
|
TW |
|
AFC Group Holdings Ltd
NZX:AFC
|
NZ |
|
Castrol India Ltd
NSE:CASTROLIND
|
IN |
|
Rli Corp
NYSE:RLI
|
US |
|
Roche Holding AG
OTC:RHHBF
|
CH |
|
Profilgruppen AB
STO:PROF B
|
SE |
|
A
|
AXP Energy Ltd
OTC:AUNXF
|
US |
|
P
|
PNC Process Systems Co Ltd
SSE:603690
|
CN |
|
Aries Agro Ltd (CN)
BSE:532935
|
IN |
|
G
|
Gaona Aero Material Co Ltd
SZSE:300034
|
CN |
|
Phoenix Biotech Acquisition Corp
NASDAQ:CERO
|
US |
|
Air T Inc
NASDAQ:AIRT
|
US |
|
UPL Ltd
NSE:UPL
|
IN |
|
Prestige Estates Projects Ltd
NSE:PRESTIGE
|
IN |
|
Tyson Foods Inc
NYSE:TSN
|
US |
|
S
|
SWS Hemodialysis Care Co Ltd
SSE:688410
|
CN |
Income Statement
Earnings Waterfall
Lotus Health Group Co
Income Statement
Lotus Health Group Co
| 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 |
65
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
51
|
0
|
0
|
12
|
54
|
0
|
0
|
29
|
47
|
39
|
49
|
49
|
42
|
37
|
33
|
28
|
22
|
23
|
25
|
25
|
19
|
13
|
6
|
2
|
5
|
5
|
5
|
0
|
1
|
4
|
11
|
20
|
32
|
39
|
0
|
0
|
|
| Revenue |
1 220
N/A
|
1 150
-6%
|
1 136
-1%
|
1 107
-3%
|
1 174
+6%
|
1 154
-2%
|
1 102
-4%
|
1 056
-4%
|
952
-10%
|
931
-2%
|
1 000
+7%
|
1 129
+13%
|
1 338
+18%
|
1 514
+13%
|
1 622
+7%
|
1 725
+6%
|
1 876
+9%
|
2 029
+8%
|
2 179
+7%
|
2 262
+4%
|
2 215
-2%
|
2 100
-5%
|
2 091
0%
|
2 015
-4%
|
2 051
+2%
|
2 163
+5%
|
2 226
+3%
|
2 409
+8%
|
2 479
+3%
|
2 501
+1%
|
2 630
+5%
|
2 531
-4%
|
2 698
+7%
|
2 881
+7%
|
2 886
+0%
|
2 997
+4%
|
2 762
-8%
|
2 718
-2%
|
2 613
-4%
|
2 577
-1%
|
2 543
-1%
|
2 429
-4%
|
2 352
-3%
|
2 209
-6%
|
2 157
-2%
|
2 014
-7%
|
1 959
-3%
|
1 968
+0%
|
2 005
+2%
|
1 988
-1%
|
1 943
-2%
|
1 833
-6%
|
1 776
-3%
|
1 783
+0%
|
1 768
-1%
|
1 784
+1%
|
1 767
-1%
|
1 763
0%
|
1 781
+1%
|
1 849
+4%
|
1 853
+0%
|
1 850
0%
|
1 815
-2%
|
1 767
-3%
|
1 729
-2%
|
1 677
-3%
|
1 713
+2%
|
1 743
+2%
|
1 703
-2%
|
1 621
-5%
|
1 652
+2%
|
1 601
-3%
|
1 655
+3%
|
1 774
+7%
|
1 723
-3%
|
1 775
+3%
|
1 815
+2%
|
1 818
+0%
|
1 825
+0%
|
1 800
-1%
|
1 691
-6%
|
1 729
+2%
|
1 804
+4%
|
1 990
+10%
|
2 101
+6%
|
2 221
+6%
|
2 349
+6%
|
2 421
+3%
|
2 646
+9%
|
2 864
+8%
|
3 046
+6%
|
3 202
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(986)
|
(939)
|
(946)
|
(929)
|
(1 035)
|
(1 069)
|
(1 054)
|
(1 019)
|
(796)
|
(759)
|
(800)
|
(929)
|
(1 169)
|
(1 314)
|
(1 438)
|
(1 516)
|
(1 663)
|
(1 805)
|
(1 906)
|
(1 986)
|
(1 884)
|
(1 760)
|
(1 755)
|
(1 673)
|
(1 738)
|
(1 851)
|
(1 920)
|
(2 103)
|
(2 191)
|
(2 206)
|
(2 334)
|
(2 328)
|
(2 554)
|
(2 785)
|
(2 871)
|
(2 986)
|
(2 770)
|
(2 748)
|
(2 655)
|
(2 580)
|
(2 515)
|
(2 404)
|
(2 273)
|
(2 138)
|
(2 106)
|
(1 970)
|
(1 917)
|
(1 924)
|
(1 893)
|
(1 891)
|
(1 864)
|
(1 751)
|
(1 696)
|
(1 636)
|
(1 585)
|
(1 566)
|
(1 593)
|
(1 627)
|
(1 646)
|
(1 711)
|
(1 657)
|
(1 652)
|
(1 616)
|
(1 584)
|
(1 564)
|
(1 536)
|
(1 572)
|
(1 583)
|
(1 531)
|
(1 439)
|
(1 423)
|
(1 341)
|
(1 364)
|
(1 481)
|
(1 468)
|
(1 556)
|
(1 592)
|
(1 620)
|
(1 628)
|
(1 591)
|
(1 454)
|
(1 481)
|
(1 527)
|
(1 666)
|
(1 741)
|
(1 803)
|
(1 876)
|
(1 890)
|
(1 977)
|
(2 109)
|
(2 221)
|
(2 307)
|
|
| Gross Profit |
233
N/A
|
211
-10%
|
190
-10%
|
178
-6%
|
139
-22%
|
85
-39%
|
48
-43%
|
38
-22%
|
157
+316%
|
173
+10%
|
200
+16%
|
200
+0%
|
169
-16%
|
200
+19%
|
184
-8%
|
209
+13%
|
213
+2%
|
223
+5%
|
273
+22%
|
276
+1%
|
331
+20%
|
340
+3%
|
336
-1%
|
342
+2%
|
313
-8%
|
312
0%
|
305
-2%
|
306
+0%
|
288
-6%
|
295
+2%
|
296
+0%
|
202
-32%
|
144
-29%
|
96
-34%
|
15
-85%
|
11
-27%
|
(7)
N/A
|
(30)
-319%
|
(43)
-41%
|
(3)
+94%
|
28
N/A
|
25
-11%
|
79
+213%
|
71
-11%
|
51
-28%
|
44
-15%
|
42
-4%
|
44
+4%
|
112
+158%
|
97
-13%
|
80
-18%
|
81
+2%
|
81
0%
|
147
+82%
|
183
+24%
|
218
+19%
|
174
-21%
|
137
-21%
|
136
-1%
|
138
+1%
|
196
+42%
|
198
+1%
|
199
+1%
|
184
-8%
|
165
-10%
|
141
-14%
|
141
+0%
|
160
+13%
|
172
+7%
|
183
+6%
|
229
+25%
|
260
+13%
|
290
+12%
|
292
+1%
|
255
-13%
|
218
-14%
|
223
+2%
|
198
-11%
|
197
-1%
|
209
+6%
|
237
+13%
|
248
+4%
|
277
+12%
|
324
+17%
|
360
+11%
|
418
+16%
|
473
+13%
|
531
+12%
|
669
+26%
|
755
+13%
|
824
+9%
|
895
+9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(121)
|
(118)
|
(117)
|
(157)
|
(195)
|
(197)
|
(225)
|
(186)
|
(133)
|
(125)
|
(101)
|
(105)
|
(116)
|
(131)
|
(121)
|
(144)
|
(143)
|
(148)
|
(199)
|
(204)
|
(246)
|
(257)
|
(252)
|
(263)
|
(261)
|
(261)
|
(254)
|
(257)
|
(261)
|
(269)
|
(270)
|
(280)
|
(345)
|
(345)
|
(379)
|
(366)
|
(452)
|
(448)
|
(422)
|
(419)
|
(281)
|
(275)
|
(283)
|
(289)
|
(328)
|
(320)
|
(321)
|
(330)
|
(342)
|
(340)
|
(723)
|
(735)
|
(893)
|
(901)
|
(519)
|
(517)
|
(365)
|
(385)
|
(382)
|
(381)
|
(354)
|
(342)
|
(355)
|
(355)
|
(371)
|
(433)
|
(437)
|
(435)
|
(406)
|
(270)
|
(243)
|
(212)
|
(168)
|
(163)
|
(129)
|
(106)
|
(151)
|
(140)
|
(145)
|
(150)
|
(170)
|
(169)
|
(183)
|
(199)
|
(224)
|
(201)
|
(215)
|
(231)
|
(361)
|
(375)
|
(427)
|
(467)
|
|
| Selling, General & Administrative |
(134)
|
(129)
|
(126)
|
(166)
|
(202)
|
(207)
|
(235)
|
(195)
|
(134)
|
(133)
|
(113)
|
(117)
|
(127)
|
(142)
|
(126)
|
(146)
|
(179)
|
(185)
|
(236)
|
(240)
|
(208)
|
(219)
|
(216)
|
(227)
|
(222)
|
(223)
|
(219)
|
(222)
|
(249)
|
(258)
|
(255)
|
(264)
|
(281)
|
(281)
|
(288)
|
(275)
|
(291)
|
(287)
|
(289)
|
(286)
|
(266)
|
(263)
|
(271)
|
(277)
|
(310)
|
(270)
|
(271)
|
(280)
|
(303)
|
(331)
|
(321)
|
(333)
|
(847)
|
(331)
|
(342)
|
(339)
|
(321)
|
(315)
|
(314)
|
(313)
|
(323)
|
(322)
|
(333)
|
(334)
|
(338)
|
(335)
|
(339)
|
(337)
|
(386)
|
(357)
|
(330)
|
(305)
|
(151)
|
(146)
|
(110)
|
(83)
|
(124)
|
(114)
|
(122)
|
(127)
|
(135)
|
(146)
|
(159)
|
(173)
|
(186)
|
(213)
|
(223)
|
(236)
|
(309)
|
(319)
|
(371)
|
(409)
|
|
| 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
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(2)
|
(18)
|
(20)
|
(23)
|
(26)
|
(22)
|
(22)
|
(22)
|
(23)
|
(22)
|
(23)
|
(24)
|
(26)
|
(29)
|
(31)
|
(35)
|
(38)
|
(36)
|
(45)
|
(46)
|
(48)
|
|
| 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
|
(15)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
13
|
11
|
9
|
9
|
7
|
10
|
10
|
10
|
0
|
8
|
12
|
12
|
11
|
11
|
5
|
3
|
36
|
37
|
37
|
37
|
(38)
|
(37)
|
(36)
|
(37)
|
(39)
|
(39)
|
(35)
|
(35)
|
(12)
|
(11)
|
(15)
|
(15)
|
(64)
|
(63)
|
(91)
|
(91)
|
(162)
|
(161)
|
(133)
|
(133)
|
(1)
|
(12)
|
(12)
|
(12)
|
(2)
|
(50)
|
(50)
|
(50)
|
(1)
|
(9)
|
(402)
|
(402)
|
(2)
|
(570)
|
(177)
|
(177)
|
(2)
|
(70)
|
(67)
|
(67)
|
(0)
|
(20)
|
(22)
|
(21)
|
(0)
|
(97)
|
(98)
|
(98)
|
1
|
87
|
89
|
95
|
8
|
4
|
3
|
3
|
2
|
(3)
|
0
|
(0)
|
(3)
|
0
|
(0)
|
(0)
|
2
|
43
|
43
|
43
|
(1)
|
(11)
|
(10)
|
(10)
|
|
| Operating Income |
112
N/A
|
94
-17%
|
73
-22%
|
21
-72%
|
(56)
N/A
|
(112)
-99%
|
(177)
-58%
|
(148)
+16%
|
23
N/A
|
48
+107%
|
99
+106%
|
95
-4%
|
53
-44%
|
69
+31%
|
63
-8%
|
65
+3%
|
70
+7%
|
75
+7%
|
74
-1%
|
72
-2%
|
85
+17%
|
84
-1%
|
84
+0%
|
79
-6%
|
52
-33%
|
51
-3%
|
51
+1%
|
49
-4%
|
27
-44%
|
26
-3%
|
25
-3%
|
(77)
N/A
|
(201)
-160%
|
(249)
-24%
|
(364)
-46%
|
(355)
+2%
|
(460)
-29%
|
(478)
-4%
|
(465)
+3%
|
(421)
+9%
|
(253)
+40%
|
(250)
+1%
|
(204)
+18%
|
(218)
-7%
|
(277)
-27%
|
(276)
+0%
|
(279)
-1%
|
(286)
-3%
|
(230)
+20%
|
(243)
-6%
|
(643)
-165%
|
(653)
-2%
|
(812)
-24%
|
(754)
+7%
|
(336)
+55%
|
(298)
+11%
|
(191)
+36%
|
(248)
-30%
|
(246)
+1%
|
(243)
+1%
|
(158)
+35%
|
(144)
+9%
|
(156)
-8%
|
(172)
-10%
|
(206)
-20%
|
(292)
-42%
|
(296)
-1%
|
(276)
+7%
|
(235)
+15%
|
(88)
+63%
|
(14)
+84%
|
48
N/A
|
122
+155%
|
130
+6%
|
125
-3%
|
112
-11%
|
73
-35%
|
59
-19%
|
52
-11%
|
60
+14%
|
67
+12%
|
79
+17%
|
94
+20%
|
125
+33%
|
136
+8%
|
217
+60%
|
258
+19%
|
299
+16%
|
308
+3%
|
381
+24%
|
397
+4%
|
428
+8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(84)
|
(82)
|
(81)
|
(84)
|
(75)
|
(87)
|
(76)
|
(74)
|
(23)
|
(6)
|
(14)
|
(12)
|
(34)
|
(48)
|
(42)
|
(41)
|
(47)
|
(52)
|
(55)
|
(54)
|
(54)
|
(52)
|
(48)
|
(45)
|
(47)
|
(44)
|
(56)
|
(58)
|
(41)
|
(39)
|
(30)
|
(24)
|
(33)
|
(37)
|
(37)
|
(39)
|
(50)
|
(48)
|
(50)
|
(49)
|
(23)
|
(30)
|
(30)
|
(41)
|
(67)
|
(67)
|
(63)
|
(59)
|
(11)
|
(17)
|
(6)
|
(3)
|
(52)
|
(36)
|
(51)
|
(54)
|
(53)
|
(70)
|
(65)
|
(82)
|
(64)
|
(62)
|
(61)
|
(41)
|
(91)
|
(93)
|
124
|
124
|
(34)
|
189
|
(22)
|
(16)
|
(18)
|
(21)
|
(23)
|
(20)
|
(9)
|
1
|
13
|
16
|
15
|
11
|
10
|
14
|
22
|
20
|
13
|
0
|
(18)
|
(29)
|
(31)
|
(27)
|
|
| 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
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
253
|
0
|
0
|
0
|
81
|
74
|
80
|
81
|
(90)
|
(18)
|
(23)
|
(31)
|
705
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(6)
|
0
|
(3)
|
(3)
|
0
|
0
|
(1)
|
(1)
|
40
|
0
|
1
|
1
|
(12)
|
0
|
(1)
|
(2)
|
|
| 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
|
(2)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
3
|
3
|
3
|
(0)
|
(4)
|
(2)
|
(1)
|
(1)
|
4
|
2
|
(3)
|
(1)
|
(12)
|
(11)
|
(10)
|
(11)
|
(2)
|
0
|
4
|
4
|
8
|
8
|
7
|
6
|
8
|
5
|
199
|
201
|
203
|
197
|
173
|
230
|
261
|
262
|
93
|
41
|
46
|
43
|
219
|
326
|
301
|
317
|
142
|
25
|
24
|
14
|
47
|
54
|
224
|
238
|
197
|
190
|
1
|
0
|
24
|
25
|
13
|
283
|
271
|
273
|
4
|
8
|
3
|
3
|
(3)
|
(2)
|
(1)
|
(1)
|
(386)
|
16
|
15
|
18
|
0
|
(5)
|
(2)
|
(6)
|
(3)
|
(1)
|
(4)
|
(4)
|
(22)
|
(22)
|
(21)
|
(19)
|
(26)
|
(27)
|
(30)
|
(30)
|
(1)
|
(2)
|
(1)
|
(2)
|
|
| Pre-Tax Income |
31
N/A
|
14
-54%
|
(5)
N/A
|
(64)
-1 133%
|
(135)
-110%
|
(200)
-49%
|
(254)
-27%
|
(222)
+12%
|
5
N/A
|
45
+847%
|
82
+83%
|
81
0%
|
7
-91%
|
10
+39%
|
11
+8%
|
13
+21%
|
21
+65%
|
23
+7%
|
23
0%
|
23
-1%
|
39
+74%
|
40
+0%
|
43
+9%
|
40
-7%
|
11
-73%
|
12
+7%
|
194
+1 558%
|
192
-1%
|
183
-4%
|
184
+0%
|
169
-8%
|
129
-24%
|
22
-83%
|
(23)
N/A
|
(308)
-1 218%
|
(353)
-14%
|
(462)
-31%
|
(484)
-5%
|
(297)
+39%
|
(144)
+51%
|
28
N/A
|
37
+33%
|
(93)
N/A
|
(234)
-153%
|
(342)
-46%
|
(329)
+4%
|
(294)
+11%
|
(291)
+1%
|
17
N/A
|
(22)
N/A
|
(453)
-1 996%
|
(467)
-3%
|
(873)
-87%
|
(789)
+10%
|
(363)
+54%
|
(327)
+10%
|
21
N/A
|
(35)
N/A
|
(41)
-18%
|
(53)
-29%
|
(137)
-160%
|
(124)
+9%
|
(135)
-8%
|
(128)
+5%
|
(390)
-204%
|
(405)
-4%
|
(196)
+52%
|
(183)
+6%
|
51
N/A
|
118
+131%
|
(21)
N/A
|
49
N/A
|
104
+112%
|
104
0%
|
100
-4%
|
86
-14%
|
54
-38%
|
58
+8%
|
59
+1%
|
68
+17%
|
60
-12%
|
67
+12%
|
82
+22%
|
119
+45%
|
171
+43%
|
210
+23%
|
242
+15%
|
270
+12%
|
278
+3%
|
350
+26%
|
364
+4%
|
396
+9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(12)
|
(6)
|
4
|
21
|
(7)
|
(2)
|
1
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(11)
|
(11)
|
(28)
|
(28)
|
(33)
|
(33)
|
2
|
2
|
5
|
5
|
4
|
4
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
98
|
326
|
0
|
326
|
228
|
(3)
|
0
|
3
|
11
|
(4)
|
(4)
|
(6)
|
(9)
|
6
|
6
|
0
|
0
|
(23)
|
(28)
|
(34)
|
(41)
|
(27)
|
(27)
|
(28)
|
(26)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(17)
|
(26)
|
(40)
|
(51)
|
(61)
|
(69)
|
(78)
|
(94)
|
(104)
|
(108)
|
|
| Income from Continuing Operations |
19
|
8
|
(1)
|
(43)
|
(142)
|
(202)
|
(252)
|
(226)
|
5
|
44
|
81
|
81
|
7
|
10
|
11
|
13
|
10
|
12
|
12
|
12
|
11
|
11
|
10
|
7
|
12
|
13
|
199
|
197
|
187
|
187
|
174
|
133
|
22
|
(23)
|
(308)
|
(353)
|
(462)
|
(484)
|
(297)
|
(144)
|
28
|
37
|
(93)
|
(234)
|
(342)
|
(329)
|
(294)
|
(291)
|
17
|
(22)
|
(453)
|
(368)
|
(547)
|
(463)
|
(37)
|
(99)
|
18
|
(38)
|
(38)
|
(42)
|
(141)
|
(128)
|
(140)
|
(138)
|
(384)
|
(399)
|
(194)
|
(187)
|
28
|
90
|
(55)
|
9
|
77
|
77
|
73
|
60
|
43
|
47
|
47
|
56
|
47
|
53
|
66
|
93
|
131
|
159
|
181
|
201
|
200
|
256
|
260
|
288
|
|
| Income to Minority Interest |
1
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
1
|
(0)
|
1
|
1
|
(1)
|
3
|
2
|
2
|
2
|
0
|
0
|
0
|
(0)
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
5
|
5
|
(5)
|
(4)
|
(3)
|
(1)
|
3
|
4
|
4
|
3
|
9
|
8
|
10
|
12
|
16
|
12
|
8
|
10
|
7
|
15
|
38
|
37
|
38
|
37
|
24
|
30
|
47
|
52
|
49
|
42
|
37
|
35
|
38
|
44
|
52
|
55
|
50
|
47
|
41
|
33
|
25
|
19
|
(3)
|
(4)
|
(1)
|
(1)
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
3
|
(2)
|
3
|
2
|
|
| Net Income (Common) |
19
N/A
|
7
-64%
|
(4)
N/A
|
(46)
-1 141%
|
(145)
-217%
|
(205)
-41%
|
(253)
-24%
|
(225)
+11%
|
5
N/A
|
46
+893%
|
82
+80%
|
81
-2%
|
10
-88%
|
12
+26%
|
13
+4%
|
15
+17%
|
10
-30%
|
12
+15%
|
12
N/A
|
12
-4%
|
12
+7%
|
13
+4%
|
11
-14%
|
8
-25%
|
13
+52%
|
13
+4%
|
199
+1 434%
|
197
-1%
|
191
-3%
|
192
+0%
|
178
-7%
|
138
-22%
|
18
-87%
|
(28)
N/A
|
(311)
-1 024%
|
(354)
-14%
|
(459)
-30%
|
(480)
-5%
|
(293)
+39%
|
(141)
+52%
|
37
N/A
|
46
+25%
|
(83)
N/A
|
(222)
-169%
|
(326)
-47%
|
(317)
+3%
|
(286)
+10%
|
(281)
+2%
|
24
N/A
|
(7)
N/A
|
(415)
-6 188%
|
(331)
+20%
|
(509)
-53%
|
(427)
+16%
|
(13)
+97%
|
(69)
-420%
|
65
N/A
|
13
-79%
|
11
-22%
|
1
-91%
|
(103)
N/A
|
(93)
+10%
|
(102)
-10%
|
(94)
+8%
|
(333)
-255%
|
(344)
-3%
|
(144)
+58%
|
(140)
+3%
|
69
N/A
|
123
+78%
|
(30)
N/A
|
28
N/A
|
74
+165%
|
73
-2%
|
72
-2%
|
59
-18%
|
44
-24%
|
48
+8%
|
48
-1%
|
56
+18%
|
46
-18%
|
53
+14%
|
64
+23%
|
92
+43%
|
130
+41%
|
158
+22%
|
181
+14%
|
200
+11%
|
203
+1%
|
254
+26%
|
263
+3%
|
290
+10%
|
|
| EPS (Diluted) |
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.04
-300%
|
-0.1
-150%
|
-0.15
-50%
|
-0.18
-20%
|
-0.16
+11%
|
0
N/A
|
0.03
N/A
|
0.05
+67%
|
0.05
N/A
|
0.01
-80%
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.18
+800%
|
0.18
N/A
|
0.17
-6%
|
0.17
N/A
|
0.16
-6%
|
0.12
-25%
|
0.02
-83%
|
-0.03
N/A
|
-0.28
-833%
|
-0.31
-11%
|
-0.4
-29%
|
-0.42
-5%
|
-0.25
+40%
|
-0.12
+52%
|
0.03
N/A
|
0.05
+67%
|
-0.06
N/A
|
-0.18
-200%
|
-0.28
-56%
|
-0.27
+4%
|
-0.25
+7%
|
-0.25
N/A
|
0.02
N/A
|
-0.01
N/A
|
-0.36
-3 500%
|
-0.29
+19%
|
-0.44
-52%
|
-0.37
+16%
|
-0.01
+97%
|
-0.05
-400%
|
0.06
N/A
|
0.02
-67%
|
0.01
-50%
|
0
N/A
|
-0.09
N/A
|
-0.09
N/A
|
-0.09
N/A
|
-0.09
N/A
|
-0.29
-222%
|
-0.3
-3%
|
-0.13
+57%
|
-0.12
+8%
|
0.05
N/A
|
0.08
+60%
|
-0.03
N/A
|
0.02
N/A
|
0.05
+150%
|
0.06
+20%
|
0.06
N/A
|
0.05
-17%
|
0.03
-40%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.05
+25%
|
0.07
+40%
|
0.09
+29%
|
0.1
+11%
|
0.11
+10%
|
0.12
+9%
|
0.15
+25%
|
0.16
+7%
|
0.13
-19%
|
|