Gresgying Digital Energy Technology Co Ltd
SSE:600212
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
G
|
Gresgying Digital Energy Technology Co Ltd
SSE:600212
|
CN |
|
K
|
Kim Hin Joo (Malaysia) Bhd
KLSE:KHJB
|
MY |
|
Dr Reddy's Laboratories Ltd
NYSE:RDY
|
IN |
|
Groep Brussel Lambert NV
XBRU:GBLB
|
BE |
|
Fountain Set Holdings Ltd
HKEX:420
|
HK |
|
S
|
Shenguan Holdings (Group) Ltd
HKEX:829
|
CN |
|
London Security PLC
LSE:LSC
|
UK |
|
Paris Miki Holdings Inc
TSE:7455
|
JP |
|
Chemcon Speciality Chemicals Ltd
NSE:CHEMCON
|
IN |
Income Statement
Earnings Waterfall
Gresgying Digital Energy Technology Co Ltd
Income Statement
Gresgying Digital Energy Technology Co Ltd
| 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 |
12
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
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
|
1
|
0
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
2
|
0
|
0
|
|
| Revenue |
650
N/A
|
636
-2%
|
661
+4%
|
694
+5%
|
774
+12%
|
755
-3%
|
778
+3%
|
804
+3%
|
938
+17%
|
1 033
+10%
|
1 085
+5%
|
1 021
-6%
|
990
-3%
|
960
-3%
|
942
-2%
|
1 045
+11%
|
916
-12%
|
924
+1%
|
868
-6%
|
822
-5%
|
764
-7%
|
714
-7%
|
679
-5%
|
668
-2%
|
659
-1%
|
617
-6%
|
548
-11%
|
474
-13%
|
454
-4%
|
452
0%
|
482
+7%
|
529
+10%
|
556
+5%
|
613
+10%
|
630
+3%
|
650
+3%
|
717
+10%
|
693
-3%
|
722
+4%
|
729
+1%
|
681
-7%
|
716
+5%
|
730
+2%
|
686
-6%
|
667
-3%
|
597
-10%
|
486
-18%
|
370
-24%
|
272
-26%
|
221
-19%
|
220
0%
|
247
+12%
|
262
+6%
|
276
+6%
|
261
-6%
|
255
-2%
|
252
-1%
|
237
-6%
|
235
-1%
|
234
0%
|
245
+5%
|
250
+2%
|
264
+6%
|
264
+0%
|
261
-1%
|
285
+9%
|
284
0%
|
284
N/A
|
277
-3%
|
253
-8%
|
245
-3%
|
242
-1%
|
243
+0%
|
225
-7%
|
241
+7%
|
237
-2%
|
286
+21%
|
341
+19%
|
421
+24%
|
627
+49%
|
650
+4%
|
705
+8%
|
787
+12%
|
751
-5%
|
1 015
+35%
|
1 063
+5%
|
1 205
+13%
|
1 448
+20%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(553)
|
(545)
|
(564)
|
(603)
|
(678)
|
(665)
|
(678)
|
(707)
|
(839)
|
(931)
|
(990)
|
(922)
|
(927)
|
(911)
|
(893)
|
(1 025)
|
(1 122)
|
(1 120)
|
(1 073)
|
(988)
|
(670)
|
(617)
|
(588)
|
(570)
|
(565)
|
(531)
|
(460)
|
(408)
|
(386)
|
(383)
|
(411)
|
(466)
|
(477)
|
(542)
|
(566)
|
(598)
|
(685)
|
(651)
|
(685)
|
(662)
|
(612)
|
(645)
|
(650)
|
(621)
|
(612)
|
(537)
|
(444)
|
(333)
|
(275)
|
(216)
|
(199)
|
(220)
|
(213)
|
(211)
|
(205)
|
(199)
|
(190)
|
(193)
|
(191)
|
(193)
|
(221)
|
(215)
|
(238)
|
(253)
|
(246)
|
(269)
|
(261)
|
(248)
|
(226)
|
(212)
|
(202)
|
(200)
|
(210)
|
(196)
|
(204)
|
(195)
|
(227)
|
(266)
|
(327)
|
(489)
|
(477)
|
(521)
|
(570)
|
(521)
|
(743)
|
(774)
|
(879)
|
(1 074)
|
|
| Gross Profit |
97
N/A
|
91
-6%
|
98
+7%
|
91
-7%
|
96
+6%
|
90
-7%
|
99
+10%
|
96
-3%
|
99
+3%
|
103
+4%
|
95
-7%
|
100
+4%
|
63
-36%
|
49
-22%
|
49
+0%
|
20
-59%
|
(205)
N/A
|
(196)
+5%
|
(205)
-5%
|
(165)
+19%
|
94
N/A
|
98
+3%
|
92
-6%
|
98
+7%
|
94
-4%
|
86
-8%
|
88
+2%
|
66
-25%
|
67
+3%
|
68
+1%
|
70
+3%
|
62
-11%
|
79
+28%
|
70
-11%
|
64
-9%
|
52
-19%
|
32
-38%
|
41
+31%
|
37
-10%
|
67
+80%
|
69
+4%
|
72
+3%
|
80
+12%
|
65
-19%
|
54
-17%
|
59
+10%
|
42
-29%
|
38
-11%
|
(3)
N/A
|
4
N/A
|
21
+377%
|
28
+31%
|
49
+77%
|
65
+34%
|
56
-14%
|
56
0%
|
62
+10%
|
44
-28%
|
43
-2%
|
41
-5%
|
24
-40%
|
35
+41%
|
26
-26%
|
12
-55%
|
15
+31%
|
16
+7%
|
24
+46%
|
37
+55%
|
51
+38%
|
41
-19%
|
43
+6%
|
42
-3%
|
33
-22%
|
29
-13%
|
37
+29%
|
42
+12%
|
59
+42%
|
75
+27%
|
94
+25%
|
139
+48%
|
174
+25%
|
184
+6%
|
218
+19%
|
230
+6%
|
272
+18%
|
289
+6%
|
326
+13%
|
373
+15%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(57)
|
(48)
|
(50)
|
(52)
|
(54)
|
(48)
|
(53)
|
(50)
|
(53)
|
(54)
|
(49)
|
(49)
|
(48)
|
(65)
|
(150)
|
(344)
|
(28)
|
(33)
|
58
|
254
|
(34)
|
(31)
|
(23)
|
(56)
|
(32)
|
(58)
|
(63)
|
(31)
|
(31)
|
(39)
|
(43)
|
(44)
|
(37)
|
(52)
|
(54)
|
(56)
|
(55)
|
(86)
|
(87)
|
(89)
|
(49)
|
(49)
|
(58)
|
(51)
|
(59)
|
(74)
|
(268)
|
(267)
|
(143)
|
(327)
|
(119)
|
(121)
|
(40)
|
(31)
|
(27)
|
(26)
|
(46)
|
(41)
|
(57)
|
(59)
|
(134)
|
(141)
|
(173)
|
(233)
|
(46)
|
(195)
|
(153)
|
(91)
|
(33)
|
(28)
|
(27)
|
(31)
|
(52)
|
(57)
|
(63)
|
(78)
|
(124)
|
(166)
|
(184)
|
(194)
|
(157)
|
(175)
|
(207)
|
(246)
|
(263)
|
(281)
|
(310)
|
(343)
|
|
| Selling, General & Administrative |
(59)
|
(50)
|
(51)
|
(53)
|
(57)
|
(51)
|
(56)
|
(58)
|
(55)
|
(55)
|
(51)
|
(44)
|
(48)
|
(46)
|
(132)
|
(153)
|
(28)
|
(32)
|
59
|
82
|
(33)
|
(30)
|
(29)
|
(29)
|
(32)
|
(33)
|
(30)
|
(31)
|
(30)
|
(32)
|
(36)
|
(36)
|
(37)
|
(38)
|
(41)
|
(43)
|
(42)
|
(50)
|
(49)
|
(48)
|
(44)
|
(42)
|
(45)
|
(41)
|
(55)
|
(57)
|
(67)
|
(67)
|
(119)
|
(55)
|
(41)
|
(40)
|
(35)
|
(20)
|
(19)
|
(20)
|
(45)
|
(24)
|
(25)
|
(25)
|
(134)
|
(24)
|
(26)
|
(25)
|
(49)
|
(48)
|
(47)
|
(49)
|
(31)
|
(28)
|
(28)
|
(31)
|
(52)
|
(54)
|
(67)
|
(79)
|
(122)
|
(133)
|
(138)
|
(144)
|
(132)
|
(145)
|
(175)
|
(206)
|
(208)
|
(226)
|
(248)
|
(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
|
0
|
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)
|
(5)
|
(7)
|
(13)
|
(16)
|
(19)
|
(24)
|
(27)
|
(33)
|
(38)
|
(48)
|
(49)
|
(60)
|
(65)
|
(65)
|
|
| 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
|
(13)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
3
|
2
|
1
|
1
|
3
|
3
|
3
|
8
|
2
|
0
|
0
|
(5)
|
0
|
(18)
|
(18)
|
(191)
|
0
|
0
|
0
|
172
|
(1)
|
0
|
6
|
(27)
|
0
|
(26)
|
(33)
|
0
|
(0)
|
(7)
|
(7)
|
(8)
|
0
|
(14)
|
(13)
|
(13)
|
(0)
|
(36)
|
(38)
|
(40)
|
(0)
|
(7)
|
(13)
|
(11)
|
(0)
|
(17)
|
(201)
|
(200)
|
0
|
(272)
|
(78)
|
(81)
|
0
|
(10)
|
(8)
|
(7)
|
(0)
|
(17)
|
(32)
|
(34)
|
2
|
(117)
|
(147)
|
(208)
|
3
|
(148)
|
(106)
|
(42)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
8
|
8
|
14
|
(17)
|
(27)
|
(26)
|
6
|
3
|
7
|
8
|
8
|
6
|
2
|
(5)
|
|
| Operating Income |
40
N/A
|
42
+5%
|
48
+13%
|
39
-17%
|
43
+8%
|
42
-1%
|
46
+11%
|
46
0%
|
46
0%
|
49
+6%
|
46
-7%
|
50
+9%
|
15
-70%
|
(16)
N/A
|
(101)
-552%
|
(324)
-220%
|
(234)
+28%
|
(229)
+2%
|
(147)
+36%
|
89
N/A
|
61
-32%
|
66
+9%
|
68
+3%
|
42
-39%
|
61
+47%
|
28
-54%
|
25
-10%
|
35
+38%
|
37
+7%
|
30
-20%
|
27
-8%
|
18
-34%
|
43
+137%
|
19
-56%
|
10
-49%
|
(5)
N/A
|
(23)
-404%
|
(44)
-91%
|
(49)
-11%
|
(22)
+55%
|
21
N/A
|
23
+9%
|
23
0%
|
14
-38%
|
(5)
N/A
|
(15)
-181%
|
(226)
-1 417%
|
(229)
-2%
|
(145)
+37%
|
(323)
-122%
|
(99)
+70%
|
(94)
+5%
|
9
N/A
|
35
+302%
|
30
-16%
|
30
+1%
|
15
-49%
|
3
-83%
|
(14)
N/A
|
(18)
-28%
|
(109)
-509%
|
(107)
+2%
|
(147)
-38%
|
(221)
-50%
|
(31)
+86%
|
(179)
-472%
|
(129)
+28%
|
(54)
+58%
|
18
N/A
|
14
-25%
|
16
+18%
|
11
-28%
|
(19)
N/A
|
(28)
-48%
|
(26)
+7%
|
(37)
-39%
|
(64)
-76%
|
(91)
-41%
|
(90)
+0%
|
(55)
+39%
|
16
N/A
|
9
-45%
|
11
+27%
|
(16)
N/A
|
9
N/A
|
8
-9%
|
16
+95%
|
31
+96%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(6)
|
(3)
|
(12)
|
(10)
|
(11)
|
(13)
|
(21)
|
(21)
|
(26)
|
(29)
|
(28)
|
(29)
|
(35)
|
(35)
|
(36)
|
(34)
|
(31)
|
(32)
|
(29)
|
(40)
|
(30)
|
(32)
|
(31)
|
(9)
|
(3)
|
6
|
10
|
5
|
3
|
(1)
|
(2)
|
(2)
|
(14)
|
(18)
|
(21)
|
(23)
|
(13)
|
(5)
|
3
|
3
|
5
|
0
|
(9)
|
(7)
|
(11)
|
(13)
|
(1)
|
(8)
|
(11)
|
(5)
|
6
|
21
|
36
|
26
|
23
|
19
|
7
|
16
|
3
|
(21)
|
(63)
|
(107)
|
(159)
|
(153)
|
(169)
|
(126)
|
(73)
|
(62)
|
1
|
2
|
2
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
2
|
2
|
0
|
(1)
|
(5)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(171)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(151)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(33)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
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
|
(148)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
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
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Total Other Income |
(3)
|
(4)
|
(4)
|
(4)
|
(1)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
(122)
|
(113)
|
2
|
(146)
|
(22)
|
(31)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(1)
|
(22)
|
1
|
(12)
|
(12)
|
9
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(6)
|
10
|
4
|
1
|
8
|
1
|
(2)
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(25)
|
(34)
|
(35)
|
(10)
|
(10)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
4
|
4
|
(3)
|
0
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(0)
|
0
|
|
| Pre-Tax Income |
31
N/A
|
35
+14%
|
31
-10%
|
25
-19%
|
31
+23%
|
28
-9%
|
25
-10%
|
25
-1%
|
21
-17%
|
21
+3%
|
19
-10%
|
22
+12%
|
(38)
N/A
|
(50)
-32%
|
(259)
-423%
|
(471)
-82%
|
(411)
+13%
|
(406)
+1%
|
(198)
+51%
|
17
N/A
|
27
+54%
|
32
+21%
|
36
+12%
|
32
-13%
|
32
+3%
|
33
+3%
|
34
+1%
|
18
-47%
|
20
+13%
|
17
-18%
|
13
-22%
|
24
+91%
|
16
-36%
|
1
-94%
|
(10)
N/A
|
(27)
-159%
|
(55)
-107%
|
(49)
+12%
|
(46)
+6%
|
(25)
+45%
|
26
N/A
|
26
+1%
|
15
-45%
|
15
N/A
|
(19)
N/A
|
(30)
-63%
|
(226)
-647%
|
(237)
-5%
|
(331)
-40%
|
(332)
0%
|
(97)
+71%
|
(77)
+21%
|
45
N/A
|
36
-19%
|
18
-50%
|
15
-19%
|
13
-13%
|
9
-33%
|
(12)
N/A
|
(40)
-244%
|
(172)
-331%
|
(213)
-24%
|
(306)
-44%
|
(374)
-22%
|
(352)
+6%
|
(305)
+13%
|
(201)
+34%
|
(115)
+43%
|
20
N/A
|
15
-25%
|
16
+11%
|
12
-29%
|
(20)
N/A
|
(29)
-45%
|
(24)
+19%
|
(35)
-46%
|
(98)
-184%
|
(92)
+6%
|
(95)
-3%
|
(60)
+37%
|
14
N/A
|
8
-47%
|
11
+38%
|
(16)
N/A
|
10
N/A
|
7
-27%
|
14
+91%
|
26
+87%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(18)
|
(16)
|
(15)
|
(13)
|
(12)
|
(11)
|
(11)
|
(10)
|
(7)
|
(8)
|
(7)
|
(7)
|
6
|
9
|
12
|
14
|
5
|
5
|
5
|
5
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(3)
|
(0)
|
(5)
|
(5)
|
(2)
|
(5)
|
2
|
2
|
(8)
|
(8)
|
(9)
|
(9)
|
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)
|
2
|
2
|
3
|
4
|
4
|
7
|
0
|
4
|
|
| Income from Continuing Operations |
12
|
18
|
17
|
12
|
19
|
17
|
15
|
15
|
14
|
14
|
13
|
14
|
(32)
|
(41)
|
(247)
|
(457)
|
(406)
|
(401)
|
(193)
|
22
|
22
|
28
|
32
|
27
|
30
|
31
|
31
|
15
|
18
|
15
|
11
|
22
|
16
|
2
|
(10)
|
(26)
|
(56)
|
(49)
|
(49)
|
(26)
|
21
|
22
|
13
|
10
|
(17)
|
(28)
|
(234)
|
(244)
|
(341)
|
(342)
|
(97)
|
(77)
|
45
|
36
|
18
|
15
|
13
|
9
|
(12)
|
(40)
|
(172)
|
(213)
|
(306)
|
(374)
|
(352)
|
(305)
|
(201)
|
(115)
|
20
|
15
|
16
|
12
|
(20)
|
(29)
|
(25)
|
(34)
|
(98)
|
(92)
|
(94)
|
(60)
|
16
|
9
|
14
|
(12)
|
14
|
14
|
14
|
30
|
|
| Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
20
|
26
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
(0)
|
1
|
(0)
|
1
|
|
| Net Income (Common) |
12
N/A
|
18
+54%
|
16
-11%
|
11
-28%
|
18
+62%
|
17
-8%
|
14
-17%
|
15
+4%
|
14
-7%
|
14
+2%
|
13
-6%
|
14
+10%
|
(31)
N/A
|
(40)
-28%
|
(228)
-471%
|
(431)
-89%
|
(383)
+11%
|
(378)
+1%
|
(189)
+50%
|
20
N/A
|
22
+11%
|
28
+25%
|
32
+14%
|
27
-15%
|
30
+10%
|
31
+3%
|
31
+2%
|
15
-51%
|
18
+20%
|
15
-20%
|
11
-26%
|
22
+107%
|
16
-28%
|
2
-91%
|
(10)
N/A
|
(26)
-166%
|
(56)
-114%
|
(49)
+12%
|
(49)
+1%
|
(26)
+47%
|
21
N/A
|
22
+1%
|
13
-41%
|
10
-23%
|
(17)
N/A
|
(28)
-68%
|
(234)
-725%
|
(244)
-4%
|
(341)
-39%
|
(342)
0%
|
(97)
+72%
|
(77)
+21%
|
45
N/A
|
36
-19%
|
18
-50%
|
15
-19%
|
13
-13%
|
9
-33%
|
(12)
N/A
|
(40)
-244%
|
(172)
-331%
|
(213)
-24%
|
(306)
-44%
|
(374)
-22%
|
(352)
+6%
|
(305)
+13%
|
(201)
+34%
|
(115)
+43%
|
20
N/A
|
15
-25%
|
16
+11%
|
12
-29%
|
(20)
N/A
|
(29)
-45%
|
(24)
+16%
|
(34)
-38%
|
(97)
-186%
|
(90)
+7%
|
(92)
-2%
|
(58)
+37%
|
17
N/A
|
11
-39%
|
15
+40%
|
(11)
N/A
|
14
N/A
|
15
+4%
|
14
-6%
|
31
+124%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.02
-33%
|
0.04
+100%
|
0.03
-25%
|
0.02
-33%
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
-0.06
N/A
|
-0.07
-17%
|
-0.44
-529%
|
-0.84
-91%
|
-0.75
+11%
|
-0.74
+1%
|
-0.37
+50%
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.06
+20%
|
0.05
-17%
|
0.06
+20%
|
0.06
N/A
|
0.06
N/A
|
0.03
-50%
|
0.04
+33%
|
0.03
-25%
|
0.03
N/A
|
0.05
+67%
|
0.03
-40%
|
0
N/A
|
-0.03
N/A
|
-0.06
-100%
|
-0.11
-83%
|
-0.1
+9%
|
-0.1
N/A
|
-0.06
+40%
|
0.04
N/A
|
0.04
N/A
|
0.03
-25%
|
0.03
N/A
|
-0.03
N/A
|
-0.06
-100%
|
-0.47
-683%
|
-0.49
-4%
|
-0.67
-37%
|
-0.67
N/A
|
-0.19
+72%
|
-0.15
+21%
|
0.09
N/A
|
0.07
-22%
|
0.04
-43%
|
0.03
-25%
|
0.02
-33%
|
0.02
N/A
|
-0.02
N/A
|
-0.07
-250%
|
-0.34
-386%
|
-0.41
-21%
|
-0.59
-44%
|
-0.73
-24%
|
-0.69
+5%
|
-0.6
+13%
|
-0.4
+33%
|
-0.23
+43%
|
0.04
N/A
|
0.02
-50%
|
0.02
N/A
|
0.02
N/A
|
-0.04
N/A
|
-0.06
-50%
|
-0.05
+17%
|
-0.07
-40%
|
-0.19
-171%
|
-0.18
+5%
|
-0.18
N/A
|
-0.08
+56%
|
0.03
N/A
|
0
N/A
|
0
N/A
|
-0.03
N/A
|
0.02
N/A
|
0.03
+50%
|
0.02
-33%
|
0.05
+150%
|
|