Beijinghualian Hypermarket Co Ltd
SSE:600361
Beijinghualian Hypermarket Co Ltd
SSE:600361
Price:
4.48
CNY
0.45%
Market Cap:
¥16.7B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Beijinghualian Hypermarket Co Ltd
SSE:600361
|
CN |
|
Wuchan Zhongda Group Co Ltd
SSE:600704
|
CN |
|
J
|
JY Grandmark Holdings Ltd
HKEX:2231
|
CN |
Income Statement
Earnings Waterfall
Beijinghualian Hypermarket Co Ltd
Beijinghualian Hypermarket Co Ltd
Income Statement
Beijinghualian Hypermarket Co Ltd
Beijinghualian Hypermarket Co Ltd
Currency: CNY
| 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 |
46
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
93
|
0
|
0
|
0
|
115
|
0
|
0
|
0
|
176
|
0
|
0
|
0
|
210
|
0
|
0
|
0
|
222
|
0
|
0
|
0
|
218
|
0
|
0
|
0
|
169
|
0
|
0
|
36
|
156
|
110
|
140
|
149
|
158
|
168
|
184
|
189
|
183
|
167
|
154
|
138
|
127
|
186
|
236
|
297
|
356
|
356
|
322
|
313
|
325
|
0
|
0
|
149
|
351
|
0
|
0
|
179
|
419
|
0
|
0
|
0
|
|
| Revenue |
4 417
N/A
|
4 386
-1%
|
4 490
+2%
|
4 503
+0%
|
4 688
+4%
|
4 811
+3%
|
5 111
+6%
|
5 263
+3%
|
5 301
+1%
|
5 532
+4%
|
5 825
+5%
|
6 075
+4%
|
6 470
+6%
|
6 790
+5%
|
6 825
+1%
|
7 191
+5%
|
7 402
+3%
|
7 837
+6%
|
8 106
+3%
|
8 423
+4%
|
8 618
+2%
|
8 828
+2%
|
8 983
+2%
|
9 063
+1%
|
9 257
+2%
|
9 411
+2%
|
9 664
+3%
|
9 983
+3%
|
10 339
+4%
|
10 626
+3%
|
10 908
+3%
|
11 179
+2%
|
11 450
+2%
|
11 813
+3%
|
11 994
+2%
|
12 167
+1%
|
12 323
+1%
|
12 387
+1%
|
12 557
+1%
|
12 569
+0%
|
12 748
+1%
|
12 913
+1%
|
13 109
+2%
|
13 621
+4%
|
13 332
-2%
|
13 633
+2%
|
13 397
-2%
|
13 240
-1%
|
13 430
+1%
|
13 221
-2%
|
13 284
+0%
|
12 971
-2%
|
12 358
-5%
|
12 134
-2%
|
11 998
-1%
|
11 782
-2%
|
11 768
0%
|
11 651
-1%
|
11 545
-1%
|
11 833
+3%
|
11 595
-2%
|
11 549
0%
|
11 557
+0%
|
11 638
+1%
|
11 993
+3%
|
11 363
-5%
|
8 995
-21%
|
7 805
-13%
|
9 549
+22%
|
8 275
-13%
|
9 736
+18%
|
9 607
-1%
|
8 353
-13%
|
8 190
-2%
|
8 092
-1%
|
7 721
-5%
|
69 319
+798%
|
83 544
+21%
|
100 538
+20%
|
117 278
+17%
|
72 844
-38%
|
74 127
+2%
|
76 346
+3%
|
78 906
+3%
|
80 942
+3%
|
82 327
+2%
|
81 349
-1%
|
80 122
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 913)
|
(3 890)
|
(3 994)
|
(4 010)
|
(4 184)
|
(4 307)
|
(4 587)
|
(4 726)
|
(4 726)
|
(4 819)
|
(4 997)
|
(5 078)
|
(5 295)
|
(5 564)
|
(5 486)
|
(5 786)
|
(5 937)
|
(6 267)
|
(6 501)
|
(6 771)
|
(6 996)
|
(7 148)
|
(7 271)
|
(7 355)
|
(7 535)
|
(7 692)
|
(7 908)
|
(8 144)
|
(8 447)
|
(8 648)
|
(8 850)
|
(9 044)
|
(9 187)
|
(9 456)
|
(9 594)
|
(9 758)
|
(9 806)
|
(9 904)
|
(10 047)
|
(10 058)
|
(10 162)
|
(10 336)
|
(10 452)
|
(10 879)
|
(10 470)
|
(10 745)
|
(10 475)
|
(10 209)
|
(10 472)
|
(10 292)
|
(10 420)
|
(10 243)
|
(9 648)
|
(9 484)
|
(9 371)
|
(9 214)
|
(9 218)
|
(9 157)
|
(9 074)
|
(9 293)
|
(9 023)
|
(8 945)
|
(8 956)
|
(9 018)
|
(9 314)
|
(8 694)
|
(6 348)
|
(5 202)
|
(6 883)
|
(5 671)
|
(7 138)
|
(7 103)
|
(5 950)
|
(5 890)
|
(5 888)
|
(5 632)
|
(66 939)
|
(81 428)
|
(98 374)
|
(114 920)
|
(70 497)
|
(71 772)
|
(73 814)
|
(76 307)
|
(78 235)
|
(79 829)
|
(79 057)
|
(77 723)
|
|
| Gross Profit |
504
N/A
|
496
-2%
|
496
+0%
|
493
-1%
|
504
+2%
|
504
0%
|
524
+4%
|
537
+2%
|
575
+7%
|
713
+24%
|
828
+16%
|
998
+21%
|
1 175
+18%
|
1 227
+4%
|
1 340
+9%
|
1 406
+5%
|
1 465
+4%
|
1 570
+7%
|
1 605
+2%
|
1 652
+3%
|
1 623
-2%
|
1 679
+3%
|
1 712
+2%
|
1 708
0%
|
1 723
+1%
|
1 719
0%
|
1 756
+2%
|
1 840
+5%
|
1 892
+3%
|
1 978
+5%
|
2 058
+4%
|
2 135
+4%
|
2 263
+6%
|
2 357
+4%
|
2 400
+2%
|
2 409
+0%
|
2 518
+5%
|
2 484
-1%
|
2 510
+1%
|
2 510
0%
|
2 586
+3%
|
2 578
0%
|
2 657
+3%
|
2 743
+3%
|
2 862
+4%
|
2 888
+1%
|
2 922
+1%
|
3 031
+4%
|
2 958
-2%
|
2 929
-1%
|
2 864
-2%
|
2 728
-5%
|
2 711
-1%
|
2 650
-2%
|
2 627
-1%
|
2 568
-2%
|
2 551
-1%
|
2 493
-2%
|
2 471
-1%
|
2 541
+3%
|
2 573
+1%
|
2 605
+1%
|
2 601
0%
|
2 619
+1%
|
2 678
+2%
|
2 669
0%
|
2 647
-1%
|
2 604
-2%
|
2 665
+2%
|
2 605
-2%
|
2 598
0%
|
2 505
-4%
|
2 403
-4%
|
2 300
-4%
|
2 204
-4%
|
2 089
-5%
|
2 380
+14%
|
2 116
-11%
|
2 163
+2%
|
2 358
+9%
|
2 346
-1%
|
2 355
+0%
|
2 532
+8%
|
2 600
+3%
|
2 706
+4%
|
2 498
-8%
|
2 292
-8%
|
2 399
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(362)
|
(343)
|
(336)
|
(333)
|
(330)
|
(319)
|
(322)
|
(329)
|
(349)
|
(468)
|
(585)
|
(744)
|
(929)
|
(957)
|
(1 055)
|
(1 114)
|
(1 170)
|
(1 248)
|
(1 292)
|
(1 388)
|
(1 465)
|
(1 547)
|
(1 584)
|
(1 572)
|
(1 618)
|
(1 609)
|
(1 639)
|
(1 709)
|
(1 801)
|
(1 870)
|
(1 964)
|
(2 047)
|
(2 164)
|
(2 237)
|
(2 290)
|
(2 294)
|
(2 402)
|
(2 353)
|
(2 364)
|
(2 372)
|
(2 487)
|
(2 460)
|
(2 551)
|
(2 631)
|
(2 755)
|
(2 784)
|
(2 801)
|
(2 905)
|
(2 922)
|
(2 888)
|
(2 845)
|
(2 756)
|
(2 814)
|
(2 688)
|
(2 671)
|
(2 582)
|
(2 496)
|
(2 379)
|
(2 335)
|
(2 372)
|
(2 428)
|
(2 409)
|
(2 430)
|
(2 463)
|
(2 563)
|
(2 498)
|
(2 439)
|
(2 391)
|
(2 412)
|
(2 285)
|
(2 278)
|
(2 252)
|
(2 314)
|
(2 191)
|
(2 125)
|
(2 011)
|
(787)
|
(215)
|
80
|
285
|
(767)
|
(753)
|
(796)
|
(815)
|
(1 017)
|
(845)
|
(829)
|
(887)
|
|
| Selling, General & Administrative |
(638)
|
(633)
|
(655)
|
(671)
|
(697)
|
(710)
|
(747)
|
(759)
|
(804)
|
(836)
|
(838)
|
(895)
|
(924)
|
(960)
|
(1 060)
|
(1 118)
|
(1 153)
|
(1 241)
|
(1 281)
|
(1 379)
|
(1 451)
|
(1 547)
|
(1 586)
|
(1 571)
|
(1 591)
|
(1 601)
|
(1 629)
|
(1 703)
|
(1 790)
|
(1 874)
|
(1 973)
|
(2 049)
|
(2 144)
|
(2 232)
|
(2 286)
|
(2 296)
|
(2 171)
|
(2 349)
|
(2 357)
|
(2 368)
|
(2 229)
|
(2 456)
|
(2 548)
|
(2 622)
|
(2 502)
|
(2 783)
|
(2 803)
|
(2 905)
|
(2 634)
|
(2 874)
|
(2 840)
|
(2 754)
|
(2 537)
|
(2 707)
|
(2 674)
|
(2 595)
|
(2 221)
|
(2 378)
|
(2 341)
|
(2 371)
|
(2 164)
|
(2 422)
|
(2 442)
|
(2 472)
|
(2 279)
|
(2 508)
|
(2 458)
|
(2 413)
|
(2 154)
|
(2 308)
|
(2 297)
|
(2 272)
|
(1 640)
|
(2 212)
|
(2 146)
|
(2 032)
|
(471)
|
34
|
414
|
728
|
(513)
|
(516)
|
(558)
|
(588)
|
(661)
|
(604)
|
(593)
|
(597)
|
|
| 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
|
0
|
0
|
0
|
(256)
|
(315)
|
(387)
|
(544)
|
(260)
|
(317)
|
(330)
|
(287)
|
(283)
|
(290)
|
(270)
|
(324)
|
|
| 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
|
(211)
|
0
|
0
|
0
|
(235)
|
0
|
0
|
0
|
(232)
|
0
|
0
|
0
|
(257)
|
0
|
0
|
0
|
(250)
|
0
|
0
|
0
|
(253)
|
0
|
0
|
0
|
(243)
|
0
|
0
|
0
|
(254)
|
0
|
0
|
0
|
(252)
|
0
|
0
|
0
|
(658)
|
0
|
0
|
0
|
(85)
|
0
|
0
|
0
|
(89)
|
0
|
0
|
0
|
(117)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
276
|
290
|
319
|
339
|
368
|
391
|
424
|
430
|
456
|
368
|
253
|
151
|
(5)
|
4
|
5
|
4
|
(16)
|
(7)
|
(11)
|
(9)
|
(14)
|
0
|
2
|
(1)
|
(27)
|
(9)
|
(10)
|
(6)
|
(12)
|
4
|
9
|
2
|
(20)
|
(4)
|
(4)
|
2
|
(21)
|
(4)
|
(7)
|
(4)
|
(23)
|
(5)
|
(3)
|
(9)
|
(21)
|
(1)
|
2
|
0
|
(32)
|
(14)
|
(6)
|
(2)
|
(27)
|
19
|
3
|
14
|
(22)
|
(2)
|
5
|
(1)
|
(21)
|
13
|
12
|
9
|
(29)
|
10
|
19
|
22
|
(5)
|
23
|
19
|
19
|
(16)
|
21
|
21
|
21
|
24
|
67
|
53
|
101
|
95
|
80
|
92
|
60
|
45
|
49
|
34
|
34
|
|
| Operating Income |
142
N/A
|
153
+8%
|
160
+5%
|
160
0%
|
174
+9%
|
184
+6%
|
202
+9%
|
208
+3%
|
226
+9%
|
246
+9%
|
243
-1%
|
254
+5%
|
247
-3%
|
270
+9%
|
285
+5%
|
292
+2%
|
295
+1%
|
322
+9%
|
313
-3%
|
264
-16%
|
158
-40%
|
133
-16%
|
128
-4%
|
137
+7%
|
104
-24%
|
110
+6%
|
117
+7%
|
131
+11%
|
91
-30%
|
108
+19%
|
94
-13%
|
88
-7%
|
99
+13%
|
121
+22%
|
110
-9%
|
115
+5%
|
116
+1%
|
131
+13%
|
146
+12%
|
138
-6%
|
99
-28%
|
117
+18%
|
106
-9%
|
111
+5%
|
107
-4%
|
104
-3%
|
121
+17%
|
127
+4%
|
35
-72%
|
41
+17%
|
18
-55%
|
(28)
N/A
|
(103)
-263%
|
(38)
+63%
|
(44)
-14%
|
(14)
+69%
|
55
N/A
|
115
+108%
|
136
+18%
|
169
+25%
|
144
-15%
|
196
+36%
|
171
-13%
|
156
-8%
|
116
-26%
|
170
+47%
|
208
+22%
|
213
+2%
|
254
+20%
|
320
+26%
|
320
+0%
|
252
-21%
|
89
-65%
|
109
+23%
|
80
-27%
|
78
-2%
|
1 592
+1 930%
|
1 901
+19%
|
2 243
+18%
|
2 643
+18%
|
1 579
-40%
|
1 602
+1%
|
1 736
+8%
|
1 785
+3%
|
1 689
-5%
|
1 653
-2%
|
1 463
-11%
|
1 512
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(41)
|
(40)
|
(42)
|
(42)
|
(35)
|
(41)
|
(38)
|
(36)
|
(26)
|
(31)
|
(25)
|
(22)
|
(21)
|
(25)
|
(24)
|
(24)
|
(7)
|
(10)
|
(12)
|
(21)
|
(3)
|
(33)
|
(40)
|
(37)
|
(22)
|
(43)
|
(41)
|
(48)
|
(16)
|
(31)
|
(30)
|
(26)
|
(29)
|
(58)
|
(61)
|
(56)
|
(50)
|
(79)
|
(87)
|
(108)
|
(86)
|
(108)
|
(112)
|
(108)
|
(87)
|
(103)
|
(109)
|
(106)
|
(61)
|
(98)
|
(85)
|
(79)
|
(40)
|
(46)
|
247
|
253
|
(48)
|
224
|
(63)
|
(73)
|
(50)
|
(85)
|
(82)
|
(84)
|
(11)
|
(44)
|
(37)
|
(31)
|
(26)
|
(129)
|
(207)
|
(268)
|
(288)
|
(324)
|
(329)
|
(329)
|
(238)
|
(235)
|
(229)
|
(257)
|
(327)
|
(351)
|
(395)
|
(434)
|
(409)
|
(438)
|
(401)
|
(304)
|
|
| 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
|
(3)
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
92
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(13)
|
8
|
13
|
19
|
11
|
0
|
14
|
14
|
(14)
|
(14)
|
(33)
|
(39)
|
(11)
|
7
|
15
|
15
|
52
|
12
|
4
|
5
|
|
| 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
|
11
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
(1)
|
(1)
|
0
|
(16)
|
(20)
|
0
|
0
|
95
|
(1)
|
(114)
|
(122)
|
46
|
(131)
|
(25)
|
(85)
|
(200)
|
0
|
(393)
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(5)
|
0
|
(6)
|
0
|
|
| Total Other Income |
(3)
|
(4)
|
(3)
|
(3)
|
1
|
2
|
2
|
3
|
(2)
|
(2)
|
(3)
|
(3)
|
5
|
6
|
6
|
6
|
(2)
|
(22)
|
(22)
|
(10)
|
(15)
|
16
|
13
|
1
|
6
|
1
|
2
|
(2)
|
4
|
(4)
|
(2)
|
4
|
10
|
7
|
12
|
11
|
14
|
11
|
8
|
27
|
39
|
39
|
131
|
112
|
13
|
289
|
178
|
181
|
40
|
27
|
10
|
27
|
(21)
|
(215)
|
(24)
|
(372)
|
(31)
|
(242)
|
(35)
|
(30)
|
2
|
(3)
|
19
|
12
|
12
|
(18)
|
(31)
|
(3)
|
28
|
(5)
|
(11)
|
(76)
|
17
|
(69)
|
(66)
|
(50)
|
1
|
3
|
13
|
39
|
2
|
1
|
(1)
|
(2)
|
3
|
(3)
|
(5)
|
(12)
|
|
| Pre-Tax Income |
97
N/A
|
109
+13%
|
115
+5%
|
115
0%
|
140
+22%
|
145
+4%
|
166
+14%
|
174
+5%
|
198
+14%
|
213
+7%
|
215
+1%
|
229
+6%
|
231
+1%
|
251
+9%
|
266
+6%
|
273
+3%
|
286
+5%
|
290
+1%
|
278
-4%
|
233
-16%
|
150
-36%
|
115
-23%
|
101
-13%
|
100
-1%
|
84
-16%
|
68
-20%
|
78
+16%
|
81
+3%
|
70
-13%
|
73
+5%
|
63
-15%
|
65
+4%
|
77
+18%
|
69
-10%
|
61
-12%
|
70
+16%
|
76
+8%
|
62
-18%
|
67
+7%
|
56
-15%
|
36
-36%
|
28
-21%
|
125
+342%
|
115
-8%
|
127
+10%
|
290
+129%
|
76
-74%
|
80
+5%
|
57
-28%
|
(161)
N/A
|
(81)
+50%
|
(165)
-103%
|
(354)
-114%
|
(300)
+15%
|
(214)
+28%
|
(132)
+38%
|
68
N/A
|
97
+42%
|
38
-61%
|
67
+75%
|
90
+35%
|
109
+21%
|
107
-1%
|
85
-21%
|
93
+10%
|
109
+17%
|
139
+28%
|
179
+28%
|
209
+17%
|
194
-7%
|
116
-40%
|
(73)
N/A
|
(259)
-257%
|
(283)
-9%
|
(301)
-6%
|
(287)
+5%
|
1 342
N/A
|
1 654
+23%
|
1 994
+21%
|
2 386
+20%
|
1 242
-48%
|
1 258
+1%
|
1 355
+8%
|
1 365
+1%
|
1 331
-2%
|
1 224
-8%
|
1 056
-14%
|
1 201
+14%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(27)
|
(30)
|
(26)
|
(28)
|
(41)
|
(42)
|
(53)
|
(56)
|
(68)
|
(70)
|
(66)
|
(74)
|
(65)
|
(75)
|
(86)
|
(86)
|
(84)
|
(79)
|
(60)
|
(45)
|
(33)
|
(24)
|
(31)
|
(27)
|
(23)
|
(19)
|
(17)
|
(20)
|
(15)
|
(18)
|
(16)
|
(16)
|
(20)
|
(16)
|
(17)
|
(25)
|
(25)
|
(23)
|
(19)
|
(9)
|
3
|
7
|
(3)
|
(2)
|
(26)
|
(57)
|
(27)
|
(24)
|
(5)
|
25
|
3
|
2
|
90
|
86
|
89
|
87
|
8
|
6
|
9
|
5
|
(9)
|
(8)
|
(10)
|
(7)
|
(8)
|
(7)
|
(27)
|
(40)
|
(105)
|
(121)
|
(113)
|
(99)
|
(22)
|
(12)
|
(29)
|
(4)
|
(253)
|
(320)
|
(330)
|
(410)
|
(284)
|
(284)
|
(331)
|
(339)
|
(326)
|
(297)
|
(276)
|
(281)
|
|
| Income from Continuing Operations |
71
|
79
|
90
|
87
|
99
|
104
|
113
|
118
|
130
|
143
|
149
|
155
|
166
|
176
|
181
|
187
|
202
|
211
|
218
|
188
|
117
|
92
|
70
|
74
|
61
|
49
|
61
|
61
|
55
|
56
|
46
|
49
|
57
|
53
|
44
|
45
|
51
|
40
|
48
|
47
|
39
|
35
|
122
|
113
|
102
|
233
|
50
|
55
|
52
|
(136)
|
(79)
|
(164)
|
(264)
|
(213)
|
(126)
|
(45)
|
76
|
102
|
47
|
72
|
81
|
100
|
97
|
77
|
84
|
101
|
112
|
139
|
104
|
74
|
2
|
(172)
|
(281)
|
(295)
|
(329)
|
(291)
|
1 089
|
1 334
|
1 664
|
1 976
|
958
|
974
|
1 024
|
1 025
|
1 005
|
927
|
780
|
920
|
|
| Income to Minority Interest |
(6)
|
(5)
|
(3)
|
(2)
|
(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
|
1
|
0
|
0
|
0
|
(1)
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
5
|
5
|
5
|
3
|
3
|
4
|
3
|
3
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
4
|
5
|
5
|
9
|
7
|
9
|
|
| Net Income (Common) |
65
N/A
|
74
+14%
|
86
+17%
|
84
-2%
|
97
+15%
|
103
+6%
|
112
+9%
|
118
+5%
|
130
+11%
|
143
+10%
|
149
+4%
|
155
+4%
|
166
+7%
|
176
+6%
|
181
+3%
|
187
+4%
|
202
+8%
|
211
+4%
|
218
+4%
|
188
-14%
|
117
-38%
|
92
-22%
|
70
-24%
|
74
+5%
|
61
-17%
|
49
-20%
|
61
+25%
|
61
0%
|
55
-10%
|
56
+1%
|
46
-17%
|
50
+8%
|
58
+16%
|
53
-8%
|
44
-17%
|
44
0%
|
51
+16%
|
41
-19%
|
49
+20%
|
49
-1%
|
41
-16%
|
37
-10%
|
123
+233%
|
114
-7%
|
102
-11%
|
234
+129%
|
51
-78%
|
56
+11%
|
53
-6%
|
(135)
N/A
|
(78)
+42%
|
(162)
-108%
|
(260)
-60%
|
(209)
+20%
|
(121)
+42%
|
(40)
+67%
|
79
N/A
|
106
+34%
|
51
-52%
|
74
+47%
|
83
+12%
|
101
+22%
|
98
-3%
|
78
-20%
|
84
+8%
|
102
+21%
|
112
+10%
|
139
+24%
|
103
-26%
|
73
-30%
|
1
-99%
|
(173)
N/A
|
(282)
-63%
|
(296)
-5%
|
(329)
-11%
|
(291)
+12%
|
1 089
N/A
|
1 334
+22%
|
1 664
+25%
|
1 976
+19%
|
958
-52%
|
974
+2%
|
1 028
+6%
|
1 030
+0%
|
1 010
-2%
|
936
-7%
|
787
-16%
|
929
+18%
|
|
| EPS (Diluted) |
0.15
N/A
|
0.17
+13%
|
0.2
+18%
|
0.2
N/A
|
0.23
+15%
|
0.25
+9%
|
0.28
+12%
|
0.29
+4%
|
0.31
+7%
|
0.34
+10%
|
0.27
-21%
|
0.31
+15%
|
0.36
+16%
|
0.36
N/A
|
0.37
+3%
|
0.38
+3%
|
0.42
+11%
|
0.43
+2%
|
0.45
+5%
|
0.39
-13%
|
0.24
-38%
|
0.2
-17%
|
0.15
-25%
|
0.15
N/A
|
0.13
-13%
|
0.09
-31%
|
0.12
+33%
|
0.12
N/A
|
0.11
-8%
|
0.11
N/A
|
0.08
-27%
|
0.09
+12%
|
0.1
+11%
|
0.08
-20%
|
0.06
-25%
|
0.06
N/A
|
0.08
+33%
|
0.06
-25%
|
0.08
+33%
|
0.08
N/A
|
0.06
-25%
|
0.06
N/A
|
0.19
+217%
|
0.17
-11%
|
0.15
-12%
|
0.35
+133%
|
0.07
-80%
|
0.08
+14%
|
0.08
N/A
|
-0.2
N/A
|
-0.11
+45%
|
-0.24
-118%
|
-0.39
-63%
|
-0.32
+18%
|
-0.19
+41%
|
-0.07
+63%
|
0.12
N/A
|
0.16
+33%
|
0.08
-50%
|
0.12
+50%
|
0.13
+8%
|
0.15
+15%
|
0.14
-7%
|
0.11
-21%
|
0.13
+18%
|
0.15
+15%
|
0.17
+13%
|
0.21
+24%
|
0.15
-29%
|
0.11
-27%
|
0
N/A
|
-0.26
N/A
|
-0.42
-62%
|
-0.44
-5%
|
-0.49
-11%
|
-0.44
+10%
|
0.32
N/A
|
0.35
+9%
|
0.41
+17%
|
0.39
-5%
|
0.23
-41%
|
0.24
+4%
|
0.24
N/A
|
0.25
+4%
|
0.24
-4%
|
0.22
-8%
|
0.19
-14%
|
0.23
+21%
|
|
Switch to:
Switch to:
See Also
Discover More
