Ling Yun Industrial Corp Ltd
SSE:600480
Ling Yun Industrial Corp Ltd
SSE:600480
Price:
11.59
CNY
-1.11%
Market Closed
Market Cap:
¥14.2B
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
|
Ling Yun Industrial Corp Ltd
SSE:600480
|
CN |
|
N
|
Nordic Semiconductor ASA
XBER:N0S
|
NO |
|
M
|
Multi Ways Holdings Ltd
AMEX:MWG
|
SG |
|
G
|
Globalworth Real Estate Investments Ltd
LSE:GWI
|
GG |
|
Tianjin Development Holdings Ltd
HKEX:882
|
HK |
|
C
|
Comture Corp
TSE:3844
|
JP |
|
X
|
Xali Gold Corp
OTC:CGDXF
|
CA |
|
H
|
Hindustan Media Ventures Ltd
NSE:HMVL
|
IN |
Income Statement
Earnings Waterfall
Ling Yun Industrial Corp Ltd
Ling Yun Industrial Corp Ltd
Income Statement
Ling Yun Industrial Corp Ltd
Ling Yun Industrial Corp 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 |
15
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
75
|
0
|
0
|
0
|
125
|
0
|
0
|
0
|
128
|
0
|
0
|
0
|
150
|
0
|
0
|
0
|
159
|
0
|
0
|
0
|
109
|
0
|
0
|
31
|
118
|
0
|
0
|
65
|
144
|
105
|
140
|
139
|
152
|
172
|
150
|
144
|
136
|
118
|
138
|
130
|
154
|
154
|
153
|
148
|
128
|
117
|
109
|
120
|
126
|
130
|
129
|
117
|
104
|
90
|
0
|
0
|
|
| Revenue |
586
N/A
|
644
+10%
|
753
+17%
|
855
+14%
|
1 016
+19%
|
1 070
+5%
|
1 162
+9%
|
1 253
+8%
|
1 318
+5%
|
1 367
+4%
|
1 342
-2%
|
1 366
+2%
|
1 311
-4%
|
1 401
+7%
|
1 535
+10%
|
1 580
+3%
|
1 693
+7%
|
1 761
+4%
|
1 894
+8%
|
1 985
+5%
|
2 003
+1%
|
1 979
-1%
|
2 026
+2%
|
2 190
+8%
|
2 510
+15%
|
2 852
+14%
|
3 143
+10%
|
3 326
+6%
|
3 501
+5%
|
3 700
+6%
|
3 835
+4%
|
3 999
+4%
|
4 286
+7%
|
4 141
-3%
|
4 366
+5%
|
4 549
+4%
|
4 883
+7%
|
4 965
+2%
|
5 177
+4%
|
5 434
+5%
|
5 633
+4%
|
6 018
+7%
|
6 271
+4%
|
6 378
+2%
|
6 554
+3%
|
6 834
+4%
|
6 981
+2%
|
6 995
+0%
|
7 245
+4%
|
7 477
+3%
|
7 921
+6%
|
8 384
+6%
|
8 898
+6%
|
9 794
+10%
|
10 457
+7%
|
11 155
+7%
|
11 845
+6%
|
12 161
+3%
|
12 374
+2%
|
12 412
+0%
|
12 252
-1%
|
11 912
-3%
|
11 452
-4%
|
11 526
+1%
|
11 779
+2%
|
11 182
-5%
|
11 743
+5%
|
12 633
+8%
|
13 540
+7%
|
15 287
+13%
|
15 935
+4%
|
15 787
-1%
|
15 750
0%
|
15 984
+1%
|
15 749
-1%
|
16 294
+3%
|
16 689
+2%
|
16 501
-1%
|
17 457
+6%
|
18 056
+3%
|
18 702
+4%
|
19 038
+2%
|
18 985
0%
|
18 645
-2%
|
18 837
+1%
|
18 877
+0%
|
19 160
+2%
|
19 559
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(384)
|
(428)
|
(520)
|
(612)
|
(762)
|
(822)
|
(917)
|
(1 015)
|
(1 082)
|
(1 116)
|
(1 075)
|
(1 081)
|
(1 022)
|
(1 096)
|
(1 204)
|
(1 242)
|
(1 330)
|
(1 382)
|
(1 481)
|
(1 530)
|
(1 533)
|
(1 509)
|
(1 538)
|
(1 647)
|
(1 868)
|
(2 118)
|
(2 337)
|
(2 487)
|
(2 635)
|
(2 824)
|
(2 955)
|
(3 115)
|
(3 374)
|
(3 287)
|
(3 475)
|
(3 635)
|
(3 918)
|
(4 019)
|
(4 238)
|
(4 469)
|
(4 579)
|
(4 918)
|
(5 061)
|
(5 129)
|
(5 274)
|
(5 508)
|
(5 626)
|
(5 627)
|
(5 792)
|
(6 011)
|
(6 351)
|
(6 745)
|
(7 127)
|
(7 880)
|
(8 452)
|
(9 038)
|
(9 655)
|
(10 004)
|
(10 204)
|
(10 251)
|
(9 937)
|
(9 700)
|
(9 472)
|
(9 585)
|
(9 843)
|
(9 476)
|
(9 831)
|
(10 607)
|
(11 314)
|
(12 763)
|
(13 362)
|
(13 181)
|
(13 250)
|
(13 588)
|
(13 486)
|
(14 040)
|
(14 229)
|
(14 137)
|
(14 847)
|
(15 272)
|
(15 671)
|
(15 905)
|
(15 818)
|
(15 509)
|
(15 557)
|
(15 653)
|
(15 970)
|
(16 356)
|
|
| Gross Profit |
203
N/A
|
216
+6%
|
233
+8%
|
244
+5%
|
254
+4%
|
248
-2%
|
245
-1%
|
238
-3%
|
236
-1%
|
251
+7%
|
266
+6%
|
285
+7%
|
289
+2%
|
305
+5%
|
330
+8%
|
338
+2%
|
363
+7%
|
379
+5%
|
413
+9%
|
455
+10%
|
470
+3%
|
470
0%
|
488
+4%
|
543
+11%
|
642
+18%
|
733
+14%
|
806
+10%
|
839
+4%
|
866
+3%
|
876
+1%
|
880
+0%
|
884
+0%
|
913
+3%
|
854
-6%
|
891
+4%
|
914
+3%
|
964
+5%
|
945
-2%
|
939
-1%
|
965
+3%
|
1 054
+9%
|
1 101
+4%
|
1 209
+10%
|
1 249
+3%
|
1 280
+2%
|
1 325
+4%
|
1 355
+2%
|
1 369
+1%
|
1 453
+6%
|
1 467
+1%
|
1 570
+7%
|
1 639
+4%
|
1 771
+8%
|
1 914
+8%
|
2 005
+5%
|
2 117
+6%
|
2 190
+3%
|
2 157
-2%
|
2 169
+1%
|
2 162
0%
|
2 315
+7%
|
2 212
-4%
|
1 980
-10%
|
1 941
-2%
|
1 936
0%
|
1 706
-12%
|
1 912
+12%
|
2 026
+6%
|
2 226
+10%
|
2 524
+13%
|
2 573
+2%
|
2 606
+1%
|
2 500
-4%
|
2 395
-4%
|
2 263
-6%
|
2 254
0%
|
2 460
+9%
|
2 364
-4%
|
2 611
+10%
|
2 785
+7%
|
3 031
+9%
|
3 133
+3%
|
3 167
+1%
|
3 137
-1%
|
3 281
+5%
|
3 223
-2%
|
3 190
-1%
|
3 204
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(92)
|
(97)
|
(96)
|
(98)
|
(111)
|
(111)
|
(116)
|
(117)
|
(124)
|
(135)
|
(144)
|
(149)
|
(138)
|
(145)
|
(158)
|
(159)
|
(186)
|
(186)
|
(195)
|
(201)
|
(215)
|
(213)
|
(214)
|
(230)
|
(240)
|
(270)
|
(291)
|
(310)
|
(378)
|
(379)
|
(418)
|
(453)
|
(494)
|
(469)
|
(493)
|
(532)
|
(601)
|
(602)
|
(634)
|
(663)
|
(712)
|
(727)
|
(763)
|
(780)
|
(817)
|
(829)
|
(840)
|
(867)
|
(945)
|
(951)
|
(1 044)
|
(1 095)
|
(1 241)
|
(1 307)
|
(1 315)
|
(1 398)
|
(1 433)
|
(1 414)
|
(1 462)
|
(1 468)
|
(1 528)
|
(1 450)
|
(1 462)
|
(1 516)
|
(1 642)
|
(1 554)
|
(1 541)
|
(1 509)
|
(1 663)
|
(1 703)
|
(1 764)
|
(1 797)
|
(1 708)
|
(1 585)
|
(1 527)
|
(1 526)
|
(1 734)
|
(1 720)
|
(1 804)
|
(1 914)
|
(2 073)
|
(2 028)
|
(2 051)
|
(2 007)
|
(2 114)
|
(2 058)
|
(2 071)
|
(2 100)
|
|
| Selling, General & Administrative |
(94)
|
(100)
|
(100)
|
(103)
|
(116)
|
(117)
|
(123)
|
(125)
|
(132)
|
(136)
|
(139)
|
(141)
|
(131)
|
(139)
|
(150)
|
(150)
|
(160)
|
(163)
|
(169)
|
(178)
|
(199)
|
(197)
|
(197)
|
(208)
|
(232)
|
(255)
|
(278)
|
(296)
|
(353)
|
(359)
|
(397)
|
(442)
|
(475)
|
(493)
|
(524)
|
(553)
|
(466)
|
(614)
|
(642)
|
(672)
|
(547)
|
(719)
|
(748)
|
(765)
|
(615)
|
(809)
|
(828)
|
(853)
|
(711)
|
(938)
|
(1 000)
|
(1 054)
|
(916)
|
(1 234)
|
(1 120)
|
(1 112)
|
(1 027)
|
(1 039)
|
(1 037)
|
(1 038)
|
(1 098)
|
(968)
|
(1 074)
|
(1 103)
|
(1 147)
|
(1 112)
|
(1 117)
|
(1 110)
|
(1 161)
|
(1 222)
|
(1 253)
|
(1 261)
|
(1 151)
|
(1 036)
|
(987)
|
(964)
|
(1 118)
|
(1 098)
|
(1 157)
|
(1 223)
|
(1 314)
|
(1 329)
|
(1 339)
|
(1 322)
|
(1 376)
|
(1 356)
|
(1 338)
|
(1 332)
|
|
| 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
|
(109)
|
0
|
0
|
0
|
(137)
|
0
|
0
|
0
|
(170)
|
0
|
0
|
0
|
(203)
|
0
|
0
|
0
|
(283)
|
0
|
0
|
(91)
|
(379)
|
0
|
0
|
(244)
|
(344)
|
(312)
|
(421)
|
(434)
|
(426)
|
(458)
|
(453)
|
(443)
|
(476)
|
(535)
|
(562)
|
(574)
|
(508)
|
(562)
|
(561)
|
(594)
|
(571)
|
(659)
|
(678)
|
(722)
|
(720)
|
(780)
|
(821)
|
(815)
|
(746)
|
(814)
|
(843)
|
(884)
|
|
| 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
|
(24)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(118)
|
0
|
0
|
0
|
(83)
|
0
|
0
|
0
|
(85)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(97)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
(127)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
2
|
2
|
4
|
5
|
4
|
6
|
7
|
8
|
8
|
1
|
(5)
|
(8)
|
(8)
|
(7)
|
(8)
|
(9)
|
(25)
|
(23)
|
(26)
|
(23)
|
(16)
|
(16)
|
(17)
|
(21)
|
(9)
|
(15)
|
(13)
|
(15)
|
(26)
|
(20)
|
(21)
|
(12)
|
(20)
|
23
|
31
|
22
|
(2)
|
12
|
8
|
9
|
(4)
|
(8)
|
(15)
|
(15)
|
(4)
|
(20)
|
(12)
|
(14)
|
(2)
|
(13)
|
(45)
|
(42)
|
(10)
|
(74)
|
(195)
|
(196)
|
10
|
(376)
|
(424)
|
(186)
|
32
|
(170)
|
33
|
20
|
15
|
17
|
29
|
45
|
59
|
54
|
50
|
38
|
39
|
12
|
21
|
32
|
52
|
36
|
31
|
31
|
74
|
81
|
109
|
130
|
134
|
112
|
110
|
116
|
|
| Operating Income |
110
N/A
|
119
+8%
|
137
+15%
|
146
+7%
|
142
-2%
|
137
-3%
|
128
-6%
|
120
-6%
|
112
-7%
|
116
+4%
|
122
+5%
|
136
+11%
|
150
+11%
|
160
+6%
|
173
+8%
|
179
+4%
|
177
-1%
|
193
+9%
|
218
+13%
|
254
+16%
|
255
+1%
|
256
+0%
|
274
+7%
|
314
+14%
|
402
+28%
|
464
+15%
|
515
+11%
|
529
+3%
|
488
-8%
|
497
+2%
|
462
-7%
|
431
-7%
|
418
-3%
|
385
-8%
|
398
+3%
|
383
-4%
|
363
-5%
|
343
-6%
|
305
-11%
|
302
-1%
|
341
+13%
|
374
+10%
|
446
+19%
|
469
+5%
|
462
-1%
|
496
+7%
|
515
+4%
|
502
-3%
|
508
+1%
|
516
+2%
|
526
+2%
|
544
+3%
|
530
-3%
|
607
+15%
|
690
+14%
|
719
+4%
|
757
+5%
|
743
-2%
|
708
-5%
|
694
-2%
|
786
+13%
|
761
-3%
|
518
-32%
|
425
-18%
|
295
-31%
|
152
-48%
|
371
+144%
|
517
+39%
|
563
+9%
|
820
+46%
|
809
-1%
|
809
0%
|
792
-2%
|
810
+2%
|
736
-9%
|
728
-1%
|
726
0%
|
644
-11%
|
807
+25%
|
871
+8%
|
958
+10%
|
1 105
+15%
|
1 116
+1%
|
1 129
+1%
|
1 167
+3%
|
1 165
0%
|
1 120
-4%
|
1 103
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(17)
|
(18)
|
(18)
|
(18)
|
(21)
|
(23)
|
(24)
|
(26)
|
(24)
|
(23)
|
(25)
|
(25)
|
(24)
|
(26)
|
(28)
|
(28)
|
(29)
|
(32)
|
(32)
|
(38)
|
(40)
|
(41)
|
(38)
|
(30)
|
(22)
|
(19)
|
(18)
|
(19)
|
(22)
|
(22)
|
(24)
|
(28)
|
(35)
|
(56)
|
(76)
|
(95)
|
(91)
|
(93)
|
(87)
|
(79)
|
(81)
|
(90)
|
(102)
|
(116)
|
(123)
|
(133)
|
(128)
|
(133)
|
(133)
|
(114)
|
(92)
|
(69)
|
(52)
|
(70)
|
(75)
|
(71)
|
(70)
|
(63)
|
(79)
|
(100)
|
(118)
|
(151)
|
(155)
|
(158)
|
(123)
|
(153)
|
(143)
|
(126)
|
(90)
|
(90)
|
(91)
|
(88)
|
(88)
|
(102)
|
(82)
|
(68)
|
4
|
24
|
55
|
38
|
5
|
(3)
|
(29)
|
(44)
|
(107)
|
(95)
|
(16)
|
45
|
|
| 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
4
|
4
|
5
|
6
|
6
|
6
|
7
|
7
|
16
|
14
|
13
|
6
|
0
|
0
|
(1)
|
30
|
34
|
35
|
38
|
(6)
|
4
|
2
|
0
|
(10)
|
1
|
1
|
0
|
2
|
(0)
|
(0)
|
1
|
10
|
10
|
8
|
6
|
|
| 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
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
8
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
6
|
(2)
|
(2)
|
(2)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
(1)
|
1
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
6
|
7
|
10
|
14
|
13
|
12
|
6
|
7
|
9
|
8
|
9
|
15
|
17
|
17
|
28
|
27
|
25
|
27
|
14
|
22
|
23
|
22
|
13
|
13
|
15
|
24
|
24
|
23
|
12
|
6
|
12
|
17
|
27
|
27
|
4
|
(7)
|
(6)
|
(10)
|
11
|
6
|
(1)
|
(1)
|
(1)
|
(7)
|
(2)
|
(3)
|
1
|
11
|
8
|
8
|
5
|
3
|
(2)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
4
|
1
|
13
|
15
|
|
| Pre-Tax Income |
94
N/A
|
101
+7%
|
118
+17%
|
129
+9%
|
121
-6%
|
114
-6%
|
105
-8%
|
94
-10%
|
88
-7%
|
93
+6%
|
97
+4%
|
110
+13%
|
128
+16%
|
135
+5%
|
146
+9%
|
153
+4%
|
149
-2%
|
162
+9%
|
186
+15%
|
217
+17%
|
215
-1%
|
216
+0%
|
238
+10%
|
285
+20%
|
382
+34%
|
449
+17%
|
503
+12%
|
517
+3%
|
478
-8%
|
490
+2%
|
450
-8%
|
415
-8%
|
391
-6%
|
336
-14%
|
330
-2%
|
296
-10%
|
289
-2%
|
265
-8%
|
235
-11%
|
239
+2%
|
288
+20%
|
309
+7%
|
367
+19%
|
378
+3%
|
358
-5%
|
382
+7%
|
407
+7%
|
389
-5%
|
388
0%
|
416
+7%
|
449
+8%
|
498
+11%
|
488
-2%
|
564
+15%
|
632
+12%
|
659
+4%
|
705
+7%
|
703
0%
|
663
-6%
|
628
-5%
|
678
+8%
|
620
-9%
|
371
-40%
|
271
-27%
|
188
-31%
|
6
-97%
|
227
+4 029%
|
389
+71%
|
501
+29%
|
758
+51%
|
752
-1%
|
755
+0%
|
703
-7%
|
723
+3%
|
664
-8%
|
668
+1%
|
723
+8%
|
671
-7%
|
861
+28%
|
904
+5%
|
958
+6%
|
1 095
+14%
|
1 081
-1%
|
1 080
0%
|
1 070
-1%
|
1 081
+1%
|
1 125
+4%
|
1 169
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(29)
|
(27)
|
(32)
|
(30)
|
(21)
|
(19)
|
(11)
|
(12)
|
(16)
|
(19)
|
(22)
|
(23)
|
(24)
|
(25)
|
(24)
|
(20)
|
(20)
|
(20)
|
(23)
|
(34)
|
(29)
|
(32)
|
(37)
|
(42)
|
(62)
|
(73)
|
(81)
|
(82)
|
(74)
|
(78)
|
(72)
|
(71)
|
(65)
|
(60)
|
(61)
|
(56)
|
(64)
|
(60)
|
(54)
|
(59)
|
(65)
|
(68)
|
(80)
|
(83)
|
(83)
|
(85)
|
(91)
|
(86)
|
(85)
|
(87)
|
(91)
|
(100)
|
(107)
|
(112)
|
(123)
|
(121)
|
(131)
|
(146)
|
(112)
|
(111)
|
(124)
|
(108)
|
(111)
|
(75)
|
(32)
|
(21)
|
(31)
|
(84)
|
(107)
|
(126)
|
(148)
|
(148)
|
(157)
|
(176)
|
(146)
|
(147)
|
(119)
|
(104)
|
(108)
|
(106)
|
(90)
|
(99)
|
(121)
|
(127)
|
(120)
|
(119)
|
(137)
|
(131)
|
|
| Income from Continuing Operations |
64
|
74
|
86
|
99
|
100
|
94
|
94
|
82
|
73
|
75
|
75
|
87
|
104
|
110
|
123
|
133
|
129
|
142
|
163
|
183
|
186
|
184
|
200
|
243
|
320
|
376
|
422
|
435
|
403
|
412
|
378
|
345
|
327
|
276
|
269
|
239
|
226
|
205
|
181
|
181
|
224
|
241
|
288
|
295
|
276
|
297
|
316
|
303
|
303
|
329
|
358
|
399
|
382
|
451
|
508
|
537
|
574
|
557
|
551
|
517
|
554
|
512
|
261
|
196
|
156
|
(16)
|
196
|
306
|
394
|
632
|
604
|
607
|
546
|
547
|
518
|
522
|
604
|
568
|
753
|
798
|
868
|
996
|
960
|
954
|
950
|
961
|
989
|
1 037
|
|
| Income to Minority Interest |
(36)
|
(40)
|
(42)
|
(47)
|
(51)
|
(52)
|
(59)
|
(53)
|
(44)
|
(41)
|
(38)
|
(40)
|
(52)
|
(55)
|
(60)
|
(65)
|
(60)
|
(65)
|
(75)
|
(85)
|
(87)
|
(85)
|
(91)
|
(106)
|
(130)
|
(152)
|
(164)
|
(162)
|
(149)
|
(149)
|
(138)
|
(132)
|
(128)
|
(124)
|
(122)
|
(114)
|
(108)
|
(89)
|
(78)
|
(77)
|
(89)
|
(100)
|
(123)
|
(130)
|
(139)
|
(156)
|
(161)
|
(156)
|
(166)
|
(162)
|
(175)
|
(199)
|
(169)
|
(203)
|
(211)
|
(221)
|
(243)
|
(254)
|
(278)
|
(256)
|
(282)
|
(259)
|
(224)
|
(234)
|
(226)
|
(207)
|
(239)
|
(270)
|
(293)
|
(344)
|
(335)
|
(321)
|
(270)
|
(264)
|
(235)
|
(231)
|
(265)
|
(236)
|
(235)
|
(233)
|
(236)
|
(227)
|
(252)
|
(264)
|
(295)
|
(312)
|
(299)
|
(294)
|
|
| Net Income (Common) |
29
N/A
|
34
+18%
|
44
+30%
|
52
+18%
|
49
-6%
|
42
-13%
|
35
-18%
|
29
-16%
|
28
-5%
|
33
+18%
|
37
+12%
|
47
+29%
|
52
+10%
|
56
+7%
|
63
+13%
|
68
+8%
|
70
+3%
|
77
+10%
|
88
+15%
|
98
+11%
|
99
+1%
|
99
0%
|
109
+10%
|
138
+27%
|
190
+38%
|
224
+18%
|
258
+15%
|
274
+6%
|
254
-7%
|
263
+4%
|
240
-9%
|
213
-11%
|
199
-6%
|
153
-23%
|
147
-4%
|
125
-14%
|
117
-7%
|
117
0%
|
102
-12%
|
103
+1%
|
135
+31%
|
141
+4%
|
165
+18%
|
165
+0%
|
137
-17%
|
141
+3%
|
155
+9%
|
147
-5%
|
137
-7%
|
167
+22%
|
183
+10%
|
200
+9%
|
213
+7%
|
248
+17%
|
298
+20%
|
316
+6%
|
331
+5%
|
302
-9%
|
273
-10%
|
261
-5%
|
272
+4%
|
252
-7%
|
36
-86%
|
(38)
N/A
|
(70)
-85%
|
(223)
-218%
|
(44)
+80%
|
36
N/A
|
101
+185%
|
289
+186%
|
269
-7%
|
287
+7%
|
275
-4%
|
284
+3%
|
283
0%
|
290
+3%
|
339
+17%
|
331
-2%
|
519
+56%
|
564
+9%
|
632
+12%
|
769
+22%
|
708
-8%
|
690
-3%
|
655
-5%
|
649
-1%
|
689
+6%
|
743
+8%
|
|
| EPS (Diluted) |
0.07
N/A
|
0.05
-29%
|
0.07
+40%
|
0.11
+57%
|
0.08
-27%
|
0.09
+12%
|
0.08
-11%
|
0.07
-12%
|
0.06
-14%
|
0.05
-17%
|
0.06
+20%
|
0.08
+33%
|
0.09
+12%
|
0.09
N/A
|
0.11
+22%
|
0.11
N/A
|
0.12
+9%
|
0.13
+8%
|
0.15
+15%
|
0.17
+13%
|
0.17
N/A
|
0.17
N/A
|
0.19
+12%
|
0.24
+26%
|
0.33
+38%
|
0.39
+18%
|
0.45
+15%
|
0.48
+7%
|
0.44
-8%
|
0.39
-11%
|
0.36
-8%
|
0.32
-11%
|
0.3
-6%
|
0.23
-23%
|
0.22
-4%
|
0.18
-18%
|
0.17
-6%
|
0.17
N/A
|
0.15
-12%
|
0.15
N/A
|
0.2
+33%
|
0.21
+5%
|
0.25
+19%
|
0.25
N/A
|
0.2
-20%
|
0.21
+5%
|
0.23
+10%
|
0.22
-4%
|
0.2
-9%
|
0.2
N/A
|
0.22
+10%
|
0.24
+9%
|
0.25
+4%
|
0.3
+20%
|
0.36
+20%
|
0.38
+6%
|
0.4
+5%
|
0.36
-10%
|
0.33
-8%
|
0.31
-6%
|
0.33
+6%
|
0.3
-9%
|
0.06
-80%
|
-0.05
N/A
|
-0.07
-40%
|
-0.22
-214%
|
-0.06
+73%
|
0.04
N/A
|
0.1
+150%
|
0.29
+190%
|
0.27
-7%
|
0.27
N/A
|
0.27
N/A
|
0.28
+4%
|
0.23
-18%
|
0.24
+4%
|
0.3
+25%
|
0.27
-10%
|
0.43
+59%
|
0.47
+9%
|
0.53
+13%
|
0.64
+21%
|
0.61
-5%
|
0.57
-7%
|
0.55
-4%
|
0.53
-4%
|
0.59
+11%
|
0.61
+3%
|
|
Switch to:
Switch to:
See Also
Discover More
