Hundsun Technologies Inc
SSE:600570
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Hundsun Technologies Inc
SSE:600570
|
CN |
|
Ihlas Gayrimenkul Proje Gelistirme ve Ticaret AS
IST:IHLGM.E
|
TR |
|
Haitong Securities Co Ltd
SSE:600837
|
CN |
|
Kiri Industries Ltd
NSE:KIRIINDUS
|
IN |
|
Z
|
Zhejiang Xinao Textiles Inc
SSE:603889
|
CN |
|
X
|
Xiamen Changelight Co Ltd
SZSE:300102
|
CN |
|
K
|
KCP Sugar and Industries Corp Ltd
NSE:KCPSUGIND
|
IN |
Income Statement
Earnings Waterfall
Hundsun Technologies Inc
Income Statement
Hundsun Technologies Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
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
|
2
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
3
|
3
|
5
|
8
|
11
|
15
|
18
|
19
|
21
|
17
|
14
|
14
|
19
|
22
|
23
|
21
|
37
|
0
|
0
|
0
|
12
|
|
| Revenue |
267
N/A
|
265
-1%
|
261
-2%
|
239
-9%
|
237
-1%
|
254
+7%
|
286
+13%
|
314
+10%
|
346
+10%
|
350
+1%
|
394
+13%
|
472
+20%
|
572
+21%
|
663
+16%
|
649
-2%
|
636
-2%
|
669
+5%
|
639
-4%
|
657
+3%
|
671
+2%
|
730
+9%
|
718
-2%
|
775
+8%
|
833
+8%
|
867
+4%
|
919
+6%
|
942
+3%
|
915
-3%
|
1 048
+15%
|
1 031
-2%
|
1 036
+1%
|
1 045
+1%
|
1 006
-4%
|
1 036
+3%
|
1 070
+3%
|
1 098
+3%
|
1 211
+10%
|
1 240
+2%
|
1 252
+1%
|
1 336
+7%
|
1 422
+6%
|
1 494
+5%
|
1 868
+25%
|
1 949
+4%
|
2 226
+14%
|
2 288
+3%
|
2 138
-7%
|
2 265
+6%
|
2 170
-4%
|
2 276
+5%
|
2 430
+7%
|
2 483
+2%
|
2 666
+7%
|
2 756
+3%
|
2 947
+7%
|
2 979
+1%
|
3 263
+10%
|
3 322
+2%
|
3 426
+3%
|
3 597
+5%
|
3 872
+8%
|
3 793
-2%
|
3 967
+5%
|
3 913
-1%
|
4 173
+7%
|
4 410
+6%
|
4 605
+4%
|
4 955
+8%
|
5 497
+11%
|
5 719
+4%
|
5 830
+2%
|
6 113
+5%
|
6 502
+6%
|
6 659
+2%
|
6 943
+4%
|
7 133
+3%
|
7 281
+2%
|
7 339
+1%
|
7 290
-1%
|
7 101
-3%
|
6 581
-7%
|
6 419
-2%
|
6 172
-4%
|
5 883
-5%
|
5 783
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(146)
|
(145)
|
(141)
|
(119)
|
(118)
|
(133)
|
(152)
|
(163)
|
(186)
|
(176)
|
(199)
|
(238)
|
(269)
|
(316)
|
(291)
|
(264)
|
(254)
|
(234)
|
(218)
|
(223)
|
(235)
|
(200)
|
(244)
|
(255)
|
(245)
|
(267)
|
(264)
|
(235)
|
(253)
|
(239)
|
(219)
|
(227)
|
(236)
|
(254)
|
(281)
|
(271)
|
(237)
|
(239)
|
(198)
|
(197)
|
(91)
|
(114)
|
(167)
|
(154)
|
(171)
|
(190)
|
(137)
|
(157)
|
(110)
|
(154)
|
(154)
|
(138)
|
(94)
|
(144)
|
(143)
|
(141)
|
(98)
|
(128)
|
(119)
|
(132)
|
(128)
|
(322)
|
(525)
|
(770)
|
(959)
|
(1 049)
|
(1 153)
|
(1 245)
|
(1 490)
|
(1 627)
|
(1 679)
|
(1 730)
|
(1 737)
|
(1 863)
|
(1 932)
|
(1 964)
|
(1 862)
|
(1 928)
|
(1 940)
|
(1 974)
|
(1 907)
|
(1 944)
|
(1 872)
|
(1 743)
|
(1 711)
|
|
| Gross Profit |
121
N/A
|
121
0%
|
120
0%
|
119
-1%
|
119
-1%
|
121
+2%
|
133
+10%
|
152
+14%
|
160
+5%
|
174
+8%
|
194
+12%
|
234
+20%
|
303
+29%
|
346
+14%
|
357
+3%
|
372
+4%
|
415
+12%
|
405
-2%
|
439
+9%
|
449
+2%
|
495
+10%
|
518
+5%
|
532
+3%
|
579
+9%
|
622
+8%
|
653
+5%
|
679
+4%
|
680
+0%
|
795
+17%
|
792
0%
|
818
+3%
|
818
0%
|
770
-6%
|
782
+2%
|
789
+1%
|
827
+5%
|
974
+18%
|
1 002
+3%
|
1 054
+5%
|
1 139
+8%
|
1 331
+17%
|
1 380
+4%
|
1 701
+23%
|
1 795
+6%
|
2 054
+14%
|
2 098
+2%
|
2 001
-5%
|
2 108
+5%
|
2 061
-2%
|
2 122
+3%
|
2 276
+7%
|
2 346
+3%
|
2 573
+10%
|
2 612
+2%
|
2 804
+7%
|
2 838
+1%
|
3 165
+12%
|
3 194
+1%
|
3 307
+4%
|
3 465
+5%
|
3 744
+8%
|
3 472
-7%
|
3 442
-1%
|
3 143
-9%
|
3 214
+2%
|
3 361
+5%
|
3 452
+3%
|
3 710
+7%
|
4 007
+8%
|
4 092
+2%
|
4 151
+1%
|
4 383
+6%
|
4 766
+9%
|
4 796
+1%
|
5 011
+4%
|
5 169
+3%
|
5 419
+5%
|
5 411
0%
|
5 350
-1%
|
5 128
-4%
|
4 674
-9%
|
4 475
-4%
|
4 300
-4%
|
4 141
-4%
|
4 072
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(114)
|
(113)
|
(112)
|
(115)
|
(124)
|
(127)
|
(142)
|
(146)
|
(155)
|
(161)
|
(174)
|
(200)
|
(243)
|
(265)
|
(268)
|
(280)
|
(304)
|
(301)
|
(316)
|
(311)
|
(349)
|
(370)
|
(396)
|
(426)
|
(475)
|
(494)
|
(525)
|
(561)
|
(604)
|
(628)
|
(663)
|
(690)
|
(719)
|
(713)
|
(707)
|
(718)
|
(794)
|
(831)
|
(898)
|
(1 020)
|
(1 183)
|
(1 237)
|
(1 454)
|
(1 699)
|
(1 792)
|
(1 836)
|
(1 825)
|
(1 817)
|
(2 034)
|
(2 138)
|
(2 193)
|
(2 248)
|
(2 360)
|
(2 344)
|
(2 423)
|
(2 376)
|
(2 595)
|
(2 713)
|
(2 853)
|
(2 981)
|
(2 810)
|
(2 576)
|
(2 477)
|
(2 314)
|
(2 232)
|
(2 564)
|
(2 715)
|
(2 933)
|
(3 180)
|
(3 325)
|
(3 549)
|
(3 565)
|
(3 684)
|
(3 727)
|
(3 903)
|
(4 020)
|
(4 061)
|
(4 132)
|
(4 100)
|
(4 053)
|
(3 850)
|
(3 789)
|
(3 579)
|
(3 448)
|
(3 248)
|
|
| Selling, General & Administrative |
(114)
|
(114)
|
(112)
|
(116)
|
(124)
|
(127)
|
(140)
|
(143)
|
(146)
|
(152)
|
(164)
|
(190)
|
(238)
|
(259)
|
(264)
|
(276)
|
(304)
|
(300)
|
(315)
|
(310)
|
(346)
|
(368)
|
(393)
|
(423)
|
(470)
|
(490)
|
(520)
|
(556)
|
(596)
|
(620)
|
(653)
|
(679)
|
(663)
|
(713)
|
(709)
|
(721)
|
(744)
|
(828)
|
(894)
|
(1 016)
|
(1 103)
|
(1 232)
|
(1 446)
|
(1 692)
|
(1 674)
|
(1 712)
|
(1 707)
|
(1 698)
|
(1 901)
|
(2 134)
|
(2 255)
|
(2 049)
|
(2 371)
|
(2 999)
|
(3 047)
|
(3 028)
|
(1 354)
|
(1 624)
|
(1 420)
|
(1 476)
|
(1 432)
|
(1 291)
|
(1 215)
|
(1 037)
|
(918)
|
(924)
|
(988)
|
(1 081)
|
(1 255)
|
(1 329)
|
(1 432)
|
(1 462)
|
(1 482)
|
(1 578)
|
(1 674)
|
(1 688)
|
(1 559)
|
(1 643)
|
(1 613)
|
(1 636)
|
(1 479)
|
(1 485)
|
(1 330)
|
(1 229)
|
(1 141)
|
|
| 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
|
(32)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
(85)
|
0
|
0
|
(305)
|
(109)
|
0
|
0
|
(313)
|
(1 386)
|
(1 152)
|
(1 513)
|
(1 570)
|
(1 538)
|
(1 499)
|
(1 480)
|
(1 479)
|
(1 477)
|
(1 618)
|
(1 731)
|
(1 858)
|
(2 110)
|
(2 269)
|
(2 353)
|
(2 384)
|
(2 312)
|
(2 385)
|
(2 476)
|
(2 561)
|
(2 633)
|
(2 681)
|
(2 652)
|
(2 563)
|
(2 426)
|
(2 398)
|
(2 333)
|
(2 292)
|
(2 150)
|
|
| 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
|
(24)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(104)
|
0
|
0
|
0
|
(170)
|
0
|
0
|
0
|
(169)
|
0
|
0
|
0
|
(169)
|
0
|
0
|
0
|
(145)
|
|
| Other Operating Expenses |
1
|
1
|
1
|
1
|
0
|
0
|
(3)
|
(3)
|
(9)
|
(9)
|
(9)
|
(9)
|
(5)
|
(5)
|
(4)
|
(4)
|
(0)
|
(1)
|
(2)
|
(1)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(9)
|
(8)
|
(11)
|
(11)
|
(0)
|
(0)
|
3
|
3
|
(0)
|
(3)
|
(4)
|
(4)
|
(0)
|
(5)
|
(8)
|
(8)
|
(0)
|
(124)
|
(118)
|
(119)
|
(1)
|
(3)
|
62
|
106
|
179
|
656
|
624
|
965
|
208
|
63
|
81
|
65
|
226
|
213
|
217
|
202
|
226
|
(22)
|
4
|
6
|
289
|
273
|
237
|
281
|
280
|
236
|
247
|
229
|
300
|
192
|
165
|
145
|
224
|
94
|
84
|
73
|
189
|
|
| Operating Income |
7
N/A
|
7
+1%
|
9
+16%
|
4
-55%
|
(5)
N/A
|
(6)
-22%
|
(9)
-50%
|
6
N/A
|
5
-19%
|
13
+160%
|
21
+66%
|
35
+67%
|
60
+73%
|
82
+37%
|
90
+9%
|
92
+2%
|
111
+21%
|
104
-6%
|
123
+18%
|
138
+12%
|
146
+6%
|
148
+2%
|
135
-9%
|
152
+12%
|
147
-3%
|
158
+7%
|
153
-3%
|
118
-23%
|
190
+61%
|
164
-14%
|
155
-6%
|
128
-17%
|
51
-60%
|
69
+35%
|
82
+19%
|
109
+33%
|
180
+65%
|
171
-5%
|
156
-9%
|
119
-24%
|
148
+24%
|
144
-3%
|
247
+72%
|
96
-61%
|
262
+173%
|
262
0%
|
176
-33%
|
291
+65%
|
27
-91%
|
(16)
N/A
|
83
N/A
|
97
+18%
|
213
+118%
|
268
+26%
|
381
+42%
|
462
+21%
|
570
+23%
|
481
-16%
|
455
-6%
|
484
+7%
|
934
+93%
|
895
-4%
|
965
+8%
|
830
-14%
|
982
+18%
|
797
-19%
|
737
-8%
|
777
+5%
|
826
+6%
|
767
-7%
|
603
-21%
|
817
+36%
|
1 082
+32%
|
1 069
-1%
|
1 108
+4%
|
1 149
+4%
|
1 359
+18%
|
1 279
-6%
|
1 250
-2%
|
1 074
-14%
|
823
-23%
|
686
-17%
|
721
+5%
|
693
-4%
|
824
+19%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
3
|
2
|
2
|
2
|
5
|
1
|
6
|
7
|
43
|
53
|
68
|
88
|
58
|
42
|
10
|
(10)
|
(9)
|
5
|
18
|
23
|
40
|
31
|
22
|
24
|
9
|
10
|
18
|
7
|
26
|
30
|
46
|
62
|
84
|
79
|
78
|
97
|
109
|
120
|
150
|
162
|
144
|
152
|
155
|
137
|
155
|
146
|
132
|
154
|
115
|
148
|
226
|
297
|
67
|
254
|
194
|
125
|
181
|
604
|
637
|
662
|
545
|
139
|
194
|
330
|
351
|
877
|
1 091
|
906
|
653
|
498
|
49
|
(65)
|
78
|
370
|
584
|
570
|
96
|
(113)
|
(238)
|
242
|
318
|
458
|
604
|
420
|
351
|
|
| 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
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
(2)
|
184
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
109
|
1
|
1
|
1
|
31
|
(1)
|
(2)
|
(3)
|
(36)
|
(3)
|
(1)
|
(1)
|
(3)
|
1
|
0
|
0
|
(79)
|
(1)
|
(1)
|
(1)
|
131
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
22
|
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
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
12
|
13
|
13
|
12
|
8
|
15
|
15
|
14
|
14
|
11
|
13
|
14
|
25
|
31
|
33
|
36
|
35
|
36
|
40
|
44
|
45
|
54
|
56
|
53
|
66
|
82
|
91
|
98
|
69
|
83
|
75
|
80
|
85
|
79
|
82
|
82
|
80
|
97
|
90
|
91
|
94
|
109
|
120
|
135
|
87
|
99
|
112
|
103
|
(200)
|
(221)
|
(281)
|
(300)
|
5
|
(38)
|
(9)
|
(20)
|
(1)
|
(1)
|
(1)
|
2
|
0
|
(1)
|
(2)
|
(5)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
2
|
1
|
0
|
(2)
|
(1)
|
0
|
(0)
|
1
|
(2)
|
(3)
|
|
| Pre-Tax Income |
23
N/A
|
23
+1%
|
24
+4%
|
18
-24%
|
8
-56%
|
10
+20%
|
12
+23%
|
27
+130%
|
62
+130%
|
76
+23%
|
102
+33%
|
136
+34%
|
142
+4%
|
154
+8%
|
132
-14%
|
118
-11%
|
137
+16%
|
145
+6%
|
181
+25%
|
205
+13%
|
233
+14%
|
233
N/A
|
213
-8%
|
229
+7%
|
244
+6%
|
251
+3%
|
262
+5%
|
223
-15%
|
286
+28%
|
277
-3%
|
275
-1%
|
269
-2%
|
221
-18%
|
227
+3%
|
243
+7%
|
288
+19%
|
368
+28%
|
387
+5%
|
397
+2%
|
373
-6%
|
386
+4%
|
405
+5%
|
522
+29%
|
367
-30%
|
515
+40%
|
507
-2%
|
421
-17%
|
548
+30%
|
(60)
N/A
|
(89)
-48%
|
27
N/A
|
93
+241%
|
468
+405%
|
484
+3%
|
566
+17%
|
567
+0%
|
700
+23%
|
1 085
+55%
|
1 090
+0%
|
1 148
+5%
|
1 527
+33%
|
1 034
-32%
|
1 157
+12%
|
1 155
0%
|
1 438
+24%
|
1 673
+16%
|
1 827
+9%
|
1 684
-8%
|
1 510
-10%
|
1 263
-16%
|
649
-49%
|
749
+15%
|
1 125
+50%
|
1 437
+28%
|
1 692
+18%
|
1 720
+2%
|
1 453
-16%
|
1 167
-20%
|
1 011
-13%
|
1 316
+30%
|
1 063
-19%
|
1 144
+8%
|
1 325
+16%
|
1 110
-16%
|
1 303
+17%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(8)
|
(10)
|
(15)
|
(19)
|
(12)
|
(15)
|
3
|
9
|
(4)
|
(1)
|
(20)
|
(22)
|
(23)
|
(23)
|
(21)
|
(24)
|
(22)
|
(22)
|
(23)
|
(17)
|
(24)
|
(22)
|
(27)
|
(27)
|
(9)
|
(11)
|
(11)
|
(34)
|
(28)
|
(30)
|
(25)
|
(31)
|
(31)
|
(32)
|
(41)
|
(19)
|
(66)
|
(66)
|
(62)
|
(33)
|
8
|
13
|
9
|
(25)
|
(35)
|
(37)
|
(56)
|
(71)
|
(21)
|
(72)
|
(45)
|
(45)
|
(112)
|
(54)
|
(74)
|
(89)
|
(75)
|
(86)
|
(76)
|
(67)
|
(20)
|
1
|
19
|
55
|
(4)
|
(45)
|
(23)
|
8
|
(9)
|
17
|
(0)
|
(53)
|
(22)
|
(29)
|
(14)
|
(14)
|
(17)
|
|
| Income from Continuing Operations |
21
|
21
|
22
|
17
|
6
|
8
|
10
|
23
|
55
|
66
|
87
|
118
|
130
|
139
|
135
|
127
|
133
|
144
|
161
|
183
|
210
|
210
|
193
|
205
|
222
|
229
|
239
|
206
|
262
|
254
|
248
|
243
|
212
|
217
|
232
|
254
|
340
|
357
|
371
|
342
|
355
|
373
|
480
|
348
|
449
|
441
|
359
|
516
|
(52)
|
(76)
|
36
|
68
|
433
|
447
|
510
|
496
|
678
|
1 012
|
1 045
|
1 103
|
1 415
|
980
|
1 082
|
1 066
|
1 363
|
1 587
|
1 752
|
1 618
|
1 490
|
1 264
|
668
|
804
|
1 120
|
1 392
|
1 669
|
1 729
|
1 443
|
1 184
|
1 010
|
1 263
|
1 040
|
1 115
|
1 311
|
1 096
|
1 286
|
|
| Income to Minority Interest |
2
|
2
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(4)
|
(1)
|
1
|
3
|
2
|
(2)
|
(4)
|
(7)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(1)
|
(8)
|
(9)
|
(5)
|
(9)
|
(12)
|
(10)
|
(11)
|
(9)
|
(17)
|
(16)
|
(13)
|
(16)
|
6
|
1
|
(23)
|
39
|
5
|
14
|
48
|
(17)
|
71
|
65
|
47
|
35
|
38
|
39
|
33
|
46
|
(33)
|
(27)
|
(22)
|
(15)
|
0
|
(7)
|
(1)
|
(29)
|
(41)
|
(52)
|
(59)
|
(37)
|
(27)
|
(10)
|
(15)
|
(13)
|
(29)
|
(38)
|
(35)
|
(42)
|
(19)
|
(18)
|
(3)
|
(0)
|
3
|
(4)
|
(37)
|
(44)
|
(55)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
22
N/A
|
22
N/A
|
23
+1%
|
17
-23%
|
6
-66%
|
8
+32%
|
10
+24%
|
23
+136%
|
55
+138%
|
66
+21%
|
86
+30%
|
115
+34%
|
126
+10%
|
138
+9%
|
136
-1%
|
129
-5%
|
134
+4%
|
143
+6%
|
157
+10%
|
176
+12%
|
206
+17%
|
208
+1%
|
190
-9%
|
203
+7%
|
219
+8%
|
225
+3%
|
234
+4%
|
205
-12%
|
254
+24%
|
246
-3%
|
243
-1%
|
234
-4%
|
200
-15%
|
207
+4%
|
222
+7%
|
245
+11%
|
323
+32%
|
341
+5%
|
358
+5%
|
326
-9%
|
361
+11%
|
375
+4%
|
458
+22%
|
387
-15%
|
454
+17%
|
455
+0%
|
407
-11%
|
499
+23%
|
18
-96%
|
(11)
N/A
|
83
N/A
|
103
+24%
|
471
+359%
|
486
+3%
|
543
+12%
|
542
0%
|
645
+19%
|
986
+53%
|
1 023
+4%
|
1 088
+6%
|
1 416
+30%
|
973
-31%
|
1 081
+11%
|
1 038
-4%
|
1 322
+27%
|
1 535
+16%
|
1 693
+10%
|
1 580
-7%
|
1 464
-7%
|
1 254
-14%
|
653
-48%
|
791
+21%
|
1 091
+38%
|
1 354
+24%
|
1 633
+21%
|
1 686
+3%
|
1 424
-16%
|
1 166
-18%
|
1 008
-14%
|
1 263
+25%
|
1 043
-17%
|
1 111
+6%
|
1 274
+15%
|
1 053
-17%
|
1 231
+17%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.01
-50%
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.05
+400%
|
0.05
N/A
|
0.07
+40%
|
0.1
+43%
|
0.12
+20%
|
0.13
+8%
|
0.13
N/A
|
0.12
-8%
|
0.13
+8%
|
0.13
N/A
|
0.14
+8%
|
0.16
+14%
|
0.2
+25%
|
0.19
-5%
|
0.18
-5%
|
0.19
+6%
|
0.21
+11%
|
0.21
N/A
|
0.22
+5%
|
0.2
-9%
|
0.24
+20%
|
0.24
N/A
|
0.23
-4%
|
0.22
-4%
|
0.19
-14%
|
0.2
+5%
|
0.22
+10%
|
0.24
+9%
|
0.31
+29%
|
0.32
+3%
|
0.33
+3%
|
0.3
-9%
|
0.35
+17%
|
0.36
+3%
|
0.44
+22%
|
0.37
-16%
|
0.43
+16%
|
0.43
N/A
|
0.39
-9%
|
0.48
+23%
|
0.02
-96%
|
-0.01
N/A
|
0.08
N/A
|
0.1
+25%
|
0.45
+350%
|
0.46
+2%
|
0.51
+11%
|
0.51
N/A
|
0.62
+22%
|
0.94
+52%
|
0.98
+4%
|
1.04
+6%
|
1.36
+31%
|
0.94
-31%
|
1.04
+11%
|
1
-4%
|
1.27
+27%
|
1.48
+17%
|
0.9
-39%
|
0.82
-9%
|
0.78
-5%
|
0.67
-14%
|
0.35
-48%
|
0.68
+94%
|
0.57
-16%
|
0.71
+25%
|
0.91
+28%
|
0.85
-7%
|
0.75
-12%
|
0.61
-19%
|
0.92
+51%
|
0.66
-28%
|
0.55
-17%
|
0.59
+7%
|
0.67
+14%
|
0.54
-19%
|
0.65
+20%
|
|