Bright Dairy and Food Co Ltd
SSE:600597
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
B
|
Bright Dairy and Food Co Ltd
SSE:600597
|
CN |
|
Gibus SpA
MIL:GBUS
|
IT |
|
A
|
Advance Synergy Bhd
KLSE:ASB
|
MY |
|
R
|
Redefine Properties Ltd
JSE:RDF
|
ZA |
|
A Self-Administered Real Estate Investment Trust Inc
KRX:140910
|
KR |
|
Nippon Pallet Pool Co Ltd
TSE:4690
|
JP |
|
O
|
OS Therapies Inc
AMEX:OSTX
|
US |
|
D
|
Develia SA
WSE:DVL
|
PL |
|
Corporativo Fragua SAB de CV
BMV:FRAGUAB
|
MX |
|
A
|
Arabian Drilling Co
SAU:2381
|
SA |
|
Kawata Mfg. Co Ltd
TSE:6292
|
JP |
|
Acreage Holdings Inc
OTC:ACRDF
|
US |
|
Redcentric PLC
LSE:RCN
|
UK |
|
C
|
Construction And Investment JSC No 18
VN:L18
|
VN |
|
Jones Tech PLC
SZSE:300684
|
CN |
Income Statement
Earnings Waterfall
Bright Dairy and Food Co Ltd
Income Statement
Bright Dairy and Food 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 |
13
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
58
|
0
|
0
|
0
|
71
|
0
|
0
|
0
|
67
|
0
|
0
|
0
|
91
|
0
|
0
|
0
|
201
|
0
|
0
|
0
|
314
|
0
|
0
|
10
|
261
|
0
|
0
|
0
|
227
|
0
|
0
|
0
|
148
|
0
|
0
|
0
|
104
|
0
|
0
|
0
|
110
|
0
|
0
|
0
|
160
|
0
|
0
|
0
|
204
|
0
|
0
|
158
|
222
|
0
|
0
|
0
|
|
| Revenue |
5 981
N/A
|
6 169
+3%
|
6 373
+3%
|
6 590
+3%
|
6 786
+3%
|
6 881
+1%
|
7 008
+2%
|
6 972
-1%
|
6 904
-1%
|
6 963
+1%
|
7 033
+1%
|
7 235
+3%
|
7 443
+3%
|
7 634
+3%
|
7 804
+2%
|
8 111
+4%
|
8 206
+1%
|
8 205
0%
|
8 096
-1%
|
7 836
-3%
|
7 359
-6%
|
7 326
0%
|
7 363
+1%
|
7 542
+2%
|
7 943
+5%
|
8 225
+4%
|
8 419
+2%
|
8 676
+3%
|
9 572
+10%
|
10 062
+5%
|
10 792
+7%
|
11 420
+6%
|
11 789
+3%
|
12 209
+4%
|
12 703
+4%
|
13 023
+3%
|
13 775
+6%
|
14 161
+3%
|
14 757
+4%
|
15 572
+6%
|
16 291
+5%
|
17 490
+7%
|
18 720
+7%
|
19 912
+6%
|
20 650
+4%
|
21 107
+2%
|
18 339
-13%
|
20 455
+12%
|
19 373
-5%
|
19 293
0%
|
22 082
+14%
|
19 720
-11%
|
20 207
+2%
|
20 579
+2%
|
20 860
+1%
|
21 248
+2%
|
22 023
+4%
|
21 824
-1%
|
21 843
+0%
|
21 347
-2%
|
20 986
-2%
|
21 270
+1%
|
21 333
+0%
|
22 292
+4%
|
22 563
+1%
|
22 245
-1%
|
23 619
+6%
|
24 151
+2%
|
25 223
+4%
|
27 074
+7%
|
27 341
+1%
|
28 555
+4%
|
29 206
+2%
|
29 467
+1%
|
29 352
0%
|
28 534
-3%
|
28 215
-1%
|
28 040
-1%
|
27 943
0%
|
27 494
-2%
|
26 485
-4%
|
25 831
-2%
|
25 060
-3%
|
24 234
-3%
|
24 278
+0%
|
24 229
0%
|
24 036
-1%
|
24 096
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 035)
|
(4 177)
|
(4 309)
|
(4 510)
|
(4 612)
|
(4 655)
|
(4 757)
|
(4 735)
|
(4 770)
|
(4 802)
|
(4 847)
|
(4 955)
|
(5 079)
|
(5 207)
|
(5 325)
|
(5 523)
|
(5 630)
|
(5 698)
|
(5 595)
|
(5 389)
|
(4 978)
|
(4 802)
|
(4 746)
|
(4 804)
|
(4 987)
|
(5 217)
|
(5 386)
|
(5 591)
|
(6 313)
|
(6 649)
|
(7 216)
|
(7 663)
|
(7 909)
|
(8 178)
|
(8 404)
|
(8 555)
|
(8 934)
|
(9 275)
|
(9 589)
|
(10 153)
|
(10 634)
|
(11 509)
|
(12 411)
|
(13 266)
|
(13 684)
|
(13 967)
|
(11 935)
|
(13 346)
|
(12 386)
|
(12 021)
|
(13 713)
|
(11 841)
|
(12 425)
|
(13 034)
|
(13 632)
|
(14 188)
|
(14 701)
|
(14 713)
|
(14 798)
|
(14 456)
|
(14 037)
|
(14 385)
|
(14 397)
|
(15 194)
|
(15 553)
|
(15 350)
|
(16 546)
|
(17 225)
|
(18 736)
|
(20 759)
|
(21 204)
|
(22 516)
|
(23 938)
|
(24 349)
|
(24 798)
|
(24 434)
|
(23 073)
|
(22 890)
|
(22 678)
|
(22 404)
|
(21 343)
|
(20 871)
|
(20 268)
|
(19 426)
|
(19 670)
|
(19 726)
|
(19 633)
|
(19 850)
|
|
| Gross Profit |
1 946
N/A
|
1 992
+2%
|
2 065
+4%
|
2 080
+1%
|
2 173
+4%
|
2 225
+2%
|
2 251
+1%
|
2 238
-1%
|
2 134
-5%
|
2 162
+1%
|
2 186
+1%
|
2 281
+4%
|
2 364
+4%
|
2 428
+3%
|
2 480
+2%
|
2 589
+4%
|
2 576
0%
|
2 507
-3%
|
2 502
0%
|
2 447
-2%
|
2 381
-3%
|
2 524
+6%
|
2 617
+4%
|
2 738
+5%
|
2 956
+8%
|
3 008
+2%
|
3 033
+1%
|
3 084
+2%
|
3 259
+6%
|
3 413
+5%
|
3 576
+5%
|
3 757
+5%
|
3 880
+3%
|
4 031
+4%
|
4 300
+7%
|
4 469
+4%
|
4 841
+8%
|
4 886
+1%
|
5 168
+6%
|
5 420
+5%
|
5 657
+4%
|
5 981
+6%
|
6 309
+5%
|
6 647
+5%
|
6 967
+5%
|
7 140
+2%
|
6 404
-10%
|
7 109
+11%
|
6 987
-2%
|
7 271
+4%
|
8 369
+15%
|
7 879
-6%
|
7 781
-1%
|
7 545
-3%
|
7 229
-4%
|
7 059
-2%
|
7 321
+4%
|
7 111
-3%
|
7 045
-1%
|
6 890
-2%
|
6 948
+1%
|
6 885
-1%
|
6 935
+1%
|
7 098
+2%
|
7 010
-1%
|
6 895
-2%
|
7 073
+3%
|
6 926
-2%
|
6 486
-6%
|
6 316
-3%
|
6 137
-3%
|
6 039
-2%
|
5 268
-13%
|
5 118
-3%
|
4 554
-11%
|
4 100
-10%
|
5 142
+25%
|
5 150
+0%
|
5 265
+2%
|
5 090
-3%
|
5 143
+1%
|
4 961
-4%
|
4 792
-3%
|
4 808
+0%
|
4 608
-4%
|
4 503
-2%
|
4 404
-2%
|
4 246
-4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 546)
|
(1 583)
|
(1 645)
|
(1 657)
|
(1 773)
|
(1 825)
|
(1 892)
|
(1 948)
|
(1 882)
|
(1 939)
|
(1 990)
|
(2 073)
|
(2 142)
|
(2 204)
|
(2 343)
|
(2 471)
|
(2 733)
|
(2 732)
|
(2 682)
|
(3 006)
|
(2 861)
|
(2 962)
|
(3 000)
|
(2 712)
|
(2 790)
|
(2 827)
|
(2 897)
|
(2 934)
|
(3 033)
|
(3 177)
|
(3 350)
|
(3 532)
|
(3 648)
|
(3 762)
|
(3 997)
|
(4 145)
|
(4 380)
|
(4 460)
|
(4 638)
|
(4 814)
|
(4 989)
|
(5 256)
|
(5 577)
|
(5 942)
|
(6 173)
|
(6 314)
|
(5 796)
|
(6 374)
|
(6 193)
|
(6 389)
|
(7 177)
|
(6 703)
|
(6 523)
|
(6 229)
|
(5 851)
|
(5 641)
|
(6 035)
|
(5 765)
|
(5 629)
|
(5 715)
|
(5 784)
|
(5 757)
|
(5 785)
|
(5 897)
|
(5 647)
|
(5 822)
|
(5 935)
|
(5 843)
|
(5 203)
|
(5 144)
|
(5 259)
|
(5 168)
|
(4 584)
|
(4 274)
|
(3 580)
|
(3 219)
|
(4 431)
|
(4 380)
|
(4 533)
|
(4 473)
|
(4 254)
|
(4 385)
|
(4 263)
|
(4 586)
|
(4 005)
|
(4 097)
|
(4 042)
|
(3 579)
|
|
| Selling, General & Administrative |
(1 613)
|
(1 662)
|
(1 729)
|
(1 737)
|
(1 857)
|
(1 913)
|
(1 978)
|
(2 045)
|
(1 982)
|
(2 018)
|
(2 051)
|
(2 104)
|
(2 122)
|
(2 183)
|
(2 319)
|
(2 446)
|
(2 671)
|
(2 672)
|
(2 614)
|
(2 798)
|
(2 781)
|
(2 882)
|
(2 926)
|
(2 781)
|
(2 747)
|
(2 783)
|
(2 852)
|
(2 880)
|
(3 007)
|
(3 156)
|
(3 328)
|
(3 517)
|
(3 601)
|
(3 720)
|
(3 954)
|
(4 103)
|
(4 255)
|
(4 381)
|
(4 558)
|
(4 722)
|
(4 846)
|
(5 227)
|
(5 534)
|
(5 860)
|
(6 025)
|
(6 176)
|
(5 690)
|
(6 334)
|
(6 041)
|
(6 253)
|
(7 022)
|
(6 504)
|
(6 332)
|
(6 186)
|
(5 820)
|
(5 630)
|
(5 922)
|
(5 818)
|
(5 663)
|
(5 668)
|
(5 711)
|
(5 585)
|
(5 643)
|
(5 737)
|
(5 559)
|
(5 750)
|
(5 861)
|
(5 800)
|
(5 154)
|
(5 112)
|
(5 187)
|
(5 064)
|
(4 362)
|
(4 185)
|
(3 512)
|
(3 124)
|
(4 208)
|
(4 198)
|
(4 362)
|
(4 344)
|
(3 938)
|
(3 958)
|
(3 811)
|
(3 835)
|
(3 780)
|
(3 748)
|
(3 682)
|
(3 530)
|
|
| 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
|
(36)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
(12)
|
(50)
|
(40)
|
(55)
|
(60)
|
(59)
|
(62)
|
(60)
|
(62)
|
(62)
|
(74)
|
(79)
|
(89)
|
(65)
|
(74)
|
(77)
|
(74)
|
(80)
|
(84)
|
(78)
|
(79)
|
(71)
|
(88)
|
(91)
|
(86)
|
(75)
|
(86)
|
(91)
|
(111)
|
(127)
|
(144)
|
(155)
|
(153)
|
|
| 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
|
(78)
|
0
|
0
|
0
|
(84)
|
0
|
0
|
0
|
(91)
|
0
|
0
|
0
|
(96)
|
0
|
0
|
0
|
(141)
|
0
|
0
|
0
|
(122)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
(97)
|
0
|
0
|
0
|
(170)
|
0
|
0
|
0
|
(170)
|
0
|
0
|
0
|
(191)
|
0
|
0
|
0
|
(226)
|
0
|
0
|
0
|
(182)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
68
|
79
|
84
|
81
|
85
|
88
|
86
|
97
|
99
|
79
|
60
|
31
|
(20)
|
(22)
|
(24)
|
(25)
|
(63)
|
(60)
|
(69)
|
(208)
|
(81)
|
(80)
|
(74)
|
69
|
(43)
|
(44)
|
(45)
|
(53)
|
(26)
|
(21)
|
(22)
|
(15)
|
(46)
|
(42)
|
(43)
|
(42)
|
(12)
|
(78)
|
(79)
|
(92)
|
(15)
|
(29)
|
(43)
|
(81)
|
(11)
|
(137)
|
(107)
|
(40)
|
(11)
|
(136)
|
(155)
|
(199)
|
(4)
|
(41)
|
(30)
|
0
|
58
|
93
|
89
|
14
|
100
|
(110)
|
(82)
|
(98)
|
73
|
1
|
5
|
47
|
185
|
42
|
5
|
(30)
|
28
|
(5)
|
10
|
(16)
|
39
|
(94)
|
(80)
|
(43)
|
(15)
|
(340)
|
(361)
|
(641)
|
84
|
(205)
|
(205)
|
104
|
|
| Operating Income |
400
N/A
|
409
+2%
|
419
+3%
|
423
+1%
|
401
-5%
|
401
0%
|
358
-11%
|
289
-19%
|
252
-13%
|
222
-12%
|
196
-12%
|
208
+6%
|
222
+7%
|
223
+0%
|
137
-39%
|
118
-14%
|
(157)
N/A
|
(225)
-44%
|
(180)
+20%
|
(559)
-210%
|
(481)
+14%
|
(438)
+9%
|
(383)
+13%
|
26
N/A
|
166
+531%
|
182
+9%
|
136
-25%
|
151
+11%
|
226
+50%
|
235
+4%
|
226
-4%
|
225
0%
|
232
+3%
|
269
+16%
|
303
+13%
|
324
+7%
|
461
+43%
|
427
-7%
|
530
+24%
|
606
+14%
|
668
+10%
|
725
+9%
|
732
+1%
|
704
-4%
|
793
+13%
|
826
+4%
|
608
-26%
|
735
+21%
|
794
+8%
|
882
+11%
|
1 192
+35%
|
1 176
-1%
|
1 258
+7%
|
1 316
+5%
|
1 377
+5%
|
1 418
+3%
|
1 287
-9%
|
1 346
+5%
|
1 417
+5%
|
1 176
-17%
|
1 165
-1%
|
1 128
-3%
|
1 151
+2%
|
1 201
+4%
|
1 363
+14%
|
1 073
-21%
|
1 138
+6%
|
1 083
-5%
|
1 283
+18%
|
1 172
-9%
|
878
-25%
|
871
-1%
|
684
-22%
|
843
+23%
|
974
+16%
|
881
-10%
|
711
-19%
|
770
+8%
|
732
-5%
|
618
-16%
|
888
+44%
|
576
-35%
|
529
-8%
|
221
-58%
|
603
+172%
|
407
-33%
|
361
-11%
|
667
+84%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(14)
|
(11)
|
(17)
|
(17)
|
(13)
|
(18)
|
(12)
|
(11)
|
(7)
|
(5)
|
(7)
|
(7)
|
2
|
6
|
13
|
16
|
196
|
187
|
178
|
177
|
(7)
|
(8)
|
(13)
|
(19)
|
(14)
|
(14)
|
(6)
|
(3)
|
(17)
|
(30)
|
(38)
|
(36)
|
(32)
|
(51)
|
(59)
|
(74)
|
(57)
|
(64)
|
(59)
|
(56)
|
(23)
|
(24)
|
(22)
|
(41)
|
(92)
|
(104)
|
(64)
|
(119)
|
(119)
|
(141)
|
(196)
|
(165)
|
(273)
|
(288)
|
(310)
|
(272)
|
(224)
|
(212)
|
(236)
|
(254)
|
(182)
|
(205)
|
(154)
|
(145)
|
(94)
|
(109)
|
(120)
|
(119)
|
(71)
|
(81)
|
(68)
|
(75)
|
(90)
|
(129)
|
(154)
|
(166)
|
(146)
|
(195)
|
(208)
|
(220)
|
(160)
|
(237)
|
(242)
|
(253)
|
(301)
|
(358)
|
(344)
|
(327)
|
|
| 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
|
(53)
|
0
|
0
|
0
|
(19)
|
0
|
(1)
|
0
|
(12)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
(2)
|
41
|
0
|
0
|
68
|
(104)
|
2
|
9
|
12
|
(134)
|
12
|
6
|
1
|
(34)
|
11
|
10
|
18
|
67
|
60
|
60
|
66
|
51
|
32
|
32
|
18
|
164
|
447
|
448
|
448
|
423
|
730
|
729
|
729
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
5
|
0
|
1
|
0
|
(14)
|
0
|
0
|
0
|
4
|
(15)
|
(32)
|
(57)
|
(70)
|
0
|
(52)
|
0
|
(126)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(249)
|
0
|
0
|
0
|
(592)
|
0
|
0
|
0
|
|
| Total Other Income |
5
|
0
|
(1)
|
(2)
|
(6)
|
(6)
|
(7)
|
(1)
|
(8)
|
(8)
|
(4)
|
(8)
|
6
|
5
|
87
|
94
|
239
|
403
|
323
|
320
|
169
|
2
|
(4)
|
20
|
57
|
37
|
51
|
27
|
35
|
35
|
27
|
43
|
47
|
43
|
43
|
46
|
59
|
63
|
70
|
68
|
78
|
79
|
78
|
78
|
43
|
27
|
46
|
32
|
70
|
34
|
15
|
47
|
112
|
34
|
69
|
(20)
|
28
|
(99)
|
(95)
|
(86)
|
(5)
|
(113)
|
(129)
|
(129)
|
(59)
|
(26)
|
(16)
|
(11)
|
(26)
|
(28)
|
11
|
37
|
36
|
34
|
20
|
11
|
(78)
|
(38)
|
(27)
|
(31)
|
174
|
(108)
|
(198)
|
(237)
|
309
|
(305)
|
(270)
|
(280)
|
|
| Pre-Tax Income |
391
N/A
|
398
+2%
|
402
+1%
|
404
+1%
|
382
-5%
|
377
-1%
|
339
-10%
|
277
-18%
|
237
-15%
|
209
-12%
|
185
-12%
|
193
+5%
|
231
+20%
|
234
+1%
|
237
+1%
|
227
-4%
|
273
+20%
|
364
+33%
|
321
-12%
|
(62)
N/A
|
(320)
-416%
|
(445)
-39%
|
(400)
+10%
|
27
N/A
|
190
+593%
|
205
+8%
|
181
-12%
|
175
-3%
|
241
+37%
|
240
0%
|
215
-11%
|
233
+8%
|
240
+3%
|
261
+9%
|
287
+10%
|
295
+3%
|
419
+42%
|
425
+2%
|
541
+27%
|
619
+14%
|
708
+14%
|
781
+10%
|
787
+1%
|
742
-6%
|
717
-3%
|
750
+5%
|
590
-21%
|
647
+10%
|
705
+9%
|
761
+8%
|
980
+29%
|
1 001
+2%
|
1 017
+2%
|
1 062
+4%
|
1 084
+2%
|
1 124
+4%
|
1 005
-11%
|
1 035
+3%
|
1 085
+5%
|
904
-17%
|
792
-12%
|
812
+2%
|
877
+8%
|
939
+7%
|
1 074
+14%
|
951
-11%
|
1 008
+6%
|
954
-5%
|
1 157
+21%
|
1 074
-7%
|
830
-23%
|
851
+3%
|
700
-18%
|
809
+16%
|
901
+11%
|
792
-12%
|
498
-37%
|
569
+14%
|
529
-7%
|
384
-27%
|
816
+112%
|
678
-17%
|
537
-21%
|
179
-67%
|
442
+147%
|
473
+7%
|
476
+1%
|
789
+66%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(109)
|
(107)
|
(91)
|
(82)
|
(46)
|
(34)
|
(14)
|
2
|
(33)
|
(37)
|
(34)
|
(50)
|
(63)
|
(64)
|
(68)
|
(61)
|
(72)
|
(89)
|
(76)
|
(5)
|
52
|
67
|
31
|
(56)
|
(61)
|
(55)
|
(29)
|
(18)
|
(13)
|
(6)
|
22
|
23
|
30
|
19
|
10
|
17
|
(84)
|
(90)
|
(151)
|
(184)
|
(234)
|
(250)
|
(228)
|
(156)
|
(132)
|
(144)
|
(73)
|
(178)
|
(209)
|
(225)
|
(333)
|
(303)
|
(342)
|
(334)
|
(302)
|
(330)
|
(186)
|
(211)
|
(234)
|
(178)
|
(266)
|
(274)
|
(299)
|
(326)
|
(391)
|
(347)
|
(350)
|
(293)
|
(372)
|
(353)
|
(311)
|
(308)
|
(133)
|
(141)
|
(179)
|
(177)
|
(107)
|
(126)
|
(93)
|
(80)
|
14
|
62
|
102
|
166
|
40
|
11
|
9
|
(72)
|
|
| Income from Continuing Operations |
282
|
291
|
310
|
322
|
336
|
343
|
325
|
279
|
204
|
172
|
151
|
143
|
167
|
170
|
170
|
166
|
201
|
276
|
246
|
(67)
|
(268)
|
(378)
|
(369)
|
(28)
|
128
|
150
|
152
|
157
|
228
|
234
|
237
|
255
|
271
|
281
|
297
|
312
|
335
|
335
|
390
|
435
|
475
|
531
|
559
|
586
|
586
|
606
|
516
|
469
|
496
|
536
|
646
|
698
|
675
|
728
|
782
|
793
|
819
|
824
|
851
|
726
|
527
|
538
|
577
|
613
|
682
|
604
|
658
|
661
|
785
|
720
|
519
|
543
|
567
|
668
|
722
|
615
|
391
|
444
|
435
|
305
|
831
|
741
|
640
|
345
|
482
|
485
|
485
|
717
|
|
| Income to Minority Interest |
0
|
(2)
|
(6)
|
0
|
(18)
|
(17)
|
(3)
|
(2)
|
7
|
9
|
3
|
3
|
(7)
|
(6)
|
(2)
|
(2)
|
12
|
11
|
6
|
9
|
(18)
|
(15)
|
(13)
|
(12)
|
(6)
|
(11)
|
(14)
|
(19)
|
(33)
|
(39)
|
(30)
|
(33)
|
(33)
|
(37)
|
(36)
|
(12)
|
(24)
|
(7)
|
(28)
|
(38)
|
(68)
|
(104)
|
(92)
|
(81)
|
(15)
|
(10)
|
19
|
(54)
|
(78)
|
(96)
|
(162)
|
(105)
|
(112)
|
(96)
|
(93)
|
(127)
|
(199)
|
(256)
|
(257)
|
(236)
|
(185)
|
(191)
|
(208)
|
(226)
|
(184)
|
(170)
|
(218)
|
(181)
|
(178)
|
(91)
|
41
|
84
|
25
|
(9)
|
(109)
|
(98)
|
(30)
|
(61)
|
(18)
|
9
|
137
|
212
|
270
|
416
|
240
|
206
|
174
|
(24)
|
|
| Net Income (Common) |
282
N/A
|
289
+3%
|
304
+5%
|
322
+6%
|
318
-1%
|
326
+2%
|
322
-1%
|
277
-14%
|
211
-24%
|
181
-14%
|
154
-15%
|
146
-5%
|
161
+11%
|
165
+2%
|
168
+2%
|
165
-2%
|
213
+29%
|
287
+35%
|
252
-12%
|
(58)
N/A
|
(286)
-390%
|
(393)
-37%
|
(381)
+3%
|
(40)
+90%
|
122
N/A
|
139
+14%
|
138
-1%
|
139
+0%
|
194
+40%
|
196
+1%
|
207
+6%
|
222
+8%
|
238
+7%
|
243
+2%
|
261
+7%
|
300
+15%
|
311
+4%
|
328
+6%
|
363
+10%
|
397
+9%
|
406
+2%
|
427
+5%
|
468
+9%
|
505
+8%
|
570
+13%
|
596
+5%
|
535
-10%
|
415
-22%
|
418
+1%
|
440
+5%
|
485
+10%
|
593
+22%
|
563
-5%
|
632
+12%
|
689
+9%
|
667
-3%
|
620
-7%
|
569
-8%
|
594
+4%
|
490
-17%
|
342
-30%
|
347
+2%
|
369
+6%
|
387
+5%
|
498
+29%
|
434
-13%
|
439
+1%
|
480
+9%
|
608
+27%
|
630
+4%
|
560
-11%
|
627
+12%
|
592
-6%
|
659
+11%
|
613
-7%
|
517
-16%
|
361
-30%
|
382
+6%
|
417
+9%
|
314
-25%
|
967
+208%
|
952
-2%
|
910
-4%
|
761
-16%
|
722
-5%
|
691
-4%
|
659
-5%
|
693
+5%
|
|
| EPS (Diluted) |
0.27
N/A
|
0.28
+4%
|
0.29
+4%
|
0.31
+7%
|
0.31
N/A
|
0.31
N/A
|
0.31
N/A
|
0.27
-13%
|
0.2
-26%
|
0.18
-10%
|
0.15
-17%
|
0.14
-7%
|
0.15
+7%
|
0.15
N/A
|
0.16
+7%
|
0.16
N/A
|
0.2
+25%
|
0.28
+40%
|
0.24
-14%
|
-0.06
N/A
|
-0.27
-350%
|
-0.38
-41%
|
-0.36
+5%
|
-0.03
+92%
|
0.12
N/A
|
0.14
+17%
|
0.13
-7%
|
0.13
N/A
|
0.19
+46%
|
0.19
N/A
|
0.2
+5%
|
0.21
+5%
|
0.23
+10%
|
0.22
-4%
|
0.24
+9%
|
0.27
+13%
|
0.28
+4%
|
0.28
N/A
|
0.3
+7%
|
0.32
+7%
|
0.33
+3%
|
0.35
+6%
|
0.38
+9%
|
0.41
+8%
|
0.46
+12%
|
0.48
+4%
|
0.43
-10%
|
0.33
-23%
|
0.34
+3%
|
0.36
+6%
|
0.4
+11%
|
0.53
+33%
|
0.46
-13%
|
0.53
+15%
|
0.58
+9%
|
0.54
-7%
|
0.5
-7%
|
0.46
-8%
|
0.48
+4%
|
0.4
-17%
|
0.28
-30%
|
0.29
+4%
|
0.3
+3%
|
0.31
+3%
|
0.41
+32%
|
0.35
-15%
|
0.36
+3%
|
0.4
+11%
|
0.5
+25%
|
0.52
+4%
|
0.46
-12%
|
0.51
+11%
|
0.48
-6%
|
0.47
-2%
|
0.44
-6%
|
0.39
-11%
|
0.26
-33%
|
0.28
+8%
|
0.3
+7%
|
0.23
-23%
|
0.7
+204%
|
0.69
-1%
|
0.65
-6%
|
0.55
-15%
|
0.52
-5%
|
0.5
-4%
|
0.5
N/A
|
0.51
+2%
|
|