AVIC Industry Finance Holdings Co Ltd
SSE:600705
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
AVIC Industry Finance Holdings Co Ltd
SSE:600705
|
CN |
|
Dong-Ah Geological Engineering Co Ltd
KRX:028100
|
KR |
|
King's Flair International (Holdings) Ltd
HKEX:6822
|
HK |
|
MS Industrie AG
XETRA:MSAG
|
DE |
|
Vigil Neuroscience Inc
NASDAQ:VIGL
|
US |
|
Graphic Packaging Holding Co
NYSE:GPK
|
US |
|
Vanda Pharmaceuticals Inc
NASDAQ:VNDA
|
US |
|
Solomon Systech (International) Ltd
HKEX:2878
|
HK |
|
Genius Electronic Optical Co Ltd
TWSE:3406
|
TW |
|
Tway Holdings Inc
KRX:004870
|
KR |
|
Q
|
QuantaSing Group Ltd
NASDAQ:QSG
|
CN |
|
Astronics Corp
NASDAQ:ATRO
|
US |
|
Nihon Parkerizing Co Ltd
TSE:4095
|
JP |
|
A
|
Avantel Ltd
BSE:532406
|
IN |
|
Gold Peak Technology Group Ltd
HKEX:40
|
HK |
|
Sembcorp Marine Ltd
SGX:S51
|
SG |
|
Precipio Inc
NASDAQ:PRPO
|
US |
|
Iervolino & Lady Bacardi Entertainment SpA
MIL:IE
|
IT |
|
T
|
TransGlobe Energy Corp
LSE:TGL
|
CA |
|
North Electro-Optic Co Ltd
SSE:600184
|
CN |
|
N
|
Nurminen Logistics Oyj
OMXH:NLG1V
|
FI |
|
Zheneng Jinjiang Environment Holding Co Ltd
SGX:BWM
|
CN |
|
ASA International Group PLC
LSE:ASAI
|
NL |
|
K
|
Kayne Anderson BDC Inc
NYSE:KBDC
|
US |
Income Statement
Earnings Waterfall
AVIC Industry Finance Holdings Co Ltd
Income Statement
AVIC Industry Finance Holdings 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
92
|
0
|
0
|
0
|
81
|
0
|
0
|
0
|
116
|
0
|
0
|
0
|
106
|
0
|
0
|
0
|
164
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
66
|
0
|
0
|
0
|
117
|
0
|
0
|
0
|
163
|
0
|
0
|
0
|
239
|
0
|
0
|
0
|
276
|
0
|
0
|
0
|
256
|
0
|
0
|
0
|
333
|
0
|
0
|
0
|
856
|
53
|
167
|
220
|
1 416
|
0
|
0
|
0
|
1 565
|
0
|
0
|
0
|
1 574
|
0
|
0
|
0
|
1 300
|
0
|
0
|
0
|
1 577
|
0
|
0
|
0
|
|
| Revenue |
2 555
N/A
|
2 532
-1%
|
2 540
+0%
|
2 511
-1%
|
2 122
-15%
|
1 771
-17%
|
1 408
-21%
|
1 037
-26%
|
881
-15%
|
789
-10%
|
698
-12%
|
606
-13%
|
153
-75%
|
448
+193%
|
325
-27%
|
230
-29%
|
120
-48%
|
29
-76%
|
(36)
N/A
|
(70)
-94%
|
0
N/A
|
(27)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
12
N/A
|
1 331
+11 276%
|
2 428
+82%
|
3 470
+43%
|
4 368
+26%
|
4 258
-3%
|
4 226
-1%
|
4 505
+7%
|
4 777
+6%
|
4 789
+0%
|
5 229
+9%
|
5 340
+2%
|
5 671
+6%
|
6 006
+6%
|
6 149
+2%
|
6 725
+9%
|
7 060
+5%
|
7 913
+12%
|
8 446
+7%
|
8 681
+3%
|
8 832
+2%
|
8 555
-3%
|
8 530
0%
|
8 748
+3%
|
8 965
+2%
|
9 504
+6%
|
10 062
+6%
|
10 951
+9%
|
11 858
+8%
|
12 688
+7%
|
13 413
+6%
|
13 867
+3%
|
14 694
+6%
|
15 787
+7%
|
16 495
+4%
|
18 032
+9%
|
18 225
+1%
|
18 137
0%
|
18 493
+2%
|
18 341
-1%
|
18 528
+1%
|
19 070
+3%
|
18 993
0%
|
19 084
+0%
|
18 768
-2%
|
18 205
-3%
|
18 317
+1%
|
18 155
-1%
|
17 924
-1%
|
17 960
+0%
|
17 735
-1%
|
16 939
-4%
|
16 749
-1%
|
16 369
-2%
|
15 844
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 269)
|
(2 242)
|
(2 212)
|
(2 183)
|
(1 930)
|
(1 636)
|
(1 364)
|
(1 035)
|
(794)
|
(716)
|
(619)
|
(531)
|
(146)
|
(395)
|
(285)
|
(204)
|
(104)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(485)
|
(740)
|
(1 039)
|
(1 320)
|
(1 226)
|
(1 292)
|
(1 382)
|
(1 518)
|
(1 540)
|
(1 689)
|
(1 694)
|
(1 771)
|
(1 973)
|
(2 057)
|
(2 164)
|
(2 391)
|
(2 511)
|
(2 717)
|
(2 815)
|
(2 999)
|
(3 051)
|
(2 994)
|
(2 930)
|
(3 054)
|
(3 153)
|
(3 396)
|
(3 718)
|
(4 161)
|
(4 760)
|
(5 303)
|
(5 881)
|
(6 516)
|
(7 142)
|
(7 500)
|
(7 821)
|
(8 199)
|
(8 175)
|
(8 255)
|
(7 228)
|
(7 170)
|
(7 273)
|
(7 222)
|
(9 045)
|
(9 398)
|
(10 055)
|
(10 452)
|
(10 041)
|
(10 519)
|
(10 782)
|
(11 017)
|
(10 072)
|
(10 284)
|
(9 998)
|
(10 132)
|
|
| Gross Profit |
286
N/A
|
290
+1%
|
328
+13%
|
327
0%
|
191
-42%
|
136
-29%
|
44
-68%
|
3
-94%
|
87
+3 246%
|
73
-16%
|
80
+9%
|
75
-6%
|
8
-89%
|
53
+561%
|
40
-24%
|
26
-35%
|
16
-39%
|
13
-19%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5
N/A
|
846
+15 860%
|
1 688
+100%
|
2 431
+44%
|
3 048
+25%
|
3 032
-1%
|
2 934
-3%
|
3 124
+6%
|
3 259
+4%
|
3 249
0%
|
3 540
+9%
|
3 646
+3%
|
3 900
+7%
|
4 034
+3%
|
4 092
+1%
|
4 561
+11%
|
4 669
+2%
|
5 401
+16%
|
5 730
+6%
|
5 865
+2%
|
5 834
-1%
|
5 504
-6%
|
5 536
+1%
|
5 818
+5%
|
5 910
+2%
|
6 352
+7%
|
6 666
+5%
|
7 232
+8%
|
7 697
+6%
|
7 929
+3%
|
8 110
+2%
|
7 986
-2%
|
8 178
+2%
|
8 645
+6%
|
8 995
+4%
|
10 211
+14%
|
10 027
-2%
|
9 962
-1%
|
10 239
+3%
|
11 113
+9%
|
11 358
+2%
|
11 798
+4%
|
11 771
0%
|
10 039
-15%
|
9 371
-7%
|
8 150
-13%
|
7 865
-4%
|
8 113
+3%
|
7 404
-9%
|
7 178
-3%
|
6 718
-6%
|
6 867
+2%
|
6 466
-6%
|
6 371
-1%
|
5 712
-10%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(225)
|
(227)
|
(245)
|
(251)
|
(289)
|
(238)
|
(243)
|
(235)
|
(271)
|
(277)
|
(372)
|
(366)
|
(1 103)
|
(1 289)
|
(1 150)
|
(1 127)
|
(556)
|
(514)
|
(446)
|
(409)
|
(1)
|
27
|
(0)
|
2
|
(7)
|
(4)
|
(3)
|
(4)
|
(4)
|
(11)
|
(382)
|
(699)
|
(975)
|
(1 184)
|
(1 139)
|
(1 092)
|
(1 296)
|
(1 389)
|
(1 300)
|
(1 305)
|
(1 405)
|
(1 484)
|
(1 645)
|
(1 733)
|
(1 987)
|
(2 030)
|
(2 023)
|
(2 237)
|
(1 898)
|
(2 076)
|
(2 158)
|
(2 105)
|
(2 302)
|
(2 404)
|
(2 662)
|
(2 892)
|
(3 090)
|
(3 250)
|
(3 486)
|
(3 574)
|
(3 275)
|
(3 838)
|
(4 017)
|
(4 201)
|
(4 979)
|
(4 970)
|
(4 780)
|
(5 471)
|
(5 651)
|
(5 626)
|
(5 895)
|
(5 334)
|
(4 427)
|
(4 142)
|
(3 483)
|
(3 234)
|
(4 488)
|
(4 333)
|
(4 667)
|
(4 827)
|
(4 499)
|
(4 102)
|
(4 019)
|
(3 581)
|
|
| Selling, General & Administrative |
(221)
|
(224)
|
(242)
|
(248)
|
(286)
|
(238)
|
(243)
|
(235)
|
(269)
|
(276)
|
(244)
|
(238)
|
(79)
|
(1 162)
|
(1 142)
|
(1 119)
|
(50)
|
(17)
|
1
|
9
|
(1)
|
5
|
(0)
|
2
|
(7)
|
(4)
|
(3)
|
(4)
|
(4)
|
(11)
|
(323)
|
(612)
|
(811)
|
(1 043)
|
(1 000)
|
(942)
|
(1 259)
|
(1 110)
|
(1 049)
|
(1 061)
|
(1 319)
|
(1 258)
|
(1 343)
|
(1 401)
|
(1 778)
|
(1 478)
|
(1 558)
|
(1 711)
|
(1 702)
|
(1 925)
|
(1 958)
|
(1 984)
|
(1 863)
|
(2 046)
|
(2 207)
|
(2 369)
|
(2 596)
|
(2 646)
|
(2 842)
|
(2 844)
|
(2 850)
|
(2 970)
|
(3 474)
|
(3 829)
|
(4 155)
|
(5 299)
|
(5 274)
|
(6 000)
|
(4 978)
|
(5 969)
|
(5 967)
|
(5 492)
|
(4 327)
|
(4 334)
|
(3 682)
|
(3 454)
|
(4 324)
|
(4 417)
|
(4 781)
|
(4 849)
|
(4 521)
|
(4 205)
|
(4 203)
|
(3 757)
|
|
| 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
|
(6)
|
0
|
(9)
|
(10)
|
(8)
|
(11)
|
0
|
(9)
|
(13)
|
(16)
|
(18)
|
(19)
|
(80)
|
(79)
|
(78)
|
(78)
|
(55)
|
(52)
|
(68)
|
(74)
|
(54)
|
(55)
|
(50)
|
(48)
|
|
| 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
|
(32)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(191)
|
0
|
0
|
0
|
(329)
|
0
|
0
|
0
|
(518)
|
0
|
0
|
0
|
(729)
|
0
|
0
|
0
|
(759)
|
0
|
0
|
0
|
(926)
|
0
|
0
|
0
|
(1 083)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(144)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
1
|
0
|
(2)
|
0
|
(128)
|
(128)
|
(1 024)
|
(127)
|
(8)
|
(8)
|
(506)
|
(498)
|
(447)
|
(418)
|
0
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(59)
|
(87)
|
(132)
|
(142)
|
(139)
|
(150)
|
(1)
|
(279)
|
(251)
|
(243)
|
(18)
|
(225)
|
(301)
|
(332)
|
(19)
|
(552)
|
(466)
|
(526)
|
133
|
(152)
|
(200)
|
(121)
|
78
|
(358)
|
(455)
|
(524)
|
235
|
(604)
|
(644)
|
(731)
|
340
|
(869)
|
(535)
|
(362)
|
110
|
339
|
494
|
538
|
423
|
359
|
90
|
177
|
69
|
271
|
277
|
298
|
(40)
|
136
|
182
|
96
|
220
|
159
|
234
|
224
|
|
| Operating Income |
61
N/A
|
63
+3%
|
83
+32%
|
76
-8%
|
(97)
N/A
|
(102)
-5%
|
(198)
-94%
|
(232)
-17%
|
(184)
+21%
|
(204)
-11%
|
(292)
-44%
|
(291)
+1%
|
(1 095)
-277%
|
(1 236)
-13%
|
(1 110)
+10%
|
(1 101)
+1%
|
(540)
+51%
|
(501)
+7%
|
(482)
+4%
|
(479)
+1%
|
(1)
+100%
|
0
N/A
|
(0)
N/A
|
2
N/A
|
(7)
N/A
|
(4)
+39%
|
(3)
+23%
|
(4)
-12%
|
(4)
-8%
|
(5)
-33%
|
464
N/A
|
989
+113%
|
1 456
+47%
|
1 864
+28%
|
1 893
+2%
|
1 842
-3%
|
1 828
-1%
|
1 870
+2%
|
1 949
+4%
|
2 235
+15%
|
2 241
+0%
|
2 416
+8%
|
2 389
-1%
|
2 359
-1%
|
2 573
+9%
|
2 639
+3%
|
3 378
+28%
|
3 493
+3%
|
3 967
+14%
|
3 757
-5%
|
3 346
-11%
|
3 431
+3%
|
3 516
+2%
|
3 507
0%
|
3 690
+5%
|
3 774
+2%
|
4 142
+10%
|
4 447
+7%
|
4 443
0%
|
4 535
+2%
|
4 711
+4%
|
4 340
-8%
|
4 628
+7%
|
4 794
+4%
|
5 232
+9%
|
5 056
-3%
|
5 182
+2%
|
4 768
-8%
|
5 462
+15%
|
5 732
+5%
|
5 903
+3%
|
6 437
+9%
|
5 612
-13%
|
5 229
-7%
|
4 667
-11%
|
4 630
-1%
|
3 625
-22%
|
3 071
-15%
|
2 511
-18%
|
1 891
-25%
|
2 367
+25%
|
2 364
0%
|
2 353
0%
|
2 131
-9%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(78)
|
(83)
|
(91)
|
(91)
|
(181)
|
(187)
|
(188)
|
(184)
|
(108)
|
(114)
|
(116)
|
(123)
|
(89)
|
(141)
|
(198)
|
(175)
|
(112)
|
29
|
115
|
116
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
6
|
77
|
37
|
163
|
179
|
223
|
323
|
274
|
292
|
302
|
283
|
207
|
172
|
910
|
989
|
1 132
|
1 231
|
970
|
829
|
656
|
820
|
340
|
357
|
313
|
369
|
443
|
541
|
463
|
550
|
596
|
531
|
360
|
905
|
996
|
1 203
|
856
|
1 078
|
1 041
|
1 943
|
1 222
|
907
|
1 034
|
639
|
1 609
|
1 407
|
2 380
|
1 511
|
(4)
|
636
|
(4)
|
(352)
|
(175)
|
(867)
|
(1 030)
|
(143)
|
|
| 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
|
(41)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(92)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(22)
|
0
|
(9)
|
(9)
|
54
|
101
|
167
|
230
|
249
|
207
|
140
|
114
|
252
|
216
|
317
|
348
|
134
|
177
|
146
|
83
|
195
|
12
|
(50)
|
(55)
|
(22)
|
27
|
27
|
29
|
(110)
|
(15)
|
(23)
|
(74)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
(6)
|
0
|
(13)
|
(13)
|
(11)
|
(14)
|
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
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
95
|
76
|
57
|
57
|
5
|
4
|
1
|
(1)
|
(21)
|
(22)
|
(21)
|
(25)
|
(55)
|
(92)
|
(103)
|
(103)
|
972
|
975
|
990
|
990
|
1
|
0
|
0
|
0
|
7
|
7
|
7
|
7
|
1 335
|
1 339
|
1 349
|
1 352
|
20
|
27
|
17
|
25
|
27
|
72
|
72
|
65
|
49
|
61
|
57
|
53
|
57
|
58
|
61
|
52
|
60
|
86
|
87
|
130
|
156
|
75
|
80
|
45
|
1
|
2
|
9
|
8
|
12
|
55
|
48
|
78
|
71
|
26
|
30
|
1
|
13
|
45
|
37
|
75
|
75
|
45
|
68
|
41
|
112
|
109
|
91
|
106
|
83
|
81
|
72
|
53
|
|
| Pre-Tax Income |
78
N/A
|
56
-28%
|
48
-14%
|
42
-14%
|
(273)
N/A
|
(285)
-4%
|
(386)
-35%
|
(417)
-8%
|
(314)
+25%
|
(339)
-8%
|
(429)
-27%
|
(438)
-2%
|
(1 239)
-183%
|
(1 468)
-18%
|
(1 411)
+4%
|
(1 380)
+2%
|
305
N/A
|
503
+65%
|
622
+24%
|
627
+1%
|
0
N/A
|
5
N/A
|
(0)
N/A
|
2
N/A
|
0
N/A
|
3
N/A
|
4
+37%
|
3
-11%
|
1 330
+40 203%
|
1 339
+1%
|
1 890
+41%
|
2 378
+26%
|
1 642
-31%
|
2 071
+26%
|
2 133
+3%
|
2 189
+3%
|
2 130
-3%
|
2 234
+5%
|
2 323
+4%
|
2 583
+11%
|
2 470
-4%
|
2 649
+7%
|
3 356
+27%
|
3 401
+1%
|
3 689
+8%
|
3 927
+6%
|
4 403
+12%
|
4 374
-1%
|
4 663
+7%
|
4 651
0%
|
3 763
-19%
|
3 903
+4%
|
3 962
+2%
|
3 951
0%
|
4 205
+6%
|
4 351
+3%
|
4 661
+7%
|
5 099
+9%
|
5 215
+2%
|
5 305
+2%
|
5 332
+1%
|
5 507
+3%
|
5 812
+6%
|
6 190
+6%
|
6 411
+4%
|
6 377
-1%
|
6 571
+3%
|
7 059
+7%
|
6 829
-3%
|
6 860
+0%
|
7 120
+4%
|
7 234
+2%
|
7 490
+4%
|
6 694
-11%
|
7 065
+6%
|
6 127
-13%
|
3 711
-39%
|
3 845
+4%
|
2 627
-32%
|
1 673
-36%
|
2 165
+29%
|
1 563
-28%
|
1 371
-12%
|
1 968
+44%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(14)
|
(6)
|
(5)
|
(6)
|
(10)
|
(12)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(4)
|
0
|
(3)
|
(2)
|
(2)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(452)
|
(453)
|
(571)
|
(699)
|
(387)
|
(507)
|
(512)
|
(513)
|
(508)
|
(516)
|
(563)
|
(629)
|
(600)
|
(639)
|
(805)
|
(827)
|
(905)
|
(979)
|
(1 079)
|
(1 064)
|
(1 127)
|
(1 102)
|
(900)
|
(965)
|
(975)
|
(990)
|
(1 071)
|
(1 050)
|
(1 163)
|
(1 254)
|
(1 292)
|
(1 413)
|
(1 393)
|
(1 458)
|
(1 518)
|
(1 668)
|
(1 687)
|
(1 675)
|
(1 772)
|
(1 806)
|
(1 560)
|
(1 581)
|
(1 625)
|
(1 575)
|
(1 373)
|
(1 371)
|
(1 218)
|
(1 048)
|
(795)
|
(765)
|
(622)
|
(415)
|
(681)
|
(549)
|
(497)
|
(574)
|
|
| Income from Continuing Operations |
64
|
50
|
43
|
36
|
(283)
|
(297)
|
(391)
|
(423)
|
(319)
|
(344)
|
(434)
|
(442)
|
(1 239)
|
(1 471)
|
(1 414)
|
(1 382)
|
305
|
502
|
622
|
627
|
0
|
5
|
(0)
|
2
|
0
|
3
|
4
|
3
|
878
|
886
|
1 319
|
1 678
|
1 255
|
1 564
|
1 621
|
1 676
|
1 622
|
1 718
|
1 760
|
1 955
|
1 870
|
2 010
|
2 551
|
2 574
|
2 784
|
2 949
|
3 324
|
3 310
|
3 537
|
3 549
|
2 862
|
2 939
|
2 988
|
2 961
|
3 134
|
3 301
|
3 497
|
3 845
|
3 924
|
3 892
|
3 939
|
4 049
|
4 294
|
4 522
|
4 724
|
4 702
|
4 799
|
5 253
|
5 270
|
5 280
|
5 495
|
5 659
|
6 117
|
5 323
|
5 847
|
5 079
|
2 917
|
3 079
|
2 005
|
1 258
|
1 484
|
1 013
|
874
|
1 393
|
|
| Income to Minority Interest |
(7)
|
(7)
|
(6)
|
(4)
|
3
|
5
|
11
|
13
|
11
|
30
|
52
|
53
|
5
|
4
|
(17)
|
(21)
|
4
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(226)
|
(488)
|
(617)
|
(808)
|
(851)
|
(810)
|
(892)
|
(938)
|
(954)
|
(1 064)
|
(1 029)
|
(1 050)
|
(1 001)
|
(940)
|
(973)
|
(995)
|
(1 191)
|
(1 172)
|
(1 224)
|
(1 115)
|
(863)
|
(764)
|
(664)
|
(654)
|
(663)
|
(685)
|
(714)
|
(800)
|
(842)
|
(870)
|
(773)
|
(890)
|
(1 230)
|
(1 454)
|
(1 660)
|
(1 655)
|
(1 699)
|
(1 636)
|
(1 995)
|
(2 110)
|
(2 095)
|
(2 095)
|
(1 646)
|
(1 505)
|
(1 680)
|
(1 681)
|
(1 236)
|
(1 243)
|
(928)
|
(759)
|
(1 194)
|
(1 243)
|
(1 073)
|
(1 195)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
57
N/A
|
43
-24%
|
37
-14%
|
32
-15%
|
(259)
N/A
|
(292)
-13%
|
(380)
-30%
|
(410)
-8%
|
(282)
+31%
|
(288)
-2%
|
(357)
-24%
|
(364)
-2%
|
(1 234)
-239%
|
(1 386)
-12%
|
(1 350)
+3%
|
(1 322)
+2%
|
308
N/A
|
500
+62%
|
613
+23%
|
619
+1%
|
0
N/A
|
5
N/A
|
(0)
N/A
|
2
N/A
|
0
N/A
|
3
N/A
|
4
+37%
|
3
-11%
|
878
+26 506%
|
886
+1%
|
1 094
+23%
|
1 190
+9%
|
638
-46%
|
757
+19%
|
770
+2%
|
865
+12%
|
730
-16%
|
780
+7%
|
806
+3%
|
891
+11%
|
841
-6%
|
960
+14%
|
1 550
+61%
|
1 634
+5%
|
1 810
+11%
|
1 953
+8%
|
2 133
+9%
|
2 138
+0%
|
2 312
+8%
|
2 434
+5%
|
1 999
-18%
|
2 174
+9%
|
2 324
+7%
|
2 307
-1%
|
2 471
+7%
|
2 616
+6%
|
2 784
+6%
|
3 044
+9%
|
3 082
+1%
|
3 022
-2%
|
3 166
+5%
|
3 159
0%
|
3 064
-3%
|
3 068
+0%
|
3 064
0%
|
3 047
-1%
|
3 100
+2%
|
3 617
+17%
|
3 255
-10%
|
3 200
-2%
|
3 418
+7%
|
3 503
+2%
|
4 454
+27%
|
3 752
-16%
|
4 102
+9%
|
3 406
-17%
|
1 674
-51%
|
1 830
+9%
|
1 100
-40%
|
526
-52%
|
290
-45%
|
(231)
N/A
|
(219)
+5%
|
183
N/A
|
|
| EPS (Diluted) |
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.07
N/A
|
-0.08
-14%
|
-0.1
-25%
|
-0.11
-10%
|
-0.07
+36%
|
-0.07
N/A
|
-0.09
-29%
|
-0.09
N/A
|
-0.31
-244%
|
-0.36
-16%
|
-0.35
+3%
|
-0.34
+3%
|
0.08
N/A
|
0.13
+63%
|
0.16
+23%
|
0.56
+250%
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.8
+7 900%
|
0.81
+1%
|
0.37
-54%
|
1.08
+192%
|
0.44
-59%
|
0.12
-73%
|
0.12
N/A
|
0.28
+133%
|
0.13
-54%
|
0.12
-8%
|
0.13
+8%
|
0.29
+123%
|
0.14
-52%
|
0.15
+7%
|
0.2
+33%
|
0.21
+5%
|
0.24
+14%
|
0.26
+8%
|
0.29
+12%
|
0.29
N/A
|
0.31
+7%
|
0.27
-13%
|
0.23
-15%
|
0.24
+4%
|
0.26
+8%
|
0.25
-4%
|
0.27
+8%
|
0.29
+7%
|
0.31
+7%
|
0.34
+10%
|
0.35
+3%
|
0.34
-3%
|
0.35
+3%
|
0.36
+3%
|
0.35
-3%
|
0.38
+9%
|
0.34
-11%
|
0.33
-3%
|
0.36
+9%
|
0.41
+14%
|
0.37
-10%
|
0.36
-3%
|
0.39
+8%
|
0.4
+3%
|
0.51
+27%
|
0.43
-16%
|
0.47
+9%
|
0.4
-15%
|
0.19
-53%
|
0.21
+11%
|
0.12
-43%
|
0.06
-50%
|
0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
0.02
N/A
|
|