Yutong Heavy Industries Co Ltd
SSE:600817
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Yutong Heavy Industries Co Ltd
SSE:600817
|
CN |
Income Statement
Earnings Waterfall
Yutong Heavy Industries Co Ltd
Income Statement
Yutong Heavy Industries Co Ltd
| 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 |
10
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
98
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
6
|
3
|
4
|
4
|
2
|
2
|
1
|
2
|
1
|
2
|
4
|
3
|
4
|
4
|
0
|
0
|
|
| Revenue |
3 633
N/A
|
4 066
+12%
|
4 746
+17%
|
4 915
+4%
|
5 104
+4%
|
5 282
+3%
|
5 536
+5%
|
5 564
+1%
|
6 043
+9%
|
6 093
+1%
|
5 693
-7%
|
5 686
0%
|
5 119
-10%
|
3 769
-26%
|
2 423
-36%
|
1 323
-45%
|
26
-98%
|
18
-30%
|
16
-15%
|
15
-2%
|
15
-4%
|
16
+10%
|
16
-1%
|
18
+9%
|
18
+1%
|
17
-5%
|
19
+10%
|
17
-10%
|
17
+1%
|
17
+2%
|
17
-1%
|
18
+6%
|
42
+132%
|
48
+14%
|
59
+24%
|
65
+11%
|
52
-21%
|
48
-7%
|
41
-15%
|
36
-12%
|
31
-14%
|
27
-14%
|
26
-4%
|
22
-14%
|
12
-46%
|
12
-4%
|
5
-57%
|
3
-45%
|
5
+100%
|
4
-19%
|
5
+14%
|
6
+22%
|
11
+82%
|
17
+50%
|
22
+32%
|
22
N/A
|
50
+127%
|
44
-11%
|
48
+8%
|
65
+36%
|
3 208
+4 820%
|
3 762
+17%
|
3 772
+0%
|
3 780
+0%
|
3 484
-8%
|
4 331
+24%
|
5 284
+22%
|
6 199
+17%
|
3 757
-39%
|
3 630
-3%
|
3 525
-3%
|
3 373
-4%
|
3 585
+6%
|
3 473
-3%
|
3 343
-4%
|
3 201
-4%
|
2 907
-9%
|
2 981
+3%
|
3 023
+1%
|
3 399
+12%
|
3 799
+12%
|
3 804
+0%
|
3 977
+5%
|
3 684
-7%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 452)
|
(3 861)
|
(4 524)
|
(4 678)
|
(4 852)
|
(5 026)
|
(5 245)
|
(5 271)
|
(5 732)
|
(5 775)
|
(5 395)
|
(5 393)
|
(4 861)
|
(3 581)
|
(2 320)
|
(1 273)
|
(24)
|
(14)
|
5
|
5
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(15)
|
0
|
0
|
(6)
|
(27)
|
(28)
|
(28)
|
(28)
|
(15)
|
(16)
|
(17)
|
(18)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(5)
|
(10)
|
(14)
|
(14)
|
(32)
|
(29)
|
(32)
|
(46)
|
(2 150)
|
(2 558)
|
(2 568)
|
(2 574)
|
(2 449)
|
(3 077)
|
(3 771)
|
(4 450)
|
(2 692)
|
(2 624)
|
(2 554)
|
(2 460)
|
(2 529)
|
(2 512)
|
(2 445)
|
(2 344)
|
(2 115)
|
(2 175)
|
(2 199)
|
(2 603)
|
(3 002)
|
(3 064)
|
(3 244)
|
(2 898)
|
|
| Gross Profit |
181
N/A
|
204
+13%
|
221
+8%
|
237
+7%
|
252
+6%
|
256
+2%
|
291
+14%
|
293
+1%
|
311
+6%
|
319
+3%
|
298
-6%
|
293
-2%
|
258
-12%
|
188
-27%
|
104
-45%
|
50
-52%
|
2
-96%
|
4
+90%
|
20
+410%
|
21
+0%
|
3
-85%
|
5
+74%
|
5
-13%
|
6
+28%
|
7
+13%
|
7
-4%
|
8
+22%
|
6
-25%
|
6
-5%
|
6
+13%
|
7
+3%
|
8
+17%
|
27
+249%
|
0
N/A
|
0
N/A
|
33
N/A
|
25
-26%
|
5
-81%
|
13
+181%
|
8
-37%
|
17
+99%
|
11
-32%
|
9
-23%
|
4
-57%
|
7
+100%
|
6
-16%
|
1
-90%
|
(1)
N/A
|
4
N/A
|
3
-17%
|
4
+28%
|
5
+41%
|
6
+23%
|
7
+8%
|
8
+16%
|
8
N/A
|
18
+119%
|
16
-11%
|
17
+6%
|
20
+19%
|
1 058
+5 299%
|
1 204
+14%
|
1 204
+0%
|
1 206
+0%
|
1 035
-14%
|
1 253
+21%
|
1 513
+21%
|
1 750
+16%
|
1 065
-39%
|
1 007
-5%
|
971
-4%
|
913
-6%
|
1 057
+16%
|
961
-9%
|
898
-7%
|
857
-5%
|
792
-8%
|
806
+2%
|
824
+2%
|
796
-4%
|
796
+0%
|
740
-7%
|
733
-1%
|
786
+7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(105)
|
(120)
|
(120)
|
(121)
|
(136)
|
(98)
|
(108)
|
(106)
|
(122)
|
(121)
|
(121)
|
(186)
|
(422)
|
(538)
|
(638)
|
(759)
|
(2 617)
|
(2 471)
|
(2 341)
|
(2 131)
|
(19)
|
(18)
|
(1)
|
32
|
(13)
|
(15)
|
(34)
|
(71)
|
(18)
|
(18)
|
(17)
|
(13)
|
(13)
|
(28)
|
(28)
|
(21)
|
(19)
|
(15)
|
(14)
|
(13)
|
(37)
|
(46)
|
(46)
|
(47)
|
(40)
|
(39)
|
(40)
|
(39)
|
(21)
|
(21)
|
(18)
|
(16)
|
(7)
|
(7)
|
(6)
|
(7)
|
(10)
|
(9)
|
(9)
|
(10)
|
(675)
|
(731)
|
(738)
|
(741)
|
(672)
|
(772)
|
(863)
|
(995)
|
(643)
|
(621)
|
(665)
|
(651)
|
(640)
|
(603)
|
(558)
|
(565)
|
(588)
|
(605)
|
(623)
|
(549)
|
(553)
|
(463)
|
(511)
|
(580)
|
|
| Selling, General & Administrative |
(98)
|
(120)
|
(120)
|
(121)
|
(117)
|
(97)
|
(93)
|
(85)
|
(98)
|
(102)
|
(93)
|
(81)
|
(28)
|
(16)
|
(14)
|
(10)
|
(19)
|
(16)
|
(13)
|
(12)
|
(19)
|
(19)
|
(17)
|
(21)
|
(18)
|
(18)
|
(20)
|
(13)
|
(14)
|
(13)
|
(11)
|
(12)
|
(13)
|
(16)
|
(18)
|
(20)
|
(19)
|
(13)
|
(12)
|
(11)
|
(37)
|
(12)
|
(12)
|
(13)
|
(40)
|
(10)
|
(8)
|
(7)
|
(21)
|
(5)
|
(5)
|
(4)
|
(7)
|
(7)
|
(6)
|
(7)
|
(10)
|
(9)
|
(9)
|
(9)
|
(553)
|
(586)
|
(591)
|
(592)
|
(516)
|
(603)
|
(721)
|
(853)
|
(594)
|
(599)
|
(584)
|
(552)
|
(558)
|
(481)
|
(464)
|
(455)
|
(512)
|
(515)
|
(523)
|
(466)
|
(446)
|
(405)
|
(439)
|
(497)
|
|
| 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)
|
(1)
|
(186)
|
(233)
|
(233)
|
(234)
|
(186)
|
(227)
|
(263)
|
(315)
|
(172)
|
(179)
|
(192)
|
(183)
|
(158)
|
(154)
|
(139)
|
(136)
|
(143)
|
(138)
|
(132)
|
(125)
|
(126)
|
(135)
|
(143)
|
(145)
|
|
| 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
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(7)
|
0
|
(0)
|
(0)
|
(18)
|
(0)
|
(16)
|
(21)
|
(24)
|
(19)
|
(27)
|
(105)
|
(394)
|
(523)
|
(624)
|
(750)
|
(2 598)
|
(2 455)
|
(2 327)
|
(2 118)
|
1
|
1
|
15
|
53
|
5
|
3
|
(14)
|
(57)
|
(4)
|
(6)
|
(5)
|
(1)
|
(0)
|
(12)
|
(10)
|
(1)
|
0
|
(3)
|
(2)
|
(2)
|
0
|
(34)
|
(34)
|
(34)
|
(0)
|
(29)
|
(32)
|
(32)
|
0
|
(16)
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
84
|
88
|
85
|
85
|
48
|
57
|
121
|
172
|
140
|
158
|
111
|
83
|
92
|
31
|
45
|
25
|
83
|
49
|
31
|
41
|
34
|
78
|
71
|
63
|
|
| Operating Income |
77
N/A
|
85
+11%
|
102
+20%
|
116
+14%
|
117
+1%
|
158
+36%
|
183
+16%
|
187
+2%
|
189
+1%
|
198
+5%
|
178
-10%
|
108
-39%
|
(164)
N/A
|
(350)
-114%
|
(534)
-53%
|
(709)
-33%
|
(2 615)
-269%
|
(2 467)
+6%
|
(2 320)
+6%
|
(2 110)
+9%
|
(15)
+99%
|
(13)
+16%
|
3
N/A
|
38
+1 012%
|
(6)
N/A
|
(9)
-36%
|
(26)
-195%
|
(64)
-151%
|
(12)
+81%
|
(12)
+2%
|
(10)
+14%
|
(5)
+48%
|
13
N/A
|
20
+49%
|
31
+54%
|
39
+27%
|
6
-85%
|
5
-13%
|
(1)
N/A
|
(5)
-355%
|
(20)
-308%
|
(34)
-69%
|
(37)
-7%
|
(43)
-17%
|
(33)
+25%
|
(33)
-2%
|
(39)
-19%
|
(40)
-1%
|
(17)
+56%
|
(18)
-1%
|
(14)
+18%
|
(11)
+23%
|
(0)
+98%
|
0
N/A
|
2
+350%
|
1
-67%
|
7
+1 083%
|
7
-4%
|
8
+12%
|
10
+25%
|
383
+3 933%
|
473
+23%
|
466
-1%
|
465
0%
|
363
-22%
|
481
+32%
|
650
+35%
|
754
+16%
|
421
-44%
|
386
-8%
|
306
-21%
|
261
-15%
|
417
+60%
|
358
-14%
|
339
-5%
|
292
-14%
|
204
-30%
|
201
-1%
|
201
+0%
|
246
+22%
|
243
-1%
|
278
+14%
|
223
-20%
|
206
-8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(6)
|
(16)
|
(20)
|
(34)
|
(26)
|
(53)
|
(60)
|
(62)
|
(60)
|
(80)
|
(76)
|
(56)
|
(128)
|
(138)
|
(115)
|
(114)
|
(41)
|
20
|
4
|
5
|
1
|
0
|
(2)
|
(5)
|
49
|
50
|
50
|
54
|
(3)
|
(3)
|
(2)
|
(2)
|
1 115
|
1 111
|
1 105
|
1 098
|
2
|
2
|
6
|
10
|
3
|
8
|
11
|
14
|
7
|
7
|
11
|
14
|
14
|
14
|
10
|
7
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
7
|
8
|
7
|
17
|
27
|
38
|
56
|
52
|
58
|
60
|
57
|
58
|
62
|
60
|
61
|
49
|
46
|
37
|
34
|
33
|
31
|
124
|
159
|
|
| 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
|
(8)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
6
|
6
|
6
|
4
|
1
|
1
|
1
|
1
|
12
|
1
|
1
|
1
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
0
|
3
|
6
|
(0)
|
0
|
(8)
|
(11)
|
(2)
|
(1)
|
2
|
2
|
(3)
|
0
|
(0)
|
0
|
(225)
|
(233)
|
(237)
|
(232)
|
(378)
|
(402)
|
(413)
|
(290)
|
109
|
141
|
153
|
20
|
22
|
28
|
32
|
37
|
647
|
649
|
647
|
647
|
8
|
6
|
8
|
8
|
1
|
0
|
0
|
0
|
1
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
9
|
0
|
0
|
1
|
13
|
14
|
15
|
17
|
11
|
10
|
11
|
15
|
13
|
12
|
14
|
9
|
2
|
1
|
(1)
|
1
|
11
|
13
|
13
|
12
|
|
| Pre-Tax Income |
70
N/A
|
68
-3%
|
85
+25%
|
88
+3%
|
91
+4%
|
106
+16%
|
115
+9%
|
114
-1%
|
127
+11%
|
116
-8%
|
105
-10%
|
54
-48%
|
(294)
N/A
|
(489)
-66%
|
(649)
-33%
|
(823)
-27%
|
(2 885)
-251%
|
(2 680)
+7%
|
(2 553)
+5%
|
(2 338)
+8%
|
(383)
+84%
|
(415)
-8%
|
(412)
+1%
|
(258)
+37%
|
152
N/A
|
182
+20%
|
177
-2%
|
10
-94%
|
7
-29%
|
14
+85%
|
20
+49%
|
30
+47%
|
1 776
+5 819%
|
1 780
+0%
|
1 782
+0%
|
1 783
+0%
|
16
-99%
|
13
-18%
|
13
-5%
|
13
+6%
|
(24)
N/A
|
(26)
-7%
|
(26)
+2%
|
(29)
-12%
|
(25)
+13%
|
(24)
+5%
|
(26)
-9%
|
(23)
+9%
|
(1)
+94%
|
(1)
+29%
|
(2)
-70%
|
(1)
+41%
|
1
N/A
|
2
+50%
|
3
+80%
|
2
-44%
|
8
+427%
|
7
-6%
|
8
+11%
|
10
+22%
|
384
+3 739%
|
478
+25%
|
474
-1%
|
473
0%
|
395
-17%
|
523
+33%
|
705
+35%
|
829
+18%
|
486
-41%
|
456
-6%
|
377
-17%
|
336
-11%
|
494
+47%
|
438
-11%
|
419
-4%
|
366
-13%
|
256
-30%
|
249
-3%
|
239
-4%
|
281
+18%
|
299
+6%
|
322
+8%
|
360
+12%
|
378
+5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(10)
|
(9)
|
(12)
|
(15)
|
(15)
|
(20)
|
(23)
|
(23)
|
(27)
|
(25)
|
(18)
|
12
|
(20)
|
(16)
|
(14)
|
(42)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(6)
|
(7)
|
(7)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
0
|
0
|
0
|
(2)
|
(0)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(49)
|
(61)
|
(61)
|
(61)
|
(52)
|
(68)
|
(93)
|
(111)
|
(49)
|
(41)
|
(23)
|
(10)
|
(76)
|
(74)
|
(71)
|
(64)
|
(30)
|
(24)
|
(32)
|
(54)
|
(45)
|
(54)
|
(80)
|
(72)
|
|
| Income from Continuing Operations |
60
|
59
|
73
|
73
|
76
|
86
|
92
|
91
|
100
|
92
|
86
|
66
|
(315)
|
(504)
|
(663)
|
(865)
|
(2 885)
|
(2 681)
|
(2 552)
|
(2 337)
|
(383)
|
(414)
|
(413)
|
(259)
|
151
|
181
|
177
|
10
|
7
|
14
|
21
|
30
|
1 771
|
1 773
|
1 776
|
1 776
|
11
|
9
|
8
|
9
|
(27)
|
(29)
|
(28)
|
(30)
|
(27)
|
(26)
|
(29)
|
(26)
|
(4)
|
(3)
|
(4)
|
(4)
|
(0)
|
0
|
1
|
0
|
6
|
6
|
7
|
8
|
335
|
418
|
413
|
412
|
343
|
455
|
612
|
718
|
437
|
415
|
355
|
326
|
418
|
364
|
348
|
302
|
226
|
225
|
207
|
228
|
255
|
268
|
280
|
306
|
|
| Income to Minority Interest |
(21)
|
(16)
|
(23)
|
(28)
|
(27)
|
(36)
|
(42)
|
(40)
|
(41)
|
(39)
|
(26)
|
(15)
|
105
|
182
|
233
|
295
|
72
|
(7)
|
(53)
|
(126)
|
103
|
18
|
11
|
(0)
|
(72)
|
(93)
|
(87)
|
(72)
|
0
|
0
|
0
|
0
|
(8)
|
(10)
|
(12)
|
(12)
|
(8)
|
(7)
|
(7)
|
(7)
|
11
|
12
|
11
|
13
|
13
|
13
|
15
|
13
|
7
|
7
|
6
|
7
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(26)
|
(36)
|
(36)
|
(36)
|
(49)
|
(68)
|
(83)
|
(84)
|
(44)
|
(31)
|
(27)
|
(31)
|
(32)
|
(34)
|
(33)
|
(28)
|
(8)
|
(4)
|
(2)
|
(4)
|
(28)
|
(22)
|
(18)
|
(22)
|
|
| Net Income (Common) |
39
N/A
|
43
+9%
|
50
+18%
|
46
-9%
|
49
+8%
|
50
+2%
|
50
-1%
|
51
+2%
|
59
+15%
|
52
-11%
|
60
+14%
|
52
-13%
|
(210)
N/A
|
(322)
-54%
|
(430)
-33%
|
(570)
-33%
|
(2 814)
-393%
|
(2 687)
+4%
|
(2 605)
+3%
|
(2 463)
+5%
|
(280)
+89%
|
(396)
-41%
|
(401)
-1%
|
(259)
+35%
|
79
N/A
|
88
+11%
|
89
+1%
|
(62)
N/A
|
7
N/A
|
14
+89%
|
21
+47%
|
30
+46%
|
1 762
+5 754%
|
1 763
+0%
|
1 764
+0%
|
1 764
+0%
|
3
-100%
|
2
-32%
|
2
N/A
|
2
+35%
|
(16)
N/A
|
(17)
-4%
|
(17)
+3%
|
(18)
-8%
|
(13)
+25%
|
(13)
+4%
|
(14)
-9%
|
(13)
+6%
|
3
N/A
|
4
+6%
|
3
-29%
|
3
+20%
|
(2)
N/A
|
(1)
+7%
|
(0)
+86%
|
(1)
-500%
|
5
N/A
|
5
-8%
|
5
+7%
|
6
+18%
|
310
+5 236%
|
382
+23%
|
378
-1%
|
376
0%
|
294
-22%
|
387
+32%
|
529
+37%
|
634
+20%
|
393
-38%
|
384
-2%
|
328
-15%
|
294
-10%
|
386
+31%
|
330
-14%
|
315
-4%
|
274
-13%
|
218
-20%
|
221
+1%
|
205
-7%
|
224
+9%
|
227
+1%
|
247
+9%
|
263
+6%
|
284
+8%
|
|
| EPS (Diluted) |
0.3
N/A
|
0.34
+13%
|
0.4
+18%
|
0.36
-10%
|
0.38
+6%
|
0.4
+5%
|
0.39
-3%
|
0.4
+3%
|
0.46
+15%
|
0.4
-13%
|
0.46
+15%
|
0.4
-13%
|
-1.63
N/A
|
-2.5
-53%
|
-3.33
-33%
|
-4.42
-33%
|
-21.86
-395%
|
-20.87
+5%
|
-20.23
+3%
|
-19.13
+5%
|
-2.17
+89%
|
-3.07
-41%
|
-3.08
0%
|
-2.02
+34%
|
0.61
N/A
|
0.68
+11%
|
0.69
+1%
|
-0.48
N/A
|
0.06
N/A
|
0.11
+83%
|
0.17
+55%
|
0.19
+12%
|
10.95
+5 663%
|
10.96
+0%
|
10.96
N/A
|
10.97
+0%
|
0.02
-100%
|
0.01
-50%
|
0.01
N/A
|
0.01
N/A
|
-0.1
N/A
|
-0.1
N/A
|
-0.1
N/A
|
-0.11
-10%
|
-0.08
+27%
|
-0.09
-12%
|
-0.09
N/A
|
-0.08
+11%
|
0.02
N/A
|
0.03
+50%
|
0.02
-33%
|
0.02
N/A
|
-0.01
N/A
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.63
+1 475%
|
0.77
+22%
|
2.34
+204%
|
2.33
0%
|
0.56
-76%
|
0.74
+32%
|
1
+35%
|
1.21
+21%
|
0.75
-38%
|
0.73
-3%
|
0.65
-11%
|
0.56
-14%
|
0.73
+30%
|
0.62
-15%
|
0.58
-6%
|
0.5
-14%
|
0.4
-20%
|
0.4
N/A
|
0.37
-8%
|
0.44
+19%
|
0.43
-2%
|
0.47
+9%
|
0.48
+2%
|
0.54
+13%
|
|