China International Marine Containers Group Co Ltd
SZSE:000039
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
China International Marine Containers Group Co Ltd
SZSE:000039
|
CN |
|
K
|
KGHM Polska Miedz SA
OTC:KGHPF
|
PL |
|
Ajmera Realty & Infra India Ltd
NSE:AJMERA
|
IN |
|
R
|
Rallybio Corp
NASDAQ:RLYB
|
US |
|
Las Vegas Sands Corp
NYSE:LVS
|
US |
|
Pharma Foods International Co Ltd
TSE:2929
|
JP |
|
S
|
Shanghai Wanye Enterprises Co Ltd
SSE:600641
|
CN |
|
Netscientific PLC
LSE:NSCI
|
UK |
|
A
|
Anxin Trust Co Ltd
SSE:600816
|
CN |
|
G
|
Gujarat Lease Financing Ltd
NSE:GLFL
|
IN |
Income Statement
Earnings Waterfall
China International Marine Containers Group Co Ltd
Income Statement
China International Marine Containers Group 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
62
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
126
|
0
|
0
|
0
|
109
|
0
|
0
|
0
|
377
|
0
|
0
|
0
|
612
|
0
|
0
|
0
|
180
|
0
|
0
|
0
|
460
|
0
|
0
|
0
|
663
|
0
|
0
|
0
|
746
|
0
|
0
|
0
|
538
|
0
|
0
|
0
|
754
|
0
|
0
|
0
|
498
|
0
|
0
|
0
|
902
|
0
|
0
|
358
|
1 149
|
0
|
0
|
616
|
1 928
|
1 509
|
2 169
|
2 259
|
1 635
|
1 873
|
1 652
|
1 285
|
1 592
|
1 490
|
1 416
|
1 378
|
1 369
|
1 290
|
1 215
|
1 249
|
1 335
|
1 501
|
1 670
|
1 815
|
1 950
|
2 019
|
2 101
|
2 124
|
2 050
|
1 924
|
0
|
0
|
1 510
|
|
| Revenue |
13 800
N/A
|
14 931
+8%
|
18 568
+24%
|
22 333
+20%
|
26 568
+19%
|
30 747
+16%
|
33 599
+9%
|
33 769
+1%
|
30 959
-8%
|
28 427
-8%
|
27 861
-2%
|
31 179
+12%
|
33 574
+8%
|
38 156
+14%
|
41 934
+10%
|
44 291
+6%
|
48 761
+10%
|
50 545
+4%
|
55 544
+10%
|
55 183
-1%
|
47 327
-14%
|
39 599
-16%
|
26 600
-33%
|
18 093
-32%
|
20 476
+13%
|
23 991
+17%
|
32 270
+35%
|
44 766
+39%
|
51 768
+16%
|
61 050
+18%
|
67 008
+10%
|
64 585
-4%
|
64 125
-1%
|
59 419
-7%
|
55 011
-7%
|
53 832
-2%
|
54 334
+1%
|
53 779
-1%
|
55 555
+3%
|
54 822
-1%
|
57 874
+6%
|
58 191
+1%
|
61 335
+5%
|
66 262
+8%
|
70 071
+6%
|
72 539
+4%
|
70 663
-3%
|
65 766
-7%
|
58 686
-11%
|
54 518
-7%
|
49 591
-9%
|
48 397
-2%
|
51 112
+6%
|
55 375
+8%
|
60 956
+10%
|
70 092
+15%
|
76 300
+9%
|
80 878
+6%
|
86 474
+7%
|
89 244
+3%
|
93 498
+5%
|
93 344
0%
|
92 655
-1%
|
88 252
-5%
|
85 815
-3%
|
82 568
-4%
|
82 530
0%
|
87 747
+6%
|
94 159
+7%
|
107 171
+14%
|
127 911
+19%
|
148 809
+16%
|
163 696
+10%
|
170 391
+4%
|
162 638
-5%
|
154 587
-5%
|
141 537
-8%
|
132 628
-6%
|
129 984
-2%
|
127 528
-2%
|
127 810
+0%
|
133 603
+5%
|
146 351
+10%
|
161 656
+10%
|
177 664
+10%
|
181 247
+2%
|
174 639
-4%
|
165 754
-5%
|
156 611
-6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(11 916)
|
(12 902)
|
(15 727)
|
(18 736)
|
(22 056)
|
(25 207)
|
(27 514)
|
(27 849)
|
(25 899)
|
(24 191)
|
(24 179)
|
(26 792)
|
(28 848)
|
(32 852)
|
(36 516)
|
(39 631)
|
(43 859)
|
(45 658)
|
(50 177)
|
(49 474)
|
(41 902)
|
(34 737)
|
(22 950)
|
(15 332)
|
(17 453)
|
(20 908)
|
(27 600)
|
(37 560)
|
(43 675)
|
(50 394)
|
(54 982)
|
(53 328)
|
(52 569)
|
(49 333)
|
(46 172)
|
(44 711)
|
(44 746)
|
(44 622)
|
(46 239)
|
(46 081)
|
(48 529)
|
(49 087)
|
(51 479)
|
(55 871)
|
(58 908)
|
(61 261)
|
(59 802)
|
(55 116)
|
(48 320)
|
(44 417)
|
(40 137)
|
(39 126)
|
(41 660)
|
(45 655)
|
(50 122)
|
(57 719)
|
(62 542)
|
(67 547)
|
(73 135)
|
(75 726)
|
(81 046)
|
(80 414)
|
(80 036)
|
(76 925)
|
(73 580)
|
(71 651)
|
(71 493)
|
(75 786)
|
(81 299)
|
(91 606)
|
(108 024)
|
(123 310)
|
(135 132)
|
(140 634)
|
(134 964)
|
(130 133)
|
(119 991)
|
(113 311)
|
(111 557)
|
(110 352)
|
(110 453)
|
(116 885)
|
(129 090)
|
(142 382)
|
(155 687)
|
(158 624)
|
(151 928)
|
(145 149)
|
(137 420)
|
|
| Gross Profit |
1 884
N/A
|
2 031
+8%
|
2 843
+40%
|
3 599
+27%
|
4 511
+25%
|
5 542
+23%
|
6 086
+10%
|
5 920
-3%
|
5 060
-15%
|
4 235
-16%
|
3 680
-13%
|
4 386
+19%
|
4 726
+8%
|
5 301
+12%
|
5 416
+2%
|
4 658
-14%
|
4 902
+5%
|
4 887
0%
|
5 367
+10%
|
5 709
+6%
|
5 426
-5%
|
4 862
-10%
|
3 650
-25%
|
2 762
-24%
|
3 022
+9%
|
3 085
+2%
|
4 672
+51%
|
7 207
+54%
|
8 094
+12%
|
10 656
+32%
|
12 026
+13%
|
11 257
-6%
|
11 556
+3%
|
10 087
-13%
|
8 839
-12%
|
9 121
+3%
|
9 588
+5%
|
9 156
-5%
|
9 316
+2%
|
8 741
-6%
|
9 345
+7%
|
9 104
-3%
|
9 856
+8%
|
10 391
+5%
|
11 163
+7%
|
11 277
+1%
|
10 860
-4%
|
10 649
-2%
|
10 366
-3%
|
10 101
-3%
|
9 454
-6%
|
9 270
-2%
|
9 452
+2%
|
9 719
+3%
|
10 833
+11%
|
12 373
+14%
|
13 758
+11%
|
13 330
-3%
|
13 338
+0%
|
13 516
+1%
|
12 452
-8%
|
12 928
+4%
|
12 617
-2%
|
11 326
-10%
|
12 236
+8%
|
10 917
-11%
|
11 036
+1%
|
11 960
+8%
|
12 860
+8%
|
15 565
+21%
|
19 889
+28%
|
25 501
+28%
|
28 564
+12%
|
29 757
+4%
|
27 674
-7%
|
24 454
-12%
|
21 546
-12%
|
19 317
-10%
|
18 427
-5%
|
17 175
-7%
|
17 356
+1%
|
16 718
-4%
|
17 261
+3%
|
19 274
+12%
|
21 977
+14%
|
22 624
+3%
|
22 711
+0%
|
20 605
-9%
|
19 191
-7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(892)
|
(955)
|
(1 040)
|
(1 115)
|
(1 455)
|
(1 626)
|
(1 848)
|
(1 888)
|
(1 904)
|
(1 638)
|
(1 626)
|
(2 024)
|
(2 124)
|
(2 348)
|
(2 688)
|
(2 592)
|
(2 766)
|
(2 791)
|
(2 915)
|
(3 034)
|
(2 767)
|
(3 410)
|
(3 320)
|
(3 167)
|
(2 723)
|
(2 825)
|
(3 287)
|
(3 930)
|
(4 037)
|
(5 285)
|
(5 398)
|
(5 474)
|
(5 765)
|
(5 829)
|
(5 780)
|
(5 984)
|
(5 922)
|
(6 124)
|
(6 199)
|
(5 913)
|
(6 173)
|
(6 144)
|
(6 533)
|
(7 263)
|
(7 329)
|
(7 610)
|
(7 721)
|
(7 341)
|
(7 088)
|
(7 008)
|
(7 940)
|
(8 019)
|
(6 918)
|
(8 566)
|
(7 938)
|
(8 423)
|
(8 517)
|
(8 594)
|
(8 585)
|
(9 109)
|
(8 429)
|
(10 414)
|
(9 795)
|
(9 029)
|
(9 206)
|
(13 751)
|
(13 840)
|
(13 873)
|
(8 831)
|
(8 999)
|
(10 246)
|
(10 656)
|
(11 596)
|
(15 572)
|
(15 871)
|
(16 477)
|
(12 355)
|
(12 175)
|
(11 783)
|
(11 500)
|
(12 132)
|
(11 828)
|
(12 056)
|
(12 275)
|
(12 994)
|
(12 931)
|
(13 000)
|
(13 156)
|
(12 809)
|
|
| Selling, General & Administrative |
(982)
|
(1 077)
|
(1 188)
|
(1 293)
|
(1 664)
|
(1 859)
|
(2 093)
|
(2 141)
|
(2 105)
|
(2 025)
|
(1 936)
|
(2 279)
|
(2 104)
|
(2 331)
|
(2 648)
|
(2 555)
|
(2 751)
|
(2 721)
|
(2 872)
|
(3 004)
|
(2 741)
|
(2 734)
|
(2 442)
|
(2 259)
|
(2 704)
|
(2 794)
|
(3 070)
|
(3 719)
|
(3 985)
|
(4 647)
|
(5 078)
|
(5 152)
|
(5 635)
|
(5 489)
|
(5 471)
|
(5 532)
|
(5 106)
|
(5 510)
|
(5 603)
|
(5 470)
|
(5 267)
|
(6 004)
|
(6 425)
|
(7 125)
|
(6 316)
|
(7 269)
|
(7 304)
|
(6 870)
|
(6 011)
|
(6 514)
|
(6 254)
|
(6 288)
|
(5 791)
|
(6 496)
|
(6 913)
|
(7 373)
|
(7 650)
|
(7 961)
|
(7 921)
|
(8 407)
|
(7 146)
|
(7 179)
|
(6 871)
|
(5 966)
|
(8 024)
|
(7 998)
|
(7 934)
|
(7 999)
|
(7 219)
|
(7 377)
|
(8 221)
|
(8 525)
|
(9 336)
|
(9 565)
|
(9 847)
|
(10 289)
|
(9 804)
|
(9 716)
|
(9 295)
|
(9 109)
|
(9 454)
|
(9 504)
|
(9 715)
|
(9 786)
|
(9 990)
|
(10 360)
|
(10 403)
|
(10 542)
|
(9 778)
|
|
| 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
|
(358)
|
0
|
0
|
0
|
(502)
|
0
|
0
|
0
|
(592)
|
0
|
0
|
0
|
(542)
|
0
|
0
|
0
|
(519)
|
0
|
(288)
|
(451)
|
(652)
|
0
|
(490)
|
(570)
|
(960)
|
(1 198)
|
(1 204)
|
(1 323)
|
(1 319)
|
(1 474)
|
(1 489)
|
(1 552)
|
(1 483)
|
(1 760)
|
(1 955)
|
(2 028)
|
(2 107)
|
(2 332)
|
(2 361)
|
(2 532)
|
(2 317)
|
(2 534)
|
(2 539)
|
(2 431)
|
(2 344)
|
(2 374)
|
(2 435)
|
(2 571)
|
(2 629)
|
(2 717)
|
(2 767)
|
(2 796)
|
(2 201)
|
|
| 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
|
(383)
|
0
|
0
|
0
|
(326)
|
0
|
0
|
0
|
(361)
|
0
|
0
|
0
|
(425)
|
0
|
0
|
0
|
(481)
|
0
|
0
|
0
|
(548)
|
0
|
0
|
0
|
(574)
|
0
|
0
|
0
|
(599)
|
0
|
0
|
0
|
(659)
|
0
|
0
|
0
|
(664)
|
0
|
0
|
0
|
(676)
|
0
|
0
|
0
|
(761)
|
0
|
0
|
0
|
(800)
|
0
|
0
|
0
|
(1 338)
|
|
| Other Operating Expenses |
90
|
122
|
148
|
176
|
211
|
231
|
246
|
254
|
202
|
389
|
310
|
255
|
(20)
|
(16)
|
(39)
|
(36)
|
(16)
|
(70)
|
(42)
|
(29)
|
(26)
|
(676)
|
(879)
|
(909)
|
(19)
|
(31)
|
(218)
|
(212)
|
(53)
|
(639)
|
(319)
|
(322)
|
(130)
|
(341)
|
(311)
|
(454)
|
(74)
|
(616)
|
(598)
|
(444)
|
(77)
|
(140)
|
(107)
|
(137)
|
(60)
|
(340)
|
(417)
|
(470)
|
(111)
|
(494)
|
(1 686)
|
(1 729)
|
(126)
|
(2 070)
|
(737)
|
(599)
|
333
|
(633)
|
(174)
|
(132)
|
251
|
(2 039)
|
(1 722)
|
(1 741)
|
736
|
(4 281)
|
(4 418)
|
(4 323)
|
530
|
138
|
(71)
|
(104)
|
512
|
(3 675)
|
(3 663)
|
(3 655)
|
443
|
75
|
51
|
40
|
427
|
50
|
94
|
82
|
426
|
146
|
171
|
182
|
509
|
|
| Operating Income |
992
N/A
|
1 075
+8%
|
1 803
+68%
|
2 484
+38%
|
3 057
+23%
|
3 915
+28%
|
4 237
+8%
|
4 032
-5%
|
3 156
-22%
|
2 598
-18%
|
2 055
-21%
|
2 362
+15%
|
2 602
+10%
|
2 955
+14%
|
2 729
-8%
|
2 067
-24%
|
2 135
+3%
|
2 094
-2%
|
2 451
+17%
|
2 674
+9%
|
2 658
-1%
|
1 450
-45%
|
328
-77%
|
(407)
N/A
|
299
N/A
|
259
-13%
|
1 384
+434%
|
3 277
+137%
|
4 056
+24%
|
5 372
+32%
|
6 629
+23%
|
5 783
-13%
|
5 791
+0%
|
4 257
-26%
|
3 058
-28%
|
3 135
+3%
|
3 666
+17%
|
3 031
-17%
|
3 116
+3%
|
2 828
-9%
|
3 173
+12%
|
2 961
-7%
|
3 324
+12%
|
3 129
-6%
|
3 834
+23%
|
3 667
-4%
|
3 138
-14%
|
3 307
+5%
|
3 278
-1%
|
3 093
-6%
|
1 515
-51%
|
1 252
-17%
|
2 534
+102%
|
1 153
-54%
|
2 896
+151%
|
3 950
+36%
|
5 241
+33%
|
4 738
-10%
|
4 754
+0%
|
4 409
-7%
|
4 022
-9%
|
2 515
-37%
|
2 823
+12%
|
2 297
-19%
|
3 030
+32%
|
(2 835)
N/A
|
(2 804)
+1%
|
(1 912)
+32%
|
4 029
N/A
|
6 566
+63%
|
9 641
+47%
|
14 844
+54%
|
16 968
+14%
|
14 185
-16%
|
11 803
-17%
|
7 978
-32%
|
9 191
+15%
|
7 142
-22%
|
6 644
-7%
|
5 675
-15%
|
5 225
-8%
|
4 890
-6%
|
5 204
+6%
|
6 999
+34%
|
8 983
+28%
|
9 693
+8%
|
9 712
+0%
|
7 449
-23%
|
6 382
-14%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(40)
|
(18)
|
(10)
|
(5)
|
(23)
|
(82)
|
(163)
|
(210)
|
(95)
|
(26)
|
102
|
155
|
346
|
270
|
444
|
718
|
1 385
|
1 195
|
757
|
571
|
(189)
|
399
|
1 390
|
1 341
|
1 417
|
901
|
(81)
|
(227)
|
(343)
|
(612)
|
(590)
|
(676)
|
(646)
|
(627)
|
(614)
|
(563)
|
(490)
|
(598)
|
(799)
|
(618)
|
336
|
(59)
|
185
|
490
|
(244)
|
382
|
931
|
286
|
218
|
(162)
|
(821)
|
(583)
|
(106)
|
(77)
|
(253)
|
(615)
|
(1 144)
|
(818)
|
(429)
|
(421)
|
(1 457)
|
(1 359)
|
(1 915)
|
(1 922)
|
(1 302)
|
(1 626)
|
(1 325)
|
(810)
|
(896)
|
3 748
|
3 972
|
3 711
|
(197)
|
(309)
|
(666)
|
(1 074)
|
(1 341)
|
(1 797)
|
(2 206)
|
(2 666)
|
(2 398)
|
(2 509)
|
(1 917)
|
(2 607)
|
(2 402)
|
(2 438)
|
(2 578)
|
(1 402)
|
(3 427)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
221
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(702)
|
0
|
0
|
0
|
(396)
|
0
|
0
|
0
|
(275)
|
0
|
0
|
0
|
(410)
|
0
|
0
|
0
|
(482)
|
0
|
0
|
0
|
(138)
|
0
|
0
|
0
|
(292)
|
0
|
0
|
0
|
(456)
|
0
|
0
|
0
|
(1 363)
|
266
|
279
|
219
|
46
|
37
|
40
|
1 475
|
3 960
|
5 221
|
5 259
|
3 877
|
4 045
|
9 042
|
9 038
|
9 045
|
4 099
|
61
|
127
|
133
|
(3 497)
|
6
|
(101)
|
(114)
|
(367)
|
248
|
259
|
262
|
(40)
|
33
|
14
|
116
|
(117)
|
111
|
120
|
27
|
(186)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
(2)
|
0
|
1
|
(23)
|
(24)
|
0
|
(21)
|
(33)
|
10
|
0
|
(12)
|
(18)
|
(16)
|
(19)
|
(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
|
|
| Total Other Income |
(72)
|
(75)
|
(218)
|
(222)
|
(238)
|
(231)
|
(99)
|
(94)
|
0
|
41
|
203
|
10
|
18
|
23
|
(137)
|
62
|
45
|
49
|
53
|
52
|
179
|
171
|
179
|
197
|
149
|
235
|
304
|
299
|
257
|
208
|
136
|
202
|
288
|
225
|
254
|
269
|
176
|
262
|
258
|
197
|
215
|
188
|
162
|
218
|
306
|
297
|
310
|
279
|
280
|
321
|
386
|
400
|
637
|
593
|
522
|
499
|
267
|
337
|
297
|
354
|
158
|
226
|
326
|
411
|
(159)
|
(233)
|
(294)
|
(446)
|
58
|
(166)
|
(232)
|
(270)
|
21
|
(181)
|
(102)
|
(661)
|
(545)
|
(575)
|
(605)
|
(8)
|
48
|
87
|
96
|
56
|
131
|
(31)
|
(77)
|
(61)
|
47
|
|
| Pre-Tax Income |
880
N/A
|
982
+12%
|
1 575
+60%
|
2 257
+43%
|
2 797
+24%
|
3 600
+29%
|
3 974
+10%
|
3 727
-6%
|
3 061
-18%
|
2 613
-15%
|
2 360
-10%
|
2 527
+7%
|
3 187
+26%
|
3 248
+2%
|
3 036
-7%
|
2 846
-6%
|
3 500
+23%
|
3 338
-5%
|
3 261
-2%
|
3 298
+1%
|
1 927
-42%
|
2 020
+5%
|
1 898
-6%
|
1 131
-40%
|
1 465
+30%
|
1 395
-5%
|
1 606
+15%
|
3 348
+108%
|
3 675
+10%
|
4 967
+35%
|
6 174
+24%
|
5 309
-14%
|
5 023
-5%
|
3 855
-23%
|
2 698
-30%
|
2 842
+5%
|
2 907
+2%
|
2 695
-7%
|
2 575
-4%
|
2 409
-6%
|
3 563
+48%
|
3 065
-14%
|
3 671
+20%
|
3 815
+4%
|
3 570
-6%
|
4 357
+22%
|
4 379
+1%
|
3 860
-12%
|
3 302
-14%
|
3 235
-2%
|
1 059
-67%
|
1 043
-2%
|
1 702
+63%
|
1 935
+14%
|
3 444
+78%
|
4 053
+18%
|
4 409
+9%
|
4 294
-3%
|
4 662
+9%
|
5 817
+25%
|
6 684
+15%
|
6 603
-1%
|
6 494
-2%
|
4 665
-28%
|
5 614
+20%
|
4 348
-23%
|
4 615
+6%
|
5 875
+27%
|
7 290
+24%
|
10 209
+40%
|
13 508
+32%
|
18 419
+36%
|
13 295
-28%
|
13 701
+3%
|
10 934
-20%
|
6 128
-44%
|
6 938
+13%
|
5 019
-28%
|
4 092
-18%
|
3 264
-20%
|
2 834
-13%
|
2 500
-12%
|
3 398
+36%
|
4 564
+34%
|
6 595
+45%
|
7 335
+11%
|
7 177
-2%
|
6 013
-16%
|
2 816
-53%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(109)
|
(129)
|
(204)
|
(269)
|
(302)
|
(378)
|
(363)
|
(283)
|
(243)
|
(197)
|
(145)
|
(212)
|
(203)
|
(205)
|
(196)
|
(183)
|
(175)
|
(168)
|
(194)
|
(153)
|
(242)
|
(337)
|
(406)
|
(396)
|
(385)
|
(337)
|
(348)
|
(557)
|
(824)
|
(1 236)
|
(1 614)
|
(1 650)
|
(1 364)
|
(1 085)
|
(826)
|
(906)
|
(977)
|
(919)
|
(937)
|
(883)
|
(928)
|
(481)
|
(465)
|
(416)
|
(536)
|
(994)
|
(979)
|
(922)
|
(952)
|
(935)
|
(901)
|
(907)
|
(967)
|
(1 065)
|
(1 102)
|
(1 263)
|
(1 251)
|
(1 171)
|
(1 255)
|
(1 568)
|
(2 615)
|
(2 606)
|
(2 639)
|
(2 227)
|
(3 104)
|
(3 035)
|
(2 965)
|
(3 127)
|
(1 279)
|
(1 761)
|
(2 692)
|
(3 922)
|
(4 934)
|
(5 072)
|
(4 385)
|
(3 517)
|
(2 337)
|
(1 960)
|
(1 734)
|
(1 405)
|
(971)
|
(896)
|
(1 130)
|
(1 426)
|
(2 400)
|
(2 638)
|
(2 613)
|
(2 149)
|
(1 479)
|
|
| Income from Continuing Operations |
771
|
854
|
1 372
|
1 989
|
2 495
|
3 222
|
3 611
|
3 444
|
2 818
|
2 415
|
2 215
|
2 315
|
2 984
|
3 043
|
2 839
|
2 663
|
3 326
|
3 172
|
3 069
|
3 146
|
1 685
|
1 683
|
1 491
|
734
|
1 081
|
1 058
|
1 259
|
2 792
|
2 851
|
3 731
|
4 559
|
3 659
|
3 659
|
2 770
|
1 873
|
1 936
|
1 930
|
1 776
|
1 638
|
1 526
|
2 634
|
2 584
|
3 206
|
3 399
|
3 034
|
3 363
|
3 401
|
2 939
|
2 351
|
2 300
|
157
|
135
|
735
|
870
|
2 342
|
2 790
|
3 158
|
3 124
|
3 408
|
4 250
|
4 068
|
3 996
|
3 855
|
2 437
|
2 510
|
1 313
|
1 649
|
2 748
|
6 012
|
8 446
|
10 814
|
14 494
|
8 361
|
8 629
|
6 549
|
2 611
|
4 601
|
3 059
|
2 357
|
1 859
|
1 863
|
1 604
|
2 268
|
3 138
|
4 195
|
4 697
|
4 564
|
3 864
|
1 337
|
|
| Income to Minority Interest |
(89)
|
(91)
|
(91)
|
(96)
|
(106)
|
(104)
|
(105)
|
(188)
|
(149)
|
(150)
|
(212)
|
(107)
|
(164)
|
(154)
|
(81)
|
(104)
|
(160)
|
(179)
|
(200)
|
(206)
|
(278)
|
(264)
|
(285)
|
(253)
|
(122)
|
(163)
|
(212)
|
(283)
|
151
|
275
|
337
|
339
|
32
|
(62)
|
(56)
|
18
|
9
|
7
|
(80)
|
(194)
|
(454)
|
(494)
|
(542)
|
(573)
|
(556)
|
(515)
|
(439)
|
(358)
|
(324)
|
(360)
|
(27)
|
(23)
|
(195)
|
(233)
|
(629)
|
(752)
|
(649)
|
(678)
|
(730)
|
(733)
|
(688)
|
(656)
|
(759)
|
(737)
|
(968)
|
(819)
|
(971)
|
(1 146)
|
(662)
|
(948)
|
(985)
|
(1 044)
|
(1 695)
|
(1 765)
|
(1 643)
|
(1 627)
|
(1 382)
|
(1 386)
|
(1 278)
|
(1 261)
|
(1 442)
|
(1 259)
|
(1 379)
|
(1 384)
|
(1 223)
|
(1 264)
|
(1 179)
|
(1 154)
|
(1 117)
|
|
| Equity Earnings Affiliates |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
683
N/A
|
764
+12%
|
1 282
+68%
|
1 894
+48%
|
2 389
+26%
|
3 118
+31%
|
3 506
+12%
|
3 257
-7%
|
2 669
-18%
|
2 267
-15%
|
2 005
-12%
|
2 209
+10%
|
2 821
+28%
|
2 889
+2%
|
2 758
-5%
|
2 559
-7%
|
3 165
+24%
|
2 992
-5%
|
2 868
-4%
|
2 940
+3%
|
1 407
-52%
|
1 420
+1%
|
1 207
-15%
|
481
-60%
|
959
+99%
|
894
-7%
|
1 045
+17%
|
2 507
+140%
|
3 002
+20%
|
4 005
+33%
|
4 896
+22%
|
3 998
-18%
|
3 691
-8%
|
2 708
-27%
|
1 817
-33%
|
1 954
+8%
|
1 939
-1%
|
1 783
-8%
|
1 558
-13%
|
1 332
-15%
|
2 180
+64%
|
2 089
-4%
|
2 663
+27%
|
2 825
+6%
|
2 478
-12%
|
2 847
+15%
|
2 961
+4%
|
2 580
-13%
|
1 975
-23%
|
1 836
-7%
|
27
-99%
|
(17)
N/A
|
452
N/A
|
603
+33%
|
1 641
+172%
|
1 991
+21%
|
2 421
+22%
|
2 357
-3%
|
2 570
+9%
|
3 410
+33%
|
3 303
-3%
|
3 213
-3%
|
2 974
-7%
|
1 528
-49%
|
1 342
-12%
|
294
-78%
|
459
+56%
|
1 358
+196%
|
5 076
+274%
|
7 223
+42%
|
9 574
+33%
|
13 221
+38%
|
6 490
-51%
|
6 733
+4%
|
4 809
-29%
|
920
-81%
|
3 164
+244%
|
1 609
-49%
|
1 015
-37%
|
533
-47%
|
357
-33%
|
279
-22%
|
809
+190%
|
1 660
+105%
|
2 865
+73%
|
3 320
+16%
|
3 287
-1%
|
2 619
-20%
|
136
-95%
|
|
| EPS (Diluted) |
0.21
N/A
|
0.23
+10%
|
0.42
+83%
|
0.6
+43%
|
0.75
+25%
|
0.98
+31%
|
1.11
+13%
|
1.03
-7%
|
0.84
-18%
|
0.72
-14%
|
0.63
-12%
|
0.69
+10%
|
0.88
+28%
|
0.9
+2%
|
0.86
-4%
|
0.8
-7%
|
0.99
+24%
|
0.94
-5%
|
0.9
-4%
|
0.92
+2%
|
0.44
-52%
|
0.44
N/A
|
0.38
-14%
|
0.15
-61%
|
0.3
+100%
|
0.28
-7%
|
0.32
+14%
|
0.78
+144%
|
0.94
+21%
|
1.25
+33%
|
1.53
+22%
|
1.25
-18%
|
1.15
-8%
|
0.84
-27%
|
0.56
-33%
|
0.6
+7%
|
0.61
+2%
|
0.55
-10%
|
0.48
-13%
|
0.41
-15%
|
0.67
+63%
|
0.64
-4%
|
0.82
+28%
|
0.87
+6%
|
0.76
-13%
|
0.87
+14%
|
0.9
+3%
|
0.78
-13%
|
0.61
-22%
|
0.56
-8%
|
0.01
-98%
|
0
N/A
|
0.12
N/A
|
0.15
+25%
|
0.48
+220%
|
0.52
+8%
|
0.68
+31%
|
0.61
-10%
|
0.76
+25%
|
0.94
+24%
|
0.92
-2%
|
0.91
-1%
|
0.83
-9%
|
0.42
-49%
|
0.37
-12%
|
0.07
-81%
|
0.12
+71%
|
0.37
+208%
|
1.41
+281%
|
2.02
+43%
|
1.77
-12%
|
2.45
+38%
|
1.2
-51%
|
1.25
+4%
|
0.89
-29%
|
0.17
-81%
|
0.57
+235%
|
0.29
-49%
|
0.18
-38%
|
0.1
-44%
|
0.05
-50%
|
0.05
N/A
|
0.15
+200%
|
0.31
+107%
|
0.53
+71%
|
0.6
+13%
|
0.6
N/A
|
0.47
-22%
|
0.03
-94%
|
|