Changhong Meiling Co Ltd
SZSE:000521
Income Statement
Earnings Waterfall
Changhong Meiling Co Ltd
Income Statement
Changhong Meiling Co Ltd
| Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | 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 |
35
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
25
|
0
|
0
|
24
|
68
|
0
|
0
|
18
|
101
|
77
|
107
|
105
|
94
|
88
|
81
|
89
|
88
|
85
|
80
|
70
|
71
|
64
|
51
|
44
|
33
|
25
|
27
|
26
|
32
|
32
|
31
|
30
|
25
|
20
|
0
|
0
|
|
| Revenue |
1 262
N/A
|
1 266
+0%
|
1 306
+3%
|
1 400
+7%
|
1 384
-1%
|
1 422
+3%
|
1 411
-1%
|
1 481
+5%
|
1 439
-3%
|
1 516
+5%
|
1 685
+11%
|
1 887
+12%
|
2 022
+7%
|
2 140
+6%
|
2 511
+17%
|
2 760
+10%
|
2 903
+5%
|
3 173
+9%
|
3 356
+6%
|
3 690
+10%
|
4 052
+10%
|
4 273
+5%
|
4 602
+8%
|
4 635
+1%
|
4 814
+4%
|
4 533
-6%
|
5 236
+16%
|
5 853
+12%
|
6 324
+8%
|
7 038
+11%
|
7 507
+7%
|
7 979
+6%
|
8 227
+3%
|
8 489
+3%
|
9 126
+8%
|
8 771
-4%
|
9 004
+3%
|
9 085
+1%
|
8 842
-3%
|
9 112
+3%
|
9 307
+2%
|
9 397
+1%
|
9 946
+6%
|
10 267
+3%
|
10 539
+3%
|
10 767
+2%
|
10 932
+2%
|
10 814
-1%
|
10 765
0%
|
10 904
+1%
|
10 993
+1%
|
10 580
-4%
|
10 754
+2%
|
10 928
+2%
|
11 048
+1%
|
12 151
+10%
|
12 527
+3%
|
13 267
+6%
|
14 178
+7%
|
15 709
+11%
|
16 797
+7%
|
17 376
+3%
|
17 551
+1%
|
16 867
-4%
|
17 490
+4%
|
17 467
0%
|
17 352
-1%
|
17 283
0%
|
16 553
-4%
|
14 612
-12%
|
14 216
-3%
|
14 869
+5%
|
15 388
+3%
|
17 237
+12%
|
18 195
+6%
|
17 946
-1%
|
18 033
+0%
|
17 916
-1%
|
18 655
+4%
|
19 493
+4%
|
20 215
+4%
|
21 228
+5%
|
22 819
+7%
|
24 007
+5%
|
24 378
+2%
|
25 163
+3%
|
26 367
+5%
|
27 838
+6%
|
28 601
+3%
|
30 021
+5%
|
31 725
+6%
|
31 236
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(988)
|
(988)
|
(1 007)
|
(1 092)
|
(1 153)
|
(1 197)
|
(1 202)
|
(1 272)
|
(1 152)
|
(1 212)
|
(1 364)
|
(1 546)
|
(1 678)
|
(1 792)
|
(2 112)
|
(2 329)
|
(2 470)
|
(2 718)
|
(2 861)
|
(3 157)
|
(3 448)
|
(3 569)
|
(3 741)
|
(3 690)
|
(3 823)
|
(3 446)
|
(4 009)
|
(4 358)
|
(4 607)
|
(5 161)
|
(5 499)
|
(5 943)
|
(6 301)
|
(6 603)
|
(7 155)
|
(6 928)
|
(7 126)
|
(7 149)
|
(6 892)
|
(7 055)
|
(7 181)
|
(7 244)
|
(7 679)
|
(7 923)
|
(8 050)
|
(8 285)
|
(8 340)
|
(8 287)
|
(8 287)
|
(8 451)
|
(8 746)
|
(8 554)
|
(8 643)
|
(8 859)
|
(8 950)
|
(9 869)
|
(10 051)
|
(10 815)
|
(11 734)
|
(13 010)
|
(13 836)
|
(14 410)
|
(14 713)
|
(14 055)
|
(14 263)
|
(14 364)
|
(14 113)
|
(14 029)
|
(13 475)
|
(12 200)
|
(11 847)
|
(12 448)
|
(12 907)
|
(14 481)
|
(15 430)
|
(15 754)
|
(15 919)
|
(16 043)
|
(16 901)
|
(17 231)
|
(17 482)
|
(18 397)
|
(19 739)
|
(20 784)
|
(21 171)
|
(21 905)
|
(23 100)
|
(24 696)
|
(25 508)
|
(26 869)
|
(28 452)
|
(28 058)
|
|
| Gross Profit |
274
N/A
|
279
+2%
|
300
+8%
|
308
+3%
|
231
-25%
|
225
-2%
|
209
-7%
|
209
N/A
|
287
+37%
|
304
+6%
|
321
+6%
|
340
+6%
|
344
+1%
|
348
+1%
|
399
+15%
|
431
+8%
|
433
+1%
|
455
+5%
|
495
+9%
|
534
+8%
|
604
+13%
|
704
+17%
|
861
+22%
|
945
+10%
|
991
+5%
|
1 087
+10%
|
1 227
+13%
|
1 495
+22%
|
1 718
+15%
|
1 876
+9%
|
2 008
+7%
|
2 036
+1%
|
1 926
-5%
|
1 886
-2%
|
1 971
+5%
|
1 844
-6%
|
1 878
+2%
|
1 936
+3%
|
1 949
+1%
|
2 057
+6%
|
2 126
+3%
|
2 153
+1%
|
2 267
+5%
|
2 344
+3%
|
2 489
+6%
|
2 481
0%
|
2 592
+4%
|
2 527
-3%
|
2 478
-2%
|
2 453
-1%
|
2 247
-8%
|
2 026
-10%
|
2 111
+4%
|
2 070
-2%
|
2 098
+1%
|
2 282
+9%
|
2 476
+9%
|
2 452
-1%
|
2 444
0%
|
2 699
+10%
|
2 961
+10%
|
2 967
+0%
|
2 838
-4%
|
2 812
-1%
|
3 228
+15%
|
3 103
-4%
|
3 239
+4%
|
3 254
+0%
|
3 078
-5%
|
2 413
-22%
|
2 369
-2%
|
2 421
+2%
|
2 481
+2%
|
2 756
+11%
|
2 765
+0%
|
2 192
-21%
|
2 114
-4%
|
1 873
-11%
|
1 753
-6%
|
2 263
+29%
|
2 733
+21%
|
2 831
+4%
|
3 080
+9%
|
3 223
+5%
|
3 207
0%
|
3 258
+2%
|
3 267
+0%
|
3 142
-4%
|
3 093
-2%
|
3 152
+2%
|
3 273
+4%
|
3 178
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(236)
|
(242)
|
(264)
|
(272)
|
(379)
|
(368)
|
(344)
|
(340)
|
(235)
|
(249)
|
(263)
|
(282)
|
(297)
|
(308)
|
(365)
|
(401)
|
(386)
|
(441)
|
(474)
|
(508)
|
(561)
|
(653)
|
(811)
|
(890)
|
(904)
|
(1 019)
|
(1 154)
|
(1 371)
|
(1 579)
|
(1 774)
|
(1 916)
|
(1 963)
|
(1 928)
|
(1 874)
|
(2 005)
|
(1 955)
|
(1 941)
|
(2 037)
|
(1 949)
|
(2 118)
|
(2 070)
|
(2 107)
|
(2 194)
|
(2 148)
|
(2 305)
|
(2 283)
|
(2 385)
|
(2 298)
|
(2 321)
|
(2 251)
|
(2 064)
|
(1 897)
|
(2 098)
|
(2 053)
|
(2 142)
|
(2 305)
|
(2 455)
|
(2 414)
|
(2 408)
|
(2 658)
|
(3 041)
|
(3 006)
|
(2 892)
|
(2 888)
|
(3 189)
|
(3 027)
|
(3 167)
|
(3 164)
|
(3 033)
|
(2 721)
|
(2 628)
|
(2 664)
|
(2 689)
|
(2 684)
|
(2 702)
|
(2 186)
|
(2 224)
|
(2 010)
|
(1 919)
|
(2 328)
|
(2 581)
|
(2 542)
|
(2 598)
|
(2 671)
|
(2 515)
|
(2 500)
|
(2 473)
|
(2 456)
|
(2 364)
|
(2 465)
|
(2 574)
|
(2 473)
|
|
| Selling, General & Administrative |
(235)
|
(243)
|
(267)
|
(275)
|
(379)
|
(368)
|
(342)
|
(339)
|
(235)
|
(249)
|
(263)
|
(283)
|
(298)
|
(309)
|
(366)
|
(402)
|
(385)
|
(432)
|
(456)
|
(485)
|
(552)
|
(622)
|
(779)
|
(862)
|
(899)
|
(999)
|
(1 129)
|
(1 351)
|
(1 576)
|
(1 736)
|
(1 885)
|
(1 923)
|
(1 925)
|
(1 859)
|
(1 979)
|
(1 947)
|
(1 938)
|
(2 005)
|
(1 910)
|
(2 061)
|
(1 980)
|
(2 077)
|
(2 183)
|
(2 149)
|
(2 208)
|
(2 273)
|
(2 363)
|
(2 283)
|
(2 187)
|
(2 232)
|
(2 041)
|
(1 878)
|
(1 989)
|
(2 023)
|
(2 120)
|
(2 295)
|
(2 325)
|
(2 431)
|
(2 421)
|
(2 615)
|
(2 947)
|
(2 998)
|
(2 943)
|
(2 915)
|
(2 989)
|
(2 902)
|
(2 955)
|
(2 958)
|
(2 754)
|
(2 425)
|
(2 329)
|
(2 322)
|
(2 347)
|
(2 328)
|
(2 314)
|
(1 794)
|
(1 799)
|
(1 587)
|
(1 447)
|
(1 833)
|
(2 062)
|
(2 018)
|
(2 082)
|
(2 125)
|
(2 023)
|
(2 011)
|
(1 983)
|
(1 950)
|
(1 875)
|
(1 856)
|
(1 942)
|
(1 811)
|
|
| 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
|
(30)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
(57)
|
(62)
|
0
|
0
|
(60)
|
(170)
|
(195)
|
(263)
|
(277)
|
(231)
|
(363)
|
(382)
|
(405)
|
(251)
|
(384)
|
(399)
|
(416)
|
(325)
|
(490)
|
(528)
|
(552)
|
(415)
|
(580)
|
(577)
|
(589)
|
(422)
|
(601)
|
(619)
|
(631)
|
(441)
|
(656)
|
(675)
|
(711)
|
|
| 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
|
(51)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(112)
|
0
|
0
|
0
|
(149)
|
0
|
0
|
0
|
(177)
|
0
|
0
|
0
|
(190)
|
0
|
0
|
0
|
(194)
|
0
|
0
|
0
|
(230)
|
0
|
0
|
0
|
(256)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(1)
|
1
|
3
|
4
|
0
|
(0)
|
(2)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(8)
|
(19)
|
(24)
|
(8)
|
(31)
|
(32)
|
(28)
|
(6)
|
(20)
|
(26)
|
(19)
|
(3)
|
(39)
|
(31)
|
(40)
|
(4)
|
(15)
|
(26)
|
(9)
|
(4)
|
(32)
|
(39)
|
(57)
|
(9)
|
(30)
|
(11)
|
1
|
(17)
|
(9)
|
(23)
|
(15)
|
(39)
|
(19)
|
(23)
|
(19)
|
(5)
|
(30)
|
(22)
|
(11)
|
(11)
|
18
|
14
|
13
|
56
|
(8)
|
51
|
87
|
82
|
71
|
51
|
72
|
101
|
68
|
83
|
63
|
84
|
28
|
11
|
24
|
90
|
67
|
56
|
57
|
91
|
55
|
61
|
42
|
160
|
113
|
129
|
125
|
207
|
47
|
42
|
49
|
|
| Operating Income |
38
N/A
|
37
-4%
|
35
-4%
|
36
+3%
|
(149)
N/A
|
(143)
+4%
|
(135)
+5%
|
(132)
+3%
|
52
N/A
|
55
+5%
|
58
+7%
|
58
0%
|
47
-19%
|
40
-14%
|
34
-15%
|
29
-14%
|
47
+60%
|
14
-70%
|
21
+50%
|
25
+18%
|
43
+71%
|
52
+20%
|
50
-3%
|
55
+10%
|
87
+58%
|
68
-21%
|
73
+6%
|
124
+71%
|
138
+11%
|
102
-26%
|
92
-10%
|
73
-21%
|
(2)
N/A
|
12
N/A
|
(34)
N/A
|
(112)
-226%
|
(63)
+44%
|
(102)
-61%
|
0
N/A
|
(62)
N/A
|
56
N/A
|
46
-17%
|
73
+57%
|
197
+171%
|
184
-6%
|
199
+8%
|
207
+4%
|
229
+11%
|
157
-31%
|
203
+29%
|
183
-10%
|
129
-29%
|
13
-90%
|
17
+31%
|
(44)
N/A
|
(23)
+48%
|
21
N/A
|
38
+81%
|
36
-4%
|
40
+11%
|
(80)
N/A
|
(39)
+51%
|
(54)
-38%
|
(76)
-40%
|
38
N/A
|
77
+102%
|
72
-6%
|
90
+25%
|
46
-49%
|
(308)
N/A
|
(258)
+16%
|
(243)
+6%
|
(208)
+14%
|
72
N/A
|
63
-13%
|
6
-91%
|
(111)
N/A
|
(137)
-24%
|
(165)
-21%
|
(66)
+60%
|
152
N/A
|
288
+89%
|
482
+67%
|
552
+14%
|
692
+25%
|
758
+10%
|
794
+5%
|
687
-14%
|
729
+6%
|
687
-6%
|
698
+2%
|
705
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(34)
|
(33)
|
(31)
|
(32)
|
(35)
|
(36)
|
(38)
|
(39)
|
(38)
|
(40)
|
(42)
|
(41)
|
(41)
|
(40)
|
(37)
|
(34)
|
(39)
|
(5)
|
(12)
|
(16)
|
12
|
(33)
|
(32)
|
(38)
|
(41)
|
(47)
|
(25)
|
98
|
198
|
288
|
339
|
242
|
157
|
77
|
27
|
37
|
61
|
73
|
77
|
72
|
72
|
55
|
65
|
75
|
98
|
83
|
87
|
83
|
138
|
101
|
100
|
83
|
95
|
77
|
89
|
120
|
166
|
192
|
170
|
152
|
140
|
115
|
87
|
89
|
10
|
(23)
|
(15)
|
(16)
|
43
|
32
|
47
|
86
|
145
|
142
|
163
|
147
|
203
|
216
|
216
|
202
|
124
|
117
|
105
|
56
|
122
|
93
|
124
|
218
|
106
|
154
|
147
|
103
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
9
|
(12)
|
(12)
|
(15)
|
(9)
|
(8)
|
(8)
|
(5)
|
1
|
(4)
|
(4)
|
(7)
|
(20)
|
(9)
|
(9)
|
(6)
|
(25)
|
(1)
|
(1)
|
(0)
|
(10)
|
4
|
8
|
10
|
8
|
0
|
0
|
19
|
(16)
|
1
|
1
|
0
|
(20)
|
0
|
0
|
(0)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
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
|
2
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(1)
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
|
| Total Other Income |
4
|
3
|
4
|
2
|
(14)
|
(13)
|
(14)
|
(15)
|
3
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
2
|
2
|
5
|
5
|
8
|
8
|
6
|
8
|
8
|
9
|
14
|
13
|
56
|
88
|
143
|
175
|
239
|
208
|
264
|
232
|
132
|
140
|
21
|
132
|
136
|
133
|
138
|
43
|
33
|
33
|
42
|
31
|
53
|
47
|
41
|
43
|
(65)
|
(60)
|
(56)
|
(51)
|
53
|
44
|
34
|
22
|
5
|
(16)
|
(13)
|
(13)
|
(15)
|
(17)
|
(19)
|
(18)
|
1
|
3
|
4
|
3
|
2
|
4
|
4
|
3
|
6
|
1
|
0
|
2
|
2
|
5
|
8
|
7
|
12
|
(0)
|
(3)
|
(2)
|
3
|
2
|
1
|
(3)
|
|
| Pre-Tax Income |
8
N/A
|
7
-18%
|
8
+21%
|
7
-13%
|
(198)
N/A
|
(192)
+3%
|
(188)
+2%
|
(185)
+1%
|
17
N/A
|
18
+4%
|
19
+8%
|
20
+4%
|
7
-65%
|
2
-71%
|
(2)
N/A
|
(4)
-95%
|
12
N/A
|
11
-8%
|
14
+30%
|
14
-5%
|
23
+68%
|
26
+12%
|
24
-7%
|
25
+5%
|
32
+27%
|
31
-3%
|
61
+97%
|
235
+283%
|
358
+52%
|
478
+34%
|
574
+20%
|
490
-15%
|
377
-23%
|
298
-21%
|
257
-14%
|
157
-39%
|
112
-29%
|
111
-1%
|
98
-12%
|
143
+45%
|
232
+63%
|
234
+1%
|
275
+18%
|
315
+14%
|
306
-3%
|
315
+3%
|
336
+7%
|
341
+2%
|
347
+2%
|
350
+1%
|
323
-8%
|
256
-21%
|
33
-87%
|
33
N/A
|
(12)
N/A
|
46
N/A
|
249
+446%
|
263
+6%
|
228
-13%
|
200
-13%
|
57
-71%
|
52
-9%
|
12
-76%
|
(5)
N/A
|
34
N/A
|
33
-4%
|
35
+8%
|
49
+38%
|
70
+44%
|
(282)
N/A
|
(216)
+23%
|
(159)
+26%
|
(86)
+46%
|
217
N/A
|
229
+6%
|
155
-32%
|
90
-42%
|
84
-6%
|
59
-30%
|
148
+149%
|
287
+94%
|
411
+43%
|
595
+45%
|
635
+7%
|
804
+27%
|
853
+6%
|
916
+7%
|
903
-1%
|
814
-10%
|
844
+4%
|
846
+0%
|
804
-5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(3)
|
(3)
|
(5)
|
(7)
|
(14)
|
(42)
|
(57)
|
(71)
|
(89)
|
(76)
|
(50)
|
(43)
|
(28)
|
(9)
|
(23)
|
(26)
|
(19)
|
(34)
|
(71)
|
(74)
|
(93)
|
(105)
|
(30)
|
(21)
|
(31)
|
(26)
|
(67)
|
(71)
|
(45)
|
(43)
|
(11)
|
(8)
|
(16)
|
(18)
|
(29)
|
(33)
|
(20)
|
(17)
|
(21)
|
(23)
|
(21)
|
(21)
|
1
|
3
|
(7)
|
(11)
|
(26)
|
(9)
|
(6)
|
8
|
7
|
(6)
|
(33)
|
(21)
|
(2)
|
5
|
45
|
36
|
(10)
|
(19)
|
(21)
|
(23)
|
(36)
|
(49)
|
(88)
|
(106)
|
(89)
|
(91)
|
(116)
|
(119)
|
|
| Income from Continuing Operations |
8
|
7
|
8
|
7
|
(198)
|
(192)
|
(188)
|
(185)
|
17
|
18
|
19
|
20
|
7
|
2
|
(2)
|
(4)
|
9
|
8
|
11
|
11
|
18
|
21
|
21
|
22
|
28
|
24
|
47
|
193
|
301
|
407
|
485
|
414
|
326
|
255
|
229
|
149
|
89
|
86
|
79
|
109
|
161
|
160
|
182
|
210
|
276
|
294
|
305
|
316
|
280
|
279
|
278
|
212
|
22
|
25
|
(27)
|
28
|
220
|
230
|
208
|
182
|
36
|
29
|
(9)
|
(26)
|
35
|
35
|
28
|
38
|
44
|
(291)
|
(222)
|
(151)
|
(79)
|
211
|
196
|
135
|
87
|
89
|
104
|
184
|
277
|
392
|
574
|
612
|
768
|
804
|
828
|
798
|
725
|
752
|
729
|
685
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
1
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
5
|
11
|
18
|
18
|
12
|
18
|
31
|
39
|
36
|
37
|
(2)
|
(11)
|
(8)
|
(8)
|
14
|
20
|
15
|
5
|
5
|
2
|
6
|
2
|
0
|
(2)
|
(6)
|
(7)
|
(4)
|
(2)
|
0
|
4
|
4
|
8
|
14
|
16
|
13
|
17
|
14
|
3
|
(6)
|
(21)
|
(34)
|
(34)
|
(35)
|
(37)
|
(29)
|
(32)
|
(33)
|
(30)
|
(32)
|
(30)
|
(32)
|
(30)
|
(30)
|
(25)
|
(25)
|
(27)
|
(28)
|
(28)
|
|
| Net Income (Common) |
8
N/A
|
7
-18%
|
8
+21%
|
7
-13%
|
(195)
N/A
|
(189)
+3%
|
(184)
+2%
|
(182)
+1%
|
17
N/A
|
17
+2%
|
19
+8%
|
20
+4%
|
7
-64%
|
2
-76%
|
(2)
N/A
|
(4)
-94%
|
9
N/A
|
8
-8%
|
11
+30%
|
10
-8%
|
18
+82%
|
20
+13%
|
21
+3%
|
23
+9%
|
27
+19%
|
25
-7%
|
48
+91%
|
193
+305%
|
301
+56%
|
406
+35%
|
484
+19%
|
412
-15%
|
326
-21%
|
253
-22%
|
233
-8%
|
159
-32%
|
107
-33%
|
103
-4%
|
91
-11%
|
127
+39%
|
192
+52%
|
198
+3%
|
217
+9%
|
246
+13%
|
274
+11%
|
283
+3%
|
297
+5%
|
308
+4%
|
295
-4%
|
299
+1%
|
294
-2%
|
218
-26%
|
27
-88%
|
27
-1%
|
(21)
N/A
|
30
N/A
|
220
+636%
|
228
+4%
|
202
-11%
|
175
-13%
|
32
-82%
|
28
-14%
|
(9)
N/A
|
(22)
-147%
|
39
N/A
|
43
+10%
|
42
-1%
|
54
+27%
|
56
+4%
|
(274)
N/A
|
(208)
+24%
|
(148)
+29%
|
(86)
+42%
|
190
N/A
|
162
-15%
|
100
-38%
|
52
-48%
|
52
0%
|
75
+45%
|
152
+102%
|
245
+61%
|
362
+48%
|
542
+50%
|
581
+7%
|
736
+27%
|
774
+5%
|
798
+3%
|
773
-3%
|
699
-10%
|
725
+4%
|
701
-3%
|
657
-6%
|
|
| EPS (Diluted) |
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
-0.33
N/A
|
-0.33
N/A
|
-0.32
+3%
|
-0.31
+3%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.01
-67%
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.04
-20%
|
0.08
+100%
|
0.32
+300%
|
0.51
+59%
|
0.68
+33%
|
0.81
+19%
|
0.69
-15%
|
0.55
-20%
|
0.33
-40%
|
0.3
-9%
|
0.2
-33%
|
0.14
-30%
|
0.15
+7%
|
0.13
-13%
|
0.17
+31%
|
0.25
+47%
|
0.25
N/A
|
0.27
+8%
|
0.31
+15%
|
0.36
+16%
|
0.36
N/A
|
0.38
+6%
|
0.39
+3%
|
0.39
N/A
|
0.38
-3%
|
0.38
N/A
|
0.29
-24%
|
0.04
-86%
|
0.04
N/A
|
-0.03
N/A
|
0.03
N/A
|
0.27
+800%
|
0.21
-22%
|
0.19
-10%
|
0.18
-5%
|
0.03
-83%
|
0.03
N/A
|
-0.01
N/A
|
-0.03
-200%
|
0.04
N/A
|
0.03
-25%
|
0.03
N/A
|
0.05
+67%
|
0.05
N/A
|
-0.26
N/A
|
-0.19
+27%
|
-0.14
+26%
|
-0.08
+43%
|
0.19
N/A
|
0.16
-16%
|
0.1
-38%
|
0.05
-50%
|
0.05
N/A
|
0.07
+40%
|
0.15
+114%
|
0.24
+60%
|
0.35
+46%
|
0.53
+51%
|
0.56
+6%
|
0.71
+27%
|
0.75
+6%
|
0.77
+3%
|
0.75
-3%
|
0.68
-9%
|
0.7
+3%
|
0.68
-3%
|
0.64
-6%
|
|