Jinke Property Group Co Ltd
SZSE:000656
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
J
|
Jinke Property Group Co Ltd
SZSE:000656
|
CN |
|
Arzum Elektrikli Ev Aletleri Sanayi ve Ticaret AS
IST:ARZUM.E
|
TR |
|
Schneider National Inc
NYSE:SNDR
|
US |
|
CIE Automotive India Ltd
NSE:CIEINDIA
|
IN |
|
Technogym SpA
MIL:TGYM
|
IT |
Income Statement
Earnings Waterfall
Jinke Property Group Co Ltd
Income Statement
Jinke Property Group 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
98
|
0
|
0
|
0
|
120
|
0
|
0
|
0
|
186
|
0
|
0
|
0
|
346
|
0
|
0
|
0
|
344
|
0
|
0
|
242
|
559
|
0
|
0
|
319
|
543
|
299
|
623
|
614
|
966
|
1 078
|
1 002
|
1 208
|
930
|
1 025
|
955
|
896
|
1 103
|
1 105
|
1 362
|
1 553
|
2 094
|
2 131
|
2 398
|
2 996
|
3 950
|
4 680
|
4 849
|
4 961
|
8 018
|
8 159
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
5
N/A
|
13
+160%
|
20
+54%
|
26
+30%
|
25
-4%
|
19
-24%
|
15
-21%
|
12
-20%
|
9
-25%
|
8
-11%
|
5
-38%
|
2
-60%
|
3
+50%
|
0
N/A
|
(1)
N/A
|
(1)
N/A
|
(3)
-200%
|
1
N/A
|
0
N/A
|
2 107
N/A
|
2 665
+26%
|
5 672
+113%
|
6 147
+8%
|
6 216
+1%
|
8 274
+33%
|
9 866
+19%
|
11 415
+16%
|
10 965
-4%
|
10 721
-2%
|
10 349
-3%
|
11 492
+11%
|
14 242
+24%
|
13 024
-9%
|
16 070
+23%
|
14 651
-9%
|
12 784
-13%
|
17 348
+36%
|
17 324
0%
|
17 083
-1%
|
19 525
+14%
|
18 348
-6%
|
19 399
+6%
|
24 609
+27%
|
25 977
+6%
|
29 587
+14%
|
32 235
+9%
|
30 130
-7%
|
29 511
-2%
|
29 019
-2%
|
34 758
+20%
|
35 465
+2%
|
39 889
+12%
|
43 576
+9%
|
41 234
-5%
|
42 322
+3%
|
51 792
+22%
|
57 544
+11%
|
67 773
+18%
|
68 989
+2%
|
71 974
+4%
|
72 296
+0%
|
87 704
+21%
|
92 476
+5%
|
101 372
+10%
|
103 662
+2%
|
112 310
+8%
|
112 583
+0%
|
99 658
-11%
|
92 041
-8%
|
54 862
-40%
|
52 141
-5%
|
49 615
-5%
|
54 509
+10%
|
63 238
+16%
|
60 791
-4%
|
53 212
-12%
|
41 744
-22%
|
27 555
-34%
|
20 804
-24%
|
13 869
-33%
|
11 687
-16%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
(4)
|
(12)
|
(19)
|
(25)
|
(25)
|
(14)
|
(10)
|
(6)
|
(2)
|
(7)
|
(4)
|
(2)
|
(5)
|
(1)
|
(1)
|
(1)
|
2
|
(1)
|
(1)
|
(1 615)
|
(2 048)
|
(4 254)
|
(4 608)
|
(4 638)
|
(6 055)
|
(7 757)
|
(8 824)
|
(8 327)
|
(8 228)
|
(7 745)
|
(8 780)
|
(11 326)
|
(10 411)
|
(13 408)
|
(12 264)
|
(10 680)
|
(14 977)
|
(15 191)
|
(14 561)
|
(16 611)
|
(15 170)
|
(15 644)
|
(19 951)
|
(21 057)
|
(24 492)
|
(27 084)
|
(25 767)
|
(25 244)
|
(24 432)
|
(28 060)
|
(28 760)
|
(32 011)
|
(33 891)
|
(30 461)
|
(31 475)
|
(37 594)
|
(42 509)
|
(51 334)
|
(51 918)
|
(55 287)
|
(56 237)
|
(70 295)
|
(75 117)
|
(83 313)
|
(85 588)
|
(96 312)
|
(96 028)
|
(88 511)
|
(83 881)
|
(65 539)
|
(49 329)
|
(45 471)
|
(48 642)
|
(60 476)
|
(53 966)
|
(47 419)
|
(37 653)
|
(37 599)
|
(19 094)
|
(12 895)
|
(10 911)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
N/A
|
1
N/A
|
1
N/A
|
0
N/A
|
5
N/A
|
4
-20%
|
5
+25%
|
5
N/A
|
1
-80%
|
0
N/A
|
(1)
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
492
N/A
|
617
+25%
|
1 418
+130%
|
1 539
+9%
|
1 578
+3%
|
2 218
+41%
|
2 109
-5%
|
2 590
+23%
|
2 637
+2%
|
2 494
-5%
|
2 603
+4%
|
2 713
+4%
|
2 916
+7%
|
2 612
-10%
|
2 661
+2%
|
2 386
-10%
|
2 104
-12%
|
2 371
+13%
|
2 133
-10%
|
2 524
+18%
|
2 916
+16%
|
3 181
+9%
|
3 755
+18%
|
4 658
+24%
|
4 920
+6%
|
5 094
+4%
|
5 151
+1%
|
4 363
-15%
|
4 267
-2%
|
4 587
+7%
|
6 698
+46%
|
6 705
+0%
|
7 878
+17%
|
9 686
+23%
|
10 773
+11%
|
10 848
+1%
|
14 199
+31%
|
15 035
+6%
|
16 440
+9%
|
17 071
+4%
|
16 687
-2%
|
16 059
-4%
|
17 410
+8%
|
17 358
0%
|
18 059
+4%
|
18 073
+0%
|
15 997
-11%
|
16 555
+3%
|
11 147
-33%
|
8 160
-27%
|
(10 677)
N/A
|
2 812
N/A
|
4 143
+47%
|
5 866
+42%
|
2 762
-53%
|
6 825
+147%
|
5 793
-15%
|
4 092
-29%
|
(10 044)
N/A
|
1 710
N/A
|
974
-43%
|
776
-20%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(18)
|
(19)
|
(18)
|
(18)
|
(15)
|
(16)
|
(21)
|
(21)
|
(3)
|
(1)
|
3
|
3
|
(12)
|
(11)
|
(9)
|
(6)
|
(7)
|
(5)
|
(7)
|
(11)
|
(26)
|
(27)
|
(207)
|
(332)
|
(562)
|
(643)
|
(645)
|
(692)
|
(867)
|
(932)
|
(940)
|
(1 001)
|
(1 054)
|
(1 087)
|
(1 132)
|
(1 112)
|
(1 439)
|
(1 335)
|
(1 388)
|
(1 444)
|
(1 587)
|
(2 119)
|
(2 154)
|
(2 222)
|
(1 875)
|
(2 191)
|
(2 296)
|
(2 391)
|
(2 587)
|
(2 253)
|
(2 381)
|
(2 627)
|
(3 464)
|
(3 079)
|
(3 716)
|
(3 972)
|
(5 308)
|
(5 172)
|
(5 633)
|
(6 210)
|
(7 548)
|
(7 946)
|
(7 292)
|
(7 286)
|
(6 659)
|
(6 557)
|
(7 162)
|
(7 512)
|
(8 131)
|
(9 848)
|
(9 820)
|
(11 139)
|
(8 322)
|
(22 563)
|
(22 518)
|
(19 956)
|
(4 798)
|
(8 968)
|
(9 161)
|
(9 505)
|
(7 139)
|
(22 274)
|
(23 451)
|
(24 087)
|
|
| Selling, General & Administrative |
(19)
|
(19)
|
(19)
|
(20)
|
(15)
|
(18)
|
(22)
|
(21)
|
(14)
|
(13)
|
(9)
|
(8)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(9)
|
(10)
|
(192)
|
(311)
|
(565)
|
(649)
|
(656)
|
(700)
|
(851)
|
(933)
|
(933)
|
(1 002)
|
(1 021)
|
(1 083)
|
(1 117)
|
(1 101)
|
(1 388)
|
(1 313)
|
(1 311)
|
(1 409)
|
(1 480)
|
(1 351)
|
(1 440)
|
(1 449)
|
(1 788)
|
(1 700)
|
(1 813)
|
(1 922)
|
(2 520)
|
(2 256)
|
(2 379)
|
(2 642)
|
(3 645)
|
(3 401)
|
(4 081)
|
(4 333)
|
(5 295)
|
(5 193)
|
(5 663)
|
(6 255)
|
(7 533)
|
(7 094)
|
(6 684)
|
(6 676)
|
(7 009)
|
(6 884)
|
(7 276)
|
(7 657)
|
(8 327)
|
(7 821)
|
(7 566)
|
(7 280)
|
(9 269)
|
(7 566)
|
(6 743)
|
(5 729)
|
(3 888)
|
(3 304)
|
(3 558)
|
(3 348)
|
(7 060)
|
(6 450)
|
(6 123)
|
(6 042)
|
|
| 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
|
(3)
|
(5)
|
(22)
|
(33)
|
(41)
|
(52)
|
(53)
|
(62)
|
(92)
|
(94)
|
(102)
|
(102)
|
(102)
|
(98)
|
(84)
|
(71)
|
(32)
|
(22)
|
(16)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
(22)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
12
|
11
|
11
|
(5)
|
(6)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(17)
|
(17)
|
(15)
|
(22)
|
2
|
6
|
12
|
8
|
(16)
|
0
|
(8)
|
(1)
|
(32)
|
(6)
|
(15)
|
(10)
|
(28)
|
(22)
|
(78)
|
(37)
|
(74)
|
(770)
|
(715)
|
(774)
|
(56)
|
(491)
|
(484)
|
(468)
|
(32)
|
5
|
0
|
15
|
218
|
320
|
363
|
360
|
30
|
27
|
53
|
79
|
78
|
(799)
|
(555)
|
(548)
|
491
|
420
|
216
|
248
|
359
|
(1 929)
|
(2 171)
|
(3 788)
|
1 066
|
(14 976)
|
(15 760)
|
(14 214)
|
(837)
|
(5 664)
|
(5 603)
|
(6 156)
|
(15)
|
(15 824)
|
(17 328)
|
(18 045)
|
|
| Operating Income |
(18)
N/A
|
(19)
-6%
|
(18)
+5%
|
(18)
N/A
|
(14)
+22%
|
(16)
-14%
|
(21)
-31%
|
(21)
N/A
|
2
N/A
|
3
+50%
|
8
+167%
|
9
+13%
|
(11)
N/A
|
(11)
N/A
|
(10)
+9%
|
(8)
+20%
|
(7)
+13%
|
(6)
+14%
|
(8)
-33%
|
(12)
-50%
|
(26)
-117%
|
(28)
-8%
|
285
N/A
|
285
N/A
|
856
+200%
|
896
+5%
|
932
+4%
|
1 525
+64%
|
1 242
-19%
|
1 657
+33%
|
1 697
+2%
|
1 492
-12%
|
1 549
+4%
|
1 624
+5%
|
1 783
+10%
|
1 500
-16%
|
1 223
-18%
|
1 052
-14%
|
716
-32%
|
927
+29%
|
546
-41%
|
404
-26%
|
762
+89%
|
958
+26%
|
1 879
+96%
|
2 468
+31%
|
2 624
+6%
|
2 705
+3%
|
2 564
-5%
|
2 111
-18%
|
1 887
-11%
|
1 959
+4%
|
3 234
+65%
|
3 625
+12%
|
4 161
+15%
|
5 713
+37%
|
5 465
-4%
|
5 675
+4%
|
8 565
+51%
|
8 825
+3%
|
8 891
+1%
|
9 124
+3%
|
9 393
+3%
|
8 771
-7%
|
10 750
+23%
|
10 801
+0%
|
10 897
+1%
|
10 562
-3%
|
7 866
-26%
|
6 707
-15%
|
1 327
-80%
|
(2 979)
N/A
|
(18 999)
-538%
|
(19 752)
-4%
|
(18 375)
+7%
|
(14 089)
+23%
|
(2 036)
+86%
|
(2 143)
-5%
|
(3 368)
-57%
|
(5 413)
-61%
|
(17 183)
-217%
|
(20 564)
-20%
|
(22 477)
-9%
|
(23 311)
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
10
|
23
|
24
|
32
|
25
|
20
|
17
|
15
|
15
|
10
|
15
|
41
|
41
|
38
|
32
|
245
|
261
|
284
|
293
|
82
|
44
|
9
|
(24)
|
68
|
41
|
28
|
82
|
(15)
|
(30)
|
(14)
|
(120)
|
(4)
|
(49)
|
(105)
|
(114)
|
(178)
|
(323)
|
(425)
|
(401)
|
(308)
|
(266)
|
(160)
|
(35)
|
(513)
|
(421)
|
(578)
|
(709)
|
35
|
(239)
|
(203)
|
(377)
|
(271)
|
(173)
|
594
|
757
|
1 390
|
1 627
|
2 065
|
2 103
|
690
|
873
|
(574)
|
(1 135)
|
(4 524)
|
(3 524)
|
(3 893)
|
(4 229)
|
(2 874)
|
(4 387)
|
(4 719)
|
(4 531)
|
(11 681)
|
(11 901)
|
(13 151)
|
(14 415)
|
|
| 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
|
14
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
3
|
4
|
4
|
4
|
313
|
1
|
1
|
1
|
(162)
|
1
|
2
|
2
|
1
|
1
|
(6)
|
(6)
|
91
|
(35)
|
(29)
|
(30)
|
179
|
(5)
|
(12)
|
(11)
|
(229)
|
8
|
9
|
42
|
(471)
|
(47)
|
(41)
|
(73)
|
(3 071)
|
5
|
(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
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
8
|
0
|
0
|
0
|
(1)
|
(1)
|
13
|
22
|
23
|
11
|
6
|
19
|
30
|
55
|
53
|
57
|
51
|
39
|
54
|
42
|
78
|
59
|
94
|
205
|
185
|
197
|
164
|
59
|
21
|
41
|
56
|
34
|
28
|
(28)
|
(48)
|
(47)
|
(52)
|
(91)
|
(81)
|
(125)
|
(86)
|
(127)
|
(168)
|
(136)
|
(289)
|
(286)
|
(298)
|
(316)
|
(152)
|
(52)
|
0
|
4
|
87
|
(160)
|
(117)
|
(71)
|
(169)
|
(747)
|
(932)
|
(1 545)
|
(1 838)
|
(1 272)
|
(1 370)
|
(1 537)
|
(1 621)
|
(2 190)
|
(2 252)
|
(1 803)
|
(1 745)
|
|
| Pre-Tax Income |
(19)
N/A
|
(20)
-5%
|
(18)
+10%
|
(18)
N/A
|
(15)
+17%
|
(17)
-13%
|
(22)
-29%
|
(22)
N/A
|
6
N/A
|
13
+117%
|
31
+138%
|
33
+6%
|
29
-12%
|
22
-24%
|
18
-18%
|
17
-6%
|
8
-53%
|
9
+13%
|
2
-78%
|
2
N/A
|
14
+600%
|
26
+86%
|
345
+1 227%
|
341
-1%
|
1 125
+230%
|
1 165
+4%
|
1 237
+6%
|
1 850
+50%
|
1 379
-25%
|
1 755
+27%
|
1 764
+1%
|
1 519
-14%
|
1 659
+9%
|
1 720
+4%
|
1 854
+8%
|
1 661
-10%
|
1 267
-24%
|
1 116
-12%
|
907
-19%
|
992
+9%
|
753
-24%
|
518
-31%
|
714
+38%
|
864
+21%
|
1 785
+107%
|
2 201
+23%
|
2 236
+2%
|
2 331
+4%
|
2 231
-4%
|
1 801
-19%
|
1 684
-6%
|
1 876
+11%
|
2 943
+57%
|
3 122
+6%
|
3 458
+11%
|
4 918
+42%
|
5 210
+6%
|
5 270
+1%
|
8 229
+56%
|
8 163
-1%
|
8 335
+2%
|
8 654
+4%
|
9 665
+12%
|
9 370
-3%
|
12 179
+30%
|
12 393
+2%
|
12 935
+4%
|
12 721
-2%
|
8 579
-33%
|
7 458
-13%
|
671
-91%
|
(4 294)
N/A
|
(24 497)
-471%
|
(24 199)
+1%
|
(23 803)
+2%
|
(20 114)
+15%
|
(6 651)
+67%
|
(7 947)
-19%
|
(9 665)
-22%
|
(11 637)
-20%
|
(34 124)
-193%
|
(34 712)
-2%
|
(37 431)
-8%
|
(39 470)
-5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(9)
|
(9)
|
(6)
|
0
|
1
|
1
|
(2)
|
3
|
3
|
(77)
|
(41)
|
(200)
|
(214)
|
(213)
|
(422)
|
(317)
|
(410)
|
(409)
|
(332)
|
(411)
|
(426)
|
(479)
|
(425)
|
(321)
|
(286)
|
(239)
|
(255)
|
110
|
188
|
155
|
137
|
(551)
|
(652)
|
(604)
|
(614)
|
(441)
|
(304)
|
(299)
|
(316)
|
(657)
|
(747)
|
(876)
|
(1 310)
|
(1 190)
|
(1 235)
|
(1 835)
|
(1 888)
|
(1 978)
|
(2 015)
|
(2 215)
|
(2 098)
|
(2 475)
|
(2 512)
|
(2 623)
|
(2 518)
|
(1 890)
|
(1 712)
|
(113)
|
381
|
803
|
646
|
9
|
(345)
|
(1 779)
|
(1 488)
|
(1 305)
|
(1 012)
|
(701)
|
(796)
|
(929)
|
(1 024)
|
|
| Income from Continuing Operations |
(19)
|
(20)
|
(18)
|
(18)
|
(15)
|
(17)
|
(22)
|
(22)
|
7
|
14
|
32
|
34
|
19
|
14
|
9
|
10
|
8
|
8
|
2
|
0
|
17
|
29
|
268
|
300
|
925
|
950
|
1 023
|
1 426
|
1 062
|
1 343
|
1 353
|
1 187
|
1 248
|
1 295
|
1 376
|
1 236
|
946
|
831
|
668
|
737
|
863
|
706
|
871
|
1 002
|
1 234
|
1 550
|
1 633
|
1 719
|
1 790
|
1 499
|
1 386
|
1 561
|
2 285
|
2 376
|
2 584
|
3 611
|
4 021
|
4 037
|
6 395
|
6 275
|
6 357
|
6 639
|
7 450
|
7 272
|
9 704
|
9 881
|
10 312
|
10 203
|
6 688
|
5 745
|
557
|
(3 913)
|
(23 695)
|
(23 553)
|
(23 794)
|
(20 459)
|
(8 430)
|
(9 436)
|
(10 970)
|
(12 650)
|
(34 824)
|
(35 508)
|
(38 360)
|
(40 494)
|
|
| Income to Minority Interest |
0
|
0
|
(1)
|
(1)
|
2
|
2
|
4
|
5
|
2
|
2
|
0
|
(1)
|
3
|
2
|
2
|
4
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
4
|
7
|
8
|
9
|
15
|
31
|
38
|
47
|
53
|
38
|
(16)
|
(22)
|
(19)
|
45
|
115
|
54
|
45
|
33
|
(111)
|
(167)
|
(247)
|
(395)
|
(241)
|
(201)
|
(226)
|
(281)
|
(352)
|
(368)
|
(362)
|
(135)
|
(69)
|
(586)
|
(600)
|
(681)
|
(818)
|
(748)
|
(1 140)
|
(2 674)
|
(2 790)
|
(3 192)
|
(3 082)
|
(3 088)
|
(2 897)
|
(2 099)
|
(1 297)
|
2 303
|
2 159
|
1 899
|
999
|
(302)
|
(162)
|
377
|
937
|
2 855
|
3 083
|
2 669
|
3 079
|
|
| Net Income (Common) |
(19)
N/A
|
(20)
-5%
|
(19)
+5%
|
(18)
+5%
|
(13)
+28%
|
(14)
-8%
|
(17)
-21%
|
(17)
N/A
|
9
N/A
|
16
+78%
|
32
+100%
|
33
+3%
|
22
-33%
|
16
-27%
|
12
-25%
|
15
+25%
|
10
-33%
|
11
+10%
|
4
-64%
|
0
N/A
|
17
N/A
|
29
+71%
|
268
+824%
|
300
+12%
|
925
+208%
|
951
+3%
|
1 024
+8%
|
1 429
+40%
|
1 069
-25%
|
1 351
+26%
|
1 363
+1%
|
1 202
-12%
|
1 279
+6%
|
1 332
+4%
|
1 422
+7%
|
1 289
-9%
|
984
-24%
|
815
-17%
|
646
-21%
|
718
+11%
|
908
+26%
|
821
-10%
|
925
+13%
|
1 047
+13%
|
1 267
+21%
|
1 438
+13%
|
1 464
+2%
|
1 470
+0%
|
1 395
-5%
|
1 256
-10%
|
1 184
-6%
|
1 334
+13%
|
2 005
+50%
|
2 024
+1%
|
2 216
+9%
|
3 249
+47%
|
3 886
+20%
|
3 930
+1%
|
5 783
+47%
|
5 646
-2%
|
5 506
-2%
|
5 665
+3%
|
6 497
+15%
|
5 910
-9%
|
6 917
+17%
|
6 913
0%
|
6 913
+0%
|
6 789
-2%
|
3 236
-52%
|
2 499
-23%
|
(1 885)
N/A
|
(5 396)
-186%
|
(21 392)
-296%
|
(21 320)
+0%
|
(21 761)
-2%
|
(19 339)
+11%
|
(8 732)
+55%
|
(9 598)
-10%
|
(10 593)
-10%
|
(11 713)
-11%
|
(31 970)
-173%
|
(32 426)
-1%
|
(35 691)
-10%
|
(37 415)
-5%
|
|
| EPS (Diluted) |
-0.03
N/A
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
0.01
N/A
|
0.02
+100%
|
0.05
+150%
|
0.05
N/A
|
0.03
-40%
|
0.02
-33%
|
0.01
-50%
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0.04
+100%
|
0.04
N/A
|
0.1
+150%
|
0.27
+170%
|
0.27
N/A
|
0.29
+7%
|
0.41
+41%
|
0.31
-24%
|
0.39
+26%
|
0.39
N/A
|
0.34
-13%
|
0.37
+9%
|
0.38
+3%
|
0.41
+8%
|
0.37
-10%
|
0.28
-24%
|
0.23
-18%
|
0.18
-22%
|
0.2
+11%
|
0.26
+30%
|
0.19
-27%
|
0.24
+26%
|
0.26
+8%
|
0.31
+19%
|
0.34
+10%
|
0.35
+3%
|
0.3
-14%
|
0.28
-7%
|
0.26
-7%
|
0.23
-12%
|
0.25
+9%
|
0.39
+56%
|
0.38
-3%
|
0.41
+8%
|
0.61
+49%
|
0.74
+21%
|
0.74
N/A
|
1.09
+47%
|
1.01
-7%
|
1.03
+2%
|
1.07
+4%
|
1.23
+15%
|
1.1
-11%
|
1.3
+18%
|
1.29
-1%
|
1.28
-1%
|
1.3
+2%
|
0.61
-53%
|
0.47
-23%
|
-0.35
N/A
|
-1.03
-194%
|
-4.08
-296%
|
-4.07
+0%
|
-4.16
-2%
|
-3.69
+11%
|
-1.66
+55%
|
-1.83
-10%
|
-2.02
-10%
|
-2.19
-8%
|
-6.04
-176%
|
-6.21
-3%
|
-6.64
-7%
|
-4.71
+29%
|
|