Sealand Securities Co Ltd
SZSE:000750
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Sealand Securities Co Ltd
SZSE:000750
|
CN |
Income Statement
Earnings Waterfall
Sealand Securities Co Ltd
Income Statement
Sealand Securities 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
27
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
8
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
|
| Revenue |
235
N/A
|
215
-8%
|
207
-4%
|
200
-3%
|
202
+1%
|
210
+4%
|
203
-4%
|
202
0%
|
190
-6%
|
179
-5%
|
184
+2%
|
191
+4%
|
194
+1%
|
178
-8%
|
154
-14%
|
116
-24%
|
103
-12%
|
93
-9%
|
101
+8%
|
107
+6%
|
160
+49%
|
172
+7%
|
947
+451%
|
1 415
+49%
|
2 042
+44%
|
2 367
+16%
|
2 045
-14%
|
1 648
-19%
|
1 469
-11%
|
1 462
0%
|
1 497
+2%
|
1 712
+14%
|
1 616
-6%
|
1 702
+5%
|
1 637
-4%
|
1 823
+11%
|
1 867
+2%
|
1 839
-1%
|
1 901
+3%
|
2 097
+10%
|
2 615
+25%
|
3 099
+19%
|
4 085
+32%
|
4 463
+9%
|
5 160
+16%
|
4 871
-6%
|
4 133
-15%
|
4 233
+2%
|
4 115
-3%
|
3 651
-11%
|
3 582
-2%
|
3 191
-11%
|
2 844
-11%
|
2 444
-14%
|
2 139
-12%
|
1 835
-14%
|
2 225
+21%
|
2 466
+11%
|
2 963
+20%
|
3 380
+14%
|
3 691
+9%
|
3 597
-3%
|
4 115
+14%
|
4 410
+7%
|
4 680
+6%
|
4 497
-4%
|
4 654
+4%
|
4 769
+2%
|
5 407
+13%
|
4 764
-12%
|
4 216
-11%
|
4 032
-4%
|
3 814
-5%
|
3 942
+3%
|
4 010
+2%
|
3 842
-4%
|
4 370
+14%
|
4 002
-8%
|
4 036
+1%
|
4 081
+1%
|
3 640
-11%
|
4 240
+16%
|
3 879
-9%
|
3 914
+1%
|
3 941
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(178)
|
(166)
|
(164)
|
(162)
|
(163)
|
(169)
|
(167)
|
(165)
|
(161)
|
(158)
|
(164)
|
(172)
|
(168)
|
(156)
|
(130)
|
(95)
|
(80)
|
(72)
|
(79)
|
(82)
|
(111)
|
(121)
|
(129)
|
0
|
(147)
|
0
|
(156)
|
0
|
(198)
|
0
|
0
|
0
|
(82)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(201)
|
0
|
0
|
0
|
(278)
|
0
|
0
|
0
|
(250)
|
0
|
0
|
0
|
(137)
|
0
|
0
|
0
|
(153)
|
0
|
0
|
0
|
(223)
|
0
|
0
|
0
|
(237)
|
0
|
0
|
0
|
(190)
|
0
|
0
|
0
|
(174)
|
0
|
0
|
0
|
(413)
|
0
|
0
|
0
|
(482)
|
|
| Gross Profit |
57
N/A
|
49
-15%
|
42
-13%
|
39
-9%
|
39
+2%
|
41
+4%
|
36
-12%
|
37
+4%
|
29
-23%
|
22
-24%
|
19
-11%
|
19
-1%
|
26
+33%
|
22
-13%
|
24
+9%
|
21
-14%
|
23
+7%
|
22
-4%
|
22
+1%
|
25
+14%
|
49
+94%
|
51
+5%
|
818
+1 504%
|
0
N/A
|
1 895
N/A
|
0
N/A
|
1 368
N/A
|
0
N/A
|
1 271
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 534
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 819
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 545
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 959
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 838
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 594
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 088
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 538
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 457
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5 170
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 624
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 196
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 227
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 459
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(167)
|
(172)
|
(174)
|
(155)
|
(144)
|
(122)
|
(115)
|
(117)
|
(75)
|
(85)
|
(84)
|
(77)
|
(64)
|
(67)
|
(70)
|
(73)
|
(59)
|
(61)
|
(58)
|
(60)
|
(55)
|
(57)
|
(529)
|
(955)
|
(1 252)
|
(1 593)
|
(1 300)
|
(1 382)
|
(1 120)
|
(1 335)
|
(1 361)
|
(1 398)
|
(1 244)
|
(1 449)
|
(1 379)
|
(1 434)
|
(1 355)
|
(1 361)
|
(1 380)
|
(1 436)
|
(1 612)
|
(1 757)
|
(1 972)
|
(2 220)
|
(2 494)
|
(2 549)
|
(2 451)
|
(2 377)
|
(2 409)
|
(2 428)
|
(2 465)
|
(2 353)
|
(2 029)
|
(2 015)
|
(1 947)
|
(1 900)
|
(1 809)
|
(2 197)
|
(2 454)
|
(2 637)
|
(2 428)
|
(2 845)
|
(3 134)
|
(3 248)
|
(2 880)
|
(3 617)
|
(3 642)
|
(3 593)
|
(3 567)
|
(3 466)
|
(3 045)
|
(3 346)
|
(3 103)
|
(3 198)
|
(3 422)
|
(3 309)
|
(3 606)
|
(3 497)
|
(3 576)
|
(3 531)
|
(2 344)
|
(3 375)
|
(2 998)
|
(2 778)
|
(2 347)
|
|
| Selling, General & Administrative |
(168)
|
(173)
|
(172)
|
(153)
|
(144)
|
(122)
|
(117)
|
(118)
|
(75)
|
(75)
|
(80)
|
(79)
|
(64)
|
(62)
|
(61)
|
(58)
|
(59)
|
(55)
|
(52)
|
(54)
|
(55)
|
(55)
|
(520)
|
(842)
|
(1 250)
|
(1 476)
|
(1 276)
|
(1 198)
|
(1 118)
|
(1 134)
|
(1 171)
|
(1 208)
|
(1 243)
|
(1 287)
|
(1 305)
|
(1 359)
|
(1 308)
|
(1 357)
|
(1 375)
|
(1 431)
|
(1 570)
|
(1 751)
|
(1 971)
|
(2 194)
|
(2 411)
|
(2 463)
|
(2 308)
|
(2 236)
|
(2 223)
|
(2 235)
|
(2 252)
|
(2 171)
|
(1 793)
|
(1 793)
|
(1 672)
|
(1 574)
|
(1 520)
|
(1 694)
|
(1 935)
|
(2 108)
|
(1 813)
|
(2 344)
|
(2 567)
|
(2 573)
|
(2 180)
|
(2 810)
|
(2 630)
|
(2 730)
|
(2 483)
|
(2 601)
|
(2 512)
|
(2 386)
|
(1 984)
|
(2 280)
|
(2 327)
|
(2 320)
|
(2 107)
|
(2 228)
|
(2 151)
|
(2 204)
|
(2 121)
|
(2 435)
|
(2 546)
|
(2 587)
|
(2 144)
|
|
| 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
|
(46)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(74)
|
0
|
0
|
0
|
(91)
|
0
|
0
|
0
|
(131)
|
0
|
0
|
0
|
(216)
|
0
|
0
|
0
|
(226)
|
0
|
0
|
0
|
(221)
|
0
|
0
|
0
|
(202)
|
|
| Other Operating Expenses |
1
|
1
|
(2)
|
(2)
|
0
|
0
|
1
|
0
|
(0)
|
(9)
|
(4)
|
2
|
(0)
|
(5)
|
(10)
|
(15)
|
(0)
|
(5)
|
(6)
|
(6)
|
(0)
|
(2)
|
(9)
|
(113)
|
(2)
|
(117)
|
(24)
|
(184)
|
(2)
|
(200)
|
(190)
|
(190)
|
(2)
|
(163)
|
(74)
|
(74)
|
(1)
|
(5)
|
(5)
|
(5)
|
(1)
|
(7)
|
(1)
|
(26)
|
(47)
|
(86)
|
(143)
|
(141)
|
(128)
|
(193)
|
(213)
|
(182)
|
(176)
|
(221)
|
(275)
|
(326)
|
(223)
|
(503)
|
(519)
|
(529)
|
(541)
|
(501)
|
(567)
|
(675)
|
(609)
|
(806)
|
(1 012)
|
(863)
|
(953)
|
(864)
|
(532)
|
(960)
|
(903)
|
(919)
|
(1 094)
|
(989)
|
(1 273)
|
(1 269)
|
(1 425)
|
(1 327)
|
(2)
|
(940)
|
(452)
|
(191)
|
(1)
|
|
| Operating Income |
(110)
N/A
|
(123)
-12%
|
(131)
-7%
|
(117)
+11%
|
(104)
+11%
|
(81)
+22%
|
(80)
+2%
|
(80)
-1%
|
(47)
+42%
|
(63)
-34%
|
(65)
-3%
|
(58)
+10%
|
(39)
+34%
|
(45)
-16%
|
(46)
-2%
|
(52)
-13%
|
(37)
+29%
|
(39)
-7%
|
(36)
+7%
|
(35)
+4%
|
(7)
+81%
|
(6)
+9%
|
289
N/A
|
460
+59%
|
643
+40%
|
774
+20%
|
589
-24%
|
266
-55%
|
151
-43%
|
127
-16%
|
136
+7%
|
314
+131%
|
290
-8%
|
253
-13%
|
258
+2%
|
389
+51%
|
464
+19%
|
478
+3%
|
522
+9%
|
661
+27%
|
933
+41%
|
1 342
+44%
|
2 113
+57%
|
2 243
+6%
|
2 466
+10%
|
2 321
-6%
|
1 682
-28%
|
1 856
+10%
|
1 429
-23%
|
1 223
-14%
|
1 117
-9%
|
839
-25%
|
565
-33%
|
429
-24%
|
192
-55%
|
(65)
N/A
|
279
N/A
|
270
-3%
|
509
+89%
|
743
+46%
|
1 110
+50%
|
752
-32%
|
981
+30%
|
1 162
+18%
|
1 577
+36%
|
881
-44%
|
1 012
+15%
|
1 177
+16%
|
1 603
+36%
|
1 298
-19%
|
1 172
-10%
|
686
-41%
|
521
-24%
|
744
+43%
|
588
-21%
|
533
-9%
|
590
+11%
|
505
-14%
|
460
-9%
|
549
+19%
|
883
+61%
|
865
-2%
|
881
+2%
|
1 136
+29%
|
1 112
-2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(21)
|
(10)
|
(11)
|
(10)
|
(33)
|
(28)
|
(34)
|
(36)
|
62
|
66
|
66
|
70
|
(15)
|
(16)
|
(9)
|
(5)
|
(12)
|
(9)
|
(11)
|
(11)
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(21)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(30)
|
33
|
33
|
0
|
5
|
66
|
69
|
93
|
(130)
|
35
|
35
|
23
|
(394)
|
25
|
29
|
29
|
(530)
|
26
|
(119)
|
(260)
|
(413)
|
(291)
|
(240)
|
(128)
|
(63)
|
11
|
64
|
54
|
(58)
|
(110)
|
(216)
|
(265)
|
(211)
|
2
|
130
|
272
|
4
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(3)
|
0
|
(3)
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
|
| Total Other Income |
(7)
|
(9)
|
(11)
|
(13)
|
(33)
|
(23)
|
(27)
|
(26)
|
(18)
|
(23)
|
(16)
|
(16)
|
18
|
19
|
17
|
19
|
(3)
|
8
|
8
|
6
|
28
|
19
|
23
|
36
|
17
|
16
|
14
|
14
|
16
|
16
|
15
|
5
|
29
|
29
|
31
|
30
|
13
|
22
|
22
|
39
|
33
|
21
|
23
|
10
|
15
|
14
|
18
|
8
|
28
|
26
|
25
|
34
|
1
|
(33)
|
(33)
|
(48)
|
(6)
|
(6)
|
(6)
|
(3)
|
3
|
(4)
|
(3)
|
(4)
|
(6)
|
(3)
|
(4)
|
(0)
|
(41)
|
(44)
|
(102)
|
(108)
|
(2)
|
(64)
|
(6)
|
(27)
|
0
|
(76)
|
(80)
|
(56)
|
(1)
|
(76)
|
(71)
|
(70)
|
(2)
|
|
| Pre-Tax Income |
(138)
N/A
|
(142)
-3%
|
(153)
-8%
|
(139)
+9%
|
(170)
-22%
|
(132)
+22%
|
(140)
-6%
|
(143)
-2%
|
(12)
+92%
|
(19)
-66%
|
(14)
+26%
|
(4)
+73%
|
(33)
-741%
|
(42)
-27%
|
(37)
+11%
|
(37)
+1%
|
(60)
-62%
|
(40)
+33%
|
(39)
+3%
|
(40)
-2%
|
5
N/A
|
0
N/A
|
312
N/A
|
495
+59%
|
662
+34%
|
790
+19%
|
603
-24%
|
281
-53%
|
167
-41%
|
144
-14%
|
151
+5%
|
319
+111%
|
310
-3%
|
284
-8%
|
290
+2%
|
420
+45%
|
474
+13%
|
499
+5%
|
543
+9%
|
699
+29%
|
964
+38%
|
1 362
+41%
|
2 132
+57%
|
2 253
+6%
|
2 448
+9%
|
2 336
-5%
|
1 696
-27%
|
1 865
+10%
|
1 426
-24%
|
1 282
-10%
|
1 175
-8%
|
873
-26%
|
570
-35%
|
462
-19%
|
228
-51%
|
(20)
N/A
|
142
N/A
|
300
+111%
|
538
+80%
|
763
+42%
|
717
-6%
|
773
+8%
|
1 007
+30%
|
1 187
+18%
|
1 041
-12%
|
903
-13%
|
890
-1%
|
916
+3%
|
1 148
+25%
|
964
-16%
|
830
-14%
|
450
-46%
|
447
-1%
|
691
+54%
|
646
-6%
|
560
-13%
|
515
-8%
|
319
-38%
|
165
-48%
|
228
+39%
|
649
+184%
|
791
+22%
|
940
+19%
|
1 337
+42%
|
1 093
-18%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(75)
|
(118)
|
(165)
|
(195)
|
(152)
|
(72)
|
(52)
|
(46)
|
(46)
|
(86)
|
(71)
|
(83)
|
(85)
|
(118)
|
(131)
|
(138)
|
(148)
|
(187)
|
(248)
|
(348)
|
(541)
|
(568)
|
(607)
|
(574)
|
(409)
|
(460)
|
(360)
|
(331)
|
(307)
|
(222)
|
(139)
|
(111)
|
(51)
|
11
|
(30)
|
(69)
|
(136)
|
(191)
|
(173)
|
(185)
|
(240)
|
(287)
|
(232)
|
(199)
|
(186)
|
(197)
|
(241)
|
(186)
|
(144)
|
(33)
|
(71)
|
(135)
|
(137)
|
(114)
|
(95)
|
(44)
|
(8)
|
(25)
|
(138)
|
(175)
|
(206)
|
(307)
|
(243)
|
|
| Income from Continuing Operations |
(139)
|
(142)
|
(153)
|
(140)
|
(171)
|
(132)
|
(140)
|
(143)
|
(12)
|
(19)
|
(14)
|
(4)
|
(33)
|
(42)
|
(37)
|
(37)
|
(60)
|
(40)
|
(39)
|
(40)
|
5
|
0
|
237
|
377
|
497
|
595
|
451
|
208
|
114
|
98
|
105
|
233
|
239
|
201
|
205
|
302
|
343
|
361
|
395
|
512
|
715
|
1 014
|
1 591
|
1 684
|
1 841
|
1 761
|
1 286
|
1 405
|
1 066
|
951
|
868
|
651
|
431
|
351
|
178
|
(10)
|
112
|
231
|
402
|
572
|
544
|
588
|
767
|
901
|
810
|
705
|
705
|
719
|
907
|
778
|
686
|
417
|
377
|
556
|
509
|
446
|
420
|
275
|
157
|
203
|
511
|
615
|
734
|
1 030
|
850
|
|
| Income to Minority Interest |
4
|
4
|
5
|
5
|
7
|
3
|
4
|
4
|
3
|
4
|
3
|
3
|
1
|
1
|
1
|
(0)
|
2
|
2
|
1
|
1
|
1
|
3
|
(15)
|
(26)
|
(40)
|
(51)
|
(42)
|
(42)
|
(39)
|
(37)
|
(36)
|
(30)
|
(31)
|
(33)
|
(34)
|
(37)
|
(34)
|
(28)
|
(23)
|
(24)
|
(25)
|
(28)
|
(45)
|
(50)
|
(48)
|
(54)
|
(52)
|
(44)
|
(50)
|
(46)
|
(38)
|
(53)
|
(55)
|
(55)
|
(58)
|
(48)
|
(39)
|
(48)
|
(43)
|
(44)
|
(56)
|
(50)
|
(63)
|
(77)
|
(84)
|
(105)
|
(124)
|
(132)
|
(142)
|
(135)
|
(140)
|
(130)
|
(128)
|
(132)
|
(111)
|
(106)
|
(93)
|
(81)
|
(77)
|
(84)
|
(83)
|
(80)
|
(79)
|
(80)
|
(81)
|
|
| Equity Earnings Affiliates |
6
|
6
|
9
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
(129)
N/A
|
(132)
-2%
|
(139)
-5%
|
(127)
+9%
|
(156)
-23%
|
(126)
+19%
|
(136)
-8%
|
(138)
-2%
|
(9)
+94%
|
(16)
-79%
|
(12)
+25%
|
(1)
+92%
|
(32)
-3 060%
|
(41)
-28%
|
(36)
+10%
|
(37)
-2%
|
(58)
-57%
|
(39)
+33%
|
(38)
+2%
|
(39)
-3%
|
6
N/A
|
3
-48%
|
223
+6 853%
|
351
+58%
|
457
+30%
|
544
+19%
|
410
-25%
|
166
-59%
|
76
-55%
|
61
-20%
|
69
+14%
|
202
+192%
|
208
+3%
|
169
-19%
|
171
+1%
|
265
+56%
|
309
+16%
|
334
+8%
|
372
+12%
|
488
+31%
|
690
+41%
|
986
+43%
|
1 547
+57%
|
1 635
+6%
|
1 793
+10%
|
1 707
-5%
|
1 235
-28%
|
1 361
+10%
|
1 016
-25%
|
905
-11%
|
830
-8%
|
598
-28%
|
376
-37%
|
296
-21%
|
120
-60%
|
(57)
N/A
|
73
N/A
|
183
+151%
|
360
+96%
|
527
+47%
|
488
-8%
|
538
+10%
|
704
+31%
|
824
+17%
|
725
-12%
|
599
-17%
|
580
-3%
|
587
+1%
|
765
+30%
|
643
-16%
|
546
-15%
|
286
-48%
|
249
-13%
|
423
+70%
|
398
-6%
|
340
-15%
|
327
-4%
|
194
-41%
|
79
-59%
|
119
+50%
|
428
+260%
|
535
+25%
|
656
+23%
|
950
+45%
|
769
-19%
|
|
| EPS (Diluted) |
-0.13
N/A
|
-0.13
N/A
|
-0.14
-8%
|
-0.13
+7%
|
-0.16
-23%
|
-0.14
+12%
|
-0.15
-7%
|
-0.15
N/A
|
-0.01
+93%
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.03
-200%
|
-0.05
-67%
|
-0.04
+20%
|
-0.04
N/A
|
-0.06
-50%
|
-0.04
+33%
|
-0.04
N/A
|
-0.04
N/A
|
0.01
N/A
|
0
N/A
|
0.05
N/A
|
0.16
+220%
|
0.18
+12%
|
0.22
+22%
|
0.16
-27%
|
0.07
-56%
|
0.03
-57%
|
0.02
-33%
|
0.02
N/A
|
0.06
+200%
|
0.06
N/A
|
0.05
-17%
|
0.05
N/A
|
0.08
+60%
|
0.09
+12%
|
0.1
+11%
|
0.1
N/A
|
0.13
+30%
|
0.18
+38%
|
0.26
+44%
|
0.41
+58%
|
0.38
-7%
|
0.43
+13%
|
0.36
-16%
|
0.27
-25%
|
0.29
+7%
|
0.22
-24%
|
0.2
-9%
|
0.18
-10%
|
0.13
-28%
|
0.08
-38%
|
0.06
-25%
|
0.02
-67%
|
-0.01
N/A
|
0.02
N/A
|
0.04
+100%
|
0.08
+100%
|
0.12
+50%
|
0.11
-8%
|
0.09
-18%
|
0.12
+33%
|
0.16
+33%
|
0.13
-19%
|
0.11
-15%
|
0.1
-9%
|
0.1
N/A
|
0.14
+40%
|
0.11
-21%
|
0.1
-9%
|
0.05
-50%
|
0.05
N/A
|
0.08
+60%
|
0.07
-12%
|
0.06
-14%
|
0.06
N/A
|
0.03
-50%
|
0.01
-67%
|
0.02
+100%
|
0.07
+250%
|
0.08
+14%
|
0.1
+25%
|
0.15
+50%
|
0.12
-20%
|
|