MAX Automation SE
XETRA:MXHN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
MAX Automation SE
XETRA:MXHN
|
DE |
|
K
|
Kalina Power Ltd
ASX:KPO
|
AU |
|
Beauty Garage Inc
TSE:3180
|
JP |
|
Hayward Holdings Inc
NYSE:HAYW
|
US |
|
C
|
Cyberjaya Education Group Bhd
KLSE:CYBERE
|
MY |
|
Alto Ingredients Inc
NASDAQ:ALTO
|
US |
|
Valqua Ltd
TSE:7995
|
JP |
|
Concraft Holding Co Ltd
TWSE:4943
|
TW |
|
Skyfame Realty (Holdings) Ltd
HKEX:59
|
CN |
|
S
|
Sato Sho-Ji Corp
TSE:8065
|
JP |
Income Statement
Earnings Waterfall
MAX Automation SE
Income Statement
MAX Automation SE
| Mar-2002 | Jun-2002 | Sep-2002 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
|
| Revenue |
165
N/A
|
155
-6%
|
130
-16%
|
119
-8%
|
118
-1%
|
115
-3%
|
128
+11%
|
139
+9%
|
143
+3%
|
144
+1%
|
147
+3%
|
140
-5%
|
142
+1%
|
148
+4%
|
153
+3%
|
160
+4%
|
170
+7%
|
177
+4%
|
182
+3%
|
187
+3%
|
196
+5%
|
202
+3%
|
212
+5%
|
226
+6%
|
229
+1%
|
236
+3%
|
237
+1%
|
234
-1%
|
222
-5%
|
196
-11%
|
181
-8%
|
161
-11%
|
159
-1%
|
165
+4%
|
173
+5%
|
193
+12%
|
201
+4%
|
229
+14%
|
246
+7%
|
263
+7%
|
263
N/A
|
253
-4%
|
248
-2%
|
244
-1%
|
248
+1%
|
250
+1%
|
245
-2%
|
270
+10%
|
287
+6%
|
315
+10%
|
348
+10%
|
351
+1%
|
354
+1%
|
359
+1%
|
365
+2%
|
384
+5%
|
384
0%
|
374
-3%
|
352
-6%
|
337
-4%
|
349
+3%
|
304
-13%
|
289
-5%
|
251
-13%
|
225
-10%
|
258
+15%
|
291
+13%
|
404
+39%
|
360
-11%
|
386
+7%
|
404
+5%
|
425
+5%
|
420
-1%
|
393
-6%
|
355
-10%
|
307
-13%
|
298
-3%
|
299
+1%
|
311
+4%
|
349
+12%
|
369
+6%
|
396
+7%
|
418
+6%
|
343
-18%
|
429
+25%
|
436
+2%
|
438
+0%
|
397
-9%
|
377
-5%
|
368
-2%
|
344
-7%
|
366
+6%
|
345
-6%
|
332
-4%
|
339
+2%
|
335
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(78)
|
(73)
|
(56)
|
(49)
|
(48)
|
(45)
|
(52)
|
(59)
|
(63)
|
(64)
|
(66)
|
(61)
|
(62)
|
(66)
|
(72)
|
(78)
|
(85)
|
(89)
|
(91)
|
(91)
|
(96)
|
(99)
|
(104)
|
(114)
|
(115)
|
(119)
|
(119)
|
(118)
|
(112)
|
(99)
|
(90)
|
(77)
|
(76)
|
(78)
|
(84)
|
(97)
|
(104)
|
(127)
|
(140)
|
(147)
|
(146)
|
(136)
|
(130)
|
(127)
|
(129)
|
(128)
|
(123)
|
(136)
|
(148)
|
(166)
|
(183)
|
(183)
|
(181)
|
(180)
|
(183)
|
(199)
|
(200)
|
(194)
|
(179)
|
(170)
|
(176)
|
(147)
|
(139)
|
(110)
|
(93)
|
(114)
|
(139)
|
(239)
|
(200)
|
(219)
|
(228)
|
(229)
|
(220)
|
(198)
|
(171)
|
(145)
|
(136)
|
(138)
|
(147)
|
(170)
|
(184)
|
(200)
|
(208)
|
(165)
|
(203)
|
(198)
|
(199)
|
(190)
|
(179)
|
(182)
|
(170)
|
(169)
|
(157)
|
(150)
|
(157)
|
(156)
|
|
| Gross Profit |
87
N/A
|
82
-6%
|
74
-10%
|
70
-5%
|
70
0%
|
70
N/A
|
76
+8%
|
79
+5%
|
80
+1%
|
80
+0%
|
81
+2%
|
79
-3%
|
80
+1%
|
82
+2%
|
81
-1%
|
82
+1%
|
86
+5%
|
89
+3%
|
91
+2%
|
96
+6%
|
100
+4%
|
103
+4%
|
108
+5%
|
112
+4%
|
114
+2%
|
117
+3%
|
118
+1%
|
116
-2%
|
110
-6%
|
98
-11%
|
91
-7%
|
85
-7%
|
84
-2%
|
87
+4%
|
89
+3%
|
96
+8%
|
97
+1%
|
102
+5%
|
106
+3%
|
116
+10%
|
116
+0%
|
117
+1%
|
118
+1%
|
117
-1%
|
119
+2%
|
122
+3%
|
122
N/A
|
134
+10%
|
139
+4%
|
150
+8%
|
165
+10%
|
168
+2%
|
173
+3%
|
178
+3%
|
182
+2%
|
185
+2%
|
184
0%
|
179
-3%
|
173
-3%
|
167
-3%
|
173
+3%
|
157
-9%
|
150
-4%
|
141
-6%
|
131
-7%
|
143
+9%
|
152
+6%
|
165
+9%
|
160
-3%
|
167
+4%
|
176
+6%
|
197
+11%
|
200
+2%
|
196
-2%
|
184
-6%
|
162
-12%
|
161
-1%
|
161
+0%
|
164
+2%
|
179
+9%
|
185
+3%
|
196
+6%
|
210
+7%
|
178
-15%
|
226
+27%
|
238
+5%
|
239
+0%
|
207
-13%
|
199
-4%
|
186
-6%
|
174
-7%
|
197
+13%
|
188
-5%
|
182
-3%
|
182
0%
|
179
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(83)
|
(79)
|
(71)
|
(67)
|
(74)
|
(73)
|
(68)
|
(70)
|
(70)
|
(72)
|
(74)
|
(72)
|
(74)
|
(74)
|
(73)
|
(70)
|
(74)
|
(75)
|
(76)
|
(81)
|
(84)
|
(87)
|
(91)
|
(94)
|
(95)
|
(98)
|
(100)
|
(102)
|
(100)
|
(95)
|
(89)
|
(84)
|
(82)
|
(82)
|
(84)
|
(86)
|
(86)
|
(89)
|
(92)
|
(100)
|
(100)
|
(101)
|
(102)
|
(104)
|
(105)
|
(108)
|
(108)
|
(117)
|
(127)
|
(137)
|
(150)
|
(156)
|
(152)
|
(157)
|
(160)
|
(167)
|
(165)
|
(161)
|
(158)
|
(156)
|
(157)
|
(139)
|
(131)
|
(121)
|
(110)
|
(123)
|
(146)
|
(199)
|
(201)
|
(219)
|
(225)
|
(209)
|
(216)
|
(211)
|
(190)
|
(165)
|
(174)
|
(166)
|
(171)
|
(167)
|
(174)
|
(180)
|
(185)
|
(157)
|
(193)
|
(197)
|
(203)
|
(182)
|
(184)
|
(179)
|
(166)
|
(180)
|
(178)
|
(176)
|
(180)
|
(176)
|
|
| Selling, General & Administrative |
(50)
|
(48)
|
(44)
|
(40)
|
(40)
|
(40)
|
(41)
|
(43)
|
(44)
|
(44)
|
(46)
|
(44)
|
(45)
|
(45)
|
(45)
|
(44)
|
(45)
|
(45)
|
(46)
|
(49)
|
(51)
|
(53)
|
(55)
|
(56)
|
(58)
|
(59)
|
(60)
|
(60)
|
(59)
|
(57)
|
(54)
|
(50)
|
(48)
|
(48)
|
(49)
|
(52)
|
(54)
|
(57)
|
(60)
|
(93)
|
(65)
|
(67)
|
(69)
|
(101)
|
(71)
|
(72)
|
(73)
|
(111)
|
(84)
|
(91)
|
(99)
|
(147)
|
(104)
|
(107)
|
(108)
|
(151)
|
(110)
|
(109)
|
(107)
|
(142)
|
(108)
|
(95)
|
(90)
|
(114)
|
(78)
|
(87)
|
(97)
|
(170)
|
(119)
|
(130)
|
(139)
|
(187)
|
(138)
|
(135)
|
(124)
|
(149)
|
(120)
|
(121)
|
(122)
|
(159)
|
(126)
|
(128)
|
(131)
|
(145)
|
(133)
|
(136)
|
(140)
|
(168)
|
(120)
|
(117)
|
(112)
|
(170)
|
(125)
|
(125)
|
(125)
|
(176)
|
|
| Depreciation & Amortization |
(7)
|
(7)
|
(4)
|
(8)
|
(7)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(12)
|
(10)
|
(9)
|
(6)
|
(6)
|
(6)
|
(14)
|
(11)
|
(21)
|
(23)
|
(20)
|
(12)
|
(18)
|
(22)
|
(18)
|
(12)
|
(21)
|
(17)
|
(17)
|
(13)
|
(14)
|
(15)
|
(15)
|
(9)
|
(12)
|
(12)
|
(12)
|
(10)
|
(15)
|
(16)
|
(15)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
|
| Other Operating Expenses |
(26)
|
(24)
|
(23)
|
(19)
|
(27)
|
(27)
|
(20)
|
(22)
|
(22)
|
(23)
|
(24)
|
(24)
|
(24)
|
(24)
|
(25)
|
(24)
|
(26)
|
(26)
|
(27)
|
(29)
|
(30)
|
(31)
|
(33)
|
(34)
|
(34)
|
(36)
|
(36)
|
(38)
|
(37)
|
(33)
|
(31)
|
(30)
|
(30)
|
(31)
|
(31)
|
(31)
|
(28)
|
(28)
|
(28)
|
(2)
|
(30)
|
(29)
|
(29)
|
2
|
(29)
|
(30)
|
(29)
|
1
|
(36)
|
(38)
|
(41)
|
1
|
(38)
|
(40)
|
(41)
|
(4)
|
(42)
|
(41)
|
(39)
|
(3)
|
(38)
|
(34)
|
(33)
|
(1)
|
(26)
|
(30)
|
(35)
|
(19)
|
(61)
|
(67)
|
(66)
|
(10)
|
(60)
|
(54)
|
(48)
|
(3)
|
(31)
|
(28)
|
(32)
|
5
|
(34)
|
(38)
|
(40)
|
(3)
|
(49)
|
(51)
|
(52)
|
(4)
|
(48)
|
(47)
|
(39)
|
2
|
(41)
|
(39)
|
(43)
|
12
|
|
| Operating Income |
4
N/A
|
3
-19%
|
3
-12%
|
3
+3%
|
(4)
N/A
|
(3)
+13%
|
8
N/A
|
9
+24%
|
9
N/A
|
8
-13%
|
7
-11%
|
6
-12%
|
6
-9%
|
8
+43%
|
8
N/A
|
11
+35%
|
12
+7%
|
14
+16%
|
15
+4%
|
15
+1%
|
16
+7%
|
16
+1%
|
17
+8%
|
19
+9%
|
19
+2%
|
19
-2%
|
18
-4%
|
14
-21%
|
9
-35%
|
3
-65%
|
2
-38%
|
1
-75%
|
2
+280%
|
4
+132%
|
5
+11%
|
10
+94%
|
11
+17%
|
13
+18%
|
14
+8%
|
16
+14%
|
16
+2%
|
16
-1%
|
16
-1%
|
13
-17%
|
14
+1%
|
14
N/A
|
14
N/A
|
17
+24%
|
12
-30%
|
13
+12%
|
15
+13%
|
12
-19%
|
21
+74%
|
21
0%
|
22
+4%
|
18
-16%
|
20
+8%
|
18
-9%
|
15
-14%
|
12
-25%
|
16
+39%
|
18
+11%
|
19
+6%
|
21
+9%
|
21
+2%
|
20
-4%
|
6
-69%
|
(34)
N/A
|
(41)
-19%
|
(52)
-28%
|
(48)
+7%
|
(13)
+74%
|
(17)
-33%
|
(16)
+8%
|
(6)
+61%
|
(2)
+59%
|
(13)
-408%
|
(5)
+64%
|
(7)
-43%
|
12
N/A
|
11
-8%
|
15
+42%
|
24
+60%
|
21
-15%
|
33
+59%
|
40
+21%
|
35
-12%
|
25
-29%
|
14
-44%
|
7
-48%
|
7
-1%
|
17
+135%
|
10
-44%
|
5
-43%
|
2
-72%
|
3
+75%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(4)
|
(4)
|
(3)
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(6)
|
(5)
|
(6)
|
(15)
|
(5)
|
(21)
|
(21)
|
(13)
|
(9)
|
(7)
|
(10)
|
(9)
|
(8)
|
(9)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(9)
|
(13)
|
(13)
|
(11)
|
(10)
|
(6)
|
(4)
|
(3)
|
|
| Non-Reccuring Items |
9
|
9
|
5
|
(8)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
1
|
0
|
(0)
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
1
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
9
N/A
|
8
-8%
|
4
-54%
|
(8)
N/A
|
(7)
+10%
|
(6)
+11%
|
1
N/A
|
6
+425%
|
6
+2%
|
5
-16%
|
5
-13%
|
4
-6%
|
5
+16%
|
7
+41%
|
7
-1%
|
10
+34%
|
11
+12%
|
13
+20%
|
13
+2%
|
14
+5%
|
15
+9%
|
15
N/A
|
17
+11%
|
17
+5%
|
17
N/A
|
17
-1%
|
16
-5%
|
12
-29%
|
8
-32%
|
2
-77%
|
1
-50%
|
1
-44%
|
1
+160%
|
4
+192%
|
3
-11%
|
8
+135%
|
9
+16%
|
11
+20%
|
13
+13%
|
14
+12%
|
16
+11%
|
16
-1%
|
15
-1%
|
12
-21%
|
12
-2%
|
12
-1%
|
12
-1%
|
15
+25%
|
9
-41%
|
10
+9%
|
11
+13%
|
14
+33%
|
18
+24%
|
18
+1%
|
19
+5%
|
16
-13%
|
16
-1%
|
14
-12%
|
12
-14%
|
10
-21%
|
13
+40%
|
15
+13%
|
16
+5%
|
17
+6%
|
18
+6%
|
17
-4%
|
3
-85%
|
(47)
N/A
|
(46)
+3%
|
(58)
-25%
|
(63)
-9%
|
(34)
+46%
|
(38)
-11%
|
(37)
+3%
|
(19)
+48%
|
(29)
-50%
|
(20)
+29%
|
(14)
+29%
|
(16)
-13%
|
3
N/A
|
1
-57%
|
9
+510%
|
18
+108%
|
16
-11%
|
27
+70%
|
35
+29%
|
28
-18%
|
11
-61%
|
6
-49%
|
(5)
N/A
|
(5)
-1%
|
7
N/A
|
(1)
N/A
|
(0)
+60%
|
(2)
-823%
|
(0)
+98%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
1
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(3)
|
(3)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(1)
|
2
|
4
|
3
|
(5)
|
(5)
|
(1)
|
(3)
|
4
|
2
|
2
|
2
|
2
|
0
|
(4)
|
(4)
|
(7)
|
(7)
|
1
|
(3)
|
0
|
2
|
(6)
|
(5)
|
(5)
|
(5)
|
2
|
4
|
4
|
3
|
(4)
|
|
| Income from Continuing Operations |
10
|
10
|
5
|
(10)
|
(9)
|
(8)
|
(2)
|
3
|
3
|
2
|
3
|
2
|
3
|
5
|
4
|
6
|
7
|
8
|
8
|
8
|
9
|
9
|
11
|
11
|
12
|
14
|
13
|
11
|
8
|
1
|
1
|
0
|
1
|
3
|
3
|
6
|
7
|
8
|
9
|
11
|
13
|
13
|
12
|
8
|
8
|
8
|
8
|
10
|
6
|
6
|
7
|
10
|
12
|
13
|
13
|
11
|
11
|
9
|
8
|
8
|
11
|
13
|
12
|
14
|
15
|
17
|
5
|
(44)
|
(43)
|
(63)
|
(68)
|
(35)
|
(41)
|
(33)
|
(17)
|
(26)
|
(18)
|
(12)
|
(16)
|
(1)
|
(3)
|
1
|
11
|
17
|
24
|
35
|
30
|
6
|
1
|
(11)
|
(11)
|
9
|
3
|
3
|
1
|
(4)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(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
|
5
|
5
|
5
|
5
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
10
N/A
|
10
-4%
|
5
-46%
|
(10)
N/A
|
(9)
+8%
|
(8)
+9%
|
(2)
+78%
|
3
N/A
|
3
N/A
|
2
-28%
|
2
+14%
|
3
+4%
|
3
+20%
|
4
+47%
|
4
-14%
|
5
+39%
|
6
+19%
|
8
+19%
|
8
+7%
|
8
N/A
|
9
+6%
|
9
+2%
|
10
+20%
|
11
+6%
|
11
+2%
|
14
+21%
|
13
-6%
|
11
-17%
|
8
-28%
|
1
-86%
|
1
-45%
|
0
-67%
|
1
+450%
|
3
+182%
|
3
-10%
|
6
+121%
|
7
+18%
|
8
+15%
|
9
+11%
|
11
+23%
|
13
+11%
|
13
+1%
|
12
-3%
|
8
-32%
|
8
-1%
|
8
N/A
|
8
+1%
|
10
+23%
|
6
-43%
|
6
+5%
|
7
+15%
|
10
+41%
|
12
+24%
|
13
+2%
|
13
+4%
|
10
-22%
|
10
-1%
|
8
-18%
|
7
-11%
|
8
+12%
|
11
+33%
|
13
+17%
|
14
+7%
|
14
+0%
|
13
-5%
|
7
-47%
|
(6)
N/A
|
(39)
-541%
|
(46)
-20%
|
(58)
-25%
|
(63)
-9%
|
(35)
+45%
|
(40)
-15%
|
(33)
+18%
|
(17)
+48%
|
(26)
-54%
|
(18)
+33%
|
(12)
+32%
|
(16)
-31%
|
(1)
+91%
|
(3)
-128%
|
0
N/A
|
10
+2 986%
|
15
+45%
|
23
+59%
|
37
+59%
|
33
-12%
|
15
-54%
|
12
-21%
|
(3)
N/A
|
49
N/A
|
61
+23%
|
54
-11%
|
55
+2%
|
0
-100%
|
(4)
N/A
|
|
| EPS (Diluted) |
0.8
N/A
|
0.77
-4%
|
0.42
-45%
|
-0.76
N/A
|
-0.69
+9%
|
-0.63
+9%
|
-0.09
+86%
|
0.15
N/A
|
0.16
+7%
|
0.11
-31%
|
0.11
N/A
|
0.11
N/A
|
0.11
N/A
|
0.16
+45%
|
0.15
-6%
|
0.21
+40%
|
0.22
+5%
|
0.27
+23%
|
0.29
+7%
|
0.29
N/A
|
0.32
+10%
|
0.33
+3%
|
0.4
+21%
|
0.41
+2%
|
0.42
+2%
|
0.51
+21%
|
0.48
-6%
|
0.39
-19%
|
0.28
-28%
|
0.03
-89%
|
0.01
-67%
|
0.01
N/A
|
0.04
+300%
|
0.12
+200%
|
0.11
-8%
|
0.23
+109%
|
0.27
+17%
|
0.31
+15%
|
0.34
+10%
|
0.43
+26%
|
0.46
+7%
|
0.46
N/A
|
0.45
-2%
|
0.31
-31%
|
0.31
N/A
|
0.32
+3%
|
0.32
N/A
|
0.39
+22%
|
0.22
-44%
|
0.23
+5%
|
0.27
+17%
|
0.37
+37%
|
0.7
+89%
|
0.47
-33%
|
0.48
+2%
|
0.38
-21%
|
0.37
-3%
|
0.36
-3%
|
0.28
-22%
|
0.31
+11%
|
0.4
+29%
|
0.39
-3%
|
0.46
+18%
|
0.48
+4%
|
0.48
N/A
|
0.24
-50%
|
-0.2
N/A
|
-1.32
-560%
|
-1.55
-17%
|
-1.96
-26%
|
-2.14
-9%
|
-1.18
+45%
|
-1.36
-15%
|
-1.11
+18%
|
-0.63
+43%
|
-0.9
-43%
|
-0.65
+28%
|
-0.42
+35%
|
-0.55
-31%
|
-0.05
+91%
|
-0.11
-120%
|
0
N/A
|
0.26
N/A
|
0.38
+46%
|
0.61
+61%
|
0.9
+48%
|
0.79
-12%
|
0.36
-54%
|
0.29
-19%
|
-0.07
N/A
|
1.19
N/A
|
1.46
+23%
|
1.3
-11%
|
1.33
+2%
|
0.02
-98%
|
-0.11
N/A
|
|