Zhengzhou Coal Industry & Electric Power Co Ltd
SSE:600121
Income Statement
Earnings Waterfall
Zhengzhou Coal Industry & Electric Power Co Ltd
Income Statement
Zhengzhou Coal Industry & Electric Power 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 |
26
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
141
|
0
|
0
|
0
|
212
|
0
|
0
|
0
|
301
|
0
|
0
|
0
|
288
|
0
|
0
|
0
|
235
|
0
|
0
|
0
|
232
|
0
|
0
|
42
|
193
|
0
|
0
|
90
|
300
|
105
|
0
|
120
|
293
|
235
|
296
|
292
|
299
|
297
|
276
|
255
|
236
|
245
|
250
|
260
|
205
|
209
|
215
|
219
|
204
|
192
|
195
|
190
|
219
|
215
|
0
|
0
|
|
| Revenue |
831
N/A
|
861
+4%
|
881
+2%
|
915
+4%
|
908
-1%
|
929
+2%
|
1 032
+11%
|
1 097
+6%
|
1 281
+17%
|
1 452
+13%
|
1 488
+2%
|
1 590
+7%
|
1 484
-7%
|
1 478
0%
|
1 844
+25%
|
2 155
+17%
|
2 602
+21%
|
3 014
+16%
|
3 246
+8%
|
3 510
+8%
|
3 682
+5%
|
3 783
+3%
|
4 058
+7%
|
4 386
+8%
|
4 539
+3%
|
4 592
+1%
|
4 593
+0%
|
5 074
+10%
|
6 184
+22%
|
7 044
+14%
|
7 973
+13%
|
8 135
+2%
|
9 776
+20%
|
11 453
+17%
|
12 866
+12%
|
14 766
+15%
|
18 537
+26%
|
20 994
+13%
|
23 354
+11%
|
22 700
-3%
|
20 139
-11%
|
21 336
+6%
|
21 104
-1%
|
21 978
+4%
|
20 550
-6%
|
19 178
-7%
|
16 604
-13%
|
18 069
+9%
|
19 495
+8%
|
18 977
-3%
|
19 590
+3%
|
16 960
-13%
|
11 996
-29%
|
10 833
-10%
|
10 114
-7%
|
9 904
-2%
|
9 494
-4%
|
9 055
-5%
|
7 499
-17%
|
6 399
-15%
|
5 712
-11%
|
5 381
-6%
|
5 188
-4%
|
4 863
-6%
|
4 810
-1%
|
4 688
-3%
|
4 452
-5%
|
4 142
-7%
|
3 596
-13%
|
3 183
-11%
|
2 797
-12%
|
2 616
-6%
|
2 793
+7%
|
3 034
+9%
|
3 079
+1%
|
2 929
-5%
|
3 212
+10%
|
3 473
+8%
|
3 942
+13%
|
4 300
+9%
|
4 423
+3%
|
4 509
+2%
|
4 369
-3%
|
4 324
-1%
|
4 323
0%
|
4 283
-1%
|
4 294
+0%
|
4 387
+2%
|
4 205
-4%
|
4 034
-4%
|
3 880
-4%
|
3 678
-5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(575)
|
(597)
|
(624)
|
(647)
|
(635)
|
(655)
|
(667)
|
(703)
|
(854)
|
(953)
|
(987)
|
(1 027)
|
(1 010)
|
(1 002)
|
(1 371)
|
(1 699)
|
(2 045)
|
(2 437)
|
(2 582)
|
(2 794)
|
(2 936)
|
(3 137)
|
(3 452)
|
(3 734)
|
(3 864)
|
(3 803)
|
(3 918)
|
(4 491)
|
(5 617)
|
(6 457)
|
(7 329)
|
(7 460)
|
(9 104)
|
(10 709)
|
(12 111)
|
(14 013)
|
(16 104)
|
(18 388)
|
(20 294)
|
(19 319)
|
(18 055)
|
(18 355)
|
(18 379)
|
(19 342)
|
(18 875)
|
(17 672)
|
(15 129)
|
(16 807)
|
(18 412)
|
(18 175)
|
(19 114)
|
(16 749)
|
(11 843)
|
(10 706)
|
(9 874)
|
(9 314)
|
(8 296)
|
(7 479)
|
(5 580)
|
(4 244)
|
(3 790)
|
(3 715)
|
(3 546)
|
(3 364)
|
(3 262)
|
(3 345)
|
(3 233)
|
(3 110)
|
(2 854)
|
(2 575)
|
(2 427)
|
(2 290)
|
(2 606)
|
(2 661)
|
(2 596)
|
(2 403)
|
(2 195)
|
(2 343)
|
(2 589)
|
(2 861)
|
(2 948)
|
(3 051)
|
(3 047)
|
(3 113)
|
(3 094)
|
(3 229)
|
(3 283)
|
(3 289)
|
(3 281)
|
(3 265)
|
(3 243)
|
(3 240)
|
|
| Gross Profit |
256
N/A
|
264
+3%
|
258
-2%
|
268
+4%
|
273
+2%
|
274
+0%
|
365
+33%
|
394
+8%
|
427
+8%
|
499
+17%
|
500
+0%
|
563
+13%
|
474
-16%
|
476
+0%
|
473
-1%
|
457
-3%
|
557
+22%
|
577
+4%
|
664
+15%
|
716
+8%
|
746
+4%
|
646
-13%
|
607
-6%
|
652
+8%
|
674
+3%
|
789
+17%
|
674
-15%
|
583
-14%
|
567
-3%
|
587
+4%
|
643
+10%
|
675
+5%
|
672
0%
|
745
+11%
|
755
+1%
|
753
0%
|
2 433
+223%
|
2 605
+7%
|
3 060
+17%
|
3 381
+11%
|
2 084
-38%
|
2 982
+43%
|
2 725
-9%
|
2 635
-3%
|
1 675
-36%
|
1 506
-10%
|
1 475
-2%
|
1 261
-14%
|
1 082
-14%
|
802
-26%
|
475
-41%
|
212
-55%
|
153
-28%
|
127
-17%
|
240
+89%
|
590
+146%
|
1 198
+103%
|
1 577
+32%
|
1 919
+22%
|
2 156
+12%
|
1 922
-11%
|
1 666
-13%
|
1 642
-1%
|
1 500
-9%
|
1 549
+3%
|
1 343
-13%
|
1 219
-9%
|
1 032
-15%
|
742
-28%
|
609
-18%
|
369
-39%
|
325
-12%
|
188
-42%
|
373
+98%
|
483
+29%
|
526
+9%
|
1 018
+94%
|
1 131
+11%
|
1 353
+20%
|
1 439
+6%
|
1 476
+3%
|
1 458
-1%
|
1 322
-9%
|
1 211
-8%
|
1 229
+1%
|
1 054
-14%
|
1 011
-4%
|
1 098
+9%
|
924
-16%
|
769
-17%
|
637
-17%
|
438
-31%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(107)
|
(115)
|
(112)
|
(118)
|
(114)
|
(115)
|
(140)
|
(151)
|
(157)
|
(190)
|
(195)
|
(236)
|
(217)
|
(214)
|
(229)
|
(227)
|
(312)
|
(355)
|
(393)
|
(427)
|
(373)
|
(375)
|
(362)
|
(384)
|
(480)
|
(481)
|
(445)
|
(403)
|
(377)
|
(394)
|
(422)
|
(459)
|
(464)
|
(460)
|
(481)
|
(488)
|
(1 026)
|
(1 082)
|
(1 219)
|
(1 348)
|
(1 133)
|
(1 343)
|
(1 325)
|
(1 266)
|
(933)
|
(861)
|
(859)
|
(851)
|
(880)
|
(783)
|
(758)
|
(722)
|
(708)
|
(656)
|
(558)
|
(523)
|
(634)
|
(1 385)
|
(1 421)
|
(1 440)
|
(754)
|
(711)
|
(694)
|
(674)
|
(713)
|
(594)
|
(597)
|
(611)
|
(937)
|
(1 065)
|
(1 087)
|
(1 127)
|
(745)
|
(835)
|
(695)
|
(729)
|
(624)
|
(579)
|
(709)
|
(691)
|
(763)
|
(673)
|
(721)
|
(758)
|
(727)
|
(622)
|
(654)
|
(673)
|
(428)
|
(698)
|
(668)
|
(542)
|
|
| Selling, General & Administrative |
(107)
|
(116)
|
(113)
|
(120)
|
(116)
|
(118)
|
(143)
|
(154)
|
(162)
|
(196)
|
(203)
|
(244)
|
(224)
|
(219)
|
(232)
|
(228)
|
(284)
|
(327)
|
(365)
|
(399)
|
(367)
|
(369)
|
(357)
|
(379)
|
(409)
|
(410)
|
(374)
|
(332)
|
(376)
|
(393)
|
(421)
|
(457)
|
(463)
|
(454)
|
(475)
|
(481)
|
(886)
|
(1 068)
|
(1 199)
|
(1 328)
|
(976)
|
(1 321)
|
(1 310)
|
(1 250)
|
(780)
|
(848)
|
(846)
|
(838)
|
(742)
|
(740)
|
(675)
|
(639)
|
(591)
|
(577)
|
(525)
|
(493)
|
(538)
|
(477)
|
(493)
|
(508)
|
(676)
|
(607)
|
(603)
|
(583)
|
(640)
|
(477)
|
(482)
|
(495)
|
(853)
|
(869)
|
(873)
|
(907)
|
(672)
|
(751)
|
(599)
|
(646)
|
(558)
|
(586)
|
(715)
|
(661)
|
(676)
|
(643)
|
(686)
|
(737)
|
(642)
|
(605)
|
(600)
|
(613)
|
(630)
|
(604)
|
(578)
|
(452)
|
|
| 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
|
(37)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(10)
|
(13)
|
(13)
|
(14)
|
(12)
|
(10)
|
(13)
|
(22)
|
(13)
|
(16)
|
(17)
|
(25)
|
(41)
|
(46)
|
(57)
|
(69)
|
(73)
|
(81)
|
(85)
|
(75)
|
|
| 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
|
(102)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
(106)
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
(110)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(74)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
5
|
6
|
8
|
9
|
8
|
6
|
3
|
0
|
(29)
|
(28)
|
(28)
|
(28)
|
(5)
|
(5)
|
(5)
|
(5)
|
(70)
|
(70)
|
(70)
|
(71)
|
0
|
0
|
0
|
0
|
(1)
|
(7)
|
(7)
|
(7)
|
(1)
|
(15)
|
(20)
|
(21)
|
2
|
(22)
|
(16)
|
(16)
|
(1)
|
(14)
|
(14)
|
(14)
|
3
|
(43)
|
(83)
|
(83)
|
(7)
|
(79)
|
(33)
|
(30)
|
(8)
|
(909)
|
(928)
|
(931)
|
(3)
|
(104)
|
(91)
|
(91)
|
(5)
|
(117)
|
(115)
|
(115)
|
(15)
|
(193)
|
(211)
|
(216)
|
(11)
|
(72)
|
(83)
|
(69)
|
(2)
|
18
|
18
|
(8)
|
(28)
|
(13)
|
(18)
|
4
|
3
|
29
|
3
|
8
|
321
|
(12)
|
(4)
|
(16)
|
|
| Operating Income |
149
N/A
|
149
0%
|
146
-2%
|
151
+3%
|
159
+5%
|
159
+0%
|
225
+42%
|
244
+8%
|
270
+11%
|
310
+15%
|
305
-1%
|
327
+7%
|
257
-22%
|
262
+2%
|
244
-7%
|
230
-6%
|
245
+7%
|
222
-9%
|
271
+22%
|
288
+7%
|
373
+29%
|
272
-27%
|
244
-10%
|
268
+10%
|
195
-27%
|
308
+58%
|
230
-25%
|
180
-22%
|
191
+6%
|
193
+1%
|
221
+15%
|
216
-2%
|
208
-4%
|
285
+37%
|
274
-4%
|
265
-3%
|
1 407
+431%
|
1 523
+8%
|
1 841
+21%
|
2 033
+10%
|
951
-53%
|
1 639
+72%
|
1 400
-15%
|
1 370
-2%
|
742
-46%
|
644
-13%
|
615
-5%
|
410
-33%
|
203
-50%
|
19
-91%
|
(283)
N/A
|
(510)
-80%
|
(555)
-9%
|
(529)
+5%
|
(318)
+40%
|
67
N/A
|
564
+744%
|
191
-66%
|
498
+161%
|
716
+44%
|
1 168
+63%
|
955
-18%
|
948
-1%
|
826
-13%
|
836
+1%
|
749
-10%
|
622
-17%
|
421
-32%
|
(196)
N/A
|
(456)
-133%
|
(717)
-57%
|
(801)
-12%
|
(557)
+30%
|
(462)
+17%
|
(212)
+54%
|
(203)
+4%
|
394
N/A
|
552
+40%
|
644
+17%
|
748
+16%
|
713
-5%
|
785
+10%
|
600
-24%
|
453
-25%
|
502
+11%
|
432
-14%
|
357
-17%
|
425
+19%
|
496
+17%
|
71
-86%
|
(30)
N/A
|
(104)
-245%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(25)
|
(29)
|
(28)
|
(32)
|
(32)
|
(35)
|
(31)
|
(30)
|
(32)
|
(31)
|
(33)
|
(30)
|
34
|
43
|
45
|
47
|
(14)
|
(15)
|
(14)
|
(11)
|
(4)
|
(6)
|
(10)
|
(14)
|
(25)
|
(26)
|
(23)
|
(26)
|
(16)
|
(20)
|
(22)
|
(21)
|
(26)
|
(22)
|
(25)
|
(29)
|
(123)
|
(152)
|
(198)
|
(221)
|
(185)
|
(275)
|
(294)
|
(333)
|
(288)
|
(285)
|
(282)
|
(277)
|
71
|
278
|
375
|
392
|
76
|
(154)
|
(241)
|
(248)
|
(218)
|
(219)
|
(187)
|
(162)
|
(164)
|
(155)
|
(224)
|
(241)
|
(268)
|
(253)
|
(212)
|
(224)
|
(272)
|
(295)
|
(288)
|
(263)
|
(214)
|
(205)
|
(174)
|
(174)
|
(153)
|
(176)
|
(210)
|
(251)
|
(219)
|
(260)
|
(249)
|
(216)
|
(159)
|
(133)
|
(110)
|
11
|
10
|
344
|
314
|
205
|
|
| 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
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(825)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
2
|
0
|
(1)
|
(1)
|
(96)
|
(1)
|
0
|
0
|
(42)
|
0
|
34
|
34
|
(6)
|
0
|
0
|
0
|
20
|
0
|
14
|
17
|
19
|
0
|
0
|
0
|
(5)
|
0
|
0
|
(1)
|
|
| 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
|
(12)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(0)
|
(2)
|
0
|
0
|
(5)
|
(4)
|
0
|
(7)
|
(3)
|
(1)
|
0
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(4)
|
(5)
|
0
|
(4)
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
|
| Total Other Income |
(4)
|
(4)
|
(3)
|
(1)
|
2
|
2
|
2
|
4
|
4
|
5
|
6
|
6
|
4
|
0
|
(3)
|
(2)
|
(4)
|
(2)
|
1
|
(4)
|
0
|
(15)
|
(17)
|
(20)
|
(1)
|
(9)
|
(10)
|
(4)
|
(1)
|
(34)
|
(34)
|
(34)
|
(2)
|
(4)
|
(4)
|
(2)
|
(10)
|
(13)
|
(14)
|
(15)
|
(3)
|
(8)
|
(4)
|
(1)
|
(3)
|
(5)
|
0
|
(4)
|
21
|
21
|
14
|
14
|
(8)
|
(10)
|
(3)
|
(13)
|
(7)
|
7
|
18
|
41
|
44
|
52
|
51
|
33
|
33
|
4
|
3
|
22
|
(124)
|
(128)
|
(127)
|
(93)
|
(18)
|
29
|
21
|
(77)
|
(73)
|
(69)
|
(70)
|
(40)
|
(21)
|
(21)
|
(20)
|
(16)
|
(19)
|
(12)
|
(11)
|
(17)
|
(41)
|
(32)
|
(29)
|
(9)
|
|
| Pre-Tax Income |
120
N/A
|
116
-3%
|
115
-2%
|
118
+3%
|
129
+10%
|
126
-2%
|
196
+56%
|
217
+10%
|
241
+11%
|
284
+18%
|
279
-2%
|
304
+9%
|
295
-3%
|
306
+4%
|
287
-6%
|
275
-4%
|
227
-18%
|
205
-10%
|
258
+26%
|
273
+6%
|
356
+30%
|
251
-30%
|
217
-13%
|
234
+8%
|
161
-31%
|
273
+69%
|
197
-28%
|
149
-24%
|
141
-6%
|
139
-2%
|
165
+19%
|
162
-2%
|
178
+10%
|
259
+46%
|
246
-5%
|
234
-5%
|
1 254
+435%
|
1 358
+8%
|
1 628
+20%
|
1 797
+10%
|
762
-58%
|
1 357
+78%
|
1 103
-19%
|
1 031
-7%
|
448
-57%
|
354
-21%
|
327
-8%
|
126
-61%
|
293
+132%
|
317
+8%
|
105
-67%
|
(105)
N/A
|
(489)
-364%
|
(695)
-42%
|
(564)
+19%
|
(195)
+65%
|
(488)
-150%
|
(21)
+96%
|
327
N/A
|
591
+81%
|
1 040
+76%
|
852
-18%
|
771
-10%
|
618
-20%
|
596
-4%
|
500
-16%
|
412
-18%
|
217
-47%
|
(688)
N/A
|
(880)
-28%
|
(1 132)
-29%
|
(1 157)
-2%
|
(783)
+32%
|
(639)
+18%
|
(330)
+48%
|
(420)
-27%
|
164
N/A
|
306
+87%
|
364
+19%
|
457
+26%
|
493
+8%
|
503
+2%
|
345
-32%
|
238
-31%
|
351
+47%
|
287
-18%
|
236
-18%
|
419
+77%
|
468
+12%
|
383
-18%
|
255
-33%
|
91
-64%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(40)
|
(39)
|
(37)
|
(39)
|
(44)
|
(43)
|
(66)
|
(73)
|
(83)
|
(97)
|
(95)
|
(103)
|
(99)
|
(103)
|
(95)
|
(91)
|
(74)
|
(66)
|
(85)
|
(91)
|
(99)
|
(83)
|
(66)
|
(64)
|
(46)
|
(69)
|
(51)
|
(37)
|
(47)
|
(47)
|
(53)
|
(54)
|
(51)
|
(79)
|
(72)
|
(64)
|
(343)
|
(363)
|
(430)
|
(480)
|
(196)
|
(340)
|
(312)
|
(310)
|
(237)
|
(225)
|
(214)
|
(183)
|
(130)
|
(155)
|
(143)
|
(124)
|
(111)
|
(60)
|
(45)
|
(47)
|
(66)
|
(110)
|
(152)
|
(217)
|
(185)
|
(194)
|
(214)
|
(211)
|
(190)
|
(159)
|
(140)
|
(99)
|
(96)
|
(78)
|
(42)
|
(49)
|
(80)
|
(84)
|
(86)
|
(84)
|
(172)
|
(204)
|
(247)
|
(248)
|
(175)
|
(175)
|
(156)
|
(135)
|
(133)
|
(114)
|
(105)
|
(130)
|
(108)
|
(113)
|
(108)
|
(94)
|
|
| Income from Continuing Operations |
80
|
78
|
77
|
79
|
85
|
83
|
130
|
144
|
158
|
187
|
184
|
200
|
196
|
204
|
192
|
184
|
153
|
139
|
173
|
182
|
258
|
167
|
152
|
170
|
115
|
204
|
146
|
112
|
94
|
91
|
112
|
108
|
127
|
180
|
174
|
170
|
911
|
995
|
1 199
|
1 317
|
566
|
1 017
|
791
|
721
|
211
|
128
|
113
|
(57)
|
163
|
162
|
(38)
|
(229)
|
(600)
|
(755)
|
(609)
|
(243)
|
(554)
|
(131)
|
175
|
374
|
855
|
658
|
557
|
407
|
406
|
341
|
272
|
119
|
(784)
|
(958)
|
(1 174)
|
(1 207)
|
(863)
|
(723)
|
(416)
|
(504)
|
(8)
|
103
|
117
|
209
|
318
|
328
|
189
|
103
|
218
|
174
|
131
|
288
|
360
|
270
|
147
|
(3)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
3
|
4
|
4
|
5
|
4
|
5
|
4
|
5
|
21
|
22
|
23
|
23
|
2
|
(66)
|
(66)
|
(66)
|
(293)
|
(279)
|
(334)
|
(369)
|
(157)
|
(300)
|
(290)
|
(304)
|
(168)
|
(147)
|
(140)
|
(120)
|
(100)
|
(77)
|
(20)
|
38
|
55
|
65
|
44
|
(15)
|
(74)
|
(148)
|
(204)
|
(246)
|
(227)
|
(217)
|
(233)
|
(230)
|
(238)
|
(206)
|
(191)
|
(172)
|
(136)
|
(117)
|
(71)
|
(63)
|
(81)
|
(106)
|
(106)
|
(106)
|
(207)
|
(235)
|
(298)
|
(296)
|
(250)
|
(246)
|
(220)
|
(189)
|
(186)
|
(173)
|
(136)
|
(145)
|
(77)
|
(81)
|
(99)
|
(109)
|
|
| Net Income (Common) |
80
N/A
|
78
-3%
|
77
0%
|
79
+2%
|
85
+8%
|
83
-2%
|
130
+56%
|
144
+11%
|
158
+10%
|
187
+18%
|
184
-2%
|
200
+9%
|
196
-2%
|
204
+4%
|
192
-6%
|
184
-4%
|
153
-17%
|
139
-9%
|
173
+25%
|
183
+6%
|
261
+43%
|
171
-34%
|
156
-9%
|
174
+12%
|
119
-32%
|
208
+75%
|
150
-28%
|
117
-22%
|
115
-1%
|
113
-2%
|
135
+19%
|
131
-3%
|
129
-1%
|
114
-12%
|
109
-4%
|
105
-4%
|
618
+491%
|
716
+16%
|
865
+21%
|
949
+10%
|
409
-57%
|
717
+75%
|
501
-30%
|
417
-17%
|
43
-90%
|
(18)
N/A
|
(28)
-51%
|
(177)
-536%
|
62
N/A
|
85
+37%
|
(58)
N/A
|
(191)
-232%
|
(544)
-185%
|
(690)
-27%
|
(565)
+18%
|
(258)
+54%
|
(628)
-143%
|
(279)
+56%
|
(30)
+89%
|
128
N/A
|
627
+388%
|
442
-30%
|
324
-27%
|
177
-45%
|
169
-5%
|
136
-20%
|
81
-41%
|
(54)
N/A
|
(919)
-1 615%
|
(1 075)
-17%
|
(1 245)
-16%
|
(1 269)
-2%
|
(944)
+26%
|
(829)
+12%
|
(522)
+37%
|
(610)
-17%
|
(215)
+65%
|
(133)
+38%
|
(181)
-36%
|
(87)
+52%
|
68
N/A
|
82
+20%
|
(31)
N/A
|
(86)
-176%
|
32
N/A
|
1
-96%
|
(4)
N/A
|
143
N/A
|
283
+97%
|
189
-33%
|
48
-74%
|
(113)
N/A
|
|
| EPS (Diluted) |
0.08
N/A
|
0.09
+12%
|
0.08
-11%
|
0.08
N/A
|
0.09
+12%
|
0.09
N/A
|
0.14
+56%
|
0.15
+7%
|
0.16
+7%
|
0.18
+12%
|
0.18
N/A
|
0.2
+11%
|
0.26
+30%
|
0.26
N/A
|
0.24
-8%
|
0.24
N/A
|
0.2
-17%
|
0.18
-10%
|
0.23
+28%
|
0.25
+9%
|
0.35
+40%
|
0.24
-31%
|
0.22
-8%
|
0.24
+9%
|
0.16
-33%
|
0.28
+75%
|
0.2
-29%
|
0.16
-20%
|
0.15
-6%
|
0.16
+7%
|
0.19
+19%
|
0.18
-5%
|
0.17
-6%
|
0.16
-6%
|
0.15
-6%
|
0.14
-7%
|
0.82
+486%
|
0.94
+15%
|
1.14
+21%
|
1.25
+10%
|
0.36
-71%
|
0.63
+75%
|
0.44
-30%
|
0.37
-16%
|
0.04
-89%
|
-0.02
N/A
|
-0.02
N/A
|
-0.14
-600%
|
0.05
N/A
|
0.07
+40%
|
-0.05
N/A
|
-0.16
-220%
|
-0.45
-181%
|
-0.57
-27%
|
-0.47
+18%
|
-0.22
+53%
|
-0.52
-136%
|
-0.23
+56%
|
-0.02
+91%
|
0.11
N/A
|
0.51
+364%
|
0.36
-29%
|
0.26
-28%
|
0.14
-46%
|
0.14
N/A
|
0.11
-21%
|
0.07
-36%
|
-0.04
N/A
|
-0.75
-1 775%
|
-0.88
-17%
|
-1.02
-16%
|
-1.04
-2%
|
-0.77
+26%
|
-0.68
+12%
|
-0.43
+37%
|
-0.5
-16%
|
-0.18
+64%
|
-0.11
+39%
|
-0.15
-36%
|
-0.07
+53%
|
0.06
N/A
|
0.07
+17%
|
-0.03
N/A
|
-0.07
-133%
|
0.03
N/A
|
0
N/A
|
0
N/A
|
0.12
N/A
|
0.23
+92%
|
0.15
-35%
|
0.04
-73%
|
-0.09
N/A
|
|