Wingtech Technology Co Ltd
SSE:600745
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Wingtech Technology Co Ltd
Income Statement
Wingtech Technology 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 |
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
36
|
0
|
0
|
39
|
135
|
100
|
151
|
145
|
167
|
227
|
305
|
400
|
574
|
685
|
673
|
764
|
627
|
522
|
540
|
472
|
565
|
694
|
705
|
739
|
767
|
708
|
758
|
779
|
777
|
786
|
767
|
726
|
693
|
666
|
0
|
0
|
|
| Revenue |
39
N/A
|
15
-62%
|
(20)
N/A
|
(25)
-25%
|
4
N/A
|
3
-25%
|
4
+33%
|
4
N/A
|
2
-50%
|
2
N/A
|
1
-50%
|
0
N/A
|
0
N/A
|
0
N/A
|
238
N/A
|
315
+32%
|
771
+145%
|
818
+6%
|
630
-23%
|
668
+6%
|
681
+2%
|
729
+7%
|
838
+15%
|
751
-10%
|
643
-14%
|
596
-7%
|
471
-21%
|
601
+28%
|
675
+12%
|
663
-2%
|
1 344
+103%
|
1 361
+1%
|
1 353
-1%
|
1 717
+27%
|
1 502
-13%
|
1 934
+29%
|
2 368
+22%
|
2 161
-9%
|
2 226
+3%
|
1 734
-22%
|
1 623
-6%
|
1 531
-6%
|
1 241
-19%
|
1 209
-3%
|
716
-41%
|
2 422
+238%
|
5 098
+110%
|
8 749
+72%
|
13 417
+53%
|
15 981
+19%
|
16 546
+4%
|
17 482
+6%
|
16 916
-3%
|
14 261
-16%
|
14 455
+1%
|
15 365
+6%
|
17 335
+13%
|
20 505
+18%
|
23 343
+14%
|
28 203
+21%
|
41 578
+47%
|
47 765
+15%
|
53 996
+13%
|
58 062
+8%
|
51 707
-11%
|
52 358
+1%
|
52 357
0%
|
51 727
-1%
|
52 729
+2%
|
55 540
+5%
|
56 456
+2%
|
56 168
-1%
|
58 079
+3%
|
57 703
-1%
|
58 788
+2%
|
60 405
+3%
|
61 213
+1%
|
63 033
+3%
|
65 597
+4%
|
69 962
+7%
|
73 598
+5%
|
70 450
-4%
|
65 350
-7%
|
50 206
-23%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(49)
|
(29)
|
1
|
11
|
(4)
|
(3)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(174)
|
(238)
|
(632)
|
(665)
|
(529)
|
(556)
|
(523)
|
(556)
|
(640)
|
(567)
|
(488)
|
(452)
|
(357)
|
(461)
|
(503)
|
(499)
|
(1 013)
|
(988)
|
(949)
|
(1 201)
|
(919)
|
(1 177)
|
(1 627)
|
(1 492)
|
(1 722)
|
(1 443)
|
(1 323)
|
(1 290)
|
(977)
|
(957)
|
(665)
|
(2 212)
|
(4 751)
|
(8 159)
|
(12 365)
|
(14 856)
|
(15 325)
|
(16 141)
|
(15 520)
|
(12 939)
|
(13 238)
|
(14 230)
|
(15 892)
|
(18 858)
|
(21 322)
|
(25 730)
|
(37 367)
|
(41 894)
|
(46 587)
|
(49 053)
|
(43 997)
|
(44 764)
|
(44 784)
|
(44 177)
|
(44 303)
|
(46 368)
|
(47 060)
|
(46 394)
|
(47 829)
|
(47 346)
|
(48 268)
|
(50 001)
|
(51 395)
|
(54 463)
|
(57 883)
|
(62 742)
|
(66 461)
|
(63 076)
|
(58 005)
|
(43 415)
|
|
| Gross Profit |
(10)
N/A
|
(15)
-50%
|
(20)
-33%
|
(14)
+30%
|
(1)
+93%
|
(1)
N/A
|
(1)
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
N/A
|
65
N/A
|
77
+18%
|
139
+81%
|
153
+10%
|
100
-35%
|
112
+12%
|
158
+41%
|
173
+9%
|
198
+14%
|
184
-7%
|
155
-16%
|
144
-7%
|
115
-20%
|
141
+23%
|
172
+22%
|
165
-4%
|
332
+101%
|
374
+13%
|
404
+8%
|
518
+28%
|
584
+13%
|
758
+30%
|
741
-2%
|
669
-10%
|
504
-25%
|
292
-42%
|
300
+3%
|
242
-19%
|
265
+10%
|
253
-5%
|
51
-80%
|
210
+312%
|
348
+66%
|
590
+70%
|
1 052
+78%
|
1 126
+7%
|
1 221
+8%
|
1 341
+10%
|
1 396
+4%
|
1 321
-5%
|
1 215
-8%
|
1 133
-7%
|
1 444
+27%
|
1 645
+14%
|
2 020
+23%
|
2 471
+22%
|
4 211
+70%
|
5 870
+39%
|
7 407
+26%
|
9 008
+22%
|
7 709
-14%
|
7 594
-1%
|
7 573
0%
|
7 551
0%
|
8 426
+12%
|
9 172
+9%
|
9 396
+2%
|
9 774
+4%
|
10 250
+5%
|
10 357
+1%
|
10 520
+2%
|
10 405
-1%
|
9 818
-6%
|
8 569
-13%
|
7 714
-10%
|
7 220
-6%
|
7 137
-1%
|
7 374
+3%
|
7 345
0%
|
6 791
-8%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(148)
|
(147)
|
(171)
|
(170)
|
(134)
|
(134)
|
(106)
|
(104)
|
(3)
|
(4)
|
(13)
|
(13)
|
(15)
|
(14)
|
(17)
|
(22)
|
(49)
|
(56)
|
(45)
|
(51)
|
(39)
|
(43)
|
(64)
|
(64)
|
(80)
|
(84)
|
(73)
|
(84)
|
(75)
|
(78)
|
(126)
|
(172)
|
(242)
|
(328)
|
(469)
|
(592)
|
(580)
|
(489)
|
(332)
|
(168)
|
(169)
|
(164)
|
(148)
|
(154)
|
(166)
|
(261)
|
(413)
|
(589)
|
(818)
|
(856)
|
(899)
|
(916)
|
(981)
|
(996)
|
(1 058)
|
(1 045)
|
(1 150)
|
(1 259)
|
(1 263)
|
(1 442)
|
(2 691)
|
(3 493)
|
(4 229)
|
(5 077)
|
(4 583)
|
(4 580)
|
(4 808)
|
(5 007)
|
(5 235)
|
(5 670)
|
(5 847)
|
(6 035)
|
(6 482)
|
(7 528)
|
(7 548)
|
(7 348)
|
(6 254)
|
(6 565)
|
(6 562)
|
(6 591)
|
(5 969)
|
(8 759)
|
(8 494)
|
(7 907)
|
|
| Selling, General & Administrative |
(148)
|
(148)
|
(171)
|
(169)
|
(134)
|
(132)
|
(105)
|
(103)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(6)
|
(19)
|
(24)
|
(38)
|
(44)
|
(36)
|
(42)
|
(42)
|
(47)
|
(52)
|
(52)
|
(63)
|
(67)
|
(76)
|
(87)
|
(85)
|
(89)
|
(132)
|
(180)
|
(250)
|
(339)
|
(473)
|
(588)
|
(557)
|
(477)
|
(323)
|
(165)
|
(129)
|
(174)
|
(159)
|
(166)
|
(114)
|
(261)
|
(405)
|
(581)
|
(323)
|
(829)
|
(882)
|
(900)
|
(411)
|
(991)
|
(1 033)
|
(888)
|
(415)
|
(629)
|
(488)
|
(569)
|
(1 075)
|
(1 543)
|
(1 934)
|
(2 402)
|
(2 255)
|
(2 375)
|
(2 526)
|
(2 646)
|
(2 439)
|
(2 938)
|
(3 013)
|
(3 020)
|
(2 906)
|
(3 490)
|
(3 439)
|
(3 455)
|
(2 675)
|
(2 952)
|
(2 981)
|
(2 935)
|
(2 583)
|
(2 958)
|
(2 905)
|
(2 704)
|
|
| 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
|
(359)
|
0
|
0
|
0
|
(557)
|
0
|
0
|
(157)
|
(525)
|
(597)
|
(814)
|
(910)
|
(1 007)
|
(1 650)
|
(1 899)
|
(2 231)
|
(1 776)
|
(2 237)
|
(2 396)
|
(2 547)
|
(2 108)
|
(2 983)
|
(3 162)
|
(3 269)
|
(2 642)
|
(3 370)
|
(3 410)
|
(3 288)
|
(2 184)
|
(3 032)
|
(2 910)
|
(2 919)
|
(2 126)
|
(2 894)
|
(2 681)
|
(2 354)
|
|
| 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
|
(39)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(131)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(266)
|
0
|
0
|
0
|
(390)
|
0
|
0
|
0
|
(684)
|
0
|
0
|
0
|
(1 049)
|
0
|
0
|
0
|
(1 338)
|
0
|
0
|
0
|
(1 561)
|
0
|
0
|
0
|
(1 332)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(9)
|
(9)
|
(8)
|
0
|
0
|
(11)
|
(12)
|
(8)
|
(9)
|
3
|
4
|
(12)
|
(12)
|
(16)
|
(17)
|
2
|
3
|
9
|
11
|
5
|
6
|
7
|
11
|
2
|
(5)
|
(1)
|
(12)
|
(10)
|
(3)
|
(1)
|
10
|
11
|
12
|
(1)
|
0
|
(7)
|
(6)
|
(4)
|
(27)
|
(16)
|
(15)
|
53
|
(5)
|
(24)
|
0
|
57
|
(34)
|
39
|
36
|
(219)
|
(299)
|
(395)
|
(444)
|
133
|
33
|
116
|
186
|
361
|
251
|
328
|
254
|
404
|
(668)
|
(699)
|
(606)
|
166
|
(581)
|
(671)
|
(738)
|
72
|
(2 906)
|
(2 907)
|
(2 850)
|
|
| Operating Income |
(158)
N/A
|
(161)
-2%
|
(189)
-17%
|
(183)
+3%
|
(135)
+26%
|
(134)
+1%
|
(107)
+20%
|
(105)
+2%
|
(4)
+96%
|
(4)
N/A
|
(13)
-225%
|
(13)
N/A
|
(15)
-15%
|
(15)
N/A
|
47
N/A
|
55
+17%
|
90
+64%
|
98
+9%
|
57
-42%
|
61
+7%
|
118
+93%
|
128
+8%
|
133
+4%
|
120
-10%
|
76
-37%
|
61
-20%
|
41
-33%
|
56
+37%
|
96
+71%
|
86
-10%
|
205
+138%
|
201
-2%
|
162
-19%
|
188
+16%
|
114
-39%
|
165
+45%
|
161
-2%
|
180
+12%
|
172
-4%
|
123
-28%
|
131
+7%
|
77
-41%
|
116
+51%
|
98
-16%
|
(115)
N/A
|
(51)
+56%
|
(66)
-29%
|
1
N/A
|
234
+23 300%
|
269
+15%
|
322
+20%
|
425
+32%
|
415
-2%
|
326
-21%
|
159
-51%
|
89
-44%
|
293
+229%
|
388
+32%
|
757
+95%
|
1 030
+36%
|
1 520
+48%
|
2 376
+56%
|
3 179
+34%
|
3 932
+24%
|
3 127
-20%
|
3 016
-4%
|
2 766
-8%
|
2 545
-8%
|
3 191
+25%
|
3 502
+10%
|
3 549
+1%
|
3 739
+5%
|
3 767
+1%
|
2 829
-25%
|
2 972
+5%
|
3 056
+3%
|
3 564
+17%
|
2 004
-44%
|
1 152
-43%
|
628
-45%
|
1 167
+86%
|
(1 385)
N/A
|
(1 149)
+17%
|
(1 116)
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(7)
|
(8)
|
(8)
|
(8)
|
(70)
|
(9)
|
(72)
|
(8)
|
(9)
|
(8)
|
(7)
|
(7)
|
(4)
|
(2)
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(8)
|
(8)
|
(8)
|
(9)
|
(24)
|
(38)
|
(61)
|
(61)
|
(66)
|
(66)
|
(56)
|
(15)
|
(14)
|
(5)
|
(3)
|
(27)
|
(17)
|
(27)
|
(21)
|
(52)
|
24
|
(15)
|
(35)
|
(100)
|
(140)
|
(149)
|
(202)
|
(223)
|
(167)
|
(233)
|
(121)
|
(323)
|
(78)
|
191
|
(252)
|
(449)
|
(418)
|
(743)
|
(389)
|
(248)
|
(630)
|
(439)
|
(496)
|
(855)
|
(638)
|
(634)
|
(706)
|
(532)
|
(262)
|
(355)
|
(483)
|
(406)
|
(363)
|
(430)
|
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
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
62
|
1
|
0
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
339
|
0
|
(2)
|
1
|
(10)
|
(4)
|
(2)
|
(8)
|
5
|
2
|
1
|
1
|
(802)
|
(5)
|
(5)
|
29
|
(1 046)
|
(242)
|
(240)
|
(254)
|
(2 676)
|
26
|
29
|
35
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(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
|
|
| Total Other Income |
(37)
|
(36)
|
(60)
|
(60)
|
(31)
|
(94)
|
(7)
|
(79)
|
1
|
1
|
9
|
39
|
65
|
86
|
127
|
107
|
111
|
90
|
47
|
47
|
5
|
52
|
77
|
79
|
73
|
28
|
1
|
130
|
133
|
134
|
137
|
9
|
15
|
40
|
48
|
50
|
62
|
39
|
22
|
14
|
(11)
|
(11)
|
(11)
|
(6)
|
(1)
|
1
|
18
|
44
|
65
|
69
|
49
|
26
|
2
|
(17)
|
(6)
|
(11)
|
(5)
|
(5)
|
(8)
|
(10)
|
(63)
|
(76)
|
(89)
|
(91)
|
(16)
|
(14)
|
(5)
|
(2)
|
25
|
26
|
26
|
25
|
(3)
|
(5)
|
(4)
|
(7)
|
(5)
|
(9)
|
(19)
|
(14)
|
3
|
(27)
|
(15)
|
(11)
|
|
| Pre-Tax Income |
(202)
N/A
|
(205)
-1%
|
(257)
-25%
|
(251)
+2%
|
(237)
+6%
|
(237)
N/A
|
(186)
+22%
|
(192)
-3%
|
(11)
+94%
|
(11)
N/A
|
(12)
-9%
|
18
N/A
|
46
+156%
|
67
+46%
|
174
+160%
|
162
-7%
|
202
+25%
|
188
-7%
|
103
-45%
|
107
+4%
|
124
+16%
|
180
+45%
|
209
+16%
|
198
-5%
|
146
-26%
|
85
-42%
|
39
-54%
|
183
+369%
|
227
+24%
|
211
-7%
|
334
+58%
|
202
-40%
|
167
-17%
|
206
+23%
|
125
-39%
|
155
+24%
|
158
+2%
|
154
-3%
|
128
-17%
|
81
-37%
|
105
+30%
|
50
-52%
|
99
+98%
|
88
-11%
|
(141)
N/A
|
(67)
+52%
|
(75)
-12%
|
24
N/A
|
251
+946%
|
363
+45%
|
357
-2%
|
416
+17%
|
379
-9%
|
168
-56%
|
2
-99%
|
(126)
N/A
|
64
N/A
|
213
+233%
|
514
+141%
|
897
+75%
|
1 473
+64%
|
2 222
+51%
|
3 279
+48%
|
3 589
+9%
|
2 652
-26%
|
2 578
-3%
|
2 014
-22%
|
2 146
+7%
|
2 972
+39%
|
2 900
-2%
|
3 138
+8%
|
3 269
+4%
|
2 107
-36%
|
2 181
+4%
|
2 329
+7%
|
2 372
+2%
|
1 980
-17%
|
1 492
-25%
|
537
-64%
|
(122)
N/A
|
(1 911)
-1 471%
|
(1 749)
+8%
|
(1 565)
+11%
|
(887)
+43%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(11)
|
(33)
|
(34)
|
(29)
|
(30)
|
(37)
|
(40)
|
(49)
|
(45)
|
(33)
|
(30)
|
(20)
|
(25)
|
(30)
|
(28)
|
(56)
|
(54)
|
(50)
|
(62)
|
(41)
|
(53)
|
(53)
|
(51)
|
(44)
|
(31)
|
(54)
|
(42)
|
(53)
|
(51)
|
(2)
|
(14)
|
(14)
|
(38)
|
(60)
|
(65)
|
(67)
|
(80)
|
(44)
|
(28)
|
(15)
|
22
|
8
|
5
|
(45)
|
(146)
|
(94)
|
(237)
|
(372)
|
(426)
|
(192)
|
(163)
|
(96)
|
(15)
|
(460)
|
(548)
|
(663)
|
(797)
|
(747)
|
(866)
|
(885)
|
(846)
|
(1 014)
|
(814)
|
(672)
|
(582)
|
(947)
|
(1 009)
|
(978)
|
(896)
|
|
| Income from Continuing Operations |
(202)
|
(205)
|
(257)
|
(251)
|
(237)
|
(237)
|
(186)
|
(192)
|
(11)
|
(11)
|
(12)
|
18
|
46
|
67
|
166
|
150
|
169
|
154
|
74
|
78
|
88
|
139
|
160
|
153
|
113
|
56
|
19
|
158
|
196
|
183
|
278
|
148
|
117
|
143
|
83
|
101
|
104
|
102
|
83
|
49
|
51
|
7
|
45
|
36
|
(144)
|
(81)
|
(89)
|
(14)
|
192
|
298
|
291
|
337
|
335
|
140
|
(15)
|
(105)
|
72
|
218
|
470
|
751
|
1 379
|
1 985
|
2 907
|
3 163
|
2 460
|
2 416
|
1 919
|
2 131
|
2 513
|
2 352
|
2 474
|
2 473
|
1 360
|
1 315
|
1 444
|
1 526
|
967
|
678
|
(135)
|
(704)
|
(2 858)
|
(2 757)
|
(2 543)
|
(1 783)
|
|
| Income to Minority Interest |
2
|
3
|
5
|
4
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(12)
|
2
|
1
|
(3)
|
(7)
|
(9)
|
(7)
|
(4)
|
(2)
|
0
|
0
|
1
|
(13)
|
(13)
|
(22)
|
(25)
|
(17)
|
(24)
|
(33)
|
(46)
|
(50)
|
(52)
|
(31)
|
(17)
|
(34)
|
(23)
|
(42)
|
(41)
|
(3)
|
(30)
|
(47)
|
(89)
|
(144)
|
(117)
|
(84)
|
(40)
|
(5)
|
(6)
|
(9)
|
(18)
|
(11)
|
(58)
|
(36)
|
9
|
(126)
|
(140)
|
(149)
|
(182)
|
(44)
|
16
|
28
|
67
|
99
|
110
|
87
|
41
|
100
|
102
|
92
|
89
|
215
|
186
|
198
|
200
|
25
|
42
|
43
|
49
|
|
| Equity Earnings Affiliates |
0
|
0
|
(4)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
(199)
N/A
|
(203)
-2%
|
(257)
-27%
|
(252)
+2%
|
(237)
+6%
|
(236)
+0%
|
(188)
+20%
|
(194)
-3%
|
(11)
+94%
|
(11)
N/A
|
(12)
-9%
|
18
N/A
|
46
+156%
|
67
+46%
|
153
+128%
|
138
-10%
|
158
+14%
|
142
-10%
|
74
-48%
|
75
+1%
|
81
+8%
|
131
+62%
|
153
+17%
|
148
-3%
|
111
-25%
|
56
-50%
|
20
-64%
|
161
+705%
|
183
+14%
|
171
-7%
|
257
+50%
|
122
-53%
|
101
-17%
|
117
+16%
|
48
-59%
|
54
+13%
|
54
N/A
|
49
-9%
|
51
+4%
|
30
-41%
|
17
-43%
|
(17)
N/A
|
2
N/A
|
(5)
N/A
|
(146)
-2 820%
|
(111)
+24%
|
(136)
-23%
|
(103)
+24%
|
48
N/A
|
181
+277%
|
207
+14%
|
297
+43%
|
329
+11%
|
135
-59%
|
(22)
N/A
|
(121)
-450%
|
61
N/A
|
161
+164%
|
434
+170%
|
760
+75%
|
1 254
+65%
|
1 845
+47%
|
2 758
+49%
|
2 982
+8%
|
2 415
-19%
|
2 432
+1%
|
1 947
-20%
|
2 198
+13%
|
2 612
+19%
|
2 462
-6%
|
2 561
+4%
|
2 514
-2%
|
1 460
-42%
|
1 417
-3%
|
1 536
+8%
|
1 616
+5%
|
1 181
-27%
|
864
-27%
|
64
-93%
|
(504)
N/A
|
(2 833)
-462%
|
(2 715)
+4%
|
(2 500)
+8%
|
(1 734)
+31%
|
|
| EPS (Diluted) |
-1.64
N/A
|
-1.66
-1%
|
-2.11
-27%
|
-2.07
+2%
|
-1.94
+6%
|
-1.95
-1%
|
-1.55
+21%
|
-1.6
-3%
|
-0.09
+94%
|
-0.1
-11%
|
-0.11
-10%
|
0.13
N/A
|
0.38
+192%
|
0.55
+45%
|
0.28
-49%
|
0.42
+50%
|
0.48
+14%
|
0.43
-10%
|
0.23
-47%
|
0.23
N/A
|
0.25
+9%
|
0.39
+56%
|
0.46
+18%
|
0.45
-2%
|
0.34
-24%
|
0.18
-47%
|
0.06
-67%
|
0.49
+717%
|
0.56
+14%
|
0.52
-7%
|
0.79
+52%
|
0.38
-52%
|
0.31
-18%
|
0.36
+16%
|
0.15
-58%
|
0.17
+13%
|
0.16
-6%
|
0.16
N/A
|
0.16
N/A
|
0.06
-63%
|
0.05
-17%
|
-0.03
N/A
|
0.01
N/A
|
0
N/A
|
-0.3
N/A
|
-0.17
+43%
|
-0.21
-24%
|
-0.16
+24%
|
0.08
N/A
|
0.29
+262%
|
0.33
+14%
|
0.47
+42%
|
0.52
+11%
|
0.21
-60%
|
-0.04
N/A
|
-0.2
-400%
|
0.1
N/A
|
0.25
+150%
|
0.68
+172%
|
1.19
+75%
|
1.76
+48%
|
1.65
-6%
|
2.45
+48%
|
2.39
-2%
|
2.06
-14%
|
1.96
-5%
|
1.57
-20%
|
1.77
+13%
|
2.11
+19%
|
1.98
-6%
|
2.06
+4%
|
2.03
-1%
|
1.17
-42%
|
1.15
-2%
|
1.24
+8%
|
1.3
+5%
|
0.95
-27%
|
0.7
-26%
|
0.06
-91%
|
-0.41
N/A
|
-2.28
-456%
|
-2.18
+4%
|
-2
+8%
|
-1.39
+31%
|
|