Hongfa Technology Co Ltd
SSE:600885
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
Hongfa Technology Co Ltd
Income Statement
Hongfa 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 |
21
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
58
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
36
|
0
|
0
|
8
|
42
|
0
|
0
|
31
|
59
|
57
|
74
|
74
|
76
|
69
|
73
|
66
|
55
|
54
|
41
|
44
|
56
|
74
|
92
|
105
|
118
|
118
|
122
|
112
|
124
|
124
|
128
|
145
|
144
|
148
|
0
|
0
|
|
| Revenue |
317
N/A
|
325
+2%
|
293
-10%
|
286
-2%
|
318
+11%
|
313
-2%
|
402
+28%
|
438
+9%
|
452
+3%
|
469
+4%
|
484
+3%
|
511
+6%
|
557
+9%
|
594
+7%
|
618
+4%
|
653
+6%
|
632
-3%
|
650
+3%
|
639
-2%
|
608
-5%
|
595
-2%
|
614
+3%
|
605
-1%
|
626
+4%
|
661
+6%
|
633
-4%
|
654
+3%
|
640
-2%
|
3 020
+372%
|
3 583
+19%
|
4 133
+15%
|
4 744
+15%
|
3 008
-37%
|
5 178
+72%
|
5 335
+3%
|
5 427
+2%
|
3 425
-37%
|
3 546
+4%
|
3 729
+5%
|
4 032
+8%
|
4 063
+1%
|
4 191
+3%
|
4 223
+1%
|
4 144
-2%
|
4 248
+2%
|
4 363
+3%
|
4 574
+5%
|
4 745
+4%
|
5 083
+7%
|
5 291
+4%
|
5 646
+7%
|
5 885
+4%
|
6 020
+2%
|
6 270
+4%
|
6 347
+1%
|
6 563
+3%
|
6 880
+5%
|
6 909
+0%
|
6 931
+0%
|
6 974
+1%
|
7 082
+2%
|
6 896
-3%
|
7 116
+3%
|
7 371
+4%
|
7 819
+6%
|
8 759
+12%
|
9 325
+6%
|
9 946
+7%
|
10 023
+1%
|
10 518
+5%
|
10 945
+4%
|
11 417
+4%
|
11 646
+2%
|
12 138
+4%
|
12 536
+3%
|
12 705
+1%
|
12 930
+2%
|
13 103
+1%
|
13 489
+3%
|
13 868
+3%
|
14 102
+2%
|
14 632
+4%
|
15 218
+4%
|
16 148
+6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(265)
|
(273)
|
(245)
|
(239)
|
(264)
|
(266)
|
(346)
|
(386)
|
(400)
|
(405)
|
(414)
|
(424)
|
(445)
|
(471)
|
(472)
|
(497)
|
(511)
|
(546)
|
(567)
|
(552)
|
(533)
|
(540)
|
(518)
|
(536)
|
(572)
|
(553)
|
(586)
|
(582)
|
(2 083)
|
(2 457)
|
(2 813)
|
(3 209)
|
(2 051)
|
(3 557)
|
(3 643)
|
(3 671)
|
(2 242)
|
(2 343)
|
(2 434)
|
(2 615)
|
(2 598)
|
(2 674)
|
(2 617)
|
(2 552)
|
(2 610)
|
(2 657)
|
(2 762)
|
(2 862)
|
(3 075)
|
(3 228)
|
(3 465)
|
(3 606)
|
(3 630)
|
(3 874)
|
(4 010)
|
(4 120)
|
(4 343)
|
(4 453)
|
(4 435)
|
(4 454)
|
(4 456)
|
(4 380)
|
(4 539)
|
(4 721)
|
(4 962)
|
(5 650)
|
(6 111)
|
(6 576)
|
(6 577)
|
(7 026)
|
(7 338)
|
(7 618)
|
(7 581)
|
(8 082)
|
(8 236)
|
(8 351)
|
(8 176)
|
(8 346)
|
(8 645)
|
(8 914)
|
(9 010)
|
(9 503)
|
(9 892)
|
(10 520)
|
|
| Gross Profit |
52
N/A
|
52
+0%
|
48
-8%
|
47
-2%
|
54
+14%
|
47
-12%
|
56
+18%
|
53
-5%
|
52
-2%
|
64
+23%
|
70
+10%
|
87
+24%
|
112
+30%
|
123
+9%
|
146
+19%
|
156
+7%
|
121
-23%
|
104
-14%
|
72
-30%
|
56
-22%
|
61
+9%
|
74
+21%
|
87
+18%
|
90
+4%
|
89
-1%
|
79
-11%
|
69
-13%
|
57
-16%
|
937
+1 535%
|
1 126
+20%
|
1 320
+17%
|
1 535
+16%
|
957
-38%
|
1 621
+69%
|
1 692
+4%
|
1 757
+4%
|
1 183
-33%
|
1 203
+2%
|
1 295
+8%
|
1 417
+9%
|
1 465
+3%
|
1 518
+4%
|
1 606
+6%
|
1 593
-1%
|
1 638
+3%
|
1 706
+4%
|
1 812
+6%
|
1 883
+4%
|
2 007
+7%
|
2 062
+3%
|
2 181
+6%
|
2 278
+4%
|
2 390
+5%
|
2 396
+0%
|
2 337
-2%
|
2 443
+5%
|
2 537
+4%
|
2 456
-3%
|
2 496
+2%
|
2 521
+1%
|
2 626
+4%
|
2 516
-4%
|
2 577
+2%
|
2 650
+3%
|
2 858
+8%
|
3 109
+9%
|
3 215
+3%
|
3 370
+5%
|
3 446
+2%
|
3 492
+1%
|
3 606
+3%
|
3 799
+5%
|
4 065
+7%
|
4 057
0%
|
4 300
+6%
|
4 354
+1%
|
4 754
+9%
|
4 757
+0%
|
4 843
+2%
|
4 954
+2%
|
5 092
+3%
|
5 130
+1%
|
5 326
+4%
|
5 627
+6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(30)
|
(29)
|
(26)
|
(26)
|
(30)
|
(34)
|
(46)
|
(54)
|
(87)
|
(88)
|
(88)
|
(90)
|
(69)
|
(72)
|
(80)
|
(84)
|
(93)
|
(98)
|
(92)
|
(86)
|
(110)
|
(104)
|
(102)
|
(105)
|
(59)
|
(59)
|
(62)
|
(72)
|
(486)
|
(563)
|
(646)
|
(731)
|
(486)
|
(805)
|
(844)
|
(867)
|
(626)
|
(635)
|
(667)
|
(718)
|
(774)
|
(761)
|
(820)
|
(844)
|
(893)
|
(914)
|
(938)
|
(939)
|
(1 066)
|
(1 069)
|
(1 102)
|
(1 151)
|
(1 188)
|
(1 166)
|
(1 191)
|
(1 258)
|
(1 374)
|
(1 322)
|
(1 340)
|
(1 358)
|
(1 454)
|
(1 351)
|
(1 391)
|
(1 446)
|
(1 601)
|
(1 709)
|
(1 723)
|
(1 797)
|
(1 818)
|
(1 788)
|
(1 793)
|
(1 871)
|
(2 083)
|
(2 050)
|
(2 168)
|
(2 180)
|
(2 345)
|
(2 328)
|
(2 372)
|
(2 432)
|
(2 622)
|
(2 616)
|
(2 683)
|
(2 836)
|
|
| Selling, General & Administrative |
(31)
|
(30)
|
(27)
|
(27)
|
(31)
|
(35)
|
(46)
|
(54)
|
(58)
|
(60)
|
(60)
|
(62)
|
(60)
|
(63)
|
(67)
|
(70)
|
(72)
|
(76)
|
(70)
|
(66)
|
(74)
|
(72)
|
(72)
|
(75)
|
(63)
|
(65)
|
(69)
|
(67)
|
(403)
|
(550)
|
(632)
|
(730)
|
(377)
|
(800)
|
(833)
|
(845)
|
(440)
|
(624)
|
(661)
|
(722)
|
(565)
|
(750)
|
(809)
|
(827)
|
(646)
|
(888)
|
(905)
|
(905)
|
(768)
|
(1 047)
|
(948)
|
(944)
|
(896)
|
(922)
|
(953)
|
(1 009)
|
(1 041)
|
(999)
|
(1 095)
|
(1 103)
|
(1 097)
|
(1 107)
|
(1 134)
|
(1 190)
|
(1 220)
|
(1 355)
|
(1 356)
|
(1 411)
|
(1 341)
|
(1 383)
|
(1 394)
|
(1 422)
|
(1 456)
|
(1 548)
|
(1 631)
|
(1 637)
|
(1 691)
|
(1 812)
|
(1 867)
|
(1 927)
|
(1 899)
|
(2 032)
|
(2 073)
|
(2 178)
|
|
| 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
|
(60)
|
0
|
0
|
0
|
(85)
|
0
|
0
|
0
|
(162)
|
0
|
0
|
0
|
(177)
|
0
|
0
|
0
|
(207)
|
0
|
0
|
0
|
(250)
|
0
|
0
|
(64)
|
(294)
|
0
|
0
|
(174)
|
(309)
|
(246)
|
(331)
|
(335)
|
(326)
|
(347)
|
(348)
|
(352)
|
(357)
|
(416)
|
(440)
|
(468)
|
(469)
|
(513)
|
(507)
|
(558)
|
(587)
|
(625)
|
(655)
|
(664)
|
(637)
|
(704)
|
(728)
|
(744)
|
(785)
|
(801)
|
(826)
|
(877)
|
|
| 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
|
(19)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(106)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
(119)
|
0
|
0
|
0
|
(135)
|
0
|
0
|
0
|
(157)
|
0
|
0
|
0
|
(203)
|
0
|
0
|
0
|
(181)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
(28)
|
(27)
|
(28)
|
(27)
|
(9)
|
(9)
|
(13)
|
(14)
|
(21)
|
(23)
|
(22)
|
(20)
|
(36)
|
(32)
|
(30)
|
(30)
|
4
|
6
|
7
|
(6)
|
(4)
|
(13)
|
(14)
|
0
|
(2)
|
(5)
|
(12)
|
(22)
|
(1)
|
(11)
|
(6)
|
3
|
(2)
|
(11)
|
(11)
|
(16)
|
(5)
|
(27)
|
(33)
|
(34)
|
(7)
|
(22)
|
(154)
|
(143)
|
61
|
(244)
|
(238)
|
(76)
|
82
|
(76)
|
86
|
80
|
82
|
103
|
92
|
96
|
95
|
62
|
73
|
82
|
127
|
108
|
108
|
109
|
117
|
123
|
118
|
120
|
185
|
188
|
223
|
240
|
243
|
217
|
216
|
219
|
|
| Operating Income |
22
N/A
|
23
+5%
|
22
-5%
|
21
-5%
|
23
+11%
|
13
-44%
|
10
-23%
|
(1)
N/A
|
(35)
-3 789%
|
(24)
+31%
|
(18)
+24%
|
(3)
+83%
|
43
N/A
|
51
+17%
|
66
+31%
|
72
+9%
|
28
-61%
|
5
-81%
|
(20)
N/A
|
(30)
-55%
|
(49)
-62%
|
(30)
+38%
|
(15)
+49%
|
(14)
+6%
|
30
N/A
|
20
-33%
|
7
-65%
|
(15)
N/A
|
452
N/A
|
562
+25%
|
674
+20%
|
804
+19%
|
471
-41%
|
817
+73%
|
848
+4%
|
890
+5%
|
557
-37%
|
568
+2%
|
629
+11%
|
699
+11%
|
691
-1%
|
757
+9%
|
786
+4%
|
749
-5%
|
745
-1%
|
792
+6%
|
875
+10%
|
944
+8%
|
942
0%
|
993
+5%
|
1 079
+9%
|
1 128
+4%
|
1 202
+7%
|
1 231
+2%
|
1 146
-7%
|
1 185
+3%
|
1 163
-2%
|
1 135
-2%
|
1 156
+2%
|
1 163
+1%
|
1 172
+1%
|
1 165
-1%
|
1 186
+2%
|
1 204
+2%
|
1 257
+4%
|
1 401
+11%
|
1 492
+7%
|
1 573
+5%
|
1 628
+3%
|
1 704
+5%
|
1 813
+6%
|
1 928
+6%
|
1 982
+3%
|
2 007
+1%
|
2 132
+6%
|
2 173
+2%
|
2 409
+11%
|
2 428
+1%
|
2 472
+2%
|
2 523
+2%
|
2 470
-2%
|
2 514
+2%
|
2 643
+5%
|
2 792
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(18)
|
(20)
|
(20)
|
(20)
|
(19)
|
(20)
|
(23)
|
(24)
|
(28)
|
(27)
|
(25)
|
(26)
|
(27)
|
(28)
|
(31)
|
(36)
|
(37)
|
(37)
|
(37)
|
(34)
|
(34)
|
(38)
|
(45)
|
(46)
|
(52)
|
(56)
|
(56)
|
(67)
|
(74)
|
(90)
|
(94)
|
(85)
|
(39)
|
(103)
|
(95)
|
(81)
|
(21)
|
(10)
|
(8)
|
(23)
|
(36)
|
(48)
|
(34)
|
2
|
16
|
28
|
25
|
(1)
|
8
|
1
|
(21)
|
(38)
|
(51)
|
(82)
|
(53)
|
(45)
|
(51)
|
(31)
|
(57)
|
(86)
|
(34)
|
(49)
|
(42)
|
14
|
8
|
9
|
31
|
14
|
2
|
(6)
|
(29)
|
(96)
|
(58)
|
(76)
|
(166)
|
(150)
|
(154)
|
(160)
|
(61)
|
(28)
|
(48)
|
(11)
|
(24)
|
(30)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
1
|
1
|
1
|
2
|
2
|
41
|
44
|
43
|
42
|
(7)
|
0
|
1
|
1
|
(16)
|
0
|
1
|
1
|
(5)
|
1
|
0
|
0
|
22
|
25
|
24
|
24
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(4)
|
(3)
|
(4)
|
(4)
|
0
|
1
|
0
|
(0)
|
(5)
|
(25)
|
(24)
|
(24)
|
7
|
(22)
|
(14)
|
(13)
|
16
|
33
|
26
|
24
|
27
|
30
|
42
|
51
|
33
|
20
|
17
|
20
|
38
|
48
|
46
|
49
|
49
|
44
|
47
|
42
|
41
|
30
|
29
|
28
|
39
|
36
|
34
|
37
|
1
|
(1)
|
(10)
|
(20)
|
1
|
(1)
|
1
|
0
|
2
|
(18)
|
(18)
|
(18)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(7)
|
(7)
|
(5)
|
1
|
1
|
1
|
(2)
|
(5)
|
(7)
|
(6)
|
(5)
|
2
|
1
|
(1)
|
(3)
|
|
| Pre-Tax Income |
4
N/A
|
4
-14%
|
2
-47%
|
1
-35%
|
4
+208%
|
(7)
N/A
|
(13)
-88%
|
(25)
-99%
|
(66)
-163%
|
(55)
+17%
|
(47)
+14%
|
(33)
+30%
|
17
N/A
|
23
+35%
|
36
+54%
|
36
+1%
|
(36)
N/A
|
(56)
-59%
|
(81)
-43%
|
(88)
-10%
|
(109)
-23%
|
(90)
+17%
|
(74)
+18%
|
(73)
+1%
|
18
N/A
|
(3)
N/A
|
(23)
-725%
|
(58)
-152%
|
407
N/A
|
503
+23%
|
622
+24%
|
770
+24%
|
465
-40%
|
733
+58%
|
770
+5%
|
829
+8%
|
574
-31%
|
606
+6%
|
667
+10%
|
725
+9%
|
701
-3%
|
753
+7%
|
799
+6%
|
791
-1%
|
801
+1%
|
850
+6%
|
928
+9%
|
972
+5%
|
989
+2%
|
1 030
+4%
|
1 093
+6%
|
1 130
+3%
|
1 151
+2%
|
1 147
0%
|
1 083
-6%
|
1 119
+3%
|
1 113
-1%
|
1 103
-1%
|
1 099
0%
|
1 079
-2%
|
1 123
+4%
|
1 099
-2%
|
1 128
+3%
|
1 202
+7%
|
1 302
+8%
|
1 452
+12%
|
1 564
+8%
|
1 625
+4%
|
1 620
0%
|
1 691
+4%
|
1 778
+5%
|
1 828
+3%
|
1 908
+4%
|
1 932
+1%
|
1 967
+2%
|
2 022
+3%
|
2 245
+11%
|
2 263
+1%
|
2 405
+6%
|
2 490
+4%
|
2 445
-2%
|
2 528
+3%
|
2 642
+4%
|
2 782
+5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(6)
|
(8)
|
(9)
|
(14)
|
(14)
|
(12)
|
(10)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(5)
|
(2)
|
1
|
2
|
(66)
|
(78)
|
(92)
|
(106)
|
(67)
|
(111)
|
(118)
|
(124)
|
(102)
|
(108)
|
(119)
|
(126)
|
(110)
|
(111)
|
(115)
|
(127)
|
(140)
|
(163)
|
(188)
|
(200)
|
(178)
|
(181)
|
(186)
|
(186)
|
(193)
|
(188)
|
(174)
|
(162)
|
(153)
|
(151)
|
(157)
|
(159)
|
(159)
|
(159)
|
(159)
|
(182)
|
(173)
|
(201)
|
(206)
|
(185)
|
(167)
|
(170)
|
(186)
|
(195)
|
(174)
|
(193)
|
(177)
|
(194)
|
(326)
|
(307)
|
(336)
|
(340)
|
(282)
|
(292)
|
(307)
|
(349)
|
|
| Income from Continuing Operations |
2
|
2
|
1
|
0
|
2
|
(9)
|
(15)
|
(28)
|
(69)
|
(58)
|
(51)
|
(39)
|
10
|
14
|
21
|
22
|
(47)
|
(66)
|
(86)
|
(95)
|
(116)
|
(98)
|
(83)
|
(81)
|
13
|
(5)
|
(22)
|
(56)
|
341
|
425
|
530
|
664
|
398
|
622
|
652
|
705
|
472
|
498
|
548
|
599
|
592
|
642
|
684
|
664
|
660
|
687
|
740
|
773
|
811
|
849
|
907
|
944
|
958
|
959
|
909
|
958
|
960
|
952
|
942
|
920
|
964
|
941
|
969
|
1 020
|
1 129
|
1 251
|
1 357
|
1 440
|
1 452
|
1 521
|
1 592
|
1 632
|
1 735
|
1 739
|
1 791
|
1 829
|
1 918
|
1 956
|
2 069
|
2 150
|
2 163
|
2 236
|
2 335
|
2 434
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(7)
|
(9)
|
(13)
|
(12)
|
(8)
|
(5)
|
(4)
|
(6)
|
(6)
|
(8)
|
(8)
|
(4)
|
(3)
|
(2)
|
1
|
1
|
(114)
|
(138)
|
(169)
|
(201)
|
(119)
|
(210)
|
(219)
|
(233)
|
(144)
|
(146)
|
(149)
|
(160)
|
(162)
|
(176)
|
(189)
|
(183)
|
(188)
|
(195)
|
(214)
|
(224)
|
(229)
|
(236)
|
(248)
|
(258)
|
(273)
|
(273)
|
(260)
|
(268)
|
(262)
|
(262)
|
(256)
|
(254)
|
(260)
|
(251)
|
(262)
|
(275)
|
(297)
|
(331)
|
(362)
|
(384)
|
(390)
|
(410)
|
(429)
|
(422)
|
(485)
|
(446)
|
(458)
|
(481)
|
(525)
|
(532)
|
(538)
|
(556)
|
(532)
|
(550)
|
(584)
|
(602)
|
|
| Net Income (Common) |
2
N/A
|
2
-30%
|
1
-50%
|
0
-88%
|
2
+1 600%
|
(9)
N/A
|
(15)
-68%
|
(28)
-83%
|
(69)
-150%
|
(59)
+14%
|
(53)
+11%
|
(42)
+19%
|
3
N/A
|
5
+69%
|
8
+69%
|
10
+20%
|
(55)
N/A
|
(71)
-30%
|
(90)
-26%
|
(100)
-11%
|
(122)
-22%
|
(106)
+13%
|
(90)
+15%
|
(85)
+6%
|
10
N/A
|
(6)
N/A
|
(21)
-233%
|
(55)
-159%
|
227
N/A
|
287
+26%
|
361
+26%
|
463
+28%
|
279
-40%
|
412
+48%
|
434
+5%
|
472
+9%
|
328
-30%
|
352
+7%
|
400
+14%
|
439
+10%
|
430
-2%
|
466
+8%
|
495
+6%
|
482
-3%
|
472
-2%
|
492
+4%
|
526
+7%
|
549
+4%
|
582
+6%
|
613
+5%
|
659
+7%
|
687
+4%
|
685
0%
|
686
+0%
|
649
-5%
|
690
+6%
|
699
+1%
|
690
-1%
|
686
0%
|
666
-3%
|
704
+6%
|
689
-2%
|
707
+3%
|
745
+5%
|
832
+12%
|
921
+11%
|
995
+8%
|
1 056
+6%
|
1 063
+1%
|
1 111
+5%
|
1 163
+5%
|
1 210
+4%
|
1 250
+3%
|
1 291
+3%
|
1 333
+3%
|
1 347
+1%
|
1 393
+3%
|
1 424
+2%
|
1 531
+8%
|
1 594
+4%
|
1 631
+2%
|
1 688
+3%
|
1 751
+4%
|
1 831
+5%
|
|
| EPS (Diluted) |
0.01
N/A
|
0.01
N/A
|
0
N/A
|
-0.01
N/A
|
0.01
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.06
-100%
|
-0.16
-167%
|
-0.14
+12%
|
-0.12
+14%
|
-0.1
+17%
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.04
+33%
|
-0.12
N/A
|
-0.16
-33%
|
-0.21
-31%
|
-0.23
-10%
|
-0.28
-22%
|
-0.25
+11%
|
-0.21
+16%
|
-0.2
+5%
|
0.02
N/A
|
-0.03
N/A
|
-0.05
-67%
|
-0.13
-160%
|
0.26
N/A
|
0.21
-19%
|
0.4
+90%
|
0.52
+30%
|
0.29
-44%
|
0.31
+7%
|
0.33
+6%
|
0.36
+9%
|
0.25
-31%
|
0.24
-4%
|
0.27
+13%
|
0.28
+4%
|
0.29
+4%
|
0.31
+7%
|
0.33
+6%
|
0.32
-3%
|
0.32
N/A
|
0.33
+3%
|
0.36
+9%
|
0.37
+3%
|
0.39
+5%
|
0.42
+8%
|
0.45
+7%
|
0.47
+4%
|
0.46
-2%
|
0.47
+2%
|
0.44
-6%
|
0.47
+7%
|
0.47
N/A
|
0.47
N/A
|
0.47
N/A
|
0.45
-4%
|
0.48
+7%
|
0.47
-2%
|
0.48
+2%
|
0.51
+6%
|
0.57
+12%
|
0.63
+11%
|
0.68
+8%
|
0.72
+6%
|
0.72
N/A
|
0.76
+6%
|
0.79
+4%
|
0.82
+4%
|
0.86
+5%
|
0.88
+2%
|
0.91
+3%
|
0.89
-2%
|
0.96
+8%
|
0.97
+1%
|
1.04
+7%
|
1.09
+5%
|
1.1
+1%
|
1.13
+3%
|
1.19
+5%
|
1.23
+3%
|
|