Dong-E-E-Jiao Co Ltd
SZSE:000423
Income Statement
Earnings Waterfall
Dong-E-E-Jiao Co Ltd
Income Statement
Dong-E-E-Jiao 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 |
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
8
|
25
|
0
|
0
|
0
|
32
|
21
|
28
|
69
|
61
|
61
|
61
|
22
|
15
|
9
|
3
|
2
|
6
|
6
|
6
|
7
|
5
|
5
|
4
|
3
|
4
|
4
|
4
|
8
|
8
|
8
|
0
|
0
|
|
| Revenue |
570
N/A
|
580
+2%
|
648
+12%
|
703
+9%
|
748
+6%
|
777
+4%
|
806
+4%
|
893
+11%
|
881
-1%
|
912
+3%
|
870
-5%
|
840
-3%
|
938
+12%
|
946
+1%
|
1 003
+6%
|
1 034
+3%
|
1 076
+4%
|
1 158
+8%
|
1 224
+6%
|
1 271
+4%
|
1 381
+9%
|
1 524
+10%
|
1 620
+6%
|
1 700
+5%
|
1 686
-1%
|
1 656
-2%
|
1 775
+7%
|
1 927
+9%
|
2 090
+8%
|
2 316
+11%
|
2 412
+4%
|
2 409
0%
|
2 464
+2%
|
2 532
+3%
|
2 500
-1%
|
2 550
+2%
|
2 759
+8%
|
2 768
+0%
|
2 628
-5%
|
2 757
+5%
|
3 056
+11%
|
3 310
+8%
|
3 660
+11%
|
4 047
+11%
|
4 016
-1%
|
3 995
-1%
|
3 990
0%
|
3 769
-6%
|
4 009
+6%
|
4 495
+12%
|
4 830
+7%
|
5 190
+7%
|
5 450
+5%
|
5 501
+1%
|
5 577
+1%
|
5 650
+1%
|
6 317
+12%
|
6 510
+3%
|
6 577
+1%
|
6 813
+4%
|
7 372
+8%
|
7 392
+0%
|
7 424
+0%
|
7 276
-2%
|
7 338
+1%
|
6 934
-6%
|
6 243
-10%
|
5 784
-7%
|
2 970
-49%
|
2 116
-29%
|
2 175
+3%
|
2 181
+0%
|
3 409
+56%
|
3 705
+9%
|
4 001
+8%
|
4 195
+5%
|
3 849
-8%
|
4 006
+4%
|
3 988
0%
|
4 070
+2%
|
4 042
-1%
|
4 220
+4%
|
4 383
+4%
|
4 424
+1%
|
4 715
+7%
|
5 100
+8%
|
5 296
+4%
|
5 616
+6%
|
5 921
+5%
|
6 186
+4%
|
6 224
+1%
|
6 358
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(234)
|
(242)
|
(308)
|
(358)
|
(389)
|
(413)
|
(418)
|
(454)
|
(434)
|
(453)
|
(426)
|
(408)
|
(454)
|
(457)
|
(481)
|
(486)
|
(486)
|
(502)
|
(534)
|
(578)
|
(659)
|
(772)
|
(851)
|
(905)
|
(863)
|
(854)
|
(932)
|
(1 016)
|
(1 087)
|
(1 166)
|
(1 157)
|
(1 139)
|
(1 132)
|
(1 068)
|
(1 014)
|
(939)
|
(934)
|
(903)
|
(817)
|
(828)
|
(805)
|
(1 008)
|
(1 202)
|
(1 380)
|
(1 470)
|
(1 479)
|
(1 442)
|
(1 391)
|
(1 382)
|
(1 567)
|
(1 726)
|
(1 871)
|
(1 932)
|
(1 973)
|
(1 938)
|
(1 955)
|
(2 091)
|
(2 242)
|
(2 327)
|
(2 439)
|
(2 578)
|
(2 744)
|
(2 785)
|
(2 650)
|
(2 503)
|
(2 469)
|
(2 326)
|
(2 294)
|
(1 565)
|
(1 447)
|
(1 337)
|
(1 382)
|
(1 738)
|
(1 599)
|
(1 678)
|
(1 573)
|
(1 638)
|
(1 501)
|
(1 445)
|
(1 450)
|
(1 287)
|
(1 365)
|
(1 378)
|
(1 356)
|
(1 394)
|
(1 570)
|
(1 559)
|
(1 601)
|
(1 624)
|
(1 756)
|
(1 805)
|
(1 851)
|
|
| Gross Profit |
336
N/A
|
338
+1%
|
340
+0%
|
346
+2%
|
359
+4%
|
365
+2%
|
388
+6%
|
440
+13%
|
447
+2%
|
458
+2%
|
443
-3%
|
432
-3%
|
484
+12%
|
489
+1%
|
523
+7%
|
548
+5%
|
590
+8%
|
656
+11%
|
689
+5%
|
693
+1%
|
722
+4%
|
752
+4%
|
769
+2%
|
796
+3%
|
823
+3%
|
802
-3%
|
842
+5%
|
911
+8%
|
1 003
+10%
|
1 150
+15%
|
1 255
+9%
|
1 270
+1%
|
1 332
+5%
|
1 464
+10%
|
1 486
+2%
|
1 611
+8%
|
1 825
+13%
|
1 865
+2%
|
1 810
-3%
|
1 929
+7%
|
2 251
+17%
|
2 302
+2%
|
2 458
+7%
|
2 667
+9%
|
2 546
-5%
|
2 516
-1%
|
2 548
+1%
|
2 378
-7%
|
2 627
+10%
|
2 928
+11%
|
3 104
+6%
|
3 319
+7%
|
3 518
+6%
|
3 528
+0%
|
3 639
+3%
|
3 695
+2%
|
4 226
+14%
|
4 269
+1%
|
4 251
0%
|
4 375
+3%
|
4 794
+10%
|
4 648
-3%
|
4 639
0%
|
4 626
0%
|
4 835
+5%
|
4 466
-8%
|
3 917
-12%
|
3 490
-11%
|
1 405
-60%
|
669
-52%
|
838
+25%
|
798
-5%
|
1 672
+109%
|
2 107
+26%
|
2 323
+10%
|
2 621
+13%
|
2 211
-16%
|
2 505
+13%
|
2 543
+2%
|
2 620
+3%
|
2 755
+5%
|
2 856
+4%
|
3 005
+5%
|
3 068
+2%
|
3 321
+8%
|
3 530
+6%
|
3 737
+6%
|
4 015
+7%
|
4 297
+7%
|
4 430
+3%
|
4 419
0%
|
4 507
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(198)
|
(197)
|
(200)
|
(215)
|
(217)
|
(220)
|
(236)
|
(259)
|
(263)
|
(265)
|
(265)
|
(266)
|
(320)
|
(321)
|
(340)
|
(358)
|
(362)
|
(406)
|
(430)
|
(435)
|
(432)
|
(442)
|
(449)
|
(461)
|
(496)
|
(470)
|
(482)
|
(504)
|
(556)
|
(596)
|
(635)
|
(645)
|
(696)
|
(726)
|
(708)
|
(749)
|
(877)
|
(841)
|
(851)
|
(880)
|
(1 156)
|
(1 146)
|
(1 261)
|
(1 385)
|
(1 219)
|
(1 165)
|
(1 175)
|
(1 047)
|
(1 179)
|
(1 344)
|
(1 457)
|
(1 628)
|
(1 768)
|
(1 749)
|
(1 803)
|
(1 841)
|
(2 188)
|
(2 158)
|
(2 162)
|
(2 273)
|
(2 493)
|
(2 330)
|
(2 373)
|
(2 386)
|
(2 479)
|
(2 435)
|
(2 386)
|
(2 291)
|
(1 964)
|
(1 761)
|
(1 667)
|
(1 604)
|
(1 549)
|
(1 831)
|
(1 981)
|
(2 202)
|
(1 600)
|
(1 977)
|
(1 914)
|
(1 894)
|
(1 866)
|
(1 924)
|
(1 916)
|
(1 942)
|
(2 067)
|
(2 197)
|
(2 301)
|
(2 436)
|
(2 632)
|
(2 641)
|
(2 629)
|
(2 684)
|
|
| Selling, General & Administrative |
(198)
|
(198)
|
(201)
|
(216)
|
(218)
|
(221)
|
(237)
|
(260)
|
(265)
|
(267)
|
(267)
|
(268)
|
(322)
|
(323)
|
(342)
|
(359)
|
(367)
|
(411)
|
(433)
|
(438)
|
(431)
|
(441)
|
(445)
|
(458)
|
(490)
|
(465)
|
(478)
|
(501)
|
(556)
|
(597)
|
(637)
|
(647)
|
(689)
|
(714)
|
(700)
|
(740)
|
(808)
|
(844)
|
(851)
|
(875)
|
(1 019)
|
(1 139)
|
(1 258)
|
(1 385)
|
(1 067)
|
(1 157)
|
(1 162)
|
(1 032)
|
(1 024)
|
(1 328)
|
(1 439)
|
(1 613)
|
(1 580)
|
(1 744)
|
(1 785)
|
(1 811)
|
(1 985)
|
(2 157)
|
(2 164)
|
(2 242)
|
(2 243)
|
(2 157)
|
(2 221)
|
(2 240)
|
(2 274)
|
(2 160)
|
(2 064)
|
(1 958)
|
(1 714)
|
(1 604)
|
(1 513)
|
(1 440)
|
(1 375)
|
(1 524)
|
(1 631)
|
(1 803)
|
(1 383)
|
(1 545)
|
(1 538)
|
(1 573)
|
(1 642)
|
(1 740)
|
(1 738)
|
(1 794)
|
(1 818)
|
(2 002)
|
(2 104)
|
(2 273)
|
(2 394)
|
(2 501)
|
(2 482)
|
(2 452)
|
|
| 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
|
(43)
|
0
|
0
|
0
|
(114)
|
0
|
0
|
0
|
(123)
|
0
|
0
|
0
|
(126)
|
0
|
0
|
0
|
(153)
|
0
|
0
|
0
|
(167)
|
0
|
0
|
(53)
|
(226)
|
0
|
0
|
(156)
|
(225)
|
(227)
|
(277)
|
(285)
|
(186)
|
(178)
|
(164)
|
(146)
|
(138)
|
(148)
|
(140)
|
(129)
|
(134)
|
(147)
|
(153)
|
(157)
|
(126)
|
(131)
|
(130)
|
(130)
|
(165)
|
(190)
|
(183)
|
(177)
|
(165)
|
(173)
|
(189)
|
(229)
|
|
| 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
|
(21)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(85)
|
0
|
0
|
0
|
(95)
|
0
|
0
|
0
|
(111)
|
0
|
0
|
0
|
(116)
|
0
|
0
|
0
|
(104)
|
0
|
0
|
0
|
(97)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
5
|
5
|
2
|
2
|
(1)
|
0
|
(4)
|
(4)
|
(6)
|
(5)
|
(3)
|
(4)
|
(0)
|
0
|
2
|
3
|
(8)
|
(11)
|
(8)
|
(9)
|
(6)
|
4
|
(1)
|
(5)
|
(4)
|
(6)
|
(3)
|
(0)
|
(6)
|
(7)
|
(13)
|
(15)
|
(5)
|
(16)
|
(18)
|
(15)
|
(6)
|
(4)
|
(19)
|
(30)
|
(4)
|
(1)
|
2
|
22
|
13
|
(173)
|
(152)
|
10
|
85
|
(49)
|
(45)
|
(48)
|
21
|
21
|
10
|
(17)
|
59
|
(159)
|
(210)
|
(270)
|
27
|
(286)
|
(224)
|
(163)
|
17
|
(53)
|
(48)
|
(18)
|
20
|
(5)
|
(14)
|
14
|
24
|
33
|
42
|
(3)
|
|
| Operating Income |
138
N/A
|
141
+2%
|
140
-1%
|
130
-7%
|
142
+9%
|
145
+2%
|
152
+5%
|
181
+19%
|
184
+1%
|
193
+5%
|
178
-8%
|
166
-7%
|
164
-1%
|
168
+3%
|
182
+8%
|
190
+4%
|
229
+20%
|
250
+9%
|
259
+4%
|
258
-1%
|
290
+13%
|
309
+7%
|
320
+3%
|
334
+5%
|
328
-2%
|
332
+1%
|
361
+9%
|
407
+13%
|
447
+10%
|
554
+24%
|
620
+12%
|
626
+1%
|
635
+2%
|
739
+16%
|
778
+5%
|
863
+11%
|
949
+10%
|
1 025
+8%
|
959
-6%
|
1 049
+9%
|
1 095
+4%
|
1 157
+6%
|
1 197
+3%
|
1 282
+7%
|
1 327
+4%
|
1 351
+2%
|
1 373
+2%
|
1 331
-3%
|
1 449
+9%
|
1 584
+9%
|
1 647
+4%
|
1 691
+3%
|
1 750
+3%
|
1 779
+2%
|
1 835
+3%
|
1 854
+1%
|
2 038
+10%
|
2 111
+4%
|
2 089
-1%
|
2 101
+1%
|
2 301
+10%
|
2 318
+1%
|
2 266
-2%
|
2 240
-1%
|
2 356
+5%
|
2 030
-14%
|
1 531
-25%
|
1 200
-22%
|
(559)
N/A
|
(1 092)
-95%
|
(829)
+24%
|
(805)
+3%
|
123
N/A
|
276
+125%
|
341
+24%
|
420
+23%
|
612
+46%
|
528
-14%
|
628
+19%
|
726
+16%
|
889
+22%
|
932
+5%
|
1 089
+17%
|
1 126
+3%
|
1 254
+11%
|
1 333
+6%
|
1 436
+8%
|
1 580
+10%
|
1 664
+5%
|
1 789
+7%
|
1 790
+0%
|
1 823
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
3
|
2
|
3
|
2
|
2
|
3
|
4
|
4
|
4
|
6
|
11
|
11
|
8
|
3
|
3
|
2
|
5
|
6
|
7
|
10
|
10
|
13
|
13
|
13
|
16
|
12
|
15
|
15
|
23
|
25
|
25
|
51
|
62
|
80
|
88
|
72
|
77
|
82
|
100
|
133
|
138
|
134
|
122
|
101
|
98
|
112
|
121
|
130
|
144
|
126
|
136
|
169
|
138
|
169
|
154
|
169
|
58
|
120
|
150
|
70
|
109
|
98
|
111
|
156
|
88
|
166
|
119
|
52
|
36
|
5
|
(13)
|
26
|
30
|
53
|
79
|
98
|
95
|
113
|
111
|
100
|
98
|
100
|
106
|
113
|
136
|
149
|
153
|
161
|
185
|
157
|
157
|
135
|
|
| 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
|
(8)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
64
|
(2)
|
(3)
|
5
|
(1)
|
(4)
|
(4)
|
(12)
|
(5)
|
(2)
|
(2)
|
(1)
|
(4)
|
(0)
|
(0)
|
(1)
|
(5)
|
1
|
3
|
3
|
(141)
|
1
|
(1)
|
(1)
|
(73)
|
5
|
12
|
12
|
(31)
|
9
|
2
|
2
|
(1)
|
1
|
2
|
54
|
|
| 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(7)
|
(7)
|
(7)
|
(13)
|
(10)
|
(6)
|
(7)
|
(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
|
|
| Total Other Income |
(3)
|
(3)
|
(3)
|
7
|
(1)
|
(1)
|
0
|
(10)
|
2
|
1
|
0
|
0
|
(2)
|
3
|
(2)
|
(4)
|
(5)
|
(5)
|
(4)
|
(1)
|
0
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
1
|
3
|
3
|
5
|
5
|
4
|
3
|
3
|
4
|
14
|
6
|
5
|
12
|
13
|
14
|
16
|
11
|
18
|
20
|
34
|
33
|
28
|
27
|
17
|
18
|
16
|
15
|
11
|
11
|
36
|
35
|
37
|
29
|
(1)
|
(3)
|
(9)
|
(2)
|
4
|
4
|
6
|
8
|
11
|
8
|
11
|
9
|
19
|
12
|
12
|
9
|
6
|
2
|
0
|
(2)
|
(2)
|
(4)
|
(4)
|
(7)
|
4
|
5
|
6
|
14
|
8
|
5
|
3
|
(2)
|
|
| Pre-Tax Income |
139
N/A
|
141
+2%
|
139
-1%
|
139
0%
|
143
+3%
|
147
+2%
|
156
+6%
|
175
+12%
|
189
+8%
|
200
+6%
|
189
-5%
|
177
-7%
|
170
-4%
|
174
+2%
|
183
+5%
|
188
+3%
|
229
+22%
|
251
+9%
|
262
+4%
|
267
+2%
|
300
+13%
|
323
+8%
|
332
+3%
|
345
+4%
|
341
-1%
|
343
+0%
|
376
+10%
|
422
+12%
|
473
+12%
|
583
+23%
|
650
+11%
|
682
+5%
|
701
+3%
|
822
+17%
|
870
+6%
|
938
+8%
|
1 036
+10%
|
1 113
+7%
|
1 065
-4%
|
1 194
+12%
|
1 245
+4%
|
1 305
+5%
|
1 335
+2%
|
1 393
+4%
|
1 437
+3%
|
1 484
+3%
|
1 528
+3%
|
1 494
-2%
|
1 613
+8%
|
1 730
+7%
|
1 794
+4%
|
1 865
+4%
|
1 927
+3%
|
1 957
+2%
|
1 994
+2%
|
2 033
+2%
|
2 196
+8%
|
2 262
+3%
|
2 272
+0%
|
2 205
-3%
|
2 408
+9%
|
2 408
+0%
|
2 365
-2%
|
2 381
+1%
|
2 444
+3%
|
2 198
-10%
|
1 654
-25%
|
1 259
-24%
|
(516)
N/A
|
(1 079)
-109%
|
(832)
+23%
|
(770)
+7%
|
166
N/A
|
342
+107%
|
435
+27%
|
530
+22%
|
571
+8%
|
644
+13%
|
739
+15%
|
824
+11%
|
912
+11%
|
1 033
+13%
|
1 203
+16%
|
1 244
+3%
|
1 363
+10%
|
1 496
+10%
|
1 598
+7%
|
1 756
+10%
|
1 856
+6%
|
1 952
+5%
|
1 952
0%
|
2 010
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(51)
|
(51)
|
(49)
|
(43)
|
(45)
|
(45)
|
(47)
|
(53)
|
(58)
|
(60)
|
(56)
|
(53)
|
(57)
|
(61)
|
(63)
|
(65)
|
(76)
|
(82)
|
(88)
|
(83)
|
(89)
|
(80)
|
(71)
|
(68)
|
(45)
|
(47)
|
(51)
|
(65)
|
(66)
|
(83)
|
(94)
|
(96)
|
(107)
|
(126)
|
(131)
|
(150)
|
(166)
|
(177)
|
(177)
|
(198)
|
(191)
|
(201)
|
(204)
|
(217)
|
(217)
|
(224)
|
(238)
|
(223)
|
(241)
|
(257)
|
(268)
|
(281)
|
(289)
|
(300)
|
(297)
|
(298)
|
(341)
|
(349)
|
(348)
|
(332)
|
(364)
|
(363)
|
(359)
|
(361)
|
(357)
|
(328)
|
(239)
|
(190)
|
60
|
148
|
98
|
86
|
(125)
|
(156)
|
(159)
|
(166)
|
(132)
|
(152)
|
(142)
|
(175)
|
(133)
|
(138)
|
(200)
|
(192)
|
(211)
|
(221)
|
(239)
|
(237)
|
(299)
|
(324)
|
(315)
|
(328)
|
|
| Income from Continuing Operations |
87
|
90
|
90
|
96
|
99
|
102
|
109
|
122
|
131
|
140
|
133
|
124
|
113
|
114
|
120
|
124
|
154
|
169
|
174
|
183
|
211
|
243
|
261
|
277
|
296
|
296
|
325
|
357
|
406
|
500
|
555
|
586
|
594
|
696
|
739
|
789
|
870
|
935
|
887
|
996
|
1 054
|
1 105
|
1 131
|
1 177
|
1 220
|
1 260
|
1 290
|
1 271
|
1 372
|
1 473
|
1 526
|
1 584
|
1 638
|
1 657
|
1 697
|
1 734
|
1 855
|
1 913
|
1 924
|
1 874
|
2 044
|
2 045
|
2 005
|
2 020
|
2 087
|
1 870
|
1 415
|
1 068
|
(456)
|
(931)
|
(734)
|
(685)
|
41
|
187
|
276
|
364
|
439
|
492
|
597
|
649
|
779
|
895
|
1 003
|
1 052
|
1 152
|
1 275
|
1 359
|
1 519
|
1 557
|
1 629
|
1 636
|
1 682
|
|
| Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(6)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(9)
|
(9)
|
(10)
|
(12)
|
(15)
|
(17)
|
(17)
|
(16)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(14)
|
(13)
|
(14)
|
(15)
|
(15)
|
(17)
|
(13)
|
(8)
|
(5)
|
(7)
|
(9)
|
(10)
|
(12)
|
(13)
|
(14)
|
(15)
|
(13)
|
(3)
|
0
|
1
|
(1)
|
0
|
4
|
(0)
|
3
|
(2)
|
(2)
|
1
|
0
|
2
|
(1)
|
2
|
0
|
2
|
2
|
1
|
1
|
2
|
1
|
2
|
3
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(3)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
87
N/A
|
90
+3%
|
89
-1%
|
94
+6%
|
97
+3%
|
99
+3%
|
106
+7%
|
119
+12%
|
127
+7%
|
137
+7%
|
129
-5%
|
119
-8%
|
110
-8%
|
109
0%
|
116
+6%
|
120
+3%
|
149
+24%
|
163
+10%
|
170
+5%
|
178
+5%
|
206
+15%
|
238
+16%
|
255
+7%
|
271
+6%
|
287
+6%
|
287
N/A
|
315
+10%
|
346
+10%
|
392
+13%
|
483
+23%
|
538
+11%
|
570
+6%
|
582
+2%
|
684
+18%
|
727
+6%
|
775
+7%
|
856
+10%
|
921
+8%
|
873
-5%
|
982
+13%
|
1 040
+6%
|
1 090
+5%
|
1 117
+2%
|
1 162
+4%
|
1 203
+4%
|
1 247
+4%
|
1 282
+3%
|
1 266
-1%
|
1 366
+8%
|
1 465
+7%
|
1 516
+4%
|
1 572
+4%
|
1 625
+3%
|
1 643
+1%
|
1 682
+2%
|
1 721
+2%
|
1 853
+8%
|
1 913
+3%
|
1 925
+1%
|
1 873
-3%
|
2 044
+9%
|
2 049
+0%
|
2 005
-2%
|
2 023
+1%
|
2 085
+3%
|
1 869
-10%
|
1 416
-24%
|
1 069
-25%
|
(455)
N/A
|
(932)
-105%
|
(732)
+21%
|
(685)
+6%
|
43
N/A
|
189
+336%
|
277
+47%
|
366
+32%
|
440
+20%
|
493
+12%
|
599
+21%
|
652
+9%
|
780
+20%
|
896
+15%
|
1 003
+12%
|
1 051
+5%
|
1 151
+10%
|
1 274
+11%
|
1 358
+7%
|
1 519
+12%
|
1 557
+2%
|
1 629
+5%
|
1 636
+0%
|
1 679
+3%
|
|
| EPS (Diluted) |
0.21
N/A
|
0.21
N/A
|
0.21
N/A
|
0.22
+5%
|
0.24
+9%
|
0.24
N/A
|
0.26
+8%
|
0.29
+12%
|
0.31
+7%
|
0.33
+6%
|
0.31
-6%
|
0.29
-6%
|
0.27
-7%
|
0.27
N/A
|
0.29
+7%
|
0.3
+3%
|
0.28
-7%
|
0.31
+11%
|
0.33
+6%
|
0.33
N/A
|
0.39
+18%
|
0.46
+18%
|
0.5
+9%
|
0.53
+6%
|
0.44
-17%
|
0.55
+25%
|
0.4
-27%
|
0.52
+30%
|
0.62
+19%
|
0.73
+18%
|
0.82
+12%
|
0.87
+6%
|
0.89
+2%
|
1.05
+18%
|
1.12
+7%
|
1.19
+6%
|
1.31
+10%
|
1.41
+8%
|
1.33
-6%
|
1.5
+13%
|
1.59
+6%
|
1.67
+5%
|
1.71
+2%
|
1.78
+4%
|
1.84
+3%
|
1.9
+3%
|
1.96
+3%
|
1.93
-2%
|
2.09
+8%
|
2.24
+7%
|
2.32
+4%
|
2.41
+4%
|
2.48
+3%
|
2.52
+2%
|
2.58
+2%
|
2.64
+2%
|
2.83
+7%
|
2.93
+4%
|
2.94
+0%
|
2.86
-3%
|
3.13
+9%
|
3.13
N/A
|
3.07
-2%
|
3.09
+1%
|
3.19
+3%
|
2.85
-11%
|
3.23
+13%
|
1.63
-50%
|
-0.7
N/A
|
-1.42
-103%
|
-1.12
+21%
|
-1.04
+7%
|
0.07
N/A
|
0.3
+329%
|
0.44
+47%
|
0.57
+30%
|
0.68
+19%
|
0.77
+13%
|
0.93
+21%
|
1.01
+9%
|
1.21
+20%
|
1.39
+15%
|
1.56
+12%
|
1.63
+4%
|
1.79
+10%
|
1.98
+11%
|
2.11
+7%
|
2.36
+12%
|
2.42
+3%
|
2.54
+5%
|
2.55
+0%
|
2.61
+2%
|
|