Perusahaan Sadur Timah Malaysia (PERSTIMA) Bhd
KLSE:PERSTIM
Income Statement
Earnings Waterfall
Perusahaan Sadur Timah Malaysia (PERSTIMA) Bhd
Income Statement
Perusahaan Sadur Timah Malaysia (PERSTIMA) Bhd
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
231
N/A
|
227
-2%
|
238
+5%
|
255
+7%
|
274
+8%
|
296
+8%
|
317
+7%
|
328
+4%
|
377
+15%
|
435
+15%
|
498
+14%
|
596
+20%
|
670
+12%
|
728
+9%
|
764
+5%
|
739
-3%
|
682
-8%
|
630
-8%
|
598
-5%
|
622
+4%
|
661
+6%
|
700
+6%
|
732
+5%
|
732
0%
|
740
+1%
|
775
+5%
|
833
+7%
|
938
+13%
|
986
+5%
|
961
-2%
|
918
-5%
|
847
-8%
|
820
-3%
|
828
+1%
|
840
+1%
|
855
+2%
|
853
0%
|
865
+1%
|
852
-2%
|
831
-2%
|
801
-4%
|
772
-4%
|
735
-5%
|
686
-7%
|
656
-4%
|
623
-5%
|
627
+1%
|
644
+3%
|
651
+1%
|
648
-1%
|
645
0%
|
639
-1%
|
657
+3%
|
666
+1%
|
675
+1%
|
717
+6%
|
743
+4%
|
761
+2%
|
784
+3%
|
808
+3%
|
841
+4%
|
902
+7%
|
937
+4%
|
938
+0%
|
939
+0%
|
940
+0%
|
977
+4%
|
981
+0%
|
979
0%
|
965
-1%
|
933
-3%
|
899
-4%
|
860
-4%
|
836
-3%
|
818
-2%
|
799
-2%
|
833
+4%
|
884
+6%
|
947
+7%
|
1 148
+21%
|
1 344
+17%
|
1 532
+14%
|
1 711
+12%
|
1 638
-4%
|
1 463
-11%
|
1 263
-14%
|
1 017
-19%
|
924
-9%
|
918
-1%
|
900
-2%
|
937
+4%
|
1 009
+8%
|
1 101
+9%
|
1 252
+14%
|
1 383
+10%
|
1 433
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(206)
|
(51)
|
(114)
|
(177)
|
(242)
|
(261)
|
(279)
|
(290)
|
(339)
|
(395)
|
(454)
|
(542)
|
(603)
|
(656)
|
(694)
|
(675)
|
(633)
|
(586)
|
(549)
|
(561)
|
(587)
|
(617)
|
(651)
|
(656)
|
(670)
|
(705)
|
(767)
|
(873)
|
(925)
|
(904)
|
(842)
|
(750)
|
(694)
|
(686)
|
(697)
|
(723)
|
(744)
|
(766)
|
(768)
|
(757)
|
(741)
|
(729)
|
(698)
|
(651)
|
(606)
|
(568)
|
(566)
|
(577)
|
(589)
|
(588)
|
(588)
|
(582)
|
(587)
|
(593)
|
(596)
|
(636)
|
(660)
|
(672)
|
(694)
|
(718)
|
(760)
|
(833)
|
(880)
|
(895)
|
(898)
|
(888)
|
(915)
|
(912)
|
(914)
|
(901)
|
(872)
|
(841)
|
(810)
|
(786)
|
(759)
|
(731)
|
(748)
|
(798)
|
(868)
|
(1 061)
|
(1 248)
|
(1 406)
|
(1 556)
|
(1 485)
|
(1 318)
|
(1 158)
|
(958)
|
(891)
|
(907)
|
(905)
|
(944)
|
(1 006)
|
(1 087)
|
(1 215)
|
(1 325)
|
(1 378)
|
|
| Gross Profit |
25
N/A
|
6
-75%
|
14
+133%
|
21
+51%
|
33
+52%
|
36
+10%
|
38
+5%
|
38
+1%
|
38
N/A
|
40
+6%
|
45
+11%
|
54
+20%
|
67
+25%
|
72
+8%
|
70
-3%
|
64
-9%
|
48
-24%
|
44
-10%
|
49
+12%
|
61
+24%
|
74
+21%
|
82
+12%
|
81
-2%
|
76
-7%
|
70
-8%
|
70
+0%
|
67
-5%
|
65
-3%
|
61
-6%
|
58
-6%
|
76
+32%
|
97
+28%
|
126
+29%
|
142
+13%
|
143
+1%
|
132
-8%
|
110
-17%
|
100
-9%
|
84
-15%
|
74
-12%
|
60
-19%
|
43
-28%
|
37
-14%
|
35
-5%
|
49
+40%
|
55
+13%
|
62
+11%
|
68
+10%
|
62
-9%
|
59
-4%
|
57
-3%
|
58
+1%
|
70
+22%
|
74
+5%
|
79
+7%
|
81
+3%
|
84
+3%
|
90
+7%
|
90
+1%
|
91
+1%
|
81
-10%
|
69
-15%
|
57
-18%
|
43
-24%
|
41
-5%
|
53
+28%
|
62
+18%
|
69
+11%
|
64
-7%
|
64
0%
|
61
-5%
|
59
-4%
|
50
-14%
|
50
0%
|
59
+18%
|
68
+15%
|
85
+25%
|
86
+1%
|
79
-8%
|
87
+10%
|
97
+11%
|
126
+30%
|
155
+23%
|
153
-1%
|
145
-6%
|
105
-27%
|
59
-44%
|
34
-43%
|
12
-65%
|
(6)
N/A
|
(7)
-34%
|
3
N/A
|
14
+337%
|
38
+169%
|
58
+53%
|
55
-4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6)
|
(155)
|
(100)
|
(53)
|
(13)
|
(13)
|
(13)
|
(14)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
(9)
|
(8)
|
(8)
|
(8)
|
(12)
|
(12)
|
(14)
|
(16)
|
(18)
|
(20)
|
(19)
|
(24)
|
(17)
|
(14)
|
(16)
|
(15)
|
(26)
|
(23)
|
(23)
|
(21)
|
(27)
|
(29)
|
(30)
|
(30)
|
(19)
|
(18)
|
(16)
|
(14)
|
(18)
|
(17)
|
(15)
|
(15)
|
(14)
|
(14)
|
(15)
|
(17)
|
(16)
|
(15)
|
(12)
|
(12)
|
(23)
|
(26)
|
(28)
|
(29)
|
(13)
|
(12)
|
(12)
|
(11)
|
(14)
|
(13)
|
(12)
|
(10)
|
(12)
|
(12)
|
(14)
|
(16)
|
(11)
|
(12)
|
(13)
|
(13)
|
(19)
|
(25)
|
(24)
|
(27)
|
(32)
|
(28)
|
(61)
|
(52)
|
(75)
|
(82)
|
(42)
|
(47)
|
(27)
|
(9)
|
(15)
|
(18)
|
(22)
|
(37)
|
(46)
|
(45)
|
|
| Selling, General & Administrative |
(7)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(16)
|
(4)
|
(8)
|
(12)
|
(13)
|
(12)
|
(12)
|
(12)
|
(14)
|
(16)
|
(18)
|
(19)
|
(20)
|
(22)
|
(21)
|
(23)
|
(21)
|
(19)
|
(19)
|
(19)
|
(20)
|
(19)
|
(18)
|
(18)
|
(20)
|
(22)
|
(24)
|
(24)
|
(20)
|
(20)
|
(19)
|
(18)
|
(19)
|
(18)
|
(17)
|
(17)
|
(17)
|
(16)
|
(17)
|
(18)
|
(18)
|
(19)
|
(18)
|
(18)
|
(24)
|
(25)
|
(26)
|
(26)
|
(19)
|
(18)
|
(17)
|
(17)
|
(18)
|
(17)
|
(18)
|
(18)
|
(19)
|
(20)
|
(21)
|
(21)
|
(18)
|
(19)
|
(19)
|
(21)
|
(27)
|
(33)
|
(32)
|
(34)
|
(36)
|
(35)
|
(42)
|
(41)
|
(46)
|
(52)
|
(50)
|
(50)
|
(34)
|
(26)
|
(27)
|
(28)
|
(38)
|
(42)
|
(49)
|
(52)
|
|
| Other Operating Expenses |
2
|
(155)
|
(100)
|
(53)
|
(3)
|
(13)
|
(14)
|
(14)
|
3
|
(13)
|
(13)
|
(13)
|
3
|
(9)
|
(4)
|
1
|
5
|
4
|
4
|
4
|
3
|
4
|
4
|
3
|
2
|
2
|
3
|
(1)
|
4
|
6
|
3
|
4
|
(7)
|
(4)
|
(5)
|
(3)
|
(7)
|
(7)
|
(7)
|
(6)
|
1
|
2
|
3
|
5
|
1
|
2
|
2
|
2
|
3
|
3
|
2
|
1
|
2
|
4
|
6
|
6
|
1
|
(1)
|
(2)
|
(3)
|
7
|
6
|
6
|
6
|
3
|
4
|
6
|
8
|
7
|
8
|
7
|
5
|
7
|
7
|
6
|
8
|
8
|
8
|
9
|
7
|
4
|
8
|
(19)
|
(11)
|
(29)
|
(30)
|
7
|
2
|
7
|
17
|
13
|
9
|
15
|
5
|
3
|
7
|
|
| Operating Income |
19
N/A
|
21
+9%
|
24
+13%
|
25
+7%
|
20
-20%
|
23
+12%
|
24
+6%
|
23
-2%
|
26
+11%
|
28
+7%
|
32
+16%
|
41
+26%
|
54
+32%
|
59
+10%
|
58
-2%
|
53
-9%
|
40
-24%
|
36
-9%
|
41
+13%
|
53
+28%
|
62
+18%
|
70
+12%
|
67
-4%
|
60
-11%
|
52
-13%
|
50
-3%
|
48
-4%
|
42
-14%
|
44
+6%
|
44
0%
|
60
+35%
|
83
+39%
|
100
+20%
|
119
+20%
|
120
+1%
|
111
-7%
|
83
-26%
|
71
-15%
|
54
-23%
|
44
-19%
|
42
-6%
|
25
-39%
|
21
-17%
|
22
+2%
|
31
+46%
|
39
+24%
|
47
+21%
|
53
+13%
|
48
-10%
|
46
-5%
|
42
-8%
|
41
-2%
|
55
+34%
|
59
+8%
|
66
+12%
|
69
+4%
|
61
-12%
|
64
+5%
|
62
-2%
|
62
-1%
|
69
+11%
|
57
-17%
|
45
-21%
|
32
-29%
|
27
-16%
|
39
+45%
|
50
+28%
|
59
+17%
|
52
-11%
|
52
-1%
|
47
-9%
|
43
-10%
|
39
-8%
|
38
-4%
|
46
+22%
|
55
+19%
|
66
+20%
|
60
-9%
|
55
-9%
|
60
+8%
|
65
+9%
|
98
+51%
|
94
-4%
|
102
+8%
|
70
-31%
|
23
-67%
|
17
-27%
|
(14)
N/A
|
(15)
-11%
|
(14)
+6%
|
(22)
-53%
|
(15)
+31%
|
(8)
+45%
|
1
N/A
|
11
+1 241%
|
10
-14%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(3)
|
1
|
(1)
|
(1)
|
(1)
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
1
|
(0)
|
1
|
(1)
|
(3)
|
(6)
|
(9)
|
(10)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
18
N/A
|
19
+7%
|
23
+16%
|
24
+8%
|
20
-20%
|
22
+12%
|
23
+5%
|
22
-5%
|
23
+6%
|
25
+6%
|
29
+17%
|
37
+30%
|
51
+37%
|
56
+9%
|
54
-3%
|
49
-11%
|
36
-25%
|
33
-9%
|
38
+14%
|
50
+31%
|
59
+19%
|
65
+10%
|
63
-4%
|
55
-12%
|
49
-12%
|
47
-5%
|
45
-4%
|
36
-18%
|
40
+9%
|
38
-4%
|
54
+42%
|
79
+46%
|
100
+26%
|
118
+18%
|
119
+1%
|
111
-7%
|
84
-25%
|
71
-15%
|
55
-23%
|
44
-19%
|
41
-6%
|
26
-38%
|
22
-16%
|
22
+4%
|
33
+47%
|
40
+22%
|
49
+21%
|
55
+12%
|
51
-7%
|
49
-4%
|
45
-8%
|
44
-2%
|
57
+31%
|
62
+8%
|
69
+12%
|
72
+4%
|
64
-10%
|
68
+6%
|
68
-1%
|
68
N/A
|
71
+6%
|
60
-17%
|
47
-21%
|
34
-28%
|
29
-15%
|
41
+43%
|
52
+27%
|
60
+16%
|
54
-11%
|
53
-1%
|
48
-9%
|
43
-10%
|
41
-5%
|
40
-4%
|
48
+23%
|
58
+19%
|
68
+18%
|
62
-8%
|
56
-10%
|
59
+6%
|
66
+11%
|
97
+48%
|
91
-6%
|
96
+6%
|
61
-36%
|
14
-78%
|
8
-44%
|
(23)
N/A
|
(25)
-11%
|
(25)
+2%
|
(32)
-30%
|
(26)
+21%
|
(20)
+23%
|
(11)
+45%
|
(1)
+93%
|
(3)
-306%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(10)
|
(10)
|
(8)
|
(5)
|
(6)
|
(6)
|
(7)
|
(9)
|
(9)
|
(9)
|
(7)
|
(5)
|
(3)
|
(6)
|
(7)
|
(8)
|
(8)
|
(6)
|
(10)
|
(15)
|
(22)
|
(26)
|
(27)
|
(25)
|
(18)
|
(15)
|
(12)
|
(7)
|
(6)
|
(3)
|
(2)
|
(3)
|
(6)
|
(8)
|
(10)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(15)
|
(15)
|
(16)
|
(16)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(13)
|
(11)
|
(8)
|
(7)
|
(10)
|
(12)
|
(14)
|
(13)
|
(12)
|
(11)
|
(11)
|
(10)
|
(10)
|
(12)
|
(13)
|
(15)
|
(15)
|
(13)
|
(14)
|
(15)
|
(20)
|
(26)
|
(26)
|
(23)
|
(16)
|
(9)
|
(5)
|
(10)
|
(10)
|
(9)
|
(11)
|
(9)
|
(11)
|
(14)
|
(15)
|
|
| Income from Continuing Operations |
17
|
17
|
20
|
21
|
15
|
17
|
18
|
16
|
17
|
18
|
22
|
28
|
41
|
46
|
46
|
43
|
31
|
28
|
31
|
41
|
50
|
57
|
56
|
50
|
45
|
41
|
38
|
29
|
32
|
32
|
45
|
64
|
78
|
92
|
93
|
86
|
66
|
56
|
43
|
37
|
35
|
22
|
19
|
20
|
27
|
33
|
39
|
43
|
41
|
39
|
35
|
34
|
43
|
46
|
52
|
55
|
51
|
53
|
53
|
53
|
55
|
46
|
36
|
26
|
22
|
31
|
40
|
46
|
41
|
40
|
37
|
33
|
31
|
30
|
37
|
44
|
52
|
47
|
43
|
45
|
51
|
77
|
65
|
70
|
38
|
(2)
|
(1)
|
(28)
|
(35)
|
(35)
|
(42)
|
(37)
|
(29)
|
(22)
|
(15)
|
(18)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
17
N/A
|
17
+4%
|
20
+15%
|
21
+7%
|
15
-28%
|
17
+13%
|
18
+3%
|
16
-8%
|
17
+5%
|
18
+5%
|
22
+19%
|
28
+29%
|
41
+48%
|
46
+12%
|
46
-1%
|
43
-6%
|
31
-29%
|
28
-10%
|
31
+13%
|
41
+32%
|
50
+22%
|
57
+13%
|
56
-1%
|
50
-10%
|
45
-10%
|
41
-9%
|
38
-8%
|
29
-24%
|
32
+12%
|
32
-2%
|
45
+41%
|
64
+44%
|
78
+21%
|
92
+19%
|
93
+1%
|
86
-7%
|
66
-23%
|
56
-14%
|
43
-24%
|
37
-14%
|
35
-5%
|
22
-37%
|
19
-13%
|
20
+3%
|
27
+34%
|
33
+22%
|
39
+20%
|
43
+11%
|
41
-6%
|
39
-5%
|
35
-9%
|
34
-4%
|
43
+27%
|
46
+8%
|
52
+13%
|
55
+6%
|
51
-8%
|
53
+5%
|
53
-1%
|
53
0%
|
55
+5%
|
46
-16%
|
36
-21%
|
26
-30%
|
22
-16%
|
31
+43%
|
40
+28%
|
46
+17%
|
41
-11%
|
40
-2%
|
37
-10%
|
33
-10%
|
31
-5%
|
30
-4%
|
37
+23%
|
44
+21%
|
52
+19%
|
47
-10%
|
43
-9%
|
45
+5%
|
51
+13%
|
77
+51%
|
65
-16%
|
70
+8%
|
38
-45%
|
(2)
N/A
|
(1)
+37%
|
(28)
-2 249%
|
(35)
-26%
|
(35)
+2%
|
(42)
-19%
|
(37)
+12%
|
(29)
+22%
|
(22)
+23%
|
(15)
+32%
|
(18)
-20%
|
|
| EPS (Diluted) |
0.18
N/A
|
0.17
-6%
|
0.19
+12%
|
0.21
+11%
|
0.17
-19%
|
0.17
N/A
|
0.18
+6%
|
0.16
-11%
|
0.18
+12%
|
0.18
N/A
|
0.21
+17%
|
0.27
+29%
|
0.42
+56%
|
0.43
+2%
|
0.42
-2%
|
0.39
-7%
|
0.31
-21%
|
0.24
-23%
|
0.27
+13%
|
0.36
+33%
|
0.5
+39%
|
0.5
N/A
|
0.5
N/A
|
0.45
-10%
|
0.46
+2%
|
0.37
-20%
|
0.34
-8%
|
0.26
-24%
|
0.32
+23%
|
0.29
-9%
|
0.4
+38%
|
0.58
+45%
|
0.78
+34%
|
0.83
+6%
|
0.84
+1%
|
0.78
-7%
|
0.66
-15%
|
0.51
-23%
|
0.39
-24%
|
0.33
-15%
|
0.35
+6%
|
0.2
-43%
|
0.18
-10%
|
0.19
+6%
|
0.27
+42%
|
0.3
+11%
|
0.35
+17%
|
0.39
+11%
|
0.41
+5%
|
0.35
-15%
|
0.32
-9%
|
0.3
-6%
|
0.43
+43%
|
0.41
-5%
|
0.47
+15%
|
0.5
+6%
|
0.46
-8%
|
0.49
+7%
|
0.48
-2%
|
0.48
N/A
|
0.5
+4%
|
0.42
-16%
|
0.33
-21%
|
0.23
-30%
|
0.19
-17%
|
0.28
+47%
|
0.36
+29%
|
0.42
+17%
|
0.37
-12%
|
0.36
-3%
|
0.33
-8%
|
0.3
-9%
|
0.28
-7%
|
0.27
-4%
|
0.33
+22%
|
0.34
+3%
|
0.47
+38%
|
0.36
-23%
|
0.33
-8%
|
0.34
+3%
|
0.39
+15%
|
0.59
+51%
|
0.5
-15%
|
0.54
+8%
|
0.3
-44%
|
-0.02
N/A
|
-0.01
+50%
|
-0.21
-2 000%
|
-0.27
-29%
|
-0.27
N/A
|
-0.32
-19%
|
-0.28
+12%
|
-0.22
+21%
|
-0.17
+23%
|
-0.12
+29%
|
-0.14
-17%
|
|