Jiangsu Sanfame Polyester Material Co Ltd
SSE:600370
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
J
|
Jiangsu Sanfame Polyester Material Co Ltd
SSE:600370
|
CN |
|
TPI Triunfo Participacoes e Investimentos SA
BOVESPA:TPIS3
|
BR |
Income Statement
Earnings Waterfall
Jiangsu Sanfame Polyester Material Co Ltd
Income Statement
Jiangsu Sanfame Polyester Material Co Ltd
| 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 |
10
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
1
|
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
|
37
|
510
|
128
|
172
|
172
|
156
|
137
|
108
|
83
|
61
|
46
|
47
|
63
|
83
|
87
|
143
|
145
|
165
|
209
|
219
|
267
|
273
|
278
|
0
|
0
|
|
| Revenue |
785
N/A
|
811
+3%
|
857
+6%
|
896
+5%
|
940
+5%
|
1 029
+9%
|
1 045
+2%
|
1 111
+6%
|
1 172
+5%
|
1 203
+3%
|
1 277
+6%
|
1 309
+3%
|
1 344
+3%
|
1 396
+4%
|
1 380
-1%
|
1 390
+1%
|
1 334
-4%
|
1 232
-8%
|
1 158
-6%
|
1 036
-11%
|
973
-6%
|
940
-3%
|
935
-1%
|
959
+3%
|
1 091
+14%
|
1 139
+4%
|
1 222
+7%
|
1 300
+6%
|
1 303
+0%
|
1 401
+8%
|
1 448
+3%
|
1 510
+4%
|
1 528
+1%
|
1 511
-1%
|
1 493
-1%
|
1 491
0%
|
1 495
+0%
|
1 473
-1%
|
1 453
-1%
|
1 380
-5%
|
1 325
-4%
|
1 260
-5%
|
1 212
-4%
|
1 165
-4%
|
1 114
-4%
|
1 108
-1%
|
1 095
-1%
|
1 069
-2%
|
996
-7%
|
955
-4%
|
902
-6%
|
915
+1%
|
977
+7%
|
1 011
+3%
|
1 025
+1%
|
1 056
+3%
|
1 066
+1%
|
1 093
+3%
|
1 151
+5%
|
1 172
+2%
|
1 182
+1%
|
1 168
-1%
|
11 983
+926%
|
17 661
+47%
|
22 082
+25%
|
26 033
+18%
|
19 139
-26%
|
16 936
-12%
|
16 300
-4%
|
16 234
0%
|
17 063
+5%
|
17 967
+5%
|
19 479
+8%
|
20 671
+6%
|
20 755
+0%
|
22 161
+7%
|
22 837
+3%
|
22 456
-2%
|
23 120
+3%
|
23 869
+3%
|
23 479
-2%
|
23 943
+2%
|
24 457
+2%
|
24 188
-1%
|
24 137
0%
|
23 115
-4%
|
22 501
-3%
|
21 853
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(691)
|
(713)
|
(735)
|
(759)
|
(802)
|
(883)
|
(907)
|
(982)
|
(1 053)
|
(1 085)
|
(1 152)
|
(1 188)
|
(1 207)
|
(1 257)
|
(1 246)
|
(1 255)
|
(1 229)
|
(1 137)
|
(1 082)
|
(991)
|
(943)
|
(924)
|
(913)
|
(913)
|
(998)
|
(1 052)
|
(1 119)
|
(1 174)
|
(1 168)
|
(1 234)
|
(1 276)
|
(1 351)
|
(1 411)
|
(1 418)
|
(1 415)
|
(1 414)
|
(1 380)
|
(1 355)
|
(1 323)
|
(1 256)
|
(1 215)
|
(1 161)
|
(1 129)
|
(1 083)
|
(1 013)
|
(1 003)
|
(985)
|
(955)
|
(892)
|
(843)
|
(772)
|
(788)
|
(842)
|
(876)
|
(893)
|
(908)
|
(919)
|
(953)
|
(1 011)
|
(1 034)
|
(1 044)
|
(1 031)
|
(10 617)
|
(15 778)
|
(19 977)
|
(23 717)
|
(17 634)
|
(15 668)
|
(15 271)
|
(15 163)
|
(16 253)
|
(17 275)
|
(18 533)
|
(19 522)
|
(19 581)
|
(20 823)
|
(21 604)
|
(21 607)
|
(22 388)
|
(23 499)
|
(23 557)
|
(24 010)
|
(24 621)
|
(24 455)
|
(24 189)
|
(23 225)
|
(22 703)
|
(22 093)
|
|
| Gross Profit |
93
N/A
|
97
+4%
|
121
+25%
|
137
+13%
|
138
+1%
|
149
+8%
|
141
-5%
|
130
-8%
|
120
-8%
|
115
-4%
|
122
+6%
|
119
-2%
|
137
+15%
|
140
+2%
|
136
-3%
|
138
+1%
|
105
-24%
|
97
-8%
|
77
-21%
|
45
-42%
|
30
-33%
|
15
-50%
|
21
+40%
|
45
+114%
|
93
+107%
|
86
-8%
|
102
+19%
|
125
+23%
|
135
+8%
|
167
+24%
|
172
+3%
|
159
-8%
|
116
-27%
|
93
-20%
|
78
-16%
|
77
-1%
|
115
+49%
|
119
+3%
|
131
+10%
|
125
-5%
|
110
-12%
|
99
-10%
|
84
-15%
|
83
-1%
|
101
+22%
|
105
+4%
|
109
+4%
|
113
+4%
|
105
-7%
|
112
+7%
|
130
+16%
|
127
-2%
|
135
+6%
|
134
-1%
|
131
-2%
|
147
+12%
|
147
N/A
|
139
-5%
|
139
N/A
|
137
-1%
|
138
+1%
|
137
-1%
|
1 366
+897%
|
1 883
+38%
|
2 106
+12%
|
2 316
+10%
|
1 504
-35%
|
1 267
-16%
|
1 029
-19%
|
1 071
+4%
|
811
-24%
|
693
-14%
|
946
+37%
|
1 149
+21%
|
1 174
+2%
|
1 338
+14%
|
1 233
-8%
|
849
-31%
|
732
-14%
|
370
-49%
|
(78)
N/A
|
(67)
+14%
|
(164)
-146%
|
(267)
-63%
|
(52)
+80%
|
(111)
-111%
|
(202)
-83%
|
(240)
-18%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(15)
|
(14)
|
(18)
|
(21)
|
(20)
|
(19)
|
(17)
|
(14)
|
(18)
|
(18)
|
(15)
|
(16)
|
(18)
|
(15)
|
(16)
|
(17)
|
(16)
|
(15)
|
(15)
|
(15)
|
(21)
|
(20)
|
(28)
|
(35)
|
(51)
|
(50)
|
(53)
|
(55)
|
(57)
|
(63)
|
(68)
|
(74)
|
(76)
|
(71)
|
(71)
|
(67)
|
(81)
|
(70)
|
(68)
|
(72)
|
(75)
|
(64)
|
(65)
|
(60)
|
(71)
|
(71)
|
(62)
|
(61)
|
(59)
|
(67)
|
(69)
|
(67)
|
(61)
|
(63)
|
(63)
|
(67)
|
(58)
|
(52)
|
(54)
|
(52)
|
(60)
|
(50)
|
(332)
|
(385)
|
(484)
|
(599)
|
(324)
|
(366)
|
(177)
|
(112)
|
(135)
|
(60)
|
(191)
|
(140)
|
(141)
|
(89)
|
(222)
|
(208)
|
(203)
|
(266)
|
(208)
|
(250)
|
(279)
|
(200)
|
(263)
|
(283)
|
(173)
|
(253)
|
|
| Selling, General & Administrative |
(16)
|
(17)
|
(22)
|
(22)
|
(18)
|
(22)
|
(19)
|
(17)
|
(20)
|
(19)
|
(17)
|
(17)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(13)
|
(14)
|
(14)
|
(19)
|
(19)
|
(26)
|
(32)
|
(42)
|
(43)
|
(46)
|
(50)
|
(57)
|
(59)
|
(63)
|
(67)
|
(71)
|
(70)
|
(70)
|
(68)
|
(38)
|
(68)
|
(68)
|
(68)
|
(33)
|
(65)
|
(63)
|
(62)
|
(33)
|
(62)
|
(59)
|
(56)
|
(34)
|
(54)
|
(53)
|
(52)
|
(33)
|
(52)
|
(52)
|
(57)
|
(34)
|
(49)
|
(49)
|
(35)
|
(50)
|
(38)
|
(328)
|
(392)
|
(444)
|
(421)
|
(202)
|
(242)
|
(144)
|
(148)
|
(107)
|
(33)
|
(170)
|
(131)
|
(116)
|
(81)
|
(184)
|
(115)
|
(123)
|
(182)
|
(185)
|
(115)
|
(124)
|
(71)
|
(230)
|
(263)
|
(189)
|
(220)
|
|
| 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
|
(41)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
(8)
|
(10)
|
(11)
|
(13)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(10)
|
(10)
|
(9)
|
(11)
|
(12)
|
(15)
|
(17)
|
(15)
|
(18)
|
(17)
|
(17)
|
|
| 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
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
2
|
3
|
3
|
0
|
(1)
|
3
|
0
|
1
|
1
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(3)
|
(1)
|
0
|
1
|
(1)
|
(2)
|
0
|
(1)
|
(2)
|
(9)
|
(6)
|
(7)
|
(6)
|
0
|
(4)
|
(4)
|
(6)
|
(4)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(1)
|
(4)
|
(1)
|
2
|
(1)
|
4
|
(1)
|
(7)
|
(1)
|
(4)
|
(1)
|
(14)
|
(17)
|
(16)
|
(1)
|
(9)
|
(9)
|
(8)
|
(1)
|
(3)
|
(6)
|
(10)
|
1
|
(1)
|
8
|
14
|
(29)
|
(169)
|
(113)
|
(116)
|
(9)
|
44
|
(18)
|
(17)
|
(4)
|
1
|
(15)
|
2
|
(20)
|
(83)
|
(70)
|
(75)
|
(6)
|
(123)
|
(140)
|
(113)
|
(12)
|
(1)
|
33
|
(16)
|
|
| Operating Income |
78
N/A
|
83
+6%
|
102
+23%
|
115
+13%
|
119
+3%
|
128
+8%
|
123
-4%
|
115
-7%
|
101
-12%
|
98
-3%
|
107
+9%
|
103
-4%
|
119
+16%
|
123
+3%
|
119
-3%
|
120
+1%
|
89
-26%
|
83
-7%
|
62
-25%
|
31
-50%
|
9
-71%
|
(4)
N/A
|
(4)
N/A
|
12
N/A
|
42
+250%
|
38
-10%
|
50
+32%
|
71
+42%
|
78
+10%
|
104
+33%
|
104
N/A
|
85
-18%
|
41
-52%
|
21
-49%
|
7
-67%
|
9
+29%
|
34
+278%
|
48
+41%
|
61
+27%
|
52
-15%
|
35
-33%
|
35
N/A
|
19
-46%
|
22
+16%
|
29
+32%
|
34
+17%
|
47
+38%
|
53
+13%
|
46
-13%
|
44
-4%
|
60
+36%
|
58
-3%
|
74
+28%
|
71
-4%
|
67
-6%
|
80
+19%
|
89
+11%
|
86
-3%
|
85
-1%
|
84
-1%
|
78
-7%
|
87
+12%
|
1 035
+1 090%
|
1 499
+45%
|
1 621
+8%
|
1 717
+6%
|
1 179
-31%
|
902
-23%
|
851
-6%
|
959
+13%
|
676
-30%
|
632
-6%
|
755
+19%
|
1 009
+34%
|
1 034
+2%
|
1 249
+21%
|
1 011
-19%
|
641
-37%
|
528
-18%
|
105
-80%
|
(286)
N/A
|
(317)
-11%
|
(443)
-40%
|
(467)
-6%
|
(315)
+33%
|
(393)
-25%
|
(375)
+5%
|
(492)
-31%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(18)
|
(20)
|
(20)
|
(22)
|
(18)
|
(20)
|
(14)
|
(14)
|
(1)
|
(2)
|
(9)
|
(6)
|
(7)
|
(8)
|
(9)
|
(11)
|
(5)
|
(5)
|
(1)
|
2
|
3
|
4
|
5
|
4
|
3
|
2
|
0
|
0
|
1
|
1
|
0
|
0
|
2
|
1
|
4
|
7
|
7
|
4
|
2
|
1
|
7
|
6
|
11
|
11
|
14
|
13
|
9
|
10
|
9
|
8
|
9
|
14
|
13
|
13
|
14
|
6
|
7
|
2
|
9
|
14
|
16
|
17
|
(345)
|
(541)
|
(470)
|
(529)
|
(280)
|
(62)
|
(61)
|
(56)
|
86
|
66
|
72
|
122
|
72
|
(62)
|
11
|
2
|
(94)
|
13
|
(83)
|
(223)
|
(176)
|
(307)
|
(314)
|
(375)
|
(418)
|
(365)
|
|
| 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
|
(8)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
0
|
0
|
8
|
4
|
0
|
0
|
(6)
|
(2)
|
(3)
|
(4)
|
(16)
|
(34)
|
0
|
(16)
|
(2)
|
(16)
|
(10)
|
(10)
|
(16)
|
(10)
|
(11)
|
(11)
|
(5)
|
(2)
|
(1)
|
(0)
|
(2)
|
|
| 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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
3
|
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
|
|
| Total Other Income |
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
1
|
2
|
2
|
1
|
1
|
(3)
|
1
|
(3)
|
(2)
|
3
|
0
|
3
|
1
|
1
|
0
|
(3)
|
(3)
|
(3)
|
(4)
|
6
|
5
|
5
|
7
|
|
| Pre-Tax Income |
59
N/A
|
62
+5%
|
81
+31%
|
92
+14%
|
100
+9%
|
106
+6%
|
107
+1%
|
100
-7%
|
98
-2%
|
95
-3%
|
97
+2%
|
95
-2%
|
112
+18%
|
115
+3%
|
110
-4%
|
110
N/A
|
84
-24%
|
79
-6%
|
62
-22%
|
34
-45%
|
12
-65%
|
0
N/A
|
1
N/A
|
16
+1 500%
|
45
+181%
|
39
-13%
|
49
+26%
|
69
+41%
|
79
+14%
|
104
+32%
|
103
-1%
|
85
-17%
|
44
-48%
|
23
-48%
|
12
-48%
|
17
+42%
|
41
+141%
|
52
+27%
|
63
+21%
|
53
-16%
|
42
-21%
|
41
-2%
|
30
-27%
|
33
+10%
|
44
+33%
|
50
+14%
|
59
+18%
|
65
+10%
|
51
-22%
|
52
+2%
|
69
+33%
|
74
+7%
|
83
+12%
|
85
+2%
|
82
-4%
|
87
+6%
|
98
+13%
|
91
-7%
|
98
+8%
|
101
+3%
|
97
-4%
|
104
+7%
|
688
+562%
|
964
+40%
|
1 156
+20%
|
1 187
+3%
|
900
-24%
|
835
-7%
|
790
-5%
|
902
+14%
|
756
-16%
|
684
-10%
|
791
+16%
|
1 130
+43%
|
1 092
-3%
|
1 186
+9%
|
1 008
-15%
|
635
-37%
|
425
-33%
|
101
-76%
|
(381)
N/A
|
(553)
-45%
|
(633)
-14%
|
(783)
-24%
|
(624)
+20%
|
(763)
-22%
|
(788)
-3%
|
(853)
-8%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(18)
|
(18)
|
(22)
|
(21)
|
(19)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(18)
|
(23)
|
(23)
|
(20)
|
(20)
|
(14)
|
(11)
|
(9)
|
(8)
|
(7)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(9)
|
(11)
|
(12)
|
(11)
|
(7)
|
(6)
|
(4)
|
(3)
|
(5)
|
(4)
|
(5)
|
(6)
|
(5)
|
(4)
|
(2)
|
2
|
0
|
(13)
|
(19)
|
(26)
|
(29)
|
(17)
|
(17)
|
(20)
|
(18)
|
(19)
|
(19)
|
(20)
|
(24)
|
(27)
|
(27)
|
(27)
|
(27)
|
(25)
|
(29)
|
(214)
|
(283)
|
(354)
|
(383)
|
(278)
|
(281)
|
(204)
|
(175)
|
(130)
|
(88)
|
(153)
|
(269)
|
(207)
|
(224)
|
(190)
|
(100)
|
(100)
|
(17)
|
106
|
145
|
155
|
174
|
137
|
186
|
172
|
205
|
|
| Income from Continuing Operations |
41
|
45
|
60
|
72
|
82
|
89
|
90
|
84
|
80
|
77
|
78
|
77
|
89
|
91
|
88
|
88
|
70
|
67
|
53
|
25
|
5
|
(6)
|
(5)
|
11
|
41
|
34
|
43
|
61
|
68
|
92
|
92
|
78
|
38
|
20
|
10
|
13
|
38
|
47
|
57
|
48
|
38
|
41
|
34
|
35
|
30
|
32
|
34
|
38
|
34
|
36
|
50
|
56
|
64
|
66
|
62
|
63
|
70
|
64
|
71
|
74
|
72
|
75
|
474
|
681
|
802
|
805
|
623
|
555
|
586
|
727
|
626
|
596
|
637
|
861
|
885
|
962
|
818
|
534
|
324
|
84
|
(275)
|
(408)
|
(478)
|
(609)
|
(487)
|
(578)
|
(616)
|
(647)
|
|
| Income to Minority Interest |
0
|
(1)
|
(4)
|
(8)
|
(10)
|
(13)
|
(13)
|
(11)
|
(10)
|
(9)
|
(9)
|
(11)
|
(13)
|
(14)
|
(15)
|
(15)
|
(12)
|
(12)
|
(9)
|
(2)
|
2
|
3
|
3
|
(1)
|
(7)
|
(4)
|
(5)
|
(8)
|
(7)
|
(10)
|
(11)
|
(9)
|
(5)
|
(3)
|
(2)
|
(3)
|
(8)
|
(11)
|
(14)
|
(15)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(17)
|
(16)
|
(16)
|
(15)
|
(14)
|
(18)
|
(17)
|
(18)
|
(18)
|
(18)
|
(22)
|
(26)
|
(25)
|
(24)
|
(21)
|
(19)
|
(18)
|
(20)
|
(23)
|
(28)
|
(29)
|
(26)
|
(26)
|
(27)
|
(24)
|
(21)
|
(13)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
41
N/A
|
44
+7%
|
56
+27%
|
64
+14%
|
72
+13%
|
76
+6%
|
77
+1%
|
73
-5%
|
70
-4%
|
68
-3%
|
69
+1%
|
66
-4%
|
76
+15%
|
78
+3%
|
74
-5%
|
74
N/A
|
58
-22%
|
54
-7%
|
43
-20%
|
23
-47%
|
7
-70%
|
(1)
N/A
|
0
N/A
|
11
N/A
|
35
+218%
|
30
-14%
|
38
+27%
|
53
+39%
|
61
+15%
|
82
+34%
|
81
-1%
|
68
-16%
|
33
-51%
|
16
-52%
|
7
-56%
|
10
+43%
|
29
+190%
|
36
+24%
|
43
+19%
|
33
-23%
|
25
-24%
|
26
+4%
|
19
-27%
|
20
+5%
|
15
-25%
|
13
-13%
|
16
+23%
|
19
+19%
|
19
N/A
|
21
+11%
|
32
+52%
|
40
+25%
|
47
+18%
|
48
+2%
|
43
-10%
|
39
-9%
|
44
+13%
|
38
-14%
|
46
+21%
|
53
+15%
|
54
+2%
|
57
+6%
|
455
+698%
|
659
+45%
|
774
+17%
|
777
+0%
|
597
-23%
|
528
-12%
|
559
+6%
|
702
+26%
|
604
-14%
|
583
-3%
|
630
+8%
|
857
+36%
|
884
+3%
|
960
+9%
|
818
-15%
|
534
-35%
|
324
-39%
|
84
-74%
|
(275)
N/A
|
(408)
-49%
|
(478)
-17%
|
(609)
-27%
|
(487)
+20%
|
(578)
-19%
|
(616)
-7%
|
(647)
-5%
|
|
| EPS (Diluted) |
0.06
N/A
|
0.07
+17%
|
0.09
+29%
|
0.1
+11%
|
0.1
N/A
|
0.11
+10%
|
0.11
N/A
|
0.1
-9%
|
0.1
N/A
|
0.09
-10%
|
0.09
N/A
|
0.09
N/A
|
0.11
+22%
|
0.11
N/A
|
0.1
-9%
|
0.1
N/A
|
0.08
-20%
|
0.07
-12%
|
0.06
-14%
|
0.03
-50%
|
0.01
-67%
|
-0.01
N/A
|
-0.01
N/A
|
0.01
N/A
|
0.04
+300%
|
0.04
N/A
|
0.05
+25%
|
0.07
+40%
|
0.08
+14%
|
0.1
+25%
|
0.1
N/A
|
0.08
-20%
|
0.04
-50%
|
0.02
-50%
|
0.01
-50%
|
0.01
N/A
|
0.04
+300%
|
0.04
N/A
|
0.05
+25%
|
0.04
-20%
|
0.03
-25%
|
0.04
+33%
|
0.03
-25%
|
0.03
N/A
|
0.02
-33%
|
0.01
-50%
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.03
+50%
|
0.04
+33%
|
0.05
+25%
|
0.06
+20%
|
0.06
N/A
|
0.06
N/A
|
0.05
-17%
|
0.06
+20%
|
0.05
-17%
|
0.06
+20%
|
0.07
+17%
|
0.07
N/A
|
0.07
N/A
|
0.06
-14%
|
0.18
+200%
|
0.21
+17%
|
0.21
N/A
|
0.16
-24%
|
0.14
-12%
|
0.15
+7%
|
0.19
+27%
|
0.16
-16%
|
0.15
-6%
|
0.17
+13%
|
0.22
+29%
|
0.23
+5%
|
0.25
+9%
|
0.21
-16%
|
0.13
-38%
|
0.08
-38%
|
0.02
-75%
|
-0.07
N/A
|
-0.1
-43%
|
-0.12
-20%
|
-0.16
-33%
|
-0.13
+19%
|
-0.15
-15%
|
-0.16
-7%
|
-0.17
-6%
|
|