Anxin Trust Co Ltd
SSE:600816
Income Statement
Earnings Waterfall
Anxin Trust Co Ltd
Income Statement
Anxin Trust 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 |
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
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
|
711
|
69
|
0
|
160
|
460
|
370
|
658
|
901
|
1 138
|
1 276
|
1 365
|
1 406
|
1 232
|
1 092
|
922
|
743
|
628
|
416
|
220
|
24
|
13
|
12
|
0
|
2
|
5
|
0
|
0
|
0
|
|
| Revenue |
141
N/A
|
144
+3%
|
122
-16%
|
127
+4%
|
51
-60%
|
55
+8%
|
45
-18%
|
42
-8%
|
119
+184%
|
114
-4%
|
131
+15%
|
139
+6%
|
112
-19%
|
123
+9%
|
133
+9%
|
133
0%
|
130
-2%
|
135
+4%
|
138
+2%
|
152
+10%
|
132
-13%
|
126
-5%
|
126
0%
|
175
+39%
|
173
-1%
|
197
+14%
|
211
+7%
|
205
-3%
|
310
+51%
|
325
+5%
|
373
+15%
|
385
+3%
|
485
+26%
|
503
+4%
|
548
+9%
|
551
+0%
|
475
-14%
|
474
0%
|
478
+1%
|
480
+0%
|
838
+75%
|
1 178
+41%
|
1 503
+28%
|
1 889
+26%
|
1 809
-4%
|
1 825
+1%
|
2 276
+25%
|
2 386
+5%
|
2 968
+24%
|
3 543
+19%
|
3 672
+4%
|
4 551
+24%
|
5 254
+15%
|
5 869
+12%
|
5 546
-5%
|
5 933
+7%
|
5 592
-6%
|
5 553
-1%
|
4 864
-12%
|
2 685
-45%
|
2 285
-15%
|
880
-61%
|
1 114
+27%
|
1 525
+37%
|
478
-69%
|
335
-30%
|
99
-70%
|
67
-33%
|
298
+348%
|
312
+4%
|
341
+9%
|
354
+4%
|
225
-37%
|
182
-19%
|
137
-25%
|
232
+70%
|
198
-15%
|
189
-4%
|
223
+18%
|
99
-55%
|
432
+335%
|
367
-15%
|
360
-2%
|
500
+39%
|
259
-48%
|
335
+29%
|
379
+13%
|
249
-34%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(47)
|
(48)
|
(53)
|
(59)
|
(28)
|
(28)
|
(26)
|
(26)
|
(25)
|
(21)
|
(21)
|
(17)
|
(56)
|
(55)
|
(49)
|
(51)
|
(21)
|
(20)
|
(23)
|
(21)
|
(20)
|
(22)
|
(20)
|
(54)
|
(55)
|
(56)
|
(55)
|
(24)
|
(61)
|
(60)
|
(70)
|
(71)
|
(36)
|
(36)
|
(46)
|
(59)
|
(68)
|
(67)
|
(60)
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(6)
|
(14)
|
0
|
(4)
|
0
|
(8)
|
0
|
0
|
0
|
0
|
(4)
|
(9)
|
(9)
|
(22)
|
0
|
(25)
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
|
| Gross Profit |
94
N/A
|
96
+2%
|
69
-29%
|
68
-2%
|
23
-66%
|
27
+17%
|
20
-28%
|
16
-21%
|
93
+503%
|
93
-1%
|
110
+19%
|
121
+10%
|
57
-53%
|
67
+19%
|
84
+24%
|
82
-3%
|
109
+34%
|
116
+6%
|
116
+0%
|
131
+13%
|
112
-14%
|
105
-7%
|
105
+1%
|
121
+15%
|
118
-2%
|
142
+20%
|
156
+10%
|
181
+16%
|
249
+38%
|
265
+6%
|
303
+14%
|
314
+4%
|
449
+43%
|
467
+4%
|
503
+8%
|
492
-2%
|
408
-17%
|
407
0%
|
418
+3%
|
429
+3%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
906
N/A
|
1 485
+64%
|
2 955
+99%
|
0
N/A
|
1 616
N/A
|
0
N/A
|
5 246
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 590
N/A
|
1 613
+1%
|
1 280
-21%
|
2 263
+77%
|
0
N/A
|
901
N/A
|
0
N/A
|
467
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
254
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(121)
|
(121)
|
(96)
|
(105)
|
(89)
|
(94)
|
(66)
|
(66)
|
(77)
|
(82)
|
(103)
|
(96)
|
(94)
|
(93)
|
(103)
|
(105)
|
(73)
|
(79)
|
(81)
|
(82)
|
(91)
|
(92)
|
(87)
|
(96)
|
(81)
|
(82)
|
(86)
|
(82)
|
(131)
|
(136)
|
(145)
|
(157)
|
(195)
|
(190)
|
(199)
|
(209)
|
(321)
|
(324)
|
(321)
|
(315)
|
(421)
|
(500)
|
(515)
|
(584)
|
(430)
|
(506)
|
(564)
|
(565)
|
(649)
|
(700)
|
(709)
|
(825)
|
(1 223)
|
(1 297)
|
(1 340)
|
(1 348)
|
(891)
|
(799)
|
(808)
|
(1 653)
|
(2 866)
|
(4 867)
|
(4 807)
|
(4 099)
|
(4 984)
|
(5 226)
|
(7 636)
|
(8 044)
|
(6 029)
|
(5 821)
|
(3 314)
|
(2 587)
|
(425)
|
(198)
|
(174)
|
(200)
|
(412)
|
(187)
|
(98)
|
(93)
|
(118)
|
(150)
|
(258)
|
(277)
|
(145)
|
(256)
|
(254)
|
(254)
|
|
| Selling, General & Administrative |
(56)
|
(55)
|
(53)
|
(60)
|
(80)
|
(85)
|
(88)
|
(94)
|
(77)
|
(76)
|
(72)
|
(64)
|
(56)
|
(57)
|
(65)
|
(67)
|
(71)
|
(75)
|
(76)
|
(77)
|
(87)
|
(89)
|
(84)
|
(87)
|
(78)
|
(79)
|
(83)
|
(85)
|
(129)
|
(134)
|
(141)
|
(153)
|
(188)
|
(183)
|
(186)
|
(197)
|
(284)
|
(288)
|
(292)
|
(286)
|
(410)
|
(428)
|
(459)
|
(532)
|
(424)
|
(502)
|
(562)
|
(563)
|
(642)
|
(692)
|
(700)
|
(813)
|
(1 215)
|
(1 289)
|
(1 339)
|
(1 338)
|
(869)
|
(786)
|
(741)
|
(603)
|
(701)
|
(635)
|
(652)
|
(911)
|
(4 966)
|
(5 215)
|
(7 636)
|
(8 044)
|
(6 023)
|
(5 825)
|
(3 317)
|
(2 589)
|
(409)
|
(198)
|
(174)
|
(200)
|
(246)
|
(187)
|
(144)
|
(139)
|
(128)
|
(196)
|
(258)
|
(278)
|
(135)
|
(252)
|
(250)
|
(250)
|
|
| 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
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(65)
|
(66)
|
(43)
|
(45)
|
(9)
|
(8)
|
23
|
28
|
(1)
|
(5)
|
(31)
|
(32)
|
(38)
|
(36)
|
(38)
|
(38)
|
(2)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(9)
|
(3)
|
(3)
|
(3)
|
3
|
(2)
|
0
|
(4)
|
(4)
|
(7)
|
(7)
|
(12)
|
(12)
|
(37)
|
(37)
|
(29)
|
(29)
|
0
|
(71)
|
(57)
|
(52)
|
0
|
(4)
|
(2)
|
0
|
0
|
(8)
|
(9)
|
(12)
|
0
|
(8)
|
(1)
|
(10)
|
(13)
|
(13)
|
(67)
|
(1 050)
|
(2 156)
|
(4 232)
|
(4 155)
|
(3 188)
|
0
|
(11)
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
(153)
|
0
|
46
|
46
|
22
|
46
|
0
|
1
|
1
|
(4)
|
(4)
|
(4)
|
|
| Operating Income |
(27)
N/A
|
(25)
+8%
|
(28)
-12%
|
(38)
-35%
|
(66)
-76%
|
(67)
-1%
|
(46)
+31%
|
(50)
-9%
|
16
N/A
|
11
-30%
|
7
-36%
|
25
+247%
|
(37)
N/A
|
(25)
+32%
|
(19)
+24%
|
(23)
-21%
|
37
N/A
|
36
-1%
|
35
-4%
|
49
+40%
|
22
-56%
|
13
-42%
|
19
+50%
|
25
+35%
|
37
+48%
|
60
+59%
|
70
+17%
|
99
+42%
|
118
+19%
|
129
+9%
|
157
+22%
|
156
-1%
|
254
+62%
|
277
+9%
|
304
+10%
|
283
-7%
|
87
-69%
|
83
-4%
|
97
+17%
|
115
+18%
|
417
+264%
|
678
+63%
|
988
+46%
|
1 305
+32%
|
1 380
+6%
|
1 320
-4%
|
1 707
+29%
|
1 816
+6%
|
2 306
+27%
|
2 842
+23%
|
2 959
+4%
|
3 726
+26%
|
4 023
+8%
|
4 572
+14%
|
4 207
-8%
|
4 585
+9%
|
4 701
+3%
|
4 750
+1%
|
4 047
-15%
|
1 023
-75%
|
(604)
N/A
|
(3 987)
-561%
|
(3 717)
+7%
|
(2 574)
+31%
|
(4 517)
-75%
|
(4 891)
-8%
|
(7 538)
-54%
|
(7 977)
-6%
|
(5 731)
+28%
|
(5 510)
+4%
|
(2 973)
+46%
|
(2 233)
+25%
|
(200)
+91%
|
(15)
+92%
|
(37)
-146%
|
32
N/A
|
(214)
N/A
|
3
N/A
|
125
+4 629%
|
6
-95%
|
314
+4 763%
|
217
-31%
|
102
-53%
|
223
+118%
|
110
-51%
|
78
-29%
|
125
+59%
|
(5)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
0
|
0
|
(0)
|
(5)
|
(15)
|
(19)
|
(19)
|
(15)
|
(3)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
5
|
6
|
7
|
7
|
2
|
2
|
2
|
3
|
7
|
7
|
7
|
6
|
66
|
66
|
67
|
68
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 058)
|
340
|
(306)
|
(545)
|
(734)
|
(1 675)
|
(1 092)
|
(1 147)
|
(1 565)
|
(1 491)
|
(1 564)
|
(1 764)
|
(706)
|
147
|
123
|
365
|
(647)
|
(317)
|
(175)
|
104
|
(66)
|
47
|
129
|
108
|
68
|
3
|
(67)
|
(33)
|
|
| 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
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(63)
|
(125)
|
(186)
|
(236)
|
(244)
|
(263)
|
(724)
|
(240)
|
(113)
|
(65)
|
(229)
|
53
|
(13)
|
17
|
(145)
|
92
|
105
|
166
|
|
| 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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Total Other Income |
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
0
|
(0)
|
0
|
(6)
|
(5)
|
(4)
|
(5)
|
8
|
9
|
9
|
11
|
1
|
(1)
|
(2)
|
(1)
|
15
|
16
|
15
|
14
|
5
|
4
|
5
|
5
|
4
|
5
|
5
|
5
|
6
|
14
|
14
|
13
|
11
|
15
|
1
|
1
|
(0)
|
(13)
|
1
|
0
|
(7)
|
(2)
|
53
|
53
|
56
|
56
|
130
|
130
|
131
|
131
|
178
|
178
|
173
|
172
|
211
|
211
|
219
|
220
|
143
|
143
|
(11)
|
(11)
|
(474)
|
(763)
|
(935)
|
(1 119)
|
(956)
|
(851)
|
0
|
(711)
|
(718)
|
(715)
|
0
|
(543)
|
(443)
|
(273)
|
(1)
|
(259)
|
(210)
|
(301)
|
(2)
|
(137)
|
(137)
|
(117)
|
|
| Pre-Tax Income |
(31)
N/A
|
(29)
+6%
|
(32)
-12%
|
(44)
-37%
|
(70)
-57%
|
(70)
-1%
|
(51)
+28%
|
(53)
-5%
|
6
N/A
|
7
+21%
|
3
-50%
|
20
+479%
|
(35)
N/A
|
(32)
+8%
|
(28)
+11%
|
(31)
-10%
|
22
N/A
|
32
+44%
|
33
+2%
|
46
+39%
|
34
-25%
|
26
-24%
|
32
+23%
|
38
+18%
|
47
+23%
|
70
+49%
|
82
+17%
|
111
+36%
|
124
+12%
|
136
+9%
|
165
+21%
|
164
0%
|
267
+62%
|
298
+12%
|
325
+9%
|
303
-7%
|
166
-45%
|
164
-1%
|
165
+1%
|
184
+11%
|
402
+119%
|
666
+66%
|
986
+48%
|
1 307
+33%
|
1 377
+5%
|
1 318
-4%
|
1 760
+34%
|
1 869
+6%
|
2 361
+26%
|
2 898
+23%
|
3 089
+7%
|
3 856
+25%
|
4 153
+8%
|
4 703
+13%
|
4 385
-7%
|
4 763
+9%
|
4 874
+2%
|
4 922
+1%
|
4 258
-13%
|
1 234
-71%
|
(2 443)
N/A
|
(3 427)
-40%
|
(3 881)
-13%
|
(2 976)
+23%
|
(5 262)
-77%
|
(6 577)
-25%
|
(9 103)
-38%
|
(9 887)
-9%
|
(8 231)
+17%
|
(8 120)
+1%
|
(5 556)
+32%
|
(4 973)
+10%
|
(1 092)
+78%
|
(814)
+25%
|
(875)
-8%
|
(581)
+34%
|
(1 586)
-173%
|
(1 097)
+31%
|
(605)
+45%
|
(228)
+62%
|
18
N/A
|
57
+222%
|
8
-86%
|
46
+461%
|
31
-32%
|
36
+16%
|
26
-28%
|
11
-60%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(6)
|
(18)
|
(31)
|
(39)
|
(54)
|
(52)
|
(69)
|
(76)
|
(80)
|
(77)
|
(64)
|
(62)
|
(60)
|
(64)
|
(122)
|
(188)
|
(268)
|
(348)
|
(354)
|
(339)
|
(453)
|
(453)
|
(639)
|
(774)
|
(806)
|
(1 037)
|
(1 119)
|
(1 257)
|
(1 132)
|
(1 215)
|
(1 206)
|
(1 218)
|
(1 123)
|
(367)
|
609
|
849
|
979
|
772
|
1 268
|
1 606
|
2 241
|
2 424
|
1 493
|
1 320
|
527
|
231
|
(38)
|
(65)
|
7
|
13
|
543
|
509
|
472
|
476
|
24
|
27
|
44
|
2
|
20
|
21
|
30
|
51
|
|
| Income from Continuing Operations |
(31)
|
(29)
|
(33)
|
(45)
|
(70)
|
(71)
|
(51)
|
(53)
|
5
|
7
|
3
|
19
|
(38)
|
(35)
|
(31)
|
(33)
|
18
|
28
|
28
|
41
|
31
|
23
|
29
|
35
|
47
|
66
|
75
|
93
|
93
|
97
|
111
|
112
|
198
|
221
|
245
|
225
|
103
|
101
|
104
|
120
|
280
|
478
|
718
|
958
|
1 024
|
979
|
1 307
|
1 416
|
1 722
|
2 125
|
2 284
|
2 819
|
3 034
|
3 446
|
3 253
|
3 549
|
3 668
|
3 704
|
3 135
|
867
|
(1 834)
|
(2 578)
|
(2 901)
|
(2 204)
|
(3 994)
|
(4 972)
|
(6 862)
|
(7 464)
|
(6 739)
|
(6 801)
|
(5 029)
|
(4 742)
|
(1 130)
|
(879)
|
(868)
|
(569)
|
(1 043)
|
(589)
|
(133)
|
249
|
42
|
85
|
52
|
49
|
52
|
57
|
57
|
62
|
|
| Income to Minority Interest |
1
|
1
|
2
|
1
|
1
|
1
|
(0)
|
0
|
1
|
0
|
2
|
1
|
(6)
|
(6)
|
(8)
|
(7)
|
(10)
|
(10)
|
(9)
|
(10)
|
(4)
|
(3)
|
(4)
|
(3)
|
1
|
1
|
0
|
0
|
(1)
|
0
|
1
|
1
|
(3)
|
(3)
|
(1)
|
(1)
|
5
|
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
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
2
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
(30)
N/A
|
(28)
+8%
|
(31)
-12%
|
(43)
-40%
|
(69)
-58%
|
(70)
-2%
|
(51)
+27%
|
(53)
-3%
|
6
N/A
|
7
+14%
|
4
-41%
|
20
+405%
|
(44)
N/A
|
(41)
+6%
|
(38)
+6%
|
(40)
-5%
|
8
N/A
|
17
+122%
|
20
+15%
|
31
+56%
|
27
-12%
|
20
-25%
|
25
+25%
|
32
+26%
|
47
+48%
|
67
+41%
|
76
+14%
|
93
+23%
|
93
-1%
|
97
+4%
|
112
+15%
|
113
+2%
|
195
+72%
|
218
+12%
|
244
+12%
|
224
-8%
|
108
-52%
|
106
-2%
|
106
N/A
|
120
+14%
|
280
+132%
|
478
+71%
|
718
+50%
|
958
+34%
|
1 024
+7%
|
979
-4%
|
1 307
+34%
|
1 416
+8%
|
1 722
+22%
|
2 125
+23%
|
2 284
+7%
|
2 819
+23%
|
3 034
+8%
|
3 446
+14%
|
3 253
-6%
|
3 549
+9%
|
3 668
+3%
|
3 704
+1%
|
3 135
-15%
|
867
-72%
|
(1 833)
N/A
|
(2 577)
-41%
|
(2 900)
-13%
|
(2 202)
+24%
|
(3 993)
-81%
|
(4 970)
-24%
|
(6 861)
-38%
|
(7 463)
-9%
|
(6 738)
+10%
|
(6 800)
-1%
|
(5 029)
+26%
|
(4 742)
+6%
|
(1 129)
+76%
|
(878)
+22%
|
(868)
+1%
|
(568)
+35%
|
(1 043)
-84%
|
(588)
+44%
|
(132)
+78%
|
249
N/A
|
42
-83%
|
85
+100%
|
53
-37%
|
50
-7%
|
53
+7%
|
59
+11%
|
58
-2%
|
63
+9%
|
|
| EPS (Diluted) |
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.07
+133%
|
0.07
N/A
|
0.08
+14%
|
0.08
N/A
|
0.04
-50%
|
0.04
N/A
|
0.04
N/A
|
0.1
+150%
|
0.09
-10%
|
0.15
+67%
|
0.23
+53%
|
0.31
+35%
|
0.34
+10%
|
0.33
-3%
|
0.44
+33%
|
0.3
-32%
|
0.4
+33%
|
0.45
+12%
|
0.49
+9%
|
0.61
+24%
|
0.65
+7%
|
0.63
-3%
|
0.59
-6%
|
0.64
+8%
|
0.67
+5%
|
0.67
N/A
|
0.56
-16%
|
0.15
-73%
|
-0.34
N/A
|
-0.47
-38%
|
-0.52
-11%
|
-0.4
+23%
|
-0.73
-82%
|
-0.91
-25%
|
-1.26
-38%
|
-1.37
-9%
|
-1.23
+10%
|
-1.24
-1%
|
-0.92
+26%
|
-0.86
+7%
|
-0.21
+76%
|
-0.16
+24%
|
-0.16
N/A
|
-0.1
+38%
|
-0.19
-90%
|
-0.11
+42%
|
-0.03
+73%
|
0.04
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
|