GCL Energy Technology Co Ltd
SZSE:002015
GCL Energy Technology Co Ltd
SZSE:002015
Price:
16.2
CNY
-1.16%
Market Closed
Market Cap:
¥26.3B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
GCL Energy Technology Co Ltd
SZSE:002015
|
CN |
Income Statement
Earnings Waterfall
GCL Energy Technology Co Ltd
GCL Energy Technology Co Ltd
Income Statement
GCL Energy Technology Co Ltd
GCL Energy Technology Co Ltd
Currency: CNY
| 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 |
9
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
126
|
0
|
0
|
0
|
149
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
192
|
310
|
431
|
548
|
504
|
530
|
574
|
602
|
605
|
629
|
628
|
684
|
756
|
807
|
865
|
874
|
872
|
878
|
993
|
1 020
|
0
|
758
|
784
|
517
|
716
|
707
|
725
|
737
|
0
|
0
|
|
| Revenue |
408
N/A
|
409
+0%
|
398
-3%
|
412
+4%
|
460
+12%
|
519
+13%
|
535
+3%
|
573
+7%
|
607
+6%
|
595
-2%
|
671
+13%
|
739
+10%
|
759
+3%
|
769
+1%
|
872
+13%
|
956
+10%
|
1 105
+16%
|
1 196
+8%
|
1 221
+2%
|
1 227
+0%
|
1 222
0%
|
1 312
+7%
|
1 386
+6%
|
1 403
+1%
|
1 548
+10%
|
1 664
+8%
|
1 699
+2%
|
1 927
+13%
|
1 856
-4%
|
1 945
+5%
|
1 854
-5%
|
1 646
-11%
|
1 723
+5%
|
1 619
-6%
|
1 775
+10%
|
1 963
+11%
|
2 079
+6%
|
2 093
+1%
|
1 941
-7%
|
1 620
-17%
|
1 156
-29%
|
766
-34%
|
489
-36%
|
395
-19%
|
393
0%
|
407
+3%
|
522
+28%
|
461
-12%
|
380
-18%
|
377
-1%
|
265
-30%
|
325
+23%
|
410
+26%
|
442
+8%
|
3 924
+788%
|
6 006
+53%
|
8 163
+36%
|
10 248
+26%
|
9 566
-7%
|
10 123
+6%
|
10 899
+8%
|
11 237
+3%
|
11 166
-1%
|
11 249
+1%
|
11 306
+1%
|
11 570
+2%
|
12 053
+4%
|
11 684
-3%
|
11 328
-3%
|
11 139
-2%
|
10 270
-8%
|
10 670
+4%
|
10 951
+3%
|
10 932
0%
|
11 280
+3%
|
11 379
+1%
|
10 358
-9%
|
9 703
-6%
|
9 220
-5%
|
9 103
-1%
|
9 796
+8%
|
10 315
+5%
|
10 515
+2%
|
10 179
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(345)
|
(347)
|
(339)
|
(350)
|
(388)
|
(441)
|
(456)
|
(488)
|
(519)
|
(507)
|
(577)
|
(641)
|
(655)
|
(662)
|
(756)
|
(837)
|
(1 013)
|
(1 110)
|
(1 140)
|
(1 148)
|
(1 111)
|
(1 193)
|
(1 267)
|
(1 285)
|
(1 421)
|
(1 520)
|
(1 549)
|
(1 769)
|
(1 706)
|
(1 796)
|
(1 704)
|
(1 491)
|
(1 599)
|
(1 509)
|
(1 696)
|
(2 001)
|
(2 308)
|
(2 400)
|
(2 357)
|
(2 146)
|
(1 545)
|
(1 060)
|
(665)
|
(368)
|
(365)
|
(365)
|
(494)
|
(446)
|
(381)
|
(375)
|
(258)
|
(306)
|
(378)
|
(410)
|
(3 211)
|
(4 932)
|
(6 656)
|
(8 502)
|
(7 851)
|
(8 230)
|
(8 682)
|
(8 979)
|
(8 830)
|
(8 697)
|
(8 530)
|
(8 684)
|
(9 057)
|
(8 951)
|
(8 734)
|
(8 780)
|
(8 365)
|
(8 799)
|
(9 176)
|
(9 390)
|
(9 622)
|
(9 706)
|
(8 039)
|
(7 499)
|
(6 898)
|
(6 515)
|
(7 171)
|
(7 566)
|
(7 639)
|
(7 341)
|
|
| Gross Profit |
62
N/A
|
62
0%
|
59
-4%
|
62
+4%
|
72
+17%
|
79
+9%
|
79
+0%
|
85
+8%
|
88
+4%
|
88
+0%
|
94
+7%
|
98
+4%
|
104
+6%
|
107
+3%
|
116
+9%
|
119
+2%
|
92
-22%
|
86
-6%
|
81
-6%
|
79
-3%
|
111
+41%
|
119
+7%
|
119
0%
|
118
-1%
|
127
+8%
|
145
+14%
|
151
+4%
|
158
+5%
|
151
-4%
|
148
-2%
|
150
+1%
|
155
+4%
|
124
-20%
|
110
-11%
|
79
-28%
|
(39)
N/A
|
(230)
-493%
|
(307)
-34%
|
(416)
-35%
|
(526)
-26%
|
(390)
+26%
|
(294)
+25%
|
(177)
+40%
|
27
N/A
|
29
+7%
|
41
+42%
|
28
-31%
|
15
-48%
|
(2)
N/A
|
2
N/A
|
7
+270%
|
19
+161%
|
32
+66%
|
32
0%
|
713
+2 136%
|
1 075
+51%
|
1 507
+40%
|
1 746
+16%
|
1 715
-2%
|
1 893
+10%
|
2 217
+17%
|
2 258
+2%
|
2 336
+3%
|
2 552
+9%
|
2 776
+9%
|
2 886
+4%
|
2 996
+4%
|
2 733
-9%
|
2 595
-5%
|
2 359
-9%
|
1 905
-19%
|
1 871
-2%
|
1 775
-5%
|
1 542
-13%
|
1 658
+7%
|
1 673
+1%
|
2 318
+39%
|
2 204
-5%
|
2 323
+5%
|
2 588
+11%
|
2 625
+1%
|
2 749
+5%
|
2 877
+5%
|
2 838
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(18)
|
(17)
|
(15)
|
(15)
|
(24)
|
(26)
|
(26)
|
(29)
|
(28)
|
(28)
|
(28)
|
(26)
|
(32)
|
(33)
|
(31)
|
(36)
|
(51)
|
(51)
|
(56)
|
(58)
|
(61)
|
(60)
|
(60)
|
(59)
|
(54)
|
(55)
|
(55)
|
(58)
|
(67)
|
(61)
|
(60)
|
(61)
|
(66)
|
(56)
|
(60)
|
(58)
|
(72)
|
(90)
|
(93)
|
(114)
|
(494)
|
(756)
|
(745)
|
(721)
|
(26)
|
(29)
|
(35)
|
(35)
|
(39)
|
(46)
|
(43)
|
(36)
|
(22)
|
(20)
|
(210)
|
(329)
|
(636)
|
(645)
|
(546)
|
(526)
|
(551)
|
(563)
|
(550)
|
(592)
|
(654)
|
(860)
|
(870)
|
(837)
|
(747)
|
(500)
|
(618)
|
(666)
|
(671)
|
(578)
|
(646)
|
(717)
|
(913)
|
(1 125)
|
(1 112)
|
(1 102)
|
(1 178)
|
(1 268)
|
(1 258)
|
(1 248)
|
|
| Selling, General & Administrative |
(18)
|
(17)
|
(15)
|
(15)
|
(24)
|
(26)
|
(26)
|
(29)
|
(28)
|
(28)
|
(27)
|
(26)
|
(32)
|
(33)
|
(31)
|
(36)
|
(47)
|
(47)
|
(51)
|
(54)
|
(48)
|
(51)
|
(50)
|
(50)
|
(50)
|
(53)
|
(54)
|
(57)
|
(55)
|
(52)
|
(52)
|
(53)
|
(44)
|
(50)
|
(52)
|
(48)
|
(60)
|
(63)
|
(63)
|
(84)
|
(476)
|
(81)
|
(72)
|
(45)
|
(24)
|
(26)
|
(31)
|
(37)
|
(36)
|
(39)
|
(34)
|
(26)
|
(18)
|
(17)
|
(234)
|
(374)
|
(638)
|
(731)
|
(662)
|
(675)
|
(629)
|
(647)
|
(611)
|
(618)
|
(590)
|
(601)
|
(620)
|
(608)
|
(749)
|
(672)
|
(670)
|
(687)
|
(785)
|
(825)
|
(893)
|
(969)
|
(1 069)
|
(1 060)
|
(1 036)
|
(1 025)
|
(1 106)
|
(1 047)
|
(1 043)
|
(1 027)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(7)
|
(10)
|
(11)
|
(7)
|
(6)
|
(3)
|
(3)
|
(3)
|
(3)
|
(12)
|
(15)
|
(17)
|
0
|
(15)
|
(17)
|
(21)
|
(25)
|
(22)
|
(24)
|
(23)
|
(23)
|
(29)
|
(35)
|
(37)
|
(37)
|
(23)
|
(24)
|
(17)
|
(16)
|
|
| 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
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
0
|
1
|
(1)
|
(4)
|
(3)
|
(5)
|
(4)
|
(13)
|
(10)
|
(10)
|
(9)
|
(4)
|
(2)
|
(1)
|
(1)
|
(12)
|
(9)
|
(8)
|
(7)
|
(16)
|
(7)
|
(8)
|
(9)
|
(5)
|
(27)
|
(30)
|
(30)
|
(5)
|
(674)
|
(673)
|
(676)
|
1
|
(3)
|
(4)
|
2
|
0
|
(8)
|
(8)
|
(10)
|
0
|
(2)
|
29
|
51
|
69
|
97
|
124
|
156
|
141
|
88
|
64
|
30
|
10
|
(244)
|
(232)
|
(229)
|
69
|
188
|
72
|
46
|
186
|
271
|
270
|
276
|
233
|
(30)
|
(39)
|
(40)
|
20
|
(198)
|
(198)
|
(206)
|
|
| Operating Income |
45
N/A
|
45
+0%
|
45
-1%
|
47
+5%
|
48
+3%
|
53
+10%
|
53
+1%
|
56
+5%
|
61
+9%
|
61
-1%
|
67
+10%
|
72
+8%
|
72
+1%
|
74
+2%
|
86
+16%
|
82
-4%
|
40
-51%
|
36
-11%
|
25
-29%
|
21
-15%
|
50
+135%
|
59
+18%
|
59
N/A
|
58
-1%
|
73
+25%
|
90
+23%
|
96
+7%
|
100
+4%
|
83
-17%
|
88
+6%
|
90
+2%
|
94
+5%
|
58
-38%
|
54
-7%
|
19
-64%
|
(97)
N/A
|
(301)
-212%
|
(397)
-32%
|
(509)
-28%
|
(640)
-26%
|
(883)
-38%
|
(1 050)
-19%
|
(921)
+12%
|
(694)
+25%
|
3
N/A
|
13
+320%
|
(7)
N/A
|
(21)
-189%
|
(41)
-97%
|
(45)
-9%
|
(35)
+21%
|
(17)
+53%
|
10
N/A
|
12
+24%
|
504
+3 963%
|
746
+48%
|
871
+17%
|
1 101
+26%
|
1 169
+6%
|
1 367
+17%
|
1 666
+22%
|
1 695
+2%
|
1 785
+5%
|
1 960
+10%
|
2 122
+8%
|
2 027
-5%
|
2 126
+5%
|
1 896
-11%
|
1 847
-3%
|
1 859
+1%
|
1 287
-31%
|
1 205
-6%
|
1 104
-8%
|
965
-13%
|
1 012
+5%
|
957
-5%
|
1 406
+47%
|
1 079
-23%
|
1 210
+12%
|
1 485
+23%
|
1 447
-3%
|
1 481
+2%
|
1 619
+9%
|
1 590
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(11)
|
(12)
|
(12)
|
(14)
|
(14)
|
(14)
|
(15)
|
(20)
|
(21)
|
(25)
|
(30)
|
(28)
|
(30)
|
(33)
|
(36)
|
(35)
|
(41)
|
(39)
|
(37)
|
(43)
|
(56)
|
(61)
|
(66)
|
(55)
|
(59)
|
(59)
|
(68)
|
(49)
|
(56)
|
(65)
|
(67)
|
(105)
|
(116)
|
(108)
|
(136)
|
(142)
|
291
|
306
|
360
|
(2)
|
3
|
3
|
2
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(206)
|
(313)
|
(397)
|
(508)
|
(420)
|
(445)
|
(432)
|
(522)
|
(546)
|
(583)
|
(506)
|
(567)
|
(617)
|
(519)
|
(683)
|
(401)
|
(248)
|
(122)
|
(714)
|
(107)
|
148
|
57
|
(434)
|
73
|
(269)
|
(430)
|
(579)
|
(415)
|
(448)
|
(382)
|
|
| 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
|
(2)
|
0
|
0
|
0
|
180
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(4)
|
(1)
|
(1)
|
(1)
|
(27)
|
1
|
1
|
1
|
(270)
|
6
|
6
|
99
|
373
|
0
|
95
|
(0)
|
340
|
15
|
34
|
35
|
281
|
33
|
19
|
16
|
27
|
(22)
|
(33)
|
(28)
|
|
| 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
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
441
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
13
|
13
|
19
|
20
|
8
|
9
|
4
|
6
|
6
|
7
|
7
|
6
|
5
|
7
|
7
|
7
|
8
|
12
|
12
|
12
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
(351)
|
(352)
|
(214)
|
(258)
|
122
|
105
|
(34)
|
9
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
222
|
222
|
(1)
|
441
|
338
|
335
|
13
|
147
|
24
|
134
|
154
|
107
|
103
|
(3)
|
(8)
|
(8)
|
(1)
|
(1)
|
(2)
|
(5)
|
7
|
10
|
23
|
(19)
|
(35)
|
(41)
|
40
|
(3)
|
3
|
10
|
|
| Pre-Tax Income |
35
N/A
|
36
+2%
|
34
-4%
|
36
+5%
|
39
+8%
|
42
+7%
|
41
-1%
|
44
+7%
|
47
+7%
|
47
+0%
|
53
+11%
|
57
+9%
|
65
+14%
|
66
+2%
|
80
+21%
|
72
-10%
|
21
-71%
|
15
-28%
|
(3)
N/A
|
(9)
-153%
|
21
N/A
|
24
+14%
|
27
+11%
|
27
+3%
|
35
+28%
|
41
+17%
|
41
+1%
|
41
-1%
|
41
+0%
|
41
+0%
|
43
+4%
|
38
-13%
|
16
-57%
|
5
-70%
|
(39)
N/A
|
(158)
-302%
|
(402)
-155%
|
(507)
-26%
|
(611)
-20%
|
(770)
-26%
|
(1 196)
-55%
|
(1 110)
+7%
|
(830)
+25%
|
(592)
+29%
|
109
N/A
|
121
+11%
|
(38)
N/A
|
(10)
+73%
|
(41)
-310%
|
(45)
-9%
|
(35)
+22%
|
(16)
+53%
|
10
N/A
|
12
+21%
|
521
+4 203%
|
655
+26%
|
909
+39%
|
1 033
+14%
|
1 086
+5%
|
1 257
+16%
|
1 220
-3%
|
1 321
+8%
|
1 264
-4%
|
1 512
+20%
|
1 500
-1%
|
1 573
+5%
|
1 617
+3%
|
1 474
-9%
|
1 528
+4%
|
1 450
-5%
|
1 133
-22%
|
1 082
-4%
|
726
-33%
|
867
+19%
|
1 201
+38%
|
1 058
-12%
|
1 276
+21%
|
1 166
-9%
|
925
-21%
|
1 031
+11%
|
936
-9%
|
1 041
+11%
|
1 141
+10%
|
1 189
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(11)
|
(12)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(19)
|
(19)
|
(22)
|
(17)
|
(6)
|
(4)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(7)
|
(9)
|
(9)
|
(7)
|
(10)
|
(10)
|
(10)
|
(10)
|
(3)
|
(2)
|
3
|
5
|
2
|
4
|
(2)
|
(2)
|
(8)
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(170)
|
(228)
|
(327)
|
(374)
|
(358)
|
(389)
|
(384)
|
(415)
|
(397)
|
(466)
|
(466)
|
(456)
|
(395)
|
(300)
|
(247)
|
(222)
|
(170)
|
(184)
|
(66)
|
(66)
|
(130)
|
(114)
|
(302)
|
(324)
|
(278)
|
(329)
|
(354)
|
(368)
|
(435)
|
(419)
|
|
| Income from Continuing Operations |
23
|
24
|
23
|
24
|
26
|
28
|
27
|
29
|
32
|
32
|
37
|
42
|
45
|
47
|
58
|
55
|
15
|
11
|
(4)
|
(9)
|
20
|
21
|
24
|
23
|
28
|
32
|
33
|
34
|
31
|
31
|
33
|
28
|
13
|
3
|
(37)
|
(153)
|
(400)
|
(503)
|
(613)
|
(771)
|
(1 204)
|
(1 118)
|
(835)
|
(600)
|
109
|
121
|
(38)
|
(10)
|
(41)
|
(45)
|
(35)
|
(16)
|
9
|
11
|
351
|
427
|
582
|
658
|
727
|
868
|
837
|
906
|
867
|
1 046
|
1 033
|
1 117
|
1 222
|
1 174
|
1 281
|
1 228
|
962
|
899
|
660
|
802
|
1 070
|
944
|
975
|
842
|
646
|
701
|
582
|
673
|
705
|
770
|
|
| Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(5)
|
0
|
(1)
|
2
|
2
|
(5)
|
(5)
|
(6)
|
(5)
|
(7)
|
(9)
|
(6)
|
(9)
|
(8)
|
(7)
|
(9)
|
(7)
|
(6)
|
(5)
|
(2)
|
13
|
50
|
69
|
93
|
102
|
167
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(99)
|
(131)
|
(250)
|
(291)
|
(362)
|
(391)
|
(283)
|
(296)
|
(229)
|
(291)
|
(232)
|
(251)
|
(275)
|
(200)
|
(267)
|
(208)
|
(69)
|
(40)
|
24
|
33
|
23
|
3
|
(53)
|
(70)
|
(127)
|
(113)
|
(93)
|
(118)
|
(107)
|
(125)
|
|
| Net Income (Common) |
23
N/A
|
23
+1%
|
23
-3%
|
24
+5%
|
25
+6%
|
27
+8%
|
26
-3%
|
28
+6%
|
31
+12%
|
31
N/A
|
36
+16%
|
41
+13%
|
44
+8%
|
45
+3%
|
54
+19%
|
50
-8%
|
14
-72%
|
10
-26%
|
(2)
N/A
|
(8)
-245%
|
15
N/A
|
16
+6%
|
17
+9%
|
18
+4%
|
21
+17%
|
23
+8%
|
26
+16%
|
25
-5%
|
23
-8%
|
25
+7%
|
24
-3%
|
21
-13%
|
7
-66%
|
(2)
N/A
|
(39)
-2 313%
|
(140)
-263%
|
(350)
-149%
|
(434)
-24%
|
(519)
-20%
|
(670)
-29%
|
(1 037)
-55%
|
(968)
+7%
|
(710)
+27%
|
(498)
+30%
|
109
N/A
|
121
+11%
|
(38)
N/A
|
(10)
+74%
|
(41)
-314%
|
(45)
-9%
|
(35)
+22%
|
(17)
+52%
|
7
N/A
|
10
+46%
|
252
+2 369%
|
296
+18%
|
332
+12%
|
368
+11%
|
366
-1%
|
477
+31%
|
554
+16%
|
611
+10%
|
639
+5%
|
756
+18%
|
802
+6%
|
867
+8%
|
947
+9%
|
974
+3%
|
1 013
+4%
|
1 020
+1%
|
893
-12%
|
859
-4%
|
684
-20%
|
835
+22%
|
1 094
+31%
|
946
-13%
|
921
-3%
|
771
-16%
|
519
-33%
|
589
+14%
|
489
-17%
|
555
+13%
|
598
+8%
|
645
+8%
|
|
| EPS (Diluted) |
0.1
N/A
|
0.11
+10%
|
0.1
-9%
|
0.1
N/A
|
0.12
+20%
|
0.12
N/A
|
0.12
N/A
|
0.13
+8%
|
0.14
+8%
|
0.14
N/A
|
0.16
+14%
|
0.18
+12%
|
0.2
+11%
|
0.2
N/A
|
0.24
+20%
|
0.22
-8%
|
0.06
-73%
|
0.04
-33%
|
-0.02
N/A
|
-0.02
N/A
|
0.06
N/A
|
0.05
-17%
|
0.05
N/A
|
0.06
+20%
|
0.08
+33%
|
0.09
+12%
|
0.11
+22%
|
0.1
-9%
|
0.09
-10%
|
0.09
N/A
|
0.08
-11%
|
0.07
-12%
|
0.02
-71%
|
-0.01
N/A
|
-0.14
-1 300%
|
-0.5
-257%
|
-1.25
-150%
|
-1.55
-24%
|
-1.85
-19%
|
-2.39
-29%
|
-3.7
-55%
|
-3.45
+7%
|
-1.77
+49%
|
-1.26
+29%
|
0.27
N/A
|
0.3
+11%
|
-0.09
N/A
|
-0.02
+78%
|
-0.1
-400%
|
-0.11
-10%
|
-0.09
+18%
|
-0.04
+56%
|
0.02
N/A
|
0.03
+50%
|
0.12
+300%
|
0.21
+75%
|
0.25
+19%
|
0.27
+8%
|
0.26
-4%
|
0.34
+31%
|
0.41
+21%
|
0.45
+10%
|
0.47
+4%
|
0.56
+19%
|
0.59
+5%
|
0.63
+7%
|
0.69
+10%
|
0.71
+3%
|
0.75
+6%
|
0.7
-7%
|
0.58
-17%
|
0.52
-10%
|
0.44
-15%
|
0.52
+18%
|
0.68
+31%
|
0.58
-15%
|
0.57
-2%
|
0.48
-16%
|
0.32
-33%
|
0.36
+12%
|
0.31
-14%
|
0.33
+6%
|
0.37
+12%
|
0.4
+8%
|
|
Switch to:
Switch to:
See Also
Discover More
