Mensch und Maschine Software SE
XMUN:MUM
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
Mensch und Maschine Software SE
XMUN:MUM
|
DE |
|
Fubon Financial Holding Co Ltd
TWSE:2881
|
TW |
Income Statement
Earnings Waterfall
Mensch und Maschine Software SE
Income Statement
Mensch und Maschine Software SE
| 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 | Mar-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Revenue |
165
N/A
|
156
-5%
|
143
-8%
|
128
-10%
|
123
-4%
|
132
+7%
|
131
0%
|
137
+5%
|
137
0%
|
132
-3%
|
136
+2%
|
136
+1%
|
140
+2%
|
147
+5%
|
147
+0%
|
155
+5%
|
157
+1%
|
160
+2%
|
170
+6%
|
188
+10%
|
198
+5%
|
208
+5%
|
213
+2%
|
216
+1%
|
222
+3%
|
224
+1%
|
223
-1%
|
204
-9%
|
189
-8%
|
174
-8%
|
163
-6%
|
167
+2%
|
176
+5%
|
184
+5%
|
196
+6%
|
168
-14%
|
146
-13%
|
123
-15%
|
97
-21%
|
102
+5%
|
106
+4%
|
115
+9%
|
119
+3%
|
127
+7%
|
127
+0%
|
124
-3%
|
126
+1%
|
126
+0%
|
131
+4%
|
135
+3%
|
140
+3%
|
145
+4%
|
151
+4%
|
156
+4%
|
160
+3%
|
168
+5%
|
167
-1%
|
169
+1%
|
167
-1%
|
162
-3%
|
163
+0%
|
155
-5%
|
161
+4%
|
164
+2%
|
172
+5%
|
179
+4%
|
185
+4%
|
200
+8%
|
211
+6%
|
226
+7%
|
246
+9%
|
261
+6%
|
256
-2%
|
252
-1%
|
244
-3%
|
238
-3%
|
250
+5%
|
257
+3%
|
266
+3%
|
279
+5%
|
287
+3%
|
300
+5%
|
320
+7%
|
338
+6%
|
338
+0%
|
334
-1%
|
322
-4%
|
320
-1%
|
324
+1%
|
350
+8%
|
326
-7%
|
291
-11%
|
271
-7%
|
233
-14%
|
239
+2%
|
244
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(116)
|
(108)
|
(96)
|
(83)
|
(81)
|
(87)
|
(89)
|
(95)
|
(96)
|
(92)
|
(93)
|
(94)
|
(97)
|
(103)
|
(105)
|
(111)
|
(113)
|
(116)
|
(124)
|
(139)
|
(147)
|
(156)
|
(159)
|
(162)
|
(167)
|
(168)
|
(167)
|
(150)
|
(136)
|
(123)
|
(112)
|
(114)
|
(119)
|
(123)
|
(129)
|
(105)
|
(85)
|
(66)
|
(43)
|
(45)
|
(47)
|
(54)
|
(56)
|
(61)
|
(61)
|
(57)
|
(58)
|
(58)
|
(61)
|
(64)
|
(65)
|
(68)
|
(71)
|
(74)
|
(76)
|
(81)
|
(78)
|
(78)
|
(76)
|
(70)
|
(70)
|
(63)
|
(66)
|
(67)
|
(73)
|
(77)
|
(81)
|
(90)
|
(96)
|
(105)
|
(118)
|
(129)
|
(127)
|
(124)
|
(116)
|
(110)
|
(118)
|
(122)
|
(128)
|
(136)
|
(138)
|
(146)
|
(159)
|
(172)
|
(169)
|
(164)
|
(154)
|
(148)
|
(150)
|
(173)
|
(151)
|
(117)
|
(96)
|
(58)
|
(57)
|
(60)
|
|
| Gross Profit |
49
N/A
|
48
-2%
|
47
-2%
|
45
-4%
|
42
-6%
|
44
+5%
|
43
-4%
|
42
0%
|
41
-2%
|
40
-3%
|
43
+6%
|
43
0%
|
43
+0%
|
43
+1%
|
42
-2%
|
44
+3%
|
44
+2%
|
45
+1%
|
47
+4%
|
49
+5%
|
51
+4%
|
52
+3%
|
54
+2%
|
54
+1%
|
56
+4%
|
57
+2%
|
56
-1%
|
54
-3%
|
52
-4%
|
51
-3%
|
51
+1%
|
53
+5%
|
57
+6%
|
61
+7%
|
66
+9%
|
63
-5%
|
61
-4%
|
58
-5%
|
54
-6%
|
57
+5%
|
59
+3%
|
61
+5%
|
63
+3%
|
66
+4%
|
66
+1%
|
67
+1%
|
68
+1%
|
68
+1%
|
71
+3%
|
72
+2%
|
75
+4%
|
78
+4%
|
80
+3%
|
82
+4%
|
85
+3%
|
87
+3%
|
89
+2%
|
91
+2%
|
91
+1%
|
92
+0%
|
93
+1%
|
92
-1%
|
95
+3%
|
97
+2%
|
99
+2%
|
102
+3%
|
104
+2%
|
110
+6%
|
116
+5%
|
121
+5%
|
128
+5%
|
132
+3%
|
129
-2%
|
128
-1%
|
128
0%
|
127
0%
|
132
+4%
|
135
+2%
|
138
+2%
|
144
+4%
|
149
+4%
|
154
+4%
|
161
+4%
|
166
+3%
|
169
+2%
|
171
+1%
|
169
-1%
|
172
+2%
|
174
+1%
|
178
+2%
|
175
-2%
|
174
0%
|
174
+0%
|
175
+0%
|
182
+4%
|
184
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(43)
|
(45)
|
(50)
|
(49)
|
(48)
|
(48)
|
(47)
|
(46)
|
(45)
|
(44)
|
(42)
|
(44)
|
(43)
|
(43)
|
(39)
|
(41)
|
(42)
|
(42)
|
(40)
|
(41)
|
(42)
|
(43)
|
(44)
|
(44)
|
(46)
|
(47)
|
(46)
|
(47)
|
(47)
|
(48)
|
(54)
|
(56)
|
(59)
|
(62)
|
(63)
|
(61)
|
(57)
|
(54)
|
(51)
|
(52)
|
(54)
|
(56)
|
(57)
|
(60)
|
(61)
|
(63)
|
(65)
|
(65)
|
(66)
|
(66)
|
(68)
|
(70)
|
(72)
|
(74)
|
(76)
|
(77)
|
(78)
|
(79)
|
(79)
|
(79)
|
(79)
|
(79)
|
(79)
|
(80)
|
(81)
|
(83)
|
(84)
|
(88)
|
(92)
|
(97)
|
(100)
|
(102)
|
(100)
|
(98)
|
(98)
|
(96)
|
(99)
|
(102)
|
(103)
|
(107)
|
(110)
|
(113)
|
(118)
|
(121)
|
(123)
|
(124)
|
(121)
|
(124)
|
(126)
|
(127)
|
(128)
|
(128)
|
(129)
|
(130)
|
(133)
|
(133)
|
|
| Selling, General & Administrative |
(39)
|
(41)
|
(42)
|
(41)
|
(40)
|
(39)
|
(38)
|
(38)
|
(38)
|
(37)
|
(36)
|
(35)
|
(34)
|
(34)
|
(34)
|
(34)
|
(34)
|
(34)
|
(35)
|
(36)
|
(37)
|
(38)
|
(38)
|
(35)
|
(33)
|
(30)
|
(27)
|
(28)
|
(29)
|
(31)
|
(33)
|
(35)
|
(37)
|
(39)
|
(41)
|
(40)
|
(39)
|
(38)
|
(38)
|
(40)
|
(42)
|
(45)
|
(54)
|
(48)
|
(48)
|
(49)
|
(55)
|
(49)
|
(49)
|
(50)
|
(57)
|
(52)
|
(53)
|
(55)
|
(62)
|
(56)
|
(57)
|
(58)
|
(75)
|
(59)
|
(60)
|
(60)
|
(78)
|
(62)
|
(63)
|
(64)
|
(83)
|
(68)
|
(71)
|
(75)
|
(92)
|
(79)
|
(79)
|
(79)
|
(90)
|
(80)
|
(82)
|
(83)
|
(97)
|
(86)
|
(88)
|
(90)
|
(109)
|
(97)
|
(98)
|
(100)
|
(115)
|
(100)
|
(101)
|
(102)
|
(125)
|
(106)
|
(108)
|
(110)
|
(129)
|
(111)
|
|
| R&D |
(7)
|
(7)
|
(9)
|
(9)
|
(10)
|
(11)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
(9)
|
(11)
|
(11)
|
(11)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
|
| Other Operating Expenses |
4
|
5
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
5
|
2
|
2
|
1
|
1
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
2
|
2
|
(9)
|
(12)
|
(16)
|
(16)
|
(16)
|
(14)
|
(13)
|
(17)
|
(17)
|
(18)
|
(19)
|
(19)
|
(17)
|
(15)
|
(13)
|
(10)
|
(9)
|
(8)
|
(7)
|
1
|
(8)
|
(9)
|
(10)
|
(5)
|
(12)
|
(13)
|
(13)
|
(7)
|
(14)
|
(15)
|
(16)
|
(10)
|
(17)
|
(17)
|
(18)
|
(0)
|
(17)
|
(17)
|
(16)
|
1
|
(16)
|
(16)
|
(16)
|
2
|
(16)
|
(15)
|
(15)
|
1
|
(12)
|
(10)
|
(8)
|
1
|
(8)
|
(9)
|
(10)
|
3
|
(10)
|
(11)
|
(13)
|
1
|
(14)
|
(14)
|
(14)
|
3
|
(13)
|
(14)
|
(15)
|
7
|
(12)
|
(11)
|
(9)
|
8
|
(9)
|
|
| Operating Income |
6
N/A
|
3
-52%
|
(3)
N/A
|
(4)
-60%
|
(6)
-36%
|
(4)
+37%
|
(4)
-12%
|
(3)
+18%
|
(4)
-10%
|
(4)
+5%
|
1
N/A
|
(1)
N/A
|
0
N/A
|
1
+3 000%
|
3
+400%
|
2
-23%
|
3
+22%
|
3
+3%
|
7
+128%
|
8
+16%
|
9
+10%
|
9
+6%
|
10
+8%
|
10
-5%
|
10
+3%
|
10
+2%
|
10
+3%
|
8
-24%
|
6
-28%
|
3
-55%
|
(3)
N/A
|
(3)
-1%
|
(2)
+3%
|
(1)
+49%
|
3
N/A
|
2
-16%
|
3
+47%
|
4
+16%
|
3
-15%
|
5
+43%
|
5
-5%
|
6
+24%
|
6
+10%
|
6
-5%
|
5
-9%
|
4
-25%
|
3
-32%
|
4
+31%
|
5
+35%
|
6
+18%
|
7
+16%
|
7
+9%
|
8
+2%
|
8
+7%
|
8
+5%
|
10
+19%
|
11
+7%
|
11
+3%
|
13
+14%
|
13
+1%
|
14
+6%
|
14
0%
|
15
+15%
|
16
+6%
|
18
+9%
|
19
+6%
|
20
+6%
|
22
+10%
|
23
+7%
|
25
+6%
|
28
+11%
|
30
+10%
|
30
-1%
|
31
+3%
|
30
-3%
|
31
+4%
|
33
+6%
|
33
+2%
|
35
+5%
|
37
+5%
|
39
+5%
|
41
+5%
|
43
+5%
|
45
+5%
|
46
+3%
|
47
+1%
|
47
+1%
|
48
+1%
|
48
+1%
|
51
+4%
|
46
-8%
|
46
-2%
|
45
-1%
|
46
+1%
|
49
+8%
|
51
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
(3)
|
(0)
|
(2)
|
(2)
|
(2)
|
(0)
|
(3)
|
(2)
|
(2)
|
1
|
(4)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Non-Recurring Items |
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
6
|
8
|
8
|
7
|
2
|
1
|
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
|
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
|
1
|
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)
|
(1)
|
(10)
|
(7)
|
(7)
|
(7)
|
(5)
|
(2)
|
(2)
|
(2)
|
(6)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
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
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
|
| Pre-Tax Income |
4
N/A
|
0
-88%
|
(13)
N/A
|
(14)
-13%
|
(17)
-16%
|
(15)
+12%
|
(9)
+37%
|
(9)
+6%
|
(9)
-1%
|
(9)
-3%
|
(4)
+51%
|
1
N/A
|
4
+297%
|
6
+27%
|
7
+28%
|
2
-73%
|
1
-36%
|
1
+15%
|
5
+247%
|
6
+22%
|
7
+11%
|
7
+7%
|
8
+3%
|
8
-2%
|
8
+6%
|
8
+4%
|
8
+0%
|
6
-28%
|
4
-31%
|
1
-76%
|
(4)
N/A
|
(4)
+1%
|
(4)
+2%
|
(3)
+32%
|
2
N/A
|
1
-30%
|
2
+67%
|
3
+30%
|
3
-8%
|
4
+55%
|
4
+1%
|
5
+24%
|
5
-6%
|
5
N/A
|
4
-18%
|
3
-35%
|
3
-4%
|
2
-17%
|
3
+55%
|
4
+25%
|
6
+32%
|
7
+17%
|
7
+6%
|
7
+6%
|
8
+3%
|
9
+16%
|
9
+8%
|
10
+5%
|
11
+13%
|
12
+4%
|
12
+7%
|
12
+1%
|
14
+9%
|
15
+9%
|
16
+9%
|
17
+6%
|
18
+7%
|
21
+13%
|
22
+8%
|
24
+7%
|
26
+11%
|
29
+11%
|
29
-1%
|
29
+2%
|
30
+2%
|
30
+1%
|
32
+6%
|
33
+3%
|
34
+3%
|
36
+7%
|
38
+5%
|
40
+6%
|
42
+3%
|
44
+5%
|
45
+2%
|
45
+1%
|
45
+1%
|
46
+3%
|
47
+2%
|
49
+4%
|
46
-8%
|
45
-2%
|
44
-1%
|
44
0%
|
47
+7%
|
50
+5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
4
|
4
|
5
|
4
|
3
|
3
|
3
|
3
|
(5)
|
(7)
|
(8)
|
(8)
|
(2)
|
(3)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(13)
|
(13)
|
(14)
|
(14)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
|
| Income from Continuing Operations |
2
|
(0)
|
(9)
|
(10)
|
(12)
|
(10)
|
(6)
|
(6)
|
(6)
|
(6)
|
(9)
|
(6)
|
(3)
|
(2)
|
6
|
(1)
|
(2)
|
(2)
|
3
|
4
|
5
|
5
|
6
|
6
|
6
|
7
|
6
|
4
|
2
|
0
|
(5)
|
(5)
|
(5)
|
(4)
|
(0)
|
(1)
|
(0)
|
0
|
2
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
7
|
7
|
8
|
8
|
9
|
10
|
11
|
12
|
12
|
15
|
16
|
17
|
18
|
20
|
20
|
21
|
21
|
21
|
23
|
23
|
24
|
26
|
27
|
28
|
29
|
30
|
31
|
31
|
32
|
33
|
34
|
35
|
33
|
33
|
33
|
33
|
35
|
37
|
|
| 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)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Net Income |
2
N/A
|
(0)
N/A
|
(14)
-8 838%
|
(15)
-7%
|
(17)
-10%
|
(15)
+9%
|
(6)
+59%
|
(6)
+8%
|
(6)
+1%
|
(6)
-2%
|
(9)
-58%
|
(6)
+36%
|
(3)
+45%
|
(2)
+24%
|
6
N/A
|
(2)
N/A
|
(2)
-62%
|
(2)
+4%
|
3
N/A
|
4
+38%
|
5
+13%
|
5
+12%
|
6
+14%
|
6
+1%
|
6
+4%
|
6
+3%
|
6
-10%
|
4
-33%
|
3
-30%
|
0
-84%
|
(5)
N/A
|
(5)
+0%
|
(5)
N/A
|
(4)
+20%
|
(1)
+87%
|
(0)
+4%
|
0
N/A
|
1
+148%
|
7
+915%
|
7
+8%
|
7
-1%
|
8
+9%
|
4
-55%
|
4
+2%
|
3
-19%
|
2
-21%
|
3
+10%
|
2
-11%
|
3
+34%
|
4
+13%
|
4
+6%
|
3
-12%
|
3
+5%
|
3
-1%
|
4
+14%
|
5
+17%
|
5
+10%
|
5
+9%
|
7
+21%
|
7
+5%
|
7
+8%
|
8
+1%
|
9
+14%
|
10
+12%
|
11
+10%
|
11
+6%
|
12
+5%
|
13
+15%
|
14
+5%
|
15
+7%
|
17
+10%
|
19
+11%
|
18
-1%
|
18
+0%
|
19
+1%
|
19
+1%
|
20
+6%
|
21
+3%
|
21
+4%
|
23
+8%
|
25
+7%
|
26
+4%
|
26
+2%
|
27
+5%
|
28
+2%
|
28
+2%
|
29
+2%
|
30
+3%
|
31
+3%
|
32
+5%
|
30
-6%
|
30
-1%
|
30
-1%
|
30
+0%
|
32
+6%
|
33
+5%
|
|
| EPS (Diluted) |
0.26
N/A
|
-0.01
N/A
|
-1.41
-14 000%
|
-1.52
-8%
|
-1.67
-10%
|
-1.52
+9%
|
-0.62
+59%
|
-0.52
+16%
|
-0.52
N/A
|
-0.53
-2%
|
-0.81
-53%
|
-0.46
+43%
|
-0.25
+46%
|
-0.18
+28%
|
0.43
N/A
|
-0.11
N/A
|
-0.18
-64%
|
-0.17
+6%
|
0.23
N/A
|
0.31
+35%
|
0.35
+13%
|
0.39
+11%
|
0.45
+15%
|
0.44
-2%
|
0.45
+2%
|
0.47
+4%
|
0.42
-11%
|
0.28
-33%
|
0.2
-29%
|
0.04
-80%
|
-0.34
N/A
|
-0.33
+3%
|
-0.33
N/A
|
-0.27
+18%
|
-0.03
+89%
|
-0.03
N/A
|
0.01
N/A
|
0.04
+300%
|
0.44
+1 000%
|
0.47
+7%
|
0.47
N/A
|
0.49
+4%
|
0.23
-53%
|
0.24
+4%
|
0.19
-21%
|
0.15
-21%
|
0.17
+13%
|
0.14
-18%
|
0.19
+36%
|
0.22
+16%
|
0.24
+9%
|
0.21
-13%
|
0.22
+5%
|
0.21
-5%
|
0.24
+14%
|
0.27
+13%
|
0.3
+11%
|
0.33
+10%
|
0.4
+21%
|
0.42
+5%
|
0.45
+7%
|
0.46
+2%
|
0.53
+15%
|
0.59
+11%
|
0.65
+10%
|
0.69
+6%
|
0.71
+3%
|
0.81
+14%
|
0.85
+5%
|
0.91
+7%
|
0.99
+9%
|
1.1
+11%
|
1.1
N/A
|
1.1
N/A
|
1.12
+2%
|
1.12
N/A
|
1.18
+5%
|
1.22
+3%
|
1.26
+3%
|
1.36
+8%
|
1.45
+7%
|
1.52
+5%
|
1.55
+2%
|
1.64
+6%
|
1.67
+2%
|
1.69
+1%
|
1.72
+2%
|
1.77
+3%
|
1.82
+3%
|
1.91
+5%
|
1.8
-6%
|
1.8
N/A
|
1.79
-1%
|
1.8
+1%
|
1.91
+6%
|
2.04
+7%
|
|