Misc Bhd
KLSE:MISC
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
6.72
8.12
|
| Price Target |
|
We'll email you a reminder when the closing price reaches MYR.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Misc Bhd
Income Statement
Misc Bhd
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
38
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(140)
|
0
|
0
|
0
|
0
|
0
|
0
|
280
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
176
|
0
|
0
|
0
|
178
|
0
|
0
|
0
|
245
|
0
|
0
|
0
|
395
|
0
|
0
|
0
|
484
|
0
|
0
|
0
|
368
|
0
|
0
|
0
|
390
|
0
|
0
|
0
|
570
|
0
|
0
|
0
|
693
|
0
|
0
|
0
|
684
|
0
|
0
|
0
|
|
| Revenue |
5 736
N/A
|
5 508
-4%
|
5 403
-2%
|
5 389
0%
|
5 404
+0%
|
5 433
+1%
|
5 591
+3%
|
6 052
+8%
|
6 703
+11%
|
7 606
+13%
|
8 447
+11%
|
9 173
+9%
|
10 106
+10%
|
10 651
+5%
|
10 932
+3%
|
10 909
0%
|
10 738
-2%
|
10 766
+0%
|
10 866
+1%
|
11 121
+2%
|
11 179
+1%
|
11 199
+0%
|
11 401
+2%
|
11 788
+3%
|
12 281
+4%
|
12 957
+6%
|
13 676
+6%
|
14 957
+9%
|
15 316
+2%
|
15 783
+3%
|
16 028
+2%
|
15 099
-6%
|
14 467
-4%
|
13 775
-5%
|
13 152
-5%
|
12 710
-3%
|
12 709
0%
|
12 326
-3%
|
12 065
-2%
|
11 597
-4%
|
8 506
-27%
|
10 715
+26%
|
10 065
-6%
|
9 602
-5%
|
9 484
-1%
|
9 221
-3%
|
9 146
-1%
|
9 157
+0%
|
8 972
-2%
|
8 883
-1%
|
9 137
+3%
|
9 151
+0%
|
9 296
+2%
|
9 496
+2%
|
9 558
+1%
|
9 883
+3%
|
10 908
+10%
|
10 813
-1%
|
10 605
-2%
|
10 392
-2%
|
9 597
-8%
|
10 188
+6%
|
10 098
-1%
|
10 121
+0%
|
10 068
-1%
|
9 104
-10%
|
8 943
-2%
|
8 857
-1%
|
8 780
-1%
|
9 037
+3%
|
9 057
+0%
|
8 976
-1%
|
8 963
0%
|
9 199
+3%
|
9 223
+0%
|
9 135
-1%
|
9 401
+3%
|
9 428
+0%
|
9 596
+2%
|
10 228
+7%
|
10 672
+4%
|
10 998
+3%
|
11 857
+8%
|
12 779
+8%
|
13 867
+9%
|
14 078
+2%
|
14 415
+2%
|
14 166
-2%
|
14 272
+1%
|
14 831
+4%
|
14 611
-1%
|
14 209
-3%
|
13 237
-7%
|
12 415
-6%
|
11 807
-5%
|
11 641
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
(3 462)
|
0
|
0
|
0
|
(3 509)
|
0
|
0
|
0
|
(4 484)
|
0
|
0
|
0
|
(6 714)
|
0
|
0
|
0
|
(7 169)
|
0
|
0
|
0
|
(7 779)
|
0
|
0
|
0
|
(9 597)
|
0
|
0
|
0
|
(12 986)
|
0
|
0
|
0
|
(11 655)
|
0
|
0
|
(2 556)
|
(10 178)
|
0
|
0
|
(7 478)
|
(4 330)
|
(6 301)
|
(8 068)
|
(7 346)
|
(7 282)
|
(7 140)
|
(7 010)
|
(6 918)
|
(6 636)
|
(6 742)
|
(6 628)
|
(6 651)
|
(6 845)
|
(6 726)
|
(6 802)
|
(7 528)
|
(7 360)
|
(7 199)
|
(7 382)
|
(6 759)
|
(7 043)
|
(6 996)
|
(6 775)
|
(6 766)
|
(6 339)
|
(6 353)
|
(6 479)
|
(6 448)
|
(6 509)
|
(6 397)
|
(6 290)
|
(6 216)
|
(6 204)
|
(6 093)
|
(6 035)
|
(6 521)
|
(6 891)
|
(7 146)
|
(7 638)
|
(8 054)
|
(8 389)
|
(9 267)
|
(9 802)
|
(10 160)
|
(10 137)
|
(10 429)
|
(10 354)
|
(10 662)
|
(11 049)
|
(10 562)
|
(10 321)
|
(9 544)
|
(8 802)
|
(8 225)
|
(7 863)
|
|
| Gross Profit |
0
N/A
|
2 047
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 924
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 123
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 936
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 598
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 420
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 360
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 797
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 120
N/A
|
0
N/A
|
0
N/A
|
489
N/A
|
2 147
+339%
|
0
N/A
|
0
N/A
|
1 028
N/A
|
758
-26%
|
1 146
+51%
|
1 534
+34%
|
2 138
+39%
|
1 938
-9%
|
2 006
+3%
|
2 147
+7%
|
2 054
-4%
|
2 247
+9%
|
2 396
+7%
|
2 524
+5%
|
2 645
+5%
|
2 651
+0%
|
2 832
+7%
|
3 081
+9%
|
3 380
+10%
|
3 453
+2%
|
3 405
-1%
|
3 010
-12%
|
2 839
-6%
|
3 145
+11%
|
3 102
-1%
|
3 345
+8%
|
3 302
-1%
|
2 765
-16%
|
2 590
-6%
|
2 378
-8%
|
2 333
-2%
|
2 529
+8%
|
2 661
+5%
|
2 686
+1%
|
2 747
+2%
|
2 995
+9%
|
3 130
+5%
|
3 100
-1%
|
2 880
-7%
|
2 538
-12%
|
2 450
-3%
|
2 590
+6%
|
2 617
+1%
|
2 609
0%
|
2 590
-1%
|
2 978
+15%
|
3 707
+24%
|
3 942
+6%
|
3 987
+1%
|
3 813
-4%
|
3 610
-5%
|
3 782
+5%
|
4 049
+7%
|
3 888
-4%
|
3 693
-5%
|
3 613
-2%
|
3 582
-1%
|
3 778
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 909)
|
(398)
|
(3 942)
|
(4 012)
|
(3 981)
|
(484)
|
(3 971)
|
(4 209)
|
(4 553)
|
(613)
|
(5 774)
|
(6 376)
|
(6 915)
|
(682)
|
(7 707)
|
(7 653)
|
(7 665)
|
(493)
|
(7 869)
|
(8 057)
|
(8 304)
|
(855)
|
(8 542)
|
(9 056)
|
(9 672)
|
(983)
|
(10 989)
|
(12 321)
|
(12 848)
|
(1 158)
|
(14 371)
|
(13 783)
|
(13 300)
|
(1 017)
|
(11 652)
|
(10 991)
|
(8 381)
|
(1 232)
|
(10 876)
|
(10 593)
|
(2 642)
|
(5 510)
|
(2 602)
|
(399)
|
(512)
|
(398)
|
(625)
|
(624)
|
(538)
|
(622)
|
(856)
|
(782)
|
(874)
|
(1 275)
|
(1 166)
|
(925)
|
(932)
|
(420)
|
(544)
|
(457)
|
(1 101)
|
(441)
|
(1 000)
|
(877)
|
(765)
|
(469)
|
(665)
|
(776)
|
(1 024)
|
(854)
|
(848)
|
(852)
|
(989)
|
(982)
|
(1 078)
|
(1 094)
|
(984)
|
(1 015)
|
(823)
|
(808)
|
(730)
|
(656)
|
(803)
|
(645)
|
(769)
|
(688)
|
(663)
|
(869)
|
(1 096)
|
(1 207)
|
(1 213)
|
(1 159)
|
(1 333)
|
(1 204)
|
(1 210)
|
(1 291)
|
|
| Selling, General & Administrative |
0
|
(501)
|
0
|
0
|
0
|
(545)
|
0
|
0
|
0
|
(677)
|
0
|
0
|
0
|
(887)
|
0
|
0
|
0
|
(756)
|
0
|
0
|
0
|
(909)
|
0
|
0
|
0
|
(1 063)
|
0
|
0
|
0
|
(1 206)
|
0
|
0
|
0
|
(1 103)
|
0
|
0
|
(163)
|
(1 314)
|
0
|
0
|
(2 760)
|
(701)
|
(833)
|
(1 108)
|
(954)
|
(820)
|
(928)
|
(821)
|
(837)
|
(897)
|
(900)
|
(955)
|
(1 154)
|
(1 206)
|
(1 120)
|
(1 220)
|
(1 244)
|
(1 743)
|
(1 889)
|
(1 803)
|
(1 950)
|
(1 835)
|
(1 748)
|
(1 692)
|
(1 047)
|
(937)
|
(944)
|
(1 004)
|
(1 127)
|
(1 137)
|
(1 138)
|
(1 151)
|
(1 106)
|
(1 149)
|
(1 189)
|
(1 207)
|
(1 108)
|
(1 086)
|
(1 113)
|
(1 079)
|
(1 083)
|
(1 042)
|
(1 061)
|
(1 166)
|
(1 169)
|
(1 297)
|
(1 327)
|
(1 354)
|
(1 469)
|
(1 502)
|
(1 509)
|
(1 513)
|
(1 519)
|
(1 613)
|
(1 635)
|
(1 661)
|
|
| Depreciation & Amortization |
0
|
0
|
(872)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(3 909)
|
102
|
(3 070)
|
(4 012)
|
(3 981)
|
61
|
(3 971)
|
(4 209)
|
(4 553)
|
64
|
(5 774)
|
(6 376)
|
(6 915)
|
206
|
(7 707)
|
(7 653)
|
(7 665)
|
263
|
(7 869)
|
(8 057)
|
(8 304)
|
54
|
(8 542)
|
(9 056)
|
(9 672)
|
80
|
(10 989)
|
(12 321)
|
(12 848)
|
49
|
(14 371)
|
(13 783)
|
(13 300)
|
86
|
(11 652)
|
(10 991)
|
(8 218)
|
81
|
(10 876)
|
(10 593)
|
119
|
(4 809)
|
(1 769)
|
709
|
443
|
422
|
303
|
198
|
299
|
275
|
43
|
173
|
280
|
(70)
|
(46)
|
296
|
312
|
1 324
|
1 346
|
1 346
|
849
|
1 394
|
747
|
815
|
281
|
468
|
279
|
227
|
103
|
283
|
289
|
300
|
117
|
167
|
111
|
113
|
124
|
72
|
290
|
271
|
353
|
386
|
258
|
521
|
399
|
609
|
665
|
485
|
373
|
295
|
296
|
354
|
186
|
409
|
425
|
370
|
|
| Operating Income |
1 828
N/A
|
1 649
-10%
|
1 460
-11%
|
1 377
-6%
|
1 424
+3%
|
1 440
+1%
|
1 620
+13%
|
1 842
+14%
|
2 150
+17%
|
2 509
+17%
|
2 672
+7%
|
2 796
+5%
|
3 192
+14%
|
3 255
+2%
|
3 224
-1%
|
3 256
+1%
|
3 073
-6%
|
3 104
+1%
|
2 997
-3%
|
3 064
+2%
|
2 876
-6%
|
2 565
-11%
|
2 860
+11%
|
2 732
-4%
|
2 609
-4%
|
2 378
-9%
|
2 686
+13%
|
2 635
-2%
|
2 468
-6%
|
1 640
-34%
|
1 656
+1%
|
1 316
-21%
|
1 167
-11%
|
1 103
-5%
|
1 501
+36%
|
1 720
+15%
|
1 772
+3%
|
915
-48%
|
1 189
+30%
|
1 005
-15%
|
(1 614)
N/A
|
875
N/A
|
1 161
+33%
|
1 135
-2%
|
1 626
+43%
|
1 540
-5%
|
1 381
-10%
|
1 524
+10%
|
1 516
0%
|
1 625
+7%
|
1 539
-5%
|
1 741
+13%
|
1 771
+2%
|
1 376
-22%
|
1 666
+21%
|
2 157
+29%
|
2 449
+14%
|
3 033
+24%
|
2 862
-6%
|
2 554
-11%
|
1 737
-32%
|
2 704
+56%
|
2 101
-22%
|
2 469
+17%
|
2 536
+3%
|
2 296
-9%
|
1 925
-16%
|
1 602
-17%
|
1 309
-18%
|
1 675
+28%
|
1 812
+8%
|
1 834
+1%
|
1 759
-4%
|
2 013
+14%
|
2 052
+2%
|
2 006
-2%
|
1 896
-5%
|
1 523
-20%
|
1 627
+7%
|
1 782
+9%
|
1 888
+6%
|
1 953
+3%
|
1 787
-9%
|
2 333
+31%
|
2 938
+26%
|
3 253
+11%
|
3 324
+2%
|
2 944
-11%
|
2 514
-15%
|
2 575
+2%
|
2 836
+10%
|
2 729
-4%
|
2 361
-13%
|
2 410
+2%
|
2 373
-2%
|
2 486
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(104)
|
(237)
|
(188)
|
(161)
|
(128)
|
(129)
|
(132)
|
(157)
|
(174)
|
(183)
|
(203)
|
(252)
|
(322)
|
(379)
|
(405)
|
(386)
|
(348)
|
(316)
|
(323)
|
(322)
|
(327)
|
(96)
|
(315)
|
(247)
|
(253)
|
(26)
|
(282)
|
(371)
|
(384)
|
(53)
|
(339)
|
(316)
|
(287)
|
(172)
|
(328)
|
(312)
|
(292)
|
406
|
(138)
|
(121)
|
300
|
(1 571)
|
(1 564)
|
(1 546)
|
(108)
|
17
|
(11)
|
46
|
798
|
840
|
888
|
867
|
377
|
398
|
486
|
608
|
648
|
442
|
372
|
234
|
251
|
(5)
|
(38)
|
(49)
|
101
|
(21)
|
(45)
|
(99)
|
32
|
(139)
|
(124)
|
(88)
|
(79)
|
21
|
(18)
|
(23)
|
156
|
146
|
147
|
113
|
(42)
|
(168)
|
(274)
|
(399)
|
(445)
|
(489)
|
(507)
|
(494)
|
(232)
|
(333)
|
(327)
|
(304)
|
(125)
|
(172)
|
(158)
|
(137)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
77
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(538)
|
0
|
0
|
92
|
(116)
|
(160)
|
(182)
|
(195)
|
(101)
|
(10)
|
11
|
(98)
|
(76)
|
0
|
(122)
|
(359)
|
0
|
0
|
(591)
|
(395)
|
(565)
|
282
|
363
|
896
|
0
|
(178)
|
17
|
(642)
|
(662)
|
(511)
|
(485)
|
1
|
26
|
(25)
|
(146)
|
(191)
|
(1 264)
|
(1 519)
|
(1 479)
|
(1 373)
|
(356)
|
(94)
|
(94)
|
(89)
|
(64)
|
(330)
|
(321)
|
(567)
|
(663)
|
(371)
|
(371)
|
(187)
|
(91)
|
(109)
|
(128)
|
(967)
|
(1 017)
|
(1 097)
|
(1 128)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
320
|
342
|
409
|
1 863
|
1 745
|
0
|
0
|
244
|
0
|
0
|
342
|
437
|
463
|
490
|
148
|
180
|
154
|
127
|
127
|
0
|
(9)
|
(28)
|
(28)
|
(21)
|
0
|
0
|
1 444
|
1 499
|
0
|
0
|
0
|
0
|
3
|
3
|
276
|
0
|
274
|
281
|
12
|
0
|
(22)
|
(16)
|
621
|
0
|
671
|
658
|
(71)
|
0
|
(77)
|
(78)
|
0
|
31
|
28
|
29
|
28
|
(3)
|
0
|
(4)
|
(12)
|
6
|
5
|
3
|
8
|
(10)
|
12
|
17
|
25
|
26
|
8
|
8
|
32
|
35
|
37
|
43
|
15
|
14
|
8
|
2
|
14
|
86
|
86
|
86
|
101
|
27
|
27
|
158
|
|
| Total Other Income |
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 723
|
1 657
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(63)
|
(43)
|
(170)
|
(38)
|
922
|
903
|
0
|
(270)
|
(286)
|
(266)
|
0
|
276
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
621
|
0
|
0
|
(64)
|
(75)
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(20)
|
17
|
17
|
17
|
14
|
0
|
0
|
0
|
16
|
(935)
|
(935)
|
(935)
|
(827)
|
89
|
89
|
89
|
(13)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(86)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1 724
N/A
|
1 411
-18%
|
1 273
-10%
|
1 217
-4%
|
1 296
+7%
|
1 310
+1%
|
1 489
+14%
|
1 685
+13%
|
1 976
+17%
|
2 326
+18%
|
2 789
+20%
|
2 886
+3%
|
3 278
+14%
|
4 739
+45%
|
4 565
-4%
|
4 593
+1%
|
4 382
-5%
|
3 032
-31%
|
2 674
-12%
|
2 742
+3%
|
2 891
+5%
|
2 930
+1%
|
3 007
+3%
|
2 976
-1%
|
2 504
-16%
|
2 609
+4%
|
2 559
-2%
|
2 391
-7%
|
2 211
-8%
|
1 595
-28%
|
1 309
-18%
|
972
-26%
|
851
-12%
|
912
+7%
|
1 110
+22%
|
1 365
+23%
|
2 753
+102%
|
2 244
-18%
|
1 974
-12%
|
1 786
-9%
|
(1 222)
N/A
|
(1 083)
+11%
|
(845)
+22%
|
(856)
-1%
|
1 599
N/A
|
1 732
+8%
|
1 634
-6%
|
1 861
+14%
|
2 228
+20%
|
2 401
+8%
|
2 406
+0%
|
2 471
+3%
|
2 410
-2%
|
2 394
-1%
|
2 822
+18%
|
2 831
+0%
|
2 567
-9%
|
2 836
+10%
|
3 437
+21%
|
3 073
-11%
|
2 814
-8%
|
2 730
-3%
|
1 914
-30%
|
2 466
+29%
|
2 004
-19%
|
1 626
-19%
|
1 386
-15%
|
1 031
-26%
|
1 344
+30%
|
1 567
+17%
|
1 668
+6%
|
1 604
-4%
|
1 512
-6%
|
(175)
N/A
|
(408)
-133%
|
(415)
-2%
|
(124)
+70%
|
1 428
N/A
|
1 776
+24%
|
1 897
+7%
|
1 775
-6%
|
1 756
-1%
|
1 220
-30%
|
1 656
+36%
|
1 874
+13%
|
2 115
+13%
|
2 455
+16%
|
2 082
-15%
|
2 094
+1%
|
2 237
+7%
|
2 486
+11%
|
2 383
-4%
|
1 284
-46%
|
1 248
-3%
|
1 144
-8%
|
1 378
+21%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(31)
|
(16)
|
(16)
|
(14)
|
(15)
|
4
|
4
|
5
|
2
|
(7)
|
(11)
|
(14)
|
(14)
|
(19)
|
(17)
|
(11)
|
(10)
|
(30)
|
(25)
|
(29)
|
(28)
|
(33)
|
(48)
|
(56)
|
(63)
|
(71)
|
(66)
|
(70)
|
(90)
|
(68)
|
(60)
|
(78)
|
(49)
|
(90)
|
(98)
|
(75)
|
(82)
|
(17)
|
(20)
|
(42)
|
(88)
|
(124)
|
(88)
|
(79)
|
26
|
50
|
14
|
23
|
(3)
|
(6)
|
(18)
|
(17)
|
(90)
|
(74)
|
(55)
|
(57)
|
(32)
|
(17)
|
(31)
|
(27)
|
(21)
|
(38)
|
(24)
|
(23)
|
(13)
|
(20)
|
(25)
|
(26)
|
(60)
|
(76)
|
(84)
|
(88)
|
(76)
|
(56)
|
(60)
|
(64)
|
(46)
|
(51)
|
(40)
|
(30)
|
(41)
|
(43)
|
(45)
|
(50)
|
(39)
|
(44)
|
(49)
|
(99)
|
(135)
|
(135)
|
(135)
|
(86)
|
(50)
|
(57)
|
(55)
|
(81)
|
|
| Income from Continuing Operations |
1 693
|
1 395
|
1 257
|
1 202
|
1 281
|
1 314
|
1 493
|
1 690
|
1 978
|
2 319
|
2 778
|
2 873
|
3 264
|
4 720
|
4 548
|
4 583
|
4 372
|
3 002
|
2 649
|
2 714
|
2 864
|
2 897
|
2 959
|
2 920
|
2 441
|
2 538
|
2 493
|
2 322
|
2 121
|
1 527
|
1 249
|
894
|
802
|
822
|
1 012
|
1 290
|
2 671
|
2 227
|
1 954
|
1 745
|
(1 310)
|
(1 207)
|
(933)
|
(935)
|
1 626
|
1 782
|
1 648
|
1 883
|
2 225
|
2 395
|
2 387
|
2 454
|
2 320
|
2 320
|
2 768
|
2 774
|
2 535
|
2 818
|
3 407
|
3 046
|
2 793
|
2 692
|
1 891
|
2 443
|
1 991
|
1 606
|
1 361
|
1 005
|
1 284
|
1 491
|
1 584
|
1 516
|
1 436
|
(231)
|
(468)
|
(479)
|
(170)
|
1 377
|
1 737
|
1 868
|
1 734
|
1 713
|
1 175
|
1 606
|
1 835
|
2 071
|
2 406
|
1 983
|
1 959
|
2 102
|
2 351
|
2 297
|
1 233
|
1 191
|
1 089
|
1 297
|
|
| Income to Minority Interest |
(5)
|
(56)
|
(58)
|
(62)
|
(62)
|
(3)
|
(7)
|
(10)
|
(16)
|
(30)
|
(19)
|
17
|
24
|
44
|
31
|
(9)
|
(13)
|
(53)
|
(39)
|
(38)
|
(47)
|
(45)
|
(54)
|
(58)
|
(83)
|
(108)
|
(125)
|
(143)
|
(134)
|
(123)
|
(134)
|
(147)
|
(135)
|
(140)
|
(135)
|
(126)
|
(296)
|
(357)
|
(390)
|
(410)
|
(171)
|
(207)
|
(177)
|
(123)
|
(231)
|
(152)
|
(150)
|
(176)
|
(144)
|
(133)
|
(130)
|
(128)
|
(116)
|
(116)
|
(106)
|
(100)
|
(67)
|
(266)
|
(253)
|
(242)
|
(212)
|
(5)
|
6
|
(0)
|
(9)
|
10
|
19
|
37
|
27
|
20
|
6
|
(1)
|
(10)
|
(10)
|
127
|
130
|
127
|
167
|
46
|
58
|
98
|
65
|
45
|
33
|
(12)
|
(12)
|
125
|
159
|
165
|
169
|
7
|
(30)
|
(40)
|
(52)
|
(26)
|
(32)
|
|
| Net Income (Common) |
1 688
N/A
|
1 339
-21%
|
1 199
-10%
|
1 141
-5%
|
1 220
+7%
|
1 311
+7%
|
1 486
+13%
|
1 680
+13%
|
1 962
+17%
|
2 290
+17%
|
2 760
+21%
|
2 890
+5%
|
3 288
+14%
|
4 764
+45%
|
4 578
-4%
|
4 574
0%
|
4 359
-5%
|
2 950
-32%
|
2 610
-12%
|
2 675
+3%
|
2 817
+5%
|
2 852
+1%
|
2 905
+2%
|
2 862
-1%
|
2 359
-18%
|
2 430
+3%
|
2 368
-3%
|
2 179
-8%
|
1 987
-9%
|
1 405
-29%
|
1 115
-21%
|
747
-33%
|
668
-11%
|
682
+2%
|
877
+29%
|
1 164
+33%
|
2 375
+104%
|
1 871
-21%
|
1 564
-16%
|
1 336
-15%
|
(1 481)
N/A
|
(1 951)
-32%
|
(1 692)
+13%
|
(1 694)
0%
|
771
N/A
|
1 541
+100%
|
1 461
-5%
|
1 723
+18%
|
2 085
+21%
|
2 271
+9%
|
2 259
-1%
|
2 328
+3%
|
2 204
-5%
|
2 204
+0%
|
2 661
+21%
|
2 674
+0%
|
2 468
-8%
|
2 553
+3%
|
3 154
+24%
|
2 805
-11%
|
2 582
-8%
|
2 687
+4%
|
1 897
-29%
|
2 443
+29%
|
1 982
-19%
|
1 616
-18%
|
1 381
-15%
|
1 041
-25%
|
1 312
+26%
|
1 511
+15%
|
1 590
+5%
|
1 515
-5%
|
1 426
-6%
|
(241)
N/A
|
(341)
-42%
|
(349)
-2%
|
(43)
+88%
|
1 544
N/A
|
1 783
+16%
|
1 926
+8%
|
1 831
-5%
|
1 778
-3%
|
1 220
-31%
|
1 640
+34%
|
1 823
+11%
|
2 059
+13%
|
2 531
+23%
|
2 141
-15%
|
2 124
-1%
|
2 271
+7%
|
2 359
+4%
|
2 267
-4%
|
1 194
-47%
|
1 139
-5%
|
1 063
-7%
|
1 266
+19%
|
|
| EPS (Diluted) |
0.44
N/A
|
0.35
-20%
|
0.31
-11%
|
0.3
-3%
|
0.32
+7%
|
0.34
+6%
|
0.39
+15%
|
0.44
+13%
|
0.51
+16%
|
0.59
+16%
|
0.72
+22%
|
0.75
+4%
|
0.85
+13%
|
1.24
+46%
|
1.18
-5%
|
1.18
N/A
|
1.13
-4%
|
0.77
-32%
|
0.68
-12%
|
0.7
+3%
|
0.74
+6%
|
0.74
N/A
|
0.76
+3%
|
0.75
-1%
|
0.61
-19%
|
0.63
+3%
|
0.62
-2%
|
0.57
-8%
|
0.52
-9%
|
0.36
-31%
|
0.29
-19%
|
0.19
-34%
|
0.17
-11%
|
0.18
+6%
|
0.21
+17%
|
0.27
+29%
|
0.54
+100%
|
0.42
-22%
|
0.35
-17%
|
0.3
-14%
|
-0.33
N/A
|
-0.43
-30%
|
-0.37
+14%
|
-0.37
N/A
|
0.17
N/A
|
0.34
+100%
|
0.34
N/A
|
0.39
+15%
|
0.47
+21%
|
0.51
+9%
|
0.5
-2%
|
0.52
+4%
|
0.49
-6%
|
0.49
N/A
|
0.6
+22%
|
0.6
N/A
|
0.55
-8%
|
0.58
+5%
|
0.71
+22%
|
0.63
-11%
|
0.58
-8%
|
0.6
+3%
|
0.42
-30%
|
0.54
+29%
|
0.44
-19%
|
0.36
-18%
|
0.31
-14%
|
0.24
-23%
|
0.29
+21%
|
0.34
+17%
|
0.36
+6%
|
0.34
-6%
|
0.32
-6%
|
-0.05
N/A
|
-0.07
-40%
|
-0.07
N/A
|
-0.01
+86%
|
0.35
N/A
|
0.4
+14%
|
0.43
+7%
|
0.41
-5%
|
0.39
-5%
|
0.27
-31%
|
0.36
+33%
|
0.41
+14%
|
0.46
+12%
|
0.56
+22%
|
0.48
-14%
|
0.48
N/A
|
0.51
+6%
|
0.53
+4%
|
0.51
-4%
|
0.27
-47%
|
0.26
-4%
|
0.24
-8%
|
0.28
+17%
|
|