T
Tenaga Nasional Bhd
KLSE:TENAGA
Tenaga Nasional Bhd
KLSE:TENAGA
Price:
14.22
MYR
0.57%
Market Closed
Market Cap:
82.9B
MYR
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
|
T
|
Tenaga Nasional Bhd
KLSE:TENAGA
|
MY |
|
V
|
Vijay Textiles Ltd
BSE:530151
|
IN |
|
Newlat Food SpA
MIL:NWL
|
IT |
|
A
|
Ahes Gayrimenkul Yatirim Ortakligi AS
IST:AHSGY.E
|
TR |
|
R
|
Rishi Laser Ltd
BSE:526861
|
IN |
|
OEKOWORLD AG
XETRA:VVV3
|
DE |
|
S
|
Solarvest Holdings Bhd
KLSE:SLVEST
|
MY |
Income Statement
Earnings Waterfall
Tenaga Nasional Bhd
Tenaga Nasional Bhd
Income Statement
Tenaga Nasional Bhd
Tenaga Nasional Bhd
Currency: MYR
| Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(310)
|
0
|
0
|
0
|
(302)
|
0
|
0
|
0
|
(268)
|
0
|
0
|
0
|
(241)
|
0
|
0
|
0
|
(206)
|
212
|
0
|
845
|
823
|
863
|
0
|
0
|
936
|
0
|
0
|
0
|
439
|
0
|
0
|
0
|
906
|
0
|
0
|
0
|
959
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 716
|
0
|
0
|
0
|
3 415
|
0
|
0
|
0
|
3 512
|
0
|
0
|
0
|
3 636
|
0
|
0
|
0
|
4 160
|
0
|
0
|
0
|
4 136
|
0
|
0
|
0
|
3 892
|
0
|
0
|
0
|
0
|
|
| Revenue |
14 767
N/A
|
15 017
+2%
|
15 185
+1%
|
15 431
+2%
|
15 718
+2%
|
16 028
+2%
|
16 458
+3%
|
16 645
+1%
|
16 993
+2%
|
17 399
+2%
|
17 712
+2%
|
18 013
+2%
|
18 369
+2%
|
18 666
+2%
|
18 978
+2%
|
19 344
+2%
|
19 534
+1%
|
19 719
+1%
|
20 384
+3%
|
21 074
+3%
|
21 925
+4%
|
22 815
+4%
|
23 320
+2%
|
23 761
+2%
|
24 052
+1%
|
24 138
+0%
|
25 751
+7%
|
26 128
+1%
|
27 062
+4%
|
28 067
+4%
|
28 786
+3%
|
28 710
0%
|
29 192
+2%
|
29 710
+2%
|
30 320
+2%
|
30 710
+1%
|
30 692
0%
|
31 156
+2%
|
32 207
+3%
|
33 204
+3%
|
34 461
+4%
|
52 991
+54%
|
35 848
-32%
|
53 608
+50%
|
53 830
+0%
|
36 964
-31%
|
37 131
+0%
|
37 585
+1%
|
38 744
+3%
|
40 606
+5%
|
42 792
+5%
|
44 234
+3%
|
44 835
+1%
|
43 231
-4%
|
43 287
+0%
|
42 937
-1%
|
42 816
0%
|
45 039
+5%
|
44 532
-1%
|
45 097
+1%
|
45 770
+1%
|
46 190
+1%
|
47 417
+3%
|
47 782
+1%
|
48 894
+2%
|
48 843
0%
|
49 453
+1%
|
50 393
+2%
|
51 364
+2%
|
51 742
+1%
|
51 310
-1%
|
50 940
-1%
|
49 350
-3%
|
47 365
-4%
|
45 829
-3%
|
43 976
-4%
|
43 799
0%
|
45 349
+4%
|
47 218
+4%
|
48 120
+2%
|
48 795
+1%
|
49 192
+1%
|
49 179
0%
|
50 868
+3%
|
51 341
+1%
|
51 826
+1%
|
52 330
+1%
|
53 067
+1%
|
54 081
+2%
|
55 125
+2%
|
56 011
+2%
|
56 737
+1%
|
59 135
+4%
|
61 604
+4%
|
64 502
+5%
|
67 723
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
(12 457)
|
0
|
0
|
0
|
(13 518)
|
0
|
0
|
0
|
(14 613)
|
0
|
0
|
0
|
(15 010)
|
0
|
0
|
0
|
(15 892)
|
0
|
0
|
0
|
(19 392)
|
0
|
0
|
0
|
(23 086)
|
0
|
0
|
0
|
(23 909)
|
0
|
0
|
0
|
(28 396)
|
0
|
0
|
0
|
(28 887)
|
0
|
0
|
0
|
(28 613)
|
0
|
0
|
0
|
(33 317)
|
0
|
0
|
0
|
(32 390)
|
0
|
0
|
0
|
(32 243)
|
0
|
0
|
0
|
(34 934)
|
0
|
0
|
0
|
0
|
(38 276)
|
0
|
0
|
0
|
(38 924)
|
0
|
0
|
0
|
(32 023)
|
0
|
0
|
0
|
(38 508)
|
0
|
0
|
0
|
(59 070)
|
0
|
0
|
0
|
(50 989)
|
0
|
0
|
0
|
(51 630)
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 001
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 195
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 365
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5 374
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7 429
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6 359
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5 700
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6 411
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 811
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6 962
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
8 518
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
9 476
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
10 897
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
12 289
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
12 483
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
12 117
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
12 016
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
11 953
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
9 612
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(8 202)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 078
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5 107
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(12 010)
|
(13 389)
|
(12 919)
|
(12 885)
|
(13 174)
|
(12 581)
|
(1 068)
|
(13 714)
|
(13 999)
|
(14 261)
|
(869)
|
(14 563)
|
(14 857)
|
(15 095)
|
(1 229)
|
(16 271)
|
(16 431)
|
(16 438)
|
(1 426)
|
(16 548)
|
(16 688)
|
(17 290)
|
(2 121)
|
(18 071)
|
(18 733)
|
(19 297)
|
(2 760)
|
(23 025)
|
(23 940)
|
(24 891)
|
(2 103)
|
(24 661)
|
(24 984)
|
(25 712)
|
(2 321)
|
(26 365)
|
(27 055)
|
(28 367)
|
(2 843)
|
(32 265)
|
(31 043)
|
(44 108)
|
(639)
|
(42 077)
|
(44 058)
|
(30 651)
|
(2 759)
|
(31 925)
|
(32 949)
|
(34 725)
|
(2 422)
|
(35 831)
|
(35 124)
|
(34 576)
|
(2 410)
|
(34 656)
|
(35 469)
|
(35 834)
|
(3 379)
|
(36 083)
|
(36 618)
|
(37 072)
|
(3 304)
|
(38 414)
|
(38 815)
|
(39 463)
|
(40 930)
|
(5 008)
|
(43 905)
|
(44 135)
|
(42 855)
|
(4 364)
|
(41 301)
|
(39 596)
|
(38 346)
|
(4 968)
|
(35 712)
|
(36 534)
|
(38 143)
|
(1 920)
|
(43 383)
|
(50 019)
|
(55 453)
|
17 204
|
(42 328)
|
(40 075)
|
(37 426)
|
4 871
|
(51 535)
|
(49 461)
|
(48 800)
|
2 462
|
(50 948)
|
(53 519)
|
(55 891)
|
(59 224)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
(711)
|
0
|
0
|
0
|
(741)
|
0
|
0
|
0
|
(911)
|
0
|
0
|
0
|
(901)
|
0
|
0
|
0
|
(1 340)
|
0
|
0
|
0
|
(1 533)
|
0
|
0
|
0
|
(1 576)
|
0
|
0
|
0
|
(1 784)
|
0
|
0
|
0
|
(1 946)
|
0
|
0
|
0
|
(1 472)
|
0
|
0
|
0
|
(1 860)
|
0
|
0
|
0
|
(1 762)
|
0
|
0
|
0
|
(1 708)
|
0
|
0
|
0
|
(2 263)
|
0
|
0
|
0
|
(2 313)
|
0
|
0
|
0
|
0
|
(2 441)
|
0
|
0
|
0
|
(2 864)
|
0
|
0
|
0
|
(3 462)
|
0
|
0
|
0
|
(4 083)
|
0
|
0
|
0
|
(3 140)
|
0
|
0
|
0
|
(3 299)
|
0
|
0
|
0
|
(2 815)
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
(1 361)
|
(2 243)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(12 010)
|
(12 029)
|
(10 676)
|
(12 885)
|
(13 174)
|
(12 581)
|
(357)
|
(13 714)
|
(13 999)
|
(14 261)
|
(129)
|
(14 563)
|
(14 857)
|
(15 095)
|
(318)
|
(16 271)
|
(16 431)
|
(16 438)
|
(524)
|
(16 548)
|
(16 688)
|
(17 290)
|
(781)
|
(18 071)
|
(18 733)
|
(19 297)
|
(1 227)
|
(23 025)
|
(23 940)
|
(24 891)
|
(527)
|
(24 661)
|
(24 984)
|
(25 712)
|
(538)
|
(26 365)
|
(27 055)
|
(28 367)
|
(897)
|
(32 265)
|
(31 043)
|
(44 108)
|
833
|
(42 077)
|
(44 058)
|
(30 651)
|
(899)
|
(31 925)
|
(32 949)
|
(34 725)
|
(660)
|
(35 831)
|
(35 124)
|
(34 576)
|
(703)
|
(34 656)
|
(35 469)
|
(35 834)
|
(1 116)
|
(36 083)
|
(36 618)
|
(37 072)
|
(991)
|
(38 414)
|
(38 815)
|
(39 463)
|
(40 930)
|
(2 567)
|
(43 905)
|
(44 135)
|
(42 855)
|
(1 499)
|
(41 301)
|
(39 596)
|
(38 346)
|
(1 506)
|
(35 713)
|
(36 535)
|
(38 143)
|
2 163
|
(43 383)
|
(50 017)
|
(55 452)
|
20 344
|
(42 329)
|
(40 075)
|
(37 425)
|
8 169
|
(51 535)
|
(49 461)
|
(48 800)
|
5 277
|
(50 948)
|
(53 519)
|
(55 891)
|
(59 224)
|
|
| Operating Income |
2 756
N/A
|
1 627
-41%
|
2 266
+39%
|
2 546
+12%
|
2 544
0%
|
3 448
+36%
|
2 933
-15%
|
2 932
0%
|
2 995
+2%
|
3 139
+5%
|
3 325
+6%
|
3 451
+4%
|
3 513
+2%
|
3 570
+2%
|
3 136
-12%
|
3 073
-2%
|
3 103
+1%
|
3 282
+6%
|
3 949
+20%
|
4 526
+15%
|
5 237
+16%
|
5 525
+5%
|
5 308
-4%
|
5 690
+7%
|
5 318
-7%
|
4 841
-9%
|
3 599
-26%
|
3 103
-14%
|
3 123
+1%
|
3 176
+2%
|
3 597
+13%
|
4 049
+13%
|
4 209
+4%
|
3 999
-5%
|
4 090
+2%
|
4 346
+6%
|
3 637
-16%
|
2 789
-23%
|
968
-65%
|
940
-3%
|
3 420
+264%
|
8 884
+160%
|
6 323
-29%
|
11 531
+82%
|
9 771
-15%
|
6 313
-35%
|
5 759
-9%
|
5 662
-2%
|
5 797
+2%
|
5 883
+1%
|
7 053
+20%
|
8 403
+19%
|
9 711
+16%
|
8 655
-11%
|
8 487
-2%
|
8 281
-2%
|
7 348
-11%
|
9 206
+25%
|
8 910
-3%
|
9 014
+1%
|
9 151
+2%
|
9 117
0%
|
9 179
+1%
|
9 368
+2%
|
10 079
+8%
|
9 380
-7%
|
8 523
-9%
|
7 109
-17%
|
7 459
+5%
|
7 608
+2%
|
8 456
+11%
|
7 653
-9%
|
8 050
+5%
|
7 769
-3%
|
7 484
-4%
|
6 986
-7%
|
8 088
+16%
|
8 816
+9%
|
9 076
+3%
|
7 693
-15%
|
5 414
-30%
|
(826)
N/A
|
(6 274)
-660%
|
9 002
N/A
|
9 012
+0%
|
11 752
+30%
|
14 906
+27%
|
6 949
-53%
|
2 549
-63%
|
5 665
+122%
|
7 211
+27%
|
7 569
+5%
|
8 187
+8%
|
8 085
-1%
|
8 611
+7%
|
8 499
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
26
|
24
|
(769)
|
(1 039)
|
(1 914)
|
(2 048)
|
(1 214)
|
(1 946)
|
(1 903)
|
(1 746)
|
(1 843)
|
(1 888)
|
(1 643)
|
(1 477)
|
(1 197)
|
(604)
|
(599)
|
(923)
|
(1 197)
|
(1 179)
|
(781)
|
(292)
|
(571)
|
(617)
|
(679)
|
(1 210)
|
(822)
|
(2 494)
|
(2 916)
|
(2 169)
|
(2 085)
|
(761)
|
(473)
|
(420)
|
(73)
|
(149)
|
49
|
(435)
|
(466)
|
(947)
|
(681)
|
(1 432)
|
(794)
|
(607)
|
(740)
|
311
|
80
|
(191)
|
(697)
|
(872)
|
489
|
(270)
|
(447)
|
(624)
|
(1 357)
|
(1 604)
|
(1 536)
|
(1 597)
|
(767)
|
(1 114)
|
(1 052)
|
(1 115)
|
(876)
|
(862)
|
(856)
|
(1 069)
|
(1 459)
|
(1 609)
|
(1 987)
|
(2 486)
|
(2 648)
|
(2 577)
|
(3 504)
|
(3 292)
|
(3 135)
|
(2 700)
|
(2 767)
|
(2 910)
|
(3 157)
|
(2 955)
|
(3 332)
|
(3 574)
|
(4 129)
|
(3 573)
|
(4 202)
|
(4 366)
|
(3 957)
|
(3 553)
|
(3 999)
|
(3 146)
|
(1 915)
|
(2 502)
|
(2 678)
|
(2 719)
|
(3 589)
|
(2 356)
|
|
| Non-Reccuring Items |
(510)
|
(84)
|
16
|
16
|
152
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
248
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(481)
|
(767)
|
(857)
|
(901)
|
369
|
(124)
|
(94)
|
(230)
|
107
|
(625)
|
(1 052)
|
(1 111)
|
158
|
2 711
|
9 456
|
15 757
|
103
|
110
|
(3 389)
|
(7 431)
|
173
|
4 752
|
2 007
|
50
|
953
|
830
|
808
|
481
|
33
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(119)
|
(120)
|
(119)
|
(118)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
397
|
398
|
397
|
1
|
0
|
0
|
0
|
(436)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(80)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
(157)
|
0
|
0
|
0
|
(157)
|
0
|
0
|
0
|
(183)
|
0
|
0
|
0
|
(195)
|
0
|
0
|
0
|
(206)
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
2 273
N/A
|
1 567
-31%
|
1 514
-3%
|
1 524
+1%
|
783
-49%
|
1 401
+79%
|
1 719
+23%
|
987
-43%
|
1 093
+11%
|
1 393
+27%
|
1 483
+6%
|
1 563
+5%
|
1 870
+20%
|
1 976
+6%
|
1 819
-8%
|
2 350
+29%
|
2 386
+2%
|
2 359
-1%
|
2 752
+17%
|
3 348
+22%
|
4 456
+33%
|
5 233
+17%
|
4 766
-9%
|
5 073
+6%
|
4 639
-9%
|
3 631
-22%
|
3 025
-17%
|
609
-80%
|
207
-66%
|
1 007
+386%
|
1 543
+53%
|
3 288
+113%
|
3 735
+14%
|
3 578
-4%
|
4 022
+12%
|
4 197
+4%
|
3 687
-12%
|
2 355
-36%
|
547
-77%
|
(7)
N/A
|
2 739
N/A
|
7 453
+172%
|
5 537
-26%
|
11 322
+104%
|
9 429
-17%
|
7 021
-26%
|
5 885
-16%
|
5 471
-7%
|
5 100
-7%
|
5 012
-2%
|
7 115
+42%
|
8 134
+14%
|
9 266
+14%
|
8 032
-13%
|
7 134
-11%
|
6 677
-6%
|
5 810
-13%
|
7 607
+31%
|
8 067
+6%
|
7 898
-2%
|
8 099
+3%
|
8 002
-1%
|
8 282
+3%
|
8 507
+3%
|
9 222
+8%
|
8 311
-10%
|
7 064
-15%
|
5 047
-29%
|
4 706
-7%
|
4 265
-9%
|
4 907
+15%
|
5 478
+12%
|
4 421
-19%
|
4 383
-1%
|
4 119
-6%
|
4 235
+3%
|
4 697
+11%
|
4 854
+3%
|
4 808
-1%
|
4 738
-1%
|
4 793
+1%
|
5 057
+6%
|
5 354
+6%
|
5 349
0%
|
4 920
-8%
|
3 996
-19%
|
3 518
-12%
|
3 374
-4%
|
3 302
-2%
|
4 527
+37%
|
5 346
+18%
|
5 815
+9%
|
6 339
+9%
|
6 174
-3%
|
5 503
-11%
|
6 177
+12%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(352)
|
(322)
|
(573)
|
(529)
|
(564)
|
(688)
|
(602)
|
(601)
|
(575)
|
(677)
|
(675)
|
(702)
|
(769)
|
(626)
|
(496)
|
(443)
|
(389)
|
(537)
|
(590)
|
(542)
|
(474)
|
(559)
|
(698)
|
(736)
|
(808)
|
(609)
|
(425)
|
(466)
|
(479)
|
(570)
|
(690)
|
(799)
|
(899)
|
(806)
|
(825)
|
(868)
|
(705)
|
(512)
|
(40)
|
65
|
(591)
|
(1 755)
|
(1 331)
|
(2 743)
|
(2 333)
|
(1 520)
|
(1 225)
|
(522)
|
237
|
306
|
(688)
|
(1 074)
|
(1 721)
|
(1 458)
|
(1 073)
|
(1 004)
|
(956)
|
(1 213)
|
(746)
|
(752)
|
(827)
|
(1 088)
|
(1 370)
|
(1 227)
|
(1 267)
|
(1 037)
|
(1 012)
|
(1 302)
|
(1 555)
|
(1 252)
|
(1 196)
|
(1 033)
|
(761)
|
(1 177)
|
(1 121)
|
(619)
|
(844)
|
(827)
|
(734)
|
(874)
|
(1 030)
|
(1 238)
|
(1 612)
|
(1 791)
|
(1 303)
|
(1 014)
|
(630)
|
(770)
|
(950)
|
(934)
|
(1 000)
|
(1 085)
|
(1 247)
|
(1 420)
|
(1 478)
|
(1 407)
|
|
| Income from Continuing Operations |
1 921
|
1 245
|
941
|
995
|
219
|
714
|
1 118
|
388
|
520
|
717
|
808
|
861
|
1 102
|
1 351
|
1 323
|
1 908
|
1 997
|
1 822
|
2 162
|
2 806
|
3 982
|
4 674
|
4 068
|
4 337
|
3 831
|
3 022
|
2 600
|
143
|
(271)
|
439
|
853
|
2 492
|
2 839
|
2 774
|
3 197
|
3 330
|
2 982
|
1 843
|
507
|
57
|
2 146
|
5 696
|
4 206
|
8 577
|
7 096
|
5 501
|
4 660
|
4 950
|
5 337
|
5 318
|
6 427
|
7 060
|
7 545
|
6 574
|
6 061
|
5 673
|
4 854
|
6 394
|
7 321
|
7 147
|
7 272
|
6 914
|
6 912
|
7 281
|
7 958
|
7 277
|
6 053
|
3 745
|
3 148
|
3 010
|
3 709
|
4 445
|
3 661
|
3 207
|
2 999
|
3 616
|
3 854
|
4 028
|
4 075
|
3 865
|
3 763
|
3 819
|
3 743
|
3 557
|
3 618
|
2 983
|
2 887
|
2 604
|
2 350
|
3 592
|
4 346
|
4 730
|
5 093
|
4 754
|
4 026
|
4 770
|
|
| Income to Minority Interest |
40
|
27
|
15
|
1
|
(2)
|
(1)
|
(3)
|
4
|
(10)
|
(11)
|
6
|
(12)
|
(14)
|
(26)
|
(43)
|
(40)
|
(25)
|
(27)
|
(35)
|
(27)
|
(48)
|
(45)
|
(7)
|
(7)
|
7
|
24
|
(6)
|
(8)
|
18
|
32
|
65
|
77
|
56
|
37
|
5
|
(6)
|
(5)
|
16
|
(7)
|
5
|
13
|
(8)
|
(9)
|
0
|
3
|
(32)
|
(17)
|
(2)
|
8
|
18
|
40
|
25
|
27
|
77
|
58
|
71
|
54
|
33
|
47
|
(14)
|
22
|
34
|
(8)
|
36
|
(3)
|
(48)
|
(43)
|
(21)
|
12
|
29
|
32
|
84
|
29
|
20
|
35
|
(24)
|
(20)
|
(26)
|
(79)
|
(203)
|
(167)
|
(171)
|
(210)
|
(94)
|
(45)
|
45
|
108
|
167
|
133
|
8
|
(18)
|
(31)
|
(52)
|
1
|
22
|
(2)
|
|
| Net Income (Common) |
1 961
N/A
|
1 272
-35%
|
956
-25%
|
996
+4%
|
217
-78%
|
713
+229%
|
1 115
+56%
|
392
-65%
|
510
+30%
|
707
+39%
|
814
+15%
|
849
+4%
|
1 087
+28%
|
1 323
+22%
|
1 280
-3%
|
1 868
+46%
|
1 973
+6%
|
1 795
-9%
|
2 127
+18%
|
2 777
+31%
|
3 932
+42%
|
4 629
+18%
|
4 061
-12%
|
4 330
+7%
|
3 838
-11%
|
3 045
-21%
|
2 594
-15%
|
135
-95%
|
(253)
N/A
|
471
N/A
|
918
+95%
|
2 568
+180%
|
2 893
+13%
|
2 809
-3%
|
3 202
+14%
|
3 323
+4%
|
2 977
-10%
|
1 859
-38%
|
500
-73%
|
62
-88%
|
2 159
+3 382%
|
5 688
+163%
|
4 198
-26%
|
8 578
+104%
|
7 099
-17%
|
5 468
-23%
|
4 643
-15%
|
4 945
+7%
|
5 343
+8%
|
5 335
0%
|
6 467
+21%
|
7 085
+10%
|
7 571
+7%
|
6 649
-12%
|
6 118
-8%
|
5 742
-6%
|
4 907
-15%
|
6 427
+31%
|
7 368
+15%
|
7 133
-3%
|
7 294
+2%
|
6 947
-5%
|
6 904
-1%
|
7 315
+6%
|
7 953
+9%
|
7 228
-9%
|
6 010
-17%
|
3 724
-38%
|
3 161
-15%
|
3 040
-4%
|
3 742
+23%
|
4 529
+21%
|
3 690
-19%
|
3 227
-13%
|
3 034
-6%
|
3 593
+18%
|
3 834
+7%
|
4 003
+4%
|
3 997
0%
|
3 662
-8%
|
3 597
-2%
|
3 647
+1%
|
3 532
-3%
|
3 463
-2%
|
3 572
+3%
|
3 028
-15%
|
2 995
-1%
|
2 770
-8%
|
2 484
-10%
|
3 600
+45%
|
4 328
+20%
|
4 699
+9%
|
5 041
+7%
|
4 755
-6%
|
4 048
-15%
|
4 768
+18%
|
|
| EPS (Diluted) |
0.4
N/A
|
0.26
-35%
|
0.2
-23%
|
0.21
+5%
|
0.05
-76%
|
0.15
+200%
|
0.23
+53%
|
0.08
-65%
|
0.1
+25%
|
0.14
+40%
|
0.17
+21%
|
0.21
+24%
|
0.26
+24%
|
0.27
+4%
|
0.25
-7%
|
0.37
+48%
|
0.38
+3%
|
0.35
-8%
|
0.4
+14%
|
0.52
+30%
|
0.73
+40%
|
0.85
+16%
|
0.74
-13%
|
0.8
+8%
|
0.71
-11%
|
0.57
-20%
|
0.48
-16%
|
0.04
-92%
|
-0.04
N/A
|
0.09
N/A
|
0.17
+89%
|
0.47
+176%
|
0.53
+13%
|
0.51
-4%
|
0.59
+16%
|
0.6
+2%
|
0.54
-10%
|
0.34
-37%
|
0.09
-74%
|
0.02
-78%
|
0.4
+1 900%
|
1.04
+160%
|
0.77
-26%
|
1.56
+103%
|
1.29
-17%
|
0.99
-23%
|
0.83
-16%
|
0.89
+7%
|
0.96
+8%
|
0.95
-1%
|
1.15
+21%
|
1.26
+10%
|
1.34
+6%
|
1.18
-12%
|
1.08
-8%
|
1.02
-6%
|
0.87
-15%
|
1.14
+31%
|
1.3
+14%
|
1.26
-3%
|
1.29
+2%
|
1.23
-5%
|
1.22
-1%
|
1.29
+6%
|
1.4
+9%
|
1.27
-9%
|
1.06
-17%
|
0.65
-39%
|
0.56
-14%
|
0.54
-4%
|
0.66
+22%
|
0.8
+21%
|
0.65
-19%
|
0.56
-14%
|
0.53
-5%
|
0.63
+19%
|
0.67
+6%
|
0.7
+4%
|
0.69
-1%
|
0.64
-7%
|
0.62
-3%
|
0.63
+2%
|
0.61
-3%
|
0.6
-2%
|
0.61
+2%
|
0.52
-15%
|
0.52
N/A
|
0.48
-8%
|
0.43
-10%
|
0.62
+44%
|
0.74
+19%
|
0.81
+9%
|
0.87
+7%
|
0.82
-6%
|
0.7
-15%
|
0.82
+17%
|
|
Switch to:
Switch to:
See Also
Discover More
