C
CelcomDigi Bhd
OTC:DIGBF
CelcomDigi Bhd
OTC:DIGBF
Price:
0.75
USD
-11.76%
Market Closed
Market Cap:
$8.8B
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
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.
Continuous Learning and Adaptation
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.
Boost Decision Confidence
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.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Delete Alert
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
CelcomDigi Bhd
CelcomDigi Bhd
Income Statement
CelcomDigi Bhd
CelcomDigi Bhd
Currency: MYR
| Oct-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
|
16
|
32
|
47
|
55
|
66
|
67
|
70
|
55
|
73
|
76
|
79
|
49
|
77
|
66
|
45
|
19
|
17
|
12
|
15
|
16
|
15
|
16
|
16
|
15
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
39
|
10
|
23
|
36
|
53
|
57
|
75
|
71
|
63
|
60
|
44
|
48
|
52
|
55
|
52
|
48
|
43
|
41
|
37
|
36
|
39
|
41
|
46
|
52
|
56
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
132
|
0
|
0
|
0
|
131
|
0
|
0
|
0
|
246
|
0
|
0
|
0
|
239
|
0
|
0
|
0
|
206
|
0
|
0
|
0
|
253
|
0
|
0
|
0
|
620
|
0
|
0
|
0
|
594
|
0
|
0
|
0
|
|
| Revenue |
1 052
N/A
|
841
-20%
|
878
+4%
|
920
+5%
|
1 290
+40%
|
1 396
+8%
|
1 485
+6%
|
1 597
+8%
|
1 714
+7%
|
1 836
+7%
|
1 971
+7%
|
2 114
+7%
|
2 234
+6%
|
2 343
+5%
|
2 495
+7%
|
2 663
+7%
|
2 884
+8%
|
3 120
+8%
|
3 338
+7%
|
3 514
+5%
|
3 653
+4%
|
3 806
+4%
|
3 960
+4%
|
4 153
+5%
|
4 363
+5%
|
4 514
+3%
|
4 650
+3%
|
4 760
+2%
|
4 815
+1%
|
4 866
+1%
|
4 878
+0%
|
4 894
+0%
|
4 910
+0%
|
4 982
+1%
|
5 112
+3%
|
5 224
+2%
|
5 407
+3%
|
5 547
+3%
|
5 680
+2%
|
5 848
+3%
|
5 964
+2%
|
6 103
+2%
|
6 215
+2%
|
6 277
+1%
|
6 361
+1%
|
6 439
+1%
|
6 512
+1%
|
6 629
+2%
|
6 733
+2%
|
6 804
+1%
|
6 897
+1%
|
6 953
+1%
|
7 019
+1%
|
7 092
+1%
|
7 069
0%
|
6 988
-1%
|
6 914
-1%
|
6 776
-2%
|
6 708
-1%
|
6 652
-1%
|
6 597
-1%
|
6 518
-1%
|
6 415
-2%
|
6 366
-1%
|
6 341
0%
|
6 401
+1%
|
6 467
+1%
|
6 497
+0%
|
6 527
+0%
|
6 401
-2%
|
6 331
-1%
|
6 294
-1%
|
6 297
+0%
|
6 349
+1%
|
6 253
-2%
|
6 270
+0%
|
6 153
-2%
|
6 143
0%
|
6 309
+3%
|
6 314
+0%
|
6 336
+0%
|
6 307
0%
|
6 228
-1%
|
6 175
-1%
|
6 773
+10%
|
8 432
+24%
|
10 016
+19%
|
11 588
+16%
|
12 682
+9%
|
12 673
0%
|
12 656
0%
|
12 678
+0%
|
12 679
+0%
|
12 718
+0%
|
12 790
+1%
|
12 789
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
(809)
|
0
|
0
|
0
|
(550)
|
0
|
0
|
0
|
(638)
|
0
|
0
|
0
|
(797)
|
0
|
0
|
0
|
(960)
|
0
|
0
|
0
|
(1 116)
|
0
|
0
|
0
|
(1 333)
|
0
|
0
|
0
|
(1 454)
|
0
|
0
|
0
|
(1 678)
|
0
|
0
|
0
|
(1 831)
|
0
|
0
|
0
|
(2 061)
|
0
|
0
|
0
|
(2 275)
|
0
|
0
|
0
|
(2 347)
|
0
|
0
|
0
|
(2 296)
|
0
|
0
|
0
|
(1 896)
|
0
|
0
|
0
|
(1 762)
|
0
|
0
|
0
|
(1 797)
|
0
|
0
|
0
|
(1 659)
|
0
|
0
|
0
|
(1 781)
|
0
|
0
|
0
|
(1 998)
|
0
|
0
|
0
|
(2 063)
|
0
|
0
|
0
|
(3 714)
|
(1 103)
|
(2 057)
|
(2 984)
|
(3 935)
|
(3 933)
|
(3 967)
|
(4 043)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
481
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 164
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 596
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 088
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 693
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 247
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 482
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 455
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 728
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 134
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 300
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 458
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 672
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 618
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 702
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 578
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 730
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 638
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 372
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 337
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 711
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
8 968
N/A
|
2 068
-77%
|
4 220
+104%
|
6 419
+52%
|
8 744
+36%
|
8 785
+0%
|
8 823
+0%
|
8 746
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(808)
|
(660)
|
(693)
|
(764)
|
(277)
|
(1 197)
|
(1 302)
|
(1 379)
|
(895)
|
(1 510)
|
(1 582)
|
(1 651)
|
(1 086)
|
(1 850)
|
(1 951)
|
(2 056)
|
(1 412)
|
(2 293)
|
(2 401)
|
(2 522)
|
(1 626)
|
(2 655)
|
(2 744)
|
(2 816)
|
(1 818)
|
(3 029)
|
(3 105)
|
(3 221)
|
(1 947)
|
(3 345)
|
(3 426)
|
(3 465)
|
(2 062)
|
(3 581)
|
(3 657)
|
(3 712)
|
(2 100)
|
(3 847)
|
(4 018)
|
(4 181)
|
(2 536)
|
(4 555)
|
(4 595)
|
(4 652)
|
(2 701)
|
(4 818)
|
(4 810)
|
(4 789)
|
(2 293)
|
(4 414)
|
(4 329)
|
(4 263)
|
(2 001)
|
(4 442)
|
(4 463)
|
(4 469)
|
(2 277)
|
(4 524)
|
(4 485)
|
(4 404)
|
(2 398)
|
(4 217)
|
(4 195)
|
(4 224)
|
(2 484)
|
(4 303)
|
(4 342)
|
(4 343)
|
(2 542)
|
(4 256)
|
(4 195)
|
(4 163)
|
(2 541)
|
(4 297)
|
(4 303)
|
(4 396)
|
(2 567)
|
(4 363)
|
(4 554)
|
(4 561)
|
(2 607)
|
(4 547)
|
(4 449)
|
(4 423)
|
(3 244)
|
(6 793)
|
(8 222)
|
(9 547)
|
(6 306)
|
(8 913)
|
(7 876)
|
(6 896)
|
(6 217)
|
(6 352)
|
(6 309)
|
(6 355)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(332)
|
0
|
0
|
0
|
(422)
|
0
|
0
|
0
|
(574)
|
0
|
0
|
0
|
(703)
|
0
|
0
|
0
|
(760)
|
0
|
0
|
0
|
(855)
|
0
|
0
|
0
|
(846)
|
0
|
0
|
0
|
(834)
|
0
|
0
|
0
|
(821)
|
0
|
0
|
0
|
(801)
|
0
|
0
|
0
|
(837)
|
0
|
0
|
0
|
(861)
|
0
|
0
|
0
|
(943)
|
0
|
0
|
0
|
(1 039)
|
0
|
0
|
0
|
(1 085)
|
0
|
0
|
0
|
(962)
|
0
|
0
|
0
|
(624)
|
0
|
0
|
0
|
(596)
|
0
|
0
|
0
|
(598)
|
0
|
0
|
0
|
(750)
|
0
|
0
|
0
|
(1 682)
|
(392)
|
(798)
|
(1 215)
|
(1 769)
|
(1 776)
|
(1 770)
|
(1 759)
|
|
| Depreciation & Amortization |
(129)
|
(112)
|
(121)
|
(171)
|
(281)
|
(343)
|
(404)
|
(428)
|
(431)
|
(442)
|
(452)
|
(461)
|
(470)
|
(528)
|
(545)
|
(559)
|
(584)
|
(548)
|
(551)
|
(589)
|
(628)
|
(651)
|
(678)
|
(664)
|
(681)
|
(684)
|
(679)
|
(681)
|
(636)
|
(638)
|
(671)
|
(701)
|
(731)
|
(757)
|
(759)
|
(767)
|
(773)
|
(783)
|
(914)
|
(1 024)
|
(1 168)
|
(1 297)
|
(1 306)
|
(1 306)
|
(1 330)
|
(1 116)
|
(1 030)
|
(944)
|
(878)
|
(560)
|
(429)
|
(335)
|
(493)
|
(514)
|
(548)
|
(591)
|
(642)
|
(658)
|
(652)
|
(656)
|
(651)
|
(672)
|
(722)
|
(754)
|
(786)
|
(840)
|
(829)
|
(818)
|
(805)
|
(879)
|
(1 004)
|
(1 103)
|
(1 197)
|
(1 198)
|
(1 218)
|
(1 237)
|
(1 222)
|
(1 225)
|
(1 222)
|
(1 231)
|
(1 264)
|
(1 252)
|
(1 236)
|
(1 221)
|
(1 509)
|
(2 129)
|
(2 716)
|
(3 281)
|
(3 230)
|
(3 083)
|
(2 937)
|
(2 808)
|
(3 264)
|
(3 148)
|
(3 080)
|
(3 036)
|
|
| Other Operating Expenses |
(679)
|
(548)
|
(572)
|
(593)
|
4
|
(854)
|
(898)
|
(952)
|
(133)
|
(1 067)
|
(1 129)
|
(1 190)
|
(195)
|
(1 323)
|
(1 406)
|
(1 497)
|
(255)
|
(1 746)
|
(1 850)
|
(1 934)
|
(295)
|
(2 004)
|
(2 066)
|
(2 152)
|
(378)
|
(2 346)
|
(2 426)
|
(2 540)
|
(455)
|
(2 708)
|
(2 755)
|
(2 764)
|
(485)
|
(2 825)
|
(2 898)
|
(2 945)
|
(493)
|
(3 064)
|
(3 103)
|
(3 157)
|
(548)
|
(3 258)
|
(3 289)
|
(3 345)
|
(571)
|
(3 702)
|
(3 778)
|
(3 845)
|
(579)
|
(3 853)
|
(3 900)
|
(3 928)
|
(647)
|
(3 928)
|
(3 915)
|
(3 877)
|
(692)
|
(3 866)
|
(3 833)
|
(3 747)
|
(708)
|
(3 545)
|
(3 473)
|
(3 469)
|
(614)
|
(3 462)
|
(3 513)
|
(3 525)
|
(775)
|
(3 377)
|
(3 191)
|
(3 060)
|
(719)
|
(3 099)
|
(3 085)
|
(3 159)
|
(750)
|
(3 138)
|
(3 332)
|
(3 329)
|
(746)
|
(3 295)
|
(3 213)
|
(3 201)
|
(985)
|
(4 664)
|
(5 507)
|
(6 266)
|
(1 394)
|
(5 438)
|
(4 141)
|
(2 873)
|
(1 185)
|
(1 427)
|
(1 459)
|
(1 560)
|
|
| Operating Income |
244
N/A
|
181
-26%
|
185
+2%
|
156
-16%
|
205
+31%
|
200
-2%
|
183
-8%
|
218
+19%
|
268
+23%
|
327
+22%
|
390
+19%
|
463
+19%
|
509
+10%
|
492
-3%
|
544
+11%
|
607
+12%
|
676
+11%
|
826
+22%
|
937
+13%
|
991
+6%
|
1 067
+8%
|
1 151
+8%
|
1 216
+6%
|
1 337
+10%
|
1 429
+7%
|
1 485
+4%
|
1 545
+4%
|
1 538
0%
|
1 535
0%
|
1 521
-1%
|
1 452
-5%
|
1 429
-2%
|
1 393
-2%
|
1 400
+1%
|
1 456
+4%
|
1 513
+4%
|
1 628
+8%
|
1 700
+4%
|
1 662
-2%
|
1 667
+0%
|
1 597
-4%
|
1 547
-3%
|
1 620
+5%
|
1 626
+0%
|
1 599
-2%
|
1 621
+1%
|
1 702
+5%
|
1 840
+8%
|
2 165
+18%
|
2 390
+10%
|
2 568
+7%
|
2 691
+5%
|
2 671
-1%
|
2 650
-1%
|
2 606
-2%
|
2 519
-3%
|
2 341
-7%
|
2 252
-4%
|
2 223
-1%
|
2 249
+1%
|
2 304
+2%
|
2 302
0%
|
2 220
-4%
|
2 142
-4%
|
2 094
-2%
|
2 098
+0%
|
2 125
+1%
|
2 154
+1%
|
2 189
+2%
|
2 145
-2%
|
2 137
0%
|
2 131
0%
|
2 098
-2%
|
2 052
-2%
|
1 950
-5%
|
1 874
-4%
|
1 805
-4%
|
1 780
-1%
|
1 755
-1%
|
1 753
0%
|
1 730
-1%
|
1 761
+2%
|
1 779
+1%
|
1 753
-1%
|
1 467
-16%
|
1 639
+12%
|
1 793
+9%
|
2 041
+14%
|
2 662
+30%
|
2 656
0%
|
2 722
+2%
|
2 798
+3%
|
2 528
-10%
|
2 433
-4%
|
2 514
+3%
|
2 391
-5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(52)
|
(47)
|
(47)
|
(44)
|
(59)
|
(61)
|
(61)
|
(63)
|
(67)
|
(65)
|
(67)
|
(69)
|
(63)
|
(64)
|
(52)
|
(29)
|
(14)
|
8
|
19
|
21
|
20
|
18
|
17
|
16
|
17
|
17
|
16
|
13
|
12
|
3
|
(8)
|
(17)
|
(27)
|
(7)
|
(14)
|
(21)
|
(31)
|
(34)
|
(49)
|
(46)
|
(37)
|
(29)
|
(7)
|
(5)
|
(8)
|
(12)
|
(18)
|
(24)
|
(25)
|
(20)
|
(18)
|
(22)
|
(26)
|
(33)
|
(37)
|
(70)
|
(46)
|
(36)
|
(57)
|
(35)
|
(66)
|
(87)
|
(98)
|
(94)
|
(109)
|
(108)
|
(101)
|
(112)
|
(109)
|
(128)
|
(147)
|
(182)
|
(205)
|
(176)
|
(188)
|
(168)
|
(168)
|
(234)
|
(213)
|
(223)
|
(211)
|
(201)
|
(221)
|
(223)
|
(244)
|
(314)
|
(388)
|
(457)
|
(469)
|
(508)
|
(522)
|
(564)
|
(558)
|
(570)
|
(575)
|
(556)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(4)
|
0
|
(29)
|
(38)
|
(49)
|
0
|
(21)
|
5
|
18
|
0
|
0
|
0
|
0
|
(217)
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(15)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
193
N/A
|
134
-30%
|
138
+3%
|
112
-19%
|
146
+31%
|
139
-5%
|
122
-12%
|
154
+27%
|
202
+31%
|
261
+30%
|
323
+24%
|
394
+22%
|
447
+13%
|
428
-4%
|
493
+15%
|
578
+17%
|
662
+15%
|
834
+26%
|
955
+15%
|
1 012
+6%
|
1 087
+7%
|
1 169
+8%
|
1 233
+5%
|
1 353
+10%
|
1 445
+7%
|
1 502
+4%
|
1 561
+4%
|
1 552
-1%
|
1 547
0%
|
1 524
-1%
|
1 444
-5%
|
1 411
-2%
|
1 367
-3%
|
1 373
+0%
|
1 427
+4%
|
1 484
+4%
|
1 597
+8%
|
1 666
+4%
|
1 613
-3%
|
1 621
+1%
|
1 560
-4%
|
1 519
-3%
|
1 613
+6%
|
1 621
+0%
|
1 591
-2%
|
1 609
+1%
|
1 684
+5%
|
1 817
+8%
|
2 140
+18%
|
2 371
+11%
|
2 551
+8%
|
2 668
+5%
|
2 645
-1%
|
2 617
-1%
|
2 569
-2%
|
2 450
-5%
|
2 309
-6%
|
2 216
-4%
|
2 166
-2%
|
2 214
+2%
|
2 238
+1%
|
2 214
-1%
|
2 122
-4%
|
2 048
-3%
|
1 985
-3%
|
1 991
+0%
|
2 024
+2%
|
2 042
+1%
|
2 079
+2%
|
2 017
-3%
|
1 990
-1%
|
1 950
-2%
|
1 892
-3%
|
1 875
-1%
|
1 762
-6%
|
1 706
-3%
|
1 622
-5%
|
1 545
-5%
|
1 541
0%
|
1 527
-1%
|
1 515
-1%
|
1 531
+1%
|
1 520
-1%
|
1 481
-3%
|
1 218
-18%
|
1 304
+7%
|
1 411
+8%
|
1 603
+14%
|
2 181
+36%
|
2 148
-2%
|
2 200
+2%
|
2 234
+2%
|
1 736
-22%
|
1 862
+7%
|
1 939
+4%
|
1 835
-5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
(14)
|
(29)
|
(34)
|
(45)
|
(45)
|
(40)
|
(45)
|
(59)
|
(76)
|
(94)
|
(116)
|
(130)
|
(126)
|
(143)
|
(168)
|
(191)
|
(236)
|
(271)
|
(289)
|
(282)
|
(302)
|
(316)
|
(344)
|
(383)
|
(395)
|
(407)
|
(400)
|
(406)
|
(398)
|
(382)
|
(375)
|
(366)
|
(369)
|
(379)
|
(391)
|
(419)
|
(435)
|
(424)
|
(429)
|
(306)
|
(275)
|
(282)
|
(266)
|
(385)
|
(395)
|
(414)
|
(414)
|
(434)
|
(508)
|
(569)
|
(649)
|
(614)
|
(592)
|
(579)
|
(549)
|
(586)
|
(574)
|
(567)
|
(574)
|
(606)
|
(608)
|
(577)
|
(557)
|
(509)
|
(501)
|
(509)
|
(519)
|
(539)
|
(521)
|
(486)
|
(482)
|
(459)
|
(452)
|
(443)
|
(422)
|
(401)
|
(391)
|
(395)
|
(389)
|
(353)
|
(397)
|
(447)
|
(456)
|
(455)
|
(456)
|
(434)
|
(433)
|
(614)
|
(531)
|
(515)
|
(567)
|
(346)
|
(455)
|
(509)
|
(496)
|
|
| Income from Continuing Operations |
193
|
120
|
109
|
78
|
101
|
94
|
82
|
109
|
142
|
186
|
229
|
278
|
317
|
302
|
349
|
410
|
471
|
598
|
685
|
723
|
806
|
867
|
917
|
1 009
|
1 063
|
1 107
|
1 155
|
1 151
|
1 141
|
1 126
|
1 062
|
1 036
|
1 001
|
1 003
|
1 047
|
1 093
|
1 178
|
1 231
|
1 189
|
1 192
|
1 254
|
1 244
|
1 331
|
1 354
|
1 206
|
1 214
|
1 270
|
1 403
|
1 706
|
1 862
|
1 981
|
2 020
|
2 031
|
2 025
|
1 991
|
1 900
|
1 723
|
1 642
|
1 599
|
1 640
|
1 633
|
1 607
|
1 545
|
1 491
|
1 477
|
1 490
|
1 515
|
1 523
|
1 541
|
1 496
|
1 504
|
1 468
|
1 433
|
1 423
|
1 319
|
1 284
|
1 221
|
1 154
|
1 146
|
1 138
|
1 162
|
1 133
|
1 074
|
1 025
|
764
|
848
|
976
|
1 171
|
1 567
|
1 617
|
1 685
|
1 667
|
1 390
|
1 407
|
1 430
|
1 339
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(8)
|
(11)
|
(15)
|
(6)
|
(12)
|
(12)
|
(12)
|
(22)
|
(12)
|
(17)
|
|
| Net Income (Common) |
193
N/A
|
120
-38%
|
109
-9%
|
78
-29%
|
101
+30%
|
94
-6%
|
82
-13%
|
109
+33%
|
142
+30%
|
186
+31%
|
229
+23%
|
278
+22%
|
317
+14%
|
302
-5%
|
349
+16%
|
410
+17%
|
471
+15%
|
598
+27%
|
685
+15%
|
723
+6%
|
806
+11%
|
867
+8%
|
917
+6%
|
1 009
+10%
|
1 063
+5%
|
1 107
+4%
|
1 155
+4%
|
1 151
0%
|
1 141
-1%
|
1 126
-1%
|
1 062
-6%
|
1 036
-2%
|
1 001
-3%
|
1 003
+0%
|
1 047
+4%
|
1 093
+4%
|
1 178
+8%
|
1 231
+5%
|
1 189
-3%
|
1 192
+0%
|
1 254
+5%
|
1 244
-1%
|
1 331
+7%
|
1 354
+2%
|
1 206
-11%
|
1 214
+1%
|
1 270
+5%
|
1 403
+11%
|
1 706
+22%
|
1 862
+9%
|
1 981
+6%
|
2 020
+2%
|
2 031
+1%
|
2 025
0%
|
1 991
-2%
|
1 900
-5%
|
1 723
-9%
|
1 642
-5%
|
1 599
-3%
|
1 640
+3%
|
1 633
0%
|
1 607
-2%
|
1 545
-4%
|
1 491
-3%
|
1 477
-1%
|
1 490
+1%
|
1 515
+2%
|
1 523
+1%
|
1 541
+1%
|
1 496
-3%
|
1 504
+1%
|
1 468
-2%
|
1 433
-2%
|
1 423
-1%
|
1 319
-7%
|
1 284
-3%
|
1 221
-5%
|
1 154
-6%
|
1 146
-1%
|
1 138
-1%
|
1 162
+2%
|
1 133
-2%
|
1 074
-5%
|
1 025
-4%
|
764
-26%
|
845
+11%
|
969
+15%
|
1 160
+20%
|
1 552
+34%
|
1 611
+4%
|
1 673
+4%
|
1 655
-1%
|
1 378
-17%
|
1 385
+1%
|
1 418
+2%
|
1 322
-7%
|
|
| EPS (Diluted) |
0.03
N/A
|
0.01
-67%
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.06
+20%
|
0.06
N/A
|
0.08
+33%
|
0.09
+12%
|
0.09
N/A
|
0.11
+22%
|
0.11
N/A
|
0.11
N/A
|
0.13
+18%
|
0.14
+8%
|
0.15
+7%
|
0.16
+7%
|
0.15
-6%
|
0.15
N/A
|
0.15
N/A
|
0.14
-7%
|
0.14
N/A
|
0.13
-7%
|
0.13
N/A
|
0.14
+8%
|
0.15
+7%
|
0.15
N/A
|
0.16
+7%
|
0.15
-6%
|
0.15
N/A
|
0.16
+7%
|
0.16
N/A
|
0.17
+6%
|
0.17
N/A
|
0.16
-6%
|
0.15
-6%
|
0.16
+7%
|
0.18
+12%
|
0.22
+22%
|
0.24
+9%
|
0.25
+4%
|
0.25
N/A
|
0.26
+4%
|
0.25
-4%
|
0.25
N/A
|
0.24
-4%
|
0.22
-8%
|
0.21
-5%
|
0.2
-5%
|
0.21
+5%
|
0.21
N/A
|
0.21
N/A
|
0.21
N/A
|
0.2
-5%
|
0.19
-5%
|
0.2
+5%
|
0.2
N/A
|
0.2
N/A
|
0.2
N/A
|
0.19
-5%
|
0.19
N/A
|
0.19
N/A
|
0.18
-5%
|
0.18
N/A
|
0.17
-6%
|
0.16
-6%
|
0.16
N/A
|
0.15
-6%
|
0.15
N/A
|
0.15
N/A
|
0.15
N/A
|
0.15
N/A
|
0.14
-7%
|
0.13
-7%
|
0.09
-31%
|
0.09
N/A
|
0.09
N/A
|
0.1
+11%
|
0.13
+30%
|
0.14
+8%
|
0.14
N/A
|
0.14
N/A
|
0.12
-14%
|
0.12
N/A
|
0.12
N/A
|
0.11
-8%
|
|
Switch to:
Switch to:
See Also
Discover More
