AP Thailand PCL
SET:AP
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 |
5.7
9
|
| Price Target |
|
We'll email you a reminder when the closing price reaches THB.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
AP Thailand PCL
Income Statement
AP Thailand PCL
| 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 |
52
|
46
|
43
|
41
|
41
|
40
|
36
|
41
|
48
|
43
|
54
|
60
|
66
|
78
|
73
|
65
|
59
|
65
|
76
|
94
|
102
|
101
|
102
|
111
|
127
|
130
|
127
|
107
|
100
|
124
|
143
|
165
|
169
|
169
|
159
|
125
|
103
|
117
|
144
|
173
|
191
|
166
|
150
|
173
|
213
|
228
|
259
|
284
|
293
|
326
|
326
|
332
|
344
|
330
|
344
|
326
|
280
|
268
|
224
|
178
|
189
|
184
|
182
|
177
|
150
|
131
|
122
|
128
|
123
|
134
|
180
|
221
|
207
|
278
|
298
|
328
|
320
|
394
|
373
|
325
|
210
|
180
|
115
|
84
|
61
|
152
|
219
|
250
|
205
|
308
|
400
|
561
|
645
|
761
|
0
|
0
|
|
| Revenue |
1 281
N/A
|
1 423
+11%
|
1 781
+25%
|
2 069
+16%
|
2 701
+31%
|
2 977
+10%
|
3 158
+6%
|
3 657
+16%
|
4 757
+30%
|
4 795
+1%
|
5 271
+10%
|
5 526
+5%
|
5 740
+4%
|
6 050
+5%
|
6 091
+1%
|
6 091
0%
|
5 258
-14%
|
5 761
+10%
|
6 144
+7%
|
5 793
-6%
|
6 344
+10%
|
6 213
-2%
|
5 874
-5%
|
6 985
+19%
|
7 825
+12%
|
7 725
-1%
|
8 904
+15%
|
9 512
+7%
|
9 832
+3%
|
11 240
+14%
|
10 954
-3%
|
11 091
+1%
|
12 424
+12%
|
15 998
+29%
|
15 882
-1%
|
14 410
-9%
|
13 840
-4%
|
9 942
-28%
|
11 832
+19%
|
15 009
+27%
|
13 639
-9%
|
14 595
+7%
|
14 378
-1%
|
13 438
-7%
|
17 310
+29%
|
17 006
-2%
|
17 446
+3%
|
18 259
+5%
|
19 989
+9%
|
20 664
+3%
|
22 296
+8%
|
25 492
+14%
|
23 149
-9%
|
24 847
+7%
|
24 331
-2%
|
22 189
-9%
|
22 079
0%
|
21 030
-5%
|
20 058
-5%
|
19 007
-5%
|
20 253
+7%
|
20 282
+0%
|
20 650
+2%
|
21 141
+2%
|
22 176
+5%
|
23 491
+6%
|
25 155
+7%
|
26 991
+7%
|
27 271
+1%
|
29 546
+8%
|
27 846
-6%
|
26 956
-3%
|
23 802
-12%
|
21 411
-10%
|
24 441
+14%
|
27 705
+13%
|
29 888
+8%
|
33 595
+12%
|
33 839
+1%
|
31 841
-6%
|
31 794
0%
|
33 537
+5%
|
35 364
+5%
|
37 194
+5%
|
38 539
+4%
|
37 099
-4%
|
36 519
-2%
|
37 604
+3%
|
38 045
+1%
|
36 576
-4%
|
37 082
+1%
|
36 963
0%
|
36 988
+0%
|
36 748
-1%
|
36 898
+0%
|
36 073
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(844)
|
(924)
|
(1 143)
|
(1 318)
|
(1 708)
|
(1 866)
|
(1 970)
|
(2 305)
|
(2 987)
|
(3 023)
|
(3 390)
|
(3 519)
|
(3 736)
|
(3 997)
|
(4 020)
|
(4 112)
|
(3 574)
|
(3 881)
|
(4 176)
|
(3 952)
|
(4 348)
|
(4 266)
|
(4 033)
|
(4 742)
|
(5 248)
|
(5 147)
|
(5 774)
|
(6 154)
|
(6 349)
|
(7 299)
|
(7 231)
|
(7 339)
|
(8 258)
|
(10 551)
|
(10 385)
|
(9 362)
|
(8 602)
|
(6 040)
|
(7 231)
|
(9 163)
|
(8 434)
|
(9 067)
|
(9 053)
|
(8 641)
|
(11 273)
|
(11 131)
|
(11 427)
|
(11 994)
|
(13 238)
|
(13 737)
|
(14 823)
|
(16 914)
|
(15 304)
|
(16 389)
|
(15 978)
|
(14 545)
|
(14 545)
|
(13 846)
|
(13 252)
|
(12 513)
|
(13 292)
|
(13 368)
|
(13 604)
|
(13 850)
|
(14 262)
|
(15 067)
|
(16 199)
|
(17 657)
|
(18 339)
|
(19 939)
|
(18 834)
|
(18 064)
|
(15 627)
|
(13 934)
|
(16 244)
|
(18 706)
|
(20 458)
|
(23 060)
|
(23 067)
|
(21 647)
|
(21 483)
|
(22 577)
|
(23 633)
|
(24 709)
|
(25 475)
|
(24 206)
|
(23 452)
|
(24 011)
|
(24 148)
|
(23 286)
|
(23 864)
|
(24 015)
|
(24 316)
|
(24 328)
|
(24 846)
|
(24 402)
|
|
| Gross Profit |
437
N/A
|
500
+14%
|
638
+28%
|
751
+18%
|
993
+32%
|
1 111
+12%
|
1 187
+7%
|
1 353
+14%
|
1 771
+31%
|
1 772
+0%
|
1 881
+6%
|
2 006
+7%
|
2 004
0%
|
2 053
+2%
|
2 071
+1%
|
1 979
-4%
|
1 683
-15%
|
1 879
+12%
|
1 968
+5%
|
1 841
-6%
|
1 996
+8%
|
1 947
-2%
|
1 841
-5%
|
2 242
+22%
|
2 577
+15%
|
2 578
+0%
|
3 129
+21%
|
3 358
+7%
|
3 484
+4%
|
3 940
+13%
|
3 723
-6%
|
3 752
+1%
|
4 166
+11%
|
5 448
+31%
|
5 498
+1%
|
5 048
-8%
|
5 238
+4%
|
3 902
-26%
|
4 601
+18%
|
5 846
+27%
|
5 205
-11%
|
5 528
+6%
|
5 325
-4%
|
4 797
-10%
|
6 036
+26%
|
5 875
-3%
|
6 019
+2%
|
6 266
+4%
|
6 750
+8%
|
6 927
+3%
|
7 473
+8%
|
8 577
+15%
|
7 845
-9%
|
8 458
+8%
|
8 352
-1%
|
7 644
-8%
|
7 534
-1%
|
7 185
-5%
|
6 806
-5%
|
6 494
-5%
|
6 961
+7%
|
6 915
-1%
|
7 045
+2%
|
7 291
+3%
|
7 914
+9%
|
8 424
+6%
|
8 956
+6%
|
9 334
+4%
|
8 932
-4%
|
9 607
+8%
|
9 011
-6%
|
8 893
-1%
|
8 176
-8%
|
7 476
-9%
|
8 197
+10%
|
8 999
+10%
|
9 430
+5%
|
10 535
+12%
|
10 772
+2%
|
10 194
-5%
|
10 311
+1%
|
10 960
+6%
|
11 731
+7%
|
12 485
+6%
|
13 064
+5%
|
12 893
-1%
|
13 067
+1%
|
13 593
+4%
|
13 897
+2%
|
13 290
-4%
|
13 219
-1%
|
12 948
-2%
|
12 673
-2%
|
12 420
-2%
|
12 052
-3%
|
11 671
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(144)
|
(149)
|
(190)
|
(205)
|
(227)
|
(279)
|
(256)
|
(269)
|
(318)
|
(318)
|
(407)
|
(512)
|
(613)
|
(657)
|
(702)
|
(709)
|
(697)
|
(746)
|
(760)
|
(809)
|
(929)
|
(968)
|
(1 006)
|
(1 088)
|
(1 150)
|
(1 133)
|
(1 140)
|
(1 106)
|
(1 026)
|
(1 092)
|
(1 133)
|
(1 209)
|
(1 323)
|
(1 503)
|
(1 584)
|
(1 600)
|
(2 058)
|
(2 129)
|
(2 488)
|
(2 885)
|
(2 645)
|
(2 724)
|
(2 634)
|
(2 575)
|
(3 085)
|
(3 122)
|
(3 296)
|
(3 478)
|
(3 918)
|
(4 006)
|
(4 170)
|
(4 544)
|
(4 204)
|
(4 439)
|
(4 411)
|
(4 083)
|
(3 885)
|
(3 649)
|
(3 500)
|
(3 473)
|
(3 933)
|
(4 052)
|
(4 227)
|
(4 375)
|
(4 470)
|
(4 514)
|
(4 825)
|
(5 108)
|
(5 309)
|
(5 867)
|
(5 688)
|
(5 576)
|
(5 378)
|
(5 009)
|
(5 390)
|
(6 060)
|
(6 102)
|
(6 274)
|
(6 135)
|
(5 654)
|
(5 652)
|
(6 050)
|
(6 474)
|
(6 745)
|
(7 096)
|
(7 211)
|
(7 220)
|
(7 343)
|
(7 360)
|
(7 160)
|
(7 142)
|
(6 989)
|
(6 799)
|
(6 676)
|
(6 657)
|
(6 719)
|
|
| Selling, General & Administrative |
(156)
|
(163)
|
(210)
|
(223)
|
(250)
|
(295)
|
(272)
|
(286)
|
(332)
|
(341)
|
(432)
|
(538)
|
(637)
|
(674)
|
(718)
|
(723)
|
(712)
|
(760)
|
(773)
|
(824)
|
(954)
|
(996)
|
(1 036)
|
(1 124)
|
(1 188)
|
(1 163)
|
(1 170)
|
(1 134)
|
(1 016)
|
(1 079)
|
(1 125)
|
(1 204)
|
(1 385)
|
(1 574)
|
(1 669)
|
(1 688)
|
(2 125)
|
(2 191)
|
(2 544)
|
(2 936)
|
(2 695)
|
(2 757)
|
(2 690)
|
(2 631)
|
(3 128)
|
(3 174)
|
(3 328)
|
(3 518)
|
(3 976)
|
(4 062)
|
(4 230)
|
(4 554)
|
(4 058)
|
(4 380)
|
(4 357)
|
(4 089)
|
(3 969)
|
(3 771)
|
(3 621)
|
(3 597)
|
(3 961)
|
(4 131)
|
(4 298)
|
(4 450)
|
(4 480)
|
(4 557)
|
(4 807)
|
(5 071)
|
(5 214)
|
(5 783)
|
(5 667)
|
(5 567)
|
(5 330)
|
(5 089)
|
(5 468)
|
(6 135)
|
(6 023)
|
(6 437)
|
(6 314)
|
(5 826)
|
(5 684)
|
(6 111)
|
(6 434)
|
(6 808)
|
(7 094)
|
(7 392)
|
(7 402)
|
(7 415)
|
(7 367)
|
(7 316)
|
(7 451)
|
(7 499)
|
(7 039)
|
(7 083)
|
(7 065)
|
(6 959)
|
|
| Depreciation & Amortization |
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(82)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
(114)
|
0
|
0
|
0
|
(136)
|
0
|
0
|
0
|
(144)
|
0
|
0
|
0
|
(154)
|
0
|
0
|
0
|
(153)
|
0
|
0
|
0
|
(135)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
13
|
15
|
12
|
19
|
22
|
16
|
16
|
17
|
14
|
24
|
25
|
26
|
24
|
17
|
16
|
14
|
16
|
14
|
14
|
15
|
25
|
28
|
30
|
36
|
38
|
30
|
30
|
28
|
(11)
|
(13)
|
(8)
|
(5)
|
62
|
71
|
85
|
88
|
68
|
62
|
56
|
51
|
50
|
33
|
56
|
56
|
44
|
52
|
32
|
41
|
58
|
56
|
60
|
11
|
(64)
|
(59)
|
(54)
|
6
|
84
|
122
|
121
|
124
|
79
|
79
|
71
|
75
|
73
|
43
|
(18)
|
(38)
|
(15)
|
(84)
|
(21)
|
(10)
|
66
|
80
|
78
|
75
|
58
|
164
|
178
|
172
|
176
|
62
|
(40)
|
64
|
152
|
181
|
182
|
72
|
160
|
157
|
309
|
510
|
375
|
406
|
408
|
241
|
|
| Operating Income |
294
N/A
|
351
+19%
|
448
+28%
|
546
+22%
|
766
+40%
|
832
+9%
|
932
+12%
|
1 084
+16%
|
1 453
+34%
|
1 454
+0%
|
1 474
+1%
|
1 495
+1%
|
1 392
-7%
|
1 396
+0%
|
1 369
-2%
|
1 270
-7%
|
987
-22%
|
1 134
+15%
|
1 208
+7%
|
1 033
-15%
|
1 068
+3%
|
979
-8%
|
835
-15%
|
1 154
+38%
|
1 427
+24%
|
1 446
+1%
|
1 989
+38%
|
2 252
+13%
|
2 457
+9%
|
2 848
+16%
|
2 591
-9%
|
2 543
-2%
|
2 843
+12%
|
3 945
+39%
|
3 914
-1%
|
3 449
-12%
|
3 181
-8%
|
1 773
-44%
|
2 114
+19%
|
2 961
+40%
|
2 560
-14%
|
2 804
+10%
|
2 691
-4%
|
2 222
-17%
|
2 952
+33%
|
2 753
-7%
|
2 723
-1%
|
2 788
+2%
|
2 832
+2%
|
2 921
+3%
|
3 304
+13%
|
4 034
+22%
|
3 641
-10%
|
4 019
+10%
|
3 941
-2%
|
3 561
-10%
|
3 648
+2%
|
3 536
-3%
|
3 306
-6%
|
3 021
-9%
|
3 028
+0%
|
2 863
-5%
|
2 819
-2%
|
2 916
+3%
|
3 444
+18%
|
3 910
+14%
|
4 132
+6%
|
4 226
+2%
|
3 623
-14%
|
3 740
+3%
|
3 324
-11%
|
3 316
0%
|
2 798
-16%
|
2 467
-12%
|
2 808
+14%
|
2 938
+5%
|
3 328
+13%
|
4 261
+28%
|
4 636
+9%
|
4 540
-2%
|
4 660
+3%
|
4 910
+5%
|
5 257
+7%
|
5 740
+9%
|
5 969
+4%
|
5 682
-5%
|
5 846
+3%
|
6 250
+7%
|
6 538
+5%
|
6 130
-6%
|
6 077
-1%
|
5 959
-2%
|
5 874
-1%
|
5 743
-2%
|
5 395
-6%
|
4 953
-8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(51)
|
(43)
|
(37)
|
(29)
|
(22)
|
(7)
|
7
|
13
|
10
|
16
|
7
|
65
|
48
|
80
|
85
|
47
|
81
|
25
|
(1)
|
700
|
656
|
653
|
648
|
(113)
|
(112)
|
(126)
|
(117)
|
(92)
|
(82)
|
(103)
|
(120)
|
(145)
|
(158)
|
(52)
|
(35)
|
2
|
26
|
(95)
|
(123)
|
(156)
|
(164)
|
(137)
|
(83)
|
(45)
|
(75)
|
(94)
|
(171)
|
(257)
|
(280)
|
(323)
|
(344)
|
(361)
|
(399)
|
(390)
|
(405)
|
(293)
|
(292)
|
(313)
|
(210)
|
(299)
|
294
|
513
|
647
|
769
|
444
|
400
|
776
|
989
|
1 110
|
1 241
|
852
|
547
|
888
|
633
|
1 082
|
1 811
|
1 634
|
1 625
|
1 164
|
802
|
798
|
899
|
1 160
|
1 148
|
1 180
|
1 080
|
928
|
889
|
876
|
671
|
453
|
316
|
361
|
253
|
214
|
261
|
|
| Non-Reccuring Items |
2
|
0
|
0
|
0
|
1
|
2
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(1)
|
0
|
0
|
0
|
0
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
245
N/A
|
308
+26%
|
411
+33%
|
517
+26%
|
745
+44%
|
827
+11%
|
939
+14%
|
1 096
+17%
|
1 465
+34%
|
1 470
+0%
|
1 480
+1%
|
1 560
+5%
|
1 440
-8%
|
1 476
+2%
|
1 454
-1%
|
1 317
-9%
|
1 068
-19%
|
1 159
+8%
|
1 207
+4%
|
1 732
+44%
|
1 723
-1%
|
1 632
-5%
|
1 483
-9%
|
1 041
-30%
|
1 315
+26%
|
1 320
+0%
|
1 873
+42%
|
2 159
+15%
|
2 375
+10%
|
2 746
+16%
|
2 471
-10%
|
2 398
-3%
|
2 685
+12%
|
3 893
+45%
|
3 879
0%
|
3 451
-11%
|
3 206
-7%
|
1 696
-47%
|
1 990
+17%
|
2 804
+41%
|
2 395
-15%
|
2 666
+11%
|
2 608
-2%
|
2 178
-16%
|
2 877
+32%
|
2 658
-8%
|
2 553
-4%
|
2 530
-1%
|
2 552
+1%
|
2 598
+2%
|
2 960
+14%
|
3 673
+24%
|
3 242
-12%
|
3 628
+12%
|
3 536
-3%
|
3 268
-8%
|
3 356
+3%
|
3 223
-4%
|
3 096
-4%
|
2 722
-12%
|
3 321
+22%
|
3 376
+2%
|
3 466
+3%
|
3 685
+6%
|
3 887
+5%
|
4 310
+11%
|
4 908
+14%
|
5 215
+6%
|
4 732
-9%
|
4 981
+5%
|
4 176
-16%
|
3 863
-7%
|
3 645
-6%
|
3 100
-15%
|
3 890
+25%
|
4 750
+22%
|
4 915
+3%
|
5 887
+20%
|
5 800
-1%
|
5 342
-8%
|
5 412
+1%
|
5 810
+7%
|
6 417
+10%
|
6 889
+7%
|
7 106
+3%
|
6 763
-5%
|
6 774
+0%
|
7 139
+5%
|
7 358
+3%
|
6 801
-8%
|
6 530
-4%
|
6 274
-4%
|
6 171
-2%
|
5 996
-3%
|
5 609
-6%
|
5 214
-7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
(0)
|
(5)
|
(27)
|
(97)
|
(135)
|
(194)
|
(243)
|
(275)
|
(272)
|
(267)
|
(321)
|
(324)
|
(353)
|
(382)
|
(319)
|
(278)
|
(291)
|
(272)
|
(381)
|
(378)
|
(362)
|
(349)
|
(300)
|
(416)
|
(427)
|
(582)
|
(661)
|
(737)
|
(852)
|
(775)
|
(734)
|
(816)
|
(1 130)
|
(1 128)
|
(1 030)
|
(977)
|
(574)
|
(686)
|
(988)
|
(844)
|
(853)
|
(773)
|
(533)
|
(548)
|
(644)
|
(577)
|
(562)
|
(539)
|
(547)
|
(650)
|
(734)
|
(627)
|
(713)
|
(690)
|
(712)
|
(733)
|
(704)
|
(694)
|
(608)
|
(619)
|
(579)
|
(587)
|
(627)
|
(739)
|
(845)
|
(863)
|
(879)
|
(779)
|
(816)
|
(712)
|
(707)
|
(581)
|
(496)
|
(559)
|
(586)
|
(690)
|
(876)
|
(889)
|
(850)
|
(869)
|
(940)
|
(1 088)
|
(1 173)
|
(1 230)
|
(1 138)
|
(1 179)
|
(1 266)
|
(1 304)
|
(1 217)
|
(1 221)
|
(1 212)
|
(1 151)
|
(1 120)
|
(996)
|
(896)
|
|
| Income from Continuing Operations |
245
|
308
|
406
|
491
|
648
|
692
|
745
|
854
|
1 190
|
1 199
|
1 214
|
1 239
|
1 116
|
1 123
|
1 071
|
998
|
791
|
867
|
934
|
1 351
|
1 345
|
1 270
|
1 134
|
741
|
899
|
893
|
1 290
|
1 499
|
1 638
|
1 894
|
1 696
|
1 665
|
1 869
|
2 762
|
2 751
|
2 420
|
2 229
|
1 122
|
1 304
|
1 817
|
1 551
|
1 814
|
1 835
|
1 645
|
2 329
|
2 014
|
1 976
|
1 969
|
2 013
|
2 050
|
2 310
|
2 940
|
2 615
|
2 915
|
2 846
|
2 556
|
2 623
|
2 519
|
2 402
|
2 114
|
2 703
|
2 797
|
2 879
|
3 058
|
3 148
|
3 465
|
4 045
|
4 336
|
3 953
|
4 166
|
3 464
|
3 156
|
3 064
|
2 604
|
3 331
|
4 164
|
4 225
|
5 011
|
4 911
|
4 491
|
4 543
|
4 870
|
5 329
|
5 716
|
5 876
|
5 625
|
5 595
|
5 874
|
6 054
|
5 584
|
5 308
|
5 062
|
5 020
|
4 876
|
4 613
|
4 318
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(5)
|
(14)
|
(21)
|
(19)
|
(21)
|
(13)
|
(20)
|
(26)
|
(18)
|
(17)
|
(4)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(2)
|
(3)
|
(5)
|
(4)
|
(3)
|
(2)
|
(0)
|
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
|
6
|
9
|
11
|
8
|
9
|
10
|
8
|
7
|
6
|
4
|
4
|
4
|
2
|
1
|
0
|
(1)
|
(0)
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
265
N/A
|
328
+24%
|
467
+42%
|
551
+18%
|
688
+25%
|
734
+7%
|
747
+2%
|
855
+14%
|
1 192
+39%
|
1 194
+0%
|
1 200
+1%
|
1 219
+2%
|
1 097
-10%
|
1 102
+0%
|
1 058
-4%
|
978
-8%
|
765
-22%
|
850
+11%
|
917
+8%
|
1 347
+47%
|
1 344
0%
|
1 269
-6%
|
1 133
-11%
|
741
-35%
|
899
+21%
|
892
-1%
|
1 290
+45%
|
1 498
+16%
|
1 638
+9%
|
1 894
+16%
|
1 696
-10%
|
1 663
-2%
|
1 866
+12%
|
2 758
+48%
|
2 746
0%
|
2 418
-12%
|
2 228
-8%
|
1 122
-50%
|
1 304
+16%
|
1 817
+39%
|
1 551
-15%
|
1 814
+17%
|
1 835
+1%
|
1 645
-10%
|
2 329
+42%
|
2 014
-14%
|
1 976
-2%
|
1 969
0%
|
2 013
+2%
|
2 050
+2%
|
2 310
+13%
|
2 940
+27%
|
2 615
-11%
|
2 915
+11%
|
2 846
-2%
|
2 556
-10%
|
2 623
+3%
|
2 519
-4%
|
2 402
-5%
|
2 113
-12%
|
2 703
+28%
|
2 796
+3%
|
2 883
+3%
|
3 064
+6%
|
3 157
+3%
|
3 475
+10%
|
4 053
+17%
|
4 344
+7%
|
3 963
-9%
|
4 174
+5%
|
3 472
-17%
|
3 163
-9%
|
3 068
-3%
|
2 608
-15%
|
3 335
+28%
|
4 166
+25%
|
4 227
+1%
|
5 011
+19%
|
4 910
-2%
|
4 491
-9%
|
4 543
+1%
|
4 870
+7%
|
5 329
+9%
|
5 717
+7%
|
5 877
+3%
|
5 626
-4%
|
5 596
-1%
|
5 874
+5%
|
6 054
+3%
|
5 584
-8%
|
5 309
-5%
|
5 062
-5%
|
5 020
-1%
|
4 875
-3%
|
4 613
-5%
|
4 318
-6%
|
|
| EPS (Diluted) |
0.1
N/A
|
0.11
+10%
|
0.17
+55%
|
0.2
+18%
|
0.23
+15%
|
0.24
+4%
|
0.25
+4%
|
0.28
+12%
|
0.4
+43%
|
0.39
-3%
|
0.39
N/A
|
0.4
+3%
|
0.36
-10%
|
0.37
+3%
|
0.36
-3%
|
0.33
-8%
|
0.26
-21%
|
0.29
+12%
|
0.31
+7%
|
0.45
+45%
|
0.45
N/A
|
0.42
-7%
|
0.37
-12%
|
0.24
-35%
|
0.29
+21%
|
0.29
N/A
|
0.42
+45%
|
0.49
+17%
|
0.53
+8%
|
0.61
+15%
|
0.55
-10%
|
0.54
-2%
|
0.61
+13%
|
0.9
+48%
|
0.89
-1%
|
0.78
-12%
|
0.72
-8%
|
0.36
-50%
|
0.42
+17%
|
0.58
+38%
|
0.5
-14%
|
0.58
+16%
|
0.59
+2%
|
0.53
-10%
|
0.74
+40%
|
0.64
-14%
|
0.62
-3%
|
0.62
N/A
|
0.64
+3%
|
0.65
+2%
|
0.74
+14%
|
0.94
+27%
|
0.83
-12%
|
0.93
+12%
|
0.9
-3%
|
0.81
-10%
|
0.83
+2%
|
0.79
-5%
|
0.76
-4%
|
0.67
-12%
|
0.86
+28%
|
0.89
+3%
|
0.91
+2%
|
0.96
+5%
|
1
+4%
|
1.1
+10%
|
1.29
+17%
|
1.39
+8%
|
1.26
-9%
|
1.33
+6%
|
1.11
-17%
|
1.01
-9%
|
0.98
-3%
|
0.83
-15%
|
1.06
+28%
|
1.32
+25%
|
1.34
+2%
|
1.59
+19%
|
1.56
-2%
|
1.42
-9%
|
1.44
+1%
|
1.54
+7%
|
1.69
+10%
|
1.81
+7%
|
1.87
+3%
|
1.79
-4%
|
1.78
-1%
|
1.87
+5%
|
1.92
+3%
|
1.78
-7%
|
1.69
-5%
|
1.61
-5%
|
1.6
-1%
|
1.55
-3%
|
1.47
-5%
|
1.37
-7%
|
|