Bangkok Chain Hospital PCL
SET:BCH
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 |
9.4
16.2
|
| 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
Bangkok Chain Hospital PCL
Income Statement
Bangkok Chain Hospital PCL
| 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 |
129
|
119
|
102
|
90
|
80
|
70
|
66
|
62
|
62
|
60
|
57
|
54
|
49
|
44
|
41
|
37
|
34
|
33
|
31
|
31
|
31
|
29
|
28
|
24
|
22
|
19
|
19
|
16
|
18
|
19
|
14
|
13
|
9
|
6
|
6
|
12
|
36
|
66
|
106
|
139
|
152
|
160
|
160
|
160
|
162
|
163
|
163
|
171
|
177
|
164
|
162
|
155
|
135
|
141
|
136
|
130
|
132
|
129
|
126
|
125
|
129
|
133
|
131
|
128
|
127
|
127
|
132
|
130
|
132
|
138
|
151
|
172
|
175
|
170
|
156
|
135
|
121
|
117
|
95
|
79
|
67
|
52
|
55
|
0
|
0
|
0
|
|
| Revenue |
2 134
N/A
|
2 223
+4%
|
2 344
+5%
|
2 462
+5%
|
2 579
+5%
|
2 646
+3%
|
2 765
+4%
|
2 880
+4%
|
3 016
+5%
|
3 214
+7%
|
3 354
+4%
|
3 456
+3%
|
3 506
+1%
|
3 544
+1%
|
3 605
+2%
|
3 738
+4%
|
3 907
+5%
|
4 108
+5%
|
4 221
+3%
|
4 349
+3%
|
4 475
+3%
|
4 595
+3%
|
4 670
+2%
|
4 693
+1%
|
4 574
-3%
|
4 517
-1%
|
4 370
-3%
|
4 195
-4%
|
4 149
-1%
|
4 049
-2%
|
3 903
-4%
|
3 994
+2%
|
4 091
+2%
|
4 143
+1%
|
4 466
+8%
|
4 514
+1%
|
4 550
+1%
|
4 679
+3%
|
4 702
+0%
|
4 889
+4%
|
5 040
+3%
|
5 148
+2%
|
5 301
+3%
|
5 328
+0%
|
5 414
+2%
|
5 511
+2%
|
5 810
+5%
|
6 032
+4%
|
6 223
+3%
|
6 505
+5%
|
6 562
+1%
|
6 644
+1%
|
6 789
+2%
|
7 043
+4%
|
7 303
+4%
|
7 503
+3%
|
7 745
+3%
|
7 975
+3%
|
8 131
+2%
|
8 391
+3%
|
8 615
+3%
|
8 861
+3%
|
8 953
+1%
|
9 052
+1%
|
8 991
-1%
|
8 872
-1%
|
8 980
+1%
|
9 116
+2%
|
11 347
+24%
|
16 948
+49%
|
21 454
+27%
|
26 227
+22%
|
27 440
+5%
|
22 917
-16%
|
18 895
-18%
|
14 484
-23%
|
11 810
-18%
|
11 557
-2%
|
11 729
+1%
|
11 974
+2%
|
11 983
+0%
|
12 067
+1%
|
11 725
-3%
|
11 835
+1%
|
11 980
+1%
|
11 736
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 434)
|
(1 493)
|
(1 573)
|
(1 675)
|
(1 780)
|
(1 864)
|
(1 929)
|
(1 993)
|
(2 057)
|
(2 178)
|
(2 279)
|
(2 369)
|
(2 412)
|
(2 442)
|
(2 473)
|
(2 532)
|
(2 617)
|
(2 711)
|
(2 798)
|
(2 858)
|
(2 942)
|
(3 029)
|
(3 104)
|
(3 134)
|
(3 061)
|
(2 986)
|
(2 815)
|
(2 680)
|
(2 604)
|
(2 537)
|
(2 468)
|
(2 496)
|
(2 548)
|
(2 565)
|
(2 716)
|
(2 807)
|
(2 937)
|
(3 094)
|
(3 192)
|
(3 344)
|
(3 448)
|
(3 550)
|
(3 670)
|
(3 715)
|
(3 805)
|
(3 871)
|
(3 989)
|
(4 111)
|
(4 208)
|
(4 360)
|
(4 472)
|
(4 565)
|
(4 624)
|
(4 760)
|
(4 877)
|
(4 972)
|
(5 109)
|
(5 242)
|
(5 394)
|
(5 588)
|
(5 795)
|
(5 952)
|
(6 052)
|
(6 124)
|
(6 032)
|
(5 939)
|
(5 975)
|
(6 078)
|
(7 005)
|
(9 197)
|
(10 561)
|
(12 832)
|
(14 001)
|
(13 831)
|
(12 772)
|
(10 817)
|
(9 319)
|
(7 898)
|
(8 116)
|
(8 224)
|
(8 347)
|
(8 487)
|
(8 527)
|
(8 571)
|
(8 570)
|
(8 529)
|
|
| Gross Profit |
700
N/A
|
730
+4%
|
771
+6%
|
787
+2%
|
799
+2%
|
782
-2%
|
836
+7%
|
887
+6%
|
959
+8%
|
1 037
+8%
|
1 075
+4%
|
1 087
+1%
|
1 093
+1%
|
1 102
+1%
|
1 132
+3%
|
1 206
+7%
|
1 290
+7%
|
1 397
+8%
|
1 423
+2%
|
1 491
+5%
|
1 533
+3%
|
1 565
+2%
|
1 565
0%
|
1 559
0%
|
1 514
-3%
|
1 532
+1%
|
1 555
+2%
|
1 515
-3%
|
1 545
+2%
|
1 512
-2%
|
1 435
-5%
|
1 498
+4%
|
1 543
+3%
|
1 578
+2%
|
1 749
+11%
|
1 707
-2%
|
1 612
-6%
|
1 585
-2%
|
1 510
-5%
|
1 545
+2%
|
1 592
+3%
|
1 598
+0%
|
1 631
+2%
|
1 613
-1%
|
1 609
0%
|
1 640
+2%
|
1 821
+11%
|
1 922
+6%
|
2 014
+5%
|
2 145
+6%
|
2 089
-3%
|
2 079
0%
|
2 165
+4%
|
2 284
+5%
|
2 426
+6%
|
2 531
+4%
|
2 636
+4%
|
2 733
+4%
|
2 737
+0%
|
2 803
+2%
|
2 821
+1%
|
2 909
+3%
|
2 901
0%
|
2 928
+1%
|
2 959
+1%
|
2 933
-1%
|
3 006
+2%
|
3 037
+1%
|
4 343
+43%
|
7 751
+78%
|
10 892
+41%
|
13 394
+23%
|
13 440
+0%
|
9 087
-32%
|
6 123
-33%
|
3 666
-40%
|
2 491
-32%
|
3 658
+47%
|
3 613
-1%
|
3 751
+4%
|
3 636
-3%
|
3 580
-2%
|
3 199
-11%
|
3 264
+2%
|
3 410
+4%
|
3 207
-6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(242)
|
(245)
|
(263)
|
(262)
|
(280)
|
(303)
|
(299)
|
(319)
|
(307)
|
(306)
|
(309)
|
(327)
|
(332)
|
(340)
|
(339)
|
(352)
|
(369)
|
(385)
|
(400)
|
(411)
|
(412)
|
(422)
|
(424)
|
(424)
|
(418)
|
(416)
|
(408)
|
(397)
|
(382)
|
(360)
|
(310)
|
(302)
|
(314)
|
(319)
|
(397)
|
(413)
|
(447)
|
(486)
|
(505)
|
(550)
|
(576)
|
(623)
|
(640)
|
(682)
|
(685)
|
(693)
|
(823)
|
(833)
|
(850)
|
(870)
|
(835)
|
(798)
|
(880)
|
(891)
|
(960)
|
(957)
|
(974)
|
(1 042)
|
(1 132)
|
(1 118)
|
(1 138)
|
(1 155)
|
(1 193)
|
(1 206)
|
(1 182)
|
(1 146)
|
(1 179)
|
(1 125)
|
(1 249)
|
(1 339)
|
(1 394)
|
(1 632)
|
(1 757)
|
(1 812)
|
(1 930)
|
(1 849)
|
(1 816)
|
(1 870)
|
(1 654)
|
(1 708)
|
(1 602)
|
(1 544)
|
(1 488)
|
(1 534)
|
(1 529)
|
(1 495)
|
|
| Selling, General & Administrative |
(254)
|
(259)
|
(283)
|
(282)
|
(307)
|
(318)
|
(312)
|
(317)
|
(321)
|
(323)
|
(326)
|
(342)
|
(356)
|
(373)
|
(389)
|
(400)
|
(418)
|
(439)
|
(447)
|
(463)
|
(467)
|
(478)
|
(474)
|
(471)
|
(464)
|
(465)
|
(466)
|
(458)
|
(461)
|
(441)
|
(399)
|
(392)
|
(388)
|
(388)
|
(463)
|
(495)
|
(537)
|
(578)
|
(600)
|
(635)
|
(654)
|
(703)
|
(721)
|
(758)
|
(765)
|
(773)
|
(763)
|
(854)
|
(863)
|
(870)
|
(732)
|
(839)
|
(921)
|
(928)
|
(852)
|
(1 005)
|
(1 023)
|
(1 097)
|
(1 132)
|
(1 166)
|
(1 183)
|
(1 200)
|
(1 232)
|
(1 237)
|
(1 211)
|
(1 169)
|
(1 213)
|
(1 210)
|
(1 331)
|
(1 422)
|
(1 469)
|
(1 670)
|
(1 793)
|
(1 846)
|
(1 946)
|
(1 853)
|
(1 824)
|
(1 874)
|
(1 755)
|
(1 733)
|
(1 625)
|
(1 572)
|
(1 595)
|
(1 594)
|
(1 608)
|
(1 587)
|
|
| Depreciation & Amortization |
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
(18)
|
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
|
(92)
|
0
|
0
|
0
|
(103)
|
0
|
0
|
0
|
(108)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
30
|
32
|
38
|
37
|
45
|
33
|
31
|
16
|
31
|
35
|
35
|
16
|
24
|
33
|
67
|
49
|
49
|
54
|
47
|
52
|
54
|
55
|
51
|
47
|
47
|
48
|
58
|
60
|
78
|
81
|
89
|
90
|
74
|
69
|
66
|
83
|
90
|
93
|
95
|
86
|
77
|
80
|
80
|
76
|
80
|
81
|
32
|
21
|
13
|
0
|
0
|
41
|
41
|
37
|
0
|
49
|
49
|
56
|
0
|
48
|
46
|
45
|
39
|
31
|
28
|
24
|
34
|
86
|
82
|
83
|
76
|
38
|
36
|
34
|
16
|
4
|
8
|
4
|
101
|
25
|
23
|
28
|
107
|
61
|
80
|
92
|
|
| Operating Income |
458
N/A
|
485
+6%
|
508
+5%
|
524
+3%
|
519
-1%
|
479
-8%
|
538
+12%
|
569
+6%
|
652
+15%
|
730
+12%
|
767
+5%
|
761
-1%
|
761
+0%
|
762
+0%
|
793
+4%
|
855
+8%
|
921
+8%
|
1 012
+10%
|
1 023
+1%
|
1 080
+6%
|
1 121
+4%
|
1 143
+2%
|
1 142
0%
|
1 135
-1%
|
1 096
-3%
|
1 116
+2%
|
1 147
+3%
|
1 118
-3%
|
1 163
+4%
|
1 152
-1%
|
1 125
-2%
|
1 196
+6%
|
1 229
+3%
|
1 259
+2%
|
1 352
+7%
|
1 294
-4%
|
1 166
-10%
|
1 100
-6%
|
1 005
-9%
|
995
-1%
|
1 016
+2%
|
975
-4%
|
990
+2%
|
931
-6%
|
924
-1%
|
947
+2%
|
998
+5%
|
1 089
+9%
|
1 165
+7%
|
1 275
+9%
|
1 254
-2%
|
1 281
+2%
|
1 285
+0%
|
1 392
+8%
|
1 467
+5%
|
1 574
+7%
|
1 662
+6%
|
1 691
+2%
|
1 605
-5%
|
1 685
+5%
|
1 683
0%
|
1 754
+4%
|
1 708
-3%
|
1 722
+1%
|
1 776
+3%
|
1 788
+1%
|
1 827
+2%
|
1 913
+5%
|
3 093
+62%
|
6 412
+107%
|
9 499
+48%
|
11 763
+24%
|
11 683
-1%
|
7 275
-38%
|
4 193
-42%
|
1 818
-57%
|
675
-63%
|
1 789
+165%
|
1 959
+10%
|
2 043
+4%
|
2 034
0%
|
2 035
+0%
|
1 711
-16%
|
1 731
+1%
|
1 882
+9%
|
1 713
-9%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(129)
|
(111)
|
(94)
|
(82)
|
(80)
|
(70)
|
(66)
|
(62)
|
(62)
|
(60)
|
(58)
|
(54)
|
(49)
|
(44)
|
(41)
|
(37)
|
(34)
|
(33)
|
(31)
|
(31)
|
(30)
|
(29)
|
(28)
|
(24)
|
(22)
|
(19)
|
(19)
|
(16)
|
(18)
|
(19)
|
(14)
|
(13)
|
(9)
|
(6)
|
(6)
|
(12)
|
(36)
|
(66)
|
(106)
|
(139)
|
(152)
|
(160)
|
(160)
|
(160)
|
(162)
|
(161)
|
(151)
|
(156)
|
(158)
|
(145)
|
(150)
|
(143)
|
(125)
|
(130)
|
(127)
|
(123)
|
(124)
|
(122)
|
(117)
|
(116)
|
(121)
|
(125)
|
(124)
|
(121)
|
(120)
|
(119)
|
(122)
|
(120)
|
(122)
|
(130)
|
(145)
|
(166)
|
(169)
|
(162)
|
(147)
|
(126)
|
(108)
|
(100)
|
(76)
|
(59)
|
(49)
|
(38)
|
(41)
|
(46)
|
(47)
|
(38)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(7)
|
(11)
|
(13)
|
0
|
(8)
|
(7)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
37
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
82
|
75
|
83
|
118
|
|
| Pre-Tax Income |
329
N/A
|
374
+14%
|
415
+11%
|
443
+7%
|
432
-2%
|
398
-8%
|
459
+15%
|
506
+10%
|
582
+15%
|
664
+14%
|
699
+5%
|
707
+1%
|
712
+1%
|
718
+1%
|
752
+5%
|
818
+9%
|
888
+9%
|
979
+10%
|
993
+1%
|
1 049
+6%
|
1 090
+4%
|
1 114
+2%
|
1 114
+0%
|
1 111
0%
|
1 074
-3%
|
1 096
+2%
|
1 129
+3%
|
1 101
-2%
|
1 145
+4%
|
1 133
-1%
|
1 111
-2%
|
1 183
+6%
|
1 220
+3%
|
1 253
+3%
|
1 346
+7%
|
1 282
-5%
|
1 129
-12%
|
1 034
-8%
|
899
-13%
|
856
-5%
|
864
+1%
|
815
-6%
|
830
+2%
|
771
-7%
|
762
-1%
|
786
+3%
|
847
+8%
|
933
+10%
|
1 006
+8%
|
1 130
+12%
|
1 141
+1%
|
1 138
0%
|
1 160
+2%
|
1 262
+9%
|
1 390
+10%
|
1 451
+4%
|
1 537
+6%
|
1 569
+2%
|
1 533
-2%
|
1 568
+2%
|
1 563
0%
|
1 630
+4%
|
1 584
-3%
|
1 601
+1%
|
1 657
+3%
|
1 669
+1%
|
1 705
+2%
|
1 793
+5%
|
2 971
+66%
|
6 282
+111%
|
9 354
+49%
|
11 597
+24%
|
11 514
-1%
|
7 113
-38%
|
4 046
-43%
|
1 691
-58%
|
567
-66%
|
1 688
+198%
|
1 883
+12%
|
1 984
+5%
|
1 985
+0%
|
1 998
+1%
|
1 752
-12%
|
1 760
+0%
|
1 918
+9%
|
1 793
-7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(40)
|
(59)
|
(77)
|
(97)
|
(115)
|
(125)
|
(147)
|
(163)
|
(181)
|
(202)
|
(215)
|
(213)
|
(211)
|
(206)
|
(201)
|
(221)
|
(243)
|
(271)
|
(280)
|
(297)
|
(307)
|
(315)
|
(305)
|
(303)
|
(295)
|
(302)
|
(322)
|
(321)
|
(337)
|
(337)
|
(330)
|
(325)
|
(315)
|
(299)
|
(308)
|
(287)
|
(245)
|
(217)
|
(178)
|
(171)
|
(172)
|
(161)
|
(159)
|
(151)
|
(153)
|
(160)
|
(174)
|
(186)
|
(196)
|
(212)
|
(208)
|
(199)
|
(206)
|
(235)
|
(271)
|
(284)
|
(295)
|
(288)
|
(285)
|
(291)
|
(294)
|
(306)
|
(286)
|
(290)
|
(301)
|
(307)
|
(313)
|
(333)
|
(570)
|
(1 235)
|
(1 846)
|
(2 304)
|
(2 312)
|
(1 466)
|
(888)
|
(416)
|
(183)
|
(392)
|
(405)
|
(422)
|
(405)
|
(392)
|
(346)
|
(358)
|
(406)
|
(385)
|
|
| Income from Continuing Operations |
289
|
315
|
338
|
346
|
317
|
274
|
312
|
343
|
401
|
462
|
484
|
494
|
502
|
512
|
551
|
597
|
645
|
709
|
712
|
752
|
784
|
799
|
810
|
807
|
779
|
794
|
807
|
780
|
807
|
796
|
782
|
858
|
905
|
954
|
1 038
|
995
|
885
|
817
|
721
|
686
|
692
|
654
|
671
|
620
|
610
|
627
|
673
|
747
|
811
|
918
|
933
|
939
|
954
|
1 027
|
1 119
|
1 167
|
1 243
|
1 281
|
1 248
|
1 277
|
1 269
|
1 324
|
1 298
|
1 311
|
1 356
|
1 363
|
1 392
|
1 460
|
2 402
|
5 047
|
7 507
|
9 292
|
9 202
|
5 647
|
3 157
|
1 275
|
384
|
1 296
|
1 479
|
1 563
|
1 579
|
1 606
|
1 405
|
1 402
|
1 512
|
1 408
|
|
| Income to Minority Interest |
(50)
|
(52)
|
(57)
|
(60)
|
(59)
|
(59)
|
(63)
|
(67)
|
(69)
|
(76)
|
(78)
|
(76)
|
(76)
|
(76)
|
(77)
|
(83)
|
(91)
|
(101)
|
(107)
|
(114)
|
(121)
|
(131)
|
(136)
|
(144)
|
(147)
|
(158)
|
(168)
|
(163)
|
(153)
|
(131)
|
(109)
|
(103)
|
(108)
|
(113)
|
(128)
|
(133)
|
(134)
|
(137)
|
(137)
|
(140)
|
(142)
|
(143)
|
(149)
|
(142)
|
(145)
|
(146)
|
(145)
|
(159)
|
(164)
|
(172)
|
(180)
|
(177)
|
(176)
|
(190)
|
(202)
|
(200)
|
(198)
|
(182)
|
(159)
|
(154)
|
(152)
|
(161)
|
(163)
|
(165)
|
(175)
|
(171)
|
(163)
|
(166)
|
(240)
|
(403)
|
(661)
|
(742)
|
(653)
|
(397)
|
(118)
|
(11)
|
21
|
(48)
|
(73)
|
(91)
|
(115)
|
(129)
|
(123)
|
(118)
|
(116)
|
(118)
|
|
| Net Income (Common) |
239
N/A
|
263
+10%
|
281
+7%
|
286
+2%
|
258
-10%
|
215
-17%
|
249
+16%
|
276
+11%
|
332
+20%
|
386
+16%
|
406
+5%
|
417
+3%
|
426
+2%
|
436
+2%
|
474
+9%
|
514
+8%
|
554
+8%
|
608
+10%
|
605
0%
|
638
+5%
|
662
+4%
|
668
+1%
|
674
+1%
|
663
-2%
|
632
-5%
|
636
+1%
|
639
+0%
|
617
-3%
|
654
+6%
|
665
+2%
|
673
+1%
|
755
+12%
|
798
+6%
|
841
+5%
|
910
+8%
|
861
-5%
|
751
-13%
|
680
-9%
|
585
-14%
|
546
-7%
|
550
+1%
|
511
-7%
|
522
+2%
|
477
-9%
|
465
-3%
|
481
+3%
|
527
+10%
|
588
+12%
|
646
+10%
|
746
+15%
|
753
+1%
|
762
+1%
|
778
+2%
|
837
+8%
|
917
+10%
|
967
+5%
|
1 045
+8%
|
1 099
+5%
|
1 089
-1%
|
1 123
+3%
|
1 117
-1%
|
1 162
+4%
|
1 135
-2%
|
1 146
+1%
|
1 181
+3%
|
1 192
+1%
|
1 229
+3%
|
1 294
+5%
|
2 161
+67%
|
4 644
+115%
|
6 846
+47%
|
8 551
+25%
|
8 549
0%
|
5 249
-39%
|
3 039
-42%
|
1 264
-58%
|
405
-68%
|
1 249
+208%
|
1 406
+13%
|
1 471
+5%
|
1 464
0%
|
1 477
+1%
|
1 282
-13%
|
1 285
+0%
|
1 396
+9%
|
1 290
-8%
|
|
| EPS (Diluted) |
0.18
N/A
|
0.18
N/A
|
0.18
N/A
|
0.13
-28%
|
0.14
+8%
|
0.11
-21%
|
0.12
+9%
|
0.13
+8%
|
0.16
+23%
|
0.18
+12%
|
0.2
+11%
|
0.2
N/A
|
0.2
N/A
|
0.21
+5%
|
0.23
+10%
|
0.25
+9%
|
0.27
+8%
|
0.29
+7%
|
0.29
N/A
|
0.3
+3%
|
0.31
+3%
|
0.32
+3%
|
0.32
N/A
|
0.32
N/A
|
0.31
-3%
|
0.31
N/A
|
0.31
N/A
|
0.24
-23%
|
0.26
+8%
|
0.28
+8%
|
0.27
-4%
|
0.3
+11%
|
0.32
+7%
|
0.34
+6%
|
0.37
+9%
|
0.35
-5%
|
0.3
-14%
|
0.27
-10%
|
0.23
-15%
|
0.22
-4%
|
0.22
N/A
|
0.2
-9%
|
0.21
+5%
|
0.19
-10%
|
0.19
N/A
|
0.2
+5%
|
0.21
+5%
|
0.24
+14%
|
0.26
+8%
|
0.3
+15%
|
0.3
N/A
|
0.31
+3%
|
0.32
+3%
|
0.34
+6%
|
0.37
+9%
|
0.39
+5%
|
0.42
+8%
|
0.44
+5%
|
0.44
N/A
|
0.45
+2%
|
0.45
N/A
|
0.47
+4%
|
0.46
-2%
|
0.46
N/A
|
0.47
+2%
|
0.47
N/A
|
0.49
+4%
|
0.52
+6%
|
0.87
+67%
|
1.86
+114%
|
2.75
+48%
|
3.43
+25%
|
3.43
N/A
|
2.11
-38%
|
1.22
-42%
|
0.51
-58%
|
0.16
-69%
|
0.5
+212%
|
0.56
+12%
|
0.59
+5%
|
0.59
N/A
|
0.59
N/A
|
0.51
-14%
|
0.52
+2%
|
0.56
+8%
|
0.52
-7%
|
|