Bangkok Dusit Medical Services PCL
SET:BDMS
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 |
17.6
24.7
|
| 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 Dusit Medical Services PCL
Income Statement
Bangkok Dusit Medical Services PCL
| 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 |
101
|
100
|
107
|
116
|
122
|
156
|
197
|
231
|
276
|
310
|
356
|
450
|
546
|
647
|
705
|
708
|
688
|
659
|
629
|
625
|
647
|
638
|
657
|
663
|
641
|
639
|
626
|
614
|
584
|
563
|
653
|
692
|
770
|
830
|
800
|
837
|
849
|
869
|
903
|
921
|
957
|
984
|
954
|
935
|
976
|
1 007
|
1 082
|
1 143
|
1 136
|
1 079
|
968
|
921
|
881
|
1 031
|
1 259
|
1 451
|
1 535
|
1 490
|
1 374
|
1 202
|
1 165
|
1 137
|
1 105
|
1 016
|
929
|
869
|
825
|
867
|
871
|
838
|
808
|
765
|
728
|
692
|
655
|
636
|
632
|
638
|
621
|
589
|
547
|
495
|
472
|
452
|
433
|
418
|
0
|
0
|
|
| Revenue |
3 085
N/A
|
3 569
+16%
|
4 074
+14%
|
4 730
+16%
|
5 274
+12%
|
6 327
+20%
|
7 493
+18%
|
8 803
+17%
|
10 254
+16%
|
11 477
+12%
|
12 784
+11%
|
14 277
+12%
|
15 578
+9%
|
16 805
+8%
|
17 432
+4%
|
17 828
+2%
|
18 423
+3%
|
19 195
+4%
|
20 033
+4%
|
20 774
+4%
|
21 188
+2%
|
21 101
0%
|
21 048
0%
|
21 308
+1%
|
21 597
+1%
|
22 282
+3%
|
22 459
+1%
|
23 120
+3%
|
23 513
+2%
|
24 141
+3%
|
27 886
+16%
|
31 679
+14%
|
35 224
+11%
|
39 266
+11%
|
40 676
+4%
|
42 496
+4%
|
44 307
+4%
|
46 209
+4%
|
47 689
+3%
|
49 446
+4%
|
50 615
+2%
|
52 509
+4%
|
53 667
+2%
|
54 259
+1%
|
56 054
+3%
|
57 701
+3%
|
59 332
+3%
|
61 121
+3%
|
62 834
+3%
|
64 420
+3%
|
65 257
+1%
|
67 215
+3%
|
67 985
+1%
|
68 042
+0%
|
69 471
+2%
|
70 754
+2%
|
71 933
+2%
|
74 343
+3%
|
75 665
+2%
|
76 504
+1%
|
77 373
+1%
|
78 579
+2%
|
79 743
+1%
|
81 243
+2%
|
82 723
+2%
|
81 918
-1%
|
76 291
-7%
|
71 385
-6%
|
68 074
-5%
|
64 361
-5%
|
67 738
+5%
|
70 683
+4%
|
74 451
+5%
|
81 410
+9%
|
86 019
+6%
|
90 054
+5%
|
91 934
+2%
|
92 958
+1%
|
95 267
+2%
|
97 983
+3%
|
100 853
+3%
|
103 452
+3%
|
105 074
+2%
|
106 808
+2%
|
107 867
+1%
|
109 342
+1%
|
110 366
+1%
|
110 458
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 861)
|
(2 106)
|
(2 339)
|
(2 733)
|
(2 999)
|
(3 468)
|
(4 186)
|
(4 811)
|
(5 935)
|
(6 734)
|
(7 428)
|
(8 366)
|
(8 673)
|
(9 266)
|
(9 663)
|
(9 842)
|
(10 237)
|
(10 551)
|
(10 942)
|
(11 436)
|
(11 878)
|
(12 225)
|
(12 376)
|
(12 487)
|
(12 454)
|
(12 873)
|
(13 027)
|
(13 382)
|
(13 662)
|
(16 352)
|
(19 296)
|
(22 372)
|
(23 675)
|
(26 231)
|
(27 185)
|
(28 135)
|
(29 239)
|
(30 225)
|
(31 090)
|
(31 992)
|
(32 977)
|
(33 888)
|
(34 590)
|
(35 300)
|
(36 473)
|
(37 686)
|
(38 861)
|
(40 127)
|
(41 151)
|
(42 270)
|
(43 039)
|
(44 506)
|
(45 277)
|
(45 601)
|
(46 546)
|
(47 204)
|
(47 975)
|
(48 935)
|
(49 589)
|
(49 995)
|
(50 502)
|
(51 813)
|
(52 671)
|
(53 642)
|
(54 277)
|
(53 821)
|
(50 659)
|
(47 867)
|
(46 371)
|
(44 473)
|
(46 382)
|
(48 337)
|
(49 462)
|
(52 862)
|
(55 248)
|
(57 102)
|
(58 329)
|
(59 000)
|
(60 285)
|
(61 775)
|
(63 412)
|
(65 026)
|
(66 258)
|
(67 423)
|
(68 071)
|
(69 021)
|
(69 693)
|
(69 850)
|
|
| Gross Profit |
1 223
N/A
|
1 462
+20%
|
1 734
+19%
|
1 996
+15%
|
2 275
+14%
|
2 860
+26%
|
3 308
+16%
|
3 994
+21%
|
4 319
+8%
|
4 744
+10%
|
5 357
+13%
|
5 912
+10%
|
6 905
+17%
|
7 542
+9%
|
7 772
+3%
|
7 988
+3%
|
8 187
+2%
|
8 644
+6%
|
9 091
+5%
|
9 338
+3%
|
9 309
0%
|
8 877
-5%
|
8 673
-2%
|
8 821
+2%
|
9 143
+4%
|
9 407
+3%
|
9 430
+0%
|
9 737
+3%
|
9 851
+1%
|
7 788
-21%
|
8 588
+10%
|
9 304
+8%
|
11 549
+24%
|
13 033
+13%
|
13 491
+4%
|
14 362
+6%
|
15 069
+5%
|
15 986
+6%
|
16 600
+4%
|
17 455
+5%
|
17 638
+1%
|
18 620
+6%
|
19 076
+2%
|
18 958
-1%
|
19 580
+3%
|
20 016
+2%
|
20 472
+2%
|
20 994
+3%
|
21 683
+3%
|
22 149
+2%
|
22 217
+0%
|
22 709
+2%
|
22 708
0%
|
22 441
-1%
|
22 924
+2%
|
23 549
+3%
|
23 957
+2%
|
25 409
+6%
|
26 078
+3%
|
26 510
+2%
|
26 871
+1%
|
26 766
0%
|
27 072
+1%
|
27 601
+2%
|
28 446
+3%
|
28 097
-1%
|
25 631
-9%
|
23 518
-8%
|
21 703
-8%
|
19 888
-8%
|
21 356
+7%
|
22 346
+5%
|
24 989
+12%
|
28 548
+14%
|
30 771
+8%
|
32 952
+7%
|
33 604
+2%
|
33 957
+1%
|
34 981
+3%
|
36 208
+4%
|
37 440
+3%
|
38 426
+3%
|
38 816
+1%
|
39 386
+1%
|
39 796
+1%
|
40 321
+1%
|
40 673
+1%
|
40 608
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(771)
|
(891)
|
(1 041)
|
(1 225)
|
(1 459)
|
(2 129)
|
(2 554)
|
(2 982)
|
(3 140)
|
(3 357)
|
(3 689)
|
(3 876)
|
(4 651)
|
(5 034)
|
(5 356)
|
(5 667)
|
(5 731)
|
(5 938)
|
(6 164)
|
(6 345)
|
(6 479)
|
(6 392)
|
(6 277)
|
(6 245)
|
(6 406)
|
(6 236)
|
(6 260)
|
(6 340)
|
(6 464)
|
(4 324)
|
(4 252)
|
(4 154)
|
(5 723)
|
(6 372)
|
(6 555)
|
(7 136)
|
(7 282)
|
(7 915)
|
(8 726)
|
(9 754)
|
(10 006)
|
(10 701)
|
(10 803)
|
(10 358)
|
(10 620)
|
(10 837)
|
(11 252)
|
(11 685)
|
(11 850)
|
(12 211)
|
(12 198)
|
(12 396)
|
(13 644)
|
(12 845)
|
(13 211)
|
(13 406)
|
(14 488)
|
(14 006)
|
(14 238)
|
(14 326)
|
(15 998)
|
(15 623)
|
(15 963)
|
(16 348)
|
(16 395)
|
(15 836)
|
(14 862)
|
(13 816)
|
(13 178)
|
(10 184)
|
(10 548)
|
(12 978)
|
(13 766)
|
(14 587)
|
(15 274)
|
(16 463)
|
(16 621)
|
(17 099)
|
(17 693)
|
(18 305)
|
(18 548)
|
(18 790)
|
(18 997)
|
(19 103)
|
(19 344)
|
(19 556)
|
(19 681)
|
(19 770)
|
|
| Selling, General & Administrative |
(845)
|
(994)
|
(1 143)
|
(1 326)
|
(1 540)
|
(2 054)
|
(2 529)
|
(3 201)
|
(3 446)
|
(3 343)
|
(3 361)
|
(3 225)
|
(4 992)
|
(3 831)
|
(3 997)
|
(4 130)
|
(4 196)
|
(4 372)
|
(4 540)
|
(4 665)
|
(4 732)
|
(4 555)
|
(4 382)
|
(4 337)
|
(4 472)
|
(4 348)
|
(4 446)
|
(4 573)
|
(4 795)
|
(5 540)
|
(6 277)
|
(6 991)
|
(7 224)
|
(7 985)
|
(8 221)
|
(8 553)
|
(8 969)
|
(9 053)
|
(9 591)
|
(10 315)
|
(9 910)
|
(10 936)
|
(11 053)
|
(11 015)
|
(10 563)
|
(11 563)
|
(12 009)
|
(12 373)
|
(11 816)
|
(12 975)
|
(13 009)
|
(13 248)
|
(12 704)
|
(13 805)
|
(14 148)
|
(14 356)
|
(13 503)
|
(14 828)
|
(15 051)
|
(15 146)
|
(15 024)
|
(16 576)
|
(16 932)
|
(17 360)
|
(16 431)
|
(16 925)
|
(15 918)
|
(14 868)
|
(13 026)
|
(13 586)
|
(13 994)
|
(14 236)
|
(14 064)
|
(15 770)
|
(16 431)
|
(17 412)
|
(16 626)
|
(18 263)
|
(18 939)
|
(19 548)
|
(18 742)
|
(20 066)
|
(20 336)
|
(20 543)
|
(19 719)
|
(21 088)
|
(21 265)
|
(21 324)
|
|
| Depreciation & Amortization |
(8)
|
0
|
(3)
|
(17)
|
(38)
|
0
|
0
|
0
|
0
|
(331)
|
(657)
|
(1 021)
|
0
|
(1 523)
|
(1 653)
|
(1 775)
|
(1 946)
|
(2 027)
|
(2 115)
|
(2 179)
|
(2 169)
|
(2 219)
|
(2 257)
|
(2 286)
|
(2 277)
|
(2 242)
|
(2 198)
|
(2 152)
|
(2 150)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(639)
|
0
|
0
|
0
|
(706)
|
0
|
0
|
0
|
(833)
|
0
|
0
|
0
|
(941)
|
0
|
0
|
0
|
(985)
|
0
|
0
|
0
|
(974)
|
0
|
0
|
0
|
(1 016)
|
0
|
0
|
0
|
(1 135)
|
0
|
0
|
0
|
(965)
|
0
|
0
|
0
|
(1 029)
|
0
|
0
|
0
|
(1 064)
|
0
|
0
|
0
|
(1 109)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
83
|
103
|
105
|
118
|
119
|
(75)
|
(25)
|
219
|
306
|
318
|
330
|
371
|
341
|
320
|
295
|
240
|
410
|
462
|
491
|
498
|
423
|
381
|
362
|
378
|
343
|
355
|
385
|
385
|
481
|
1 216
|
2 025
|
2 837
|
1 501
|
1 613
|
1 668
|
1 418
|
1 687
|
1 138
|
864
|
560
|
543
|
234
|
250
|
657
|
649
|
727
|
757
|
688
|
798
|
762
|
811
|
853
|
0
|
962
|
939
|
952
|
0
|
823
|
812
|
818
|
0
|
952
|
969
|
1 012
|
1 051
|
1 089
|
1 056
|
1 051
|
983
|
3 402
|
3 446
|
1 258
|
1 263
|
1 182
|
1 157
|
949
|
1 034
|
1 164
|
1 246
|
1 244
|
1 258
|
1 276
|
1 339
|
1 440
|
1 484
|
1 532
|
1 584
|
1 555
|
|
| Operating Income |
452
N/A
|
572
+27%
|
694
+21%
|
773
+11%
|
817
+6%
|
731
-11%
|
754
+3%
|
1 010
+34%
|
1 179
+17%
|
1 386
+18%
|
1 667
+20%
|
2 036
+22%
|
2 254
+11%
|
2 507
+11%
|
2 415
-4%
|
2 321
-4%
|
2 455
+6%
|
2 706
+10%
|
2 927
+8%
|
2 992
+2%
|
2 831
-5%
|
2 485
-12%
|
2 396
-4%
|
2 577
+8%
|
2 737
+6%
|
3 173
+16%
|
3 173
N/A
|
3 399
+7%
|
3 387
0%
|
3 466
+2%
|
4 338
+25%
|
5 153
+19%
|
5 826
+13%
|
6 663
+14%
|
6 936
+4%
|
7 225
+4%
|
7 787
+8%
|
8 070
+4%
|
7 874
-2%
|
7 701
-2%
|
7 633
-1%
|
7 919
+4%
|
8 272
+4%
|
8 599
+4%
|
8 960
+4%
|
9 177
+2%
|
9 218
+0%
|
9 308
+1%
|
9 833
+6%
|
9 937
+1%
|
10 020
+1%
|
10 313
+3%
|
9 064
-12%
|
9 597
+6%
|
9 714
+1%
|
10 144
+4%
|
9 469
-7%
|
11 402
+20%
|
11 838
+4%
|
12 182
+3%
|
10 873
-11%
|
11 143
+2%
|
11 109
0%
|
11 253
+1%
|
12 051
+7%
|
12 261
+2%
|
10 769
-12%
|
9 702
-10%
|
8 525
-12%
|
9 704
+14%
|
10 809
+11%
|
9 368
-13%
|
11 223
+20%
|
13 960
+24%
|
15 498
+11%
|
16 489
+6%
|
16 984
+3%
|
16 859
-1%
|
17 289
+3%
|
17 903
+4%
|
18 892
+6%
|
19 635
+4%
|
19 819
+1%
|
20 283
+2%
|
20 452
+1%
|
20 765
+2%
|
20 992
+1%
|
20 838
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
38
|
55
|
2
|
36
|
116
|
71
|
38
|
(10)
|
(112)
|
(170)
|
(226)
|
(338)
|
(484)
|
(606)
|
(667)
|
(678)
|
(636)
|
(564)
|
(510)
|
(447)
|
(426)
|
(423)
|
(444)
|
(435)
|
(406)
|
(367)
|
(333)
|
(280)
|
(227)
|
(194)
|
289
|
304
|
257
|
1 995
|
1 610
|
1 976
|
1 986
|
413
|
570
|
235
|
279
|
182
|
62
|
188
|
382
|
430
|
426
|
549
|
397
|
460
|
599
|
657
|
563
|
545
|
3 235
|
2 910
|
(51)
|
2 927
|
142
|
321
|
599
|
8 168
|
8 068
|
8 047
|
213
|
198
|
(29)
|
(325)
|
(553)
|
(733)
|
(641)
|
(658)
|
(630)
|
(588)
|
(562)
|
(525)
|
(502)
|
(457)
|
(406)
|
(333)
|
(240)
|
(191)
|
(148)
|
(120)
|
(121)
|
(116)
|
(112)
|
(101)
|
|
| Non-Reccuring Items |
(9)
|
(11)
|
(10)
|
(7)
|
(192)
|
0
|
0
|
(182)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
209
|
0
|
0
|
0
|
2 880
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 619
|
0
|
0
|
13
|
2 429
|
0
|
0
|
2 416
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
1
|
1
|
0
|
(1)
|
(2)
|
(3)
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
1
|
0
|
0
|
0
|
(1)
|
1
|
2
|
0
|
2
|
1
|
(1)
|
0
|
(1)
|
(1)
|
0
|
859
|
0
|
(1)
|
(1)
|
840
|
(1)
|
0
|
0
|
915
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
481
N/A
|
617
+28%
|
687
+11%
|
802
+17%
|
740
-8%
|
800
+8%
|
789
-1%
|
816
+3%
|
1 067
+31%
|
1 215
+14%
|
1 441
+19%
|
1 697
+18%
|
1 770
+4%
|
1 901
+7%
|
1 748
-8%
|
1 644
-6%
|
1 819
+11%
|
2 144
+18%
|
2 419
+13%
|
2 546
+5%
|
2 405
-6%
|
2 062
-14%
|
1 952
-5%
|
2 143
+10%
|
2 332
+9%
|
2 806
+20%
|
2 840
+1%
|
3 119
+10%
|
3 160
+1%
|
3 272
+4%
|
4 627
+41%
|
5 457
+18%
|
6 083
+11%
|
8 657
+42%
|
8 545
-1%
|
9 200
+8%
|
9 773
+6%
|
8 484
-13%
|
8 444
0%
|
7 936
-6%
|
7 912
0%
|
8 100
+2%
|
8 335
+3%
|
8 789
+5%
|
9 342
+6%
|
9 609
+3%
|
9 645
+0%
|
9 856
+2%
|
10 230
+4%
|
10 396
+2%
|
10 618
+2%
|
10 970
+3%
|
10 694
-3%
|
10 142
-5%
|
12 948
+28%
|
13 053
+1%
|
13 138
+1%
|
14 328
+9%
|
11 980
-16%
|
12 503
+4%
|
12 387
-1%
|
19 311
+56%
|
19 177
-1%
|
19 300
+1%
|
19 883
+3%
|
12 460
-37%
|
10 740
-14%
|
9 390
-13%
|
10 401
+11%
|
8 971
-14%
|
10 168
+13%
|
11 126
+9%
|
10 594
-5%
|
13 372
+26%
|
14 935
+12%
|
15 963
+7%
|
16 481
+3%
|
16 401
0%
|
16 883
+3%
|
17 570
+4%
|
18 652
+6%
|
19 444
+4%
|
19 671
+1%
|
20 163
+3%
|
20 331
+1%
|
20 649
+2%
|
20 880
+1%
|
20 737
-1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(107)
|
(134)
|
(162)
|
(195)
|
(212)
|
(208)
|
(189)
|
(188)
|
(208)
|
(254)
|
(322)
|
(400)
|
(386)
|
(436)
|
(464)
|
(463)
|
(527)
|
(579)
|
(634)
|
(664)
|
(689)
|
(595)
|
(533)
|
(508)
|
(547)
|
(709)
|
(716)
|
(820)
|
(779)
|
(804)
|
(1 031)
|
(1 274)
|
(1 456)
|
(1 626)
|
(1 620)
|
(1 541)
|
(1 521)
|
(1 563)
|
(1 474)
|
(1 424)
|
(1 392)
|
(1 435)
|
(1 503)
|
(1 602)
|
(1 671)
|
(1 740)
|
(1 791)
|
(1 793)
|
(1 895)
|
(1 936)
|
(1 954)
|
(2 057)
|
(1 922)
|
(1 821)
|
(2 519)
|
(2 520)
|
(2 564)
|
(2 750)
|
(2 118)
|
(2 171)
|
(2 740)
|
(4 159)
|
(4 203)
|
(4 296)
|
(3 873)
|
(2 312)
|
(2 035)
|
(1 807)
|
(2 751)
|
(2 576)
|
(2 732)
|
(2 895)
|
(2 103)
|
(2 676)
|
(2 988)
|
(3 167)
|
(3 227)
|
(3 204)
|
(3 322)
|
(3 522)
|
(3 772)
|
(3 917)
|
(3 861)
|
(3 989)
|
(3 792)
|
(3 831)
|
(3 910)
|
(3 730)
|
|
| Income from Continuing Operations |
374
|
483
|
525
|
607
|
528
|
592
|
600
|
628
|
859
|
961
|
1 119
|
1 298
|
1 384
|
1 466
|
1 284
|
1 180
|
1 292
|
1 564
|
1 785
|
1 882
|
1 717
|
1 467
|
1 418
|
1 634
|
1 785
|
2 096
|
2 124
|
2 299
|
2 380
|
2 467
|
3 595
|
4 182
|
4 627
|
7 032
|
6 926
|
7 660
|
8 252
|
6 921
|
6 970
|
6 513
|
6 520
|
6 666
|
6 833
|
7 187
|
7 671
|
7 869
|
7 853
|
8 062
|
8 335
|
8 459
|
8 664
|
8 913
|
8 772
|
8 320
|
10 429
|
10 533
|
10 575
|
11 579
|
9 862
|
10 332
|
9 647
|
15 152
|
14 974
|
15 004
|
16 009
|
10 148
|
8 705
|
7 583
|
7 649
|
6 396
|
7 435
|
8 231
|
8 490
|
10 696
|
11 947
|
12 796
|
13 254
|
13 197
|
13 561
|
14 048
|
14 880
|
15 527
|
15 810
|
16 174
|
16 539
|
16 818
|
16 970
|
17 007
|
|
| Income to Minority Interest |
(4)
|
(5)
|
(7)
|
(14)
|
95
|
93
|
93
|
87
|
(27)
|
(32)
|
(62)
|
(66)
|
(62)
|
(74)
|
(49)
|
(45)
|
(48)
|
(45)
|
(49)
|
(51)
|
(55)
|
(46)
|
(46)
|
(51)
|
(60)
|
(73)
|
(75)
|
(85)
|
(85)
|
(89)
|
(147)
|
(195)
|
(241)
|
(286)
|
(286)
|
(307)
|
(315)
|
(317)
|
(300)
|
(280)
|
(259)
|
(278)
|
(291)
|
(266)
|
(278)
|
(261)
|
(255)
|
(305)
|
(314)
|
(322)
|
(348)
|
(351)
|
(385)
|
(366)
|
(354)
|
(375)
|
(359)
|
(417)
|
(449)
|
(456)
|
(456)
|
(441)
|
(440)
|
(459)
|
(492)
|
(502)
|
(467)
|
(434)
|
(435)
|
(411)
|
(456)
|
(543)
|
(554)
|
(656)
|
(695)
|
(667)
|
(648)
|
(564)
|
(529)
|
(511)
|
(523)
|
(549)
|
(560)
|
(568)
|
(539)
|
(545)
|
(542)
|
(506)
|
|
| Net Income (Common) |
384
N/A
|
492
+28%
|
532
+8%
|
608
+14%
|
623
+2%
|
684
+10%
|
693
+1%
|
716
+3%
|
832
+16%
|
931
+12%
|
1 058
+14%
|
1 232
+16%
|
1 323
+7%
|
1 392
+5%
|
1 235
-11%
|
1 135
-8%
|
1 244
+10%
|
1 518
+22%
|
1 734
+14%
|
1 829
+5%
|
1 662
-9%
|
1 419
-15%
|
1 372
-3%
|
1 583
+15%
|
1 725
+9%
|
2 025
+17%
|
2 049
+1%
|
2 213
+8%
|
2 295
+4%
|
2 377
+4%
|
3 448
+45%
|
3 988
+16%
|
4 386
+10%
|
6 745
+54%
|
6 638
-2%
|
7 351
+11%
|
7 937
+8%
|
6 603
-17%
|
6 670
+1%
|
6 233
-7%
|
6 261
+0%
|
6 388
+2%
|
6 542
+2%
|
6 921
+6%
|
7 394
+7%
|
7 607
+3%
|
7 597
0%
|
7 756
+2%
|
8 021
+3%
|
8 137
+1%
|
8 315
+2%
|
8 562
+3%
|
8 386
-2%
|
7 954
-5%
|
10 076
+27%
|
10 159
+1%
|
10 216
+1%
|
11 162
+9%
|
9 414
-16%
|
9 876
+5%
|
9 191
-7%
|
14 712
+60%
|
14 534
-1%
|
14 545
+0%
|
15 517
+7%
|
9 646
-38%
|
8 239
-15%
|
7 149
-13%
|
7 214
+1%
|
5 985
-17%
|
6 979
+17%
|
7 688
+10%
|
7 936
+3%
|
10 040
+27%
|
11 252
+12%
|
12 129
+8%
|
12 606
+4%
|
12 633
+0%
|
13 032
+3%
|
13 537
+4%
|
14 358
+6%
|
14 979
+4%
|
15 250
+2%
|
15 606
+2%
|
16 000
+3%
|
16 273
+2%
|
16 428
+1%
|
16 501
+0%
|
|
| EPS (Diluted) |
0.04
N/A
|
0.05
+25%
|
0.05
N/A
|
0.06
+20%
|
0.05
-17%
|
0.06
+20%
|
0.06
N/A
|
0.06
N/A
|
0.07
+17%
|
0.08
+14%
|
0.09
+12%
|
0.1
+11%
|
0.11
+10%
|
0.12
+9%
|
0.11
-8%
|
0.1
-9%
|
0.1
N/A
|
0.13
+30%
|
0.15
+15%
|
0.16
+7%
|
0.14
-12%
|
0.12
-14%
|
0.11
-8%
|
0.13
+18%
|
0.14
+8%
|
0.16
+14%
|
0.17
+6%
|
0.18
+6%
|
0.19
+6%
|
0.2
+5%
|
0.22
+10%
|
0.25
+14%
|
0.3
+20%
|
0.44
+47%
|
0.43
-2%
|
0.48
+12%
|
0.51
+6%
|
0.43
-16%
|
0.44
+2%
|
0.41
-7%
|
0.4
-2%
|
0.41
+2%
|
0.42
+2%
|
0.44
+5%
|
0.48
+9%
|
0.49
+2%
|
0.49
N/A
|
0.5
+2%
|
0.52
+4%
|
0.53
+2%
|
0.54
+2%
|
0.56
+4%
|
0.54
-4%
|
0.52
-4%
|
0.65
+25%
|
0.66
+2%
|
0.66
N/A
|
0.72
+9%
|
0.61
-15%
|
0.63
+3%
|
0.59
-6%
|
0.94
+59%
|
0.93
-1%
|
0.93
N/A
|
0.99
+6%
|
0.61
-38%
|
0.52
-15%
|
0.45
-13%
|
0.45
N/A
|
0.38
-16%
|
0.44
+16%
|
0.48
+9%
|
0.5
+4%
|
0.63
+26%
|
0.71
+13%
|
0.76
+7%
|
0.79
+4%
|
0.8
+1%
|
0.82
+2%
|
0.85
+4%
|
0.9
+6%
|
0.94
+4%
|
0.96
+2%
|
0.98
+2%
|
1.01
+3%
|
1.02
+1%
|
1.03
+1%
|
1.04
+1%
|
|