Charoen Pokphand Foods PCL
SET:CPF
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Walmart Inc
NYSE:WMT
|
Retail
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
| US |
|
Chevron Corp
NYSE:CVX
|
Energy
|
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 |
19.8
26.5
|
| 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.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Walmart Inc
NYSE:WMT
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Charoen Pokphand Foods PCL
|
Revenue
|
578.8B
THB
|
|
Cost of Revenue
|
-476.8B
THB
|
|
Gross Profit
|
102.1B
THB
|
|
Operating Expenses
|
-49.7B
THB
|
|
Operating Income
|
52.4B
THB
|
|
Other Expenses
|
-25.2B
THB
|
|
Net Income
|
27.2B
THB
|
Income Statement
Charoen Pokphand Foods 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 |
1 361
|
1 316
|
1 293
|
1 250
|
1 223
|
1 207
|
1 150
|
1 096
|
1 004
|
937
|
883
|
840
|
910
|
973
|
1 092
|
1 199
|
1 245
|
1 364
|
1 500
|
1 708
|
1 953
|
2 168
|
2 314
|
2 386
|
2 347
|
2 399
|
2 325
|
2 350
|
2 769
|
2 808
|
2 675
|
2 466
|
1 949
|
1 682
|
1 789
|
1 782
|
1 824
|
1 780
|
1 954
|
2 207
|
2 432
|
3 203
|
4 179
|
5 185
|
6 377
|
6 802
|
7 454
|
7 938
|
7 937
|
8 669
|
8 171
|
8 374
|
8 880
|
8 722
|
9 283
|
9 775
|
9 614
|
10 040
|
10 262
|
9 983
|
10 601
|
11 072
|
11 488
|
11 760
|
11 743
|
11 455
|
11 287
|
11 203
|
11 703
|
12 334
|
12 967
|
13 601
|
13 785
|
14 036
|
15 060
|
15 866
|
16 818
|
17 251
|
16 731
|
16 700
|
16 596
|
16 967
|
17 356
|
18 695
|
20 358
|
21 957
|
23 755
|
24 638
|
25 506
|
25 620
|
25 738
|
25 392
|
24 575
|
24 485
|
0
|
0
|
|
| Revenue |
74 828
N/A
|
76 730
+3%
|
76 209
-1%
|
75 207
-1%
|
75 147
0%
|
74 942
0%
|
76 837
+3%
|
80 825
+5%
|
83 109
+3%
|
84 834
+2%
|
87 430
+3%
|
88 352
+1%
|
91 790
+4%
|
96 127
+5%
|
102 168
+6%
|
108 433
+6%
|
113 374
+5%
|
117 404
+4%
|
120 187
+2%
|
121 990
+2%
|
124 958
+2%
|
126 565
+1%
|
129 432
+2%
|
132 377
+2%
|
134 809
+2%
|
139 597
+4%
|
143 928
+3%
|
151 639
+5%
|
156 238
+3%
|
157 152
+1%
|
158 685
+1%
|
159 467
+0%
|
165 063
+4%
|
173 896
+5%
|
181 141
+4%
|
187 415
+3%
|
189 049
+1%
|
191 180
+1%
|
196 552
+3%
|
200 702
+2%
|
206 099
+3%
|
233 835
+13%
|
272 860
+17%
|
315 634
+16%
|
357 175
+13%
|
371 119
+4%
|
372 058
+0%
|
380 106
+2%
|
389 251
+2%
|
399 949
+3%
|
412 590
+3%
|
419 711
+2%
|
426 039
+2%
|
424 142
0%
|
421 984
-1%
|
421 472
0%
|
421 355
0%
|
430 643
+2%
|
443 743
+3%
|
454 415
+2%
|
464 465
+2%
|
478 569
+3%
|
487 762
+2%
|
491 650
+1%
|
501 507
+2%
|
502 407
+0%
|
512 790
+2%
|
527 746
+3%
|
541 937
+3%
|
546 708
+1%
|
669 538
+22%
|
660 742
-1%
|
532 573
-19%
|
670 708
+26%
|
555 331
-17%
|
580 539
+5%
|
589 713
+2%
|
570 924
-3%
|
676 103
+18%
|
644 237
-5%
|
512 704
-20%
|
651 591
+27%
|
558 604
-14%
|
592 930
+6%
|
614 197
+4%
|
619 091
+1%
|
613 341
-1%
|
597 573
-3%
|
585 844
-2%
|
582 100
-1%
|
721 389
+24%
|
719 594
0%
|
580 747
-19%
|
724 922
+25%
|
582 982
-20%
|
578 845
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(64 244)
|
(65 605)
|
(65 518)
|
(65 083)
|
(65 577)
|
(66 843)
|
(68 556)
|
(71 698)
|
(73 534)
|
(74 615)
|
(76 671)
|
(78 415)
|
(81 388)
|
(83 677)
|
(87 539)
|
(90 643)
|
(94 485)
|
(98 520)
|
(101 981)
|
(105 030)
|
(108 158)
|
(111 123)
|
(114 074)
|
(115 980)
|
(117 936)
|
(120 938)
|
(124 723)
|
(131 912)
|
(135 738)
|
(135 636)
|
(134 503)
|
(132 529)
|
(135 871)
|
(142 201)
|
(149 185)
|
(155 914)
|
(156 351)
|
(161 933)
|
(165 801)
|
(168 559)
|
(172 488)
|
(197 595)
|
(233 709)
|
(274 862)
|
(315 838)
|
(331 906)
|
(337 494)
|
(345 516)
|
(350 394)
|
(355 879)
|
(361 661)
|
(364 092)
|
(368 760)
|
(367 809)
|
(366 443)
|
(365 179)
|
(363 287)
|
(368 206)
|
(375 009)
|
(382 291)
|
(391 822)
|
(407 272)
|
(422 008)
|
(428 553)
|
(441 422)
|
(446 149)
|
(454 629)
|
(467 535)
|
(476 228)
|
(474 678)
|
(577 861)
|
(570 739)
|
(456 269)
|
(569 071)
|
(463 914)
|
(476 918)
|
(482 470)
|
(465 222)
|
(551 437)
|
(538 612)
|
(446 815)
|
(567 911)
|
(497 327)
|
(518 775)
|
(532 324)
|
(539 430)
|
(539 809)
|
(532 462)
|
(524 643)
|
(519 669)
|
(635 630)
|
(627 446)
|
(495 704)
|
(613 212)
|
(481 885)
|
(476 785)
|
|
| Gross Profit |
10 584
N/A
|
11 125
+5%
|
10 691
-4%
|
10 124
-5%
|
9 570
-5%
|
8 099
-15%
|
8 281
+2%
|
9 127
+10%
|
9 575
+5%
|
10 219
+7%
|
10 759
+5%
|
9 937
-8%
|
10 402
+5%
|
12 450
+20%
|
14 629
+18%
|
17 790
+22%
|
18 889
+6%
|
18 884
0%
|
18 206
-4%
|
16 960
-7%
|
16 800
-1%
|
15 442
-8%
|
15 358
-1%
|
16 396
+7%
|
16 873
+3%
|
18 658
+11%
|
19 204
+3%
|
19 727
+3%
|
20 500
+4%
|
21 517
+5%
|
24 184
+12%
|
26 940
+11%
|
29 192
+8%
|
31 696
+9%
|
31 956
+1%
|
31 501
-1%
|
32 698
+4%
|
29 247
-11%
|
30 751
+5%
|
32 144
+5%
|
33 612
+5%
|
36 241
+8%
|
39 152
+8%
|
40 772
+4%
|
41 337
+1%
|
39 214
-5%
|
34 565
-12%
|
34 590
+0%
|
38 857
+12%
|
44 068
+13%
|
50 926
+16%
|
55 618
+9%
|
57 280
+3%
|
56 332
-2%
|
55 541
-1%
|
56 293
+1%
|
58 068
+3%
|
62 438
+8%
|
68 735
+10%
|
72 124
+5%
|
72 643
+1%
|
71 297
-2%
|
65 754
-8%
|
63 097
-4%
|
60 086
-5%
|
56 258
-6%
|
58 161
+3%
|
60 211
+4%
|
65 709
+9%
|
72 030
+10%
|
91 677
+27%
|
90 004
-2%
|
76 304
-15%
|
101 637
+33%
|
91 416
-10%
|
103 620
+13%
|
107 243
+3%
|
105 702
-1%
|
124 665
+18%
|
105 625
-15%
|
65 890
-38%
|
83 680
+27%
|
61 277
-27%
|
74 155
+21%
|
81 873
+10%
|
79 661
-3%
|
73 533
-8%
|
65 111
-11%
|
61 201
-6%
|
62 432
+2%
|
85 759
+37%
|
92 148
+7%
|
85 043
-8%
|
111 710
+31%
|
101 097
-10%
|
102 060
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 273)
|
(5 451)
|
(5 456)
|
(5 599)
|
(5 500)
|
(5 873)
|
(6 096)
|
(6 292)
|
(6 794)
|
(7 152)
|
(7 448)
|
(7 932)
|
(8 297)
|
(8 633)
|
(9 604)
|
(10 343)
|
(11 022)
|
(11 562)
|
(12 005)
|
(12 520)
|
(13 287)
|
(13 803)
|
(13 761)
|
(14 120)
|
(14 398)
|
(14 624)
|
(15 339)
|
(15 706)
|
(15 943)
|
(16 053)
|
(16 142)
|
(15 819)
|
(16 166)
|
(16 467)
|
(16 038)
|
(15 855)
|
(19 257)
|
(16 353)
|
(16 970)
|
(17 648)
|
(17 833)
|
(20 002)
|
(23 310)
|
(27 219)
|
(30 588)
|
(31 784)
|
(32 600)
|
(33 888)
|
(35 293)
|
(36 510)
|
(38 238)
|
(39 451)
|
(40 683)
|
(40 586)
|
(41 746)
|
(42 728)
|
(43 476)
|
(44 887)
|
(44 643)
|
(44 376)
|
(45 473)
|
(44 427)
|
(45 028)
|
(46 453)
|
(51 788)
|
(49 166)
|
(50 263)
|
(49 712)
|
(52 049)
|
(49 355)
|
(61 678)
|
(62 305)
|
(54 819)
|
(67 014)
|
(55 628)
|
(58 569)
|
(57 665)
|
(55 404)
|
(65 759)
|
(63 191)
|
(50 880)
|
(63 005)
|
(52 587)
|
(53 845)
|
(55 001)
|
(55 664)
|
(55 968)
|
(55 662)
|
(55 875)
|
(55 266)
|
(66 335)
|
(64 880)
|
(50 434)
|
(62 675)
|
(50 620)
|
(49 686)
|
|
| Selling, General & Administrative |
(6 056)
|
(6 231)
|
(6 105)
|
(6 247)
|
(6 360)
|
(6 607)
|
(6 893)
|
(7 321)
|
(7 754)
|
(8 247)
|
(8 544)
|
(8 818)
|
(9 200)
|
(9 478)
|
(10 508)
|
(11 333)
|
(12 167)
|
(12 799)
|
(13 281)
|
(13 902)
|
(14 510)
|
(15 006)
|
(15 189)
|
(15 514)
|
(15 890)
|
(16 089)
|
(16 525)
|
(16 885)
|
(17 019)
|
(17 105)
|
(17 225)
|
(17 319)
|
(18 142)
|
(18 490)
|
(18 091)
|
(17 708)
|
(20 632)
|
(17 745)
|
(18 255)
|
(18 669)
|
(18 265)
|
(21 159)
|
(25 164)
|
(29 570)
|
(31 479)
|
(34 660)
|
(34 977)
|
(35 691)
|
(35 017)
|
(38 396)
|
(40 219)
|
(41 509)
|
(40 352)
|
(43 366)
|
(44 574)
|
(45 528)
|
(44 196)
|
(47 598)
|
(47 349)
|
(46 985)
|
(42 870)
|
(46 786)
|
(47 432)
|
(49 023)
|
(48 755)
|
(51 419)
|
(52 504)
|
(51 999)
|
(48 976)
|
(52 480)
|
(65 264)
|
(66 047)
|
(54 819)
|
(68 764)
|
(56 327)
|
(58 569)
|
(57 665)
|
(55 404)
|
(65 759)
|
(63 191)
|
(50 880)
|
(63 005)
|
(52 587)
|
(53 845)
|
(55 001)
|
(55 664)
|
(55 968)
|
(55 662)
|
(55 875)
|
(55 266)
|
(66 335)
|
(64 880)
|
(50 434)
|
(62 675)
|
(50 779)
|
(49 846)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
447
|
453
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(644)
|
0
|
0
|
0
|
(1 781)
|
0
|
0
|
0
|
(1 946)
|
0
|
0
|
0
|
(2 485)
|
0
|
0
|
0
|
(2 693)
|
0
|
0
|
0
|
(2 603)
|
0
|
0
|
0
|
(3 033)
|
0
|
0
|
0
|
(3 073)
|
0
|
0
|
0
|
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 |
783
|
780
|
649
|
648
|
860
|
734
|
797
|
1 029
|
960
|
1 095
|
1 096
|
886
|
903
|
845
|
904
|
990
|
1 145
|
1 237
|
1 276
|
1 382
|
1 223
|
1 202
|
1 427
|
1 393
|
1 492
|
1 465
|
1 186
|
1 179
|
1 075
|
1 051
|
1 083
|
1 053
|
1 523
|
2 023
|
2 053
|
1 853
|
1 375
|
1 390
|
1 285
|
1 022
|
1 076
|
1 158
|
1 855
|
2 352
|
2 672
|
2 876
|
2 377
|
1 802
|
1 670
|
1 887
|
1 982
|
2 058
|
2 154
|
2 780
|
2 828
|
2 801
|
3 414
|
2 711
|
2 706
|
2 609
|
0
|
2 359
|
2 404
|
2 569
|
0
|
2 253
|
2 239
|
2 286
|
0
|
3 126
|
3 586
|
3 742
|
0
|
1 751
|
699
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
159
|
159
|
|
| Operating Income |
5 311
N/A
|
5 674
+7%
|
5 235
-8%
|
4 525
-14%
|
4 070
-10%
|
2 226
-45%
|
2 185
-2%
|
2 835
+30%
|
2 781
-2%
|
3 067
+10%
|
3 311
+8%
|
2 005
-39%
|
2 105
+5%
|
3 817
+81%
|
5 025
+32%
|
7 447
+48%
|
7 867
+6%
|
7 322
-7%
|
6 201
-15%
|
4 440
-28%
|
3 513
-21%
|
1 638
-53%
|
1 596
-3%
|
2 275
+43%
|
2 475
+9%
|
4 035
+63%
|
3 866
-4%
|
4 022
+4%
|
4 556
+13%
|
5 464
+20%
|
8 041
+47%
|
11 120
+38%
|
13 026
+17%
|
15 228
+17%
|
15 917
+5%
|
15 645
-2%
|
13 441
-14%
|
12 893
-4%
|
13 781
+7%
|
14 495
+5%
|
15 778
+9%
|
16 238
+3%
|
15 841
-2%
|
13 553
-14%
|
10 749
-21%
|
7 429
-31%
|
1 964
-74%
|
702
-64%
|
3 564
+408%
|
7 560
+112%
|
12 691
+68%
|
16 169
+27%
|
16 596
+3%
|
15 748
-5%
|
13 796
-12%
|
13 565
-2%
|
14 592
+8%
|
17 549
+20%
|
24 089
+37%
|
27 746
+15%
|
27 170
-2%
|
26 869
-1%
|
20 726
-23%
|
16 644
-20%
|
8 298
-50%
|
7 091
-15%
|
7 897
+11%
|
10 498
+33%
|
13 660
+30%
|
22 674
+66%
|
29 998
+32%
|
27 699
-8%
|
21 485
-22%
|
34 623
+61%
|
35 788
+3%
|
45 052
+26%
|
49 578
+10%
|
50 298
+1%
|
58 906
+17%
|
42 434
-28%
|
15 009
-65%
|
20 676
+38%
|
8 690
-58%
|
20 311
+134%
|
26 872
+32%
|
23 997
-11%
|
17 564
-27%
|
9 449
-46%
|
5 326
-44%
|
7 166
+35%
|
19 423
+171%
|
27 267
+40%
|
34 609
+27%
|
49 035
+42%
|
50 477
+3%
|
52 374
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(581)
|
(744)
|
(662)
|
(589)
|
(587)
|
(571)
|
(531)
|
(409)
|
(49)
|
(45)
|
(112)
|
(210)
|
(430)
|
(66)
|
768
|
775
|
554
|
549
|
(434)
|
(447)
|
(636)
|
(1 009)
|
(1 037)
|
(1 033)
|
(997)
|
(616)
|
(362)
|
(703)
|
(1 115)
|
(1 621)
|
(1 543)
|
(855)
|
(97)
|
862
|
1 258
|
1 515
|
882
|
3 587
|
3 607
|
3 972
|
3 064
|
11 674
|
12 225
|
11 934
|
12 944
|
4 756
|
5 939
|
5 874
|
5 448
|
3 325
|
1 573
|
1 673
|
945
|
2 857
|
4 651
|
4 729
|
5 032
|
3 529
|
1 085
|
76
|
(711)
|
1 043
|
3 493
|
5 256
|
7 681
|
8 983
|
9 326
|
8 466
|
6 871
|
5 114
|
4 799
|
6 813
|
4 360
|
4 871
|
698
|
(3 525)
|
7 039
|
4 624
|
2 884
|
978
|
(247)
|
(3 325)
|
(2 696)
|
(1 688)
|
(11 298)
|
(14 217)
|
(16 587)
|
(18 096)
|
(10 844)
|
(8 625)
|
(9 330)
|
(7 016)
|
(9 197)
|
(11 346)
|
(7 603)
|
(8 796)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(938)
|
(887)
|
(909)
|
(913)
|
0
|
(104)
|
(89)
|
(105)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
210
|
0
|
0
|
0
|
561
|
524
|
445
|
981
|
681
|
338
|
449
|
(217)
|
(282)
|
404
|
1 212
|
1 542
|
1 201
|
(889)
|
(2 094)
|
(2 897)
|
(1 678)
|
(57)
|
832
|
4 141
|
3 585
|
3 975
|
2 183
|
(1 829)
|
(1 704)
|
659
|
(1 369)
|
902
|
383
|
(4 940)
|
(2 976)
|
(4 538)
|
(7 925)
|
(2 103)
|
(1 049)
|
329
|
2 705
|
935
|
(160)
|
676
|
1 942
|
(185)
|
438
|
599
|
910
|
(262)
|
(447)
|
(2 655)
|
(4 463)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
1
|
0
|
2
|
0
|
1
|
2
|
0
|
1
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2 327
|
1
|
1
|
(1)
|
2 226
|
(1)
|
0
|
0
|
3 131
|
0
|
0
|
0
|
3 040
|
1 908
|
2 569
|
3 204
|
3 416
|
3 393
|
3 869
|
4 983
|
4 073
|
4 585
|
4 585
|
3 806
|
3 918
|
4 276
|
4 107
|
4 023
|
3 772
|
3 567
|
3 951
|
4 152
|
2 823
|
3 615
|
2 917
|
2 399
|
|
| Pre-Tax Income |
4 730
N/A
|
4 930
+4%
|
4 573
-7%
|
3 936
-14%
|
3 483
-12%
|
1 655
-52%
|
1 654
0%
|
2 426
+47%
|
1 794
-26%
|
2 135
+19%
|
2 290
+7%
|
882
-61%
|
1 675
+90%
|
3 647
+118%
|
5 704
+56%
|
8 117
+42%
|
8 421
+4%
|
7 871
-7%
|
5 768
-27%
|
3 993
-31%
|
2 877
-28%
|
629
-78%
|
558
-11%
|
1 242
+123%
|
1 478
+19%
|
3 419
+131%
|
3 504
+2%
|
3 320
-5%
|
3 442
+4%
|
3 843
+12%
|
6 499
+69%
|
10 264
+58%
|
12 929
+26%
|
16 089
+24%
|
17 174
+7%
|
17 159
0%
|
14 323
-17%
|
16 481
+15%
|
17 388
+6%
|
18 469
+6%
|
18 842
+2%
|
27 913
+48%
|
28 068
+1%
|
25 697
-8%
|
23 694
-8%
|
12 185
-49%
|
7 902
-35%
|
7 137
-10%
|
9 535
+34%
|
11 330
+19%
|
15 245
+35%
|
18 523
+22%
|
17 879
-3%
|
19 054
+7%
|
18 230
-4%
|
18 012
-1%
|
20 028
+11%
|
22 290
+11%
|
26 716
+20%
|
29 024
+9%
|
27 898
-4%
|
25 819
-7%
|
21 323
-17%
|
20 221
-5%
|
18 149
-10%
|
16 905
-7%
|
21 364
+26%
|
22 550
+6%
|
27 637
+23%
|
29 973
+8%
|
32 967
+10%
|
32 809
0%
|
29 544
-10%
|
40 033
+36%
|
39 958
0%
|
45 114
+13%
|
55 093
+22%
|
55 339
+0%
|
61 121
+10%
|
40 469
-34%
|
16 732
-59%
|
20 887
+25%
|
10 908
-48%
|
25 134
+130%
|
20 427
-19%
|
13 897
-32%
|
5 760
-59%
|
(2 682)
N/A
|
(1 931)
+28%
|
2 546
N/A
|
14 643
+475%
|
25 314
+73%
|
27 972
+10%
|
40 857
+46%
|
43 136
+6%
|
41 514
-4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 166)
|
(1 305)
|
(1 121)
|
(1 004)
|
(908)
|
(664)
|
(641)
|
(577)
|
464
|
357
|
213
|
683
|
(436)
|
(506)
|
(697)
|
(1 590)
|
(1 593)
|
(1 675)
|
(1 331)
|
(939)
|
(329)
|
253
|
315
|
277
|
(49)
|
(417)
|
(492)
|
(246)
|
(218)
|
(287)
|
(722)
|
(1 764)
|
(2 539)
|
(3 192)
|
(3 485)
|
(3 236)
|
(2 388)
|
(2 200)
|
(2 264)
|
(2 571)
|
(2 885)
|
(2 854)
|
(3 312)
|
(2 932)
|
(2 675)
|
(2 369)
|
(722)
|
402
|
(133)
|
(645)
|
(1 973)
|
(3 611)
|
(3 649)
|
(3 469)
|
(3 052)
|
(3 049)
|
(3 654)
|
(4 737)
|
(7 100)
|
(7 612)
|
(7 212)
|
(5 584)
|
(3 189)
|
(2 565)
|
(251)
|
(469)
|
(1 059)
|
(1 528)
|
(6 212)
|
(6 614)
|
(7 158)
|
(6 985)
|
(5 446)
|
(7 442)
|
(8 502)
|
(10 100)
|
(11 001)
|
(11 123)
|
(12 073)
|
(7 808)
|
(2 654)
|
(3 812)
|
(3 465)
|
(6 751)
|
(6 003)
|
(5 274)
|
(1 875)
|
261
|
(600)
|
(722)
|
(3 195)
|
(4 369)
|
(5 673)
|
(8 928)
|
(9 186)
|
(9 726)
|
|
| Income from Continuing Operations |
3 564
|
3 625
|
3 452
|
2 932
|
2 575
|
991
|
1 013
|
1 849
|
2 258
|
2 492
|
2 503
|
1 565
|
1 239
|
3 141
|
5 007
|
6 527
|
6 828
|
6 196
|
4 437
|
3 054
|
2 548
|
882
|
873
|
1 519
|
1 428
|
3 001
|
3 011
|
3 073
|
3 224
|
3 555
|
5 776
|
8 500
|
10 390
|
12 898
|
13 690
|
13 924
|
11 934
|
14 282
|
15 125
|
15 898
|
15 957
|
25 060
|
24 757
|
22 766
|
21 019
|
9 816
|
7 180
|
7 539
|
9 402
|
10 685
|
13 272
|
14 912
|
14 229
|
15 586
|
15 179
|
14 964
|
16 374
|
17 553
|
19 616
|
21 412
|
20 686
|
20 235
|
18 135
|
17 658
|
17 898
|
16 438
|
20 306
|
21 022
|
21 425
|
23 359
|
25 810
|
25 824
|
24 098
|
32 592
|
31 457
|
35 014
|
44 092
|
44 217
|
49 048
|
32 661
|
14 079
|
17 075
|
7 443
|
18 383
|
14 424
|
8 623
|
3 885
|
(2 421)
|
(2 531)
|
1 824
|
11 449
|
20 946
|
22 299
|
31 929
|
33 950
|
31 788
|
|
| Income to Minority Interest |
23
|
18
|
19
|
24
|
36
|
31
|
17
|
7
|
(14)
|
(20)
|
(31)
|
(42)
|
(45)
|
(29)
|
(69)
|
(124)
|
(118)
|
(127)
|
(72)
|
(28)
|
(37)
|
(56)
|
(117)
|
(136)
|
(153)
|
(140)
|
(119)
|
(101)
|
(96)
|
(108)
|
(120)
|
(116)
|
(200)
|
(252)
|
(235)
|
(301)
|
(296)
|
(266)
|
(267)
|
(176)
|
(120)
|
(506)
|
(1 013)
|
(1 766)
|
(2 229)
|
(2 113)
|
(1 876)
|
(1 990)
|
(2 337)
|
(2 596)
|
(3 272)
|
(3 403)
|
(3 668)
|
(4 116)
|
(4 274)
|
(4 646)
|
(5 315)
|
(5 687)
|
(6 716)
|
(6 899)
|
(5 983)
|
(5 341)
|
(3 192)
|
(2 985)
|
(2 639)
|
(2 084)
|
(4 123)
|
(4 842)
|
(5 893)
|
(6 597)
|
(6 558)
|
(5 422)
|
(5 642)
|
(8 025)
|
(9 245)
|
(11 389)
|
(18 070)
|
(17 360)
|
(16 537)
|
(12 998)
|
(1 050)
|
(1 205)
|
953
|
495
|
(454)
|
(221)
|
(484)
|
(1 095)
|
(2 676)
|
(3 154)
|
(3 910)
|
(4 287)
|
(2 741)
|
(3 822)
|
(3 543)
|
(3 503)
|
|
| Net Income (Common) |
3 587
N/A
|
3 643
+2%
|
3 471
-5%
|
2 956
-15%
|
2 611
-12%
|
1 022
-61%
|
1 030
+1%
|
1 856
+80%
|
2 244
+21%
|
2 472
+10%
|
2 472
N/A
|
1 523
-38%
|
1 194
-22%
|
3 113
+161%
|
4 939
+59%
|
6 436
+30%
|
6 747
+5%
|
6 106
-10%
|
4 401
-28%
|
3 030
-31%
|
2 510
-17%
|
825
-67%
|
756
-8%
|
1 383
+83%
|
1 275
-8%
|
2 861
+124%
|
2 892
+1%
|
2 972
+3%
|
3 128
+5%
|
3 449
+10%
|
5 658
+64%
|
8 386
+48%
|
10 190
+22%
|
12 644
+24%
|
13 453
+6%
|
13 621
+1%
|
11 639
-15%
|
14 016
+20%
|
14 858
+6%
|
15 722
+6%
|
15 837
+1%
|
24 554
+55%
|
23 744
-3%
|
21 000
-12%
|
18 790
-11%
|
7 703
-59%
|
5 304
-31%
|
5 548
+5%
|
7 065
+27%
|
8 089
+14%
|
9 999
+24%
|
11 509
+15%
|
10 562
-8%
|
11 468
+9%
|
10 905
-5%
|
10 318
-5%
|
11 059
+7%
|
11 866
+7%
|
12 899
+9%
|
14 512
+13%
|
14 703
+1%
|
14 843
+1%
|
14 697
-1%
|
14 310
-3%
|
14 746
+3%
|
13 742
-7%
|
15 608
+14%
|
15 564
0%
|
14 931
-4%
|
16 162
+8%
|
18 810
+16%
|
20 118
+7%
|
18 455
-8%
|
24 416
+32%
|
21 912
-10%
|
23 173
+6%
|
25 420
+10%
|
26 257
+3%
|
31 763
+21%
|
18 915
-40%
|
12 428
-34%
|
15 125
+22%
|
7 813
-48%
|
18 308
+134%
|
13 414
-27%
|
7 858
-41%
|
2 858
-64%
|
(4 059)
N/A
|
(5 837)
-44%
|
(1 827)
+69%
|
6 639
N/A
|
15 620
+135%
|
18 473
+18%
|
26 752
+45%
|
29 324
+10%
|
27 203
-7%
|
|
| EPS (Diluted) |
0.93
N/A
|
0.86
-8%
|
0.97
+13%
|
0.62
-36%
|
0.56
-10%
|
0.18
-68%
|
0.2
+11%
|
0.32
+60%
|
0.4
+25%
|
0.44
+10%
|
0.44
N/A
|
0.28
-36%
|
0.22
-21%
|
0.58
+164%
|
1.03
+78%
|
0.97
-6%
|
1.09
+12%
|
0.84
-23%
|
0.6
-29%
|
0.42
-30%
|
0.35
-17%
|
0.11
-69%
|
0.1
-9%
|
0.19
+90%
|
0.18
-5%
|
0.39
+117%
|
0.4
+3%
|
0.41
+2%
|
0.44
+7%
|
0.51
+16%
|
0.83
+63%
|
1.23
+48%
|
1.52
+24%
|
1.88
+24%
|
2.01
+7%
|
2.04
+1%
|
1.75
-14%
|
2.1
+20%
|
2.23
+6%
|
2.36
+6%
|
2.38
+1%
|
3.55
+49%
|
3.21
-10%
|
2.84
-12%
|
2.59
-9%
|
1.05
-59%
|
0.72
-31%
|
0.75
+4%
|
0.96
+28%
|
1.1
+15%
|
1.36
+24%
|
1.56
+15%
|
1.43
-8%
|
1.55
+8%
|
1.47
-5%
|
1.39
-5%
|
1.5
+8%
|
1.6
+7%
|
1.74
+9%
|
1.96
+13%
|
1.99
+2%
|
2.01
+1%
|
1.79
-11%
|
1.8
+1%
|
1.91
+6%
|
1.67
-13%
|
1.9
+14%
|
1.9
N/A
|
1.82
-4%
|
1.97
+8%
|
2.29
+16%
|
2.45
+7%
|
2.25
-8%
|
2.98
+32%
|
2.68
-10%
|
2.86
+7%
|
3.09
+8%
|
3.2
+4%
|
3.98
+24%
|
2.37
-40%
|
1.51
-36%
|
1.85
+23%
|
0.98
-47%
|
2.3
+135%
|
1.69
-27%
|
0.99
-41%
|
0.36
-64%
|
-0.52
N/A
|
-0.75
-44%
|
-0.23
+69%
|
0.86
N/A
|
2.02
+135%
|
2.39
+18%
|
3.45
+44%
|
3.79
+10%
|
3.52
-7%
|
|