Delta Electronics Thailand PCL
SET:DELTA
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 |
56.75
229
|
| 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
Delta Electronics Thailand PCL
Income Statement
Delta Electronics 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 |
36
|
44
|
49
|
39
|
29
|
20
|
8
|
35
|
57
|
81
|
108
|
110
|
126
|
139
|
142
|
159
|
141
|
145
|
149
|
119
|
150
|
165
|
210
|
203
|
173
|
145
|
100
|
118
|
132
|
136
|
109
|
90
|
60
|
41
|
42
|
49
|
61
|
75
|
90
|
96
|
98
|
97
|
99
|
97
|
95
|
85
|
75
|
67
|
63
|
67
|
74
|
76
|
73
|
61
|
46
|
43
|
39
|
40
|
43
|
45
|
45
|
46
|
35
|
25
|
20
|
15
|
18
|
15
|
9
|
5
|
1
|
1
|
2
|
2
|
3
|
4
|
1
|
4
|
4
|
2
|
4
|
7
|
10
|
9
|
20
|
41
|
60
|
93
|
109
|
119
|
118
|
114
|
167
|
151
|
0
|
0
|
|
| Revenue |
30 557
N/A
|
30 896
+1%
|
32 992
+7%
|
37 072
+12%
|
40 542
+9%
|
40 502
0%
|
38 870
-4%
|
39 500
+2%
|
40 961
+4%
|
44 145
+8%
|
48 787
+11%
|
48 681
0%
|
48 199
-1%
|
46 803
-3%
|
45 263
-3%
|
45 750
+1%
|
43 766
-4%
|
43 173
-1%
|
43 356
+0%
|
42 923
-1%
|
43 554
+1%
|
43 114
-1%
|
40 656
-6%
|
36 969
-9%
|
33 766
-9%
|
32 414
-4%
|
32 312
0%
|
33 631
+4%
|
32 851
-2%
|
31 583
-4%
|
29 304
-7%
|
27 043
-8%
|
26 995
0%
|
28 180
+4%
|
30 661
+9%
|
33 817
+10%
|
35 730
+6%
|
37 239
+4%
|
38 646
+4%
|
38 753
+0%
|
38 434
-1%
|
38 100
-1%
|
38 504
+1%
|
39 607
+3%
|
40 779
+3%
|
41 598
+2%
|
40 908
-2%
|
40 925
+0%
|
41 201
+1%
|
42 429
+3%
|
43 721
+3%
|
43 883
+0%
|
44 071
+0%
|
44 306
+1%
|
44 815
+1%
|
45 462
+1%
|
46 938
+3%
|
47 154
+0%
|
46 961
0%
|
46 470
-1%
|
46 887
+1%
|
47 812
+2%
|
48 835
+2%
|
49 371
+1%
|
49 224
0%
|
49 608
+1%
|
50 438
+2%
|
52 005
+3%
|
53 067
+2%
|
53 451
+1%
|
54 413
+2%
|
53 204
-2%
|
52 047
-2%
|
52 128
+0%
|
52 657
+1%
|
57 771
+10%
|
63 208
+9%
|
69 774
+10%
|
75 796
+9%
|
79 496
+5%
|
84 318
+6%
|
89 949
+7%
|
97 314
+8%
|
107 318
+10%
|
118 558
+10%
|
126 229
+6%
|
134 065
+6%
|
143 218
+7%
|
146 371
+2%
|
152 066
+4%
|
157 998
+4%
|
160 745
+2%
|
164 733
+2%
|
169 480
+3%
|
172 198
+2%
|
182 186
+6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(24 317)
|
(24 789)
|
(26 706)
|
(30 693)
|
(34 071)
|
(34 093)
|
(32 816)
|
(33 271)
|
(34 440)
|
(37 210)
|
(41 294)
|
(40 808)
|
(40 784)
|
(39 392)
|
(37 626)
|
(37 726)
|
(35 007)
|
(34 292)
|
(34 413)
|
(34 510)
|
(35 457)
|
(35 266)
|
(33 259)
|
(29 668)
|
(26 248)
|
(24 698)
|
(24 364)
|
(25 259)
|
(24 835)
|
(23 826)
|
(21 789)
|
(20 037)
|
(19 910)
|
(20 599)
|
(22 317)
|
(24 380)
|
(26 199)
|
(27 782)
|
(29 196)
|
(29 834)
|
(29 392)
|
(28 845)
|
(29 098)
|
(29 090)
|
(29 984)
|
(30 469)
|
(29 815)
|
(30 236)
|
(30 367)
|
(31 259)
|
(32 153)
|
(32 126)
|
(32 284)
|
(32 384)
|
(32 698)
|
(33 451)
|
(34 127)
|
(34 425)
|
(34 286)
|
(33 874)
|
(34 471)
|
(35 134)
|
(36 104)
|
(36 619)
|
(36 677)
|
(37 548)
|
(38 612)
|
(39 922)
|
(40 944)
|
(41 082)
|
(41 988)
|
(41 661)
|
(41 411)
|
(41 608)
|
(41 176)
|
(44 185)
|
(48 089)
|
(53 116)
|
(58 587)
|
(62 764)
|
(66 960)
|
(71 557)
|
(76 364)
|
(83 173)
|
(90 618)
|
(96 712)
|
(103 196)
|
(110 502)
|
(112 881)
|
(117 316)
|
(120 395)
|
(120 360)
|
(124 236)
|
(126 028)
|
(128 859)
|
(135 690)
|
|
| Gross Profit |
6 240
N/A
|
6 107
-2%
|
6 287
+3%
|
6 380
+1%
|
6 471
+1%
|
6 410
-1%
|
6 054
-6%
|
6 229
+3%
|
6 521
+5%
|
6 935
+6%
|
7 493
+8%
|
7 873
+5%
|
7 415
-6%
|
7 411
0%
|
7 637
+3%
|
8 024
+5%
|
8 759
+9%
|
8 881
+1%
|
8 943
+1%
|
8 413
-6%
|
8 097
-4%
|
7 848
-3%
|
7 397
-6%
|
7 301
-1%
|
7 518
+3%
|
7 716
+3%
|
7 948
+3%
|
8 372
+5%
|
8 017
-4%
|
7 757
-3%
|
7 516
-3%
|
7 007
-7%
|
7 084
+1%
|
7 582
+7%
|
8 344
+10%
|
9 437
+13%
|
9 531
+1%
|
9 457
-1%
|
9 450
0%
|
8 919
-6%
|
9 041
+1%
|
9 256
+2%
|
9 407
+2%
|
10 518
+12%
|
10 795
+3%
|
11 129
+3%
|
11 093
0%
|
10 689
-4%
|
10 834
+1%
|
11 171
+3%
|
11 569
+4%
|
11 757
+2%
|
11 787
+0%
|
11 921
+1%
|
12 116
+2%
|
12 011
-1%
|
12 811
+7%
|
12 729
-1%
|
12 675
0%
|
12 595
-1%
|
12 416
-1%
|
12 678
+2%
|
12 731
+0%
|
12 753
+0%
|
12 547
-2%
|
12 060
-4%
|
11 826
-2%
|
12 084
+2%
|
12 123
+0%
|
12 369
+2%
|
12 425
+0%
|
11 543
-7%
|
10 636
-8%
|
10 520
-1%
|
11 482
+9%
|
13 586
+18%
|
15 119
+11%
|
16 658
+10%
|
17 209
+3%
|
16 732
-3%
|
17 358
+4%
|
18 392
+6%
|
20 950
+14%
|
24 145
+15%
|
27 940
+16%
|
29 517
+6%
|
30 869
+5%
|
32 716
+6%
|
33 491
+2%
|
34 749
+4%
|
37 603
+8%
|
40 385
+7%
|
40 497
+0%
|
43 452
+7%
|
43 339
0%
|
46 497
+7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 944)
|
(2 952)
|
(2 974)
|
(2 836)
|
(2 933)
|
(3 134)
|
(3 180)
|
(3 719)
|
(4 048)
|
(4 605)
|
(5 219)
|
(5 313)
|
(5 799)
|
(6 021)
|
(6 479)
|
(6 776)
|
(6 238)
|
(5 889)
|
(5 607)
|
(5 282)
|
(5 475)
|
(5 209)
|
(4 774)
|
(4 890)
|
(4 461)
|
(4 888)
|
(4 978)
|
(5 208)
|
(5 149)
|
(5 152)
|
(5 269)
|
(5 001)
|
(4 905)
|
(5 148)
|
(5 114)
|
(5 368)
|
(5 640)
|
(5 792)
|
(6 144)
|
(6 299)
|
(6 503)
|
(6 606)
|
(6 742)
|
(6 628)
|
(6 740)
|
(6 568)
|
(6 193)
|
(6 207)
|
(6 046)
|
(6 218)
|
(6 342)
|
(6 339)
|
(6 325)
|
(6 242)
|
(6 189)
|
(6 262)
|
(6 419)
|
(6 667)
|
(6 965)
|
(7 021)
|
(7 449)
|
(7 118)
|
(6 917)
|
(6 898)
|
(7 078)
|
(6 538)
|
(6 634)
|
(6 791)
|
(7 649)
|
(7 555)
|
(8 009)
|
(8 153)
|
(7 932)
|
(8 240)
|
(8 148)
|
(8 195)
|
(8 323)
|
(9 042)
|
(10 008)
|
(10 841)
|
(11 232)
|
(11 542)
|
(11 664)
|
(11 999)
|
(12 956)
|
(13 233)
|
(13 842)
|
(14 445)
|
(14 745)
|
(15 397)
|
(16 655)
|
(18 287)
|
(20 795)
|
(22 136)
|
(22 944)
|
(23 806)
|
|
| Selling, General & Administrative |
(3 006)
|
(2 964)
|
(2 988)
|
(2 862)
|
(3 013)
|
(3 224)
|
(3 277)
|
(3 831)
|
(4 267)
|
(4 796)
|
(5 417)
|
(5 533)
|
(5 994)
|
(6 082)
|
(6 476)
|
(6 689)
|
(6 249)
|
(5 995)
|
(5 727)
|
(5 492)
|
(5 821)
|
(5 629)
|
(5 198)
|
(4 970)
|
(4 662)
|
(2 502)
|
(2 316)
|
(2 015)
|
(3 278)
|
(3 319)
|
(3 317)
|
(3 168)
|
(3 088)
|
(3 253)
|
(3 306)
|
(3 622)
|
(3 769)
|
(3 938)
|
(4 183)
|
(4 243)
|
(4 355)
|
(4 527)
|
(4 512)
|
(4 544)
|
(4 645)
|
(4 504)
|
(4 448)
|
(4 396)
|
(4 237)
|
(4 405)
|
(4 437)
|
(4 476)
|
(4 435)
|
(4 352)
|
(4 408)
|
(4 402)
|
(4 605)
|
(4 703)
|
(4 762)
|
(4 822)
|
(4 795)
|
(4 835)
|
(4 671)
|
(4 463)
|
(4 283)
|
(4 273)
|
(4 481)
|
(4 830)
|
(5 336)
|
(5 505)
|
(5 689)
|
(5 671)
|
(5 569)
|
(5 566)
|
(5 592)
|
(5 826)
|
(6 142)
|
(6 784)
|
(7 554)
|
(7 954)
|
(8 270)
|
(8 458)
|
(8 524)
|
(9 175)
|
(9 705)
|
(9 795)
|
(10 350)
|
(10 790)
|
(11 606)
|
(12 985)
|
(14 548)
|
(16 374)
|
(18 641)
|
(18 988)
|
(19 177)
|
(20 247)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 989)
|
(2 368)
|
(2 782)
|
(1 668)
|
(1 599)
|
(1 645)
|
(1 545)
|
(1 545)
|
(1 613)
|
(1 594)
|
(1 704)
|
(1 752)
|
(1 803)
|
(1 952)
|
(2 039)
|
(2 093)
|
(2 097)
|
(2 041)
|
(2 005)
|
(1 963)
|
(1 916)
|
(1 863)
|
(1 852)
|
(1 873)
|
(1 922)
|
(1 973)
|
(2 004)
|
(1 945)
|
(1 908)
|
(1 799)
|
(1 840)
|
(1 994)
|
(2 223)
|
(2 494)
|
(2 503)
|
(2 524)
|
(2 482)
|
(2 479)
|
(2 672)
|
(2 692)
|
(2 573)
|
(2 431)
|
(2 230)
|
(2 043)
|
(2 193)
|
(2 376)
|
(2 500)
|
(2 745)
|
(2 800)
|
(2 779)
|
(2 756)
|
(2 621)
|
0
|
(2 184)
|
(2 402)
|
(3 165)
|
(3 189)
|
(3 145)
|
(3 225)
|
(3 742)
|
(3 946)
|
(4 034)
|
(4 169)
|
(3 876)
|
(3 513)
|
(3 557)
|
(3 572)
|
(3 995)
|
(4 624)
|
(5 043)
|
(5 615)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(5)
|
(1)
|
(46)
|
0
|
(37)
|
(82)
|
(67)
|
(105)
|
(163)
|
(144)
|
(149)
|
(147)
|
(132)
|
(128)
|
(119)
|
(113)
|
(104)
|
(101)
|
(96)
|
(86)
|
(82)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
62
|
11
|
12
|
24
|
84
|
89
|
141
|
112
|
255
|
271
|
265
|
325
|
357
|
205
|
144
|
58
|
142
|
233
|
239
|
323
|
451
|
522
|
520
|
166
|
283
|
(397)
|
(294)
|
(411)
|
(148)
|
(232)
|
(306)
|
(288)
|
(271)
|
(282)
|
(214)
|
(42)
|
(119)
|
(51)
|
(9)
|
(16)
|
(54)
|
16
|
(191)
|
(81)
|
(131)
|
(147)
|
117
|
39
|
64
|
109
|
68
|
139
|
55
|
18
|
18
|
(19)
|
180
|
260
|
292
|
305
|
(130)
|
200
|
234
|
237
|
(102)
|
308
|
279
|
270
|
(270)
|
144
|
57
|
18
|
382
|
126
|
223
|
387
|
439
|
(2 259)
|
(270)
|
(485)
|
203
|
105
|
5
|
401
|
492
|
508
|
542
|
513
|
738
|
1 101
|
1 451
|
1 659
|
1 841
|
1 476
|
1 276
|
2 057
|
|
| Operating Income |
3 296
N/A
|
3 155
-4%
|
3 313
+5%
|
3 544
+7%
|
3 538
0%
|
3 276
-7%
|
2 874
-12%
|
2 510
-13%
|
2 473
-1%
|
2 330
-6%
|
2 274
-2%
|
2 560
+13%
|
1 615
-37%
|
1 389
-14%
|
1 158
-17%
|
1 248
+8%
|
2 520
+102%
|
2 993
+19%
|
3 336
+11%
|
3 131
-6%
|
2 622
-16%
|
2 639
+1%
|
2 622
-1%
|
2 410
-8%
|
3 057
+27%
|
2 828
-7%
|
2 972
+5%
|
3 166
+7%
|
2 868
-9%
|
2 606
-9%
|
2 246
-14%
|
2 005
-11%
|
2 180
+9%
|
2 434
+12%
|
3 231
+33%
|
4 070
+26%
|
3 891
-4%
|
3 665
-6%
|
3 306
-10%
|
2 620
-21%
|
2 538
-3%
|
2 648
+4%
|
2 663
+1%
|
3 888
+46%
|
4 055
+4%
|
4 561
+12%
|
4 900
+7%
|
4 482
-9%
|
4 788
+7%
|
4 951
+3%
|
5 225
+6%
|
5 416
+4%
|
5 462
+1%
|
5 679
+4%
|
5 927
+4%
|
5 749
-3%
|
6 392
+11%
|
6 062
-5%
|
5 710
-6%
|
5 575
-2%
|
4 967
-11%
|
5 561
+12%
|
5 815
+5%
|
5 855
+1%
|
5 469
-7%
|
5 522
+1%
|
5 192
-6%
|
5 292
+2%
|
4 474
-15%
|
4 814
+8%
|
4 417
-8%
|
3 390
-23%
|
2 704
-20%
|
2 279
-16%
|
3 334
+46%
|
5 390
+62%
|
6 795
+26%
|
7 615
+12%
|
7 201
-5%
|
5 891
-18%
|
6 127
+4%
|
6 850
+12%
|
9 286
+36%
|
12 146
+31%
|
14 985
+23%
|
16 284
+9%
|
17 026
+5%
|
18 271
+7%
|
18 746
+3%
|
19 352
+3%
|
20 948
+8%
|
22 098
+5%
|
19 701
-11%
|
21 316
+8%
|
20 395
-4%
|
22 691
+11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
681
|
(93)
|
(697)
|
(266)
|
(214)
|
45
|
624
|
591
|
612
|
442
|
484
|
253
|
114
|
170
|
243
|
134
|
(117)
|
(355)
|
(600)
|
(497)
|
(447)
|
(101)
|
68
|
254
|
482
|
486
|
363
|
162
|
89
|
39
|
49
|
108
|
75
|
210
|
241
|
181
|
223
|
113
|
191
|
209
|
381
|
403
|
437
|
380
|
301
|
296
|
566
|
671
|
695
|
755
|
438
|
548
|
566
|
558
|
593
|
575
|
597
|
586
|
534
|
363
|
335
|
307
|
611
|
598
|
722
|
570
|
385
|
520
|
460
|
497
|
388
|
279
|
293
|
417
|
438
|
529
|
559
|
622
|
763
|
989
|
1 068
|
1 017
|
1 131
|
964
|
496
|
444
|
337
|
512
|
749
|
829
|
1 003
|
308
|
47
|
285
|
(114)
|
384
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(355)
|
(1 118)
|
(1 119)
|
(1 147)
|
(858)
|
(438)
|
(574)
|
(531)
|
(468)
|
(48)
|
(28)
|
(49)
|
(46)
|
(165)
|
(160)
|
(254)
|
0
|
(207)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(105)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(95)
|
0
|
0
|
(489)
|
(393)
|
(63)
|
0
|
331
|
331
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(115)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
1
|
(1)
|
0
|
0
|
1
|
1
|
2
|
1
|
0
|
(1)
|
(2)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
0
|
(2)
|
(2)
|
(2)
|
384
|
0
|
0
|
0
|
379
|
0
|
0
|
0
|
401
|
0
|
0
|
0
|
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 |
3 977
N/A
|
3 062
-23%
|
2 616
-15%
|
3 278
+25%
|
3 324
+1%
|
3 321
0%
|
3 498
+5%
|
2 746
-21%
|
1 967
-28%
|
1 653
-16%
|
1 611
-3%
|
1 954
+21%
|
1 291
-34%
|
985
-24%
|
869
-12%
|
914
+5%
|
2 356
+158%
|
2 609
+11%
|
2 687
+3%
|
2 588
-4%
|
2 011
-22%
|
2 379
+18%
|
2 438
+2%
|
2 665
+9%
|
3 332
+25%
|
3 313
-1%
|
3 333
+1%
|
3 328
0%
|
2 923
-12%
|
2 646
-9%
|
2 296
-13%
|
2 113
-8%
|
2 255
+7%
|
2 644
+17%
|
3 472
+31%
|
4 251
+22%
|
4 114
-3%
|
3 778
-8%
|
3 497
-7%
|
2 829
-19%
|
2 919
+3%
|
3 051
+5%
|
3 100
+2%
|
4 269
+38%
|
4 357
+2%
|
4 859
+12%
|
5 468
+13%
|
5 153
-6%
|
5 483
+6%
|
5 706
+4%
|
5 663
-1%
|
5 965
+5%
|
6 028
+1%
|
6 238
+3%
|
6 521
+5%
|
6 325
-3%
|
6 989
+10%
|
6 646
-5%
|
6 242
-6%
|
5 936
-5%
|
5 686
-4%
|
5 868
+3%
|
6 426
+10%
|
6 453
+0%
|
6 464
+0%
|
6 092
-6%
|
5 577
-8%
|
5 812
+4%
|
5 335
-8%
|
5 311
0%
|
4 804
-10%
|
3 669
-24%
|
2 997
-18%
|
2 696
-10%
|
3 772
+40%
|
5 920
+57%
|
7 259
+23%
|
8 238
+13%
|
7 964
-3%
|
6 392
-20%
|
6 801
+6%
|
7 804
+15%
|
10 417
+33%
|
13 440
+29%
|
15 811
+18%
|
16 727
+6%
|
17 363
+4%
|
18 783
+8%
|
19 496
+4%
|
20 181
+4%
|
21 952
+9%
|
22 406
+2%
|
19 748
-12%
|
21 601
+9%
|
20 280
-6%
|
22 961
+13%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(47)
|
(89)
|
(77)
|
(90)
|
(73)
|
(57)
|
(88)
|
(89)
|
(88)
|
(71)
|
(56)
|
(35)
|
(48)
|
(49)
|
(60)
|
(111)
|
(146)
|
(176)
|
(167)
|
(170)
|
(84)
|
(25)
|
(38)
|
(8)
|
(39)
|
(65)
|
(73)
|
(70)
|
117
|
67
|
64
|
124
|
(91)
|
(55)
|
(30)
|
(90)
|
(90)
|
(9)
|
(7)
|
(54)
|
(18)
|
(67)
|
(112)
|
(46)
|
(48)
|
(85)
|
(131)
|
(196)
|
(201)
|
(275)
|
(243)
|
(213)
|
(243)
|
(170)
|
(252)
|
(1 296)
|
(1 319)
|
(1 535)
|
(1 457)
|
(397)
|
(361)
|
(209)
|
(155)
|
(169)
|
(95)
|
(23)
|
22
|
94
|
(44)
|
(208)
|
(307)
|
(393)
|
(253)
|
(98)
|
(77)
|
(81)
|
(191)
|
(467)
|
(549)
|
(780)
|
(881)
|
(1 073)
|
(1 065)
|
(939)
|
(911)
|
(810)
|
(1 482)
|
(2 097)
|
(3 247)
|
|
| Income from Continuing Operations |
3 972
|
3 058
|
2 612
|
3 274
|
3 320
|
3 316
|
3 491
|
2 699
|
1 878
|
1 578
|
1 523
|
1 883
|
1 234
|
898
|
781
|
827
|
2 285
|
2 553
|
2 652
|
2 540
|
1 962
|
2 319
|
2 327
|
2 519
|
3 155
|
3 146
|
3 163
|
3 244
|
2 898
|
2 608
|
2 288
|
2 075
|
2 190
|
2 573
|
3 405
|
4 370
|
4 180
|
3 844
|
3 623
|
2 740
|
2 864
|
3 021
|
3 008
|
4 177
|
4 347
|
4 850
|
5 412
|
5 134
|
5 416
|
5 594
|
5 619
|
5 918
|
5 943
|
6 108
|
6 325
|
6 124
|
6 714
|
6 404
|
6 030
|
5 694
|
5 516
|
5 615
|
5 129
|
5 133
|
4 929
|
4 635
|
5 179
|
5 450
|
5 126
|
5 155
|
4 636
|
3 573
|
2 974
|
2 719
|
3 866
|
5 875
|
7 052
|
7 930
|
7 570
|
6 140
|
6 703
|
7 728
|
10 336
|
13 249
|
15 345
|
16 179
|
16 583
|
17 902
|
18 423
|
19 116
|
21 013
|
21 495
|
18 939
|
20 119
|
18 183
|
19 714
|
|
| Income to Minority Interest |
(107)
|
(46)
|
(16)
|
6
|
3
|
1
|
(2)
|
(3)
|
18
|
12
|
16
|
18
|
(6)
|
0
|
(3)
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(28)
|
(29)
|
(28)
|
(29)
|
(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
|
2
|
6
|
9
|
10
|
11
|
10
|
11
|
11
|
(14)
|
12
|
13
|
28
|
50
|
71
|
65
|
45
|
(4)
|
(5)
|
(5)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
3 865
N/A
|
3 012
-22%
|
2 595
-14%
|
3 280
+26%
|
3 323
+1%
|
3 318
0%
|
3 491
+5%
|
2 697
-23%
|
1 896
-30%
|
1 588
-16%
|
1 537
-3%
|
1 899
+24%
|
1 228
-35%
|
898
-27%
|
778
-13%
|
826
+6%
|
2 285
+177%
|
2 553
+12%
|
2 652
+4%
|
2 539
-4%
|
1 962
-23%
|
2 319
+18%
|
2 327
+0%
|
2 519
+8%
|
3 155
+25%
|
3 147
0%
|
3 165
+1%
|
3 246
+3%
|
2 897
-11%
|
2 609
-10%
|
2 288
-12%
|
2 075
-9%
|
2 189
+5%
|
2 572
+17%
|
3 376
+31%
|
4 340
+29%
|
4 153
-4%
|
3 816
-8%
|
3 623
-5%
|
2 741
-24%
|
2 864
+4%
|
3 021
+5%
|
3 008
0%
|
4 177
+39%
|
4 347
+4%
|
4 850
+12%
|
5 412
+12%
|
5 134
-5%
|
5 416
+5%
|
5 594
+3%
|
5 619
+0%
|
5 918
+5%
|
5 943
+0%
|
6 108
+3%
|
6 325
+4%
|
6 124
-3%
|
6 714
+10%
|
6 404
-5%
|
6 030
-6%
|
5 694
-6%
|
5 516
-3%
|
5 615
+2%
|
5 129
-9%
|
5 133
+0%
|
4 931
-4%
|
4 641
-6%
|
5 188
+12%
|
5 460
+5%
|
5 137
-6%
|
5 165
+1%
|
4 647
-10%
|
3 585
-23%
|
2 960
-17%
|
2 730
-8%
|
3 879
+42%
|
5 903
+52%
|
7 102
+20%
|
8 002
+13%
|
7 636
-5%
|
6 185
-19%
|
6 699
+8%
|
7 722
+15%
|
10 330
+34%
|
13 249
+28%
|
15 345
+16%
|
16 179
+5%
|
16 583
+3%
|
17 902
+8%
|
18 423
+3%
|
19 116
+4%
|
21 013
+10%
|
21 495
+2%
|
18 939
-12%
|
20 119
+6%
|
18 183
-10%
|
19 714
+8%
|
|
| EPS (Diluted) |
3.28
N/A
|
2.53
-23%
|
2.18
-14%
|
2.76
+27%
|
2.8
+1%
|
2.79
0%
|
2.9
+4%
|
2.26
-22%
|
1.6
-29%
|
1.33
-17%
|
1.29
-3%
|
1.6
+24%
|
1.03
-36%
|
0.75
-27%
|
0.65
-13%
|
0.69
+6%
|
1.92
+178%
|
2.04
+6%
|
2.1
+3%
|
2.03
-3%
|
1.57
-23%
|
1.86
+18%
|
1.86
N/A
|
2.01
+8%
|
2.53
+26%
|
2.51
-1%
|
2.5
0%
|
2.6
+4%
|
2.32
-11%
|
2.1
-9%
|
1.81
-14%
|
1.67
-8%
|
1.76
+5%
|
2.07
+18%
|
2.67
+29%
|
3.49
+31%
|
3.33
-5%
|
3.07
-8%
|
2.87
-7%
|
2.2
-23%
|
2.3
+5%
|
2.42
+5%
|
2.41
0%
|
3.35
+39%
|
3.49
+4%
|
3.88
+11%
|
4.33
+12%
|
4.11
-5%
|
4.34
+6%
|
4.49
+3%
|
4.51
+0%
|
4.75
+5%
|
4.76
+0%
|
4.9
+3%
|
5.08
+4%
|
4.92
-3%
|
5.38
+9%
|
5.14
-4%
|
4.84
-6%
|
4.57
-6%
|
4.42
-3%
|
4.51
+2%
|
4.12
-9%
|
4.06
-1%
|
3.95
-3%
|
3.72
-6%
|
4.15
+12%
|
4.37
+5%
|
4.12
-6%
|
4.14
+0%
|
3.73
-10%
|
2.88
-23%
|
2.37
-18%
|
2.19
-8%
|
3.11
+42%
|
4.73
+52%
|
0.57
-88%
|
6.41
+1 025%
|
6.12
-5%
|
4.98
-19%
|
0.54
-89%
|
6.2
+1 048%
|
8.29
+34%
|
1.06
-87%
|
1.23
+16%
|
1.29
+5%
|
1.33
+3%
|
1.44
+8%
|
1.48
+3%
|
1.54
+4%
|
1.69
+10%
|
1.73
+2%
|
1.52
-12%
|
1.61
+6%
|
1.45
-10%
|
1.58
+9%
|
|