Delta Electronics Thailand PCL
SET:DELTA
| 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 |
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.
|
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
Delta Electronics Thailand PCL
|
Revenue
|
182.2B
THB
|
|
Cost of Revenue
|
-135.7B
THB
|
|
Gross Profit
|
46.5B
THB
|
|
Operating Expenses
|
-23.8B
THB
|
|
Operating Income
|
22.7B
THB
|
|
Other Expenses
|
-3B
THB
|
|
Net Income
|
19.7B
THB
|
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%
|
|