Erawan Group PCL
SET:ERW
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 |
1.82
3.44
|
| 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
Erawan Group PCL
Income Statement
Erawan Group PCL
| 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 |
250
|
210
|
179
|
149
|
139
|
132
|
122
|
114
|
114
|
116
|
123
|
138
|
154
|
174
|
193
|
202
|
223
|
234
|
234
|
231
|
221
|
217
|
223
|
248
|
274
|
295
|
309
|
306
|
307
|
315
|
328
|
346
|
361
|
376
|
389
|
402
|
407
|
405
|
404
|
399
|
393
|
392
|
384
|
376
|
368
|
356
|
351
|
351
|
360
|
373
|
385
|
390
|
387
|
381
|
373
|
367
|
362
|
353
|
347
|
346
|
344
|
344
|
348
|
350
|
360
|
372
|
385
|
396
|
402
|
445
|
480
|
498
|
527
|
535
|
537
|
543
|
509
|
495
|
469
|
457
|
456
|
481
|
514
|
550
|
584
|
625
|
664
|
693
|
697
|
691
|
0
|
0
|
|
| Revenue |
3 009
N/A
|
2 940
-2%
|
2 757
-6%
|
2 607
-5%
|
2 458
-6%
|
2 376
-3%
|
2 442
+3%
|
2 456
+1%
|
2 488
+1%
|
2 547
+2%
|
2 603
+2%
|
2 724
+5%
|
2 858
+5%
|
3 038
+6%
|
3 190
+5%
|
3 280
+3%
|
3 331
+2%
|
3 297
-1%
|
3 210
-3%
|
3 170
-1%
|
3 194
+1%
|
3 289
+3%
|
3 416
+4%
|
3 476
+2%
|
3 376
-3%
|
3 231
-4%
|
3 045
-6%
|
2 957
-3%
|
3 149
+6%
|
3 387
+8%
|
3 241
-4%
|
3 313
+2%
|
3 321
+0%
|
3 428
+3%
|
3 782
+10%
|
3 893
+3%
|
3 756
-4%
|
3 798
+1%
|
3 946
+4%
|
3 958
+0%
|
4 302
+9%
|
4 434
+3%
|
4 478
+1%
|
4 637
+4%
|
4 702
+1%
|
4 403
-6%
|
4 259
-3%
|
4 183
-2%
|
4 285
+2%
|
4 731
+10%
|
5 041
+7%
|
5 234
+4%
|
5 255
+0%
|
5 350
+2%
|
5 421
+1%
|
5 580
+3%
|
5 624
+1%
|
5 702
+1%
|
5 770
+1%
|
5 843
+1%
|
5 996
+3%
|
6 152
+3%
|
6 156
+0%
|
6 138
0%
|
6 256
+2%
|
6 238
0%
|
6 285
+1%
|
6 353
+1%
|
6 379
+0%
|
5 832
-9%
|
4 515
-23%
|
3 445
-24%
|
2 306
-33%
|
1 473
-36%
|
1 656
+12%
|
1 455
-12%
|
1 485
+2%
|
1 746
+18%
|
2 458
+41%
|
3 515
+43%
|
4 629
+32%
|
5 743
+24%
|
6 393
+11%
|
6 845
+7%
|
6 986
+2%
|
7 208
+3%
|
7 419
+3%
|
7 532
+2%
|
7 872
+5%
|
8 025
+2%
|
7 934
-1%
|
7 868
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 444)
|
(1 413)
|
(1 331)
|
(1 218)
|
(1 096)
|
(1 053)
|
(1 034)
|
(1 030)
|
(1 061)
|
(1 100)
|
(1 158)
|
(1 251)
|
(1 269)
|
(1 322)
|
(1 369)
|
(1 376)
|
(1 402)
|
(1 410)
|
(1 392)
|
(1 373)
|
(1 360)
|
(1 372)
|
(1 404)
|
(1 449)
|
(1 455)
|
(1 446)
|
(1 431)
|
(1 420)
|
(1 491)
|
(1 589)
|
(1 565)
|
(1 621)
|
(1 643)
|
(1 655)
|
(1 794)
|
(1 816)
|
(1 790)
|
(1 813)
|
(1 829)
|
(1 866)
|
(1 966)
|
(2 017)
|
(2 088)
|
(2 159)
|
(2 215)
|
(2 170)
|
(2 158)
|
(2 174)
|
(2 230)
|
(2 370)
|
(2 458)
|
(2 520)
|
(2 513)
|
(2 541)
|
(2 561)
|
(2 573)
|
(2 575)
|
(2 588)
|
(2 574)
|
(2 592)
|
(2 636)
|
(2 677)
|
(2 721)
|
(2 755)
|
(2 813)
|
(2 833)
|
(2 882)
|
(2 917)
|
(2 900)
|
(2 750)
|
(2 184)
|
(1 801)
|
(1 465)
|
(1 190)
|
(1 332)
|
(1 277)
|
(1 284)
|
(1 374)
|
(1 609)
|
(1 930)
|
(2 282)
|
(2 653)
|
(2 859)
|
(3 009)
|
(3 035)
|
(3 053)
|
(3 136)
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
1 565
N/A
|
1 527
-2%
|
1 427
-7%
|
1 390
-3%
|
1 361
-2%
|
1 323
-3%
|
1 408
+6%
|
1 427
+1%
|
1 428
+0%
|
1 447
+1%
|
1 446
0%
|
1 473
+2%
|
1 589
+8%
|
1 717
+8%
|
1 822
+6%
|
1 904
+5%
|
1 929
+1%
|
1 887
-2%
|
1 818
-4%
|
1 798
-1%
|
1 834
+2%
|
1 917
+5%
|
2 013
+5%
|
2 027
+1%
|
1 921
-5%
|
1 784
-7%
|
1 614
-10%
|
1 538
-5%
|
1 658
+8%
|
1 798
+8%
|
1 676
-7%
|
1 692
+1%
|
1 678
-1%
|
1 772
+6%
|
1 988
+12%
|
2 078
+5%
|
1 966
-5%
|
1 985
+1%
|
2 117
+7%
|
2 091
-1%
|
2 337
+12%
|
2 417
+3%
|
2 389
-1%
|
2 478
+4%
|
2 487
+0%
|
2 233
-10%
|
2 101
-6%
|
2 009
-4%
|
2 055
+2%
|
2 361
+15%
|
2 583
+9%
|
2 713
+5%
|
2 742
+1%
|
2 809
+2%
|
2 860
+2%
|
3 007
+5%
|
3 049
+1%
|
3 114
+2%
|
3 196
+3%
|
3 251
+2%
|
3 360
+3%
|
3 475
+3%
|
3 435
-1%
|
3 383
-2%
|
3 444
+2%
|
3 405
-1%
|
3 403
0%
|
3 435
+1%
|
3 479
+1%
|
3 082
-11%
|
2 331
-24%
|
1 644
-29%
|
841
-49%
|
283
-66%
|
324
+15%
|
179
-45%
|
201
+13%
|
372
+85%
|
849
+128%
|
1 585
+87%
|
2 346
+48%
|
3 091
+32%
|
3 533
+14%
|
3 836
+9%
|
3 952
+3%
|
4 155
+5%
|
4 283
+3%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(958)
|
(1 007)
|
(977)
|
(883)
|
(846)
|
(734)
|
(751)
|
(801)
|
(855)
|
(897)
|
(925)
|
(966)
|
(1 015)
|
(1 083)
|
(1 112)
|
(1 137)
|
(1 153)
|
(1 139)
|
(1 117)
|
(1 135)
|
(1 226)
|
(1 243)
|
(1 370)
|
(1 439)
|
(1 422)
|
(1 440)
|
(1 420)
|
(1 434)
|
(1 508)
|
(1 542)
|
(1 516)
|
(1 546)
|
(1 562)
|
(1 608)
|
(1 660)
|
(1 022)
|
(1 648)
|
(987)
|
(1 672)
|
(1 661)
|
(1 745)
|
(1 764)
|
(1 891)
|
(1 929)
|
(1 955)
|
(1 891)
|
(1 759)
|
(1 765)
|
(1 815)
|
(1 920)
|
(2 042)
|
(2 091)
|
(2 058)
|
(2 077)
|
(2 092)
|
(2 133)
|
(2 212)
|
(2 193)
|
(2 223)
|
(2 235)
|
(2 309)
|
(2 278)
|
(2 276)
|
(2 300)
|
(2 371)
|
(2 363)
|
(2 398)
|
(2 410)
|
(2 442)
|
(2 420)
|
(2 283)
|
(2 181)
|
(1 986)
|
(1 958)
|
(1 804)
|
(1 723)
|
(1 800)
|
(1 795)
|
(1 838)
|
(2 001)
|
(2 212)
|
(2 341)
|
(2 486)
|
(2 590)
|
(2 689)
|
(2 639)
|
(2 715)
|
(5 965)
|
(6 101)
|
(6 312)
|
(6 286)
|
(6 300)
|
|
| Selling, General & Administrative |
(708)
|
(721)
|
(698)
|
(695)
|
(644)
|
(567)
|
(592)
|
(590)
|
(617)
|
(639)
|
(641)
|
(661)
|
(704)
|
(757)
|
(792)
|
(801)
|
(776)
|
(748)
|
(734)
|
(760)
|
(823)
|
(879)
|
(959)
|
(978)
|
(947)
|
(924)
|
(865)
|
(867)
|
(918)
|
(947)
|
(903)
|
(904)
|
(916)
|
(938)
|
(1 038)
|
(1 079)
|
(1 062)
|
(1 080)
|
(1 095)
|
(1 084)
|
(1 134)
|
(1 169)
|
(1 253)
|
(1 290)
|
(1 307)
|
(1 257)
|
(1 174)
|
(1 168)
|
(1 205)
|
(1 292)
|
(1 360)
|
(1 399)
|
(1 374)
|
(1 397)
|
(1 414)
|
(1 452)
|
(1 482)
|
(1 503)
|
(1 532)
|
(1 544)
|
(1 571)
|
(1 579)
|
(1 570)
|
(1 589)
|
(1 595)
|
(1 610)
|
(1 626)
|
(1 622)
|
(1 651)
|
(1 571)
|
(1 368)
|
(1 214)
|
(1 005)
|
(846)
|
(869)
|
(838)
|
(2 199)
|
(962)
|
(1 059)
|
(1 210)
|
(3 660)
|
(1 556)
|
(1 687)
|
(1 779)
|
(4 873)
|
(3 466)
|
(4 323)
|
(5 171)
|
(5 273)
|
(5 338)
|
(5 299)
|
(5 303)
|
|
| Depreciation & Amortization |
(309)
|
(291)
|
(273)
|
(254)
|
(256)
|
(260)
|
(261)
|
(267)
|
(278)
|
(289)
|
(302)
|
(325)
|
(346)
|
(363)
|
(382)
|
(394)
|
(401)
|
(410)
|
(405)
|
(398)
|
(427)
|
(432)
|
(453)
|
(490)
|
(505)
|
(542)
|
(582)
|
(604)
|
(628)
|
(647)
|
(663)
|
(679)
|
(684)
|
(691)
|
(678)
|
(664)
|
(646)
|
(629)
|
(633)
|
(634)
|
(641)
|
(647)
|
(660)
|
(664)
|
(665)
|
(660)
|
(650)
|
(660)
|
(672)
|
(690)
|
(709)
|
(716)
|
(647)
|
(720)
|
(721)
|
(725)
|
(659)
|
(730)
|
(732)
|
(735)
|
(668)
|
(742)
|
(747)
|
(753)
|
(704)
|
(799)
|
(818)
|
(830)
|
(830)
|
(887)
|
(943)
|
(995)
|
(1 012)
|
(991)
|
(973)
|
(944)
|
(936)
|
(906)
|
(877)
|
(868)
|
(872)
|
(876)
|
(883)
|
(895)
|
(901)
|
(919)
|
(939)
|
(962)
|
(995)
|
(1 011)
|
(1 025)
|
(1 033)
|
|
| Other Operating Expenses |
59
|
5
|
(7)
|
66
|
53
|
92
|
102
|
57
|
39
|
31
|
18
|
20
|
35
|
38
|
63
|
58
|
24
|
20
|
23
|
23
|
24
|
69
|
42
|
29
|
30
|
26
|
26
|
37
|
38
|
51
|
50
|
38
|
38
|
21
|
56
|
721
|
59
|
723
|
56
|
57
|
31
|
53
|
22
|
24
|
18
|
26
|
64
|
63
|
62
|
62
|
26
|
24
|
(37)
|
40
|
43
|
43
|
(71)
|
40
|
41
|
44
|
(70)
|
43
|
40
|
42
|
(72)
|
45
|
46
|
42
|
39
|
38
|
28
|
28
|
31
|
(121)
|
39
|
58
|
1 335
|
73
|
98
|
77
|
2 320
|
91
|
84
|
84
|
3 085
|
1 746
|
2 547
|
168
|
167
|
37
|
38
|
36
|
|
| Operating Income |
607
N/A
|
519
-14%
|
450
-13%
|
507
+13%
|
515
+2%
|
589
+14%
|
656
+11%
|
626
-5%
|
572
-9%
|
550
-4%
|
520
-5%
|
507
-2%
|
574
+13%
|
634
+10%
|
710
+12%
|
767
+8%
|
776
+1%
|
749
-3%
|
702
-6%
|
663
-6%
|
608
-8%
|
674
+11%
|
642
-5%
|
588
-8%
|
499
-15%
|
345
-31%
|
194
-44%
|
103
-47%
|
151
+46%
|
255
+70%
|
160
-37%
|
146
-9%
|
116
-20%
|
165
+41%
|
328
+99%
|
1 056
+222%
|
317
-70%
|
998
+215%
|
445
-55%
|
430
-3%
|
592
+38%
|
654
+10%
|
499
-24%
|
548
+10%
|
533
-3%
|
342
-36%
|
341
0%
|
244
-29%
|
240
-2%
|
441
+84%
|
540
+22%
|
623
+15%
|
684
+10%
|
732
+7%
|
768
+5%
|
874
+14%
|
837
-4%
|
921
+10%
|
973
+6%
|
1 016
+4%
|
1 051
+3%
|
1 197
+14%
|
1 159
-3%
|
1 083
-7%
|
1 072
-1%
|
1 041
-3%
|
1 005
-4%
|
1 026
+2%
|
1 037
+1%
|
662
-36%
|
48
-93%
|
(537)
N/A
|
(1 144)
-113%
|
(1 675)
-46%
|
(1 479)
+12%
|
(1 545)
-4%
|
(1 598)
-3%
|
(1 423)
+11%
|
(989)
+30%
|
(416)
+58%
|
135
N/A
|
750
+456%
|
1 047
+40%
|
1 246
+19%
|
1 263
+1%
|
1 516
+20%
|
1 567
+3%
|
1 566
0%
|
1 771
+13%
|
1 713
-3%
|
1 648
-4%
|
1 568
-5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(233)
|
(202)
|
(171)
|
(107)
|
(98)
|
(125)
|
(115)
|
(107)
|
(106)
|
(108)
|
(114)
|
(129)
|
(147)
|
(143)
|
(186)
|
(195)
|
(192)
|
(92)
|
(67)
|
(51)
|
(48)
|
(216)
|
(222)
|
(247)
|
(267)
|
(287)
|
(302)
|
(299)
|
(302)
|
(311)
|
(323)
|
(341)
|
(356)
|
(370)
|
(383)
|
(393)
|
(398)
|
(396)
|
(395)
|
(392)
|
(385)
|
(385)
|
(371)
|
(358)
|
(343)
|
(327)
|
(322)
|
(323)
|
(332)
|
(343)
|
(355)
|
(359)
|
(359)
|
(354)
|
(346)
|
(348)
|
(337)
|
(347)
|
(345)
|
(362)
|
(357)
|
(369)
|
(370)
|
(346)
|
(353)
|
(349)
|
(358)
|
(368)
|
(380)
|
(427)
|
(479)
|
(498)
|
(535)
|
(545)
|
(540)
|
(549)
|
(493)
|
(482)
|
(446)
|
(434)
|
(396)
|
(449)
|
(468)
|
(504)
|
(540)
|
(583)
|
(408)
|
(440)
|
(453)
|
(448)
|
(658)
|
(632)
|
|
| Non-Reccuring Items |
(75)
|
0
|
0
|
0
|
27
|
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
|
664
|
0
|
664
|
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
|
(25)
|
(91)
|
0
|
(286)
|
(261)
|
(7)
|
(29)
|
94
|
94
|
12
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
23
|
0
|
864
|
0
|
867
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
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
|
864
|
0
|
864
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
30
|
(0)
|
(0)
|
(0)
|
43
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(46)
|
0
|
1
|
1
|
(12)
|
2
|
1
|
1
|
11
|
25
|
34
|
35
|
19
|
8
|
(0)
|
(1)
|
(5)
|
2
|
2
|
2
|
|
| Pre-Tax Income |
300
N/A
|
318
+6%
|
279
-12%
|
399
+43%
|
444
+11%
|
465
+5%
|
541
+16%
|
519
-4%
|
466
-10%
|
442
-5%
|
407
-8%
|
378
-7%
|
427
+13%
|
491
+15%
|
524
+7%
|
572
+9%
|
583
+2%
|
657
+13%
|
635
-3%
|
612
-4%
|
560
-9%
|
458
-18%
|
420
-8%
|
341
-19%
|
233
-32%
|
57
-75%
|
(108)
N/A
|
(196)
-82%
|
(152)
+23%
|
(56)
+63%
|
(163)
-194%
|
(195)
-19%
|
(239)
-23%
|
(206)
+14%
|
610
N/A
|
663
+9%
|
584
-12%
|
603
+3%
|
50
-92%
|
38
-24%
|
230
+504%
|
269
+17%
|
992
+268%
|
1 055
+6%
|
1 057
+0%
|
879
-17%
|
20
-98%
|
(79)
N/A
|
(91)
-16%
|
98
N/A
|
185
+89%
|
264
+42%
|
329
+25%
|
378
+15%
|
422
+12%
|
525
+24%
|
529
+1%
|
573
+8%
|
627
+9%
|
653
+4%
|
737
+13%
|
828
+12%
|
789
-5%
|
738
-7%
|
757
+3%
|
694
-8%
|
648
-7%
|
659
+2%
|
657
0%
|
235
-64%
|
(430)
N/A
|
(1 060)
-146%
|
(1 818)
-71%
|
(2 220)
-22%
|
(2 304)
-4%
|
(2 354)
-2%
|
(2 110)
+10%
|
(1 932)
+8%
|
(1 340)
+31%
|
(755)
+44%
|
(239)
+68%
|
326
N/A
|
614
+88%
|
777
+27%
|
743
-4%
|
941
+27%
|
1 159
+23%
|
1 126
-3%
|
1 321
+17%
|
1 267
-4%
|
992
-22%
|
938
-5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(183)
|
(223)
|
(205)
|
(204)
|
(81)
|
(63)
|
(66)
|
(55)
|
(78)
|
(82)
|
(98)
|
(107)
|
(113)
|
(119)
|
(106)
|
(103)
|
(105)
|
(97)
|
(93)
|
(89)
|
(96)
|
(105)
|
(115)
|
(113)
|
(93)
|
(73)
|
(49)
|
(39)
|
(46)
|
(50)
|
(36)
|
(33)
|
(20)
|
(29)
|
(49)
|
(65)
|
(54)
|
(49)
|
(62)
|
(46)
|
(63)
|
(104)
|
(119)
|
(132)
|
(91)
|
(86)
|
(47)
|
(29)
|
(19)
|
(47)
|
(64)
|
(78)
|
(99)
|
(104)
|
(106)
|
(123)
|
(122)
|
(137)
|
(148)
|
(152)
|
(172)
|
(184)
|
(175)
|
(163)
|
(164)
|
(154)
|
(147)
|
(153)
|
(155)
|
(92)
|
(74)
|
(35)
|
39
|
36
|
53
|
(30)
|
(46)
|
(35)
|
(54)
|
24
|
26
|
23
|
22
|
20
|
17
|
10
|
14
|
16
|
(9)
|
(20)
|
(40)
|
(52)
|
|
| Income from Continuing Operations |
117
|
95
|
75
|
195
|
364
|
402
|
476
|
464
|
388
|
360
|
308
|
271
|
314
|
371
|
418
|
469
|
479
|
560
|
542
|
523
|
464
|
353
|
305
|
228
|
140
|
(16)
|
(157)
|
(235)
|
(197)
|
(106)
|
(199)
|
(227)
|
(259)
|
(235)
|
561
|
598
|
530
|
554
|
(12)
|
(8)
|
167
|
165
|
873
|
923
|
966
|
794
|
(27)
|
(107)
|
(110)
|
52
|
121
|
185
|
230
|
274
|
316
|
402
|
408
|
436
|
480
|
501
|
565
|
644
|
614
|
575
|
593
|
540
|
501
|
506
|
503
|
143
|
(504)
|
(1 096)
|
(1 779)
|
(2 184)
|
(2 251)
|
(2 384)
|
(2 155)
|
(1 967)
|
(1 394)
|
(731)
|
(213)
|
349
|
636
|
797
|
760
|
951
|
1 173
|
1 142
|
1 313
|
1 247
|
951
|
886
|
|
| Income to Minority Interest |
(49)
|
(40)
|
(30)
|
(27)
|
(48)
|
(47)
|
(52)
|
(51)
|
(48)
|
(50)
|
(49)
|
(50)
|
(56)
|
(62)
|
(65)
|
(68)
|
(69)
|
(64)
|
(61)
|
(59)
|
(62)
|
(68)
|
(74)
|
(73)
|
(61)
|
(49)
|
(35)
|
(29)
|
(32)
|
(34)
|
(18)
|
(19)
|
(16)
|
(21)
|
(42)
|
(50)
|
(39)
|
(42)
|
(55)
|
(45)
|
(61)
|
(57)
|
(38)
|
(39)
|
(30)
|
(2)
|
5
|
8
|
(1)
|
(27)
|
(38)
|
(39)
|
(35)
|
(27)
|
(27)
|
(38)
|
(41)
|
(53)
|
(56)
|
(54)
|
(59)
|
(60)
|
(58)
|
(57)
|
(57)
|
(55)
|
(53)
|
(56)
|
(57)
|
(35)
|
(5)
|
30
|
63
|
79
|
82
|
105
|
105
|
96
|
73
|
22
|
(11)
|
(22)
|
(28)
|
(28)
|
(17)
|
(30)
|
(32)
|
(25)
|
(32)
|
(38)
|
(40)
|
(44)
|
|
| Net Income (Common) |
68
N/A
|
55
-18%
|
44
-20%
|
168
+279%
|
316
+88%
|
355
+13%
|
424
+19%
|
413
-2%
|
339
-18%
|
310
-9%
|
260
-16%
|
221
-15%
|
258
+16%
|
309
+20%
|
353
+14%
|
401
+14%
|
410
+2%
|
497
+21%
|
481
-3%
|
464
-4%
|
402
-13%
|
285
-29%
|
231
-19%
|
155
-33%
|
78
-50%
|
(65)
N/A
|
(192)
-196%
|
(264)
-37%
|
(229)
+13%
|
(140)
+39%
|
(217)
-55%
|
(246)
-13%
|
(275)
-12%
|
(255)
+7%
|
519
N/A
|
548
+6%
|
491
-10%
|
512
+4%
|
(67)
N/A
|
(54)
+20%
|
106
N/A
|
108
+2%
|
835
+677%
|
884
+6%
|
937
+6%
|
792
-15%
|
(22)
N/A
|
(100)
-344%
|
(112)
-12%
|
25
N/A
|
83
+234%
|
146
+76%
|
195
+34%
|
247
+26%
|
289
+17%
|
365
+26%
|
367
+1%
|
384
+5%
|
424
+11%
|
448
+6%
|
506
+13%
|
583
+15%
|
556
-5%
|
518
-7%
|
536
+4%
|
485
-10%
|
448
-8%
|
450
+0%
|
446
-1%
|
108
-76%
|
(509)
N/A
|
(1 066)
-109%
|
(1 715)
-61%
|
(2 105)
-23%
|
(2 169)
-3%
|
(2 278)
-5%
|
(2 050)
+10%
|
(1 871)
+9%
|
(1 321)
+29%
|
(709)
+46%
|
(224)
+68%
|
327
N/A
|
609
+86%
|
768
+26%
|
743
-3%
|
921
+24%
|
1 141
+24%
|
1 117
-2%
|
1 281
+15%
|
1 209
-6%
|
911
-25%
|
843
-7%
|
|
| EPS (Diluted) |
0.04
N/A
|
0.02
-50%
|
0.01
-50%
|
0.08
+700%
|
0.17
+113%
|
0.2
+18%
|
0.24
+20%
|
0.24
N/A
|
0.19
-21%
|
0.17
-11%
|
0.14
-18%
|
0.12
-14%
|
0.14
+17%
|
0.17
+21%
|
0.19
+12%
|
0.23
+21%
|
0.24
+4%
|
0.22
-8%
|
0.21
-5%
|
0.22
+5%
|
0.19
-14%
|
0.12
-37%
|
0.1
-17%
|
0.07
-30%
|
0.04
-43%
|
-0.02
N/A
|
-0.08
-300%
|
-0.11
-38%
|
-0.1
+9%
|
-0.06
+40%
|
-0.1
-67%
|
-0.11
-10%
|
-0.12
-9%
|
-0.12
N/A
|
0.23
N/A
|
0.24
+4%
|
0.22
-8%
|
0.23
+5%
|
-0.03
N/A
|
-0.02
+33%
|
0.05
N/A
|
0.04
-20%
|
0.35
+775%
|
0.37
+6%
|
0.4
+8%
|
0.31
-23%
|
0
N/A
|
-0.03
N/A
|
-0.05
-67%
|
0.02
N/A
|
0.04
+100%
|
0.06
+50%
|
0.08
+33%
|
0.1
+25%
|
0.12
+20%
|
0.15
+25%
|
0.09
-40%
|
0.15
+67%
|
0.16
+7%
|
0.17
+6%
|
0.13
-24%
|
0.22
+69%
|
0.21
-5%
|
0.2
-5%
|
0.14
-30%
|
0.19
+36%
|
0.18
-5%
|
0.18
N/A
|
0.11
-39%
|
0.02
-82%
|
-0.12
N/A
|
-0.27
-125%
|
-0.44
-63%
|
-0.54
-23%
|
-0.79
-46%
|
-0.68
+14%
|
-0.56
+18%
|
-0.41
+27%
|
-0.29
+29%
|
-0.16
+45%
|
-0.05
+69%
|
0.07
N/A
|
0.13
+86%
|
0.17
+31%
|
0.16
-6%
|
0.2
+25%
|
0.25
+25%
|
0.24
-4%
|
0.27
+13%
|
0.25
-7%
|
0.19
-24%
|
0.17
-11%
|
|