Home Product Center PCL
SET:HMPRO
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 |
5.8
9.2
|
| 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
Home Product Center PCL
Income Statement
Home Product Center 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 |
33
|
33
|
32
|
29
|
23
|
21
|
21
|
23
|
25
|
25
|
25
|
28
|
33
|
41
|
57
|
70
|
82
|
99
|
126
|
160
|
192
|
152
|
150
|
134
|
175
|
164
|
150
|
142
|
134
|
130
|
125
|
119
|
113
|
106
|
102
|
103
|
103
|
106
|
108
|
111
|
118
|
120
|
124
|
132
|
146
|
167
|
189
|
225
|
277
|
328
|
381
|
434
|
466
|
501
|
535
|
548
|
544
|
526
|
516
|
508
|
504
|
495
|
490
|
473
|
448
|
436
|
409
|
390
|
400
|
410
|
420
|
424
|
405
|
413
|
431
|
441
|
459
|
450
|
426
|
424
|
416
|
403
|
399
|
414
|
445
|
484
|
516
|
531
|
567
|
592
|
624
|
665
|
688
|
707
|
0
|
0
|
|
| Revenue |
3 232
N/A
|
3 488
+8%
|
3 753
+8%
|
4 124
+10%
|
4 564
+11%
|
4 974
+9%
|
5 486
+10%
|
6 079
+11%
|
6 753
+11%
|
7 646
+13%
|
8 461
+11%
|
9 195
+9%
|
9 814
+7%
|
10 550
+7%
|
11 199
+6%
|
11 610
+4%
|
12 212
+5%
|
12 501
+2%
|
13 030
+4%
|
13 739
+5%
|
14 224
+4%
|
14 918
+5%
|
15 266
+2%
|
15 677
+3%
|
16 497
+5%
|
16 931
+3%
|
17 623
+4%
|
18 368
+4%
|
19 150
+4%
|
19 841
+4%
|
20 195
+2%
|
20 405
+1%
|
21 013
+3%
|
21 772
+4%
|
22 808
+5%
|
23 799
+4%
|
24 840
+4%
|
25 843
+4%
|
26 982
+4%
|
28 252
+5%
|
29 177
+3%
|
31 004
+6%
|
32 030
+3%
|
33 397
+4%
|
35 435
+6%
|
36 407
+3%
|
38 219
+5%
|
39 707
+4%
|
41 110
+4%
|
42 766
+4%
|
45 103
+5%
|
47 120
+4%
|
49 156
+4%
|
50 385
+3%
|
51 694
+3%
|
52 767
+2%
|
53 990
+2%
|
55 449
+3%
|
56 854
+3%
|
57 867
+2%
|
58 634
+1%
|
59 308
+1%
|
59 518
+0%
|
60 855
+2%
|
61 785
+2%
|
62 406
+1%
|
63 076
+1%
|
63 392
+1%
|
63 556
+0%
|
64 239
+1%
|
65 405
+2%
|
65 396
0%
|
65 253
0%
|
64 123
-2%
|
61 106
-5%
|
60 771
-1%
|
59 874
-1%
|
60 323
+1%
|
62 743
+4%
|
60 579
-3%
|
61 791
+2%
|
62 586
+1%
|
62 853
+0%
|
65 803
+5%
|
66 811
+2%
|
68 340
+2%
|
69 869
+2%
|
70 356
+1%
|
70 166
0%
|
70 580
+1%
|
70 184
-1%
|
69 756
-1%
|
69 806
+0%
|
69 710
0%
|
68 721
-1%
|
68 423
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 590)
|
(2 802)
|
(3 011)
|
(3 316)
|
(3 658)
|
(3 996)
|
(4 379)
|
(4 829)
|
(5 327)
|
(6 030)
|
(6 678)
|
(7 244)
|
(7 736)
|
(8 282)
|
(8 786)
|
(9 099)
|
(9 576)
|
(9 674)
|
(9 936)
|
(10 387)
|
(10 967)
|
(11 467)
|
(11 734)
|
(12 019)
|
(12 282)
|
(12 572)
|
(13 090)
|
(13 602)
|
(14 147)
|
(14 674)
|
(14 873)
|
(14 985)
|
(15 395)
|
(15 938)
|
(16 678)
|
(17 344)
|
(18 052)
|
(18 766)
|
(19 560)
|
(20 474)
|
(21 074)
|
(22 409)
|
(23 097)
|
(24 084)
|
(25 559)
|
(26 188)
|
(27 458)
|
(28 485)
|
(29 346)
|
(30 584)
|
(32 315)
|
(33 835)
|
(35 473)
|
(36 387)
|
(37 405)
|
(38 174)
|
(39 000)
|
(40 114)
|
(41 157)
|
(41 916)
|
(42 405)
|
(42 744)
|
(42 788)
|
(43 614)
|
(44 050)
|
(44 375)
|
(44 696)
|
(44 721)
|
(44 644)
|
(45 485)
|
(46 788)
|
(47 071)
|
(47 299)
|
(46 594)
|
(44 671)
|
(44 545)
|
(44 152)
|
(44 537)
|
(46 126)
|
(44 807)
|
(45 534)
|
(46 012)
|
(46 066)
|
(47 893)
|
(48 783)
|
(49 887)
|
(50 898)
|
(51 286)
|
(50 904)
|
(51 205)
|
(50 929)
|
(50 540)
|
(50 545)
|
(50 481)
|
(49 811)
|
(49 630)
|
|
| Gross Profit |
642
N/A
|
686
+7%
|
741
+8%
|
808
+9%
|
906
+12%
|
979
+8%
|
1 108
+13%
|
1 251
+13%
|
1 426
+14%
|
1 618
+13%
|
1 785
+10%
|
1 951
+9%
|
2 078
+7%
|
2 268
+9%
|
2 413
+6%
|
2 512
+4%
|
2 636
+5%
|
2 827
+7%
|
3 094
+9%
|
3 352
+8%
|
3 257
-3%
|
3 451
+6%
|
3 531
+2%
|
3 657
+4%
|
4 215
+15%
|
4 358
+3%
|
4 533
+4%
|
4 766
+5%
|
5 004
+5%
|
5 168
+3%
|
5 323
+3%
|
5 421
+2%
|
5 618
+4%
|
5 833
+4%
|
6 129
+5%
|
6 454
+5%
|
6 788
+5%
|
7 077
+4%
|
7 423
+5%
|
7 779
+5%
|
8 103
+4%
|
8 595
+6%
|
8 932
+4%
|
9 312
+4%
|
9 876
+6%
|
10 218
+3%
|
10 761
+5%
|
11 222
+4%
|
11 764
+5%
|
12 182
+4%
|
12 786
+5%
|
13 283
+4%
|
13 683
+3%
|
13 997
+2%
|
14 289
+2%
|
14 593
+2%
|
14 990
+3%
|
15 336
+2%
|
15 698
+2%
|
15 952
+2%
|
16 230
+2%
|
16 562
+2%
|
16 729
+1%
|
17 240
+3%
|
17 735
+3%
|
18 032
+2%
|
18 381
+2%
|
18 672
+2%
|
18 912
+1%
|
18 755
-1%
|
18 616
-1%
|
18 325
-2%
|
17 954
-2%
|
17 529
-2%
|
16 435
-6%
|
16 226
-1%
|
15 722
-3%
|
15 786
+0%
|
16 617
+5%
|
15 771
-5%
|
16 257
+3%
|
16 574
+2%
|
16 787
+1%
|
17 910
+7%
|
18 029
+1%
|
18 453
+2%
|
18 971
+3%
|
19 070
+1%
|
19 262
+1%
|
19 375
+1%
|
19 254
-1%
|
19 217
0%
|
19 261
+0%
|
19 230
0%
|
18 910
-2%
|
18 793
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(531)
|
(591)
|
(628)
|
(678)
|
(745)
|
(810)
|
(898)
|
(998)
|
(1 122)
|
(1 233)
|
(1 344)
|
(1 445)
|
(1 517)
|
(1 668)
|
(1 756)
|
(1 810)
|
(1 867)
|
(2 012)
|
(2 191)
|
(2 397)
|
(2 236)
|
(2 380)
|
(2 475)
|
(2 581)
|
(3 006)
|
(3 142)
|
(3 247)
|
(3 380)
|
(3 518)
|
(3 611)
|
(3 716)
|
(3 790)
|
(3 865)
|
(3 960)
|
(4 067)
|
(4 210)
|
(4 382)
|
(4 552)
|
(4 735)
|
(4 912)
|
(5 059)
|
(5 351)
|
(5 624)
|
(5 907)
|
(6 247)
|
(6 496)
|
(6 855)
|
(7 183)
|
(7 630)
|
(7 960)
|
(8 439)
|
(8 816)
|
(9 066)
|
(9 341)
|
(9 555)
|
(9 808)
|
(10 030)
|
(10 218)
|
(10 379)
|
(10 453)
|
(13 141)
|
(10 769)
|
(10 810)
|
(11 079)
|
(13 750)
|
(11 371)
|
(11 511)
|
(11 594)
|
(14 084)
|
(11 207)
|
(10 817)
|
(10 380)
|
(12 116)
|
(9 736)
|
(9 343)
|
(9 255)
|
(9 090)
|
(9 017)
|
(9 269)
|
(9 045)
|
(8 951)
|
(9 346)
|
(9 422)
|
(9 746)
|
(9 696)
|
(10 213)
|
(10 584)
|
(10 628)
|
(10 505)
|
(10 706)
|
(10 551)
|
(10 609)
|
(10 333)
|
(10 527)
|
(10 468)
|
(10 516)
|
|
| Selling, General & Administrative |
(560)
|
(618)
|
(660)
|
(719)
|
(795)
|
(862)
|
(961)
|
(1 078)
|
(1 235)
|
(1 375)
|
(1 516)
|
(1 637)
|
(1 737)
|
(1 934)
|
(2 034)
|
(2 120)
|
(2 278)
|
(2 410)
|
(2 621)
|
(2 841)
|
(3 116)
|
(3 291)
|
(3 399)
|
(3 509)
|
(3 524)
|
(3 616)
|
(3 745)
|
(3 911)
|
(4 162)
|
(4 308)
|
(4 431)
|
(4 515)
|
(4 588)
|
(4 743)
|
(4 910)
|
(5 123)
|
(5 409)
|
(5 610)
|
(5 854)
|
(6 122)
|
(6 306)
|
(6 673)
|
(6 991)
|
(7 310)
|
(7 756)
|
(8 036)
|
(8 447)
|
(8 815)
|
(7 843)
|
(9 681)
|
(10 286)
|
(10 732)
|
(8 945)
|
(11 394)
|
(11 630)
|
(11 947)
|
(9 801)
|
(12 511)
|
(12 785)
|
(12 911)
|
(10 669)
|
(13 249)
|
(13 217)
|
(13 498)
|
(10 677)
|
(13 828)
|
(13 988)
|
(14 076)
|
(11 425)
|
(13 624)
|
(13 144)
|
(12 609)
|
(9 588)
|
(11 764)
|
(11 233)
|
(11 123)
|
(8 466)
|
(10 945)
|
(11 342)
|
(11 011)
|
(8 553)
|
(11 509)
|
(11 676)
|
(12 246)
|
(9 820)
|
(12 841)
|
(13 281)
|
(13 387)
|
(10 465)
|
(13 482)
|
(13 356)
|
(13 322)
|
(10 337)
|
(13 259)
|
(13 112)
|
(13 202)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 458)
|
0
|
0
|
0
|
(2 113)
|
0
|
0
|
0
|
(2 459)
|
0
|
0
|
0
|
(2 460)
|
0
|
0
|
0
|
(3 068)
|
0
|
0
|
0
|
(2 615)
|
0
|
0
|
0
|
(2 510)
|
0
|
0
|
0
|
(2 491)
|
0
|
0
|
0
|
(2 510)
|
0
|
0
|
0
|
(2 453)
|
0
|
0
|
0
|
(2 694)
|
0
|
0
|
0
|
(2 765)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
28
|
27
|
34
|
42
|
49
|
52
|
64
|
81
|
114
|
141
|
170
|
190
|
220
|
266
|
279
|
311
|
411
|
400
|
431
|
445
|
880
|
909
|
923
|
928
|
518
|
475
|
499
|
531
|
643
|
697
|
713
|
723
|
724
|
784
|
844
|
915
|
1 028
|
1 058
|
1 119
|
1 209
|
1 247
|
1 320
|
1 366
|
1 402
|
1 510
|
1 541
|
1 592
|
1 632
|
1 671
|
1 721
|
1 848
|
1 917
|
1 993
|
2 052
|
2 074
|
2 138
|
2 230
|
2 293
|
2 405
|
2 456
|
(12)
|
2 478
|
2 405
|
2 418
|
(5)
|
2 457
|
2 478
|
2 483
|
(44)
|
2 417
|
2 327
|
2 229
|
(18)
|
2 028
|
1 889
|
1 868
|
1 867
|
1 927
|
2 073
|
1 966
|
2 111
|
2 163
|
2 253
|
2 500
|
2 578
|
2 628
|
2 697
|
2 759
|
2 654
|
2 776
|
2 805
|
2 712
|
2 769
|
2 732
|
2 644
|
2 686
|
|
| Operating Income |
111
N/A
|
96
-14%
|
114
+19%
|
131
+15%
|
161
+23%
|
169
+5%
|
211
+25%
|
253
+20%
|
304
+20%
|
384
+26%
|
439
+14%
|
506
+15%
|
562
+11%
|
601
+7%
|
658
+9%
|
702
+7%
|
769
+10%
|
815
+6%
|
903
+11%
|
955
+6%
|
1 020
+7%
|
1 070
+5%
|
1 056
-1%
|
1 076
+2%
|
1 209
+12%
|
1 217
+1%
|
1 286
+6%
|
1 385
+8%
|
1 486
+7%
|
1 555
+5%
|
1 605
+3%
|
1 630
+2%
|
1 754
+8%
|
1 874
+7%
|
2 063
+10%
|
2 246
+9%
|
2 407
+7%
|
2 526
+5%
|
2 688
+6%
|
2 866
+7%
|
3 044
+6%
|
3 243
+7%
|
3 308
+2%
|
3 405
+3%
|
3 629
+7%
|
3 723
+3%
|
3 906
+5%
|
4 039
+3%
|
4 134
+2%
|
4 222
+2%
|
4 349
+3%
|
4 469
+3%
|
4 617
+3%
|
4 658
+1%
|
4 735
+2%
|
4 786
+1%
|
4 960
+4%
|
5 117
+3%
|
5 317
+4%
|
5 497
+3%
|
3 089
-44%
|
5 792
+88%
|
5 918
+2%
|
6 160
+4%
|
3 985
-35%
|
6 661
+67%
|
6 871
+3%
|
7 079
+3%
|
4 828
-32%
|
7 549
+56%
|
7 799
+3%
|
7 946
+2%
|
5 838
-27%
|
7 793
+33%
|
7 092
-9%
|
6 972
-2%
|
6 632
-5%
|
6 769
+2%
|
7 347
+9%
|
6 727
-8%
|
7 306
+9%
|
7 228
-1%
|
7 364
+2%
|
8 164
+11%
|
8 333
+2%
|
8 240
-1%
|
8 388
+2%
|
8 442
+1%
|
8 756
+4%
|
8 669
-1%
|
8 703
+0%
|
8 607
-1%
|
8 929
+4%
|
8 703
-3%
|
8 442
-3%
|
8 277
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(30)
|
(33)
|
(32)
|
(31)
|
(22)
|
(21)
|
(21)
|
(23)
|
(25)
|
(25)
|
(26)
|
(28)
|
(33)
|
(42)
|
(58)
|
(71)
|
(82)
|
(100)
|
(127)
|
(161)
|
(192)
|
(207)
|
(204)
|
(188)
|
(169)
|
(163)
|
(150)
|
(142)
|
(134)
|
(131)
|
(125)
|
(120)
|
(113)
|
(106)
|
(102)
|
(103)
|
(103)
|
(107)
|
(109)
|
(112)
|
(118)
|
(120)
|
(124)
|
(132)
|
(146)
|
(167)
|
(189)
|
(225)
|
(277)
|
(327)
|
(381)
|
(434)
|
(466)
|
(501)
|
(535)
|
(547)
|
(544)
|
(525)
|
(515)
|
(507)
|
(504)
|
(495)
|
(489)
|
(472)
|
(448)
|
(435)
|
(409)
|
(389)
|
(400)
|
(410)
|
(400)
|
(404)
|
(405)
|
(387)
|
(417)
|
(425)
|
(442)
|
(437)
|
(419)
|
(417)
|
(671)
|
(396)
|
(393)
|
(405)
|
(675)
|
(469)
|
(491)
|
(512)
|
(782)
|
(559)
|
(579)
|
(614)
|
(863)
|
(646)
|
(663)
|
(665)
|
|
| Total Other Income |
0
|
0
|
1
|
1
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
(1)
|
0
|
0
|
1
|
1
|
0
|
2
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(1)
|
1
|
0
|
1
|
0
|
1
|
1
|
0
|
(1)
|
2
|
2
|
3
|
1
|
1
|
1
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
2 510
|
0
|
0
|
0
|
2 450
|
(2)
|
(2)
|
0
|
2 494
|
0
|
0
|
0
|
2 171
|
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 |
81
N/A
|
63
-22%
|
83
+32%
|
101
+22%
|
139
+38%
|
148
+6%
|
189
+28%
|
230
+22%
|
279
+21%
|
359
+29%
|
414
+15%
|
477
+15%
|
529
+11%
|
559
+6%
|
601
+8%
|
632
+5%
|
687
+9%
|
717
+4%
|
777
+8%
|
796
+2%
|
829
+4%
|
863
+4%
|
852
-1%
|
888
+4%
|
1 040
+17%
|
1 054
+1%
|
1 137
+8%
|
1 244
+9%
|
1 351
+9%
|
1 425
+5%
|
1 480
+4%
|
1 511
+2%
|
1 641
+9%
|
1 769
+8%
|
1 962
+11%
|
2 143
+9%
|
2 303
+7%
|
2 421
+5%
|
2 581
+7%
|
2 757
+7%
|
2 927
+6%
|
3 124
+7%
|
3 185
+2%
|
3 272
+3%
|
3 483
+6%
|
3 555
+2%
|
3 716
+5%
|
3 814
+3%
|
3 857
+1%
|
3 895
+1%
|
3 968
+2%
|
4 035
+2%
|
4 151
+3%
|
4 156
+0%
|
4 199
+1%
|
4 238
+1%
|
4 417
+4%
|
4 592
+4%
|
4 802
+5%
|
4 990
+4%
|
5 095
+2%
|
5 297
+4%
|
5 429
+2%
|
5 688
+5%
|
5 987
+5%
|
6 224
+4%
|
6 460
+4%
|
6 688
+4%
|
6 922
+4%
|
7 139
+3%
|
7 399
+4%
|
7 541
+2%
|
7 604
+1%
|
7 406
-3%
|
6 675
-10%
|
6 546
-2%
|
6 190
-5%
|
6 331
+2%
|
6 928
+9%
|
6 309
-9%
|
6 634
+5%
|
6 832
+3%
|
6 971
+2%
|
7 759
+11%
|
7 658
-1%
|
7 770
+1%
|
7 897
+2%
|
7 931
+0%
|
7 974
+1%
|
8 110
+2%
|
8 124
+0%
|
7 993
-2%
|
8 066
+1%
|
8 056
0%
|
7 779
-3%
|
7 612
-2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
(7)
|
(17)
|
(30)
|
(32)
|
(42)
|
(52)
|
(72)
|
(98)
|
(112)
|
(132)
|
(148)
|
(155)
|
(169)
|
(172)
|
(182)
|
(195)
|
(214)
|
(220)
|
(220)
|
(236)
|
(214)
|
(228)
|
(269)
|
(294)
|
(345)
|
(386)
|
(392)
|
(414)
|
(420)
|
(427)
|
(498)
|
(541)
|
(607)
|
(654)
|
(665)
|
(708)
|
(765)
|
(828)
|
(921)
|
(913)
|
(865)
|
(838)
|
(803)
|
(806)
|
(824)
|
(817)
|
(789)
|
(791)
|
(802)
|
(823)
|
(838)
|
(835)
|
(851)
|
(854)
|
(918)
|
(961)
|
(1 001)
|
(1 043)
|
(970)
|
(993)
|
(984)
|
(1 008)
|
(1 100)
|
(1 136)
|
(1 190)
|
(1 235)
|
(1 310)
|
(1 355)
|
(1 401)
|
(1 427)
|
(1 427)
|
(1 382)
|
(1 236)
|
(1 189)
|
(1 035)
|
(1 081)
|
(1 188)
|
(1 099)
|
(1 194)
|
(1 243)
|
(1 295)
|
(1 419)
|
(1 441)
|
(1 453)
|
(1 480)
|
(1 514)
|
(1 533)
|
(1 567)
|
(1 579)
|
(1 539)
|
(1 562)
|
(1 558)
|
(1 504)
|
(1 476)
|
|
| Income from Continuing Operations |
81
|
63
|
76
|
84
|
109
|
117
|
148
|
178
|
207
|
260
|
301
|
346
|
381
|
403
|
431
|
458
|
505
|
522
|
564
|
577
|
609
|
628
|
638
|
660
|
771
|
760
|
792
|
858
|
959
|
1 012
|
1 061
|
1 084
|
1 143
|
1 227
|
1 353
|
1 488
|
1 638
|
1 710
|
1 814
|
1 926
|
2 005
|
2 210
|
2 320
|
2 435
|
2 679
|
2 749
|
2 890
|
2 995
|
3 068
|
3 103
|
3 166
|
3 212
|
3 313
|
3 322
|
3 349
|
3 386
|
3 499
|
3 631
|
3 802
|
3 947
|
4 125
|
4 305
|
4 445
|
4 680
|
4 886
|
5 088
|
5 270
|
5 453
|
5 613
|
5 784
|
5 998
|
6 114
|
6 177
|
6 023
|
5 439
|
5 358
|
5 155
|
5 251
|
5 741
|
5 210
|
5 441
|
5 589
|
5 676
|
6 339
|
6 217
|
6 317
|
6 417
|
6 417
|
6 442
|
6 543
|
6 545
|
6 454
|
6 504
|
6 498
|
6 275
|
6 137
|
|
| Income to Minority Interest |
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
|
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
|
|
| Net Income (Common) |
86
N/A
|
58
-33%
|
71
+22%
|
79
+11%
|
109
+38%
|
117
+7%
|
148
+26%
|
178
+20%
|
207
+16%
|
260
+26%
|
301
+16%
|
346
+15%
|
381
+10%
|
403
+6%
|
431
+7%
|
458
+6%
|
505
+10%
|
522
+3%
|
564
+8%
|
577
+2%
|
609
+6%
|
628
+3%
|
638
+2%
|
660
+3%
|
771
+17%
|
760
-1%
|
792
+4%
|
858
+8%
|
959
+12%
|
1 012
+6%
|
1 061
+5%
|
1 084
+2%
|
1 143
+5%
|
1 227
+7%
|
1 353
+10%
|
1 488
+10%
|
1 638
+10%
|
1 710
+4%
|
1 814
+6%
|
1 926
+6%
|
2 005
+4%
|
2 210
+10%
|
2 320
+5%
|
2 435
+5%
|
2 679
+10%
|
2 749
+3%
|
2 890
+5%
|
2 995
+4%
|
3 068
+2%
|
3 103
+1%
|
3 166
+2%
|
3 212
+1%
|
3 313
+3%
|
3 322
+0%
|
3 349
+1%
|
3 386
+1%
|
3 499
+3%
|
3 631
+4%
|
3 802
+5%
|
3 947
+4%
|
4 125
+5%
|
4 305
+4%
|
4 445
+3%
|
4 680
+5%
|
4 886
+4%
|
5 088
+4%
|
5 270
+4%
|
5 453
+3%
|
5 613
+3%
|
5 784
+3%
|
5 998
+4%
|
6 114
+2%
|
6 177
+1%
|
6 023
-2%
|
5 439
-10%
|
5 358
-2%
|
5 155
-4%
|
5 251
+2%
|
5 741
+9%
|
5 210
-9%
|
5 441
+4%
|
5 589
+3%
|
5 676
+2%
|
6 339
+12%
|
6 217
-2%
|
6 317
+2%
|
6 417
+2%
|
6 417
0%
|
6 442
+0%
|
6 543
+2%
|
6 545
+0%
|
6 454
-1%
|
6 504
+1%
|
6 498
0%
|
6 275
-3%
|
6 137
-2%
|
|
| EPS (Diluted) |
0.03
N/A
|
0.01
-67%
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0.01
-50%
|
0.02
+100%
|
0.03
+50%
|
0.02
-33%
|
0.04
+100%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.04
-20%
|
0.04
N/A
|
0.04
N/A
|
0.09
+125%
|
0.04
-56%
|
0.04
N/A
|
0.05
+25%
|
0.01
-80%
|
0.05
+400%
|
0.06
+20%
|
0.07
+17%
|
0.07
N/A
|
0.09
+29%
|
0.09
N/A
|
0.09
N/A
|
0.09
N/A
|
0.1
+11%
|
0.11
+10%
|
0.12
+9%
|
0.13
+8%
|
0.13
N/A
|
0.14
+8%
|
0.15
+7%
|
0.15
N/A
|
0.18
+20%
|
0.18
N/A
|
0.19
+6%
|
0.2
+5%
|
0.21
+5%
|
0.23
+10%
|
0.23
N/A
|
0.23
N/A
|
0.24
+4%
|
0.24
N/A
|
0.25
+4%
|
0.25
N/A
|
0.26
+4%
|
0.26
N/A
|
0.26
N/A
|
0.27
+4%
|
0.28
+4%
|
0.3
+7%
|
0.31
+3%
|
0.31
N/A
|
0.33
+6%
|
0.34
+3%
|
0.36
+6%
|
0.37
+3%
|
0.39
+5%
|
0.4
+3%
|
0.41
+2%
|
0.43
+5%
|
0.44
+2%
|
0.46
+5%
|
0.46
N/A
|
0.47
+2%
|
0.46
-2%
|
0.41
-11%
|
0.41
N/A
|
0.39
-5%
|
0.4
+3%
|
0.44
+10%
|
0.4
-9%
|
0.41
+2%
|
0.42
+2%
|
0.43
+2%
|
0.48
+12%
|
0.47
-2%
|
0.48
+2%
|
0.49
+2%
|
0.49
N/A
|
0.49
N/A
|
0.5
+2%
|
0.5
N/A
|
0.49
-2%
|
0.49
N/A
|
0.49
N/A
|
0.48
-2%
|
0.47
-2%
|
|