KCE Electronics PCL
SET:KCE
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 |
14.8
27
|
| 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
KCE Electronics PCL
Income Statement
KCE Electronics 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 |
150
|
153
|
148
|
143
|
137
|
135
|
133
|
132
|
131
|
130
|
130
|
135
|
148
|
161
|
178
|
195
|
212
|
231
|
254
|
277
|
296
|
306
|
305
|
297
|
294
|
291
|
287
|
288
|
285
|
283
|
293
|
287
|
271
|
255
|
224
|
203
|
185
|
174
|
162
|
154
|
153
|
152
|
155
|
158
|
159
|
158
|
162
|
169
|
171
|
164
|
155
|
139
|
119
|
108
|
109
|
128
|
153
|
178
|
189
|
183
|
171
|
155
|
142
|
132
|
127
|
125
|
120
|
119
|
110
|
97
|
86
|
70
|
61
|
57
|
57
|
59
|
57
|
56
|
52
|
45
|
44
|
45
|
49
|
60
|
72
|
84
|
96
|
104
|
104
|
95
|
84
|
66
|
52
|
45
|
0
|
0
|
|
| Revenue |
3 502
N/A
|
3 255
-7%
|
3 194
-2%
|
3 337
+4%
|
3 619
+8%
|
3 963
+10%
|
4 209
+6%
|
4 601
+9%
|
4 969
+8%
|
5 068
+2%
|
5 359
+6%
|
5 574
+4%
|
5 713
+2%
|
5 832
+2%
|
6 015
+3%
|
6 337
+5%
|
6 668
+5%
|
6 992
+5%
|
7 135
+2%
|
7 311
+2%
|
7 540
+3%
|
7 918
+5%
|
8 162
+3%
|
8 234
+1%
|
8 365
+2%
|
8 457
+1%
|
8 456
0%
|
8 400
-1%
|
7 667
-9%
|
6 596
-14%
|
5 867
-11%
|
5 435
-7%
|
5 752
+6%
|
6 511
+13%
|
7 116
+9%
|
7 465
+5%
|
7 245
-3%
|
7 266
+0%
|
7 358
+1%
|
7 504
+2%
|
7 201
-4%
|
6 681
-7%
|
6 199
-7%
|
5 834
-6%
|
6 478
+11%
|
7 132
+10%
|
7 886
+11%
|
8 669
+10%
|
9 294
+7%
|
10 059
+8%
|
10 616
+6%
|
11 076
+4%
|
11 284
+2%
|
11 402
+1%
|
11 630
+2%
|
11 932
+3%
|
12 449
+4%
|
13 096
+5%
|
13 627
+4%
|
13 841
+2%
|
13 797
0%
|
13 805
+0%
|
13 890
+1%
|
13 976
+1%
|
14 195
+2%
|
14 099
-1%
|
14 079
0%
|
14 167
+1%
|
13 982
-1%
|
13 656
-2%
|
13 006
-5%
|
12 404
-5%
|
12 097
-2%
|
12 243
+1%
|
11 378
-7%
|
11 011
-3%
|
11 527
+5%
|
11 682
+1%
|
13 091
+12%
|
14 158
+8%
|
14 938
+6%
|
16 055
+7%
|
17 187
+7%
|
18 032
+5%
|
18 456
+2%
|
17 949
-3%
|
17 179
-4%
|
16 872
-2%
|
16 344
-3%
|
16 099
-1%
|
16 213
+1%
|
15 688
-3%
|
14 833
-5%
|
14 377
-3%
|
13 651
-5%
|
13 292
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 860)
|
(2 913)
|
(2 781)
|
(2 792)
|
(2 850)
|
(3 039)
|
(3 253)
|
(3 536)
|
(3 883)
|
(4 015)
|
(4 257)
|
(4 457)
|
(4 643)
|
(4 894)
|
(5 138)
|
(5 389)
|
(5 548)
|
(5 730)
|
(5 874)
|
(6 169)
|
(6 410)
|
(6 655)
|
(6 735)
|
(6 765)
|
(6 894)
|
(7 039)
|
(7 100)
|
(7 087)
|
(6 602)
|
(5 752)
|
(5 139)
|
(4 653)
|
(4 673)
|
(5 083)
|
(5 487)
|
(5 813)
|
(5 815)
|
(5 947)
|
(6 129)
|
(6 273)
|
(5 957)
|
(5 520)
|
(5 061)
|
(4 746)
|
(5 232)
|
(5 698)
|
(6 180)
|
(6 555)
|
(6 843)
|
(7 181)
|
(7 415)
|
(7 645)
|
(7 718)
|
(7 875)
|
(8 053)
|
(8 250)
|
(8 535)
|
(8 816)
|
(9 015)
|
(9 022)
|
(8 985)
|
(9 106)
|
(9 326)
|
(9 594)
|
(9 933)
|
(10 032)
|
(10 133)
|
(10 306)
|
(10 351)
|
(10 257)
|
(10 053)
|
(9 811)
|
(9 644)
|
(9 664)
|
(8 980)
|
(8 734)
|
(9 015)
|
(9 098)
|
(9 866)
|
(10 421)
|
(10 965)
|
(11 902)
|
(12 996)
|
(13 745)
|
(14 254)
|
(13 992)
|
(13 541)
|
(13 408)
|
(12 941)
|
(12 611)
|
(12 476)
|
(12 134)
|
(11 571)
|
(11 411)
|
(11 084)
|
(10 759)
|
|
| Gross Profit |
641
N/A
|
343
-47%
|
413
+21%
|
545
+32%
|
769
+41%
|
924
+20%
|
956
+3%
|
1 064
+11%
|
1 086
+2%
|
1 053
-3%
|
1 102
+5%
|
1 117
+1%
|
1 070
-4%
|
938
-12%
|
877
-6%
|
948
+8%
|
1 121
+18%
|
1 262
+13%
|
1 261
0%
|
1 142
-9%
|
1 130
-1%
|
1 264
+12%
|
1 428
+13%
|
1 469
+3%
|
1 471
+0%
|
1 418
-4%
|
1 356
-4%
|
1 312
-3%
|
1 065
-19%
|
844
-21%
|
728
-14%
|
783
+8%
|
1 079
+38%
|
1 428
+32%
|
1 628
+14%
|
1 652
+1%
|
1 430
-13%
|
1 319
-8%
|
1 229
-7%
|
1 230
+0%
|
1 244
+1%
|
1 161
-7%
|
1 138
-2%
|
1 088
-4%
|
1 246
+15%
|
1 434
+15%
|
1 706
+19%
|
2 114
+24%
|
2 451
+16%
|
2 879
+17%
|
3 202
+11%
|
3 430
+7%
|
3 567
+4%
|
3 526
-1%
|
3 577
+1%
|
3 683
+3%
|
3 914
+6%
|
4 280
+9%
|
4 613
+8%
|
4 819
+4%
|
4 813
0%
|
4 698
-2%
|
4 564
-3%
|
4 383
-4%
|
4 262
-3%
|
4 067
-5%
|
3 946
-3%
|
3 861
-2%
|
3 631
-6%
|
3 399
-6%
|
2 953
-13%
|
2 593
-12%
|
2 454
-5%
|
2 579
+5%
|
2 397
-7%
|
2 277
-5%
|
2 512
+10%
|
2 585
+3%
|
3 225
+25%
|
3 737
+16%
|
3 973
+6%
|
4 153
+5%
|
4 190
+1%
|
4 286
+2%
|
4 202
-2%
|
3 956
-6%
|
3 638
-8%
|
3 464
-5%
|
3 403
-2%
|
3 488
+2%
|
3 736
+7%
|
3 555
-5%
|
3 262
-8%
|
2 966
-9%
|
2 567
-13%
|
2 533
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(515)
|
(365)
|
(417)
|
(463)
|
(538)
|
(601)
|
(638)
|
(715)
|
(763)
|
(766)
|
(781)
|
(781)
|
(954)
|
(841)
|
(876)
|
(917)
|
(901)
|
(930)
|
(955)
|
(927)
|
(930)
|
(949)
|
(951)
|
(946)
|
(981)
|
(1 013)
|
(1 006)
|
(979)
|
(1 212)
|
(1 090)
|
(1 032)
|
(1 017)
|
(745)
|
(794)
|
(812)
|
(845)
|
(770)
|
(710)
|
(778)
|
(821)
|
(1 046)
|
(1 101)
|
(1 164)
|
(1 030)
|
(845)
|
(451)
|
(615)
|
(921)
|
(1 128)
|
(1 363)
|
(1 396)
|
(1 473)
|
(1 312)
|
(1 193)
|
(1 203)
|
(1 349)
|
(1 438)
|
(1 547)
|
(1 566)
|
(1 535)
|
(1 695)
|
(1 505)
|
(1 522)
|
(1 546)
|
(1 818)
|
(1 442)
|
(1 453)
|
(1 425)
|
(1 804)
|
(1 491)
|
(1 460)
|
(1 431)
|
(1 613)
|
(1 389)
|
(1 300)
|
(1 153)
|
(1 235)
|
(1 194)
|
(1 225)
|
(1 378)
|
(1 264)
|
(1 368)
|
(1 450)
|
(1 512)
|
(1 658)
|
(1 658)
|
(1 556)
|
(1 494)
|
(1 434)
|
(1 317)
|
(1 314)
|
(1 486)
|
(1 429)
|
(1 461)
|
(1 528)
|
(1 387)
|
|
| Selling, General & Administrative |
(542)
|
(381)
|
(444)
|
(491)
|
(548)
|
(613)
|
(654)
|
(731)
|
(789)
|
(794)
|
(830)
|
(836)
|
(882)
|
(918)
|
(940)
|
(986)
|
(964)
|
(998)
|
(1 026)
|
(1 021)
|
(1 054)
|
(1 062)
|
(1 085)
|
(1 098)
|
(1 113)
|
(1 150)
|
(1 159)
|
(1 157)
|
(1 083)
|
(944)
|
(844)
|
(771)
|
(814)
|
(885)
|
(920)
|
(966)
|
(949)
|
(932)
|
(1 028)
|
(1 016)
|
(1 152)
|
(1 244)
|
(1 242)
|
(1 256)
|
(1 075)
|
(1 048)
|
(1 058)
|
(1 170)
|
(1 249)
|
(1 490)
|
(1 565)
|
(1 645)
|
(1 646)
|
(1 572)
|
(1 538)
|
(1 531)
|
(1 485)
|
(1 640)
|
(1 711)
|
(1 714)
|
(1 647)
|
(1 716)
|
(1 746)
|
(1 794)
|
(1 757)
|
(1 840)
|
(1 827)
|
(1 806)
|
(1 743)
|
(1 741)
|
(1 685)
|
(1 643)
|
(1 613)
|
(1 640)
|
(1 546)
|
(1 433)
|
(1 449)
|
(1 421)
|
(1 557)
|
(1 643)
|
(1 656)
|
(1 763)
|
(1 795)
|
(1 923)
|
(1 988)
|
(1 960)
|
(1 886)
|
(1 821)
|
(1 774)
|
(1 716)
|
(1 846)
|
(1 976)
|
(1 807)
|
(1 936)
|
(1 826)
|
(1 712)
|
|
| 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
|
(26)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
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 |
27
|
16
|
27
|
27
|
10
|
12
|
17
|
17
|
26
|
29
|
49
|
55
|
(72)
|
78
|
64
|
70
|
62
|
68
|
71
|
94
|
124
|
113
|
133
|
153
|
132
|
136
|
153
|
177
|
(128)
|
(146)
|
(188)
|
(246)
|
69
|
91
|
108
|
122
|
178
|
222
|
249
|
195
|
106
|
144
|
78
|
226
|
231
|
597
|
443
|
250
|
146
|
127
|
169
|
171
|
370
|
379
|
335
|
183
|
82
|
93
|
145
|
179
|
0
|
210
|
224
|
248
|
0
|
399
|
374
|
381
|
0
|
250
|
225
|
213
|
0
|
251
|
246
|
280
|
215
|
227
|
331
|
265
|
392
|
395
|
344
|
410
|
330
|
302
|
330
|
327
|
340
|
398
|
531
|
490
|
378
|
475
|
298
|
325
|
|
| Operating Income |
126
N/A
|
(22)
N/A
|
(4)
+83%
|
81
N/A
|
231
+184%
|
323
+40%
|
319
-1%
|
350
+10%
|
323
-8%
|
288
-11%
|
321
+12%
|
336
+5%
|
116
-65%
|
97
-16%
|
1
-99%
|
31
+2 114%
|
219
+606%
|
332
+52%
|
306
-8%
|
215
-30%
|
200
-7%
|
315
+57%
|
476
+51%
|
523
+10%
|
490
-6%
|
405
-17%
|
350
-14%
|
333
-5%
|
(147)
N/A
|
(245)
-67%
|
(304)
-24%
|
(235)
+23%
|
334
N/A
|
634
+90%
|
816
+29%
|
807
-1%
|
660
-18%
|
609
-8%
|
450
-26%
|
410
-9%
|
198
-52%
|
60
-70%
|
(26)
N/A
|
58
N/A
|
401
+594%
|
983
+145%
|
1 092
+11%
|
1 193
+9%
|
1 322
+11%
|
1 516
+15%
|
1 806
+19%
|
1 957
+8%
|
2 254
+15%
|
2 334
+4%
|
2 374
+2%
|
2 334
-2%
|
2 476
+6%
|
2 733
+10%
|
3 047
+11%
|
3 285
+8%
|
3 118
-5%
|
3 193
+2%
|
3 042
-5%
|
2 837
-7%
|
2 445
-14%
|
2 626
+7%
|
2 493
-5%
|
2 436
-2%
|
1 827
-25%
|
1 908
+4%
|
1 492
-22%
|
1 162
-22%
|
841
-28%
|
1 190
+42%
|
1 097
-8%
|
1 124
+2%
|
1 278
+14%
|
1 390
+9%
|
2 000
+44%
|
2 359
+18%
|
2 709
+15%
|
2 785
+3%
|
2 740
-2%
|
2 774
+1%
|
2 544
-8%
|
2 298
-10%
|
2 082
-9%
|
1 969
-5%
|
1 969
0%
|
2 170
+10%
|
2 422
+12%
|
2 069
-15%
|
1 833
-11%
|
1 505
-18%
|
1 039
-31%
|
1 146
+10%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(102)
|
(110)
|
(71)
|
(75)
|
(47)
|
(14)
|
(20)
|
(17)
|
(2)
|
(17)
|
(54)
|
(61)
|
6
|
(26)
|
(33)
|
(53)
|
(169)
|
(199)
|
(198)
|
(224)
|
(270)
|
(268)
|
(283)
|
(257)
|
(201)
|
(59)
|
(173)
|
(213)
|
(273)
|
(415)
|
(295)
|
(252)
|
(197)
|
(193)
|
(189)
|
(164)
|
(164)
|
(162)
|
(125)
|
(175)
|
(154)
|
(155)
|
(160)
|
(163)
|
(162)
|
(153)
|
(152)
|
(153)
|
(158)
|
(144)
|
(129)
|
(113)
|
(85)
|
(83)
|
(87)
|
(102)
|
(132)
|
(154)
|
(164)
|
(158)
|
(143)
|
(128)
|
(116)
|
(110)
|
(105)
|
(104)
|
(101)
|
(98)
|
(88)
|
(73)
|
(61)
|
(47)
|
(42)
|
(40)
|
(42)
|
(48)
|
(48)
|
(46)
|
(41)
|
(30)
|
(26)
|
(27)
|
(31)
|
(40)
|
(54)
|
(66)
|
(79)
|
(89)
|
(90)
|
(82)
|
(69)
|
(51)
|
(34)
|
(29)
|
(23)
|
(23)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
29
|
70
|
70
|
41
|
41
|
20
|
41
|
49
|
66
|
46
|
25
|
87
|
256
|
402
|
518
|
497
|
0
|
0
|
0
|
33
|
0
|
0
|
127
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(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
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
181
|
0
|
0
|
0
|
301
|
0
|
0
|
0
|
343
|
0
|
0
|
0
|
191
|
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 |
24
N/A
|
(132)
N/A
|
(75)
+43%
|
7
N/A
|
184
+2 646%
|
309
+68%
|
299
-3%
|
333
+11%
|
321
-4%
|
271
-16%
|
267
-2%
|
275
+3%
|
122
-56%
|
71
-42%
|
(31)
N/A
|
(22)
+29%
|
49
N/A
|
133
+172%
|
107
-20%
|
(9)
N/A
|
(70)
-687%
|
47
N/A
|
193
+314%
|
267
+38%
|
289
+8%
|
346
+20%
|
177
-49%
|
120
-32%
|
(391)
N/A
|
(632)
-62%
|
(529)
+16%
|
(417)
+21%
|
178
N/A
|
482
+171%
|
648
+34%
|
685
+6%
|
545
-20%
|
513
-6%
|
372
-28%
|
259
-30%
|
131
-49%
|
161
+23%
|
216
+34%
|
413
+91%
|
736
+78%
|
830
+13%
|
940
+13%
|
1 040
+11%
|
1 198
+15%
|
1 372
+15%
|
1 676
+22%
|
1 971
+18%
|
2 169
+10%
|
2 251
+4%
|
2 288
+2%
|
2 236
-2%
|
2 344
+5%
|
2 579
+10%
|
2 883
+12%
|
3 127
+8%
|
3 155
+1%
|
3 065
-3%
|
2 926
-5%
|
2 727
-7%
|
2 641
-3%
|
2 521
-5%
|
2 392
-5%
|
2 338
-2%
|
2 083
-11%
|
1 835
-12%
|
1 431
-22%
|
1 115
-22%
|
990
-11%
|
1 151
+16%
|
1 055
-8%
|
1 076
+2%
|
1 230
+14%
|
1 345
+9%
|
1 959
+46%
|
2 329
+19%
|
2 683
+15%
|
2 758
+3%
|
2 709
-2%
|
2 734
+1%
|
2 490
-9%
|
2 232
-10%
|
2 003
-10%
|
1 881
-6%
|
1 879
0%
|
2 089
+11%
|
2 353
+13%
|
2 018
-14%
|
1 798
-11%
|
1 477
-18%
|
1 016
-31%
|
1 123
+10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(16)
|
(17)
|
(24)
|
(33)
|
(29)
|
(42)
|
(50)
|
(46)
|
(15)
|
(13)
|
7
|
7
|
(14)
|
(1)
|
(7)
|
(2)
|
(14)
|
(17)
|
(19)
|
(26)
|
(14)
|
(16)
|
(17)
|
(9)
|
(11)
|
(9)
|
(5)
|
(6)
|
(2)
|
3
|
(1)
|
(1)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(2)
|
(27)
|
(37)
|
(62)
|
(20)
|
(65)
|
(49)
|
(45)
|
(16)
|
(21)
|
(42)
|
(51)
|
(46)
|
(56)
|
(82)
|
(68)
|
(91)
|
(84)
|
(64)
|
(95)
|
(98)
|
(98)
|
(99)
|
(73)
|
(78)
|
(79)
|
(64)
|
(59)
|
(49)
|
(51)
|
(47)
|
(39)
|
(41)
|
(43)
|
(37)
|
(63)
|
(87)
|
(121)
|
(182)
|
(193)
|
(221)
|
(208)
|
(206)
|
(183)
|
(144)
|
(134)
|
(103)
|
(114)
|
(131)
|
(171)
|
(175)
|
(141)
|
(120)
|
(84)
|
(78)
|
(105)
|
|
| Income from Continuing Operations |
8
|
(149)
|
(99)
|
(26)
|
155
|
268
|
249
|
287
|
306
|
259
|
274
|
282
|
108
|
71
|
(39)
|
(25)
|
35
|
116
|
88
|
(35)
|
(84)
|
31
|
177
|
257
|
279
|
337
|
172
|
114
|
(393)
|
(629)
|
(530)
|
(418)
|
174
|
478
|
644
|
682
|
543
|
511
|
371
|
259
|
129
|
134
|
179
|
351
|
717
|
764
|
890
|
995
|
1 182
|
1 351
|
1 635
|
1 920
|
2 123
|
2 195
|
2 206
|
2 168
|
2 253
|
2 495
|
2 819
|
3 032
|
3 057
|
2 967
|
2 827
|
2 654
|
2 563
|
2 443
|
2 328
|
2 279
|
2 034
|
1 784
|
1 385
|
1 076
|
950
|
1 107
|
1 019
|
1 014
|
1 143
|
1 223
|
1 777
|
2 136
|
2 461
|
2 551
|
2 503
|
2 551
|
2 347
|
2 099
|
1 900
|
1 767
|
1 747
|
1 918
|
2 178
|
1 877
|
1 678
|
1 392
|
938
|
1 018
|
|
| Income to Minority Interest |
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(5)
|
(5)
|
(7)
|
(6)
|
(9)
|
(12)
|
(11)
|
(10)
|
(14)
|
(22)
|
(34)
|
(43)
|
(47)
|
(42)
|
(32)
|
(27)
|
(22)
|
(22)
|
(21)
|
(23)
|
(20)
|
(17)
|
(7)
|
(0)
|
7
|
8
|
(3)
|
(6)
|
(16)
|
(12)
|
(9)
|
(5)
|
1
|
1
|
3
|
1
|
(0)
|
(2)
|
(4)
|
(4)
|
(4)
|
(5)
|
(8)
|
(10)
|
(12)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(12)
|
(15)
|
(17)
|
(17)
|
(18)
|
(17)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(22)
|
(19)
|
(17)
|
(17)
|
(13)
|
(15)
|
(17)
|
(16)
|
(16)
|
(16)
|
(18)
|
(26)
|
(30)
|
(35)
|
(38)
|
(36)
|
(33)
|
(29)
|
(26)
|
(23)
|
(25)
|
(28)
|
(29)
|
(30)
|
(31)
|
(30)
|
(29)
|
(28)
|
(27)
|
|
| Net Income (Common) |
2
N/A
|
(155)
N/A
|
(105)
+32%
|
(32)
+69%
|
148
N/A
|
261
+76%
|
244
-7%
|
282
+16%
|
299
+6%
|
253
-15%
|
265
+5%
|
269
+2%
|
97
-64%
|
60
-38%
|
(53)
N/A
|
(46)
+12%
|
1
N/A
|
73
+7 190%
|
41
-44%
|
(78)
N/A
|
(116)
-49%
|
4
N/A
|
155
+4 329%
|
235
+52%
|
257
+9%
|
314
+22%
|
152
-52%
|
96
-36%
|
(399)
N/A
|
(629)
-58%
|
(523)
+17%
|
(410)
+22%
|
172
N/A
|
472
+174%
|
628
+33%
|
670
+7%
|
535
-20%
|
506
-5%
|
372
-26%
|
260
-30%
|
132
-49%
|
134
+2%
|
179
+33%
|
349
+95%
|
712
+104%
|
761
+7%
|
886
+16%
|
990
+12%
|
1 174
+19%
|
1 341
+14%
|
1 623
+21%
|
1 906
+17%
|
2 110
+11%
|
2 181
+3%
|
2 193
+1%
|
2 155
-2%
|
2 240
+4%
|
2 480
+11%
|
2 802
+13%
|
3 014
+8%
|
3 039
+1%
|
2 950
-3%
|
2 810
-5%
|
2 637
-6%
|
2 545
-4%
|
2 424
-5%
|
2 310
-5%
|
2 257
-2%
|
2 015
-11%
|
1 767
-12%
|
1 368
-23%
|
1 063
-22%
|
934
-12%
|
1 091
+17%
|
1 003
-8%
|
998
-1%
|
1 127
+13%
|
1 205
+7%
|
1 752
+45%
|
2 106
+20%
|
2 426
+15%
|
2 513
+4%
|
2 467
-2%
|
2 518
+2%
|
2 317
-8%
|
2 073
-11%
|
1 877
-9%
|
1 741
-7%
|
1 720
-1%
|
1 889
+10%
|
2 148
+14%
|
1 845
-14%
|
1 648
-11%
|
1 363
-17%
|
910
-33%
|
991
+9%
|
|
| EPS (Diluted) |
0
N/A
|
-0.2
N/A
|
-0.13
+35%
|
-0.04
+69%
|
0.19
N/A
|
0.33
+74%
|
0.3
-9%
|
0.35
+17%
|
0.38
+9%
|
0.31
-18%
|
0.33
+6%
|
0.33
N/A
|
0.12
-64%
|
0.08
-33%
|
-0.06
N/A
|
-0.05
+17%
|
0
N/A
|
0.11
N/A
|
0.06
-45%
|
-0.09
N/A
|
-0.15
-67%
|
0
N/A
|
0.19
N/A
|
0.25
+32%
|
0.33
+32%
|
0.34
+3%
|
0.16
-53%
|
0.1
-38%
|
-0.43
N/A
|
-0.68
-58%
|
-0.56
+18%
|
-0.43
+23%
|
0.19
N/A
|
0.53
+179%
|
0.69
+30%
|
0.73
+6%
|
0.58
-21%
|
0.54
-7%
|
0.4
-26%
|
0.28
-30%
|
0.14
-50%
|
0.15
+7%
|
0.2
+33%
|
0.38
+90%
|
0.77
+103%
|
0.83
+8%
|
0.93
+12%
|
0.91
-2%
|
1.16
+27%
|
1.19
+3%
|
1.41
+18%
|
1.64
+16%
|
1.84
+12%
|
1.86
+1%
|
1.89
+2%
|
1.85
-2%
|
1.92
+4%
|
2.12
+10%
|
2.39
+13%
|
2.57
+8%
|
2.59
+1%
|
2.51
-3%
|
2.39
-5%
|
2.24
-6%
|
2.17
-3%
|
2.06
-5%
|
1.97
-4%
|
1.93
-2%
|
1.72
-11%
|
1.51
-12%
|
1.17
-23%
|
0.91
-22%
|
0.8
-12%
|
0.93
+16%
|
0.85
-9%
|
0.85
N/A
|
0.96
+13%
|
1.02
+6%
|
1.49
+46%
|
1.78
+19%
|
2.05
+15%
|
2.13
+4%
|
2.09
-2%
|
2.13
+2%
|
1.96
-8%
|
1.75
-11%
|
1.59
-9%
|
1.48
-7%
|
1.45
-2%
|
1.6
+10%
|
1.82
+14%
|
1.53
-16%
|
1.39
-9%
|
1.15
-17%
|
0.76
-34%
|
0.83
+9%
|
|