Precious Shipping PCL
SET:PSL
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 |
5.2
7.45
|
| 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
Precious Shipping PCL
Income Statement
Precious Shipping 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 |
0
|
266
|
238
|
210
|
0
|
213
|
226
|
272
|
0
|
356
|
369
|
382
|
0
|
386
|
389
|
425
|
0
|
368
|
327
|
216
|
0
|
94
|
82
|
65
|
0
|
133
|
122
|
121
|
131
|
230
|
260
|
292
|
266
|
253
|
273
|
290
|
299
|
296
|
304
|
350
|
441
|
424
|
469
|
504
|
434
|
471
|
457
|
434
|
459
|
438
|
515
|
499
|
500
|
531
|
486
|
522
|
565
|
810
|
873
|
925
|
980
|
813
|
830
|
849
|
848
|
828
|
819
|
836
|
826
|
0
|
0
|
0
|
668
|
0
|
0
|
0
|
541
|
0
|
0
|
0
|
363
|
0
|
0
|
0
|
377
|
0
|
0
|
0
|
553
|
0
|
0
|
0
|
597
|
0
|
0
|
0
|
|
| Revenue |
4 038
N/A
|
3 884
-4%
|
3 489
-10%
|
3 289
-6%
|
3 298
+0%
|
3 272
-1%
|
3 416
+4%
|
3 578
+5%
|
3 803
+6%
|
4 336
+14%
|
5 398
+24%
|
6 974
+29%
|
8 559
+23%
|
9 962
+16%
|
10 794
+8%
|
11 021
+2%
|
11 031
+0%
|
10 393
-6%
|
9 738
-6%
|
9 438
-3%
|
9 077
-4%
|
8 878
-2%
|
8 398
-5%
|
7 718
-8%
|
7 297
-5%
|
7 339
+1%
|
7 686
+5%
|
8 225
+7%
|
8 539
+4%
|
8 514
0%
|
8 001
-6%
|
6 859
-14%
|
5 540
-19%
|
4 366
-21%
|
3 580
-18%
|
3 146
-12%
|
2 963
-6%
|
2 873
-3%
|
2 969
+3%
|
2 977
+0%
|
3 084
+4%
|
3 139
+2%
|
3 318
+6%
|
3 403
+3%
|
3 499
+3%
|
3 594
+3%
|
3 485
-3%
|
3 601
+3%
|
3 869
+7%
|
4 107
+6%
|
4 337
+6%
|
4 497
+4%
|
4 585
+2%
|
4 445
-3%
|
4 275
-4%
|
4 416
+3%
|
4 257
-4%
|
4 079
-4%
|
4 064
0%
|
3 756
-8%
|
3 690
-2%
|
3 933
+7%
|
4 085
+4%
|
4 198
+3%
|
4 333
+3%
|
4 376
+1%
|
4 480
+2%
|
4 752
+6%
|
4 933
+4%
|
4 793
-3%
|
4 616
-4%
|
4 346
-6%
|
4 152
-4%
|
4 257
+3%
|
3 931
-8%
|
5 566
+42%
|
3 730
-33%
|
5 657
+52%
|
6 895
+22%
|
6 854
-1%
|
8 615
+26%
|
9 650
+12%
|
10 348
+7%
|
10 209
-1%
|
9 129
-11%
|
7 994
-12%
|
6 700
-16%
|
5 351
-20%
|
5 100
-5%
|
5 433
+7%
|
5 722
+5%
|
6 007
+5%
|
5 985
0%
|
5 543
-7%
|
5 114
-8%
|
5 116
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 402)
|
(2 348)
|
(2 110)
|
(2 018)
|
(1 925)
|
(1 797)
|
(1 716)
|
(1 636)
|
(1 544)
|
(1 455)
|
(1 487)
|
(1 722)
|
(1 859)
|
(1 997)
|
(2 096)
|
(2 138)
|
(2 312)
|
(2 594)
|
(2 871)
|
(2 972)
|
(2 982)
|
(2 783)
|
(2 439)
|
(2 117)
|
(1 902)
|
(1 823)
|
(1 833)
|
(1 917)
|
(1 966)
|
(2 080)
|
(2 108)
|
(1 948)
|
(1 721)
|
(1 359)
|
(1 109)
|
(956)
|
(878)
|
(912)
|
(991)
|
(1 128)
|
(1 339)
|
(1 524)
|
(1 782)
|
(1 892)
|
(2 050)
|
(2 162)
|
(2 125)
|
(2 277)
|
(2 391)
|
(2 356)
|
(2 442)
|
(2 626)
|
(2 728)
|
(2 915)
|
(3 032)
|
(3 033)
|
(3 089)
|
(3 049)
|
(2 967)
|
(2 756)
|
(2 491)
|
(2 337)
|
(2 203)
|
(2 101)
|
(1 995)
|
(1 862)
|
(1 842)
|
(1 931)
|
(2 071)
|
(2 117)
|
(2 158)
|
(2 074)
|
(1 989)
|
(2 141)
|
(2 059)
|
(3 089)
|
(2 013)
|
(2 963)
|
(3 094)
|
(2 091)
|
(2 091)
|
(2 064)
|
(1 936)
|
(2 056)
|
(2 076)
|
(2 156)
|
(2 219)
|
(2 120)
|
(2 166)
|
(2 179)
|
(2 201)
|
(2 181)
|
(2 175)
|
(2 188)
|
(2 163)
|
(2 161)
|
|
| Gross Profit |
1 635
N/A
|
1 536
-6%
|
1 379
-10%
|
1 272
-8%
|
1 374
+8%
|
1 475
+7%
|
1 700
+15%
|
1 942
+14%
|
2 259
+16%
|
2 881
+28%
|
3 911
+36%
|
5 252
+34%
|
6 700
+28%
|
7 965
+19%
|
8 698
+9%
|
8 884
+2%
|
8 719
-2%
|
7 799
-11%
|
6 867
-12%
|
6 467
-6%
|
6 095
-6%
|
6 096
+0%
|
5 960
-2%
|
5 602
-6%
|
5 395
-4%
|
5 516
+2%
|
5 853
+6%
|
6 308
+8%
|
6 573
+4%
|
6 434
-2%
|
5 894
-8%
|
4 910
-17%
|
3 819
-22%
|
3 006
-21%
|
2 471
-18%
|
2 191
-11%
|
2 085
-5%
|
1 962
-6%
|
1 978
+1%
|
1 848
-7%
|
1 745
-6%
|
1 615
-7%
|
1 536
-5%
|
1 510
-2%
|
1 449
-4%
|
1 432
-1%
|
1 361
-5%
|
1 324
-3%
|
1 478
+12%
|
1 751
+18%
|
1 896
+8%
|
1 871
-1%
|
1 857
-1%
|
1 530
-18%
|
1 243
-19%
|
1 383
+11%
|
1 168
-16%
|
1 030
-12%
|
1 097
+6%
|
1 000
-9%
|
1 199
+20%
|
1 596
+33%
|
1 882
+18%
|
2 096
+11%
|
2 338
+12%
|
2 514
+8%
|
2 638
+5%
|
2 821
+7%
|
2 862
+1%
|
2 676
-7%
|
2 458
-8%
|
2 272
-8%
|
2 163
-5%
|
2 116
-2%
|
1 871
-12%
|
2 476
+32%
|
1 717
-31%
|
2 694
+57%
|
3 801
+41%
|
4 762
+25%
|
6 525
+37%
|
7 586
+16%
|
8 412
+11%
|
8 154
-3%
|
7 052
-14%
|
5 838
-17%
|
4 480
-23%
|
3 231
-28%
|
2 933
-9%
|
3 254
+11%
|
3 521
+8%
|
3 826
+9%
|
3 810
0%
|
3 355
-12%
|
2 951
-12%
|
2 956
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(828)
|
(806)
|
(886)
|
(897)
|
(861)
|
(837)
|
(757)
|
(719)
|
(787)
|
(852)
|
(992)
|
(1 288)
|
(1 580)
|
(1 743)
|
(1 825)
|
(1 955)
|
(2 008)
|
(2 164)
|
(2 304)
|
(2 330)
|
(2 400)
|
(2 451)
|
(2 418)
|
(2 540)
|
(2 210)
|
(3 886)
|
(3 661)
|
(3 271)
|
(1 605)
|
(1 564)
|
(1 537)
|
(1 453)
|
(1 312)
|
(483)
|
(410)
|
(349)
|
(1 111)
|
(958)
|
(936)
|
(922)
|
(929)
|
(971)
|
(1 038)
|
(1 118)
|
(1 185)
|
(1 230)
|
(1 307)
|
(1 393)
|
(1 464)
|
(1 509)
|
(1 516)
|
(1 512)
|
(1 521)
|
(1 606)
|
(1 667)
|
(1 766)
|
(1 897)
|
(1 952)
|
(1 939)
|
(1 860)
|
(1 733)
|
(1 591)
|
(1 554)
|
(1 574)
|
(1 566)
|
(1 595)
|
(1 612)
|
(1 613)
|
(1 634)
|
(1 643)
|
(1 683)
|
(1 679)
|
(1 729)
|
(1 757)
|
(1 696)
|
(2 466)
|
(1 557)
|
(4 046)
|
(2 376)
|
(1 667)
|
(1 785)
|
(1 857)
|
(1 838)
|
(1 828)
|
(1 837)
|
(1 846)
|
(1 859)
|
(1 866)
|
(1 853)
|
(1 892)
|
(1 973)
|
(1 872)
|
(2 075)
|
(2 067)
|
(2 060)
|
(2 041)
|
|
| Selling, General & Administrative |
(288)
|
(253)
|
(238)
|
(207)
|
(192)
|
(174)
|
(190)
|
(166)
|
(187)
|
(224)
|
(224)
|
(242)
|
(253)
|
(243)
|
(212)
|
(281)
|
(285)
|
(267)
|
(282)
|
(263)
|
(310)
|
(319)
|
(410)
|
(402)
|
(386)
|
(467)
|
(417)
|
(453)
|
(520)
|
(483)
|
(472)
|
(438)
|
(403)
|
(426)
|
(415)
|
(401)
|
(315)
|
(296)
|
(291)
|
(290)
|
(285)
|
(293)
|
(286)
|
(291)
|
(278)
|
(262)
|
(293)
|
(309)
|
(330)
|
(331)
|
(312)
|
(287)
|
(254)
|
(286)
|
(290)
|
(324)
|
(392)
|
(410)
|
(413)
|
(398)
|
(373)
|
(332)
|
(340)
|
(392)
|
(396)
|
(434)
|
(457)
|
(444)
|
(449)
|
(439)
|
(472)
|
(480)
|
(547)
|
(565)
|
(498)
|
(647)
|
(345)
|
(506)
|
(578)
|
(468)
|
(572)
|
(635)
|
(597)
|
(547)
|
(515)
|
(484)
|
(459)
|
(454)
|
(425)
|
(426)
|
(475)
|
(521)
|
(556)
|
(534)
|
(530)
|
(506)
|
|
| Depreciation & Amortization |
(544)
|
(527)
|
(512)
|
(496)
|
(480)
|
(500)
|
(524)
|
(553)
|
(602)
|
(630)
|
(824)
|
(1 103)
|
(1 383)
|
(1 644)
|
(1 751)
|
(1 813)
|
(1 875)
|
(1 955)
|
(2 030)
|
(2 073)
|
(2 093)
|
(2 052)
|
(1 967)
|
(1 895)
|
(1 825)
|
(1 620)
|
(1 444)
|
(1 253)
|
(1 085)
|
(1 102)
|
(1 077)
|
(1 027)
|
(935)
|
(823)
|
(758)
|
(712)
|
(797)
|
(663)
|
(646)
|
(635)
|
(647)
|
(680)
|
(754)
|
(831)
|
(910)
|
(971)
|
(1 019)
|
(1 085)
|
(1 137)
|
(1 181)
|
(1 205)
|
(1 225)
|
(1 267)
|
(1 320)
|
(1 377)
|
(1 442)
|
(1 505)
|
(1 542)
|
(1 526)
|
(1 462)
|
(1 366)
|
(1 266)
|
(1 221)
|
(1 189)
|
(1 170)
|
(1 161)
|
(1 156)
|
(1 169)
|
(1 185)
|
(1 205)
|
(1 211)
|
(1 199)
|
(1 183)
|
(1 193)
|
(1 198)
|
(1 819)
|
(1 213)
|
(1 804)
|
(1 799)
|
(1 200)
|
(1 214)
|
(1 223)
|
(1 243)
|
(1 283)
|
(1 324)
|
(1 363)
|
(1 401)
|
(1 412)
|
(1 429)
|
(1 467)
|
(1 499)
|
(1 498)
|
(1 523)
|
(1 536)
|
(1 535)
|
(1 568)
|
|
| Other Operating Expenses |
3
|
(26)
|
(137)
|
(194)
|
(189)
|
(163)
|
(43)
|
(1)
|
2
|
1
|
57
|
58
|
56
|
145
|
138
|
139
|
151
|
57
|
8
|
6
|
3
|
(81)
|
(41)
|
(243)
|
1
|
(1 799)
|
(1 800)
|
(1 565)
|
0
|
21
|
12
|
12
|
27
|
766
|
763
|
763
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
(1 736)
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
148
|
3
|
3
|
6
|
33
|
|
| Operating Income |
807
N/A
|
730
-10%
|
493
-32%
|
375
-24%
|
513
+37%
|
639
+25%
|
943
+48%
|
1 223
+30%
|
1 472
+20%
|
2 028
+38%
|
2 919
+44%
|
3 964
+36%
|
5 120
+29%
|
6 223
+22%
|
6 873
+10%
|
6 929
+1%
|
6 710
-3%
|
5 634
-16%
|
4 562
-19%
|
4 137
-9%
|
3 694
-11%
|
3 644
-1%
|
3 542
-3%
|
3 062
-14%
|
3 186
+4%
|
1 630
-49%
|
2 193
+35%
|
3 037
+38%
|
4 968
+64%
|
4 871
-2%
|
4 357
-11%
|
3 457
-21%
|
2 508
-27%
|
2 524
+1%
|
2 061
-18%
|
1 841
-11%
|
975
-47%
|
1 004
+3%
|
1 041
+4%
|
926
-11%
|
815
-12%
|
644
-21%
|
498
-23%
|
392
-21%
|
264
-33%
|
202
-23%
|
53
-74%
|
(69)
N/A
|
14
N/A
|
242
+1 625%
|
380
+57%
|
358
-6%
|
336
-6%
|
(76)
N/A
|
(425)
-460%
|
(383)
+10%
|
(730)
-91%
|
(922)
-26%
|
(842)
+9%
|
(860)
-2%
|
(534)
+38%
|
5
N/A
|
328
+6 885%
|
523
+59%
|
772
+48%
|
918
+19%
|
1 025
+12%
|
1 209
+18%
|
1 228
+2%
|
1 033
-16%
|
775
-25%
|
593
-23%
|
433
-27%
|
359
-17%
|
175
-51%
|
11
-94%
|
160
+1 403%
|
(1 352)
N/A
|
1 425
N/A
|
3 095
+117%
|
4 740
+53%
|
5 729
+21%
|
6 574
+15%
|
6 326
-4%
|
5 216
-18%
|
3 992
-23%
|
2 621
-34%
|
1 366
-48%
|
1 080
-21%
|
1 362
+26%
|
1 548
+14%
|
1 955
+26%
|
1 735
-11%
|
1 289
-26%
|
891
-31%
|
914
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(371)
|
(326)
|
(220)
|
(268)
|
(125)
|
(211)
|
(299)
|
(270)
|
(69)
|
(358)
|
(609)
|
(736)
|
(354)
|
(322)
|
(255)
|
(165)
|
(523)
|
(505)
|
(283)
|
(170)
|
27
|
(31)
|
(58)
|
(66)
|
(126)
|
(90)
|
(57)
|
(54)
|
(10)
|
(140)
|
(193)
|
(234)
|
(162)
|
(222)
|
(247)
|
(276)
|
(368)
|
(252)
|
(256)
|
(295)
|
(412)
|
(392)
|
(444)
|
(491)
|
(421)
|
(456)
|
(421)
|
(387)
|
(405)
|
(389)
|
(482)
|
(475)
|
(482)
|
(514)
|
(501)
|
(531)
|
(575)
|
(764)
|
(799)
|
(850)
|
(885)
|
(774)
|
(790)
|
(812)
|
(827)
|
(798)
|
(778)
|
(783)
|
(769)
|
(766)
|
(742)
|
(696)
|
(624)
|
(618)
|
(607)
|
(866)
|
(546)
|
(747)
|
(646)
|
(360)
|
(235)
|
(334)
|
(345)
|
(251)
|
(316)
|
(340)
|
(344)
|
(338)
|
(336)
|
(363)
|
(400)
|
(484)
|
(373)
|
(492)
|
(572)
|
(591)
|
|
| Non-Reccuring Items |
(15)
|
(4)
|
62
|
91
|
0
|
13
|
0
|
4
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(242)
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(841)
|
(996)
|
(1 116)
|
(1 407)
|
(567)
|
(412)
|
(291)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(869)
|
(1 738)
|
(869)
|
0
|
(869)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
147
|
0
|
147
|
121
|
26
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
154
|
121
|
0
|
24
|
42
|
42
|
172
|
0
|
172
|
150
|
20
|
0
|
56
|
31
|
56
|
0
|
124
|
164
|
150
|
1
|
1 353
|
1 543
|
1 532
|
1 558
|
(1 407)
|
(1 587)
|
(1 537)
|
0
|
0
|
518
|
700
|
760
|
421
|
90
|
(142)
|
390
|
86
|
177
|
307
|
321
|
0
|
0
|
306
|
306
|
718
|
979
|
867
|
935
|
550
|
290
|
135
|
67
|
40
|
27
|
(13)
|
(279)
|
(618)
|
(618)
|
(941)
|
(677)
|
(330)
|
(288)
|
37
|
38
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(2)
|
(1)
|
66
|
(1)
|
0
|
(1)
|
1
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
115
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(2)
|
320
|
131
|
(0)
|
(3)
|
0
|
0
|
0
|
1
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(103)
|
(113)
|
(113)
|
(113)
|
(10)
|
0
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
421
N/A
|
554
+32%
|
456
-18%
|
264
-42%
|
411
+56%
|
483
+17%
|
686
+42%
|
1 129
+65%
|
1 403
+24%
|
1 842
+31%
|
2 460
+34%
|
3 248
+32%
|
4 758
+46%
|
5 957
+25%
|
6 649
+12%
|
6 821
+3%
|
6 187
-9%
|
5 254
-15%
|
4 443
-15%
|
4 117
-7%
|
3 722
-10%
|
4 966
+33%
|
5 027
+1%
|
4 527
-10%
|
4 376
-3%
|
133
-97%
|
549
+314%
|
1 446
+163%
|
4 958
+243%
|
4 834
-3%
|
4 682
-3%
|
3 923
-16%
|
3 106
-21%
|
2 723
-12%
|
1 904
-30%
|
1 424
-25%
|
997
-30%
|
837
-16%
|
962
+15%
|
938
-2%
|
724
-23%
|
572
-21%
|
186
-68%
|
207
+11%
|
148
-28%
|
465
+214%
|
611
+32%
|
412
-33%
|
545
+32%
|
402
-26%
|
187
-53%
|
19
-90%
|
(80)
N/A
|
(550)
-587%
|
(899)
-63%
|
(928)
-3%
|
(2 424)
-161%
|
(3 300)
-36%
|
(3 374)
-2%
|
(4 058)
-20%
|
(2 663)
+34%
|
(1 511)
+43%
|
(1 041)
+31%
|
(355)
+66%
|
(129)
+64%
|
38
N/A
|
135
+258%
|
415
+208%
|
458
+10%
|
267
-42%
|
34
-87%
|
(102)
N/A
|
(226)
-120%
|
(259)
-15%
|
(1 301)
-403%
|
(2 594)
-99%
|
(1 290)
+50%
|
(2 098)
-63%
|
(89)
+96%
|
2 735
N/A
|
4 477
+64%
|
5 395
+21%
|
6 229
+15%
|
6 076
-2%
|
4 866
-20%
|
3 651
-25%
|
2 277
-38%
|
1 028
-55%
|
713
-31%
|
1 050
+47%
|
1 295
+23%
|
1 470
+14%
|
1 473
+0%
|
918
-38%
|
345
-62%
|
323
-6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3)
|
(3)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(216)
|
(216)
|
(226)
|
(223)
|
(21)
|
(60)
|
(60)
|
(55)
|
(46)
|
(31)
|
(78)
|
(83)
|
(82)
|
(61)
|
(5)
|
(5)
|
(4)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(8)
|
(4)
|
(3)
|
(2)
|
(2)
|
(5)
|
(7)
|
(7)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(15)
|
(16)
|
(15)
|
(16)
|
(4)
|
(9)
|
(11)
|
(5)
|
(5)
|
1
|
1
|
(5)
|
|
| Income from Continuing Operations |
418
|
551
|
454
|
261
|
411
|
483
|
686
|
1 129
|
1 403
|
1 842
|
2 460
|
3 248
|
4 758
|
5 957
|
6 649
|
6 821
|
6 187
|
5 254
|
4 443
|
4 117
|
3 722
|
4 966
|
5 027
|
4 524
|
4 161
|
(83)
|
323
|
1 223
|
4 937
|
4 773
|
4 622
|
3 868
|
3 061
|
2 693
|
1 826
|
1 341
|
915
|
776
|
956
|
934
|
721
|
570
|
183
|
203
|
144
|
461
|
608
|
409
|
537
|
398
|
184
|
17
|
(82)
|
(556)
|
(905)
|
(934)
|
(2 426)
|
(3 302)
|
(3 374)
|
(4 059)
|
(2 663)
|
(1 511)
|
(1 041)
|
(355)
|
(129)
|
38
|
135
|
415
|
456
|
264
|
31
|
(105)
|
(228)
|
(261)
|
(1 303)
|
(2 596)
|
(1 295)
|
(2 103)
|
(93)
|
2 730
|
4 475
|
5 394
|
6 227
|
6 074
|
4 851
|
3 636
|
2 262
|
1 012
|
710
|
1 040
|
1 284
|
1 465
|
1 468
|
919
|
346
|
318
|
|
| Income to Minority Interest |
22
|
15
|
13
|
(0)
|
0
|
(1)
|
(5)
|
(15)
|
(14)
|
(12)
|
(12)
|
(4)
|
(9)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(8)
|
(7)
|
(5)
|
(5)
|
(6)
|
(5)
|
(3)
|
(1)
|
3
|
2
|
(2)
|
(5)
|
(11)
|
(14)
|
(14)
|
(11)
|
(11)
|
(10)
|
(8)
|
(8)
|
(4)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(9)
|
(7)
|
(7)
|
(7)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(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) |
673
N/A
|
744
+11%
|
585
-21%
|
292
-50%
|
502
+72%
|
573
+14%
|
782
+36%
|
1 336
+71%
|
1 537
+15%
|
1 978
+29%
|
2 584
+31%
|
3 244
+26%
|
4 750
+46%
|
5 947
+25%
|
6 639
+12%
|
6 810
+3%
|
6 177
-9%
|
5 243
-15%
|
4 432
-15%
|
4 109
-7%
|
3 715
-10%
|
4 961
+34%
|
5 023
+1%
|
4 518
-10%
|
4 156
-8%
|
(86)
N/A
|
323
N/A
|
1 226
+280%
|
4 939
+303%
|
4 772
-3%
|
4 617
-3%
|
3 858
-16%
|
3 047
-21%
|
2 678
-12%
|
1 815
-32%
|
1 330
-27%
|
905
-32%
|
768
-15%
|
948
+23%
|
930
-2%
|
719
-23%
|
569
-21%
|
181
-68%
|
200
+11%
|
141
-30%
|
459
+225%
|
607
+32%
|
408
-33%
|
528
+29%
|
391
-26%
|
177
-55%
|
10
-94%
|
(80)
N/A
|
(556)
-593%
|
(905)
-63%
|
(934)
-3%
|
(2 426)
-160%
|
(3 301)
-36%
|
(3 374)
-2%
|
(4 058)
-20%
|
(2 665)
+34%
|
(1 513)
+43%
|
(1 043)
+31%
|
(357)
+66%
|
(129)
+64%
|
38
N/A
|
135
+259%
|
415
+209%
|
456
+10%
|
264
-42%
|
31
-88%
|
(105)
N/A
|
(228)
-118%
|
(261)
-14%
|
(1 303)
-399%
|
(2 596)
-99%
|
(1 295)
+50%
|
(2 103)
-62%
|
(93)
+96%
|
2 730
N/A
|
4 475
+64%
|
5 394
+21%
|
6 227
+15%
|
6 074
-2%
|
4 851
-20%
|
3 636
-25%
|
2 262
-38%
|
1 012
-55%
|
710
-30%
|
1 040
+47%
|
1 284
+23%
|
1 465
+14%
|
1 468
+0%
|
919
-37%
|
346
-62%
|
318
-8%
|
|
| EPS (Diluted) |
0.14
N/A
|
0.21
+50%
|
0.19
-10%
|
0.21
+11%
|
0.36
+71%
|
0.42
+17%
|
0.57
+36%
|
0.98
+72%
|
1.12
+14%
|
1.45
+29%
|
1.91
+32%
|
2.43
+27%
|
3.54
+46%
|
4.48
+27%
|
4.95
+10%
|
5.13
+4%
|
4.66
-9%
|
3.9
-16%
|
3.18
-18%
|
3.09
-3%
|
2.8
-9%
|
3.68
+31%
|
3.66
-1%
|
3.34
-9%
|
3.06
-8%
|
-0.07
N/A
|
0.23
N/A
|
0.9
+291%
|
3.63
+303%
|
3.51
-3%
|
3.4
-3%
|
2.84
-16%
|
2.24
-21%
|
1.98
-12%
|
1.34
-32%
|
0.98
-27%
|
0.66
-33%
|
0.56
-15%
|
0.69
+23%
|
0.68
-1%
|
0.53
-22%
|
0.42
-21%
|
0.14
-67%
|
0.15
+7%
|
0.1
-33%
|
0.34
+240%
|
0.45
+32%
|
0.31
-31%
|
0.39
+26%
|
0.29
-26%
|
0.14
-52%
|
0.01
-93%
|
-0.06
N/A
|
-0.39
-550%
|
-0.66
-69%
|
-0.59
+11%
|
-1.82
-208%
|
-2.11
-16%
|
-2.16
-2%
|
-2.6
-20%
|
-1.71
+34%
|
-0.97
+43%
|
-0.67
+31%
|
-0.23
+66%
|
-0.08
+65%
|
0.03
N/A
|
0.09
+200%
|
0.27
+200%
|
0.29
+7%
|
0.17
-41%
|
0.02
-88%
|
-0.07
N/A
|
-0.15
-114%
|
-0.17
-13%
|
-0.84
-394%
|
-1.67
-99%
|
-0.83
+50%
|
-1.35
-63%
|
-0.06
+96%
|
1.75
N/A
|
2.87
+64%
|
3.46
+21%
|
3.99
+15%
|
3.9
-2%
|
3.11
-20%
|
2.33
-25%
|
1.45
-38%
|
0.65
-55%
|
0.46
-29%
|
0.67
+46%
|
0.82
+22%
|
0.94
+15%
|
0.94
N/A
|
0.59
-37%
|
0.22
-63%
|
0.21
-5%
|
|