PTT PCL
SET:PTT
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.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
PTT PCL
Income Statement
PTT 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 |
0
|
9 223
|
8 869
|
8 425
|
0
|
7 874
|
7 667
|
7 947
|
0
|
8 814
|
8 997
|
8 984
|
0
|
9 315
|
10 378
|
10 133
|
0
|
10 000
|
9 363
|
10 330
|
0
|
10 611
|
11 033
|
11 015
|
0
|
12 053
|
12 499
|
13 481
|
0
|
15 103
|
15 826
|
16 313
|
0
|
17 215
|
17 614
|
17 740
|
0
|
18 113
|
18 426
|
0
|
0
|
0
|
0
|
0
|
18 494
|
0
|
0
|
0
|
31 689
|
0
|
0
|
0
|
28 522
|
0
|
0
|
0
|
27 599
|
0
|
0
|
0
|
27 709
|
0
|
0
|
0
|
26 517
|
0
|
0
|
0
|
26 358
|
0
|
0
|
0
|
27 893
|
0
|
0
|
0
|
27 196
|
0
|
0
|
0
|
35 016
|
0
|
0
|
0
|
43 304
|
0
|
0
|
0
|
44 916
|
0
|
0
|
0
|
|
| Revenue |
399 752
N/A
|
436 914
+9%
|
460 822
+5%
|
476 533
+3%
|
494 009
+4%
|
502 547
+2%
|
533 688
+6%
|
586 871
+10%
|
644 673
+10%
|
697 672
+8%
|
771 366
+11%
|
865 115
+12%
|
929 716
+7%
|
1 006 401
+8%
|
1 095 401
+9%
|
1 177 753
+8%
|
1 213 985
+3%
|
1 241 445
+2%
|
1 294 286
+4%
|
1 339 980
+4%
|
1 495 806
+12%
|
1 703 524
+14%
|
1 926 766
+13%
|
2 126 371
+10%
|
2 000 816
-6%
|
1 811 217
-9%
|
1 608 822
-11%
|
1 458 196
-9%
|
1 586 174
+9%
|
1 731 686
+9%
|
1 839 969
+6%
|
1 856 565
+1%
|
1 900 005
+2%
|
1 990 519
+5%
|
2 138 757
+7%
|
2 326 053
+9%
|
2 428 165
+4%
|
2 579 375
+6%
|
2 618 616
+2%
|
2 656 275
+1%
|
2 793 833
+5%
|
2 801 593
+0%
|
2 788 318
0%
|
2 825 373
+1%
|
2 842 688
+1%
|
2 826 845
-1%
|
2 817 763
0%
|
2 789 008
-1%
|
2 605 062
-7%
|
2 435 973
-6%
|
2 311 657
-5%
|
2 121 315
-8%
|
2 025 552
-5%
|
1 897 439
-6%
|
1 781 467
-6%
|
1 712 656
-4%
|
1 718 846
+0%
|
1 841 999
+7%
|
1 900 614
+3%
|
1 940 620
+2%
|
1 995 722
+3%
|
2 018 897
+1%
|
2 118 896
+5%
|
2 250 698
+6%
|
2 336 155
+4%
|
2 354 057
+1%
|
2 345 593
0%
|
2 277 049
-3%
|
2 219 739
-3%
|
2 152 432
-3%
|
1 923 434
-11%
|
1 768 597
-8%
|
1 615 665
-9%
|
1 609 934
0%
|
1 801 866
+12%
|
1 977 155
+10%
|
2 258 818
+14%
|
2 539 446
+12%
|
2 933 144
+16%
|
3 258 867
+11%
|
3 367 203
+3%
|
3 365 428
0%
|
3 216 539
-4%
|
3 134 612
-3%
|
3 144 884
+0%
|
3 170 117
+1%
|
3 213 995
+1%
|
3 173 170
-1%
|
3 090 453
-3%
|
3 008 398
-3%
|
2 863 209
-5%
|
2 748 039
-4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(345 053)
|
(376 280)
|
(398 683)
|
(414 084)
|
(429 926)
|
(438 354)
|
(465 101)
|
(512 137)
|
(565 827)
|
(611 014)
|
(675 083)
|
(756 678)
|
(813 845)
|
(880 092)
|
(961 340)
|
(1 041 296)
|
(1 072 216)
|
(1 104 948)
|
(1 157 937)
|
(1 198 302)
|
(1 350 779)
|
(1 555 521)
|
(1 771 161)
|
(1 960 202)
|
(1 829 821)
|
(1 668 341)
|
(1 477 784)
|
(1 342 765)
|
(1 438 464)
|
(1 586 040)
|
(1 687 978)
|
(1 703 912)
|
(1 729 238)
|
(1 825 290)
|
(1 959 530)
|
(2 135 294)
|
(2 208 896)
|
(2 377 775)
|
(2 416 702)
|
(2 451 650)
|
(2 561 317)
|
(2 598 840)
|
(2 589 430)
|
(2 628 746)
|
(2 645 401)
|
(2 616 351)
|
(2 588 809)
|
(2 550 101)
|
(2 395 530)
|
(2 239 318)
|
(2 115 145)
|
(1 941 665)
|
(1 802 311)
|
(1 687 171)
|
(1 575 292)
|
(1 491 657)
|
(1 464 614)
|
(1 578 779)
|
(1 640 432)
|
(1 663 723)
|
(1 688 461)
|
(1 723 420)
|
(1 795 849)
|
(1 920 237)
|
(2 023 039)
|
(2 068 066)
|
(2 086 694)
|
(2 039 928)
|
(1 967 529)
|
(1 956 787)
|
(1 749 886)
|
(1 601 471)
|
(1 446 649)
|
(1 370 371)
|
(1 504 670)
|
(1 637 027)
|
(1 882 252)
|
(2 116 108)
|
(2 430 352)
|
(2 770 114)
|
(2 906 726)
|
(2 947 243)
|
(2 893 099)
|
(2 765 153)
|
(2 769 497)
|
(2 780 094)
|
(2 806 942)
|
(2 841 775)
|
(2 755 320)
|
(2 700 206)
|
(2 592 596)
|
(2 458 396)
|
|
| Gross Profit |
54 699
N/A
|
60 633
+11%
|
62 138
+2%
|
62 449
+1%
|
64 083
+3%
|
64 192
+0%
|
68 586
+7%
|
74 733
+9%
|
78 846
+6%
|
86 658
+10%
|
96 283
+11%
|
108 437
+13%
|
115 871
+7%
|
126 309
+9%
|
134 061
+6%
|
136 457
+2%
|
141 770
+4%
|
136 497
-4%
|
136 349
0%
|
141 678
+4%
|
145 027
+2%
|
148 003
+2%
|
155 605
+5%
|
166 168
+7%
|
170 995
+3%
|
142 874
-16%
|
131 036
-8%
|
115 430
-12%
|
147 711
+28%
|
145 646
-1%
|
151 991
+4%
|
152 653
+0%
|
170 767
+12%
|
165 229
-3%
|
179 227
+8%
|
190 758
+6%
|
219 269
+15%
|
201 599
-8%
|
201 912
+0%
|
204 624
+1%
|
232 516
+14%
|
202 752
-13%
|
198 888
-2%
|
196 627
-1%
|
197 287
+0%
|
210 494
+7%
|
228 954
+9%
|
238 906
+4%
|
209 533
-12%
|
196 652
-6%
|
196 509
0%
|
179 648
-9%
|
223 240
+24%
|
210 268
-6%
|
206 175
-2%
|
220 999
+7%
|
254 232
+15%
|
263 220
+4%
|
260 182
-1%
|
276 897
+6%
|
307 261
+11%
|
295 477
-4%
|
323 046
+9%
|
330 460
+2%
|
313 116
-5%
|
285 989
-9%
|
258 899
-9%
|
237 122
-8%
|
252 210
+6%
|
195 645
-22%
|
173 548
-11%
|
167 126
-4%
|
169 016
+1%
|
239 563
+42%
|
297 196
+24%
|
340 129
+14%
|
376 567
+11%
|
423 339
+12%
|
502 792
+19%
|
488 753
-3%
|
460 477
-6%
|
418 185
-9%
|
323 440
-23%
|
369 459
+14%
|
375 387
+2%
|
390 023
+4%
|
407 054
+4%
|
331 395
-19%
|
335 134
+1%
|
308 192
-8%
|
270 613
-12%
|
289 644
+7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7 944)
|
(8 053)
|
(7 878)
|
(7 848)
|
(9 695)
|
(8 884)
|
(10 063)
|
(10 959)
|
(9 839)
|
(11 213)
|
(12 337)
|
(13 292)
|
(14 443)
|
(14 908)
|
(7 481)
|
(7 348)
|
(10 435)
|
(6 968)
|
(11 493)
|
(13 143)
|
(16 276)
|
(26 474)
|
(30 620)
|
(32 623)
|
(47 483)
|
(26 617)
|
(28 359)
|
(32 768)
|
(56 910)
|
(37 910)
|
(36 590)
|
(32 365)
|
(46 534)
|
(31 342)
|
(34 374)
|
(34 920)
|
(63 499)
|
(43 863)
|
(49 968)
|
(54 070)
|
(78 590)
|
(52 164)
|
(47 884)
|
(46 771)
|
(44 868)
|
(48 938)
|
(56 067)
|
(61 891)
|
(105 407)
|
(104 413)
|
(104 707)
|
(67 202)
|
(77 347)
|
(135 354)
|
(131 186)
|
(79 503)
|
(77 993)
|
(65 411)
|
(66 907)
|
(87 999)
|
(103 213)
|
(90 963)
|
(95 086)
|
(77 421)
|
(86 597)
|
(71 584)
|
(72 306)
|
(80 499)
|
(98 029)
|
(94 281)
|
(96 118)
|
(92 201)
|
(95 839)
|
(99 446)
|
(102 958)
|
(106 584)
|
(111 780)
|
(116 487)
|
(125 504)
|
(139 876)
|
(153 862)
|
(154 898)
|
(150 663)
|
(141 536)
|
(130 990)
|
(131 030)
|
(134 859)
|
(145 959)
|
(144 193)
|
(141 535)
|
(138 058)
|
(126 712)
|
|
| Selling, General & Administrative |
(14 143)
|
(14 307)
|
(14 469)
|
(14 092)
|
(13 821)
|
(13 940)
|
(14 826)
|
(16 224)
|
(18 673)
|
(19 834)
|
(21 669)
|
(22 332)
|
(22 666)
|
(23 341)
|
(23 413)
|
(24 821)
|
(28 828)
|
(28 761)
|
(29 935)
|
(30 672)
|
(30 472)
|
(32 804)
|
(34 068)
|
(34 954)
|
(37 814)
|
(36 107)
|
(35 982)
|
(35 648)
|
(35 469)
|
(34 454)
|
(34 137)
|
(34 084)
|
(36 169)
|
(38 499)
|
(40 099)
|
(41 715)
|
(45 006)
|
(46 222)
|
(46 968)
|
(49 633)
|
(49 049)
|
(48 452)
|
(49 512)
|
(49 136)
|
(49 874)
|
(53 654)
|
(63 285)
|
(68 942)
|
(74 174)
|
(75 444)
|
(72 906)
|
(76 233)
|
(72 679)
|
(74 132)
|
(71 420)
|
(66 912)
|
(74 776)
|
(75 156)
|
(76 299)
|
(96 907)
|
(100 599)
|
(101 730)
|
(105 233)
|
(88 218)
|
(81 837)
|
(84 056)
|
(85 710)
|
(88 892)
|
(92 576)
|
(94 650)
|
(94 439)
|
(91 802)
|
(95 991)
|
(98 491)
|
(100 536)
|
(102 604)
|
(110 290)
|
(112 280)
|
(118 404)
|
(131 854)
|
(144 227)
|
(148 024)
|
(147 632)
|
(141 770)
|
(128 162)
|
(133 167)
|
(135 263)
|
(146 170)
|
(143 182)
|
(141 752)
|
(140 283)
|
(130 172)
|
|
| Research & Development |
(150)
|
(722)
|
(796)
|
(994)
|
(2 312)
|
(1 765)
|
(1 787)
|
(1 645)
|
(401)
|
(535)
|
(703)
|
(964)
|
(1 213)
|
(1 574)
|
(1 732)
|
(2 904)
|
(3 632)
|
(3 444)
|
(3 579)
|
(3 249)
|
(3 543)
|
(4 155)
|
(4 314)
|
(6 088)
|
(8 273)
|
(9 259)
|
(9 559)
|
(8 203)
|
(7 377)
|
(5 935)
|
(5 302)
|
(4 908)
|
(2 752)
|
(4 125)
|
(6 022)
|
(6 348)
|
(6 615)
|
(6 011)
|
(5 515)
|
(5 369)
|
(6 630)
|
(6 432)
|
(5 524)
|
(5 643)
|
(5 351)
|
(4 774)
|
(5 989)
|
(8 512)
|
0
|
(10 734)
|
(9 898)
|
(8 539)
|
(6 313)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
6 348
|
6 977
|
7 388
|
7 239
|
6 438
|
6 822
|
6 551
|
6 910
|
9 235
|
9 158
|
10 037
|
10 006
|
9 436
|
10 008
|
17 665
|
20 378
|
22 024
|
25 237
|
22 021
|
20 778
|
17 739
|
10 486
|
7 763
|
8 418
|
(1 396)
|
18 749
|
17 182
|
11 083
|
(14 064)
|
2 477
|
2 847
|
6 626
|
(7 614)
|
11 281
|
11 746
|
13 143
|
(11 878)
|
8 370
|
2 517
|
933
|
(22 912)
|
2 721
|
7 151
|
8 008
|
10 357
|
9 490
|
13 209
|
15 564
|
(31 233)
|
(18 235)
|
(21 903)
|
17 569
|
1 645
|
(61 222)
|
(59 766)
|
(12 591)
|
(3 217)
|
9 745
|
9 391
|
8 907
|
(2 614)
|
10 767
|
10 148
|
10 798
|
(4 759)
|
12 474
|
13 404
|
8 393
|
(5 453)
|
369
|
(1 679)
|
(398)
|
152
|
(955)
|
(2 422)
|
(3 980)
|
(1 489)
|
(4 207)
|
(7 100)
|
(8 022)
|
(9 635)
|
(6 874)
|
(3 031)
|
234
|
(2 828)
|
2 137
|
404
|
211
|
(1 011)
|
217
|
2 225
|
3 460
|
|
| Operating Income |
46 755
N/A
|
52 580
+12%
|
54 261
+3%
|
54 601
+1%
|
54 388
0%
|
55 309
+2%
|
58 524
+6%
|
63 775
+9%
|
69 007
+8%
|
75 446
+9%
|
83 947
+11%
|
95 147
+13%
|
101 428
+7%
|
111 401
+10%
|
126 580
+14%
|
129 108
+2%
|
131 334
+2%
|
129 530
-1%
|
124 857
-4%
|
128 536
+3%
|
128 752
+0%
|
121 529
-6%
|
124 985
+3%
|
133 546
+7%
|
123 512
-8%
|
116 259
-6%
|
102 679
-12%
|
82 663
-19%
|
90 800
+10%
|
107 735
+19%
|
115 401
+7%
|
120 289
+4%
|
124 233
+3%
|
133 889
+8%
|
144 854
+8%
|
155 839
+8%
|
155 770
0%
|
157 736
+1%
|
151 945
-4%
|
150 554
-1%
|
153 926
+2%
|
150 589
-2%
|
151 004
+0%
|
149 856
-1%
|
152 419
+2%
|
161 556
+6%
|
172 887
+7%
|
177 016
+2%
|
104 126
-41%
|
92 241
-11%
|
91 804
0%
|
112 447
+22%
|
145 894
+30%
|
74 914
-49%
|
74 989
+0%
|
141 497
+89%
|
176 238
+25%
|
197 810
+12%
|
193 276
-2%
|
188 898
-2%
|
204 047
+8%
|
204 514
+0%
|
227 961
+11%
|
253 040
+11%
|
226 520
-10%
|
214 407
-5%
|
186 593
-13%
|
156 623
-16%
|
154 181
-2%
|
101 364
-34%
|
77 430
-24%
|
74 925
-3%
|
73 177
-2%
|
140 117
+91%
|
194 237
+39%
|
233 545
+20%
|
264 787
+13%
|
306 852
+16%
|
377 288
+23%
|
348 876
-8%
|
306 614
-12%
|
263 287
-14%
|
172 777
-34%
|
227 923
+32%
|
244 396
+7%
|
258 994
+6%
|
272 195
+5%
|
185 435
-32%
|
190 941
+3%
|
166 656
-13%
|
132 555
-20%
|
162 932
+23%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(6 993)
|
(5 343)
|
(6 938)
|
(437)
|
4 226
|
2 998
|
8 265
|
10 105
|
18 277
|
20 352
|
18 456
|
19 502
|
12 840
|
14 878
|
18 493
|
18 845
|
18 462
|
17 078
|
15 290
|
13 856
|
29 050
|
40 176
|
43 795
|
33 993
|
(13 629)
|
(30 421)
|
(30 395)
|
(21 729)
|
11 204
|
13 725
|
5 681
|
5 336
|
14 804
|
16 167
|
24 517
|
17 137
|
12 687
|
14 339
|
(4 067)
|
13 611
|
18 206
|
20 638
|
24 135
|
20 261
|
12 497
|
(1 671)
|
3 868
|
(2 543)
|
3 052
|
(810)
|
(6 392)
|
(18 923)
|
(14 554)
|
(18 517)
|
(20 361)
|
(11 540)
|
(21 542)
|
(9 079)
|
13
|
1 171
|
7 584
|
3 911
|
(5 888)
|
(6 716)
|
(4 235)
|
(13 497)
|
(1 073)
|
185
|
2 766
|
662
|
(3 408)
|
(7 625)
|
(7 783)
|
(21 193)
|
(36 736)
|
(55 016)
|
(53 581)
|
(87 297)
|
(123 866)
|
(116 527)
|
(93 863)
|
(47 764)
|
(8 388)
|
(19 797)
|
(13 994)
|
(39 110)
|
(29 071)
|
11 482
|
(22 702)
|
(6 060)
|
7 451
|
(9 406)
|
|
| Non-Reccuring Items |
(61)
|
(61)
|
(61)
|
(61)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 825)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
819
|
1 399
|
0
|
0
|
0
|
(86 765)
|
(72 873)
|
0
|
0
|
0
|
1 887
|
0
|
0
|
0
|
2 674
|
0
|
0
|
0
|
(2 155)
|
0
|
0
|
0
|
(252)
|
712
|
661
|
465
|
365
|
10 469
|
10 555
|
10 815
|
9 419
|
(207)
|
(190)
|
(281)
|
1 886
|
1 583
|
2 064
|
2 065
|
8 270
|
13 362
|
21 053
|
21 076
|
14 343
|
8 195
|
4 106
|
6 638
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
1
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
0
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
0
|
0
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2 099)
|
(1)
|
(2)
|
(2)
|
(1 345)
|
(1)
|
0
|
0
|
(1 558)
|
(1)
|
0
|
(1)
|
(1 288)
|
0
|
(2)
|
(1)
|
(1 377)
|
(1)
|
0
|
0
|
(1 111)
|
0
|
0
|
0
|
(1 614)
|
0
|
0
|
0
|
(643)
|
0
|
0
|
0
|
(967)
|
0
|
0
|
0
|
(2 075)
|
0
|
0
|
0
|
(2 079)
|
0
|
0
|
0
|
(1 905)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
39 701
N/A
|
47 176
+19%
|
47 262
+0%
|
54 103
+14%
|
58 615
+8%
|
58 306
-1%
|
66 788
+15%
|
73 879
+11%
|
87 284
+18%
|
95 798
+10%
|
102 402
+7%
|
114 647
+12%
|
114 268
0%
|
126 277
+11%
|
145 072
+15%
|
147 953
+2%
|
149 796
+1%
|
146 608
-2%
|
140 147
-4%
|
142 392
+2%
|
154 976
+9%
|
161 704
+4%
|
168 779
+4%
|
167 538
-1%
|
109 883
-34%
|
85 838
-22%
|
72 285
-16%
|
60 935
-16%
|
102 005
+67%
|
121 462
+19%
|
121 083
0%
|
125 625
+4%
|
139 037
+11%
|
150 055
+8%
|
169 369
+13%
|
172 975
+2%
|
168 457
-3%
|
172 074
+2%
|
147 878
-14%
|
164 165
+11%
|
172 132
+5%
|
171 226
-1%
|
175 138
+2%
|
170 116
-3%
|
162 817
-4%
|
159 884
-2%
|
177 572
+11%
|
175 870
-1%
|
105 833
-40%
|
91 430
-14%
|
85 412
-7%
|
6 759
-92%
|
56 909
+742%
|
56 396
-1%
|
54 628
-3%
|
129 956
+138%
|
155 296
+19%
|
188 731
+22%
|
193 287
+2%
|
190 068
-2%
|
212 928
+12%
|
208 424
-2%
|
222 073
+7%
|
246 324
+11%
|
219 020
-11%
|
200 909
-8%
|
185 520
-8%
|
156 807
-15%
|
155 080
-1%
|
102 738
-34%
|
74 683
-27%
|
67 765
-9%
|
65 116
-4%
|
129 393
+99%
|
168 056
+30%
|
189 344
+13%
|
219 658
+16%
|
219 348
0%
|
253 232
+15%
|
232 069
-8%
|
212 562
-8%
|
217 105
+2%
|
166 453
-23%
|
210 191
+26%
|
236 593
+13%
|
233 246
-1%
|
264 177
+13%
|
217 993
-17%
|
180 678
-17%
|
168 792
-7%
|
144 112
-15%
|
160 163
+11%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(10 485)
|
(11 815)
|
(12 626)
|
(13 282)
|
(14 414)
|
(14 648)
|
(16 055)
|
(17 576)
|
(18 677)
|
(18 627)
|
(20 230)
|
(23 356)
|
(25 566)
|
(31 152)
|
(33 895)
|
(34 119)
|
(35 883)
|
(34 703)
|
(34 311)
|
(36 096)
|
(41 419)
|
(44 931)
|
(47 773)
|
(53 705)
|
(43 348)
|
(39 214)
|
(37 651)
|
(29 052)
|
(33 315)
|
(35 485)
|
(36 041)
|
(34 221)
|
(39 107)
|
(35 562)
|
(39 342)
|
(44 076)
|
(43 231)
|
(41 929)
|
(43 134)
|
(41 691)
|
(46 516)
|
(46 595)
|
(46 403)
|
(46 788)
|
(47 692)
|
(51 790)
|
(46 679)
|
(47 128)
|
(38 006)
|
(27 808)
|
(26 405)
|
(24 485)
|
(25 071)
|
(25 320)
|
(23 231)
|
(22 109)
|
(26 593)
|
(29 209)
|
(27 862)
|
(28 875)
|
(28 307)
|
(30 387)
|
(42 957)
|
(52 712)
|
(53 647)
|
(52 539)
|
(44 246)
|
(35 528)
|
(32 989)
|
(34 236)
|
(24 760)
|
(23 835)
|
(25 166)
|
(28 231)
|
(48 729)
|
(56 285)
|
(67 591)
|
(77 782)
|
(91 781)
|
(92 758)
|
(90 462)
|
(91 954)
|
(71 215)
|
(79 341)
|
(81 313)
|
(77 169)
|
(82 079)
|
(70 353)
|
(67 210)
|
(64 062)
|
(59 959)
|
(61 807)
|
|
| Income from Continuing Operations |
29 216
|
35 360
|
34 635
|
40 821
|
44 201
|
43 659
|
50 734
|
56 304
|
68 608
|
77 171
|
82 172
|
91 291
|
88 702
|
95 125
|
111 177
|
113 834
|
113 913
|
111 905
|
105 836
|
106 297
|
113 557
|
116 774
|
121 007
|
113 833
|
66 535
|
46 622
|
34 632
|
31 881
|
68 690
|
85 977
|
85 042
|
91 404
|
99 930
|
114 493
|
130 028
|
128 900
|
125 226
|
130 145
|
104 743
|
122 473
|
125 616
|
124 631
|
128 735
|
123 329
|
115 125
|
108 096
|
130 896
|
128 745
|
67 827
|
63 624
|
59 008
|
(17 727)
|
31 837
|
31 076
|
31 397
|
107 848
|
128 703
|
159 522
|
165 425
|
161 192
|
184 621
|
178 036
|
179 115
|
193 612
|
165 374
|
148 371
|
141 274
|
121 279
|
122 092
|
68 501
|
49 923
|
43 930
|
39 950
|
101 162
|
119 327
|
133 059
|
152 068
|
141 566
|
161 451
|
139 310
|
122 100
|
125 151
|
95 238
|
130 850
|
155 280
|
156 076
|
182 098
|
147 640
|
113 468
|
104 730
|
84 153
|
98 356
|
|
| Income to Minority Interest |
(4 710)
|
(5 115)
|
(5 095)
|
(5 240)
|
(4 800)
|
(4 820)
|
(4 633)
|
(4 792)
|
(5 941)
|
(6 200)
|
(6 930)
|
(7 836)
|
(8 598)
|
(11 877)
|
(14 625)
|
(16 984)
|
(18 652)
|
(17 473)
|
(16 790)
|
(17 095)
|
(15 753)
|
(15 410)
|
(16 030)
|
(15 455)
|
(14 830)
|
(13 601)
|
(11 601)
|
(9 740)
|
(9 142)
|
(11 103)
|
(13 039)
|
(14 692)
|
(16 842)
|
(18 352)
|
(18 634)
|
(17 732)
|
(19 930)
|
(21 273)
|
(19 581)
|
(22 953)
|
(20 950)
|
(21 755)
|
(22 739)
|
(22 359)
|
(20 473)
|
(22 270)
|
(27 400)
|
(29 461)
|
(9 149)
|
(10 900)
|
(11 896)
|
12 393
|
(11 171)
|
(9 371)
|
(8 584)
|
(32 211)
|
(34 663)
|
(42 953)
|
(42 393)
|
(42 797)
|
(49 434)
|
(49 230)
|
(51 597)
|
(58 096)
|
(45 726)
|
(39 200)
|
(36 193)
|
(26 272)
|
(29 141)
|
(6 417)
|
(1 724)
|
(1 865)
|
(2 184)
|
(29 254)
|
(34 894)
|
(39 093)
|
(43 704)
|
(40 219)
|
(45 835)
|
(38 463)
|
(30 925)
|
(31 692)
|
(20 520)
|
(33 720)
|
(43 256)
|
(42 940)
|
(53 599)
|
(34 115)
|
(23 396)
|
(20 310)
|
(13 670)
|
(24 413)
|
|
| Net Income (Common) |
24 507
N/A
|
30 246
+23%
|
29 540
-2%
|
35 581
+20%
|
39 401
+11%
|
38 839
-1%
|
46 101
+19%
|
51 513
+12%
|
62 666
+22%
|
76 388
+22%
|
80 660
+6%
|
88 872
+10%
|
85 521
-4%
|
83 249
-3%
|
96 552
+16%
|
96 850
+0%
|
95 261
-2%
|
94 432
-1%
|
89 046
-6%
|
89 202
+0%
|
97 804
+10%
|
101 364
+4%
|
104 977
+4%
|
98 378
-6%
|
51 705
-47%
|
33 022
-36%
|
23 032
-30%
|
22 142
-4%
|
59 548
+169%
|
74 874
+26%
|
72 003
-4%
|
76 712
+7%
|
83 088
+8%
|
96 140
+16%
|
111 393
+16%
|
111 168
0%
|
105 296
-5%
|
108 873
+3%
|
85 164
-22%
|
99 520
+17%
|
104 666
+5%
|
102 734
-2%
|
105 806
+3%
|
100 734
-5%
|
94 462
-6%
|
85 645
-9%
|
103 323
+21%
|
99 119
-4%
|
58 106
-41%
|
52 152
-10%
|
46 218
-11%
|
(6 448)
N/A
|
19 210
N/A
|
20 174
+5%
|
21 083
+5%
|
74 073
+251%
|
93 357
+26%
|
115 795
+24%
|
122 220
+6%
|
117 079
-4%
|
133 509
+14%
|
127 020
-5%
|
126 126
-1%
|
134 411
+7%
|
118 523
-12%
|
108 093
-9%
|
103 916
-4%
|
93 868
-10%
|
91 459
-3%
|
60 801
-34%
|
47 177
-22%
|
41 282
-12%
|
37 611
-9%
|
71 763
+91%
|
84 265
+17%
|
93 764
+11%
|
108 138
+15%
|
101 151
-6%
|
115 725
+14%
|
101 035
-13%
|
91 391
-10%
|
93 710
+3%
|
74 718
-20%
|
97 131
+30%
|
112 024
+15%
|
113 137
+1%
|
128 499
+14%
|
113 526
-12%
|
90 072
-21%
|
84 420
-6%
|
70 484
-17%
|
73 765
+5%
|
|
| EPS (Diluted) |
0.88
N/A
|
1.08
+23%
|
1.05
-3%
|
1.26
+20%
|
1.41
+12%
|
1.38
-2%
|
1.64
+19%
|
1.84
+12%
|
2.24
+22%
|
2.73
+22%
|
2.85
+4%
|
3.17
+11%
|
3.05
-4%
|
2.97
-3%
|
3.4
+14%
|
3.45
+1%
|
3.39
-2%
|
3.37
-1%
|
3.13
-7%
|
3.16
+1%
|
3.46
+9%
|
3.57
+3%
|
3.65
+2%
|
3.46
-5%
|
1.83
-47%
|
1.15
-37%
|
0.8
-30%
|
0.77
-4%
|
2.09
+171%
|
2.64
+26%
|
2.54
-4%
|
2.7
+6%
|
2.92
+8%
|
3.37
+15%
|
3.9
+16%
|
3.89
0%
|
3.69
-5%
|
3.81
+3%
|
2.98
-22%
|
3.48
+17%
|
3.66
+5%
|
3.59
-2%
|
3.7
+3%
|
3.53
-5%
|
3.31
-6%
|
3.01
-9%
|
3.63
+21%
|
3.48
-4%
|
2.03
-42%
|
1.83
-10%
|
1.62
-11%
|
-0.22
N/A
|
0.67
N/A
|
0.7
+4%
|
0.73
+4%
|
2.59
+255%
|
3.25
+25%
|
4.04
+24%
|
4.27
+6%
|
4.09
-4%
|
4.67
+14%
|
4.45
-5%
|
4.41
-1%
|
4.7
+7%
|
4.15
-12%
|
3.78
-9%
|
3.64
-4%
|
3.29
-10%
|
3.2
-3%
|
2.13
-33%
|
1.65
-23%
|
1.45
-12%
|
1.32
-9%
|
2.51
+90%
|
2.95
+18%
|
3.28
+11%
|
3.79
+16%
|
3.54
-7%
|
4.05
+14%
|
3.54
-13%
|
3.2
-10%
|
3.28
+2%
|
2.62
-20%
|
3.4
+30%
|
3.92
+15%
|
3.96
+1%
|
4.5
+14%
|
3.97
-12%
|
3.15
-21%
|
2.96
-6%
|
2.47
-17%
|
2.59
+5%
|
|