Samart Corporation PCL
SET:SAMART
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 |
5.05
7.15
|
| 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
Samart Corporation PCL
Income Statement
Samart Corporation 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 |
283
|
0
|
0
|
0
|
294
|
0
|
0
|
0
|
245
|
0
|
0
|
0
|
313
|
0
|
0
|
0
|
356
|
0
|
0
|
0
|
377
|
0
|
0
|
0
|
383
|
0
|
0
|
0
|
348
|
0
|
0
|
0
|
321
|
0
|
0
|
0
|
391
|
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
|
9
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
514
|
0
|
0
|
0
|
322
|
0
|
0
|
0
|
|
| Revenue |
7 970
N/A
|
9 090
+14%
|
9 824
+8%
|
10 538
+7%
|
11 596
+10%
|
10 794
-7%
|
11 579
+7%
|
13 010
+12%
|
14 090
+8%
|
15 757
+12%
|
16 457
+4%
|
17 299
+5%
|
18 431
+7%
|
21 186
+15%
|
26 169
+24%
|
27 719
+6%
|
29 118
+5%
|
28 410
-2%
|
23 620
-17%
|
21 027
-11%
|
19 132
-9%
|
17 112
-11%
|
16 307
-5%
|
16 057
-2%
|
15 855
-1%
|
15 352
-3%
|
16 230
+6%
|
16 766
+3%
|
17 039
+2%
|
17 815
+5%
|
17 777
0%
|
16 915
-5%
|
15 921
-6%
|
14 921
-6%
|
16 342
+10%
|
18 910
+16%
|
19 767
+5%
|
20 511
+4%
|
18 404
-10%
|
16 217
-12%
|
16 733
+3%
|
17 764
+6%
|
19 680
+11%
|
21 607
+10%
|
22 315
+3%
|
23 384
+5%
|
24 263
+4%
|
23 808
-2%
|
23 880
+0%
|
22 303
-7%
|
20 734
-7%
|
20 247
-2%
|
18 366
-9%
|
17 716
-4%
|
16 077
-9%
|
14 330
-11%
|
13 676
-5%
|
12 536
-8%
|
13 178
+5%
|
13 129
0%
|
13 023
-1%
|
12 476
-4%
|
11 594
-7%
|
11 558
0%
|
12 185
+5%
|
13 076
+7%
|
14 419
+10%
|
14 524
+1%
|
14 134
-3%
|
13 640
-3%
|
11 143
-18%
|
10 216
-8%
|
9 106
-11%
|
8 104
-11%
|
8 186
+1%
|
7 580
-7%
|
6 955
-8%
|
6 753
-3%
|
7 254
+7%
|
7 662
+6%
|
9 020
+18%
|
9 874
+9%
|
9 507
-4%
|
10 220
+8%
|
10 139
-1%
|
9 764
-4%
|
9 804
+0%
|
9 299
-5%
|
10 043
+8%
|
10 831
+8%
|
11 110
+3%
|
11 313
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 583)
|
(7 517)
|
(8 184)
|
(8 686)
|
(9 664)
|
(8 953)
|
(9 537)
|
(10 681)
|
(11 566)
|
(12 988)
|
(13 572)
|
(14 334)
|
(15 214)
|
(17 901)
|
(22 762)
|
(24 300)
|
(25 793)
|
(25 131)
|
(20 408)
|
(17 932)
|
(16 099)
|
(13 942)
|
(13 181)
|
(13 016)
|
(12 901)
|
(12 641)
|
(13 546)
|
(13 998)
|
(14 109)
|
(14 657)
|
(14 491)
|
(13 579)
|
(12 576)
|
(11 657)
|
(12 862)
|
(15 212)
|
(15 987)
|
(16 681)
|
(14 820)
|
(12 761)
|
(13 041)
|
(13 634)
|
(14 966)
|
(16 411)
|
(16 933)
|
(17 940)
|
(18 839)
|
(18 520)
|
(18 653)
|
(17 246)
|
(15 981)
|
(15 658)
|
(14 335)
|
(13 983)
|
(12 680)
|
(11 408)
|
(11 040)
|
(10 126)
|
(10 915)
|
(10 925)
|
(10 843)
|
(10 372)
|
(9 502)
|
(9 317)
|
(9 734)
|
(10 467)
|
(11 705)
|
(11 836)
|
(11 368)
|
(11 033)
|
(9 137)
|
(8 641)
|
(7 994)
|
(7 303)
|
(7 215)
|
(6 573)
|
(5 968)
|
(5 755)
|
(6 169)
|
(6 423)
|
(7 510)
|
(8 191)
|
(7 735)
|
(8 389)
|
(8 359)
|
(7 955)
|
(7 908)
|
(7 354)
|
(7 899)
|
(8 519)
|
(8 753)
|
(8 858)
|
|
| Gross Profit |
1 387
N/A
|
1 574
+13%
|
1 640
+4%
|
1 852
+13%
|
1 932
+4%
|
1 842
-5%
|
2 042
+11%
|
2 328
+14%
|
2 524
+8%
|
2 768
+10%
|
2 885
+4%
|
2 966
+3%
|
3 217
+8%
|
3 285
+2%
|
3 407
+4%
|
3 419
+0%
|
3 325
-3%
|
3 280
-1%
|
3 211
-2%
|
3 095
-4%
|
3 034
-2%
|
3 171
+5%
|
3 125
-1%
|
3 041
-3%
|
2 953
-3%
|
2 711
-8%
|
2 685
-1%
|
2 768
+3%
|
2 930
+6%
|
3 158
+8%
|
3 286
+4%
|
3 336
+2%
|
3 344
+0%
|
3 265
-2%
|
3 480
+7%
|
3 698
+6%
|
3 780
+2%
|
3 830
+1%
|
3 584
-6%
|
3 457
-4%
|
3 692
+7%
|
4 129
+12%
|
4 713
+14%
|
5 196
+10%
|
5 382
+4%
|
5 444
+1%
|
5 425
0%
|
5 287
-3%
|
5 227
-1%
|
5 057
-3%
|
4 754
-6%
|
4 588
-3%
|
4 031
-12%
|
3 733
-7%
|
3 397
-9%
|
2 921
-14%
|
2 635
-10%
|
2 410
-9%
|
2 263
-6%
|
2 204
-3%
|
2 180
-1%
|
2 104
-3%
|
2 092
-1%
|
2 241
+7%
|
2 451
+9%
|
2 609
+6%
|
2 713
+4%
|
2 689
-1%
|
2 766
+3%
|
2 607
-6%
|
2 006
-23%
|
1 575
-21%
|
1 112
-29%
|
801
-28%
|
971
+21%
|
1 007
+4%
|
986
-2%
|
998
+1%
|
1 085
+9%
|
1 239
+14%
|
1 510
+22%
|
1 682
+11%
|
1 772
+5%
|
1 832
+3%
|
1 780
-3%
|
1 809
+2%
|
1 896
+5%
|
1 945
+3%
|
2 144
+10%
|
2 312
+8%
|
2 357
+2%
|
2 455
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 114)
|
(1 867)
|
(1 844)
|
(1 246)
|
(1 204)
|
(1 192)
|
(1 334)
|
(1 471)
|
(1 499)
|
(1 687)
|
(1 786)
|
(1 749)
|
(1 975)
|
(1 998)
|
(2 061)
|
(2 188)
|
(2 109)
|
(1 996)
|
(1 978)
|
(1 761)
|
(1 911)
|
(2 047)
|
(2 078)
|
(2 189)
|
(2 167)
|
(2 098)
|
(1 987)
|
(1 980)
|
(1 964)
|
(1 962)
|
(2 066)
|
(2 037)
|
(2 293)
|
(1 994)
|
(1 945)
|
(1 979)
|
(2 031)
|
(2 001)
|
(1 889)
|
(1 817)
|
(1 805)
|
(1 949)
|
(2 236)
|
(2 473)
|
(2 545)
|
(2 596)
|
(2 553)
|
(2 588)
|
(2 585)
|
(2 614)
|
(2 569)
|
(2 515)
|
(2 484)
|
(2 419)
|
(2 342)
|
(2 282)
|
(2 318)
|
(2 190)
|
(2 515)
|
(2 532)
|
(3 581)
|
(3 456)
|
(3 218)
|
(3 336)
|
(2 710)
|
(2 682)
|
(2 605)
|
(2 278)
|
(1 492)
|
(1 753)
|
(1 532)
|
(1 447)
|
(1 176)
|
(1 240)
|
(1 235)
|
(1 264)
|
(1 017)
|
(1 001)
|
(949)
|
(1 387)
|
(1 430)
|
(1 865)
|
(1 890)
|
(1 865)
|
(1 240)
|
(1 568)
|
(1 852)
|
(1 410)
|
(1 345)
|
(1 462)
|
(1 161)
|
(1 204)
|
|
| Selling, General & Administrative |
(1 392)
|
(1 415)
|
(1 484)
|
(1 575)
|
(1 584)
|
(1 627)
|
(1 691)
|
(1 804)
|
(1 944)
|
(2 068)
|
(2 204)
|
(2 199)
|
(2 339)
|
(2 325)
|
(2 309)
|
(2 355)
|
(2 285)
|
(2 258)
|
(2 366)
|
(2 410)
|
(2 369)
|
(2 435)
|
(2 352)
|
(2 310)
|
(2 281)
|
(2 366)
|
(2 281)
|
(2 189)
|
(2 116)
|
(2 142)
|
(2 174)
|
(2 248)
|
(2 322)
|
(2 182)
|
(2 183)
|
(2 119)
|
(2 132)
|
(2 064)
|
(1 962)
|
(1 910)
|
(1 917)
|
(2 070)
|
(2 281)
|
(2 439)
|
(2 631)
|
(2 607)
|
(2 699)
|
(2 784)
|
(2 772)
|
(2 793)
|
(2 682)
|
(2 582)
|
(2 592)
|
(2 440)
|
(2 351)
|
(2 314)
|
(2 318)
|
(2 203)
|
(2 145)
|
(2 119)
|
(3 485)
|
(1 762)
|
(1 731)
|
(1 586)
|
(2 553)
|
(1 586)
|
(1 603)
|
(1 559)
|
(1 528)
|
(1 532)
|
(1 386)
|
(1 342)
|
(1 296)
|
(1 208)
|
(1 211)
|
(1 224)
|
(1 132)
|
(1 128)
|
(1 078)
|
(1 024)
|
(1 550)
|
(1 153)
|
(1 177)
|
(1 202)
|
(1 193)
|
(1 084)
|
(1 065)
|
(1 047)
|
(1 382)
|
(1 109)
|
(1 104)
|
(1 118)
|
|
| 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
|
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
|
|
| Other Operating Expenses |
279
|
(452)
|
(360)
|
330
|
380
|
435
|
357
|
333
|
445
|
381
|
418
|
450
|
363
|
327
|
248
|
167
|
176
|
262
|
388
|
648
|
457
|
388
|
274
|
121
|
114
|
267
|
294
|
209
|
151
|
180
|
108
|
210
|
29
|
188
|
238
|
140
|
101
|
63
|
72
|
93
|
111
|
121
|
45
|
(34)
|
85
|
11
|
146
|
196
|
186
|
179
|
113
|
67
|
108
|
21
|
9
|
31
|
0
|
13
|
(370)
|
(413)
|
(96)
|
(1 694)
|
(1 487)
|
(1 750)
|
(157)
|
(1 097)
|
(1 003)
|
(719)
|
37
|
(220)
|
(146)
|
(105)
|
120
|
(32)
|
(23)
|
(40)
|
115
|
127
|
129
|
(364)
|
120
|
(712)
|
(712)
|
(664)
|
(46)
|
(484)
|
(787)
|
(363)
|
37
|
(354)
|
(57)
|
(86)
|
|
| Operating Income |
273
N/A
|
(293)
N/A
|
(204)
+30%
|
606
N/A
|
728
+20%
|
649
-11%
|
708
+9%
|
858
+21%
|
1 025
+20%
|
1 081
+6%
|
1 098
+2%
|
1 216
+11%
|
1 241
+2%
|
1 287
+4%
|
1 346
+5%
|
1 231
-9%
|
1 216
-1%
|
1 284
+6%
|
1 233
-4%
|
1 334
+8%
|
1 122
-16%
|
1 124
+0%
|
1 047
-7%
|
852
-19%
|
787
-8%
|
613
-22%
|
698
+14%
|
788
+13%
|
966
+23%
|
1 196
+24%
|
1 220
+2%
|
1 299
+6%
|
1 052
-19%
|
1 271
+21%
|
1 535
+21%
|
1 719
+12%
|
1 749
+2%
|
1 828
+5%
|
1 694
-7%
|
1 640
-3%
|
1 886
+15%
|
2 180
+16%
|
2 477
+14%
|
2 723
+10%
|
2 837
+4%
|
2 848
+0%
|
2 872
+1%
|
2 699
-6%
|
2 641
-2%
|
2 443
-7%
|
2 185
-11%
|
2 073
-5%
|
1 547
-25%
|
1 315
-15%
|
1 056
-20%
|
639
-39%
|
317
-50%
|
220
-31%
|
(252)
N/A
|
(329)
-30%
|
(1 401)
-326%
|
(1 352)
+4%
|
(1 126)
+17%
|
(1 096)
+3%
|
(260)
+76%
|
(73)
+72%
|
108
N/A
|
410
+279%
|
1 274
+211%
|
854
-33%
|
474
-44%
|
128
-73%
|
(65)
N/A
|
(439)
-580%
|
(264)
+40%
|
(257)
+3%
|
(31)
+88%
|
(3)
+90%
|
135
N/A
|
(148)
N/A
|
80
N/A
|
(183)
N/A
|
(118)
+36%
|
(34)
+71%
|
540
N/A
|
242
-55%
|
44
-82%
|
536
+1 121%
|
799
+49%
|
850
+6%
|
1 196
+41%
|
1 251
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(348)
|
(415)
|
(291)
|
(122)
|
(112)
|
(11)
|
(33)
|
(89)
|
(133)
|
(172)
|
(214)
|
(233)
|
(248)
|
1 203
|
1 225
|
1 277
|
1 302
|
(180)
|
(214)
|
(292)
|
(315)
|
(323)
|
(366)
|
(389)
|
(458)
|
(466)
|
(448)
|
(419)
|
(261)
|
(338)
|
(343)
|
(340)
|
(198)
|
(297)
|
(306)
|
(328)
|
(356)
|
(366)
|
(357)
|
(339)
|
(344)
|
(411)
|
(450)
|
(487)
|
(531)
|
(469)
|
(410)
|
(347)
|
(351)
|
(367)
|
(414)
|
(485)
|
(501)
|
(504)
|
(495)
|
(437)
|
(409)
|
(395)
|
(406)
|
(442)
|
(466)
|
(465)
|
(535)
|
(490)
|
(587)
|
(466)
|
(347)
|
(381)
|
(527)
|
(473)
|
(502)
|
(481)
|
(163)
|
(116)
|
(91)
|
(103)
|
(356)
|
(417)
|
(444)
|
(462)
|
(208)
|
(481)
|
(505)
|
(526)
|
(480)
|
(452)
|
(393)
|
(334)
|
(282)
|
(274)
|
(265)
|
(246)
|
|
| Non-Reccuring Items |
(715)
|
0
|
0
|
(864)
|
(209)
|
(209)
|
(209)
|
(14)
|
0
|
0
|
0
|
2
|
(2)
|
(5)
|
(10)
|
0
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
78
|
(3)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(184)
|
21
|
70
|
122
|
(109)
|
24
|
(38)
|
(88)
|
(27)
|
(22)
|
(23)
|
(45)
|
(723)
|
(97)
|
(79)
|
(44)
|
(531)
|
(154)
|
(168)
|
(197)
|
(18)
|
(27)
|
(11)
|
(105)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(2)
|
137
|
137
|
139
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
3
|
1
|
0
|
12
|
14
|
12
|
13
|
6
|
7
|
8
|
8
|
9
|
14
|
15
|
15
|
14
|
8
|
11
|
11
|
7
|
48
|
44
|
43
|
46
|
4
|
5
|
5
|
3
|
29
|
30
|
0
|
0
|
(3)
|
0
|
1
|
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
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
2
|
2
|
0
|
2
|
0
|
0
|
0
|
139
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
104
|
0
|
0
|
0
|
48
|
0
|
29
|
27
|
64
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(790)
N/A
|
(708)
+10%
|
(494)
+30%
|
(379)
+23%
|
407
N/A
|
430
+6%
|
466
+9%
|
754
+62%
|
892
+18%
|
909
+2%
|
885
-3%
|
985
+11%
|
991
+1%
|
2 486
+151%
|
2 561
+3%
|
2 507
-2%
|
2 567
+2%
|
1 103
-57%
|
1 022
-7%
|
1 045
+2%
|
807
-23%
|
802
-1%
|
818
+2%
|
601
-27%
|
468
-22%
|
286
-39%
|
249
-13%
|
367
+47%
|
698
+90%
|
859
+23%
|
877
+2%
|
959
+9%
|
935
-2%
|
972
+4%
|
1 223
+26%
|
1 402
+15%
|
1 407
+0%
|
1 473
+5%
|
1 349
-8%
|
1 306
-3%
|
1 562
+20%
|
1 777
+14%
|
2 035
+15%
|
2 246
+10%
|
2 320
+3%
|
2 393
+3%
|
2 477
+3%
|
2 365
-4%
|
2 298
-3%
|
2 087
-9%
|
1 782
-15%
|
1 595
-10%
|
1 094
-31%
|
855
-22%
|
603
-29%
|
248
-59%
|
17
-93%
|
(170)
N/A
|
(653)
-284%
|
(767)
-18%
|
(1 799)
-134%
|
(1 786)
+1%
|
(1 632)
+9%
|
(1 558)
+5%
|
(814)
+48%
|
(540)
+34%
|
(237)
+56%
|
32
N/A
|
563
+1 653%
|
404
-28%
|
42
-90%
|
(231)
N/A
|
(337)
-46%
|
(530)
-57%
|
(393)
+26%
|
(448)
-14%
|
(414)
+8%
|
(442)
-7%
|
(331)
+25%
|
(656)
-98%
|
(851)
-30%
|
(761)
+11%
|
(702)
+8%
|
(604)
+14%
|
(495)
+18%
|
(365)
+26%
|
(518)
-42%
|
5
N/A
|
485
+10 367%
|
548
+13%
|
920
+68%
|
900
-2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(48)
|
(76)
|
(93)
|
(134)
|
(101)
|
(69)
|
(80)
|
(51)
|
(80)
|
(79)
|
(92)
|
(143)
|
(120)
|
(317)
|
(286)
|
(266)
|
(303)
|
(117)
|
(149)
|
(118)
|
(90)
|
(96)
|
(77)
|
(89)
|
(101)
|
(85)
|
(99)
|
(106)
|
(147)
|
(159)
|
(149)
|
(164)
|
(132)
|
(145)
|
(221)
|
(290)
|
(295)
|
(181)
|
(132)
|
(86)
|
(202)
|
(317)
|
(337)
|
(348)
|
(281)
|
(275)
|
(270)
|
(259)
|
(305)
|
(283)
|
(238)
|
(205)
|
(107)
|
(97)
|
(91)
|
(46)
|
(59)
|
9
|
97
|
119
|
366
|
338
|
270
|
199
|
(450)
|
(481)
|
(506)
|
(521)
|
(21)
|
(52)
|
(22)
|
11
|
(116)
|
(46)
|
(50)
|
(38)
|
(47)
|
(62)
|
(92)
|
(203)
|
(482)
|
(492)
|
(507)
|
(422)
|
(149)
|
(156)
|
(151)
|
(152)
|
(184)
|
(210)
|
(223)
|
(223)
|
|
| Income from Continuing Operations |
(838)
|
(784)
|
(587)
|
(513)
|
307
|
361
|
387
|
703
|
812
|
831
|
793
|
842
|
871
|
2 169
|
2 275
|
2 241
|
2 264
|
985
|
874
|
927
|
717
|
706
|
741
|
513
|
367
|
201
|
150
|
261
|
551
|
700
|
728
|
795
|
803
|
827
|
1 002
|
1 112
|
1 112
|
1 291
|
1 217
|
1 220
|
1 360
|
1 460
|
1 698
|
1 898
|
2 040
|
2 118
|
2 206
|
2 107
|
1 994
|
1 804
|
1 544
|
1 389
|
987
|
758
|
512
|
202
|
(42)
|
(162)
|
(556)
|
(648)
|
(1 433)
|
(1 448)
|
(1 363)
|
(1 360)
|
(1 264)
|
(1 020)
|
(743)
|
(489)
|
542
|
352
|
20
|
(221)
|
(453)
|
(577)
|
(443)
|
(486)
|
(460)
|
(505)
|
(424)
|
(859)
|
(1 333)
|
(1 253)
|
(1 209)
|
(1 026)
|
(644)
|
(520)
|
(668)
|
(148)
|
301
|
338
|
696
|
677
|
|
| Income to Minority Interest |
153
|
126
|
80
|
1
|
(186)
|
(218)
|
(251)
|
(247)
|
(265)
|
(263)
|
(248)
|
(271)
|
(287)
|
(284)
|
(310)
|
(290)
|
(271)
|
(287)
|
(248)
|
(203)
|
(143)
|
(132)
|
(165)
|
(147)
|
(105)
|
(40)
|
8
|
(16)
|
(96)
|
(143)
|
(151)
|
(166)
|
(175)
|
(187)
|
(240)
|
(282)
|
(276)
|
(303)
|
(270)
|
(257)
|
(289)
|
(341)
|
(435)
|
(517)
|
(571)
|
(590)
|
(633)
|
(571)
|
(510)
|
(446)
|
(323)
|
(281)
|
(179)
|
(109)
|
(50)
|
27
|
113
|
154
|
271
|
288
|
485
|
479
|
399
|
387
|
188
|
131
|
93
|
37
|
(115)
|
(88)
|
(11)
|
46
|
144
|
161
|
113
|
106
|
71
|
91
|
104
|
172
|
378
|
364
|
365
|
453
|
254
|
212
|
150
|
(73)
|
(168)
|
(204)
|
(220)
|
(204)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
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) |
(685)
N/A
|
(658)
+4%
|
(507)
+23%
|
1 157
N/A
|
1 790
+55%
|
1 812
+1%
|
1 805
0%
|
455
-75%
|
547
+20%
|
567
+4%
|
545
-4%
|
571
+5%
|
584
+2%
|
1 885
+223%
|
1 965
+4%
|
1 948
-1%
|
1 990
+2%
|
696
-65%
|
622
-11%
|
725
+16%
|
574
-21%
|
574
+0%
|
577
+0%
|
365
-37%
|
262
-28%
|
161
-39%
|
159
-1%
|
244
+54%
|
455
+86%
|
557
+22%
|
577
+4%
|
628
+9%
|
628
+0%
|
640
+2%
|
762
+19%
|
831
+9%
|
836
+1%
|
988
+18%
|
947
-4%
|
963
+2%
|
1 071
+11%
|
1 119
+4%
|
1 263
+13%
|
1 381
+9%
|
1 468
+6%
|
1 529
+4%
|
1 574
+3%
|
1 535
-2%
|
1 484
-3%
|
1 358
-8%
|
1 221
-10%
|
1 109
-9%
|
808
-27%
|
649
-20%
|
462
-29%
|
230
-50%
|
71
-69%
|
(8)
N/A
|
(284)
-3 497%
|
(360)
-27%
|
(948)
-164%
|
(970)
-2%
|
(964)
+1%
|
(973)
-1%
|
(1 076)
-11%
|
(889)
+17%
|
(650)
+27%
|
(452)
+30%
|
426
N/A
|
264
-38%
|
9
-97%
|
(175)
N/A
|
(309)
-77%
|
(416)
-35%
|
(329)
+21%
|
(380)
-15%
|
(389)
-2%
|
(414)
-6%
|
(320)
+23%
|
(687)
-115%
|
(955)
-39%
|
(888)
+7%
|
(844)
+5%
|
(573)
+32%
|
(390)
+32%
|
(309)
+21%
|
(518)
-68%
|
(221)
+57%
|
133
N/A
|
134
+1%
|
477
+256%
|
473
-1%
|
|
| EPS (Diluted) |
-0.73
N/A
|
-0.7
+4%
|
-0.54
+23%
|
1.23
N/A
|
1.9
+54%
|
1.91
+1%
|
1.88
-2%
|
0.48
-74%
|
0.58
+21%
|
0.6
+3%
|
0.57
-5%
|
0.6
+5%
|
0.61
+2%
|
1.96
+221%
|
2.01
+3%
|
2.02
+0%
|
2.06
+2%
|
0.72
-65%
|
0.64
-11%
|
0.74
+16%
|
0.59
-20%
|
0.58
-2%
|
0.59
+2%
|
0.38
-36%
|
0.27
-29%
|
0.18
-33%
|
0.18
N/A
|
0.27
+50%
|
0.48
+78%
|
0.59
+23%
|
0.61
+3%
|
0.66
+8%
|
0.66
N/A
|
0.67
+2%
|
0.79
+18%
|
0.85
+8%
|
0.86
+1%
|
1
+16%
|
0.92
-8%
|
0.97
+5%
|
1.08
+11%
|
1.13
+5%
|
1.24
+10%
|
1.39
+12%
|
1.46
+5%
|
1.52
+4%
|
1.56
+3%
|
1.52
-3%
|
1.47
-3%
|
1.35
-8%
|
1.21
-10%
|
1.1
-9%
|
0.8
-27%
|
0.64
-20%
|
0.46
-28%
|
0.23
-50%
|
0.07
-70%
|
-0.01
N/A
|
-0.29
-2 800%
|
-0.36
-24%
|
-0.94
-161%
|
-0.96
-2%
|
-0.95
+1%
|
-0.96
-1%
|
-1.07
-11%
|
-0.88
+18%
|
-0.64
+27%
|
-0.45
+30%
|
0.42
N/A
|
0.26
-38%
|
0.01
-96%
|
-0.17
N/A
|
-0.31
-82%
|
-0.41
-32%
|
-0.33
+20%
|
-0.38
-15%
|
-0.39
-3%
|
-0.41
-5%
|
-0.32
+22%
|
-0.68
-113%
|
-0.95
-40%
|
-0.88
+7%
|
-0.84
+5%
|
-0.57
+32%
|
-0.39
+32%
|
-0.31
+21%
|
-0.51
-65%
|
-0.22
+57%
|
0.13
N/A
|
0.13
N/A
|
0.47
+262%
|
0.47
N/A
|
|