Supalai PCL
SET:SPALI
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
Supalai PCL
Income Statement
Supalai 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 |
146
|
129
|
106
|
76
|
57
|
41
|
28
|
21
|
14
|
15
|
21
|
26
|
26
|
24
|
25
|
36
|
48
|
59
|
66
|
64
|
79
|
88
|
101
|
105
|
102
|
103
|
99
|
98
|
92
|
85
|
78
|
88
|
72
|
89
|
109
|
105
|
147
|
153
|
160
|
184
|
130
|
110
|
101
|
66
|
85
|
112
|
116
|
149
|
186
|
201
|
227
|
251
|
277
|
285
|
307
|
306
|
314
|
324
|
331
|
360
|
348
|
338
|
313
|
274
|
269
|
247
|
234
|
232
|
233
|
241
|
250
|
252
|
242
|
248
|
251
|
255
|
259
|
253
|
246
|
257
|
277
|
314
|
355
|
417
|
467
|
517
|
572
|
636
|
709
|
753
|
0
|
0
|
|
| Revenue |
1 823
N/A
|
2 156
+18%
|
2 238
+4%
|
2 252
+1%
|
3 613
+60%
|
3 374
-7%
|
3 516
+4%
|
3 453
-2%
|
2 036
-41%
|
2 149
+6%
|
2 212
+3%
|
2 881
+30%
|
3 441
+19%
|
4 271
+24%
|
4 557
+7%
|
4 552
0%
|
4 598
+1%
|
4 554
-1%
|
4 721
+4%
|
4 391
-7%
|
5 017
+14%
|
4 695
-6%
|
5 781
+23%
|
6 349
+10%
|
6 170
-3%
|
7 222
+17%
|
7 570
+5%
|
8 503
+12%
|
9 618
+13%
|
10 696
+11%
|
10 269
-4%
|
9 056
-12%
|
11 083
+22%
|
11 207
+1%
|
13 111
+17%
|
15 016
+15%
|
12 686
-16%
|
10 978
-13%
|
8 693
-21%
|
8 317
-4%
|
11 513
+38%
|
12 041
+5%
|
12 163
+1%
|
11 511
-5%
|
12 615
+10%
|
13 725
+9%
|
14 492
+6%
|
18 425
+27%
|
18 591
+1%
|
20 386
+10%
|
22 876
+12%
|
21 746
-5%
|
21 364
-2%
|
22 599
+6%
|
23 805
+5%
|
23 662
-1%
|
23 336
-1%
|
20 845
-11%
|
20 531
-2%
|
23 578
+15%
|
24 803
+5%
|
25 581
+3%
|
25 956
+1%
|
24 196
-7%
|
25 553
+6%
|
27 204
+6%
|
25 219
-7%
|
25 060
-1%
|
23 557
-6%
|
20 906
-11%
|
19 466
-7%
|
19 636
+1%
|
20 588
+5%
|
20 556
0%
|
24 727
+20%
|
26 263
+6%
|
29 160
+11%
|
30 931
+6%
|
31 998
+3%
|
35 701
+12%
|
34 486
-3%
|
34 787
+1%
|
34 755
0%
|
30 788
-11%
|
31 177
+1%
|
30 023
-4%
|
29 799
-1%
|
32 469
+9%
|
31 194
-4%
|
30 248
-3%
|
29 219
-3%
|
25 754
-12%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 253)
|
(1 444)
|
(1 455)
|
(1 405)
|
(2 162)
|
(1 822)
|
(1 861)
|
(1 800)
|
(1 091)
|
(1 157)
|
(1 203)
|
(1 591)
|
(1 946)
|
(2 434)
|
(2 618)
|
(2 650)
|
(2 660)
|
(2 693)
|
(2 838)
|
(2 647)
|
(3 013)
|
(2 780)
|
(3 435)
|
(3 806)
|
(3 766)
|
(4 333)
|
(4 391)
|
(4 849)
|
(5 439)
|
(6 035)
|
(5 868)
|
(5 190)
|
(6 329)
|
(6 412)
|
(7 538)
|
(8 664)
|
(7 319)
|
(6 377)
|
(5 053)
|
(4 825)
|
(6 461)
|
(6 798)
|
(6 909)
|
(6 562)
|
(7 490)
|
(8 117)
|
(8 534)
|
(10 649)
|
(10 845)
|
(12 178)
|
(13 806)
|
(13 437)
|
(13 332)
|
(13 972)
|
(14 656)
|
(14 615)
|
(14 459)
|
(12 934)
|
(12 775)
|
(14 633)
|
(15 495)
|
(16 026)
|
(16 341)
|
(15 259)
|
(15 744)
|
(16 748)
|
(15 495)
|
(15 348)
|
(14 280)
|
(12 833)
|
(11 965)
|
(12 212)
|
(12 754)
|
(12 686)
|
(15 064)
|
(15 754)
|
(17 518)
|
(18 548)
|
(19 228)
|
(21 528)
|
(21 070)
|
(21 404)
|
(21 743)
|
(19 561)
|
(20 071)
|
(19 352)
|
(19 117)
|
(20 514)
|
(19 431)
|
(18 747)
|
(18 409)
|
(16 585)
|
|
| Gross Profit |
570
N/A
|
711
+25%
|
784
+10%
|
846
+8%
|
1 451
+71%
|
1 552
+7%
|
1 655
+7%
|
1 653
0%
|
945
-43%
|
992
+5%
|
1 009
+2%
|
1 290
+28%
|
1 495
+16%
|
1 836
+23%
|
1 939
+6%
|
1 901
-2%
|
1 938
+2%
|
1 861
-4%
|
1 883
+1%
|
1 744
-7%
|
2 004
+15%
|
1 915
-4%
|
2 346
+23%
|
2 543
+8%
|
2 404
-5%
|
2 889
+20%
|
3 179
+10%
|
3 654
+15%
|
4 179
+14%
|
4 661
+12%
|
4 401
-6%
|
3 866
-12%
|
4 754
+23%
|
4 795
+1%
|
5 573
+16%
|
6 352
+14%
|
5 368
-15%
|
4 602
-14%
|
3 640
-21%
|
3 492
-4%
|
5 052
+45%
|
5 243
+4%
|
5 255
+0%
|
4 950
-6%
|
5 125
+4%
|
5 609
+9%
|
5 958
+6%
|
7 776
+31%
|
7 746
0%
|
8 208
+6%
|
9 070
+11%
|
8 309
-8%
|
8 032
-3%
|
8 628
+7%
|
9 149
+6%
|
9 047
-1%
|
8 877
-2%
|
7 911
-11%
|
7 756
-2%
|
8 946
+15%
|
9 308
+4%
|
9 555
+3%
|
9 615
+1%
|
8 937
-7%
|
9 809
+10%
|
10 455
+7%
|
9 725
-7%
|
9 713
0%
|
9 277
-4%
|
8 073
-13%
|
7 501
-7%
|
7 424
-1%
|
7 834
+6%
|
7 871
+0%
|
9 664
+23%
|
10 509
+9%
|
11 642
+11%
|
12 383
+6%
|
12 770
+3%
|
14 173
+11%
|
13 416
-5%
|
13 383
0%
|
13 012
-3%
|
11 227
-14%
|
11 106
-1%
|
10 671
-4%
|
10 682
+0%
|
11 955
+12%
|
11 763
-2%
|
11 502
-2%
|
10 810
-6%
|
9 169
-15%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
27
|
89
|
(5)
|
21
|
(250)
|
(295)
|
(325)
|
(364)
|
(366)
|
(370)
|
(399)
|
(435)
|
(462)
|
(519)
|
(531)
|
(540)
|
(530)
|
(553)
|
(549)
|
(578)
|
(676)
|
(650)
|
(628)
|
(602)
|
(475)
|
(497)
|
(504)
|
(456)
|
(503)
|
(533)
|
(622)
|
(693)
|
(886)
|
(1 025)
|
(1 192)
|
(1 271)
|
(1 229)
|
(1 226)
|
(1 099)
|
(1 137)
|
(1 269)
|
(1 254)
|
(1 288)
|
(1 277)
|
(1 364)
|
(1 453)
|
(1 504)
|
(1 757)
|
(1 839)
|
(1 993)
|
(2 211)
|
(2 121)
|
(2 046)
|
(2 094)
|
(2 119)
|
(2 234)
|
(2 536)
|
(2 389)
|
(2 445)
|
(2 602)
|
(2 652)
|
(1 846)
|
(1 852)
|
(2 219)
|
(2 813)
|
(2 070)
|
(2 051)
|
(2 007)
|
(2 511)
|
(2 297)
|
(2 148)
|
(2 148)
|
(2 306)
|
(2 445)
|
(2 684)
|
(2 888)
|
(2 861)
|
(3 074)
|
(2 861)
|
(3 003)
|
(3 038)
|
(3 050)
|
(3 145)
|
(3 206)
|
(3 583)
|
(3 255)
|
(3 394)
|
(3 608)
|
(4 011)
|
(3 628)
|
(3 737)
|
(3 248)
|
|
| Selling, General & Administrative |
(222)
|
(231)
|
(231)
|
(223)
|
(310)
|
(382)
|
(437)
|
(471)
|
(449)
|
(448)
|
(461)
|
(512)
|
(509)
|
(571)
|
(582)
|
(587)
|
(595)
|
(622)
|
(645)
|
(648)
|
(736)
|
(716)
|
(692)
|
(671)
|
(546)
|
(513)
|
(526)
|
(533)
|
(575)
|
(627)
|
(719)
|
(786)
|
(987)
|
(1 117)
|
(1 296)
|
(1 399)
|
(1 353)
|
(1 345)
|
(1 200)
|
(1 211)
|
(1 406)
|
(1 405)
|
(1 443)
|
(1 456)
|
(1 490)
|
(1 566)
|
(1 618)
|
(1 846)
|
(1 889)
|
(2 073)
|
(2 307)
|
(2 262)
|
(2 169)
|
(2 263)
|
(2 302)
|
(2 406)
|
(2 494)
|
(2 565)
|
(2 640)
|
(2 832)
|
(2 610)
|
(2 633)
|
(2 628)
|
(2 506)
|
(2 770)
|
(2 329)
|
(2 330)
|
(2 348)
|
(2 812)
|
(2 704)
|
(2 517)
|
(2 470)
|
(2 547)
|
(2 676)
|
(2 944)
|
(3 129)
|
(3 281)
|
(3 446)
|
(3 603)
|
(3 882)
|
(3 986)
|
(4 127)
|
(4 144)
|
(4 002)
|
(3 807)
|
(3 823)
|
(3 874)
|
(4 211)
|
(4 239)
|
(4 389)
|
(4 364)
|
(4 019)
|
|
| 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
|
(30)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
249
|
320
|
226
|
244
|
60
|
87
|
112
|
107
|
83
|
78
|
62
|
78
|
46
|
52
|
52
|
48
|
66
|
69
|
96
|
70
|
60
|
66
|
64
|
69
|
71
|
17
|
21
|
77
|
73
|
95
|
96
|
93
|
101
|
92
|
104
|
128
|
123
|
119
|
102
|
74
|
136
|
151
|
155
|
179
|
127
|
113
|
114
|
89
|
80
|
80
|
96
|
140
|
159
|
169
|
182
|
171
|
0
|
176
|
195
|
231
|
0
|
788
|
776
|
288
|
0
|
259
|
278
|
341
|
344
|
408
|
369
|
322
|
283
|
231
|
260
|
241
|
460
|
373
|
742
|
879
|
991
|
1 078
|
999
|
796
|
274
|
568
|
480
|
603
|
290
|
762
|
626
|
771
|
|
| Operating Income |
597
N/A
|
800
+34%
|
779
-3%
|
867
+11%
|
1 200
+38%
|
1 257
+5%
|
1 330
+6%
|
1 289
-3%
|
579
-55%
|
622
+7%
|
610
-2%
|
856
+40%
|
1 032
+21%
|
1 317
+28%
|
1 408
+7%
|
1 362
-3%
|
1 408
+3%
|
1 308
-7%
|
1 334
+2%
|
1 166
-13%
|
1 328
+14%
|
1 265
-5%
|
1 718
+36%
|
1 941
+13%
|
1 929
-1%
|
2 393
+24%
|
2 675
+12%
|
3 198
+20%
|
3 676
+15%
|
4 128
+12%
|
3 779
-8%
|
3 173
-16%
|
3 867
+22%
|
3 770
-3%
|
4 381
+16%
|
5 081
+16%
|
4 138
-19%
|
3 375
-18%
|
2 541
-25%
|
2 356
-7%
|
3 783
+61%
|
3 988
+5%
|
3 966
-1%
|
3 673
-7%
|
3 762
+2%
|
4 156
+10%
|
4 454
+7%
|
6 019
+35%
|
5 907
-2%
|
6 215
+5%
|
6 859
+10%
|
6 188
-10%
|
5 986
-3%
|
6 533
+9%
|
7 030
+8%
|
6 813
-3%
|
6 341
-7%
|
5 522
-13%
|
5 311
-4%
|
6 344
+19%
|
6 656
+5%
|
7 710
+16%
|
7 763
+1%
|
6 718
-13%
|
6 996
+4%
|
8 385
+20%
|
7 674
-8%
|
7 705
+0%
|
6 766
-12%
|
5 777
-15%
|
5 353
-7%
|
5 276
-1%
|
5 529
+5%
|
5 425
-2%
|
6 980
+29%
|
7 622
+9%
|
8 781
+15%
|
9 309
+6%
|
9 909
+6%
|
11 170
+13%
|
10 378
-7%
|
10 334
0%
|
9 867
-5%
|
8 021
-19%
|
7 523
-6%
|
7 416
-1%
|
7 288
-2%
|
8 346
+15%
|
7 752
-7%
|
7 874
+2%
|
7 073
-10%
|
5 921
-16%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(110)
|
(129)
|
48
|
(76)
|
(21)
|
(41)
|
(28)
|
(21)
|
(14)
|
(15)
|
(21)
|
(26)
|
(26)
|
(25)
|
(25)
|
(36)
|
(23)
|
(34)
|
(66)
|
(39)
|
(78)
|
(88)
|
(101)
|
(105)
|
(101)
|
(103)
|
(99)
|
(98)
|
(92)
|
(85)
|
(78)
|
(88)
|
(72)
|
(89)
|
(109)
|
(105)
|
(147)
|
(153)
|
(160)
|
(184)
|
(130)
|
(110)
|
(101)
|
(66)
|
(85)
|
(112)
|
(116)
|
(149)
|
(186)
|
(206)
|
(236)
|
(264)
|
(294)
|
(307)
|
(272)
|
(269)
|
(235)
|
(174)
|
(124)
|
400
|
394
|
(54)
|
(77)
|
(37)
|
38
|
20
|
19
|
(47)
|
57
|
99
|
122
|
223
|
65
|
172
|
324
|
241
|
301
|
298
|
72
|
137
|
137
|
85
|
88
|
(54)
|
147
|
(335)
|
(281)
|
(310)
|
185
|
(228)
|
(52)
|
85
|
|
| Non-Reccuring Items |
(37)
|
(39)
|
(10)
|
(15)
|
33
|
64
|
89
|
85
|
56
|
44
|
11
|
0
|
3
|
(4)
|
(1)
|
0
|
5
|
4
|
2
|
2
|
5
|
4
|
3
|
(47)
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
156
|
(0)
|
0
|
(0)
|
319
|
(0)
|
(0)
|
0
|
257
|
0
|
0
|
0
|
0
|
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 |
450
N/A
|
633
+41%
|
816
+29%
|
777
-5%
|
1 213
+56%
|
1 281
+6%
|
1 390
+9%
|
1 353
-3%
|
621
-54%
|
650
+5%
|
601
-8%
|
829
+38%
|
1 009
+22%
|
1 289
+28%
|
1 382
+7%
|
1 326
-4%
|
1 390
+5%
|
1 278
-8%
|
1 270
-1%
|
1 129
-11%
|
1 255
+11%
|
1 181
-6%
|
1 619
+37%
|
1 788
+10%
|
1 778
-1%
|
2 290
+29%
|
2 576
+13%
|
3 100
+20%
|
3 584
+16%
|
4 043
+13%
|
3 701
-8%
|
3 085
-17%
|
3 795
+23%
|
3 681
-3%
|
4 272
+16%
|
4 975
+16%
|
3 991
-20%
|
3 222
-19%
|
2 381
-26%
|
2 172
-9%
|
3 653
+68%
|
3 878
+6%
|
3 865
0%
|
3 607
-7%
|
3 676
+2%
|
4 044
+10%
|
4 338
+7%
|
5 870
+35%
|
5 722
-3%
|
6 009
+5%
|
6 623
+10%
|
5 924
-11%
|
5 692
-4%
|
6 226
+9%
|
6 758
+9%
|
6 544
-3%
|
6 262
-4%
|
5 348
-15%
|
5 188
-3%
|
6 745
+30%
|
7 368
+9%
|
7 656
+4%
|
7 686
+0%
|
6 681
-13%
|
7 291
+9%
|
8 405
+15%
|
7 693
-8%
|
7 658
0%
|
6 823
-11%
|
5 876
-14%
|
5 475
-7%
|
5 499
+0%
|
5 594
+2%
|
5 597
+0%
|
7 304
+31%
|
7 862
+8%
|
9 083
+16%
|
9 607
+6%
|
9 981
+4%
|
11 307
+13%
|
10 515
-7%
|
10 419
-1%
|
9 955
-4%
|
7 967
-20%
|
7 670
-4%
|
7 081
-8%
|
7 007
-1%
|
8 037
+15%
|
7 937
-1%
|
7 646
-4%
|
7 021
-8%
|
6 006
-14%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
(7)
|
(10)
|
(14)
|
(97)
|
(122)
|
(177)
|
(237)
|
(216)
|
(232)
|
(190)
|
(208)
|
(203)
|
(208)
|
(295)
|
(361)
|
(473)
|
(517)
|
(502)
|
(409)
|
(383)
|
(368)
|
(512)
|
(573)
|
(691)
|
(843)
|
(913)
|
(1 058)
|
(1 085)
|
(1 208)
|
(1 106)
|
(918)
|
(1 175)
|
(1 143)
|
(1 327)
|
(1 530)
|
(1 319)
|
(1 056)
|
(755)
|
(623)
|
(831)
|
(857)
|
(849)
|
(806)
|
(726)
|
(803)
|
(858)
|
(1 165)
|
(1 134)
|
(1 196)
|
(1 336)
|
(1 189)
|
(1 155)
|
(1 273)
|
(1 356)
|
(1 324)
|
(1 277)
|
(1 074)
|
(1 052)
|
(1 365)
|
(1 489)
|
(1 541)
|
(1 552)
|
(1 318)
|
(1 449)
|
(1 688)
|
(1 561)
|
(1 568)
|
(1 355)
|
(1 191)
|
(1 144)
|
(1 224)
|
(1 266)
|
(1 275)
|
(1 665)
|
(1 724)
|
(1 943)
|
(2 031)
|
(2 040)
|
(2 314)
|
(2 212)
|
(2 207)
|
(2 126)
|
(1 724)
|
(1 586)
|
(1 468)
|
(1 495)
|
(1 725)
|
(1 665)
|
(1 596)
|
(1 478)
|
(1 281)
|
|
| Income from Continuing Operations |
450
|
626
|
806
|
763
|
1 115
|
1 159
|
1 214
|
1 117
|
405
|
418
|
411
|
622
|
806
|
1 081
|
1 087
|
965
|
917
|
761
|
768
|
720
|
872
|
813
|
1 107
|
1 215
|
1 087
|
1 446
|
1 663
|
2 042
|
2 499
|
2 835
|
2 595
|
2 167
|
2 620
|
2 538
|
2 945
|
3 446
|
2 672
|
2 166
|
1 626
|
1 549
|
2 822
|
3 022
|
3 016
|
2 800
|
2 950
|
3 241
|
3 480
|
4 705
|
4 587
|
4 813
|
5 287
|
4 734
|
4 537
|
4 953
|
5 403
|
5 220
|
4 985
|
4 274
|
4 136
|
5 380
|
5 879
|
6 115
|
6 135
|
5 363
|
5 843
|
6 717
|
6 131
|
6 090
|
5 468
|
4 685
|
4 331
|
4 275
|
4 327
|
4 322
|
5 640
|
6 138
|
7 139
|
7 576
|
7 941
|
8 993
|
8 303
|
8 211
|
7 829
|
6 242
|
6 083
|
5 613
|
5 512
|
6 312
|
6 272
|
6 050
|
5 543
|
4 725
|
|
| Income to Minority Interest |
33
|
16
|
4
|
4
|
(39)
|
(42)
|
(47)
|
(45)
|
(20)
|
(23)
|
(15)
|
(22)
|
(25)
|
(26)
|
(31)
|
(29)
|
(37)
|
(31)
|
(24)
|
(25)
|
(17)
|
(27)
|
(29)
|
(32)
|
(18)
|
(10)
|
(16)
|
(12)
|
(23)
|
(53)
|
(56)
|
(59)
|
(56)
|
(70)
|
(89)
|
(94)
|
(105)
|
(68)
|
(56)
|
(67)
|
(78)
|
(71)
|
(67)
|
(65)
|
(68)
|
(89)
|
(100)
|
(96)
|
(109)
|
(173)
|
(212)
|
(215)
|
(188)
|
(111)
|
(91)
|
(84)
|
(99)
|
(98)
|
(66)
|
(64)
|
(66)
|
(64)
|
(68)
|
(65)
|
(72)
|
(81)
|
(73)
|
(87)
|
(65)
|
(59)
|
(52)
|
(50)
|
(76)
|
(80)
|
(87)
|
(83)
|
(69)
|
(69)
|
(89)
|
(112)
|
(130)
|
(135)
|
(128)
|
(99)
|
(94)
|
(90)
|
(91)
|
(93)
|
(82)
|
(69)
|
(57)
|
(59)
|
|
| Net Income (Common) |
949
N/A
|
1 146
+21%
|
815
-29%
|
772
-5%
|
1 222
+58%
|
1 210
-1%
|
1 255
+4%
|
1 185
-6%
|
481
-59%
|
419
-13%
|
420
+0%
|
600
+43%
|
830
+38%
|
1 104
+33%
|
1 105
+0%
|
985
-11%
|
880
-11%
|
730
-17%
|
744
+2%
|
696
-7%
|
854
+23%
|
786
-8%
|
1 079
+37%
|
1 183
+10%
|
1 069
-10%
|
1 437
+34%
|
1 647
+15%
|
2 030
+23%
|
2 476
+22%
|
2 781
+12%
|
2 539
-9%
|
2 108
-17%
|
2 564
+22%
|
2 468
-4%
|
2 856
+16%
|
3 352
+17%
|
2 568
-23%
|
2 099
-18%
|
1 570
-25%
|
1 482
-6%
|
2 744
+85%
|
2 951
+8%
|
2 949
0%
|
2 735
-7%
|
2 882
+5%
|
3 152
+9%
|
3 380
+7%
|
4 609
+36%
|
4 478
-3%
|
4 640
+4%
|
5 075
+9%
|
4 519
-11%
|
4 349
-4%
|
4 842
+11%
|
5 312
+10%
|
5 136
-3%
|
4 887
-5%
|
4 176
-15%
|
4 070
-3%
|
5 316
+31%
|
5 814
+9%
|
6 051
+4%
|
6 067
+0%
|
5 298
-13%
|
5 770
+9%
|
6 637
+15%
|
6 058
-9%
|
6 003
-1%
|
5 403
-10%
|
4 625
-14%
|
4 279
-7%
|
4 226
-1%
|
4 251
+1%
|
4 242
0%
|
5 553
+31%
|
6 056
+9%
|
7 070
+17%
|
7 507
+6%
|
7 852
+5%
|
8 881
+13%
|
8 173
-8%
|
8 076
-1%
|
7 702
-5%
|
6 143
-20%
|
5 989
-3%
|
5 523
-8%
|
5 421
-2%
|
6 219
+15%
|
6 190
0%
|
5 981
-3%
|
5 486
-8%
|
4 665
-15%
|
|
| EPS (Diluted) |
1.5
N/A
|
0.95
-37%
|
0.77
-19%
|
0.75
-3%
|
1.14
+52%
|
1.03
-10%
|
1.01
-2%
|
0.95
-6%
|
0.39
-59%
|
0.32
-18%
|
0.32
N/A
|
0.48
+50%
|
0.64
+33%
|
0.75
+17%
|
0.68
-9%
|
0.63
-7%
|
0.56
-11%
|
0.44
-21%
|
0.44
N/A
|
0.41
-7%
|
0.52
+27%
|
0.47
-10%
|
0.64
+36%
|
0.7
+9%
|
0.64
-9%
|
0.9
+41%
|
1.04
+16%
|
1.27
+22%
|
1.54
+21%
|
1.62
+5%
|
1.47
-9%
|
1.24
-16%
|
1.49
+20%
|
1.44
-3%
|
1.67
+16%
|
1.96
+17%
|
1.5
-23%
|
1.22
-19%
|
0.91
-25%
|
0.86
-5%
|
1.6
+86%
|
1.72
+7%
|
1.72
N/A
|
1.59
-8%
|
1.68
+6%
|
1.84
+10%
|
1.97
+7%
|
2.69
+37%
|
2.61
-3%
|
2.71
+4%
|
2.96
+9%
|
2.64
-11%
|
2.53
-4%
|
2.81
+11%
|
3.09
+10%
|
2.98
-4%
|
2.85
-4%
|
2.44
-14%
|
2.37
-3%
|
3.1
+31%
|
3.25
+5%
|
2.9
-11%
|
2.88
-1%
|
2.49
-14%
|
2.92
+17%
|
3.09
+6%
|
2.83
-8%
|
2.81
-1%
|
2.52
-10%
|
2.19
-13%
|
2.17
-1%
|
2.16
0%
|
2.13
-1%
|
2.18
+2%
|
2.85
+31%
|
3.11
+9%
|
3.63
+17%
|
3.85
+6%
|
4.03
+5%
|
4.56
+13%
|
4.19
-8%
|
4.14
-1%
|
3.95
-5%
|
3.15
-20%
|
3.07
-3%
|
2.83
-8%
|
2.78
-2%
|
3.19
+15%
|
3.17
-1%
|
3.06
-3%
|
2.81
-8%
|
2.46
-12%
|
|