Saha Pathanapibul PCL
SET:SPC
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 |
55
59.75
|
| 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
Saha Pathanapibul PCL
Income Statement
Saha Pathanapibul 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 |
93
|
88
|
79
|
68
|
58
|
51
|
48
|
45
|
41
|
36
|
29
|
24
|
21
|
20
|
20
|
20
|
20
|
22
|
25
|
27
|
29
|
27
|
24
|
21
|
16
|
13
|
14
|
14
|
15
|
15
|
10
|
7
|
5
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
10 008
N/A
|
9 890
-1%
|
9 655
-2%
|
9 585
-1%
|
9 680
+1%
|
9 600
-1%
|
9 652
+1%
|
9 623
0%
|
9 393
-2%
|
9 606
+2%
|
9 780
+2%
|
10 100
+3%
|
10 773
+7%
|
11 457
+6%
|
12 074
+5%
|
12 781
+6%
|
13 333
+4%
|
13 879
+4%
|
14 408
+4%
|
14 823
+3%
|
15 460
+4%
|
15 858
+3%
|
15 994
+1%
|
16 015
+0%
|
16 182
+1%
|
16 066
-1%
|
16 332
+2%
|
16 823
+3%
|
17 396
+3%
|
17 865
+3%
|
18 578
+4%
|
19 363
+4%
|
19 880
+3%
|
20 632
+4%
|
21 127
+2%
|
21 639
+2%
|
22 166
+2%
|
22 452
+1%
|
22 980
+2%
|
23 503
+2%
|
24 321
+3%
|
23 378
-4%
|
23 682
+1%
|
23 999
+1%
|
25 356
+6%
|
26 260
+4%
|
26 376
+0%
|
26 806
+2%
|
26 434
-1%
|
25 877
-2%
|
26 040
+1%
|
25 927
0%
|
26 618
+3%
|
26 722
+0%
|
27 094
+1%
|
28 223
+4%
|
29 189
+3%
|
30 654
+5%
|
31 915
+4%
|
32 367
+1%
|
32 968
+2%
|
32 874
0%
|
32 517
-1%
|
31 927
-2%
|
31 612
-1%
|
31 576
0%
|
32 077
+2%
|
32 573
+2%
|
32 878
+1%
|
32 996
+0%
|
33 271
+1%
|
33 518
+1%
|
32 978
-2%
|
33 509
+2%
|
32 994
-2%
|
32 358
-2%
|
32 399
+0%
|
32 501
+0%
|
32 949
+1%
|
33 260
+1%
|
33 681
+1%
|
33 634
0%
|
34 010
+1%
|
34 941
+3%
|
35 178
+1%
|
36 095
+3%
|
45 973
+27%
|
46 352
+1%
|
37 885
-18%
|
47 623
+26%
|
39 121
-18%
|
40 022
+2%
|
40 978
+2%
|
41 309
+1%
|
41 436
+0%
|
40 821
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(8 120)
|
(8 041)
|
(7 867)
|
(7 839)
|
(7 939)
|
(7 863)
|
(7 907)
|
(7 863)
|
(7 617)
|
(7 785)
|
(7 936)
|
(8 207)
|
(8 764)
|
(9 332)
|
(9 827)
|
(10 413)
|
(10 875)
|
(11 350)
|
(11 811)
|
(12 179)
|
(12 797)
|
(13 168)
|
(13 258)
|
(13 217)
|
(13 218)
|
(12 998)
|
(13 182)
|
(13 591)
|
(14 091)
|
(14 512)
|
(15 116)
|
(15 767)
|
(16 193)
|
(16 862)
|
(17 238)
|
(17 666)
|
(18 077)
|
(18 269)
|
(18 770)
|
(19 209)
|
(19 958)
|
(19 133)
|
(19 384)
|
(19 623)
|
(20 749)
|
(21 572)
|
(21 663)
|
(22 006)
|
(21 678)
|
(21 154)
|
(21 256)
|
(21 161)
|
(21 767)
|
(21 855)
|
(22 156)
|
(23 281)
|
(24 098)
|
(25 394)
|
(26 523)
|
(26 811)
|
(27 387)
|
(27 293)
|
(26 964)
|
(26 456)
|
(26 131)
|
(26 084)
|
(26 532)
|
(26 876)
|
(27 106)
|
(27 164)
|
(27 360)
|
(27 589)
|
(27 729)
|
(28 226)
|
(27 908)
|
(27 446)
|
(27 170)
|
(27 197)
|
(27 512)
|
(27 943)
|
(28 406)
|
(28 483)
|
(28 906)
|
(29 651)
|
(29 892)
|
(30 652)
|
(38 865)
|
(39 095)
|
(31 670)
|
(39 739)
|
(32 517)
|
(33 115)
|
(33 759)
|
(34 035)
|
(34 194)
|
(33 782)
|
|
| Gross Profit |
1 888
N/A
|
1 848
-2%
|
1 788
-3%
|
1 745
-2%
|
1 742
0%
|
1 737
0%
|
1 745
+0%
|
1 760
+1%
|
1 776
+1%
|
1 821
+3%
|
1 843
+1%
|
1 893
+3%
|
2 008
+6%
|
2 125
+6%
|
2 247
+6%
|
2 368
+5%
|
2 459
+4%
|
2 529
+3%
|
2 596
+3%
|
2 644
+2%
|
2 663
+1%
|
2 689
+1%
|
2 736
+2%
|
2 798
+2%
|
2 964
+6%
|
3 068
+3%
|
3 151
+3%
|
3 232
+3%
|
3 305
+2%
|
3 354
+1%
|
3 461
+3%
|
3 596
+4%
|
3 687
+3%
|
3 769
+2%
|
3 889
+3%
|
3 973
+2%
|
4 089
+3%
|
4 183
+2%
|
4 210
+1%
|
4 295
+2%
|
4 363
+2%
|
4 245
-3%
|
4 298
+1%
|
4 377
+2%
|
4 607
+5%
|
4 688
+2%
|
4 713
+1%
|
4 801
+2%
|
4 756
-1%
|
4 723
-1%
|
4 784
+1%
|
4 766
0%
|
4 851
+2%
|
4 867
+0%
|
4 939
+1%
|
4 941
+0%
|
5 092
+3%
|
5 260
+3%
|
5 392
+3%
|
5 556
+3%
|
5 581
+0%
|
5 581
0%
|
5 553
0%
|
5 471
-1%
|
5 481
+0%
|
5 493
+0%
|
5 545
+1%
|
5 696
+3%
|
5 772
+1%
|
5 832
+1%
|
5 912
+1%
|
5 929
+0%
|
5 250
-11%
|
5 283
+1%
|
5 086
-4%
|
4 912
-3%
|
5 229
+6%
|
5 303
+1%
|
5 437
+3%
|
5 317
-2%
|
5 275
-1%
|
5 150
-2%
|
5 104
-1%
|
5 290
+4%
|
5 286
0%
|
5 442
+3%
|
7 108
+31%
|
7 257
+2%
|
6 215
-14%
|
7 883
+27%
|
6 603
-16%
|
6 907
+5%
|
7 219
+5%
|
7 274
+1%
|
7 242
0%
|
7 039
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 636)
|
(1 653)
|
(1 564)
|
(1 550)
|
(1 533)
|
(1 537)
|
(1 597)
|
(1 621)
|
(1 586)
|
(1 689)
|
(1 665)
|
(1 649)
|
(1 697)
|
(1 766)
|
(1 863)
|
(1 969)
|
(2 018)
|
(2 101)
|
(2 175)
|
(2 249)
|
(2 154)
|
(2 210)
|
(2 249)
|
(2 293)
|
(2 416)
|
(2 459)
|
(2 503)
|
(2 574)
|
(2 679)
|
(2 719)
|
(2 813)
|
(2 875)
|
(2 916)
|
(2 961)
|
(3 051)
|
(3 170)
|
(3 221)
|
(3 310)
|
(3 317)
|
(3 363)
|
(3 360)
|
(3 234)
|
(3 234)
|
(3 220)
|
(3 564)
|
(3 592)
|
(3 590)
|
(3 823)
|
(3 648)
|
(3 728)
|
(3 800)
|
(3 642)
|
(3 532)
|
(3 478)
|
(3 526)
|
(3 518)
|
(3 660)
|
(3 855)
|
(3 882)
|
(3 970)
|
(4 185)
|
(3 967)
|
(3 847)
|
(3 749)
|
(3 780)
|
(3 652)
|
(3 770)
|
(3 843)
|
(4 086)
|
(4 031)
|
(4 056)
|
(4 106)
|
(3 452)
|
(3 436)
|
(3 260)
|
(3 155)
|
(3 394)
|
(3 501)
|
(3 598)
|
(3 405)
|
(3 375)
|
(3 270)
|
(3 332)
|
(3 540)
|
(3 683)
|
(3 723)
|
(4 838)
|
(4 960)
|
(3 963)
|
(4 968)
|
(3 838)
|
(4 114)
|
(4 610)
|
(4 698)
|
(4 707)
|
(4 488)
|
|
| Selling, General & Administrative |
(1 648)
|
(1 672)
|
(1 666)
|
(1 662)
|
(1 651)
|
(1 666)
|
(1 652)
|
(1 677)
|
(1 725)
|
(1 726)
|
(1 706)
|
(1 697)
|
(1 754)
|
(1 830)
|
(1 932)
|
(2 042)
|
(2 105)
|
(2 195)
|
(2 276)
|
(2 326)
|
(2 260)
|
(2 315)
|
(2 355)
|
(2 404)
|
(2 529)
|
(2 573)
|
(2 620)
|
(2 692)
|
(2 805)
|
(2 851)
|
(2 943)
|
(3 004)
|
(2 959)
|
(3 028)
|
(3 119)
|
(3 240)
|
(3 258)
|
(3 441)
|
(3 456)
|
(3 508)
|
(3 559)
|
(3 441)
|
(3 446)
|
(3 438)
|
(3 789)
|
(3 849)
|
(3 860)
|
(4 086)
|
(3 927)
|
(3 910)
|
(3 969)
|
(3 809)
|
(3 700)
|
(3 652)
|
(3 675)
|
(3 676)
|
(3 838)
|
(4 008)
|
(4 059)
|
(4 130)
|
(4 185)
|
(4 089)
|
(3 986)
|
(3 881)
|
(3 780)
|
(3 782)
|
(3 892)
|
(3 971)
|
(4 086)
|
(4 148)
|
(4 176)
|
(4 213)
|
(3 531)
|
(3 484)
|
(3 338)
|
(3 244)
|
(3 456)
|
(3 581)
|
(3 696)
|
(3 517)
|
(3 455)
|
(3 340)
|
(3 406)
|
(3 610)
|
(3 700)
|
(3 783)
|
(4 874)
|
(4 972)
|
(3 915)
|
(4 935)
|
(3 804)
|
(4 061)
|
(4 670)
|
(4 775)
|
(4 865)
|
(4 660)
|
|
| Other Operating Expenses |
12
|
18
|
101
|
111
|
118
|
129
|
55
|
55
|
139
|
37
|
42
|
48
|
57
|
62
|
67
|
73
|
86
|
94
|
102
|
77
|
106
|
105
|
106
|
111
|
112
|
114
|
117
|
118
|
127
|
130
|
130
|
128
|
44
|
67
|
69
|
70
|
38
|
132
|
139
|
145
|
199
|
207
|
212
|
218
|
225
|
257
|
269
|
263
|
279
|
182
|
169
|
167
|
168
|
175
|
149
|
158
|
178
|
153
|
177
|
159
|
0
|
122
|
139
|
133
|
0
|
130
|
122
|
129
|
0
|
118
|
121
|
108
|
79
|
47
|
78
|
89
|
62
|
81
|
98
|
112
|
81
|
69
|
74
|
70
|
17
|
61
|
35
|
12
|
(48)
|
(33)
|
(34)
|
(53)
|
60
|
77
|
157
|
171
|
|
| Operating Income |
252
N/A
|
196
-22%
|
223
+14%
|
195
-13%
|
208
+7%
|
199
-4%
|
148
-26%
|
138
-6%
|
190
+37%
|
132
-30%
|
179
+35%
|
244
+37%
|
312
+28%
|
359
+15%
|
384
+7%
|
399
+4%
|
440
+10%
|
428
-3%
|
422
-1%
|
396
-6%
|
509
+29%
|
479
-6%
|
486
+2%
|
505
+4%
|
548
+9%
|
609
+11%
|
648
+6%
|
658
+2%
|
626
-5%
|
634
+1%
|
648
+2%
|
721
+11%
|
771
+7%
|
808
+5%
|
838
+4%
|
802
-4%
|
868
+8%
|
873
+1%
|
893
+2%
|
932
+4%
|
1 003
+8%
|
1 010
+1%
|
1 064
+5%
|
1 157
+9%
|
1 043
-10%
|
1 095
+5%
|
1 123
+3%
|
978
-13%
|
1 108
+13%
|
995
-10%
|
985
-1%
|
1 124
+14%
|
1 319
+17%
|
1 389
+5%
|
1 412
+2%
|
1 423
+1%
|
1 431
+1%
|
1 406
-2%
|
1 510
+7%
|
1 585
+5%
|
1 396
-12%
|
1 614
+16%
|
1 707
+6%
|
1 723
+1%
|
1 701
-1%
|
1 841
+8%
|
1 775
-4%
|
1 854
+4%
|
1 686
-9%
|
1 802
+7%
|
1 856
+3%
|
1 823
-2%
|
1 797
-1%
|
1 846
+3%
|
1 825
-1%
|
1 757
-4%
|
1 835
+4%
|
1 803
-2%
|
1 840
+2%
|
1 912
+4%
|
1 900
-1%
|
1 880
-1%
|
1 772
-6%
|
1 749
-1%
|
1 603
-8%
|
1 720
+7%
|
2 270
+32%
|
2 297
+1%
|
2 252
-2%
|
2 915
+29%
|
2 765
-5%
|
2 793
+1%
|
2 609
-7%
|
2 577
-1%
|
2 534
-2%
|
2 550
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(58)
|
(29)
|
(71)
|
(61)
|
(56)
|
(49)
|
26
|
31
|
(37)
|
63
|
86
|
103
|
90
|
97
|
104
|
100
|
91
|
119
|
114
|
113
|
103
|
123
|
132
|
127
|
125
|
105
|
113
|
115
|
123
|
117
|
139
|
138
|
164
|
161
|
153
|
156
|
138
|
140
|
160
|
158
|
154
|
160
|
164
|
203
|
159
|
195
|
217
|
186
|
180
|
167
|
163
|
147
|
162
|
184
|
192
|
233
|
296
|
311
|
318
|
300
|
247
|
212
|
216
|
222
|
139
|
169
|
191
|
179
|
341
|
313
|
372
|
370
|
337
|
315
|
290
|
297
|
283
|
291
|
248
|
287
|
298
|
308
|
324
|
301
|
367
|
499
|
679
|
683
|
492
|
537
|
639
|
675
|
747
|
888
|
705
|
722
|
|
| Non-Reccuring Items |
58
|
48
|
59
|
65
|
3
|
0
|
0
|
(17)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
(31)
|
0
|
(88)
|
(105)
|
(73)
|
(73)
|
(23)
|
(24)
|
(30)
|
(24)
|
8
|
(3)
|
(3)
|
(9)
|
(11)
|
(6)
|
0
|
3
|
7
|
43
|
43
|
38
|
69
|
32
|
(9)
|
16
|
(18)
|
(12)
|
28
|
20
|
13
|
(19)
|
(23)
|
(38)
|
37
|
68
|
58
|
53
|
(21)
|
0
|
(41)
|
(68)
|
(140)
|
(140)
|
(140)
|
(108)
|
(56)
|
(55)
|
(46)
|
(46)
|
6
|
6
|
(12)
|
(12)
|
(47)
|
0
|
(2)
|
(0)
|
2
|
0
|
3
|
2
|
2
|
(2)
|
(38)
|
(37)
|
29
|
(59)
|
(24)
|
0
|
27
|
31
|
29
|
13
|
(13)
|
(14)
|
(18)
|
(6)
|
|
| Gain/Loss on Disposition of Assets |
(12)
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
12
|
5
|
7
|
3
|
7
|
13
|
26
|
14
|
12
|
12
|
8
|
12
|
12
|
12
|
3
|
1
|
1
|
1
|
3
|
4
|
4
|
5
|
2
|
1
|
2
|
1
|
1
|
2
|
1
|
(1)
|
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
|
|
| Total Other Income |
0
|
0
|
(1)
|
(1)
|
(1)
|
2
|
1
|
0
|
(1)
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
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)
|
140
|
0
|
0
|
0
|
122
|
(0)
|
0
|
0
|
118
|
0
|
0
|
0
|
17
|
17
|
20
|
18
|
(1)
|
(1)
|
10
|
7
|
(2)
|
37
|
29
|
41
|
0
|
1
|
(2)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
240
N/A
|
215
-10%
|
212
-1%
|
200
-6%
|
154
-23%
|
152
-1%
|
175
+15%
|
153
-13%
|
152
0%
|
196
+29%
|
265
+35%
|
348
+31%
|
402
+16%
|
455
+13%
|
487
+7%
|
498
+2%
|
532
+7%
|
547
+3%
|
503
-8%
|
506
+1%
|
507
+0%
|
497
-2%
|
546
+10%
|
560
+2%
|
650
+16%
|
690
+6%
|
731
+6%
|
749
+3%
|
757
+1%
|
748
-1%
|
785
+5%
|
850
+8%
|
924
+9%
|
964
+4%
|
991
+3%
|
961
-3%
|
1 013
+5%
|
1 056
+4%
|
1 095
+4%
|
1 126
+3%
|
1 226
+9%
|
1 214
-1%
|
1 224
+1%
|
1 383
+13%
|
1 187
-14%
|
1 285
+8%
|
1 381
+7%
|
1 210
-12%
|
1 315
+9%
|
1 156
-12%
|
1 137
-2%
|
1 241
+9%
|
1 529
+23%
|
1 653
+8%
|
1 675
+1%
|
1 711
+2%
|
1 707
0%
|
1 718
+1%
|
1 788
+4%
|
1 820
+2%
|
1 647
-10%
|
1 691
+3%
|
1 787
+6%
|
1 839
+3%
|
1 908
+4%
|
1 957
+3%
|
1 922
-2%
|
1 988
+3%
|
2 153
+8%
|
2 122
-1%
|
2 216
+4%
|
2 181
-2%
|
2 104
-4%
|
2 179
+4%
|
2 134
-2%
|
2 072
-3%
|
2 118
+2%
|
2 092
-1%
|
2 101
+0%
|
2 208
+5%
|
2 198
0%
|
2 223
+1%
|
2 086
-6%
|
2 055
-1%
|
1 999
-3%
|
2 161
+8%
|
2 922
+35%
|
2 970
+2%
|
2 770
-7%
|
3 483
+26%
|
3 433
-1%
|
3 481
+1%
|
3 343
-4%
|
3 450
+3%
|
3 222
-7%
|
3 267
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(47)
|
(39)
|
(26)
|
(18)
|
(15)
|
(12)
|
(13)
|
(11)
|
(16)
|
(25)
|
(39)
|
(52)
|
(59)
|
(76)
|
(83)
|
(91)
|
(119)
|
(118)
|
(114)
|
(115)
|
(137)
|
(137)
|
(145)
|
(157)
|
(171)
|
(190)
|
(198)
|
(187)
|
(183)
|
(176)
|
(179)
|
(212)
|
(215)
|
(224)
|
(236)
|
(229)
|
(261)
|
(268)
|
(279)
|
(287)
|
(296)
|
(284)
|
(274)
|
(292)
|
(260)
|
(289)
|
(291)
|
(261)
|
(276)
|
(237)
|
(260)
|
(282)
|
(292)
|
(322)
|
(296)
|
(285)
|
(291)
|
(275)
|
(297)
|
(310)
|
(261)
|
(288)
|
(296)
|
(306)
|
(376)
|
(379)
|
(370)
|
(381)
|
(372)
|
(373)
|
(382)
|
(380)
|
(359)
|
(375)
|
(373)
|
(361)
|
(374)
|
(365)
|
(375)
|
(385)
|
(403)
|
(410)
|
(379)
|
(375)
|
(327)
|
(337)
|
(471)
|
(488)
|
(486)
|
(625)
|
(582)
|
(598)
|
(567)
|
(557)
|
(547)
|
(539)
|
|
| Income from Continuing Operations |
194
|
176
|
186
|
182
|
139
|
140
|
161
|
142
|
137
|
171
|
226
|
295
|
343
|
379
|
405
|
408
|
413
|
429
|
388
|
391
|
370
|
360
|
401
|
403
|
479
|
500
|
533
|
562
|
573
|
572
|
606
|
638
|
709
|
740
|
755
|
732
|
752
|
789
|
816
|
839
|
931
|
930
|
951
|
1 091
|
927
|
996
|
1 089
|
949
|
1 040
|
919
|
877
|
960
|
1 237
|
1 331
|
1 379
|
1 426
|
1 415
|
1 443
|
1 491
|
1 510
|
1 387
|
1 402
|
1 491
|
1 532
|
1 531
|
1 578
|
1 552
|
1 607
|
1 781
|
1 749
|
1 834
|
1 801
|
1 745
|
1 805
|
1 761
|
1 711
|
1 744
|
1 727
|
1 726
|
1 823
|
1 795
|
1 813
|
1 707
|
1 680
|
1 671
|
1 823
|
2 451
|
2 482
|
2 285
|
2 858
|
2 851
|
2 883
|
2 776
|
2 893
|
2 675
|
2 728
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(3)
|
(5)
|
(5)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(10)
|
(7)
|
(12)
|
(16)
|
(15)
|
(23)
|
(22)
|
(24)
|
(26)
|
(31)
|
(34)
|
(38)
|
(39)
|
(38)
|
(37)
|
(35)
|
(34)
|
(32)
|
(33)
|
(35)
|
(41)
|
(37)
|
(39)
|
(39)
|
(36)
|
(42)
|
(45)
|
(50)
|
(50)
|
(52)
|
(49)
|
(45)
|
(65)
|
(64)
|
(77)
|
(50)
|
(67)
|
(73)
|
(64)
|
(67)
|
(69)
|
(72)
|
(86)
|
|
| Net Income (Common) |
194
N/A
|
176
-9%
|
186
+5%
|
182
-2%
|
139
-24%
|
140
+1%
|
161
+15%
|
142
-12%
|
137
-3%
|
171
+25%
|
226
+32%
|
295
+31%
|
343
+16%
|
379
+11%
|
405
+7%
|
408
+1%
|
413
+1%
|
429
+4%
|
388
-10%
|
391
+1%
|
370
-5%
|
360
-3%
|
401
+11%
|
403
+1%
|
479
+19%
|
500
+4%
|
533
+7%
|
562
+6%
|
573
+2%
|
572
0%
|
606
+6%
|
638
+5%
|
709
+11%
|
740
+4%
|
755
+2%
|
732
-3%
|
752
+3%
|
789
+5%
|
816
+4%
|
839
+3%
|
930
+11%
|
962
+3%
|
983
+2%
|
1 121
+14%
|
971
-13%
|
1 041
+7%
|
1 134
+9%
|
993
-12%
|
1 036
+4%
|
915
-12%
|
873
-5%
|
956
+9%
|
1 232
+29%
|
1 321
+7%
|
1 372
+4%
|
1 414
+3%
|
1 400
-1%
|
1 428
+2%
|
1 468
+3%
|
1 488
+1%
|
1 363
-8%
|
1 376
+1%
|
1 458
+6%
|
1 495
+3%
|
1 489
0%
|
1 535
+3%
|
1 510
-2%
|
1 566
+4%
|
1 743
+11%
|
1 712
-2%
|
1 800
+5%
|
1 768
-2%
|
1 710
-3%
|
1 764
+3%
|
1 723
-2%
|
1 671
-3%
|
1 705
+2%
|
1 691
-1%
|
1 684
0%
|
1 778
+6%
|
1 745
-2%
|
1 763
+1%
|
1 656
-6%
|
1 631
-1%
|
1 627
0%
|
1 758
+8%
|
2 387
+36%
|
2 405
+1%
|
2 235
-7%
|
2 791
+25%
|
2 778
0%
|
2 819
+2%
|
2 710
-4%
|
2 825
+4%
|
2 603
-8%
|
2 641
+1%
|
|
| EPS (Diluted) |
0.69
N/A
|
0.63
-9%
|
0.66
+5%
|
0.64
-3%
|
0.49
-23%
|
0.5
+2%
|
0.58
+16%
|
0.51
-12%
|
0.48
-6%
|
0.61
+27%
|
0.8
+31%
|
1.05
+31%
|
1.22
+16%
|
1.34
+10%
|
1.43
+7%
|
1.44
+1%
|
1.46
+1%
|
1.52
+4%
|
1.38
-9%
|
1.39
+1%
|
1.31
-6%
|
1.28
-2%
|
1.42
+11%
|
1.43
+1%
|
1.69
+18%
|
1.77
+5%
|
1.48
-16%
|
1.76
+19%
|
1.95
+11%
|
1.79
-8%
|
1.9
+6%
|
2
+5%
|
2.23
+12%
|
2.33
+4%
|
2.34
+0%
|
2.3
-2%
|
2.36
+3%
|
2.47
+5%
|
2.56
+4%
|
2.64
+3%
|
2.92
+11%
|
3.02
+3%
|
3.05
+1%
|
3.52
+15%
|
3.05
-13%
|
3.27
+7%
|
3.55
+9%
|
3.07
-14%
|
3.23
+5%
|
2.79
-14%
|
2.67
-4%
|
2.92
+9%
|
3.78
+29%
|
4
+6%
|
4.12
+3%
|
4.3
+4%
|
4.25
-1%
|
4.32
+2%
|
4.43
+3%
|
4.49
+1%
|
4.13
-8%
|
4.17
+1%
|
4.43
+6%
|
4.52
+2%
|
4.53
+0%
|
4.66
+3%
|
4.58
-2%
|
4.75
+4%
|
5.29
+11%
|
5.19
-2%
|
5.46
+5%
|
5.36
-2%
|
5.18
-3%
|
5.35
+3%
|
5.22
-2%
|
5.07
-3%
|
5.18
+2%
|
5.14
-1%
|
5.12
0%
|
5.41
+6%
|
5.32
-2%
|
5.37
+1%
|
5.05
-6%
|
4.98
-1%
|
4.98
N/A
|
5.39
+8%
|
7.31
+36%
|
7.36
+1%
|
6.83
-7%
|
8.5
+24%
|
8.47
0%
|
8.59
+1%
|
8.25
-4%
|
8.6
+4%
|
7.88
-8%
|
8.02
+2%
|
|