Thanachart Capital PCL
SET:TCAP
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 |
44.5
59.25
|
| 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
Thanachart Capital PCL
Income Statement
Thanachart Capital 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 |
2 826
|
2 836
|
2 813
|
2 806
|
2 793
|
2 910
|
3 080
|
3 288
|
3 371
|
3 372
|
3 354
|
3 312
|
3 326
|
3 436
|
3 632
|
3 941
|
4 421
|
5 175
|
6 714
|
8 314
|
10 043
|
11 122
|
11 195
|
10 784
|
9 707
|
9 133
|
8 641
|
8 710
|
9 506
|
9 609
|
9 132
|
8 218
|
6 892
|
6 454
|
8 055
|
9 785
|
11 999
|
14 054
|
15 216
|
17 511
|
19 943
|
22 177
|
23 911
|
25 073
|
25 786
|
26 475
|
27 133
|
27 414
|
27 615
|
27 613
|
27 003
|
26 322
|
25 475
|
24 384
|
23 469
|
22 199
|
20 910
|
19 880
|
18 887
|
17 776
|
16 740
|
15 809
|
15 362
|
15 435
|
15 511
|
15 623
|
15 683
|
15 682
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
5 245
N/A
|
5 363
+2%
|
5 482
+2%
|
5 768
+5%
|
5 733
-1%
|
6 157
+7%
|
6 624
+8%
|
7 070
+7%
|
7 797
+10%
|
8 171
+5%
|
8 336
+2%
|
8 703
+4%
|
9 111
+5%
|
9 447
+4%
|
9 974
+6%
|
10 388
+4%
|
10 935
+5%
|
11 974
+10%
|
13 597
+14%
|
15 287
+12%
|
16 951
+11%
|
18 054
+7%
|
18 539
+3%
|
18 891
+2%
|
18 799
0%
|
19 388
+3%
|
19 780
+2%
|
20 386
+3%
|
21 413
+5%
|
21 847
+2%
|
22 154
+1%
|
22 342
+1%
|
22 112
-1%
|
22 242
+1%
|
26 454
+19%
|
30 568
+16%
|
35 027
+15%
|
39 533
+13%
|
40 600
+3%
|
42 540
+5%
|
44 258
+4%
|
45 610
+3%
|
46 961
+3%
|
47 791
+2%
|
49 081
+3%
|
50 688
+3%
|
51 946
+2%
|
53 084
+2%
|
54 108
+2%
|
54 553
+1%
|
54 448
0%
|
53 999
-1%
|
105 556
+95%
|
65 943
-38%
|
64 919
-2%
|
63 699
-2%
|
48 640
-24%
|
47 694
-2%
|
46 849
-2%
|
46 080
-2%
|
45 208
-2%
|
44 410
-2%
|
44 119
-1%
|
44 416
+1%
|
100 311
+126%
|
60 247
-40%
|
60 697
+1%
|
60 954
+0%
|
14 084
-77%
|
6 261
-56%
|
(2 010)
N/A
|
(10 009)
-398%
|
14 211
N/A
|
18 394
+29%
|
19 092
+4%
|
18 708
-2%
|
18 916
+1%
|
15 201
-20%
|
15 271
+0%
|
15 610
+2%
|
15 766
+1%
|
15 729
0%
|
16 274
+3%
|
16 787
+3%
|
17 413
+4%
|
18 441
+6%
|
18 894
+2%
|
20 002
+6%
|
20 317
+2%
|
20 620
+1%
|
21 029
+2%
|
21 157
+1%
|
21 851
+3%
|
22 147
+1%
|
22 487
+2%
|
22 748
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 768)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 207)
|
0
|
0
|
0
|
(264)
|
(56)
|
(114)
|
(221)
|
(374)
|
(344)
|
(372)
|
(359)
|
(411)
|
(418)
|
(454)
|
(448)
|
(432)
|
(404)
|
(372)
|
(370)
|
(363)
|
(367)
|
(369)
|
(372)
|
(366)
|
(360)
|
(353)
|
(349)
|
(355)
|
(347)
|
(318)
|
(290)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
102 788
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
97 104
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
13 820
N/A
|
3 451
-75%
|
6 664
+93%
|
10 300
+55%
|
13 837
+34%
|
18 049
+30%
|
18 719
+4%
|
18 348
-2%
|
18 505
+1%
|
14 785
-20%
|
14 819
+0%
|
15 164
+2%
|
15 333
+1%
|
15 325
0%
|
15 902
+4%
|
16 417
+3%
|
17 050
+4%
|
18 074
+6%
|
18 525
+2%
|
19 630
+6%
|
19 951
+2%
|
20 260
+2%
|
20 676
+2%
|
20 808
+1%
|
21 497
+3%
|
21 800
+1%
|
22 168
+2%
|
22 459
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 025)
|
(1 468)
|
(1 152)
|
(1 273)
|
(1 774)
|
(1 880)
|
(2 579)
|
(2 545)
|
(2 491)
|
(2 824)
|
(2 013)
|
(1 664)
|
(1 494)
|
(1 204)
|
(955)
|
(664)
|
294
|
393
|
181
|
(246)
|
(924)
|
(522)
|
(1 058)
|
(1 369)
|
(2 052)
|
(3 025)
|
(3 415)
|
(3 905)
|
(3 594)
|
(4 127)
|
(4 468)
|
(3 511)
|
(2 849)
|
(1 709)
|
(978)
|
(1 141)
|
(1 653)
|
(2 254)
|
(2 491)
|
(2 257)
|
(2 077)
|
(1 772)
|
(1 392)
|
(2 362)
|
(2 899)
|
(3 849)
|
(9 880)
|
(10 441)
|
(11 419)
|
(11 712)
|
(7 254)
|
(7 385)
|
(25 204)
|
(12 828)
|
(14 299)
|
(14 216)
|
(8 600)
|
(8 721)
|
(6 597)
|
(6 565)
|
(6 210)
|
(5 294)
|
(5 255)
|
(5 275)
|
(24 468)
|
(11 545)
|
(11 624)
|
(11 161)
|
(9 103)
|
(6 069)
|
(3 093)
|
(430)
|
(9 609)
|
(9 459)
|
(9 052)
|
(8 716)
|
(8 730)
|
(8 634)
|
(8 946)
|
(8 892)
|
(8 880)
|
(8 956)
|
(8 777)
|
(9 044)
|
(9 605)
|
(10 326)
|
(10 906)
|
(11 223)
|
(11 313)
|
(11 441)
|
(11 654)
|
(12 075)
|
(12 591)
|
(12 971)
|
(13 268)
|
(13 222)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14 860)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15 876)
|
0
|
0
|
0
|
(2 144)
|
(556)
|
(1 185)
|
(1 749)
|
(2 245)
|
(2 211)
|
(2 118)
|
(2 140)
|
(2 235)
|
(2 316)
|
(2 419)
|
(2 423)
|
(2 452)
|
(2 456)
|
(2 426)
|
(2 437)
|
(2 420)
|
(2 425)
|
(2 456)
|
(2 466)
|
(2 477)
|
(2 490)
|
(2 506)
|
(2 520)
|
(2 504)
|
(2 252)
|
(1 892)
|
(1 539)
|
|
| Other Operating Expenses |
(2 025)
|
(1 467)
|
(1 151)
|
(1 272)
|
(1 774)
|
(1 881)
|
(2 580)
|
(2 547)
|
(2 491)
|
(2 825)
|
(2 014)
|
(1 664)
|
(1 493)
|
(1 204)
|
(955)
|
(664)
|
294
|
394
|
181
|
(246)
|
(924)
|
(522)
|
(1 057)
|
(1 368)
|
(2 052)
|
(3 025)
|
(3 415)
|
(3 905)
|
(3 593)
|
(4 126)
|
(4 467)
|
(3 511)
|
(2 849)
|
(1 710)
|
(979)
|
(1 141)
|
(1 653)
|
(2 254)
|
(2 492)
|
(2 258)
|
(2 077)
|
(1 772)
|
(1 391)
|
(2 362)
|
(2 900)
|
(3 849)
|
(9 880)
|
(10 440)
|
(11 420)
|
(11 712)
|
(7 254)
|
(7 385)
|
(10 343)
|
(12 828)
|
(14 299)
|
(14 216)
|
(8 600)
|
(8 720)
|
(6 596)
|
(6 564)
|
(6 210)
|
(5 294)
|
(5 255)
|
(5 275)
|
(8 592)
|
(11 545)
|
(11 624)
|
(11 161)
|
(6 959)
|
(5 513)
|
(1 908)
|
1 319
|
(7 363)
|
(7 248)
|
(6 935)
|
(6 575)
|
(6 495)
|
(6 317)
|
(6 525)
|
(6 468)
|
(6 428)
|
(6 500)
|
(6 351)
|
(6 606)
|
(7 185)
|
(7 900)
|
(8 450)
|
(8 756)
|
(8 837)
|
(8 951)
|
(9 148)
|
(9 556)
|
(10 086)
|
(10 719)
|
(11 375)
|
(11 684)
|
|
| Operating Income |
3 220
N/A
|
3 898
+21%
|
4 331
+11%
|
4 496
+4%
|
3 959
-12%
|
4 277
+8%
|
4 046
-5%
|
4 525
+12%
|
5 305
+17%
|
5 348
+1%
|
6 324
+18%
|
7 040
+11%
|
7 617
+8%
|
8 244
+8%
|
9 020
+9%
|
9 726
+8%
|
11 228
+15%
|
12 369
+10%
|
13 780
+11%
|
15 042
+9%
|
16 028
+7%
|
17 532
+9%
|
17 482
0%
|
17 523
+0%
|
16 748
-4%
|
16 364
-2%
|
16 365
+0%
|
16 481
+1%
|
17 819
+8%
|
17 721
-1%
|
17 686
0%
|
18 831
+6%
|
19 263
+2%
|
20 532
+7%
|
25 476
+24%
|
29 427
+16%
|
33 375
+13%
|
37 279
+12%
|
38 109
+2%
|
40 283
+6%
|
42 181
+5%
|
43 838
+4%
|
45 569
+4%
|
45 429
0%
|
46 182
+2%
|
46 839
+1%
|
42 065
-10%
|
42 642
+1%
|
42 689
+0%
|
42 841
+0%
|
47 196
+10%
|
46 617
-1%
|
77 584
+66%
|
53 117
-32%
|
50 622
-5%
|
49 484
-2%
|
40 040
-19%
|
38 974
-3%
|
40 251
+3%
|
39 514
-2%
|
38 998
-1%
|
39 114
+0%
|
38 864
-1%
|
39 141
+1%
|
72 636
+86%
|
48 703
-33%
|
49 073
+1%
|
49 793
+1%
|
4 717
-91%
|
136
-97%
|
(5 217)
N/A
|
(10 660)
-104%
|
4 228
N/A
|
8 591
+103%
|
9 668
+13%
|
9 634
0%
|
9 775
+1%
|
6 150
-37%
|
5 872
-5%
|
6 270
+7%
|
6 453
+3%
|
6 369
-1%
|
7 125
+12%
|
7 374
+3%
|
7 444
+1%
|
7 748
+4%
|
7 620
-2%
|
8 408
+10%
|
8 637
+3%
|
8 819
+2%
|
9 022
+2%
|
8 732
-3%
|
8 906
+2%
|
8 828
-1%
|
8 901
+1%
|
9 236
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(926)
|
(2 097)
|
(1 707)
|
(990)
|
574
|
434
|
1 356
|
1 752
|
1 580
|
2 101
|
1 560
|
1 332
|
1 454
|
1 313
|
1 138
|
1 198
|
475
|
355
|
(914)
|
(1 762)
|
(2 990)
|
(4 041)
|
(3 355)
|
(1 878)
|
688
|
2 608
|
4 143
|
3 516
|
2 153
|
4 942
|
6 266
|
11 675
|
15 107
|
13 500
|
12 343
|
9 045
|
7 572
|
6 671
|
6 655
|
4 976
|
2 652
|
(1 275)
|
(4 557)
|
(7 229)
|
(8 894)
|
(7 705)
|
4 497
|
4 829
|
5 178
|
4 557
|
(7 201)
|
(6 886)
|
(24 861)
|
(9 683)
|
(8 529)
|
(7 254)
|
(1 356)
|
(454)
|
165
|
1 188
|
2 470
|
3 255
|
4 395
|
4 954
|
(14 617)
|
779
|
993
|
272
|
0
|
0
|
0
|
(15 817)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
179
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
369
|
166
|
350
|
842
|
222
|
260
|
118
|
(326)
|
225
|
56
|
222
|
699
|
1 588
|
1 555
|
1 376
|
1 022
|
248
|
398
|
415
|
212
|
281
|
124
|
105
|
84
|
(131)
|
(86)
|
(20)
|
51
|
|
| Gain/Loss on Disposition of Assets |
392
|
490
|
578
|
587
|
122
|
156
|
(26)
|
46
|
331
|
332
|
411
|
384
|
169
|
120
|
240
|
219
|
248
|
566
|
566
|
580
|
590
|
330
|
192
|
249
|
251
|
216
|
266
|
284
|
249
|
372
|
392
|
261
|
312
|
364
|
508
|
574
|
664
|
512
|
327
|
198
|
47
|
155
|
574
|
966
|
1 059
|
1 193
|
922
|
770
|
815
|
699
|
719
|
566
|
0
|
0
|
302
|
267
|
310
|
0
|
152
|
37
|
(48)
|
59
|
30
|
146
|
0
|
69
|
252
|
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
|
|
| Total Other Income |
(2 099)
|
(2 004)
|
(2 062)
|
(2 160)
|
(2 812)
|
(2 922)
|
(3 352)
|
(3 790)
|
(4 037)
|
(4 296)
|
(4 482)
|
(4 743)
|
(5 031)
|
(5 503)
|
(6 183)
|
(6 930)
|
(7 842)
|
(8 839)
|
(9 496)
|
(10 240)
|
(11 043)
|
(11 159)
|
(11 361)
|
(11 898)
|
(12 813)
|
(13 829)
|
(15 063)
|
(15 476)
|
(15 879)
|
(16 811)
|
(17 860)
|
(22 651)
|
(24 518)
|
(24 662)
|
(25 933)
|
(24 944)
|
(26 464)
|
(29 187)
|
(30 851)
|
(32 276)
|
(32 972)
|
(31 669)
|
(30 637)
|
(28 517)
|
(27 361)
|
(27 911)
|
(28 257)
|
(28 174)
|
(27 745)
|
(27 700)
|
(27 008)
|
(27 130)
|
0
|
(20 240)
|
(20 591)
|
(20 632)
|
(27 709)
|
(27 601)
|
(28 144)
|
(28 204)
|
(27 956)
|
(28 331)
|
(28 865)
|
(29 120)
|
0
|
(22 349)
|
(21 966)
|
(21 295)
|
(302)
|
2 078
|
3 324
|
21 130
|
316
|
(295)
|
(343)
|
(512)
|
(595)
|
(535)
|
(459)
|
(618)
|
(483)
|
(525)
|
(428)
|
(354)
|
(493)
|
(542)
|
(629)
|
(876)
|
(1 016)
|
(960)
|
(1 082)
|
(1 142)
|
(1 316)
|
(1 386)
|
(1 396)
|
(1 159)
|
|
| Pre-Tax Income |
587
N/A
|
287
-51%
|
1 140
+297%
|
1 933
+70%
|
1 843
-5%
|
1 944
+5%
|
2 022
+4%
|
2 531
+25%
|
3 179
+26%
|
3 483
+10%
|
3 812
+9%
|
4 012
+5%
|
4 210
+5%
|
4 175
-1%
|
4 217
+1%
|
4 215
0%
|
4 108
-3%
|
4 451
+8%
|
3 935
-12%
|
3 619
-8%
|
2 585
-29%
|
2 662
+3%
|
2 958
+11%
|
3 997
+35%
|
4 874
+22%
|
5 360
+10%
|
5 713
+7%
|
4 805
-16%
|
4 342
-10%
|
6 224
+43%
|
6 483
+4%
|
8 115
+25%
|
10 164
+25%
|
9 733
-4%
|
12 394
+27%
|
14 103
+14%
|
15 146
+7%
|
15 276
+1%
|
14 240
-7%
|
13 182
-7%
|
11 908
-10%
|
11 051
-7%
|
10 950
-1%
|
10 647
-3%
|
10 986
+3%
|
12 414
+13%
|
19 226
+55%
|
20 068
+4%
|
20 938
+4%
|
20 398
-3%
|
13 707
-33%
|
13 168
-4%
|
52 902
+302%
|
23 194
-56%
|
21 803
-6%
|
21 865
+0%
|
11 286
-48%
|
10 919
-3%
|
12 425
+14%
|
12 534
+1%
|
13 464
+7%
|
14 097
+5%
|
14 424
+2%
|
15 121
+5%
|
58 072
+284%
|
27 200
-53%
|
28 352
+4%
|
29 083
+3%
|
4 784
-84%
|
2 380
-50%
|
(1 543)
N/A
|
(4 505)
-192%
|
4 766
N/A
|
8 555
+80%
|
9 443
+10%
|
8 796
-7%
|
9 405
+7%
|
5 672
-40%
|
5 635
-1%
|
6 352
+13%
|
7 558
+19%
|
7 399
-2%
|
8 074
+9%
|
8 043
0%
|
7 200
-10%
|
7 603
+6%
|
7 406
-3%
|
7 743
+5%
|
7 902
+2%
|
7 984
+1%
|
8 044
+1%
|
7 674
-5%
|
7 459
-3%
|
7 357
-1%
|
7 485
+2%
|
8 129
+9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(26)
|
(34)
|
(52)
|
(92)
|
(116)
|
(150)
|
(141)
|
(249)
|
(352)
|
(521)
|
(801)
|
(957)
|
(989)
|
(871)
|
(931)
|
(930)
|
(972)
|
(1 236)
|
(1 106)
|
(963)
|
(965)
|
(1 234)
|
(1 278)
|
(1 828)
|
(1 705)
|
(1 512)
|
(1 549)
|
(1 005)
|
(1 000)
|
(1 736)
|
(1 880)
|
(2 432)
|
(2 989)
|
(2 727)
|
(3 700)
|
(4 272)
|
(4 843)
|
(4 972)
|
(3 976)
|
(3 514)
|
(3 136)
|
(2 653)
|
(2 865)
|
(2 569)
|
(2 360)
|
(2 482)
|
(4 044)
|
(4 195)
|
(4 288)
|
(4 249)
|
(2 737)
|
(2 608)
|
(2 558)
|
(2 575)
|
(856)
|
(703)
|
(225)
|
277
|
(896)
|
(685)
|
(852)
|
(984)
|
(1 049)
|
(1 200)
|
(1 159)
|
(1 029)
|
(1 454)
|
(2 032)
|
(927)
|
(1 111)
|
(630)
|
(2)
|
(1 367)
|
(1 878)
|
(2 114)
|
(1 989)
|
(1 557)
|
(905)
|
(782)
|
(747)
|
(836)
|
(808)
|
(797)
|
(823)
|
(772)
|
(780)
|
(730)
|
(764)
|
(695)
|
(640)
|
(617)
|
(506)
|
(432)
|
(425)
|
(432)
|
(535)
|
|
| Income from Continuing Operations |
561
|
252
|
1 086
|
1 839
|
1 728
|
1 792
|
1 880
|
2 281
|
2 827
|
2 962
|
3 011
|
3 055
|
3 221
|
3 303
|
3 285
|
3 284
|
3 137
|
3 216
|
2 830
|
2 657
|
1 620
|
1 428
|
1 680
|
2 169
|
3 169
|
3 849
|
4 165
|
3 802
|
3 342
|
4 490
|
4 605
|
5 684
|
7 175
|
7 006
|
8 694
|
9 830
|
10 302
|
10 304
|
10 264
|
9 668
|
8 772
|
8 397
|
8 084
|
8 078
|
8 626
|
9 932
|
15 182
|
15 874
|
16 650
|
16 150
|
10 971
|
10 560
|
50 345
|
20 619
|
20 947
|
21 162
|
11 060
|
11 197
|
11 530
|
11 850
|
12 611
|
13 113
|
13 374
|
13 920
|
56 913
|
26 171
|
26 900
|
27 052
|
3 857
|
1 269
|
(2 174)
|
(4 507)
|
3 399
|
6 677
|
7 329
|
6 807
|
7 848
|
4 768
|
4 854
|
5 606
|
6 722
|
6 592
|
7 276
|
7 219
|
6 428
|
6 824
|
6 675
|
6 980
|
7 207
|
7 344
|
7 427
|
7 168
|
7 027
|
6 932
|
7 052
|
7 593
|
|
| Income to Minority Interest |
(11)
|
(35)
|
(13)
|
(15)
|
(4)
|
(19)
|
(14)
|
(45)
|
(157)
|
(155)
|
(165)
|
(188)
|
(238)
|
(224)
|
(225)
|
(192)
|
(33)
|
(52)
|
(86)
|
(134)
|
(152)
|
(132)
|
(110)
|
(251)
|
(351)
|
(592)
|
(782)
|
(666)
|
(574)
|
(546)
|
(678)
|
(1 332)
|
(2 066)
|
(2 744)
|
(3 808)
|
(4 408)
|
(4 664)
|
(4 865)
|
(4 610)
|
(4 215)
|
(3 770)
|
(3 478)
|
(3 238)
|
(3 355)
|
(3 734)
|
(4 308)
|
(7 011)
|
(7 256)
|
(7 599)
|
(7 570)
|
(5 212)
|
(5 260)
|
(5 316)
|
(5 321)
|
(5 492)
|
(5 556)
|
(5 624)
|
(5 741)
|
(6 001)
|
(6 172)
|
(6 599)
|
(6 849)
|
(6 901)
|
(7 161)
|
(7 340)
|
(7 639)
|
(7 992)
|
(8 062)
|
(2 089)
|
(6 648)
|
(4 936)
|
(3 606)
|
(1 669)
|
(1 261)
|
(1 204)
|
(910)
|
(1 179)
|
(1 336)
|
(1 344)
|
(1 402)
|
(1 435)
|
(1 346)
|
(1 366)
|
(1 316)
|
(1 208)
|
(1 061)
|
(907)
|
(725)
|
(604)
|
(558)
|
(492)
|
(425)
|
(381)
|
(339)
|
(335)
|
(418)
|
|
| Net Income (Common) |
550
N/A
|
216
-61%
|
1 073
+397%
|
1 824
+70%
|
1 723
-6%
|
1 776
+3%
|
1 868
+5%
|
2 237
+20%
|
2 669
+19%
|
2 807
+5%
|
2 847
+1%
|
2 869
+1%
|
2 983
+4%
|
3 081
+3%
|
3 061
-1%
|
3 094
+1%
|
3 104
+0%
|
3 165
+2%
|
2 745
-13%
|
2 523
-8%
|
1 468
-42%
|
1 297
-12%
|
1 571
+21%
|
1 919
+22%
|
2 818
+47%
|
3 257
+16%
|
3 383
+4%
|
3 135
-7%
|
2 768
-12%
|
3 942
+42%
|
3 925
0%
|
4 351
+11%
|
5 109
+17%
|
4 262
-17%
|
4 887
+15%
|
5 423
+11%
|
5 639
+4%
|
5 440
-4%
|
5 654
+4%
|
5 453
-4%
|
5 002
-8%
|
5 102
+2%
|
5 252
+3%
|
5 190
-1%
|
5 509
+6%
|
6 219
+13%
|
8 564
+38%
|
8 950
+5%
|
9 231
+3%
|
8 600
-7%
|
5 757
-33%
|
5 298
-8%
|
45 029
+750%
|
15 298
-66%
|
15 456
+1%
|
15 607
+1%
|
5 437
-65%
|
5 456
+0%
|
5 529
+1%
|
5 678
+3%
|
6 013
+6%
|
6 264
+4%
|
6 473
+3%
|
6 759
+4%
|
49 573
+633%
|
18 532
-63%
|
18 908
+2%
|
18 990
+0%
|
7 839
-59%
|
7 957
+2%
|
7 805
-2%
|
8 407
+8%
|
10 807
+29%
|
13 107
+21%
|
12 237
-7%
|
10 404
-15%
|
6 669
-36%
|
3 431
-49%
|
3 509
+2%
|
4 203
+20%
|
5 287
+26%
|
5 245
-1%
|
5 910
+13%
|
5 903
0%
|
5 220
-12%
|
5 762
+10%
|
5 768
+0%
|
6 254
+8%
|
6 603
+6%
|
6 786
+3%
|
6 935
+2%
|
6 743
-3%
|
6 646
-1%
|
6 594
-1%
|
6 735
+2%
|
7 193
+7%
|
|
| EPS (Diluted) |
0.41
N/A
|
0.16
-61%
|
0.8
+400%
|
1.37
+71%
|
1.29
-6%
|
1.33
+3%
|
1.4
+5%
|
1.67
+19%
|
2
+20%
|
2.1
+5%
|
2.13
+1%
|
2.15
+1%
|
2.24
+4%
|
2.32
+4%
|
2.27
-2%
|
2.33
+3%
|
2.33
N/A
|
2.37
+2%
|
2.05
-14%
|
1.89
-8%
|
1.1
-42%
|
0.97
-12%
|
1.18
+22%
|
1.44
+22%
|
2.11
+47%
|
2.44
+16%
|
2.53
+4%
|
2.34
-8%
|
2.08
-11%
|
3.06
+47%
|
3.07
+0%
|
3.4
+11%
|
3.99
+17%
|
3.33
-17%
|
3.78
+14%
|
4.24
+12%
|
4.41
+4%
|
4.26
-3%
|
4.43
+4%
|
4.28
-3%
|
3.91
-9%
|
3.99
+2%
|
4.1
+3%
|
4.06
-1%
|
4.31
+6%
|
4.86
+13%
|
7.23
+49%
|
7.42
+3%
|
7.49
+1%
|
7.14
-5%
|
4.78
-33%
|
4.4
-8%
|
37.32
+748%
|
12.67
-66%
|
13.08
+3%
|
13.39
+2%
|
4.61
-66%
|
4.67
+1%
|
4.75
+2%
|
4.88
+3%
|
5.16
+6%
|
5.38
+4%
|
5.56
+3%
|
5.8
+4%
|
42.55
+634%
|
15.91
-63%
|
16.23
+2%
|
16.3
+0%
|
6.73
-59%
|
6.94
+3%
|
6.81
-2%
|
7.33
+8%
|
9.43
+29%
|
11.73
+24%
|
11.29
-4%
|
9.91
-12%
|
6.26
-37%
|
3.27
-48%
|
3.35
+2%
|
4.01
+20%
|
5.04
+26%
|
5.01
-1%
|
5.64
+13%
|
5.63
0%
|
4.98
-12%
|
5.5
+10%
|
5.5
N/A
|
5.96
+8%
|
6.3
+6%
|
6.47
+3%
|
6.61
+2%
|
6.43
-3%
|
6.34
-1%
|
6.29
-1%
|
6.41
+2%
|
6.84
+7%
|
|