Thaicom PCL
SET:THCOM
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 |
6.85
12
|
| 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
Thaicom PCL
Income Statement
Thaicom 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 |
359
|
332
|
305
|
267
|
235
|
198
|
162
|
139
|
138
|
133
|
133
|
136
|
131
|
139
|
150
|
151
|
193
|
373
|
552
|
777
|
954
|
975
|
990
|
910
|
809
|
715
|
599
|
541
|
626
|
612
|
608
|
601
|
1 087
|
1 079
|
1 093
|
1 101
|
496
|
491
|
481
|
479
|
452
|
471
|
460
|
455
|
420
|
374
|
329
|
283
|
265
|
285
|
314
|
345
|
384
|
381
|
368
|
355
|
306
|
294
|
284
|
306
|
338
|
369
|
395
|
386
|
382
|
278
|
265
|
251
|
338
|
341
|
337
|
334
|
300
|
270
|
234
|
200
|
188
|
176
|
169
|
167
|
155
|
143
|
131
|
116
|
122
|
128
|
130
|
134
|
127
|
122
|
115
|
101
|
91
|
80
|
0
|
0
|
|
| Revenue |
4 817
N/A
|
4 854
+1%
|
4 835
0%
|
4 899
+1%
|
4 997
+2%
|
5 213
+4%
|
5 455
+5%
|
5 605
+3%
|
5 805
+4%
|
5 878
+1%
|
5 532
-6%
|
5 184
-6%
|
5 120
-1%
|
4 867
-5%
|
6 457
+33%
|
6 754
+5%
|
6 672
-1%
|
7 197
+8%
|
5 954
-17%
|
6 190
+4%
|
6 846
+11%
|
6 709
-2%
|
7 039
+5%
|
6 801
-3%
|
6 435
-5%
|
6 675
+4%
|
6 533
-2%
|
6 918
+6%
|
7 013
+1%
|
6 914
-1%
|
7 015
+1%
|
7 071
+1%
|
7 188
+2%
|
7 214
+0%
|
7 107
-1%
|
6 887
-3%
|
6 700
-3%
|
6 486
-3%
|
6 702
+3%
|
7 052
+5%
|
7 254
+3%
|
7 466
+3%
|
7 412
-1%
|
7 259
-2%
|
7 266
+0%
|
7 368
+1%
|
7 491
+2%
|
7 801
+4%
|
7 896
+1%
|
10 671
+35%
|
11 712
+10%
|
12 617
+8%
|
10 176
-19%
|
12 126
+19%
|
12 093
0%
|
12 209
+1%
|
12 454
+2%
|
12 590
+1%
|
12 553
0%
|
12 197
-3%
|
8 642
-29%
|
7 450
-14%
|
6 151
-17%
|
4 965
-19%
|
6 689
+35%
|
6 175
-8%
|
6 066
-2%
|
5 965
-2%
|
6 026
+1%
|
5 825
-3%
|
5 547
-5%
|
5 231
-6%
|
4 663
-11%
|
4 325
-7%
|
4 946
+14%
|
4 676
-5%
|
3 557
-24%
|
4 345
+22%
|
3 303
-24%
|
3 310
+0%
|
3 303
0%
|
3 205
-3%
|
3 146
-2%
|
2 983
-5%
|
2 927
-2%
|
2 972
+2%
|
2 872
-3%
|
2 733
-5%
|
2 627
-4%
|
2 497
-5%
|
2 499
+0%
|
2 491
0%
|
2 413
-3%
|
2 304
-5%
|
2 200
-4%
|
2 086
-5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 560)
|
(2 630)
|
(2 666)
|
(2 797)
|
(2 885)
|
(3 012)
|
(3 152)
|
(3 295)
|
(3 512)
|
(3 655)
|
(3 542)
|
(3 338)
|
(3 218)
|
(3 115)
|
(3 474)
|
(3 715)
|
(3 900)
|
(4 649)
|
(4 944)
|
(5 370)
|
(5 921)
|
(5 734)
|
(5 825)
|
(5 737)
|
(5 592)
|
(5 768)
|
(5 553)
|
(5 746)
|
(5 780)
|
(5 734)
|
(5 921)
|
(6 013)
|
(6 128)
|
(6 132)
|
(6 150)
|
(5 996)
|
(5 851)
|
(5 632)
|
(5 600)
|
(5 605)
|
(5 473)
|
(5 346)
|
(5 042)
|
(4 716)
|
(4 484)
|
(4 487)
|
(4 543)
|
(4 728)
|
(4 695)
|
(7 074)
|
(7 598)
|
(8 099)
|
(6 024)
|
(7 157)
|
(7 224)
|
(7 259)
|
(7 354)
|
(7 289)
|
(7 266)
|
(7 199)
|
(5 569)
|
(5 202)
|
(4 793)
|
(4 294)
|
(5 291)
|
(4 864)
|
(4 585)
|
(4 355)
|
(4 237)
|
(4 198)
|
(4 077)
|
(3 975)
|
(3 671)
|
(3 380)
|
(3 788)
|
(3 600)
|
(2 578)
|
(3 228)
|
(2 544)
|
(2 464)
|
(2 350)
|
(2 050)
|
(1 777)
|
(1 487)
|
(1 500)
|
(1 541)
|
(1 552)
|
(1 531)
|
(1 524)
|
(1 490)
|
(1 478)
|
(1 537)
|
(1 543)
|
(1 560)
|
(1 545)
|
(1 484)
|
|
| Gross Profit |
2 258
N/A
|
2 224
-1%
|
2 169
-2%
|
2 102
-3%
|
2 112
+0%
|
2 201
+4%
|
2 303
+5%
|
2 310
+0%
|
2 293
-1%
|
2 223
-3%
|
1 989
-11%
|
1 846
-7%
|
1 902
+3%
|
1 752
-8%
|
2 983
+70%
|
3 039
+2%
|
2 771
-9%
|
2 548
-8%
|
1 010
-60%
|
820
-19%
|
925
+13%
|
975
+5%
|
1 214
+25%
|
1 065
-12%
|
843
-21%
|
907
+8%
|
980
+8%
|
1 172
+20%
|
1 233
+5%
|
1 181
-4%
|
1 094
-7%
|
1 059
-3%
|
1 060
+0%
|
1 082
+2%
|
957
-11%
|
891
-7%
|
849
-5%
|
854
+1%
|
1 102
+29%
|
1 447
+31%
|
1 781
+23%
|
2 120
+19%
|
2 370
+12%
|
2 543
+7%
|
2 782
+9%
|
2 880
+4%
|
2 947
+2%
|
3 073
+4%
|
3 201
+4%
|
3 597
+12%
|
4 114
+14%
|
4 518
+10%
|
4 152
-8%
|
4 969
+20%
|
4 870
-2%
|
4 950
+2%
|
5 099
+3%
|
5 301
+4%
|
5 287
0%
|
4 999
-5%
|
3 073
-39%
|
2 248
-27%
|
1 358
-40%
|
671
-51%
|
1 398
+108%
|
1 310
-6%
|
1 481
+13%
|
1 611
+9%
|
1 789
+11%
|
1 627
-9%
|
1 469
-10%
|
1 256
-15%
|
992
-21%
|
945
-5%
|
1 158
+23%
|
1 076
-7%
|
978
-9%
|
1 117
+14%
|
759
-32%
|
846
+12%
|
953
+13%
|
1 156
+21%
|
1 369
+18%
|
1 495
+9%
|
1 427
-5%
|
1 430
+0%
|
1 319
-8%
|
1 202
-9%
|
1 103
-8%
|
1 007
-9%
|
1 021
+1%
|
953
-7%
|
870
-9%
|
743
-15%
|
655
-12%
|
602
-8%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(551)
|
(560)
|
(637)
|
(487)
|
(637)
|
(639)
|
(704)
|
(986)
|
(835)
|
(943)
|
(692)
|
(683)
|
(669)
|
(522)
|
(748)
|
(715)
|
(920)
|
(1 463)
|
(970)
|
(1 007)
|
(1 123)
|
(2 136)
|
(2 341)
|
(1 399)
|
(1 385)
|
3 817
|
3 921
|
(1 235)
|
(1 506)
|
(1 299)
|
(1 323)
|
(1 232)
|
(1 165)
|
(1 148)
|
(1 134)
|
(1 347)
|
(1 389)
|
(1 393)
|
(1 481)
|
(1 420)
|
(1 455)
|
(1 343)
|
(1 251)
|
(1 249)
|
(1 431)
|
(1 532)
|
(1 593)
|
(1 339)
|
(1 387)
|
(1 516)
|
(1 710)
|
(2 469)
|
(1 787)
|
(2 692)
|
(2 405)
|
(1 711)
|
(1 711)
|
(1 660)
|
(1 833)
|
(1 930)
|
(1 472)
|
(1 107)
|
(717)
|
(483)
|
(1 459)
|
(4 751)
|
(4 912)
|
(4 890)
|
(1 503)
|
(3 340)
|
(3 399)
|
(3 402)
|
(846)
|
(870)
|
(378)
|
(327)
|
(269)
|
(405)
|
(869)
|
(907)
|
(815)
|
(857)
|
(820)
|
(818)
|
(900)
|
(1 163)
|
(896)
|
(603)
|
(538)
|
(547)
|
(849)
|
(853)
|
(884)
|
(618)
|
(580)
|
(542)
|
|
| Selling, General & Administrative |
(570)
|
(584)
|
(667)
|
(707)
|
(861)
|
(864)
|
(923)
|
(1 018)
|
(1 127)
|
(1 233)
|
(1 122)
|
(1 124)
|
(1 004)
|
(886)
|
(970)
|
(932)
|
(1 010)
|
(1 116)
|
(1 144)
|
(1 173)
|
(1 255)
|
(1 313)
|
(1 399)
|
(1 445)
|
(1 403)
|
(1 408)
|
(1 317)
|
(1 329)
|
(1 521)
|
(1 349)
|
(1 361)
|
(1 262)
|
(1 177)
|
(1 203)
|
(1 222)
|
(1 446)
|
(1 460)
|
(1 482)
|
(1 559)
|
(1 503)
|
(1 528)
|
(1 507)
|
(1 414)
|
(1 432)
|
(1 447)
|
(1 498)
|
(1 550)
|
(1 520)
|
(1 539)
|
(1 729)
|
(1 934)
|
(2 700)
|
(1 857)
|
(2 320)
|
(2 292)
|
(1 655)
|
(2 118)
|
(2 153)
|
(2 082)
|
(2 100)
|
(1 511)
|
(1 292)
|
(1 088)
|
(878)
|
(1 684)
|
(1 829)
|
(1 808)
|
(1 768)
|
(1 517)
|
(1 239)
|
(1 305)
|
(1 311)
|
(922)
|
(1 027)
|
(1 137)
|
(1 047)
|
(927)
|
(1 133)
|
(946)
|
(980)
|
(884)
|
(880)
|
(846)
|
(848)
|
(940)
|
(952)
|
(981)
|
(949)
|
(854)
|
(865)
|
(904)
|
(901)
|
(891)
|
(864)
|
(788)
|
(766)
|
|
| Other Operating Expenses |
19
|
24
|
30
|
220
|
224
|
225
|
219
|
32
|
292
|
290
|
430
|
441
|
334
|
363
|
222
|
217
|
89
|
(348)
|
174
|
166
|
132
|
(823)
|
(943)
|
46
|
18
|
5 225
|
5 237
|
94
|
16
|
50
|
38
|
31
|
13
|
55
|
88
|
99
|
71
|
89
|
78
|
82
|
73
|
164
|
162
|
183
|
17
|
(34)
|
(43)
|
181
|
152
|
213
|
223
|
231
|
70
|
(372)
|
(113)
|
(57)
|
407
|
493
|
249
|
170
|
39
|
184
|
371
|
395
|
225
|
(2 921)
|
(3 105)
|
(3 122)
|
14
|
(2 101)
|
(2 094)
|
(2 091)
|
77
|
156
|
759
|
720
|
659
|
728
|
77
|
74
|
69
|
23
|
26
|
30
|
40
|
(210)
|
86
|
346
|
316
|
318
|
56
|
47
|
7
|
246
|
207
|
224
|
|
| Operating Income |
1 707
N/A
|
1 665
-2%
|
1 532
-8%
|
1 615
+5%
|
1 475
-9%
|
1 561
+6%
|
1 600
+2%
|
1 324
-17%
|
1 458
+10%
|
1 280
-12%
|
1 297
+1%
|
1 163
-10%
|
1 233
+6%
|
1 230
0%
|
2 235
+82%
|
2 324
+4%
|
1 851
-20%
|
1 085
-41%
|
39
-96%
|
(188)
N/A
|
(198)
-5%
|
(1 161)
-486%
|
(1 127)
+3%
|
(335)
+70%
|
(542)
-62%
|
4 724
N/A
|
4 900
+4%
|
(63)
N/A
|
(273)
-336%
|
(118)
+57%
|
(229)
-93%
|
(174)
+24%
|
(104)
+40%
|
(67)
+36%
|
(177)
-165%
|
(456)
-157%
|
(541)
-19%
|
(539)
+0%
|
(379)
+30%
|
27
N/A
|
326
+1 130%
|
777
+138%
|
1 119
+44%
|
1 295
+16%
|
1 351
+4%
|
1 349
0%
|
1 355
+0%
|
1 734
+28%
|
1 814
+5%
|
2 081
+15%
|
2 404
+15%
|
2 049
-15%
|
2 365
+15%
|
2 277
-4%
|
2 465
+8%
|
3 239
+31%
|
3 389
+5%
|
3 641
+7%
|
3 454
-5%
|
3 069
-11%
|
1 601
-48%
|
1 141
-29%
|
641
-44%
|
189
-71%
|
(61)
N/A
|
(3 440)
-5 569%
|
(3 431)
+0%
|
(3 279)
+4%
|
286
N/A
|
(1 713)
N/A
|
(1 930)
-13%
|
(2 146)
-11%
|
147
N/A
|
75
-49%
|
780
+943%
|
749
-4%
|
709
-5%
|
712
+0%
|
(111)
N/A
|
(61)
+45%
|
138
N/A
|
299
+117%
|
549
+84%
|
677
+23%
|
527
-22%
|
268
-49%
|
424
+58%
|
599
+41%
|
565
-6%
|
461
-18%
|
173
-62%
|
100
-42%
|
(14)
N/A
|
125
N/A
|
75
-40%
|
60
-20%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(137)
|
24
|
207
|
(49)
|
(35)
|
(89)
|
(184)
|
31
|
(18)
|
3
|
(39)
|
(63)
|
(47)
|
(66)
|
(23)
|
(69)
|
(40)
|
(59)
|
(116)
|
(164)
|
1 041
|
1 287
|
1 344
|
6 709
|
5 532
|
474
|
(65)
|
(448)
|
(701)
|
(1 515)
|
(698)
|
(434)
|
(479)
|
(398)
|
(791)
|
(945)
|
(377)
|
(390)
|
(364)
|
(352)
|
(376)
|
(387)
|
(419)
|
(323)
|
(153)
|
(67)
|
(139)
|
(194)
|
(299)
|
(463)
|
(340)
|
(278)
|
(314)
|
(112)
|
(251)
|
(797)
|
(629)
|
(661)
|
(460)
|
124
|
152
|
(54)
|
(60)
|
(98)
|
124
|
1 825
|
1 876
|
1 791
|
1 919
|
(197)
|
(330)
|
(285)
|
(341)
|
(57)
|
53
|
183
|
(95)
|
23
|
69
|
113
|
81
|
(146)
|
(80)
|
54
|
(138)
|
(75)
|
(47)
|
(238)
|
(94)
|
230
|
128
|
(499)
|
84
|
(229)
|
(471)
|
99
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(400)
|
(400)
|
(400)
|
0
|
0
|
(981)
|
(964)
|
0
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(210)
|
(175)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 309)
|
0
|
0
|
0
|
(2 253)
|
0
|
0
|
(29)
|
(1 646)
|
(1 750)
|
(1 750)
|
(1 721)
|
5
|
0
|
0
|
0
|
1
|
0
|
0
|
(259)
|
(253)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
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
|
(66)
|
26
|
25
|
33
|
9
|
9
|
(2)
|
(27)
|
13
|
75
|
103
|
114
|
64
|
28
|
8
|
5
|
17
|
(8)
|
(2)
|
10
|
44
|
42
|
39
|
42
|
|
| Pre-Tax Income |
1 570
N/A
|
1 688
+8%
|
1 740
+3%
|
1 566
-10%
|
1 440
-8%
|
1 472
+2%
|
1 416
-4%
|
1 355
-4%
|
1 440
+6%
|
1 284
-11%
|
1 259
-2%
|
1 100
-13%
|
1 186
+8%
|
1 164
-2%
|
1 812
+56%
|
1 856
+2%
|
1 411
-24%
|
1 026
-27%
|
(77)
N/A
|
(1 333)
-1 631%
|
(121)
+91%
|
127
N/A
|
217
+71%
|
6 391
+2 849%
|
4 995
-22%
|
5 198
+4%
|
4 835
-7%
|
(510)
N/A
|
(973)
-91%
|
(1 634)
-68%
|
(927)
+43%
|
(607)
+34%
|
(583)
+4%
|
(465)
+20%
|
(968)
-108%
|
(1 401)
-45%
|
(912)
+35%
|
(929)
-2%
|
(743)
+20%
|
(325)
+56%
|
(20)
+94%
|
390
N/A
|
700
+79%
|
762
+9%
|
1 029
+35%
|
1 281
+25%
|
1 216
-5%
|
1 541
+27%
|
1 518
-1%
|
1 618
+7%
|
2 064
+28%
|
1 772
-14%
|
2 051
+16%
|
2 165
+6%
|
2 214
+2%
|
2 442
+10%
|
2 763
+13%
|
2 980
+8%
|
2 994
+0%
|
3 192
+7%
|
1 762
-45%
|
1 086
-38%
|
581
-46%
|
91
-84%
|
(3 241)
N/A
|
(1 615)
+50%
|
(1 555)
+4%
|
(1 488)
+4%
|
(52)
+96%
|
(1 910)
-3 561%
|
(2 260)
-18%
|
(2 460)
-9%
|
(1 906)
+23%
|
(1 706)
+11%
|
(892)
+48%
|
(756)
+15%
|
628
N/A
|
744
+18%
|
(43)
N/A
|
25
N/A
|
232
+810%
|
228
-2%
|
572
+151%
|
586
+2%
|
199
-66%
|
220
+11%
|
385
+75%
|
366
-5%
|
492
+34%
|
683
+39%
|
299
-56%
|
(389)
N/A
|
115
N/A
|
(62)
N/A
|
(357)
-473%
|
201
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(12)
|
(20)
|
(20)
|
(21)
|
(31)
|
(97)
|
(177)
|
(249)
|
(313)
|
(290)
|
(293)
|
(260)
|
(298)
|
(307)
|
(498)
|
(482)
|
(200)
|
68
|
431
|
785
|
80
|
24
|
(115)
|
(2 399)
|
(1 952)
|
(2 010)
|
(1 845)
|
240
|
261
|
420
|
192
|
41
|
112
|
57
|
208
|
270
|
130
|
123
|
69
|
(13)
|
(483)
|
(565)
|
(602)
|
(662)
|
(347)
|
(379)
|
(374)
|
(400)
|
(339)
|
(354)
|
(434)
|
(451)
|
(450)
|
(531)
|
(517)
|
(440)
|
(458)
|
(514)
|
(510)
|
(545)
|
(270)
|
(120)
|
(65)
|
(21)
|
455
|
456
|
461
|
467
|
269
|
243
|
206
|
189
|
(344)
|
(313)
|
(297)
|
(243)
|
(114)
|
(119)
|
(69)
|
(68)
|
(88)
|
(145)
|
(139)
|
(177)
|
(156)
|
(139)
|
(156)
|
(145)
|
(138)
|
(131)
|
(141)
|
(128)
|
(138)
|
(129)
|
(104)
|
(101)
|
|
| Income from Continuing Operations |
1 558
|
1 669
|
1 720
|
1 545
|
1 409
|
1 375
|
1 238
|
1 106
|
1 127
|
994
|
966
|
840
|
888
|
857
|
1 314
|
1 373
|
1 211
|
1 094
|
354
|
(547)
|
(41)
|
151
|
102
|
3 992
|
3 043
|
3 188
|
2 990
|
(270)
|
(712)
|
(1 214)
|
(734)
|
(566)
|
(471)
|
(408)
|
(761)
|
(1 130)
|
(783)
|
(806)
|
(674)
|
(338)
|
(502)
|
(175)
|
97
|
100
|
682
|
903
|
842
|
1 141
|
1 179
|
1 265
|
1 630
|
1 320
|
1 601
|
1 635
|
1 697
|
2 002
|
2 305
|
2 466
|
2 485
|
2 647
|
1 492
|
966
|
516
|
70
|
(2 787)
|
(1 159)
|
(1 094)
|
(1 021)
|
217
|
(1 667)
|
(2 054)
|
(2 271)
|
(2 250)
|
(2 019)
|
(1 189)
|
(999)
|
514
|
625
|
(112)
|
(42)
|
144
|
83
|
433
|
409
|
42
|
81
|
229
|
221
|
354
|
552
|
158
|
(518)
|
(23)
|
(191)
|
(461)
|
100
|
|
| Income to Minority Interest |
5
|
5
|
5
|
5
|
2
|
(1)
|
(18)
|
(36)
|
(47)
|
(75)
|
(59)
|
(42)
|
(32)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(2)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(3)
|
(2)
|
(2)
|
0
|
1
|
(2)
|
0
|
(4)
|
(5)
|
(4)
|
(6)
|
(6)
|
(7)
|
(9)
|
12
|
13
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
(68)
|
(127)
|
142
|
0
|
108
|
120
|
(199)
|
(183)
|
(184)
|
(183)
|
(177)
|
(171)
|
(172)
|
(166)
|
(170)
|
(189)
|
(157)
|
(116)
|
(69)
|
(17)
|
(0)
|
(0)
|
(0)
|
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) |
1 563
N/A
|
1 674
+7%
|
1 725
+3%
|
1 550
-10%
|
1 411
-9%
|
1 374
-3%
|
1 220
-11%
|
1 070
-12%
|
1 080
+1%
|
918
-15%
|
907
-1%
|
798
-12%
|
856
+7%
|
854
0%
|
1 310
+53%
|
1 369
+4%
|
1 208
-12%
|
1 090
-10%
|
351
-68%
|
(550)
N/A
|
(46)
+92%
|
148
N/A
|
98
-33%
|
3 989
+3 953%
|
3 040
-24%
|
3 186
+5%
|
2 987
-6%
|
(272)
N/A
|
(713)
-163%
|
(1 214)
-70%
|
(734)
+40%
|
(568)
+23%
|
(471)
+17%
|
(412)
+12%
|
(766)
-86%
|
(1 135)
-48%
|
(789)
+30%
|
(812)
-3%
|
(681)
+16%
|
(348)
+49%
|
(490)
-41%
|
(281)
+43%
|
(141)
+50%
|
(264)
-88%
|
174
N/A
|
462
+165%
|
537
+16%
|
965
+80%
|
1 128
+17%
|
1 196
+6%
|
1 504
+26%
|
1 463
-3%
|
1 601
+9%
|
1 742
+9%
|
1 816
+4%
|
1 803
-1%
|
2 122
+18%
|
2 282
+8%
|
2 302
+1%
|
2 470
+7%
|
1 612
-35%
|
1 170
-27%
|
795
-32%
|
427
-46%
|
(2 650)
N/A
|
(1 045)
+61%
|
(1 010)
+3%
|
(971)
+4%
|
230
N/A
|
(1 667)
N/A
|
(2 054)
-23%
|
(2 271)
-11%
|
(2 250)
+1%
|
(2 019)
+10%
|
(1 189)
+41%
|
(999)
+16%
|
514
N/A
|
625
+22%
|
(112)
N/A
|
(42)
+62%
|
144
N/A
|
83
-42%
|
433
+423%
|
409
-6%
|
42
-90%
|
81
+92%
|
229
+181%
|
221
-3%
|
354
+60%
|
552
+56%
|
158
-71%
|
(518)
N/A
|
(23)
+96%
|
(191)
-737%
|
(461)
-141%
|
100
N/A
|
|
| EPS (Diluted) |
1.79
N/A
|
1.92
+7%
|
1.97
+3%
|
1.77
-10%
|
1.61
-9%
|
1.54
-4%
|
1.4
-9%
|
1.22
-13%
|
1.23
+1%
|
1.05
-15%
|
1.03
-2%
|
0.91
-12%
|
0.97
+7%
|
0.96
-1%
|
1.39
+45%
|
1.24
-11%
|
1.2
-3%
|
0.99
-18%
|
0.32
-68%
|
-0.5
N/A
|
-0.04
+92%
|
0.14
N/A
|
0.09
-36%
|
3.64
+3 944%
|
2.78
-24%
|
2.91
+5%
|
2.73
-6%
|
-0.24
N/A
|
-0.65
-171%
|
-1.1
-69%
|
-0.66
+40%
|
-0.51
+23%
|
-0.43
+16%
|
-0.38
+12%
|
-0.7
-84%
|
-1.04
-49%
|
-0.72
+31%
|
-0.74
-3%
|
-0.62
+16%
|
-0.32
+48%
|
-0.45
-41%
|
-0.25
+44%
|
-0.12
+52%
|
-0.24
-100%
|
0.15
N/A
|
0.42
+180%
|
0.49
+17%
|
0.88
+80%
|
1.02
+16%
|
1.08
+6%
|
1.36
+26%
|
1.32
-3%
|
1.46
+11%
|
1.58
+8%
|
1.65
+4%
|
1.64
-1%
|
1.94
+18%
|
2.08
+7%
|
2.1
+1%
|
2.26
+8%
|
1.47
-35%
|
1.06
-28%
|
0.72
-32%
|
0.38
-47%
|
-2.41
N/A
|
-0.95
+61%
|
-0.91
+4%
|
-0.88
+3%
|
0.2
N/A
|
-1.53
N/A
|
-1.88
-23%
|
-2.07
-10%
|
-2.05
+1%
|
-1.84
+10%
|
-1.08
+41%
|
-0.91
+16%
|
0.47
N/A
|
0.57
+21%
|
-0.1
N/A
|
-0.04
+60%
|
0.13
N/A
|
0.08
-38%
|
0.4
+400%
|
0.37
-8%
|
0.04
-89%
|
0.07
+75%
|
0.21
+200%
|
0.2
-5%
|
0.32
+60%
|
0.5
+56%
|
0.14
-72%
|
-0.47
N/A
|
-0.02
+96%
|
-0.17
-750%
|
-0.42
-147%
|
0.11
N/A
|
|