Thai Oil PCL
SET:TOP
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Walmart Inc
NYSE:WMT
|
Retail
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
| US |
|
Chevron Corp
NYSE:CVX
|
Energy
|
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 |
21.5
37.75
|
| 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.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Walmart Inc
NYSE:WMT
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Thai Oil PCL
|
Revenue
|
398.9B
THB
|
|
Cost of Revenue
|
-386B
THB
|
|
Gross Profit
|
12.8B
THB
|
|
Operating Expenses
|
-3.8B
THB
|
|
Operating Income
|
9B
THB
|
|
Other Expenses
|
5.9B
THB
|
|
Net Income
|
14.9B
THB
|
Income Statement
Thai Oil PCL
| 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 |
2 626
|
2 524
|
2 634
|
2 429
|
2 299
|
2 208
|
2 018
|
2 100
|
2 152
|
2 129
|
2 023
|
1 959
|
1 917
|
1 926
|
1 901
|
1 881
|
1 726
|
1 644
|
1 709
|
1 829
|
2 116
|
2 371
|
2 388
|
2 310
|
2 115
|
1 894
|
1 817
|
1 779
|
1 796
|
1 915
|
1 983
|
2 058
|
2 126
|
2 117
|
2 211
|
2 271
|
2 343
|
2 676
|
3 045
|
3 410
|
3 786
|
3 879
|
3 902
|
3 941
|
3 966
|
3 963
|
3 916
|
3 769
|
3 435
|
3 284
|
3 186
|
3 208
|
3 461
|
3 502
|
3 467
|
3 399
|
3 285
|
3 189
|
3 436
|
3 469
|
3 942
|
4 214
|
4 332
|
4 530
|
3 224
|
3 322
|
3 139
|
3 253
|
4 292
|
4 003
|
3 897
|
3 676
|
3 595
|
3 760
|
3 818
|
3 824
|
3 860
|
3 822
|
3 937
|
4 030
|
4 089
|
4 213
|
4 140
|
4 119
|
4 052
|
3 974
|
0
|
0
|
|
| Revenue |
145 949
N/A
|
148 480
+2%
|
158 925
+7%
|
168 993
+6%
|
184 801
+9%
|
191 528
+4%
|
211 231
+10%
|
236 516
+12%
|
249 111
+5%
|
266 029
+7%
|
277 383
+4%
|
284 467
+3%
|
279 109
-2%
|
278 678
0%
|
276 028
-1%
|
261 533
-5%
|
261 051
0%
|
292 937
+12%
|
347 820
+19%
|
395 145
+14%
|
399 125
+1%
|
359 354
-10%
|
303 001
-16%
|
270 399
-11%
|
284 123
+5%
|
306 536
+8%
|
315 084
+3%
|
316 090
+0%
|
318 391
+1%
|
351 275
+10%
|
381 294
+9%
|
417 789
+10%
|
446 241
+7%
|
451 486
+1%
|
454 706
+1%
|
445 373
-2%
|
447 432
+0%
|
435 235
-3%
|
416 081
-4%
|
418 378
+1%
|
414 599
-1%
|
421 913
+2%
|
429 743
+2%
|
409 497
-5%
|
390 090
-5%
|
349 228
-10%
|
327 201
-6%
|
313 668
-4%
|
293 569
-6%
|
278 993
-5%
|
272 325
-2%
|
266 080
-2%
|
274 739
+3%
|
305 544
+11%
|
313 229
+3%
|
325 049
+4%
|
337 388
+4%
|
342 021
+1%
|
359 168
+5%
|
380 655
+6%
|
392 166
+3%
|
391 726
0%
|
387 090
-1%
|
368 341
-5%
|
363 916
-1%
|
349 875
-4%
|
307 707
-12%
|
282 988
-8%
|
247 913
-12%
|
245 438
-1%
|
274 862
+12%
|
298 612
+9%
|
345 496
+16%
|
391 107
+13%
|
466 664
+19%
|
512 501
+10%
|
529 589
+3%
|
525 526
-1%
|
478 809
-9%
|
475 114
-1%
|
469 244
-1%
|
471 956
+1%
|
486 814
+3%
|
473 797
-3%
|
466 777
-1%
|
454 033
-3%
|
429 953
-5%
|
398 862
-7%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(140 025)
|
(141 008)
|
(146 527)
|
(152 343)
|
(164 732)
|
(170 535)
|
(187 650)
|
(210 425)
|
(225 703)
|
(243 918)
|
(253 106)
|
(264 440)
|
(260 453)
|
(255 160)
|
(252 815)
|
(238 082)
|
(235 450)
|
(269 855)
|
(313 598)
|
(371 908)
|
(393 772)
|
(355 028)
|
(311 325)
|
(269 784)
|
(269 015)
|
(293 111)
|
(307 355)
|
(308 152)
|
(308 347)
|
(331 974)
|
(358 124)
|
(393 142)
|
(423 307)
|
(431 996)
|
(446 052)
|
(430 215)
|
(432 312)
|
(423 977)
|
(397 549)
|
(401 229)
|
(397 556)
|
(405 934)
|
(412 763)
|
(404 011)
|
(394 150)
|
(350 491)
|
(321 965)
|
(304 860)
|
(273 819)
|
(259 226)
|
(252 376)
|
(243 372)
|
(247 261)
|
(274 988)
|
(287 670)
|
(293 625)
|
(305 386)
|
(312 332)
|
(325 913)
|
(351 033)
|
(375 950)
|
(375 975)
|
(378 405)
|
(366 190)
|
(355 113)
|
(360 548)
|
(317 899)
|
(290 687)
|
(255 300)
|
(232 007)
|
(256 901)
|
(276 556)
|
(319 555)
|
(354 651)
|
(404 711)
|
(457 959)
|
(481 137)
|
(488 119)
|
(469 840)
|
(444 589)
|
(436 164)
|
(435 659)
|
(446 175)
|
(458 953)
|
(450 010)
|
(441 856)
|
(424 911)
|
(386 034)
|
|
| Gross Profit |
5 924
N/A
|
7 474
+26%
|
12 400
+66%
|
16 651
+34%
|
20 069
+21%
|
20 992
+5%
|
23 580
+12%
|
26 090
+11%
|
23 408
-10%
|
22 110
-6%
|
24 276
+10%
|
20 026
-18%
|
18 656
-7%
|
23 518
+26%
|
23 213
-1%
|
23 452
+1%
|
25 601
+9%
|
23 082
-10%
|
34 222
+48%
|
23 237
-32%
|
5 352
-77%
|
4 328
-19%
|
(8 322)
N/A
|
617
N/A
|
15 108
+2 349%
|
13 425
-11%
|
7 729
-42%
|
7 938
+3%
|
10 044
+27%
|
19 303
+92%
|
23 172
+20%
|
24 648
+6%
|
22 933
-7%
|
19 489
-15%
|
8 652
-56%
|
15 156
+75%
|
15 119
0%
|
11 257
-26%
|
18 532
+65%
|
17 150
-7%
|
17 043
-1%
|
15 979
-6%
|
16 980
+6%
|
5 485
-68%
|
(4 060)
N/A
|
(1 263)
+69%
|
5 236
N/A
|
8 809
+68%
|
19 750
+124%
|
19 768
+0%
|
19 950
+1%
|
22 708
+14%
|
27 478
+21%
|
30 557
+11%
|
25 560
-16%
|
31 425
+23%
|
32 002
+2%
|
29 689
-7%
|
33 254
+12%
|
29 621
-11%
|
16 216
-45%
|
15 750
-3%
|
8 685
-45%
|
2 150
-75%
|
8 802
+309%
|
(10 673)
N/A
|
(10 192)
+5%
|
(7 699)
+24%
|
(7 387)
+4%
|
13 430
N/A
|
17 961
+34%
|
22 056
+23%
|
25 941
+18%
|
36 456
+41%
|
61 953
+70%
|
54 542
-12%
|
48 452
-11%
|
37 407
-23%
|
8 970
-76%
|
30 524
+240%
|
33 080
+8%
|
36 297
+10%
|
40 639
+12%
|
14 844
-63%
|
16 767
+13%
|
12 177
-27%
|
5 042
-59%
|
12 828
+154%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
798
|
851
|
409
|
(107)
|
(416)
|
(949)
|
(881)
|
(852)
|
(772)
|
2 594
|
2 635
|
2 707
|
(298)
|
97
|
142
|
(24)
|
(671)
|
(264)
|
157
|
168
|
1 262
|
1 224
|
880
|
1 111
|
279
|
250
|
297
|
9
|
711
|
286
|
261
|
529
|
(381)
|
(303)
|
(627)
|
(897)
|
(2 183)
|
(1 056)
|
(707)
|
(572)
|
(2 103)
|
(476)
|
(745)
|
(854)
|
(1 639)
|
(808)
|
(948)
|
(1 024)
|
(2 621)
|
(1 619)
|
(1 623)
|
(1 775)
|
(2 368)
|
(1 547)
|
(1 720)
|
(1 722)
|
(3 186)
|
(2 205)
|
(2 030)
|
(1 904)
|
(2 444)
|
(726)
|
(497)
|
(278)
|
(2 150)
|
(1 279)
|
(1 412)
|
(1 879)
|
(2 232)
|
4 067
|
3 809
|
3 563
|
(2 631)
|
(3 068)
|
(3 406)
|
13 732
|
(3 768)
|
13 197
|
(4 072)
|
(4 063)
|
(3 169)
|
(3 688)
|
(3 825)
|
(2 960)
|
(3 272)
|
(3 846)
|
(3 932)
|
(3 798)
|
|
| Selling, General & Administrative |
(575)
|
(548)
|
(830)
|
(892)
|
(1 059)
|
(1 168)
|
(1 014)
|
(957)
|
(907)
|
(954)
|
(974)
|
(1 071)
|
(875)
|
(1 046)
|
(997)
|
(947)
|
(876)
|
(955)
|
(997)
|
(1 064)
|
(1 012)
|
(1 174)
|
(1 277)
|
(1 316)
|
(1 416)
|
(1 552)
|
(1 769)
|
(2 064)
|
(1 524)
|
(2 456)
|
(2 480)
|
(2 403)
|
(2 334)
|
(2 542)
|
(2 701)
|
(2 657)
|
(2 456)
|
(2 644)
|
(2 439)
|
(2 511)
|
(2 484)
|
(2 504)
|
(2 540)
|
(2 539)
|
(2 550)
|
(2 905)
|
(3 000)
|
(3 126)
|
(3 136)
|
(2 953)
|
(2 904)
|
(2 865)
|
(2 558)
|
(2 713)
|
(2 881)
|
(2 899)
|
(3 396)
|
(3 481)
|
(3 341)
|
(3 337)
|
(2 782)
|
(2 739)
|
(2 845)
|
(2 728)
|
(2 546)
|
(2 563)
|
(2 339)
|
(2 492)
|
(2 650)
|
(2 630)
|
(2 742)
|
(2 775)
|
(3 056)
|
(3 231)
|
(3 406)
|
(3 603)
|
(4 182)
|
(4 138)
|
(4 072)
|
(4 063)
|
(3 521)
|
(3 688)
|
(3 825)
|
(3 891)
|
(3 874)
|
(3 846)
|
(3 932)
|
(3 798)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(283)
|
0
|
0
|
0
|
(126)
|
0
|
0
|
0
|
(175)
|
0
|
0
|
0
|
(98)
|
0
|
0
|
0
|
(91)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
1 373
|
1 401
|
1 240
|
786
|
642
|
219
|
133
|
105
|
167
|
3 548
|
3 609
|
3 778
|
690
|
1 143
|
1 139
|
924
|
225
|
693
|
1 156
|
1 232
|
2 275
|
2 397
|
2 156
|
2 427
|
1 695
|
1 802
|
2 066
|
2 072
|
2 518
|
2 742
|
2 740
|
2 932
|
2 079
|
2 238
|
2 074
|
1 760
|
449
|
1 589
|
1 733
|
1 939
|
478
|
2 028
|
1 794
|
1 686
|
1 003
|
2 096
|
2 052
|
2 101
|
586
|
1 334
|
1 280
|
1 090
|
266
|
1 165
|
1 161
|
1 176
|
275
|
1 276
|
1 312
|
1 433
|
338
|
2 014
|
2 348
|
2 451
|
396
|
1 284
|
927
|
613
|
417
|
6 697
|
6 552
|
6 339
|
426
|
163
|
0
|
17 334
|
414
|
17 334
|
0
|
0
|
352
|
0
|
0
|
931
|
602
|
0
|
0
|
0
|
|
| Operating Income |
6 722
N/A
|
8 324
+24%
|
12 808
+54%
|
16 544
+29%
|
19 653
+19%
|
20 045
+2%
|
22 700
+13%
|
25 239
+11%
|
22 636
-10%
|
24 704
+9%
|
26 912
+9%
|
22 734
-16%
|
18 358
-19%
|
23 615
+29%
|
23 355
-1%
|
23 428
+0%
|
24 930
+6%
|
22 818
-8%
|
34 379
+51%
|
23 404
-32%
|
6 615
-72%
|
5 551
-16%
|
(7 442)
N/A
|
1 728
N/A
|
15 387
+790%
|
13 676
-11%
|
8 026
-41%
|
7 947
-1%
|
10 754
+35%
|
19 588
+82%
|
23 432
+20%
|
25 177
+7%
|
22 553
-10%
|
19 186
-15%
|
8 026
-58%
|
14 260
+78%
|
12 937
-9%
|
10 202
-21%
|
17 825
+75%
|
16 577
-7%
|
14 939
-10%
|
15 503
+4%
|
16 235
+5%
|
4 632
-71%
|
(5 698)
N/A
|
(2 071)
+64%
|
4 288
N/A
|
7 784
+82%
|
17 129
+120%
|
18 148
+6%
|
18 326
+1%
|
20 933
+14%
|
25 110
+20%
|
29 009
+16%
|
23 839
-18%
|
29 702
+25%
|
28 816
-3%
|
27 484
-5%
|
31 225
+14%
|
27 718
-11%
|
13 772
-50%
|
15 024
+9%
|
8 188
-46%
|
1 873
-77%
|
6 653
+255%
|
(11 952)
N/A
|
(11 604)
+3%
|
(9 578)
+17%
|
(9 619)
0%
|
17 497
N/A
|
21 771
+24%
|
25 619
+18%
|
23 310
-9%
|
33 388
+43%
|
58 547
+75%
|
68 274
+17%
|
44 684
-35%
|
50 604
+13%
|
4 898
-90%
|
26 462
+440%
|
29 912
+13%
|
32 609
+9%
|
36 815
+13%
|
11 884
-68%
|
13 495
+14%
|
8 332
-38%
|
1 110
-87%
|
9 031
+714%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1 632
|
1 649
|
(342)
|
(3 271)
|
(1 442)
|
(1 325)
|
(1 975)
|
(1 250)
|
(3 185)
|
(1 738)
|
559
|
709
|
1 962
|
746
|
746
|
643
|
(39)
|
(468)
|
(6 530)
|
(7 461)
|
(6 841)
|
(8 299)
|
(1 476)
|
(528)
|
(928)
|
569
|
(336)
|
750
|
1 498
|
244
|
(251)
|
(1 617)
|
(2 071)
|
(958)
|
(1 181)
|
(397)
|
1 508
|
(190)
|
(2 400)
|
(3 457)
|
(2 927)
|
(5 503)
|
(2 284)
|
(1 249)
|
1 074
|
(518)
|
(2 760)
|
(5 887)
|
(3 027)
|
(3 784)
|
(2 124)
|
676
|
(1 228)
|
(1 624)
|
(1 013)
|
(926)
|
2 033
|
1 605
|
(222)
|
(514)
|
(1 405)
|
(4 122)
|
(2 450)
|
(2 628)
|
1 520
|
(2 514)
|
(434)
|
(728)
|
502
|
236
|
(4 598)
|
(7 638)
|
(8 211)
|
(14 040)
|
(26 327)
|
(20 717)
|
(12 698)
|
(12 083)
|
1 160
|
(6 853)
|
(5 655)
|
(8 915)
|
(8 182)
|
(1 263)
|
(2 365)
|
(2 097)
|
3 695
|
2 341
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(148)
|
0
|
0
|
0
|
3 084
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 801
|
0
|
0
|
0
|
0
|
0
|
17 334
|
0
|
10 038
|
0
|
0
|
0
|
0
|
0
|
931
|
0
|
1 134
|
1 091
|
2 682
|
4 054
|
|
| Total Other Income |
0
|
(33)
|
(95)
|
(121)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
(1)
|
1
|
1
|
0
|
0
|
1
|
2
|
2
|
0
|
1
|
1
|
1
|
0
|
0
|
(1)
|
0
|
0
|
3
|
3
|
1
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
697
|
0
|
874
|
1 032
|
595
|
0
|
903
|
1 025
|
1 082
|
0
|
1 524
|
1 755
|
1 840
|
0
|
1 972
|
1 888
|
1 867
|
|
| Pre-Tax Income |
8 354
N/A
|
9 940
+19%
|
12 371
+24%
|
13 152
+6%
|
18 063
+37%
|
18 720
+4%
|
20 725
+11%
|
23 989
+16%
|
22 535
-6%
|
22 965
+2%
|
27 470
+20%
|
23 442
-15%
|
20 268
-14%
|
24 360
+20%
|
24 100
-1%
|
24 070
0%
|
24 885
+3%
|
22 350
-10%
|
27 849
+25%
|
15 944
-43%
|
(226)
N/A
|
(2 748)
-1 116%
|
(8 918)
-225%
|
1 199
N/A
|
14 460
+1 106%
|
14 245
-1%
|
7 690
-46%
|
8 697
+13%
|
12 252
+41%
|
19 833
+62%
|
23 182
+17%
|
23 562
+2%
|
20 481
-13%
|
18 229
-11%
|
6 846
-62%
|
13 863
+102%
|
14 445
+4%
|
10 013
-31%
|
15 427
+54%
|
13 122
-15%
|
12 012
-8%
|
10 001
-17%
|
13 952
+40%
|
3 384
-76%
|
(4 624)
N/A
|
(2 589)
+44%
|
1 527
N/A
|
1 897
+24%
|
14 102
+643%
|
14 367
+2%
|
16 205
+13%
|
21 610
+33%
|
23 882
+11%
|
27 384
+15%
|
22 825
-17%
|
28 776
+26%
|
30 849
+7%
|
29 089
-6%
|
31 003
+7%
|
27 204
-12%
|
12 367
-55%
|
10 902
-12%
|
5 738
-47%
|
(755)
N/A
|
8 173
N/A
|
(14 465)
N/A
|
(12 038)
+17%
|
(10 305)
+14%
|
(3 315)
+68%
|
17 733
N/A
|
17 173
-3%
|
18 678
+9%
|
15 100
-19%
|
20 222
+34%
|
50 586
+150%
|
48 152
-5%
|
42 024
-13%
|
39 424
-6%
|
7 083
-82%
|
20 691
+192%
|
24 257
+17%
|
25 218
+4%
|
31 320
+24%
|
12 461
-60%
|
12 264
-2%
|
9 298
-24%
|
9 375
+1%
|
17 293
+84%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(442)
|
(270)
|
(11)
|
(1 457)
|
(2 967)
|
(4 122)
|
(5 057)
|
(5 110)
|
(3 406)
|
(3 151)
|
(4 162)
|
(2 879)
|
(2 847)
|
(4 005)
|
(4 211)
|
(4 739)
|
(5 308)
|
(4 913)
|
(6 435)
|
(3 482)
|
786
|
1 640
|
3 539
|
1 226
|
(2 005)
|
(2 156)
|
(913)
|
(1 718)
|
(3 042)
|
(5 392)
|
(6 371)
|
(6 441)
|
(5 274)
|
(3 101)
|
(1 882)
|
(1 289)
|
(1 789)
|
(1 427)
|
(1 510)
|
(1 679)
|
(1 158)
|
(1 096)
|
(1 421)
|
(748)
|
920
|
774
|
854
|
419
|
(1 597)
|
(1 607)
|
(1 934)
|
(2 068)
|
(2 295)
|
(3 394)
|
(3 335)
|
(4 613)
|
(5 529)
|
(5 278)
|
(5 730)
|
(5 009)
|
(1 983)
|
(1 774)
|
(809)
|
421
|
(1 240)
|
3 317
|
2 940
|
2 685
|
647
|
(3 298)
|
(3 163)
|
(3 343)
|
(2 034)
|
(3 318)
|
(10 469)
|
(10 100)
|
(8 918)
|
(9 051)
|
(1 018)
|
(3 854)
|
(4 672)
|
(4 330)
|
(6 007)
|
(2 271)
|
(2 283)
|
(1 703)
|
(841)
|
(2 395)
|
|
| Income from Continuing Operations |
7 912
|
9 670
|
12 360
|
11 695
|
15 096
|
14 598
|
15 668
|
18 879
|
19 128
|
19 813
|
23 307
|
20 562
|
17 422
|
20 355
|
19 889
|
19 331
|
19 577
|
17 437
|
21 414
|
12 462
|
559
|
(1 107)
|
(5 378)
|
2 426
|
12 455
|
12 088
|
6 776
|
6 978
|
9 210
|
14 441
|
16 811
|
17 121
|
15 207
|
15 128
|
4 964
|
12 574
|
12 656
|
8 586
|
13 916
|
11 442
|
10 854
|
8 904
|
12 531
|
2 636
|
(3 704)
|
(1 815)
|
2 382
|
2 317
|
12 504
|
12 760
|
14 271
|
19 542
|
21 587
|
23 991
|
19 490
|
24 163
|
25 319
|
23 811
|
25 273
|
22 195
|
10 384
|
9 128
|
4 929
|
(334)
|
6 933
|
(11 148)
|
(9 098)
|
(7 621)
|
(2 669)
|
14 435
|
14 009
|
15 335
|
13 066
|
16 904
|
40 117
|
38 051
|
33 106
|
30 373
|
6 065
|
16 838
|
19 585
|
20 887
|
25 312
|
10 191
|
9 981
|
7 595
|
8 534
|
14 898
|
|
| Income to Minority Interest |
(962)
|
(989)
|
(662)
|
(16)
|
(23)
|
167
|
(6)
|
(379)
|
(375)
|
(698)
|
(743)
|
(723)
|
(827)
|
(805)
|
(701)
|
(569)
|
(402)
|
(388)
|
(438)
|
(390)
|
(336)
|
(258)
|
(343)
|
(367)
|
(393)
|
(332)
|
(132)
|
10
|
(211)
|
(235)
|
(438)
|
(552)
|
(354)
|
(277)
|
(261)
|
(317)
|
(336)
|
(264)
|
(240)
|
(209)
|
(460)
|
(346)
|
(353)
|
(321)
|
(322)
|
(329)
|
(368)
|
(363)
|
(323)
|
(351)
|
(338)
|
(374)
|
(365)
|
(420)
|
(423)
|
(432)
|
(463)
|
(422)
|
(338)
|
(306)
|
(235)
|
(178)
|
(207)
|
(185)
|
(240)
|
(239)
|
(330)
|
(345)
|
(419)
|
(454)
|
(402)
|
(445)
|
(425)
|
(477)
|
(516)
|
(501)
|
(438)
|
(333)
|
(235)
|
(192)
|
(142)
|
(135)
|
(130)
|
(54)
|
(22)
|
4
|
(6)
|
(5)
|
|
| Net Income (Common) |
6 750
N/A
|
8 481
+26%
|
11 499
+36%
|
11 480
0%
|
15 073
+31%
|
14 766
-2%
|
15 661
+6%
|
18 500
+18%
|
18 753
+1%
|
19 115
+2%
|
22 565
+18%
|
19 839
-12%
|
16 595
-16%
|
19 550
+18%
|
19 188
-2%
|
18 762
-2%
|
19 176
+2%
|
17 049
-11%
|
20 976
+23%
|
12 072
-42%
|
224
-98%
|
(1 367)
N/A
|
(5 724)
-319%
|
2 056
N/A
|
12 062
+487%
|
11 755
-3%
|
6 645
-43%
|
6 989
+5%
|
8 999
+29%
|
14 207
+58%
|
16 373
+15%
|
16 569
+1%
|
14 853
-10%
|
14 851
0%
|
4 703
-68%
|
12 257
+161%
|
12 320
+1%
|
8 321
-32%
|
13 675
+64%
|
11 232
-18%
|
10 394
-7%
|
8 558
-18%
|
12 177
+42%
|
2 314
-81%
|
(4 026)
N/A
|
(2 145)
+47%
|
2 013
N/A
|
1 953
-3%
|
12 181
+524%
|
12 409
+2%
|
13 934
+12%
|
19 169
+38%
|
21 222
+11%
|
23 571
+11%
|
19 068
-19%
|
23 732
+24%
|
24 856
+5%
|
23 390
-6%
|
24 935
+7%
|
21 888
-12%
|
10 149
-54%
|
8 950
-12%
|
4 722
-47%
|
(519)
N/A
|
6 277
N/A
|
(11 886)
N/A
|
(9 973)
+16%
|
(8 575)
+14%
|
(3 301)
+61%
|
13 813
N/A
|
13 455
-3%
|
14 803
+10%
|
12 578
-15%
|
16 401
+30%
|
39 605
+141%
|
37 554
-5%
|
32 668
-13%
|
30 040
-8%
|
5 830
-81%
|
16 646
+186%
|
19 443
+17%
|
20 752
+7%
|
25 182
+21%
|
10 136
-60%
|
9 959
-2%
|
7 599
-24%
|
8 528
+12%
|
14 893
+75%
|
|
| EPS (Diluted) |
3.55
N/A
|
4.47
+26%
|
6.06
+36%
|
6.05
0%
|
7.82
+29%
|
7.23
-8%
|
7.67
+6%
|
9.06
+18%
|
9.19
+1%
|
9.38
+2%
|
11.07
+18%
|
9.73
-12%
|
8.13
-16%
|
9.58
+18%
|
9.4
-2%
|
9.19
-2%
|
9.4
+2%
|
8.35
-11%
|
10.28
+23%
|
5.92
-42%
|
0.11
-98%
|
-0.66
N/A
|
-2.77
-320%
|
1.01
N/A
|
5.91
+485%
|
5.76
-3%
|
3.26
-43%
|
3.43
+5%
|
4.41
+29%
|
6.96
+58%
|
8.02
+15%
|
8.11
+1%
|
7.28
-10%
|
7.27
0%
|
2.3
-68%
|
6.01
+161%
|
6.04
+0%
|
4.08
-32%
|
6.7
+64%
|
5.5
-18%
|
5.09
-7%
|
4.19
-18%
|
5.96
+42%
|
1.12
-81%
|
-1.97
N/A
|
-1.07
+46%
|
0.97
N/A
|
0.95
-2%
|
5.97
+528%
|
6.09
+2%
|
6.84
+12%
|
9.4
+37%
|
10.35
+10%
|
11.55
+12%
|
9.34
-19%
|
11.63
+25%
|
12.13
+4%
|
11.47
-5%
|
12.23
+7%
|
10.7
-13%
|
4.95
-54%
|
4.39
-11%
|
2.32
-47%
|
-0.24
N/A
|
3.06
N/A
|
-5.82
N/A
|
-4.9
+16%
|
-4.19
+14%
|
-1.61
+62%
|
6.78
N/A
|
6.56
-3%
|
7.21
+10%
|
6.14
-15%
|
8.02
+31%
|
19.32
+141%
|
18.33
-5%
|
15.63
-15%
|
13.44
-14%
|
2.61
-81%
|
7.45
+185%
|
8.7
+17%
|
9.29
+7%
|
11.27
+21%
|
4.54
-60%
|
4.46
-2%
|
3.4
-24%
|
3.82
+12%
|
6.67
+75%
|
|