Singapore Telecommunications Ltd
SGX:Z77
Income Statement
Earnings Waterfall
Singapore Telecommunications Ltd
Income Statement
Singapore Telecommunications Ltd
| Mar-2001 | Jun-2001 | Sep-2001 | 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 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
272
|
0
|
0
|
0
|
534
|
0
|
0
|
0
|
476
|
0
|
0
|
0
|
489
|
0
|
0
|
0
|
487
|
0
|
0
|
0
|
421
|
0
|
0
|
0
|
393
|
0
|
0
|
0
|
430
|
0
|
0
|
0
|
374
|
0
|
0
|
0
|
407
|
0
|
0
|
0
|
430
|
0
|
0
|
0
|
336
|
0
|
0
|
0
|
292
|
0
|
0
|
0
|
309
|
0
|
0
|
0
|
364
|
0
|
0
|
0
|
375
|
0
|
0
|
0
|
363
|
0
|
0
|
0
|
373
|
0
|
0
|
0
|
442
|
200
|
390
|
396
|
406
|
401
|
397
|
401
|
427
|
450
|
448
|
0
|
|
| Revenue |
4 926
N/A
|
4 941
+0%
|
4 988
+1%
|
6 138
+23%
|
7 338
+20%
|
8 488
+16%
|
9 697
+14%
|
9 923
+2%
|
10 259
+3%
|
10 758
+5%
|
11 145
+4%
|
11 561
+4%
|
11 995
+4%
|
12 056
+1%
|
12 327
+2%
|
12 534
+2%
|
12 617
+1%
|
12 810
+2%
|
12 992
+1%
|
13 126
+1%
|
13 138
+0%
|
13 152
+0%
|
13 182
+0%
|
13 253
+1%
|
13 151
-1%
|
13 716
+4%
|
14 079
+3%
|
14 471
+3%
|
14 844
+3%
|
15 055
+1%
|
15 251
+1%
|
15 127
-1%
|
14 934
-1%
|
15 005
+0%
|
15 217
+1%
|
15 966
+5%
|
16 871
+6%
|
17 312
+3%
|
17 645
+2%
|
17 899
+1%
|
18 071
+1%
|
18 387
+2%
|
18 561
+1%
|
18 688
+1%
|
18 825
+1%
|
18 753
0%
|
18 716
0%
|
18 482
-1%
|
18 183
-2%
|
17 943
-1%
|
17 534
-2%
|
17 201
-2%
|
16 848
-2%
|
16 702
-1%
|
16 849
+1%
|
17 012
+1%
|
17 223
+1%
|
17 284
+0%
|
17 159
-1%
|
17 206
+0%
|
16 961
-1%
|
16 661
-2%
|
16 563
-1%
|
16 498
0%
|
16 711
+1%
|
16 959
+1%
|
17 140
+1%
|
17 314
+1%
|
17 268
0%
|
17 246
0%
|
17 248
+0%
|
17 291
+0%
|
17 372
+0%
|
17 351
0%
|
17 233
-1%
|
16 985
-1%
|
16 542
-3%
|
15 702
-5%
|
15 644
0%
|
15 872
+1%
|
15 339
-3%
|
14 946
-3%
|
14 624
-2%
|
14 394
-2%
|
14 128
-2%
|
14 091
0%
|
14 146
+0%
|
14 064
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
(2 144)
|
0
|
0
|
0
|
(3 285)
|
0
|
0
|
0
|
(4 010)
|
0
|
0
|
0
|
(4 131)
|
0
|
0
|
0
|
(3 919)
|
0
|
0
|
0
|
(3 876)
|
0
|
0
|
0
|
(5 038)
|
0
|
0
|
0
|
(5 087)
|
0
|
0
|
0
|
(5 836)
|
0
|
0
|
0
|
(6 188)
|
0
|
0
|
0
|
(6 603)
|
0
|
0
|
0
|
(6 194)
|
0
|
0
|
0
|
(5 593)
|
(1 342)
|
(2 751)
|
(4 286)
|
(5 827)
|
(6 032)
|
(6 136)
|
(6 332)
|
(6 251)
|
(6 079)
|
(6 106)
|
(6 215)
|
(6 484)
|
(5 084)
|
(3 546)
|
(1 707)
|
(7 180)
|
(3)
|
(1)
|
(0)
|
(7 835)
|
(1)
|
(2)
|
(8)
|
(7 667)
|
(11)
|
(7 474)
|
0
|
(7 010)
|
(1)
|
(6 318)
|
(3)
|
(6 064)
|
(6 035)
|
(6 129)
|
(6 125)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5 194
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
6 974
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7 985
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
8 487
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
9 220
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
9 275
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
9 806
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
9 847
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
11 035
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
11 883
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
12 222
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
11 989
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
11 256
N/A
|
2 806
-75%
|
5 706
+103%
|
8 598
+51%
|
11 396
+33%
|
11 252
-1%
|
11 023
-2%
|
10 875
-1%
|
10 710
-2%
|
10 581
-1%
|
10 456
-1%
|
10 282
-2%
|
10 228
-1%
|
11 875
+16%
|
13 595
+14%
|
15 607
+15%
|
10 088
-35%
|
12 982
+29%
|
12 986
+0%
|
8 403
-35%
|
9 537
+13%
|
8 382
-12%
|
8 263
-1%
|
12 635
+53%
|
8 876
-30%
|
11 792
+33%
|
8 170
-31%
|
7 653
-6%
|
8 329
+9%
|
7 258
-13%
|
8 307
+14%
|
7 026
-15%
|
8 064
+15%
|
8 056
0%
|
8 017
0%
|
7 939
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 985)
|
(3 021)
|
(3 082)
|
(4 355)
|
(3 529)
|
(7 017)
|
(8 363)
|
(8 648)
|
(5 596)
|
(9 388)
|
(9 690)
|
(9 942)
|
(6 200)
|
(10 186)
|
(10 219)
|
(10 226)
|
(5 854)
|
(10 202)
|
(10 423)
|
(10 626)
|
(6 842)
|
(10 839)
|
(10 904)
|
(10 990)
|
(6 965)
|
(11 334)
|
(11 647)
|
(11 979)
|
(7 127)
|
(12 472)
|
(12 676)
|
(12 552)
|
(7 123)
|
(12 345)
|
(12 479)
|
(13 121)
|
(8 047)
|
(14 241)
|
(14 565)
|
(14 805)
|
(8 740)
|
(15 240)
|
(15 352)
|
(15 487)
|
(8 995)
|
(15 581)
|
(15 572)
|
(15 357)
|
(8 912)
|
(14 842)
|
(14 390)
|
(14 063)
|
(8 224)
|
(12 357)
|
(11 080)
|
(9 756)
|
(8 469)
|
(8 342)
|
(8 153)
|
(8 012)
|
(7 846)
|
(7 731)
|
(7 673)
|
(7 520)
|
(7 466)
|
(9 117)
|
(10 848)
|
(12 755)
|
(7 283)
|
(14 471)
|
(14 573)
|
(14 744)
|
(7 076)
|
(14 996)
|
(14 934)
|
(14 790)
|
(6 923)
|
(14 204)
|
(7 120)
|
(14 736)
|
(7 280)
|
(13 882)
|
(7 192)
|
(13 281)
|
(6 910)
|
(6 748)
|
(6 644)
|
(6 480)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
(2 179)
|
0
|
0
|
0
|
(3 278)
|
0
|
0
|
0
|
(3 758)
|
0
|
0
|
0
|
(3 880)
|
0
|
0
|
0
|
(4 132)
|
0
|
0
|
0
|
(4 244)
|
0
|
0
|
0
|
(5 354)
|
0
|
0
|
0
|
(5 507)
|
0
|
0
|
0
|
(6 283)
|
0
|
0
|
0
|
(6 891)
|
0
|
0
|
0
|
(7 619)
|
0
|
0
|
0
|
(7 481)
|
0
|
0
|
0
|
(6 760)
|
(1 582)
|
(3 185)
|
(4 880)
|
(6 967)
|
(6 337)
|
(6 155)
|
(6 018)
|
(5 842)
|
(5 742)
|
(5 680)
|
(5 519)
|
(5 445)
|
(4 154)
|
(2 832)
|
(1 472)
|
(5 297)
|
(113)
|
(115)
|
(79)
|
(5 070)
|
(84)
|
(83)
|
(139)
|
(4 513)
|
(160)
|
(4 587)
|
(68)
|
(4 719)
|
(53)
|
(4 816)
|
(44)
|
(4 686)
|
(4 518)
|
(4 460)
|
(4 331)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(572)
|
(580)
|
(641)
|
(993)
|
(1 350)
|
(1 803)
|
(2 186)
|
(2 301)
|
(2 319)
|
(2 421)
|
(2 450)
|
(2 473)
|
(2 441)
|
(2 454)
|
(2 332)
|
(2 193)
|
(1 975)
|
(2 002)
|
(2 004)
|
(2 001)
|
(1 977)
|
(1 940)
|
(1 924)
|
(1 883)
|
(1 855)
|
(1 863)
|
(1 855)
|
(1 886)
|
(1 887)
|
(1 896)
|
(1 875)
|
(1 786)
|
(1 739)
|
(1 699)
|
(1 715)
|
(1 810)
|
(1 883)
|
(1 925)
|
(1 945)
|
(1 963)
|
(1 976)
|
(1 992)
|
(2 003)
|
(1 999)
|
(2 007)
|
(2 024)
|
(2 064)
|
(2 088)
|
(2 134)
|
(2 155)
|
(2 147)
|
(2 156)
|
(2 136)
|
(2 129)
|
(2 148)
|
(2 156)
|
(2 165)
|
(2 167)
|
(2 153)
|
(2 149)
|
(2 152)
|
(2 160)
|
(2 177)
|
(2 203)
|
(2 242)
|
(2 248)
|
(2 276)
|
(2 275)
|
(2 252)
|
(2 255)
|
(2 232)
|
(2 223)
|
(2 222)
|
(2 313)
|
(2 400)
|
(2 480)
|
(2 580)
|
(2 602)
|
(2 685)
|
(2 733)
|
(2 723)
|
(2 665)
|
(2 574)
|
(2 483)
|
(2 444)
|
(2 446)
|
(2 411)
|
(2 354)
|
|
| Other Operating Expenses |
(2 413)
|
(2 441)
|
(2 441)
|
(3 362)
|
0
|
(5 215)
|
(6 177)
|
(6 347)
|
0
|
(6 967)
|
(7 240)
|
(7 469)
|
0
|
(7 733)
|
(7 888)
|
(8 033)
|
0
|
(8 201)
|
(8 418)
|
(8 625)
|
(733)
|
(8 899)
|
(8 981)
|
(9 108)
|
(867)
|
(9 472)
|
(9 791)
|
(10 093)
|
114
|
(10 577)
|
(10 801)
|
(10 766)
|
125
|
(10 647)
|
(10 764)
|
(11 311)
|
119
|
(12 315)
|
(12 620)
|
(12 842)
|
129
|
(13 248)
|
(13 349)
|
(13 487)
|
633
|
(13 557)
|
(13 508)
|
(13 269)
|
703
|
(12 687)
|
(12 244)
|
(11 907)
|
671
|
(8 646)
|
(5 747)
|
(2 720)
|
662
|
162
|
155
|
155
|
149
|
170
|
185
|
201
|
221
|
(2 715)
|
(5 740)
|
(9 008)
|
265
|
(12 103)
|
(12 226)
|
(12 443)
|
216
|
(12 600)
|
(12 451)
|
(12 171)
|
170
|
(11 442)
|
152
|
(11 934)
|
161
|
(11 164)
|
198
|
(10 754)
|
220
|
216
|
226
|
205
|
|
| Operating Income |
1 941
N/A
|
1 920
-1%
|
1 906
-1%
|
1 783
-6%
|
1 665
-7%
|
1 470
-12%
|
1 334
-9%
|
1 275
-4%
|
1 377
+8%
|
1 370
-1%
|
1 455
+6%
|
1 618
+11%
|
1 785
+10%
|
1 870
+5%
|
2 107
+13%
|
2 308
+10%
|
2 632
+14%
|
2 607
-1%
|
2 569
-1%
|
2 500
-3%
|
2 378
-5%
|
2 313
-3%
|
2 278
-2%
|
2 262
-1%
|
2 310
+2%
|
2 381
+3%
|
2 432
+2%
|
2 492
+2%
|
2 679
+8%
|
2 582
-4%
|
2 575
0%
|
2 575
+0%
|
2 725
+6%
|
2 660
-2%
|
2 738
+3%
|
2 845
+4%
|
2 988
+5%
|
3 072
+3%
|
3 080
+0%
|
3 094
+0%
|
3 143
+2%
|
3 147
+0%
|
3 209
+2%
|
3 201
0%
|
3 227
+1%
|
3 172
-2%
|
3 143
-1%
|
3 125
-1%
|
3 077
-2%
|
3 101
+1%
|
3 144
+1%
|
3 138
0%
|
3 031
-3%
|
3 003
-1%
|
3 018
+0%
|
2 971
-2%
|
2 927
-1%
|
2 910
-1%
|
2 870
-1%
|
2 863
0%
|
2 864
+0%
|
2 850
0%
|
2 783
-2%
|
2 762
-1%
|
2 762
0%
|
2 758
0%
|
2 747
0%
|
2 853
+4%
|
2 805
-2%
|
2 772
-1%
|
2 674
-4%
|
2 547
-5%
|
2 461
-3%
|
2 354
-4%
|
2 297
-2%
|
2 188
-5%
|
1 952
-11%
|
1 487
-24%
|
1 051
-29%
|
1 136
+8%
|
1 049
-8%
|
1 063
+1%
|
1 114
+5%
|
1 110
0%
|
1 154
+4%
|
1 309
+13%
|
1 373
+5%
|
1 460
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
573
|
607
|
555
|
366
|
121
|
33
|
150
|
270
|
474
|
662
|
644
|
840
|
927
|
958
|
961
|
885
|
917
|
946
|
1 049
|
1 143
|
968
|
1 439
|
1 578
|
1 666
|
1 321
|
1 955
|
2 005
|
2 251
|
1 839
|
2 318
|
2 224
|
1 918
|
1 542
|
1 973
|
2 079
|
2 244
|
1 860
|
1 933
|
1 891
|
1 838
|
1 301
|
1 726
|
1 656
|
1 596
|
1 090
|
1 673
|
1 756
|
1 783
|
1 443
|
1 870
|
1 836
|
1 711
|
1 195
|
1 399
|
1 307
|
1 424
|
1 544
|
1 652
|
1 775
|
1 812
|
1 865
|
1 905
|
1 859
|
1 853
|
1 762
|
1 712
|
1 670
|
1 559
|
1 464
|
1 354
|
1 243
|
1 197
|
1 218
|
1 002
|
(344)
|
(481)
|
(791)
|
(324)
|
237
|
1 354
|
1 353
|
1 489
|
1 502
|
1 294
|
1 096
|
1 223
|
2 253
|
2 319
|
|
| Non-Reccuring Items |
(244)
|
(259)
|
(371)
|
(395)
|
0
|
(120)
|
(167)
|
(203)
|
(1 027)
|
(287)
|
(271)
|
(59)
|
2 541
|
1 887
|
1 939
|
1 765
|
(185)
|
(148)
|
(177)
|
(83)
|
816
|
784
|
840
|
877
|
185
|
158
|
175
|
(66)
|
(35)
|
(13)
|
(87)
|
16
|
(320)
|
(334)
|
(329)
|
(335)
|
(347)
|
(21)
|
(25)
|
12
|
3
|
75
|
69
|
40
|
(3)
|
78
|
65
|
(2)
|
(389)
|
(55)
|
(45)
|
2
|
110
|
(81)
|
(7)
|
(8)
|
(12)
|
18
|
(55)
|
(75)
|
(147)
|
(163)
|
(150)
|
(123)
|
(9)
|
(5)
|
1 905
|
1 947
|
1 899
|
2 008
|
28
|
49
|
74
|
59
|
113
|
131
|
419
|
895
|
(503)
|
(1 207)
|
234
|
375
|
22
|
1 130
|
(1 250)
|
(2 428)
|
986
|
3 155
|
|
| 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
|
0
|
(3)
|
(4)
|
(4)
|
0
|
(13)
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
429
|
433
|
428
|
380
|
337
|
371
|
382
|
406
|
337
|
397
|
398
|
379
|
337
|
397
|
392
|
407
|
337
|
280
|
191
|
79
|
337
|
(8)
|
(26)
|
(51)
|
337
|
(203)
|
(289)
|
(374)
|
0
|
(443)
|
(362)
|
(311)
|
0
|
(287)
|
(398)
|
(452)
|
0
|
(481)
|
(499)
|
(487)
|
(1)
|
(516)
|
(508)
|
(543)
|
0
|
(585)
|
(627)
|
(646)
|
0
|
(681)
|
(674)
|
(507)
|
12
|
(160)
|
15
|
7
|
4
|
1
|
(1)
|
10
|
(2)
|
(9)
|
(11)
|
(7)
|
1
|
(4)
|
(7)
|
(21)
|
(14)
|
(13)
|
(12)
|
(11)
|
(7)
|
(7)
|
(6)
|
(8)
|
(15)
|
(21)
|
(30)
|
(21)
|
(15)
|
(31)
|
(40)
|
(39)
|
(39)
|
(43)
|
(18)
|
(10)
|
|
| Pre-Tax Income |
2 699
N/A
|
2 701
+0%
|
2 519
-7%
|
2 134
-15%
|
2 123
-1%
|
1 755
-17%
|
1 698
-3%
|
1 747
+3%
|
1 161
-34%
|
2 141
+84%
|
2 227
+4%
|
2 779
+25%
|
5 590
+101%
|
5 112
-9%
|
5 400
+6%
|
5 365
-1%
|
3 701
-31%
|
3 685
0%
|
3 631
-1%
|
3 639
+0%
|
4 499
+24%
|
4 529
+1%
|
4 669
+3%
|
4 754
+2%
|
4 153
-13%
|
4 289
+3%
|
4 319
+1%
|
4 300
0%
|
4 483
+4%
|
4 431
-1%
|
4 337
-2%
|
4 183
-4%
|
3 947
-6%
|
4 012
+2%
|
4 090
+2%
|
4 302
+5%
|
4 501
+5%
|
4 502
+0%
|
4 447
-1%
|
4 457
+0%
|
4 446
0%
|
4 432
0%
|
4 427
0%
|
4 293
-3%
|
4 314
+0%
|
4 337
+1%
|
4 337
0%
|
4 261
-2%
|
4 131
-3%
|
4 236
+3%
|
4 262
+1%
|
4 343
+2%
|
4 348
+0%
|
4 162
-4%
|
4 333
+4%
|
4 394
+1%
|
4 463
+2%
|
4 581
+3%
|
4 589
+0%
|
4 610
+0%
|
4 581
-1%
|
4 583
+0%
|
4 481
-2%
|
4 485
+0%
|
4 515
+1%
|
4 462
-1%
|
6 315
+42%
|
6 337
+0%
|
6 155
-3%
|
6 121
-1%
|
3 933
-36%
|
3 781
-4%
|
3 746
-1%
|
3 408
-9%
|
2 060
-40%
|
1 829
-11%
|
1 565
-14%
|
2 038
+30%
|
754
-63%
|
1 263
+67%
|
2 621
+108%
|
2 895
+10%
|
2 598
-10%
|
3 495
+35%
|
961
-72%
|
60
-94%
|
4 593
+7 543%
|
6 923
+51%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(715)
|
(712)
|
(613)
|
(597)
|
(498)
|
(373)
|
(461)
|
(523)
|
(54)
|
(211)
|
(245)
|
(239)
|
(973)
|
(980)
|
(969)
|
(1 009)
|
(432)
|
(323)
|
(230)
|
(116)
|
(338)
|
(321)
|
(310)
|
(283)
|
(373)
|
(422)
|
(421)
|
(442)
|
(522)
|
(520)
|
(545)
|
(545)
|
(498)
|
(495)
|
(486)
|
(507)
|
(595)
|
(599)
|
(609)
|
(612)
|
(624)
|
(634)
|
(639)
|
(600)
|
(325)
|
(319)
|
(331)
|
(331)
|
(621)
|
(658)
|
(680)
|
(716)
|
(691)
|
(682)
|
(685)
|
(648)
|
(679)
|
(692)
|
(712)
|
(755)
|
(723)
|
(725)
|
(682)
|
(670)
|
(684)
|
(687)
|
(660)
|
(698)
|
(703)
|
(727)
|
(727)
|
(709)
|
(675)
|
(628)
|
(615)
|
(581)
|
(513)
|
(378)
|
(194)
|
(212)
|
(662)
|
(721)
|
(365)
|
(296)
|
(158)
|
(159)
|
(565)
|
(724)
|
|
| Income from Continuing Operations |
1 984
|
1 989
|
1 906
|
1 537
|
1 625
|
1 382
|
1 237
|
1 224
|
1 107
|
1 931
|
1 982
|
2 540
|
4 617
|
4 132
|
4 431
|
4 356
|
3 269
|
3 362
|
3 401
|
3 523
|
4 161
|
4 208
|
4 360
|
4 471
|
3 779
|
3 867
|
3 899
|
3 857
|
3 961
|
3 912
|
3 792
|
3 639
|
3 449
|
3 517
|
3 605
|
3 795
|
3 907
|
3 903
|
3 838
|
3 846
|
3 823
|
3 798
|
3 787
|
3 693
|
3 990
|
4 018
|
4 006
|
3 930
|
3 511
|
3 578
|
3 582
|
3 627
|
3 657
|
3 480
|
3 648
|
3 746
|
3 785
|
3 890
|
3 877
|
3 855
|
3 858
|
3 858
|
3 799
|
3 816
|
3 831
|
3 775
|
5 655
|
5 640
|
5 452
|
5 394
|
3 206
|
3 072
|
3 071
|
2 780
|
1 445
|
1 248
|
1 052
|
1 660
|
560
|
1 051
|
1 959
|
2 174
|
2 234
|
3 200
|
804
|
(99)
|
4 028
|
6 200
|
|
| Income to Minority Interest |
(13)
|
(13)
|
(10)
|
(6)
|
7
|
26
|
26
|
44
|
294
|
291
|
298
|
297
|
(132)
|
(145)
|
(150)
|
(169)
|
0
|
0
|
1
|
2
|
2
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
2
|
3
|
3
|
3
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(5)
|
(3)
|
(1)
|
3
|
8
|
13
|
16
|
18
|
20
|
22
|
23
|
25
|
27
|
21
|
21
|
21
|
19
|
23
|
24
|
24
|
26
|
22
|
8
|
(6)
|
(9)
|
(11)
|
(10)
|
(8)
|
(8)
|
(9)
|
(11)
|
(11)
|
(10)
|
|
| Net Income (Common) |
1 971
N/A
|
1 976
+0%
|
1 895
-4%
|
1 531
-19%
|
1 631
+7%
|
1 407
-14%
|
1 264
-10%
|
1 269
+0%
|
1 401
+10%
|
2 222
+59%
|
2 280
+3%
|
2 837
+24%
|
4 485
+58%
|
3 987
-11%
|
4 280
+7%
|
4 187
-2%
|
3 268
-22%
|
3 362
+3%
|
3 402
+1%
|
3 525
+4%
|
4 163
+18%
|
4 209
+1%
|
4 359
+4%
|
4 471
+3%
|
3 779
-15%
|
3 867
+2%
|
3 898
+1%
|
3 857
-1%
|
3 960
+3%
|
3 911
-1%
|
3 791
-3%
|
3 638
-4%
|
3 448
-5%
|
3 516
+2%
|
3 604
+3%
|
3 796
+5%
|
3 907
+3%
|
3 905
0%
|
3 841
-2%
|
3 849
+0%
|
3 825
-1%
|
3 798
-1%
|
3 788
0%
|
3 691
-3%
|
3 989
+8%
|
4 018
+1%
|
4 004
0%
|
3 929
-2%
|
3 508
-11%
|
3 574
+2%
|
3 577
+0%
|
3 622
+1%
|
3 652
+1%
|
3 476
-5%
|
3 644
+5%
|
3 741
+3%
|
3 782
+1%
|
3 889
+3%
|
3 880
0%
|
3 864
0%
|
3 871
+0%
|
3 874
+0%
|
3 816
-1%
|
3 835
+1%
|
3 853
+0%
|
3 798
-1%
|
5 680
+50%
|
5 667
0%
|
5 473
-3%
|
5 415
-1%
|
3 228
-40%
|
3 091
-4%
|
3 095
+0%
|
2 804
-9%
|
1 469
-48%
|
1 273
-13%
|
1 075
-16%
|
1 668
+55%
|
554
-67%
|
1 042
+88%
|
1 949
+87%
|
2 164
+11%
|
2 225
+3%
|
3 192
+43%
|
795
-75%
|
(110)
N/A
|
4 017
N/A
|
6 189
+54%
|
|
| EPS (Diluted) |
0.14
N/A
|
0.14
N/A
|
0.14
N/A
|
0.11
-21%
|
0.11
N/A
|
0.09
-18%
|
0.08
-11%
|
0.08
N/A
|
0.08
N/A
|
0.14
+75%
|
0.14
N/A
|
0.17
+21%
|
0.27
+59%
|
0.24
-11%
|
0.25
+4%
|
0.25
N/A
|
0.19
-24%
|
0.2
+5%
|
0.21
+5%
|
0.21
N/A
|
0.25
+19%
|
0.25
N/A
|
0.26
+4%
|
0.27
+4%
|
0.23
-15%
|
0.24
+4%
|
0.24
N/A
|
0.24
N/A
|
0.25
+4%
|
0.24
-4%
|
0.23
-4%
|
0.22
-4%
|
0.22
N/A
|
0.22
N/A
|
0.23
+5%
|
0.24
+4%
|
0.24
N/A
|
0.24
N/A
|
0.24
N/A
|
0.24
N/A
|
0.24
N/A
|
0.24
N/A
|
0.24
N/A
|
0.24
N/A
|
0.25
+4%
|
0.26
+4%
|
0.25
-4%
|
0.24
-4%
|
0.22
-8%
|
0.21
-5%
|
0.21
N/A
|
0.21
N/A
|
0.23
+10%
|
0.21
-9%
|
0.22
+5%
|
0.23
+5%
|
0.24
+4%
|
0.24
N/A
|
0.24
N/A
|
0.24
N/A
|
0.24
N/A
|
0.24
N/A
|
0.24
N/A
|
0.24
N/A
|
0.24
N/A
|
0.23
-4%
|
0.34
+48%
|
0.34
N/A
|
0.33
-3%
|
0.33
N/A
|
0.2
-39%
|
0.19
-5%
|
0.19
N/A
|
0.17
-11%
|
0.09
-47%
|
0.08
-11%
|
0.07
-12%
|
0.1
+43%
|
0.03
-70%
|
0.06
+100%
|
0.12
+100%
|
0.13
+8%
|
0.13
N/A
|
0.19
+46%
|
0.05
-74%
|
-0.01
N/A
|
0.24
N/A
|
0.37
+54%
|
|