Tryg A/S
CSE:TRYG
Income Statement
Income Statement
Tryg A/S
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
70
|
60
|
51
|
46
|
74
|
74
|
73
|
70
|
68
|
65
|
66
|
81
|
94
|
108
|
113
|
104
|
88
|
79
|
80
|
83
|
100
|
100
|
113
|
120
|
116
|
123
|
103
|
91
|
96
|
95
|
107
|
115
|
113
|
113
|
106
|
104
|
100
|
95
|
122
|
0
|
112
|
150
|
129
|
156
|
115
|
108
|
111
|
102
|
95
|
96
|
89
|
107
|
113
|
116
|
117
|
107
|
107
|
103
|
113
|
141
|
140
|
152
|
162
|
152
|
178
|
174
|
153
|
153
|
126
|
133
|
178
|
172
|
182
|
188
|
148
|
138
|
154
|
181
|
230
|
291
|
344
|
389
|
405
|
400
|
392
|
344
|
0
|
0
|
0
|
|
| Gross Premiums Earned |
14 246
|
14 214
|
14 087
|
13 923
|
14 676
|
13 782
|
14 271
|
14 623
|
14 900
|
15 071
|
15 148
|
15 261
|
15 293
|
15 401
|
15 503
|
15 669
|
15 890
|
16 135
|
16 384
|
16 573
|
16 635
|
16 507
|
16 638
|
16 823
|
17 426
|
17 542
|
17 923
|
18 145
|
18 550
|
18 985
|
19 250
|
19 089
|
19 641
|
18 920
|
18 802
|
18 925
|
19 370
|
19 363
|
24 036
|
19 360
|
18 660
|
18 270
|
13 267
|
17 824
|
17 824
|
17 696
|
17 531
|
17 357
|
17 047
|
16 950
|
16 811
|
16 786
|
16 796
|
16 925
|
16 956
|
16 977
|
16 974
|
16 919
|
17 019
|
17 109
|
17 675
|
18 591
|
19 542
|
20 555
|
21 198
|
21 562
|
21 679
|
21 788
|
21 998
|
0
|
17 066
|
17 587
|
23 768
|
24 237
|
27 373
|
30 400
|
37 939
|
65 367
|
66 474
|
66 829
|
38 764
|
39 258
|
38 725
|
39 080
|
39 358
|
39 059
|
39 506
|
39 917
|
40 855
|
|
| Revenue |
15 295
N/A
|
14 472
-5%
|
14 144
-2%
|
13 998
-1%
|
15 582
+11%
|
14 093
-10%
|
15 175
+8%
|
15 986
+5%
|
16 626
+4%
|
17 083
+3%
|
16 800
-2%
|
16 999
+1%
|
17 710
+4%
|
17 608
-1%
|
18 234
+4%
|
18 066
-1%
|
17 804
-1%
|
17 409
-2%
|
17 318
-1%
|
17 309
0%
|
17 276
0%
|
17 414
+1%
|
18 026
+4%
|
18 704
+4%
|
19 583
+5%
|
19 815
+1%
|
19 443
-2%
|
19 600
+1%
|
20 044
+2%
|
20 435
+2%
|
20 967
+3%
|
20 342
-3%
|
20 764
+2%
|
20 185
-3%
|
19 877
-2%
|
20 426
+3%
|
20 679
+1%
|
20 371
-1%
|
25 554
+25%
|
20 367
-20%
|
19 751
-3%
|
19 366
-2%
|
14 055
-27%
|
18 874
+34%
|
19 686
+4%
|
18 698
-5%
|
18 444
-1%
|
18 230
-1%
|
17 352
-5%
|
17 734
+2%
|
17 580
-1%
|
17 550
0%
|
18 177
+4%
|
17 614
-3%
|
17 620
+0%
|
17 597
0%
|
17 769
+1%
|
17 518
-1%
|
17 612
+1%
|
17 707
+1%
|
17 736
+0%
|
19 172
+8%
|
20 093
+5%
|
21 094
+5%
|
22 379
+6%
|
22 088
-1%
|
22 179
+0%
|
22 263
+0%
|
22 466
+1%
|
22 812
+2%
|
22 376
-2%
|
23 339
+4%
|
24 804
+6%
|
24 595
-1%
|
29 096
+18%
|
31 819
+9%
|
37 805
+19%
|
69 873
+85%
|
71 051
+2%
|
71 272
+0%
|
39 872
-44%
|
40 509
+2%
|
39 793
-2%
|
40 634
+2%
|
40 967
+1%
|
40 529
-1%
|
40 856
+1%
|
41 070
+1%
|
42 300
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(13 870)
|
(13 493)
|
(13 003)
|
(12 463)
|
(13 220)
|
(12 127)
|
(12 488)
|
(12 772)
|
(12 847)
|
(12 991)
|
(12 975)
|
(13 009)
|
(12 760)
|
(12 835)
|
(12 970)
|
(13 044)
|
(13 070)
|
(13 306)
|
(13 617)
|
(14 093)
|
(14 251)
|
(14 421)
|
(14 817)
|
(15 162)
|
(15 872)
|
(16 881)
|
(17 278)
|
(17 807)
|
(18 175)
|
(18 071)
|
(18 229)
|
(17 658)
|
(18 107)
|
(17 338)
|
(16 904)
|
(16 876)
|
(16 878)
|
(15 862)
|
(20 181)
|
(15 961)
|
(16 072)
|
(15 834)
|
(10 928)
|
(14 964)
|
(15 765)
|
(14 763)
|
(15 016)
|
(15 424)
|
(14 597)
|
(15 108)
|
(14 776)
|
(14 041)
|
(14 538)
|
(13 765)
|
(13 760)
|
(13 790)
|
(14 162)
|
(14 120)
|
(14 395)
|
(14 491)
|
(14 953)
|
(15 969)
|
(16 604)
|
(17 635)
|
(18 220)
|
(19 241)
|
(18 827)
|
(18 564)
|
(18 495)
|
(17 459)
|
(18 184)
|
(18 889)
|
(20 118)
|
(20 384)
|
(24 352)
|
(27 022)
|
(33 599)
|
(61 256)
|
(61 786)
|
(61 945)
|
(33 969)
|
(34 306)
|
(33 021)
|
(33 280)
|
(34 148)
|
(33 399)
|
(33 846)
|
(34 208)
|
(34 793)
|
|
| Selling, General & Administrative |
(1 809)
|
(1 348)
|
(851)
|
(415)
|
(1 761)
|
(284)
|
(604)
|
(875)
|
(1 148)
|
(1 191)
|
(1 167)
|
(365)
|
(978)
|
(1 062)
|
(1 075)
|
(1 889)
|
(948)
|
(1 014)
|
(904)
|
(793)
|
(756)
|
(864)
|
(892)
|
(929)
|
(854)
|
(973)
|
(1 024)
|
(1 000)
|
(898)
|
(1 000)
|
(986)
|
(1 033)
|
(969)
|
(967)
|
(935)
|
(890)
|
(805)
|
(91)
|
(267)
|
(101)
|
(845)
|
(830)
|
(593)
|
(766)
|
(833)
|
(783)
|
(775)
|
(784)
|
(797)
|
(758)
|
(776)
|
(745)
|
(819)
|
(797)
|
(805)
|
(800)
|
(736)
|
(706)
|
(677)
|
(658)
|
(714)
|
(714)
|
(723)
|
(768)
|
(749)
|
(736)
|
(710)
|
(650)
|
(827)
|
(835)
|
(890)
|
(960)
|
(912)
|
(927)
|
(1 037)
|
(1 166)
|
(145)
|
(854)
|
(586)
|
(279)
|
(176)
|
(189)
|
(196)
|
(213)
|
(239)
|
(216)
|
(199)
|
(184)
|
(157)
|
|
| Depreciation & Amortization |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(136)
|
(34)
|
(290)
|
(541)
|
(786)
|
(1 533)
|
(1 513)
|
(1 492)
|
(968)
|
(968)
|
(965)
|
(971)
|
(934)
|
(916)
|
(914)
|
(905)
|
(898)
|
|
| Benefits Claims Loss Adjustment |
(10 634)
|
(10 480)
|
(10 296)
|
(9 982)
|
(10 177)
|
(9 806)
|
(10 145)
|
(10 373)
|
(10 508)
|
(10 601)
|
(10 567)
|
(11 375)
|
(10 646)
|
(10 432)
|
(10 567)
|
(9 906)
|
(10 802)
|
(10 924)
|
(11 195)
|
(11 645)
|
(11 747)
|
(11 765)
|
(12 011)
|
(12 204)
|
(12 931)
|
(13 761)
|
(14 105)
|
(14 593)
|
(15 005)
|
(14 807)
|
(14 963)
|
(14 430)
|
(14 861)
|
(14 143)
|
(13 717)
|
(13 641)
|
(13 645)
|
(13 508)
|
(17 114)
|
(13 620)
|
(15 445)
|
(12 873)
|
(9 065)
|
(12 364)
|
(14 118)
|
(12 148)
|
(11 987)
|
(11 915)
|
(13 964)
|
(11 730)
|
(11 670)
|
(11 635)
|
(13 688)
|
(11 782)
|
(11 786)
|
(11 781)
|
(13 557)
|
(11 626)
|
(11 678)
|
(11 771)
|
(14 299)
|
(12 938)
|
(13 634)
|
(14 413)
|
(14 881)
|
(15 144)
|
(15 142)
|
(15 106)
|
(15 279)
|
0
|
(11 669)
|
(12 126)
|
(16 638)
|
(17 054)
|
(19 031)
|
(20 827)
|
(32 156)
|
(52 005)
|
(54 520)
|
(56 451)
|
(32 219)
|
(33 057)
|
(32 039)
|
(31 749)
|
(32 171)
|
(31 345)
|
(31 793)
|
(32 153)
|
(32 795)
|
|
| Policy Acquisition Expense |
(1 936)
|
(2 080)
|
(2 251)
|
(2 520)
|
(1 701)
|
(2 372)
|
(2 096)
|
(1 831)
|
(1 514)
|
(1 538)
|
(1 579)
|
(1 610)
|
(1 719)
|
(1 728)
|
(1 742)
|
(1 715)
|
(1 821)
|
(1 876)
|
(2 040)
|
(2 187)
|
(2 247)
|
(2 228)
|
(2 243)
|
(2 242)
|
(2 244)
|
(2 275)
|
(2 277)
|
(2 350)
|
(2 406)
|
(2 427)
|
(2 469)
|
(2 372)
|
(2 461)
|
(2 369)
|
(2 360)
|
(2 437)
|
(2 490)
|
(2 467)
|
(3 014)
|
(2 379)
|
0
|
(2 179)
|
(1 443)
|
(1 994)
|
0
|
(1 942)
|
(2 046)
|
(2 078)
|
0
|
(2 004)
|
(1 957)
|
(1 902)
|
0
|
(2 040)
|
(2 029)
|
(2 010)
|
0
|
(1 882)
|
(1 923)
|
(1 961)
|
0
|
(2 194)
|
(2 312)
|
(2 406)
|
(2 458)
|
(2 535)
|
(2 571)
|
(2 667)
|
(2 532)
|
0
|
(1 933)
|
(1 922)
|
(2 655)
|
(2 699)
|
(2 976)
|
(3 323)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
509
|
415
|
395
|
454
|
419
|
335
|
357
|
307
|
323
|
339
|
338
|
341
|
583
|
387
|
414
|
466
|
501
|
508
|
522
|
532
|
499
|
436
|
329
|
213
|
157
|
128
|
128
|
136
|
134
|
163
|
189
|
177
|
184
|
141
|
108
|
92
|
62
|
204
|
214
|
139
|
218
|
48
|
173
|
160
|
(814)
|
110
|
(208)
|
(647)
|
164
|
(616)
|
(373)
|
241
|
(31)
|
854
|
860
|
801
|
131
|
94
|
(117)
|
(101)
|
60
|
(123)
|
65
|
(48)
|
(132)
|
(826)
|
(404)
|
(141)
|
143
|
(16 624)
|
(3 692)
|
(3 881)
|
223
|
330
|
(1 018)
|
(1 165)
|
(512)
|
(6 864)
|
(5 167)
|
(3 723)
|
(606)
|
(92)
|
179
|
(347)
|
(804)
|
(922)
|
(940)
|
(966)
|
(943)
|
|
| Operating Income |
1 425
N/A
|
979
-31%
|
1 141
+17%
|
1 535
+35%
|
2 362
+54%
|
1 966
-17%
|
2 687
+37%
|
3 214
+20%
|
3 779
+18%
|
4 092
+8%
|
3 825
-7%
|
3 990
+4%
|
4 950
+24%
|
4 773
-4%
|
5 264
+10%
|
5 022
-5%
|
4 734
-6%
|
4 103
-13%
|
3 701
-10%
|
3 216
-13%
|
3 025
-6%
|
2 993
-1%
|
3 209
+7%
|
3 542
+10%
|
3 711
+5%
|
2 934
-21%
|
2 165
-26%
|
1 793
-17%
|
1 869
+4%
|
2 364
+26%
|
2 738
+16%
|
2 684
-2%
|
2 657
-1%
|
2 847
+7%
|
2 973
+4%
|
3 550
+19%
|
3 801
+7%
|
4 509
+19%
|
5 373
+19%
|
4 406
-18%
|
3 679
-17%
|
3 532
-4%
|
3 127
-11%
|
3 910
+25%
|
3 921
+0%
|
3 935
+0%
|
3 428
-13%
|
2 806
-18%
|
2 755
-2%
|
2 626
-5%
|
2 804
+7%
|
3 509
+25%
|
3 639
+4%
|
3 849
+6%
|
3 860
+0%
|
3 807
-1%
|
3 607
-5%
|
3 398
-6%
|
3 217
-5%
|
3 216
0%
|
2 783
-13%
|
3 203
+15%
|
3 489
+9%
|
3 459
-1%
|
4 159
+20%
|
2 847
-32%
|
3 352
+18%
|
3 699
+10%
|
3 971
+7%
|
5 353
+35%
|
4 192
-22%
|
4 450
+6%
|
4 686
+5%
|
4 211
-10%
|
4 744
+13%
|
4 797
+1%
|
4 206
-12%
|
8 617
+105%
|
9 265
+8%
|
9 327
+1%
|
5 903
-37%
|
6 203
+5%
|
6 772
+9%
|
7 354
+9%
|
6 819
-7%
|
7 130
+5%
|
7 010
-2%
|
6 862
-2%
|
7 507
+9%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
169
|
1 444
|
983
|
927
|
323
|
760
|
437
|
254
|
(68)
|
(191)
|
105
|
135
|
(94)
|
66
|
72
|
32
|
(88)
|
72
|
(11)
|
(25)
|
(100)
|
(67)
|
(91)
|
(105)
|
(116)
|
(111)
|
(93)
|
(79)
|
(96)
|
(95)
|
(106)
|
(125)
|
(113)
|
(113)
|
(106)
|
(104)
|
(100)
|
(95)
|
(122)
|
(68)
|
(112)
|
(121)
|
(100)
|
(156)
|
(115)
|
(108)
|
(111)
|
(102)
|
(95)
|
(96)
|
(89)
|
(107)
|
(113)
|
(116)
|
(117)
|
(107)
|
(107)
|
(103)
|
(113)
|
(141)
|
(140)
|
(152)
|
(162)
|
(152)
|
(178)
|
(174)
|
(153)
|
(153)
|
(126)
|
(133)
|
(178)
|
(172)
|
(182)
|
(188)
|
(148)
|
(138)
|
(154)
|
(283)
|
(332)
|
(393)
|
(344)
|
(389)
|
(405)
|
(400)
|
(392)
|
(344)
|
(318)
|
(325)
|
(295)
|
|
| 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
|
(100)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(349)
|
(183)
|
(418)
|
(668)
|
(999)
|
(1 554)
|
(1 499)
|
(1 479)
|
(530)
|
(410)
|
(230)
|
0
|
(123)
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
63
|
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
|
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 |
(549)
|
(707)
|
(694)
|
(700)
|
(801)
|
(664)
|
(684)
|
(684)
|
(798)
|
(811)
|
(893)
|
(986)
|
(1 147)
|
(1 147)
|
(1 233)
|
(1 335)
|
(1 537)
|
(1 488)
|
(1 525)
|
(1 554)
|
(1 578)
|
(1 370)
|
(1 206)
|
(1 006)
|
(993)
|
(796)
|
(768)
|
(758)
|
(832)
|
(852)
|
(903)
|
(911)
|
(975)
|
(790)
|
(709)
|
(626)
|
(684)
|
(535)
|
(626)
|
(515)
|
(574)
|
(575)
|
(488)
|
(581)
|
(504)
|
(462)
|
(388)
|
(371)
|
(350)
|
(322)
|
(287)
|
(237)
|
(206)
|
(297)
|
(326)
|
(346)
|
(261)
|
(282)
|
(271)
|
(277)
|
(305)
|
(412)
|
(444)
|
(470)
|
(308)
|
(347)
|
(313)
|
(288)
|
(304)
|
(285)
|
(344)
|
(558)
|
(200)
|
(703)
|
(808)
|
(859)
|
(2)
|
(1 072)
|
(1 004)
|
(764)
|
0
|
(555)
|
(388)
|
(295)
|
(1)
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1 045
N/A
|
1 716
+64%
|
1 430
-17%
|
1 762
+23%
|
1 947
+10%
|
2 062
+6%
|
2 440
+18%
|
2 784
+14%
|
2 913
+5%
|
3 090
+6%
|
3 037
-2%
|
3 139
+3%
|
3 709
+18%
|
3 692
0%
|
4 103
+11%
|
3 719
-9%
|
3 109
-16%
|
2 687
-14%
|
2 165
-19%
|
1 637
-24%
|
1 347
-18%
|
1 556
+16%
|
1 912
+23%
|
2 431
+27%
|
2 602
+7%
|
2 027
-22%
|
1 304
-36%
|
956
-27%
|
941
-2%
|
1 415
+50%
|
1 729
+22%
|
1 648
-5%
|
1 569
-5%
|
1 944
+24%
|
2 158
+11%
|
2 820
+31%
|
3 017
+7%
|
3 879
+29%
|
4 625
+19%
|
3 823
-17%
|
2 993
-22%
|
2 836
-5%
|
2 539
-10%
|
3 173
+25%
|
3 302
+4%
|
3 365
+2%
|
2 929
-13%
|
2 333
-20%
|
2 310
-1%
|
2 208
-4%
|
2 428
+10%
|
3 165
+30%
|
3 220
+2%
|
3 436
+7%
|
3 417
-1%
|
3 354
-2%
|
3 239
-3%
|
3 013
-7%
|
2 833
-6%
|
2 798
-1%
|
2 262
-19%
|
2 639
+17%
|
2 883
+9%
|
2 837
-2%
|
3 628
+28%
|
2 326
-36%
|
2 886
+24%
|
3 258
+13%
|
3 541
+9%
|
4 935
+39%
|
3 670
-26%
|
3 720
+1%
|
3 955
+6%
|
3 137
-21%
|
3 370
+7%
|
3 132
-7%
|
3 051
-3%
|
5 708
+87%
|
6 430
+13%
|
6 691
+4%
|
5 029
-25%
|
4 849
-4%
|
5 749
+19%
|
6 659
+16%
|
6 303
-5%
|
6 787
+8%
|
6 693
-1%
|
6 538
-2%
|
7 212
+10%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(87)
|
(304)
|
(189)
|
(297)
|
(485)
|
(556)
|
(649)
|
(752)
|
(788)
|
(795)
|
(733)
|
(642)
|
(624)
|
(630)
|
(747)
|
(791)
|
(842)
|
(748)
|
(724)
|
(451)
|
(501)
|
(560)
|
(538)
|
(759)
|
(623)
|
(455)
|
(337)
|
(255)
|
(265)
|
(383)
|
(464)
|
(470)
|
(455)
|
(531)
|
(598)
|
(722)
|
(837)
|
(861)
|
(1 018)
|
(789)
|
(620)
|
(578)
|
(511)
|
(695)
|
(755)
|
(757)
|
(642)
|
(528)
|
(390)
|
(358)
|
(391)
|
(505)
|
(748)
|
(801)
|
(803)
|
(802)
|
(720)
|
(676)
|
(641)
|
(650)
|
(529)
|
(575)
|
(605)
|
(586)
|
(783)
|
(680)
|
(776)
|
(817)
|
(768)
|
(906)
|
(950)
|
(895)
|
(795)
|
(682)
|
(422)
|
(593)
|
(804)
|
(1 519)
|
(1 749)
|
(1 723)
|
(1 178)
|
(1 108)
|
(1 287)
|
(1 500)
|
(1 488)
|
(1 629)
|
(1 647)
|
(1 624)
|
(1 807)
|
|
| Income from Continuing Operations |
958
|
1 412
|
1 241
|
1 465
|
1 462
|
1 506
|
1 791
|
2 032
|
2 125
|
2 295
|
2 304
|
2 497
|
3 085
|
3 062
|
3 356
|
2 928
|
2 267
|
1 939
|
1 441
|
1 186
|
846
|
996
|
1 374
|
1 672
|
1 979
|
1 572
|
967
|
701
|
676
|
1 032
|
1 265
|
1 178
|
1 114
|
1 413
|
1 560
|
2 098
|
2 180
|
3 018
|
3 607
|
3 034
|
2 373
|
2 258
|
2 028
|
2 478
|
2 547
|
2 608
|
2 287
|
1 805
|
1 920
|
1 850
|
2 037
|
2 660
|
2 472
|
2 635
|
2 614
|
2 552
|
2 519
|
2 337
|
2 192
|
2 148
|
1 733
|
2 064
|
2 278
|
2 251
|
2 845
|
1 646
|
2 110
|
2 441
|
2 773
|
4 029
|
2 720
|
2 825
|
3 160
|
2 455
|
2 948
|
2 539
|
2 247
|
4 189
|
4 681
|
4 968
|
3 851
|
3 741
|
4 462
|
5 159
|
4 815
|
5 158
|
5 046
|
4 914
|
5 405
|
|
| Income to Minority Interest |
1
|
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
|
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
|
|
| Net Income (Common) |
742
N/A
|
1 178
+59%
|
1 086
-8%
|
1 337
+23%
|
1 407
+5%
|
1 431
+2%
|
1 731
+21%
|
1 970
+14%
|
2 097
+6%
|
2 291
+9%
|
2 315
+1%
|
2 588
+12%
|
3 211
+24%
|
3 181
-1%
|
3 474
+9%
|
2 966
-15%
|
2 266
-24%
|
1 939
-14%
|
1 440
-26%
|
1 185
-18%
|
846
-29%
|
988
+17%
|
1 342
+36%
|
1 640
+22%
|
2 008
+22%
|
1 586
-21%
|
1 004
-37%
|
672
-33%
|
593
-12%
|
966
+63%
|
1 200
+24%
|
1 165
-3%
|
1 140
-2%
|
1 425
+25%
|
1 578
+11%
|
2 148
+36%
|
2 208
+3%
|
3 032
+37%
|
3 606
+19%
|
3 013
-16%
|
2 369
-21%
|
2 249
-5%
|
2 029
-10%
|
2 482
+22%
|
2 557
+3%
|
2 627
+3%
|
2 338
-11%
|
1 855
-21%
|
1 969
+6%
|
1 889
-4%
|
2 043
+8%
|
2 665
+30%
|
2 471
-7%
|
2 631
+6%
|
2 611
-1%
|
2 550
-2%
|
2 517
-1%
|
2 338
-7%
|
2 192
-6%
|
2 148
-2%
|
1 731
-19%
|
2 062
+19%
|
2 276
+10%
|
2 248
-1%
|
2 843
+26%
|
1 644
-42%
|
2 108
+28%
|
2 440
+16%
|
2 773
+14%
|
4 029
+45%
|
2 720
-32%
|
2 826
+4%
|
3 158
+12%
|
2 453
-22%
|
2 946
+20%
|
2 536
-14%
|
2 247
-11%
|
4 189
+86%
|
4 681
+12%
|
4 968
+6%
|
3 794
-24%
|
3 669
-3%
|
4 367
+19%
|
5 047
+16%
|
4 742
-6%
|
5 083
+7%
|
4 976
-2%
|
4 845
-3%
|
5 338
+10%
|
|
| EPS (Diluted) |
2.18
N/A
|
3.46
+59%
|
3.19
-8%
|
3.93
+23%
|
4.13
+5%
|
4.2
+2%
|
5.09
+21%
|
5.79
+14%
|
6.16
+6%
|
6.75
+10%
|
6.82
+1%
|
7.63
+12%
|
9.47
+24%
|
9.38
-1%
|
10.24
+9%
|
8.74
-15%
|
6.7
-23%
|
5.77
-14%
|
4.28
-26%
|
3.63
-15%
|
2.56
-29%
|
3.08
+20%
|
4.24
+38%
|
5.18
+22%
|
6.33
+22%
|
5.01
-21%
|
3.17
-37%
|
2.16
-32%
|
1.9
-12%
|
3.2
+68%
|
3.98
+24%
|
3.85
-3%
|
3.77
-2%
|
4.71
+25%
|
5.22
+11%
|
7.11
+36%
|
7.26
+2%
|
9.98
+37%
|
11.91
+19%
|
9.91
-17%
|
7.88
-20%
|
7.59
-4%
|
6.87
-9%
|
8.37
+22%
|
8.72
+4%
|
9.12
+5%
|
8.26
-9%
|
6.5
-21%
|
6.9
+6%
|
6.69
-3%
|
7.37
+10%
|
9.83
+33%
|
6.89
-30%
|
9.56
+39%
|
9.49
-1%
|
9.3
-2%
|
7.1
-24%
|
7.74
+9%
|
7.25
-6%
|
7.08
-2%
|
4.47
-37%
|
6.83
+53%
|
7.54
+10%
|
7.46
-1%
|
7.33
-2%
|
4.25
-42%
|
5.44
+28%
|
6.28
+15%
|
7.15
+14%
|
6.16
-14%
|
4.15
-33%
|
4.33
+4%
|
5.52
+27%
|
3.75
-32%
|
4.51
+20%
|
3.93
-13%
|
3.47
-12%
|
6.64
+91%
|
7.49
+13%
|
7.98
+7%
|
6.08
-24%
|
5.95
-2%
|
7.09
+19%
|
8.19
+16%
|
7.7
-6%
|
8.33
+8%
|
8.22
-1%
|
8
-3%
|
8.8
+10%
|
|