Nippon Telegraph and Telephone Corp
F:NTT
Income Statement
Earnings Waterfall
Nippon Telegraph and Telephone Corp
Income Statement
Nippon Telegraph and Telephone Corp
| 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 |
93 966
|
90 308
|
82 906
|
81 573
|
75 782
|
72 761
|
74 035
|
71 198
|
69 533
|
69 470
|
67 211
|
64 900
|
63 775
|
61 999
|
60 149
|
59 429
|
58 887
|
58 510
|
57 564
|
56 283
|
55 150
|
54 002
|
53 295
|
53 138
|
55 267
|
55 765
|
56 986
|
57 998
|
56 326
|
56 087
|
56 164
|
54 622
|
54 339
|
52 771
|
50 583
|
49 876
|
47 684
|
47 052
|
45 513
|
43 895
|
44 016
|
43 278
|
43 494
|
43 620
|
41 670
|
40 698
|
39 386
|
37 079
|
37 761
|
0
|
0
|
0
|
34 611
|
0
|
0
|
0
|
25 426
|
0
|
0
|
0
|
32 906
|
0
|
0
|
0
|
42 190
|
0
|
0
|
0
|
49 849
|
0
|
0
|
0
|
69 857
|
0
|
0
|
0
|
109 162
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
10 805 868
N/A
|
10 751 554
-1%
|
10 715 732
0%
|
10 733 893
+0%
|
10 741 136
+0%
|
10 765 493
+0%
|
10 758 928
0%
|
10 755 752
0%
|
10 760 550
+0%
|
10 721 817
0%
|
10 698 927
0%
|
10 674 647
0%
|
10 680 891
+0%
|
10 689 207
+0%
|
10 657 832
0%
|
10 570 991
-1%
|
10 416 305
-1%
|
10 325 606
-1%
|
10 249 820
-1%
|
10 207 625
0%
|
10 181 376
0%
|
10 177 400
0%
|
10 182 335
+0%
|
10 198 405
+0%
|
10 305 003
+1%
|
10 343 442
+0%
|
10 460 516
+1%
|
10 545 969
+1%
|
10 507 362
0%
|
10 545 942
+0%
|
10 590 174
+0%
|
10 645 423
+1%
|
10 700 740
+1%
|
10 733 925
+0%
|
10 729 418
0%
|
10 804 204
+1%
|
10 925 174
+1%
|
10 956 274
+0%
|
11 032 772
+1%
|
11 082 517
+0%
|
11 095 317
+0%
|
11 161 557
+1%
|
11 310 607
+1%
|
11 408 150
+1%
|
11 540 997
+1%
|
11 551 279
+0%
|
11 476 367
-1%
|
11 406 134
-1%
|
11 391 016
0%
|
11 482 998
+1%
|
11 557 850
+1%
|
11 777 432
+2%
|
11 782 148
+0%
|
11 826 159
+0%
|
11 884 185
+0%
|
11 830 450
0%
|
11 879 842
+0%
|
11 942 548
+1%
|
11 976 194
+0%
|
11 947 318
0%
|
11 899 415
0%
|
11 750 434
-1%
|
11 721 228
0%
|
11 774 730
+0%
|
11 943 966
+1%
|
12 070 079
+1%
|
12 120 249
+0%
|
12 129 186
+0%
|
12 156 447
+0%
|
12 332 748
+1%
|
12 554 977
+2%
|
12 805 815
+2%
|
13 136 194
+3%
|
13 178 396
+0%
|
13 214 587
+0%
|
13 280 456
+0%
|
13 374 569
+1%
|
13 503 519
+1%
|
13 600 624
+1%
|
13 707 437
+1%
|
13 704 727
0%
|
13 726 743
+0%
|
13 886 815
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 201 438)
|
(4 208 380)
|
(4 130 097)
|
(4 181 400)
|
(4 163 436)
|
(4 194 101)
|
(4 278 418)
|
(4 324 835)
|
(4 396 220)
|
(4 437 170)
|
(4 462 158)
|
(4 435 543)
|
(4 476 804)
|
(4 443 051)
|
(4 377 145)
|
(4 301 569)
|
(4 160 670)
|
(4 136 905)
|
(4 121 185)
|
(4 086 282)
|
(4 042 751)
|
(4 020 344)
|
(4 029 957)
|
(4 053 553)
|
(4 133 879)
|
(4 183 257)
|
(4 291 085)
|
(4 407 005)
|
(4 376 939)
|
(4 416 447)
|
(4 486 372)
|
(4 528 198)
|
(4 570 182)
|
(4 616 479)
|
(4 646 426)
|
(4 751 209)
|
(4 890 192)
|
(4 970 007)
|
(5 089 302)
|
(5 142 419)
|
0
|
(5 341 359)
|
(5 443 139)
|
(5 528 016)
|
(5 626 041)
|
(5 621 883)
|
(5 557 433)
|
(5 518 263)
|
(5 528 320)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
6 604 430
N/A
|
6 543 174
-1%
|
6 585 635
+1%
|
6 552 493
-1%
|
6 577 700
+0%
|
6 571 392
0%
|
6 480 510
-1%
|
6 430 917
-1%
|
6 364 330
-1%
|
6 284 647
-1%
|
6 236 769
-1%
|
6 239 104
+0%
|
6 204 087
-1%
|
6 246 156
+1%
|
6 280 687
+1%
|
6 269 422
0%
|
6 255 635
0%
|
6 188 701
-1%
|
6 128 635
-1%
|
6 121 343
0%
|
6 138 625
+0%
|
6 157 056
+0%
|
6 152 378
0%
|
6 144 852
0%
|
6 171 124
+0%
|
6 160 185
0%
|
6 169 431
+0%
|
6 138 964
0%
|
6 130 423
0%
|
6 129 495
0%
|
6 103 802
0%
|
6 117 225
+0%
|
6 130 558
+0%
|
6 117 446
0%
|
6 082 992
-1%
|
6 052 995
0%
|
6 034 982
0%
|
5 986 267
-1%
|
5 943 470
-1%
|
5 940 098
0%
|
0
N/A
|
5 820 198
N/A
|
5 867 468
+1%
|
5 880 134
+0%
|
5 914 956
+1%
|
5 929 396
+0%
|
5 918 934
0%
|
5 887 871
-1%
|
5 862 696
0%
|
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
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 348 919)
|
(5 308 569)
|
(5 351 134)
|
(5 407 342)
|
(5 380 864)
|
(5 416 256)
|
(5 357 905)
|
(5 286 902)
|
(5 253 695)
|
(5 233 848)
|
(5 253 519)
|
(5 220 744)
|
(5 209 114)
|
(5 181 524)
|
(5 108 320)
|
(5 137 515)
|
(5 132 339)
|
(5 120 597)
|
(5 112 756)
|
(5 074 173)
|
(5 012 434)
|
(5 020 956)
|
(4 950 071)
|
(4 905 196)
|
(4 952 348)
|
(4 934 718)
|
(4 995 160)
|
(4 979 423)
|
(4 892 432)
|
(4 888 391)
|
(4 887 624)
|
(4 894 762)
|
(4 891 833)
|
(4 882 126)
|
(4 851 846)
|
(4 820 020)
|
(4 809 404)
|
(4 811 639)
|
(4 782 936)
|
(4 790 244)
|
(9 968 548)
|
(4 632 763)
|
(4 594 738)
|
(4 533 333)
|
(4 534 086)
|
(4 419 540)
|
(4 334 007)
|
(4 255 038)
|
(4 249 055)
|
(9 805 174)
|
(9 783 499)
|
(9 890 431)
|
(9 789 319)
|
(9 841 001)
|
(9 883 015)
|
(9 827 527)
|
(9 868 825)
|
(9 986 267)
|
(10 078 019)
|
(10 104 590)
|
(10 127 090)
|
(10 008 732)
|
(9 950 208)
|
(9 967 562)
|
(10 062 455)
|
(10 221 736)
|
(10 259 916)
|
(10 251 948)
|
(10 191 325)
|
(10 382 372)
|
(10 634 806)
|
(10 895 336)
|
(11 145 685)
|
(11 239 838)
|
(11 291 453)
|
(11 347 899)
|
(11 291 954)
|
(11 489 560)
|
(11 584 513)
|
(11 745 948)
|
(11 886 057)
|
(11 967 064)
|
(12 068 152)
|
|
| Selling, General & Administrative |
(3 207 199)
|
(3 181 714)
|
(3 238 536)
|
(3 302 637)
|
(3 269 944)
|
(3 300 927)
|
(3 243 112)
|
(3 173 692)
|
(3 140 587)
|
(3 120 450)
|
(3 111 718)
|
(3 070 514)
|
(3 047 236)
|
(3 020 401)
|
(2 978 938)
|
(2 974 827)
|
(2 993 164)
|
(2 979 368)
|
(2 988 165)
|
(3 014 524)
|
(3 000 370)
|
(3 019 430)
|
(2 966 707)
|
(2 932 005)
|
(2 989 814)
|
(2 989 796)
|
(3 062 130)
|
(3 059 338)
|
(2 713 881)
|
(2 919 423)
|
(2 919 176)
|
(2 927 944)
|
(2 992 588)
|
(2 777 232)
|
(2 754 138)
|
(2 725 290)
|
(2 929 111)
|
(2 925 290)
|
(2 910 659)
|
(2 939 618)
|
(2 856 458)
|
(2 834 740)
|
(2 806 205)
|
(2 753 473)
|
(2 767 761)
|
(2 726 592)
|
(2 722 848)
|
(2 722 953)
|
(2 786 820)
|
(2 761 198)
|
(2 706 761)
|
(2 677 586)
|
(2 628 235)
|
(2 629 788)
|
(2 626 392)
|
(2 620 383)
|
(2 636 104)
|
(2 651 384)
|
(2 658 141)
|
(2 665 338)
|
(2 677 323)
|
(2 680 694)
|
(2 692 816)
|
(2 692 378)
|
(2 707 552)
|
(2 734 339)
|
(2 754 221)
|
(2 792 700)
|
(2 817 105)
|
(2 860 565)
|
(2 920 682)
|
(2 977 166)
|
(3 026 714)
|
(3 057 509)
|
(3 102 593)
|
(3 142 569)
|
(3 200 227)
|
(3 277 782)
|
(3 312 266)
|
(3 345 622)
|
(3 373 660)
|
(3 381 014)
|
(3 364 296)
|
|
| 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
|
(267 853)
|
(59 754)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(2 141 720)
|
(2 126 855)
|
(2 112 598)
|
(2 104 705)
|
(2 110 920)
|
(2 115 329)
|
(2 114 793)
|
(2 113 210)
|
(2 113 108)
|
(2 113 398)
|
(2 141 801)
|
(2 150 230)
|
(2 161 878)
|
(2 161 123)
|
(2 129 382)
|
(2 162 688)
|
(2 139 175)
|
(2 141 229)
|
(2 124 591)
|
(2 059 649)
|
(2 012 064)
|
(2 001 526)
|
(1 983 364)
|
(1 973 191)
|
(1 962 534)
|
(1 944 922)
|
(1 933 030)
|
(1 920 085)
|
(1 910 698)
|
(1 909 214)
|
(1 908 694)
|
(1 907 064)
|
(1 899 245)
|
(1 895 456)
|
(1 888 270)
|
(1 885 292)
|
(1 880 293)
|
(1 886 349)
|
(1 872 277)
|
(1 850 626)
|
(1 827 998)
|
(1 798 023)
|
(1 788 533)
|
(1 779 860)
|
(1 766 325)
|
(1 692 948)
|
(1 611 159)
|
(1 532 085)
|
(1 462 235)
|
(1 433 988)
|
(1 409 980)
|
(1 383 013)
|
(1 327 218)
|
(1 341 470)
|
(1 339 192)
|
(1 333 912)
|
(1 315 028)
|
(1 368 674)
|
(1 399 283)
|
(1 430 264)
|
(1 443 388)
|
(1 473 025)
|
(1 484 988)
|
(1 499 376)
|
(1 479 601)
|
(1 521 423)
|
(1 534 960)
|
(1 543 725)
|
(1 534 779)
|
(1 568 323)
|
(1 572 895)
|
(1 579 954)
|
(1 555 689)
|
(1 589 130)
|
(1 596 120)
|
(1 607 827)
|
(1 602 333)
|
(1 652 894)
|
(1 684 565)
|
(1 706 879)
|
(1 694 684)
|
(1 740 358)
|
(1 750 786)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(59 754)
|
(59 754)
|
0
|
(209 438)
|
(209 438)
|
(209 438)
|
0
|
0
|
0
|
0
|
(5 284 092)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 609 988)
|
(5 666 758)
|
(5 829 832)
|
(5 833 866)
|
(5 869 743)
|
(5 917 431)
|
(5 873 232)
|
(5 917 693)
|
(5 966 209)
|
(6 020 595)
|
(6 008 988)
|
(6 006 379)
|
(5 855 013)
|
(5 772 404)
|
(5 775 808)
|
(5 875 302)
|
(5 965 974)
|
(5 970 735)
|
(5 915 523)
|
(5 839 441)
|
(5 953 484)
|
(6 141 229)
|
(6 338 216)
|
(6 563 282)
|
(6 593 199)
|
(6 592 740)
|
(6 597 503)
|
(6 489 394)
|
(6 558 884)
|
(6 587 682)
|
(6 693 447)
|
(6 817 713)
|
(6 845 692)
|
(6 953 070)
|
|
| Operating Income |
1 255 511
N/A
|
1 234 605
-2%
|
1 234 501
0%
|
1 145 151
-7%
|
1 196 836
+5%
|
1 155 136
-3%
|
1 122 605
-3%
|
1 144 015
+2%
|
1 110 635
-3%
|
1 050 799
-5%
|
983 250
-6%
|
1 018 360
+4%
|
994 973
-2%
|
1 064 632
+7%
|
1 172 367
+10%
|
1 131 907
-3%
|
1 123 296
-1%
|
1 068 104
-5%
|
1 015 879
-5%
|
1 047 170
+3%
|
1 126 191
+8%
|
1 136 100
+1%
|
1 202 307
+6%
|
1 239 656
+3%
|
1 218 776
-2%
|
1 225 467
+1%
|
1 174 271
-4%
|
1 159 541
-1%
|
1 237 991
+7%
|
1 241 104
+0%
|
1 216 178
-2%
|
1 222 463
+1%
|
1 238 725
+1%
|
1 235 320
0%
|
1 231 146
0%
|
1 232 975
+0%
|
1 225 578
-1%
|
1 174 628
-4%
|
1 160 534
-1%
|
1 149 854
-1%
|
1 126 769
-2%
|
1 187 435
+5%
|
1 272 730
+7%
|
1 346 801
+6%
|
1 380 870
+3%
|
1 509 856
+9%
|
1 584 927
+5%
|
1 632 833
+3%
|
1 613 641
-1%
|
1 677 824
+4%
|
1 774 351
+6%
|
1 887 001
+6%
|
1 992 829
+6%
|
1 985 158
0%
|
2 001 170
+1%
|
2 002 923
+0%
|
2 011 017
+0%
|
1 956 281
-3%
|
1 898 175
-3%
|
1 842 728
-3%
|
1 772 325
-4%
|
1 741 702
-2%
|
1 771 020
+2%
|
1 807 168
+2%
|
1 881 511
+4%
|
1 848 343
-2%
|
1 860 333
+1%
|
1 877 238
+1%
|
1 965 122
+5%
|
1 950 376
-1%
|
1 920 171
-2%
|
1 910 479
-1%
|
1 990 509
+4%
|
1 938 558
-3%
|
1 923 134
-1%
|
1 932 557
+0%
|
2 082 615
+8%
|
2 013 959
-3%
|
2 016 111
+0%
|
1 961 489
-3%
|
1 818 670
-7%
|
1 759 679
-3%
|
1 818 663
+3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
471 766
|
539 345
|
547 609
|
22 033
|
63 500
|
(45 107)
|
(46 642)
|
(45 451)
|
(40 538)
|
(41 144)
|
(38 740)
|
(38 934)
|
(39 280)
|
(37 834)
|
(36 540)
|
(33 512)
|
(32 258)
|
(31 866)
|
(31 247)
|
(30 303)
|
(31 146)
|
(30 700)
|
(30 702)
|
(31 590)
|
(33 667)
|
(34 625)
|
(36 077)
|
(37 756)
|
(37 028)
|
(37 641)
|
(38 295)
|
(36 792)
|
(36 701)
|
(35 096)
|
(32 932)
|
(32 300)
|
(30 052)
|
(29 263)
|
(27 527)
|
(25 663)
|
(25 618)
|
(25 033)
|
(25 485)
|
(25 790)
|
(23 962)
|
(23 023)
|
(21 794)
|
(19 448)
|
(20 008)
|
(11 182)
|
(5 270)
|
(33 502)
|
(35 713)
|
(45 980)
|
(44 266)
|
(16 472)
|
(41 753)
|
(5 808)
|
(10 484)
|
(7 911)
|
(19 153)
|
(14 566)
|
(14 577)
|
(16 595)
|
(42 123)
|
(7 841)
|
(9 285)
|
2 703
|
(8 802)
|
39 109
|
43 827
|
21 723
|
(34 450)
|
69 394
|
53 937
|
50 267
|
43 189
|
(51 764)
|
(72 020)
|
(70 655)
|
(103 976)
|
(91 874)
|
(99 189)
|
|
| Non-Reccuring Items |
(44 310)
|
(45 736)
|
(47 744)
|
(48 056)
|
(6 136)
|
(4 884)
|
(3 764)
|
(3 661)
|
(3 620)
|
(3 732)
|
(3 771)
|
(3 705)
|
309 636
|
312 810
|
313 336
|
312 794
|
(13 544)
|
(4 644)
|
(4 439)
|
(3 801)
|
(8 498)
|
(4 524)
|
(4 426)
|
(4 733)
|
(3 867)
|
(937)
|
(848)
|
(526)
|
(15 025)
|
(15 106)
|
(15 715)
|
(15 683)
|
(36 757)
|
(36 733)
|
(39 120)
|
(39 124)
|
(11 925)
|
(11 922)
|
(8 984)
|
(10 374)
|
(42 203)
|
(42 091)
|
(45 624)
|
(46 600)
|
(32 721)
|
(33 069)
|
(43 758)
|
(92 712)
|
(73 852)
|
(100 772)
|
(122 696)
|
(256 155)
|
(332 030)
|
(331 504)
|
(327 682)
|
(244 322)
|
(299 213)
|
(294 480)
|
(292 289)
|
(225 593)
|
(195 220)
|
(187 159)
|
(183 094)
|
(193 119)
|
(184 194)
|
(188 264)
|
(188 246)
|
(168 505)
|
(160 483)
|
(164 705)
|
(164 315)
|
(160 725)
|
(134 587)
|
(138 274)
|
(139 741)
|
(138 213)
|
(133 452)
|
(129 882)
|
(123 892)
|
(125 533)
|
(141 748)
|
(140 732)
|
(144 318)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 806
|
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 |
40 345
|
43 754
|
48 428
|
94 801
|
51 663
|
96 668
|
99 680
|
51 645
|
71 524
|
79 426
|
75 600
|
73 178
|
56 962
|
67 499
|
70 843
|
81 035
|
27 669
|
11 584
|
(2 601)
|
(10 880)
|
33 524
|
34 892
|
19 597
|
6 406
|
(5 445)
|
(3 893)
|
9 871
|
33 912
|
53 392
|
45 718
|
38 250
|
44 135
|
35 832
|
43 667
|
71 528
|
74 511
|
110 594
|
110 710
|
86 551
|
66 457
|
7 681
|
7 656
|
(9 730)
|
3 204
|
5 072
|
(45 778)
|
(10 630)
|
(5 385)
|
7 988
|
43 602
|
26 408
|
151 999
|
115 393
|
147 646
|
147 646
|
0
|
1 810
|
0
|
0
|
0
|
(617)
|
0
|
0
|
0
|
(2 619)
|
0
|
0
|
0
|
(312)
|
0
|
0
|
0
|
(3 793)
|
0
|
0
|
0
|
(11 895)
|
0
|
0
|
0
|
(8 250)
|
0
|
0
|
|
| Pre-Tax Income |
1 723 312
N/A
|
1 771 968
+3%
|
1 782 794
+1%
|
1 213 929
-32%
|
1 305 863
+8%
|
1 201 813
-8%
|
1 171 879
-2%
|
1 146 548
-2%
|
1 138 001
-1%
|
1 085 349
-5%
|
1 016 339
-6%
|
1 048 899
+3%
|
1 322 291
+26%
|
1 407 107
+6%
|
1 520 006
+8%
|
1 492 224
-2%
|
1 105 163
-26%
|
1 043 178
-6%
|
977 592
-6%
|
1 002 186
+3%
|
1 120 071
+12%
|
1 135 768
+1%
|
1 186 776
+4%
|
1 209 739
+2%
|
1 175 797
-3%
|
1 186 012
+1%
|
1 147 217
-3%
|
1 155 171
+1%
|
1 239 330
+7%
|
1 234 075
0%
|
1 200 418
-3%
|
1 214 123
+1%
|
1 201 099
-1%
|
1 207 158
+1%
|
1 230 622
+2%
|
1 236 062
+0%
|
1 294 195
+5%
|
1 244 153
-4%
|
1 210 574
-3%
|
1 180 274
-3%
|
1 066 629
-10%
|
1 127 967
+6%
|
1 191 891
+6%
|
1 277 615
+7%
|
1 329 259
+4%
|
1 407 986
+6%
|
1 508 745
+7%
|
1 515 288
+0%
|
1 527 769
+1%
|
1 609 472
+5%
|
1 672 793
+4%
|
1 749 343
+5%
|
1 740 479
-1%
|
1 755 320
+1%
|
1 776 868
+1%
|
1 742 129
-2%
|
1 671 861
-4%
|
1 655 993
-1%
|
1 595 402
-4%
|
1 609 224
+1%
|
1 570 141
-2%
|
1 539 977
-2%
|
1 573 349
+2%
|
1 597 454
+2%
|
1 652 575
+3%
|
1 652 238
0%
|
1 662 802
+1%
|
1 711 436
+3%
|
1 795 525
+5%
|
1 824 780
+2%
|
1 799 683
-1%
|
1 771 477
-2%
|
1 817 679
+3%
|
1 869 678
+3%
|
1 837 330
-2%
|
1 844 611
+0%
|
1 980 457
+7%
|
1 832 313
-7%
|
1 820 199
-1%
|
1 765 301
-3%
|
1 564 696
-11%
|
1 527 073
-2%
|
1 575 156
+3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(713 918)
|
(739 493)
|
(744 701)
|
(488 039)
|
(542 207)
|
(503 083)
|
(493 399)
|
(510 808)
|
(468 269)
|
(428 998)
|
(471 924)
|
(484 625)
|
(520 777)
|
(559 688)
|
(470 069)
|
(448 405)
|
(370 083)
|
(354 137)
|
(393 173)
|
(407 099)
|
(447 001)
|
(448 282)
|
(467 977)
|
(484 098)
|
(475 592)
|
(483 499)
|
(467 851)
|
(565 645)
|
(587 793)
|
(579 264)
|
(565 374)
|
(466 911)
|
(481 229)
|
(478 542)
|
(480 409)
|
(479 035)
|
(486 546)
|
(457 751)
|
(438 007)
|
(416 789)
|
(397 349)
|
(405 177)
|
(416 157)
|
(397 714)
|
(354 825)
|
(377 156)
|
(408 964)
|
(463 564)
|
(468 370)
|
(491 687)
|
(511 097)
|
(527 531)
|
(526 061)
|
(538 834)
|
(566 733)
|
(544 892)
|
(512 507)
|
(528 703)
|
(471 352)
|
(479 595)
|
(458 795)
|
(445 147)
|
(472 724)
|
(470 464)
|
(524 719)
|
(515 803)
|
(517 431)
|
(539 781)
|
(539 531)
|
(534 525)
|
(516 000)
|
(503 069)
|
(524 923)
|
(577 039)
|
(588 144)
|
(595 201)
|
(635 338)
|
(588 578)
|
(582 993)
|
(568 330)
|
(482 261)
|
(460 723)
|
(456 962)
|
|
| Income from Continuing Operations |
1 009 394
|
1 032 475
|
1 038 093
|
725 890
|
763 656
|
698 730
|
678 480
|
635 740
|
669 732
|
656 351
|
544 415
|
564 274
|
801 514
|
847 419
|
1 049 937
|
1 043 819
|
735 080
|
689 041
|
584 419
|
595 087
|
673 070
|
687 486
|
718 799
|
725 641
|
700 205
|
702 513
|
679 366
|
589 526
|
651 537
|
654 811
|
635 044
|
747 212
|
719 870
|
728 616
|
750 213
|
757 027
|
807 649
|
786 402
|
772 567
|
763 485
|
669 280
|
722 790
|
775 734
|
879 901
|
974 434
|
1 030 830
|
1 099 781
|
1 051 724
|
1 059 399
|
1 117 785
|
1 161 696
|
1 221 812
|
1 214 418
|
1 216 486
|
1 210 135
|
1 197 237
|
1 159 354
|
1 127 290
|
1 124 050
|
1 129 629
|
1 111 346
|
1 094 830
|
1 100 625
|
1 126 990
|
1 127 856
|
1 136 435
|
1 145 371
|
1 171 655
|
1 255 994
|
1 290 255
|
1 283 683
|
1 268 408
|
1 292 756
|
1 292 639
|
1 249 186
|
1 249 410
|
1 345 119
|
1 243 735
|
1 237 206
|
1 196 971
|
1 082 435
|
1 066 350
|
1 118 194
|
|
| Income to Minority Interest |
(290 225)
|
(303 914)
|
(312 418)
|
(204 129)
|
(246 396)
|
(233 495)
|
(353 501)
|
(211 965)
|
(195 926)
|
(179 442)
|
(168 337)
|
(181 784)
|
(197 384)
|
(213 610)
|
(232 601)
|
(216 075)
|
(194 485)
|
(183 592)
|
(165 230)
|
(177 494)
|
(189 598)
|
(185 629)
|
(198 470)
|
(199 301)
|
(192 246)
|
(196 643)
|
(187 727)
|
(173 144)
|
(180 850)
|
(183 631)
|
(173 685)
|
(183 693)
|
(185 668)
|
(180 605)
|
(182 639)
|
(188 871)
|
(171 384)
|
0
|
(166 712)
|
(165 204)
|
(157 103)
|
(219 027)
|
(181 624)
|
(216 126)
|
(242 468)
|
(248 711)
|
(271 591)
|
(263 181)
|
(259 249)
|
(267 361)
|
(263 498)
|
(294 793)
|
(308 812)
|
(318 142)
|
(316 601)
|
(288 573)
|
(284 126)
|
(281 945)
|
(281 545)
|
(270 273)
|
(256 040)
|
(247 416)
|
(251 478)
|
(237 432)
|
(211 675)
|
(152 905)
|
(94 868)
|
(56 301)
|
(74 911)
|
(80 589)
|
(81 826)
|
(85 145)
|
(79 640)
|
(72 318)
|
(61 833)
|
(57 706)
|
(65 598)
|
(65 853)
|
(73 737)
|
(77 874)
|
(82 419)
|
(80 756)
|
(77 319)
|
|
| Equity Earnings Affiliates |
(8 985)
|
(26 638)
|
(29 312)
|
(32 259)
|
(18 575)
|
548
|
134 488
|
7 282
|
3 101
|
9 345
|
8 945
|
9 601
|
31 026
|
25 953
|
27 642
|
29 273
|
(1 916)
|
(2 747)
|
(4 619)
|
(3 999)
|
8 794
|
6 790
|
4 929
|
5 262
|
1 670
|
891
|
(809)
|
(5 887)
|
(2 986)
|
11
|
3 320
|
(8 331)
|
(10 131)
|
(15 922)
|
(15 517)
|
(8 607)
|
(50 792)
|
(55 242)
|
(58 506)
|
(47 171)
|
0
|
11 561
|
15 859
|
8 414
|
5 772
|
6 074
|
8 325
|
13 859
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
710 184
N/A
|
701 923
-1%
|
696 363
-1%
|
489 502
-30%
|
498 685
+2%
|
465 783
-7%
|
459 467
-1%
|
431 057
-6%
|
476 907
+11%
|
486 254
+2%
|
385 023
-21%
|
392 091
+2%
|
635 156
+62%
|
659 762
+4%
|
844 978
+28%
|
857 017
+1%
|
538 679
-37%
|
502 702
-7%
|
414 570
-18%
|
413 594
0%
|
492 266
+19%
|
508 647
+3%
|
525 258
+3%
|
531 602
+1%
|
509 629
-4%
|
506 761
-1%
|
490 830
-3%
|
410 495
-16%
|
467 701
+14%
|
471 191
+1%
|
464 679
-1%
|
555 188
+19%
|
524 071
-6%
|
532 089
+2%
|
552 057
+4%
|
559 549
+1%
|
585 473
+5%
|
614 671
+5%
|
547 349
-11%
|
551 110
+1%
|
518 066
-6%
|
515 324
-1%
|
609 969
+18%
|
672 189
+10%
|
737 738
+10%
|
788 193
+7%
|
836 515
+6%
|
802 402
-4%
|
800 129
0%
|
845 790
+6%
|
888 112
+5%
|
912 751
+3%
|
897 887
-2%
|
898 344
+0%
|
893 534
-1%
|
908 664
+2%
|
854 561
-6%
|
845 345
-1%
|
842 505
0%
|
859 356
+2%
|
855 306
0%
|
847 414
-1%
|
849 147
+0%
|
889 558
+5%
|
916 181
+3%
|
983 530
+7%
|
1 050 503
+7%
|
1 115 354
+6%
|
1 181 083
+6%
|
1 209 666
+2%
|
1 201 857
-1%
|
1 183 263
-2%
|
1 213 116
+3%
|
1 220 321
+1%
|
1 187 353
-3%
|
1 191 704
+0%
|
1 279 521
+7%
|
1 177 882
-8%
|
1 163 469
-1%
|
1 119 097
-4%
|
1 000 016
-11%
|
985 594
-1%
|
1 040 875
+6%
|
|
| EPS (Diluted) |
114.73
N/A
|
117.45
+2%
|
118.67
+1%
|
88.56
-25%
|
87.09
-2%
|
84.24
-3%
|
83.11
-1%
|
77.97
-6%
|
86.27
+11%
|
87.97
+2%
|
69.66
-21%
|
71.03
+2%
|
115.27
+62%
|
120.92
+5%
|
156.39
+29%
|
159.65
+2%
|
100.1
-37%
|
94.97
-5%
|
78.32
-18%
|
78.15
0%
|
93
+19%
|
96.1
+3%
|
99.24
+3%
|
100.44
+1%
|
96.29
-4%
|
95.75
-1%
|
96.62
+1%
|
81.09
-16%
|
91.67
+13%
|
96.25
+5%
|
94.92
-1%
|
114.94
+21%
|
108.11
-6%
|
112.73
+4%
|
119.77
+6%
|
123
+3%
|
127.3
+3%
|
138.47
+9%
|
123.33
-11%
|
126.22
+2%
|
118.42
-6%
|
121.71
+3%
|
144.3
+19%
|
160.31
+11%
|
175.17
+9%
|
188.83
+8%
|
205.33
+9%
|
196.95
-4%
|
195.47
-1%
|
210.65
+8%
|
221.3
+5%
|
229.16
+4%
|
224.93
-2%
|
229.52
+2%
|
229.11
0%
|
234.35
+2%
|
220.12
-6%
|
221.95
+1%
|
226.56
+2%
|
236.41
+4%
|
231.21
-2%
|
228.48
-1%
|
228.52
+0%
|
240.18
+5%
|
9.93
-96%
|
271.54
+2 635%
|
290.58
+7%
|
312.6
+8%
|
13.17
-96%
|
341.57
+2 494%
|
13.62
-96%
|
13.72
+1%
|
13.92
+1%
|
14.31
+3%
|
13.92
-3%
|
14.07
+1%
|
15.09
+7%
|
14
-7%
|
13.84
-1%
|
13.41
-3%
|
11.96
-11%
|
11.91
0%
|
12.58
+6%
|
|