Sampo plc
F:SMPA
Income Statement
Income Statement
Sampo plc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
643
|
540
|
459
|
397
|
365
|
337
|
311
|
284
|
0
|
0
|
0
|
304
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
81
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
0
|
|
| Gross Premiums Earned |
704
|
695
|
708
|
629
|
581
|
544
|
543
|
549
|
560
|
1 497
|
2 384
|
2 859
|
4 190
|
4 276
|
4 324
|
4 359
|
4 947
|
4 884
|
4 699
|
4 425
|
4 496
|
4 502
|
4 514
|
4 483
|
4 484
|
4 466
|
4 470
|
4 373
|
4 287
|
4 294
|
4 299
|
4 500
|
4 793
|
4 956
|
5 067
|
5 123
|
5 099
|
5 113
|
5 093
|
5 082
|
5 191
|
5 216
|
5 323
|
5 449
|
5 524
|
5 651
|
5 702
|
5 649
|
5 571
|
5 606
|
5 534
|
5 576
|
5 673
|
5 645
|
5 600
|
5 562
|
5 355
|
5 277
|
5 281
|
5 382
|
5 419
|
5 358
|
5 432
|
5 867
|
6 671
|
7 500
|
7 962
|
8 164
|
9 805
|
12 335
|
12 621
|
8 815
|
13 558
|
10 888
|
10 753
|
8 522
|
6 748
|
7 273
|
7 631
|
9 890
|
10 302
|
9 984
|
10 089
|
8 170
|
8 581
|
8 558
|
8 685
|
8 545
|
8 775
|
9 027
|
9 210
|
9 390
|
9 509
|
9 737
|
9 761
|
10 085
|
|
| Revenue |
3 617
N/A
|
3 018
-17%
|
2 905
-4%
|
2 719
-6%
|
2 280
-16%
|
2 376
+4%
|
2 462
+4%
|
2 196
-11%
|
2 195
0%
|
2 925
+33%
|
3 687
+26%
|
5 069
+37%
|
5 210
+3%
|
5 519
+6%
|
5 751
+4%
|
6 562
+14%
|
6 472
-1%
|
5 985
-8%
|
5 680
-5%
|
5 464
-4%
|
5 473
+0%
|
5 817
+6%
|
5 747
-1%
|
5 457
-5%
|
5 133
-6%
|
5 002
-3%
|
4 826
-4%
|
4 648
-4%
|
4 730
+2%
|
4 874
+3%
|
5 190
+6%
|
5 656
+9%
|
6 130
+8%
|
6 064
-1%
|
6 131
+1%
|
6 271
+2%
|
6 166
-2%
|
6 144
0%
|
5 496
-11%
|
5 341
-3%
|
5 565
+4%
|
5 545
0%
|
6 284
+13%
|
6 415
+2%
|
6 436
+0%
|
6 576
+2%
|
6 638
+1%
|
6 681
+1%
|
6 495
-3%
|
6 825
+5%
|
6 636
-3%
|
6 540
-1%
|
7 082
+8%
|
6 853
-3%
|
6 427
-6%
|
6 607
+3%
|
5 710
-14%
|
5 640
-1%
|
6 142
+9%
|
6 292
+2%
|
6 728
+7%
|
6 731
+0%
|
6 691
-1%
|
7 035
+5%
|
6 814
-3%
|
7 786
+14%
|
8 482
+9%
|
8 107
-4%
|
11 818
+46%
|
15 622
+32%
|
15 907
+2%
|
11 073
-30%
|
15 250
+38%
|
11 302
-26%
|
11 546
+2%
|
10 136
-12%
|
12 018
+19%
|
13 487
+12%
|
12 397
-8%
|
13 649
+10%
|
12 844
-6%
|
11 681
-9%
|
11 649
0%
|
9 238
-21%
|
9 262
+0%
|
8 917
-4%
|
9 925
+11%
|
9 097
-8%
|
9 423
+4%
|
9 661
+3%
|
9 851
+2%
|
9 982
+1%
|
9 953
0%
|
10 210
+3%
|
10 661
+4%
|
11 296
+6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 982)
|
(1 914)
|
(1 858)
|
(1 738)
|
(1 671)
|
(1 725)
|
(1 794)
|
(1 512)
|
(1 681)
|
(2 300)
|
(2 924)
|
(3 860)
|
(4 217)
|
(4 348)
|
(4 461)
|
(4 829)
|
(5 139)
|
(4 911)
|
(4 601)
|
(4 466)
|
(4 386)
|
(4 572)
|
(4 609)
|
(4 420)
|
(4 229)
|
(4 105)
|
(3 943)
|
(3 714)
|
(3 767)
|
(3 923)
|
(4 282)
|
(4 743)
|
(5 226)
|
(5 196)
|
(5 251)
|
(5 376)
|
(5 185)
|
(5 169)
|
(4 690)
|
(4 573)
|
(4 838)
|
(4 782)
|
(5 332)
|
(5 423)
|
(5 398)
|
(5 537)
|
(5 573)
|
(5 555)
|
(5 400)
|
(5 681)
|
(5 493)
|
(5 422)
|
(5 933)
|
(5 670)
|
(5 795)
|
(5 402)
|
(5 098)
|
(5 132)
|
(5 165)
|
(5 200)
|
(5 718)
|
(5 736)
|
(5 716)
|
(5 838)
|
(6 227)
|
(6 892)
|
(7 387)
|
(6 582)
|
(9 412)
|
(12 904)
|
(13 229)
|
(9 935)
|
(12 649)
|
(10 201)
|
(10 272)
|
(8 711)
|
(11 574)
|
(11 518)
|
(11 464)
|
(11 517)
|
(10 224)
|
(9 043)
|
(8 476)
|
(7 156)
|
(7 527)
|
(7 637)
|
(8 275)
|
(7 533)
|
(7 794)
|
(8 039)
|
(8 152)
|
(8 369)
|
(8 409)
|
(8 562)
|
(8 593)
|
(8 777)
|
|
| Selling, General & Administrative |
(482)
|
(449)
|
(417)
|
(377)
|
(385)
|
(415)
|
(423)
|
(350)
|
(379)
|
(427)
|
(502)
|
(430)
|
(677)
|
(681)
|
(673)
|
(705)
|
(652)
|
(593)
|
(552)
|
(488)
|
(491)
|
(494)
|
(494)
|
(479)
|
(472)
|
(484)
|
(491)
|
(494)
|
(489)
|
(487)
|
(496)
|
(510)
|
(530)
|
(529)
|
(528)
|
(527)
|
(533)
|
(541)
|
(539)
|
(543)
|
(548)
|
(557)
|
(588)
|
(588)
|
(599)
|
(619)
|
(612)
|
(691)
|
(619)
|
(616)
|
(606)
|
(655)
|
(604)
|
(435)
|
(440)
|
(487)
|
(429)
|
(576)
|
(572)
|
(625)
|
(585)
|
(602)
|
(603)
|
(732)
|
(745)
|
(805)
|
(869)
|
(923)
|
(1 075)
|
(1 322)
|
(1 316)
|
(941)
|
(1 335)
|
(1 112)
|
(1 136)
|
(996)
|
(1 024)
|
(1 075)
|
(1 143)
|
(1 220)
|
(1 188)
|
0
|
(908)
|
(192)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(100)
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(85)
|
(75)
|
(65)
|
(61)
|
(60)
|
(57)
|
(57)
|
(48)
|
0
|
0
|
0
|
(85)
|
0
|
0
|
0
|
(521)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(82)
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
(159)
|
0
|
0
|
0
|
(117)
|
0
|
0
|
0
|
(99)
|
0
|
0
|
0
|
(119)
|
0
|
0
|
0
|
0
|
|
| Benefits Claims Loss Adjustment |
(847)
|
(811)
|
(838)
|
(668)
|
(604)
|
(637)
|
(673)
|
(663)
|
(629)
|
(1 152)
|
(1 639)
|
(2 244)
|
(2 676)
|
(2 682)
|
(2 742)
|
(2 809)
|
(2 844)
|
(2 904)
|
(2 938)
|
(3 029)
|
(3 094)
|
(3 119)
|
(3 157)
|
(3 195)
|
(3 244)
|
(3 299)
|
(3 384)
|
(3 355)
|
(3 269)
|
(3 173)
|
(3 075)
|
(3 105)
|
(3 206)
|
(3 351)
|
(3 439)
|
(3 533)
|
(3 549)
|
(3 583)
|
(3 625)
|
(3 723)
|
(3 728)
|
(3 652)
|
(3 653)
|
(3 540)
|
(3 569)
|
(3 641)
|
(3 652)
|
(3 677)
|
(3 682)
|
(3 701)
|
(3 708)
|
(3 771)
|
(3 815)
|
(3 982)
|
(3 927)
|
(4 098)
|
(3 834)
|
(3 683)
|
(3 714)
|
(3 778)
|
(3 721)
|
(3 685)
|
(3 671)
|
(4 173)
|
(4 311)
|
(4 671)
|
(5 006)
|
(5 148)
|
(6 194)
|
(7 490)
|
(7 533)
|
(5 590)
|
(8 138)
|
(6 910)
|
(7 002)
|
(5 567)
|
(4 263)
|
(4 513)
|
(4 633)
|
(6 363)
|
(6 212)
|
(6 246)
|
(6 387)
|
(6 759)
|
(6 217)
|
(6 331)
|
(6 675)
|
(7 076)
|
(7 310)
|
(7 532)
|
(7 600)
|
(7 684)
|
(7 718)
|
(7 831)
|
(7 821)
|
(8 126)
|
|
| Policy Acquisition Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(10)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(568)
|
(579)
|
(538)
|
(632)
|
(622)
|
(616)
|
(641)
|
(451)
|
(673)
|
(721)
|
(783)
|
(1 101)
|
(864)
|
(985)
|
(1 046)
|
(794)
|
(1 643)
|
(1 414)
|
(1 111)
|
(949)
|
(801)
|
(959)
|
(958)
|
(746)
|
(513)
|
(322)
|
(68)
|
135
|
(9)
|
(263)
|
(711)
|
(1 128)
|
(1 490)
|
(1 316)
|
(1 284)
|
(1 292)
|
(1 103)
|
(1 045)
|
(526)
|
(292)
|
(562)
|
(573)
|
(1 091)
|
(1 282)
|
(1 230)
|
(1 277)
|
(1 309)
|
(1 173)
|
(1 099)
|
(1 364)
|
(1 179)
|
(979)
|
(1 514)
|
(1 253)
|
(1 428)
|
(801)
|
(835)
|
(873)
|
(879)
|
(773)
|
(1 412)
|
(1 449)
|
(1 442)
|
(902)
|
(1 171)
|
(1 416)
|
(1 512)
|
(453)
|
(2 143)
|
(4 092)
|
(4 380)
|
(3 328)
|
(3 176)
|
(2 179)
|
(2 134)
|
(2 020)
|
(6 287)
|
(5 930)
|
(5 688)
|
(3 775)
|
(2 824)
|
(2 797)
|
(1 181)
|
(93)
|
(1 310)
|
(1 306)
|
(1 600)
|
(301)
|
(484)
|
(507)
|
(552)
|
(466)
|
(691)
|
(731)
|
(772)
|
(651)
|
|
| Operating Income |
1 635
N/A
|
1 104
-32%
|
1 047
-5%
|
981
-6%
|
609
-38%
|
651
+7%
|
668
+3%
|
684
+2%
|
514
-25%
|
625
+22%
|
763
+22%
|
1 209
+58%
|
993
-18%
|
1 171
+18%
|
1 290
+10%
|
1 733
+34%
|
1 333
-23%
|
1 074
-19%
|
1 079
+0%
|
998
-8%
|
1 087
+9%
|
1 245
+15%
|
1 138
-9%
|
1 037
-9%
|
904
-13%
|
897
-1%
|
883
-2%
|
934
+6%
|
963
+3%
|
951
-1%
|
908
-5%
|
913
+1%
|
904
-1%
|
868
-4%
|
880
+1%
|
895
+2%
|
981
+10%
|
975
-1%
|
806
-17%
|
768
-5%
|
727
-5%
|
763
+5%
|
952
+25%
|
992
+4%
|
1 038
+5%
|
1 039
+0%
|
1 065
+3%
|
1 126
+6%
|
1 095
-3%
|
1 144
+4%
|
1 143
0%
|
1 118
-2%
|
1 149
+3%
|
1 183
+3%
|
632
-47%
|
1 205
+91%
|
612
-49%
|
508
-17%
|
977
+92%
|
1 092
+12%
|
1 010
-8%
|
995
-1%
|
975
-2%
|
1 197
+23%
|
587
-51%
|
894
+52%
|
1 095
+22%
|
1 525
+39%
|
2 406
+58%
|
2 718
+13%
|
2 678
-1%
|
1 138
-58%
|
2 601
+129%
|
1 101
-58%
|
1 274
+16%
|
1 617
+27%
|
444
-73%
|
1 969
+343%
|
933
-53%
|
2 132
+129%
|
2 620
+23%
|
2 638
+1%
|
3 173
+20%
|
2 082
-34%
|
1 735
-17%
|
1 280
-26%
|
1 650
+29%
|
1 564
-5%
|
1 629
+4%
|
1 622
0%
|
1 699
+5%
|
1 613
-5%
|
1 544
-4%
|
1 648
+7%
|
2 068
+25%
|
2 519
+22%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(643)
|
(541)
|
(459)
|
(393)
|
(365)
|
(337)
|
(311)
|
(281)
|
0
|
0
|
0
|
(291)
|
0
|
0
|
0
|
(367)
|
(27)
|
(46)
|
(67)
|
0
|
(75)
|
(72)
|
(66)
|
(64)
|
(61)
|
(61)
|
(63)
|
(64)
|
(66)
|
(71)
|
(77)
|
(86)
|
38
|
144
|
277
|
427
|
435
|
477
|
460
|
459
|
483
|
522
|
551
|
625
|
630
|
637
|
660
|
628
|
653
|
633
|
683
|
706
|
749
|
785
|
759
|
725
|
664
|
693
|
727
|
819
|
843
|
795
|
1 492
|
1 366
|
1 351
|
1 403
|
622
|
629
|
701
|
750
|
392
|
153
|
(14)
|
(254)
|
132
|
77
|
(770)
|
(587)
|
(505)
|
339
|
1 075
|
841
|
610
|
(91)
|
(104)
|
(109)
|
(131)
|
(70)
|
(97)
|
(97)
|
(97)
|
(67)
|
(98)
|
(98)
|
(80)
|
(83)
|
|
| Non-Reccuring Items |
(22)
|
(22)
|
(22)
|
19
|
(20)
|
(20)
|
0
|
(25)
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 134)
|
0
|
0
|
0
|
884
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
136
|
57
|
(22)
|
(63)
|
14
|
17
|
75
|
98
|
77
|
66
|
39
|
27
|
0
|
0
|
0
|
(179)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
1
|
2
|
1
|
2
|
(1)
|
(46)
|
(42)
|
(58)
|
(86)
|
(51)
|
(70)
|
(70)
|
(65)
|
(48)
|
(55)
|
530
|
(41)
|
542
|
566
|
53
|
(40)
|
32
|
53
|
107
|
(81)
|
559
|
473
|
362
|
(60)
|
(493)
|
(581)
|
(581)
|
250
|
(792)
|
374
|
208
|
(180)
|
1 176
|
(228)
|
872
|
(184)
|
(591)
|
(262)
|
(790)
|
(28)
|
350
|
349
|
(15)
|
(13)
|
55
|
143
|
106
|
13
|
25
|
3
|
0
|
0
|
|
| Pre-Tax Income |
1 106
N/A
|
598
-46%
|
544
-9%
|
544
N/A
|
238
-56%
|
312
+31%
|
432
+38%
|
476
+10%
|
591
+24%
|
691
+17%
|
802
+16%
|
965
+20%
|
993
+3%
|
1 171
+18%
|
1 290
+10%
|
1 295
+0%
|
1 306
+1%
|
1 028
-21%
|
1 012
-2%
|
998
-1%
|
1 013
+2%
|
1 174
+16%
|
1 073
-9%
|
974
-9%
|
844
-13%
|
837
-1%
|
821
-2%
|
870
+6%
|
897
+3%
|
880
-2%
|
831
-6%
|
825
-1%
|
942
+14%
|
1 012
+7%
|
1 157
+14%
|
1 320
+14%
|
1 416
+7%
|
1 452
+3%
|
1 266
-13%
|
1 228
-3%
|
1 212
-1%
|
1 286
+6%
|
1 505
+17%
|
1 616
+7%
|
1 622
+0%
|
1 634
+1%
|
1 667
+2%
|
1 668
+0%
|
1 697
+2%
|
1 707
+1%
|
1 756
+3%
|
1 759
+0%
|
1 850
+5%
|
1 913
+3%
|
1 921
+0%
|
1 889
-2%
|
1 818
-4%
|
1 767
-3%
|
1 757
-1%
|
1 871
+6%
|
1 885
+1%
|
1 843
-2%
|
2 574
+40%
|
2 482
-4%
|
2 497
+1%
|
2 770
+11%
|
2 079
-25%
|
2 094
+1%
|
2 614
+25%
|
2 887
+10%
|
2 489
-14%
|
1 541
-38%
|
1 795
+16%
|
1 221
-32%
|
1 614
+32%
|
380
-76%
|
850
+124%
|
1 154
+36%
|
1 300
+13%
|
3 171
+144%
|
3 104
-2%
|
3 217
+4%
|
2 993
-7%
|
1 924
-36%
|
1 981
+3%
|
1 520
-23%
|
1 504
-1%
|
1 481
-2%
|
1 587
+7%
|
1 668
+5%
|
1 708
+2%
|
1 559
-9%
|
1 471
-6%
|
1 553
+6%
|
1 988
+28%
|
2 436
+23%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(311)
|
(212)
|
(186)
|
(154)
|
(61)
|
(52)
|
(82)
|
(120)
|
(132)
|
(49)
|
(90)
|
(151)
|
(124)
|
(285)
|
(311)
|
(332)
|
(334)
|
(267)
|
(270)
|
(280)
|
(289)
|
(321)
|
(282)
|
(254)
|
(223)
|
(187)
|
(189)
|
(195)
|
(201)
|
(208)
|
(185)
|
(184)
|
(182)
|
(198)
|
(209)
|
(217)
|
(238)
|
(236)
|
(206)
|
(189)
|
(177)
|
(185)
|
(215)
|
(212)
|
(215)
|
(213)
|
(216)
|
(216)
|
(213)
|
(212)
|
(207)
|
(220)
|
(226)
|
(230)
|
(239)
|
(232)
|
(235)
|
(221)
|
(213)
|
(221)
|
(217)
|
(223)
|
(228)
|
(243)
|
(262)
|
(302)
|
(319)
|
(317)
|
(401)
|
(455)
|
(449)
|
(304)
|
(397)
|
(319)
|
(322)
|
(267)
|
(350)
|
(397)
|
(406)
|
(423)
|
(400)
|
(432)
|
(436)
|
(366)
|
(400)
|
(325)
|
(318)
|
(339)
|
(344)
|
(363)
|
(380)
|
(330)
|
(326)
|
(334)
|
(346)
|
(439)
|
|
| Income from Continuing Operations |
795
|
386
|
358
|
390
|
177
|
260
|
350
|
356
|
459
|
642
|
712
|
814
|
869
|
886
|
979
|
963
|
972
|
761
|
742
|
718
|
724
|
853
|
791
|
720
|
621
|
650
|
632
|
675
|
696
|
672
|
646
|
641
|
760
|
814
|
948
|
1 103
|
1 178
|
1 216
|
1 060
|
1 039
|
1 035
|
1 101
|
1 290
|
1 404
|
1 407
|
1 421
|
1 451
|
1 452
|
1 484
|
1 495
|
1 549
|
1 539
|
1 624
|
1 683
|
1 682
|
1 657
|
1 583
|
1 546
|
1 544
|
1 650
|
1 668
|
1 620
|
2 346
|
2 239
|
2 235
|
2 468
|
1 760
|
1 777
|
2 213
|
2 432
|
2 040
|
1 237
|
1 398
|
902
|
1 292
|
113
|
500
|
757
|
894
|
2 748
|
2 704
|
2 785
|
2 557
|
1 558
|
1 581
|
1 195
|
1 186
|
1 142
|
1 243
|
1 305
|
1 328
|
1 229
|
1 145
|
1 219
|
1 642
|
1 997
|
|
| Income to Minority Interest |
(7)
|
(7)
|
(5)
|
(3)
|
(3)
|
(5)
|
(6)
|
(2)
|
(4)
|
(13)
|
(27)
|
(36)
|
(32)
|
(25)
|
(12)
|
(14)
|
(20)
|
(17)
|
(16)
|
(2)
|
(6)
|
(4)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(27)
|
(48)
|
(76)
|
(91)
|
(132)
|
(175)
|
(163)
|
(107)
|
(120)
|
(79)
|
(84)
|
(75)
|
(149)
|
(165)
|
(176)
|
(181)
|
(125)
|
(109)
|
(91)
|
(133)
|
(132)
|
(127)
|
(130)
|
(70)
|
(70)
|
(59)
|
(58)
|
(50)
|
(24)
|
(17)
|
(1)
|
0
|
|
| Net Income (Common) |
788
N/A
|
389
-51%
|
354
-9%
|
350
-1%
|
138
-61%
|
212
+54%
|
307
+45%
|
354
+15%
|
453
+28%
|
625
+38%
|
679
+9%
|
778
+15%
|
831
+7%
|
856
+3%
|
964
+13%
|
949
-2%
|
1 029
+8%
|
895
-13%
|
960
+7%
|
979
+2%
|
3 783
+286%
|
3 841
+2%
|
3 697
-4%
|
3 573
-3%
|
622
-83%
|
651
+5%
|
634
-3%
|
675
+6%
|
696
+3%
|
672
-3%
|
646
-4%
|
641
-1%
|
760
+19%
|
814
+7%
|
948
+16%
|
1 103
+16%
|
1 178
+7%
|
1 216
+3%
|
1 060
-13%
|
1 039
-2%
|
1 035
0%
|
1 101
+6%
|
1 290
+17%
|
1 404
+9%
|
1 407
+0%
|
1 422
+1%
|
1 452
+2%
|
1 452
N/A
|
1 486
+2%
|
1 494
+1%
|
1 549
+4%
|
1 540
-1%
|
1 624
+5%
|
1 685
+4%
|
1 683
0%
|
1 655
-2%
|
1 582
-4%
|
1 544
-2%
|
1 542
0%
|
1 650
+7%
|
1 666
+1%
|
1 620
-3%
|
2 346
+45%
|
2 216
-6%
|
2 186
-1%
|
2 397
+10%
|
1 661
-31%
|
1 687
+2%
|
2 083
+23%
|
2 259
+8%
|
1 879
-17%
|
1 130
-40%
|
1 278
+13%
|
823
-36%
|
1 208
+47%
|
37
-97%
|
350
+846%
|
590
+69%
|
717
+22%
|
2 567
+258%
|
2 580
+1%
|
2 918
+13%
|
2 706
-7%
|
2 107
-22%
|
1 717
-19%
|
1 136
-34%
|
1 196
+5%
|
1 323
+11%
|
1 395
+5%
|
1 401
+0%
|
1 355
-3%
|
1 154
-15%
|
1 096
-5%
|
1 203
+10%
|
1 640
+36%
|
1 998
+22%
|
|
| EPS (Diluted) |
0.27
N/A
|
0.13
-52%
|
0.12
-8%
|
0.12
N/A
|
0.04
-67%
|
0.07
+75%
|
0.11
+57%
|
0.12
+9%
|
0.16
+33%
|
0.22
+38%
|
0.24
+9%
|
0.27
+13%
|
0.29
+7%
|
0.3
+3%
|
0.34
+13%
|
0.33
-3%
|
0.35
+6%
|
0.31
-11%
|
0.34
+10%
|
0.33
-3%
|
1.31
+297%
|
1.32
+1%
|
1.27
-4%
|
1.25
-2%
|
0.21
-83%
|
0.23
+10%
|
0.22
-4%
|
0.23
+5%
|
0.24
+4%
|
0.23
-4%
|
0.23
N/A
|
0.22
-4%
|
0.27
+23%
|
0.29
+7%
|
0.33
+14%
|
0.39
+18%
|
0.41
+5%
|
0.43
+5%
|
0.37
-14%
|
0.37
N/A
|
0.36
-3%
|
0.39
+8%
|
0.46
+18%
|
0.5
+9%
|
0.5
N/A
|
0.5
N/A
|
0.51
+2%
|
0.51
N/A
|
0.53
+4%
|
0.53
N/A
|
0.55
+4%
|
0.55
N/A
|
0.57
+4%
|
0.6
+5%
|
0.6
N/A
|
0.59
-2%
|
0.56
-5%
|
0.55
-2%
|
0.55
N/A
|
0.58
+5%
|
0.59
+2%
|
2.86
+385%
|
0.83
-71%
|
0.79
-5%
|
0.79
N/A
|
4.24
+437%
|
0.59
-86%
|
0.6
+2%
|
0.75
+25%
|
4.07
+443%
|
0.67
-84%
|
0.4
-40%
|
0.46
+15%
|
0.29
-37%
|
0.43
+48%
|
0.01
-98%
|
0.12
+1 100%
|
0.21
+75%
|
0.25
+19%
|
0.93
+272%
|
0.95
+2%
|
1.1
+16%
|
1.02
-7%
|
0.79
-23%
|
0.67
-15%
|
0.45
-33%
|
0.48
+7%
|
0.52
+8%
|
0.55
+6%
|
0.55
N/A
|
0.54
-2%
|
0.46
-15%
|
0.44
-4%
|
0.46
+5%
|
0.62
+35%
|
0.74
+19%
|
|