Asuransi Ramayana Tbk PT
IDX:ASRM
Income Statement
Income Statement
Asuransi Ramayana Tbk PT
| 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 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest 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
|
237
|
329
|
454
|
702
|
461
|
885
|
952
|
953
|
890
|
1 066
|
1 256
|
1 387
|
1 460
|
1 524
|
1 512
|
1 523
|
1 573
|
1 617
|
1 661
|
0
|
1 737
|
2 554
|
2 487
|
2 935
|
1 582
|
1 524
|
1 619
|
1 502
|
1 444
|
1 592
|
1 704
|
1 945
|
2 187
|
2 246
|
2 286
|
2 289
|
2 267
|
2 231
|
2 138
|
2 015
|
2 069
|
2 107
|
2 109
|
2 114
|
1 882
|
1 948
|
1 905
|
1 875
|
1 309
|
1 291
|
3 137
|
6 559
|
8 469
|
0
|
0
|
|
| Gross Premiums Earned |
116 079
|
125 121
|
131 318
|
137 483
|
146 433
|
156 972
|
162 297
|
170 961
|
182 530
|
191 759
|
204 279
|
222 405
|
215 942
|
218 564
|
220 096
|
214 544
|
227 495
|
230 240
|
220 001
|
205 776
|
234 117
|
218 934
|
214 650
|
221 825
|
237 045
|
242 279
|
265 402
|
276 773
|
277 372
|
280 583
|
299 782
|
309 050
|
351 852
|
366 399
|
380 879
|
400 002
|
375 635
|
387 719
|
442 615
|
494 585
|
542 297
|
581 734
|
628 118
|
654 926
|
0
|
702 097
|
714 563
|
753 506
|
757 390
|
779 370
|
774 482
|
750 203
|
801 887
|
831 878
|
824 948
|
924 423
|
902 165
|
971 680
|
1 091 604
|
1 101 598
|
1 177 500
|
1 240 914
|
1 333 814
|
0
|
1 323 140
|
829 842
|
903 966
|
1 244 733
|
1 588 739
|
1 692 458
|
1 745 355
|
1 869 877
|
1 990 237
|
1 989 576
|
2 030 350
|
1 960 049
|
1 904 714
|
1 928 315
|
2 001 195
|
1 962 819
|
1 578 310
|
504 722
|
301 273
|
|
| Revenue |
116 079
N/A
|
125 121
+8%
|
131 318
+5%
|
137 483
+5%
|
146 433
+7%
|
156 972
+7%
|
162 297
+3%
|
170 961
+5%
|
182 530
+7%
|
191 759
+5%
|
204 279
+7%
|
222 405
+9%
|
215 942
-3%
|
218 564
+1%
|
220 096
+1%
|
214 544
-3%
|
227 495
+6%
|
230 240
+1%
|
220 001
-4%
|
205 776
-6%
|
234 117
+14%
|
218 934
-6%
|
214 650
-2%
|
221 825
+3%
|
237 045
+7%
|
242 279
+2%
|
265 402
+10%
|
276 773
+4%
|
277 372
+0%
|
280 583
+1%
|
299 782
+7%
|
313 315
+5%
|
351 852
+12%
|
370 664
+5%
|
385 144
+4%
|
400 002
+4%
|
382 424
-4%
|
394 507
+3%
|
463 703
+18%
|
515 673
+11%
|
562 478
+9%
|
601 915
+7%
|
633 999
+5%
|
660 807
+4%
|
663 002
+0%
|
708 670
+7%
|
721 136
+2%
|
760 079
+5%
|
752 975
-1%
|
774 956
+3%
|
770 068
-1%
|
746 227
-3%
|
814 699
+9%
|
844 690
+4%
|
837 760
-1%
|
936 796
+12%
|
923 608
-1%
|
993 123
+8%
|
1 113 047
+12%
|
1 123 041
+1%
|
1 186 670
+6%
|
1 250 084
+5%
|
1 342 983
+7%
|
1 311 539
-2%
|
1 338 387
+2%
|
1 371 140
+2%
|
1 445 263
+5%
|
1 527 130
+6%
|
1 606 159
+5%
|
1 692 458
+5%
|
1 750 893
+3%
|
1 876 220
+7%
|
2 007 199
+7%
|
2 001 382
0%
|
2 040 130
+2%
|
1 972 301
-3%
|
1 979 515
+0%
|
2 001 957
+1%
|
2 062 837
+3%
|
2 024 207
-2%
|
1 630 394
-19%
|
403 572
-75%
|
196 287
-51%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(99 306)
|
(103 721)
|
(111 321)
|
(114 013)
|
(133 804)
|
(138 161)
|
(144 771)
|
(158 711)
|
(173 016)
|
(175 562)
|
(189 190)
|
(205 156)
|
(207 933)
|
(194 991)
|
(194 360)
|
(192 259)
|
(213 057)
|
(207 243)
|
(196 911)
|
(185 278)
|
(218 092)
|
(194 618)
|
(187 707)
|
(195 744)
|
(226 284)
|
(215 342)
|
(234 555)
|
(242 299)
|
(270 050)
|
(261 701)
|
(284 941)
|
(292 359)
|
(345 994)
|
(340 797)
|
(355 546)
|
(376 382)
|
(365 720)
|
(379 382)
|
(434 601)
|
(484 047)
|
(520 675)
|
(550 395)
|
(565 860)
|
(598 204)
|
(627 083)
|
(672 898)
|
(686 601)
|
(717 780)
|
(731 398)
|
(752 908)
|
(745 347)
|
(736 267)
|
(784 084)
|
(819 236)
|
(835 298)
|
(906 549)
|
(892 329)
|
(951 420)
|
(1 069 691)
|
(1 094 012)
|
(1 141 760)
|
(1 198 225)
|
(1 297 367)
|
(1 272 410)
|
(1 289 463)
|
(1 332 649)
|
(1 404 329)
|
(1 478 059)
|
(1 558 522)
|
(1 672 888)
|
(1 707 804)
|
(1 834 713)
|
(1 937 302)
|
(1 930 347)
|
(1 978 070)
|
(1 909 154)
|
(1 916 735)
|
(1 951 995)
|
(2 018 188)
|
(2 117 515)
|
(1 591 528)
|
(417 032)
|
(197 514)
|
|
| Selling, General & Administrative |
(24 609)
|
(27 705)
|
(32 521)
|
(33 844)
|
(34 699)
|
(40 886)
|
(43 410)
|
(49 578)
|
(55 926)
|
(59 531)
|
(65 553)
|
(79 053)
|
(70 960)
|
(64 873)
|
(54 694)
|
(45 172)
|
(49 983)
|
(56 093)
|
(58 082)
|
(51 248)
|
(53 924)
|
(48 536)
|
(42 928)
|
(40 971)
|
(37 813)
|
(36 052)
|
(40 255)
|
(43 108)
|
(44 439)
|
(67 240)
|
(107 589)
|
(132 059)
|
(46 702)
|
(144 225)
|
(140 957)
|
(152 654)
|
(186 741)
|
(197 273)
|
(226 705)
|
(250 113)
|
(267 397)
|
(288 223)
|
(303 813)
|
(326 504)
|
(353 079)
|
(377 130)
|
(398 872)
|
(404 158)
|
(389 174)
|
(409 491)
|
(397 095)
|
(383 437)
|
(409 567)
|
(435 438)
|
(444 429)
|
(502 483)
|
(489 352)
|
(467 180)
|
(515 534)
|
(493 407)
|
(513 443)
|
(553 810)
|
(543 911)
|
(510 517)
|
(533 229)
|
(527 181)
|
(546 701)
|
(597 375)
|
(599 867)
|
(633 407)
|
(661 046)
|
(693 008)
|
(336 123)
|
(772 946)
|
(799 330)
|
(787 065)
|
(364 908)
|
(795 657)
|
(747 089)
|
(793 966)
|
(349 293)
|
(319 013)
|
(226 151)
|
|
| 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
|
(1 474)
|
(3 618)
|
(7 568)
|
(10 326)
|
(13 406)
|
(14 215)
|
(12 856)
|
(12 744)
|
(14 122)
|
(13 137)
|
(12 208)
|
(10 388)
|
(6 489)
|
(6 262)
|
(6 271)
|
(8 434)
|
(10 612)
|
(10 124)
|
(9 974)
|
(9 335)
|
(8 834)
|
(9 419)
|
(9 753)
|
(9 158)
|
(12 548)
|
(11 734)
|
(14 335)
|
(17 277)
|
(13 777)
|
(16 865)
|
(16 328)
|
(21 389)
|
(20 948)
|
(22 264)
|
(22 734)
|
(13 196)
|
(15 755)
|
(14 912)
|
(15 091)
|
(15 105)
|
(15 481)
|
(15 775)
|
(12 548)
|
(51 747)
|
(52 728)
|
(57 369)
|
(61 255)
|
(21 087)
|
(14 114)
|
0
|
|
| Benefits Claims Loss Adjustment |
(27 668)
|
(32 950)
|
(35 557)
|
(39 858)
|
(44 650)
|
(46 167)
|
(49 823)
|
(53 409)
|
(59 701)
|
(67 368)
|
(71 008)
|
(74 649)
|
(75 570)
|
(75 764)
|
(85 167)
|
(85 438)
|
(92 753)
|
(89 014)
|
(75 775)
|
(77 830)
|
(79 058)
|
(69 471)
|
(64 051)
|
(69 362)
|
(83 909)
|
(97 155)
|
(111 947)
|
(111 591)
|
(115 957)
|
(132 039)
|
(143 413)
|
(149 518)
|
(159 222)
|
(162 885)
|
(172 581)
|
(179 656)
|
(171 674)
|
(171 181)
|
(196 246)
|
(222 047)
|
(241 113)
|
(250 676)
|
(251 273)
|
(264 690)
|
0
|
(290 313)
|
(283 036)
|
(304 571)
|
(333 198)
|
(332 757)
|
(337 256)
|
(343 209)
|
(364 969)
|
(374 951)
|
(381 090)
|
(394 063)
|
(392 741)
|
(470 615)
|
(541 447)
|
(585 183)
|
(610 882)
|
(630 454)
|
(736 418)
|
0
|
(734 747)
|
(480 210)
|
(531 029)
|
(725 537)
|
(945 064)
|
(1 023 331)
|
(1 040 718)
|
(1 132 946)
|
(1 149 941)
|
(1 141 427)
|
(1 154 792)
|
(1 101 393)
|
(1 082 631)
|
(1 095 907)
|
(1 213 730)
|
(1 262 294)
|
(910 779)
|
(155 531)
|
94 413
|
|
| Other Operating Expenses |
(47 029)
|
(43 068)
|
(43 245)
|
(40 313)
|
(54 456)
|
(51 110)
|
(51 539)
|
(55 724)
|
(57 389)
|
(48 663)
|
(52 630)
|
(51 455)
|
(61 402)
|
(54 355)
|
(54 498)
|
(61 647)
|
(70 321)
|
(62 134)
|
(63 053)
|
(56 200)
|
(85 109)
|
(76 611)
|
(80 728)
|
(85 411)
|
(104 563)
|
(82 135)
|
(82 353)
|
(87 599)
|
(109 654)
|
(62 420)
|
(33 938)
|
(10 782)
|
(140 070)
|
(32 212)
|
(38 390)
|
(36 502)
|
3 021
|
2 478
|
2 564
|
968
|
580
|
2 627
|
2 365
|
5 200
|
(263 616)
|
1 035
|
1 569
|
(2 780)
|
(592)
|
(48)
|
(872)
|
353
|
(213)
|
(13)
|
(360)
|
(250)
|
(1 077)
|
(1 077)
|
(977)
|
(1 087)
|
(158)
|
(183)
|
(173)
|
(745 564)
|
(97)
|
(304 310)
|
(304 334)
|
(132 412)
|
(395)
|
(395)
|
8 872
|
6 332
|
(436 133)
|
(494)
|
(8 172)
|
(8 147)
|
(417 449)
|
(7 703)
|
(0)
|
(0)
|
(310 370)
|
71 626
|
(65 777)
|
|
| Operating Income |
16 774
N/A
|
21 399
+28%
|
19 995
-7%
|
23 469
+17%
|
12 629
-46%
|
18 810
+49%
|
17 526
-7%
|
12 250
-30%
|
9 514
-22%
|
16 198
+70%
|
15 090
-7%
|
17 250
+14%
|
8 009
-54%
|
23 572
+194%
|
25 736
+9%
|
22 286
-13%
|
14 437
-35%
|
22 998
+59%
|
23 090
+0%
|
20 497
-11%
|
16 025
-22%
|
24 315
+52%
|
26 942
+11%
|
26 079
-3%
|
10 761
-59%
|
26 936
+150%
|
30 847
+15%
|
34 475
+12%
|
7 321
-79%
|
18 883
+158%
|
14 840
-21%
|
20 955
+41%
|
5 859
-72%
|
29 866
+410%
|
29 598
-1%
|
23 620
-20%
|
16 703
-29%
|
15 125
-9%
|
29 102
+92%
|
31 627
+9%
|
41 804
+32%
|
51 522
+23%
|
68 141
+32%
|
62 605
-8%
|
35 919
-43%
|
35 773
0%
|
34 536
-3%
|
42 299
+22%
|
21 576
-49%
|
22 048
+2%
|
24 721
+12%
|
9 959
-60%
|
30 615
+207%
|
25 452
-17%
|
2 461
-90%
|
30 247
+1 129%
|
31 280
+3%
|
41 705
+33%
|
43 356
+4%
|
29 029
-33%
|
44 910
+55%
|
51 859
+15%
|
45 616
-12%
|
39 129
-14%
|
48 925
+25%
|
38 491
-21%
|
40 935
+6%
|
49 071
+20%
|
47 637
-3%
|
19 570
-59%
|
43 089
+120%
|
41 507
-4%
|
69 897
+68%
|
71 035
+2%
|
62 061
-13%
|
63 147
+2%
|
62 780
-1%
|
49 961
-20%
|
44 649
-11%
|
(93 308)
N/A
|
38 866
N/A
|
(13 460)
N/A
|
(1 227)
+91%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
3 857
|
0
|
0
|
0
|
4 502
|
0
|
0
|
0
|
8 125
|
0
|
0
|
0
|
9 067
|
0
|
0
|
0
|
9 046
|
0
|
0
|
0
|
15 079
|
0
|
0
|
0
|
18 718
|
0
|
0
|
0
|
25 018
|
777
|
1 276
|
1 341
|
28 362
|
5 417
|
13 427
|
19 259
|
22 611
|
23 765
|
23 692
|
25 454
|
25 837
|
25 136
|
24 284
|
23 355
|
41 539
|
43 521
|
39 560
|
38 402
|
44 694
|
45 186
|
43 857
|
44 068
|
34 308
|
37 265
|
38 854
|
38 449
|
21 315
|
14 972
|
16 523
|
22 782
|
14 690
|
14 764
|
10 658
|
4 503
|
12 781
|
21 005
|
23 003
|
20 694
|
9 462
|
26 271
|
12 178
|
11 486
|
12 323
|
26 825
|
27 852
|
28 338
|
40 852
|
38 552
|
35 589
|
43 355
|
(1 470)
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
128 516
|
0
|
0
|
0
|
|
| 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
|
1 281
|
2 262
|
2 113
|
1 633
|
2 188
|
2 772
|
3 298
|
4 144
|
4 770
|
2 964
|
2 600
|
1 219
|
643
|
913
|
927
|
0
|
22
|
39
|
12
|
216
|
325
|
405
|
496
|
1 158
|
1 033
|
910
|
819
|
1 703
|
1 701
|
4 806
|
4 805
|
3 831
|
3 838
|
2 199
|
0
|
12 056
|
4 860
|
5 817
|
5 822
|
8 934
|
5 546
|
3 121
|
10 180
|
6 990
|
6 986
|
7 027
|
872
|
3 113
|
3 118
|
3 077
|
4 041
|
1 871
|
0
|
0
|
|
| Total Other Income |
1 767
|
3 230
|
1 926
|
1 022
|
3 805
|
2 929
|
4 011
|
4 820
|
789
|
2 001
|
931
|
(1 076)
|
2 275
|
702
|
216
|
3 547
|
3 835
|
3 930
|
3 662
|
6 881
|
1 195
|
3 228
|
4 244
|
(184)
|
4 053
|
2 334
|
3 234
|
3 870
|
7 072
|
6 844
|
6 787
|
6 600
|
4 464
|
1 660
|
795
|
801
|
1 389
|
2 130
|
1 224
|
2 424
|
(555)
|
(1 226)
|
616
|
(1 029)
|
2 022
|
2 439
|
6 292
|
3 141
|
11 343
|
10 141
|
7 693
|
9 986
|
7 763
|
7 625
|
11 029
|
11 209
|
33 901
|
33 087
|
25 670
|
26 953
|
11 579
|
13 148
|
16 990
|
26 561
|
3 068
|
15 320
|
14 517
|
8 208
|
11 735
|
11 924
|
11 534
|
10 530
|
872
|
(579)
|
835
|
602
|
(515)
|
2 936
|
11 765
|
10 495
|
2 649
|
21 231
|
2 111
|
|
| Pre-Tax Income |
22 398
N/A
|
24 627
+10%
|
21 920
-11%
|
24 489
+12%
|
20 937
-15%
|
21 739
+4%
|
21 537
-1%
|
17 069
-21%
|
18 429
+8%
|
18 198
-1%
|
16 020
-12%
|
16 174
+1%
|
19 350
+20%
|
24 274
+25%
|
25 952
+7%
|
25 833
0%
|
27 318
+6%
|
26 929
-1%
|
26 753
-1%
|
27 379
+2%
|
32 299
+18%
|
27 543
-15%
|
31 186
+13%
|
25 896
-17%
|
33 531
+29%
|
29 271
-13%
|
34 081
+16%
|
38 343
+13%
|
39 411
+3%
|
27 783
-30%
|
25 165
-9%
|
31 010
+23%
|
40 318
+30%
|
39 132
-3%
|
46 592
+19%
|
46 978
+1%
|
44 848
-5%
|
45 790
+2%
|
56 983
+24%
|
62 106
+9%
|
68 306
+10%
|
76 075
+11%
|
93 953
+24%
|
85 856
-9%
|
79 479
-7%
|
81 754
+3%
|
80 426
-2%
|
83 853
+4%
|
77 830
-7%
|
77 699
0%
|
76 674
-1%
|
64 509
-16%
|
73 844
+14%
|
71 375
-3%
|
53 254
-25%
|
80 723
+52%
|
88 199
+9%
|
91 464
+4%
|
90 354
-1%
|
83 569
-8%
|
75 010
-10%
|
83 609
+11%
|
75 463
-10%
|
70 193
-7%
|
76 829
+9%
|
79 677
+4%
|
84 272
+6%
|
83 796
-1%
|
77 768
-7%
|
63 311
-19%
|
69 923
+10%
|
73 703
+5%
|
90 082
+22%
|
104 266
+16%
|
97 775
-6%
|
92 958
-5%
|
106 230
+14%
|
94 567
-11%
|
95 080
+1%
|
93 099
-2%
|
41 916
-55%
|
7 771
-81%
|
884
-89%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(6 200)
|
(6 824)
|
(5 747)
|
(6 764)
|
(5 896)
|
(6 171)
|
(6 381)
|
(4 802)
|
(2 965)
|
(2 912)
|
(2 273)
|
(2 331)
|
(3 848)
|
(4 082)
|
(4 439)
|
(4 478)
|
(9 739)
|
(9 765)
|
(9 730)
|
(9 883)
|
(10 249)
|
(10 080)
|
(11 300)
|
(8 097)
|
(9 146)
|
(7 277)
|
(9 204)
|
(11 955)
|
(2 252)
|
(1 734)
|
(770)
|
(2 527)
|
(7 676)
|
(8 227)
|
(9 372)
|
(8 121)
|
(11 126)
|
(11 314)
|
(16 334)
|
(19 414)
|
(9 983)
|
(10 349)
|
(12 254)
|
(8 344)
|
(15 575)
|
(16 461)
|
(13 927)
|
(15 982)
|
(14 679)
|
(14 094)
|
(13 829)
|
(9 399)
|
(12 921)
|
(11 643)
|
(7 053)
|
(13 188)
|
(11 606)
|
(11 853)
|
(11 878)
|
(12 708)
|
(12 142)
|
(13 256)
|
(11 498)
|
(9 234)
|
(11 280)
|
(11 049)
|
(12 501)
|
(12 936)
|
(12 808)
|
(11 341)
|
(11 468)
|
(11 686)
|
(3 584)
|
(4 799)
|
(5 255)
|
(4 707)
|
(17 432)
|
(16 353)
|
(22 483)
|
(21 696)
|
(9 481)
|
(3 807)
|
(3 655)
|
|
| Income from Continuing Operations |
16 197
|
17 806
|
16 175
|
17 727
|
15 041
|
15 568
|
15 156
|
12 267
|
15 464
|
15 286
|
13 747
|
13 842
|
15 503
|
20 191
|
21 512
|
21 354
|
17 579
|
17 163
|
17 022
|
17 496
|
22 050
|
17 464
|
19 887
|
17 800
|
24 385
|
21 994
|
24 878
|
26 389
|
37 159
|
26 050
|
24 395
|
28 484
|
32 642
|
30 906
|
37 221
|
38 857
|
33 722
|
34 477
|
40 649
|
42 692
|
58 322
|
65 724
|
81 698
|
77 512
|
63 904
|
65 294
|
66 500
|
67 871
|
63 151
|
63 605
|
62 845
|
55 110
|
60 923
|
59 733
|
46 202
|
67 536
|
76 592
|
79 611
|
78 476
|
70 861
|
62 868
|
70 353
|
63 965
|
60 959
|
65 549
|
68 628
|
71 770
|
70 860
|
64 959
|
51 971
|
58 456
|
62 017
|
86 498
|
99 467
|
92 520
|
88 251
|
88 798
|
78 213
|
72 597
|
71 403
|
32 436
|
3 965
|
(2 771)
|
|
| Income to Minority Interest |
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
(2)
|
(3)
|
(5)
|
(5)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(47)
|
(47)
|
(95)
|
23
|
228
|
(3)
|
69
|
156
|
1
|
232
|
208
|
4
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
(5)
|
(6)
|
(7)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(8)
|
(4)
|
(5)
|
(11)
|
(9)
|
(11)
|
(10)
|
(4)
|
(5)
|
(4)
|
|
| Net Income (Common) |
16 198
N/A
|
17 805
+10%
|
16 176
-9%
|
17 729
+10%
|
15 042
-15%
|
15 570
+4%
|
15 158
-3%
|
12 269
-19%
|
15 464
+26%
|
15 287
-1%
|
13 747
-10%
|
13 842
+1%
|
15 503
+12%
|
20 191
+30%
|
21 512
+7%
|
21 353
-1%
|
17 579
-18%
|
17 162
-2%
|
17 021
-1%
|
17 495
+3%
|
22 049
+26%
|
17 462
-21%
|
19 885
+14%
|
17 798
-10%
|
24 383
+37%
|
21 995
-10%
|
24 879
+13%
|
26 387
+6%
|
37 157
+41%
|
26 043
-30%
|
24 388
-6%
|
28 480
+17%
|
32 639
+15%
|
30 904
-5%
|
37 219
+20%
|
38 855
+4%
|
33 719
-13%
|
34 474
+2%
|
40 646
+18%
|
42 689
+5%
|
58 320
+37%
|
65 722
+13%
|
81 696
+24%
|
77 510
-5%
|
63 857
-18%
|
65 247
+2%
|
66 405
+2%
|
67 894
+2%
|
63 378
-7%
|
63 602
+0%
|
62 914
-1%
|
55 266
-12%
|
60 924
+10%
|
59 965
-2%
|
46 410
-23%
|
67 539
+46%
|
76 589
+13%
|
79 607
+4%
|
78 473
-1%
|
70 857
-10%
|
62 865
-11%
|
70 349
+12%
|
63 958
-9%
|
60 952
-5%
|
65 545
+8%
|
68 624
+5%
|
71 767
+5%
|
70 857
-1%
|
64 957
-8%
|
51 968
-20%
|
58 453
+12%
|
62 014
+6%
|
86 492
+39%
|
99 460
+15%
|
92 516
-7%
|
88 246
-5%
|
88 787
+1%
|
78 204
-12%
|
72 586
-7%
|
71 393
-2%
|
32 432
-55%
|
3 960
-88%
|
(2 775)
N/A
|
|
| EPS (Diluted) |
69.22
N/A
|
76.07
+10%
|
69.11
-9%
|
75.76
+10%
|
64.27
-15%
|
66.52
+4%
|
64.76
-3%
|
52.42
-19%
|
66.07
+26%
|
65.31
-1%
|
58.73
-10%
|
59.15
+1%
|
66.25
+12%
|
86.28
+30%
|
91.93
+7%
|
91.25
-1%
|
75.12
-18%
|
73.33
-2%
|
71.81
-2%
|
74.75
+4%
|
94.22
+26%
|
74.62
-21%
|
84.97
+14%
|
76.05
-10%
|
104.2
+37%
|
93.99
-10%
|
106.32
+13%
|
112.76
+6%
|
158.79
+41%
|
111.29
-30%
|
102.9
-8%
|
121.7
+18%
|
139.48
+15%
|
132.06
-5%
|
159.05
+20%
|
166.04
+4%
|
144.09
-13%
|
147.32
+2%
|
173.7
+18%
|
182.43
+5%
|
249.16
+37%
|
280.86
+13%
|
349.12
+24%
|
331.23
-5%
|
209.86
-37%
|
278.83
+33%
|
283.78
+2%
|
290.14
+2%
|
208.32
-28%
|
271.8
+30%
|
268.86
-1%
|
236.17
-12%
|
200.26
-15%
|
256.26
+28%
|
198.32
-23%
|
288.6
+46%
|
251.7
-13%
|
261.62
+4%
|
257.89
-1%
|
232.86
-10%
|
207.17
-11%
|
231.19
+12%
|
210.19
-9%
|
154.08
-27%
|
248.57
+61%
|
225.52
-9%
|
235.85
+5%
|
232.86
-1%
|
53.37
-77%
|
170.79
+220%
|
192.1
+12%
|
203.8
+6%
|
67.68
-67%
|
326.87
+383%
|
76.01
-77%
|
72.5
-5%
|
69.47
-4%
|
64.25
-8%
|
59.64
-7%
|
58.66
-2%
|
25.38
-57%
|
3.09
-88%
|
-2.17
N/A
|
|