Merck Tbk PT
IDX:MERK
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Merck Tbk PT
IDX:MERK
|
ID |
|
Mandarake Inc
TSE:2652
|
JP |
|
G
|
Guangdong Enpack Packaging Co Ltd
SZSE:002846
|
CN |
|
Electrical Industries Company JSC
SAU:1303
|
SA |
|
Kingsmen Creatives Ltd
SGX:5MZ
|
SG |
|
N
|
Nanjing Chemical Fibre Co Ltd
SSE:600889
|
CN |
|
Ningbo Construction Co Ltd
SSE:601789
|
CN |
|
J
|
Jtekt Corp
XBER:6JK
|
JP |
|
CSW Industrials Inc
NASDAQ:CSWI
|
US |
|
Huhtamaki India Ltd
NSE:HUHTAMAKI
|
IN |
|
C
|
Construtora Tenda SA
BOVESPA:TEND3
|
BR |
|
N
|
Niit Learning Systems Ltd
NSE:NIITMTS
|
IN |
Income Statement
Earnings Waterfall
Merck Tbk PT
Income Statement
Merck Tbk PT
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 702
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
220 918
N/A
|
229 282
+4%
|
250 170
+9%
|
275 574
+10%
|
296 320
+8%
|
324 214
+9%
|
343 976
+6%
|
359 754
+5%
|
373 341
+4%
|
368 251
-1%
|
371 397
+1%
|
374 525
+1%
|
386 346
+3%
|
424 135
+10%
|
441 236
+4%
|
464 163
+5%
|
487 601
+5%
|
500 252
+3%
|
515 287
+3%
|
535 168
+4%
|
547 238
+2%
|
568 467
+4%
|
596 364
+5%
|
615 765
+3%
|
637 134
+3%
|
637 766
+0%
|
661 942
+4%
|
684 839
+3%
|
751 403
+10%
|
781 921
+4%
|
802 652
+3%
|
806 813
+1%
|
795 689
-1%
|
836 088
+5%
|
873 474
+4%
|
914 169
+5%
|
918 532
+0%
|
913 760
-1%
|
934 576
+2%
|
948 399
+1%
|
929 877
-2%
|
1 054 800
+13%
|
1 089 156
+3%
|
1 118 662
+3%
|
1 193 952
+7%
|
657 357
-45%
|
582 779
-11%
|
524 829
-10%
|
863 208
+64%
|
925 146
+7%
|
963 813
+4%
|
976 678
+1%
|
983 446
+1%
|
1 018 683
+4%
|
1 031 759
+1%
|
1 036 484
+0%
|
1 034 807
0%
|
1 045 176
+1%
|
1 063 319
+2%
|
1 125 749
+6%
|
582 002
-48%
|
407 044
-30%
|
270 972
-33%
|
293 330
+8%
|
611 958
+109%
|
1 243 351
+103%
|
1 242 907
0%
|
1 109 936
-11%
|
744 635
-33%
|
743 720
0%
|
710 680
-4%
|
686 477
-3%
|
655 847
-4%
|
746 960
+14%
|
879 843
+18%
|
1 002 110
+14%
|
1 064 395
+6%
|
1 112 601
+5%
|
1 157 128
+4%
|
1 147 548
-1%
|
1 124 600
-2%
|
1 084 164
-4%
|
1 023 241
-6%
|
1 035 913
+1%
|
961 434
-7%
|
949 799
-1%
|
934 432
-2%
|
934 621
+0%
|
1 036 748
+11%
|
1 002 413
-3%
|
1 045 699
+4%
|
1 097 120
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(88 546)
|
(88 592)
|
(94 894)
|
(106 081)
|
(115 749)
|
(131 527)
|
(146 326)
|
(154 398)
|
(161 465)
|
(160 674)
|
(163 835)
|
(167 677)
|
(171 652)
|
(189 731)
|
(189 193)
|
(191 629)
|
(202 774)
|
(204 156)
|
(210 098)
|
(221 841)
|
(228 994)
|
(241 542)
|
(256 349)
|
(268 259)
|
(275 656)
|
(272 955)
|
(280 674)
|
(287 340)
|
(313 771)
|
(328 728)
|
(338 303)
|
(343 718)
|
(353 717)
|
(376 631)
|
(406 239)
|
(432 979)
|
(436 394)
|
(445 789)
|
(465 678)
|
(483 973)
|
(505 435)
|
(569 732)
|
(599 096)
|
(616 970)
|
(648 473)
|
(263 846)
|
(211 047)
|
(165 966)
|
(404 601)
|
(445 814)
|
(461 404)
|
(477 567)
|
(487 190)
|
(507 348)
|
(512 302)
|
(510 724)
|
(492 614)
|
(484 896)
|
(509 943)
|
(529 680)
|
(381 338)
|
(325 805)
|
(271 564)
|
(295 247)
|
(400 270)
|
(766 642)
|
(768 681)
|
(723 574)
|
(421 321)
|
(393 744)
|
(368 988)
|
(338 264)
|
(361 641)
|
(426 824)
|
(512 614)
|
(616 775)
|
(665 711)
|
(696 207)
|
(714 190)
|
(714 008)
|
(697 008)
|
(679 333)
|
(633 732)
|
(618 548)
|
(560 962)
|
(577 951)
|
(585 474)
|
(608 473)
|
(634 081)
|
(611 429)
|
(668 577)
|
(656 590)
|
|
| Gross Profit |
132 372
N/A
|
140 689
+6%
|
155 274
+10%
|
169 491
+9%
|
180 571
+7%
|
192 684
+7%
|
197 648
+3%
|
205 355
+4%
|
211 876
+3%
|
207 577
-2%
|
207 562
0%
|
206 848
0%
|
214 694
+4%
|
234 404
+9%
|
252 044
+8%
|
272 535
+8%
|
284 827
+5%
|
296 097
+4%
|
305 189
+3%
|
313 327
+3%
|
318 244
+2%
|
326 925
+3%
|
340 014
+4%
|
347 505
+2%
|
361 478
+4%
|
364 809
+1%
|
381 268
+5%
|
397 499
+4%
|
437 632
+10%
|
453 194
+4%
|
464 349
+2%
|
463 095
0%
|
441 972
-5%
|
459 457
+4%
|
467 236
+2%
|
481 190
+3%
|
482 138
+0%
|
467 971
-3%
|
468 897
+0%
|
464 426
-1%
|
424 442
-9%
|
485 070
+14%
|
490 062
+1%
|
501 693
+2%
|
545 480
+9%
|
393 510
-28%
|
371 731
-6%
|
358 863
-3%
|
458 607
+28%
|
479 333
+5%
|
502 410
+5%
|
499 112
-1%
|
496 256
-1%
|
511 335
+3%
|
519 457
+2%
|
525 760
+1%
|
542 193
+3%
|
560 281
+3%
|
553 377
-1%
|
596 071
+8%
|
200 665
-66%
|
81 240
-60%
|
(591)
N/A
|
(1 917)
-224%
|
211 688
N/A
|
476 709
+125%
|
474 225
-1%
|
386 362
-19%
|
323 314
-16%
|
349 976
+8%
|
341 693
-2%
|
348 213
+2%
|
294 206
-16%
|
320 137
+9%
|
367 229
+15%
|
385 335
+5%
|
398 684
+3%
|
416 394
+4%
|
442 938
+6%
|
433 540
-2%
|
427 592
-1%
|
404 831
-5%
|
389 509
-4%
|
417 365
+7%
|
400 472
-4%
|
371 849
-7%
|
348 957
-6%
|
326 148
-7%
|
402 666
+23%
|
390 984
-3%
|
377 122
-4%
|
440 530
+17%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(80 028)
|
(90 086)
|
(100 240)
|
(102 936)
|
(111 660)
|
(115 028)
|
(116 288)
|
(128 601)
|
(131 671)
|
(128 741)
|
(134 363)
|
(131 512)
|
(131 128)
|
(135 997)
|
(142 192)
|
(149 662)
|
(164 098)
|
(170 750)
|
(186 405)
|
(193 636)
|
(195 580)
|
(208 270)
|
(209 297)
|
(215 324)
|
(224 290)
|
(209 332)
|
(205 407)
|
(204 611)
|
(236 453)
|
(250 875)
|
(279 798)
|
(293 864)
|
(288 761)
|
(299 304)
|
(298 063)
|
(300 333)
|
(287 327)
|
(282 437)
|
(270 522)
|
(275 993)
|
(282 602)
|
(292 007)
|
(302 738)
|
(303 288)
|
(316 677)
|
(248 708)
|
(238 250)
|
(219 066)
|
(257 145)
|
(274 805)
|
(285 103)
|
(293 950)
|
(310 095)
|
(310 503)
|
(318 651)
|
(327 184)
|
(327 559)
|
(336 026)
|
(330 796)
|
(345 880)
|
(157 569)
|
(101 038)
|
(51 500)
|
(52 439)
|
(165 560)
|
(334 144)
|
(349 808)
|
(308 038)
|
(196 298)
|
(196 949)
|
(183 310)
|
(176 834)
|
(183 531)
|
(183 259)
|
(194 691)
|
(196 417)
|
(207 237)
|
(209 493)
|
(196 952)
|
(197 493)
|
(190 575)
|
(191 151)
|
(194 966)
|
(208 312)
|
(200 835)
|
(204 116)
|
(209 424)
|
(199 484)
|
(208 758)
|
(209 453)
|
(210 725)
|
(214 902)
|
|
| Selling, General & Administrative |
(81 219)
|
(91 479)
|
(100 666)
|
(105 211)
|
(110 393)
|
(115 767)
|
(116 473)
|
(123 111)
|
(125 543)
|
(126 540)
|
(132 253)
|
(131 790)
|
(132 696)
|
(135 129)
|
(141 305)
|
(150 025)
|
(165 293)
|
(170 045)
|
(185 592)
|
(193 272)
|
(194 391)
|
(209 037)
|
(209 612)
|
(221 373)
|
(221 324)
|
(210 766)
|
(206 529)
|
(202 940)
|
(236 179)
|
(251 743)
|
(282 620)
|
(295 111)
|
(288 232)
|
(300 452)
|
(300 117)
|
(302 292)
|
(283 556)
|
(278 440)
|
(264 510)
|
(263 285)
|
(271 722)
|
(281 680)
|
(290 770)
|
(297 930)
|
(306 475)
|
(240 588)
|
(230 198)
|
(209 225)
|
(253 121)
|
(272 552)
|
(282 415)
|
(290 443)
|
(298 148)
|
(298 609)
|
(314 066)
|
(322 036)
|
(312 416)
|
(319 621)
|
(309 018)
|
(321 860)
|
(140 120)
|
(82 963)
|
(35 804)
|
(36 711)
|
(150 849)
|
(316 838)
|
(327 566)
|
(293 746)
|
(195 560)
|
(190 752)
|
(180 635)
|
(168 940)
|
(171 997)
|
(172 225)
|
(186 571)
|
(190 717)
|
(196 595)
|
(200 114)
|
(189 646)
|
(190 044)
|
(179 427)
|
(176 173)
|
(182 808)
|
(183 333)
|
(188 551)
|
(188 748)
|
(190 250)
|
(192 154)
|
(196 957)
|
(202 566)
|
(205 370)
|
(218 051)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 440)
|
(367)
|
(815)
|
(1 292)
|
(2 888)
|
(2 632)
|
(2 649)
|
(2 526)
|
(1 802)
|
(3 608)
|
(3 750)
|
(4 140)
|
(3 896)
|
(2 356)
|
0
|
(1 005)
|
(1 746)
|
0
|
(887)
|
0
|
(114)
|
(888)
|
(121)
|
(121)
|
(189)
|
(206)
|
(132)
|
(132)
|
(167)
|
(170)
|
(146)
|
(207)
|
(288)
|
(370)
|
(626)
|
(483)
|
(542)
|
(498)
|
(242)
|
(364)
|
(348)
|
(290)
|
(285)
|
(357)
|
|
| Depreciation & Amortization |
0
|
(933)
|
(972)
|
(1 057)
|
(1 954)
|
(1 349)
|
(1 541)
|
(1 666)
|
(3 415)
|
(1 969)
|
(2 123)
|
(2 285)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6 034)
|
(1 478)
|
(2 915)
|
0
|
(5 668)
|
(2 152)
|
(1 677)
|
(2 899)
|
(3 046)
|
(3 556)
|
(3 585)
|
(3 338)
|
(3 675)
|
(3 512)
|
(3 403)
|
(3 014)
|
(3 128)
|
(2 877)
|
(2 870)
|
(3 015)
|
(2 972)
|
(3 019)
|
0
|
(1 413)
|
(2 717)
|
(3 028)
|
(6 055)
|
0
|
(2 927)
|
(5 628)
|
(5 813)
|
(10 388)
|
(10 876)
|
(11 928)
|
(11 343)
|
(9 493)
|
(10 177)
|
(10 431)
|
(9 960)
|
(10 432)
|
(8 646)
|
(8 069)
|
(9 204)
|
(8 059)
|
(8 746)
|
(10 706)
|
(9 390)
|
(9 620)
|
(8 186)
|
(7 011)
|
(7 751)
|
(7 585)
|
|
| Other Operating Expenses |
1 191
|
2 324
|
1 398
|
3 331
|
688
|
2 089
|
1 727
|
(3 823)
|
(2 713)
|
(232)
|
13
|
2 564
|
1 568
|
(868)
|
(887)
|
363
|
1 195
|
(704)
|
(813)
|
(362)
|
(1 189)
|
765
|
314
|
6 047
|
(2 966)
|
1 434
|
1 121
|
(1 672)
|
(274)
|
869
|
2 824
|
1 249
|
(530)
|
1 148
|
2 054
|
1 960
|
(3 771)
|
(3 996)
|
(6 011)
|
(12 707)
|
(4 846)
|
(8 849)
|
(9 053)
|
(5 358)
|
(4 535)
|
(5 968)
|
(6 375)
|
(6 942)
|
1 463
|
1 668
|
1 712
|
1 121
|
(5 385)
|
(5 750)
|
1 467
|
392
|
(10 212)
|
(9 921)
|
(15 159)
|
(16 866)
|
(10 581)
|
(12 701)
|
(15 696)
|
(13 311)
|
(10 249)
|
(14 278)
|
(15 300)
|
(14 292)
|
2 303
|
319
|
3 259
|
2 615
|
(469)
|
1 099
|
3 354
|
3 924
|
(298)
|
1 222
|
2 800
|
3 189
|
(2 214)
|
(6 538)
|
(2 329)
|
(16 437)
|
(2 996)
|
(4 164)
|
(9 542)
|
2 654
|
(3 267)
|
414
|
2 681
|
11 091
|
|
| Operating Income |
52 344
N/A
|
50 603
-3%
|
55 035
+9%
|
66 556
+21%
|
68 911
+4%
|
77 658
+13%
|
81 361
+5%
|
76 755
-6%
|
80 205
+4%
|
78 835
-2%
|
73 198
-7%
|
75 336
+3%
|
83 566
+11%
|
98 408
+18%
|
109 852
+12%
|
122 871
+12%
|
120 730
-2%
|
125 345
+4%
|
118 783
-5%
|
119 692
+1%
|
122 664
+2%
|
118 656
-3%
|
130 719
+10%
|
132 181
+1%
|
137 188
+4%
|
155 478
+13%
|
175 860
+13%
|
192 888
+10%
|
201 179
+4%
|
202 318
+1%
|
184 551
-9%
|
169 231
-8%
|
153 211
-9%
|
160 153
+5%
|
169 172
+6%
|
180 857
+7%
|
194 811
+8%
|
185 535
-5%
|
198 377
+7%
|
188 435
-5%
|
141 840
-25%
|
193 062
+36%
|
187 323
-3%
|
198 404
+6%
|
228 803
+15%
|
144 803
-37%
|
133 482
-8%
|
139 797
+5%
|
201 462
+44%
|
204 526
+2%
|
217 305
+6%
|
205 160
-6%
|
186 161
-9%
|
200 832
+8%
|
200 806
0%
|
198 576
-1%
|
214 634
+8%
|
224 255
+4%
|
222 580
-1%
|
250 189
+12%
|
43 096
-83%
|
(19 800)
N/A
|
(52 092)
-163%
|
(54 356)
-4%
|
46 128
N/A
|
142 565
+209%
|
124 417
-13%
|
78 324
-37%
|
127 015
+62%
|
153 026
+20%
|
158 383
+4%
|
171 379
+8%
|
110 675
-35%
|
136 878
+24%
|
172 538
+26%
|
188 918
+9%
|
191 446
+1%
|
206 900
+8%
|
245 986
+19%
|
236 047
-4%
|
237 017
+0%
|
213 681
-10%
|
194 542
-9%
|
209 053
+7%
|
199 638
-5%
|
167 733
-16%
|
139 534
-17%
|
126 664
-9%
|
193 909
+53%
|
181 531
-6%
|
166 397
-8%
|
225 628
+36%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2 630
|
1 259
|
2 886
|
1 698
|
2 566
|
549
|
(966)
|
(839)
|
1 275
|
(1 183)
|
154
|
(1 825)
|
(142)
|
1 351
|
1 029
|
4 388
|
1 989
|
3 280
|
3 824
|
2 837
|
4 372
|
1 907
|
3 866
|
5 323
|
5 365
|
3 308
|
4 069
|
886
|
4 545
|
1 566
|
(2 335)
|
1 128
|
2 772
|
3 169
|
5 127
|
4 017
|
5 021
|
73 959
|
73 758
|
73 259
|
4 393
|
3 072
|
3 176
|
2 694
|
4 101
|
3 783
|
3 360
|
3 213
|
3 704
|
3 967
|
5 577
|
6 500
|
6 244
|
6 002
|
3 920
|
2 253
|
382
|
(1 341)
|
(1 745)
|
(339)
|
(1 411)
|
(220)
|
(1 253)
|
(947)
|
4 144
|
4 000
|
4 694
|
965
|
(1 154)
|
(3 024)
|
(2 540)
|
(1 482)
|
(4 597)
|
(2 067)
|
(1 953)
|
(688)
|
(947)
|
(3 454)
|
(4 209)
|
(6 853)
|
1 607
|
2 843
|
4 772
|
5 119
|
3 495
|
6 763
|
6 575
|
7 474
|
997
|
186
|
(2 389)
|
2 542
|
|
| Non-Reccuring Items |
(519)
|
(578)
|
(384)
|
(551)
|
660
|
1 035
|
1 206
|
1 559
|
955
|
581
|
757
|
523
|
498
|
514
|
975
|
909
|
933
|
917
|
276
|
849
|
1 254
|
1 321
|
1 276
|
873
|
450
|
890
|
1 380
|
1 920
|
2 201
|
1 860
|
2 020
|
1 246
|
1 335
|
1 663
|
14 790
|
14 973
|
83 394
|
14 486
|
968
|
1 474
|
0
|
1 449
|
943
|
1 030
|
1 804
|
1 508
|
1 578
|
2 365
|
792
|
1 077
|
1 364
|
(105)
|
1 536
|
1 056
|
0
|
685
|
(101)
|
180
|
497
|
556
|
211
|
(69)
|
(561)
|
(620)
|
(63)
|
(175)
|
0
|
8
|
38
|
0
|
0
|
30
|
(78)
|
0
|
0
|
(64)
|
1
|
(1 013)
|
(1 032)
|
(1 046)
|
(845)
|
0
|
0
|
0
|
0
|
0
|
101
|
146
|
159
|
0
|
0
|
14
|
|
| 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
|
1 484
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
0
|
1
|
1
|
0
|
0
|
1
|
(1)
|
1
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
1
|
1
|
1
|
0
|
(1)
|
(2)
|
(1)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
0
|
(1)
|
(1 802)
|
5 751
|
5 750
|
5 751
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
379
|
0
|
379
|
379
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
|
| Pre-Tax Income |
54 455
N/A
|
51 284
-6%
|
57 538
+12%
|
67 704
+18%
|
72 137
+7%
|
79 242
+10%
|
81 602
+3%
|
77 474
-5%
|
82 436
+6%
|
78 233
-5%
|
74 108
-5%
|
74 033
0%
|
83 922
+13%
|
100 272
+19%
|
111 855
+12%
|
128 168
+15%
|
123 651
-4%
|
129 543
+5%
|
122 884
-5%
|
123 379
+0%
|
128 290
+4%
|
121 883
-5%
|
135 859
+11%
|
138 376
+2%
|
143 003
+3%
|
159 676
+12%
|
181 310
+14%
|
195 694
+8%
|
207 925
+6%
|
205 744
-1%
|
184 236
-10%
|
171 605
-7%
|
157 318
-8%
|
164 985
+5%
|
189 089
+15%
|
199 847
+6%
|
283 227
+42%
|
273 979
-3%
|
273 103
0%
|
263 167
-4%
|
145 915
-45%
|
203 334
+39%
|
197 192
-3%
|
207 879
+5%
|
234 708
+13%
|
150 095
-36%
|
138 421
-8%
|
145 376
+5%
|
205 958
+42%
|
209 570
+2%
|
224 246
+7%
|
211 934
-5%
|
193 941
-8%
|
208 269
+7%
|
205 105
-2%
|
201 514
-2%
|
214 916
+7%
|
223 094
+4%
|
221 332
-1%
|
250 406
+13%
|
41 896
-83%
|
(20 090)
N/A
|
(53 907)
-168%
|
(55 925)
-4%
|
50 208
N/A
|
146 390
+192%
|
129 111
-12%
|
79 297
-39%
|
125 899
+59%
|
150 003
+19%
|
155 843
+4%
|
169 927
+9%
|
106 000
-38%
|
134 811
+27%
|
170 585
+27%
|
188 166
+10%
|
190 500
+1%
|
202 433
+6%
|
240 746
+19%
|
228 148
-5%
|
237 778
+4%
|
216 524
-9%
|
199 314
-8%
|
214 172
+7%
|
203 133
-5%
|
174 496
-14%
|
146 209
-16%
|
134 284
-8%
|
195 065
+45%
|
181 717
-7%
|
164 008
-10%
|
228 184
+39%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(17 027)
|
(16 098)
|
(19 374)
|
(21 194)
|
(21 553)
|
(23 729)
|
(23 113)
|
(23 197)
|
(25 188)
|
(24 175)
|
(23 032)
|
(23 513)
|
(26 223)
|
(30 814)
|
(34 306)
|
(38 669)
|
(37 089)
|
(38 928)
|
(36 732)
|
(36 952)
|
(38 804)
|
(37 177)
|
(41 891)
|
(41 973)
|
(44 391)
|
(47 754)
|
(52 640)
|
(56 680)
|
(61 225)
|
(59 451)
|
(52 646)
|
(47 734)
|
(38 524)
|
(40 267)
|
(43 332)
|
(46 370)
|
(52 068)
|
(49 703)
|
(52 628)
|
(51 850)
|
(38 107)
|
(52 598)
|
(50 786)
|
(51 729)
|
(59 263)
|
(37 473)
|
(34 475)
|
(36 219)
|
(54 908)
|
(55 607)
|
(59 034)
|
(56 172)
|
(51 395)
|
(55 656)
|
(55 490)
|
(55 022)
|
(61 073)
|
(63 779)
|
(63 851)
|
(71 048)
|
(12 441)
|
3 792
|
12 957
|
12 721
|
(12 831)
|
(39 180)
|
(37 549)
|
(24 851)
|
(47 642)
|
(48 311)
|
(51 588)
|
(53 671)
|
(34 098)
|
(44 584)
|
(49 259)
|
(53 542)
|
(58 839)
|
(61 475)
|
(67 226)
|
(64 530)
|
(57 941)
|
(52 989)
|
(51 512)
|
(53 690)
|
(24 893)
|
(18 911)
|
(12 136)
|
(9 377)
|
(41 601)
|
(38 714)
|
(35 233)
|
(49 678)
|
|
| Income from Continuing Operations |
37 428
|
35 187
|
38 165
|
46 510
|
50 584
|
55 511
|
58 487
|
54 277
|
57 247
|
54 059
|
51 077
|
50 521
|
57 700
|
69 460
|
77 551
|
89 500
|
86 562
|
90 615
|
86 152
|
86 427
|
89 486
|
84 707
|
93 969
|
96 404
|
98 611
|
111 923
|
128 672
|
139 016
|
146 700
|
146 294
|
131 590
|
123 872
|
118 794
|
124 719
|
145 758
|
153 477
|
231 159
|
224 277
|
220 476
|
211 319
|
107 808
|
150 737
|
146 408
|
156 151
|
175 445
|
112 622
|
103 945
|
109 156
|
151 050
|
153 963
|
165 212
|
155 762
|
142 545
|
152 613
|
149 615
|
146 492
|
153 843
|
159 314
|
157 480
|
179 358
|
29 455
|
(16 297)
|
(40 949)
|
(43 204)
|
37 378
|
107 209
|
91 562
|
54 446
|
78 257
|
101 692
|
104 255
|
116 256
|
71 902
|
90 227
|
121 326
|
134 624
|
131 661
|
140 958
|
173 520
|
163 618
|
179 838
|
163 535
|
147 802
|
160 481
|
178 240
|
155 585
|
134 074
|
124 907
|
153 463
|
143 003
|
128 776
|
178 505
|
|
| Income to Minority Interest |
1
|
1
|
2
|
1
|
(4)
|
(5)
|
(8)
|
(9)
|
(9)
|
(9)
|
(7)
|
7
|
0
|
(8)
|
(13)
|
(29)
|
(24)
|
(15)
|
(9)
|
(3)
|
(1)
|
0
|
(3)
|
(5)
|
9
|
7
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
37 429
N/A
|
35 188
-6%
|
38 167
+8%
|
46 511
+22%
|
50 580
+9%
|
55 506
+10%
|
58 479
+5%
|
54 268
-7%
|
57 239
+5%
|
54 051
-6%
|
51 071
-6%
|
50 529
-1%
|
57 700
+14%
|
69 451
+20%
|
77 537
+12%
|
89 470
+15%
|
86 538
-3%
|
90 600
+5%
|
86 143
-5%
|
86 424
+0%
|
89 485
+4%
|
84 707
-5%
|
93 966
+11%
|
96 399
+3%
|
98 620
+2%
|
111 930
+13%
|
128 681
+15%
|
139 025
+8%
|
146 700
+6%
|
146 294
0%
|
131 590
-10%
|
123 872
-6%
|
118 794
-4%
|
124 719
+5%
|
145 758
+17%
|
153 477
+5%
|
231 159
+51%
|
224 277
-3%
|
220 476
-2%
|
211 319
-4%
|
107 808
-49%
|
150 737
+40%
|
146 408
-3%
|
156 151
+7%
|
175 445
+12%
|
155 419
-11%
|
158 596
+2%
|
163 146
+3%
|
182 147
+12%
|
170 574
-6%
|
169 969
0%
|
161 180
-5%
|
142 545
-12%
|
152 613
+7%
|
149 615
-2%
|
146 492
-2%
|
153 843
+5%
|
159 314
+4%
|
157 480
-1%
|
179 358
+14%
|
144 677
-19%
|
131 107
-9%
|
134 339
+2%
|
132 084
-2%
|
1 163 324
+781%
|
1 261 040
+8%
|
1 217 509
-3%
|
1 180 393
-3%
|
78 257
-93%
|
101 692
+30%
|
104 255
+3%
|
116 256
+12%
|
71 902
-38%
|
90 227
+25%
|
121 326
+34%
|
134 624
+11%
|
131 661
-2%
|
140 958
+7%
|
173 520
+23%
|
163 618
-6%
|
179 838
+10%
|
163 535
-9%
|
147 802
-10%
|
160 481
+9%
|
178 240
+11%
|
155 585
-13%
|
134 074
-14%
|
124 907
-7%
|
153 463
+23%
|
143 003
-7%
|
128 776
-10%
|
178 505
+39%
|
|
| EPS (Diluted) |
83.55
N/A
|
78.54
-6%
|
85.19
+8%
|
103.81
+22%
|
112.9
+9%
|
123.9
+10%
|
130.53
+5%
|
121.13
-7%
|
127.76
+5%
|
120.64
-6%
|
113.99
-6%
|
112.78
-1%
|
128.79
+14%
|
155.02
+20%
|
173.07
+12%
|
199.71
+15%
|
193.16
-3%
|
202.23
+5%
|
192.29
-5%
|
192.92
+0%
|
199.74
+4%
|
189.08
-5%
|
209.74
+11%
|
215.17
+3%
|
220.13
+2%
|
249.84
+13%
|
287.23
+15%
|
310.32
+8%
|
327.46
+6%
|
326.55
0%
|
293.73
-10%
|
276.5
-6%
|
265.17
-4%
|
278.39
+5%
|
325.35
+17%
|
342.58
+5%
|
515.98
+51%
|
500.61
-3%
|
492.13
-2%
|
471.69
-4%
|
240.64
-49%
|
336.47
+40%
|
326.81
-3%
|
348.56
+7%
|
391.62
+12%
|
346.91
-11%
|
354
+2%
|
364.16
+3%
|
406.57
+12%
|
380.74
-6%
|
379.39
0%
|
359.77
-5%
|
318.18
-12%
|
341.41
+7%
|
333.21
-2%
|
326.99
-2%
|
343.4
+5%
|
355.61
+4%
|
351.51
-1%
|
400.35
+14%
|
322.94
-19%
|
292.64
-9%
|
299.86
+2%
|
294.83
-2%
|
2 596.7
+781%
|
2 814.82
+8%
|
2 717.65
-3%
|
2 634.8
-3%
|
174.68
-93%
|
226.99
+30%
|
232.71
+3%
|
259.5
+12%
|
160.5
-38%
|
201.4
+25%
|
270.82
+34%
|
300.5
+11%
|
293.89
-2%
|
314.64
+7%
|
387.32
+23%
|
365.22
-6%
|
401.42
+10%
|
363.72
-9%
|
331.1
-9%
|
358.21
+8%
|
397.86
+11%
|
347.28
-13%
|
299.27
-14%
|
278.81
-7%
|
342.55
+23%
|
319.2
-7%
|
287.45
-10%
|
398.45
+39%
|
|