Sinar Mas Multiartha Tbk PT
IDX:SMMA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Sinar Mas Multiartha Tbk PT
IDX:SMMA
|
ID |
|
SRS Holdings Co Ltd
TSE:8163
|
JP |
|
E
|
Eusu Holdings Co Ltd
KRX:000700
|
KR |
|
Pipehawk PLC
LSE:PIP
|
UK |
|
M
|
Motisons Jewellers Ltd
NSE:MOTISONS
|
IN |
|
H
|
Hitechpros SA
PAR:ALHIT
|
FR |
|
E
|
Evans Bancorp Inc
AMEX:EVBN
|
US |
Income Statement
Income Statement
Sinar Mas Multiartha 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 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
4 332
|
3 609
|
2 168
|
2 126
|
21 412
|
32 777
|
43 301
|
58 476
|
66 666
|
97 375
|
140 477
|
190 972
|
237 489
|
284 198
|
326 212
|
373 536
|
450 386
|
494 343
|
526 861
|
530 131
|
496 710
|
489 049
|
481 254
|
498 434
|
537 808
|
586 688
|
673 067
|
794 296
|
896 543
|
942 716
|
907 025
|
836 889
|
764 557
|
723 488
|
736 752
|
742 696
|
778 922
|
813 153
|
854 742
|
927 034
|
989 719
|
1 049 922
|
1 123 574
|
1 185 207
|
1 266 917
|
1 358 301
|
1 408 358
|
1 407 363
|
1 390 708
|
1 404 252
|
1 463 958
|
1 577 922
|
1 622 721
|
1 578 452
|
1 515 738
|
1 435 330
|
1 448 539
|
1 504 264
|
1 618 968
|
1 759 298
|
1 809 499
|
1 871 348
|
1 848 148
|
1 783 177
|
1 815 802
|
1 855 269
|
1 864 465
|
1 837 577
|
1 756 359
|
1 658 568
|
1 586 620
|
1 586 116
|
1 664 347
|
1 562 679
|
1 558 642
|
1 973 058
|
2 019 188
|
1 999 006
|
2 240 636
|
2 230 875
|
2 319 214
|
0
|
0
|
|
| Gross Premiums Earned |
549 831
|
631 797
|
663 069
|
658 439
|
1 099 266
|
1 304 480
|
1 623 581
|
1 964 669
|
2 100 706
|
2 808 897
|
3 832 444
|
5 118 007
|
5 113 574
|
6 192 037
|
6 537 368
|
7 194 380
|
6 477 271
|
6 568 304
|
5 653 899
|
5 447 679
|
8 564 623
|
9 489 702
|
10 896 926
|
11 054 167
|
10 946 706
|
11 930 676
|
13 272 613
|
15 141 391
|
14 779 689
|
14 833 299
|
14 386 760
|
13 854 209
|
13 003 921
|
12 490 989
|
12 605 403
|
12 097 321
|
12 624 467
|
12 498 626
|
11 758 512
|
10 835 363
|
10 499 977
|
10 447 643
|
10 291 788
|
10 469 185
|
0
|
10 594 114
|
12 248 339
|
15 660 366
|
23 789 392
|
25 594 811
|
26 535 205
|
29 133 884
|
25 012 892
|
27 073 298
|
28 478 907
|
27 245 548
|
29 545 578
|
29 585 063
|
29 216 722
|
28 748 187
|
27 301 632
|
26 658 047
|
27 936 180
|
0
|
31 182 458
|
15 395 299
|
15 024 908
|
20 735 259
|
29 881 266
|
28 402 318
|
27 715 698
|
28 999 603
|
24 955 445
|
15 994 775
|
14 082 264
|
19 423 344
|
19 146 901
|
19 872 971
|
19 910 540
|
19 288 501
|
19 092 997
|
19 591 164
|
18 866 409
|
|
| Revenue |
702 348
N/A
|
746 798
+6%
|
790 942
+6%
|
787 893
0%
|
1 403 943
+78%
|
1 586 753
+13%
|
1 950 833
+23%
|
2 375 596
+22%
|
2 580 998
+9%
|
3 326 297
+29%
|
4 529 855
+36%
|
6 030 638
+33%
|
6 354 097
+5%
|
7 549 011
+19%
|
7 999 521
+6%
|
8 534 690
+7%
|
8 021 136
-6%
|
8 136 097
+1%
|
7 599 514
-7%
|
7 849 804
+3%
|
11 097 846
+41%
|
11 981 354
+8%
|
13 205 411
+10%
|
13 466 241
+2%
|
14 012 715
+4%
|
14 993 390
+7%
|
16 859 784
+12%
|
18 890 811
+12%
|
18 952 300
+0%
|
18 947 175
0%
|
17 804 922
-6%
|
16 889 960
-5%
|
17 516 605
+4%
|
17 702 211
+1%
|
18 200 017
+3%
|
17 158 850
-6%
|
16 462 389
-4%
|
15 393 678
-6%
|
14 669 816
-5%
|
14 683 956
+0%
|
14 371 839
-2%
|
14 451 269
+1%
|
14 267 181
-1%
|
14 299 563
+0%
|
13 160 077
-8%
|
13 538 451
+3%
|
15 835 241
+17%
|
19 036 390
+20%
|
29 762 764
+56%
|
31 646 809
+6%
|
31 959 711
+1%
|
36 526 374
+14%
|
32 854 757
-10%
|
35 388 044
+8%
|
41 012 579
+16%
|
38 107 515
-7%
|
36 173 923
-5%
|
36 415 525
+1%
|
33 323 844
-8%
|
36 398 533
+9%
|
41 919 356
+15%
|
37 878 503
-10%
|
42 336 313
+12%
|
40 457 901
-4%
|
35 679 753
-12%
|
41 726 749
+17%
|
36 566 042
-12%
|
35 968 838
-2%
|
38 394 742
+7%
|
35 366 398
-8%
|
35 443 766
+0%
|
35 505 507
+0%
|
31 355 403
-12%
|
20 631 797
-34%
|
19 124 763
-7%
|
25 806 950
+35%
|
25 551 860
-1%
|
26 474 962
+4%
|
26 302 464
-1%
|
26 505 584
+1%
|
26 182 986
-1%
|
26 635 000
+2%
|
25 852 066
-3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(529 618)
|
(533 420)
|
(555 311)
|
(631 746)
|
(1 193 959)
|
(1 442 821)
|
(1 857 745)
|
(2 157 615)
|
(2 300 752)
|
(2 913 271)
|
(3 791 156)
|
(5 057 710)
|
(5 506 364)
|
(6 631 104)
|
(7 254 435)
|
(7 873 662)
|
(7 224 000)
|
(7 198 755)
|
(6 422 768)
|
(6 586 886)
|
(9 769 344)
|
(10 651 346)
|
(11 994 459)
|
(12 143 278)
|
(12 089 500)
|
(12 751 592)
|
(14 061 100)
|
(15 887 543)
|
(15 932 738)
|
(15 964 599)
|
(15 133 138)
|
(14 457 917)
|
(15 080 421)
|
(14 503 090)
|
(15 430 275)
|
(14 830 872)
|
(14 178 065)
|
(14 107 393)
|
(13 282 997)
|
(12 805 629)
|
(12 000 726)
|
(12 095 439)
|
(11 863 879)
|
(11 866 513)
|
(11 944 704)
|
(12 205 608)
|
(13 997 427)
|
(16 997 885)
|
(26 148 837)
|
(27 729 614)
|
(28 063 447)
|
(32 308 792)
|
(28 519 471)
|
(31 039 253)
|
(36 768 338)
|
(33 650 138)
|
(31 774 511)
|
(31 943 557)
|
(28 233 138)
|
(26 706 049)
|
(32 438 449)
|
(27 821 628)
|
(32 817 743)
|
(35 527 645)
|
(32 374 301)
|
(38 052 434)
|
(32 656 734)
|
(30 775 986)
|
(33 420 993)
|
(30 393 817)
|
(31 215 507)
|
(32 865 979)
|
(28 328 770)
|
(17 333 470)
|
(15 613 818)
|
(21 766 883)
|
(22 814 298)
|
(23 531 974)
|
(22 148 269)
|
(22 522 351)
|
(22 131 688)
|
(22 444 219)
|
(21 776 515)
|
|
| Selling, General & Administrative |
(110 125)
|
(117 359)
|
(132 698)
|
(146 681)
|
(218 904)
|
(249 165)
|
(269 394)
|
(295 067)
|
(259 359)
|
(272 481)
|
(293 697)
|
(360 044)
|
(350 543)
|
(501 880)
|
(537 326)
|
(567 945)
|
(514 201)
|
(535 506)
|
(648 129)
|
(649 853)
|
(679 415)
|
(709 437)
|
(662 050)
|
(685 106)
|
(734 840)
|
(776 371)
|
(854 229)
|
(991 021)
|
(1 114 301)
|
(1 258 976)
|
(1 399 973)
|
(1 451 745)
|
(1 524 296)
|
(1 726 872)
|
(1 866 057)
|
(1 957 649)
|
(1 799 562)
|
(2 153 242)
|
(2 138 952)
|
(2 209 727)
|
(2 089 128)
|
(2 237 738)
|
(2 446 012)
|
(2 590 978)
|
(2 804 698)
|
(2 898 823)
|
(3 021 870)
|
(3 347 700)
|
(3 651 606)
|
(3 698 395)
|
(3 798 982)
|
(3 946 382)
|
(3 768 332)
|
(3 984 621)
|
(4 164 811)
|
(4 042 872)
|
(4 142 419)
|
(4 145 867)
|
(4 193 274)
|
(4 072 755)
|
(4 083 707)
|
(4 011 513)
|
(3 810 289)
|
(3 712 345)
|
(4 008 931)
|
(3 608 900)
|
(3 551 467)
|
(3 510 890)
|
(3 529 812)
|
(3 503 248)
|
(3 605 898)
|
(3 761 404)
|
(3 557 434)
|
(3 052 984)
|
(3 371 990)
|
(3 994 336)
|
(4 185 799)
|
(4 466 069)
|
(4 608 392)
|
(4 772 058)
|
(5 016 356)
|
(4 787 087)
|
(4 898 791)
|
|
| Depreciation & Amortization |
(13 524)
|
(14 747)
|
(16 111)
|
(17 526)
|
(26 386)
|
(30 914)
|
(31 848)
|
(34 340)
|
(28 621)
|
(28 578)
|
(31 022)
|
(32 932)
|
(37 360)
|
(41 712)
|
(47 142)
|
(53 414)
|
(59 826)
|
(63 082)
|
(66 271)
|
(67 987)
|
(72 210)
|
(73 660)
|
(74 668)
|
(79 318)
|
(78 761)
|
(85 116)
|
(94 437)
|
(104 705)
|
(114 710)
|
(125 979)
|
(139 171)
|
(149 447)
|
(167 581)
|
(126 086)
|
0
|
(94 574)
|
(193 241)
|
(100 700)
|
(152 421)
|
(152 862)
|
(205 844)
|
(202 916)
|
(201 957)
|
(203 005)
|
(207 134)
|
(215 199)
|
(232 296)
|
(242 292)
|
(243 568)
|
(249 485)
|
(247 527)
|
(248 552)
|
(253 915)
|
(261 394)
|
(263 096)
|
(268 504)
|
(266 934)
|
(284 312)
|
(296 196)
|
(302 049)
|
(286 614)
|
(317 601)
|
(335 850)
|
(360 209)
|
(385 229)
|
(411 375)
|
(419 416)
|
(429 416)
|
(419 794)
|
(430 462)
|
(425 836)
|
(427 579)
|
(438 118)
|
(338 437)
|
(313 938)
|
(421 148)
|
(397 466)
|
(420 977)
|
(473 640)
|
(501 517)
|
(507 598)
|
(499 478)
|
(484 002)
|
|
| Benefits Claims Loss Adjustment |
(388 115)
|
(386 878)
|
(390 309)
|
(443 037)
|
(925 090)
|
(1 080 456)
|
(1 484 900)
|
(1 780 290)
|
(1 913 947)
|
(2 586 270)
|
(3 421 660)
|
(4 604 056)
|
(4 953 468)
|
(5 986 399)
|
(6 548 907)
|
(7 255 071)
|
(6 418 526)
|
(6 752 393)
|
(5 694 655)
|
(5 675 042)
|
(8 761 281)
|
(9 512 504)
|
(11 059 287)
|
(11 151 651)
|
(11 146 879)
|
(11 715 642)
|
(12 919 798)
|
(14 479 241)
|
(14 570 304)
|
(14 475 080)
|
(13 477 550)
|
(12 732 194)
|
(12 989 704)
|
(12 642 187)
|
(13 258 291)
|
(12 894 097)
|
(12 290 009)
|
(11 955 028)
|
(11 185 594)
|
(10 412 352)
|
(9 506 637)
|
(9 609 291)
|
(9 116 882)
|
(9 099 238)
|
0
|
(8 771 448)
|
(10 389 588)
|
(12 856 460)
|
(21 826 162)
|
(23 257 027)
|
(23 650 519)
|
(27 934 586)
|
(24 177 618)
|
(26 627 965)
|
(32 132 579)
|
(28 927 002)
|
(27 254 273)
|
(27 436 672)
|
(23 595 005)
|
(22 257 741)
|
(27 813 355)
|
(23 436 590)
|
(28 501 258)
|
0
|
(27 146 022)
|
(19 663 300)
|
(14 456 623)
|
(19 707 001)
|
(29 374 408)
|
(26 350 067)
|
(27 141 373)
|
(28 687 506)
|
(23 900 871)
|
(13 959 338)
|
(11 910 689)
|
(16 752 587)
|
(16 303 170)
|
(17 414 113)
|
(17 284 248)
|
(17 054 079)
|
(16 580 663)
|
(16 865 992)
|
(16 178 166)
|
|
| Other Operating Expenses |
(17 854)
|
(14 436)
|
(16 193)
|
(24 502)
|
(23 579)
|
(82 286)
|
(71 603)
|
(47 918)
|
(98 825)
|
(25 942)
|
(44 777)
|
(60 678)
|
(164 993)
|
(101 113)
|
(121 060)
|
2 768
|
(231 447)
|
152 226
|
(13 713)
|
(194 004)
|
(256 438)
|
(355 745)
|
(198 454)
|
(227 203)
|
(129 020)
|
(174 463)
|
(192 636)
|
(312 576)
|
(133 423)
|
(104 564)
|
(116 444)
|
(124 531)
|
(398 840)
|
(7 945)
|
(305 927)
|
115 448
|
104 747
|
101 577
|
193 970
|
(30 688)
|
(199 117)
|
(45 494)
|
(99 028)
|
26 708
|
(8 932 872)
|
(320 138)
|
(353 673)
|
(551 433)
|
(427 501)
|
(524 707)
|
(366 419)
|
(179 272)
|
(319 606)
|
(165 273)
|
(207 852)
|
(411 760)
|
(110 885)
|
(76 706)
|
(148 663)
|
(73 504)
|
(254 773)
|
(55 924)
|
(170 346)
|
(31 455 091)
|
(834 119)
|
(14 368 859)
|
(14 229 228)
|
(7 128 679)
|
(96 979)
|
(110 040)
|
(42 400)
|
10 510
|
(432 347)
|
17 289
|
(17 201)
|
(598 812)
|
(1 927 863)
|
(1 230 815)
|
218 011
|
(194 697)
|
(27 071)
|
(291 662)
|
(215 556)
|
|
| Operating Income |
172 730
N/A
|
213 378
+24%
|
235 631
+10%
|
156 147
-34%
|
209 984
+34%
|
143 932
-31%
|
93 088
-35%
|
217 981
+134%
|
280 246
+29%
|
413 026
+47%
|
738 699
+79%
|
972 928
+32%
|
847 733
-13%
|
917 907
+8%
|
745 086
-19%
|
661 028
-11%
|
797 136
+21%
|
937 342
+18%
|
1 176 746
+26%
|
1 262 918
+7%
|
1 328 502
+5%
|
1 330 008
+0%
|
1 210 952
-9%
|
1 322 963
+9%
|
1 923 215
+45%
|
2 241 798
+17%
|
2 798 684
+25%
|
3 003 268
+7%
|
3 019 562
+1%
|
2 982 576
-1%
|
2 671 784
-10%
|
2 432 043
-9%
|
2 436 184
+0%
|
3 199 121
+31%
|
2 769 742
-13%
|
2 327 978
-16%
|
2 284 324
-2%
|
1 286 285
-44%
|
1 386 819
+8%
|
1 878 327
+35%
|
2 371 113
+26%
|
2 355 830
-1%
|
2 403 302
+2%
|
2 433 050
+1%
|
1 215 373
-50%
|
1 332 843
+10%
|
1 837 814
+38%
|
2 038 505
+11%
|
3 613 927
+77%
|
3 917 195
+8%
|
3 896 264
-1%
|
4 217 582
+8%
|
4 335 286
+3%
|
4 348 791
+0%
|
4 244 241
-2%
|
4 457 377
+5%
|
4 399 412
-1%
|
4 471 968
+2%
|
5 090 706
+14%
|
9 692 484
+90%
|
9 480 907
-2%
|
10 056 875
+6%
|
9 518 570
-5%
|
4 930 256
-48%
|
3 305 452
-33%
|
3 674 315
+11%
|
3 909 308
+6%
|
5 192 852
+33%
|
4 973 749
-4%
|
4 972 581
0%
|
4 228 259
-15%
|
2 639 528
-38%
|
3 026 633
+15%
|
3 298 327
+9%
|
3 510 945
+6%
|
4 040 067
+15%
|
2 737 562
-32%
|
2 942 988
+8%
|
3 963 565
+35%
|
3 792 603
-4%
|
3 860 668
+2%
|
4 000 151
+4%
|
4 075 551
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4 332)
|
(3 609)
|
(2 168)
|
(2 126)
|
(21 412)
|
(32 777)
|
(43 301)
|
(58 476)
|
(66 666)
|
(97 375)
|
(140 477)
|
(190 972)
|
(237 489)
|
(284 198)
|
(326 212)
|
(373 536)
|
(450 386)
|
(494 343)
|
(526 861)
|
(530 131)
|
(496 710)
|
(489 049)
|
(481 254)
|
(498 434)
|
(537 808)
|
(586 688)
|
(673 067)
|
(794 296)
|
(896 543)
|
(942 716)
|
(907 025)
|
(836 889)
|
(764 557)
|
(723 488)
|
(736 752)
|
(742 696)
|
(778 922)
|
(813 153)
|
(854 742)
|
(927 034)
|
(989 719)
|
(1 049 922)
|
(1 123 574)
|
(1 185 207)
|
(1 911 601)
|
(1 358 301)
|
(1 408 358)
|
(1 407 363)
|
(1 391 679)
|
(1 404 252)
|
(1 463 958)
|
(1 577 922)
|
(1 622 721)
|
(1 578 452)
|
(1 515 738)
|
(1 435 330)
|
(1 448 539)
|
(1 504 264)
|
(1 618 968)
|
(1 759 298)
|
(1 809 499)
|
(1 991 601)
|
(1 848 148)
|
(1 783 177)
|
(1 769 173)
|
(1 735 016)
|
(1 864 465)
|
(1 837 577)
|
(1 756 359)
|
(1 658 568)
|
(1 586 620)
|
(1 586 116)
|
(1 423 158)
|
(1 562 679)
|
(1 558 642)
|
(1 775 467)
|
(351 410)
|
(1 010 806)
|
(2 468 307)
|
(2 169 579)
|
(2 106 297)
|
(1 556 524)
|
(558 837)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(25 032)
|
0
|
0
|
0
|
(1 037)
|
(3 862)
|
(12 206)
|
(20 487)
|
(24 199)
|
(24 436)
|
(22 457)
|
(17 413)
|
(10 580)
|
(20 575)
|
(23 571)
|
(44 296)
|
(64 527)
|
(74 206)
|
(90 553)
|
0
|
(44 934)
|
(32 778)
|
(11 281)
|
0
|
(68 748)
|
7 070
|
11 281
|
0
|
(15 344)
|
0
|
196 450
|
300 124
|
(7 596)
|
115 594
|
94 349
|
(26 610)
|
(63 005)
|
(72 270)
|
(88 423)
|
(115 359)
|
(181 404)
|
(196 256)
|
(294 272)
|
(294 124)
|
(339 766)
|
(460 548)
|
(476 413)
|
(606 618)
|
(613 730)
|
(638 906)
|
(698 233)
|
(863 650)
|
(1 303 694)
|
(1 312 669)
|
(1 915 847)
|
(1 913 554)
|
(2 489 643)
|
(3 068 707)
|
(2 594 487)
|
(2 502 420)
|
(1 934 099)
|
(1 365 906)
|
(1 392 629)
|
(2 346 973)
|
(2 078 300)
|
(2 036 664)
|
(1 803 211)
|
(397 603)
|
(882 780)
|
(533 144)
|
(506 490)
|
(1 525 009)
|
(1 413 770)
|
(987 518)
|
(1 268 955)
|
(503 388)
|
(339 792)
|
(337 518)
|
(236 278)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
230
|
1 521
|
1 521
|
|
| Total Other Income |
16 433
|
17 009
|
17 272
|
18 200
|
12 636
|
13 311
|
11 523
|
13 341
|
13 632
|
12 684
|
20 726
|
24 863
|
16 313
|
20 015
|
19 381
|
23 999
|
13 006
|
19 344
|
10 771
|
1 928
|
12 319
|
6 079
|
3 634
|
420
|
27 144
|
(4 547)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(644 684)
|
(644 684)
|
(644 684)
|
0
|
(971)
|
(971)
|
(971)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
184 831
N/A
|
226 778
+23%
|
250 735
+11%
|
172 221
-31%
|
176 176
+2%
|
124 466
-29%
|
61 310
-51%
|
172 846
+182%
|
226 175
+31%
|
324 473
+43%
|
606 742
+87%
|
786 332
+30%
|
602 358
-23%
|
629 288
+4%
|
415 798
-34%
|
294 078
-29%
|
349 176
+19%
|
441 768
+27%
|
637 085
+44%
|
690 419
+8%
|
779 584
+13%
|
772 832
-1%
|
642 779
-17%
|
824 949
+28%
|
1 367 617
+66%
|
1 617 785
+18%
|
2 114 336
+31%
|
2 208 972
+4%
|
2 054 271
-7%
|
2 046 930
0%
|
1 776 040
-13%
|
1 595 154
-10%
|
1 656 283
+4%
|
2 475 633
+49%
|
2 229 440
-10%
|
1 885 406
-15%
|
1 497 806
-21%
|
588 726
-61%
|
626 426
+6%
|
924 683
+48%
|
1 318 389
+43%
|
1 233 638
-6%
|
1 191 305
-3%
|
1 132 484
-5%
|
(877 632)
N/A
|
(866 398)
+1%
|
(509 500)
+41%
|
(307 666)
+40%
|
1 882 482
N/A
|
2 051 424
+9%
|
1 954 922
-5%
|
2 032 071
+4%
|
2 098 835
+3%
|
2 131 433
+2%
|
2 030 270
-5%
|
2 158 397
+6%
|
1 647 179
-24%
|
1 655 035
+0%
|
1 555 891
-6%
|
6 019 632
+287%
|
5 181 765
-14%
|
4 996 567
-4%
|
5 075 935
+2%
|
644 659
-87%
|
(397 820)
N/A
|
573 394
N/A
|
652 215
+14%
|
1 008 303
+55%
|
1 139 090
+13%
|
1 277 349
+12%
|
838 428
-34%
|
655 809
-22%
|
720 695
+10%
|
1 202 504
+67%
|
1 445 813
+20%
|
739 591
-49%
|
972 382
+31%
|
944 664
-3%
|
226 303
-76%
|
1 119 636
+395%
|
1 414 809
+26%
|
2 107 630
+49%
|
3 281 957
+56%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(18 021)
|
(20 746)
|
(23 173)
|
(24 563)
|
(18 710)
|
(16 313)
|
(11 226)
|
(10 896)
|
(23 599)
|
(21 445)
|
(31 229)
|
(26 304)
|
3 176
|
3 792
|
7 465
|
544
|
(58 283)
|
(59 611)
|
(60 031)
|
(61 814)
|
(45 858)
|
(50 962)
|
(55 752)
|
(100 880)
|
(89 803)
|
(93 240)
|
(94 524)
|
(114 169)
|
(79 679)
|
(78 689)
|
(88 603)
|
(33 627)
|
(88 482)
|
(92 838)
|
(87 784)
|
(87 785)
|
(375 604)
|
(370 412)
|
(367 173)
|
(362 766)
|
(105 259)
|
(108 476)
|
(103 451)
|
(126 464)
|
(115 221)
|
(132 697)
|
(160 093)
|
(162 115)
|
(236 362)
|
(242 098)
|
(239 493)
|
(225 569)
|
(260 378)
|
(278 297)
|
(278 980)
|
(270 491)
|
(109 484)
|
(74 042)
|
(16 479)
|
(1 258)
|
(111 211)
|
(103 545)
|
(133 974)
|
(144 585)
|
27 252
|
(88 718)
|
(74 637)
|
(91 069)
|
(147 310)
|
(156 701)
|
(182 871)
|
(166 048)
|
(345 315)
|
(359 651)
|
(418 926)
|
(95 542)
|
(99 834)
|
(77 646)
|
(34 242)
|
(222 353)
|
(212 571)
|
(214 178)
|
(218 243)
|
|
| Income from Continuing Operations |
166 810
|
206 032
|
227 562
|
147 658
|
157 466
|
108 153
|
50 084
|
161 950
|
202 576
|
303 028
|
575 513
|
760 028
|
605 534
|
633 080
|
423 263
|
294 622
|
290 893
|
382 157
|
577 054
|
628 605
|
733 726
|
721 870
|
587 027
|
724 069
|
1 277 814
|
1 524 545
|
2 019 812
|
2 094 803
|
1 974 592
|
1 968 241
|
1 687 437
|
1 561 527
|
1 567 801
|
2 382 795
|
2 141 656
|
1 797 621
|
1 122 202
|
218 314
|
259 253
|
561 917
|
1 213 130
|
1 125 162
|
1 087 854
|
1 006 020
|
(992 853)
|
(999 095)
|
(669 593)
|
(469 781)
|
1 646 120
|
1 809 326
|
1 715 429
|
1 806 502
|
1 838 457
|
1 853 136
|
1 751 290
|
1 887 906
|
1 537 695
|
1 580 993
|
1 539 412
|
6 018 374
|
5 070 554
|
4 893 022
|
4 941 961
|
500 074
|
(370 568)
|
484 676
|
577 578
|
917 234
|
991 780
|
1 120 648
|
655 557
|
489 761
|
375 380
|
842 853
|
1 026 887
|
644 049
|
872 548
|
867 018
|
192 061
|
897 283
|
1 202 238
|
1 893 452
|
3 063 714
|
|
| Income to Minority Interest |
(9)
|
(5)
|
7
|
7
|
(870)
|
(2 308)
|
(5 781)
|
(10 030)
|
(27 002)
|
(44 268)
|
(88 077)
|
(113 803)
|
(71 640)
|
(68 815)
|
(30 319)
|
(1 558)
|
(27 339)
|
(24 150)
|
(36 313)
|
(35 097)
|
(33 628)
|
(20 941)
|
0
|
4
|
0
|
(7 139)
|
(13 361)
|
(134 731)
|
(305 349)
|
(477 592)
|
(560 470)
|
(480 239)
|
(501 789)
|
(407 024)
|
(310 059)
|
(152 767)
|
91 172
|
109 271
|
111 070
|
(21 297)
|
(201 706)
|
(201 242)
|
(250 757)
|
(290 971)
|
867 387
|
883 124
|
823 874
|
773 068
|
(333 044)
|
(388 048)
|
(371 030)
|
(349 422)
|
(394 437)
|
(378 753)
|
(387 349)
|
(369 491)
|
(214 241)
|
(220 472)
|
(136 558)
|
(64 671)
|
(90 468)
|
(6 954)
|
(5 433)
|
(24 396)
|
(36 882)
|
(37 097)
|
27 739
|
(48 401)
|
(43 680)
|
(52 903)
|
(128 525)
|
(42 610)
|
(57 438)
|
(35 880)
|
(60 578)
|
(19 769)
|
(3 794)
|
(6 313)
|
575
|
(56 486)
|
(39 341)
|
(50 550)
|
(63 721)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
(20 688)
|
0
|
0
|
0
|
0
|
0
|
(531)
|
(540)
|
(540)
|
0
|
(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
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
174 314
N/A
|
213 540
+23%
|
235 082
+10%
|
155 178
-34%
|
135 908
-12%
|
85 157
-37%
|
23 615
-72%
|
131 232
+456%
|
175 574
+34%
|
258 760
+47%
|
486 905
+88%
|
645 685
+33%
|
533 354
-17%
|
563 725
+6%
|
392 935
-30%
|
293 064
-25%
|
263 554
-10%
|
358 007
+36%
|
540 741
+51%
|
593 508
+10%
|
700 098
+18%
|
700 929
+0%
|
587 027
-16%
|
724 073
+23%
|
1 277 814
+76%
|
1 517 406
+19%
|
2 006 451
+32%
|
1 960 072
-2%
|
1 669 243
-15%
|
1 490 649
-11%
|
1 126 967
-24%
|
1 081 288
-4%
|
1 066 012
-1%
|
1 975 771
+85%
|
1 831 597
-7%
|
1 644 854
-10%
|
1 213 374
-26%
|
327 585
-73%
|
370 323
+13%
|
540 620
+46%
|
1 011 424
+87%
|
923 920
-9%
|
837 097
-9%
|
715 049
-15%
|
(125 466)
N/A
|
(115 971)
+8%
|
154 281
N/A
|
303 287
+97%
|
1 313 076
+333%
|
1 421 278
+8%
|
1 344 399
-5%
|
1 457 080
+8%
|
1 444 020
-1%
|
1 474 383
+2%
|
1 363 941
-7%
|
1 518 415
+11%
|
1 323 454
-13%
|
1 360 521
+3%
|
1 402 854
+3%
|
5 953 703
+324%
|
4 980 086
-16%
|
4 886 068
-2%
|
4 936 528
+1%
|
475 678
-90%
|
(407 450)
N/A
|
447 579
N/A
|
605 317
+35%
|
868 833
+44%
|
948 100
+9%
|
1 067 745
+13%
|
527 032
-51%
|
447 151
-15%
|
317 943
-29%
|
806 974
+154%
|
966 310
+20%
|
624 280
-35%
|
868 754
+39%
|
860 705
-1%
|
192 636
-78%
|
840 797
+336%
|
1 162 897
+38%
|
1 842 902
+58%
|
2 999 993
+63%
|
|
| EPS (Diluted) |
42.81
N/A
|
51.81
+21%
|
57.04
+10%
|
35.76
-37%
|
31.98
-11%
|
15.56
-51%
|
5.03
-68%
|
19.81
+294%
|
31.48
+59%
|
46.1
+46%
|
120.13
+161%
|
89.77
-25%
|
95.05
+6%
|
100.44
+6%
|
96.94
-3%
|
40.18
-59%
|
46.33
+15%
|
49.98
+8%
|
74.64
+49%
|
81.93
+10%
|
104.88
+28%
|
96.77
-8%
|
81.04
-16%
|
120.53
+49%
|
189.13
+57%
|
209.44
+11%
|
276.94
+32%
|
287.06
+4%
|
236.01
-18%
|
210.75
-11%
|
151.94
-28%
|
149.24
-2%
|
150.59
+1%
|
272.7
+81%
|
252.8
-7%
|
263.68
+4%
|
194.55
-26%
|
52.51
-73%
|
59.36
+13%
|
86.66
+46%
|
162.14
+87%
|
148.11
-9%
|
134.19
-9%
|
114.63
-15%
|
-19.73
N/A
|
-18.59
+6%
|
23.81
N/A
|
47.67
+100%
|
206.41
+333%
|
223.19
+8%
|
211.11
-5%
|
228.82
+8%
|
226.77
-1%
|
231.54
+2%
|
214.2
-7%
|
238.46
+11%
|
207.84
-13%
|
213.67
+3%
|
220.31
+3%
|
934.99
+324%
|
782.09
-16%
|
767.32
-2%
|
775.25
+1%
|
74.7
-90%
|
-63.99
N/A
|
70.29
N/A
|
95.06
+35%
|
136.44
+44%
|
148.89
+9%
|
167.68
+13%
|
82.77
-51%
|
70.22
-15%
|
49.93
-29%
|
126.73
+154%
|
151.75
+20%
|
98.04
-35%
|
136.43
+39%
|
135.17
-1%
|
30.25
-78%
|
132.04
+336%
|
182.63
+38%
|
289.42
+58%
|
471.13
+63%
|
|