DB Insurance Co Ltd
KRX:005830
Income Statement
Income Statement
DB Insurance Co Ltd
| 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 |
2 903
|
3 288
|
3 334
|
3 766
|
4 013
|
4 598
|
0
|
0
|
0
|
4 077
|
9 507
|
6 405
|
12 301
|
11 786
|
8 902
|
13 372
|
13 560
|
13 565
|
15 503
|
15 093
|
18 033
|
17 615
|
17 092
|
17 633
|
16 635
|
19 421
|
25 658
|
30 216
|
35 476
|
41 030
|
41 027
|
42 612
|
44 586
|
45 029
|
47 515
|
47 788
|
49 117
|
46 812
|
51 102
|
55 014
|
58 819
|
67 337
|
72 099
|
78 985
|
121 190
|
154 178
|
204 629
|
230 690
|
264 580
|
305 480
|
332 195
|
381 226
|
399 727
|
434 096
|
441 313
|
465 818
|
493 019
|
0
|
0
|
|
| Gross Premiums Earned |
6 639 233
|
7 101 063
|
7 493 836
|
8 015 213
|
8 506 025
|
9 280 870
|
9 717 396
|
9 740 919
|
10 003 682
|
10 303 262
|
10 965 002
|
8 952 920
|
11 964 014
|
12 139 577
|
12 085 934
|
12 472 318
|
12 718 841
|
12 928 045
|
13 187 965
|
13 461 509
|
13 697 072
|
13 951 111
|
14 109 994
|
14 248 067
|
14 410 888
|
14 471 419
|
14 553 331
|
14 519 250
|
14 491 554
|
14 525 355
|
14 535 620
|
14 645 931
|
14 737 615
|
14 888 691
|
15 126 676
|
15 382 178
|
15 651 642
|
15 949 618
|
16 241 321
|
16 529 442
|
16 770 156
|
17 034 239
|
17 269 201
|
17 403 511
|
17 666 419
|
17 920 812
|
18 182 547
|
13 806 458
|
17 752 929
|
20 212 788
|
19 590 004
|
14 792 142
|
18 375 438
|
15 069 831
|
14 944 630
|
15 149 653
|
15 566 709
|
15 949 793
|
16 093 268
|
|
| Revenue |
7 724 004
N/A
|
8 042 631
+4%
|
8 484 345
+5%
|
9 043 403
+7%
|
9 867 594
+9%
|
10 357 229
+5%
|
10 822 947
+4%
|
10 951 107
+1%
|
10 934 153
0%
|
11 285 435
+3%
|
12 115 028
+7%
|
9 932 373
-18%
|
13 177 267
+33%
|
13 757 887
+4%
|
13 323 611
-3%
|
13 509 464
+1%
|
13 903 163
+3%
|
13 760 479
-1%
|
13 747 996
0%
|
14 381 377
+5%
|
14 750 656
+3%
|
15 119 457
+3%
|
16 294 374
+8%
|
15 401 629
-5%
|
16 215 337
+5%
|
16 033 010
-1%
|
15 505 230
-3%
|
17 093 405
+10%
|
16 332 537
-4%
|
16 227 874
-1%
|
16 428 596
+1%
|
15 811 148
-4%
|
15 669 394
-1%
|
16 103 110
+3%
|
16 016 604
-1%
|
16 761 306
+5%
|
16 802 148
+0%
|
17 342 705
+3%
|
18 057 875
+4%
|
18 576 850
+3%
|
18 952 523
+2%
|
19 202 274
+1%
|
18 808 986
-2%
|
18 362 970
-2%
|
18 677 823
+2%
|
18 358 631
-2%
|
17 907 594
-2%
|
14 128 201
-21%
|
18 744 244
+33%
|
21 370 499
+14%
|
21 469 923
+0%
|
15 107 513
-30%
|
18 387 231
+22%
|
14 797 857
-20%
|
15 624 046
+6%
|
14 200 349
-9%
|
15 073 161
+6%
|
17 310 467
+15%
|
16 309 821
-6%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7 503 550)
|
(7 712 558)
|
(8 170 216)
|
(8 714 815)
|
(9 356 924)
|
(9 845 505)
|
(10 144 439)
|
(10 363 711)
|
(10 199 265)
|
(10 711 635)
|
(11 177 184)
|
(9 249 848)
|
(12 376 547)
|
(12 530 061)
|
(12 717 791)
|
(13 041 456)
|
(13 321 587)
|
(13 541 625)
|
(13 767 080)
|
(14 010 562)
|
(14 218 770)
|
(14 466 006)
|
(14 540 813)
|
(15 035 521)
|
(14 745 986)
|
(14 765 509)
|
(14 923 491)
|
(14 859 924)
|
(14 959 791)
|
(14 994 020)
|
(15 009 442)
|
(15 207 669)
|
(15 360 203)
|
(15 676 204)
|
(16 054 462)
|
(16 475 685)
|
(16 699 927)
|
(16 926 217)
|
(17 188 182)
|
(17 315 977)
|
(17 523 911)
|
(17 691 282)
|
(17 749 702)
|
(17 817 986)
|
(17 980 388)
|
(18 187 326)
|
(18 505 770)
|
(11 777 900)
|
(17 551 267)
|
(19 140 410)
|
(17 958 557)
|
(13 281 628)
|
(16 334 004)
|
(13 360 302)
|
(13 329 381)
|
(13 609 517)
|
(14 203 315)
|
(14 804 435)
|
(15 190 219)
|
|
| Selling, General & Administrative |
(1 281 190)
|
(1 258 960)
|
(1 413 650)
|
(1 467 905)
|
(1 656 349)
|
(1 592 437)
|
(1 383 575)
|
(1 343 113)
|
(1 150 267)
|
(1 252 462)
|
(1 299 805)
|
(995 364)
|
(1 336 775)
|
(1 347 701)
|
(1 362 363)
|
(1 335 454)
|
(1 324 303)
|
(1 380 405)
|
(1 401 685)
|
(1 456 470)
|
(1 536 034)
|
(1 541 155)
|
(1 563 667)
|
(1 601 381)
|
(1 604 258)
|
(1 629 570)
|
(1 647 527)
|
(1 682 826)
|
(1 686 891)
|
(1 698 551)
|
(1 728 000)
|
(1 727 872)
|
(1 791 520)
|
(1 805 188)
|
(1 823 253)
|
(1 865 210)
|
(1 840 165)
|
(1 879 327)
|
(1 920 530)
|
(1 959 525)
|
(1 999 555)
|
(2 019 808)
|
(2 074 371)
|
(2 094 828)
|
(2 141 723)
|
(2 234 530)
|
(2 285 570)
|
(108 077)
|
(1 838 374)
|
(1 289 856)
|
(718 426)
|
(78 591)
|
(99 303)
|
(79 032)
|
(75 977)
|
(79 569)
|
(83 602)
|
(93 598)
|
(101 592)
|
|
| Depreciation & Amortization |
(13 814)
|
0
|
0
|
0
|
(14 403)
|
(3 989)
|
(8 071)
|
0
|
(16 700)
|
(25 965)
|
(42 916)
|
(63 653)
|
(83 399)
|
(80 752)
|
(78 056)
|
(77 850)
|
(84 282)
|
(90 387)
|
(95 819)
|
(98 213)
|
(94 356)
|
(90 728)
|
(88 868)
|
(87 417)
|
(86 450)
|
(86 093)
|
(85 620)
|
(85 330)
|
(84 827)
|
(84 157)
|
(83 216)
|
(79 129)
|
(68 504)
|
(57 973)
|
(47 615)
|
(40 566)
|
(40 334)
|
(39 712)
|
(38 947)
|
(38 808)
|
(38 279)
|
(38 010)
|
(37 580)
|
(37 538)
|
(40 209)
|
(42 990)
|
(46 031)
|
(34 807)
|
(46 622)
|
(55 294)
|
(53 986)
|
(42 557)
|
(53 666)
|
(44 742)
|
(45 777)
|
(46 194)
|
(44 039)
|
(41 035)
|
(38 375)
|
|
| Benefits Claims Loss Adjustment |
(5 341 476)
|
(5 546 130)
|
(5 845 243)
|
(6 291 504)
|
(6 906 523)
|
(7 506 746)
|
(7 902 169)
|
(7 963 289)
|
(8 266 928)
|
(8 473 060)
|
(8 923 909)
|
(7 559 993)
|
(10 116 949)
|
(10 282 629)
|
(10 459 811)
|
(10 792 109)
|
(11 050 993)
|
(11 178 579)
|
(11 352 208)
|
(11 455 000)
|
(11 545 496)
|
(11 741 776)
|
(11 755 408)
|
(11 841 489)
|
(11 890 456)
|
(11 871 702)
|
(11 979 665)
|
(11 821 290)
|
(11 855 177)
|
(11 835 990)
|
(11 795 870)
|
(12 001 761)
|
(12 070 527)
|
(12 350 075)
|
(12 690 400)
|
(13 056 265)
|
(13 321 711)
|
(13 507 011)
|
(13 712 016)
|
(13 761 022)
|
(13 885 248)
|
(14 039 581)
|
(14 083 998)
|
(14 191 509)
|
(14 349 235)
|
(14 451 095)
|
(14 623 234)
|
(11 666 064)
|
(14 368 047)
|
(16 843 799)
|
(16 732 142)
|
(13 105 407)
|
(16 089 661)
|
(13 179 837)
|
(13 111 399)
|
(13 395 246)
|
(13 980 369)
|
(14 621 120)
|
(15 015 928)
|
|
| Policy Acquisition Expense |
(474 441)
|
(492 260)
|
(516 668)
|
(544 128)
|
(576 319)
|
(610 711)
|
(642 406)
|
(672 659)
|
(702 160)
|
(747 496)
|
(787 644)
|
(620 401)
|
(820 145)
|
(807 684)
|
(798 881)
|
(810 711)
|
(827 687)
|
(848 504)
|
(866 280)
|
(924 941)
|
(964 725)
|
(997 212)
|
(1 037 098)
|
(1 042 212)
|
(1 055 183)
|
(1 073 598)
|
(1 097 250)
|
(1 135 797)
|
(1 175 859)
|
(1 213 947)
|
(1 236 617)
|
(1 255 766)
|
(1 281 371)
|
(1 312 477)
|
(1 337 876)
|
(1 348 186)
|
(1 341 219)
|
(1 342 019)
|
(1 356 843)
|
(1 385 838)
|
(1 416 972)
|
(1 409 712)
|
(1 366 019)
|
(1 300 994)
|
(1 242 338)
|
(1 244 878)
|
(1 331 452)
|
(1 424 701)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(392 629)
|
(415 210)
|
(394 656)
|
(411 280)
|
(203 331)
|
(131 622)
|
(208 218)
|
(384 650)
|
(63 210)
|
(212 651)
|
(122 908)
|
(10 437)
|
(19 278)
|
(11 294)
|
(18 681)
|
(25 332)
|
(34 322)
|
(43 750)
|
(51 087)
|
(75 938)
|
(78 159)
|
(95 135)
|
(95 772)
|
(463 022)
|
(109 639)
|
(104 547)
|
(113 430)
|
(134 681)
|
(157 037)
|
(161 374)
|
(165 738)
|
(143 142)
|
(148 281)
|
(150 491)
|
(155 318)
|
(165 458)
|
(156 499)
|
(158 150)
|
(159 846)
|
(170 784)
|
(183 859)
|
(184 171)
|
(187 734)
|
(193 117)
|
(206 884)
|
(213 833)
|
(219 483)
|
1 455 750
|
(1 298 224)
|
(951 461)
|
(454 003)
|
(55 073)
|
(91 374)
|
(56 691)
|
(96 228)
|
(88 509)
|
(95 305)
|
(48 682)
|
(34 324)
|
|
| Operating Income |
220 453
N/A
|
330 073
+50%
|
314 130
-5%
|
328 590
+5%
|
510 670
+55%
|
511 724
+0%
|
678 508
+33%
|
587 396
-13%
|
734 888
+25%
|
573 800
-22%
|
937 843
+63%
|
682 525
-27%
|
800 718
+17%
|
1 227 824
+53%
|
605 819
-51%
|
468 008
-23%
|
581 576
+24%
|
218 853
-62%
|
(19 085)
N/A
|
370 815
N/A
|
531 885
+43%
|
653 451
+23%
|
1 753 561
+168%
|
366 108
-79%
|
1 469 351
+301%
|
1 267 501
-14%
|
581 740
-54%
|
2 233 481
+284%
|
1 372 747
-39%
|
1 233 855
-10%
|
1 419 155
+15%
|
603 478
-57%
|
309 192
-49%
|
426 907
+38%
|
(37 858)
N/A
|
285 621
N/A
|
102 221
-64%
|
416 488
+307%
|
869 692
+109%
|
1 260 873
+45%
|
1 428 612
+13%
|
1 510 992
+6%
|
1 059 285
-30%
|
544 985
-49%
|
697 434
+28%
|
171 305
-75%
|
(598 177)
N/A
|
2 350 301
N/A
|
1 192 978
-49%
|
2 230 089
+87%
|
3 511 366
+57%
|
1 825 886
-48%
|
2 053 227
+12%
|
1 437 555
-30%
|
2 294 665
+60%
|
590 832
-74%
|
869 846
+47%
|
2 506 032
+188%
|
1 119 602
-55%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2 903)
|
(3 288)
|
(3 334)
|
(3 766)
|
6 762
|
3 066
|
9 582
|
(10 801)
|
(4 579)
|
85 768
|
(121 917)
|
(188 963)
|
(138 892)
|
(461 818)
|
(105 660)
|
194 289
|
149 733
|
539 018
|
807 848
|
405 903
|
263 216
|
151 565
|
(816 428)
|
636 140
|
(380 958)
|
(148 988)
|
493 056
|
(1 141 864)
|
(373 409)
|
(222 479)
|
(434 884)
|
280 489
|
496 895
|
263 754
|
709 620
|
404 057
|
700 442
|
485 397
|
24 314
|
(307 514)
|
(403 336)
|
(390 146)
|
224 256
|
821 573
|
782 223
|
1 385 352
|
2 225 291
|
465 758
|
696 510
|
494 602
|
(674 077)
|
422 267
|
960 218
|
1 081 647
|
304 885
|
1 845 315
|
1 425 736
|
(200 555)
|
1 013 954
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(29 393)
|
(84 461)
|
0
|
(123 403)
|
(78 182)
|
(61 562)
|
(104 279)
|
(120 982)
|
(110 644)
|
(81 946)
|
(79 907)
|
(115 728)
|
(117 246)
|
(124 934)
|
(99 969)
|
(89 062)
|
(96 277)
|
(88 529)
|
(55 950)
|
(66 378)
|
(49 675)
|
(43 182)
|
(34 163)
|
(40 028)
|
(30 648)
|
(40 941)
|
(16 035)
|
(3 285)
|
(2 020)
|
7 278
|
(27 718)
|
(15 192)
|
(24 311)
|
(15 428)
|
(44 367)
|
(32 880)
|
(32 439)
|
(32 974)
|
(28 568)
|
(50 171)
|
(71 309)
|
(86 088)
|
(112 086)
|
(117 317)
|
(113 810)
|
(118 145)
|
(39)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
128
|
2
|
43
|
0
|
53
|
0
|
36
|
39
|
44
|
414
|
389
|
471
|
0
|
1 378
|
1 364
|
9
|
1 206
|
(74)
|
0
|
(57)
|
50
|
0
|
334
|
73
|
49
|
52
|
61
|
332
|
331
|
(560)
|
(835)
|
116
|
122
|
1 013
|
1 005
|
34
|
0
|
99
|
110
|
84
|
63
|
(1 107)
|
(1 149)
|
(1 111)
|
(1 095)
|
(14)
|
0
|
(79)
|
(71)
|
745
|
757
|
733
|
722
|
(66)
|
(70)
|
|
| Total Other Income |
0
|
0
|
10 441
|
9 249
|
(6 157)
|
(5 890)
|
(28 807)
|
(3 780)
|
12 239
|
15 922
|
(157 968)
|
(43 290)
|
(45 450)
|
(58 746)
|
114 077
|
(52 010)
|
(64 543)
|
(78 076)
|
(108 348)
|
(131 233)
|
(166 850)
|
(194 290)
|
(222 499)
|
(242 552)
|
(244 248)
|
(217 286)
|
(177 596)
|
(168 228)
|
(130 622)
|
(150 325)
|
(154 790)
|
(132 974)
|
(134 243)
|
(131 523)
|
(137 356)
|
(140 505)
|
(164 887)
|
(151 723)
|
(141 383)
|
(158 026)
|
(147 106)
|
(148 727)
|
(162 977)
|
(162 555)
|
(165 450)
|
(188 881)
|
(216 974)
|
(3 287)
|
(159 169)
|
(103 267)
|
(31 189)
|
7 786
|
5 382
|
8 242
|
6 357
|
113
|
(1 681)
|
37 418
|
35 602
|
|
| Pre-Tax Income |
217 550
N/A
|
326 785
+50%
|
321 237
-2%
|
334 073
+4%
|
511 403
+53%
|
479 509
-6%
|
574 865
+20%
|
572 815
0%
|
619 198
+8%
|
597 308
-4%
|
596 433
0%
|
346 032
-42%
|
495 439
+43%
|
597 029
+21%
|
532 678
-11%
|
530 851
0%
|
551 038
+4%
|
563 927
+2%
|
556 845
-1%
|
545 525
-2%
|
540 395
-1%
|
514 373
-5%
|
626 105
+22%
|
703 689
+12%
|
777 816
+11%
|
851 552
+9%
|
854 353
+0%
|
889 299
+4%
|
828 739
-7%
|
830 456
+0%
|
788 601
-5%
|
735 290
-7%
|
668 889
-9%
|
556 557
-17%
|
540 849
-3%
|
521 572
-4%
|
622 705
+19%
|
726 863
+17%
|
738 199
+2%
|
751 000
+2%
|
845 290
+13%
|
939 779
+11%
|
1 087 700
+16%
|
1 175 519
+8%
|
1 264 100
+8%
|
1 295 360
+2%
|
1 322 903
+2%
|
2 699 575
+104%
|
1 611 907
-40%
|
2 507 600
+56%
|
2 687 956
+7%
|
2 255 821
-16%
|
3 018 756
+34%
|
2 528 190
-16%
|
2 606 664
+3%
|
2 436 992
-7%
|
2 294 623
-6%
|
2 342 829
+2%
|
2 169 088
-7%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(62 748)
|
(88 236)
|
(90 428)
|
(106 835)
|
(133 950)
|
(131 049)
|
(151 064)
|
(137 548)
|
(124 963)
|
(115 228)
|
(118 502)
|
(82 822)
|
(117 879)
|
(143 373)
|
(124 132)
|
(101 501)
|
(105 646)
|
(95 441)
|
(97 299)
|
(115 081)
|
(116 881)
|
(122 196)
|
(146 466)
|
(169 910)
|
(187 057)
|
(202 001)
|
(206 509)
|
(220 103)
|
(212 351)
|
(224 753)
|
(219 563)
|
(197 517)
|
(174 667)
|
(147 502)
|
(141 107)
|
(141 409)
|
(163 322)
|
(186 181)
|
(184 254)
|
(189 892)
|
(221 960)
|
(245 842)
|
(287 230)
|
(302 599)
|
(326 004)
|
(330 625)
|
(332 731)
|
(660 093)
|
(381 297)
|
(598 194)
|
(634 950)
|
(513 442)
|
(695 862)
|
(570 519)
|
(594 007)
|
(583 776)
|
(590 557)
|
(598 329)
|
(570 573)
|
|
| Income from Continuing Operations |
154 802
|
238 548
|
230 807
|
227 236
|
377 453
|
348 459
|
423 801
|
435 267
|
494 235
|
482 080
|
477 931
|
263 211
|
377 561
|
453 658
|
408 548
|
429 349
|
445 393
|
468 485
|
459 544
|
430 443
|
423 512
|
392 176
|
479 639
|
533 779
|
590 759
|
649 551
|
647 844
|
669 196
|
616 388
|
605 704
|
569 039
|
537 774
|
494 223
|
409 055
|
399 742
|
380 163
|
459 384
|
540 683
|
553 946
|
561 109
|
623 330
|
693 937
|
800 470
|
872 920
|
938 096
|
964 735
|
990 172
|
2 039 482
|
1 230 610
|
1 909 406
|
2 053 006
|
1 742 379
|
2 322 894
|
1 957 671
|
2 012 657
|
1 853 217
|
1 704 066
|
1 744 499
|
1 598 515
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 696
|
(113)
|
6 853
|
3 264
|
(1 656)
|
(5 819)
|
(7 298)
|
(8 796)
|
(12 109)
|
(6 914)
|
(11 650)
|
(10 052)
|
(7 445)
|
(9 877)
|
(10 127)
|
(9 033)
|
(7 819)
|
(7 176)
|
(8 050)
|
(9 163)
|
(9 406)
|
(6 929)
|
(5 235)
|
(770)
|
(1 628)
|
(4 287)
|
(4 167)
|
(3 469)
|
(983)
|
185
|
(2 267)
|
(3 475)
|
(3 581)
|
(3 338)
|
(3 397)
|
(5 255)
|
(5 224)
|
(5 091)
|
(5 581)
|
(5 057)
|
(6 117)
|
(5 552)
|
(3 810)
|
(4 184)
|
(2 360)
|
(933)
|
(1 623)
|
(1 826)
|
(3 078)
|
(3 786)
|
|
| Net Income (Common) |
154 802
N/A
|
238 548
+54%
|
230 807
-3%
|
227 236
-2%
|
377 453
+66%
|
348 459
-8%
|
423 801
+22%
|
435 267
+3%
|
494 235
+14%
|
483 775
-2%
|
477 817
-1%
|
270 064
-43%
|
380 824
+41%
|
452 002
+19%
|
402 729
-11%
|
422 051
+5%
|
436 596
+3%
|
456 375
+5%
|
452 629
-1%
|
418 794
-7%
|
413 461
-1%
|
384 732
-7%
|
469 763
+22%
|
523 652
+11%
|
581 726
+11%
|
641 731
+10%
|
640 667
0%
|
661 146
+3%
|
607 224
-8%
|
596 298
-2%
|
562 110
-6%
|
532 539
-5%
|
493 452
-7%
|
407 426
-17%
|
395 455
-3%
|
375 996
-5%
|
455 916
+21%
|
539 701
+18%
|
554 131
+3%
|
558 841
+1%
|
619 856
+11%
|
690 357
+11%
|
797 133
+15%
|
869 523
+9%
|
932 840
+7%
|
959 511
+3%
|
985 081
+3%
|
2 033 901
+106%
|
1 225 553
-40%
|
1 903 289
+55%
|
2 047 454
+8%
|
1 738 569
-15%
|
2 318 709
+33%
|
1 955 311
-16%
|
2 011 724
+3%
|
1 851 594
-8%
|
1 702 240
-8%
|
1 741 422
+2%
|
1 594 729
-8%
|
|
| EPS (Diluted) |
2 457.17
N/A
|
3 786.47
+54%
|
3 606.35
-5%
|
3 606.92
+0%
|
5 991.31
+66%
|
5 531.09
-8%
|
6 727
+22%
|
6 909
+3%
|
7 845
+14%
|
7 678.96
-2%
|
7 584.39
-1%
|
4 286.73
-43%
|
6 044.82
+41%
|
7 174.63
+19%
|
6 392.52
-11%
|
6 699.22
+5%
|
6 930.09
+3%
|
7 244.04
+5%
|
7 184.58
-1%
|
6 647.52
-7%
|
6 562.87
-1%
|
6 106.85
-7%
|
7 456.55
+22%
|
8 311.93
+11%
|
9 233.74
+11%
|
10 186.2
+10%
|
10 169.31
0%
|
10 494.38
+3%
|
9 638.47
-8%
|
9 465.04
-2%
|
8 922.38
-6%
|
8 453
-5%
|
7 832.57
-7%
|
6 467.07
-17%
|
6 277.06
-3%
|
5 968.19
-5%
|
7 236.76
+21%
|
8 847.55
+22%
|
9 235.51
+4%
|
9 161.32
-1%
|
10 330.93
+13%
|
11 497.62
+11%
|
13 275.93
+15%
|
14 481.55
+9%
|
15 536.08
+7%
|
15 980.28
+3%
|
16 406.12
+3%
|
33 873.81
+106%
|
20 411.1
-40%
|
31 698.52
+55%
|
34 099.53
+8%
|
28 955.17
-15%
|
38 617.18
+33%
|
32 564.92
-16%
|
33 504.46
+3%
|
30 837.56
-8%
|
28 350.12
-8%
|
29 002.69
+2%
|
26 559.58
-8%
|
|