Almacenes Exito SA
NYSE:EXTO
Income Statement
Earnings Waterfall
Almacenes Exito SA
Income Statement
Almacenes Exito SA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
16 537
|
3 995
|
4 912
|
129 986
|
396 842
|
630 039
|
924 507
|
1 104 013
|
1 152 368
|
1 103 913
|
1 102 089
|
827 704
|
926 213
|
1 034 803
|
623 478
|
705 660
|
442 290
|
432 954
|
418 129
|
405 060
|
419 505
|
120 188
|
338 554
|
311 638
|
250 351
|
256 262
|
213 493
|
182 130
|
181 196
|
177 711
|
189 264
|
219 181
|
210 558
|
236 232
|
281 170
|
317 765
|
353 691
|
373 329
|
376 444
|
368 168
|
351 679
|
345 172
|
0
|
|
| Revenue |
3 179 038
N/A
|
3 239 027
+2%
|
3 227 128
0%
|
3 269 673
+1%
|
3 335 027
+2%
|
3 303 392
-1%
|
3 404 637
+3%
|
3 461 434
+2%
|
3 530 586
+2%
|
3 676 981
+4%
|
3 839 485
+4%
|
4 045 114
+5%
|
4 260 316
+5%
|
4 488 609
+5%
|
4 513 313
+1%
|
4 641 616
+3%
|
4 878 287
+5%
|
5 103 669
+5%
|
5 356 497
+5%
|
5 599 084
+5%
|
5 930 680
+6%
|
6 252 432
+5%
|
6 599 520
+6%
|
6 836 318
+4%
|
6 970 666
+2%
|
7 044 101
+1%
|
7 132 651
+1%
|
7 254 819
+2%
|
7 510 079
+4%
|
7 649 110
+2%
|
8 014 044
+5%
|
8 287 190
+3%
|
8 844 710
+7%
|
9 436 282
+7%
|
9 731 253
+3%
|
10 143 558
+4%
|
10 229 673
+1%
|
10 378 711
+1%
|
10 492 374
+1%
|
10 565 749
+1%
|
10 696 961
+1%
|
10 500 931
-2%
|
10 527 149
+0%
|
10 412 400
-1%
|
11 420 321
+10%
|
11 166 452
-2%
|
11 583 203
+4%
|
16 168 654
+40%
|
24 045 971
+49%
|
32 936 423
+37%
|
41 848 065
+27%
|
47 688 456
+14%
|
51 606 955
+8%
|
53 152 353
+3%
|
54 555 000
+3%
|
55 651 300
+2%
|
56 442 803
+1%
|
56 660 678
+0%
|
36 947 423
-35%
|
26 552 856
-28%
|
14 870 027
-44%
|
15 401 448
+4%
|
29 191 068
+90%
|
29 290 561
+0%
|
15 293 083
-48%
|
19 345 514
+26%
|
15 689 884
-19%
|
15 715 354
+0%
|
15 735 839
+0%
|
15 502 580
-1%
|
15 510 811
+0%
|
16 024 729
+3%
|
16 922 385
+6%
|
17 705 180
+5%
|
18 725 708
+6%
|
19 665 696
+5%
|
20 619 673
+5%
|
21 473 860
+4%
|
21 875 765
+2%
|
16 778 729
-23%
|
21 122 087
+26%
|
15 816 404
-25%
|
15 772 201
0%
|
21 007 821
+33%
|
21 880 509
+4%
|
22 010 012
+1%
|
22 143 564
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 461 944)
|
(2 998 734)
|
(2 449 810)
|
(2 483 999)
|
(2 530 592)
|
(2 496 754)
|
(2 577 781)
|
(2 617 765)
|
(2 671 446)
|
(2 784 626)
|
(2 906 630)
|
(3 059 104)
|
(3 216 996)
|
(3 402 369)
|
(3 401 162)
|
(3 497 254)
|
(3 681 607)
|
(3 846 401)
|
(4 041 478)
|
(4 227 112)
|
(4 477 872)
|
(4 730 799)
|
(4 987 948)
|
(5 155 700)
|
(5 257 311)
|
(5 283 346)
|
(5 356 986)
|
(5 453 867)
|
(5 646 083)
|
(5 735 182)
|
(6 012 363)
|
(6 219 858)
|
(6 610 665)
|
(7 034 675)
|
(7 220 629)
|
(7 512 527)
|
(7 559 872)
|
(7 670 519)
|
(7 750 857)
|
(7 780 288)
|
(7 854 807)
|
(7 708 687)
|
(7 790 844)
|
(7 721 975)
|
(8 428 937)
|
(8 370 443)
|
(8 626 262)
|
(11 982 428)
|
(17 787 553)
|
(24 629 876)
|
(31 300 979)
|
(35 957 688)
|
(39 224 959)
|
(40 164 161)
|
(40 946 626)
|
(41 816 645)
|
(42 244 993)
|
(42 380 056)
|
(27 671 092)
|
(19 639 644)
|
(11 024 784)
|
(11 486 464)
|
(22 042 928)
|
(22 129 512)
|
(11 370 935)
|
(14 414 501)
|
(11 704 471)
|
(11 746 064)
|
(11 814 208)
|
(11 565 399)
|
(11 530 329)
|
(11 882 522)
|
(12 526 548)
|
(13 154 636)
|
(13 950 285)
|
(14 656 029)
|
(15 380 090)
|
(16 002 160)
|
(16 239 306)
|
(12 430 152)
|
(15 696 044)
|
(11 779 499)
|
(11 775 020)
|
(15 725 957)
|
(16 347 501)
|
(16 416 184)
|
(16 513 657)
|
|
| Gross Profit |
717 094
N/A
|
240 293
-66%
|
777 318
+223%
|
785 674
+1%
|
804 435
+2%
|
806 638
+0%
|
826 856
+3%
|
843 669
+2%
|
859 140
+2%
|
892 355
+4%
|
932 855
+5%
|
986 010
+6%
|
1 043 319
+6%
|
1 086 240
+4%
|
1 112 151
+2%
|
1 144 362
+3%
|
1 196 679
+5%
|
1 257 268
+5%
|
1 315 019
+5%
|
1 371 972
+4%
|
1 452 808
+6%
|
1 521 633
+5%
|
1 611 572
+6%
|
1 680 618
+4%
|
1 713 355
+2%
|
1 760 755
+3%
|
1 775 665
+1%
|
1 800 952
+1%
|
1 863 996
+4%
|
1 913 928
+3%
|
2 001 681
+5%
|
2 067 332
+3%
|
2 234 045
+8%
|
2 401 607
+8%
|
2 510 624
+5%
|
2 631 031
+5%
|
2 669 801
+1%
|
2 708 192
+1%
|
2 741 517
+1%
|
2 785 461
+2%
|
2 842 154
+2%
|
2 792 244
-2%
|
2 736 305
-2%
|
2 690 425
-2%
|
2 991 384
+11%
|
2 796 009
-7%
|
2 956 941
+6%
|
4 186 226
+42%
|
6 258 418
+50%
|
8 306 547
+33%
|
10 547 086
+27%
|
11 730 768
+11%
|
12 381 996
+6%
|
12 988 192
+5%
|
13 608 374
+5%
|
13 834 655
+2%
|
14 197 810
+3%
|
14 280 622
+1%
|
9 276 331
-35%
|
6 913 212
-25%
|
3 845 243
-44%
|
3 914 984
+2%
|
7 148 140
+83%
|
7 161 049
+0%
|
3 922 148
-45%
|
4 931 013
+26%
|
3 985 413
-19%
|
3 969 290
0%
|
3 921 631
-1%
|
3 937 181
+0%
|
3 980 482
+1%
|
4 142 207
+4%
|
4 395 837
+6%
|
4 550 544
+4%
|
4 775 423
+5%
|
5 009 667
+5%
|
5 239 583
+5%
|
5 471 700
+4%
|
5 636 459
+3%
|
4 348 577
-23%
|
5 426 043
+25%
|
4 036 905
-26%
|
3 997 181
-1%
|
5 281 864
+32%
|
5 533 008
+5%
|
5 593 828
+1%
|
5 629 907
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(612 231)
|
(669 946)
|
(682 680)
|
(690 992)
|
(694 970)
|
(694 253)
|
(708 039)
|
(723 902)
|
(739 294)
|
(759 429)
|
(783 348)
|
(818 180)
|
(874 888)
|
(913 678)
|
(937 478)
|
(960 846)
|
(989 322)
|
(1 045 536)
|
(1 111 853)
|
(1 167 677)
|
(1 255 248)
|
(1 333 646)
|
(1 404 749)
|
(1 467 689)
|
(1 568 724)
|
(1 484 158)
|
(1 487 550)
|
(1 502 193)
|
(1 575 233)
|
(1 585 553)
|
(1 641 557)
|
(1 695 446)
|
(1 815 880)
|
(1 936 191)
|
(2 043 544)
|
(2 141 262)
|
(2 175 634)
|
(2 207 167)
|
(2 243 403)
|
(2 281 042)
|
(2 297 566)
|
(2 239 406)
|
(2 144 044)
|
(2 067 182)
|
(2 417 342)
|
(2 216 668)
|
(2 387 750)
|
(3 498 793)
|
(4 998 609)
|
(6 814 786)
|
(8 810 883)
|
(9 842 273)
|
(10 593 950)
|
(11 196 596)
|
(11 338 573)
|
(11 645 354)
|
(11 669 073)
|
(11 704 203)
|
(7 747 804)
|
(5 583 858)
|
(3 141 141)
|
(3 176 035)
|
(5 928 267)
|
(5 919 221)
|
(3 197 285)
|
(4 076 209)
|
(3 271 947)
|
(3 296 370)
|
(3 251 327)
|
(3 227 225)
|
(3 236 665)
|
(3 294 416)
|
(3 434 876)
|
(3 560 624)
|
(3 723 688)
|
(3 925 954)
|
(4 270 949)
|
(4 479 912)
|
(4 657 770)
|
(3 612 425)
|
(4 524 346)
|
(3 377 182)
|
(3 389 678)
|
(4 513 391)
|
(4 658 115)
|
(4 637 235)
|
(4 544 465)
|
|
| Selling, General & Administrative |
(612 231)
|
(669 946)
|
(682 680)
|
(690 992)
|
(694 970)
|
(694 253)
|
(708 039)
|
(723 902)
|
(739 294)
|
(759 429)
|
(783 348)
|
(818 180)
|
(874 888)
|
(913 678)
|
(937 479)
|
(960 847)
|
(989 322)
|
(1 045 537)
|
(1 111 853)
|
(1 167 677)
|
(1 255 249)
|
(1 333 645)
|
(1 404 748)
|
(1 467 688)
|
(1 568 725)
|
(1 484 158)
|
(1 487 550)
|
(1 502 193)
|
(1 253 600)
|
(1 585 553)
|
(1 493 315)
|
(1 470 325)
|
(1 491 061)
|
(1 936 191)
|
(2 008 055)
|
(2 094 506)
|
(1 811 076)
|
(1 745 842)
|
(1 867 608)
|
(1 896 454)
|
(1 910 128)
|
(1 951 213)
|
(1 957 878)
|
(1 977 774)
|
(2 034 937)
|
(2 231 819)
|
(2 249 682)
|
(3 154 499)
|
(4 489 612)
|
(6 123 400)
|
(7 937 698)
|
(8 947 392)
|
(9 474 463)
|
(9 991 336)
|
(10 248 790)
|
(10 443 635)
|
(10 538 401)
|
(10 423 458)
|
(6 866 983)
|
(4 936 723)
|
(2 702 463)
|
(2 750 000)
|
(5 098 734)
|
(5 082 840)
|
(2 724 324)
|
(3 491 881)
|
(2 760 288)
|
(2 781 833)
|
(2 749 554)
|
(2 721 459)
|
(2 778 524)
|
(2 830 881)
|
(2 964 313)
|
(3 093 866)
|
(3 246 273)
|
(3 439 963)
|
(3 748 058)
|
(4 042 942)
|
(4 177 458)
|
(3 261 956)
|
(3 910 212)
|
(2 902 289)
|
(2 933 128)
|
(3 910 416)
|
(4 050 725)
|
(4 040 173)
|
(3 951 668)
|
|
| 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
|
(321 633)
|
0
|
0
|
(76 879)
|
(324 819)
|
0
|
0
|
(88 146)
|
(364 558)
|
(277 594)
|
(375 795)
|
(384 588)
|
(387 438)
|
0
|
0
|
0
|
(382 405)
|
0
|
0
|
(125 670)
|
(435 972)
|
(523 692)
|
(745 675)
|
(846 293)
|
(886 194)
|
(936 373)
|
(959 775)
|
(989 531)
|
(1 019 086)
|
(1 159 785)
|
(741 447)
|
(594 525)
|
(439 176)
|
(459 851)
|
(859 602)
|
(860 268)
|
(450 529)
|
(561 028)
|
(443 981)
|
(441 580)
|
(443 308)
|
(447 422)
|
(451 967)
|
(460 628)
|
(465 073)
|
(470 818)
|
(475 701)
|
(488 993)
|
(505 068)
|
(390 711)
|
(412 767)
|
(283 612)
|
(554 771)
|
(420 923)
|
(429 291)
|
(575 691)
|
(595 003)
|
(597 137)
|
(591 703)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(148 242)
|
(148 242)
|
0
|
0
|
(35 489)
|
41 390
|
0
|
(183 731)
|
0
|
0
|
0
|
(288 193)
|
(186 166)
|
(89 408)
|
0
|
15 151
|
(138 068)
|
(218 624)
|
(73 025)
|
(167 694)
|
(127 510)
|
(48 588)
|
(233 293)
|
(268 887)
|
(130 008)
|
(212 188)
|
(111 586)
|
(120 960)
|
(139 374)
|
(52 610)
|
498
|
33 816
|
30 069
|
23 887
|
(22 432)
|
(23 300)
|
(67 678)
|
(72 957)
|
(58 465)
|
(58 344)
|
(6 174)
|
(2 907)
|
(5 490)
|
4 060
|
(1 714)
|
3 002
|
(17 823)
|
(46 259)
|
(67 545)
|
(66 857)
|
(59 363)
|
(53 970)
|
(27 259)
|
(27 284)
|
(12 387)
|
75
|
(1 094)
|
|
| Operating Income |
104 863
N/A
|
(429 653)
N/A
|
94 638
N/A
|
94 682
+0%
|
109 465
+16%
|
112 385
+3%
|
118 817
+6%
|
119 767
+1%
|
119 846
+0%
|
132 926
+11%
|
149 507
+12%
|
167 830
+12%
|
168 431
+0%
|
172 562
+2%
|
174 672
+1%
|
183 514
+5%
|
207 357
+13%
|
211 730
+2%
|
203 165
-4%
|
204 295
+1%
|
197 560
-3%
|
187 988
-5%
|
206 824
+10%
|
212 930
+3%
|
144 630
-32%
|
276 597
+91%
|
288 115
+4%
|
298 759
+4%
|
288 763
-3%
|
328 375
+14%
|
360 124
+10%
|
371 886
+3%
|
418 165
+12%
|
465 416
+11%
|
467 080
+0%
|
489 769
+5%
|
494 167
+1%
|
501 025
+1%
|
498 114
-1%
|
504 419
+1%
|
544 588
+8%
|
552 838
+2%
|
592 261
+7%
|
623 243
+5%
|
574 042
-8%
|
579 341
+1%
|
569 191
-2%
|
687 433
+21%
|
1 259 809
+83%
|
1 491 761
+18%
|
1 736 203
+16%
|
1 888 495
+9%
|
1 788 046
-5%
|
1 791 596
+0%
|
2 269 801
+27%
|
2 189 301
-4%
|
2 528 737
+16%
|
2 576 419
+2%
|
1 528 527
-41%
|
1 329 354
-13%
|
704 102
-47%
|
738 949
+5%
|
1 219 873
+65%
|
1 241 828
+2%
|
724 863
-42%
|
854 804
+18%
|
713 466
-17%
|
672 920
-6%
|
670 304
0%
|
709 956
+6%
|
743 817
+5%
|
847 791
+14%
|
960 961
+13%
|
989 920
+3%
|
1 051 735
+6%
|
1 083 713
+3%
|
968 634
-11%
|
991 788
+2%
|
978 689
-1%
|
736 152
-25%
|
901 697
+22%
|
659 723
-27%
|
607 503
-8%
|
768 473
+26%
|
874 893
+14%
|
956 593
+9%
|
1 085 442
+13%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
18 197
|
47 765
|
48 699
|
55 592
|
55 516
|
54 940
|
49 465
|
46 115
|
48 256
|
45 261
|
82 409
|
96 199
|
103 949
|
101 333
|
94 728
|
149 813
|
393 432
|
482 907
|
574 045
|
756 579
|
643 014
|
547 233
|
419 088
|
167 428
|
517 953
|
53 882
|
60 539
|
72 383
|
83 677
|
104 831
|
130 646
|
152 161
|
165 470
|
192 362
|
225 193
|
239 048
|
86 951
|
156 294
|
111 348
|
84 816
|
79 573
|
95 845
|
88 546
|
87 900
|
83 339
|
72 417
|
69 099
|
197 396
|
51 214
|
(207 453)
|
(513 011)
|
(985 885)
|
(1 091 043)
|
(1 196 530)
|
(1 136 391)
|
(972 116)
|
(990 409)
|
(1 006 556)
|
(654 065)
|
(624 695)
|
(443 802)
|
(435 083)
|
(770 883)
|
(754 101)
|
(460 434)
|
(513 134)
|
(391 257)
|
(312 111)
|
(220 871)
|
(195 473)
|
(149 863)
|
(139 626)
|
(165 077)
|
(187 552)
|
(204 700)
|
(278 076)
|
(448 235)
|
(287 641)
|
(349 852)
|
(257 793)
|
(423 326)
|
(302 473)
|
(304 289)
|
(430 953)
|
(513 738)
|
(419 764)
|
(343 378)
|
|
| 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
|
(2 775)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21 721)
|
0
|
0
|
0
|
(28 391)
|
40
|
98 891
|
110 826
|
60 872
|
26 761
|
(91 657)
|
(135 321)
|
(209 775)
|
(50 527)
|
(250 355)
|
(252 543)
|
(397 174)
|
(411 892)
|
(180 432)
|
(129 039)
|
(49 407)
|
(47 769)
|
(88 831)
|
(109 317)
|
(50 676)
|
(75 732)
|
(45 400)
|
(50 247)
|
(59 861)
|
(38 467)
|
(48 791)
|
(52 756)
|
(33 679)
|
(27 558)
|
(9 309)
|
(784)
|
21 500
|
3 648
|
(21 192)
|
(17 904)
|
(18 916)
|
(31 435)
|
(30 373)
|
(56 490)
|
(98 767)
|
(77 353)
|
(56 381)
|
|
| 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
|
18 474
|
0
|
0
|
0
|
13 441
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 742
|
0
|
0
|
0
|
16 632
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(69 334)
|
(41 473)
|
(42 165)
|
(104 001)
|
(67 619)
|
(70 228)
|
(64 611)
|
(56 800)
|
(57 198)
|
(55 676)
|
(98 995)
|
(121 506)
|
(121 196)
|
(123 441)
|
(128 338)
|
(168 894)
|
(429 658)
|
(527 443)
|
(606 354)
|
(818 265)
|
(682 357)
|
(586 819)
|
(467 931)
|
(215 181)
|
(505 399)
|
(115 814)
|
(127 001)
|
(130 808)
|
(101 336)
|
(129 147)
|
(151 512)
|
(161 496)
|
(173 608)
|
(167 047)
|
(166 958)
|
(167 184)
|
(20 146)
|
(97 267)
|
(50 008)
|
(21 022)
|
(63 486)
|
(67 658)
|
(59 923)
|
(42 418)
|
(63 750)
|
(2 464)
|
(2 204)
|
(76 356)
|
(103 813)
|
(115 056)
|
(129 811)
|
(70 201)
|
(106 958)
|
(78 242)
|
(128 423)
|
(218 239)
|
(166 366)
|
(229 665)
|
(165 299)
|
(74 155)
|
(68 774)
|
(67 015)
|
(84 103)
|
(89 368)
|
(42 619)
|
(47 645)
|
(32 953)
|
(12 236)
|
(4 290)
|
(6 177)
|
(14 282)
|
(28 624)
|
(31 318)
|
(35 174)
|
(54 761)
|
(65 379)
|
33 041
|
(153 549)
|
(154 270)
|
(131 579)
|
(105 383)
|
(103 243)
|
(88 204)
|
(94 325)
|
30 520
|
(25 586)
|
(57 684)
|
|
| Pre-Tax Income |
53 726
N/A
|
(423 361)
N/A
|
101 172
N/A
|
46 273
-54%
|
97 362
+110%
|
97 097
0%
|
103 671
+7%
|
109 082
+5%
|
110 904
+2%
|
122 511
+10%
|
132 921
+8%
|
142 523
+7%
|
151 184
+6%
|
150 454
0%
|
141 063
-6%
|
164 435
+17%
|
171 132
+4%
|
167 195
-2%
|
170 855
+2%
|
142 609
-17%
|
158 217
+11%
|
148 400
-6%
|
157 980
+6%
|
165 177
+5%
|
157 185
-5%
|
214 665
+37%
|
221 653
+3%
|
240 334
+8%
|
286 803
+19%
|
304 059
+6%
|
339 258
+12%
|
362 551
+7%
|
423 468
+17%
|
490 731
+16%
|
525 315
+7%
|
561 633
+7%
|
560 972
0%
|
560 052
0%
|
559 454
0%
|
568 213
+2%
|
549 696
-3%
|
581 025
+6%
|
620 884
+7%
|
668 725
+8%
|
581 872
-13%
|
649 334
+12%
|
734 977
+13%
|
919 299
+25%
|
1 268 082
+38%
|
1 196 013
-6%
|
1 001 724
-16%
|
697 088
-30%
|
380 270
-45%
|
466 297
+23%
|
754 632
+62%
|
746 403
-1%
|
974 788
+31%
|
928 306
-5%
|
528 731
-43%
|
501 465
-5%
|
142 119
-72%
|
189 082
+33%
|
276 056
+46%
|
289 042
+5%
|
171 134
-41%
|
218 293
+28%
|
243 856
+12%
|
298 326
+22%
|
385 282
+29%
|
469 839
+22%
|
530 881
+13%
|
626 785
+18%
|
730 887
+17%
|
739 636
+1%
|
782 965
+6%
|
739 474
-6%
|
574 940
-22%
|
554 246
-4%
|
453 375
-18%
|
328 876
-27%
|
354 072
+8%
|
222 572
-37%
|
184 637
-17%
|
186 705
+1%
|
292 908
+57%
|
433 890
+48%
|
627 999
+45%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(20 474)
|
(37 500)
|
(37 938)
|
(39 676)
|
(34 301)
|
(34 502)
|
(38 132)
|
(40 027)
|
(43 056)
|
(48 548)
|
(52 507)
|
(56 140)
|
(28 007)
|
(21 066)
|
(10 588)
|
(7 589)
|
(40 140)
|
(36 099)
|
(29 657)
|
(21 880)
|
(4 894)
|
(12 540)
|
(22 470)
|
(31 341)
|
(9 883)
|
(47 341)
|
(46 013)
|
(44 431)
|
(31 888)
|
(28 333)
|
(31 407)
|
(32 860)
|
(33 447)
|
(50 485)
|
(66 695)
|
(84 244)
|
(83 549)
|
(86 660)
|
(90 025)
|
(89 890)
|
(109 417)
|
(129 190)
|
(153 138)
|
(169 697)
|
(121 913)
|
(157 135)
|
(166 361)
|
(242 102)
|
(387 683)
|
(357 397)
|
(344 554)
|
(325 793)
|
(167 814)
|
(226 797)
|
(220 062)
|
(159 180)
|
(259 918)
|
(222 845)
|
(99 318)
|
(66 494)
|
55 799
|
37 529
|
(50 668)
|
(45 610)
|
(23 296)
|
(27 813)
|
(19 011)
|
(14 296)
|
(54 179)
|
(80 953)
|
(108 425)
|
(118 396)
|
(137 670)
|
(161 219)
|
(180 613)
|
(205 358)
|
(325 702)
|
(311 570)
|
(263 796)
|
(232 857)
|
(45 898)
|
(8 618)
|
16 973
|
22 248
|
(55 665)
|
(60 943)
|
(85 247)
|
|
| Income from Continuing Operations |
33 252
|
(460 861)
|
63 234
|
6 597
|
63 061
|
62 595
|
65 539
|
69 055
|
67 848
|
73 963
|
80 414
|
86 383
|
123 176
|
129 388
|
130 475
|
156 845
|
130 992
|
131 096
|
141 198
|
120 730
|
153 322
|
135 860
|
135 510
|
133 836
|
147 302
|
167 324
|
175 640
|
195 903
|
254 915
|
275 726
|
307 851
|
329 691
|
390 021
|
440 246
|
458 620
|
477 389
|
477 423
|
473 392
|
469 429
|
478 323
|
440 279
|
451 835
|
467 746
|
499 028
|
459 959
|
492 199
|
568 616
|
677 197
|
880 399
|
838 616
|
657 170
|
371 295
|
212 456
|
239 500
|
534 570
|
587 223
|
714 870
|
705 461
|
429 413
|
434 971
|
197 918
|
226 611
|
225 388
|
243 432
|
147 838
|
190 480
|
224 845
|
284 030
|
331 103
|
388 886
|
422 456
|
508 389
|
593 217
|
578 417
|
602 352
|
534 116
|
249 238
|
242 676
|
189 579
|
96 019
|
308 174
|
213 954
|
201 610
|
208 953
|
237 243
|
372 947
|
542 752
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
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
|
(26)
|
(566)
|
0
|
0
|
(166)
|
(2 118)
|
(2 066)
|
(2 245)
|
(2 295)
|
(1 872)
|
(3 996)
|
(6 582)
|
(9 721)
|
(1 094)
|
(23 649)
|
(32 519)
|
(113 260)
|
(31 845)
|
56 327
|
437 071
|
763 242
|
665 923
|
393 837
|
(185 587)
|
(509 151)
|
(853 353)
|
(821 096)
|
(976 826)
|
(1 068 703)
|
(959 514)
|
(966 235)
|
(1 265 939)
|
(1 261 801)
|
(865 074)
|
(885 475)
|
(249 502)
|
(104 143)
|
(99 030)
|
(94 092)
|
(90 035)
|
(101 629)
|
(118 256)
|
(123 879)
|
(136 541)
|
(144 711)
|
(150 166)
|
(163 025)
|
(178 376)
|
(134 795)
|
(182 176)
|
(139 294)
|
(139 501)
|
(181 535)
|
(182 457)
|
(187 151)
|
(191 356)
|
|
| Net Income (Common) |
33 252
N/A
|
(460 861)
N/A
|
63 234
N/A
|
6 597
-90%
|
63 061
+856%
|
62 595
-1%
|
65 539
+5%
|
69 055
+5%
|
67 848
-2%
|
73 963
+9%
|
80 414
+9%
|
86 383
+7%
|
123 176
+43%
|
129 388
+5%
|
130 475
+1%
|
156 845
+20%
|
130 992
-16%
|
131 096
+0%
|
141 198
+8%
|
120 730
-14%
|
153 322
+27%
|
135 860
-11%
|
135 510
0%
|
133 836
-1%
|
147 302
+10%
|
167 324
+14%
|
175 640
+5%
|
195 903
+12%
|
254 834
+30%
|
275 726
+8%
|
307 812
+12%
|
329 626
+7%
|
389 455
+18%
|
440 246
+13%
|
458 216
+4%
|
476 845
+4%
|
475 305
0%
|
470 883
-1%
|
467 184
-1%
|
476 028
+2%
|
438 407
-8%
|
447 839
+2%
|
461 164
+3%
|
489 307
+6%
|
458 865
-6%
|
468 550
+2%
|
536 097
+14%
|
568 871
+6%
|
573 495
+1%
|
506 370
-12%
|
297 130
-41%
|
49 706
-83%
|
43 528
-12%
|
35 175
-19%
|
152 891
+335%
|
221 838
+45%
|
217 713
-2%
|
234 799
+8%
|
279 946
+19%
|
279 779
0%
|
253 168
-10%
|
231 334
-9%
|
86 372
-63%
|
128 903
+49%
|
57 602
-55%
|
79 589
+38%
|
122 928
+54%
|
163 709
+33%
|
230 872
+41%
|
293 842
+27%
|
331 799
+13%
|
406 300
+22%
|
474 681
+17%
|
454 263
-4%
|
465 783
+3%
|
389 405
-16%
|
99 072
-75%
|
79 651
-20%
|
11 203
-86%
|
(38 776)
N/A
|
125 998
N/A
|
74 660
-41%
|
62 109
-17%
|
27 418
-56%
|
54 786
+100%
|
185 796
+239%
|
351 396
+89%
|
|
| EPS (Diluted) |
160.63
N/A
|
-2 226.38
N/A
|
292.75
N/A
|
29.85
-90%
|
294.67
+887%
|
292.5
-1%
|
303.42
+4%
|
322.68
+6%
|
317.04
-2%
|
345.62
+9%
|
372.28
+8%
|
403.65
+8%
|
575.58
+43%
|
552.94
-4%
|
552.86
0%
|
408.45
-26%
|
461.23
+13%
|
461.6
+0%
|
491.97
+7%
|
425.1
-14%
|
539.86
+27%
|
478.38
-11%
|
472.16
-1%
|
471.25
0%
|
442.34
-6%
|
502.47
+14%
|
521.18
+4%
|
588.29
+13%
|
765.26
+30%
|
828
+8%
|
913.38
+10%
|
737.41
-19%
|
871.26
+18%
|
984.89
+13%
|
1 013.75
+3%
|
1 066.76
+5%
|
1 060.94
-1%
|
1 051.07
-1%
|
1 042.82
-1%
|
1 062.56
+2%
|
978.58
-8%
|
999.64
+2%
|
1 029.38
+3%
|
1 092.2
+6%
|
1 024.25
-6%
|
1 045.87
+2%
|
1 183.43
+13%
|
1 269.8
+7%
|
1 281.26
+1%
|
1 130.29
-12%
|
663.23
-41%
|
110.95
-83%
|
32.41
-71%
|
78.51
+142%
|
341.27
+335%
|
495.17
+45%
|
162.13
-67%
|
524.1
+223%
|
617.98
+18%
|
624.5
+1%
|
188.53
-70%
|
516.82
+174%
|
192.96
-63%
|
287.98
+49%
|
42.89
-85%
|
177.81
+315%
|
274.63
+54%
|
365.74
+33%
|
171.92
-53%
|
656.47
+282%
|
741.27
+13%
|
302.57
-59%
|
353.49
+17%
|
338.28
-4%
|
358.88
+6%
|
294.07
-18%
|
76.33
-74%
|
61.37
-20%
|
8.63
-86%
|
-29.87
N/A
|
97.08
N/A
|
57.53
-41%
|
47.85
-17%
|
21.13
-56%
|
42.21
+100%
|
143.16
+239%
|
270.75
+89%
|
|