Magyar Telekom Tavkozlesi Nyrt
OTC:MYTAY
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Magyar Telekom Tavkozlesi Nyrt
OTC:MYTAY
|
HU |
|
Honda India Power Products Ltd
NSE:HONDAPOWER
|
IN |
Income Statement
Earnings Waterfall
Magyar Telekom Tavkozlesi Nyrt
Income Statement
Magyar Telekom Tavkozlesi Nyrt
| Mar-2002 | Jun-2002 | Sep-2002 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
26 406
|
0
|
0
|
0
|
25 743
|
0
|
0
|
0
|
37 914
|
0
|
0
|
0
|
31 340
|
0
|
0
|
0
|
27 271
|
0
|
0
|
0
|
31 147
|
0
|
0
|
0
|
32 540
|
0
|
0
|
0
|
32 753
|
0
|
0
|
0
|
23 278
|
0
|
0
|
0
|
23 184
|
0
|
0
|
0
|
24 218
|
0
|
0
|
0
|
22 734
|
0
|
0
|
0
|
22 620
|
0
|
0
|
0
|
21 784
|
0
|
0
|
0
|
18 564
|
0
|
0
|
0
|
13 476
|
0
|
0
|
0
|
13 204
|
0
|
0
|
0
|
14 002
|
1 334
|
2 662
|
3 997
|
12 107
|
7 643
|
9 691
|
11 686
|
13 039
|
13 611
|
13 779
|
14 452
|
16 479
|
20 525
|
23 138
|
25 660
|
24 119
|
24 068
|
22 962
|
21 992
|
19 824
|
19 839
|
0
|
0
|
0
|
|
| Revenue |
560 169
N/A
|
571 909
+2%
|
582 330
+2%
|
590 585
+1%
|
594 533
+1%
|
599 958
+1%
|
604 327
+1%
|
607 252
+0%
|
608 455
+0%
|
608 307
0%
|
604 889
-1%
|
601 438
-1%
|
594 260
-1%
|
598 802
+1%
|
606 471
+1%
|
620 697
+2%
|
623 322
+0%
|
627 975
+1%
|
645 992
+3%
|
671 196
+4%
|
680 451
+1%
|
686 789
+1%
|
684 498
0%
|
676 661
-1%
|
678 176
+0%
|
683 976
+1%
|
675 851
-1%
|
673 056
0%
|
669 825
0%
|
657 804
-2%
|
650 836
-1%
|
643 989
-1%
|
631 954
-2%
|
621 319
-2%
|
615 977
-1%
|
609 579
-1%
|
604 712
-1%
|
597 818
-1%
|
595 170
0%
|
597 617
+0%
|
601 758
+1%
|
603 654
+0%
|
601 679
0%
|
607 128
+1%
|
617 089
+2%
|
628 534
+2%
|
636 653
+1%
|
637 521
+0%
|
632 805
-1%
|
627 684
-1%
|
626 924
0%
|
626 447
0%
|
631 511
+1%
|
638 220
+1%
|
638 722
+0%
|
656 342
+3%
|
637 711
-3%
|
620 203
-3%
|
605 062
-2%
|
574 035
-5%
|
576 216
+0%
|
588 750
+2%
|
601 266
+2%
|
610 851
+2%
|
620 963
+2%
|
635 108
+2%
|
643 412
+1%
|
657 104
+2%
|
665 434
+1%
|
658 522
-1%
|
659 469
+0%
|
666 653
+1%
|
667 037
+0%
|
663 470
-1%
|
666 491
+0%
|
673 048
+1%
|
676 014
+0%
|
684 968
+1%
|
692 398
+1%
|
692 849
+0%
|
710 680
+3%
|
728 773
+3%
|
744 605
+2%
|
746 669
+0%
|
770 222
+3%
|
794 078
+3%
|
819 388
+3%
|
849 372
+4%
|
877 731
+3%
|
910 248
+4%
|
940 155
+3%
|
967 478
+3%
|
984 881
+2%
|
985 565
+0%
|
982 337
0%
|
983 939
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(37 465)
|
(38 588)
|
(39 952)
|
(120 822)
|
(36 390)
|
(37 381)
|
(39 363)
|
(125 260)
|
(42 175)
|
(40 451)
|
(42 227)
|
(128 551)
|
(40 538)
|
(39 269)
|
(36 748)
|
(126 318)
|
(65 217)
|
(97 048)
|
(139 538)
|
(152 868)
|
(187 294)
|
(190 941)
|
(185 724)
|
(181 185)
|
(181 355)
|
(176 292)
|
(170 009)
|
(167 558)
|
(166 589)
|
(165 717)
|
(162 913)
|
(160 576)
|
(158 438)
|
(157 766)
|
(159 017)
|
(157 427)
|
(155 530)
|
(153 605)
|
(156 042)
|
(161 047)
|
(167 216)
|
(173 501)
|
(175 275)
|
(187 226)
|
(204 087)
|
(216 563)
|
(225 566)
|
(227 780)
|
(220 620)
|
(215 127)
|
(214 386)
|
(214 640)
|
(219 884)
|
(225 603)
|
(225 839)
|
(298 191)
|
(231 418)
|
(224 236)
|
(221 902)
|
(272 653)
|
(208 340)
|
(222 849)
|
(230 027)
|
(306 536)
|
(247 007)
|
(258 690)
|
(269 907)
|
(344 265)
|
(284 091)
|
(276 892)
|
(276 924)
|
(344 082)
|
(283 087)
|
(282 339)
|
(284 446)
|
(347 788)
|
(292 518)
|
(297 278)
|
(300 692)
|
(351 753)
|
(314 484)
|
(323 557)
|
(330 736)
|
(376 992)
|
(334 515)
|
(338 630)
|
(343 015)
|
(412 314)
|
(363 307)
|
(369 589)
|
(378 987)
|
(433 801)
|
(379 605)
|
(375 193)
|
(367 033)
|
(433 522)
|
|
| Gross Profit |
522 704
N/A
|
533 321
+2%
|
542 378
+2%
|
469 763
-13%
|
558 143
+19%
|
562 577
+1%
|
564 964
+0%
|
481 992
-15%
|
566 280
+17%
|
567 856
+0%
|
562 662
-1%
|
472 887
-16%
|
553 722
+17%
|
559 533
+1%
|
569 723
+2%
|
494 379
-13%
|
558 105
+13%
|
530 927
-5%
|
506 454
-5%
|
518 328
+2%
|
493 157
-5%
|
495 848
+1%
|
498 774
+1%
|
495 476
-1%
|
496 821
+0%
|
507 684
+2%
|
505 842
0%
|
505 498
0%
|
503 236
0%
|
492 087
-2%
|
487 923
-1%
|
483 413
-1%
|
473 516
-2%
|
463 553
-2%
|
456 960
-1%
|
452 152
-1%
|
449 182
-1%
|
444 213
-1%
|
439 128
-1%
|
436 570
-1%
|
434 542
0%
|
430 153
-1%
|
426 404
-1%
|
419 902
-2%
|
413 002
-2%
|
411 971
0%
|
411 087
0%
|
409 741
0%
|
412 185
+1%
|
412 557
+0%
|
412 538
0%
|
411 807
0%
|
411 627
0%
|
412 617
+0%
|
412 883
+0%
|
358 151
-13%
|
406 293
+13%
|
395 967
-3%
|
383 160
-3%
|
301 382
-21%
|
367 876
+22%
|
365 901
-1%
|
371 239
+1%
|
304 315
-18%
|
373 956
+23%
|
376 418
+1%
|
373 505
-1%
|
312 839
-16%
|
381 343
+22%
|
381 630
+0%
|
382 545
+0%
|
322 571
-16%
|
383 950
+19%
|
381 131
-1%
|
382 045
+0%
|
325 260
-15%
|
383 496
+18%
|
387 690
+1%
|
391 706
+1%
|
341 096
-13%
|
396 196
+16%
|
405 216
+2%
|
413 869
+2%
|
369 677
-11%
|
435 707
+18%
|
455 448
+5%
|
476 373
+5%
|
437 058
-8%
|
514 424
+18%
|
540 659
+5%
|
561 168
+4%
|
533 677
-5%
|
605 276
+13%
|
610 372
+1%
|
615 304
+1%
|
550 417
-11%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(397 226)
|
(404 208)
|
(410 638)
|
(347 523)
|
(429 543)
|
(436 792)
|
(442 042)
|
(359 928)
|
(454 033)
|
(455 459)
|
(460 007)
|
(387 623)
|
(454 798)
|
(455 362)
|
(451 493)
|
(360 991)
|
(413 299)
|
(389 179)
|
(363 380)
|
(381 937)
|
(356 969)
|
(355 953)
|
(353 019)
|
(367 164)
|
(362 170)
|
(362 249)
|
(360 265)
|
(345 366)
|
(342 176)
|
(338 397)
|
(334 407)
|
(336 606)
|
(332 641)
|
(326 472)
|
(323 035)
|
(340 385)
|
(341 362)
|
(352 415)
|
(362 410)
|
(373 403)
|
(374 363)
|
(367 010)
|
(360 694)
|
(335 993)
|
(337 097)
|
(335 326)
|
(340 073)
|
(334 687)
|
(335 618)
|
(335 125)
|
(335 385)
|
(332 196)
|
(332 349)
|
(332 967)
|
(336 182)
|
(285 797)
|
(326 947)
|
(320 231)
|
(305 948)
|
(231 516)
|
(299 696)
|
(299 303)
|
(297 207)
|
(228 117)
|
(293 365)
|
(294 936)
|
(299 086)
|
(240 465)
|
(307 504)
|
(304 190)
|
(302 370)
|
(242 369)
|
(300 633)
|
(301 803)
|
(303 175)
|
(242 576)
|
(296 329)
|
(298 713)
|
(298 632)
|
(249 038)
|
(291 676)
|
(300 605)
|
(307 434)
|
(264 382)
|
(328 859)
|
(330 261)
|
(336 778)
|
(275 266)
|
(341 535)
|
(347 550)
|
(351 586)
|
(296 881)
|
(358 185)
|
(348 815)
|
(340 004)
|
(265 769)
|
|
| Selling, General & Administrative |
(78 136)
|
(79 679)
|
(82 199)
|
(89 264)
|
(90 696)
|
(92 254)
|
(91 724)
|
(87 920)
|
(89 337)
|
(91 300)
|
(95 716)
|
(109 497)
|
(108 682)
|
(108 813)
|
(105 857)
|
(92 783)
|
(92 670)
|
(91 391)
|
(91 510)
|
(95 253)
|
(100 389)
|
(104 933)
|
(106 179)
|
(120 176)
|
(116 593)
|
(115 204)
|
(115 196)
|
(100 320)
|
(100 887)
|
(100 031)
|
(97 184)
|
(101 918)
|
(101 635)
|
(100 076)
|
(100 882)
|
(93 884)
|
(95 128)
|
(94 662)
|
(95 657)
|
(91 823)
|
(96 781)
|
(98 983)
|
(99 871)
|
(100 836)
|
(101 856)
|
(102 653)
|
(103 720)
|
(105 381)
|
(120 790)
|
(126 876)
|
(137 570)
|
(120 683)
|
(131 221)
|
(130 594)
|
(129 092)
|
(166 687)
|
(129 197)
|
(120 420)
|
(106 849)
|
(115 098)
|
(93 189)
|
(92 555)
|
(92 540)
|
(116 972)
|
(92 824)
|
(93 673)
|
(96 023)
|
(121 270)
|
(103 390)
|
(103 146)
|
(100 155)
|
(98 019)
|
(96 650)
|
(94 471)
|
(95 790)
|
(94 782)
|
(90 357)
|
(90 875)
|
(90 251)
|
(92 265)
|
(82 437)
|
(93 180)
|
(100 387)
|
(118 856)
|
(118 292)
|
(114 612)
|
(115 838)
|
(131 363)
|
(117 284)
|
(123 708)
|
(129 648)
|
(149 709)
|
(132 459)
|
(125 016)
|
(114 780)
|
(117 899)
|
|
| Depreciation & Amortization |
(115 813)
|
(117 086)
|
(118 927)
|
(122 741)
|
(124 214)
|
(126 581)
|
(127 945)
|
(128 334)
|
(134 658)
|
(135 003)
|
(135 713)
|
(137 666)
|
(128 398)
|
(125 250)
|
(121 707)
|
(114 686)
|
(116 569)
|
(119 394)
|
(120 748)
|
(122 249)
|
(121 382)
|
(118 683)
|
(117 052)
|
(115 595)
|
(115 199)
|
(114 064)
|
(109 193)
|
(106 120)
|
(102 953)
|
(101 444)
|
(103 273)
|
(101 920)
|
(101 274)
|
(100 384)
|
(99 811)
|
(100 872)
|
(100 726)
|
(99 465)
|
(98 705)
|
(132 915)
|
(134 233)
|
(136 337)
|
(138 768)
|
(106 897)
|
(106 364)
|
(105 750)
|
(106 718)
|
(104 741)
|
(104 396)
|
(103 393)
|
(100 962)
|
(100 650)
|
(103 884)
|
(106 076)
|
(108 732)
|
(113 784)
|
(111 424)
|
(111 592)
|
(112 245)
|
(111 310)
|
(111 722)
|
(112 425)
|
(111 146)
|
(108 174)
|
(109 284)
|
(110 740)
|
(113 633)
|
(115 529)
|
(122 485)
|
(125 612)
|
(129 461)
|
(137 382)
|
(137 274)
|
(140 459)
|
(142 028)
|
(141 058)
|
(142 508)
|
(143 844)
|
(145 383)
|
(147 962)
|
(148 203)
|
(146 744)
|
(143 743)
|
(138 768)
|
(136 981)
|
(136 658)
|
(137 506)
|
(139 168)
|
(140 839)
|
(141 848)
|
(141 097)
|
(139 942)
|
(139 999)
|
(140 410)
|
(141 686)
|
(143 257)
|
|
| Other Operating Expenses |
(203 277)
|
(207 443)
|
(209 512)
|
(135 518)
|
(214 633)
|
(217 957)
|
(222 373)
|
(143 674)
|
(230 038)
|
(229 156)
|
(228 578)
|
(140 460)
|
(217 718)
|
(221 299)
|
(223 929)
|
(153 522)
|
(204 060)
|
(178 394)
|
(151 122)
|
(164 435)
|
(135 198)
|
(132 337)
|
(129 788)
|
(131 393)
|
(130 378)
|
(132 981)
|
(135 876)
|
(138 926)
|
(138 336)
|
(136 922)
|
(133 950)
|
(132 768)
|
(129 732)
|
(126 012)
|
(122 342)
|
(145 629)
|
(145 508)
|
(158 288)
|
(168 048)
|
(148 665)
|
(143 349)
|
(131 690)
|
(122 055)
|
(128 260)
|
(128 877)
|
(126 923)
|
(129 635)
|
(124 565)
|
(110 432)
|
(104 856)
|
(96 853)
|
(110 863)
|
(97 244)
|
(96 297)
|
(98 358)
|
(5 326)
|
(86 326)
|
(88 219)
|
(86 854)
|
(5 108)
|
(94 785)
|
(94 323)
|
(93 521)
|
(2 971)
|
(91 257)
|
(90 523)
|
(89 430)
|
(3 666)
|
(81 629)
|
(75 432)
|
(72 754)
|
(6 968)
|
(66 709)
|
(66 873)
|
(65 357)
|
(6 736)
|
(63 464)
|
(63 994)
|
(62 998)
|
(8 811)
|
(61 036)
|
(60 681)
|
(63 304)
|
(6 758)
|
(73 586)
|
(78 991)
|
(83 434)
|
(4 735)
|
(83 412)
|
(81 994)
|
(80 841)
|
(7 230)
|
(85 727)
|
(83 389)
|
(83 538)
|
(4 613)
|
|
| Operating Income |
125 478
N/A
|
129 113
+3%
|
131 740
+2%
|
122 240
-7%
|
128 600
+5%
|
125 785
-2%
|
122 922
-2%
|
122 064
-1%
|
112 247
-8%
|
112 397
+0%
|
102 655
-9%
|
85 264
-17%
|
98 924
+16%
|
104 171
+5%
|
118 230
+13%
|
133 388
+13%
|
144 806
+9%
|
141 748
-2%
|
143 074
+1%
|
136 391
-5%
|
136 188
0%
|
139 895
+3%
|
145 755
+4%
|
128 312
-12%
|
134 651
+5%
|
145 435
+8%
|
145 577
+0%
|
160 132
+10%
|
161 060
+1%
|
153 690
-5%
|
153 516
0%
|
146 807
-4%
|
140 875
-4%
|
137 081
-3%
|
133 925
-2%
|
111 767
-17%
|
107 820
-4%
|
91 798
-15%
|
76 718
-16%
|
63 167
-18%
|
60 179
-5%
|
63 143
+5%
|
65 710
+4%
|
83 909
+28%
|
75 905
-10%
|
76 645
+1%
|
71 014
-7%
|
75 054
+6%
|
76 567
+2%
|
77 432
+1%
|
77 153
0%
|
79 611
+3%
|
79 278
0%
|
79 650
+0%
|
76 701
-4%
|
72 354
-6%
|
79 346
+10%
|
75 736
-5%
|
77 212
+2%
|
69 866
-10%
|
68 180
-2%
|
66 598
-2%
|
74 032
+11%
|
76 198
+3%
|
80 591
+6%
|
81 482
+1%
|
74 419
-9%
|
72 374
-3%
|
73 839
+2%
|
77 440
+5%
|
80 175
+4%
|
80 202
+0%
|
83 317
+4%
|
79 328
-5%
|
78 870
-1%
|
82 684
+5%
|
87 167
+5%
|
88 977
+2%
|
93 074
+5%
|
92 058
-1%
|
104 520
+14%
|
104 611
+0%
|
106 435
+2%
|
105 295
-1%
|
106 848
+1%
|
125 187
+17%
|
139 595
+12%
|
161 792
+16%
|
172 889
+7%
|
193 109
+12%
|
209 582
+9%
|
236 796
+13%
|
247 091
+4%
|
261 557
+6%
|
275 300
+5%
|
284 648
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(8 869)
|
(23 696)
|
(20 010)
|
(27 228)
|
(33 776)
|
(36 128)
|
(35 695)
|
(39 039)
|
(35 715)
|
(34 547)
|
(35 851)
|
(33 849)
|
(35 122)
|
(33 586)
|
(32 838)
|
(30 958)
|
(31 135)
|
(32 085)
|
(28 878)
|
(26 018)
|
(24 046)
|
(23 213)
|
(26 082)
|
(29 863)
|
(29 902)
|
(26 639)
|
(26 338)
|
(28 490)
|
(30 917)
|
(32 454)
|
(34 775)
|
(32 340)
|
(31 516)
|
(31 823)
|
(28 636)
|
(25 552)
|
(28 069)
|
(30 328)
|
(27 313)
|
(32 450)
|
(31 609)
|
(30 871)
|
(31 932)
|
(28 598)
|
(28 743)
|
(27 979)
|
(31 976)
|
(26 462)
|
(29 861)
|
(31 070)
|
(28 484)
|
(22 462)
|
(30 969)
|
(30 027)
|
(30 519)
|
(23 692)
|
(26 194)
|
(25 209)
|
(24 924)
|
(22 039)
|
(26 034)
|
(25 685)
|
(24 343)
|
(16 379)
|
(19 459)
|
(17 064)
|
(16 819)
|
(12 561)
|
(18 805)
|
(22 134)
|
(25 764)
|
(18 982)
|
(29 545)
|
(28 575)
|
(20 872)
|
(39 675)
|
(16 379)
|
(14 244)
|
(16 245)
|
(7 829)
|
(13 137)
|
(13 108)
|
(13 791)
|
(18 597)
|
(18 470)
|
(20 370)
|
(22 171)
|
(37 696)
|
(19 045)
|
(17 753)
|
(16 859)
|
(20 928)
|
(14 997)
|
(13 660)
|
(12 148)
|
(13 426)
|
|
| 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
|
2 126
|
0
|
0
|
0
|
326
|
0
|
0
|
0
|
327
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 012
|
0
|
0
|
0
|
(333)
|
0
|
0
|
0
|
963
|
0
|
0
|
0
|
1 163
|
0
|
0
|
0
|
6 319
|
0
|
0
|
0
|
1 290
|
0
|
0
|
0
|
4 604
|
0
|
0
|
0
|
2 978
|
0
|
0
|
0
|
2 140
|
0
|
0
|
0
|
751
|
0
|
0
|
0
|
3 883
|
0
|
0
|
0
|
(13 796)
|
0
|
0
|
0
|
(13 337)
|
(3 056)
|
(5 735)
|
(8 548)
|
(10 107)
|
|
| 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
|
1 311
|
0
|
0
|
0
|
828
|
0
|
0
|
0
|
(477)
|
0
|
0
|
0
|
(582)
|
0
|
0
|
0
|
(2 588)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 098)
|
0
|
0
|
0
|
(5 940)
|
0
|
0
|
0
|
(4 484)
|
0
|
0
|
0
|
(4 885)
|
0
|
0
|
0
|
(4 905)
|
0
|
0
|
0
|
(4 635)
|
0
|
0
|
0
|
(5 053)
|
0
|
0
|
0
|
15 763
|
1 877
|
1 170
|
(1 155)
|
(5 867)
|
(1 879)
|
(4 403)
|
(6 325)
|
(6 186)
|
(12 023)
|
(15 602)
|
(21 009)
|
(6 344)
|
(24 145)
|
(21 345)
|
(15 309)
|
(8 308)
|
(11 603)
|
(10 678)
|
(9 323)
|
(7 494)
|
|
| Pre-Tax Income |
116 609
N/A
|
105 417
-10%
|
111 730
+6%
|
95 012
-15%
|
94 824
0%
|
89 657
-5%
|
87 227
-3%
|
83 025
-5%
|
76 532
-8%
|
77 850
+2%
|
66 804
-14%
|
51 415
-23%
|
63 802
+24%
|
70 585
+11%
|
85 392
+21%
|
102 430
+20%
|
113 671
+11%
|
109 663
-4%
|
114 196
+4%
|
111 684
-2%
|
112 142
+0%
|
116 682
+4%
|
119 673
+3%
|
99 277
-17%
|
104 749
+6%
|
118 796
+13%
|
119 239
+0%
|
133 291
+12%
|
130 143
-2%
|
121 236
-7%
|
118 741
-2%
|
114 211
-4%
|
109 359
-4%
|
105 258
-4%
|
105 289
+0%
|
83 954
-20%
|
79 751
-5%
|
61 470
-23%
|
49 405
-20%
|
30 717
-38%
|
28 570
-7%
|
32 272
+13%
|
33 778
+5%
|
59 323
+76%
|
47 162
-20%
|
48 666
+3%
|
39 038
-20%
|
43 161
+11%
|
46 706
+8%
|
46 362
-1%
|
48 669
+5%
|
52 172
+7%
|
48 309
-7%
|
49 623
+3%
|
46 182
-7%
|
45 341
-2%
|
53 152
+17%
|
50 527
-5%
|
52 288
+3%
|
49 261
-6%
|
42 146
-14%
|
40 913
-3%
|
49 689
+21%
|
56 204
+13%
|
61 132
+9%
|
64 418
+5%
|
57 600
-11%
|
59 782
+4%
|
55 034
-8%
|
55 306
+0%
|
54 411
-2%
|
59 145
+9%
|
53 772
-9%
|
50 753
-6%
|
57 998
+14%
|
60 912
+5%
|
72 665
+19%
|
75 903
+4%
|
75 674
0%
|
79 113
+5%
|
89 504
+13%
|
87 100
-3%
|
86 319
-1%
|
84 395
-2%
|
76 355
-10%
|
89 215
+17%
|
96 415
+8%
|
103 956
+8%
|
129 699
+25%
|
154 011
+19%
|
177 414
+15%
|
194 223
+9%
|
217 435
+12%
|
231 484
+6%
|
245 281
+6%
|
253 621
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(13 614)
|
(13 842)
|
(16 294)
|
(13 245)
|
(12 556)
|
(11 709)
|
(10 747)
|
(13 685)
|
(13 045)
|
(13 147)
|
(12 009)
|
(8 088)
|
(16 721)
|
(15 768)
|
(15 943)
|
(13 511)
|
(23 382)
|
(25 013)
|
(28 988)
|
(24 220)
|
(27 800)
|
(31 235)
|
(32 241)
|
(26 221)
|
(24 768)
|
(26 275)
|
(25 386)
|
(27 698)
|
(25 735)
|
(22 243)
|
(23 362)
|
(20 958)
|
(21 245)
|
(26 430)
|
(24 828)
|
(6 583)
|
(3 777)
|
2 219
|
2 161
|
(27 538)
|
(28 318)
|
(26 275)
|
(25 425)
|
(13 468)
|
(13 318)
|
(14 056)
|
(12 601)
|
(14 306)
|
(15 790)
|
(16 696)
|
(18 050)
|
(20 148)
|
(17 953)
|
(18 325)
|
(16 088)
|
(13 794)
|
(14 322)
|
(14 519)
|
(14 279)
|
4 859
|
6 183
|
7 637
|
5 608
|
(15 958)
|
(16 186)
|
(15 682)
|
(13 692)
|
(13 333)
|
(14 117)
|
(14 606)
|
(15 180)
|
(14 633)
|
(14 054)
|
(14 055)
|
(14 661)
|
(14 595)
|
(15 475)
|
(15 679)
|
(15 702)
|
(16 266)
|
(17 376)
|
(17 759)
|
(17 921)
|
(17 321)
|
(16 848)
|
(17 761)
|
(18 796)
|
(19 552)
|
(22 054)
|
(25 400)
|
(27 512)
|
(30 827)
|
(33 388)
|
(34 351)
|
(36 613)
|
(38 070)
|
|
| Income from Continuing Operations |
102 995
|
91 575
|
95 436
|
81 767
|
82 268
|
77 948
|
76 480
|
69 340
|
63 487
|
64 703
|
54 795
|
43 327
|
47 081
|
54 817
|
69 449
|
88 919
|
90 289
|
84 650
|
85 208
|
87 464
|
84 342
|
85 447
|
87 432
|
73 056
|
79 981
|
92 521
|
93 853
|
105 593
|
104 408
|
98 993
|
95 379
|
93 253
|
88 114
|
78 828
|
80 461
|
77 371
|
75 974
|
63 689
|
51 566
|
3 179
|
252
|
5 997
|
8 353
|
45 855
|
33 844
|
34 610
|
26 437
|
28 855
|
30 916
|
29 666
|
30 619
|
32 024
|
30 356
|
31 298
|
30 094
|
31 547
|
38 830
|
36 008
|
38 009
|
54 120
|
48 329
|
48 550
|
55 297
|
40 246
|
44 946
|
48 736
|
43 908
|
46 449
|
40 917
|
40 700
|
39 231
|
44 512
|
39 718
|
36 698
|
43 337
|
46 317
|
57 190
|
60 224
|
59 972
|
62 847
|
72 128
|
69 341
|
68 398
|
67 074
|
59 507
|
71 454
|
77 619
|
84 404
|
107 645
|
128 611
|
149 902
|
163 396
|
184 047
|
197 133
|
208 668
|
215 551
|
|
| Income to Minority Interest |
(13 781)
|
(15 420)
|
(14 418)
|
(13 639)
|
(15 068)
|
(14 310)
|
(14 743)
|
(11 865)
|
(10 953)
|
(10 189)
|
(8 010)
|
(8 686)
|
(8 561)
|
(9 090)
|
(10 922)
|
(10 355)
|
(10 882)
|
(10 685)
|
(11 477)
|
(12 011)
|
(11 938)
|
(12 755)
|
(12 854)
|
(12 901)
|
(13 553)
|
(12 862)
|
(12 739)
|
(12 585)
|
(12 032)
|
(14 982)
|
(15 317)
|
(15 635)
|
(15 590)
|
(13 493)
|
(13 383)
|
(12 993)
|
(12 875)
|
(12 171)
|
(11 217)
|
(10 636)
|
(9 858)
|
(9 286)
|
(10 204)
|
(8 996)
|
(8 308)
|
(7 546)
|
(4 843)
|
(5 395)
|
(4 323)
|
(3 697)
|
(3 295)
|
(3 413)
|
(4 067)
|
(4 072)
|
(4 192)
|
(3 832)
|
(3 766)
|
(2 983)
|
(2 927)
|
(2 944)
|
(2 942)
|
(3 324)
|
(3 335)
|
(3 045)
|
(3 107)
|
(3 473)
|
(3 369)
|
(3 131)
|
(3 202)
|
(3 340)
|
(3 445)
|
(3 355)
|
(3 255)
|
(3 081)
|
(2 947)
|
(3 953)
|
(4 331)
|
(4 404)
|
(4 883)
|
(3 850)
|
(3 580)
|
(3 727)
|
(3 595)
|
(4 120)
|
(4 487)
|
(4 746)
|
(5 026)
|
(5 453)
|
(5 534)
|
(5 397)
|
(5 131)
|
(5 599)
|
(5 765)
|
(6 172)
|
(6 878)
|
(7 111)
|
|
| Net Income (Common) |
89 214
N/A
|
76 155
-15%
|
81 018
+6%
|
68 128
-16%
|
67 200
-1%
|
63 638
-5%
|
61 737
-3%
|
57 475
-7%
|
52 534
-9%
|
54 514
+4%
|
46 785
-14%
|
34 641
-26%
|
38 520
+11%
|
45 727
+19%
|
58 527
+28%
|
78 564
+34%
|
79 407
+1%
|
73 965
-7%
|
73 731
0%
|
75 453
+2%
|
72 404
-4%
|
72 692
+0%
|
74 578
+3%
|
60 155
-19%
|
66 428
+10%
|
79 659
+20%
|
81 114
+2%
|
93 008
+15%
|
92 376
-1%
|
84 011
-9%
|
80 062
-5%
|
77 618
-3%
|
72 524
-7%
|
65 335
-10%
|
67 078
+3%
|
64 378
-4%
|
63 099
-2%
|
51 518
-18%
|
40 349
-22%
|
(7 457)
N/A
|
(9 606)
-29%
|
(3 289)
+66%
|
(1 851)
+44%
|
36 859
N/A
|
25 536
-31%
|
27 064
+6%
|
21 594
-20%
|
23 460
+9%
|
26 593
+13%
|
25 969
-2%
|
27 324
+5%
|
28 611
+5%
|
26 289
-8%
|
27 226
+4%
|
25 902
-5%
|
27 715
+7%
|
35 924
+30%
|
34 774
-3%
|
37 878
+9%
|
54 279
+43%
|
57 156
+5%
|
56 106
-2%
|
61 795
+10%
|
46 727
-24%
|
41 839
-10%
|
45 263
+8%
|
40 539
-10%
|
43 318
+7%
|
37 715
-13%
|
37 360
-1%
|
35 786
-4%
|
41 157
+15%
|
36 463
-11%
|
33 617
-8%
|
40 390
+20%
|
42 364
+5%
|
52 859
+25%
|
55 820
+6%
|
55 089
-1%
|
58 997
+7%
|
68 548
+16%
|
65 614
-4%
|
64 803
-1%
|
62 954
-3%
|
55 020
-13%
|
66 708
+21%
|
72 593
+9%
|
78 951
+9%
|
102 111
+29%
|
123 214
+21%
|
144 771
+17%
|
157 797
+9%
|
178 282
+13%
|
190 961
+7%
|
201 790
+6%
|
208 440
+3%
|
|
| EPS (Diluted) |
86.03
N/A
|
73.44
-15%
|
78.11
+6%
|
65.63
-16%
|
64.8
-1%
|
61.36
-5%
|
59.53
-3%
|
55.38
-7%
|
50.65
-9%
|
51.96
+3%
|
45.11
-13%
|
33.38
-26%
|
37.15
+11%
|
44.01
+18%
|
56
+27%
|
75.6
+35%
|
76.34
+1%
|
71.12
-7%
|
70.89
0%
|
72.48
+2%
|
69.55
-4%
|
69.76
+0%
|
71.64
+3%
|
57.78
-19%
|
63.81
+10%
|
76.52
+20%
|
77.91
+2%
|
89.34
+15%
|
88.72
-1%
|
80.69
-9%
|
76.9
-5%
|
74.56
-3%
|
69.65
-7%
|
62.76
-10%
|
64.42
+3%
|
61.83
-4%
|
60.55
-2%
|
49.46
-18%
|
38.71
-22%
|
-7.15
N/A
|
-9.22
-29%
|
-3.16
+66%
|
-1.78
+44%
|
35.36
N/A
|
24.49
-31%
|
25.96
+6%
|
20.72
-20%
|
22.51
+9%
|
25.51
+13%
|
24.91
-2%
|
26.21
+5%
|
27.45
+5%
|
25.22
-8%
|
26.12
+4%
|
24.85
-5%
|
26.59
+7%
|
34.47
+30%
|
33.37
-3%
|
36.35
+9%
|
52.06
+43%
|
54.85
+5%
|
53.84
-2%
|
59.36
+10%
|
44.72
-25%
|
40.34
-10%
|
43.64
+8%
|
15.72
-64%
|
41.59
+165%
|
36.24
-13%
|
35.99
-1%
|
34.03
-5%
|
39.81
+17%
|
35.24
-11%
|
32.52
-8%
|
39.31
+21%
|
41.25
+5%
|
51.78
+26%
|
54.96
+6%
|
55.25
+1%
|
58.56
+6%
|
68.75
+17%
|
66.92
-3%
|
67.31
+1%
|
64.53
-4%
|
57.15
-11%
|
70.24
+23%
|
78.07
+11%
|
83.74
+7%
|
109.82
+31%
|
132.77
+21%
|
159.33
+20%
|
171.76
+8%
|
196.24
+14%
|
211.85
+8%
|
238.09
+12%
|
232.83
-2%
|
|