Bank Central Asia Tbk PT
OTC:PBCRY
Income Statement
Income Statement
Bank Central Asia 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Interest Income |
5 463 954
|
5 208 525
|
5 135 016
|
5 148 791
|
5 337 098
|
5 625 433
|
5 931 219
|
6 274 849
|
6 585 394
|
6 820 078
|
7 043 993
|
7 350 349
|
7 652 605
|
8 152 023
|
8 673 686
|
9 072 338
|
9 459 959
|
9 451 847
|
9 498 486
|
9 533 641
|
9 579 322
|
9 895 111
|
10 258 197
|
11 039 350
|
12 356 348
|
13 681 324
|
14 464 126
|
14 771 062
|
14 899 725
|
13 714 757
|
13 023 715
|
13 014 469
|
12 936 828
|
14 053 427
|
15 364 620
|
16 233 097
|
18 053 836
|
19 004 345
|
19 907 553
|
20 984 749
|
21 238 123
|
22 464 132
|
23 631 780
|
25 024 187
|
26 425 140
|
28 023 227
|
29 562 462
|
30 893 021
|
32 026 694
|
32 897 748
|
33 782 387
|
34 719 433
|
35 868 796
|
37 121 164
|
38 401 472
|
39 464 152
|
40 079 090
|
40 399 803
|
40 732 198
|
41 175 616
|
41 826 474
|
42 531 938
|
43 222 007
|
44 198 478
|
45 290 545
|
46 442 462
|
48 039 609
|
49 148 388
|
50 477 448
|
52 152 286
|
53 042 705
|
53 818 427
|
54 161 270
|
54 613 653
|
55 217 958
|
55 560 307
|
56 135 575
|
56 506 187
|
57 679 384
|
60 174 135
|
63 989 509
|
68 050 286
|
71 304 827
|
73 748 608
|
74 937 565
|
76 469 463
|
78 041 395
|
80 346 260
|
82 264 164
|
83 560 034
|
84 953 772
|
85 277 744
|
85 548 157
|
|
| Interest Income |
13 993 603
|
13 770 963
|
13 428 930
|
12 757 114
|
12 178 702
|
11 652 100
|
11 297 567
|
11 331 218
|
11 483 395
|
11 726 116
|
12 033 737
|
12 442 634
|
13 214 943
|
14 308 027
|
15 524 883
|
16 575 462
|
17 128 225
|
17 113 596
|
16 812 138
|
16 481 180
|
16 327 398
|
16 509 676
|
16 926 099
|
17 814 468
|
19 301 181
|
20 841 190
|
21 769 046
|
22 316 938
|
22 932 906
|
21 794 435
|
21 228 508
|
21 158 644
|
20 660 602
|
21 745 421
|
23 003 369
|
23 923 256
|
25 783 993
|
26 844 514
|
27 833 333
|
28 848 355
|
28 885 290
|
29 754 210
|
30 725 572
|
32 304 481
|
34 277 149
|
36 819 321
|
39 462 524
|
41 828 659
|
43 771 256
|
45 065 373
|
45 943 649
|
46 474 438
|
47 081 728
|
47 861 806
|
48 786 771
|
49 750 365
|
50 425 826
|
51 021 160
|
51 892 793
|
52 931 987
|
53 767 939
|
54 264 129
|
54 593 678
|
55 349 213
|
56 766 800
|
58 520 858
|
60 857 073
|
62 495 717
|
63 837 795
|
65 397 436
|
65 597 610
|
65 545 979
|
65 403 161
|
65 182 795
|
65 424 271
|
65 465 895
|
65 626 976
|
65 503 496
|
66 300 239
|
68 526 855
|
72 241 191
|
76 869 622
|
81 194 999
|
84 817 121
|
87 397 774
|
89 391 916
|
90 890 376
|
93 071 341
|
94 796 454
|
96 143 178
|
98 032 508
|
98 493 922
|
98 912 652
|
|
| Interest Expense |
8 529 649
|
8 562 438
|
8 293 914
|
7 608 323
|
6 841 604
|
6 026 667
|
5 366 348
|
5 056 369
|
4 898 001
|
4 906 038
|
4 989 744
|
5 092 285
|
5 562 338
|
6 156 004
|
6 851 197
|
7 503 124
|
7 668 266
|
7 661 749
|
7 313 652
|
6 947 539
|
6 748 076
|
6 614 565
|
6 667 902
|
6 775 118
|
6 944 833
|
7 159 866
|
7 304 920
|
7 545 876
|
8 033 181
|
8 079 678
|
8 204 793
|
8 144 175
|
7 723 774
|
7 691 994
|
7 638 749
|
7 690 159
|
7 730 157
|
7 840 169
|
7 925 780
|
7 863 606
|
7 647 167
|
7 290 078
|
7 093 792
|
7 280 294
|
7 852 009
|
8 796 094
|
9 900 062
|
10 935 638
|
11 744 562
|
12 167 625
|
12 161 262
|
11 755 005
|
11 212 932
|
10 740 642
|
10 385 299
|
10 286 213
|
10 346 736
|
10 621 357
|
11 160 595
|
11 756 371
|
11 941 465
|
11 732 191
|
11 371 671
|
11 150 735
|
11 476 255
|
12 078 396
|
12 817 464
|
13 347 329
|
13 360 347
|
13 245 150
|
12 554 905
|
11 727 552
|
11 241 891
|
10 569 142
|
10 206 313
|
9 905 588
|
9 491 401
|
8 997 309
|
8 620 855
|
8 352 720
|
8 251 682
|
8 819 336
|
9 890 172
|
11 068 513
|
12 268 952
|
12 922 453
|
12 848 981
|
12 725 081
|
12 532 290
|
12 583 144
|
13 078 736
|
13 216 178
|
13 364 495
|
|
| Non Interest Income |
1 220 564
|
1 263 747
|
1 310 107
|
1 342 037
|
1 448 238
|
1 531 006
|
1 546 319
|
1 651 077
|
1 786 862
|
1 847 806
|
2 104 796
|
2 246 450
|
2 304 300
|
2 294 069
|
2 252 400
|
2 232 058
|
2 241 955
|
2 432 156
|
2 580 575
|
2 748 435
|
2 890 614
|
3 025 144
|
3 243 209
|
3 440 099
|
3 943 704
|
4 205 321
|
4 673 275
|
5 181 146
|
4 825 370
|
5 868 875
|
6 426 376
|
6 371 085
|
6 955 268
|
6 546 013
|
6 279 511
|
6 702 737
|
6 962 712
|
6 942 664
|
6 957 116
|
6 816 972
|
6 923 067
|
7 264 245
|
7 519 306
|
8 181 497
|
8 037 617
|
9 160 127
|
9 587 661
|
9 545 760
|
9 264 842
|
9 857 460
|
10 447 470
|
11 175 109
|
12 011 516
|
13 387 533
|
13 758 230
|
14 348 132
|
13 861 479
|
14 293 654
|
14 565 453
|
14 654 941
|
15 155 209
|
15 622 583
|
15 885 672
|
17 082 451
|
17 743 675
|
18 942 619
|
20 027 451
|
21 159 138
|
21 614 392
|
23 521 781
|
23 594 186
|
25 445 066
|
21 895 095
|
25 973 430
|
26 418 709
|
24 465 944
|
22 337 794
|
24 430 311
|
26 324 113
|
26 244 504
|
25 038 427
|
26 039 196
|
24 913 068
|
25 429 226
|
23 579 119
|
25 340 066
|
25 268 654
|
25 721 463
|
26 265 584
|
26 862 740
|
27 798 528
|
28 883 495
|
26 458 169
|
|
| Revenue |
6 684 518
N/A
|
6 472 272
-3%
|
6 445 123
0%
|
6 490 828
+1%
|
6 785 336
+5%
|
7 156 439
+5%
|
7 477 538
+4%
|
7 925 926
+6%
|
8 372 256
+6%
|
8 667 884
+4%
|
9 148 789
+6%
|
9 596 799
+5%
|
9 956 905
+4%
|
10 446 092
+5%
|
10 926 086
+5%
|
11 304 396
+3%
|
11 701 914
+4%
|
11 884 003
+2%
|
12 079 061
+2%
|
12 282 076
+2%
|
12 469 936
+2%
|
12 920 255
+4%
|
13 501 406
+4%
|
14 479 449
+7%
|
16 300 052
+13%
|
17 886 645
+10%
|
19 137 401
+7%
|
19 952 208
+4%
|
19 725 095
-1%
|
19 583 632
-1%
|
19 450 091
-1%
|
19 385 554
0%
|
19 892 096
+3%
|
20 599 440
+4%
|
21 644 131
+5%
|
22 935 834
+6%
|
25 016 548
+9%
|
25 947 009
+4%
|
26 864 669
+4%
|
27 801 721
+3%
|
28 161 190
+1%
|
29 728 377
+6%
|
31 151 086
+5%
|
33 205 684
+7%
|
34 462 757
+4%
|
37 183 354
+8%
|
39 150 123
+5%
|
40 438 781
+3%
|
41 291 536
+2%
|
42 755 208
+4%
|
44 229 857
+3%
|
45 894 542
+4%
|
47 880 312
+4%
|
50 508 697
+5%
|
52 159 702
+3%
|
53 812 284
+3%
|
53 940 569
+0%
|
54 693 457
+1%
|
55 297 651
+1%
|
55 830 557
+1%
|
56 981 683
+2%
|
58 154 521
+2%
|
59 107 679
+2%
|
61 280 929
+4%
|
63 034 220
+3%
|
65 385 081
+4%
|
68 067 060
+4%
|
70 307 526
+3%
|
72 091 840
+3%
|
75 674 067
+5%
|
76 636 891
+1%
|
79 263 493
+3%
|
76 056 365
-4%
|
80 587 083
+6%
|
81 636 667
+1%
|
80 026 251
-2%
|
78 473 369
-2%
|
80 936 498
+3%
|
84 003 497
+4%
|
86 418 639
+3%
|
89 027 936
+3%
|
94 089 482
+6%
|
96 217 895
+2%
|
99 177 834
+3%
|
98 516 684
-1%
|
101 809 529
+3%
|
103 310 049
+1%
|
106 067 723
+3%
|
108 529 748
+2%
|
110 422 774
+2%
|
112 752 300
+2%
|
114 161 239
+1%
|
112 006 326
-2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Loan Loss Provision |
(159 368)
|
(79 097)
|
(125 770)
|
(236 427)
|
(113 456)
|
(99 156)
|
(47 326)
|
(12 203)
|
(208 871)
|
(188 174)
|
(333 200)
|
(319 348)
|
(359 922)
|
(410 371)
|
(442 980)
|
(565 870)
|
(568 564)
|
(457 461)
|
(397 014)
|
(307 158)
|
(188 786)
|
(333 933)
|
(358 436)
|
(629 024)
|
(1 754 149)
|
(2 499 821)
|
(3 181 271)
|
(3 339 167)
|
(2 242 533)
|
(1 081 279)
|
(270 653)
|
502 288
|
333 066
|
(13 397)
|
297 457
|
(119 806)
|
(559 209)
|
(526 473)
|
(754 779)
|
0
|
(611 149)
|
0
|
0
|
0
|
(1 871 937)
|
(305 559)
|
(702 517)
|
(1 379 991)
|
(1 926 092)
|
(1 666 539)
|
(1 932 455)
|
(2 149 883)
|
(3 415 207)
|
(4 359 444)
|
(4 568 873)
|
(5 100 238)
|
(4 760 080)
|
(3 793 691)
|
(3 506 178)
|
(3 032 366)
|
(2 167 640)
|
(2 325 009)
|
(2 643 252)
|
(2 569 486)
|
(2 931 493)
|
(3 644 286)
|
(4 055 524)
|
(4 537 333)
|
(4 666 986)
|
(5 518 550)
|
(8 342 632)
|
(9 671 542)
|
(10 294 532)
|
(11 316 260)
|
(10 858 932)
|
(9 317 337)
|
(9 262 677)
|
(9 485 972)
|
(6 737 436)
|
(5 617 909)
|
(4 375 556)
|
(2 788 477)
|
(2 090 447)
|
(2 673 739)
|
(2 083 087)
|
(1 682 364)
|
(2 016 124)
|
(2 805 600)
|
(3 040 312)
|
(3 303 072)
|
(4 004 818)
|
(4 233 418)
|
(5 383 346)
|
|
| Non Interest Expense |
(3 125 084)
|
(3 318 650)
|
(3 351 842)
|
(3 475 466)
|
(3 532 169)
|
(3 539 360)
|
(3 626 078)
|
(3 614 874)
|
(3 634 652)
|
(3 833 961)
|
(3 938 406)
|
(4 351 457)
|
(4 473 365)
|
(4 710 379)
|
(4 930 326)
|
(4 871 980)
|
(5 066 747)
|
(5 248 223)
|
(5 430 787)
|
(5 607 360)
|
(5 879 520)
|
(6 050 863)
|
(6 371 899)
|
(6 546 702)
|
(6 825 860)
|
(7 237 972)
|
(7 481 048)
|
(8 044 859)
|
(8 537 470)
|
(9 162 230)
|
(9 392 333)
|
(9 655 847)
|
(9 571 893)
|
(9 867 826)
|
(10 294 719)
|
(10 366 935)
|
(10 838 581)
|
(11 441 092)
|
(11 879 230)
|
(12 805 893)
|
(12 863 995)
|
(14 379 588)
|
(15 213 673)
|
(15 977 110)
|
(14 775 214)
|
(18 056 578)
|
(18 637 666)
|
(18 796 884)
|
(18 624 323)
|
(19 853 292)
|
(20 675 495)
|
(21 556 553)
|
(21 807 991)
|
(22 960 904)
|
(23 683 643)
|
(23 892 720)
|
(23 341 289)
|
(24 447 914)
|
(24 762 853)
|
(24 851 821)
|
(25 655 300)
|
(26 047 672)
|
(26 216 217)
|
(27 347 695)
|
(27 396 663)
|
(28 301 995)
|
(29 487 722)
|
(30 041 849)
|
(31 135 856)
|
(33 561 556)
|
(33 160 673)
|
(34 940 986)
|
(32 193 326)
|
(34 949 493)
|
(34 324 300)
|
(33 195 603)
|
(30 369 518)
|
(31 337 171)
|
(34 001 487)
|
(34 795 154)
|
(34 185 347)
|
(36 567 622)
|
(36 076 009)
|
(36 832 217)
|
(36 253 840)
|
(38 252 053)
|
(37 774 441)
|
(37 246 285)
|
(37 271 586)
|
(37 361 219)
|
(37 958 539)
|
(38 789 281)
|
(35 362 104)
|
|
| Pre-Tax Income |
3 400 066
N/A
|
3 074 525
-10%
|
2 967 511
-3%
|
2 778 935
-6%
|
3 139 711
+13%
|
3 517 923
+12%
|
3 804 134
+8%
|
4 298 849
+13%
|
4 528 733
+5%
|
4 645 749
+3%
|
4 877 183
+5%
|
4 925 994
+1%
|
5 123 618
+4%
|
5 325 342
+4%
|
5 552 780
+4%
|
5 866 546
+6%
|
6 066 603
+3%
|
6 178 319
+2%
|
6 251 260
+1%
|
6 367 558
+2%
|
6 401 630
+1%
|
6 535 459
+2%
|
6 771 071
+4%
|
7 303 723
+8%
|
7 720 043
+6%
|
8 148 852
+6%
|
8 475 082
+4%
|
8 568 182
+1%
|
8 945 092
+4%
|
9 340 123
+4%
|
9 787 105
+5%
|
10 231 995
+5%
|
10 653 269
+4%
|
10 718 217
+1%
|
11 646 869
+9%
|
12 449 093
+7%
|
13 618 758
+9%
|
13 979 444
+3%
|
14 230 660
+2%
|
14 407 355
+1%
|
14 686 046
+2%
|
15 414 706
+5%
|
15 937 413
+3%
|
17 228 574
+8%
|
17 815 606
+3%
|
18 821 217
+6%
|
19 809 940
+5%
|
20 261 906
+2%
|
20 741 121
+2%
|
21 235 377
+2%
|
21 621 907
+2%
|
22 188 106
+3%
|
22 657 114
+2%
|
23 188 349
+2%
|
23 907 186
+3%
|
24 819 326
+4%
|
25 839 200
+4%
|
26 451 852
+2%
|
27 028 620
+2%
|
27 946 370
+3%
|
29 158 743
+4%
|
29 781 840
+2%
|
30 248 210
+2%
|
31 363 748
+4%
|
32 706 064
+4%
|
33 438 800
+2%
|
34 523 814
+3%
|
35 728 344
+3%
|
36 288 998
+2%
|
36 593 961
+1%
|
35 133 586
-4%
|
34 650 965
-1%
|
33 568 507
-3%
|
34 321 330
+2%
|
36 453 435
+6%
|
37 513 311
+3%
|
38 841 174
+4%
|
40 113 355
+3%
|
43 264 574
+8%
|
46 005 576
+6%
|
50 467 033
+10%
|
54 733 383
+8%
|
58 051 439
+6%
|
59 671 878
+3%
|
60 179 757
+1%
|
61 875 112
+3%
|
63 519 484
+3%
|
66 015 838
+4%
|
68 217 850
+3%
|
69 758 483
+2%
|
70 788 943
+1%
|
71 138 540
+0%
|
71 260 876
+0%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(858 435)
|
(889 559)
|
(929 842)
|
(762 646)
|
(748 723)
|
(834 852)
|
(931 179)
|
(1 235 573)
|
(1 333 099)
|
(1 381 324)
|
(1 426 835)
|
(1 443 054)
|
(1 525 937)
|
(1 583 858)
|
(1 668 434)
|
(1 774 216)
|
(1 823 794)
|
(1 854 649)
|
(1 874 510)
|
(1 886 418)
|
(1 912 378)
|
(1 956 713)
|
(2 028 595)
|
(2 174 804)
|
(1 943 904)
|
(1 891 831)
|
(1 825 726)
|
(1 701 886)
|
(2 137 850)
|
(2 233 805)
|
(2 302 130)
|
(2 405 493)
|
(2 173 996)
|
(2 153 483)
|
(2 355 682)
|
(2 425 589)
|
(2 800 960)
|
(2 873 343)
|
(2 908 109)
|
(2 969 596)
|
(2 967 586)
|
(3 106 271)
|
(3 191 728)
|
(3 420 723)
|
(3 559 367)
|
(3 788 252)
|
(4 016 492)
|
(4 155 793)
|
(4 229 451)
|
(4 331 893)
|
(4 419 519)
|
(4 506 066)
|
(4 621 346)
|
(4 703 090)
|
(4 843 469)
|
(5 028 372)
|
(5 206 919)
|
(5 343 603)
|
(5 438 945)
|
(5 600 844)
|
(5 837 593)
|
(5 940 915)
|
(6 043 231)
|
(6 383 840)
|
(6 854 404)
|
(7 034 224)
|
(7 231 548)
|
(7 463 615)
|
(7 719 024)
|
(7 503 654)
|
(7 182 057)
|
(6 958 928)
|
(6 421 398)
|
(6 712 875)
|
(7 086 321)
|
(7 199 559)
|
(7 401 015)
|
(7 648 570)
|
(8 231 862)
|
(8 807 190)
|
(9 711 461)
|
(10 512 659)
|
(11 152 253)
|
(11 446 127)
|
(11 521 662)
|
(11 871 410)
|
(12 183 913)
|
(12 709 973)
|
(13 366 576)
|
(13 638 726)
|
(13 792 199)
|
(13 961 692)
|
(13 697 783)
|
|
| Income from Continuing Operations |
2 541 631
|
2 184 966
|
2 037 669
|
2 016 289
|
2 390 988
|
2 683 071
|
2 872 955
|
3 063 276
|
3 195 634
|
3 264 425
|
3 450 348
|
3 482 940
|
3 597 681
|
3 741 484
|
3 884 346
|
4 092 330
|
4 242 809
|
4 323 670
|
4 376 750
|
4 481 140
|
4 489 252
|
4 578 746
|
4 742 476
|
5 128 919
|
5 776 139
|
6 257 021
|
6 649 356
|
6 866 296
|
6 807 242
|
7 106 318
|
7 484 975
|
7 826 502
|
8 479 273
|
8 564 734
|
9 291 187
|
10 023 504
|
10 817 798
|
11 106 101
|
11 322 551
|
11 437 759
|
11 718 460
|
12 308 435
|
12 745 685
|
13 807 851
|
14 256 239
|
15 032 965
|
15 793 448
|
16 106 113
|
16 511 670
|
16 903 484
|
17 202 388
|
17 682 040
|
18 035 768
|
18 485 259
|
19 063 717
|
19 790 954
|
20 632 281
|
21 108 249
|
21 589 675
|
22 345 526
|
23 321 150
|
23 840 925
|
24 204 979
|
24 979 908
|
25 851 660
|
26 404 576
|
27 292 266
|
28 264 729
|
28 569 974
|
29 090 307
|
27 951 529
|
27 692 037
|
27 147 109
|
27 608 455
|
29 367 114
|
30 313 752
|
31 440 159
|
32 464 785
|
35 032 712
|
37 198 386
|
40 755 572
|
44 220 724
|
46 899 186
|
48 225 751
|
48 658 095
|
50 003 702
|
51 335 571
|
53 305 865
|
54 851 274
|
56 119 757
|
56 996 744
|
57 176 848
|
57 563 093
|
|
| Income to Minority Interest |
(79)
|
(82)
|
(121)
|
(160)
|
(133)
|
(145)
|
(151)
|
(148)
|
(213)
|
(244)
|
(265)
|
(277)
|
(281)
|
(295)
|
(295)
|
(110)
|
(117)
|
(33)
|
39
|
(77)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 127
|
1 511
|
1 049
|
3 361
|
2 513
|
3 257
|
1 472
|
(1 497)
|
(1 733)
|
(2 408)
|
(6 117)
|
(9 070)
|
(17 188)
|
(25 812)
|
(25 269)
|
(27 105)
|
(23 124)
|
(17 115)
|
(16 554)
|
(10 220)
|
(13 583)
|
(26 545)
|
(20 531)
|
(25 088)
|
(25 008)
|
(11 156)
|
(12 194)
|
(8 768)
|
(3 579)
|
3 494
|
4 370
|
3 640
|
3 002
|
(4 921)
|
(5 958)
|
(8 165)
|
(12 383)
|
(16 000)
|
(18 759)
|
(20 158)
|
(19 174)
|
(17 499)
|
(17 402)
|
(16 446)
|
(19 825)
|
(19 850)
|
(19 651)
|
(22 729)
|
(24 215)
|
(18 973)
|
(14 878)
|
(10 471)
|
(13 257)
|
(14 969)
|
(16 807)
|
(20 209)
|
(16 991)
|
(25 806)
|
|
| Net Income (Common) |
2 541 552
N/A
|
2 184 884
-14%
|
2 037 548
-7%
|
2 016 129
-1%
|
2 390 855
+19%
|
2 682 926
+12%
|
2 872 804
+7%
|
3 063 128
+7%
|
3 195 421
+4%
|
3 264 181
+2%
|
3 450 083
+6%
|
3 482 663
+1%
|
3 597 400
+3%
|
3 741 189
+4%
|
3 884 051
+4%
|
4 092 220
+5%
|
4 242 692
+4%
|
4 323 637
+2%
|
4 376 789
+1%
|
4 481 063
+2%
|
4 489 252
+0%
|
4 578 746
+2%
|
4 742 476
+4%
|
5 128 919
+8%
|
5 776 139
+13%
|
6 257 021
+8%
|
6 649 356
+6%
|
6 866 296
+3%
|
6 807 242
-1%
|
7 106 318
+4%
|
7 484 975
+5%
|
7 826 502
+5%
|
8 479 273
+8%
|
8 564 734
+1%
|
9 291 187
+8%
|
10 025 631
+8%
|
10 819 309
+8%
|
11 106 534
+3%
|
11 325 296
+2%
|
11 439 656
+1%
|
11 721 717
+2%
|
12 309 907
+5%
|
12 744 188
+4%
|
13 806 118
+8%
|
14 253 831
+3%
|
15 026 848
+5%
|
15 784 378
+5%
|
16 088 925
+2%
|
16 485 858
+2%
|
16 878 215
+2%
|
17 175 283
+2%
|
17 658 916
+3%
|
18 018 653
+2%
|
18 468 705
+2%
|
19 053 497
+3%
|
19 777 371
+4%
|
20 605 736
+4%
|
21 087 718
+2%
|
21 564 587
+2%
|
22 320 518
+4%
|
23 309 994
+4%
|
23 828 731
+2%
|
24 196 211
+2%
|
24 976 329
+3%
|
25 855 154
+4%
|
26 408 946
+2%
|
27 295 906
+3%
|
28 267 731
+4%
|
28 565 053
+1%
|
29 084 349
+2%
|
27 943 364
-4%
|
27 679 654
-1%
|
27 131 109
-2%
|
27 589 696
+2%
|
29 346 956
+6%
|
30 294 578
+3%
|
31 422 660
+4%
|
32 447 383
+3%
|
35 016 266
+8%
|
37 178 561
+6%
|
40 735 722
+10%
|
44 201 073
+9%
|
46 876 457
+6%
|
48 201 536
+3%
|
48 639 122
+1%
|
49 988 824
+3%
|
51 325 100
+3%
|
53 292 608
+4%
|
54 836 305
+3%
|
56 102 950
+2%
|
56 976 535
+2%
|
57 159 857
+0%
|
57 537 287
+1%
|
|
| EPS (Diluted) |
20.98
N/A
|
17.93
-15%
|
16.7
-7%
|
16.49
-1%
|
19.55
+19%
|
21.77
+11%
|
23.33
+7%
|
24.86
+7%
|
25.94
+4%
|
26.45
+2%
|
28.02
+6%
|
28.25
+1%
|
29.19
+3%
|
30.35
+4%
|
31.53
+4%
|
33.27
+6%
|
34.48
+4%
|
35.2
+2%
|
35.62
+1%
|
36.48
+2%
|
36.55
+0%
|
37.4
+2%
|
38.75
+4%
|
42.06
+9%
|
47.29
+12%
|
51.36
+9%
|
53.98
+5%
|
56.37
+4%
|
55.88
-1%
|
58.34
+4%
|
61.44
+5%
|
64.24
+5%
|
69.6
+8%
|
70.3
+1%
|
76.27
+8%
|
82.3
+8%
|
88.81
+8%
|
91.17
+3%
|
92.96
+2%
|
93.69
+1%
|
96.07
+3%
|
100.18
+4%
|
103.37
+3%
|
111.62
+8%
|
115.72
+4%
|
121.89
+5%
|
128.04
+5%
|
130.51
+2%
|
133.73
+2%
|
136.91
+2%
|
139.32
+2%
|
143.25
+3%
|
146.17
+2%
|
149.81
+2%
|
154.56
+3%
|
160.43
+4%
|
167.15
+4%
|
171.06
+2%
|
174.92
+2%
|
181.05
+4%
|
189.09
+4%
|
193.29
+2%
|
196.28
+2%
|
202.61
+3%
|
209.74
+4%
|
214.23
+2%
|
221.42
+3%
|
229.3
+4%
|
231.72
+1%
|
235.93
+2%
|
226.67
-4%
|
224.53
-1%
|
220.09
-2%
|
223.8
+2%
|
238.06
+6%
|
245.75
+3%
|
254.9
+4%
|
263.21
+3%
|
284.05
+8%
|
301.59
+6%
|
330.45
+10%
|
358.56
+9%
|
380.26
+6%
|
391.01
+3%
|
394.56
+1%
|
405.51
+3%
|
416.35
+3%
|
432.31
+4%
|
444.83
+3%
|
455.1
+2%
|
462.26
+2%
|
463.78
+0%
|
466.85
+1%
|
|