Bank Negara Indonesia (Persero) Tbk PT
OTC:PTBRY
Income Statement
Income Statement
Bank Negara Indonesia (Persero) 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 |
4 124 749
|
4 230 702
|
4 405 593
|
4 751 028
|
5 002 332
|
5 596 679
|
6 137 475
|
6 528 223
|
7 140 747
|
6 944 425
|
7 199 852
|
7 150 733
|
7 171 693
|
6 886 410
|
6 855 694
|
7 048 955
|
7 376 532
|
7 105 217
|
6 989 731
|
7 142 527
|
7 467 431
|
8 172 547
|
8 770 206
|
9 229 639
|
9 911 883
|
10 452 888
|
10 878 201
|
11 076 584
|
11 132 768
|
11 254 528
|
11 340 018
|
11 827 816
|
11 737 683
|
11 737 098
|
12 022 709
|
12 145 120
|
13 195 814
|
13 797 087
|
14 335 496
|
14 986 489
|
15 458 991
|
16 253 793
|
17 128 524
|
18 076 807
|
19 058 281
|
20 055 761
|
20 915 460
|
21 631 611
|
22 376 301
|
23 183 525
|
23 882 265
|
24 686 350
|
25 560 196
|
26 371 654
|
27 211 682
|
28 729 833
|
29 995 062
|
30 844 963
|
31 487 660
|
31 632 082
|
31 937 763
|
32 676 390
|
33 980 785
|
34 436 709
|
35 446 315
|
35 808 682
|
35 613 043
|
36 309 332
|
36 602 374
|
37 282 936
|
36 786 027
|
36 377 048
|
37 151 966
|
37 015 845
|
38 676 752
|
39 202 586
|
38 246 731
|
38 074 773
|
38 534 467
|
39 747 714
|
41 320 692
|
42 493 782
|
42 312 698
|
42 257 993
|
41 275 673
|
40 261 816
|
39 745 995
|
39 577 926
|
40 480 205
|
40 924 164
|
40 924 195
|
40 294 734
|
40 333 195
|
|
| Interest Income |
14 575 522
|
14 353 079
|
14 104 200
|
13 835 700
|
13 219 374
|
12 829 099
|
12 357 238
|
12 026 820
|
11 788 278
|
12 088 931
|
12 412 458
|
12 679 887
|
12 707 261
|
13 137 789
|
13 675 150
|
14 279 656
|
15 043 561
|
14 905 532
|
15 013 735
|
14 995 683
|
14 877 720
|
14 960 130
|
14 949 810
|
15 295 523
|
16 628 139
|
17 920 467
|
19 088 352
|
19 628 809
|
19 446 766
|
19 282 890
|
18 737 942
|
19 136 614
|
18 837 397
|
18 755 941
|
19 473 439
|
20 124 988
|
20 691 796
|
21 393 835
|
21 819 877
|
21 728 050
|
22 704 515
|
23 210 517
|
23 872 937
|
25 028 493
|
26 450 708
|
28 034 522
|
29 756 162
|
31 681 769
|
33 364 942
|
34 590 397
|
35 371 610
|
35 945 758
|
36 895 081
|
38 135 940
|
39 736 159
|
41 833 928
|
43 768 439
|
45 199 874
|
46 401 092
|
47 234 232
|
48 177 849
|
49 290 649
|
51 175 677
|
52 204 084
|
54 138 613
|
55 666 332
|
56 586 167
|
58 305 018
|
58 532 373
|
59 077 586
|
58 096 698
|
56 971 815
|
56 172 871
|
53 791 998
|
53 306 370
|
51 664 558
|
50 025 887
|
49 836 254
|
50 260 746
|
51 773 535
|
0
|
0
|
0
|
0
|
61 471 696
|
31 128 232
|
47 426 691
|
64 089 583
|
66 583 110
|
67 421 146
|
68 023 659
|
68 913 451
|
69 394 154
|
|
| Interest Expense |
10 450 773
|
10 122 377
|
9 698 607
|
9 084 672
|
8 217 042
|
7 232 420
|
6 219 763
|
5 498 597
|
4 647 531
|
5 144 506
|
5 212 606
|
5 529 154
|
5 535 568
|
6 251 379
|
6 819 456
|
7 230 701
|
7 667 029
|
5 871 095
|
8 024 004
|
7 853 156
|
7 410 289
|
6 787 583
|
6 179 604
|
6 065 884
|
6 716 256
|
7 467 579
|
8 210 151
|
8 552 225
|
8 313 998
|
8 028 362
|
7 397 924
|
7 308 798
|
7 099 714
|
7 018 843
|
7 450 730
|
7 979 868
|
7 495 982
|
7 596 748
|
7 484 381
|
6 741 561
|
7 245 524
|
6 956 724
|
6 744 413
|
6 951 686
|
7 392 427
|
7 978 761
|
8 840 702
|
10 050 158
|
10 988 641
|
11 406 872
|
11 489 345
|
11 259 408
|
11 334 885
|
11 764 286
|
12 524 477
|
13 104 095
|
13 773 377
|
14 354 911
|
14 913 432
|
15 602 150
|
16 240 086
|
16 614 259
|
17 194 892
|
17 767 375
|
18 692 298
|
19 857 650
|
20 973 124
|
21 995 686
|
21 930 000
|
21 794 650
|
21 310 671
|
20 594 767
|
19 020 904
|
16 776 153
|
14 629 618
|
12 461 972
|
11 779 156
|
11 761 481
|
11 726 279
|
12 025 821
|
13 337 989
|
15 010 017
|
17 109 705
|
19 348 829
|
20 196 023
|
22 065 399
|
23 604 634
|
24 511 657
|
26 102 904
|
26 496 982
|
27 099 464
|
28 618 717
|
29 060 959
|
|
| Non Interest Income |
1 690 090
|
1 809 336
|
2 367 628
|
2 323 297
|
2 313 200
|
2 331 069
|
2 072 196
|
2 168 593
|
2 746 992
|
2 804 480
|
2 528 831
|
2 467 908
|
2 091 586
|
2 486 506
|
2 664 429
|
2 886 935
|
3 040 068
|
3 884 305
|
4 356 224
|
4 353 348
|
4 343 208
|
3 815 363
|
3 630 825
|
3 811 726
|
3 749 991
|
4 160 757
|
4 156 839
|
4 370 103
|
4 353 220
|
4 318 012
|
5 116 954
|
4 387 892
|
7 020 529
|
6 784 469
|
7 084 091
|
8 905 508
|
7 820 200
|
7 809 745
|
7 980 662
|
7 902 715
|
8 704 352
|
9 126 084
|
9 366 124
|
9 877 922
|
9 500 266
|
9 770 713
|
9 914 723
|
10 074 909
|
10 893 375
|
11 674 421
|
11 968 781
|
11 094 662
|
9 867 161
|
10 712 941
|
11 320 288
|
14 022 469
|
15 676 496
|
16 748 998
|
17 810 137
|
17 945 704
|
18 416 658
|
18 243 476
|
17 565 676
|
18 093 381
|
17 831 332
|
19 182 732
|
19 916 396
|
19 285 718
|
19 870 590
|
19 983 204
|
19 609 755
|
19 724 980
|
18 743 080
|
19 411 857
|
20 678 666
|
21 382 400
|
22 110 421
|
24 023 114
|
24 274 684
|
24 923 856
|
24 821 332
|
23 966 781
|
24 239 013
|
24 841 194
|
26 665 503
|
27 456 628
|
27 956 177
|
28 880 095
|
25 897 805
|
28 182 106
|
27 977 744
|
27 901 098
|
27 813 458
|
|
| Revenue |
5 814 839
N/A
|
6 040 038
+4%
|
6 773 221
+12%
|
7 074 325
+4%
|
7 315 532
+3%
|
7 927 748
+8%
|
8 209 671
+4%
|
8 696 816
+6%
|
9 887 739
+14%
|
9 748 905
-1%
|
9 728 683
0%
|
9 618 641
-1%
|
9 263 279
-4%
|
9 372 916
+1%
|
9 520 123
+2%
|
9 935 890
+4%
|
10 416 600
+5%
|
10 989 522
+6%
|
11 345 955
+3%
|
11 495 875
+1%
|
11 810 639
+3%
|
11 987 910
+2%
|
12 401 031
+3%
|
13 041 365
+5%
|
13 661 874
+5%
|
14 613 645
+7%
|
15 035 040
+3%
|
15 446 687
+3%
|
15 485 988
+0%
|
15 572 540
+1%
|
16 456 972
+6%
|
16 215 708
-1%
|
18 758 212
+16%
|
18 521 567
-1%
|
19 106 800
+3%
|
21 050 628
+10%
|
21 016 014
0%
|
21 606 832
+3%
|
22 316 158
+3%
|
22 889 204
+3%
|
24 163 343
+6%
|
25 379 877
+5%
|
26 494 648
+4%
|
27 954 729
+6%
|
28 558 547
+2%
|
29 826 474
+4%
|
30 830 183
+3%
|
31 706 520
+3%
|
33 269 676
+5%
|
34 857 946
+5%
|
35 851 046
+3%
|
35 781 012
0%
|
35 427 357
-1%
|
37 084 595
+5%
|
38 531 970
+4%
|
42 752 302
+11%
|
45 671 558
+7%
|
47 593 961
+4%
|
49 297 797
+4%
|
49 577 786
+1%
|
50 354 421
+2%
|
50 919 866
+1%
|
51 546 461
+1%
|
52 530 090
+2%
|
53 277 647
+1%
|
54 991 414
+3%
|
55 529 439
+1%
|
55 595 050
+0%
|
56 472 964
+2%
|
57 266 140
+1%
|
56 395 782
-2%
|
56 102 028
-1%
|
55 895 046
0%
|
56 427 702
+1%
|
59 355 418
+5%
|
60 584 986
+2%
|
60 357 152
0%
|
62 097 887
+3%
|
62 809 151
+1%
|
64 671 570
+3%
|
66 142 024
+2%
|
66 460 563
+0%
|
66 551 711
+0%
|
67 099 187
+1%
|
67 941 176
+1%
|
67 718 444
0%
|
67 702 172
0%
|
68 458 021
+1%
|
66 378 010
-3%
|
69 106 270
+4%
|
68 901 939
0%
|
68 195 832
-1%
|
68 146 653
0%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Loan Loss Provision |
(517 891)
|
(638 820)
|
(2 218 757)
|
(2 406 022)
|
(2 965 817)
|
(3 451 893)
|
(2 270 835)
|
(2 314 167)
|
(2 127 939)
|
(1 824 534)
|
(1 973 654)
|
(1 927 250)
|
(1 255 802)
|
(1 488 126)
|
(1 108 855)
|
(980 129)
|
(1 318 753)
|
(1 405 843)
|
(1 484 352)
|
(1 433 818)
|
(2 703 572)
|
(3 279 449)
|
(3 859 843)
|
(4 788 100)
|
(4 358 607)
|
(4 633 629)
|
(4 792 747)
|
(4 584 174)
|
(4 050 809)
|
0
|
0
|
0
|
(3 629 395)
|
(4 323 411)
|
(5 236 539)
|
(6 118 174)
|
(2 420 704)
|
(2 464 779)
|
(2 391 248)
|
(2 203 290)
|
(2 524 677)
|
(2 564 173)
|
(2 589 302)
|
(2 700 128)
|
(2 707 694)
|
(3 163 044)
|
(3 269 684)
|
(3 568 492)
|
(3 641 992)
|
(3 650 074)
|
(7 436 804)
|
(6 737 497)
|
(7 336 259)
|
(7 573 496)
|
(6 069 517)
|
(7 543 270)
|
(7 853 131)
|
(8 175 218)
|
(6 944 488)
|
(6 731 573)
|
(7 126 335)
|
(7 235 492)
|
(7 171 119)
|
(6 977 635)
|
(7 388 411)
|
(7 206 911)
|
(7 488 262)
|
(7 478 310)
|
(8 838 178)
|
(9 380 946)
|
(12 336 677)
|
(17 385 025)
|
(22 590 435)
|
(25 131 730)
|
(24 909 640)
|
(22 410 998)
|
(18 297 151)
|
(17 084 797)
|
(14 913 770)
|
(13 428 006)
|
(11 513 892)
|
(10 062 960)
|
(9 622 127)
|
(9 295 815)
|
(9 196 402)
|
(8 791 354)
|
(8 196 128)
|
(7 875 066)
|
(8 210 562)
|
(8 226 730)
|
(8 487 033)
|
(8 942 474)
|
(9 724 370)
|
|
| Non Interest Expense |
(2 786 295)
|
(2 873 311)
|
(3 005 150)
|
(3 211 844)
|
(3 402 618)
|
(3 606 184)
|
(3 973 540)
|
(4 147 615)
|
(4 685 964)
|
(4 703 194)
|
(4 912 293)
|
(5 171 907)
|
(5 751 694)
|
(6 208 840)
|
(6 257 429)
|
(6 442 551)
|
(6 258 208)
|
(6 469 528)
|
(6 712 838)
|
(6 986 673)
|
(7 625 927)
|
(7 623 277)
|
(7 939 639)
|
(7 827 104)
|
(7 370 882)
|
(7 309 184)
|
(7 344 970)
|
(7 789 947)
|
(7 991 230)
|
(9 142 921)
|
(10 617 027)
|
(10 298 114)
|
(9 643 357)
|
(8 395 627)
|
(7 268 755)
|
(8 257 456)
|
(11 134 002)
|
(11 392 233)
|
(12 014 805)
|
(12 385 909)
|
(12 739 104)
|
(13 319 278)
|
(13 801 566)
|
(14 518 890)
|
(14 572 688)
|
(14 934 200)
|
(15 384 698)
|
(15 379 539)
|
(16 103 374)
|
(17 134 014)
|
(17 996 497)
|
(17 516 518)
|
(16 624 950)
|
(17 857 830)
|
(18 596 219)
|
(21 638 180)
|
(23 515 522)
|
(24 811 163)
|
(25 491 022)
|
(25 480 415)
|
(26 062 699)
|
(25 994 496)
|
(25 954 817)
|
(26 832 272)
|
(26 068 521)
|
(27 408 421)
|
(27 904 526)
|
(27 558 663)
|
(28 265 680)
|
(28 313 025)
|
(28 478 658)
|
(28 467 796)
|
(28 192 458)
|
(28 515 183)
|
(28 891 058)
|
(29 361 070)
|
(29 509 014)
|
(30 594 744)
|
(30 810 654)
|
(31 544 700)
|
(31 941 424)
|
(32 124 840)
|
(32 357 253)
|
(32 524 872)
|
(33 105 036)
|
(33 307 176)
|
(33 638 989)
|
(34 453 977)
|
(31 598 357)
|
(34 217 728)
|
(34 448 981)
|
(34 099 793)
|
(34 024 820)
|
|
| Pre-Tax Income |
2 510 653
N/A
|
2 527 907
+1%
|
1 549 314
-39%
|
1 456 459
-6%
|
947 097
-35%
|
869 671
-8%
|
1 965 296
+126%
|
2 235 034
+14%
|
3 073 836
+38%
|
3 221 177
+5%
|
2 842 736
-12%
|
2 519 484
-11%
|
2 255 783
-10%
|
1 675 950
-26%
|
2 153 839
+29%
|
2 513 210
+17%
|
2 839 639
+13%
|
3 114 151
+10%
|
3 148 765
+1%
|
3 075 384
-2%
|
1 481 140
-52%
|
1 085 184
-27%
|
601 549
-45%
|
426 161
-29%
|
1 932 385
+353%
|
2 670 832
+38%
|
2 897 323
+8%
|
3 072 566
+6%
|
3 443 949
+12%
|
3 852 723
+12%
|
4 377 311
+14%
|
5 349 921
+22%
|
5 485 460
+3%
|
5 802 529
+6%
|
6 601 506
+14%
|
6 674 998
+1%
|
7 461 308
+12%
|
7 749 820
+4%
|
7 910 105
+2%
|
8 300 005
+5%
|
8 899 562
+7%
|
9 496 426
+7%
|
10 103 780
+6%
|
10 735 711
+6%
|
11 278 165
+5%
|
11 729 230
+4%
|
12 175 801
+4%
|
12 758 489
+5%
|
13 524 310
+6%
|
14 073 858
+4%
|
10 417 745
-26%
|
11 526 997
+11%
|
11 466 148
-1%
|
11 653 269
+2%
|
13 866 234
+19%
|
13 570 852
-2%
|
14 302 905
+5%
|
14 607 580
+2%
|
16 862 287
+15%
|
17 365 798
+3%
|
17 165 387
-1%
|
17 689 878
+3%
|
18 420 525
+4%
|
18 720 183
+2%
|
19 820 715
+6%
|
20 376 082
+3%
|
20 136 651
-1%
|
20 558 077
+2%
|
19 369 106
-6%
|
19 572 169
+1%
|
15 580 447
-20%
|
10 249 207
-34%
|
5 112 153
-50%
|
2 780 789
-46%
|
5 554 720
+100%
|
8 812 918
+59%
|
12 550 987
+42%
|
14 418 346
+15%
|
17 084 727
+18%
|
19 698 864
+15%
|
22 686 708
+15%
|
24 272 763
+7%
|
24 572 331
+1%
|
25 278 500
+3%
|
25 639 738
+1%
|
25 619 914
0%
|
25 867 055
+1%
|
26 128 978
+1%
|
26 569 091
+2%
|
26 661 812
+0%
|
25 965 925
-3%
|
25 153 565
-3%
|
24 397 463
-3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 607)
|
(2 607)
|
(144 385)
|
(2 607)
|
(134 815)
|
(141 778)
|
29
|
(141 778)
|
19 098
|
(289 775)
|
(374 842)
|
(509 765)
|
(838 679)
|
(631 771)
|
(818 614)
|
(924 816)
|
(911 074)
|
(1 014 115)
|
(1 039 069)
|
(994 718)
|
(579 396)
|
(429 339)
|
(280 538)
|
(245 553)
|
(706 480)
|
(963 945)
|
(907 959)
|
(829 512)
|
(957 230)
|
(975 596)
|
(1 158 120)
|
(1 762 448)
|
(1 382 262)
|
(1 472 356)
|
(1 701 610)
|
(1 478 832)
|
(1 653 090)
|
(1 648 984)
|
(1 543 867)
|
(1 501 319)
|
(1 851 200)
|
(1 923 935)
|
(2 064 589)
|
(2 187 133)
|
(2 220 224)
|
(2 346 028)
|
(2 450 960)
|
(2 598 278)
|
(2 694 931)
|
(2 805 030)
|
(2 076 490)
|
(2 305 633)
|
(2 325 616)
|
(2 360 745)
|
(2 773 999)
|
(2 689 155)
|
(2 892 709)
|
(2 933 337)
|
(3 390 895)
|
(3 481 771)
|
(3 394 795)
|
(3 514 738)
|
(3 672 971)
|
(3 752 995)
|
(4 728 952)
|
(4 821 833)
|
(4 773 865)
|
(4 831 300)
|
(3 860 523)
|
(3 961 799)
|
(3 334 392)
|
(2 476 371)
|
(1 790 711)
|
(1 284 552)
|
(1 652 341)
|
(2 063 417)
|
(1 573 936)
|
(1 860 700)
|
(2 274 118)
|
(2 692 224)
|
(4 204 928)
|
(4 502 663)
|
(4 563 341)
|
(4 709 766)
|
(4 533 510)
|
(4 424 757)
|
(4 396 358)
|
(4 478 140)
|
(4 899 694)
|
(4 932 039)
|
(4 894 325)
|
(4 687 030)
|
(4 286 423)
|
|
| Income from Continuing Operations |
2 508 046
|
2 525 300
|
1 404 929
|
1 453 852
|
812 282
|
727 893
|
1 965 325
|
2 093 256
|
3 092 934
|
2 931 402
|
2 467 894
|
2 009 719
|
1 417 104
|
1 044 179
|
1 335 225
|
1 588 394
|
1 928 565
|
2 100 036
|
2 109 696
|
2 080 666
|
901 744
|
655 845
|
321 011
|
180 608
|
1 225 905
|
1 706 887
|
1 989 364
|
2 243 054
|
2 486 719
|
2 877 127
|
3 219 191
|
3 587 473
|
4 103 198
|
4 330 173
|
4 899 896
|
5 196 166
|
5 808 218
|
6 100 836
|
6 366 238
|
6 798 686
|
7 048 362
|
7 572 491
|
8 039 191
|
8 548 578
|
9 057 941
|
9 383 202
|
9 724 841
|
10 160 211
|
10 829 379
|
11 268 828
|
8 341 255
|
9 221 364
|
9 140 532
|
9 292 524
|
11 092 235
|
10 881 697
|
11 410 196
|
11 674 243
|
13 471 392
|
13 884 027
|
13 770 592
|
14 175 140
|
14 747 554
|
14 967 188
|
15 091 763
|
15 554 249
|
15 362 786
|
15 726 777
|
15 508 583
|
15 610 370
|
12 246 055
|
7 772 836
|
3 321 442
|
1 496 237
|
3 902 379
|
6 749 501
|
10 977 051
|
12 557 646
|
14 810 609
|
17 006 640
|
18 481 780
|
19 770 100
|
20 008 990
|
20 568 734
|
21 106 228
|
21 195 157
|
21 470 697
|
21 650 838
|
21 669 397
|
21 729 773
|
21 071 600
|
20 466 535
|
20 111 040
|
|
| Income to Minority Interest |
418
|
400
|
323
|
305
|
583
|
308
|
(96)
|
11
|
(2 644)
|
(3 333)
|
(3 867)
|
(3 906)
|
(2 365)
|
(2 250)
|
(2 098)
|
(2 827)
|
(2 735)
|
(3 001)
|
(3 529)
|
(3 912)
|
(3 816)
|
(4 970)
|
(6 093)
|
(6 153)
|
(3 420)
|
(2 425)
|
(1 281)
|
2 045
|
(2 724)
|
(2 553)
|
(1 797)
|
(4 173)
|
(1 492)
|
(2 222)
|
(2 740)
|
9 990
|
17 686
|
13 186
|
16 338
|
5 819
|
(2 217)
|
2 631
|
(717)
|
(3 230)
|
(3 596)
|
(5 452)
|
(12 723)
|
(30 860)
|
(46 751)
|
(61 822)
|
(64 786)
|
(52 245)
|
(73 951)
|
(70 014)
|
(84 202)
|
(96 150)
|
(71 448)
|
(81 712)
|
(90 548)
|
(105 042)
|
(154 116)
|
(139 531)
|
(107 834)
|
(69 861)
|
(76 645)
|
(109 335)
|
(150 190)
|
(176 728)
|
(124 107)
|
(48 820)
|
(39 444)
|
(41 763)
|
(41 039)
|
(83 768)
|
(51 679)
|
(42 325)
|
(78 533)
|
(81 565)
|
(135 482)
|
(162 222)
|
(169 726)
|
(199 813)
|
(198 393)
|
(195 607)
|
(196 752)
|
(179 768)
|
(171 374)
|
(186 267)
|
(205 798)
|
(212 130)
|
(205 564)
|
(196 188)
|
(70 337)
|
|
| Net Income (Common) |
2 508 464
N/A
|
2 525 700
+1%
|
1 405 252
-44%
|
1 454 157
+3%
|
812 865
-44%
|
728 201
-10%
|
1 965 229
+170%
|
2 093 267
+7%
|
3 090 290
+48%
|
2 928 069
-5%
|
2 464 027
-16%
|
2 005 813
-19%
|
1 414 739
-29%
|
1 041 929
-26%
|
1 333 127
+28%
|
1 585 567
+19%
|
1 925 830
+21%
|
2 097 035
+9%
|
2 106 167
+0%
|
2 076 754
-1%
|
897 928
-57%
|
650 875
-28%
|
314 918
-52%
|
174 455
-45%
|
1 222 485
+601%
|
1 704 462
+39%
|
1 988 083
+17%
|
2 245 099
+13%
|
2 483 995
+11%
|
2 874 574
+16%
|
3 217 394
+12%
|
3 583 300
+11%
|
4 101 706
+14%
|
4 327 951
+6%
|
4 897 156
+13%
|
5 206 156
+6%
|
5 825 904
+12%
|
6 114 022
+5%
|
6 382 576
+4%
|
6 804 505
+7%
|
7 046 145
+4%
|
7 575 122
+8%
|
8 038 474
+6%
|
8 545 350
+6%
|
9 054 345
+6%
|
9 377 750
+4%
|
9 712 118
+4%
|
10 129 349
+4%
|
10 782 628
+6%
|
11 207 006
+4%
|
8 276 469
-26%
|
9 169 119
+11%
|
9 066 581
-1%
|
9 222 510
+2%
|
11 008 033
+19%
|
10 785 547
-2%
|
11 338 748
+5%
|
11 592 531
+2%
|
13 380 844
+15%
|
13 778 985
+3%
|
13 616 476
-1%
|
14 035 609
+3%
|
14 639 720
+4%
|
14 897 327
+2%
|
15 015 118
+1%
|
15 444 914
+3%
|
15 212 596
-2%
|
15 550 049
+2%
|
15 384 476
-1%
|
15 561 550
+1%
|
12 206 611
-22%
|
7 731 073
-37%
|
3 280 403
-58%
|
1 412 469
-57%
|
3 850 700
+173%
|
6 707 176
+74%
|
10 898 518
+62%
|
12 476 081
+14%
|
14 675 127
+18%
|
16 844 418
+15%
|
18 312 054
+9%
|
19 570 287
+7%
|
19 810 597
+1%
|
20 373 127
+3%
|
20 909 476
+3%
|
21 015 389
+1%
|
21 299 323
+1%
|
21 464 571
+1%
|
21 463 599
0%
|
21 517 643
+0%
|
20 866 036
-3%
|
20 270 347
-3%
|
20 040 703
-1%
|
|
| EPS (Diluted) |
176.53
N/A
|
177.76
+1%
|
97.81
-45%
|
102.34
+5%
|
57.21
-44%
|
51.25
-10%
|
138.31
+170%
|
147.32
+7%
|
217.48
+48%
|
206.07
-5%
|
173.41
-16%
|
139.62
-19%
|
99.56
-29%
|
73.32
-26%
|
93.82
+28%
|
110.36
+18%
|
135.53
+23%
|
147.53
+9%
|
148.17
+0%
|
103.4
-30%
|
60.32
-42%
|
40.39
-33%
|
19.54
-52%
|
10.7
-45%
|
75.88
+609%
|
105.8
+39%
|
123.4
+17%
|
137.82
+12%
|
154.17
+12%
|
178.42
+16%
|
199.7
+12%
|
222.41
+11%
|
265.57
+19%
|
232.07
-13%
|
262.59
+13%
|
279.16
+6%
|
312.4
+12%
|
327.86
+5%
|
342.26
+4%
|
364.88
+7%
|
377.84
+4%
|
406.19
+8%
|
431.04
+6%
|
458.22
+6%
|
485.52
+6%
|
502.87
+4%
|
520.8
+4%
|
543.17
+4%
|
578.2
+6%
|
600.95
+4%
|
443.81
-26%
|
491.68
+11%
|
486.83
-1%
|
498.54
+2%
|
585.56
+17%
|
578.34
-1%
|
610
+5%
|
621.61
+2%
|
717.51
+15%
|
738.85
+3%
|
730.16
-1%
|
752.61
+3%
|
785.03
+4%
|
798.84
+2%
|
805.16
+1%
|
828.18
+3%
|
815.75
-2%
|
833.82
+2%
|
824.96
-1%
|
834.46
+1%
|
655.95
-21%
|
415
-37%
|
176.06
-58%
|
75.82
-57%
|
206.7
+173%
|
360.25
+74%
|
585.31
+62%
|
670.59
+15%
|
786.79
+17%
|
903.25
+15%
|
491.25
-46%
|
524.99
+7%
|
531.44
+1%
|
546.12
+3%
|
561.23
+3%
|
563.91
+0%
|
571.07
+1%
|
575.49
+1%
|
575.59
+0%
|
576.92
+0%
|
559.45
-3%
|
543.48
-3%
|
537.32
-1%
|
|