Advanced Info Service PCL
SET:ADVANC
Income Statement
Earnings Waterfall
Advanced Info Service PCL
Income Statement
Advanced Info Service PCL
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1 573
|
2 060
|
2 516
|
2 899
|
3 069
|
3 076
|
2 926
|
2 761
|
2 579
|
2 430
|
2 332
|
2 240
|
2 129
|
1 952
|
1 796
|
1 650
|
1 529
|
1 453
|
1 390
|
1 368
|
1 538
|
1 658
|
1 748
|
1 805
|
1 721
|
1 667
|
1 660
|
1 665
|
1 707
|
1 820
|
1 907
|
1 946
|
1 921
|
1 850
|
1 793
|
1 756
|
1 753
|
1 748
|
1 752
|
1 756
|
1 666
|
1 522
|
1 370
|
1 186
|
1 093
|
1 080
|
1 046
|
1 032
|
1 002
|
956
|
1 067
|
1 297
|
1 527
|
1 727
|
1 827
|
1 820
|
1 960
|
2 282
|
2 655
|
3 502
|
4 236
|
4 777
|
5 259
|
5 287
|
5 302
|
5 301
|
5 267
|
5 205
|
5 148
|
5 072
|
4 976
|
4 894
|
4 777
|
5 124
|
5 476
|
5 731
|
5 917
|
5 739
|
5 653
|
5 618
|
5 626
|
5 560
|
5 422
|
5 302
|
5 230
|
5 161
|
5 171
|
5 243
|
6 145
|
7 195
|
8 253
|
9 180
|
9 185
|
8 965
|
0
|
0
|
|
| Revenue |
59 257
N/A
|
65 867
+11%
|
70 262
+7%
|
75 007
+7%
|
80 251
+7%
|
83 351
+4%
|
87 099
+4%
|
88 980
+2%
|
89 492
+1%
|
90 898
+2%
|
92 364
+2%
|
94 437
+2%
|
96 437
+2%
|
96 082
0%
|
94 290
-2%
|
92 670
-2%
|
92 517
0%
|
93 483
+1%
|
93 683
+0%
|
93 367
0%
|
91 428
-2%
|
90 237
-1%
|
90 407
+0%
|
90 911
+1%
|
108 454
+19%
|
113 603
+5%
|
119 270
+5%
|
124 391
+4%
|
110 792
-11%
|
108 443
-2%
|
105 296
-3%
|
102 739
-2%
|
102 452
0%
|
103 147
+1%
|
104 487
+1%
|
107 175
+3%
|
111 280
+4%
|
115 494
+4%
|
120 066
+4%
|
123 421
+3%
|
126 437
+2%
|
130 468
+3%
|
133 824
+3%
|
136 515
+2%
|
141 568
+4%
|
146 308
+3%
|
150 070
+3%
|
151 670
+1%
|
142 783
-6%
|
147 340
+3%
|
145 790
-1%
|
145 975
+0%
|
149 329
+2%
|
153 209
+3%
|
154 666
+1%
|
155 954
+1%
|
155 276
0%
|
151 949
-2%
|
150 296
-1%
|
150 614
+0%
|
152 150
+1%
|
153 755
+1%
|
156 352
+2%
|
157 836
+1%
|
157 722
0%
|
159 797
+1%
|
162 946
+2%
|
166 476
+2%
|
169 856
+2%
|
172 184
+1%
|
174 038
+1%
|
176 660
+2%
|
180 894
+2%
|
180 477
0%
|
178 652
-1%
|
175 634
-2%
|
172 890
-2%
|
175 906
+2%
|
176 407
+0%
|
177 069
+0%
|
181 333
+2%
|
180 751
0%
|
183 266
+1%
|
187 124
+2%
|
185 485
-1%
|
186 918
+1%
|
186 420
0%
|
186 254
0%
|
188 873
+1%
|
195 453
+3%
|
202 011
+3%
|
208 151
+3%
|
213 569
+3%
|
216 587
+1%
|
221 299
+2%
|
223 452
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(35 243)
|
(37 993)
|
(40 003)
|
(41 801)
|
(44 841)
|
(46 978)
|
(49 172)
|
(49 868)
|
(49 419)
|
(49 764)
|
(50 106)
|
(51 460)
|
(52 995)
|
(53 035)
|
(53 002)
|
(53 208)
|
(54 198)
|
(55 328)
|
(56 261)
|
(56 702)
|
(55 956)
|
(56 126)
|
(55 886)
|
(55 994)
|
(70 757)
|
(74 863)
|
(79 541)
|
(83 625)
|
(72 039)
|
(70 698)
|
(68 782)
|
(67 033)
|
(66 316)
|
(66 168)
|
(65 909)
|
(66 787)
|
(68 703)
|
(70 723)
|
(73 428)
|
(74 828)
|
(76 220)
|
(78 354)
|
(79 593)
|
(80 481)
|
(83 970)
|
(87 633)
|
(90 606)
|
(91 481)
|
(81 141)
|
(85 054)
|
(82 494)
|
(81 547)
|
(83 548)
|
(86 274)
|
(86 255)
|
(87 241)
|
(84 819)
|
(81 101)
|
(77 956)
|
(78 325)
|
(82 992)
|
(86 362)
|
(91 473)
|
(92 785)
|
(92 259)
|
(92 885)
|
(95 649)
|
(99 592)
|
(103 456)
|
(106 712)
|
(108 292)
|
(108 906)
|
(111 899)
|
(111 681)
|
(111 569)
|
(111 460)
|
(110 848)
|
(114 846)
|
(116 014)
|
(117 127)
|
(121 453)
|
(121 376)
|
(123 840)
|
(127 896)
|
(126 172)
|
(127 196)
|
(126 501)
|
(125 112)
|
(125 387)
|
(128 559)
|
(131 155)
|
(133 471)
|
(135 394)
|
(135 488)
|
(137 641)
|
(136 668)
|
|
| Gross Profit |
24 014
N/A
|
27 874
+16%
|
30 258
+9%
|
33 205
+10%
|
35 411
+7%
|
36 371
+3%
|
37 925
+4%
|
39 110
+3%
|
40 073
+2%
|
41 133
+3%
|
42 258
+3%
|
42 977
+2%
|
43 442
+1%
|
43 048
-1%
|
41 289
-4%
|
39 463
-4%
|
38 318
-3%
|
38 155
0%
|
37 422
-2%
|
36 665
-2%
|
35 473
-3%
|
34 113
-4%
|
34 523
+1%
|
34 919
+1%
|
37 697
+8%
|
38 740
+3%
|
39 729
+3%
|
40 766
+3%
|
38 753
-5%
|
37 745
-3%
|
36 514
-3%
|
35 706
-2%
|
36 136
+1%
|
36 979
+2%
|
38 578
+4%
|
40 388
+5%
|
42 577
+5%
|
44 770
+5%
|
46 637
+4%
|
48 591
+4%
|
50 217
+3%
|
52 113
+4%
|
54 230
+4%
|
56 034
+3%
|
57 598
+3%
|
58 676
+2%
|
59 465
+1%
|
60 191
+1%
|
61 642
+2%
|
62 287
+1%
|
63 297
+2%
|
64 428
+2%
|
65 781
+2%
|
66 935
+2%
|
68 411
+2%
|
68 713
+0%
|
70 457
+3%
|
70 849
+1%
|
72 342
+2%
|
72 290
0%
|
69 158
-4%
|
67 393
-3%
|
64 878
-4%
|
65 051
+0%
|
65 463
+1%
|
66 912
+2%
|
67 297
+1%
|
66 884
-1%
|
66 400
-1%
|
65 472
-1%
|
65 745
+0%
|
67 755
+3%
|
68 994
+2%
|
68 797
0%
|
67 083
-2%
|
64 174
-4%
|
62 042
-3%
|
61 060
-2%
|
60 393
-1%
|
59 942
-1%
|
59 880
0%
|
59 374
-1%
|
59 427
+0%
|
59 228
0%
|
59 313
+0%
|
59 722
+1%
|
59 919
+0%
|
61 142
+2%
|
63 486
+4%
|
66 894
+5%
|
70 856
+6%
|
74 681
+5%
|
78 175
+5%
|
81 099
+4%
|
83 658
+3%
|
86 784
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(8 110)
|
(12 740)
|
(10 092)
|
(15 709)
|
(13 805)
|
(13 063)
|
(11 547)
|
(10 475)
|
(11 388)
|
(10 970)
|
(11 305)
|
(11 165)
|
(10 466)
|
(10 222)
|
(10 080)
|
(9 881)
|
(9 491)
|
(9 823)
|
(9 577)
|
(9 662)
|
(11 048)
|
(10 787)
|
(11 661)
|
(12 088)
|
(12 492)
|
(11 564)
|
(9 072)
|
(8 789)
|
(8 654)
|
(8 421)
|
(10 009)
|
(9 672)
|
(9 519)
|
(9 345)
|
(9 570)
|
(9 946)
|
(9 245)
|
(10 001)
|
(10 139)
|
(10 328)
|
(10 980)
|
(11 003)
|
(12 026)
|
(11 662)
|
(11 768)
|
(12 223)
|
(12 665)
|
(13 916)
|
(14 717)
|
(15 726)
|
(17 578)
|
(18 119)
|
(18 715)
|
(19 399)
|
(19 122)
|
(19 264)
|
(19 853)
|
(23 235)
|
(24 757)
|
(27 258)
|
(29 412)
|
(26 842)
|
(27 062)
|
(26 396)
|
(25 220)
|
(25 459)
|
(24 981)
|
(25 106)
|
(26 295)
|
(25 741)
|
(26 575)
|
(26 143)
|
(27 741)
|
(27 235)
|
(26 084)
|
(25 892)
|
(24 331)
|
(23 552)
|
(22 671)
|
(21 900)
|
(21 700)
|
(21 744)
|
(22 289)
|
(22 686)
|
(22 353)
|
(22 385)
|
(21 606)
|
(20 930)
|
(22 840)
|
(23 160)
|
(24 824)
|
(27 231)
|
(27 791)
|
(28 456)
|
(28 342)
|
(27 155)
|
|
| Selling, General & Administrative |
(9 591)
|
(11 145)
|
(12 714)
|
(14 131)
|
(13 806)
|
(13 679)
|
(12 517)
|
(11 384)
|
(12 324)
|
(11 959)
|
(12 150)
|
(11 956)
|
(11 032)
|
(10 739)
|
(10 535)
|
(10 328)
|
(10 073)
|
(10 509)
|
(10 416)
|
(10 604)
|
(11 428)
|
(11 737)
|
(12 479)
|
(12 818)
|
(12 778)
|
(12 218)
|
(11 515)
|
(11 273)
|
(11 219)
|
(10 977)
|
(10 758)
|
(10 374)
|
(10 206)
|
(9 924)
|
(10 070)
|
(10 370)
|
(9 925)
|
(10 282)
|
(10 418)
|
(10 634)
|
(11 234)
|
(11 275)
|
(11 596)
|
(11 630)
|
(12 110)
|
(12 580)
|
(12 994)
|
(14 211)
|
(15 040)
|
(16 023)
|
(17 838)
|
(18 422)
|
(19 044)
|
(19 721)
|
(19 441)
|
(19 690)
|
(20 301)
|
(23 716)
|
(25 277)
|
(27 641)
|
(29 776)
|
(27 268)
|
(27 523)
|
(26 860)
|
(25 220)
|
(26 131)
|
(25 635)
|
(25 834)
|
(26 295)
|
(26 385)
|
(27 226)
|
(26 753)
|
(27 741)
|
(27 901)
|
(26 833)
|
(26 478)
|
(24 331)
|
(23 552)
|
(22 671)
|
(21 900)
|
(21 700)
|
(21 744)
|
(22 289)
|
(22 686)
|
(22 353)
|
(22 385)
|
(21 606)
|
(20 930)
|
(22 840)
|
(23 160)
|
(24 824)
|
(27 231)
|
(27 791)
|
(28 456)
|
(28 342)
|
(27 155)
|
|
| Other Operating Expenses |
1 481
|
(1 595)
|
2 624
|
(1 578)
|
0
|
616
|
971
|
908
|
936
|
988
|
843
|
790
|
566
|
516
|
455
|
447
|
583
|
686
|
839
|
942
|
380
|
949
|
817
|
728
|
286
|
654
|
2 443
|
2 484
|
2 565
|
2 556
|
749
|
702
|
687
|
577
|
500
|
422
|
679
|
281
|
279
|
306
|
254
|
271
|
(430)
|
(32)
|
343
|
358
|
330
|
295
|
323
|
298
|
261
|
304
|
330
|
322
|
319
|
426
|
448
|
481
|
518
|
382
|
364
|
428
|
462
|
465
|
0
|
672
|
655
|
730
|
0
|
645
|
652
|
610
|
0
|
666
|
749
|
586
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
15 904
N/A
|
15 135
-5%
|
20 167
+33%
|
17 497
-13%
|
21 605
+23%
|
23 310
+8%
|
26 381
+13%
|
28 637
+9%
|
28 685
+0%
|
30 163
+5%
|
30 952
+3%
|
31 811
+3%
|
32 976
+4%
|
32 827
0%
|
31 210
-5%
|
29 583
-5%
|
28 828
-3%
|
28 331
-2%
|
27 844
-2%
|
27 002
-3%
|
24 424
-10%
|
23 324
-5%
|
22 860
-2%
|
22 829
0%
|
25 205
+10%
|
27 176
+8%
|
30 657
+13%
|
31 977
+4%
|
30 099
-6%
|
29 324
-3%
|
26 504
-10%
|
26 033
-2%
|
26 617
+2%
|
27 633
+4%
|
29 008
+5%
|
30 441
+5%
|
33 332
+9%
|
34 769
+4%
|
36 498
+5%
|
38 265
+5%
|
39 237
+3%
|
41 110
+5%
|
42 204
+3%
|
44 372
+5%
|
45 830
+3%
|
46 453
+1%
|
46 800
+1%
|
46 274
-1%
|
46 925
+1%
|
46 562
-1%
|
45 720
-2%
|
46 310
+1%
|
47 066
+2%
|
47 537
+1%
|
49 290
+4%
|
49 451
+0%
|
50 605
+2%
|
47 615
-6%
|
47 586
0%
|
45 032
-5%
|
39 746
-12%
|
40 552
+2%
|
37 816
-7%
|
38 655
+2%
|
40 243
+4%
|
41 453
+3%
|
42 317
+2%
|
41 779
-1%
|
40 105
-4%
|
39 731
-1%
|
39 170
-1%
|
41 611
+6%
|
41 254
-1%
|
41 561
+1%
|
40 999
-1%
|
38 282
-7%
|
37 711
-1%
|
37 508
-1%
|
37 722
+1%
|
38 042
+1%
|
38 179
+0%
|
37 630
-1%
|
37 138
-1%
|
36 542
-2%
|
36 960
+1%
|
37 337
+1%
|
38 313
+3%
|
40 213
+5%
|
40 646
+1%
|
43 734
+8%
|
46 033
+5%
|
47 449
+3%
|
50 384
+6%
|
52 643
+4%
|
55 315
+5%
|
59 630
+8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 573)
|
(2 275)
|
(3 137)
|
(3 274)
|
(2 115)
|
(3 142)
|
(2 616)
|
(2 662)
|
(2 543)
|
(2 413)
|
(2 266)
|
(2 208)
|
(2 051)
|
(1 858)
|
(1 746)
|
(1 574)
|
(1 489)
|
(1 406)
|
(1 338)
|
(1 316)
|
(856)
|
(1 643)
|
(1 720)
|
(1 817)
|
(1 401)
|
(1 847)
|
(1 791)
|
(1 807)
|
(1 700)
|
(1 740)
|
(1 828)
|
(1 834)
|
(1 848)
|
(1 761)
|
(1 673)
|
(1 523)
|
(1 738)
|
(1 292)
|
(1 198)
|
(1 103)
|
(986)
|
(759)
|
(572)
|
(343)
|
(216)
|
(53)
|
(220)
|
(384)
|
(687)
|
(856)
|
(842)
|
(930)
|
(972)
|
(1 073)
|
(1 171)
|
(1 483)
|
(1 451)
|
(1 930)
|
(2 200)
|
(2 838)
|
(3 731)
|
(4 153)
|
(4 813)
|
(4 880)
|
(4 897)
|
(5 187)
|
(5 085)
|
(5 090)
|
(4 987)
|
(4 707)
|
(4 465)
|
(4 417)
|
(4 356)
|
(5 162)
|
(5 534)
|
(5 826)
|
(5 666)
|
(5 362)
|
(5 863)
|
(6 125)
|
(6 195)
|
(5 911)
|
(5 955)
|
(5 648)
|
(5 177)
|
(5 011)
|
(4 658)
|
(4 345)
|
(5 197)
|
(6 234)
|
(6 930)
|
(7 353)
|
(7 651)
|
(7 183)
|
(6 812)
|
(6 761)
|
|
| Non-Reccuring Items |
(4 265)
|
0
|
(4 524)
|
0
|
(259)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 553)
|
(3 553)
|
(3 553)
|
(3 553)
|
(561)
|
(951)
|
(1 301)
|
(1 711)
|
(1 560)
|
(1 556)
|
(1 592)
|
(1 568)
|
(1 542)
|
(1 157)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
1
|
2
|
2
|
0
|
1
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
1
|
0
|
0
|
(1)
|
(1)
|
1
|
0
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(2)
|
(1)
|
1
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(150)
|
0
|
0
|
(1)
|
575
|
0
|
0
|
1
|
518
|
0
|
0
|
0
|
505
|
0
|
42
|
146
|
481
|
408
|
897
|
884
|
910
|
909
|
605
|
563
|
399
|
356
|
158
|
537
|
549
|
588
|
645
|
271
|
336
|
329
|
336
|
441
|
|
| Pre-Tax Income |
10 066
N/A
|
12 860
+28%
|
12 506
-3%
|
14 224
+14%
|
19 231
+35%
|
20 168
+5%
|
23 765
+18%
|
25 975
+9%
|
26 142
+1%
|
27 750
+6%
|
28 686
+3%
|
29 603
+3%
|
30 925
+4%
|
30 968
+0%
|
29 463
-5%
|
28 008
-5%
|
27 339
-2%
|
26 926
-2%
|
26 508
-2%
|
25 688
-3%
|
23 568
-8%
|
21 682
-8%
|
21 140
-2%
|
21 012
-1%
|
23 804
+13%
|
25 327
+6%
|
28 864
+14%
|
30 168
+5%
|
24 846
-18%
|
24 031
-3%
|
21 124
-12%
|
20 646
-2%
|
24 208
+17%
|
24 920
+3%
|
26 033
+4%
|
27 208
+5%
|
30 034
+10%
|
31 922
+6%
|
33 708
+6%
|
35 593
+6%
|
36 709
+3%
|
39 194
+7%
|
41 632
+6%
|
44 029
+6%
|
45 614
+4%
|
46 401
+2%
|
46 581
+0%
|
45 890
-1%
|
46 238
+1%
|
45 705
-1%
|
44 876
-2%
|
45 379
+1%
|
46 083
+2%
|
46 463
+1%
|
48 119
+4%
|
47 968
0%
|
49 154
+2%
|
45 684
-7%
|
45 385
-1%
|
42 194
-7%
|
35 865
-15%
|
36 399
+1%
|
33 003
-9%
|
33 774
+2%
|
35 921
+6%
|
36 266
+1%
|
37 232
+3%
|
36 690
-1%
|
35 637
-3%
|
35 025
-2%
|
34 707
-1%
|
37 194
+7%
|
37 402
+1%
|
36 399
-3%
|
35 506
-2%
|
32 602
-8%
|
32 526
0%
|
32 555
+0%
|
32 756
+1%
|
32 800
+0%
|
32 894
+0%
|
32 627
-1%
|
31 788
-3%
|
31 457
-1%
|
32 182
+2%
|
32 682
+2%
|
33 813
+3%
|
36 405
+8%
|
35 998
-1%
|
38 088
+6%
|
39 748
+4%
|
40 367
+2%
|
43 069
+7%
|
45 790
+6%
|
48 840
+7%
|
53 310
+9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(6 238)
|
(6 997)
|
(7 433)
|
(7 323)
|
(7 816)
|
(7 322)
|
(7 277)
|
(7 554)
|
(7 529)
|
(8 722)
|
(9 749)
|
(10 244)
|
(10 601)
|
(10 086)
|
(9 286)
|
(8 947)
|
(8 435)
|
(8 549)
|
(8 406)
|
(8 137)
|
(7 460)
|
(6 867)
|
(6 743)
|
(6 725)
|
(7 562)
|
(7 907)
|
(8 747)
|
(9 028)
|
(8 381)
|
(8 143)
|
(7 398)
|
(7 254)
|
(7 419)
|
(7 707)
|
(8 112)
|
(8 567)
|
(9 367)
|
(9 997)
|
(10 535)
|
(11 122)
|
(14 365)
|
(14 173)
|
(14 022)
|
(13 820)
|
(10 715)
|
(10 537)
|
(10 272)
|
(10 072)
|
(10 008)
|
(9 927)
|
(9 814)
|
(9 687)
|
(10 080)
|
(10 037)
|
(10 318)
|
(10 502)
|
(9 999)
|
(8 354)
|
(8 303)
|
(7 179)
|
(5 175)
|
(6 089)
|
(5 076)
|
(4 926)
|
(5 843)
|
(5 834)
|
(5 990)
|
(6 114)
|
(5 923)
|
(5 788)
|
(5 738)
|
(6 227)
|
(6 209)
|
(6 021)
|
(5 882)
|
(5 264)
|
(5 089)
|
(5 230)
|
(5 391)
|
(5 575)
|
(5 970)
|
(6 036)
|
(5 932)
|
(5 943)
|
(6 168)
|
(6 222)
|
(6 477)
|
(6 954)
|
(6 909)
|
(7 305)
|
(7 569)
|
(7 547)
|
(7 992)
|
(8 580)
|
(9 226)
|
(10 447)
|
|
| Income from Continuing Operations |
3 828
|
5 862
|
5 072
|
6 900
|
11 415
|
12 845
|
16 487
|
18 420
|
18 613
|
19 028
|
18 937
|
19 359
|
20 324
|
20 881
|
20 176
|
19 060
|
18 904
|
18 376
|
18 101
|
17 550
|
16 108
|
14 816
|
14 398
|
14 287
|
16 242
|
17 419
|
20 116
|
21 139
|
16 464
|
15 887
|
13 725
|
13 392
|
16 789
|
17 213
|
17 921
|
18 641
|
20 667
|
21 926
|
23 173
|
24 471
|
22 344
|
25 020
|
27 610
|
30 209
|
34 899
|
35 864
|
36 309
|
35 818
|
36 230
|
35 779
|
35 063
|
35 693
|
36 003
|
36 427
|
37 803
|
37 468
|
39 155
|
37 332
|
37 082
|
35 015
|
30 690
|
30 309
|
27 928
|
28 850
|
30 078
|
30 434
|
31 243
|
30 575
|
29 714
|
29 237
|
28 967
|
30 967
|
31 193
|
30 378
|
29 625
|
27 338
|
27 437
|
27 325
|
27 366
|
27 225
|
26 924
|
26 591
|
25 856
|
25 514
|
26 014
|
26 460
|
27 336
|
29 451
|
29 089
|
30 783
|
32 179
|
32 820
|
35 077
|
37 210
|
39 613
|
42 863
|
|
| Income to Minority Interest |
23
|
22
|
36
|
33
|
15
|
(16)
|
(59)
|
(86)
|
(84)
|
(76)
|
(66)
|
(54)
|
(66)
|
(69)
|
(63)
|
(37)
|
5
|
54
|
110
|
135
|
148
|
134
|
89
|
58
|
48
|
11
|
(16)
|
(18)
|
(55)
|
(35)
|
(9)
|
(24)
|
266
|
238
|
203
|
183
|
(120)
|
(107)
|
(108)
|
(119)
|
(127)
|
(146)
|
(139)
|
(122)
|
(16)
|
17
|
54
|
99
|
44
|
54
|
50
|
35
|
30
|
23
|
21
|
15
|
(2)
|
(3)
|
(6)
|
(24)
|
(23)
|
(23)
|
(23)
|
(6)
|
(1)
|
(12)
|
(31)
|
(32)
|
(32)
|
(22)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
|
| Net Income (Common) |
3 851
N/A
|
5 883
+53%
|
5 108
-13%
|
6 933
+36%
|
11 430
+65%
|
12 829
+12%
|
16 428
+28%
|
18 333
+12%
|
18 529
+1%
|
18 952
+2%
|
18 871
0%
|
19 306
+2%
|
20 258
+5%
|
20 813
+3%
|
20 114
-3%
|
19 023
-5%
|
18 909
-1%
|
18 430
-3%
|
18 211
-1%
|
17 686
-3%
|
16 256
-8%
|
14 950
-8%
|
14 487
-3%
|
14 346
-1%
|
16 290
+14%
|
17 430
+7%
|
20 100
+15%
|
21 121
+5%
|
16 409
-22%
|
15 853
-3%
|
13 717
-13%
|
13 368
-3%
|
17 055
+28%
|
17 451
+2%
|
18 124
+4%
|
18 824
+4%
|
20 547
+9%
|
21 819
+6%
|
23 065
+6%
|
24 353
+6%
|
22 218
-9%
|
24 875
+12%
|
27 472
+10%
|
30 087
+10%
|
34 883
+16%
|
35 881
+3%
|
36 363
+1%
|
35 917
-1%
|
36 274
+1%
|
35 833
-1%
|
35 113
-2%
|
35 727
+2%
|
36 033
+1%
|
36 449
+1%
|
37 823
+4%
|
37 484
-1%
|
39 152
+4%
|
37 329
-5%
|
37 076
-1%
|
34 989
-6%
|
30 667
-12%
|
30 286
-1%
|
27 905
-8%
|
28 845
+3%
|
30 077
+4%
|
30 422
+1%
|
31 212
+3%
|
30 543
-2%
|
29 682
-3%
|
29 214
-2%
|
28 963
-1%
|
30 964
+7%
|
31 190
+1%
|
30 376
-3%
|
29 623
-2%
|
27 335
-8%
|
27 434
+0%
|
27 322
0%
|
27 362
+0%
|
27 223
-1%
|
26 922
-1%
|
26 589
-1%
|
25 853
-3%
|
25 511
-1%
|
26 011
+2%
|
26 457
+2%
|
27 332
+3%
|
29 447
+8%
|
29 086
-1%
|
30 780
+6%
|
32 177
+5%
|
32 819
+2%
|
35 075
+7%
|
37 208
+6%
|
39 612
+6%
|
42 863
+8%
|
|
| EPS (Diluted) |
1.39
N/A
|
2
+44%
|
1.76
-12%
|
2.36
+34%
|
3.89
+65%
|
4.37
+12%
|
5.6
+28%
|
6.24
+11%
|
6.31
+1%
|
6.45
+2%
|
6.41
-1%
|
6.56
+2%
|
6.87
+5%
|
7.06
+3%
|
6.82
-3%
|
6.45
-5%
|
6.42
0%
|
6.25
-3%
|
6.18
-1%
|
6
-3%
|
5.5
-8%
|
5.07
-8%
|
4.91
-3%
|
4.86
-1%
|
5.51
+13%
|
5.89
+7%
|
6.79
+15%
|
7.13
+5%
|
5.54
-22%
|
5.35
-3%
|
4.57
-15%
|
4.51
-1%
|
5.76
+28%
|
5.88
+2%
|
6.1
+4%
|
6.34
+4%
|
6.93
+9%
|
7.35
+6%
|
7.67
+4%
|
8.2
+7%
|
7.48
-9%
|
8.37
+12%
|
9.24
+10%
|
10.12
+10%
|
11.73
+16%
|
12.07
+3%
|
12.23
+1%
|
12.08
-1%
|
12.2
+1%
|
12.06
-1%
|
11.82
-2%
|
12.02
+2%
|
12.12
+1%
|
12.26
+1%
|
12.72
+4%
|
12.61
-1%
|
13.17
+4%
|
12.56
-5%
|
12.48
-1%
|
11.78
-6%
|
10.32
-12%
|
10.2
-1%
|
9.4
-8%
|
9.71
+3%
|
10.12
+4%
|
10.23
+1%
|
10.49
+3%
|
10.27
-2%
|
9.98
-3%
|
9.83
-2%
|
9.74
-1%
|
10.42
+7%
|
10.49
+1%
|
10.22
-3%
|
9.96
-3%
|
9.19
-8%
|
9.23
+0%
|
9.19
0%
|
9.2
+0%
|
9.15
-1%
|
9.05
-1%
|
8.94
-1%
|
8.69
-3%
|
8.58
-1%
|
8.75
+2%
|
8.9
+2%
|
9.19
+3%
|
9.9
+8%
|
9.78
-1%
|
10.35
+6%
|
10.82
+5%
|
11.04
+2%
|
11.79
+7%
|
12.51
+6%
|
13.32
+6%
|
14.41
+8%
|
|