Ripley Corp SA
SGO:RIPLEY
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
R
|
Ripley Corp SA
SGO:RIPLEY
|
CL |
|
Zhejiang Reclaim Construction Group Co Ltd
SZSE:002586
|
CN |
|
B
|
Beijing Zhong Ke San Huan High-Tech Co Ltd
SZSE:000970
|
CN |
|
B
|
Beijing China Sciences Runyu Environmental Technology Co Ltd
SZSE:301175
|
CN |
|
Ashoka Buildcon Ltd
NSE:ASHOKA
|
IN |
Income Statement
Earnings Waterfall
Ripley Corp SA
Income Statement
Ripley Corp SA
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 393
|
13 967
|
14 930
|
27 352
|
13 607
|
11 136
|
10 248
|
18 996
|
8 976
|
7 490
|
10 806
|
16 000
|
16 791
|
18 261
|
20 177
|
20 865
|
21 353
|
21 909
|
22 316
|
20 209
|
20 147
|
19 420
|
17 890
|
(799)
|
13 010
|
13 810
|
14 078
|
18 254
|
18 655
|
17 474
|
18 354
|
19 503
|
21 236
|
22 576
|
21 727
|
21 691
|
21 112
|
20 314
|
21 031
|
20 860
|
23 535
|
26 437
|
29 440
|
29 113
|
28 748
|
29 546
|
28 110
|
32 989
|
35 208
|
35 764
|
38 240
|
37 355
|
35 964
|
35 962
|
36 932
|
38 052
|
39 240
|
38 903
|
38 007
|
38 618
|
40 492
|
42 632
|
45 279
|
48 559
|
0
|
0
|
0
|
0
|
|
| Revenue |
748 659
N/A
|
763 914
+2%
|
755 627
-1%
|
775 142
+3%
|
791 392
+2%
|
829 784
+5%
|
822 560
-1%
|
918 788
+12%
|
927 321
+1%
|
948 228
+2%
|
940 956
-1%
|
971 194
+3%
|
999 459
+3%
|
987 352
-1%
|
1 025 310
+4%
|
1 024 159
0%
|
1 019 315
0%
|
1 032 989
+1%
|
887 998
-14%
|
962 244
+8%
|
980 002
+2%
|
999 729
+2%
|
1 056 035
+6%
|
1 088 608
+3%
|
1 098 638
+1%
|
1 101 178
+0%
|
1 145 067
+4%
|
1 145 599
+0%
|
1 138 430
-1%
|
1 146 207
+1%
|
1 153 999
+1%
|
1 199 212
+4%
|
1 253 566
+5%
|
1 310 742
+5%
|
1 374 318
+5%
|
1 405 822
+2%
|
1 456 294
+4%
|
1 489 523
+2%
|
1 500 084
+1%
|
1 513 973
+1%
|
1 504 317
-1%
|
1 505 075
+0%
|
1 541 334
+2%
|
1 553 950
+1%
|
1 578 841
+2%
|
1 589 043
+1%
|
1 598 399
+1%
|
1 617 142
+1%
|
1 642 759
+2%
|
1 657 928
+1%
|
1 669 038
+1%
|
1 671 282
+0%
|
1 686 735
+1%
|
1 689 829
+0%
|
1 702 063
+1%
|
1 720 189
+1%
|
1 729 300
+1%
|
1 743 860
+1%
|
1 727 426
-1%
|
1 694 685
-2%
|
1 461 124
-14%
|
1 436 239
-2%
|
1 498 667
+4%
|
2 461 980
+64%
|
2 707 326
+10%
|
2 883 141
+6%
|
2 062 196
-28%
|
2 143 859
+4%
|
2 203 052
+3%
|
2 120 077
-4%
|
2 074 701
-2%
|
2 049 800
-1%
|
2 005 644
-2%
|
1 966 041
-2%
|
1 926 418
-2%
|
1 954 717
+1%
|
1 998 136
+2%
|
2 035 450
+2%
|
2 086 829
+3%
|
2 120 935
+2%
|
2 140 059
+1%
|
2 166 897
+1%
|
2 219 805
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(447 467)
|
(453 946)
|
(445 409)
|
(450 555)
|
(456 517)
|
(476 291)
|
(466 866)
|
(517 535)
|
(554 061)
|
(581 099)
|
(529 584)
|
(637 457)
|
(635 658)
|
(627 326)
|
(651 078)
|
(662 572)
|
(677 719)
|
(705 867)
|
(628 744)
|
(610 561)
|
(598 803)
|
(585 120)
|
(636 568)
|
(653 277)
|
(656 092)
|
(660 039)
|
(696 830)
|
(719 703)
|
(734 887)
|
(757 762)
|
(773 308)
|
(785 799)
|
(803 866)
|
(821 500)
|
(844 291)
|
(870 095)
|
(907 770)
|
(931 844)
|
(936 496)
|
(948 383)
|
(943 104)
|
(942 541)
|
(967 677)
|
(974 382)
|
(992 614)
|
(1 000 884)
|
(1 001 438)
|
(1 012 710)
|
(1 030 080)
|
(1 038 506)
|
(1 053 068)
|
(1 051 603)
|
(1 057 038)
|
(1 058 153)
|
(1 066 308)
|
(1 081 683)
|
(1 094 148)
|
(1 110 296)
|
(1 118 798)
|
(1 108 078)
|
(981 712)
|
(996 650)
|
(1 040 873)
|
(1 728 740)
|
(1 881 820)
|
(1 973 085)
|
(1 374 175)
|
(1 424 278)
|
(1 473 085)
|
(1 446 847)
|
(1 452 921)
|
(1 460 874)
|
(1 446 140)
|
(1 417 441)
|
(1 391 296)
|
(1 392 060)
|
(1 390 199)
|
(1 380 929)
|
(1 371 431)
|
(1 370 048)
|
(1 364 516)
|
(1 374 879)
|
(1 401 358)
|
|
| Gross Profit |
301 192
N/A
|
309 969
+3%
|
310 218
+0%
|
324 588
+5%
|
334 876
+3%
|
353 494
+6%
|
355 694
+1%
|
401 254
+13%
|
373 261
-7%
|
367 129
-2%
|
411 371
+12%
|
333 737
-19%
|
363 801
+9%
|
360 026
-1%
|
374 233
+4%
|
361 587
-3%
|
341 596
-6%
|
327 122
-4%
|
259 254
-21%
|
351 683
+36%
|
381 199
+8%
|
290 522
-24%
|
419 467
+44%
|
435 331
+4%
|
442 546
+2%
|
441 139
0%
|
448 237
+2%
|
363 538
-19%
|
361 403
-1%
|
366 819
+1%
|
380 692
+4%
|
413 413
+9%
|
449 700
+9%
|
489 242
+9%
|
530 027
+8%
|
535 726
+1%
|
548 523
+2%
|
557 678
+2%
|
563 589
+1%
|
565 590
+0%
|
561 213
-1%
|
562 534
+0%
|
573 657
+2%
|
579 569
+1%
|
586 228
+1%
|
588 160
+0%
|
596 961
+1%
|
604 433
+1%
|
612 680
+1%
|
619 423
+1%
|
615 970
-1%
|
619 679
+1%
|
629 697
+2%
|
631 676
+0%
|
635 755
+1%
|
638 506
+0%
|
635 152
-1%
|
633 564
0%
|
608 628
-4%
|
586 607
-4%
|
479 412
-18%
|
439 588
-8%
|
457 794
+4%
|
733 240
+60%
|
825 506
+13%
|
910 056
+10%
|
688 021
-24%
|
719 581
+5%
|
729 968
+1%
|
673 229
-8%
|
621 780
-8%
|
588 926
-5%
|
559 504
-5%
|
548 600
-2%
|
535 121
-2%
|
562 657
+5%
|
607 937
+8%
|
654 521
+8%
|
715 399
+9%
|
750 888
+5%
|
775 542
+3%
|
792 018
+2%
|
818 447
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(253 047)
|
(254 492)
|
(246 666)
|
(253 547)
|
(257 002)
|
(267 982)
|
(275 472)
|
(313 826)
|
(297 606)
|
(293 921)
|
(338 291)
|
(275 763)
|
(298 506)
|
(293 619)
|
(306 067)
|
(314 821)
|
(326 401)
|
(340 238)
|
(283 963)
|
(348 638)
|
(353 161)
|
(362 630)
|
(356 173)
|
(360 243)
|
(363 240)
|
(366 599)
|
(379 003)
|
(383 857)
|
(393 096)
|
(400 168)
|
(410 363)
|
(354 309)
|
(386 171)
|
(425 336)
|
(463 717)
|
(475 469)
|
(489 764)
|
(501 982)
|
(487 821)
|
(489 394)
|
(488 230)
|
(486 477)
|
(514 840)
|
(522 492)
|
(528 284)
|
(531 102)
|
(532 361)
|
(534 054)
|
(539 642)
|
(543 169)
|
(540 930)
|
(541 956)
|
(545 407)
|
(548 597)
|
(559 560)
|
(562 839)
|
(561 479)
|
(562 991)
|
(573 226)
|
(568 940)
|
(531 259)
|
(514 458)
|
(507 202)
|
(850 309)
|
(875 395)
|
(894 084)
|
(556 676)
|
(573 560)
|
(598 284)
|
(609 913)
|
(606 956)
|
(614 569)
|
(615 094)
|
(617 355)
|
(627 266)
|
(622 458)
|
(622 402)
|
(624 544)
|
(621 437)
|
(636 744)
|
(652 161)
|
(665 851)
|
(682 170)
|
|
| Selling, General & Administrative |
(251 190)
|
(254 124)
|
(246 336)
|
(253 138)
|
(256 604)
|
(271 157)
|
(275 134)
|
(313 454)
|
(297 227)
|
(293 532)
|
(337 927)
|
(275 418)
|
(298 215)
|
(293 392)
|
(305 900)
|
(314 699)
|
(323 939)
|
(337 817)
|
(283 753)
|
(333 481)
|
(338 032)
|
(345 228)
|
(358 040)
|
(367 244)
|
(371 299)
|
(376 892)
|
(382 601)
|
(386 891)
|
(395 651)
|
(403 192)
|
(417 303)
|
(418 560)
|
(419 073)
|
(423 182)
|
(426 532)
|
(436 431)
|
(449 084)
|
(460 335)
|
(448 842)
|
(451 016)
|
(450 606)
|
(449 516)
|
(474 991)
|
(482 479)
|
(488 323)
|
(491 552)
|
(493 087)
|
(495 043)
|
(500 498)
|
(503 878)
|
(501 477)
|
(502 294)
|
(505 201)
|
(507 493)
|
(517 816)
|
(514 965)
|
(507 392)
|
(502 892)
|
(506 700)
|
(501 110)
|
(463 128)
|
(446 686)
|
(439 883)
|
(733 860)
|
(768 649)
|
(790 712)
|
(491 375)
|
(519 939)
|
(534 476)
|
(541 302)
|
(536 835)
|
(551 541)
|
(544 108)
|
(545 164)
|
(552 245)
|
(539 399)
|
(544 762)
|
(538 249)
|
(542 158)
|
(573 459)
|
(588 917)
|
(611 049)
|
(604 302)
|
|
| Depreciation & Amortization |
(336)
|
(340)
|
(330)
|
(340)
|
(343)
|
(350)
|
(339)
|
(372)
|
(380)
|
(389)
|
(364)
|
(345)
|
(290)
|
(226)
|
(167)
|
0
|
0
|
0
|
(210)
|
(762)
|
(1 579)
|
0
|
(3 418)
|
(1 591)
|
(1 509)
|
(2 235)
|
(2 994)
|
(2 967)
|
(2 962)
|
(2 988)
|
(2 930)
|
(10 541)
|
(18 752)
|
(27 750)
|
(37 185)
|
(39 039)
|
(40 682)
|
(41 649)
|
(38 979)
|
(38 378)
|
(37 623)
|
(36 960)
|
(39 849)
|
(40 013)
|
(39 961)
|
(39 550)
|
(39 275)
|
(39 156)
|
(39 142)
|
(39 289)
|
(39 453)
|
(39 662)
|
(40 206)
|
(41 105)
|
(41 744)
|
(48 369)
|
(54 583)
|
(60 595)
|
(66 526)
|
(67 830)
|
(68 216)
|
(67 857)
|
(67 320)
|
(116 534)
|
(106 747)
|
(103 371)
|
(65 301)
|
(53 621)
|
(63 808)
|
(68 611)
|
(70 121)
|
(63 027)
|
(70 985)
|
(72 191)
|
(75 021)
|
(83 060)
|
(77 640)
|
(86 295)
|
(79 279)
|
(79 928)
|
(79 888)
|
(71 446)
|
(77 868)
|
|
| Other Operating Expenses |
(1 521)
|
(28)
|
0
|
(69)
|
(55)
|
3 525
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(122)
|
(2 462)
|
(2 421)
|
0
|
(14 395)
|
(13 550)
|
(17 402)
|
5 284
|
8 592
|
9 568
|
12 528
|
6 592
|
6 001
|
5 517
|
6 012
|
9 868
|
74 792
|
51 654
|
25 596
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
145
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
495
|
496
|
496
|
0
|
0
|
85
|
85
|
0
|
85
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16 643
|
16 643
|
16 643
|
0
|
|
| Operating Income |
48 146
N/A
|
55 478
+15%
|
63 552
+15%
|
71 040
+12%
|
77 874
+10%
|
85 511
+10%
|
80 222
-6%
|
87 428
+9%
|
75 654
-13%
|
73 208
-3%
|
73 081
0%
|
57 974
-21%
|
65 295
+13%
|
66 407
+2%
|
68 165
+3%
|
46 765
-31%
|
15 194
-68%
|
(13 118)
N/A
|
(24 709)
-88%
|
3 044
N/A
|
28 036
+821%
|
51 979
+85%
|
63 294
+22%
|
75 087
+19%
|
79 306
+6%
|
74 539
-6%
|
69 233
-7%
|
42 040
-39%
|
10 448
-75%
|
(11 722)
N/A
|
(29 672)
-153%
|
59 104
N/A
|
63 529
+7%
|
63 906
+1%
|
66 310
+4%
|
60 258
-9%
|
58 759
-2%
|
55 696
-5%
|
75 767
+36%
|
76 195
+1%
|
72 984
-4%
|
76 058
+4%
|
58 818
-23%
|
57 077
-3%
|
57 943
+2%
|
57 057
-2%
|
64 600
+13%
|
70 378
+9%
|
73 037
+4%
|
76 253
+4%
|
75 040
-2%
|
77 722
+4%
|
84 290
+8%
|
83 078
-1%
|
76 195
-8%
|
75 668
-1%
|
73 673
-3%
|
70 573
-4%
|
35 402
-50%
|
17 667
-50%
|
(51 847)
N/A
|
(74 869)
-44%
|
(49 408)
+34%
|
(117 069)
-137%
|
(49 889)
+57%
|
15 973
N/A
|
131 345
+722%
|
146 021
+11%
|
131 684
-10%
|
63 316
-52%
|
14 825
-77%
|
(25 642)
N/A
|
(55 590)
-117%
|
(68 755)
-24%
|
(92 145)
-34%
|
(59 801)
+35%
|
(14 465)
+76%
|
29 977
N/A
|
93 962
+213%
|
114 144
+21%
|
123 381
+8%
|
126 167
+2%
|
136 277
+8%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
9 496
|
6 579
|
4 706
|
4 787
|
6 372
|
7 267
|
7 559
|
8 805
|
12 195
|
12 234
|
(2 187)
|
11 793
|
11 716
|
14 165
|
9 510
|
119
|
(11 420)
|
(14 634)
|
10 719
|
(19 217)
|
(17 452)
|
(17 195)
|
(9 610)
|
(7 800)
|
(5 841)
|
(9 730)
|
(6 951)
|
14 782
|
36 304
|
58 504
|
79 870
|
(8 807)
|
(9 407)
|
(10 142)
|
(8 108)
|
(5 695)
|
(5 121)
|
(3 098)
|
(1 677)
|
(348)
|
3 048
|
2 347
|
(4 104)
|
(2 896)
|
(981)
|
1 310
|
10 363
|
8 500
|
5 529
|
3 492
|
20 689
|
21 669
|
23 364
|
23 246
|
11 094
|
8 907
|
3 009
|
(2 584)
|
31 404
|
25 485
|
15 282
|
11 459
|
(31 219)
|
(70 262)
|
(60 440)
|
(61 147)
|
(30 433)
|
(18 686)
|
(12 165)
|
(18 387)
|
(7 912)
|
(20 635)
|
(27 735)
|
(5 177)
|
17 281
|
23 584
|
18 157
|
9 600
|
(11 695)
|
(17 044)
|
(13 519)
|
(16 518)
|
20 155
|
|
| Non-Reccuring Items |
3 552
|
0
|
3 452
|
0
|
0
|
0
|
2 332
|
2 505
|
2 505
|
2 505
|
0
|
0
|
0
|
0
|
0
|
(2 381)
|
0
|
0
|
(158)
|
(3)
|
(2 455)
|
0
|
0
|
(2 536)
|
(123)
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
(272)
|
(385)
|
0
|
(1 280)
|
(1 621)
|
(2 161)
|
(1 652)
|
(781)
|
(1 740)
|
(2 724)
|
(4 203)
|
(8 692)
|
(12 172)
|
(12 838)
|
(15 545)
|
(11 959)
|
(7 415)
|
(5 121)
|
(1 303)
|
(1 852)
|
(1 372)
|
(1 239)
|
(508)
|
(552)
|
(922)
|
68 918
|
67 633
|
68 268
|
68 640
|
(1 499)
|
(3 057)
|
(3 299)
|
(3 415)
|
(3 269)
|
(302)
|
(321)
|
(9 406)
|
(1 344)
|
(1 005)
|
(10 161)
|
2 541
|
(3 757)
|
2 185
|
1 715
|
(1 237)
|
(3 260)
|
(1 356)
|
(964)
|
(1 744)
|
(1 663)
|
(5 559)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
392
|
7
|
7
|
0
|
0
|
30
|
29
|
0
|
0
|
(30)
|
(28)
|
(28)
|
1 548
|
1 547
|
1 656
|
1 720
|
0
|
589
|
504
|
643
|
0
|
(38)
|
424
|
223
|
0
|
(4)
|
(473)
|
(475)
|
0
|
580
|
5 282
|
5 282
|
7 188
|
6 775
|
3 001
|
3 010
|
1 578
|
1 405
|
459
|
449
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 642
|
2 475
|
2 063
|
2 062
|
(579)
|
(413)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(29 388)
|
(34 003)
|
(37 642)
|
(27 668)
|
(26 500)
|
(25 428)
|
(20 284)
|
(24 859)
|
(26 051)
|
(34 558)
|
(45 352)
|
(45 138)
|
(49 736)
|
(44 506)
|
(41 890)
|
(35 624)
|
9 808
|
15 227
|
6 081
|
30 332
|
(1 801)
|
(964)
|
(97)
|
(1 708)
|
(2 233)
|
8 370
|
5 341
|
4 696
|
4 178
|
362
|
(2 191)
|
(1 586)
|
(2 367)
|
(5 226)
|
(6 055)
|
(5 158)
|
(4 146)
|
(4 366)
|
(3 479)
|
(4 230)
|
(4 158)
|
(2 339)
|
975
|
2 659
|
3 499
|
34 768
|
32 467
|
31 063
|
30 532
|
(339)
|
(1 122)
|
(140)
|
186
|
(82)
|
1 485
|
2 202
|
2 586
|
2 863
|
(1 514)
|
(2 366)
|
(2 897)
|
(5 913)
|
(1 440)
|
(4 082)
|
(3 268)
|
(888)
|
(3 429)
|
(5 510)
|
(8 856)
|
(7 700)
|
(16 704)
|
(1 532)
|
(2 085)
|
(5 021)
|
(12 291)
|
(10 820)
|
(9 752)
|
(10 414)
|
(9 945)
|
(11 537)
|
(12 657)
|
(10 974)
|
(8 033)
|
|
| Pre-Tax Income |
31 805
N/A
|
28 054
-12%
|
34 068
+21%
|
48 159
+41%
|
57 745
+20%
|
67 348
+17%
|
69 829
+4%
|
73 878
+6%
|
64 303
-13%
|
53 390
-17%
|
25 542
-52%
|
24 629
-4%
|
27 275
+11%
|
36 065
+32%
|
35 785
-1%
|
8 886
-75%
|
13 582
+53%
|
(12 525)
N/A
|
(7 675)
+39%
|
14 163
N/A
|
6 335
-55%
|
33 818
+434%
|
53 587
+58%
|
63 073
+18%
|
71 138
+13%
|
73 179
+3%
|
67 624
-8%
|
61 488
-9%
|
50 902
-17%
|
47 116
-7%
|
49 555
+5%
|
50 209
+1%
|
53 141
+6%
|
49 875
-6%
|
52 147
+5%
|
48 713
-7%
|
48 375
-1%
|
46 714
-3%
|
68 960
+48%
|
70 800
+3%
|
70 558
0%
|
73 565
+4%
|
51 486
-30%
|
48 142
-6%
|
47 815
-1%
|
79 821
+67%
|
91 885
+15%
|
98 563
+7%
|
106 966
+9%
|
79 568
-26%
|
100 492
+26%
|
104 175
+4%
|
109 469
+5%
|
108 014
-1%
|
89 845
-17%
|
87 629
-2%
|
78 805
-10%
|
140 219
+78%
|
132 925
-5%
|
109 054
-18%
|
29 178
-73%
|
(70 822)
N/A
|
(85 124)
-20%
|
(194 711)
-129%
|
(117 013)
+40%
|
(49 331)
+58%
|
97 181
N/A
|
121 503
+25%
|
101 256
-17%
|
35 886
-65%
|
(10 797)
N/A
|
(55 329)
-412%
|
(80 393)
-45%
|
(80 647)
0%
|
(82 908)
-3%
|
(45 902)
+45%
|
(7 710)
+83%
|
25 904
N/A
|
70 965
+174%
|
84 598
+19%
|
95 461
+13%
|
97 012
+2%
|
142 840
+47%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(6 457)
|
(8 554)
|
(8 186)
|
(7 848)
|
(10 795)
|
(10 181)
|
(12 005)
|
(12 736)
|
(10 104)
|
(8 145)
|
(10 392)
|
(5 018)
|
(7 746)
|
(9 555)
|
(8 174)
|
(7 069)
|
4 090
|
7 663
|
14 256
|
8 584
|
1 876
|
1 787
|
(3 575)
|
(3 787)
|
(7 171)
|
(13 189)
|
(12 327)
|
(12 811)
|
(12 848)
|
(11 688)
|
(12 531)
|
(12 809)
|
(13 007)
|
(9 262)
|
(8 261)
|
(6 966)
|
(6 369)
|
(8 543)
|
(9 928)
|
(13 618)
|
(10 255)
|
(10 848)
|
(11 981)
|
(5 657)
|
(5 362)
|
(4 658)
|
(14 119)
|
(19 443)
|
(22 927)
|
(23 903)
|
(9 689)
|
(9 658)
|
(13 814)
|
(14 038)
|
(20 148)
|
(20 963)
|
(16 069)
|
(36 021)
|
(32 942)
|
(28 059)
|
(7 874)
|
20 904
|
1 721
|
32 320
|
11 928
|
(4 205)
|
(18 589)
|
(21 627)
|
(11 924)
|
14 115
|
31 814
|
45 645
|
49 054
|
37 261
|
33 048
|
12 861
|
5 291
|
2 252
|
(16 914)
|
(12 691)
|
(18 942)
|
(22 969)
|
(23 664)
|
|
| Income from Continuing Operations |
25 348
|
19 500
|
25 882
|
40 310
|
46 950
|
57 168
|
57 824
|
61 144
|
54 200
|
45 244
|
15 150
|
19 611
|
19 529
|
26 511
|
27 611
|
1 817
|
17 672
|
(4 862)
|
6 581
|
22 747
|
8 212
|
35 606
|
50 012
|
59 288
|
63 968
|
59 991
|
55 296
|
48 677
|
38 054
|
35 428
|
37 023
|
37 399
|
40 133
|
40 612
|
43 886
|
41 747
|
42 006
|
38 171
|
59 031
|
57 182
|
60 304
|
62 718
|
39 505
|
42 486
|
42 453
|
75 163
|
77 767
|
79 120
|
84 039
|
55 665
|
90 803
|
94 517
|
95 655
|
93 976
|
69 697
|
66 666
|
62 736
|
104 199
|
99 983
|
80 995
|
21 303
|
(49 918)
|
(83 403)
|
(162 391)
|
(105 085)
|
(53 536)
|
78 592
|
99 876
|
89 332
|
50 001
|
21 018
|
(9 684)
|
(31 339)
|
(43 386)
|
(49 860)
|
(33 041)
|
(2 419)
|
28 156
|
54 051
|
71 907
|
76 519
|
74 044
|
119 176
|
|
| Income to Minority Interest |
(62)
|
(64)
|
(26)
|
(32)
|
(36)
|
(36)
|
(38)
|
(41)
|
(42)
|
(49)
|
(52)
|
(64)
|
(68)
|
(70)
|
(71)
|
(52)
|
(30)
|
(42)
|
(33)
|
(45)
|
(57)
|
(15)
|
(8)
|
(1)
|
8
|
(6)
|
(6)
|
(3)
|
(1)
|
(3)
|
(4)
|
(6)
|
(5)
|
0
|
3
|
6
|
8
|
7
|
8
|
7
|
7
|
4
|
41
|
39
|
38
|
21
|
(37)
|
(33)
|
(35)
|
(19)
|
(8)
|
(12)
|
(11)
|
(10)
|
(8)
|
(10)
|
(14)
|
217
|
179
|
172
|
144
|
(111)
|
(75)
|
(101)
|
(119)
|
(69)
|
(25)
|
(76)
|
(25)
|
(226)
|
(192)
|
(176)
|
(368)
|
(883)
|
(914)
|
(975)
|
(780)
|
(99)
|
(76)
|
(20)
|
39
|
50
|
29
|
|
| Net Income (Common) |
25 286
N/A
|
19 436
-23%
|
25 856
+33%
|
40 279
+56%
|
46 915
+16%
|
57 132
+22%
|
57 786
+1%
|
61 103
+6%
|
54 159
-11%
|
45 197
-17%
|
15 098
-67%
|
19 548
+29%
|
19 460
0%
|
26 440
+36%
|
27 541
+4%
|
1 764
-94%
|
17 642
+900%
|
(4 904)
N/A
|
6 548
N/A
|
22 702
+247%
|
8 155
-64%
|
35 591
+336%
|
50 004
+40%
|
59 287
+19%
|
63 976
+8%
|
59 984
-6%
|
55 290
-8%
|
48 673
-12%
|
38 052
-22%
|
35 425
-7%
|
37 019
+4%
|
37 395
+1%
|
40 130
+7%
|
40 614
+1%
|
43 889
+8%
|
41 753
-5%
|
42 014
+1%
|
38 178
-9%
|
44 629
+17%
|
39 330
-12%
|
39 195
0%
|
39 603
+1%
|
(51 094)
N/A
|
(43 512)
+15%
|
(41 477)
+5%
|
(4 551)
+89%
|
114 481
N/A
|
114 500
+0%
|
120 957
+6%
|
90 134
-25%
|
85 843
-5%
|
89 836
+5%
|
90 623
+1%
|
89 090
-2%
|
69 656
-22%
|
66 352
-5%
|
62 371
-6%
|
104 187
+67%
|
100 683
-3%
|
81 856
-19%
|
22 184
-73%
|
(49 325)
N/A
|
(83 477)
-69%
|
(162 492)
-95%
|
(105 204)
+35%
|
(53 604)
+49%
|
78 567
N/A
|
99 800
+27%
|
89 307
-11%
|
49 775
-44%
|
20 826
-58%
|
(9 861)
N/A
|
(31 707)
-222%
|
(44 269)
-40%
|
(50 774)
-15%
|
(34 016)
+33%
|
(3 200)
+91%
|
28 057
N/A
|
53 975
+92%
|
71 887
+33%
|
76 558
+6%
|
74 093
-3%
|
119 205
+61%
|
|
| EPS (Diluted) |
11.98
N/A
|
10.69
-11%
|
14.23
+33%
|
22.16
+56%
|
25.53
+15%
|
31.45
+23%
|
31.81
+1%
|
33.94
+7%
|
29.75
-12%
|
25.1
-16%
|
7.7
-69%
|
9.97
+29%
|
9.81
-2%
|
13.48
+37%
|
14.23
+6%
|
0.91
-94%
|
9.11
+901%
|
-2.53
N/A
|
3.38
N/A
|
11.72
+247%
|
4.21
-64%
|
18.38
+337%
|
25.83
+41%
|
30.62
+19%
|
33.04
+8%
|
30.98
-6%
|
28.56
-8%
|
25.15
-12%
|
19.66
-22%
|
18.3
-7%
|
19.12
+4%
|
19.31
+1%
|
20.73
+7%
|
20.98
+1%
|
22.67
+8%
|
21.57
-5%
|
21.46
-1%
|
19.72
-8%
|
23.05
+17%
|
20.31
-12%
|
20.02
-1%
|
20.45
+2%
|
-26.39
N/A
|
-22.47
+15%
|
-21.19
+6%
|
-2.35
+89%
|
59.13
N/A
|
59.14
+0%
|
61.8
+4%
|
46.55
-25%
|
44.33
-5%
|
46.4
+5%
|
46.8
+1%
|
46.01
-2%
|
36
-22%
|
34.27
-5%
|
32.21
-6%
|
53.81
+67%
|
52
-3%
|
42.27
-19%
|
11.45
-73%
|
-25.47
N/A
|
-43.12
-69%
|
-83.93
-95%
|
-54.34
+35%
|
-27.69
+49%
|
40.58
N/A
|
51.55
+27%
|
46.13
-11%
|
25.71
-44%
|
10.76
-58%
|
-5.09
N/A
|
-16.38
-222%
|
-22.87
-40%
|
-26.23
-15%
|
-17.57
+33%
|
-1.65
+91%
|
14.49
N/A
|
27.88
+92%
|
37.13
+33%
|
39.54
+6%
|
38.27
-3%
|
61.57
+61%
|
|