Zona Franca de Iquique SA
SGO:ZOFRI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Z
|
Zona Franca de Iquique SA
SGO:ZOFRI
|
CL |
|
Yunnan Aluminium Co Ltd
SZSE:000807
|
CN |
|
India Power Corporation Ltd
NSE:DPSCLTD
|
IN |
|
Optex Group Co Ltd
TSE:6914
|
JP |
|
G
|
Green Earth Institute Co Ltd
TSE:9212
|
JP |
|
C
|
CSBC Corp Taiwan
TWSE:2208
|
TW |
|
S
|
Soosan Industries Co Ltd
KRX:126720
|
KR |
|
China Communications Services Corp Ltd
OTC:CUCSY
|
CN |
|
E
|
Equatorial Para Distribuidora de Energia SA
BOVESPA:EQPA7
|
BR |
|
P
|
PZ Cormay SA
WSE:CRM
|
PL |
|
C
|
CAA Resources Ltd
HKEX:2112
|
HK |
|
Brickability Group PLC
LSE:BRCK
|
UK |
|
Guangzhou Automobile Group Co Ltd
HKEX:2238
|
CN |
|
D
|
DreamTech Co Ltd
KRX:192650
|
KR |
|
Carillion PLC
LSE:CLLN
|
UK |
|
N
|
Ningbo Sinyuan ZM Technology Co Ltd
SZSE:301398
|
CN |
|
U
|
Umiya Tubes Ltd
BSE:539798
|
IN |
Income Statement
Earnings Waterfall
Zona Franca de Iquique SA
Income Statement
Zona Franca de Iquique SA
| 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
|
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
|
14
|
69
|
198
|
0
|
0
|
320
|
519
|
579
|
667
|
679
|
706
|
619
|
684
|
615
|
555
|
512
|
393
|
278
|
144
|
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
|
|
| Revenue |
10 850
N/A
|
8 712
-20%
|
11 877
+36%
|
12 411
+4%
|
12 094
-3%
|
12 783
+6%
|
13 705
+7%
|
13 737
+0%
|
14 680
+7%
|
16 575
+13%
|
16 940
+2%
|
17 882
+6%
|
16 453
-8%
|
18 925
+15%
|
19 538
+3%
|
20 902
+7%
|
20 082
-4%
|
20 993
+5%
|
23 461
+12%
|
23 693
+1%
|
25 628
+8%
|
24 648
-4%
|
22 160
-10%
|
20 761
-6%
|
23 777
+15%
|
19 204
-19%
|
19 064
-1%
|
19 674
+3%
|
20 377
+4%
|
20 930
+3%
|
21 282
+2%
|
21 778
+2%
|
22 357
+3%
|
22 932
+3%
|
23 599
+3%
|
23 952
+1%
|
24 331
+2%
|
24 462
+1%
|
24 852
+2%
|
25 079
+1%
|
25 339
+1%
|
25 896
+2%
|
26 460
+2%
|
27 400
+4%
|
28 069
+2%
|
29 329
+4%
|
30 042
+2%
|
30 969
+3%
|
31 124
+1%
|
31 215
+0%
|
31 969
+2%
|
32 597
+2%
|
34 039
+4%
|
35 239
+4%
|
35 718
+1%
|
36 068
+1%
|
36 783
+2%
|
37 025
+1%
|
37 395
+1%
|
37 917
+1%
|
39 471
+4%
|
39 435
0%
|
39 928
+1%
|
40 178
+1%
|
38 515
-4%
|
37 288
-3%
|
31 112
-17%
|
25 071
-19%
|
28 764
+15%
|
27 149
-6%
|
34 805
+28%
|
41 311
+19%
|
38 908
-6%
|
42 937
+10%
|
42 221
-2%
|
42 506
+1%
|
43 027
+1%
|
43 314
+1%
|
43 936
+1%
|
45 790
+4%
|
48 225
+5%
|
49 093
+2%
|
50 167
+2%
|
50 253
+0%
|
50 466
+0%
|
54 743
+8%
|
55 992
+2%
|
57 150
+2%
|
56 982
0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 748)
|
(4 330)
|
(5 700)
|
(5 508)
|
(5 687)
|
(5 466)
|
(5 475)
|
(5 533)
|
(5 188)
|
(5 467)
|
(5 423)
|
(5 544)
|
(5 728)
|
(6 596)
|
(6 945)
|
(7 167)
|
(6 767)
|
(7 201)
|
(7 596)
|
(7 837)
|
(8 412)
|
(8 302)
|
(8 357)
|
(7 786)
|
(8 651)
|
(6 877)
|
(6 746)
|
(7 394)
|
(7 860)
|
(7 988)
|
(8 042)
|
(8 149)
|
(8 616)
|
(8 921)
|
(9 111)
|
(9 226)
|
(9 685)
|
(9 957)
|
(10 251)
|
(10 453)
|
(10 281)
|
(10 679)
|
(11 447)
|
(12 500)
|
(13 423)
|
(13 747)
|
(13 654)
|
(13 482)
|
(13 226)
|
(13 761)
|
(14 594)
|
(15 093)
|
(16 094)
|
(16 386)
|
(16 467)
|
(17 122)
|
(17 663)
|
(17 930)
|
(17 912)
|
(17 816)
|
(17 230)
|
(17 346)
|
(17 715)
|
(17 953)
|
(19 402)
|
(18 540)
|
(18 432)
|
(16 374)
|
(14 518)
|
(14 331)
|
(14 960)
|
(15 301)
|
(15 302)
|
(16 452)
|
(15 515)
|
(16 978)
|
(19 564)
|
(20 281)
|
(23 368)
|
(24 752)
|
(24 487)
|
(25 031)
|
(25 620)
|
(25 633)
|
(25 664)
|
(27 469)
|
(27 078)
|
(27 368)
|
(27 242)
|
|
| Gross Profit |
5 102
N/A
|
4 382
-14%
|
6 177
+41%
|
6 903
+12%
|
6 407
-7%
|
7 318
+14%
|
8 231
+12%
|
8 206
0%
|
9 493
+16%
|
11 108
+17%
|
11 517
+4%
|
12 337
+7%
|
10 725
-13%
|
12 330
+15%
|
12 593
+2%
|
13 735
+9%
|
13 314
-3%
|
13 792
+4%
|
15 866
+15%
|
15 856
0%
|
17 216
+9%
|
16 345
-5%
|
13 802
-16%
|
12 975
-6%
|
15 127
+17%
|
12 327
-19%
|
12 318
0%
|
12 280
0%
|
12 517
+2%
|
12 942
+3%
|
13 241
+2%
|
13 630
+3%
|
13 741
+1%
|
14 011
+2%
|
14 486
+3%
|
14 725
+2%
|
14 646
-1%
|
14 505
-1%
|
14 602
+1%
|
14 625
+0%
|
15 059
+3%
|
15 216
+1%
|
15 012
-1%
|
14 900
-1%
|
14 645
-2%
|
15 582
+6%
|
16 388
+5%
|
17 487
+7%
|
17 898
+2%
|
17 455
-2%
|
17 376
0%
|
17 505
+1%
|
17 944
+3%
|
18 853
+5%
|
19 250
+2%
|
18 946
-2%
|
19 120
+1%
|
19 095
0%
|
19 485
+2%
|
20 102
+3%
|
22 241
+11%
|
22 089
-1%
|
22 213
+1%
|
22 225
+0%
|
19 113
-14%
|
18 747
-2%
|
12 680
-32%
|
8 697
-31%
|
14 245
+64%
|
12 819
-10%
|
19 845
+55%
|
26 010
+31%
|
23 606
-9%
|
26 485
+12%
|
26 707
+1%
|
25 528
-4%
|
23 463
-8%
|
23 033
-2%
|
20 568
-11%
|
21 038
+2%
|
23 738
+13%
|
24 062
+1%
|
24 546
+2%
|
24 620
+0%
|
24 801
+1%
|
27 274
+10%
|
28 914
+6%
|
29 782
+3%
|
29 740
0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 527)
|
(1 998)
|
(2 763)
|
(2 956)
|
(2 622)
|
(3 323)
|
(3 428)
|
(3 486)
|
(3 717)
|
(3 925)
|
(3 954)
|
(4 064)
|
(3 630)
|
(3 915)
|
(4 006)
|
(4 098)
|
(3 979)
|
(4 326)
|
(4 486)
|
(4 500)
|
(4 752)
|
(4 821)
|
(4 646)
|
(5 581)
|
(4 293)
|
(4 671)
|
(4 763)
|
(3 893)
|
(4 747)
|
(5 029)
|
(5 183)
|
(5 436)
|
(5 166)
|
(5 426)
|
(5 724)
|
(5 850)
|
(6 334)
|
(6 453)
|
(6 331)
|
(6 394)
|
(6 029)
|
(6 103)
|
(7 195)
|
(7 618)
|
(8 964)
|
(9 160)
|
(8 569)
|
(8 975)
|
(8 570)
|
(8 585)
|
(8 128)
|
(7 322)
|
(7 701)
|
(7 699)
|
(7 905)
|
(7 893)
|
(7 668)
|
(7 262)
|
(7 421)
|
(7 509)
|
(7 210)
|
(7 515)
|
(7 583)
|
(7 562)
|
(7 967)
|
(7 942)
|
(7 749)
|
(7 376)
|
(6 615)
|
(6 499)
|
(6 535)
|
(6 805)
|
(7 755)
|
(8 066)
|
(8 370)
|
(8 958)
|
(9 632)
|
(9 760)
|
(10 229)
|
(10 467)
|
(10 017)
|
(10 804)
|
(11 028)
|
(10 803)
|
(10 792)
|
(11 580)
|
(12 227)
|
(13 241)
|
(12 932)
|
|
| Selling, General & Administrative |
(2 527)
|
(1 998)
|
(2 763)
|
(2 955)
|
(2 622)
|
(3 322)
|
(3 427)
|
(3 486)
|
(3 717)
|
(3 925)
|
(3 954)
|
(4 064)
|
(3 631)
|
(3 915)
|
(4 006)
|
(4 099)
|
(3 979)
|
(4 328)
|
(4 489)
|
(4 502)
|
(4 752)
|
(4 822)
|
(4 645)
|
(5 580)
|
(4 293)
|
(4 594)
|
(4 687)
|
(3 817)
|
(4 747)
|
(5 028)
|
(5 182)
|
(5 436)
|
(4 839)
|
(5 394)
|
(5 565)
|
(5 570)
|
(5 813)
|
(5 887)
|
(5 789)
|
(5 848)
|
(5 532)
|
(5 656)
|
(6 672)
|
(7 027)
|
(8 278)
|
(8 372)
|
(7 759)
|
(8 153)
|
(7 748)
|
(7 752)
|
(7 275)
|
(6 454)
|
(6 212)
|
(6 019)
|
(6 220)
|
(6 201)
|
(6 607)
|
(6 389)
|
(6 551)
|
(6 664)
|
(6 351)
|
(6 651)
|
(6 728)
|
(6 696)
|
(7 113)
|
(7 100)
|
(6 742)
|
(6 364)
|
(5 589)
|
(5 483)
|
(5 699)
|
(5 991)
|
(6 950)
|
(7 267)
|
(7 580)
|
(8 172)
|
(8 844)
|
(8 941)
|
(9 404)
|
(9 635)
|
(9 201)
|
(10 012)
|
(10 266)
|
(10 124)
|
(10 203)
|
(11 072)
|
(11 805)
|
(12 846)
|
(12 544)
|
|
| Depreciation & Amortization |
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
|
(75)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
(327)
|
(32)
|
(159)
|
(279)
|
(521)
|
(566)
|
(541)
|
(545)
|
(497)
|
(446)
|
(524)
|
(593)
|
(682)
|
(785)
|
(804)
|
(815)
|
(809)
|
(818)
|
(840)
|
(855)
|
(1 489)
|
(1 679)
|
(1 684)
|
(1 690)
|
(1 059)
|
(872)
|
(869)
|
(847)
|
(859)
|
(861)
|
(852)
|
(861)
|
(850)
|
(840)
|
(833)
|
(828)
|
(825)
|
(817)
|
(808)
|
(797)
|
(788)
|
(781)
|
(773)
|
(769)
|
(788)
|
(791)
|
(790)
|
(795)
|
(777)
|
(774)
|
(753)
|
(670)
|
(580)
|
(488)
|
(416)
|
(394)
|
(382)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(76)
|
(76)
|
0
|
75
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(4)
|
(3)
|
(6)
|
(7)
|
(12)
|
(15)
|
(13)
|
(13)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
2
|
(0)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(173)
|
(184)
|
(201)
|
(200)
|
(27)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
0
|
(28)
|
(35)
|
(38)
|
(38)
|
(18)
|
(9)
|
(9)
|
(8)
|
(20)
|
(7)
|
(1)
|
(6)
|
|
| Operating Income |
2 575
N/A
|
2 384
-7%
|
3 413
+43%
|
3 946
+16%
|
3 785
-4%
|
3 992
+5%
|
4 802
+20%
|
4 718
-2%
|
5 775
+22%
|
7 184
+24%
|
7 563
+5%
|
8 275
+9%
|
7 095
-14%
|
8 415
+19%
|
8 587
+2%
|
9 636
+12%
|
9 336
-3%
|
9 465
+1%
|
11 379
+20%
|
11 355
0%
|
12 465
+10%
|
11 525
-8%
|
9 158
-21%
|
7 396
-19%
|
10 833
+46%
|
7 657
-29%
|
7 555
-1%
|
8 387
+11%
|
7 770
-7%
|
7 914
+2%
|
8 058
+2%
|
8 193
+2%
|
8 576
+5%
|
8 584
+0%
|
8 763
+2%
|
8 876
+1%
|
8 311
-6%
|
8 052
-3%
|
8 270
+3%
|
8 231
0%
|
9 029
+10%
|
9 113
+1%
|
7 817
-14%
|
7 281
-7%
|
5 681
-22%
|
6 421
+13%
|
7 818
+22%
|
8 512
+9%
|
9 329
+10%
|
8 870
-5%
|
9 248
+4%
|
10 184
+10%
|
10 243
+1%
|
11 156
+9%
|
11 348
+2%
|
11 055
-3%
|
11 452
+4%
|
11 834
+3%
|
12 063
+2%
|
12 591
+4%
|
15 031
+19%
|
14 573
-3%
|
14 630
+0%
|
14 662
+0%
|
11 146
-24%
|
10 805
-3%
|
4 931
-54%
|
1 322
-73%
|
7 631
+477%
|
6 319
-17%
|
13 311
+111%
|
19 205
+44%
|
15 851
-17%
|
18 420
+16%
|
18 337
0%
|
16 570
-10%
|
13 831
-17%
|
13 273
-4%
|
10 338
-22%
|
10 571
+2%
|
13 721
+30%
|
13 257
-3%
|
13 519
+2%
|
13 817
+2%
|
14 009
+1%
|
15 694
+12%
|
16 686
+6%
|
16 541
-1%
|
16 808
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(12)
|
(8)
|
(6)
|
(5)
|
(4)
|
(4)
|
(8)
|
(50)
|
(42)
|
(46)
|
(44)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
6
|
240
|
359
|
358
|
(1)
|
237
|
153
|
195
|
174
|
220
|
254
|
274
|
691
|
770
|
838
|
887
|
675
|
587
|
469
|
347
|
5
|
45
|
88
|
(39)
|
(238)
|
(340)
|
(415)
|
(296)
|
(327)
|
(215)
|
(320)
|
(278)
|
(187)
|
(27)
|
120
|
140
|
266
|
245
|
287
|
322
|
332
|
387
|
482
|
593
|
515
|
458
|
582
|
458
|
598
|
648
|
146
|
11
|
121
|
735
|
2 005
|
2 979
|
4 289
|
4 411
|
3 775
|
3 002
|
3 235
|
3 393
|
3 868
|
5 414
|
3 977
|
3 970
|
3 775
|
2 987
|
3 228
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(12)
|
(10)
|
(56)
|
(56)
|
(50)
|
(50)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
(27)
|
(36)
|
(37)
|
(47)
|
(21)
|
(35)
|
(35)
|
(165)
|
(92)
|
(68)
|
(72)
|
66
|
(11)
|
(18)
|
(13)
|
(11)
|
0
|
(7)
|
(7)
|
(12)
|
0
|
0
|
(5)
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
4
|
5
|
9
|
9
|
0
|
0
|
0
|
9
|
0
|
0
|
1
|
3
|
0
|
0
|
8
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
63
|
63
|
63
|
63
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
301
|
301
|
301
|
301
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(95)
|
(105)
|
(21)
|
62
|
99
|
140
|
113
|
105
|
164
|
260
|
258
|
299
|
354
|
369
|
330
|
260
|
165
|
178
|
218
|
66
|
265
|
691
|
461
|
961
|
672
|
(435)
|
(373)
|
(679)
|
223
|
(75)
|
237
|
335
|
14
|
86
|
(200)
|
(332)
|
(154)
|
(69)
|
250
|
405
|
651
|
367
|
410
|
336
|
2 429
|
2 515
|
2 571
|
2 702
|
796
|
739
|
247
|
53
|
289
|
198
|
271
|
272
|
342
|
351
|
579
|
590
|
201
|
336
|
244
|
201
|
314
|
107
|
(1 866)
|
(1 863)
|
(1 939)
|
(1 971)
|
333
|
191
|
243
|
118
|
(1 347)
|
(1 398)
|
(1 613)
|
(1 280)
|
230
|
522
|
490
|
330
|
(136)
|
(141)
|
531
|
548
|
695
|
587
|
(79)
|
|
| Pre-Tax Income |
2 468
N/A
|
2 272
-8%
|
3 387
+49%
|
4 003
+18%
|
3 880
-3%
|
4 130
+6%
|
4 908
+19%
|
4 775
-3%
|
5 897
+23%
|
7 397
+25%
|
7 778
+5%
|
8 575
+10%
|
7 450
-13%
|
8 785
+18%
|
8 917
+2%
|
9 896
+11%
|
9 500
-4%
|
9 643
+2%
|
11 598
+20%
|
11 423
-2%
|
12 736
+11%
|
12 455
-2%
|
9 977
-20%
|
8 714
-13%
|
11 504
+32%
|
7 459
-35%
|
7 334
-2%
|
7 902
+8%
|
8 166
+3%
|
8 058
-1%
|
8 549
+6%
|
8 802
+3%
|
9 282
+5%
|
9 439
+2%
|
9 399
0%
|
9 430
+0%
|
8 832
-6%
|
8 574
-3%
|
8 995
+5%
|
8 992
0%
|
9 695
+8%
|
9 525
-2%
|
8 315
-13%
|
7 580
-9%
|
7 882
+4%
|
8 597
+9%
|
9 975
+16%
|
10 918
+9%
|
9 798
-10%
|
9 392
-4%
|
9 173
-2%
|
9 963
+9%
|
10 347
+4%
|
11 328
+9%
|
11 733
+4%
|
11 458
-2%
|
12 004
+5%
|
12 375
+3%
|
12 880
+4%
|
13 455
+4%
|
15 563
+16%
|
15 296
-2%
|
15 357
+0%
|
15 456
+1%
|
11 975
-23%
|
11 343
-5%
|
3 674
-68%
|
(59)
N/A
|
6 305
N/A
|
5 039
-20%
|
13 755
+173%
|
19 372
+41%
|
16 050
-17%
|
19 180
+20%
|
18 927
-1%
|
18 079
-4%
|
16 573
-8%
|
16 694
+1%
|
14 625
-12%
|
14 383
-2%
|
17 735
+23%
|
16 980
-4%
|
17 243
+2%
|
19 083
+11%
|
18 505
-3%
|
20 212
+9%
|
21 157
+5%
|
20 110
-5%
|
19 956
-1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
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
|
|
| Income from Continuing Operations |
2 468
|
2 272
|
3 387
|
4 003
|
3 880
|
4 130
|
4 908
|
4 775
|
5 897
|
7 397
|
7 778
|
8 575
|
7 450
|
8 785
|
8 917
|
9 896
|
9 500
|
9 643
|
11 598
|
11 423
|
12 736
|
12 455
|
9 977
|
8 714
|
11 504
|
7 459
|
7 334
|
7 902
|
8 166
|
8 058
|
8 549
|
8 802
|
9 282
|
9 439
|
9 399
|
9 430
|
8 832
|
8 574
|
8 995
|
8 992
|
9 695
|
9 525
|
8 315
|
7 580
|
7 882
|
8 597
|
9 975
|
10 918
|
9 798
|
9 392
|
9 173
|
9 963
|
10 347
|
11 328
|
11 733
|
11 458
|
12 004
|
12 375
|
12 880
|
13 455
|
15 563
|
15 296
|
15 357
|
15 456
|
11 975
|
11 343
|
3 674
|
(59)
|
6 305
|
5 039
|
13 755
|
19 372
|
16 050
|
19 180
|
18 927
|
18 079
|
16 573
|
16 694
|
14 625
|
14 383
|
17 735
|
16 980
|
17 243
|
19 083
|
18 505
|
20 212
|
21 157
|
20 110
|
19 956
|
|
| Income to Minority Interest |
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
|
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
|
|
| Net Income (Common) |
2 468
N/A
|
2 272
-8%
|
3 387
+49%
|
4 003
+18%
|
3 880
-3%
|
4 130
+6%
|
4 908
+19%
|
4 775
-3%
|
5 897
+23%
|
7 397
+25%
|
7 778
+5%
|
8 575
+10%
|
7 450
-13%
|
8 785
+18%
|
8 917
+2%
|
9 896
+11%
|
9 500
-4%
|
9 643
+2%
|
11 598
+20%
|
11 423
-2%
|
12 736
+11%
|
12 455
-2%
|
9 977
-20%
|
8 714
-13%
|
11 504
+32%
|
7 459
-35%
|
7 334
-2%
|
7 902
+8%
|
8 166
+3%
|
8 058
-1%
|
8 549
+6%
|
8 802
+3%
|
9 282
+5%
|
9 439
+2%
|
9 399
0%
|
9 430
+0%
|
8 832
-6%
|
8 574
-3%
|
8 995
+5%
|
8 992
0%
|
9 695
+8%
|
9 525
-2%
|
8 315
-13%
|
7 580
-9%
|
7 882
+4%
|
8 597
+9%
|
9 975
+16%
|
10 918
+9%
|
9 798
-10%
|
9 392
-4%
|
9 173
-2%
|
9 963
+9%
|
10 347
+4%
|
11 328
+9%
|
11 733
+4%
|
11 458
-2%
|
12 004
+5%
|
12 375
+3%
|
12 880
+4%
|
13 455
+4%
|
15 563
+16%
|
15 296
-2%
|
15 357
+0%
|
15 456
+1%
|
11 975
-23%
|
11 343
-5%
|
3 674
-68%
|
(59)
N/A
|
6 305
N/A
|
5 039
-20%
|
13 755
+173%
|
19 372
+41%
|
16 050
-17%
|
19 180
+20%
|
18 927
-1%
|
18 079
-4%
|
16 573
-8%
|
16 694
+1%
|
14 625
-12%
|
14 383
-2%
|
17 735
+23%
|
16 980
-4%
|
17 243
+2%
|
19 083
+11%
|
18 505
-3%
|
20 212
+9%
|
21 157
+5%
|
20 110
-5%
|
19 956
-1%
|
|
| EPS (Diluted) |
11.16
N/A
|
10.28
-8%
|
15.18
+48%
|
18.11
+19%
|
17.55
-3%
|
18.68
+6%
|
22
+18%
|
21.6
-2%
|
26.68
+24%
|
33.47
+25%
|
34.87
+4%
|
38.8
+11%
|
33.71
-13%
|
39.75
+18%
|
39.98
+1%
|
44.77
+12%
|
42.98
-4%
|
43.63
+2%
|
52
+19%
|
51.68
-1%
|
57.62
+11%
|
56.35
-2%
|
45.14
-20%
|
39.42
-13%
|
52.05
+32%
|
33.75
-35%
|
33.18
-2%
|
35.75
+8%
|
36.95
+3%
|
36.46
-1%
|
38.68
+6%
|
39.82
+3%
|
42
+5%
|
42.71
+2%
|
42.52
0%
|
42.66
+0%
|
39.96
-6%
|
38.79
-3%
|
40.7
+5%
|
40.68
0%
|
43.86
+8%
|
43.09
-2%
|
37.62
-13%
|
34.29
-9%
|
35.73
+4%
|
38.9
+9%
|
44.73
+15%
|
49.4
+10%
|
44.42
-10%
|
42.49
-4%
|
41.5
-2%
|
45.08
+9%
|
46.91
+4%
|
51.25
+9%
|
53.09
+4%
|
51.84
-2%
|
54.42
+5%
|
55.99
+3%
|
58.28
+4%
|
60.99
+5%
|
70.56
+16%
|
69.35
-2%
|
69.62
+0%
|
70.08
+1%
|
54.29
-23%
|
51.43
-5%
|
16.66
-68%
|
-0.27
N/A
|
28.59
N/A
|
22.84
-20%
|
62.36
+173%
|
87.83
+41%
|
72.77
-17%
|
86.96
+19%
|
85.81
-1%
|
81.96
-4%
|
75.14
-8%
|
75.68
+1%
|
66.31
-12%
|
65.21
-2%
|
80.4
+23%
|
76.98
-4%
|
78.17
+2%
|
86.52
+11%
|
83.9
-3%
|
91.63
+9%
|
95.91
+5%
|
91.17
-5%
|
90.48
-1%
|
|