Medipal Holdings Corp
TSE:7459
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Medipal Holdings Corp
TSE:7459
|
JP |
|
E
|
Endurance Technologies Ltd (CN)
NSE:ENDURANCE
|
IN |
|
S
|
Siili Solutions Oyj
LSE:0RFO
|
FI |
|
Dr. Lal PathLabs Ltd
BSE:539524
|
IN |
|
S
|
San Miguel Corp
OTC:SMGBF
|
PH |
|
Field Trip Health Ltd
TSX:FTRP
|
CA |
Income Statement
Earnings Waterfall
Medipal Holdings Corp
Income Statement
Medipal Holdings Corp
| Jun-2004 | Sep-2004 | Dec-2004 | Jun-2005 | Sep-2005 | Dec-2005 | Jun-2006 | Sep-2006 | Dec-2006 | Jun-2007 | Sep-2007 | Dec-2007 | Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Sep-2009 | Dec-2009 | 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 |
44
|
0
|
0
|
22
|
0
|
0
|
87
|
0
|
0
|
122
|
0
|
0
|
197
|
0
|
0
|
198
|
0
|
0
|
191
|
377
|
539
|
695
|
656
|
621
|
611
|
602
|
590
|
573
|
547
|
513
|
481
|
450
|
434
|
426
|
418
|
410
|
384
|
361
|
337
|
326
|
334
|
345
|
350
|
346
|
330
|
303
|
280
|
262
|
246
|
237
|
227
|
218
|
199
|
180
|
165
|
149
|
144
|
137
|
122
|
101
|
72
|
50
|
36
|
25
|
22
|
16
|
15
|
13
|
23
|
34
|
33
|
32
|
20
|
8
|
7
|
7
|
7
|
7
|
0
|
0
|
0
|
|
| Revenue |
1 080 681
N/A
|
1 166 110
+8%
|
1 259 273
+8%
|
1 271 892
+1%
|
1 295 378
+2%
|
1 429 164
+10%
|
1 542 601
+8%
|
1 651 601
+7%
|
1 658 343
+0%
|
1 676 101
+1%
|
1 695 184
+1%
|
1 726 541
+2%
|
1 786 265
+3%
|
1 848 461
+3%
|
1 885 409
+2%
|
1 894 644
+0%
|
1 923 779
+2%
|
1 952 577
+1%
|
1 982 070
+2%
|
2 001 050
+1%
|
2 016 816
+1%
|
2 662 821
+32%
|
2 681 468
+1%
|
2 706 750
+1%
|
2 736 391
+1%
|
2 750 233
+1%
|
2 776 119
+1%
|
2 780 645
+0%
|
2 801 804
+1%
|
2 810 959
+0%
|
2 829 281
+1%
|
2 860 466
+1%
|
2 883 614
+1%
|
2 947 798
+2%
|
2 920 808
-1%
|
2 909 858
0%
|
2 902 889
0%
|
2 872 905
-1%
|
2 923 061
+2%
|
2 953 707
+1%
|
2 995 210
+1%
|
3 028 187
+1%
|
3 057 501
+1%
|
3 072 868
+1%
|
3 065 833
0%
|
3 063 900
0%
|
3 072 597
+0%
|
3 093 743
+1%
|
3 124 724
+1%
|
3 146 314
+1%
|
3 169 216
+1%
|
3 169 344
+0%
|
3 178 578
+0%
|
3 181 928
+0%
|
3 189 613
+0%
|
3 253 495
+2%
|
3 242 840
0%
|
3 253 079
+0%
|
3 236 315
-1%
|
3 186 651
-2%
|
3 208 237
+1%
|
3 211 125
+0%
|
3 241 838
+1%
|
3 265 951
+1%
|
3 279 583
+0%
|
3 290 921
+0%
|
3 304 372
+0%
|
3 333 073
+1%
|
3 351 069
+1%
|
3 360 008
+0%
|
3 408 417
+1%
|
3 453 601
+1%
|
3 507 505
+2%
|
3 558 732
+1%
|
3 581 312
+1%
|
3 604 415
+1%
|
3 650 989
+1%
|
3 671 328
+1%
|
3 707 170
+1%
|
3 744 218
+1%
|
3 775 823
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(986 059)
|
(1 066 531)
|
(1 154 285)
|
(1 169 753)
|
(1 192 902)
|
(1 313 651)
|
(1 411 628)
|
(1 508 882)
|
(1 513 147)
|
(1 532 860)
|
(1 552 392)
|
(1 583 528)
|
(1 638 342)
|
(1 698 776)
|
(1 738 717)
|
(1 754 299)
|
(1 781 490)
|
(1 807 361)
|
(1 830 156)
|
(1 846 881)
|
(1 870 365)
|
(2 474 740)
|
(2 500 209)
|
(2 528 142)
|
(2 551 740)
|
(2 557 647)
|
(2 577 459)
|
(2 580 712)
|
(2 597 287)
|
(2 608 772)
|
(2 628 628)
|
(2 657 860)
|
(2 680 445)
|
(2 738 380)
|
(2 711 664)
|
(2 703 326)
|
(2 698 565)
|
(2 671 178)
|
(2 720 831)
|
(2 748 035)
|
(2 784 200)
|
(2 810 738)
|
(2 834 396)
|
(2 849 323)
|
(2 842 247)
|
(2 845 022)
|
(2 855 139)
|
(2 873 313)
|
(2 900 462)
|
(2 918 241)
|
(2 938 600)
|
(2 937 510)
|
(2 945 213)
|
(2 949 433)
|
(2 956 820)
|
(3 016 277)
|
(3 007 948)
|
(3 016 382)
|
(3 002 497)
|
(2 962 382)
|
(2 988 941)
|
(2 996 912)
|
(3 026 914)
|
(3 049 902)
|
(3 062 721)
|
(3 073 476)
|
(3 085 957)
|
(3 112 923)
|
(3 127 503)
|
(3 135 703)
|
(3 180 801)
|
(3 219 471)
|
(3 267 232)
|
(3 312 077)
|
(3 331 395)
|
(3 352 694)
|
(3 396 779)
|
(3 415 569)
|
(3 449 332)
|
(3 484 621)
|
(3 515 267)
|
|
| Gross Profit |
94 622
N/A
|
99 579
+5%
|
104 988
+5%
|
102 139
-3%
|
102 476
+0%
|
115 513
+13%
|
130 973
+13%
|
142 719
+9%
|
145 196
+2%
|
143 241
-1%
|
142 792
0%
|
143 013
+0%
|
147 923
+3%
|
149 685
+1%
|
146 692
-2%
|
140 345
-4%
|
142 289
+1%
|
145 216
+2%
|
151 914
+5%
|
154 169
+1%
|
146 451
-5%
|
188 081
+28%
|
181 259
-4%
|
178 608
-1%
|
184 651
+3%
|
192 586
+4%
|
198 660
+3%
|
199 933
+1%
|
204 517
+2%
|
202 187
-1%
|
200 653
-1%
|
202 606
+1%
|
203 169
+0%
|
209 418
+3%
|
209 144
0%
|
206 532
-1%
|
204 324
-1%
|
201 727
-1%
|
202 230
+0%
|
205 672
+2%
|
211 010
+3%
|
217 449
+3%
|
223 105
+3%
|
223 545
+0%
|
223 586
+0%
|
218 878
-2%
|
217 458
-1%
|
220 430
+1%
|
224 262
+2%
|
228 073
+2%
|
230 616
+1%
|
231 834
+1%
|
233 365
+1%
|
232 495
0%
|
232 793
+0%
|
237 218
+2%
|
234 892
-1%
|
236 697
+1%
|
233 818
-1%
|
224 269
-4%
|
219 296
-2%
|
214 213
-2%
|
214 924
+0%
|
216 049
+1%
|
216 862
+0%
|
217 445
+0%
|
218 415
+0%
|
220 150
+1%
|
223 566
+2%
|
224 305
+0%
|
227 616
+1%
|
234 130
+3%
|
240 273
+3%
|
246 655
+3%
|
249 917
+1%
|
251 721
+1%
|
254 210
+1%
|
255 759
+1%
|
257 838
+1%
|
259 597
+1%
|
260 556
+0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(80 761)
|
(85 546)
|
(90 793)
|
(90 389)
|
(89 404)
|
(97 482)
|
(105 675)
|
(115 528)
|
(115 692)
|
(116 004)
|
(115 510)
|
(116 088)
|
(119 551)
|
(123 607)
|
(127 254)
|
(128 179)
|
(127 958)
|
(129 400)
|
(130 250)
|
(132 880)
|
(132 359)
|
(175 496)
|
(174 695)
|
(172 813)
|
(172 611)
|
(171 695)
|
(171 675)
|
(171 312)
|
(172 410)
|
(173 668)
|
(173 533)
|
(173 766)
|
(173 385)
|
(174 756)
|
(174 388)
|
(173 221)
|
(171 760)
|
(168 932)
|
(168 310)
|
(168 983)
|
(170 134)
|
(175 166)
|
(177 286)
|
(178 867)
|
(180 325)
|
(179 228)
|
(180 785)
|
(181 956)
|
(183 314)
|
(183 813)
|
(183 445)
|
(184 125)
|
(183 014)
|
(182 668)
|
(182 351)
|
(182 553)
|
(182 499)
|
(183 588)
|
(182 366)
|
(181 105)
|
(179 592)
|
(175 637)
|
(173 596)
|
(171 197)
|
(170 703)
|
(171 821)
|
(172 557)
|
(173 261)
|
(177 442)
|
(175 333)
|
(179 759)
|
(190 070)
|
(191 617)
|
(199 325)
|
(201 705)
|
(197 860)
|
(198 723)
|
(200 150)
|
(201 459)
|
(206 067)
|
(207 136)
|
|
| Selling, General & Administrative |
(82 445)
|
(88 348)
|
(95 801)
|
(95 401)
|
(93 865)
|
(101 798)
|
(109 582)
|
(117 940)
|
(120 612)
|
(121 415)
|
(120 687)
|
(121 458)
|
(121 690)
|
(128 073)
|
(122 379)
|
(121 630)
|
(119 850)
|
(119 330)
|
(120 108)
|
(121 866)
|
(122 174)
|
(162 422)
|
(162 256)
|
(161 647)
|
(161 303)
|
(160 451)
|
(160 377)
|
(160 270)
|
(161 334)
|
(162 453)
|
(162 204)
|
(162 262)
|
(161 793)
|
(163 175)
|
(162 876)
|
(161 971)
|
(160 875)
|
(158 348)
|
(157 962)
|
(158 598)
|
(159 657)
|
(164 416)
|
(166 134)
|
(167 468)
|
(168 658)
|
(167 463)
|
(168 648)
|
(169 379)
|
(170 433)
|
(170 582)
|
(170 446)
|
(171 499)
|
(170 744)
|
(170 794)
|
(170 430)
|
(170 395)
|
(170 225)
|
(171 017)
|
(169 743)
|
(168 472)
|
(166 875)
|
(162 802)
|
(160 995)
|
(158 634)
|
(158 300)
|
(159 379)
|
(160 279)
|
(161 021)
|
(165 230)
|
(163 040)
|
(167 292)
|
(177 341)
|
(178 360)
|
(184 686)
|
(188 015)
|
(184 083)
|
(185 143)
|
(185 216)
|
(187 939)
|
(192 562)
|
(193 601)
|
|
| Research & Development |
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
|
(118)
|
0
|
0
|
0
|
(106)
|
0
|
0
|
0
|
(108)
|
0
|
0
|
0
|
(103)
|
0
|
0
|
0
|
(991)
|
0
|
0
|
0
|
(1 418)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
4 546
|
2 783
|
4 990
|
4 994
|
4 456
|
4 309
|
3 900
|
2 389
|
4 898
|
5 389
|
5 055
|
5 249
|
1 879
|
4 252
|
(5 047)
|
(6 555)
|
(8 077)
|
(10 005)
|
(9 979)
|
(10 908)
|
(10 153)
|
(13 140)
|
(12 673)
|
(11 328)
|
(11 397)
|
(11 226)
|
(11 120)
|
(10 932)
|
(10 954)
|
(11 169)
|
(11 362)
|
(11 501)
|
(11 562)
|
(11 520)
|
(11 422)
|
(11 212)
|
(10 865)
|
(10 592)
|
(10 494)
|
(10 483)
|
(10 612)
|
(10 798)
|
(11 132)
|
(11 430)
|
(11 689)
|
(11 906)
|
(12 328)
|
(12 703)
|
(13 006)
|
(13 257)
|
(12 912)
|
(12 592)
|
(12 229)
|
(11 881)
|
(11 992)
|
(12 163)
|
(12 319)
|
(12 494)
|
(12 642)
|
(12 707)
|
(12 771)
|
(12 775)
|
(12 664)
|
(12 538)
|
(12 435)
|
(12 333)
|
(12 277)
|
(12 239)
|
(12 210)
|
(12 188)
|
(12 465)
|
(12 728)
|
(13 256)
|
(13 647)
|
(13 688)
|
(13 775)
|
(13 579)
|
(13 514)
|
(13 519)
|
(13 504)
|
(13 532)
|
|
| Other Operating Expenses |
(2 862)
|
19
|
18
|
18
|
5
|
7
|
7
|
23
|
22
|
22
|
122
|
121
|
260
|
214
|
172
|
6
|
(31)
|
(65)
|
(163)
|
(106)
|
(32)
|
66
|
234
|
162
|
89
|
(18)
|
(178)
|
(110)
|
(122)
|
(46)
|
33
|
(3)
|
(30)
|
(61)
|
(90)
|
(38)
|
(20)
|
8
|
146
|
98
|
135
|
48
|
(20)
|
31
|
22
|
141
|
191
|
126
|
125
|
26
|
(87)
|
(34)
|
(41)
|
7
|
71
|
5
|
45
|
41
|
19
|
74
|
54
|
46
|
63
|
(25)
|
32
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(3)
|
|
| Operating Income |
13 861
N/A
|
14 033
+1%
|
14 195
+1%
|
11 750
-17%
|
13 072
+11%
|
18 031
+38%
|
25 298
+40%
|
27 191
+7%
|
29 504
+9%
|
27 237
-8%
|
27 282
+0%
|
26 925
-1%
|
28 372
+5%
|
26 078
-8%
|
19 438
-25%
|
12 166
-37%
|
14 331
+18%
|
15 816
+10%
|
21 664
+37%
|
21 289
-2%
|
14 092
-34%
|
12 585
-11%
|
6 564
-48%
|
5 795
-12%
|
12 040
+108%
|
20 891
+74%
|
26 985
+29%
|
28 621
+6%
|
32 107
+12%
|
28 519
-11%
|
27 120
-5%
|
28 840
+6%
|
29 784
+3%
|
34 662
+16%
|
34 756
+0%
|
33 311
-4%
|
32 564
-2%
|
32 795
+1%
|
33 920
+3%
|
36 689
+8%
|
40 876
+11%
|
42 283
+3%
|
45 819
+8%
|
44 678
-2%
|
43 261
-3%
|
39 650
-8%
|
36 673
-8%
|
38 474
+5%
|
40 948
+6%
|
44 260
+8%
|
47 171
+7%
|
47 709
+1%
|
50 351
+6%
|
49 827
-1%
|
50 442
+1%
|
54 665
+8%
|
52 393
-4%
|
53 109
+1%
|
51 452
-3%
|
43 164
-16%
|
39 704
-8%
|
38 576
-3%
|
41 328
+7%
|
44 852
+9%
|
46 159
+3%
|
45 624
-1%
|
45 858
+1%
|
46 889
+2%
|
46 124
-2%
|
48 972
+6%
|
47 857
-2%
|
44 060
-8%
|
48 656
+10%
|
47 330
-3%
|
48 212
+2%
|
53 861
+12%
|
55 487
+3%
|
55 609
+0%
|
56 379
+1%
|
53 530
-5%
|
53 420
0%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
94
|
184
|
252
|
368
|
613
|
866
|
1 069
|
936
|
867
|
649
|
861
|
804
|
933
|
650
|
760
|
1 120
|
933
|
896
|
709
|
726
|
794
|
1 183
|
1 118
|
1 295
|
1 724
|
1 996
|
8 086
|
8 149
|
8 645
|
8 548
|
5 900
|
6 223
|
5 915
|
6 152
|
2 778
|
2 723
|
2 886
|
3 214
|
3 179
|
3 685
|
3 744
|
5 202
|
5 283
|
5 089
|
5 859
|
4 969
|
5 033
|
5 005
|
4 302
|
3 813
|
3 391
|
3 556
|
4 007
|
4 757
|
5 316
|
5 726
|
5 807
|
6 339
|
7 440
|
7 359
|
14 538
|
15 685
|
15 131
|
16 764
|
10 300
|
6 579
|
9 831
|
8 423
|
17 354
|
19 235
|
16 012
|
16 421
|
6 348
|
14 529
|
14 348
|
18 058
|
21 631
|
10 795
|
11 941
|
17 204
|
18 308
|
|
| Non-Reccuring Items |
(2 990)
|
(2 020)
|
(2 678)
|
(2 943)
|
(1 338)
|
(798)
|
(591)
|
(8 650)
|
(8 307)
|
(7 956)
|
(109)
|
28
|
(305)
|
(719)
|
(2 026)
|
(7 459)
|
(8 073)
|
(7 644)
|
(5 600)
|
(5 846)
|
(5 755)
|
(13 095)
|
(9 549)
|
(13 009)
|
(12 848)
|
(6 030)
|
(5 929)
|
(1 967)
|
(5 469)
|
(5 442)
|
(5 106)
|
(4 760)
|
(1 168)
|
(1 093)
|
(1 459)
|
(1 050)
|
(841)
|
(892)
|
(1 010)
|
(1 106)
|
(1 003)
|
(1 541)
|
(1 175)
|
(1 190)
|
(1 311)
|
(1 488)
|
(1 363)
|
(993)
|
190
|
799
|
765
|
358
|
(480)
|
(207)
|
(524)
|
(1 023)
|
(1 177)
|
(2 060)
|
(3 280)
|
(2 655)
|
(14 772)
|
(14 755)
|
(13 168)
|
(12 857)
|
(655)
|
(5 133)
|
(9 009)
|
(9 022)
|
(11 654)
|
(7 958)
|
(1 007)
|
(1 321)
|
1 262
|
1 575
|
(1 588)
|
(1 722)
|
(1 360)
|
(118)
|
(558)
|
(4 300)
|
(4 886)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
1 350
|
1 370
|
982
|
(397)
|
(380)
|
(235)
|
(154)
|
(74)
|
(158)
|
(2)
|
(320)
|
(158)
|
(514)
|
(412)
|
(484)
|
(508)
|
(438)
|
(345)
|
(185)
|
(297)
|
(264)
|
(259)
|
(148)
|
193
|
(70)
|
312
|
(10)
|
(231)
|
(192)
|
(449)
|
(243)
|
(189)
|
1
|
186
|
1 073
|
1 154
|
1 097
|
888
|
(5)
|
0
|
(30)
|
5
|
535
|
579
|
457
|
5 113
|
5 311
|
5 269
|
5 220
|
562
|
(201)
|
(412)
|
(410)
|
(1 921)
|
(1 765)
|
8 913
|
9 127
|
11 040
|
0
|
573
|
523
|
111
|
96
|
(32)
|
(46)
|
(38)
|
(127)
|
(147)
|
(150)
|
(150)
|
(54)
|
(141)
|
(137)
|
(156)
|
(95)
|
(397)
|
(400)
|
(394)
|
(479)
|
|
| Total Other Income |
2 710
|
2 832
|
3 655
|
3 890
|
4 087
|
4 405
|
4 600
|
5 311
|
5 457
|
5 594
|
5 140
|
5 146
|
5 302
|
5 458
|
5 648
|
5 594
|
5 617
|
5 578
|
5 635
|
5 557
|
5 942
|
8 271
|
8 921
|
9 044
|
8 972
|
8 753
|
8 657
|
8 926
|
8 690
|
8 508
|
8 900
|
8 897
|
9 020
|
8 970
|
8 559
|
8 376
|
8 507
|
8 652
|
8 853
|
8 803
|
8 911
|
8 862
|
9 211
|
9 260
|
9 153
|
8 743
|
8 637
|
8 802
|
9 088
|
9 325
|
9 380
|
9 456
|
9 631
|
9 496
|
9 474
|
9 312
|
9 384
|
9 235
|
9 171
|
9 310
|
19 816
|
9 158
|
9 284
|
9 447
|
10 155
|
10 246
|
10 419
|
10 416
|
10 034
|
9 959
|
10 085
|
10 549
|
10 901
|
11 448
|
11 310
|
11 634
|
11 296
|
10 845
|
10 671
|
10 729
|
11 006
|
|
| Pre-Tax Income |
13 675
N/A
|
15 029
+10%
|
16 774
+12%
|
14 435
-14%
|
17 416
+21%
|
22 107
+27%
|
29 996
+36%
|
24 553
-18%
|
27 367
+11%
|
25 450
-7%
|
33 016
+30%
|
32 901
0%
|
33 982
+3%
|
31 309
-8%
|
23 306
-26%
|
11 009
-53%
|
12 324
+12%
|
14 138
+15%
|
21 970
+55%
|
21 381
-3%
|
14 888
-30%
|
8 647
-42%
|
6 790
-21%
|
2 866
-58%
|
9 740
+240%
|
25 803
+165%
|
37 729
+46%
|
44 041
+17%
|
43 963
0%
|
39 902
-9%
|
36 622
-8%
|
38 751
+6%
|
43 308
+12%
|
48 502
+12%
|
44 635
-8%
|
43 546
-2%
|
44 189
+1%
|
44 923
+2%
|
46 039
+2%
|
48 959
+6%
|
52 523
+7%
|
54 806
+4%
|
59 108
+8%
|
57 842
-2%
|
57 497
-1%
|
52 453
-9%
|
49 437
-6%
|
56 401
+14%
|
59 839
+6%
|
63 466
+6%
|
65 927
+4%
|
61 641
-7%
|
63 308
+3%
|
63 461
+0%
|
64 298
+1%
|
66 759
+4%
|
64 642
-3%
|
75 536
+17%
|
73 910
-2%
|
68 218
-8%
|
59 286
-13%
|
49 237
-17%
|
53 098
+8%
|
58 317
+10%
|
66 055
+13%
|
57 284
-13%
|
57 053
0%
|
56 668
-1%
|
61 731
+9%
|
70 061
+13%
|
72 797
+4%
|
69 559
-4%
|
67 113
-4%
|
74 741
+11%
|
72 145
-3%
|
81 675
+13%
|
86 959
+6%
|
76 734
-12%
|
78 033
+2%
|
76 769
-2%
|
77 369
+1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5 514)
|
(5 439)
|
(5 388)
|
(4 281)
|
(3 952)
|
(5 945)
|
(9 267)
|
(8 790)
|
(10 200)
|
(9 603)
|
(12 768)
|
(12 696)
|
(13 347)
|
(12 323)
|
(9 450)
|
(4 629)
|
(5 849)
|
(5 786)
|
(9 454)
|
(9 805)
|
(7 834)
|
(5 425)
|
(3 981)
|
(2 427)
|
(4 948)
|
(11 376)
|
(15 859)
|
(17 233)
|
(18 649)
|
(17 257)
|
(14 623)
|
(15 152)
|
(15 628)
|
(18 397)
|
(18 036)
|
(17 217)
|
(16 802)
|
(15 822)
|
(16 097)
|
(16 890)
|
(18 009)
|
(17 883)
|
(18 622)
|
(18 570)
|
(17 969)
|
(16 115)
|
(15 531)
|
(17 426)
|
(18 313)
|
(19 930)
|
(18 412)
|
(17 111)
|
(18 186)
|
(18 035)
|
(20 539)
|
(21 347)
|
(20 469)
|
(24 306)
|
(23 647)
|
(21 835)
|
(19 060)
|
(15 621)
|
(16 610)
|
(17 877)
|
(19 846)
|
(18 087)
|
(19 249)
|
(19 320)
|
(22 080)
|
(21 738)
|
(21 292)
|
(20 606)
|
(19 187)
|
(22 973)
|
(22 316)
|
(24 871)
|
(26 700)
|
(25 203)
|
(25 897)
|
(25 323)
|
(25 260)
|
|
| Income from Continuing Operations |
8 161
|
9 590
|
11 386
|
10 154
|
13 464
|
16 162
|
20 729
|
15 763
|
17 167
|
15 847
|
20 248
|
20 205
|
20 635
|
18 986
|
13 856
|
6 380
|
6 475
|
8 352
|
12 516
|
11 576
|
7 054
|
3 222
|
2 809
|
439
|
4 792
|
14 427
|
21 870
|
26 808
|
25 314
|
22 645
|
21 999
|
23 599
|
27 680
|
30 105
|
26 599
|
26 329
|
27 387
|
29 101
|
29 942
|
32 069
|
34 514
|
36 923
|
40 486
|
39 272
|
39 528
|
36 338
|
33 906
|
38 975
|
41 526
|
43 536
|
47 515
|
44 530
|
45 122
|
45 426
|
43 759
|
45 412
|
44 173
|
51 230
|
50 263
|
46 383
|
40 226
|
33 616
|
36 488
|
40 440
|
46 209
|
39 197
|
37 804
|
37 348
|
39 651
|
48 323
|
51 505
|
48 953
|
47 926
|
51 768
|
49 829
|
56 804
|
60 259
|
51 531
|
52 136
|
51 446
|
52 109
|
|
| Income to Minority Interest |
(216)
|
(101)
|
(96)
|
(72)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
14
|
13
|
8
|
(1)
|
0
|
(551)
|
(1 428)
|
(2 197)
|
(1 508)
|
(1 755)
|
(1 179)
|
(1 247)
|
(2 776)
|
(2 882)
|
(3 900)
|
(3 905)
|
(3 988)
|
(4 250)
|
(4 218)
|
(4 521)
|
(4 619)
|
(4 368)
|
(4 735)
|
(5 166)
|
(5 413)
|
(6 003)
|
(6 017)
|
(6 064)
|
(6 150)
|
(6 519)
|
(7 069)
|
(7 376)
|
(7 326)
|
(7 666)
|
(7 888)
|
(8 325)
|
(8 756)
|
(10 349)
|
(10 408)
|
(10 807)
|
(11 066)
|
(9 643)
|
(9 968)
|
(9 450)
|
(13 260)
|
(13 257)
|
(13 051)
|
(13 543)
|
(9 689)
|
(10 020)
|
(9 917)
|
(9 797)
|
(9 772)
|
(9 554)
|
(9 124)
|
(9 210)
|
(9 517)
|
(9 781)
|
(10 317)
|
(10 682)
|
(10 293)
|
(10 533)
|
(10 756)
|
(10 832)
|
(11 250)
|
(11 277)
|
(10 802)
|
(10 652)
|
|
| Net Income (Common) |
7 946
N/A
|
9 495
+19%
|
11 290
+19%
|
10 085
-11%
|
13 451
+33%
|
16 162
+20%
|
20 295
+26%
|
15 763
-22%
|
17 164
+9%
|
16 276
-5%
|
20 243
+24%
|
20 205
0%
|
20 641
+2%
|
19 002
-8%
|
13 865
-27%
|
6 383
-54%
|
6 472
+1%
|
8 341
+29%
|
11 949
+43%
|
10 126
-15%
|
4 838
-52%
|
1 704
-65%
|
1 041
-39%
|
(743)
N/A
|
3 549
N/A
|
11 650
+228%
|
18 993
+63%
|
22 910
+21%
|
21 410
-7%
|
18 655
-13%
|
17 746
-5%
|
19 379
+9%
|
23 156
+19%
|
25 485
+10%
|
22 231
-13%
|
21 592
-3%
|
22 221
+3%
|
23 687
+7%
|
23 938
+1%
|
26 052
+9%
|
28 449
+9%
|
30 771
+8%
|
33 965
+10%
|
32 201
-5%
|
32 149
0%
|
29 011
-10%
|
26 239
-10%
|
31 086
+18%
|
33 199
+7%
|
34 780
+5%
|
37 166
+7%
|
34 122
-8%
|
34 315
+1%
|
34 359
+0%
|
34 116
-1%
|
35 443
+4%
|
34 722
-2%
|
37 968
+9%
|
37 002
-3%
|
33 329
-10%
|
26 682
-20%
|
23 926
-10%
|
26 468
+11%
|
30 523
+15%
|
36 411
+19%
|
29 423
-19%
|
28 248
-4%
|
28 222
0%
|
30 439
+8%
|
38 806
+27%
|
41 724
+8%
|
38 636
-7%
|
37 244
-4%
|
41 474
+11%
|
39 294
-5%
|
46 047
+17%
|
49 426
+7%
|
40 279
-19%
|
40 857
+1%
|
40 642
-1%
|
41 455
+2%
|
|
| EPS (Diluted) |
40.33
N/A
|
47.71
+18%
|
57.89
+21%
|
51.45
-11%
|
67.59
+31%
|
67.34
0%
|
87.47
+30%
|
67.36
-23%
|
73.99
+10%
|
69.85
-6%
|
86.14
+23%
|
86.71
+1%
|
86
-1%
|
78.52
-9%
|
57.77
-26%
|
26.7
-54%
|
27.19
+2%
|
35.49
+31%
|
50.84
+43%
|
43.07
-15%
|
20.58
-52%
|
7.26
-65%
|
4.43
-39%
|
-3.17
N/A
|
15.1
N/A
|
49.59
+228%
|
82.57
+67%
|
101.37
+23%
|
94.73
-7%
|
82.18
-13%
|
78.52
-4%
|
85.74
+9%
|
102.46
+20%
|
112.76
+10%
|
98.36
-13%
|
95.53
-3%
|
98.32
+3%
|
104.72
+7%
|
105.92
+1%
|
115.27
+9%
|
125.88
+9%
|
135.89
+8%
|
150.28
+11%
|
142.48
-5%
|
142.25
0%
|
128.12
-10%
|
116.1
-9%
|
137.54
+18%
|
140.08
+2%
|
150.02
+7%
|
156.15
+4%
|
145.19
-7%
|
145.72
+0%
|
145.58
0%
|
144.86
0%
|
151.1
+4%
|
155.72
+3%
|
165.78
+6%
|
165.88
+0%
|
149.41
-10%
|
119.61
-20%
|
107.26
-10%
|
118.62
+11%
|
136.79
+15%
|
163.18
+19%
|
131.86
-19%
|
126.55
-4%
|
127.01
+0%
|
144.97
+14%
|
179.37
+24%
|
195.12
+9%
|
181.86
-7%
|
176.65
-3%
|
195.83
+11%
|
187.36
-4%
|
221.02
+18%
|
237.68
+8%
|
193.19
-19%
|
196.77
+2%
|
197.24
+0%
|
202.39
+3%
|
|