T&D Holdings Inc
TSE:8795
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T&D Holdings Inc
TSE:8795
|
JP |
|
I
|
International Business Machines Corp
SGO:IBM
|
US |
|
MonotaRO Co Ltd
TSE:3064
|
JP |
|
Guidewire Software Inc
NYSE:GWRE
|
US |
|
German High Street Properties A/S
CSE:GERHSP
|
DK |
|
Mallee Resources Ltd
ASX:MYL
|
AU |
|
Radico Khaitan Ltd
NSE:RADICO
|
IN |
|
H
|
Hamilton Insurance Group Ltd
NYSE:HG
|
BM |
|
G
|
Gallantt Metal Ltd
NSE:GALLANTT
|
IN |
Income Statement
Income Statement
T&D Holdings Inc
| 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 |
412
|
0
|
0
|
423
|
0
|
0
|
574
|
0
|
0
|
496
|
0
|
0
|
754
|
0
|
0
|
294
|
606
|
1 089
|
1 564
|
1 719
|
1 863
|
1 838
|
1 809
|
1 809
|
1 806
|
1 801
|
1 792
|
1 788
|
1 784
|
1 912
|
2 037
|
2 164
|
2 287
|
2 096
|
1 841
|
1 580
|
1 305
|
1 062
|
909
|
739
|
590
|
582
|
573
|
570
|
562
|
569
|
637
|
802
|
803
|
891
|
907
|
831
|
919
|
921
|
1 027
|
1 181
|
1 346
|
1 500
|
1 553
|
1 558
|
1 602
|
1 641
|
1 690
|
1 744
|
1 761
|
1 782
|
1 723
|
1 498
|
1 549
|
1 449
|
1 434
|
1 617
|
1 650
|
1 860
|
2 403
|
0
|
0
|
0
|
|
| Gross Premiums Earned |
1 456 254
|
1 473 953
|
1 485 775
|
1 467 634
|
1 397 248
|
1 399 181
|
1 353 208
|
1 405 659
|
1 429 553
|
1 494 068
|
1 568 934
|
1 631 740
|
1 541 586
|
1 501 326
|
1 411 008
|
1 496 835
|
1 390 632
|
1 303 738
|
1 474 287
|
1 659 861
|
1 682 722
|
1 804 375
|
1 691 207
|
1 888 460
|
1 907 951
|
1 792 139
|
2 015 945
|
1 761 602
|
1 782 372
|
1 797 713
|
1 687 879
|
1 777 828
|
1 872 792
|
1 970 402
|
2 027 904
|
1 978 551
|
1 837 333
|
1 705 365
|
0
|
1 586 799
|
1 569 786
|
1 553 639
|
1 573 074
|
1 538 250
|
1 532 964
|
1 585 249
|
1 555 534
|
1 642 226
|
1 716 034
|
1 716 043
|
1 746 261
|
1 724 481
|
1 768 999
|
1 820 813
|
1 828 509
|
1 811 477
|
1 794 983
|
0
|
1 857 333
|
1 473 827
|
1 454 363
|
1 913 594
|
2 120 724
|
2 191 338
|
2 346 152
|
2 475 140
|
2 713 317
|
2 736 606
|
2 711 975
|
2 874 646
|
2 565 915
|
2 726 004
|
2 819 585
|
2 745 394
|
3 242 144
|
3 227 363
|
3 207 773
|
3 194 392
|
|
| Revenue |
1 690 230
N/A
|
1 754 672
+4%
|
1 831 927
+4%
|
1 839 426
+0%
|
1 729 285
-6%
|
1 703 353
-1%
|
1 705 702
+0%
|
1 731 164
+1%
|
1 725 671
0%
|
1 766 101
+2%
|
1 857 068
+5%
|
1 952 142
+5%
|
1 853 641
-5%
|
1 821 494
-2%
|
1 697 974
-7%
|
1 762 263
+4%
|
1 656 769
-6%
|
1 581 470
-5%
|
1 993 084
+26%
|
1 933 046
-3%
|
1 968 872
+2%
|
2 094 880
+6%
|
2 104 104
+0%
|
2 209 083
+5%
|
2 179 131
-1%
|
2 088 477
-4%
|
2 307 273
+10%
|
2 121 393
-8%
|
2 173 806
+2%
|
2 163 375
0%
|
2 005 857
-7%
|
2 086 336
+4%
|
2 178 977
+4%
|
2 268 137
+4%
|
2 352 717
+4%
|
2 307 222
-2%
|
2 156 484
-7%
|
2 019 798
-6%
|
1 954 302
-3%
|
1 873 332
-4%
|
1 861 847
-1%
|
1 853 432
0%
|
1 850 970
0%
|
1 832 105
-1%
|
1 831 420
0%
|
1 869 186
+2%
|
1 837 663
-2%
|
1 925 211
+5%
|
2 009 896
+4%
|
1 985 777
-1%
|
2 034 979
+2%
|
1 987 307
-2%
|
2 004 964
+1%
|
2 082 401
+4%
|
2 039 998
-2%
|
2 057 155
+1%
|
2 044 454
-1%
|
2 043 732
0%
|
2 208 887
+8%
|
2 217 922
+0%
|
2 246 185
+1%
|
2 269 634
+1%
|
2 522 857
+11%
|
2 638 275
+5%
|
2 668 018
+1%
|
2 658 366
0%
|
2 813 124
+6%
|
2 897 152
+3%
|
2 950 992
+2%
|
3 204 209
+9%
|
2 907 945
-9%
|
3 085 974
+6%
|
3 114 055
+1%
|
3 085 411
-1%
|
3 522 137
+14%
|
3 478 852
-1%
|
3 568 210
+3%
|
3 600 979
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 558 588)
|
(1 622 633)
|
(1 677 300)
|
(1 653 106)
|
(1 538 223)
|
(1 505 965)
|
(1 486 937)
|
(1 518 085)
|
(1 524 873)
|
(1 583 817)
|
(1 677 519)
|
(1 796 074)
|
(1 716 113)
|
(1 699 068)
|
(1 557 557)
|
(1 633 298)
|
(1 516 565)
|
(1 439 117)
|
(1 823 867)
|
(1 786 451)
|
(1 809 360)
|
(1 918 872)
|
(1 897 042)
|
(2 015 664)
|
(2 016 402)
|
(1 948 580)
|
(2 153 791)
|
(1 950 877)
|
(1 983 976)
|
(1 965 937)
|
(1 817 596)
|
(1 898 649)
|
(1 991 746)
|
(2 085 019)
|
(2 161 933)
|
(2 119 310)
|
(1 963 372)
|
(1 830 827)
|
(1 781 958)
|
(1 699 475)
|
(1 694 608)
|
(1 683 432)
|
(1 693 169)
|
(1 682 205)
|
(1 680 846)
|
(1 729 654)
|
(1 680 551)
|
(1 768 208)
|
(1 850 968)
|
(1 824 913)
|
(1 887 123)
|
(1 846 838)
|
(1 874 608)
|
(1 961 088)
|
(1 913 549)
|
(1 876 608)
|
(1 835 327)
|
(1 817 000)
|
(2 032 684)
|
(2 143 330)
|
(2 153 006)
|
(2 176 509)
|
(2 464 138)
|
(2 603 811)
|
(2 789 907)
|
(2 827 463)
|
(2 885 546)
|
(2 891 464)
|
(2 837 879)
|
(3 047 243)
|
(2 746 702)
|
(2 903 401)
|
(2 919 533)
|
(2 854 640)
|
(3 321 139)
|
(3 274 457)
|
(3 359 122)
|
(3 393 783)
|
|
| Selling, General & Administrative |
(154 316)
|
(155 616)
|
(158 035)
|
(156 832)
|
(155 855)
|
(154 476)
|
(154 984)
|
(154 888)
|
(154 436)
|
(155 294)
|
(156 953)
|
(160 358)
|
(159 718)
|
(166 708)
|
(159 870)
|
(159 551)
|
(148 554)
|
(151 161)
|
(199 836)
|
(197 818)
|
(196 590)
|
(198 415)
|
(201 047)
|
(203 407)
|
(205 078)
|
(202 905)
|
(203 781)
|
(201 411)
|
(201 066)
|
(199 358)
|
(197 655)
|
(197 717)
|
(197 976)
|
(199 184)
|
(199 435)
|
(199 959)
|
(198 687)
|
(198 772)
|
(198 999)
|
(198 522)
|
(198 901)
|
(198 061)
|
(197 600)
|
(200 301)
|
(201 178)
|
(202 517)
|
(202 366)
|
(200 806)
|
(201 035)
|
(201 092)
|
(201 563)
|
(203 532)
|
(207 934)
|
(211 023)
|
(212 453)
|
(209 706)
|
(207 761)
|
(209 028)
|
(214 509)
|
(221 288)
|
(224 185)
|
(226 244)
|
(229 279)
|
(233 813)
|
(240 830)
|
(246 760)
|
(251 301)
|
(252 408)
|
(251 294)
|
(251 536)
|
(250 726)
|
(254 288)
|
(258 797)
|
(261 561)
|
(265 445)
|
(267 012)
|
(268 170)
|
(270 973)
|
|
| Benefits Claims Loss Adjustment |
(1 335 162)
|
(1 402 764)
|
(1 453 522)
|
(1 402 745)
|
(1 306 875)
|
(1 280 566)
|
(1 286 233)
|
(1 297 824)
|
(1 271 341)
|
(1 326 850)
|
(1 381 266)
|
(1 395 548)
|
(1 317 305)
|
(1 328 916)
|
(1 320 479)
|
(1 349 000)
|
(1 243 590)
|
(1 161 490)
|
(1 521 318)
|
(1 516 264)
|
(1 505 257)
|
(1 512 097)
|
(1 588 258)
|
(1 675 799)
|
(1 723 383)
|
(1 784 786)
|
(1 860 515)
|
(1 696 006)
|
(1 722 694)
|
(1 688 376)
|
(1 543 585)
|
(1 625 332)
|
(1 718 748)
|
(1 811 082)
|
(1 886 673)
|
(1 843 906)
|
(1 689 341)
|
(1 557 095)
|
0
|
(1 414 377)
|
(1 409 171)
|
(1 398 693)
|
(1 419 491)
|
(1 407 574)
|
(1 407 302)
|
(1 455 646)
|
(1 409 069)
|
(1 498 827)
|
(1 579 660)
|
(1 551 236)
|
(1 611 251)
|
(1 568 427)
|
(1 591 461)
|
(1 675 453)
|
(1 624 521)
|
(1 652 101)
|
(1 643 856)
|
0
|
(1 793 086)
|
(1 404 818)
|
(1 379 982)
|
(1 828 943)
|
(2 176 132)
|
(2 309 651)
|
(2 486 548)
|
(2 516 314)
|
(2 550 871)
|
(2 555 803)
|
(2 503 406)
|
(2 712 202)
|
(2 411 852)
|
(2 564 527)
|
(2 573 874)
|
(2 534 791)
|
(2 968 227)
|
(2 918 192)
|
(3 001 608)
|
(3 002 444)
|
|
| Other Operating Expenses |
(69 110)
|
(64 253)
|
(65 743)
|
(93 529)
|
(75 493)
|
(70 923)
|
(45 720)
|
(65 373)
|
(99 096)
|
(101 673)
|
(139 300)
|
(240 168)
|
(239 090)
|
(203 444)
|
(77 208)
|
(124 747)
|
(124 421)
|
(126 466)
|
(102 713)
|
(72 369)
|
(107 513)
|
(208 360)
|
(107 737)
|
(136 458)
|
(87 941)
|
39 111
|
(89 495)
|
(53 460)
|
(60 216)
|
(78 203)
|
(76 356)
|
(75 600)
|
(75 022)
|
(74 753)
|
(75 825)
|
(75 445)
|
(75 344)
|
(74 960)
|
(1 582 959)
|
(86 576)
|
(86 536)
|
(86 678)
|
(76 078)
|
(74 330)
|
(72 366)
|
(71 491)
|
(69 116)
|
(68 575)
|
(70 273)
|
(72 585)
|
(74 309)
|
(74 879)
|
(75 213)
|
(74 612)
|
(76 575)
|
(14 801)
|
16 290
|
(1 607 972)
|
(25 089)
|
(517 224)
|
(548 839)
|
(121 322)
|
(58 727)
|
(60 347)
|
(62 529)
|
(64 389)
|
(83 374)
|
(83 253)
|
(83 179)
|
(83 505)
|
(84 124)
|
(84 586)
|
(86 862)
|
(58 288)
|
(87 467)
|
(89 253)
|
(89 344)
|
(120 366)
|
|
| Operating Income |
131 642
N/A
|
132 039
+0%
|
154 627
+17%
|
186 320
+20%
|
191 062
+3%
|
197 388
+3%
|
218 765
+11%
|
213 079
-3%
|
200 798
-6%
|
182 284
-9%
|
179 549
-2%
|
156 068
-13%
|
137 528
-12%
|
122 426
-11%
|
140 417
+15%
|
128 965
-8%
|
140 204
+9%
|
142 353
+2%
|
169 217
+19%
|
146 595
-13%
|
159 512
+9%
|
176 008
+10%
|
207 062
+18%
|
193 419
-7%
|
162 729
-16%
|
139 897
-14%
|
153 482
+10%
|
170 516
+11%
|
189 830
+11%
|
197 438
+4%
|
188 261
-5%
|
187 687
0%
|
187 231
0%
|
183 118
-2%
|
190 784
+4%
|
187 912
-2%
|
193 112
+3%
|
188 971
-2%
|
172 344
-9%
|
173 857
+1%
|
167 239
-4%
|
170 000
+2%
|
157 801
-7%
|
149 900
-5%
|
150 574
+0%
|
139 532
-7%
|
157 112
+13%
|
157 003
0%
|
158 928
+1%
|
160 864
+1%
|
147 856
-8%
|
140 469
-5%
|
130 356
-7%
|
121 313
-7%
|
126 449
+4%
|
180 547
+43%
|
209 127
+16%
|
226 732
+8%
|
176 203
-22%
|
74 592
-58%
|
93 179
+25%
|
93 125
0%
|
58 719
-37%
|
34 464
-41%
|
(121 889)
N/A
|
(169 097)
-39%
|
(72 422)
+57%
|
5 688
N/A
|
113 113
+1 889%
|
156 966
+39%
|
161 243
+3%
|
182 573
+13%
|
194 522
+7%
|
230 771
+19%
|
200 998
-13%
|
204 395
+2%
|
209 088
+2%
|
207 196
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 236)
|
(1 236)
|
(1 246)
|
(1 257)
|
(1 291)
|
(1 338)
|
(1 489)
|
(1 582)
|
(1 625)
|
(1 547)
|
(1 517)
|
(1 467)
|
(1 725)
|
(1 928)
|
(2 246)
|
(1 786)
|
(1 387)
|
(1 089)
|
(1 564)
|
(1 719)
|
(1 863)
|
(1 838)
|
(1 809)
|
(1 809)
|
(1 806)
|
(1 801)
|
(1 792)
|
(1 788)
|
(1 784)
|
(1 912)
|
(2 037)
|
(2 164)
|
(2 287)
|
(2 096)
|
(1 841)
|
(1 580)
|
(1 305)
|
(1 062)
|
(909)
|
(739)
|
(590)
|
(582)
|
(573)
|
(570)
|
(562)
|
(569)
|
(637)
|
(802)
|
(803)
|
(891)
|
(907)
|
(831)
|
(919)
|
(921)
|
(1 027)
|
(1 181)
|
(1 346)
|
(1 500)
|
(1 553)
|
(1 558)
|
(1 602)
|
(1 641)
|
(1 690)
|
(1 744)
|
(1 761)
|
(1 782)
|
(1 723)
|
(1 498)
|
(1 549)
|
(1 449)
|
(1 434)
|
(1 617)
|
(1 650)
|
(1 860)
|
(2 403)
|
(3 338)
|
(4 514)
|
(6 064)
|
|
| Non-Reccuring Items |
(101 507)
|
(92 537)
|
(122 385)
|
(122 066)
|
(139 630)
|
(128 491)
|
(147 318)
|
(128 934)
|
(126 428)
|
(135 261)
|
(151 852)
|
(207 008)
|
(190 744)
|
(162 802)
|
(99 500)
|
(82 292)
|
(90 219)
|
(91 012)
|
(125 244)
|
(111 045)
|
(110 031)
|
(128 544)
|
(133 218)
|
(116 724)
|
(99 941)
|
(62 837)
|
(57 676)
|
(58 082)
|
(61 345)
|
(61 749)
|
(59 568)
|
(54 994)
|
(47 937)
|
(43 425)
|
(39 697)
|
(44 472)
|
(48 632)
|
(57 127)
|
(59 841)
|
(62 105)
|
(63 677)
|
(61 754)
|
(34 205)
|
(54 032)
|
(49 452)
|
(43 386)
|
(15 544)
|
(45 560)
|
(46 200)
|
(46 345)
|
(17 668)
|
(43 061)
|
(40 024)
|
(37 424)
|
(8 774)
|
(34 056)
|
(34 792)
|
(33 962)
|
(12 949)
|
(33 617)
|
(26 332)
|
(21 414)
|
(8 624)
|
(8 659)
|
(8 621)
|
(8 072)
|
(7 557)
|
(7 258)
|
(7 256)
|
(7 202)
|
(8 849)
|
(9 251)
|
(9 061)
|
(9 253)
|
(7 075)
|
(8 317)
|
(11 677)
|
(14 769)
|
|
| 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
|
(18)
|
(102)
|
(381)
|
(1 002)
|
(1 014)
|
(967)
|
(1 372)
|
(2 806)
|
(2 818)
|
(2 807)
|
(2 493)
|
(961)
|
(1 217)
|
(1 354)
|
(1 180)
|
0
|
(1 068)
|
(781)
|
(1 111)
|
(859)
|
(866)
|
(1 008)
|
(973)
|
(940)
|
(934)
|
(952)
|
(616)
|
(220)
|
(325)
|
(41)
|
3 085
|
2 720
|
2 419
|
2 154
|
0
|
360
|
(132)
|
(128)
|
(572)
|
(1 191)
|
(1 442)
|
(560)
|
(234)
|
107
|
327
|
4 124
|
4 352
|
9 170
|
9 485
|
7 007
|
7 438
|
3 092
|
3 621
|
2 581
|
2 730
|
|
| Total Other Income |
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
|
(4)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(1 355)
|
(2)
|
(2)
|
0
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
108
|
(24 433)
|
926
|
925
|
(1)
|
(24 286)
|
(1)
|
(6 117)
|
(11 803)
|
(22 377)
|
(22 265)
|
(22 302)
|
(23 245)
|
(25 050)
|
(25 196)
|
(25 263)
|
(24 976)
|
(25 917)
|
(26 159)
|
(25 885)
|
(25 960)
|
|
| Pre-Tax Income |
28 899
N/A
|
38 266
+32%
|
30 996
-19%
|
62 997
+103%
|
50 141
-20%
|
67 559
+35%
|
69 958
+4%
|
82 563
+18%
|
72 745
-12%
|
45 476
-37%
|
26 180
-42%
|
(52 407)
N/A
|
(54 941)
-5%
|
(42 304)
+23%
|
38 671
N/A
|
44 887
+16%
|
48 598
+8%
|
50 252
+3%
|
42 409
-16%
|
33 831
-20%
|
47 618
+41%
|
45 626
-4%
|
72 035
+58%
|
74 868
+4%
|
60 880
-19%
|
74 878
+23%
|
93 008
+24%
|
109 627
+18%
|
125 730
+15%
|
132 403
+5%
|
123 849
-6%
|
127 710
+3%
|
134 199
+5%
|
135 100
+1%
|
148 281
+10%
|
140 639
-5%
|
141 816
+1%
|
129 598
-9%
|
110 239
-15%
|
109 943
0%
|
102 189
-7%
|
106 551
+4%
|
122 160
+15%
|
94 428
-23%
|
99 549
+5%
|
94 600
-5%
|
139 988
+48%
|
109 704
-22%
|
110 969
+1%
|
113 008
+2%
|
129 059
+14%
|
96 249
-25%
|
89 371
-7%
|
86 052
-4%
|
119 366
+39%
|
147 727
+24%
|
175 139
+19%
|
191 378
+9%
|
137 628
-28%
|
40 211
-71%
|
66 042
+64%
|
69 497
+5%
|
22 928
-67%
|
22 618
-1%
|
(138 948)
N/A
|
(190 988)
-37%
|
(103 972)
+46%
|
(25 006)
+76%
|
86 130
N/A
|
129 422
+50%
|
135 080
+4%
|
155 994
+15%
|
165 555
+6%
|
202 120
+22%
|
168 695
-17%
|
170 202
+1%
|
169 593
0%
|
163 133
-4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(21 795)
|
(13 713)
|
(10 317)
|
(21 924)
|
(20 477)
|
(27 554)
|
(28 591)
|
(37 310)
|
(35 156)
|
(27 130)
|
(18 000)
|
4 953
|
9 267
|
5 663
|
(13 467)
|
(16 471)
|
(15 577)
|
(18 639)
|
(18 368)
|
(13 569)
|
(17 087)
|
(40 860)
|
(45 067)
|
(48 925)
|
(42 038)
|
(20 517)
|
(29 081)
|
(32 947)
|
(41 672)
|
(46 996)
|
(44 711)
|
(43 592)
|
(43 117)
|
(41 403)
|
(53 903)
|
(51 818)
|
(51 725)
|
(48 829)
|
(37 513)
|
(33 687)
|
(29 658)
|
(29 957)
|
(21 421)
|
(24 598)
|
(28 364)
|
(27 039)
|
(32 061)
|
(32 029)
|
(31 942)
|
(32 225)
|
(29 066)
|
(27 222)
|
(25 812)
|
(23 740)
|
(30 343)
|
(27 815)
|
(29 019)
|
(34 096)
|
(28 224)
|
(31 129)
|
(33 496)
|
(33 721)
|
(8 510)
|
(10 351)
|
(7 820)
|
(4 030)
|
(27 799)
|
(28 551)
|
(26 757)
|
(29 019)
|
(35 038)
|
(40 734)
|
(42 732)
|
(47 327)
|
(41 290)
|
(39 654)
|
(40 400)
|
(46 355)
|
|
| Income from Continuing Operations |
7 104
|
24 553
|
20 679
|
41 073
|
29 664
|
40 005
|
41 367
|
45 253
|
37 589
|
18 346
|
8 180
|
(47 454)
|
(45 674)
|
(36 641)
|
25 204
|
28 416
|
33 021
|
31 613
|
24 041
|
20 262
|
30 531
|
4 766
|
26 968
|
25 943
|
18 842
|
54 361
|
63 927
|
76 680
|
84 058
|
85 407
|
79 138
|
84 118
|
91 082
|
93 697
|
94 378
|
88 821
|
90 091
|
80 769
|
72 726
|
76 256
|
72 531
|
76 594
|
100 739
|
69 830
|
71 185
|
67 561
|
107 927
|
77 675
|
79 027
|
80 783
|
99 993
|
69 027
|
63 559
|
62 312
|
89 023
|
119 912
|
146 120
|
157 282
|
109 404
|
9 082
|
32 546
|
35 776
|
14 418
|
12 267
|
(146 768)
|
(195 018)
|
(131 771)
|
(53 557)
|
59 373
|
100 403
|
100 042
|
115 260
|
122 823
|
154 793
|
127 405
|
130 548
|
129 193
|
116 778
|
|
| Income to Minority Interest |
(91)
|
(100)
|
(99)
|
(104)
|
(92)
|
(91)
|
(79)
|
(73)
|
(34)
|
(11)
|
(3)
|
(50)
|
(92)
|
(123)
|
(139)
|
(139)
|
(132)
|
(132)
|
(159)
|
(165)
|
(185)
|
(186)
|
(198)
|
(200)
|
(195)
|
(194)
|
(193)
|
(185)
|
(170)
|
(161)
|
(155)
|
(145)
|
(145)
|
(151)
|
(163)
|
(170)
|
(176)
|
(174)
|
(179)
|
(179)
|
(179)
|
(183)
|
(177)
|
(143)
|
(106)
|
(89)
|
(19)
|
(52)
|
(40)
|
(47)
|
(22)
|
(20)
|
(2)
|
(7)
|
(36)
|
(25)
|
(25)
|
(22)
|
(890)
|
(899)
|
(964)
|
(941)
|
(237)
|
(234)
|
(431)
|
(445)
|
(378)
|
(364)
|
(167)
|
(151)
|
(1 264)
|
(1 273)
|
(1 676)
|
(1 684)
|
(992)
|
(992)
|
(852)
|
(854)
|
|
| Net Income (Common) |
7 008
N/A
|
24 447
+249%
|
20 574
-16%
|
40 960
+99%
|
29 570
-28%
|
39 904
+35%
|
41 283
+3%
|
45 170
+9%
|
37 549
-17%
|
18 325
-51%
|
8 174
-55%
|
(47 508)
N/A
|
(45 770)
+4%
|
(36 775)
+20%
|
25 054
N/A
|
28 268
+13%
|
32 873
+16%
|
31 466
-4%
|
23 877
-24%
|
20 088
-16%
|
30 349
+51%
|
4 585
-85%
|
26 763
+484%
|
25 735
-4%
|
18 639
-28%
|
54 158
+191%
|
63 733
+18%
|
76 498
+20%
|
83 886
+10%
|
85 244
+2%
|
78 982
-7%
|
83 971
+6%
|
90 938
+8%
|
93 546
+3%
|
94 215
+1%
|
88 651
-6%
|
89 914
+1%
|
80 595
-10%
|
72 547
-10%
|
76 078
+5%
|
72 353
-5%
|
76 411
+6%
|
100 561
+32%
|
69 685
-31%
|
71 077
+2%
|
67 471
-5%
|
107 908
+60%
|
77 623
-28%
|
78 986
+2%
|
80 736
+2%
|
99 969
+24%
|
69 005
-31%
|
63 556
-8%
|
62 302
-2%
|
88 986
+43%
|
119 886
+35%
|
146 095
+22%
|
157 261
+8%
|
108 512
-31%
|
8 181
-92%
|
31 579
+286%
|
34 831
+10%
|
14 180
-59%
|
12 030
-15%
|
(147 200)
N/A
|
(195 464)
-33%
|
(132 150)
+32%
|
(53 921)
+59%
|
59 205
N/A
|
100 251
+69%
|
98 777
-1%
|
113 986
+15%
|
121 145
+6%
|
153 108
+26%
|
126 411
-17%
|
129 554
+2%
|
128 339
-1%
|
115 923
-10%
|
|
| EPS (Diluted) |
14.5
N/A
|
50.09
+245%
|
42.61
-15%
|
83.08
+95%
|
59.37
-29%
|
80.94
+36%
|
83.9
+4%
|
90.7
+8%
|
76.31
-16%
|
37.24
-51%
|
16.41
-56%
|
-96.56
N/A
|
-83.52
+14%
|
-66.38
+21%
|
44.03
N/A
|
41.5
-6%
|
48.27
+16%
|
46.19
-4%
|
35.06
-24%
|
29.49
-16%
|
44.57
+51%
|
6.74
-85%
|
39.41
+485%
|
38.18
-3%
|
27.61
-28%
|
80.23
+191%
|
94.41
+18%
|
113.49
+20%
|
124.64
+10%
|
126.66
+2%
|
117.35
-7%
|
124.95
+6%
|
136.54
+9%
|
140.67
+3%
|
141.18
+0%
|
132.51
-6%
|
135.41
+2%
|
121.92
-10%
|
109.34
-10%
|
115.26
+5%
|
111.82
-3%
|
117.91
+5%
|
154.63
+31%
|
108.2
-30%
|
112.1
+4%
|
106.42
-5%
|
169.48
+59%
|
122.43
-28%
|
126.44
+3%
|
129.36
+2%
|
159.49
+23%
|
111
-30%
|
103.71
-7%
|
101.66
-2%
|
144.68
+42%
|
199.32
+38%
|
242.88
+22%
|
262.35
+8%
|
181.34
-31%
|
13.89
-92%
|
54.03
+289%
|
59.74
+11%
|
24.36
-59%
|
21.49
-12%
|
-263.88
N/A
|
-350.51
-33%
|
-237.31
+32%
|
-98.48
+59%
|
108.97
N/A
|
186.78
+71%
|
183.01
-2%
|
215.19
+18%
|
230.42
+7%
|
294.02
+28%
|
241.6
-18%
|
254.42
+5%
|
255.87
+1%
|
234.87
-8%
|
|