Dhg Pharmaceutical Joint-Stock Co
VN:DHG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
D
|
Dhg Pharmaceutical Joint-Stock Co
VN:DHG
|
VN |
|
Beauty Garage Inc
TSE:3180
|
JP |
|
C
|
China Resources Beverage Holdings Co Ltd
HKEX:2460
|
CN |
|
K
|
KSG Agro SA
WSE:KSG
|
UA |
|
Sangam (India) Ltd
NSE:SANGAMIND
|
IN |
|
B
|
Business-intelligence of Oriental Nations Corp Ltd
SZSE:300166
|
CN |
|
NeuroMetrix Inc
NASDAQ:NURO
|
US |
|
Top KingWin Ltd
NASDAQ:WAI
|
CN |
|
P
|
Purmo Group Oyj
OMXH:PURMO
|
FI |
|
Banas Finance Ltd
BSE:509053
|
IN |
|
JUMBO Group Ltd
SGX:42R
|
SG |
|
Fubotv Inc
NYSE:FUBO
|
US |
|
iDreamSky Technology Holdings Ltd
HKEX:1119
|
CN |
|
Shenzhen Yanmade Technology Inc
SSE:688312
|
CN |
|
Vonovia SE
XETRA:VNA
|
DE |
Income Statement
Earnings Waterfall
Dhg Pharmaceutical Joint-Stock Co
Income Statement
Dhg Pharmaceutical Joint-Stock Co
| 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 | 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 |
5 471
|
5 999
|
6 704
|
8 145
|
10 705
|
14 028
|
16 306
|
18 156
|
15 394
|
11 595
|
9 243
|
5 524
|
5 216
|
3 834
|
1 686
|
2 206
|
3 389
|
4 483
|
0
|
2 872
|
2 011
|
1 299
|
1 862
|
2 012
|
2 039
|
2 566
|
2 778
|
2 838
|
2 612
|
2 365
|
2 196
|
2 253
|
2 270
|
3 271
|
3 477
|
4 128
|
4 839
|
5 089
|
6 276
|
7 392
|
8 731
|
9 495
|
10 473
|
12 352
|
12 492
|
14 532
|
17 546
|
21 373
|
24 541
|
27 428
|
28 864
|
27 705
|
28 524
|
26 301
|
26 032
|
26 374
|
22 715
|
20 941
|
16 244
|
13 883
|
14 030
|
12 771
|
14 296
|
13 400
|
12 080
|
12 202
|
13 287
|
14 028
|
12 559
|
12 142
|
17 745
|
29 530
|
30 271
|
26 939
|
24 303
|
24 811
|
25 802
|
0
|
0
|
0
|
|
| Revenue |
554 031
N/A
|
616 342
+11%
|
685 479
+11%
|
754 559
+10%
|
868 192
+15%
|
953 862
+10%
|
1 033 732
+8%
|
1 132 382
+10%
|
1 269 280
+12%
|
1 381 161
+9%
|
1 495 696
+8%
|
1 530 085
+2%
|
1 485 464
-3%
|
1 482 903
0%
|
1 504 583
+1%
|
1 589 448
+6%
|
1 746 022
+10%
|
1 772 227
+2%
|
1 807 071
+2%
|
1 900 692
+5%
|
2 034 525
+7%
|
2 208 395
+9%
|
2 340 033
+6%
|
2 389 396
+2%
|
2 490 880
+4%
|
2 531 949
+2%
|
2 642 455
+4%
|
2 788 445
+6%
|
2 931 076
+5%
|
3 081 083
+5%
|
3 168 871
+3%
|
3 293 791
+4%
|
3 527 357
+7%
|
3 484 595
-1%
|
3 670 727
+5%
|
3 741 074
+2%
|
3 912 518
+5%
|
3 853 976
-1%
|
3 687 376
-4%
|
3 770 062
+2%
|
3 607 760
-4%
|
3 754 089
+4%
|
3 830 975
+2%
|
3 756 702
-2%
|
3 783 045
+1%
|
3 849 999
+2%
|
3 899 973
+1%
|
3 885 198
0%
|
4 062 753
+5%
|
4 088 814
+1%
|
4 096 274
+0%
|
4 022 342
-2%
|
3 882 128
-3%
|
6 410 566
+65%
|
6 453 232
+1%
|
6 499 499
+1%
|
3 896 754
-40%
|
3 988 019
+2%
|
3 832 489
-4%
|
3 823 169
0%
|
3 755 619
-2%
|
3 914 547
+4%
|
4 042 091
+3%
|
4 121 504
+2%
|
4 003 164
-3%
|
4 050 555
+1%
|
4 221 986
+4%
|
4 439 222
+5%
|
4 676 016
+5%
|
3 644 624
-22%
|
3 582 400
-2%
|
5 015 395
+40%
|
5 045 356
+1%
|
4 998 538
-1%
|
4 960 915
-1%
|
4 884 868
-2%
|
4 820 894
-1%
|
4 899 299
+2%
|
4 983 169
+2%
|
5 266 963
+6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(299 403)
|
(316 833)
|
(335 089)
|
(359 123)
|
(402 747)
|
(463 867)
|
(495 862)
|
(540 465)
|
(600 778)
|
(632 852)
|
(698 305)
|
(720 822)
|
(694 445)
|
(695 424)
|
(696 328)
|
(727 688)
|
(822 446)
|
(850 935)
|
(885 533)
|
(954 610)
|
(1 015 993)
|
(1 106 052)
|
(1 180 514)
|
(1 220 803)
|
(1 282 117)
|
(1 310 107)
|
(1 367 917)
|
(1 410 275)
|
(1 487 278)
|
(1 582 947)
|
(1 634 546)
|
(1 736 289)
|
(1 886 884)
|
(1 808 473)
|
(1 853 069)
|
(1 818 473)
|
(1 781 997)
|
(1 812 854)
|
(1 834 979)
|
(2 046 517)
|
(2 194 892)
|
(2 264 449)
|
(2 277 262)
|
(2 142 094)
|
(2 070 059)
|
(2 109 611)
|
(2 126 611)
|
(2 134 180)
|
(2 279 638)
|
(2 323 036)
|
(2 315 317)
|
(2 262 947)
|
(2 165 405)
|
(3 539 905)
|
(3 575 300)
|
(3 632 873)
|
(2 184 462)
|
(2 188 943)
|
(2 055 027)
|
(2 018 816)
|
(1 944 243)
|
(2 076 016)
|
(2 161 862)
|
(2 179 245)
|
(2 082 260)
|
(2 075 512)
|
(2 156 455)
|
(2 254 552)
|
(2 418 521)
|
(1 883 824)
|
(1 885 212)
|
(2 671 850)
|
(2 803 459)
|
(2 820 672)
|
(2 836 449)
|
(2 747 102)
|
(2 628 239)
|
(2 619 038)
|
(2 602 491)
|
(2 760 594)
|
|
| Gross Profit |
254 627
N/A
|
299 509
+18%
|
350 390
+17%
|
395 437
+13%
|
465 445
+18%
|
489 996
+5%
|
537 871
+10%
|
591 918
+10%
|
668 502
+13%
|
748 310
+12%
|
797 392
+7%
|
809 263
+1%
|
791 019
-2%
|
787 478
0%
|
808 253
+3%
|
861 759
+7%
|
923 576
+7%
|
921 293
0%
|
921 540
+0%
|
946 083
+3%
|
1 018 532
+8%
|
1 102 342
+8%
|
1 159 517
+5%
|
1 168 592
+1%
|
1 208 763
+3%
|
1 221 842
+1%
|
1 274 539
+4%
|
1 378 170
+8%
|
1 443 799
+5%
|
1 498 135
+4%
|
1 534 324
+2%
|
1 557 501
+2%
|
1 640 474
+5%
|
1 676 122
+2%
|
1 817 659
+8%
|
1 922 602
+6%
|
2 130 521
+11%
|
2 041 123
-4%
|
1 852 398
-9%
|
1 723 546
-7%
|
1 412 868
-18%
|
1 489 641
+5%
|
1 553 713
+4%
|
1 614 608
+4%
|
1 712 986
+6%
|
1 740 389
+2%
|
1 773 363
+2%
|
1 751 019
-1%
|
1 783 116
+2%
|
1 765 778
-1%
|
1 780 957
+1%
|
1 759 395
-1%
|
1 716 723
-2%
|
2 870 661
+67%
|
2 877 932
+0%
|
2 866 626
0%
|
1 712 292
-40%
|
1 799 076
+5%
|
1 777 461
-1%
|
1 804 352
+2%
|
1 811 376
+0%
|
1 838 530
+1%
|
1 880 229
+2%
|
1 942 258
+3%
|
1 920 904
-1%
|
1 975 043
+3%
|
2 065 532
+5%
|
2 184 670
+6%
|
2 257 495
+3%
|
1 760 799
-22%
|
1 697 188
-4%
|
2 343 545
+38%
|
2 241 897
-4%
|
2 177 866
-3%
|
2 124 466
-2%
|
2 137 766
+1%
|
2 192 655
+3%
|
2 280 260
+4%
|
2 380 678
+4%
|
2 506 369
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(195 009)
|
(236 754)
|
(274 050)
|
(310 740)
|
(368 344)
|
(377 752)
|
(418 830)
|
(459 790)
|
(531 039)
|
(601 159)
|
(642 267)
|
(650 897)
|
(640 754)
|
(627 952)
|
(567 196)
|
(580 672)
|
(535 480)
|
(512 093)
|
(537 050)
|
(559 852)
|
(618 646)
|
(687 532)
|
(717 333)
|
(692 696)
|
(742 648)
|
(735 568)
|
(740 543)
|
(850 129)
|
(927 309)
|
(952 307)
|
(1 023 072)
|
(1 017 985)
|
(1 057 785)
|
(1 094 395)
|
(1 197 975)
|
(1 273 292)
|
(1 470 003)
|
(1 402 684)
|
(1 239 602)
|
(1 089 666)
|
(791 112)
|
(832 783)
|
(893 624)
|
(959 552)
|
(995 470)
|
(1 014 904)
|
(1 037 184)
|
(1 067 308)
|
(1 115 349)
|
(1 102 836)
|
(1 116 228)
|
(1 092 835)
|
(1 081 570)
|
(1 807 320)
|
(1 810 055)
|
(1 817 585)
|
(1 094 425)
|
(1 143 849)
|
(1 121 698)
|
(1 098 687)
|
(1 083 713)
|
(1 076 465)
|
(1 083 734)
|
(1 111 355)
|
(1 144 543)
|
(1 143 270)
|
(1 203 813)
|
(1 252 219)
|
(1 257 138)
|
(1 015 667)
|
(1 058 238)
|
(1 343 531)
|
(1 367 737)
|
(1 353 832)
|
(1 312 877)
|
(1 328 697)
|
(1 328 617)
|
(1 363 481)
|
(1 394 957)
|
(1 599 823)
|
|
| Selling, General & Administrative |
(194 850)
|
(236 919)
|
(274 145)
|
(310 739)
|
(367 834)
|
(377 797)
|
(418 512)
|
(463 325)
|
(529 142)
|
(602 660)
|
(632 085)
|
(636 486)
|
(618 242)
|
(613 428)
|
(557 778)
|
(566 336)
|
(514 793)
|
(483 382)
|
(515 300)
|
(543 426)
|
(618 574)
|
(683 219)
|
(712 974)
|
(685 732)
|
(744 051)
|
(735 702)
|
(735 087)
|
(841 268)
|
(927 829)
|
(934 367)
|
(1 004 687)
|
(996 801)
|
(1 015 940)
|
(1 039 682)
|
(1 127 717)
|
(1 190 754)
|
(1 385 442)
|
(1 316 255)
|
(1 150 870)
|
(1 001 015)
|
(691 911)
|
(733 944)
|
(794 667)
|
(858 782)
|
(928 958)
|
(927 521)
|
(948 675)
|
(983 607)
|
(1 050 471)
|
(1 019 120)
|
(1 040 360)
|
(1 019 550)
|
(1 010 522)
|
(1 687 701)
|
(1 689 677)
|
(1 695 281)
|
(1 020 875)
|
(1 064 307)
|
(1 043 556)
|
(1 020 092)
|
(1 002 160)
|
(994 176)
|
(998 994)
|
(1 023 878)
|
(1 060 122)
|
(1 061 856)
|
(1 122 547)
|
(1 174 999)
|
(1 181 417)
|
(964 178)
|
(1 013 558)
|
(1 291 264)
|
(1 315 193)
|
(1 301 665)
|
(1 257 799)
|
(1 217 491)
|
(1 219 289)
|
(1 255 596)
|
(1 291 694)
|
(1 553 700)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 762)
|
0
|
0
|
(7 181)
|
(1 847)
|
(3 813)
|
(6 037)
|
(8 441)
|
(9 289)
|
0
|
0
|
0
|
(4 249)
|
0
|
(6 841)
|
0
|
(1 346)
|
(7 310)
|
(10 789)
|
0
|
(18 444)
|
(18 670)
|
(18 510)
|
(24 921)
|
(24 732)
|
(24 975)
|
(25 653)
|
(25 921)
|
(26 626)
|
(27 360)
|
(27 068)
|
(28 012)
|
(27 876)
|
(27 317)
|
(27 427)
|
0
|
(20 296)
|
(21 117)
|
(21 936)
|
0
|
0
|
0
|
0
|
0
|
(154)
|
(338)
|
(499)
|
0
|
(497)
|
(486)
|
(540)
|
0
|
(891)
|
(1 170)
|
(1 224)
|
(1 510)
|
(1 322)
|
(1 182)
|
(1 173)
|
(1 107)
|
(661)
|
(581)
|
(710)
|
(686)
|
(1 606)
|
(3 006)
|
(58 489)
|
(58 533)
|
(57 633)
|
(56 247)
|
(777)
|
|
| Other Operating Expenses |
(158)
|
166
|
95
|
(2)
|
(509)
|
46
|
(317)
|
3 536
|
(1 897)
|
3 261
|
(10 182)
|
(14 412)
|
(15 331)
|
(12 677)
|
(5 605)
|
(8 300)
|
(12 246)
|
(19 423)
|
(21 750)
|
(16 426)
|
(72)
|
(63)
|
(4 359)
|
(121)
|
1 404
|
1 481
|
1 854
|
1 927
|
519
|
503
|
286
|
(2 673)
|
(16 925)
|
(29 979)
|
(45 282)
|
(56 884)
|
(58 640)
|
(59 802)
|
(61 371)
|
(61 582)
|
(71 188)
|
(70 963)
|
(71 640)
|
(73 343)
|
(66 512)
|
(67 087)
|
(67 393)
|
(61 767)
|
(64 878)
|
(83 716)
|
(75 868)
|
(73 284)
|
(71 048)
|
(119 465)
|
(120 041)
|
(121 806)
|
(73 549)
|
(79 044)
|
(77 656)
|
(78 055)
|
(81 553)
|
(81 398)
|
(83 570)
|
(86 253)
|
(82 911)
|
(80 092)
|
(80 084)
|
(76 048)
|
(74 613)
|
(50 829)
|
(44 099)
|
(51 557)
|
(51 858)
|
(50 561)
|
(52 072)
|
(52 717)
|
(50 795)
|
(50 252)
|
(47 016)
|
(45 346)
|
|
| Operating Income |
59 619
N/A
|
62 757
+5%
|
76 341
+22%
|
84 696
+11%
|
97 101
+15%
|
112 243
+16%
|
119 040
+6%
|
132 128
+11%
|
137 463
+4%
|
147 151
+7%
|
155 125
+5%
|
158 366
+2%
|
150 265
-5%
|
159 527
+6%
|
241 058
+51%
|
281 087
+17%
|
388 096
+38%
|
409 199
+5%
|
384 489
-6%
|
386 230
+0%
|
399 887
+4%
|
414 810
+4%
|
442 185
+7%
|
475 898
+8%
|
466 115
-2%
|
486 275
+4%
|
533 996
+10%
|
528 040
-1%
|
516 489
-2%
|
545 828
+6%
|
511 252
-6%
|
539 517
+6%
|
582 688
+8%
|
581 727
0%
|
619 684
+7%
|
649 310
+5%
|
660 518
+2%
|
638 440
-3%
|
612 796
-4%
|
633 880
+3%
|
621 756
-2%
|
656 857
+6%
|
660 089
+0%
|
655 056
-1%
|
717 516
+10%
|
725 484
+1%
|
736 178
+1%
|
683 710
-7%
|
667 767
-2%
|
662 943
-1%
|
664 729
+0%
|
666 560
+0%
|
635 153
-5%
|
1 063 341
+67%
|
1 067 876
+0%
|
1 049 041
-2%
|
617 868
-41%
|
655 227
+6%
|
655 763
+0%
|
705 665
+8%
|
727 664
+3%
|
762 066
+5%
|
796 495
+5%
|
830 904
+4%
|
776 361
-7%
|
831 773
+7%
|
861 719
+4%
|
932 451
+8%
|
1 000 357
+7%
|
745 132
-26%
|
638 950
-14%
|
1 000 015
+57%
|
874 160
-13%
|
824 034
-6%
|
811 588
-2%
|
809 069
0%
|
864 038
+7%
|
916 779
+6%
|
985 721
+8%
|
906 546
-8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(5 119)
|
(5 999)
|
(6 703)
|
(8 145)
|
(10 190)
|
(14 027)
|
(16 305)
|
(18 155)
|
(9 605)
|
(6 484)
|
(9 243)
|
(5 524)
|
(693)
|
(7 376)
|
(4 625)
|
1 482
|
19 840
|
35 582
|
50 281
|
55 063
|
33 248
|
38 140
|
41 090
|
43 465
|
30 283
|
24 708
|
23 304
|
22 463
|
37 017
|
41 609
|
44 264
|
42 519
|
48 039
|
44 538
|
37 692
|
35 527
|
28 439
|
24 754
|
21 358
|
16 036
|
15 134
|
21 050
|
27 457
|
35 656
|
39 387
|
41 645
|
46 230
|
49 887
|
54 767
|
58 327
|
62 283
|
67 300
|
82 692
|
140 113
|
142 398
|
147 280
|
97 066
|
107 906
|
119 284
|
123 681
|
101 761
|
99 752
|
92 696
|
91 255
|
105 675
|
103 886
|
104 740
|
103 352
|
110 593
|
107 247
|
121 347
|
178 538
|
162 987
|
139 784
|
131 377
|
111 098
|
103 126
|
100 727
|
94 157
|
96 991
|
|
| 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
|
4 725
|
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
|
(584)
|
(1 488)
|
(1 545)
|
0
|
(961)
|
(58)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(130)
|
0
|
0
|
0
|
184
|
10
|
0
|
0
|
(44)
|
161
|
71
|
68
|
15
|
(146)
|
(555)
|
(104)
|
1 395
|
481
|
1 118
|
1 497
|
1 760
|
1 742
|
3 966
|
2 580
|
2 373
|
1 652
|
(266)
|
915
|
177 416
|
177 241
|
177 420
|
177 185
|
(134)
|
670
|
703
|
1 753
|
2 618
|
4 930
|
6 007
|
4 601
|
5 821
|
3 342
|
1 906
|
3 022
|
2 081
|
1 687
|
4 914
|
4 382
|
6 980
|
11 212
|
7 949
|
7 855
|
6 844
|
7 086
|
7 395
|
9 727
|
3 264
|
0
|
3 074
|
389
|
(6 386)
|
3 366
|
4 523
|
4 652
|
2 518
|
406
|
219
|
1 437
|
1 982
|
1 817
|
1 708
|
968
|
416
|
293
|
293
|
(2 430)
|
|
| Total Other Income |
879
|
687
|
625
|
199
|
279
|
150
|
(51)
|
536
|
270
|
88
|
716
|
1 502
|
(4 502)
|
(3 963)
|
(5 124)
|
(5 297)
|
1 639
|
2 199
|
2 376
|
1 034
|
(385)
|
(265)
|
(495)
|
(6 085)
|
(7 217)
|
(6 754)
|
(6 526)
|
(796)
|
28 907
|
29 481
|
37 498
|
164 399
|
(31 368)
|
(25 375)
|
(26 693)
|
(148 154)
|
33 114
|
46 404
|
64 427
|
65 715
|
61 801
|
54 242
|
31 082
|
7 934
|
(6 067)
|
(12 116)
|
(14 272)
|
2 875
|
(5 366)
|
(5 425)
|
(3 931)
|
(3 132)
|
6 957
|
11 848
|
10 539
|
8 781
|
(8 582)
|
(13 885)
|
(13 058)
|
(18 288)
|
(11 665)
|
(7 741)
|
(19 968)
|
(14 476)
|
(9 410)
|
(16 528)
|
(12 877)
|
(13 639)
|
(13 797)
|
(10 376)
|
(20 588)
|
(20 815)
|
(20 588)
|
(23 353)
|
(15 759)
|
(16 650)
|
(19 920)
|
(10 715)
|
(12 145)
|
(14 508)
|
|
| Pre-Tax Income |
55 379
N/A
|
57 445
+4%
|
70 263
+22%
|
76 750
+9%
|
87 060
+13%
|
98 366
+13%
|
102 684
+4%
|
114 508
+12%
|
128 312
+12%
|
140 764
+10%
|
146 597
+4%
|
154 344
+5%
|
145 025
-6%
|
148 349
+2%
|
231 379
+56%
|
277 339
+20%
|
409 590
+48%
|
446 834
+9%
|
436 591
-2%
|
442 224
+1%
|
434 145
-2%
|
453 167
+4%
|
483 899
+7%
|
514 775
+6%
|
490 942
-5%
|
505 971
+3%
|
554 740
+10%
|
552 287
0%
|
584 788
+6%
|
618 570
+6%
|
592 748
-4%
|
747 350
+26%
|
781 500
+5%
|
778 131
0%
|
808 103
+4%
|
713 868
-12%
|
721 937
+1%
|
710 268
-2%
|
699 284
-2%
|
717 385
+3%
|
701 309
-2%
|
737 080
+5%
|
724 636
-2%
|
703 247
-3%
|
756 657
+8%
|
758 356
+0%
|
770 044
+2%
|
739 496
-4%
|
719 249
-3%
|
717 533
0%
|
727 995
+1%
|
735 110
+1%
|
731 782
0%
|
1 226 513
+68%
|
1 228 763
+0%
|
1 212 956
-1%
|
713 195
-41%
|
756 334
+6%
|
769 384
+2%
|
820 786
+7%
|
821 024
+0%
|
854 077
+4%
|
872 297
+2%
|
907 488
+4%
|
864 752
-5%
|
920 951
+6%
|
958 105
+4%
|
1 025 855
+7%
|
1 099 613
+7%
|
842 411
-23%
|
739 929
-12%
|
1 159 174
+57%
|
1 018 542
-12%
|
942 282
-7%
|
928 914
-1%
|
904 485
-3%
|
947 660
+5%
|
1 007 085
+6%
|
1 068 026
+6%
|
986 599
-8%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(11 077)
|
(7 909)
|
(5 554)
|
(3 219)
|
0
|
12 132
|
12 132
|
12 132
|
0
|
(4 166)
|
(7 604)
|
(11 573)
|
(15 031)
|
(15 740)
|
(23 217)
|
(26 963)
|
(47 249)
|
(51 812)
|
(54 041)
|
(56 724)
|
(50 809)
|
(54 493)
|
(58 387)
|
(66 154)
|
(71 180)
|
(70 900)
|
(81 497)
|
(81 486)
|
(93 495)
|
(111 998)
|
(119 773)
|
(164 763)
|
(188 248)
|
(185 352)
|
(188 138)
|
(160 748)
|
(188 165)
|
(182 451)
|
(175 043)
|
(171 331)
|
(108 624)
|
(104 543)
|
(86 490)
|
(65 859)
|
(68 016)
|
(47 981)
|
(28 886)
|
(23 656)
|
(76 860)
|
(78 038)
|
(135 603)
|
(142 027)
|
(80 693)
|
(162 759)
|
(128 943)
|
(134 449)
|
(81 932)
|
(83 274)
|
(85 355)
|
(87 884)
|
(82 490)
|
(88 558)
|
(91 989)
|
(92 219)
|
(87 680)
|
(92 536)
|
(95 682)
|
(102 371)
|
(111 159)
|
(80 452)
|
(74 266)
|
(108 512)
|
(106 614)
|
(101 205)
|
(97 897)
|
(125 564)
|
(124 729)
|
(139 743)
|
(147 055)
|
(134 245)
|
|
| Income from Continuing Operations |
44 302
|
49 535
|
64 709
|
73 531
|
87 060
|
110 498
|
114 816
|
126 640
|
128 312
|
136 598
|
138 993
|
142 771
|
129 995
|
132 610
|
208 163
|
250 377
|
362 340
|
395 022
|
382 550
|
385 500
|
383 335
|
398 674
|
425 512
|
448 622
|
419 762
|
435 071
|
473 242
|
470 799
|
491 293
|
506 572
|
472 976
|
582 588
|
593 252
|
592 779
|
619 964
|
553 119
|
533 772
|
527 816
|
524 241
|
546 054
|
592 685
|
632 537
|
638 146
|
637 388
|
688 641
|
710 374
|
741 157
|
715 839
|
642 389
|
639 495
|
592 392
|
593 083
|
651 089
|
1 063 754
|
1 099 820
|
1 078 507
|
631 263
|
673 060
|
684 029
|
732 902
|
738 534
|
765 519
|
780 308
|
815 268
|
777 071
|
828 416
|
862 423
|
923 484
|
988 455
|
761 959
|
665 663
|
1 050 663
|
911 928
|
841 077
|
831 016
|
778 920
|
822 931
|
867 342
|
920 971
|
852 354
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(118)
|
0
|
(726)
|
(1 132)
|
(1 424)
|
(2 188)
|
(2 791)
|
(5 270)
|
(5 286)
|
(5 644)
|
(4 697)
|
(2 173)
|
(2 123)
|
(1 657)
|
(2 728)
|
(4 236)
|
(5 100)
|
(6 480)
|
(6 217)
|
(5 371)
|
(6 722)
|
(4 806)
|
(3 958)
|
(4 292)
|
(1 582)
|
(2 059)
|
(1 827)
|
(499)
|
(902)
|
(1 190)
|
(2 277)
|
(3 984)
|
(4 347)
|
(4 045)
|
(3 637)
|
(2 996)
|
(3 138)
|
(2 633)
|
(1 820)
|
19
|
1 300
|
2 389
|
2 257
|
1 940
|
3 603
|
3 822
|
4 124
|
4 125
|
3 473
|
2 104
|
1 892
|
1 341
|
1 743
|
2 306
|
2 323
|
0
|
(391)
|
(896)
|
(879)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
44 302
N/A
|
49 535
+12%
|
64 709
+31%
|
73 531
+14%
|
87 060
+18%
|
110 498
+27%
|
114 816
+4%
|
126 640
+10%
|
128 312
+1%
|
136 480
+6%
|
138 992
+2%
|
142 044
+2%
|
128 862
-9%
|
131 185
+2%
|
205 976
+57%
|
247 587
+20%
|
357 071
+44%
|
389 738
+9%
|
376 908
-3%
|
380 805
+1%
|
381 162
+0%
|
396 552
+4%
|
423 855
+7%
|
445 893
+5%
|
415 527
-7%
|
429 969
+3%
|
466 761
+9%
|
464 582
0%
|
485 922
+5%
|
499 851
+3%
|
468 170
-6%
|
578 630
+24%
|
588 960
+2%
|
591 196
+0%
|
585 399
-1%
|
501 716
-14%
|
533 273
+6%
|
444 126
-17%
|
441 490
-1%
|
459 728
+4%
|
500 418
+9%
|
524 757
+5%
|
546 490
+4%
|
549 435
+1%
|
585 715
+7%
|
605 147
+3%
|
630 807
+4%
|
607 502
-4%
|
572 358
-6%
|
569 406
-1%
|
528 993
-7%
|
529 246
+0%
|
581 921
+10%
|
950 314
+63%
|
1 004 806
+6%
|
994 134
-1%
|
610 326
-39%
|
659 744
+8%
|
659 548
0%
|
706 750
+7%
|
711 679
+1%
|
738 245
+4%
|
753 136
+2%
|
787 063
+5%
|
747 755
-5%
|
798 179
+7%
|
831 677
+4%
|
891 922
+7%
|
956 801
+7%
|
737 562
-23%
|
644 141
-13%
|
1 017 143
+58%
|
882 570
-13%
|
813 845
-8%
|
804 086
-1%
|
753 553
-6%
|
796 243
+6%
|
839 321
+5%
|
891 342
+6%
|
824 783
-7%
|
|
| EPS (Diluted) |
402.74
N/A
|
450.31
+12%
|
588.26
+31%
|
668.46
+14%
|
791.45
+18%
|
1 004.52
+27%
|
1 043.78
+4%
|
1 194.71
+14%
|
1 060.42
-11%
|
1 066.25
+1%
|
1 077.45
+1%
|
1 109.71
+3%
|
1 006.73
-9%
|
1 024.88
+2%
|
1 609.18
+57%
|
1 934.27
+20%
|
2 789.61
+44%
|
3 044.82
+9%
|
2 899.29
-5%
|
2 951.97
+2%
|
2 954.74
+0%
|
3 074.04
+4%
|
3 260.42
+6%
|
3 429.94
+5%
|
3 196.36
-7%
|
3 307.45
+3%
|
3 509.48
+6%
|
3 546.42
+1%
|
3 709.32
+5%
|
3 815.65
+3%
|
3 573.81
-6%
|
4 417.02
+24%
|
4 495.87
+2%
|
4 512.94
+0%
|
4 434.84
-2%
|
3 829.89
-14%
|
4 070.78
+6%
|
3 390.27
-17%
|
3 370.15
-1%
|
3 536.36
+5%
|
3 831.98
+8%
|
4 036.59
+5%
|
4 203.76
+4%
|
4 226.42
+1%
|
4 485.06
+6%
|
4 619.44
+3%
|
4 815.32
+4%
|
4 637.41
-4%
|
4 377.63
-6%
|
4 346.61
-1%
|
4 038.11
-7%
|
4 040.04
+0%
|
4 450.77
+10%
|
7 268.4
+63%
|
7 685.18
+6%
|
7 603.55
-1%
|
4 668.03
-39%
|
5 045.99
+8%
|
5 044.5
0%
|
5 405.52
+7%
|
5 443.21
+1%
|
5 646.4
+4%
|
5 760.3
+2%
|
6 019.78
+5%
|
5 719.14
-5%
|
6 104.81
+7%
|
6 361.01
+4%
|
6 821.79
+7%
|
7 318.01
+7%
|
5 641.18
-23%
|
4 925.51
-13%
|
7 779.53
+58%
|
6 750.26
-13%
|
6 224.62
-8%
|
6 149.98
-1%
|
5 762.69
-6%
|
6 089.99
+6%
|
6 419.47
+5%
|
6 817.35
+6%
|
6 308.29
-7%
|
|