FPT Corp
VN:FPT
Income Statement
Earnings Waterfall
FPT Corp
Income Statement
FPT Corp
| 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 |
57 961
|
9 610
|
20 702
|
30 907
|
42 956
|
55 401
|
72 401
|
80 982
|
80 488
|
71 700
|
59 168
|
56 072
|
109 699
|
170 762
|
207 475
|
295 011
|
238 148
|
262 960
|
302 233
|
298 421
|
249 501
|
205 770
|
194 427
|
163 962
|
228 659
|
208 827
|
158 562
|
123 376
|
132 491
|
132 416
|
149 692
|
165 121
|
166 165
|
171 500
|
189 930
|
195 565
|
262 502
|
285 463
|
327 078
|
376 545
|
374 186
|
423 256
|
416 131
|
396 955
|
368 546
|
302 082
|
257 039
|
233 955
|
238 344
|
264 639
|
281 939
|
320 410
|
358 988
|
385 911
|
414 887
|
400 173
|
385 338
|
385 529
|
408 693
|
443 050
|
483 996
|
529 998
|
582 248
|
628 641
|
645 726
|
647 891
|
683 475
|
782 588
|
832 649
|
822 497
|
760 258
|
623 429
|
551 639
|
566 195
|
0
|
0
|
0
|
|
| Revenue |
21 399 752
N/A
|
12 798 949
-40%
|
14 319 504
+12%
|
15 105 182
+5%
|
13 498 891
-11%
|
16 238 836
+20%
|
18 998 731
+17%
|
20 224 950
+6%
|
16 381 840
-19%
|
15 416 991
-6%
|
15 858 062
+3%
|
16 770 801
+6%
|
18 404 026
+10%
|
18 982 874
+3%
|
20 435 304
+8%
|
24 661 121
+21%
|
20 017 304
-19%
|
22 198 868
+11%
|
20 804 682
-6%
|
18 342 516
-12%
|
25 370 247
+38%
|
24 108 503
-5%
|
17 082 705
-29%
|
16 811 728
-2%
|
24 594 304
+46%
|
24 267 991
-1%
|
25 620 190
+6%
|
33 431 437
+30%
|
27 027 889
-19%
|
29 284 171
+8%
|
36 313 409
+24%
|
32 109 636
-12%
|
32 644 656
+2%
|
30 418 816
-7%
|
29 061 945
-4%
|
25 112 194
-14%
|
37 959 699
+51%
|
37 784 736
0%
|
37 414 722
-1%
|
37 642 546
+1%
|
39 531 469
+5%
|
40 483 070
+2%
|
41 471 247
+2%
|
42 547 157
+3%
|
42 658 611
+0%
|
37 991 261
-11%
|
33 518 821
-12%
|
28 723 682
-14%
|
23 213 537
-19%
|
24 129 248
+4%
|
25 480 904
+6%
|
26 549 219
+4%
|
27 716 960
+4%
|
28 681 045
+3%
|
28 835 129
+1%
|
29 283 884
+2%
|
29 830 401
+2%
|
30 786 163
+3%
|
32 447 868
+5%
|
33 619 912
+4%
|
35 657 263
+6%
|
37 801 189
+6%
|
39 255 542
+4%
|
41 678 929
+6%
|
44 009 528
+6%
|
45 960 653
+4%
|
48 348 957
+5%
|
50 962 143
+5%
|
52 617 901
+3%
|
55 029 450
+5%
|
57 790 313
+5%
|
59 931 389
+4%
|
62 848 794
+5%
|
64 814 007
+3%
|
66 193 494
+2%
|
67 495 193
+2%
|
70 112 826
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(20 048 519)
|
(11 264 391)
|
(12 586 365)
|
(13 226 426)
|
(11 537 443)
|
(13 990 768)
|
(16 350 397)
|
(17 336 033)
|
(13 403 404)
|
(12 252 140)
|
(12 713 790)
|
(13 297 300)
|
(14 718 673)
|
(15 164 223)
|
(16 364 587)
|
(20 512 695)
|
(16 028 811)
|
(18 058 812)
|
(16 566 680)
|
(13 988 198)
|
(20 412 099)
|
(19 193 844)
|
(12 353 493)
|
(12 191 208)
|
(19 902 159)
|
(19 500 012)
|
(20 592 501)
|
(28 193 202)
|
(21 488 736)
|
(23 593 135)
|
(30 433 576)
|
(25 969 217)
|
(26 371 196)
|
(23 885 635)
|
(22 280 855)
|
(18 023 168)
|
(30 465 879)
|
(30 294 482)
|
(29 792 831)
|
(29 718 671)
|
(31 093 334)
|
(31 655 572)
|
(32 145 719)
|
(33 022 373)
|
(32 976 206)
|
(28 528 808)
|
(24 487 275)
|
(19 812 303)
|
(14 490 658)
|
(14 982 599)
|
(15 756 798)
|
(16 338 058)
|
(17 004 911)
|
(17 623 948)
|
(17 634 407)
|
(17 867 108)
|
(18 016 743)
|
(18 702 357)
|
(19 645 636)
|
(20 565 528)
|
(22 025 298)
|
(23 130 638)
|
(24 182 483)
|
(25 497 314)
|
(26 842 249)
|
(28 178 816)
|
(29 775 985)
|
(31 252 287)
|
(32 298 347)
|
(33 767 310)
|
(35 510 639)
|
(36 989 129)
|
(39 150 446)
|
(40 324 776)
|
(41 334 580)
|
(42 276 369)
|
(44 217 421)
|
|
| Gross Profit |
1 351 233
N/A
|
1 534 556
+14%
|
1 733 138
+13%
|
1 878 755
+8%
|
1 961 448
+4%
|
2 248 069
+15%
|
2 648 334
+18%
|
2 888 916
+9%
|
2 978 436
+3%
|
3 164 851
+6%
|
3 144 272
-1%
|
3 473 502
+10%
|
3 685 353
+6%
|
3 818 653
+4%
|
4 070 719
+7%
|
4 148 428
+2%
|
3 988 493
-4%
|
4 140 057
+4%
|
4 238 002
+2%
|
4 354 319
+3%
|
4 958 148
+14%
|
4 914 660
-1%
|
4 729 214
-4%
|
4 620 521
-2%
|
4 692 145
+2%
|
4 767 979
+2%
|
5 027 688
+5%
|
5 238 234
+4%
|
5 539 153
+6%
|
5 691 035
+3%
|
5 879 833
+3%
|
6 140 419
+4%
|
6 273 460
+2%
|
6 533 181
+4%
|
6 781 090
+4%
|
7 089 026
+5%
|
7 493 820
+6%
|
7 490 254
0%
|
7 621 891
+2%
|
7 923 875
+4%
|
8 438 135
+6%
|
8 827 496
+5%
|
9 325 526
+6%
|
9 524 782
+2%
|
9 682 405
+2%
|
9 462 452
-2%
|
9 031 545
-5%
|
8 911 378
-1%
|
8 722 879
-2%
|
9 146 649
+5%
|
9 724 106
+6%
|
10 211 161
+5%
|
10 712 050
+5%
|
11 057 098
+3%
|
11 200 723
+1%
|
11 416 776
+2%
|
11 813 657
+3%
|
12 083 806
+2%
|
12 802 233
+6%
|
13 054 383
+2%
|
13 631 964
+4%
|
14 670 551
+8%
|
15 073 058
+3%
|
16 181 615
+7%
|
17 167 279
+6%
|
17 781 836
+4%
|
18 572 972
+4%
|
19 709 856
+6%
|
20 319 553
+3%
|
21 262 140
+5%
|
22 279 673
+5%
|
22 942 260
+3%
|
23 698 348
+3%
|
24 489 231
+3%
|
24 858 913
+2%
|
25 218 824
+1%
|
25 895 405
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(806 499)
|
(855 898)
|
(930 806)
|
(1 036 788)
|
(984 703)
|
(1 129 859)
|
(1 312 150)
|
(1 392 933)
|
(1 501 339)
|
(1 568 321)
|
(1 635 227)
|
(1 762 613)
|
(1 936 210)
|
(2 042 000)
|
(2 152 588)
|
(2 290 395)
|
(1 991 943)
|
(1 955 332)
|
(2 067 910)
|
(1 888 993)
|
(2 401 301)
|
(2 419 328)
|
(2 257 099)
|
(2 377 193)
|
(2 494 478)
|
(2 577 616)
|
(2 664 045)
|
(2 810 314)
|
(3 069 795)
|
(3 249 779)
|
(3 395 705)
|
(3 673 816)
|
(3 874 146)
|
(4 053 195)
|
(4 286 435)
|
(4 465 356)
|
(4 562 641)
|
(4 695 606)
|
(4 831 813)
|
(5 011 397)
|
(5 338 860)
|
(5 609 245)
|
(6 065 205)
|
(6 214 556)
|
(5 552 248)
|
(5 343 822)
|
(4 982 570)
|
(4 833 091)
|
(5 571 682)
|
(5 819 884)
|
(6 061 823)
|
(6 237 256)
|
(6 612 260)
|
(6 728 034)
|
(6 778 287)
|
(6 986 303)
|
(7 169 279)
|
(7 431 462)
|
(7 985 339)
|
(8 110 215)
|
(8 225 531)
|
(9 337 778)
|
(9 466 452)
|
(10 221 263)
|
(10 212 572)
|
(11 067 359)
|
(11 282 040)
|
(12 047 874)
|
(11 856 524)
|
(12 155 411)
|
(12 964 324)
|
(12 886 469)
|
(13 154 461)
|
(13 681 120)
|
(14 084 713)
|
(14 382 104)
|
(15 389 281)
|
|
| Selling, General & Administrative |
(793 393)
|
(812 725)
|
(905 769)
|
(1 027 226)
|
(984 941)
|
(1 143 954)
|
(1 327 921)
|
(1 409 614)
|
(1 489 925)
|
(1 543 828)
|
(1 608 934)
|
(1 733 230)
|
(1 833 436)
|
(1 939 918)
|
(2 075 594)
|
(2 225 895)
|
(2 016 941)
|
(1 973 570)
|
(1 941 649)
|
(1 901 036)
|
(2 396 440)
|
(2 427 531)
|
(2 311 517)
|
(2 296 060)
|
(2 460 569)
|
(2 557 458)
|
(2 723 483)
|
(2 867 926)
|
(3 203 081)
|
(3 362 551)
|
(3 591 445)
|
(3 833 323)
|
(3 886 018)
|
(4 096 380)
|
(4 248 135)
|
(4 428 771)
|
(4 558 660)
|
(4 715 546)
|
(4 854 672)
|
(5 060 976)
|
(5 389 613)
|
(5 635 286)
|
(6 067 661)
|
(6 224 911)
|
(6 515 766)
|
(6 287 449)
|
(5 932 480)
|
(5 760 362)
|
(5 601 122)
|
(5 877 162)
|
(6 093 173)
|
(6 274 819)
|
(6 565 212)
|
(6 670 297)
|
(6 791 732)
|
(7 008 067)
|
(7 208 928)
|
(7 448 546)
|
(7 774 451)
|
(7 843 147)
|
(8 216 937)
|
(8 920 515)
|
(9 237 423)
|
(9 955 106)
|
(10 372 721)
|
(10 529 421)
|
(10 981 293)
|
(11 596 150)
|
(11 867 926)
|
(12 365 982)
|
(12 952 997)
|
(13 117 139)
|
(13 190 001)
|
(13 703 803)
|
(14 106 906)
|
(14 298 945)
|
(14 911 627)
|
|
| Other Operating Expenses |
(13 106)
|
(43 172)
|
(25 037)
|
(9 562)
|
238
|
14 095
|
15 772
|
16 681
|
(11 415)
|
(24 495)
|
(26 295)
|
(29 384)
|
(102 774)
|
(102 083)
|
(76 995)
|
(64 501)
|
24 998
|
18 237
|
(126 261)
|
12 043
|
(4 861)
|
8 204
|
54 418
|
(81 132)
|
(33 908)
|
(20 156)
|
59 438
|
57 614
|
133 286
|
112 774
|
195 742
|
159 509
|
11 872
|
43 185
|
(38 301)
|
(36 586)
|
(3 980)
|
19 941
|
22 859
|
49 580
|
50 753
|
26 042
|
2 458
|
10 357
|
963 518
|
943 627
|
949 911
|
927 271
|
29 440
|
57 279
|
31 350
|
37 563
|
(47 048)
|
(57 737)
|
13 444
|
21 764
|
39 649
|
17 085
|
(210 888)
|
(267 068)
|
(8 594)
|
(417 263)
|
(229 029)
|
(266 157)
|
160 150
|
(537 938)
|
(300 748)
|
(451 724)
|
11 402
|
210 571
|
(11 327)
|
230 670
|
35 540
|
22 683
|
22 193
|
(83 159)
|
(477 654)
|
|
| Operating Income |
544 734
N/A
|
678 659
+25%
|
802 332
+18%
|
841 967
+5%
|
976 745
+16%
|
1 118 210
+14%
|
1 336 185
+19%
|
1 495 984
+12%
|
1 477 096
-1%
|
1 596 529
+8%
|
1 509 044
-5%
|
1 710 888
+13%
|
1 749 143
+2%
|
1 776 651
+2%
|
1 918 128
+8%
|
1 858 030
-3%
|
1 996 550
+7%
|
2 184 723
+9%
|
2 170 092
-1%
|
2 465 326
+14%
|
2 556 847
+4%
|
2 495 332
-2%
|
2 472 114
-1%
|
2 243 327
-9%
|
2 197 667
-2%
|
2 190 363
0%
|
2 363 644
+8%
|
2 427 921
+3%
|
2 469 358
+2%
|
2 441 257
-1%
|
2 484 128
+2%
|
2 466 603
-1%
|
2 399 315
-3%
|
2 479 986
+3%
|
2 494 655
+1%
|
2 623 670
+5%
|
2 931 179
+12%
|
2 794 648
-5%
|
2 790 079
0%
|
2 912 480
+4%
|
3 099 275
+6%
|
3 218 255
+4%
|
3 260 324
+1%
|
3 310 228
+2%
|
4 130 157
+25%
|
4 118 630
0%
|
4 048 975
-2%
|
4 078 287
+1%
|
3 151 197
-23%
|
3 326 765
+6%
|
3 662 282
+10%
|
3 973 905
+9%
|
4 099 790
+3%
|
4 329 063
+6%
|
4 422 435
+2%
|
4 430 473
+0%
|
4 644 378
+5%
|
4 652 344
+0%
|
4 816 893
+4%
|
4 944 168
+3%
|
5 406 433
+9%
|
5 332 772
-1%
|
5 606 606
+5%
|
5 960 353
+6%
|
6 954 707
+17%
|
6 714 478
-3%
|
7 290 932
+9%
|
7 661 981
+5%
|
8 463 029
+10%
|
9 106 729
+8%
|
9 315 349
+2%
|
10 055 791
+8%
|
10 543 887
+5%
|
10 808 111
+3%
|
10 774 200
0%
|
10 836 721
+1%
|
10 506 123
-3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(49 875)
|
(9 610)
|
(20 702)
|
(30 908)
|
(19 603)
|
(36 175)
|
(207 864)
|
(280 421)
|
(326 309)
|
(345 269)
|
(180 555)
|
(83 599)
|
(84 989)
|
(60 373)
|
25 304
|
35 106
|
(12 032)
|
(140 159)
|
(64 838)
|
(157 567)
|
(101 301)
|
33 396
|
(13 592)
|
87 434
|
153 200
|
140 713
|
40 697
|
499
|
3 401
|
55 572
|
(59 859)
|
(5 522)
|
42 555
|
(74 584)
|
(16 521)
|
(114 642)
|
(129 410)
|
(86 427)
|
(108 613)
|
(103 827)
|
(135 074)
|
(178 923)
|
(116 236)
|
(32 902)
|
89 795
|
242 797
|
412 887
|
558 624
|
648 634
|
638 914
|
588 380
|
566 860
|
510 084
|
471 112
|
481 247
|
495 209
|
546 276
|
790 811
|
881 879
|
968 238
|
822 061
|
1 288 385
|
1 327 062
|
1 383 937
|
634 583
|
1 199 045
|
976 187
|
1 049 841
|
648 716
|
423 610
|
665 677
|
435 100
|
481 193
|
695 286
|
1 218 153
|
1 553 782
|
2 440 790
|
|
| 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
|
(4 994)
|
0
|
0
|
0
|
21 275
|
0
|
0
|
0
|
719
|
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
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
3 021
|
0
|
0
|
0
|
19 479
|
0
|
0
|
0
|
11 755
|
0
|
0
|
0
|
(277)
|
0
|
0
|
0
|
(19 181)
|
0
|
0
|
0
|
2 645
|
0
|
0
|
0
|
10 356
|
0
|
0
|
0
|
11 612
|
0
|
0
|
0
|
9 998
|
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
|
|
| Total Other Income |
114 440
|
74 999
|
103 961
|
120 806
|
68 823
|
43 256
|
25 356
|
(2 630)
|
69 819
|
77 433
|
67 581
|
41 208
|
21 613
|
44 665
|
54 083
|
81 039
|
38 953
|
39 277
|
35 038
|
33 339
|
65 179
|
35 030
|
44 101
|
59 600
|
53 049
|
71 948
|
73 846
|
62 181
|
37 509
|
25 987
|
41 228
|
41 311
|
(15 532)
|
117 583
|
104 872
|
93 054
|
38 662
|
60 340
|
76 841
|
85 240
|
49 697
|
55 067
|
39 024
|
33 353
|
35 166
|
31 224
|
53 620
|
47 595
|
57 771
|
71 512
|
58 843
|
86 535
|
54 657
|
46 278
|
49 635
|
45 044
|
72 802
|
74 763
|
73 117
|
112 177
|
108 712
|
98 346
|
104 216
|
83 046
|
72 993
|
90 356
|
97 048
|
53 470
|
91 261
|
85 605
|
85 754
|
55 360
|
44 586
|
57 381
|
40 489
|
108 457
|
91 956
|
|
| Pre-Tax Income |
609 299
N/A
|
744 048
+22%
|
885 591
+19%
|
931 866
+5%
|
1 028 985
+10%
|
1 125 292
+9%
|
1 153 678
+3%
|
1 212 933
+5%
|
1 240 085
+2%
|
1 328 693
+7%
|
1 396 069
+5%
|
1 668 495
+20%
|
1 697 522
+2%
|
1 760 942
+4%
|
1 997 515
+13%
|
1 974 176
-1%
|
2 023 193
+2%
|
2 083 841
+3%
|
2 140 292
+3%
|
2 341 098
+9%
|
2 501 543
+7%
|
2 563 757
+2%
|
2 502 623
-2%
|
2 390 361
-4%
|
2 406 561
+1%
|
2 403 026
0%
|
2 478 189
+3%
|
2 490 602
+1%
|
2 515 630
+1%
|
2 522 817
+0%
|
2 465 496
-2%
|
2 502 391
+1%
|
2 459 224
-2%
|
2 522 985
+3%
|
2 583 006
+2%
|
2 602 082
+1%
|
2 851 149
+10%
|
2 768 563
-3%
|
2 758 308
0%
|
2 893 894
+5%
|
3 013 899
+4%
|
3 094 398
+3%
|
3 183 111
+3%
|
3 310 678
+4%
|
4 255 118
+29%
|
4 392 651
+3%
|
4 515 482
+3%
|
4 684 506
+4%
|
3 857 603
-18%
|
4 037 191
+5%
|
4 309 506
+7%
|
4 627 300
+7%
|
4 664 531
+1%
|
4 846 454
+4%
|
4 953 318
+2%
|
4 970 726
+0%
|
5 263 457
+6%
|
5 517 918
+5%
|
5 771 889
+5%
|
6 024 583
+4%
|
6 337 206
+5%
|
6 719 503
+6%
|
7 037 883
+5%
|
7 427 335
+6%
|
7 662 283
+3%
|
8 003 879
+4%
|
8 364 167
+5%
|
8 765 292
+5%
|
9 203 006
+5%
|
9 615 945
+4%
|
10 066 780
+5%
|
10 546 251
+5%
|
11 069 666
+5%
|
11 560 778
+4%
|
12 032 842
+4%
|
12 498 960
+4%
|
13 038 869
+4%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(73 687)
|
(82 369)
|
(115 828)
|
(126 965)
|
(148 715)
|
(178 117)
|
(190 533)
|
(202 379)
|
(189 038)
|
(206 885)
|
(232 233)
|
(274 491)
|
(291 648)
|
(287 778)
|
(333 693)
|
(343 487)
|
(331 436)
|
(360 166)
|
(368 844)
|
(402 947)
|
(422 395)
|
(440 520)
|
(402 935)
|
(378 277)
|
(421 074)
|
(403 275)
|
(423 636)
|
(422 869)
|
(450 317)
|
(451 231)
|
(420 751)
|
(419 034)
|
(380 099)
|
(377 465)
|
(404 434)
|
(408 005)
|
(413 064)
|
(431 318)
|
(381 383)
|
(368 729)
|
(438 208)
|
(424 875)
|
(473 321)
|
(524 323)
|
(727 004)
|
(752 110)
|
(786 369)
|
(809 160)
|
(623 605)
|
(662 039)
|
(707 216)
|
(755 562)
|
(752 818)
|
(791 702)
|
(800 511)
|
(829 000)
|
(839 711)
|
(880 433)
|
(958 960)
|
(985 670)
|
(987 905)
|
(982 346)
|
(998 819)
|
(1 006 888)
|
(1 170 940)
|
(1 241 294)
|
(1 307 574)
|
(1 388 828)
|
(1 414 956)
|
(1 477 429)
|
(1 496 134)
|
(1 572 876)
|
(1 642 244)
|
(1 698 063)
|
(1 717 569)
|
(1 760 739)
|
(1 813 346)
|
|
| Income from Continuing Operations |
535 612
|
661 680
|
769 763
|
804 900
|
880 271
|
947 173
|
963 143
|
1 010 553
|
1 051 047
|
1 121 809
|
1 163 837
|
1 394 005
|
1 405 874
|
1 473 163
|
1 663 821
|
1 630 689
|
1 691 757
|
1 723 676
|
1 771 449
|
1 938 151
|
2 079 148
|
2 123 237
|
2 099 688
|
2 012 085
|
1 985 487
|
1 999 751
|
2 054 553
|
2 067 732
|
2 065 313
|
2 071 585
|
2 044 744
|
2 083 357
|
2 079 125
|
2 145 520
|
2 178 571
|
2 194 075
|
2 438 085
|
2 337 244
|
2 376 925
|
2 525 165
|
2 575 691
|
2 669 523
|
2 709 790
|
2 786 355
|
3 528 114
|
3 640 542
|
3 729 114
|
3 875 347
|
3 233 997
|
3 375 152
|
3 602 290
|
3 871 738
|
3 911 712
|
4 054 752
|
4 152 807
|
4 141 726
|
4 423 745
|
4 637 485
|
4 812 930
|
5 038 913
|
5 349 301
|
5 737 157
|
6 039 064
|
6 420 447
|
6 491 343
|
6 762 585
|
7 056 593
|
7 376 465
|
7 788 050
|
8 138 516
|
8 570 646
|
8 973 375
|
9 427 423
|
9 862 715
|
10 315 273
|
10 738 221
|
11 225 523
|
|
| Income to Minority Interest |
(85 176)
|
(95 079)
|
(107 548)
|
(123 220)
|
(142 801)
|
(178 647)
|
(203 577)
|
(218 329)
|
(214 776)
|
(252 121)
|
(263 875)
|
(292 353)
|
(342 525)
|
(339 249)
|
(373 665)
|
(381 654)
|
(427 251)
|
(452 628)
|
(473 045)
|
(407 459)
|
(397 330)
|
(397 415)
|
(376 982)
|
(464 302)
|
(445 160)
|
(441 730)
|
(464 087)
|
(485 080)
|
(457 605)
|
(460 683)
|
(451 043)
|
(431 147)
|
(447 040)
|
(450 292)
|
(454 295)
|
(469 833)
|
(507 189)
|
(485 320)
|
(507 060)
|
(535 123)
|
(585 048)
|
(611 670)
|
(614 826)
|
(617 991)
|
(596 583)
|
(612 898)
|
(618 872)
|
(622 828)
|
(613 819)
|
(637 682)
|
(667 399)
|
(701 657)
|
(776 362)
|
(798 601)
|
(809 649)
|
(829 789)
|
(885 737)
|
(940 440)
|
(994 564)
|
(1 024 597)
|
(1 011 889)
|
(1 067 008)
|
(1 118 126)
|
(1 170 631)
|
(1 181 235)
|
(1 197 793)
|
(1 233 402)
|
(1 267 650)
|
(1 322 859)
|
(1 368 857)
|
(1 435 049)
|
(1 488 265)
|
(1 570 655)
|
(1 629 676)
|
(1 699 931)
|
(1 776 890)
|
(1 856 213)
|
|
| Net Income (Common) |
450 436
N/A
|
566 601
+26%
|
662 216
+17%
|
681 682
+3%
|
737 469
+8%
|
768 529
+4%
|
759 567
-1%
|
792 224
+4%
|
836 271
+6%
|
869 685
+4%
|
899 960
+3%
|
1 101 651
+22%
|
1 063 349
-3%
|
1 133 914
+7%
|
1 290 155
+14%
|
1 249 032
-3%
|
1 264 506
+1%
|
1 271 046
+1%
|
1 298 403
+2%
|
1 530 692
+18%
|
1 681 818
+10%
|
1 725 822
+3%
|
1 722 706
0%
|
1 547 782
-10%
|
1 540 327
0%
|
1 558 020
+1%
|
1 590 465
+2%
|
1 582 653
0%
|
1 607 708
+2%
|
1 610 903
+0%
|
1 593 703
-1%
|
1 652 211
+4%
|
1 632 085
-1%
|
1 536 355
-6%
|
1 565 402
+2%
|
1 565 368
0%
|
1 740 890
+11%
|
1 661 919
-5%
|
1 679 860
+1%
|
1 800 036
+7%
|
1 800 142
+0%
|
1 867 352
+4%
|
1 904 464
+2%
|
1 977 865
+4%
|
2 719 201
+37%
|
2 815 316
+4%
|
2 897 912
+3%
|
3 040 189
+5%
|
2 391 239
-21%
|
2 508 530
+5%
|
2 705 952
+8%
|
2 941 142
+9%
|
2 858 857
-3%
|
2 979 658
+4%
|
3 066 664
+3%
|
3 035 444
-1%
|
3 226 095
+6%
|
3 385 132
+5%
|
3 506 453
+4%
|
3 702 404
+6%
|
3 940 197
+6%
|
4 272 934
+8%
|
4 523 723
+6%
|
4 852 601
+7%
|
4 848 604
0%
|
5 103 287
+5%
|
5 361 686
+5%
|
5 647 310
+5%
|
5 907 878
+5%
|
6 212 346
+5%
|
6 578 286
+6%
|
6 927 797
+5%
|
7 231 781
+4%
|
7 608 051
+5%
|
7 990 355
+5%
|
8 336 344
+4%
|
8 857 870
+6%
|
|
| EPS (Diluted) |
944.31
N/A
|
1 187.84
+26%
|
1 373.89
+16%
|
1 420.17
+3%
|
1 526.85
+8%
|
1 591.15
+4%
|
1 562.89
-2%
|
1 610.21
+3%
|
1 710.16
+6%
|
1 771.25
+4%
|
1 832.91
+3%
|
2 243.68
+22%
|
2 152.52
-4%
|
2 267.82
+5%
|
2 580.31
+14%
|
2 498.06
-3%
|
2 518.93
+1%
|
2 511.94
0%
|
2 984.83
+19%
|
2 354.91
-21%
|
3 008.61
+28%
|
3 054.55
+2%
|
3 049.03
0%
|
2 729.77
-10%
|
2 707.07
-1%
|
2 367.81
-13%
|
2 780.53
+17%
|
2 757.23
-1%
|
2 435.92
-12%
|
2 433.38
0%
|
2 382.21
-2%
|
2 495.78
+5%
|
2 472.85
-1%
|
2 320.77
-6%
|
2 353.98
+1%
|
2 357.48
+0%
|
2 280.03
-3%
|
2 499.12
+10%
|
2 511
+0%
|
2 694.66
+7%
|
1 699.95
-37%
|
2 795.43
+64%
|
2 838.24
+2%
|
2 952.03
+4%
|
2 552.99
-14%
|
4 189.45
+64%
|
4 299.57
+3%
|
4 503.98
+5%
|
2 235.78
-50%
|
3 232.04
+45%
|
3 472.81
+7%
|
3 794.38
+9%
|
2 659.06
-30%
|
3 321.58
+25%
|
3 399.64
+2%
|
3 367.1
-1%
|
2 595.98
-23%
|
3 755.07
+45%
|
3 218.35
-14%
|
3 406.79
+6%
|
2 740.11
-20%
|
3 923.56
+43%
|
4 129.28
+5%
|
3 846.28
-7%
|
2 912.36
-24%
|
4 045.17
+39%
|
4 233.17
+5%
|
3 861.99
-9%
|
3 524.66
-9%
|
4 253.7
+21%
|
4 504.31
+6%
|
4 124.91
-8%
|
4 299.4
+4%
|
4 497.1
+5%
|
4 783.98
+6%
|
4 908.14
+3%
|
5 211.31
+6%
|
|