Vingroup JSC
VN:VIC
Income Statement
Earnings Waterfall
Vingroup JSC
Income Statement
Vingroup JSC
| 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 |
21 211
|
27 557
|
0
|
91 127
|
288 228
|
305 229
|
356 778
|
328 596
|
255 768
|
223 813
|
318 092
|
404 098
|
552 318
|
571 356
|
613 695
|
682 935
|
865 050
|
921 512
|
943 764
|
1 071 605
|
1 205 940
|
1 239 653
|
0
|
971 815
|
1 459 923
|
1 252 697
|
2 046 789
|
2 640 951
|
2 916 412
|
2 858 091
|
2 648 926
|
2 159 939
|
2 721 940
|
2 858 648
|
3 195 116
|
3 426 411
|
4 308 067
|
5 052 377
|
4 335 873
|
4 835 784
|
3 401 634
|
2 898 410
|
3 803 092
|
3 760 355
|
4 283 365
|
4 444 869
|
4 928 075
|
6 223 879
|
7 525 182
|
8 837 527
|
10 189 921
|
11 029 157
|
11 402 385
|
11 734 405
|
11 226 786
|
10 723 711
|
10 288 893
|
9 769 021
|
10 560 986
|
11 261 205
|
10 944 221
|
11 903 431
|
11 868 502
|
13 985 999
|
17 245 872
|
18 744 110
|
21 171 936
|
21 275 824
|
22 980 044
|
22 634 882
|
0
|
0
|
0
|
|
| Revenue |
180 195
N/A
|
156 186
-13%
|
220 771
+41%
|
251 033
+14%
|
239 180
-5%
|
237 495
-1%
|
242 484
+2%
|
235 651
-3%
|
1 974 446
+738%
|
2 017 692
+2%
|
2 131 392
+6%
|
2 371 245
+11%
|
3 872 980
+63%
|
4 242 043
+10%
|
4 445 394
+5%
|
4 402 382
-1%
|
2 313 740
-47%
|
3 723 024
+61%
|
5 239 448
+41%
|
6 255 168
+19%
|
7 904 473
+26%
|
7 005 488
-11%
|
7 249 651
+3%
|
14 436 884
+99%
|
18 377 639
+27%
|
23 568 720
+28%
|
29 113 219
+24%
|
28 301 591
-3%
|
27 723 633
-2%
|
27 942 964
+1%
|
26 282 726
-6%
|
25 875 862
-2%
|
34 047 966
+32%
|
42 390 686
+25%
|
45 205 045
+7%
|
48 604 391
+8%
|
57 614 344
+19%
|
58 246 795
+1%
|
68 803 130
+18%
|
80 124 969
+16%
|
89 350 049
+12%
|
102 009 550
+14%
|
114 848 386
+13%
|
116 332 415
+1%
|
121 894 401
+5%
|
115 266 237
-5%
|
122 245 688
+6%
|
130 360 298
+7%
|
130 036 014
0%
|
123 581 820
-5%
|
123 088 626
0%
|
127 431 425
+4%
|
110 490 033
-13%
|
133 784 454
+21%
|
132 499 633
-1%
|
126 697 494
-4%
|
125 687 870
-1%
|
120 622 359
-4%
|
96 564 268
-20%
|
95 195 045
-1%
|
101 793 582
+7%
|
122 528 047
+20%
|
156 438 927
+28%
|
175 644 477
+12%
|
161 427 568
-8%
|
144 202 695
-11%
|
139 234 582
-3%
|
154 136 693
+11%
|
189 068 040
+23%
|
251 382 887
+33%
|
255 478 262
+2%
|
231 763 348
-9%
|
332 770 342
+44%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(52 133)
|
(42 693)
|
(59 062)
|
(60 352)
|
(60 711)
|
(59 019)
|
(62 001)
|
(68 924)
|
(537 311)
|
(550 934)
|
(587 686)
|
(646 822)
|
(927 026)
|
(1 094 404)
|
(1 149 605)
|
(1 190 876)
|
(1 306 237)
|
(1 545 666)
|
(2 538 461)
|
(3 196 480)
|
(4 092 056)
|
(4 117 325)
|
(4 200 328)
|
(8 552 551)
|
(11 346 984)
|
(14 653 035)
|
(18 262 364)
|
(17 958 219)
|
(17 284 911)
|
(17 670 808)
|
(16 773 959)
|
(16 473 331)
|
(22 338 934)
|
(28 146 371)
|
(30 178 505)
|
(32 896 858)
|
(40 184 633)
|
(39 547 218)
|
(47 260 986)
|
(54 981 235)
|
(62 796 327)
|
(74 242 400)
|
(84 953 241)
|
(86 888 607)
|
(92 943 726)
|
(88 322 754)
|
(90 409 561)
|
(93 798 202)
|
(92 484 797)
|
(88 823 812)
|
(95 707 791)
|
(105 029 869)
|
(93 177 227)
|
(113 186 194)
|
(106 845 500)
|
(95 646 122)
|
(91 623 165)
|
(89 638 036)
|
(80 755 117)
|
(85 325 874)
|
(87 099 750)
|
(103 604 383)
|
(122 145 552)
|
(135 369 860)
|
(137 919 092)
|
(127 084 263)
|
(125 772 209)
|
(139 340 361)
|
(161 767 222)
|
(202 921 714)
|
(210 596 312)
|
(207 244 877)
|
(280 432 143)
|
|
| Gross Profit |
128 062
N/A
|
113 493
-11%
|
161 709
+42%
|
190 681
+18%
|
178 470
-6%
|
178 475
+0%
|
180 482
+1%
|
166 726
-8%
|
1 437 135
+762%
|
1 466 758
+2%
|
1 543 706
+5%
|
1 724 423
+12%
|
2 945 954
+71%
|
3 147 639
+7%
|
3 295 789
+5%
|
3 211 506
-3%
|
1 007 503
-69%
|
2 177 359
+116%
|
2 700 988
+24%
|
3 058 689
+13%
|
3 812 417
+25%
|
2 888 163
-24%
|
3 049 322
+6%
|
5 884 332
+93%
|
7 030 655
+19%
|
8 915 684
+27%
|
10 850 855
+22%
|
10 343 372
-5%
|
10 438 722
+1%
|
10 272 157
-2%
|
9 508 769
-7%
|
9 402 533
-1%
|
11 709 033
+25%
|
14 244 317
+22%
|
15 026 540
+5%
|
15 707 533
+5%
|
17 429 711
+11%
|
18 699 576
+7%
|
21 542 144
+15%
|
25 143 734
+17%
|
26 553 722
+6%
|
27 767 149
+5%
|
29 895 144
+8%
|
29 443 806
-2%
|
28 950 675
-2%
|
26 943 482
-7%
|
31 836 125
+18%
|
36 562 096
+15%
|
37 551 217
+3%
|
34 758 008
-7%
|
27 380 834
-21%
|
22 401 556
-18%
|
17 312 806
-23%
|
20 598 260
+19%
|
25 654 133
+25%
|
31 051 372
+21%
|
34 064 705
+10%
|
30 984 323
-9%
|
15 809 151
-49%
|
9 869 171
-38%
|
14 693 832
+49%
|
18 923 664
+29%
|
34 293 375
+81%
|
40 274 617
+17%
|
23 508 476
-42%
|
17 118 432
-27%
|
13 462 373
-21%
|
14 796 332
+10%
|
27 300 818
+85%
|
48 461 173
+78%
|
44 881 950
-7%
|
24 518 471
-45%
|
52 338 199
+113%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(43 655)
|
(44 208)
|
168 007
|
(74 125)
|
(144 044)
|
180 004
|
163 600
|
97 158
|
(122 183)
|
(232 752)
|
(256 601)
|
(330 356)
|
(598 451)
|
(81 655)
|
441 929
|
(167 994)
|
(544 951)
|
(834 019)
|
(1 620 459)
|
(1 149 536)
|
(1 213 008)
|
(2 168 265)
|
(2 319 456)
|
(2 462 467)
|
(1 916 494)
|
(2 103 024)
|
(2 095 397)
|
(2 455 504)
|
(2 996 127)
|
(3 394 776)
|
(4 300 145)
|
(5 507 611)
|
(6 702 914)
|
(8 268 969)
|
(9 376 078)
|
(9 739 687)
|
(12 188 263)
|
(13 440 798)
|
(14 676 963)
|
(16 794 031)
|
(14 982 832)
|
(15 044 282)
|
(14 936 427)
|
(15 503 048)
|
(17 242 868)
|
(18 750 862)
|
(21 816 336)
|
(23 566 781)
|
(27 204 798)
|
(26 325 870)
|
(18 976 455)
|
(24 903 935)
|
(21 568 437)
|
(25 369 262)
|
(25 751 372)
|
(28 520 637)
|
(31 726 181)
|
(33 406 200)
|
(29 916 057)
|
(28 372 329)
|
(25 929 794)
|
(22 616 184)
|
(24 523 848)
|
(25 468 702)
|
(27 900 858)
|
(29 746 105)
|
(31 138 088)
|
(6 507 430)
|
(36 527 681)
|
(41 594 355)
|
(44 320 633)
|
(27 467 736)
|
(46 702 259)
|
|
| Selling, General & Administrative |
(43 558)
|
(45 673)
|
(72 176)
|
(89 967)
|
(133 950)
|
(147 778)
|
(142 958)
|
(142 664)
|
(122 032)
|
(133 506)
|
(155 261)
|
(201 170)
|
(269 131)
|
(289 111)
|
(325 093)
|
(346 911)
|
(544 303)
|
(747 738)
|
(958 761)
|
(1 117 994)
|
(1 185 699)
|
(1 273 030)
|
(1 478 025)
|
(1 621 037)
|
(1 916 495)
|
(2 148 617)
|
(2 198 277)
|
(2 474 764)
|
(2 910 049)
|
(3 339 894)
|
(4 031 579)
|
(5 257 575)
|
(5 907 193)
|
(8 055 058)
|
(9 268 706)
|
(9 714 750)
|
(10 344 804)
|
(13 363 071)
|
(14 378 507)
|
(16 552 467)
|
(13 169 839)
|
(15 134 634)
|
(15 215 964)
|
(15 725 937)
|
(15 307 809)
|
(18 689 800)
|
(21 584 060)
|
(23 381 513)
|
(23 878 225)
|
(25 998 003)
|
(27 195 132)
|
(24 702 412)
|
(14 438 348)
|
(25 486 163)
|
(25 662 165)
|
(28 376 275)
|
(20 853 213)
|
(32 438 974)
|
(29 369 272)
|
(27 990 840)
|
(19 177 783)
|
(24 794 721)
|
(26 221 835)
|
(27 554 400)
|
(21 610 086)
|
(26 939 737)
|
(27 745 629)
|
(29 411 262)
|
(27 964 553)
|
(36 696 266)
|
(38 272 316)
|
(39 419 405)
|
(46 702 259)
|
|
| 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
|
(4 662 419)
|
0
|
0
|
0
|
(2 612 476)
|
0
|
0
|
0
|
(2 584 055)
|
0
|
0
|
0
|
(2 590 874)
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
(1 429)
|
0
|
0
|
0
|
(1 028)
|
0
|
(2 223)
|
0
|
0
|
0
|
(2 711)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(973 405)
|
0
|
0
|
0
|
(1 809 853)
|
0
|
0
|
0
|
(1 833 065)
|
0
|
0
|
0
|
(2 172 319)
|
0
|
0
|
0
|
(3 047 661)
|
0
|
0
|
0
|
(1 482 648)
|
0
|
0
|
0
|
(1 415 701)
|
0
|
0
|
0
|
(1 422 525)
|
0
|
0
|
0
|
(1 605 867)
|
0
|
0
|
0
|
(2 105 100)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(96)
|
2 893
|
240 183
|
15 842
|
(10 095)
|
328 810
|
306 558
|
242 045
|
(151)
|
(99 246)
|
(101 340)
|
(126 477)
|
(329 320)
|
207 454
|
767 021
|
178 917
|
(649)
|
(86 281)
|
(661 698)
|
(31 542)
|
(27 309)
|
(895 235)
|
(841 431)
|
(841 430)
|
0
|
45 593
|
102 879
|
19 260
|
(86 078)
|
(54 882)
|
(268 567)
|
(250 037)
|
177 685
|
(213 913)
|
(107 374)
|
(24 938)
|
(33 606)
|
(77 727)
|
(298 456)
|
(241 564)
|
20 071
|
90 354
|
279 537
|
222 889
|
237 260
|
(61 062)
|
(232 276)
|
(185 268)
|
(278 912)
|
(327 867)
|
8 218 677
|
(201 523)
|
(5 647 441)
|
116 901
|
(89 207)
|
(144 362)
|
(4 794 848)
|
(967 226)
|
(546 785)
|
(381 489)
|
(2 717 010)
|
2 178 537
|
1 697 987
|
2 085 698
|
(2 100 850)
|
(2 806 368)
|
(3 392 459)
|
22 903 832
|
(3 867 154)
|
(4 898 089)
|
(6 048 317)
|
11 951 669
|
0
|
|
| Operating Income |
84 407
N/A
|
69 285
-18%
|
329 716
+376%
|
116 556
-65%
|
34 425
-70%
|
358 479
+941%
|
344 082
-4%
|
263 884
-23%
|
1 314 952
+398%
|
1 234 007
-6%
|
1 287 105
+4%
|
1 394 067
+8%
|
2 347 502
+68%
|
3 065 983
+31%
|
3 737 718
+22%
|
3 043 513
-19%
|
462 552
-85%
|
1 343 341
+190%
|
1 080 531
-20%
|
1 909 154
+77%
|
2 599 408
+36%
|
719 899
-72%
|
729 866
+1%
|
3 421 865
+369%
|
5 114 160
+49%
|
6 812 660
+33%
|
8 755 458
+29%
|
7 887 868
-10%
|
7 442 595
-6%
|
6 877 380
-8%
|
5 208 622
-24%
|
3 894 920
-25%
|
5 006 119
+29%
|
5 975 346
+19%
|
5 650 461
-5%
|
5 967 845
+6%
|
5 241 448
-12%
|
5 258 777
+0%
|
6 865 179
+31%
|
8 349 702
+22%
|
11 570 889
+39%
|
12 722 868
+10%
|
14 958 720
+18%
|
13 940 760
-7%
|
11 707 807
-16%
|
8 192 621
-30%
|
10 019 789
+22%
|
12 995 315
+30%
|
10 346 419
-20%
|
8 432 138
-19%
|
8 404 379
0%
|
(2 502 378)
N/A
|
(4 255 631)
-70%
|
(4 771 002)
-12%
|
(97 239)
+98%
|
2 530 735
N/A
|
2 338 524
-8%
|
(2 421 877)
N/A
|
(14 106 906)
-482%
|
(18 503 158)
-31%
|
(11 235 962)
+39%
|
(3 692 520)
+67%
|
9 769 527
N/A
|
14 805 915
+52%
|
(4 392 382)
N/A
|
(12 627 673)
-187%
|
(17 675 715)
-40%
|
8 288 902
N/A
|
(9 226 863)
N/A
|
6 866 818
N/A
|
561 317
-92%
|
(2 949 265)
N/A
|
5 635 940
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
240 217
|
227 602
|
0
|
155 197
|
107 117
|
(243 293)
|
(199 111)
|
(38 646)
|
54 892
|
182 846
|
141 129
|
(47 827)
|
687 861
|
70 288
|
(256 186)
|
837 588
|
980 025
|
908 809
|
1 612 460
|
525 259
|
(18 467)
|
1 180 812
|
5 346 957
|
5 312 362
|
4 547 121
|
3 968 263
|
(1 411 097)
|
(1 727 004)
|
(2 067 724)
|
(2 234 562)
|
(1 516 994)
|
(1 204 101)
|
(1 489 012)
|
(985 589)
|
798 846
|
456 262
|
(2 432 693)
|
560 835
|
(1 118 292)
|
(1 173 684)
|
(2 483 985)
|
(1 635 281)
|
(2 821 098)
|
(1 286 663)
|
(3 303 667)
|
4 633 695
|
4 745 015
|
1 886 571
|
(5 889 251)
|
413 911
|
10 809 429
|
10 317 503
|
(9 684 835)
|
(16 726 164)
|
(28 073 790)
|
(26 925 082)
|
(6 999 944)
|
(6 879 703)
|
(8 366 781)
|
(11 276 369)
|
(10 151 568)
|
(13 367 183)
|
(12 958 408)
|
(16 192 086)
|
(15 618 010)
|
(18 154 466)
|
(20 938 491)
|
(10 457 247)
|
(21 429 666)
|
(19 377 221)
|
(20 895 680)
|
(276 899)
|
3 810 891
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38 196
|
(347)
|
24 015
|
0
|
0
|
0
|
0
|
0
|
0
|
9 350
|
38 066
|
2 311
|
19 895
|
(107 625)
|
(253 393)
|
(243 655)
|
(768 209)
|
(756 668)
|
(614 859)
|
(637 704)
|
3 690 815
|
0
|
0
|
0
|
358 282
|
0
|
0
|
0
|
5 211 088
|
0
|
0
|
0
|
11 299 238
|
8 368 798
|
0
|
12 315 455
|
27 107 924
|
39 018 428
|
42 324 623
|
38 358 274
|
7 506 089
|
11 413 737
|
17 649 380
|
26 811 032
|
29 391 893
|
27 849 505
|
20 967 202
|
11 380 508
|
15 105 009
|
22 005 333
|
28 266 638
|
0
|
42 321 291
|
26 395 690
|
17 868 873
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
16 147
|
0
|
0
|
0
|
(813)
|
4 589
|
1 993
|
1 995
|
2 013
|
0
|
0
|
0
|
(5 404)
|
740
|
1 229
|
2 175
|
1 916
|
3 327
|
0
|
432
|
(3 014)
|
(5 288)
|
406
|
(761)
|
3 104
|
1 385
|
4 884
|
(3 518)
|
(36 847)
|
(52 636)
|
(64 526)
|
(50 078)
|
(213 114)
|
(200 406)
|
(211 168)
|
(325 995)
|
(303 178)
|
(287 960)
|
0
|
(189 399)
|
30 903
|
(31 565)
|
(46 055)
|
(34 861)
|
(220 739)
|
(124 633)
|
0
|
(80 676)
|
(5 232)
|
(44 066)
|
(196 853)
|
(228 992)
|
(382 660)
|
(397 783)
|
4 055 861
|
4 056 536
|
4 081 871
|
3 877 426
|
(569 267)
|
0
|
(194 403)
|
(223 494)
|
(705 299)
|
(469 740)
|
(1 372 415)
|
0
|
(2 871 843)
|
(3 701 595)
|
(3 520 195)
|
|
| Total Other Income |
8 598
|
4 527
|
18 161
|
17 527
|
(2 724)
|
12 629
|
(1 889)
|
(2 029)
|
3 114
|
2 936
|
5 383
|
6 992
|
105 678
|
87 572
|
75 639
|
80 017
|
(3 898)
|
7 107
|
20 284
|
71 149
|
72 205
|
190 971
|
217 199
|
162 535
|
81 818
|
69 357
|
50 645
|
45 547
|
11 810
|
17 435
|
19 497
|
(16 527)
|
140 050
|
145 137
|
100 910
|
106 698
|
451 381
|
455 673
|
450 331
|
459 043
|
(27 727)
|
(74 408)
|
(350 399)
|
98 645
|
254 518
|
379 881
|
277 382
|
61 130
|
101 757
|
47 420
|
(866 041)
|
(637 716)
|
780 329
|
(748 891)
|
263 936
|
191 745
|
684 442
|
574 480
|
1 001 550
|
1 082 817
|
669 284
|
424 424
|
(40 454)
|
6 397 275
|
18 869 138
|
20 999 244
|
23 508 827
|
15 324 110
|
6 446 359
|
7 741 403
|
26 648 538
|
27 557 944
|
20 373 499
|
|
| Pre-Tax Income |
333 222
N/A
|
301 414
-10%
|
347 877
+15%
|
289 280
-17%
|
154 966
-46%
|
127 816
-18%
|
143 082
+12%
|
223 209
+56%
|
1 372 145
+515%
|
1 424 378
+4%
|
1 435 609
+1%
|
1 355 225
-6%
|
3 143 055
+132%
|
3 223 843
+3%
|
3 557 171
+10%
|
3 961 118
+11%
|
1 471 471
-63%
|
2 259 649
+54%
|
2 738 518
+21%
|
2 507 737
-8%
|
2 655 063
+6%
|
2 095 010
-21%
|
6 294 022
+200%
|
8 897 194
+41%
|
9 740 086
+9%
|
10 854 342
+11%
|
7 433 478
-32%
|
6 207 961
-16%
|
5 409 681
-13%
|
4 554 013
-16%
|
3 462 616
-24%
|
2 427 119
-30%
|
2 852 101
+18%
|
4 325 588
+52%
|
5 870 832
+36%
|
5 843 023
0%
|
6 737 836
+15%
|
6 074 880
-10%
|
5 986 050
-1%
|
7 309 067
+22%
|
9 114 281
+25%
|
10 725 218
+18%
|
11 787 223
+10%
|
12 563 343
+7%
|
13 900 649
+11%
|
13 174 632
-5%
|
14 996 131
+14%
|
14 908 154
-1%
|
15 637 424
+5%
|
17 137 634
+10%
|
18 347 767
+7%
|
19 412 188
+6%
|
13 942 555
-28%
|
16 728 305
+20%
|
14 220 677
-15%
|
13 926 680
-2%
|
3 146 451
-77%
|
2 288 854
-27%
|
233 104
-90%
|
2 170 858
+831%
|
12 755 518
+488%
|
15 091 652
+18%
|
17 168 600
+14%
|
16 391 612
-5%
|
13 769 352
-16%
|
11 998 944
-13%
|
12 455 960
+4%
|
12 686 025
+2%
|
16 738 706
+32%
|
21 626 690
+29%
|
21 311 205
-1%
|
20 630 185
-3%
|
26 300 135
+27%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(64 425)
|
(60 129)
|
(67 847)
|
(59 860)
|
(30 774)
|
(29 916)
|
(35 447)
|
(58 854)
|
(282 465)
|
(294 644)
|
(303 397)
|
(321 746)
|
(711 040)
|
(727 614)
|
(803 657)
|
(853 578)
|
(397 911)
|
(663 647)
|
(773 745)
|
(773 202)
|
(808 395)
|
(659 499)
|
(1 760 829)
|
(2 473 085)
|
(2 590 798)
|
(2 901 435)
|
(2 106 577)
|
(1 664 085)
|
(1 633 635)
|
(1 488 853)
|
(1 210 879)
|
(1 098 546)
|
(1 350 626)
|
(1 892 034)
|
(1 942 275)
|
(1 993 745)
|
(2 279 691)
|
(2 061 362)
|
(2 404 283)
|
(2 980 550)
|
(3 459 340)
|
(4 430 472)
|
(6 554 309)
|
(6 764 419)
|
(7 662 756)
|
(6 959 199)
|
(6 726 405)
|
(7 465 724)
|
(7 920 811)
|
(9 925 442)
|
(12 125 015)
|
(12 465 527)
|
(9 396 982)
|
(11 315 034)
|
(9 607 381)
|
(10 491 857)
|
(10 704 615)
|
(10 202 685)
|
(8 195 378)
|
(9 883 852)
|
(10 711 174)
|
(12 970 190)
|
(15 200 285)
|
(14 362 375)
|
(11 713 291)
|
(9 196 956)
|
(9 335 391)
|
(8 117 813)
|
(11 462 648)
|
(15 442 439)
|
(13 548 977)
|
(11 857 530)
|
(15 153 673)
|
|
| Income from Continuing Operations |
268 797
|
241 283
|
280 028
|
229 419
|
124 192
|
97 899
|
107 634
|
164 354
|
1 089 680
|
1 129 734
|
1 132 212
|
1 033 479
|
2 432 015
|
2 496 229
|
2 753 514
|
3 107 540
|
1 073 560
|
1 596 001
|
1 964 772
|
1 734 534
|
1 846 668
|
1 435 510
|
4 533 192
|
6 424 108
|
7 149 288
|
7 952 908
|
5 326 902
|
4 543 877
|
3 776 046
|
3 065 160
|
2 251 737
|
1 328 574
|
1 501 475
|
2 433 556
|
3 928 559
|
3 849 279
|
4 458 145
|
4 013 516
|
3 581 765
|
4 328 515
|
5 654 942
|
6 294 746
|
5 232 915
|
5 798 924
|
6 237 893
|
6 215 434
|
8 269 725
|
7 442 431
|
7 716 613
|
7 212 191
|
6 222 752
|
6 946 661
|
4 545 573
|
5 413 271
|
4 613 296
|
3 434 823
|
(7 558 164)
|
(7 913 831)
|
(7 962 274)
|
(7 712 994)
|
2 044 344
|
2 121 462
|
1 968 315
|
2 029 237
|
2 056 061
|
2 801 988
|
3 120 569
|
4 568 212
|
5 276 058
|
6 184 251
|
7 762 228
|
8 772 655
|
11 146 462
|
|
| Income to Minority Interest |
554
|
39
|
1 238
|
(235)
|
(1 270)
|
37
|
4 426
|
6 018
|
(203 095)
|
(195 461)
|
(179 663)
|
(143 459)
|
(125 116)
|
(168 301)
|
(253 886)
|
(415 503)
|
(252 274)
|
(167 623)
|
(236 515)
|
(136 183)
|
(275 356)
|
(289 533)
|
(159 265)
|
(271 230)
|
(369 776)
|
(384 795)
|
(671 843)
|
(874 242)
|
(617 463)
|
(554 304)
|
(310 398)
|
(21 394)
|
(285 701)
|
(867 071)
|
(1 717 762)
|
(1 718 310)
|
(1 073 557)
|
(323 986)
|
104 866
|
(353 700)
|
(1 192 530)
|
(1 627 141)
|
(1 672 458)
|
(2 088 193)
|
(2 414 154)
|
(2 272 896)
|
(2 788 454)
|
(2 077 298)
|
(170 698)
|
(266 090)
|
1 845 223
|
2 163 765
|
919 054
|
2 145 412
|
1 911 083
|
1 198 153
|
5 044 281
|
5 759 648
|
7 750 551
|
8 799 388
|
6 737 517
|
5 272 878
|
3 857 836
|
2 181 096
|
100 864
|
6 223 171
|
561 654
|
5 077 971
|
6 626 970
|
4 763 071
|
5 762 981
|
97 815
|
2 299 993
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
1 802
|
0
|
0
|
0
|
12 057
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
269 350
N/A
|
242 054
-10%
|
281 997
+17%
|
229 915
-18%
|
124 725
-46%
|
97 935
-21%
|
112 060
+14%
|
170 372
+52%
|
898 642
+427%
|
934 273
+4%
|
952 548
+2%
|
890 020
-7%
|
2 312 850
+160%
|
2 333 879
+1%
|
2 505 580
+7%
|
2 697 989
+8%
|
821 286
-70%
|
1 428 379
+74%
|
1 765 438
+24%
|
1 635 531
-7%
|
1 571 312
-4%
|
1 183 159
-25%
|
4 373 929
+270%
|
6 152 880
+41%
|
7 027 066
+14%
|
7 815 667
+11%
|
4 902 613
-37%
|
3 917 189
-20%
|
3 158 583
-19%
|
2 510 857
-21%
|
1 941 340
-23%
|
1 307 181
-33%
|
1 215 775
-7%
|
1 566 485
+29%
|
2 210 797
+41%
|
2 130 969
-4%
|
3 384 588
+59%
|
3 689 530
+9%
|
3 686 631
0%
|
3 974 815
+8%
|
4 462 412
+12%
|
4 667 605
+5%
|
3 560 457
-24%
|
3 710 731
+4%
|
3 823 739
+3%
|
3 942 538
+3%
|
5 481 271
+39%
|
5 365 133
-2%
|
7 545 915
+41%
|
6 946 102
-8%
|
8 067 974
+16%
|
9 110 427
+13%
|
5 464 627
-40%
|
7 558 683
+38%
|
6 524 379
-14%
|
4 632 976
-29%
|
(2 513 883)
N/A
|
(2 154 183)
+14%
|
(211 723)
+90%
|
1 086 394
N/A
|
8 781 861
+708%
|
7 394 340
-16%
|
5 826 151
-21%
|
4 210 333
-28%
|
2 156 925
-49%
|
9 025 159
+318%
|
3 682 223
-59%
|
9 646 183
+162%
|
11 903 028
+23%
|
10 947 322
-8%
|
13 525 209
+24%
|
8 870 470
-34%
|
13 446 455
+52%
|
|
| EPS (Diluted) |
204.83
N/A
|
183.09
-11%
|
199.29
+9%
|
168.93
-15%
|
96.18
-43%
|
79.04
-18%
|
108.06
+37%
|
141.15
+31%
|
737.19
+422%
|
719.22
-2%
|
554.12
-23%
|
622.82
+12%
|
1 554.33
+150%
|
1 574.81
+1%
|
1 603.05
+2%
|
2 739.07
+71%
|
548.62
-80%
|
722.49
+32%
|
468.65
-35%
|
821.46
+75%
|
550.17
-33%
|
414.27
-25%
|
1 746.07
+321%
|
2 307.9
+32%
|
2 371.6
+3%
|
3 034.03
+28%
|
1 735.43
-43%
|
1 487.72
-14%
|
1 067.08
-28%
|
901.56
-16%
|
670.12
-26%
|
429.71
-36%
|
386.37
-10%
|
486.63
+26%
|
825.84
+70%
|
667.59
-19%
|
1 012.04
+52%
|
1 686.25
+67%
|
736.44
-56%
|
1 336.97
+82%
|
1 334.32
0%
|
1 569.99
+18%
|
1 809.17
+15%
|
1 248.14
-31%
|
1 131.26
-9%
|
1 326.22
+17%
|
1 692.12
+28%
|
1 644.48
-3%
|
2 118.37
+29%
|
2 158.64
+2%
|
2 218.92
+3%
|
2 505.88
+13%
|
1 473.51
-41%
|
2 079.12
+41%
|
1 794.32
-14%
|
1 274.76
-29%
|
-685.14
N/A
|
-581.17
+15%
|
-57.04
+90%
|
292.6
N/A
|
1 183.65
+305%
|
1 990.34
+68%
|
1 572.3
-21%
|
1 103.93
-30%
|
290.66
-74%
|
2 426.2
+735%
|
989.8
-59%
|
2 522.76
+155%
|
1 573.84
-38%
|
1 471.4
-7%
|
1 638.84
+11%
|
1 159.94
-29%
|
1 744.93
+50%
|
|