Paninvest Tbk PT
XBER:OA9
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
Paninvest Tbk PT
XBER:OA9
|
ID |
|
P
|
PVP Ventures Ltd
NSE:PVP
|
IN |
|
X
|
Xebra Brands Ltd
CNSX:XBRA
|
CA |
|
K
|
Kartonsan Karton Sanayi ve Ticaret AS
IST:KARTN.E
|
TR |
|
H
|
Hootech Inc
SZSE:301026
|
CN |
|
Aluminum Corporation of China Ltd
SSE:601600
|
CN |
|
Nexoptic Technology Corp
XTSX:NXO
|
CA |
Income Statement
Income Statement
Paninvest Tbk PT
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | 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 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Gross Premiums Earned |
542 991
|
552 986
|
566 673
|
591 418
|
832 775
|
873 771
|
886 773
|
858 899
|
629 689
|
583 640
|
716 639
|
995 601
|
1 228 100
|
1 394 203
|
1 345 710
|
1 306 776
|
1 420 736
|
1 530 060
|
1 733 980
|
1 583 443
|
1 243 817
|
960 413
|
696 126
|
762 117
|
1 100 337
|
1 344 254
|
1 333 826
|
1 383 035
|
1 470 926
|
1 844 203
|
2 391 774
|
2 523 079
|
2 536 193
|
2 850 856
|
2 469 971
|
2 563 392
|
2 396 164
|
2 771 120
|
3 136 569
|
3 544 559
|
3 545 088
|
3 187 042
|
3 230 018
|
2 800 488
|
3 793 866
|
3 595 392
|
4 697 923
|
5 090 164
|
0
|
4 640 113
|
3 697 828
|
3 226 407
|
3 540 916
|
3 261 147
|
3 123 676
|
4 163 960
|
4 161 160
|
4 133 027
|
4 051 286
|
3 312 431
|
3 866 433
|
4 471 162
|
4 361 560
|
4 578 659
|
3 819 470
|
3 284 497
|
3 131 587
|
0
|
2 372 712
|
1 013 552
|
1 000 298
|
1 570 001
|
2 186 954
|
2 182 943
|
2 172 212
|
2 127 429
|
3 669 453
|
2 016 674
|
2 007 613
|
2 017 016
|
4 255 433
|
4 830 742
|
5 115 393
|
5 744 173
|
3 938 105
|
3 763 276
|
4 045 863
|
3 831 325
|
|
| Revenue |
542 991
N/A
|
552 986
+2%
|
566 673
+2%
|
591 418
+4%
|
832 775
+41%
|
873 771
+5%
|
886 773
+1%
|
858 899
-3%
|
629 689
-27%
|
583 640
-7%
|
716 639
+23%
|
995 601
+39%
|
1 228 100
+23%
|
1 394 203
+14%
|
1 345 710
-3%
|
1 306 776
-3%
|
1 420 736
+9%
|
1 530 060
+8%
|
1 733 980
+13%
|
1 583 443
-9%
|
1 243 817
-21%
|
960 413
-23%
|
696 126
-28%
|
762 117
+9%
|
1 100 337
+44%
|
1 344 254
+22%
|
1 333 826
-1%
|
1 383 035
+4%
|
1 470 926
+6%
|
1 844 203
+25%
|
2 391 774
+30%
|
2 523 079
+5%
|
2 536 193
+1%
|
3 205 527
+26%
|
2 850 555
-11%
|
2 943 976
+3%
|
2 750 063
-7%
|
3 370 494
+23%
|
3 723 406
+10%
|
4 140 539
+11%
|
3 824 694
-8%
|
3 621 749
-5%
|
3 874 091
+7%
|
3 656 966
-6%
|
4 748 510
+30%
|
4 646 145
-2%
|
5 585 023
+20%
|
5 751 136
+3%
|
5 240 137
-9%
|
5 497 412
+5%
|
4 764 437
-13%
|
4 368 291
-8%
|
5 174 332
+18%
|
4 871 214
-6%
|
4 727 058
-3%
|
5 928 683
+25%
|
5 379 132
-9%
|
5 205 693
-3%
|
4 889 096
-6%
|
4 394 701
-10%
|
4 567 854
+4%
|
5 400 628
+18%
|
5 408 650
+0%
|
5 271 077
-3%
|
4 668 568
-11%
|
3 118 416
-33%
|
3 155 975
+1%
|
2 786 214
-12%
|
2 975 443
+7%
|
3 548 163
+19%
|
3 183 372
-10%
|
3 337 517
+5%
|
2 908 723
-13%
|
3 057 291
+5%
|
3 500 266
+14%
|
3 554 273
+2%
|
14 532 094
+309%
|
2 884 618
-80%
|
2 612 403
-9%
|
2 450 245
-6%
|
14 252 617
+482%
|
17 197 762
+21%
|
19 738 630
+15%
|
22 750 647
+15%
|
13 830 164
-39%
|
13 504 888
-2%
|
13 545 141
+0%
|
13 315 741
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(373 740)
|
(422 168)
|
(370 346)
|
(374 526)
|
(536 024)
|
(650 069)
|
(659 849)
|
(635 747)
|
(503 773)
|
(293 452)
|
(373 877)
|
(649 680)
|
(782 386)
|
(926 501)
|
(811 188)
|
(746 113)
|
(868 330)
|
(929 654)
|
(1 139 359)
|
(967 165)
|
(790 304)
|
(563 399)
|
(320 327)
|
(366 784)
|
(493 666)
|
(602 222)
|
(558 881)
|
(562 393)
|
(526 790)
|
(689 248)
|
(1 183 205)
|
(1 247 691)
|
(1 479 614)
|
(3 222 572)
|
(3 057 071)
|
(3 133 644)
|
(2 491 699)
|
(3 647 389)
|
(4 029 171)
|
(4 704 701)
|
(3 582 906)
|
(3 387 280)
|
(3 527 268)
|
(3 211 045)
|
(4 212 088)
|
(4 022 447)
|
(4 908 459)
|
(5 147 807)
|
(4 607 256)
|
(4 889 707)
|
(4 171 344)
|
(3 831 925)
|
(4 036 254)
|
(3 728 644)
|
(3 573 798)
|
(4 622 191)
|
(4 604 449)
|
(4 427 809)
|
(4 165 915)
|
(3 389 022)
|
(3 881 841)
|
(4 585 926)
|
(4 604 369)
|
(4 765 337)
|
(3 939 127)
|
(2 746 296)
|
(2 689 890)
|
(2 325 717)
|
(2 472 341)
|
(2 799 793)
|
(2 611 613)
|
(2 750 082)
|
(2 312 936)
|
(2 537 832)
|
(2 537 166)
|
(2 398 300)
|
(7 012 584)
|
(1 954 142)
|
(2 081 528)
|
(2 007 480)
|
(7 461 435)
|
(9 064 346)
|
(10 276 548)
|
(12 135 102)
|
(7 716 610)
|
(7 405 785)
|
(7 700 114)
|
(7 411 621)
|
|
| Selling, General & Administrative |
0
|
(40 161)
|
(40 851)
|
(40 800)
|
0
|
(41 932)
|
(42 882)
|
(45 630)
|
0
|
(49 207)
|
(51 726)
|
(49 786)
|
0
|
(51 918)
|
(51 279)
|
(55 364)
|
0
|
(58 889)
|
(64 036)
|
(67 599)
|
0
|
(76 971)
|
(78 211)
|
(82 710)
|
0
|
(92 761)
|
(100 377)
|
(99 633)
|
0
|
(127 301)
|
(129 050)
|
(135 343)
|
0
|
(122 405)
|
(130 578)
|
(136 232)
|
0
|
(167 761)
|
(177 231)
|
(194 210)
|
(363 439)
|
(236 290)
|
(314 333)
|
(355 534)
|
(413 076)
|
(473 657)
|
(571 738)
|
(673 459)
|
(819 050)
|
(909 555)
|
(895 694)
|
(603 354)
|
(647 095)
|
(583 069)
|
(518 157)
|
(786 602)
|
(626 287)
|
(641 142)
|
(655 622)
|
(616 599)
|
(665 996)
|
(687 414)
|
(671 493)
|
(753 705)
|
(713 668)
|
(698 308)
|
(727 959)
|
(714 349)
|
(788 190)
|
(786 183)
|
(776 378)
|
(756 865)
|
(725 033)
|
(760 410)
|
(777 236)
|
(753 148)
|
(5 027 026)
|
(706 167)
|
(714 743)
|
(741 273)
|
(5 649 867)
|
(7 116 422)
|
(8 294 076)
|
(9 889 498)
|
(5 941 655)
|
(6 037 900)
|
(6 126 410)
|
(5 838 428)
|
|
| Depreciation & Amortization |
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
|
(6 082)
|
(1 386)
|
(2 733)
|
(4 078)
|
(5 060)
|
(5 149)
|
(23 646)
|
(35 082)
|
(45 733)
|
(58 113)
|
(51 301)
|
(45 003)
|
(36 282)
|
(38 296)
|
(35 712)
|
(39 984)
|
(36 459)
|
(36 930)
|
(33 856)
|
(33 813)
|
(43 651)
|
(41 397)
|
(40 162)
|
(37 148)
|
(26 303)
|
(27 566)
|
(25 807)
|
(22 490)
|
(32 637)
|
(23 605)
|
(26 443)
|
(29 161)
|
(29 154)
|
(29 143)
|
(28 896)
|
(28 790)
|
(555 839)
|
(29 492)
|
(29 932)
|
(30 412)
|
(471 737)
|
(480 714)
|
(723 319)
|
0
|
(523 586)
|
(394 829)
|
(292 192)
|
(442 260)
|
|
| Benefits Claims Loss Adjustment |
(551 623)
|
(559 474)
|
(554 098)
|
(627 089)
|
(905 559)
|
(978 797)
|
(999 692)
|
(946 271)
|
(691 184)
|
(638 436)
|
(704 754)
|
(1 037 891)
|
(1 305 937)
|
(1 467 770)
|
(1 514 156)
|
(1 518 448)
|
(1 698 233)
|
(1 658 024)
|
(1 759 665)
|
(1 372 592)
|
(835 892)
|
(734 440)
|
(732 922)
|
(1 148 454)
|
(1 586 967)
|
(1 816 045)
|
(1 621 176)
|
(1 558 583)
|
(1 614 638)
|
(1 984 891)
|
(2 517 624)
|
(2 436 543)
|
(2 443 652)
|
(2 888 114)
|
(2 426 012)
|
(2 642 010)
|
(2 342 276)
|
(2 758 528)
|
(3 131 722)
|
(3 455 464)
|
(3 225 086)
|
(3 159 342)
|
(3 217 830)
|
(2 855 754)
|
(3 793 952)
|
(3 543 641)
|
(4 313 075)
|
(4 439 266)
|
0
|
(3 922 039)
|
(3 224 349)
|
(3 183 568)
|
(3 352 877)
|
(3 107 279)
|
(3 019 929)
|
(3 795 605)
|
(3 941 703)
|
(3 749 737)
|
(3 476 437)
|
(2 738 610)
|
(3 172 194)
|
(3 857 115)
|
(3 892 714)
|
(3 974 484)
|
(3 199 156)
|
(2 020 422)
|
(1 936 124)
|
0
|
(1 651 514)
|
(713 840)
|
(532 627)
|
(1 068 490)
|
(1 558 749)
|
(1 748 279)
|
(1 731 765)
|
(1 617 093)
|
(1 429 719)
|
(1 221 536)
|
(1 339 175)
|
(1 238 117)
|
(1 339 831)
|
(1 467 210)
|
(1 259 153)
|
(1 529 758)
|
(1 251 369)
|
(973 056)
|
(1 281 512)
|
(1 130 933)
|
|
| Other Operating Expenses |
177 883
|
177 467
|
224 603
|
293 363
|
369 535
|
370 660
|
382 725
|
356 154
|
187 411
|
394 191
|
382 603
|
437 997
|
523 551
|
593 187
|
754 247
|
827 699
|
829 903
|
787 259
|
684 342
|
473 026
|
45 588
|
248 012
|
490 806
|
864 380
|
1 093 301
|
1 306 584
|
1 162 672
|
1 095 823
|
1 087 848
|
1 422 944
|
1 463 469
|
1 324 195
|
964 038
|
(212 053)
|
(500 481)
|
(355 402)
|
(149 423)
|
(721 100)
|
(720 218)
|
(1 055 027)
|
11 701
|
9 738
|
7 628
|
4 321
|
0
|
0
|
0
|
0
|
(3 742 473)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 588 878)
|
0
|
(1 276 165)
|
(1 276 165)
|
(895 566)
|
0
|
0
|
731
|
731
|
0
|
3 053
|
2 322
|
2 322
|
0
|
0
|
0
|
(715 846)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
169 251
N/A
|
130 818
-23%
|
196 327
+50%
|
216 892
+10%
|
296 751
+37%
|
223 702
-25%
|
226 924
+1%
|
223 152
-2%
|
125 916
-44%
|
290 188
+130%
|
342 762
+18%
|
345 921
+1%
|
445 714
+29%
|
467 702
+5%
|
534 522
+14%
|
560 663
+5%
|
552 406
-1%
|
600 406
+9%
|
594 621
-1%
|
616 278
+4%
|
453 513
-26%
|
397 014
-12%
|
375 799
-5%
|
395 333
+5%
|
606 671
+53%
|
742 032
+22%
|
774 945
+4%
|
820 642
+6%
|
944 136
+15%
|
1 154 955
+22%
|
1 208 569
+5%
|
1 275 388
+6%
|
1 056 579
-17%
|
(17 045)
N/A
|
(206 516)
-1 112%
|
(189 668)
+8%
|
258 364
N/A
|
(276 895)
N/A
|
(305 765)
-10%
|
(564 162)
-85%
|
241 788
N/A
|
234 469
-3%
|
346 823
+48%
|
445 921
+29%
|
536 422
+20%
|
623 698
+16%
|
676 564
+8%
|
603 329
-11%
|
632 881
+5%
|
607 705
-4%
|
593 093
-2%
|
536 366
-10%
|
1 138 078
+112%
|
1 142 570
+0%
|
1 153 260
+1%
|
1 306 492
+13%
|
774 683
-41%
|
777 884
+0%
|
723 181
-7%
|
1 005 679
+39%
|
686 013
-32%
|
814 702
+19%
|
804 281
-1%
|
505 740
-37%
|
729 441
+44%
|
372 120
-49%
|
466 085
+25%
|
460 497
-1%
|
561 975
+22%
|
748 370
+33%
|
571 759
-24%
|
587 435
+3%
|
595 787
+1%
|
519 459
-13%
|
963 100
+85%
|
1 155 973
+20%
|
7 519 510
+550%
|
928 846
-88%
|
529 245
-43%
|
441 135
-17%
|
6 791 182
+1 439%
|
8 133 416
+20%
|
9 462 082
+16%
|
10 615 545
+12%
|
6 113 554
-42%
|
6 099 103
0%
|
5 845 027
-4%
|
5 904 120
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
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
|
1 141 108
|
1 418 932
|
0
|
1 019 537
|
1 590 541
|
1 588 130
|
1 864 362
|
1 107 312
|
1 135 757
|
1 216 988
|
1 229 667
|
1 127 394
|
1 084 934
|
904 649
|
689 474
|
654 149
|
639 861
|
705 565
|
977 976
|
1 172 858
|
1 242 421
|
1 284 165
|
1 288 125
|
1 115 205
|
1 090 813
|
1 094 340
|
1 118 201
|
1 456 484
|
1 515 717
|
1 593 099
|
1 583 540
|
1 566 348
|
1 511 785
|
1 430 131
|
1 532 010
|
1 371 546
|
1 389 398
|
1 480 624
|
1 405 462
|
892 896
|
978 325
|
1 022 270
|
1 023 634
|
550 371
|
1 374 233
|
1 449 749
|
1 355 574
|
210 764
|
55 535
|
(594 105)
|
(721 184)
|
139 091
|
(112 880)
|
349 563
|
176 086
|
|
| 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
|
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
|
(2 790 552)
|
0
|
0
|
0
|
(2 757 906)
|
(3 152 441)
|
(3 553 725)
|
(3 651 182)
|
(1 675 972)
|
(1 537 334)
|
(1 769 510)
|
(1 994 211)
|
|
| Total Other Income |
5 221
|
4 019
|
(1 209)
|
600
|
373
|
143
|
5 395
|
307
|
3 858
|
7 011
|
(9 781)
|
(5 563)
|
6 782
|
3 856
|
20 639
|
19 952
|
2 835
|
3 302
|
1 770
|
152
|
39 218
|
40 663
|
41 868
|
43 378
|
7 580
|
11 781
|
10 663
|
20 634
|
(35 557)
|
28 165
|
30 451
|
24 820
|
30 052
|
(7 776)
|
(4 147)
|
1 420 759
|
0
|
1 129
|
(6 478)
|
(17 118)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 721)
|
0
|
0
|
0
|
5 721
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15 960
|
0
|
0
|
0
|
96 378
|
15 704
|
115 323
|
90 107
|
(48 088)
|
47 383
|
(52 792)
|
(56 436)
|
|
| Pre-Tax Income |
174 472
N/A
|
134 837
-23%
|
195 118
+45%
|
217 492
+11%
|
297 124
+37%
|
223 845
-25%
|
232 319
+4%
|
223 459
-4%
|
129 774
-42%
|
297 199
+129%
|
332 981
+12%
|
340 358
+2%
|
452 496
+33%
|
471 558
+4%
|
555 161
+18%
|
580 615
+5%
|
555 241
-4%
|
603 708
+9%
|
596 391
-1%
|
616 430
+3%
|
492 731
-20%
|
437 677
-11%
|
417 667
-5%
|
438 711
+5%
|
614 251
+40%
|
753 813
+23%
|
785 608
+4%
|
841 276
+7%
|
908 579
+8%
|
1 183 120
+30%
|
1 239 020
+5%
|
1 300 208
+5%
|
1 086 631
-16%
|
1 116 287
+3%
|
1 208 269
+8%
|
1 231 091
+2%
|
1 277 901
+4%
|
1 314 775
+3%
|
1 275 887
-3%
|
1 283 082
+1%
|
1 349 100
+5%
|
1 370 226
+2%
|
1 563 811
+14%
|
1 675 588
+7%
|
1 663 816
-1%
|
1 708 632
+3%
|
1 581 213
-7%
|
1 292 803
-18%
|
1 287 030
0%
|
1 247 566
-3%
|
1 298 658
+4%
|
1 508 621
+16%
|
2 310 936
+53%
|
2 384 991
+3%
|
2 437 425
+2%
|
2 600 338
+7%
|
1 889 888
-27%
|
1 868 697
-1%
|
1 817 521
-3%
|
2 123 880
+17%
|
2 142 497
+1%
|
2 330 419
+9%
|
2 397 380
+3%
|
2 089 280
-13%
|
2 295 789
+10%
|
1 883 905
-18%
|
1 896 216
+1%
|
1 992 507
+5%
|
1 933 521
-3%
|
2 137 768
+11%
|
2 052 383
-4%
|
1 992 897
-3%
|
1 488 683
-25%
|
1 497 784
+1%
|
1 985 370
+33%
|
2 179 607
+10%
|
5 295 289
+143%
|
2 303 079
-57%
|
1 978 994
-14%
|
1 796 709
-9%
|
4 340 418
+142%
|
5 052 214
+16%
|
5 429 575
+7%
|
6 333 286
+17%
|
4 528 585
-28%
|
4 496 272
-1%
|
4 372 288
-3%
|
4 029 559
-8%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
214
|
9 114
|
(5 883)
|
10 987
|
21 333
|
23 980
|
28 112
|
13 007
|
6 546
|
13 391
|
(8 691)
|
6 828
|
(8 690)
|
(21 328)
|
(7 754)
|
1 615
|
(17 541)
|
(22 976)
|
(26 239)
|
(50 157)
|
(19 869)
|
(14 385)
|
(11 699)
|
(5 460)
|
(14 423)
|
(13 846)
|
(10 273)
|
(17 262)
|
(27 540)
|
(33 810)
|
(34 915)
|
(33 397)
|
(12 158)
|
(11 955)
|
(13 208)
|
(13 084)
|
(13 733)
|
(12 549)
|
(11 002)
|
(13 179)
|
(19 565)
|
(19 391)
|
(28 127)
|
(26 837)
|
(25 498)
|
(26 858)
|
(19 843)
|
(17 290)
|
(18 534)
|
(21 301)
|
(20 818)
|
(10 494)
|
(447)
|
5 526
|
9 048
|
(6)
|
(26 400)
|
(26 323)
|
(26 082)
|
(26 191)
|
(2 120)
|
(2 661)
|
(3 282)
|
(3 476)
|
(3 216)
|
(2 530)
|
(3 283)
|
(4 342)
|
(4 141)
|
(4 598)
|
(3 898)
|
(2 395)
|
(2 583)
|
(1 716)
|
(1 062)
|
(564)
|
(799 517)
|
14 686
|
8 692
|
(935)
|
(798 267)
|
(996 660)
|
(1 156 967)
|
(1 411 261)
|
(798 667)
|
(818 381)
|
(834 420)
|
(782 938)
|
|
| Income from Continuing Operations |
174 686
|
143 951
|
189 235
|
228 479
|
318 457
|
247 825
|
260 431
|
236 466
|
136 320
|
310 590
|
324 290
|
347 186
|
443 806
|
450 230
|
547 407
|
582 230
|
537 700
|
580 732
|
570 152
|
566 273
|
472 862
|
423 292
|
405 968
|
433 251
|
599 828
|
739 967
|
775 335
|
824 014
|
881 039
|
1 149 310
|
1 204 105
|
1 266 811
|
1 074 473
|
1 104 332
|
1 195 061
|
1 218 007
|
1 264 168
|
1 302 226
|
1 264 885
|
1 269 903
|
1 329 535
|
1 350 835
|
1 535 684
|
1 648 751
|
1 638 318
|
1 681 774
|
1 561 370
|
1 275 513
|
1 268 496
|
1 226 265
|
1 277 840
|
1 498 127
|
2 310 489
|
2 390 517
|
2 446 473
|
2 600 332
|
1 863 488
|
1 842 374
|
1 791 439
|
2 097 689
|
2 140 377
|
2 327 758
|
2 394 098
|
2 085 804
|
2 292 573
|
1 881 375
|
1 892 933
|
1 988 165
|
1 929 380
|
2 133 170
|
2 048 485
|
1 990 502
|
1 486 100
|
1 496 068
|
1 984 308
|
2 179 043
|
4 495 772
|
2 317 765
|
1 987 686
|
1 795 774
|
3 542 151
|
4 055 554
|
4 272 608
|
4 922 025
|
3 729 918
|
3 677 891
|
3 537 868
|
3 246 621
|
|
| Income to Minority Interest |
(2 065)
|
(19 139)
|
(30 559)
|
(46 829)
|
(73 700)
|
(98 958)
|
(115 920)
|
(118 825)
|
(95 759)
|
(93 190)
|
(91 755)
|
(96 656)
|
(139 899)
|
(144 987)
|
(187 911)
|
(215 050)
|
(196 101)
|
(212 296)
|
(205 649)
|
(197 893)
|
(158 047)
|
(137 526)
|
(123 967)
|
(139 009)
|
(199 660)
|
0
|
0
|
(126 183)
|
(305 191)
|
(482 135)
|
(574 860)
|
(610 418)
|
(394 969)
|
(428 589)
|
(466 294)
|
(467 090)
|
(474 519)
|
(485 298)
|
(483 672)
|
(507 530)
|
(531 711)
|
(557 956)
|
(649 831)
|
(722 909)
|
(704 313)
|
(720 437)
|
(716 545)
|
(598 554)
|
(642 658)
|
(658 797)
|
(645 702)
|
(803 600)
|
(845 043)
|
(870 503)
|
(891 246)
|
(885 414)
|
(818 715)
|
(812 699)
|
(800 460)
|
(929 862)
|
(875 332)
|
(881 897)
|
(891 875)
|
(724 564)
|
(913 188)
|
(884 470)
|
(854 208)
|
(909 865)
|
(877 400)
|
(866 409)
|
(884 330)
|
(851 314)
|
(666 777)
|
(674 955)
|
(657 812)
|
(615 893)
|
(2 637 340)
|
(725 969)
|
(726 197)
|
(718 285)
|
(3 342 658)
|
(3 782 706)
|
(4 136 974)
|
(4 673 058)
|
(2 338 835)
|
(2 353 852)
|
(2 352 908)
|
(2 240 545)
|
|
| Net Income (Common) |
172 621
N/A
|
124 812
-28%
|
158 676
+27%
|
181 650
+14%
|
244 757
+35%
|
148 867
-39%
|
144 511
-3%
|
117 641
-19%
|
40 561
-66%
|
217 400
+436%
|
232 535
+7%
|
250 530
+8%
|
303 907
+21%
|
305 243
+0%
|
359 496
+18%
|
367 180
+2%
|
341 599
-7%
|
368 436
+8%
|
364 503
-1%
|
368 380
+1%
|
314 815
-15%
|
285 766
-9%
|
282 001
-1%
|
294 242
+4%
|
400 168
+36%
|
573 268
+43%
|
659 100
+15%
|
697 831
+6%
|
575 848
-17%
|
667 175
+16%
|
629 245
-6%
|
656 393
+4%
|
679 504
+4%
|
675 743
-1%
|
728 767
+8%
|
750 917
+3%
|
789 649
+5%
|
816 928
+3%
|
781 213
-4%
|
762 373
-2%
|
797 824
+5%
|
792 879
-1%
|
885 853
+12%
|
925 842
+5%
|
934 005
+1%
|
961 337
+3%
|
844 825
-12%
|
676 959
-20%
|
625 838
-8%
|
567 468
-9%
|
632 138
+11%
|
846 766
+34%
|
1 550 112
+83%
|
1 604 680
+4%
|
1 639 893
+2%
|
1 647 345
+0%
|
1 044 773
-37%
|
1 029 675
-1%
|
990 979
-4%
|
1 167 827
+18%
|
1 265 045
+8%
|
1 445 861
+14%
|
1 502 223
+4%
|
1 361 240
-9%
|
1 379 385
+1%
|
996 905
-28%
|
1 038 725
+4%
|
1 078 300
+4%
|
1 051 980
-2%
|
1 266 761
+20%
|
1 164 155
-8%
|
1 139 188
-2%
|
819 323
-28%
|
821 113
+0%
|
1 326 496
+62%
|
1 563 150
+18%
|
1 858 432
+19%
|
1 591 796
-14%
|
1 261 489
-21%
|
1 077 489
-15%
|
199 493
-81%
|
272 848
+37%
|
135 634
-50%
|
248 967
+84%
|
1 391 083
+459%
|
1 324 039
-5%
|
1 184 960
-11%
|
1 006 076
-15%
|
|
| EPS (Diluted) |
73.16
N/A
|
52.7
-28%
|
67
+27%
|
76.71
+14%
|
103.36
+35%
|
62.86
-39%
|
61.02
-3%
|
49.67
-19%
|
17.13
-66%
|
91.79
+436%
|
98.11
+7%
|
66.84
-32%
|
96.63
+45%
|
68.74
-29%
|
80.96
+18%
|
82.69
+2%
|
76.94
-7%
|
83
+8%
|
82.11
-1%
|
83.3
+1%
|
71.32
-14%
|
64.74
-9%
|
63.88
-1%
|
72.86
+14%
|
99.1
+36%
|
141.96
+43%
|
163.22
+15%
|
172.81
+6%
|
142.6
-17%
|
165.21
+16%
|
155.82
-6%
|
162.54
+4%
|
168.27
+4%
|
167.34
-1%
|
177.61
+6%
|
185.96
+5%
|
194.1
+4%
|
200.81
+3%
|
192.98
-4%
|
185.85
-4%
|
196.21
+6%
|
195
-1%
|
217.86
+12%
|
227.36
+4%
|
229.6
+1%
|
236.31
+3%
|
207.67
-12%
|
166.41
-20%
|
153.92
-8%
|
139.49
-9%
|
155.39
+11%
|
208.15
+34%
|
381.05
+83%
|
394.46
+4%
|
403.12
+2%
|
404.95
+0%
|
256.83
-37%
|
253.11
-1%
|
243.6
-4%
|
287.08
+18%
|
310.95
+8%
|
355.42
+14%
|
369.27
+4%
|
334.62
-9%
|
339.05
+1%
|
245.06
-28%
|
255.34
+4%
|
265.06
+4%
|
258.58
-2%
|
311.39
+20%
|
286.17
-8%
|
280.03
-2%
|
201.39
-28%
|
201.84
+0%
|
326.06
+62%
|
384.22
+18%
|
456.81
+19%
|
391.27
-14%
|
310.08
-21%
|
264.85
-15%
|
49.04
-81%
|
67.07
+37%
|
33.34
-50%
|
61.2
+84%
|
341.93
+459%
|
325.45
-5%
|
291.26
-11%
|
247.29
-15%
|
|