Petroleo Brasileiro SA Petrobras
BOVESPA:PETR4
Income Statement
Earnings Waterfall
Petroleo Brasileiro SA Petrobras
Income Statement
Petroleo Brasileiro SA Petrobras
| Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest 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
|
0
|
441
|
945
|
1 278
|
1 490
|
1 183
|
0
|
0
|
0
|
523
|
1 197
|
1 935
|
0
|
0
|
0
|
0
|
3 378
|
2 263
|
4 061
|
6 138
|
7 367
|
9 142
|
11 285
|
13 947
|
17 075
|
19 199
|
21 879
|
22 528
|
20 959
|
22 117
|
19 801
|
18 429
|
17 257
|
15 681
|
15 185
|
15 179
|
14 980
|
16 272
|
17 710
|
19 010
|
19 783
|
19 710
|
19 538
|
20 149
|
20 508
|
20 252
|
20 146
|
17 897
|
16 801
|
15 295
|
13 902
|
13 602
|
13 790
|
13 990
|
13 351
|
13 982
|
13 764
|
14 089
|
14 766
|
14 653
|
15 317
|
15 457
|
0
|
|
| Revenue |
58 902
N/A
|
57 512
-2%
|
55 251
-4%
|
56 339
+2%
|
61 797
+10%
|
69 176
+12%
|
82 437
+19%
|
90 130
+9%
|
92 634
+3%
|
95 743
+3%
|
94 556
-1%
|
99 068
+5%
|
105 440
+6%
|
108 201
+3%
|
115 784
+7%
|
121 118
+5%
|
126 659
+5%
|
136 605
+8%
|
143 574
+5%
|
148 183
+3%
|
155 836
+5%
|
158 239
+2%
|
161 247
+2%
|
165 097
+2%
|
166 202
+1%
|
170 578
+3%
|
178 519
+5%
|
192 685
+8%
|
208 400
+8%
|
215 119
+3%
|
210 914
-2%
|
199 561
-5%
|
187 274
-6%
|
182 834
-2%
|
190 553
+4%
|
199 573
+5%
|
206 415
+3%
|
211 842
+3%
|
215 788
+2%
|
223 164
+3%
|
231 979
+4%
|
244 176
+5%
|
255 952
+5%
|
262 992
+3%
|
273 231
+4%
|
281 379
+3%
|
287 781
+2%
|
293 360
+2%
|
297 267
+1%
|
304 890
+3%
|
313 899
+3%
|
322 571
+3%
|
333 248
+3%
|
337 260
+1%
|
330 068
-2%
|
327 713
-1%
|
321 575
-2%
|
321 638
+0%
|
317 622
-1%
|
308 999
-3%
|
297 203
-4%
|
282 589
-5%
|
280 617
-1%
|
276 293
-2%
|
277 672
+0%
|
283 695
+2%
|
278 904
-2%
|
286 736
+3%
|
303 986
+6%
|
310 255
+2%
|
317 537
+2%
|
315 276
-1%
|
303 255
-4%
|
302 245
0%
|
306 858
+2%
|
285 189
-7%
|
278 868
-2%
|
272 069
-2%
|
282 774
+4%
|
342 586
+21%
|
393 450
+15%
|
452 668
+15%
|
508 135
+12%
|
568 385
+12%
|
616 867
+9%
|
641 256
+4%
|
638 683
0%
|
581 563
-9%
|
536 315
-8%
|
511 994
-5%
|
490 647
-4%
|
499 065
+2%
|
503 819
+1%
|
490 829
-3%
|
496 252
+1%
|
493 122
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(35 075)
|
(34 856)
|
(34 559)
|
(35 389)
|
(39 180)
|
(44 205)
|
(49 148)
|
(52 900)
|
(52 967)
|
(52 893)
|
(53 335)
|
(56 961)
|
(60 511)
|
(63 100)
|
(66 837)
|
(68 848)
|
(72 062)
|
(77 108)
|
(81 190)
|
(83 728)
|
(90 240)
|
(94 934)
|
(98 982)
|
(102 046)
|
(102 196)
|
(104 398)
|
(110 222)
|
(120 198)
|
(132 997)
|
(141 623)
|
(137 923)
|
(127 975)
|
(116 750)
|
(108 707)
|
(114 084)
|
(123 812)
|
(130 068)
|
(135 617)
|
(138 984)
|
(145 772)
|
(154 165)
|
(166 939)
|
(178 360)
|
(189 360)
|
(201 580)
|
(211 937)
|
(219 726)
|
(222 613)
|
(228 021)
|
(234 995)
|
(243 698)
|
(252 259)
|
(259 080)
|
(256 823)
|
(247 496)
|
(238 397)
|
(228 945)
|
(223 062)
|
(220 448)
|
(214 566)
|
(203 188)
|
(192 611)
|
(187 861)
|
(184 989)
|
(188 468)
|
(192 100)
|
(189 720)
|
(192 676)
|
(202 312)
|
(209 649)
|
(216 582)
|
(214 666)
|
(207 043)
|
(196 808)
|
(198 720)
|
(190 700)
|
(180 709)
|
(170 668)
|
(168 084)
|
(188 281)
|
(212 841)
|
(253 510)
|
(278 964)
|
(300 552)
|
(322 173)
|
(329 619)
|
(328 989)
|
(310 341)
|
(285 895)
|
(265 690)
|
(257 238)
|
(262 997)
|
(267 746)
|
(268 889)
|
(274 996)
|
(278 037)
|
|
| Gross Profit |
23 827
N/A
|
22 656
-5%
|
20 692
-9%
|
20 950
+1%
|
22 617
+8%
|
24 971
+10%
|
33 289
+33%
|
37 230
+12%
|
39 667
+7%
|
42 849
+8%
|
41 221
-4%
|
42 107
+2%
|
44 929
+7%
|
45 101
+0%
|
48 947
+9%
|
52 270
+7%
|
54 597
+4%
|
59 497
+9%
|
62 384
+5%
|
64 456
+3%
|
65 596
+2%
|
63 305
-3%
|
62 265
-2%
|
63 051
+1%
|
64 006
+2%
|
66 180
+3%
|
68 296
+3%
|
72 487
+6%
|
75 403
+4%
|
73 495
-3%
|
72 991
-1%
|
71 586
-2%
|
70 524
-1%
|
74 127
+5%
|
76 469
+3%
|
75 761
-1%
|
76 347
+1%
|
76 225
0%
|
76 804
+1%
|
77 391
+1%
|
77 814
+1%
|
77 237
-1%
|
77 592
+0%
|
73 632
-5%
|
71 651
-3%
|
69 442
-3%
|
68 055
-2%
|
70 747
+4%
|
69 245
-2%
|
69 895
+1%
|
70 201
+0%
|
70 312
+0%
|
74 168
+5%
|
80 437
+8%
|
82 572
+3%
|
89 316
+8%
|
92 630
+4%
|
98 576
+6%
|
97 174
-1%
|
94 433
-3%
|
94 015
0%
|
89 978
-4%
|
92 756
+3%
|
91 304
-2%
|
89 204
-2%
|
91 595
+3%
|
89 184
-3%
|
94 060
+5%
|
101 674
+8%
|
100 606
-1%
|
100 955
+0%
|
100 610
0%
|
96 212
-4%
|
105 437
+10%
|
108 138
+3%
|
94 489
-13%
|
98 159
+4%
|
101 401
+3%
|
114 690
+13%
|
154 305
+35%
|
180 609
+17%
|
199 158
+10%
|
229 171
+15%
|
267 833
+17%
|
294 694
+10%
|
311 637
+6%
|
309 694
-1%
|
271 222
-12%
|
250 420
-8%
|
246 304
-2%
|
233 409
-5%
|
236 068
+1%
|
236 073
+0%
|
221 940
-6%
|
221 256
0%
|
215 085
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(10 307)
|
(7 823)
|
(11 047)
|
(11 209)
|
(12 337)
|
(10 320)
|
(15 550)
|
(17 664)
|
(17 249)
|
(16 694)
|
(18 934)
|
(20 197)
|
(22 359)
|
(18 458)
|
(22 171)
|
(22 121)
|
(21 912)
|
(22 938)
|
(23 625)
|
(23 841)
|
(25 460)
|
(22 409)
|
(26 989)
|
(27 461)
|
(27 857)
|
(27 029)
|
(28 476)
|
(28 467)
|
(29 671)
|
(27 956)
|
(31 376)
|
(31 814)
|
(32 298)
|
(29 082)
|
(29 980)
|
(29 840)
|
(29 223)
|
(29 677)
|
(30 649)
|
(32 408)
|
(31 351)
|
(33 394)
|
(34 028)
|
(36 065)
|
(37 506)
|
(36 764)
|
(36 568)
|
(34 637)
|
(35 998)
|
(37 665)
|
(40 924)
|
(42 597)
|
(57 559)
|
(56 510)
|
(64 416)
|
(69 981)
|
(60 360)
|
(55 848)
|
(58 525)
|
(56 456)
|
(55 005)
|
(46 802)
|
(43 643)
|
(42 802)
|
(39 400)
|
(54 099)
|
(51 971)
|
(47 129)
|
(46 430)
|
(25 015)
|
(26 560)
|
(24 601)
|
(17 833)
|
(30 498)
|
(24 311)
|
(25 990)
|
(30 994)
|
(19 575)
|
(22 962)
|
(22 194)
|
(23 854)
|
(29 612)
|
(29 821)
|
(16 744)
|
(12 832)
|
(11 456)
|
(13 803)
|
(30 780)
|
(34 551)
|
(46 919)
|
(46 820)
|
(57 109)
|
(60 553)
|
(69 982)
|
(72 208)
|
(70 133)
|
|
| Selling, General & Administrative |
(4 445)
|
(4 769)
|
(5 003)
|
(5 297)
|
(5 880)
|
(6 179)
|
(6 798)
|
(7 120)
|
(7 083)
|
(7 517)
|
(7 774)
|
(8 551)
|
(9 524)
|
(9 990)
|
(10 967)
|
(11 074)
|
(11 077)
|
(13 814)
|
(11 853)
|
(12 154)
|
(12 547)
|
(14 423)
|
(13 427)
|
(14 120)
|
(15 622)
|
(16 238)
|
(16 142)
|
(16 332)
|
(15 738)
|
(15 272)
|
(17 220)
|
(17 391)
|
(17 671)
|
(15 425)
|
(17 098)
|
(17 799)
|
(18 260)
|
(18 802)
|
(19 007)
|
(18 208)
|
(18 058)
|
(18 374)
|
(18 916)
|
(20 459)
|
(21 546)
|
(20 206)
|
(21 506)
|
(21 374)
|
(21 509)
|
(25 006)
|
(24 744)
|
(25 570)
|
(30 083)
|
(31 436)
|
(33 833)
|
(39 174)
|
(39 388)
|
(39 952)
|
(42 002)
|
(38 663)
|
(36 277)
|
(32 719)
|
(31 052)
|
(33 541)
|
(34 546)
|
(35 861)
|
(32 259)
|
(24 894)
|
(20 170)
|
(10 643)
|
(11 174)
|
(10 246)
|
(8 394)
|
(14 533)
|
(12 800)
|
(14 258)
|
(16 203)
|
(4 953)
|
(4 440)
|
(3 128)
|
(5 438)
|
(14 932)
|
(14 807)
|
(15 154)
|
(11 737)
|
(12 770)
|
(13 953)
|
(15 464)
|
(16 730)
|
(16 124)
|
(17 355)
|
(27 021)
|
(25 980)
|
(27 228)
|
(27 616)
|
(17 835)
|
|
| Research & Development |
(1 228)
|
(1 386)
|
(1 524)
|
(1 598)
|
(1 634)
|
(1 780)
|
(1 827)
|
(1 992)
|
(2 030)
|
(2 209)
|
(2 349)
|
(2 250)
|
(2 636)
|
(2 431)
|
(2 358)
|
(2 488)
|
(2 280)
|
(3 157)
|
(3 294)
|
(3 604)
|
(3 875)
|
(3 623)
|
(4 109)
|
(4 054)
|
(4 014)
|
(4 282)
|
(4 792)
|
(4 956)
|
(5 392)
|
(5 200)
|
(5 369)
|
(5 473)
|
(5 295)
|
(5 344)
|
(4 717)
|
(4 671)
|
(4 856)
|
(5 536)
|
(5 577)
|
(6 261)
|
(6 410)
|
(6 872)
|
(6 967)
|
(9 088)
|
(9 510)
|
(10 109)
|
(10 534)
|
(8 489)
|
(9 415)
|
(8 873)
|
(9 035)
|
(9 638)
|
(9 813)
|
(9 724)
|
(9 154)
|
(8 780)
|
(8 591)
|
(8 491)
|
(8 594)
|
(8 712)
|
(8 272)
|
(7 882)
|
(6 865)
|
(5 869)
|
(4 615)
|
(4 394)
|
(4 697)
|
(4 721)
|
(4 663)
|
(4 249)
|
(4 486)
|
(4 276)
|
(4 092)
|
(5 465)
|
(5 182)
|
(4 932)
|
(6 020)
|
(5 989)
|
(6 934)
|
(7 998)
|
(7 544)
|
(6 764)
|
(6 418)
|
(5 914)
|
(5 975)
|
(8 703)
|
(8 831)
|
(9 350)
|
(11 073)
|
(8 511)
|
(8 472)
|
(8 598)
|
(8 659)
|
(9 278)
|
(10 690)
|
(10 914)
|
|
| 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
|
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
|
(302)
|
(503)
|
(722)
|
(924)
|
(1 295)
|
(1 839)
|
(2 301)
|
(2 788)
|
(2 791)
|
(2 858)
|
(3 183)
|
(3 372)
|
(3 642)
|
(3 678)
|
(3 608)
|
(3 755)
|
(3 967)
|
(4 303)
|
(4 522)
|
(4 604)
|
(4 360)
|
(4 097)
|
(3 873)
|
(3 654)
|
(3 770)
|
(3 915)
|
(4 058)
|
(4 397)
|
(4 580)
|
(4 740)
|
|
| Other Operating Expenses |
(4 634)
|
(1 668)
|
(4 520)
|
(4 314)
|
(4 823)
|
(2 361)
|
(6 925)
|
(8 552)
|
(8 136)
|
(6 969)
|
(8 812)
|
(9 396)
|
(10 200)
|
(6 037)
|
(8 846)
|
(8 559)
|
(8 556)
|
(5 966)
|
(8 478)
|
(8 082)
|
(9 038)
|
(4 362)
|
(9 452)
|
(9 287)
|
(8 221)
|
(6 509)
|
(7 542)
|
(7 179)
|
(8 542)
|
(7 484)
|
(8 787)
|
(8 951)
|
(9 331)
|
(8 313)
|
(8 166)
|
(7 370)
|
(6 108)
|
(5 338)
|
(6 066)
|
(7 939)
|
(6 883)
|
(8 148)
|
(8 145)
|
(6 518)
|
(6 450)
|
(6 449)
|
(4 528)
|
(4 774)
|
(5 074)
|
(3 786)
|
(7 145)
|
(7 389)
|
(17 663)
|
(15 350)
|
(21 429)
|
(22 027)
|
(12 381)
|
(7 405)
|
(7 929)
|
(9 081)
|
(10 456)
|
(6 201)
|
(5 726)
|
(3 392)
|
(239)
|
(13 844)
|
(14 713)
|
(17 011)
|
(20 875)
|
(9 199)
|
(9 605)
|
(8 240)
|
(3 046)
|
(7 712)
|
(3 538)
|
(3 942)
|
(5 588)
|
(5 261)
|
(7 946)
|
(7 390)
|
(7 264)
|
(4 161)
|
(4 629)
|
8 627
|
9 402
|
14 621
|
13 341
|
(1 869)
|
(2 875)
|
(18 630)
|
(17 223)
|
(17 575)
|
(21 856)
|
(29 079)
|
(29 322)
|
(36 644)
|
|
| Operating Income |
13 520
N/A
|
14 833
+10%
|
9 645
-35%
|
9 741
+1%
|
10 280
+6%
|
14 651
+43%
|
17 739
+21%
|
19 567
+10%
|
22 417
+15%
|
26 155
+17%
|
22 286
-15%
|
21 910
-2%
|
22 570
+3%
|
26 643
+18%
|
26 776
+0%
|
30 150
+13%
|
32 685
+8%
|
36 559
+12%
|
38 760
+6%
|
40 615
+5%
|
40 136
-1%
|
40 896
+2%
|
35 276
-14%
|
35 590
+1%
|
36 149
+2%
|
39 151
+8%
|
39 820
+2%
|
44 020
+11%
|
45 732
+4%
|
45 539
0%
|
41 615
-9%
|
39 772
-4%
|
38 226
-4%
|
45 045
+18%
|
46 488
+3%
|
45 922
-1%
|
47 123
+3%
|
46 548
-1%
|
46 154
-1%
|
44 984
-3%
|
46 463
+3%
|
43 843
-6%
|
43 564
-1%
|
37 567
-14%
|
34 145
-9%
|
32 678
-4%
|
31 487
-4%
|
36 110
+15%
|
33 247
-8%
|
32 230
-3%
|
29 277
-9%
|
27 715
-5%
|
16 609
-40%
|
23 927
+44%
|
18 156
-24%
|
19 335
+6%
|
32 270
+67%
|
42 728
+32%
|
38 649
-10%
|
37 977
-2%
|
39 010
+3%
|
43 176
+11%
|
49 113
+14%
|
48 502
-1%
|
49 804
+3%
|
37 496
-25%
|
37 213
-1%
|
46 931
+26%
|
55 244
+18%
|
75 591
+37%
|
74 395
-2%
|
76 009
+2%
|
78 379
+3%
|
74 939
-4%
|
83 827
+12%
|
68 499
-18%
|
67 165
-2%
|
81 826
+22%
|
91 728
+12%
|
132 111
+44%
|
156 755
+19%
|
169 546
+8%
|
199 350
+18%
|
251 089
+26%
|
281 862
+12%
|
300 181
+6%
|
295 891
-1%
|
240 442
-19%
|
215 869
-10%
|
199 385
-8%
|
186 589
-6%
|
178 959
-4%
|
175 520
-2%
|
151 958
-13%
|
149 048
-2%
|
144 952
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
362
|
(921)
|
2 766
|
2 013
|
784
|
(2 581)
|
918
|
2 767
|
4 143
|
1 719
|
2 381
|
1 421
|
1 895
|
609
|
1 237
|
748
|
(44)
|
120
|
1 034
|
2 064
|
2 823
|
(224)
|
1 805
|
624
|
(627)
|
(3 612)
|
(428)
|
(201)
|
3 749
|
2 953
|
5 773
|
5 910
|
4 964
|
(266)
|
2 551
|
1 965
|
(738)
|
(961)
|
939
|
2 543
|
(4 640)
|
2 930
|
(5 384)
|
(14 436)
|
(8 125)
|
(4 644)
|
(5 506)
|
2 995
|
3 574
|
(8 261)
|
(6 695)
|
(7 891)
|
(8 873)
|
(6 464)
|
(10 608)
|
(14 406)
|
(23 045)
|
(28 243)
|
(30 512)
|
(32 495)
|
(29 729)
|
(28 391)
|
(28 556)
|
(28 050)
|
(27 178)
|
(26 857)
|
(24 747)
|
(23 007)
|
(22 068)
|
(22 741)
|
(24 269)
|
(27 392)
|
(28 415)
|
(28 876)
|
(42 980)
|
(59 242)
|
(75 870)
|
(61 059)
|
(69 659)
|
(31 196)
|
(31 187)
|
(51 416)
|
(17 304)
|
(48 680)
|
(32 775)
|
(19 038)
|
(25 983)
|
(8 357)
|
(11 274)
|
(10 064)
|
(16 777)
|
(43 046)
|
(33 841)
|
(71 361)
|
(49 792)
|
(16 764)
|
|
| 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
|
(933)
|
(933)
|
(933)
|
(933)
|
(543)
|
(1 768)
|
(2 101)
|
(2 361)
|
(1 845)
|
(750)
|
0
|
0
|
0
|
(268)
|
(872)
|
(1 001)
|
(281)
|
(1 011)
|
207
|
0
|
2 134
|
2 322
|
1 134
|
1 596
|
(45 249)
|
(43 225)
|
(43 765)
|
(45 966)
|
(55 119)
|
(56 227)
|
(57 858)
|
(74 736)
|
(26 065)
|
(25 880)
|
(17 463)
|
(955)
|
(1 872)
|
1 492
|
(6 696)
|
(7 180)
|
(15 046)
|
(17 671)
|
2 962
|
(1 158)
|
6 215
|
(61 242)
|
(63 032)
|
(56 349)
|
(18 073)
|
50 074
|
37 309
|
58 465
|
35 690
|
36 740
|
33 031
|
11 229
|
(5 956)
|
(5 924)
|
(5 648)
|
(5 862)
|
(8 647)
|
(10 998)
|
(22 633)
|
(21 332)
|
(22 558)
|
(21 572)
|
(10 170)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
(170)
|
622
|
399
|
538
|
(485)
|
(981)
|
(758)
|
(897)
|
(531)
|
0
|
0
|
0
|
(125)
|
0
|
0
|
0
|
(67)
|
52
|
48
|
(53)
|
0
|
(27)
|
(52)
|
88
|
(699)
|
0
|
0
|
0
|
38
|
(140)
|
(309)
|
2 161
|
4 167
|
5 606
|
8 040
|
7 401
|
(2 422)
|
4 034
|
3 076
|
2 010
|
0
|
1 807
|
(3 039)
|
(3 805)
|
2 052
|
(556)
|
3 312
|
4 149
|
1 970
|
382
|
(745)
|
(2 217)
|
(595)
|
(847)
|
1 379
|
2 363
|
577
|
1 904
|
(1 159)
|
(1 742)
|
(2 593)
|
(4 241)
|
(395)
|
410
|
1 163
|
1 449
|
(900)
|
(5 076)
|
(5 036)
|
(4 588)
|
(5 157)
|
(2 185)
|
(2 657)
|
(2 332)
|
(2 168)
|
(2 122)
|
(2 245)
|
(1 986)
|
(920)
|
(134)
|
(189)
|
(370)
|
(1 798)
|
(2 947)
|
(3 193)
|
(3 882)
|
(2 903)
|
(2 855)
|
(3 309)
|
(3 767)
|
(5 208)
|
|
| Pre-Tax Income |
13 882
N/A
|
13 911
+0%
|
12 411
-11%
|
11 754
-5%
|
11 064
-6%
|
11 900
+8%
|
19 279
+62%
|
22 733
+18%
|
27 098
+19%
|
27 389
+1%
|
23 687
-14%
|
22 574
-5%
|
23 568
+4%
|
26 720
+13%
|
28 013
+5%
|
30 897
+10%
|
32 641
+6%
|
36 555
+12%
|
39 794
+9%
|
42 679
+7%
|
42 959
+1%
|
40 606
-5%
|
37 133
-9%
|
36 262
-2%
|
35 469
-2%
|
35 539
+0%
|
39 365
+11%
|
43 767
+11%
|
49 568
+13%
|
46 860
-5%
|
46 455
-1%
|
44 749
-4%
|
42 257
-6%
|
44 275
+5%
|
47 131
+6%
|
45 476
-4%
|
46 185
+2%
|
47 909
+4%
|
51 949
+8%
|
55 567
+7%
|
49 225
-11%
|
44 351
-10%
|
41 946
-5%
|
25 335
-40%
|
27 029
+7%
|
27 753
+3%
|
26 777
-4%
|
36 273
+35%
|
33 017
-9%
|
28 155
-15%
|
24 348
-14%
|
24 270
0%
|
13 481
-44%
|
(25 816)
N/A
|
(35 295)
-37%
|
(39 581)
-12%
|
(38 958)
+2%
|
(41 229)
-6%
|
(48 937)
-19%
|
(50 997)
-4%
|
(63 092)
-24%
|
(10 703)
+83%
|
(3 419)
+68%
|
1 830
N/A
|
19 929
+989%
|
6 174
-69%
|
9 717
+57%
|
16 833
+73%
|
26 406
+57%
|
38 967
+48%
|
33 904
-13%
|
50 679
+49%
|
43 730
-14%
|
47 242
+8%
|
(24 983)
N/A
|
(58 932)
-136%
|
(67 239)
-14%
|
37
N/A
|
69 811
+188 578%
|
136 056
+95%
|
181 911
+34%
|
151 575
-17%
|
216 800
+43%
|
234 520
+8%
|
260 182
+11%
|
274 998
+6%
|
263 614
-4%
|
224 639
-15%
|
195 786
-13%
|
177 481
-9%
|
154 932
-13%
|
110 377
-29%
|
117 492
+6%
|
54 730
-53%
|
73 917
+35%
|
112 810
+53%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3 985)
|
(3 875)
|
(3 532)
|
(4 247)
|
(3 548)
|
(4 009)
|
(6 608)
|
(7 244)
|
(7 732)
|
(7 816)
|
(6 830)
|
(6 737)
|
(6 809)
|
(7 250)
|
(7 488)
|
(7 543)
|
(9 717)
|
(10 802)
|
(11 867)
|
(13 624)
|
(12 405)
|
(11 896)
|
(10 996)
|
(10 299)
|
(10 816)
|
(11 273)
|
(12 236)
|
(13 934)
|
(16 559)
|
(15 962)
|
(14 961)
|
(12 547)
|
(10 515)
|
(10 931)
|
(10 670)
|
(11 322)
|
(11 690)
|
(12 027)
|
(12 675)
|
(13 218)
|
(10 727)
|
(11 241)
|
(10 598)
|
(7 270)
|
(8 609)
|
(6 794)
|
(7 411)
|
(9 357)
|
(8 194)
|
(5 148)
|
(3 390)
|
(3 800)
|
(2 492)
|
3 892
|
3 687
|
3 690
|
3 981
|
6 058
|
8 857
|
10 908
|
11 705
|
(2 342)
|
(4 438)
|
(10 294)
|
(11 420)
|
(5 797)
|
(7 269)
|
(5 249)
|
(9 647)
|
(15 462)
|
(13 514)
|
(20 667)
|
(20 052)
|
(16 400)
|
2 338
|
14 424
|
21 571
|
6 209
|
(12 565)
|
(32 956)
|
(45 918)
|
(44 311)
|
(66 029)
|
(72 306)
|
(82 956)
|
(85 993)
|
(81 085)
|
(67 658)
|
(58 281)
|
(52 315)
|
(44 263)
|
(31 159)
|
(32 358)
|
(17 721)
|
(25 387)
|
(34 991)
|
|
| Income from Continuing Operations |
9 897
|
10 036
|
8 879
|
7 507
|
7 516
|
7 891
|
12 671
|
15 489
|
19 366
|
19 573
|
16 857
|
15 837
|
16 759
|
19 471
|
20 525
|
23 354
|
22 924
|
25 753
|
27 927
|
29 055
|
30 554
|
28 709
|
26 137
|
25 963
|
24 653
|
24 267
|
27 129
|
29 834
|
33 009
|
30 898
|
31 495
|
32 202
|
31 742
|
33 344
|
36 461
|
34 154
|
34 495
|
35 881
|
39 274
|
42 349
|
38 498
|
33 110
|
31 347
|
18 065
|
18 420
|
20 959
|
19 366
|
26 916
|
24 823
|
23 007
|
20 958
|
20 470
|
10 989
|
(21 924)
|
(31 608)
|
(35 891)
|
(34 977)
|
(35 171)
|
(40 080)
|
(40 089)
|
(51 387)
|
(13 045)
|
(7 857)
|
(8 464)
|
8 509
|
377
|
2 448
|
11 584
|
16 759
|
23 505
|
20 390
|
30 012
|
23 678
|
30 842
|
(22 645)
|
(44 508)
|
(45 668)
|
6 246
|
57 246
|
103 100
|
135 993
|
107 264
|
150 771
|
162 214
|
177 226
|
189 005
|
182 529
|
156 981
|
137 505
|
125 166
|
110 669
|
79 218
|
85 134
|
37 009
|
48 530
|
77 819
|
|
| Income to Minority Interest |
626
|
247
|
(5)
|
262
|
839
|
651
|
549
|
(435)
|
(1 319)
|
(884)
|
(773)
|
(323)
|
(1 048)
|
(827)
|
(1 298)
|
(2 496)
|
(1 992)
|
(1 023)
|
(1 543)
|
(641)
|
(687)
|
(1 593)
|
(1 565)
|
(1 550)
|
(1 797)
|
(1 743)
|
(1 497)
|
(1 285)
|
(146)
|
2 089
|
1 889
|
(375)
|
(1 818)
|
(3 293)
|
(3 011)
|
(569)
|
(283)
|
(692)
|
(826)
|
(1 253)
|
368
|
203
|
195
|
1 189
|
64
|
223
|
294
|
291
|
214
|
563
|
312
|
(442)
|
305
|
337
|
1 532
|
1 387
|
2 053
|
335
|
(1 332)
|
(1 484)
|
(2 885)
|
(1 779)
|
(1 272)
|
(719)
|
(968)
|
(823)
|
(629)
|
(272)
|
(148)
|
(919)
|
(964)
|
(1 831)
|
(1 324)
|
(833)
|
577
|
1 163
|
1 039
|
862
|
(448)
|
(734)
|
(939)
|
(596)
|
(709)
|
(677)
|
(735)
|
(677)
|
(606)
|
(606)
|
(601)
|
(560)
|
(519)
|
(455)
|
(441)
|
(403)
|
(415)
|
(447)
|
|
| Net Income (Common) |
10 278
N/A
|
9 867
-4%
|
8 457
-14%
|
7 352
-13%
|
8 092
+10%
|
8 098
+0%
|
12 777
+58%
|
14 610
+14%
|
17 603
+20%
|
17 795
+1%
|
16 084
-10%
|
15 514
-4%
|
15 712
+1%
|
17 861
+14%
|
18 444
+3%
|
20 075
+9%
|
20 148
+0%
|
23 725
+18%
|
25 378
+7%
|
27 408
+8%
|
28 861
+5%
|
25 919
-10%
|
23 375
-10%
|
23 216
-1%
|
21 659
-7%
|
21 512
-1%
|
24 620
+14%
|
27 537
+12%
|
31 851
+16%
|
32 988
+4%
|
32 039
-3%
|
30 483
-5%
|
28 580
-6%
|
30 051
+5%
|
31 955
+6%
|
32 090
+0%
|
32 717
+2%
|
35 189
+8%
|
38 448
+9%
|
41 096
+7%
|
38 865
-5%
|
33 313
-14%
|
31 542
-5%
|
19 254
-39%
|
18 484
-4%
|
21 182
+15%
|
19 661
-7%
|
27 208
+38%
|
25 036
-8%
|
23 570
-6%
|
21 270
-10%
|
20 028
-6%
|
11 294
-44%
|
(21 587)
N/A
|
(30 076)
-39%
|
(34 504)
-15%
|
(32 924)
+5%
|
(34 836)
-6%
|
(41 412)
-19%
|
(41 573)
0%
|
(54 272)
-31%
|
(14 824)
+73%
|
(9 129)
+38%
|
(9 183)
-1%
|
7 541
N/A
|
(446)
N/A
|
2 066
N/A
|
11 822
+472%
|
18 200
+54%
|
25 779
+42%
|
22 849
-11%
|
31 643
+38%
|
34 086
+8%
|
40 137
+18%
|
(12 417)
N/A
|
(33 996)
-174%
|
(44 629)
-31%
|
7 108
N/A
|
56 798
+699%
|
102 366
+80%
|
135 054
+32%
|
106 668
-21%
|
150 062
+41%
|
161 537
+8%
|
176 491
+9%
|
188 328
+7%
|
181 923
-3%
|
156 375
-14%
|
136 904
-12%
|
124 606
-9%
|
110 150
-12%
|
78 763
-28%
|
84 693
+8%
|
36 606
-57%
|
48 115
+31%
|
77 372
+61%
|
|
| EPS (Diluted) |
1.18
N/A
|
1.14
-3%
|
0.97
-15%
|
0.84
-13%
|
0.92
+10%
|
0.93
+1%
|
1.46
+57%
|
1.64
+12%
|
2.01
+23%
|
2.03
+1%
|
1.83
-10%
|
1.74
-5%
|
1.79
+3%
|
2.04
+14%
|
2.1
+3%
|
2.28
+9%
|
2.29
+0%
|
2.7
+18%
|
2.89
+7%
|
3.08
+7%
|
3.29
+7%
|
2.95
-10%
|
2.66
-10%
|
2.65
0%
|
2.47
-7%
|
2.45
-1%
|
2.82
+15%
|
3.15
+12%
|
3.64
+16%
|
3.76
+3%
|
3.66
-3%
|
3.48
-5%
|
3.26
-6%
|
3.43
+5%
|
3.64
+6%
|
3.66
+1%
|
3.73
+2%
|
3.56
-5%
|
2.94
-17%
|
3.11
+6%
|
2.98
-4%
|
2.55
-14%
|
2.43
-5%
|
1.45
-40%
|
1.43
-1%
|
1.62
+13%
|
1.51
-7%
|
2.06
+36%
|
1.92
-7%
|
1.81
-6%
|
1.63
-10%
|
1.53
-6%
|
0.86
-44%
|
-1.65
N/A
|
-2.31
-40%
|
-2.65
-15%
|
-2.53
+5%
|
-2.67
-6%
|
-3.18
-19%
|
-3.19
0%
|
-4.16
-30%
|
-1.14
+73%
|
-0.7
+39%
|
-0.71
-1%
|
0.57
N/A
|
-0.03
N/A
|
0.15
N/A
|
0.9
+500%
|
1.39
+54%
|
1.97
+42%
|
1.75
-11%
|
2.42
+38%
|
2.61
+8%
|
3.07
+18%
|
-0.95
N/A
|
-2.6
-174%
|
-3.43
-32%
|
0.54
N/A
|
4.35
+706%
|
7.85
+80%
|
10.36
+32%
|
8.18
-21%
|
11.52
+41%
|
12.4
+8%
|
13.54
+9%
|
14.44
+7%
|
13.95
-3%
|
11.99
-14%
|
10.5
-12%
|
9.57
-9%
|
8.52
-11%
|
6.1
-28%
|
6.57
+8%
|
2.84
-57%
|
3.74
+32%
|
6.01
+61%
|
|