PT Temas Tbk
IDX:TMAS
Income Statement
Earnings Waterfall
PT Temas Tbk
Income Statement
PT Temas Tbk
| 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 | Sep-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
|
0
|
0
|
0
|
0
|
64 084
|
18 059
|
0
|
71 043
|
75 394
|
81 128
|
99 575
|
65 328
|
76 257
|
72 915
|
66 803
|
59 833
|
53 140
|
53 220
|
59 859
|
66 934
|
78 486
|
88 088
|
98 550
|
111 093
|
124 612
|
124 952
|
123 886
|
120 812
|
116 764
|
113 820
|
108 393
|
105 004
|
113 734
|
125 299
|
139 911
|
160 607
|
166 885
|
189 078
|
189 113
|
205 041
|
152 222
|
222 777
|
214 067
|
183 947
|
113 609
|
105 982
|
99 344
|
93 134
|
90 129
|
86 757
|
81 454
|
77 259
|
84 953
|
80 880
|
0
|
0
|
|
| Revenue |
121 824
N/A
|
146 709
+20%
|
179 403
+22%
|
212 181
+18%
|
254 302
+20%
|
307 979
+21%
|
365 654
+19%
|
431 963
+18%
|
509 441
+18%
|
575 027
+13%
|
625 778
+9%
|
666 615
+7%
|
701 073
+5%
|
761 799
+9%
|
757 316
-1%
|
736 372
-3%
|
721 319
-2%
|
747 837
+4%
|
835 342
+12%
|
962 810
+15%
|
1 124 389
+17%
|
1 205 904
+7%
|
1 171 594
-3%
|
1 108 922
-5%
|
991 258
-11%
|
920 568
-7%
|
988 306
+7%
|
1 023 622
+4%
|
1 036 954
+1%
|
1 009 471
-3%
|
967 640
-4%
|
968 318
+0%
|
983 678
+2%
|
966 580
-2%
|
958 477
-1%
|
969 828
+1%
|
996 224
+3%
|
1 055 583
+6%
|
1 086 246
+3%
|
1 145 193
+5%
|
1 206 907
+5%
|
1 242 716
+3%
|
1 383 575
+11%
|
1 442 351
+4%
|
1 515 649
+5%
|
1 584 836
+5%
|
1 522 131
-4%
|
1 541 216
+1%
|
1 522 198
-1%
|
1 532 848
+1%
|
1 621 364
+6%
|
1 628 199
+0%
|
1 663 661
+2%
|
1 653 580
-1%
|
1 671 905
+1%
|
1 685 070
+1%
|
1 718 400
+2%
|
1 865 293
+9%
|
2 000 911
+7%
|
2 137 829
+7%
|
2 194 363
+3%
|
2 265 325
+3%
|
2 320 005
+2%
|
2 369 913
+2%
|
2 387 492
+1%
|
2 426 289
+2%
|
2 512 269
+4%
|
2 610 959
+4%
|
2 683 279
+3%
|
2 670 158
0%
|
2 669 618
0%
|
2 811 855
+5%
|
2 892 815
+3%
|
3 083 068
+7%
|
3 370 324
+9%
|
3 688 521
+9%
|
4 157 596
+13%
|
4 690 781
+13%
|
4 877 926
+4%
|
4 826 388
-1%
|
4 660 577
-3%
|
4 427 773
-5%
|
4 305 684
-3%
|
4 263 529
-1%
|
4 309 720
+1%
|
4 307 634
0%
|
4 344 406
+1%
|
4 310 406
-1%
|
4 309 068
0%
|
4 311 246
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(89 626)
|
(109 482)
|
(136 054)
|
(161 895)
|
(193 459)
|
(232 916)
|
(267 101)
|
(304 333)
|
(352 923)
|
(383 108)
|
(417 795)
|
(459 802)
|
(514 425)
|
(606 305)
|
(663 938)
|
(662 100)
|
(680 040)
|
(683 492)
|
(704 753)
|
(790 163)
|
(862 147)
|
(912 651)
|
(879 518)
|
(862 981)
|
(835 435)
|
(833 310)
|
(966 651)
|
(1 024 248)
|
(1 042 312)
|
(1 029 129)
|
(944 643)
|
(885 837)
|
(848 498)
|
(785 916)
|
(749 372)
|
(756 692)
|
(776 846)
|
(836 783)
|
(890 028)
|
(981 210)
|
(1 037 100)
|
(1 096 209)
|
(1 183 163)
|
(1 168 639)
|
(1 214 051)
|
(1 227 729)
|
(1 134 278)
|
(1 158 094)
|
(1 104 142)
|
(1 086 938)
|
(1 167 671)
|
(1 181 422)
|
(1 226 420)
|
(1 213 587)
|
(1 227 850)
|
(1 253 679)
|
(1 348 274)
|
(1 528 619)
|
(1 729 130)
|
(1 886 702)
|
(1 922 516)
|
(2 004 450)
|
(2 091 798)
|
(2 101 173)
|
(2 109 896)
|
(2 128 018)
|
(2 146 926)
|
(2 208 547)
|
(2 285 506)
|
(2 279 553)
|
(2 249 132)
|
(2 391 063)
|
(2 386 684)
|
(2 483 902)
|
(2 639 309)
|
(2 668 948)
|
(2 908 298)
|
(3 128 005)
|
(3 112 868)
|
(3 144 425)
|
(3 135 210)
|
(3 071 509)
|
(3 191 753)
|
(3 251 203)
|
(3 317 941)
|
(3 406 392)
|
(3 444 217)
|
(3 425 886)
|
(3 459 543)
|
(3 516 738)
|
|
| Gross Profit |
32 197
N/A
|
37 225
+16%
|
43 349
+16%
|
50 285
+16%
|
60 842
+21%
|
75 063
+23%
|
98 553
+31%
|
127 629
+30%
|
156 517
+23%
|
191 918
+23%
|
207 983
+8%
|
206 814
-1%
|
186 649
-10%
|
155 495
-17%
|
93 378
-40%
|
74 271
-20%
|
41 278
-44%
|
64 344
+56%
|
130 590
+103%
|
172 648
+32%
|
262 243
+52%
|
293 254
+12%
|
292 076
0%
|
245 942
-16%
|
155 824
-37%
|
87 260
-44%
|
21 655
-75%
|
(624)
N/A
|
(5 357)
-758%
|
(19 658)
-267%
|
22 996
N/A
|
82 480
+259%
|
135 180
+64%
|
180 664
+34%
|
209 106
+16%
|
213 137
+2%
|
219 378
+3%
|
218 799
0%
|
196 218
-10%
|
163 980
-16%
|
169 805
+4%
|
146 506
-14%
|
200 412
+37%
|
273 712
+37%
|
301 598
+10%
|
357 106
+18%
|
387 854
+9%
|
383 121
-1%
|
418 054
+9%
|
445 908
+7%
|
453 694
+2%
|
446 776
-2%
|
437 241
-2%
|
439 995
+1%
|
444 055
+1%
|
431 392
-3%
|
370 127
-14%
|
336 674
-9%
|
271 781
-19%
|
251 127
-8%
|
271 847
+8%
|
260 875
-4%
|
228 207
-13%
|
268 740
+18%
|
277 596
+3%
|
298 271
+7%
|
365 343
+22%
|
402 412
+10%
|
397 773
-1%
|
390 604
-2%
|
420 486
+8%
|
420 792
+0%
|
506 131
+20%
|
599 166
+18%
|
731 015
+22%
|
1 019 573
+39%
|
1 249 298
+23%
|
1 562 776
+25%
|
1 765 058
+13%
|
1 681 963
-5%
|
1 525 367
-9%
|
1 356 264
-11%
|
1 113 931
-18%
|
1 012 326
-9%
|
991 779
-2%
|
901 242
-9%
|
900 189
0%
|
884 520
-2%
|
849 525
-4%
|
794 508
-6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 510)
|
(8 516)
|
(10 968)
|
(13 600)
|
(17 423)
|
(20 061)
|
(24 899)
|
(30 671)
|
(34 230)
|
(36 354)
|
(44 010)
|
(42 562)
|
(42 125)
|
(45 410)
|
(50 499)
|
(51 127)
|
(51 675)
|
(48 689)
|
(40 963)
|
(43 824)
|
(47 862)
|
(57 772)
|
(60 650)
|
(62 361)
|
(61 688)
|
(58 004)
|
(58 406)
|
(58 585)
|
(61 354)
|
(63 550)
|
(60 722)
|
(61 577)
|
(61 714)
|
(60 946)
|
(57 766)
|
(59 093)
|
(59 481)
|
(61 024)
|
(72 050)
|
(8 379)
|
(8 606)
|
(6 318)
|
(64 759)
|
(47 853)
|
(46 690)
|
(50 365)
|
(63 231)
|
(66 758)
|
(70 545)
|
(43 342)
|
(58 724)
|
(62 839)
|
(72 553)
|
(111 807)
|
(142 880)
|
(145 628)
|
(146 977)
|
(145 730)
|
(119 291)
|
(98 845)
|
(96 988)
|
(94 258)
|
(94 198)
|
(116 382)
|
(116 533)
|
(117 326)
|
(123 777)
|
(127 981)
|
(132 563)
|
(137 765)
|
(171 965)
|
(171 677)
|
(194 353)
|
(218 814)
|
(184 809)
|
(189 962)
|
(174 380)
|
(190 928)
|
(222 025)
|
(204 804)
|
(220 279)
|
(188 528)
|
(176 283)
|
(209 233)
|
(202 036)
|
(206 851)
|
(225 134)
|
(213 497)
|
(202 333)
|
(202 750)
|
|
| Selling, General & Administrative |
(1 212)
|
(2 332)
|
(4 381)
|
(3 710)
|
(6 684)
|
(8 805)
|
(12 986)
|
(17 614)
|
(16 027)
|
0
|
(20 283)
|
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
|
(70 680)
|
(16 550)
|
(32 244)
|
(51 062)
|
(71 397)
|
(68 128)
|
(66 942)
|
(66 132)
|
(67 225)
|
(71 900)
|
(77 313)
|
(87 484)
|
(91 808)
|
(95 402)
|
(108 120)
|
(110 244)
|
(115 348)
|
(118 460)
|
(113 816)
|
(112 468)
|
(127 778)
|
(125 510)
|
(125 571)
|
(122 927)
|
(107 950)
|
(110 711)
|
(102 887)
|
(111 648)
|
(117 118)
|
(118 402)
|
(127 495)
|
(121 344)
|
(141 965)
|
(149 840)
|
(154 405)
|
(183 086)
|
(157 792)
|
(148 446)
|
(152 971)
|
(164 899)
|
(205 320)
|
(211 875)
|
(220 677)
|
(192 298)
|
(164 895)
|
(216 641)
|
(213 365)
|
(215 669)
|
(211 250)
|
(204 223)
|
(217 714)
|
(216 392)
|
|
| Depreciation & Amortization |
(534)
|
(2 165)
|
(1 534)
|
(2 393)
|
(2 518)
|
(1 336)
|
(1 893)
|
(1 940)
|
(1 978)
|
0
|
(2 537)
|
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
|
(3 144)
|
(731)
|
(1 547)
|
(2 356)
|
(3 221)
|
(3 250)
|
(3 341)
|
(3 833)
|
(4 634)
|
(4 936)
|
(5 187)
|
(5 137)
|
(4 819)
|
(5 151)
|
(5 582)
|
(5 551)
|
(5 086)
|
(4 980)
|
(4 710)
|
(4 880)
|
(4 059)
|
(4 412)
|
(3 310)
|
(3 240)
|
(4 798)
|
(4 580)
|
(5 811)
|
(6 114)
|
(6 264)
|
(9 705)
|
(13 186)
|
(16 500)
|
(17 287)
|
(29 262)
|
(46 544)
|
0
|
(23 677)
|
(33 283)
|
(17 830)
|
(25 122)
|
(23 001)
|
(23 902)
|
(23 459)
|
(21 553)
|
(19 551)
|
(17 696)
|
(15 932)
|
(15 025)
|
(15 846)
|
(15 159)
|
(13 869)
|
(13 284)
|
|
| Other Operating Expenses |
(3 764)
|
(4 019)
|
(5 053)
|
(7 497)
|
(8 221)
|
(9 919)
|
(10 019)
|
(11 115)
|
(16 224)
|
(36 354)
|
(21 189)
|
(42 562)
|
(42 125)
|
(45 411)
|
(50 499)
|
(51 127)
|
(51 674)
|
(48 690)
|
(40 963)
|
(43 825)
|
(47 863)
|
(57 772)
|
(60 649)
|
(62 361)
|
(61 689)
|
(58 005)
|
(58 406)
|
(58 587)
|
(61 354)
|
(63 549)
|
(60 721)
|
(61 576)
|
(61 714)
|
(60 948)
|
(57 766)
|
(59 095)
|
(59 483)
|
(61 025)
|
1 775
|
8 902
|
25 185
|
47 100
|
9 860
|
23 525
|
23 593
|
19 600
|
8 627
|
10 079
|
11 955
|
49 279
|
37 903
|
37 714
|
41 150
|
3 988
|
(22 446)
|
(22 188)
|
(28 452)
|
(28 381)
|
12 546
|
31 077
|
31 893
|
31 908
|
18 550
|
(1 091)
|
(7 835)
|
436
|
(395)
|
125
|
8 119
|
79
|
(12 713)
|
7 425
|
6 596
|
(35 728)
|
(3 340)
|
(8 233)
|
(3 579)
|
(907)
|
6 296
|
30 973
|
23 857
|
25 323
|
8 163
|
25 104
|
27 261
|
23 843
|
1 962
|
5 885
|
29 250
|
26 926
|
|
| Operating Income |
26 687
N/A
|
28 710
+8%
|
32 381
+13%
|
36 686
+13%
|
43 420
+18%
|
55 002
+27%
|
73 655
+34%
|
96 958
+32%
|
122 287
+26%
|
155 564
+27%
|
163 974
+5%
|
164 251
+0%
|
144 522
-12%
|
110 083
-24%
|
42 880
-61%
|
23 143
-46%
|
(10 397)
N/A
|
15 654
N/A
|
89 627
+473%
|
128 824
+44%
|
214 381
+66%
|
235 483
+10%
|
231 427
-2%
|
183 581
-21%
|
94 135
-49%
|
29 254
-69%
|
(36 751)
N/A
|
(59 212)
-61%
|
(66 712)
-13%
|
(83 207)
-25%
|
(37 725)
+55%
|
20 905
N/A
|
73 467
+251%
|
119 717
+63%
|
151 339
+26%
|
154 041
+2%
|
159 895
+4%
|
157 774
-1%
|
124 168
-21%
|
155 603
+25%
|
161 200
+4%
|
140 190
-13%
|
135 653
-3%
|
225 859
+66%
|
254 908
+13%
|
306 741
+20%
|
324 622
+6%
|
316 364
-3%
|
347 511
+10%
|
402 568
+16%
|
394 970
-2%
|
383 938
-3%
|
364 688
-5%
|
328 187
-10%
|
301 175
-8%
|
285 764
-5%
|
223 150
-22%
|
190 944
-14%
|
152 490
-20%
|
152 281
0%
|
174 859
+15%
|
166 616
-5%
|
134 008
-20%
|
152 358
+14%
|
161 063
+6%
|
180 945
+12%
|
241 566
+34%
|
274 431
+14%
|
265 211
-3%
|
252 839
-5%
|
248 521
-2%
|
249 115
+0%
|
311 778
+25%
|
380 352
+22%
|
546 206
+44%
|
829 611
+52%
|
1 074 918
+30%
|
1 371 848
+28%
|
1 543 033
+12%
|
1 477 159
-4%
|
1 305 088
-12%
|
1 167 736
-11%
|
937 648
-20%
|
803 093
-14%
|
789 743
-2%
|
694 391
-12%
|
675 055
-3%
|
671 023
-1%
|
647 192
-4%
|
591 758
-9%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
225
|
(1 394)
|
(2 764)
|
(4 621)
|
(12 144)
|
(10 961)
|
(13 750)
|
(16 363)
|
(23 025)
|
(32 632)
|
(24 256)
|
(13 022)
|
(12 028)
|
(3 828)
|
(2 364)
|
(20 631)
|
(16 440)
|
(25 951)
|
(48 631)
|
(41 547)
|
(48 967)
|
(48 116)
|
(51 290)
|
(52 690)
|
(46 765)
|
(63 699)
|
(65 640)
|
(81 727)
|
(95 317)
|
(90 580)
|
(88 146)
|
(87 137)
|
(84 523)
|
(73 713)
|
(68 041)
|
(60 354)
|
(49 768)
|
(50 770)
|
(48 857)
|
(53 200)
|
(40 101)
|
(55 154)
|
(43 366)
|
(54 759)
|
(72 419)
|
(59 982)
|
(73 507)
|
(62 018)
|
(60 652)
|
(49 218)
|
(72 588)
|
(67 310)
|
(73 832)
|
(83 120)
|
(68 296)
|
(87 037)
|
(93 766)
|
(105 888)
|
(123 582)
|
(110 522)
|
(110 767)
|
(125 243)
|
(135 539)
|
(136 500)
|
(131 291)
|
(105 946)
|
(73 538)
|
(161 640)
|
(131 491)
|
(189 353)
|
(191 624)
|
(26 074)
|
(76 902)
|
(32 773)
|
(138 020)
|
(88 904)
|
(47 365)
|
(36 667)
|
(54 209)
|
(69 029)
|
(77 868)
|
(72 893)
|
(54 762)
|
(30 938)
|
(25 293)
|
(35 001)
|
(36 457)
|
(43 176)
|
(56 706)
|
(45 759)
|
|
| 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
|
65 388
|
0
|
0
|
0
|
13 649
|
0
|
0
|
0
|
(1 200)
|
1 071
|
1 458
|
1 493
|
13 029
|
10 787
|
12 550
|
12 531
|
2 673
|
2 644
|
600
|
1 030
|
2 185
|
13 341
|
13 272
|
12 938
|
15 315
|
4 403
|
21 767
|
21 809
|
17 957
|
32 510
|
16 380
|
16 232
|
12 377
|
(5 257)
|
300 288
|
601 610
|
587 347
|
590 268
|
284 809
|
(16 401)
|
17 665
|
14 863
|
14 647
|
17 347
|
23 710
|
21 435
|
23 504
|
22 524
|
227 066
|
230 761
|
303 972
|
303 786
|
|
| Gain/Loss on Disposition of Assets |
297
|
207
|
0
|
0
|
0
|
0
|
599
|
0
|
0
|
0
|
27
|
30
|
30
|
64
|
49
|
46
|
95
|
172
|
221
|
1 367
|
1 318
|
1 398
|
365
|
(764)
|
(546)
|
(23 093)
|
(22 326)
|
(22 346)
|
(12 384)
|
30 012
|
33 577
|
34 336
|
(41 095)
|
(43 999)
|
(44 175)
|
(41 850)
|
47 325
|
33 262
|
0
|
8 939
|
(24 062)
|
(24 473)
|
0
|
(11 259)
|
3 175
|
2 520
|
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
|
|
| Total Other Income |
25
|
99
|
44
|
24
|
(45)
|
223
|
(2 169)
|
(4 210)
|
(3 859)
|
(3 648)
|
(4 462)
|
(1 031)
|
(4 426)
|
(6 751)
|
(9 208)
|
(10 274)
|
(9 134)
|
(8 932)
|
(8 522)
|
(9 212)
|
(9 145)
|
(6 223)
|
(15 064)
|
(30 015)
|
(39 296)
|
(51 052)
|
(46 161)
|
(30 070)
|
(19 396)
|
(7 760)
|
(2 413)
|
(1 961)
|
(411)
|
(1 851)
|
0
|
257
|
(806)
|
(599)
|
1
|
(3 551)
|
(25 868)
|
4 198
|
(14 014)
|
(9 390)
|
9 598
|
(23 626)
|
(25 604)
|
(26 376)
|
(32 505)
|
(36 531)
|
(30 935)
|
(31 308)
|
(29 061)
|
(27 403)
|
(17 768)
|
(19 535)
|
(22 324)
|
(23 284)
|
(28 181)
|
(26 269)
|
(25 357)
|
(24 471)
|
(9 736)
|
(9 401)
|
(8 920)
|
(9 163)
|
(17 564)
|
(14 305)
|
(11 057)
|
(7 223)
|
(371)
|
(136 827)
|
(146 207)
|
(217 765)
|
(40 475)
|
(44 203)
|
(50 755)
|
6 794
|
(56 470)
|
(56 670)
|
(55 722)
|
(54 929)
|
(55 780)
|
(56 029)
|
(53 885)
|
(54 237)
|
(53 909)
|
(52 943)
|
(53 351)
|
(53 999)
|
|
| Pre-Tax Income |
27 234
N/A
|
27 623
+1%
|
29 660
+7%
|
32 089
+8%
|
31 231
-3%
|
44 264
+42%
|
58 335
+32%
|
76 385
+31%
|
95 403
+25%
|
119 284
+25%
|
135 282
+13%
|
150 229
+11%
|
128 100
-15%
|
99 570
-22%
|
31 357
-69%
|
(7 716)
N/A
|
(35 878)
-365%
|
(19 059)
+47%
|
32 695
N/A
|
79 431
+143%
|
157 587
+98%
|
182 542
+16%
|
165 438
-9%
|
100 112
-39%
|
7 528
-92%
|
(108 589)
N/A
|
(170 879)
-57%
|
(193 353)
-13%
|
(193 807)
0%
|
(151 535)
+22%
|
(94 706)
+38%
|
(33 859)
+64%
|
(52 564)
-55%
|
154
N/A
|
39 123
+25 305%
|
52 094
+33%
|
156 646
+201%
|
139 667
-11%
|
140 700
+1%
|
107 791
-23%
|
71 169
-34%
|
64 761
-9%
|
91 922
+42%
|
150 451
+64%
|
195 263
+30%
|
225 654
+16%
|
224 311
-1%
|
229 041
+2%
|
255 812
+12%
|
318 312
+24%
|
304 476
-4%
|
296 105
-3%
|
274 345
-7%
|
230 195
-16%
|
217 783
-5%
|
181 837
-17%
|
107 660
-41%
|
62 802
-42%
|
2 913
-95%
|
28 832
+890%
|
52 007
+80%
|
29 842
-43%
|
4 048
-86%
|
10 860
+168%
|
42 619
+292%
|
87 645
+106%
|
168 421
+92%
|
130 995
-22%
|
139 042
+6%
|
72 495
-48%
|
68 903
-5%
|
80 957
+17%
|
388 957
+380%
|
731 424
+88%
|
955 058
+31%
|
1 286 772
+35%
|
1 261 607
-2%
|
1 325 574
+5%
|
1 450 019
+9%
|
1 366 323
-6%
|
1 186 145
-13%
|
1 057 261
-11%
|
850 816
-20%
|
737 561
-13%
|
734 069
0%
|
627 677
-14%
|
811 755
+29%
|
805 665
-1%
|
841 107
+4%
|
795 786
-5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 393)
|
(1 075)
|
(1 669)
|
(2 003)
|
(2 379)
|
(4 192)
|
(4 330)
|
(5 387)
|
(6 391)
|
(7 382)
|
(8 733)
|
(8 962)
|
(8 616)
|
(7 911)
|
(5 992)
|
(5 780)
|
(6 426)
|
(7 405)
|
(4 612)
|
(6 107)
|
(7 944)
|
(8 800)
|
(10 230)
|
(9 112)
|
(7 301)
|
(6 061)
|
(8 099)
|
(8 439)
|
(8 648)
|
(8 573)
|
(19 788)
|
(20 177)
|
(21 539)
|
(21 389)
|
(12 506)
|
(12 301)
|
(11 895)
|
(11 614)
|
(20 712)
|
(24 248)
|
(26 723)
|
(27 962)
|
(21 102)
|
(22 350)
|
(24 148)
|
(28 425)
|
(20 680)
|
(18 857)
|
(19 582)
|
(18 814)
|
12 698
|
15 894
|
12 607
|
11 160
|
13 738
|
6 326
|
7 249
|
2 591
|
50 445
|
46 882
|
46 822
|
46 164
|
30 771
|
32 337
|
36 829
|
36 241
|
(67 806)
|
(67 527)
|
(73 308)
|
(67 663)
|
(16 689)
|
0
|
(68 191)
|
(61 268)
|
(257 437)
|
(260 631)
|
(188 078)
|
(189 835)
|
(36 201)
|
(38 575)
|
(41 134)
|
(43 816)
|
(36 054)
|
(36 283)
|
(36 879)
|
(37 568)
|
(90 256)
|
(90 159)
|
(105 907)
|
(104 127)
|
|
| Income from Continuing Operations |
25 841
|
26 547
|
27 991
|
30 084
|
28 850
|
40 071
|
54 005
|
70 999
|
89 013
|
111 903
|
126 549
|
141 267
|
119 483
|
91 658
|
25 365
|
(13 497)
|
(42 304)
|
(26 464)
|
28 083
|
73 324
|
149 643
|
173 742
|
155 208
|
91 000
|
228
|
(114 649)
|
(178 977)
|
(201 792)
|
(202 456)
|
(160 109)
|
(114 494)
|
(54 036)
|
(74 103)
|
(21 235)
|
26 617
|
39 793
|
144 751
|
128 053
|
119 987
|
83 545
|
44 448
|
36 800
|
70 820
|
128 100
|
171 114
|
197 229
|
203 631
|
210 185
|
236 231
|
299 499
|
317 174
|
311 999
|
286 951
|
241 354
|
231 521
|
188 161
|
114 908
|
65 392
|
53 358
|
75 714
|
98 829
|
76 006
|
34 818
|
43 198
|
79 447
|
123 886
|
100 615
|
63 468
|
65 734
|
4 831
|
52 214
|
75 872
|
320 766
|
670 156
|
697 621
|
1 026 141
|
1 073 529
|
1 135 739
|
1 413 818
|
1 327 748
|
1 145 011
|
1 013 445
|
814 762
|
701 278
|
697 190
|
590 109
|
721 499
|
715 506
|
735 200
|
691 659
|
|
| Income to Minority Interest |
(16)
|
11
|
(7)
|
(12)
|
(17)
|
(50)
|
(51)
|
(87)
|
(111)
|
(91)
|
(89)
|
(42)
|
3
|
30
|
69
|
107
|
146
|
173
|
2
|
(15)
|
(43)
|
(52)
|
(17)
|
(22)
|
1
|
(60)
|
27
|
(36)
|
(217)
|
(295)
|
37
|
129
|
290
|
386
|
(19)
|
(93)
|
(255)
|
(394)
|
(274)
|
(165)
|
97
|
273
|
(372)
|
(322)
|
(359)
|
(345)
|
(572)
|
(748)
|
(917)
|
(1 013)
|
(204)
|
(228)
|
(186)
|
(205)
|
(213)
|
(237)
|
(273)
|
(298)
|
(309)
|
(327)
|
(354)
|
(350)
|
(337)
|
(295)
|
(237)
|
(497)
|
(7 617)
|
(8 861)
|
(9 663)
|
(7 362)
|
10 574
|
16 903
|
16 033
|
11 556
|
(1 923)
|
(23 016)
|
(32 146)
|
(42 630)
|
(49 171)
|
(44 958)
|
(42 401)
|
(37 451)
|
(32 146)
|
(31 076)
|
(32 121)
|
(35 560)
|
(48 136)
|
(53 271)
|
(55 866)
|
(57 537)
|
|
| Net Income (Common) |
33 183
N/A
|
33 759
+2%
|
32 966
-2%
|
27 707
-16%
|
26 456
-5%
|
37 801
+43%
|
53 954
+43%
|
70 912
+31%
|
88 902
+25%
|
111 812
+26%
|
126 460
+13%
|
141 224
+12%
|
119 485
-15%
|
91 687
-23%
|
25 434
-72%
|
(13 390)
N/A
|
(42 158)
-215%
|
(26 292)
+38%
|
28 085
N/A
|
73 307
+161%
|
149 598
+104%
|
173 689
+16%
|
155 191
-11%
|
90 979
-41%
|
230
-100%
|
(114 708)
N/A
|
(178 950)
-56%
|
(201 829)
-13%
|
(202 674)
0%
|
(160 404)
+21%
|
(114 457)
+29%
|
(53 906)
+53%
|
(73 813)
-37%
|
(20 850)
+72%
|
26 598
N/A
|
39 699
+49%
|
144 496
+264%
|
127 660
-12%
|
119 714
-6%
|
83 380
-30%
|
44 545
-47%
|
37 072
-17%
|
70 447
+90%
|
127 778
+81%
|
170 755
+34%
|
196 884
+15%
|
203 059
+3%
|
209 437
+3%
|
235 314
+12%
|
298 486
+27%
|
316 970
+6%
|
311 771
-2%
|
286 765
-8%
|
241 150
-16%
|
231 308
-4%
|
187 925
-19%
|
114 635
-39%
|
65 093
-43%
|
53 049
-19%
|
75 387
+42%
|
98 475
+31%
|
75 657
-23%
|
34 482
-54%
|
42 902
+24%
|
79 210
+85%
|
123 389
+56%
|
92 998
-25%
|
54 605
-41%
|
56 072
+3%
|
(2 530)
N/A
|
62 788
N/A
|
75 872
+21%
|
302 951
+299%
|
647 864
+114%
|
695 698
+7%
|
1 003 125
+44%
|
1 041 383
+4%
|
1 093 109
+5%
|
1 364 647
+25%
|
1 282 790
-6%
|
1 102 610
-14%
|
975 994
-11%
|
782 616
-20%
|
670 202
-14%
|
665 069
-1%
|
554 549
-17%
|
673 363
+21%
|
662 235
-2%
|
679 334
+3%
|
634 122
-7%
|
|
| EPS (Diluted) |
6.69
N/A
|
5.96
-11%
|
6.28
+5%
|
4.85
-23%
|
4.63
-5%
|
6.62
+43%
|
9.46
+43%
|
12.43
+31%
|
15.58
+25%
|
19.38
+24%
|
22.17
+14%
|
24.76
+12%
|
20.95
-15%
|
16.07
-23%
|
4.46
-72%
|
-2.35
N/A
|
-7.39
-214%
|
-4.61
+38%
|
4.92
N/A
|
12.85
+161%
|
26.22
+104%
|
30.45
+16%
|
27.2
-11%
|
15.94
-41%
|
0.04
-100%
|
-20.11
N/A
|
-31.37
-56%
|
-35.38
-13%
|
-35.53
0%
|
-28.12
+21%
|
-20.06
+29%
|
-9.44
+53%
|
-12.93
-37%
|
-3.65
+72%
|
4.66
N/A
|
6.95
+49%
|
25.32
+264%
|
22.37
-12%
|
20.98
-6%
|
14.61
-30%
|
7.8
-47%
|
6.49
-17%
|
12.35
+90%
|
22.39
+81%
|
29.92
+34%
|
34.5
+15%
|
35.59
+3%
|
36.7
+3%
|
41.24
+12%
|
52.65
+28%
|
55.56
+6%
|
54.54
-2%
|
50.61
-7%
|
41.94
-17%
|
40.54
-3%
|
32.94
-19%
|
20.09
-39%
|
11.4
-43%
|
9.3
-18%
|
13.22
+42%
|
17.27
+31%
|
13.26
-23%
|
6.04
-54%
|
7.52
+25%
|
14.1
+88%
|
21.62
+53%
|
16.3
-25%
|
9.57
-41%
|
9.83
+3%
|
-0.44
N/A
|
1.1
N/A
|
13.29
+1 108%
|
53.1
+300%
|
113.55
+114%
|
12.19
-89%
|
175.83
+1 342%
|
182.53
+4%
|
19.16
-90%
|
23.92
+25%
|
22.48
-6%
|
19.33
-14%
|
17.11
-11%
|
13.78
-19%
|
11.75
-15%
|
11.65
-1%
|
9.72
-17%
|
11.84
+22%
|
11.64
-2%
|
11.94
+3%
|
11.15
-7%
|
|