AXIS Capital Holdings Ltd
NYSE:AXS
Income Statement
Income Statement
AXIS Capital Holdings Ltd
| 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 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
5
|
13
|
21
|
29
|
32
|
32
|
33
|
33
|
33
|
40
|
46
|
52
|
51
|
44
|
38
|
32
|
32
|
32
|
32
|
32
|
32
|
33
|
41
|
48
|
56
|
63
|
63
|
63
|
63
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
63
|
67
|
73
|
75
|
70
|
63
|
56
|
51
|
52
|
52
|
51
|
51
|
51
|
51
|
51
|
55
|
59
|
63
|
67
|
67
|
67
|
65
|
66
|
68
|
76
|
81
|
78
|
75
|
67
|
62
|
62
|
62
|
62
|
62
|
62
|
63
|
64
|
66
|
67
|
68
|
69
|
69
|
69
|
68
|
67
|
67
|
67
|
0
|
|
| Gross Premiums Earned |
536
|
784
|
1 035
|
1 274
|
1 461
|
1 629
|
1 770
|
1 893
|
2 040
|
2 194
|
2 326
|
2 414
|
2 549
|
2 557
|
2 618
|
2 694
|
2 697
|
2 750
|
2 765
|
2 759
|
2 738
|
2 712
|
2 690
|
2 679
|
2 649
|
2 644
|
2 663
|
2 558
|
2 662
|
2 703
|
2 746
|
2 935
|
2 950
|
3 042
|
3 147
|
3 228
|
3 317
|
3 375
|
3 386
|
3 408
|
3 418
|
3 446
|
3 541
|
3 624
|
3 712
|
3 782
|
3 842
|
3 870
|
3 872
|
3 831
|
3 767
|
3 993
|
3 963
|
3 961
|
3 965
|
3 703
|
3 710
|
3 751
|
3 805
|
3 882
|
4 172
|
4 402
|
4 590
|
4 809
|
4 802
|
4 768
|
4 706
|
4 632
|
4 604
|
4 543
|
4 522
|
4 457
|
4 363
|
4 390
|
4 447
|
4 573
|
4 733
|
4 892
|
5 008
|
5 075
|
5 173
|
5 139
|
5 131
|
5 178
|
5 106
|
5 142
|
5 184
|
5 224
|
5 337
|
5 415
|
5 504
|
5 589
|
5 738
|
|
| Revenue |
634
N/A
|
883
+39%
|
1 144
+29%
|
1 367
+20%
|
1 558
+14%
|
1 745
+12%
|
1 883
+8%
|
2 036
+8%
|
2 205
+8%
|
2 369
+7%
|
2 533
+7%
|
2 638
+4%
|
2 788
+6%
|
2 828
+1%
|
2 911
+3%
|
3 024
+4%
|
3 079
+2%
|
3 174
+3%
|
3 217
+1%
|
3 231
+0%
|
3 235
+0%
|
3 196
-1%
|
3 204
+0%
|
3 037
-5%
|
2 888
-5%
|
2 743
-5%
|
2 713
-1%
|
2 527
-7%
|
3 155
+25%
|
2 918
-8%
|
2 979
+2%
|
3 476
+17%
|
3 571
+3%
|
3 664
+3%
|
3 799
+4%
|
3 799
N/A
|
3 818
+0%
|
3 853
+1%
|
3 845
0%
|
3 919
+2%
|
3 951
+1%
|
3 997
+1%
|
4 080
+2%
|
4 105
+1%
|
4 206
+2%
|
4 220
+0%
|
4 321
+2%
|
4 401
+2%
|
4 378
-1%
|
4 314
-1%
|
4 196
-3%
|
4 278
+2%
|
4 203
-2%
|
4 119
-2%
|
4 149
+1%
|
4 007
-3%
|
4 032
+1%
|
4 152
+3%
|
4 189
+1%
|
4 252
+1%
|
4 606
+8%
|
4 844
+5%
|
5 005
+3%
|
5 215
+4%
|
5 104
-2%
|
5 105
+0%
|
5 129
+0%
|
5 074
-1%
|
5 191
+2%
|
5 068
-2%
|
4 971
-2%
|
4 934
-1%
|
4 844
-2%
|
4 963
+2%
|
5 113
+3%
|
5 204
+2%
|
5 322
+2%
|
5 334
+0%
|
5 199
-3%
|
5 098
-2%
|
5 159
+1%
|
5 245
+2%
|
5 432
+4%
|
5 627
+4%
|
5 643
+0%
|
5 727
+1%
|
5 798
+1%
|
5 977
+3%
|
5 958
0%
|
6 074
+2%
|
6 246
+3%
|
6 314
+1%
|
6 564
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(378)
|
(556)
|
(742)
|
(911)
|
(1 057)
|
(1 178)
|
(1 271)
|
(1 568)
|
(1 714)
|
(1 863)
|
(1 962)
|
(2 534)
|
(2 601)
|
(2 615)
|
(2 682)
|
(2 076)
|
(2 081)
|
(2 131)
|
(2 122)
|
(2 092)
|
(2 059)
|
(2 040)
|
(2 069)
|
(2 444)
|
(2 415)
|
(2 457)
|
(2 473)
|
(2 107)
|
(2 215)
|
(2 323)
|
(2 388)
|
(2 521)
|
(2 616)
|
(3 203)
|
(3 400)
|
(3 519)
|
(3 722)
|
(3 253)
|
(3 207)
|
(3 175)
|
(3 285)
|
(3 228)
|
(3 396)
|
(3 470)
|
(3 374)
|
(3 523)
|
(3 465)
|
(3 540)
|
(3 546)
|
(3 524)
|
(3 527)
|
(3 524)
|
(3 491)
|
(3 473)
|
(3 530)
|
(3 507)
|
(3 554)
|
(3 682)
|
(3 672)
|
(4 361)
|
(4 743)
|
(4 906)
|
(5 110)
|
(4 794)
|
(4 973)
|
(4 968)
|
(4 897)
|
(4 932)
|
(4 743)
|
(4 955)
|
(4 901)
|
(4 876)
|
(4 807)
|
(4 575)
|
(4 591)
|
(4 647)
|
(4 610)
|
(4 668)
|
(4 818)
|
(4 859)
|
(4 967)
|
(4 938)
|
(4 896)
|
(4 777)
|
(5 095)
|
(5 116)
|
(5 151)
|
(5 198)
|
(4 916)
|
(4 987)
|
(5 036)
|
(5 066)
|
(5 139)
|
|
| Selling, General & Administrative |
(58)
|
(71)
|
(90)
|
(114)
|
(137)
|
(149)
|
(160)
|
(173)
|
(187)
|
(200)
|
(214)
|
(211)
|
(213)
|
(214)
|
(215)
|
(239)
|
(268)
|
(276)
|
(287)
|
(298)
|
(304)
|
(320)
|
(334)
|
(341)
|
(336)
|
(344)
|
(348)
|
(353)
|
(370)
|
(383)
|
(403)
|
(414)
|
(450)
|
(467)
|
(479)
|
(490)
|
(459)
|
(466)
|
(510)
|
(530)
|
(561)
|
(579)
|
(567)
|
(573)
|
(575)
|
(587)
|
(589)
|
(601)
|
(622)
|
(632)
|
(630)
|
(622)
|
(597)
|
(584)
|
(582)
|
(580)
|
(603)
|
(614)
|
(615)
|
(597)
|
(579)
|
(588)
|
(605)
|
(636)
|
(627)
|
(633)
|
(633)
|
(633)
|
(635)
|
(617)
|
(592)
|
(575)
|
(580)
|
(581)
|
(603)
|
(622)
|
(663)
|
(674)
|
(677)
|
(677)
|
(680)
|
(678)
|
(681)
|
(702)
|
(684)
|
(681)
|
(661)
|
(647)
|
(666)
|
(662)
|
(675)
|
(681)
|
(704)
|
|
| 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
|
(3)
|
(5)
|
(9)
|
(11)
|
(14)
|
(14)
|
(13)
|
(14)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
|
| Benefits Claims Loss Adjustment |
(229)
|
(346)
|
(486)
|
(607)
|
(734)
|
(830)
|
(893)
|
(1 154)
|
(1 246)
|
(1 348)
|
(1 413)
|
(2 003)
|
(2 051)
|
(2 066)
|
(2 115)
|
(1 445)
|
(1 426)
|
(1 460)
|
(1 447)
|
(1 409)
|
(1 370)
|
(1 339)
|
(1 352)
|
(1 729)
|
(1 713)
|
(1 739)
|
(1 746)
|
(1 351)
|
(1 424)
|
(1 504)
|
(1 529)
|
(1 640)
|
(1 677)
|
(2 229)
|
(2 390)
|
(2 475)
|
(2 675)
|
(2 166)
|
(2 069)
|
(2 005)
|
(2 096)
|
(2 024)
|
(2 199)
|
(2 258)
|
(2 134)
|
(2 240)
|
(2 163)
|
(2 214)
|
(2 187)
|
(2 155)
|
(2 169)
|
(2 178)
|
(2 176)
|
(2 163)
|
(2 215)
|
(2 187)
|
(2 204)
|
(2 312)
|
(2 285)
|
(2 988)
|
(3 288)
|
(3 342)
|
(3 443)
|
(3 003)
|
(3 190)
|
(3 193)
|
(3 159)
|
(3 215)
|
(3 045)
|
(3 289)
|
(3 293)
|
(3 322)
|
(3 281)
|
(3 088)
|
(3 078)
|
(3 110)
|
(3 009)
|
(3 027)
|
(3 130)
|
(3 160)
|
(3 242)
|
(3 230)
|
(3 197)
|
(3 039)
|
(3 393)
|
(3 401)
|
(3 431)
|
(3 479)
|
(3 158)
|
(3 216)
|
(3 252)
|
(3 261)
|
(3 289)
|
|
| Policy Acquisition Expense |
(91)
|
(139)
|
(166)
|
(191)
|
(186)
|
(199)
|
(218)
|
(241)
|
(281)
|
(315)
|
(335)
|
(320)
|
(337)
|
(336)
|
(352)
|
(391)
|
(387)
|
(395)
|
(389)
|
(386)
|
(385)
|
(381)
|
(383)
|
(373)
|
(367)
|
(374)
|
(380)
|
(403)
|
(421)
|
(435)
|
(456)
|
(466)
|
(489)
|
(508)
|
(531)
|
(554)
|
(588)
|
(621)
|
(629)
|
(641)
|
(628)
|
(605)
|
(618)
|
(633)
|
(664)
|
(691)
|
(713)
|
(725)
|
(737)
|
(737)
|
(728)
|
(725)
|
(718)
|
(727)
|
(733)
|
(740)
|
(747)
|
(756)
|
(771)
|
(776)
|
(824)
|
(863)
|
(891)
|
(944)
|
(969)
|
(1 000)
|
(1 010)
|
(1 022)
|
(1 025)
|
(1 003)
|
(989)
|
(960)
|
(930)
|
(910)
|
(900)
|
(902)
|
(922)
|
(951)
|
(990)
|
(999)
|
(1 022)
|
(1 004)
|
(1 000)
|
(1 023)
|
(1 001)
|
(1 025)
|
(1 037)
|
(1 048)
|
(1 071)
|
(1 081)
|
(1 092)
|
(1 102)
|
(1 136)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(13)
|
(6)
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
(107)
|
(161)
|
(200)
|
(172)
|
(128)
|
(82)
|
(48)
|
(27)
|
(36)
|
(16)
|
(9)
|
(6)
|
15
|
2
|
(2)
|
(4)
|
(3)
|
(9)
|
(11)
|
(11)
|
(14)
|
(7)
|
(3)
|
(5)
|
2
|
(11)
|
(13)
|
(10)
|
(18)
|
(7)
|
(11)
|
0
|
|
| Operating Income |
256
N/A
|
327
+28%
|
402
+23%
|
456
+14%
|
501
+10%
|
566
+13%
|
612
+8%
|
468
-23%
|
491
+5%
|
507
+3%
|
571
+13%
|
104
-82%
|
187
+81%
|
213
+14%
|
230
+8%
|
948
+313%
|
997
+5%
|
1 044
+5%
|
1 094
+5%
|
1 138
+4%
|
1 176
+3%
|
1 156
-2%
|
1 134
-2%
|
593
-48%
|
473
-20%
|
287
-39%
|
240
-16%
|
420
+75%
|
941
+124%
|
595
-37%
|
592
-1%
|
955
+61%
|
955
0%
|
461
-52%
|
399
-13%
|
280
-30%
|
96
-66%
|
600
+525%
|
638
+6%
|
744
+17%
|
666
-10%
|
770
+16%
|
683
-11%
|
635
-7%
|
832
+31%
|
697
-16%
|
856
+23%
|
861
+1%
|
832
-3%
|
789
-5%
|
669
-15%
|
754
+13%
|
712
-6%
|
645
-9%
|
619
-4%
|
500
-19%
|
478
-4%
|
470
-2%
|
518
+10%
|
(109)
N/A
|
(137)
-26%
|
(62)
+55%
|
(104)
-68%
|
421
N/A
|
131
-69%
|
137
+5%
|
232
+69%
|
142
-39%
|
449
+215%
|
112
-75%
|
70
-38%
|
58
-18%
|
36
-37%
|
388
+966%
|
522
+34%
|
556
+7%
|
712
+28%
|
666
-6%
|
381
-43%
|
240
-37%
|
192
-20%
|
307
+60%
|
536
+75%
|
850
+59%
|
567
-33%
|
619
+9%
|
655
+6%
|
786
+20%
|
1 052
+34%
|
1 088
+3%
|
820
-25%
|
857
+5%
|
1 425
+66%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
8
|
12
|
24
|
26
|
31
|
29
|
9
|
8
|
9
|
(21)
|
(50)
|
(63)
|
(87)
|
(54)
|
(8)
|
(9)
|
(0)
|
(14)
|
(32)
|
(28)
|
(34)
|
(9)
|
(17)
|
(10)
|
12
|
(8)
|
(26)
|
(40)
|
(61)
|
(54)
|
(10)
|
(36)
|
(40)
|
(71)
|
(116)
|
(30)
|
(18)
|
(23)
|
32
|
(53)
|
(91)
|
(36)
|
(62)
|
(95)
|
(88)
|
(128)
|
(153)
|
(29)
|
30
|
102
|
96
|
60
|
51
|
(13)
|
66
|
52
|
70
|
49
|
(44)
|
(90)
|
(190)
|
(202)
|
(134)
|
(118)
|
(42)
|
(7)
|
(30)
|
47
|
(67)
|
(16)
|
(42)
|
(167)
|
(156)
|
(214)
|
(219)
|
(130)
|
(63)
|
(14)
|
62
|
170
|
95
|
41
|
(48)
|
(134)
|
(127)
|
(95)
|
(57)
|
(200)
|
(17)
|
(97)
|
(199)
|
(93)
|
(209)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
(340)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(16)
|
(4)
|
(18)
|
(22)
|
(24)
|
0
|
0
|
(5)
|
(9)
|
(4)
|
(6)
|
(12)
|
(31)
|
(48)
|
(59)
|
(128)
|
(119)
|
(111)
|
(104)
|
(30)
|
(26)
|
(23)
|
(18)
|
(25)
|
(41)
|
(48)
|
(67)
|
(77)
|
(77)
|
(82)
|
(66)
|
(57)
|
(44)
|
(26)
|
(22)
|
(11)
|
(9)
|
(9)
|
(9)
|
(7)
|
0
|
(0)
|
(16)
|
(29)
|
(44)
|
(44)
|
(37)
|
(53)
|
(42)
|
(54)
|
(59)
|
(30)
|
(27)
|
(16)
|
(3)
|
(3)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
392
|
392
|
0
|
|
| Pre-Tax Income |
264
N/A
|
339
+29%
|
426
+26%
|
483
+13%
|
532
+10%
|
595
+12%
|
621
+4%
|
476
-23%
|
500
+5%
|
486
-3%
|
521
+7%
|
41
-92%
|
101
+146%
|
159
+59%
|
221
+39%
|
939
+325%
|
997
+6%
|
1 029
+3%
|
1 062
+3%
|
1 110
+5%
|
1 134
+2%
|
1 146
+1%
|
1 118
-2%
|
583
-48%
|
408
-30%
|
279
-32%
|
214
-23%
|
380
+77%
|
540
+42%
|
542
+0%
|
582
+7%
|
919
+58%
|
895
-3%
|
390
-56%
|
283
-28%
|
250
-12%
|
62
-75%
|
573
+832%
|
652
+14%
|
669
+3%
|
551
-18%
|
734
+33%
|
621
-15%
|
536
-14%
|
735
+37%
|
565
-23%
|
698
+23%
|
820
+18%
|
831
+1%
|
843
+2%
|
707
-16%
|
685
-3%
|
645
-6%
|
521
-19%
|
581
+11%
|
521
-10%
|
522
+0%
|
496
-5%
|
456
-8%
|
(225)
N/A
|
(368)
-64%
|
(312)
+15%
|
(305)
+2%
|
226
N/A
|
13
-94%
|
48
+285%
|
136
+183%
|
133
-2%
|
337
+154%
|
71
-79%
|
6
-92%
|
(121)
N/A
|
(129)
-7%
|
165
N/A
|
295
+79%
|
419
+42%
|
649
+55%
|
652
+0%
|
427
-34%
|
381
-11%
|
243
-36%
|
304
+25%
|
451
+49%
|
663
+47%
|
398
-40%
|
470
+18%
|
538
+15%
|
556
+3%
|
1 008
+81%
|
975
-3%
|
1 010
+4%
|
1 153
+14%
|
1 216
+5%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
1
|
2
|
2
|
1
|
1
|
(3)
|
(6)
|
(2)
|
(5)
|
(6)
|
(9)
|
(3)
|
(6)
|
(12)
|
(14)
|
(28)
|
(34)
|
(34)
|
(39)
|
(43)
|
(42)
|
(44)
|
(36)
|
(20)
|
(20)
|
(13)
|
(21)
|
(33)
|
(42)
|
(48)
|
(42)
|
(45)
|
(39)
|
(29)
|
(25)
|
(19)
|
(15)
|
(16)
|
(16)
|
(23)
|
(3)
|
(11)
|
(4)
|
1
|
(7)
|
(1)
|
(15)
|
(5)
|
(26)
|
(21)
|
(13)
|
(18)
|
(3)
|
3
|
(0)
|
(10)
|
(6)
|
(4)
|
5
|
40
|
49
|
41
|
37
|
14
|
30
|
27
|
14
|
2
|
(24)
|
(18)
|
(14)
|
6
|
12
|
(13)
|
(30)
|
(44)
|
(62)
|
(42)
|
(9)
|
(7)
|
(22)
|
(38)
|
(70)
|
(95)
|
(26)
|
114
|
101
|
78
|
56
|
(113)
|
(129)
|
(151)
|
(217)
|
|
| Income from Continuing Operations |
265
|
341
|
428
|
483
|
532
|
592
|
615
|
475
|
495
|
480
|
512
|
38
|
94
|
147
|
207
|
911
|
963
|
995
|
1 023
|
1 067
|
1 092
|
1 102
|
1 082
|
563
|
387
|
265
|
193
|
347
|
498
|
494
|
540
|
875
|
857
|
361
|
258
|
231
|
46
|
557
|
636
|
646
|
547
|
723
|
618
|
536
|
728
|
564
|
683
|
815
|
805
|
822
|
693
|
668
|
642
|
524
|
580
|
512
|
516
|
493
|
461
|
(185)
|
(319)
|
(271)
|
(269)
|
240
|
42
|
75
|
150
|
135
|
314
|
53
|
(9)
|
(114)
|
(117)
|
152
|
264
|
376
|
587
|
610
|
418
|
373
|
221
|
266
|
381
|
568
|
372
|
584
|
640
|
634
|
1 064
|
861
|
881
|
1 002
|
999
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(3)
|
3
|
6
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(2)
|
(8)
|
(10)
|
(8)
|
(8)
|
(3)
|
3
|
5
|
1
|
3
|
2
|
2
|
10
|
(16)
|
(12)
|
(10)
|
(4)
|
29
|
32
|
41
|
32
|
35
|
26
|
6
|
2
|
(12)
|
(11)
|
(0)
|
4
|
7
|
13
|
12
|
18
|
19
|
10
|
11
|
9
|
|
| Net Income (Common) |
265
N/A
|
341
+28%
|
428
+26%
|
483
+13%
|
532
+10%
|
592
+11%
|
615
+4%
|
475
-23%
|
495
+4%
|
480
-3%
|
512
+7%
|
38
-93%
|
90
+140%
|
133
+48%
|
184
+38%
|
878
+377%
|
926
+5%
|
958
+3%
|
986
+3%
|
1 030
+4%
|
1 055
+2%
|
1 065
+1%
|
1 045
-2%
|
526
-50%
|
351
-33%
|
229
-35%
|
157
-32%
|
310
+98%
|
461
+49%
|
457
-1%
|
503
+10%
|
838
+67%
|
820
-2%
|
324
-60%
|
220
-32%
|
194
-12%
|
9
-95%
|
515
+5 382%
|
582
+13%
|
594
+2%
|
495
-17%
|
676
+37%
|
580
-14%
|
494
-15%
|
684
+39%
|
518
-24%
|
637
+23%
|
779
+22%
|
771
-1%
|
789
+2%
|
662
-16%
|
630
-5%
|
602
-5%
|
484
-20%
|
540
+12%
|
469
-13%
|
466
-1%
|
432
-7%
|
398
-8%
|
(247)
N/A
|
(416)
-68%
|
(358)
+14%
|
(350)
+2%
|
161
N/A
|
0
-100%
|
36
+8 900%
|
110
+204%
|
94
-14%
|
282
+201%
|
(1)
N/A
|
(55)
-4 492%
|
(156)
-183%
|
(151)
+3%
|
151
N/A
|
266
+77%
|
386
+45%
|
588
+52%
|
614
+4%
|
414
-33%
|
349
-16%
|
193
-45%
|
224
+16%
|
340
+52%
|
537
+58%
|
346
-36%
|
561
+62%
|
623
+11%
|
615
-1%
|
1 052
+71%
|
850
-19%
|
862
+1%
|
983
+14%
|
979
0%
|
|
| EPS (Diluted) |
1.91
N/A
|
2.38
+25%
|
2.93
+23%
|
2.96
+1%
|
3.42
+16%
|
3.53
+3%
|
3.68
+4%
|
2.85
-23%
|
2.98
+5%
|
2.99
+0%
|
3.33
+11%
|
0.26
-92%
|
0.57
+119%
|
0.81
+42%
|
1.12
+38%
|
5.33
+376%
|
5.63
+6%
|
5.77
+2%
|
5.94
+3%
|
6.27
+6%
|
6.41
+2%
|
6.65
+4%
|
6.63
0%
|
3.77
-43%
|
2.26
-40%
|
1.53
-32%
|
1.04
-32%
|
2.24
+115%
|
3.07
+37%
|
3.21
+5%
|
3.7
+15%
|
6.23
+68%
|
6.02
-3%
|
2.85
-53%
|
1.71
-40%
|
1.51
-12%
|
0.07
-95%
|
4.06
+5 700%
|
4.65
+15%
|
4.82
+4%
|
4
-17%
|
5.69
+42%
|
5.16
-9%
|
4.35
-16%
|
5.93
+36%
|
4.69
-21%
|
6.24
+33%
|
7.47
+20%
|
7.29
-2%
|
7.79
+7%
|
6.54
-16%
|
6.36
-3%
|
6.04
-5%
|
5.1
-16%
|
5.83
+14%
|
5.19
-11%
|
5.08
-2%
|
4.97
-2%
|
4.7
-5%
|
-2.96
N/A
|
-4.94
-67%
|
-4.28
+13%
|
-4.17
+3%
|
1.91
N/A
|
0
N/A
|
0.42
N/A
|
1.28
+205%
|
1.09
-15%
|
3.34
+206%
|
-0.02
N/A
|
-0.66
-3 200%
|
-1.86
-182%
|
-1.79
+4%
|
1.76
N/A
|
3.1
+76%
|
4.53
+46%
|
6.9
+52%
|
7.15
+4%
|
4.85
-32%
|
4.12
-15%
|
2.25
-45%
|
2.62
+16%
|
3.96
+51%
|
6.23
+57%
|
4.02
-35%
|
6.54
+63%
|
7.29
+11%
|
7.23
-1%
|
12.35
+71%
|
10.32
-16%
|
10.86
+5%
|
12.5
+15%
|
12.35
-1%
|
|