Cencosud SA
SGO:CENCOSUD
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Cencosud SA
SGO:CENCOSUD
|
CL |
Income Statement
Earnings Waterfall
Cencosud SA
Income Statement
Cencosud SA
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33 004
|
0
|
55 641
|
82 677
|
49 895
|
69 495
|
66 992
|
79 459
|
87 929
|
98 909
|
108 260
|
125 912
|
140 673
|
151 274
|
0
|
193 109
|
160 345
|
163 703
|
214 463
|
241 438
|
212 257
|
216 994
|
217 589
|
215 736
|
157 413
|
166 904
|
175 332
|
258 815
|
263 787
|
270 271
|
278 603
|
267 075
|
265 996
|
261 792
|
283 246
|
271 879
|
270 301
|
269 873
|
220 028
|
236 942
|
223 024
|
228 208
|
273 428
|
272 643
|
318 146
|
303 133
|
274 598
|
272 400
|
207 475
|
203 475
|
199 879
|
152 253
|
180 689
|
178 795
|
186 049
|
218 092
|
240 187
|
270 617
|
288 323
|
298 122
|
312 488
|
313 126
|
312 112
|
300 472
|
298 860
|
0
|
0
|
0
|
|
| Revenue |
921 291
N/A
|
1 037 985
+13%
|
1 175 001
+13%
|
1 249 222
+6%
|
1 379 401
+10%
|
1 660 223
+20%
|
1 995 969
+20%
|
2 304 353
+15%
|
2 517 965
+9%
|
2 765 290
+10%
|
2 863 907
+4%
|
3 061 589
+7%
|
3 116 455
+2%
|
3 527 878
+13%
|
3 722 583
+6%
|
3 896 844
+5%
|
3 779 735
-3%
|
4 416 813
+17%
|
4 925 074
+12%
|
5 332 326
+8%
|
6 131 171
+15%
|
6 146 073
+0%
|
5 981 755
-3%
|
5 898 381
-1%
|
5 326 708
-10%
|
5 542 450
+4%
|
5 718 487
+3%
|
5 892 456
+3%
|
6 194 715
+5%
|
6 544 788
+6%
|
6 853 877
+5%
|
7 197 128
+5%
|
7 569 196
+5%
|
8 009 714
+6%
|
8 410 700
+5%
|
8 758 098
+4%
|
9 149 077
+4%
|
9 395 185
+3%
|
9 650 279
+3%
|
9 897 563
+3%
|
10 341 040
+4%
|
10 254 211
-1%
|
10 387 504
+1%
|
10 559 485
+2%
|
10 711 029
+1%
|
10 874 652
+2%
|
10 905 590
+0%
|
10 957 317
+0%
|
10 991 338
+0%
|
10 822 535
-2%
|
10 712 766
-1%
|
10 536 075
-2%
|
10 333 001
-2%
|
10 377 896
+0%
|
10 456 593
+1%
|
10 458 092
+0%
|
10 456 987
0%
|
10 356 229
-1%
|
10 176 709
-2%
|
9 540 109
-6%
|
9 646 002
+1%
|
9 473 497
-2%
|
9 430 337
0%
|
9 704 618
+3%
|
9 548 213
-2%
|
9 776 103
+2%
|
9 578 338
-2%
|
14 504 485
+51%
|
9 836 117
-32%
|
14 473 946
+47%
|
14 978 719
+3%
|
10 961 450
-27%
|
11 760 071
+7%
|
12 273 290
+4%
|
13 007 740
+6%
|
13 853 172
+6%
|
14 202 098
+3%
|
14 719 826
+4%
|
14 919 594
+1%
|
14 853 914
0%
|
14 230 642
-4%
|
14 665 528
+3%
|
15 023 751
+2%
|
14 970 585
0%
|
16 493 815
+10%
|
16 587 328
+1%
|
16 795 864
+1%
|
16 986 933
+1%
|
16 594 515
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(677 867)
|
(759 546)
|
(856 531)
|
(907 045)
|
(986 293)
|
(1 193 699)
|
(1 424 962)
|
(1 630 643)
|
(1 766 743)
|
(1 938 906)
|
(2 008 710)
|
(2 192 836)
|
(2 162 774)
|
(2 575 827)
|
(2 722 169)
|
(2 830 113)
|
(2 723 176)
|
(3 169 809)
|
(3 534 294)
|
(3 840 861)
|
(4 459 872)
|
(4 495 196)
|
(4 408 516)
|
(4 342 556)
|
(3 880 039)
|
(4 050 043)
|
(4 135 286)
|
(4 238 171)
|
(4 448 943)
|
(4 680 458)
|
(4 909 971)
|
(5 161 714)
|
(5 429 856)
|
(5 758 918)
|
(6 050 883)
|
(6 292 452)
|
(6 547 832)
|
(6 740 802)
|
(6 944 296)
|
(7 141 127)
|
(7 371 549)
|
(7 381 873)
|
(7 501 610)
|
(7 650 527)
|
(7 814 773)
|
(7 911 700)
|
(7 867 323)
|
(7 845 844)
|
(7 813 226)
|
(7 660 414)
|
(7 581 266)
|
(7 467 117)
|
(7 356 471)
|
(7 373 252)
|
(7 458 004)
|
(7 465 994)
|
(7 458 827)
|
(7 391 763)
|
(7 250 749)
|
(6 822 901)
|
(6 885 362)
|
(6 779 424)
|
(6 763 209)
|
(6 950 804)
|
(6 877 270)
|
(7 052 701)
|
(6 965 119)
|
(10 598 633)
|
(7 191 849)
|
(10 558 554)
|
(10 849 568)
|
(7 808 631)
|
(8 327 456)
|
(8 697 891)
|
(9 234 553)
|
(9 851 364)
|
(10 129 993)
|
(10 493 362)
|
(10 597 759)
|
(10 515 142)
|
(10 069 297)
|
(10 367 319)
|
(10 590 453)
|
(10 572 280)
|
(11 554 509)
|
(11 605 051)
|
(11 765 075)
|
(11 920 354)
|
(11 720 024)
|
|
| Gross Profit |
243 424
N/A
|
278 439
+14%
|
318 470
+14%
|
342 177
+7%
|
393 108
+15%
|
466 524
+19%
|
571 007
+22%
|
673 710
+18%
|
751 222
+12%
|
826 384
+10%
|
855 197
+3%
|
868 753
+2%
|
953 681
+10%
|
952 052
0%
|
1 000 415
+5%
|
1 066 732
+7%
|
1 056 560
-1%
|
1 247 005
+18%
|
1 390 781
+12%
|
1 491 467
+7%
|
1 671 299
+12%
|
1 650 878
-1%
|
1 573 240
-5%
|
1 555 825
-1%
|
1 446 669
-7%
|
1 456 342
+1%
|
1 547 136
+6%
|
1 618 220
+5%
|
1 745 772
+8%
|
1 864 330
+7%
|
1 943 906
+4%
|
2 035 414
+5%
|
2 139 340
+5%
|
2 149 730
+0%
|
2 359 817
+10%
|
2 400 045
+2%
|
2 601 245
+8%
|
2 622 229
+1%
|
2 705 983
+3%
|
2 756 435
+2%
|
2 969 491
+8%
|
2 872 340
-3%
|
2 885 897
+0%
|
2 908 961
+1%
|
2 896 256
0%
|
2 962 953
+2%
|
3 038 267
+3%
|
3 111 472
+2%
|
3 178 112
+2%
|
3 162 120
-1%
|
3 131 499
-1%
|
3 068 958
-2%
|
2 976 530
-3%
|
3 004 644
+1%
|
2 998 590
0%
|
2 992 099
0%
|
2 998 160
+0%
|
2 964 467
-1%
|
2 925 960
-1%
|
2 717 208
-7%
|
2 760 640
+2%
|
2 694 074
-2%
|
2 667 128
-1%
|
2 753 814
+3%
|
2 670 944
-3%
|
2 723 402
+2%
|
2 613 219
-4%
|
3 905 852
+49%
|
2 644 268
-32%
|
3 915 392
+48%
|
4 129 151
+5%
|
3 152 819
-24%
|
3 432 616
+9%
|
3 575 399
+4%
|
3 773 188
+6%
|
4 001 807
+6%
|
4 072 105
+2%
|
4 226 464
+4%
|
4 321 835
+2%
|
4 338 772
+0%
|
4 161 345
-4%
|
4 298 209
+3%
|
4 433 298
+3%
|
4 398 305
-1%
|
4 939 306
+12%
|
4 982 277
+1%
|
5 030 789
+1%
|
5 066 579
+1%
|
4 874 491
-4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(200 527)
|
(211 384)
|
(250 570)
|
(287 152)
|
(328 156)
|
(396 961)
|
(480 928)
|
(556 490)
|
(617 305)
|
(659 405)
|
(678 339)
|
(692 937)
|
(778 976)
|
(690 724)
|
(682 155)
|
(726 927)
|
(829 004)
|
(922 949)
|
(1 097 171)
|
(1 195 691)
|
(1 395 529)
|
(1 372 307)
|
(1 287 478)
|
(1 250 613)
|
(1 203 247)
|
(1 098 301)
|
(1 140 694)
|
(1 198 980)
|
(1 303 027)
|
(1 389 956)
|
(1 455 394)
|
(1 521 407)
|
(1 559 893)
|
(1 656 614)
|
(1 793 079)
|
(1 881 465)
|
(1 993 379)
|
(2 062 457)
|
(2 144 198)
|
(2 229 411)
|
(2 374 876)
|
(2 321 244)
|
(2 348 620)
|
(2 380 778)
|
(2 343 642)
|
(2 408 663)
|
(2 455 298)
|
(2 523 541)
|
(2 483 715)
|
(2 423 520)
|
(2 363 320)
|
(2 275 169)
|
(2 230 352)
|
(2 285 232)
|
(2 304 738)
|
(2 312 377)
|
(2 187 640)
|
(2 165 522)
|
(2 150 281)
|
(2 019 944)
|
(2 366 298)
|
(2 315 359)
|
(2 284 173)
|
(2 340 455)
|
(2 228 408)
|
(2 304 943)
|
(2 242 330)
|
(3 330 398)
|
(2 144 645)
|
(3 132 126)
|
(3 150 455)
|
(2 148 130)
|
(2 317 621)
|
(2 409 367)
|
(2 611 721)
|
(2 870 698)
|
(2 970 795)
|
(3 163 537)
|
(3 267 997)
|
(3 314 596)
|
(3 210 727)
|
(3 369 463)
|
(3 479 465)
|
(3 464 034)
|
(3 905 915)
|
(3 926 944)
|
(4 012 702)
|
(4 147 877)
|
(4 010 304)
|
|
| Selling, General & Administrative |
(200 667)
|
(231 185)
|
(265 239)
|
(291 111)
|
(326 889)
|
(397 698)
|
(480 478)
|
(568 337)
|
(613 021)
|
(671 722)
|
(690 468)
|
(691 013)
|
(773 605)
|
(745 632)
|
(782 041)
|
(829 021)
|
(819 718)
|
(965 709)
|
(1 087 741)
|
(1 177 902)
|
(1 359 207)
|
(1 321 848)
|
(1 248 699)
|
(1 203 603)
|
(1 174 851)
|
(1 057 855)
|
(1 094 650)
|
(1 144 526)
|
(1 216 938)
|
(1 308 799)
|
(1 360 684)
|
(1 419 320)
|
(1 494 059)
|
(1 570 425)
|
(1 697 565)
|
(1 799 239)
|
(1 935 667)
|
(2 014 150)
|
(2 081 959)
|
(2 161 469)
|
(2 089 095)
|
(2 046 150)
|
(2 069 597)
|
(2 105 072)
|
(2 313 359)
|
(2 379 660)
|
(2 434 831)
|
(2 501 886)
|
(2 506 504)
|
(2 469 024)
|
(2 439 791)
|
(2 369 664)
|
(2 362 726)
|
(2 409 887)
|
(2 421 281)
|
(2 426 698)
|
(2 409 216)
|
(2 355 027)
|
(2 290 098)
|
(2 116 112)
|
(2 161 583)
|
(2 118 992)
|
(2 091 594)
|
(2 149 763)
|
(2 057 500)
|
(2 069 624)
|
(2 022 193)
|
(3 048 026)
|
(2 011 695)
|
(2 944 605)
|
(2 960 582)
|
(2 023 648)
|
(2 172 040)
|
(2 274 657)
|
(2 452 278)
|
(2 710 306)
|
(2 802 649)
|
(2 979 862)
|
(3 101 082)
|
(3 131 680)
|
(3 030 659)
|
(3 152 014)
|
(3 256 590)
|
(3 266 355)
|
(3 675 402)
|
(3 725 584)
|
(3 800 958)
|
(3 867 887)
|
(3 752 636)
|
|
| Depreciation & Amortization |
140
|
(149)
|
(463)
|
(579)
|
(1 267)
|
(2 397)
|
(3 483)
|
(5 589)
|
(4 284)
|
(4 393)
|
(4 407)
|
(3 576)
|
(5 371)
|
(6 299)
|
(7 094)
|
(8 019)
|
(9 286)
|
(14 074)
|
(20 415)
|
(25 586)
|
(36 322)
|
0
|
0
|
0
|
(28 396)
|
0
|
0
|
0
|
(8 165)
|
(5 422)
|
(8 002)
|
(12 963)
|
(10 562)
|
(38 870)
|
(39 571)
|
(36 969)
|
(9 980)
|
0
|
0
|
0
|
(189 038)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9 115)
|
(18 561)
|
(28 489)
|
(39 047)
|
(38 502)
|
(37 642)
|
(35 651)
|
(33 661)
|
(32 575)
|
(47 848)
|
(78 981)
|
(46 618)
|
(77 664)
|
(61 074)
|
(29 300)
|
(28 609)
|
(27 768)
|
(27 855)
|
(27 971)
|
(27 260)
|
(30 877)
|
(30 813)
|
(34 727)
|
(37 271)
|
(38 751)
|
(43 739)
|
(45 575)
|
(52 031)
|
(56 477)
|
(60 950)
|
(64 712)
|
(63 545)
|
|
| Other Operating Expenses |
0
|
19 950
|
15 132
|
4 538
|
0
|
3 134
|
3 033
|
17 436
|
0
|
16 711
|
16 536
|
1 653
|
0
|
61 207
|
106 982
|
110 114
|
0
|
56 834
|
10 985
|
7 797
|
0
|
(50 459)
|
(38 779)
|
(47 010)
|
0
|
(40 446)
|
(46 044)
|
(54 454)
|
(77 925)
|
(75 736)
|
(86 708)
|
(89 125)
|
(55 272)
|
(47 319)
|
(55 944)
|
(45 258)
|
(47 731)
|
(48 307)
|
(62 239)
|
(67 942)
|
(96 743)
|
(275 094)
|
(279 023)
|
(275 706)
|
(30 283)
|
(29 003)
|
(20 467)
|
(21 655)
|
22 789
|
45 504
|
76 471
|
94 493
|
132 374
|
124 655
|
116 543
|
114 319
|
221 576
|
198 621
|
158 379
|
124 658
|
(165 668)
|
(157 864)
|
(154 937)
|
(155 041)
|
(137 246)
|
(202 745)
|
(172 289)
|
(203 390)
|
(86 332)
|
(109 857)
|
(128 799)
|
(95 182)
|
(116 972)
|
(106 942)
|
(131 588)
|
(132 421)
|
(140 887)
|
(152 797)
|
(136 102)
|
(148 189)
|
(142 797)
|
(178 698)
|
(179 136)
|
(152 104)
|
(178 482)
|
(144 883)
|
(150 794)
|
(215 278)
|
(194 122)
|
|
| Operating Income |
42 897
N/A
|
67 055
+56%
|
67 900
+1%
|
55 025
-19%
|
64 952
+18%
|
69 563
+7%
|
90 079
+29%
|
117 220
+30%
|
133 917
+14%
|
166 980
+25%
|
176 858
+6%
|
175 816
-1%
|
174 705
-1%
|
261 327
+50%
|
318 261
+22%
|
339 807
+7%
|
227 556
-33%
|
324 057
+42%
|
293 610
-9%
|
295 775
+1%
|
275 770
-7%
|
278 572
+1%
|
285 763
+3%
|
305 213
+7%
|
243 421
-20%
|
394 106
+62%
|
442 507
+12%
|
455 305
+3%
|
442 745
-3%
|
474 374
+7%
|
488 512
+3%
|
514 006
+5%
|
579 446
+13%
|
594 182
+3%
|
566 738
-5%
|
584 182
+3%
|
607 866
+4%
|
591 926
-3%
|
561 784
-5%
|
527 025
-6%
|
594 615
+13%
|
551 095
-7%
|
537 276
-3%
|
528 181
-2%
|
552 614
+5%
|
554 289
+0%
|
582 969
+5%
|
587 931
+1%
|
694 397
+18%
|
738 600
+6%
|
768 179
+4%
|
793 789
+3%
|
746 178
-6%
|
719 412
-4%
|
693 852
-4%
|
679 722
-2%
|
810 520
+19%
|
798 945
-1%
|
775 679
-3%
|
697 265
-10%
|
394 341
-43%
|
378 715
-4%
|
382 956
+1%
|
413 359
+8%
|
442 536
+7%
|
418 459
-5%
|
370 889
-11%
|
575 454
+55%
|
499 623
-13%
|
783 267
+57%
|
978 696
+25%
|
1 004 689
+3%
|
1 114 994
+11%
|
1 166 032
+5%
|
1 161 466
0%
|
1 131 109
-3%
|
1 101 309
-3%
|
1 062 928
-3%
|
1 053 838
-1%
|
1 024 176
-3%
|
950 618
-7%
|
928 746
-2%
|
953 832
+3%
|
934 271
-2%
|
1 033 391
+11%
|
1 055 334
+2%
|
1 018 087
-4%
|
918 702
-10%
|
864 188
-6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(13 217)
|
(12 468)
|
(10 181)
|
(7 404)
|
(11 390)
|
(10 108)
|
(10 945)
|
(14 362)
|
(14 012)
|
(13 795)
|
(15 569)
|
(15 008)
|
(21 587)
|
(26 474)
|
(31 329)
|
(35 654)
|
(21 879)
|
(54 765)
|
(74 332)
|
(91 376)
|
(95 302)
|
(99 875)
|
(75 861)
|
(62 884)
|
(76 980)
|
(15 589)
|
(16 742)
|
(10 875)
|
(57 569)
|
(37 888)
|
(49 652)
|
(69 122)
|
(130 115)
|
(133 279)
|
(169 270)
|
(182 014)
|
(199 952)
|
(219 327)
|
(229 038)
|
(234 388)
|
(247 733)
|
(219 593)
|
(193 667)
|
(193 190)
|
(230 205)
|
(235 480)
|
(257 364)
|
(345 108)
|
(346 776)
|
(308 750)
|
(284 585)
|
(220 913)
|
(219 787)
|
(222 140)
|
(228 527)
|
(221 631)
|
(176 494)
|
(177 491)
|
(192 954)
|
(165 582)
|
(96 580)
|
(48 416)
|
(20 294)
|
(8 832)
|
(141 710)
|
(325 193)
|
(379 056)
|
(668 645)
|
(256 301)
|
(423 613)
|
(394 085)
|
(147 789)
|
(248 009)
|
(128 598)
|
(206 808)
|
(164 130)
|
(265 319)
|
(252 630)
|
(235 108)
|
(333 771)
|
(323 470)
|
(421 182)
|
(306 017)
|
(209 471)
|
(356 403)
|
(263 608)
|
(282 463)
|
(324 460)
|
(115 380)
|
|
| 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
|
(353)
|
(353)
|
(28)
|
0
|
(1 013)
|
(1 156)
|
(1 413)
|
(2 731)
|
(548)
|
(45 903)
|
(44 969)
|
(44 333)
|
(35 632)
|
61 491
|
61 970
|
67 687
|
58 283
|
14 340
|
16 732
|
14 891
|
16 475
|
8 046
|
4 252
|
13 559
|
104 436
|
105 183
|
106 340
|
96 681
|
4 072
|
5 747
|
3 269
|
(1 242)
|
433
|
0
|
0
|
51 253
|
4 023
|
4 023
|
4 023
|
90 533
|
4 465
|
7 259
|
10 670
|
59 848
|
5 844
|
17 342
|
32 681
|
(6 355)
|
29 298
|
32 464
|
39 731
|
79 228
|
|
| Total Other Income |
13 860
|
(13 178)
|
(9 551)
|
(7 884)
|
1 967
|
(3 270)
|
(4 413)
|
(4 729)
|
8 671
|
(10 064)
|
(13 671)
|
(19 962)
|
(9 280)
|
(21 019)
|
(22 412)
|
(15 002)
|
62 382
|
(19 751)
|
(11 915)
|
(6 621)
|
7 085
|
10 319
|
(1 145)
|
(12 411)
|
(22 431)
|
(39 491)
|
(47 417)
|
(53 686)
|
(2 526)
|
(53 312)
|
(60 244)
|
(67 262)
|
(31 707)
|
(39 910)
|
(22 425)
|
(6 104)
|
(25 915)
|
(20 178)
|
(15 445)
|
(19 526)
|
(20 960)
|
(26 855)
|
(37 749)
|
(35 245)
|
(39 576)
|
(30 162)
|
(25 926)
|
(29 102)
|
(22 009)
|
(24 565)
|
(21 769)
|
(18 132)
|
(14 312)
|
(13 630)
|
(13 262)
|
(9 297)
|
(10 496)
|
(7 745)
|
(3 402)
|
21 618
|
(32 974)
|
(32 480)
|
(59 105)
|
(73 138)
|
(68 042)
|
(71 118)
|
(64 858)
|
(111 446)
|
(39 522)
|
(80 726)
|
(84 979)
|
(73 250)
|
(162 409)
|
(184 012)
|
(243 080)
|
(293 964)
|
(284 589)
|
(261 527)
|
(179 092)
|
(93 319)
|
(173 612)
|
(41 622)
|
(143 995)
|
(227 718)
|
(189 161)
|
(272 236)
|
(210 623)
|
(165 297)
|
(159 466)
|
|
| Pre-Tax Income |
43 540
N/A
|
41 409
-5%
|
48 168
+16%
|
39 737
-18%
|
55 529
+40%
|
56 185
+1%
|
74 721
+33%
|
98 129
+31%
|
128 576
+31%
|
143 121
+11%
|
147 619
+3%
|
140 847
-5%
|
143 838
+2%
|
213 835
+49%
|
264 519
+24%
|
289 149
+9%
|
268 059
-7%
|
249 539
-7%
|
207 361
-17%
|
197 777
-5%
|
187 552
-5%
|
189 015
+1%
|
208 757
+10%
|
229 918
+10%
|
144 011
-37%
|
339 026
+135%
|
378 347
+12%
|
390 742
+3%
|
382 650
-2%
|
383 173
+0%
|
378 617
-1%
|
377 624
0%
|
417 624
+11%
|
420 993
+1%
|
375 042
-11%
|
396 062
+6%
|
381 999
-4%
|
352 067
-8%
|
316 947
-10%
|
273 083
-14%
|
325 923
+19%
|
303 634
-7%
|
304 704
+0%
|
298 334
-2%
|
280 101
-6%
|
288 100
+3%
|
253 777
-12%
|
168 751
-34%
|
281 281
+67%
|
369 652
+31%
|
523 315
+42%
|
616 713
+18%
|
579 766
-6%
|
541 924
-7%
|
466 402
-14%
|
465 526
0%
|
638 420
+37%
|
630 184
-1%
|
587 370
-7%
|
557 554
-5%
|
278 347
-50%
|
402 256
+45%
|
408 741
+2%
|
437 729
+7%
|
329 465
-25%
|
26 220
-92%
|
(67 278)
N/A
|
(201 368)
-199%
|
202 558
N/A
|
279 361
+38%
|
499 632
+79%
|
783 650
+57%
|
755 829
-4%
|
857 445
+13%
|
715 601
-17%
|
677 038
-5%
|
641 933
-5%
|
553 236
-14%
|
646 896
+17%
|
607 756
-6%
|
513 385
-16%
|
471 786
-8%
|
521 163
+10%
|
529 763
+2%
|
481 472
-9%
|
548 787
+14%
|
557 465
+2%
|
468 676
-16%
|
668 569
+43%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
2 895
|
2 512
|
509
|
2 150
|
(4 939)
|
(6 797)
|
(13 053)
|
(15 041)
|
(25 217)
|
(27 985)
|
(15 284)
|
(18 140)
|
(11 467)
|
(25 146)
|
(44 857)
|
(44 547)
|
(50 878)
|
(49 498)
|
(34 784)
|
(38 932)
|
(21 111)
|
(17 714)
|
(22 027)
|
(28 223)
|
(45 350)
|
(66 489)
|
(85 810)
|
(89 763)
|
(76 169)
|
(76 945)
|
(81 307)
|
(81 245)
|
(119 198)
|
(125 210)
|
(116 271)
|
(123 247)
|
(109 190)
|
(107 945)
|
(107 190)
|
(98 453)
|
(96 158)
|
(80 804)
|
(65 031)
|
(61 762)
|
(100 486)
|
(119 634)
|
(59 489)
|
(33 049)
|
(58 540)
|
(57 988)
|
(170 286)
|
(198 833)
|
(191 969)
|
(195 079)
|
(181 878)
|
(187 493)
|
(198 284)
|
(205 672)
|
(183 223)
|
(187 556)
|
(87 752)
|
(110 857)
|
(139 982)
|
(117 100)
|
(174 848)
|
(87 145)
|
(43 855)
|
(87 567)
|
(137 578)
|
(205 948)
|
(260 402)
|
(266 726)
|
(260 694)
|
(288 074)
|
(254 193)
|
(267 802)
|
(237 185)
|
(224 442)
|
(244 092)
|
(253 577)
|
(221 172)
|
(256 056)
|
(258 352)
|
(223 844)
|
(247 789)
|
(188 061)
|
(203 469)
|
(194 370)
|
(270 450)
|
|
| Income from Continuing Operations |
46 435
|
43 921
|
48 677
|
41 887
|
50 590
|
49 388
|
61 668
|
83 088
|
103 359
|
115 136
|
132 335
|
122 707
|
132 371
|
188 690
|
219 663
|
244 603
|
217 180
|
200 041
|
172 577
|
158 845
|
166 441
|
171 301
|
186 730
|
201 695
|
98 661
|
272 536
|
292 537
|
300 980
|
306 481
|
306 229
|
297 310
|
296 378
|
298 426
|
295 783
|
258 771
|
272 816
|
272 809
|
244 123
|
209 758
|
174 630
|
229 765
|
222 829
|
239 672
|
236 571
|
179 615
|
168 466
|
194 288
|
135 702
|
222 740
|
311 664
|
353 029
|
417 880
|
387 797
|
346 845
|
284 524
|
278 033
|
440 136
|
424 512
|
404 148
|
369 999
|
190 594
|
291 400
|
268 759
|
320 629
|
154 617
|
(60 926)
|
(111 133)
|
(288 935)
|
64 981
|
73 413
|
239 231
|
516 925
|
495 136
|
569 371
|
461 408
|
409 236
|
404 748
|
328 794
|
402 804
|
354 179
|
292 213
|
215 731
|
262 811
|
305 920
|
233 683
|
360 726
|
353 996
|
274 306
|
398 119
|
|
| Income to Minority Interest |
(2 264)
|
(2 405)
|
(1 663)
|
(917)
|
(384)
|
229
|
(1 267)
|
(171)
|
(1 459)
|
(1 844)
|
(830)
|
(1 029)
|
(4 037)
|
(5 510)
|
(5 651)
|
(13 413)
|
(7 066)
|
(7 664)
|
(7 778)
|
(5 398)
|
(6 314)
|
(6 008)
|
(4 215)
|
(888)
|
(2 320)
|
(6 569)
|
(10 850)
|
(12 390)
|
(10 220)
|
(9 376)
|
(8 989)
|
(8 561)
|
(12 511)
|
(11 914)
|
(9 598)
|
(7 761)
|
(2 851)
|
(532)
|
(467)
|
91
|
166
|
(411)
|
(416)
|
412
|
862
|
1 209
|
1 180
|
(106)
|
(44)
|
(1 018)
|
(529)
|
(207)
|
(43)
|
395
|
(390)
|
(502)
|
(147)
|
19
|
428
|
610
|
691
|
(388)
|
(307)
|
(39 603)
|
(40 508)
|
(47 425)
|
(41 720)
|
(13 512)
|
(42 050)
|
(42 186)
|
(49 780)
|
(43 541)
|
(23 226)
|
(26 991)
|
(33 636)
|
(49 792)
|
(65 819)
|
(72 035)
|
(77 241)
|
(73 602)
|
(71 933)
|
(78 439)
|
(83 372)
|
(79 892)
|
(74 749)
|
(70 396)
|
(67 970)
|
(77 931)
|
(83 202)
|
|
| Net Income (Common) |
44 171
N/A
|
41 516
-6%
|
47 014
+13%
|
40 970
-13%
|
50 206
+23%
|
49 617
-1%
|
60 401
+22%
|
82 917
+37%
|
101 900
+23%
|
113 291
+11%
|
131 504
+16%
|
121 676
-7%
|
128 334
+5%
|
183 180
+43%
|
214 011
+17%
|
231 190
+8%
|
210 114
-9%
|
192 376
-8%
|
164 800
-14%
|
153 448
-7%
|
160 127
+4%
|
165 294
+3%
|
182 515
+10%
|
200 807
+10%
|
96 341
-52%
|
265 968
+176%
|
281 688
+6%
|
288 591
+2%
|
296 261
+3%
|
296 853
+0%
|
288 320
-3%
|
287 816
0%
|
285 915
-1%
|
283 868
-1%
|
249 173
-12%
|
265 055
+6%
|
269 959
+2%
|
235 606
-13%
|
207 415
-12%
|
184 720
-11%
|
229 930
+24%
|
245 661
+7%
|
262 227
+7%
|
247 615
-6%
|
191 886
-23%
|
178 153
-7%
|
205 026
+15%
|
145 618
-29%
|
231 941
+59%
|
317 563
+37%
|
352 500
+11%
|
417 673
+18%
|
387 755
-7%
|
347 240
-10%
|
284 134
-18%
|
277 530
-2%
|
439 989
+59%
|
424 531
-4%
|
404 576
-5%
|
370 610
-8%
|
191 285
-48%
|
291 013
+52%
|
268 452
-8%
|
281 026
+5%
|
114 110
-59%
|
(108 351)
N/A
|
(152 852)
-41%
|
(302 447)
-98%
|
22 931
N/A
|
31 227
+36%
|
189 451
+507%
|
473 384
+150%
|
471 910
0%
|
542 380
+15%
|
427 772
-21%
|
359 444
-16%
|
338 929
-6%
|
256 759
-24%
|
325 563
+27%
|
280 577
-14%
|
220 280
-21%
|
137 292
-38%
|
179 438
+31%
|
226 027
+26%
|
158 935
-30%
|
290 330
+83%
|
286 026
-1%
|
196 375
-31%
|
314 917
+60%
|
|
| EPS (Diluted) |
37.9
N/A
|
26.78
-29%
|
30
+12%
|
26.43
-12%
|
32.39
+23%
|
26.57
-18%
|
32
+20%
|
44.41
+39%
|
50.52
+14%
|
56.16
+11%
|
64.49
+15%
|
60.32
-6%
|
63.65
+6%
|
90.86
+43%
|
105.01
+16%
|
114.68
+9%
|
100.43
-12%
|
89.76
-11%
|
76.08
-15%
|
71.6
-6%
|
72.26
+1%
|
74.59
+3%
|
79.52
+7%
|
87.49
+10%
|
41.99
-52%
|
115.91
+176%
|
122.73
+6%
|
125.74
+2%
|
129.08
+3%
|
129.34
+0%
|
124.43
-4%
|
124.21
0%
|
124.6
+0%
|
124.12
0%
|
103.34
-17%
|
111.27
+8%
|
114.88
+3%
|
88.27
-23%
|
77.71
-12%
|
69.2
-11%
|
82.43
+19%
|
86.83
+5%
|
92.69
+7%
|
87.52
-6%
|
67.83
-22%
|
62.97
-7%
|
72.47
+15%
|
51.47
-29%
|
81.99
+59%
|
112.25
+37%
|
124.62
+11%
|
146.91
+18%
|
135.46
-8%
|
121.28
-10%
|
99.24
-18%
|
96.94
-2%
|
153.67
+59%
|
148.27
-4%
|
141.3
-5%
|
129.44
-8%
|
66.81
-48%
|
101.64
+52%
|
93.76
-8%
|
98.36
+5%
|
39.97
-59%
|
-37.93
N/A
|
-53.54
-41%
|
-105.94
-98%
|
8.03
N/A
|
10.94
+36%
|
66.83
+511%
|
167.38
+150%
|
165.6
-1%
|
191.78
+16%
|
151.12
-21%
|
126.72
-16%
|
118.86
-6%
|
91.44
-23%
|
115.77
+27%
|
97.86
-15%
|
77
-21%
|
48.45
-37%
|
62.98
+30%
|
79.39
+26%
|
55.96
-30%
|
103.21
+84%
|
103.26
+0%
|
70.34
-32%
|
112.97
+61%
|
|