Kweichow Moutai Co Ltd
SSE:600519
Income Statement
Earnings Waterfall
Kweichow Moutai Co Ltd
Income Statement
Kweichow Moutai Co 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
14
|
0
|
0
|
4
|
12
|
7
|
10
|
10
|
13
|
12
|
12
|
10
|
14
|
14
|
0
|
0
|
|
| Revenue |
1 835
N/A
|
1 851
+1%
|
1 888
+2%
|
2 024
+7%
|
2 401
+19%
|
2 521
+5%
|
2 706
+7%
|
2 919
+8%
|
3 010
+3%
|
3 300
+10%
|
3 382
+2%
|
3 520
+4%
|
3 931
+12%
|
4 140
+5%
|
4 258
+3%
|
4 603
+8%
|
4 903
+7%
|
5 138
+5%
|
5 519
+7%
|
6 109
+11%
|
7 237
+18%
|
7 643
+6%
|
9 228
+21%
|
9 266
+0%
|
8 242
-11%
|
8 761
+6%
|
9 168
+5%
|
9 562
+4%
|
9 670
+1%
|
10 197
+5%
|
10 711
+5%
|
11 190
+4%
|
11 633
+4%
|
12 814
+10%
|
14 872
+16%
|
15 948
+7%
|
18 402
+15%
|
20 198
+10%
|
21 841
+8%
|
24 692
+13%
|
26 455
+7%
|
27 605
+4%
|
27 328
-1%
|
28 526
+4%
|
31 071
+9%
|
31 487
+1%
|
31 549
+0%
|
31 241
-1%
|
32 217
+3%
|
33 396
+4%
|
33 787
+1%
|
33 778
0%
|
33 447
-1%
|
34 937
+4%
|
35 999
+3%
|
37 245
+3%
|
40 155
+8%
|
43 818
+9%
|
46 911
+7%
|
57 110
+22%
|
61 063
+7%
|
65 545
+7%
|
70 820
+8%
|
71 545
+1%
|
77 199
+8%
|
81 285
+5%
|
83 121
+2%
|
85 739
+3%
|
88 854
+4%
|
91 672
+3%
|
93 316
+2%
|
94 921
+2%
|
97 993
+3%
|
100 759
+3%
|
103 080
+2%
|
105 472
+2%
|
109 464
+4%
|
114 587
+5%
|
118 186
+3%
|
122 197
+3%
|
127 554
+4%
|
133 746
+5%
|
139 098
+4%
|
143 084
+3%
|
150 560
+5%
|
157 666
+5%
|
163 024
+3%
|
168 367
+3%
|
174 144
+3%
|
179 103
+3%
|
181 787
+1%
|
181 925
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(661)
|
(677)
|
(700)
|
(773)
|
(786)
|
(799)
|
(855)
|
(903)
|
(860)
|
(951)
|
(992)
|
(1 029)
|
(1 217)
|
(1 258)
|
(1 291)
|
(1 317)
|
(1 361)
|
(1 387)
|
(1 410)
|
(1 479)
|
(1 476)
|
(1 446)
|
(1 607)
|
(1 550)
|
(1 481)
|
(1 568)
|
(1 619)
|
(1 752)
|
(1 891)
|
(2 241)
|
(2 370)
|
(2 703)
|
(2 630)
|
(2 894)
|
(3 324)
|
(3 486)
|
(4 029)
|
(4 218)
|
(4 322)
|
(4 355)
|
(3 845)
|
(4 394)
|
(4 233)
|
(4 632)
|
(4 162)
|
(5 179)
|
(5 270)
|
(5 233)
|
(4 323)
|
(5 361)
|
(5 542)
|
(5 513)
|
(5 100)
|
(6 634)
|
(7 162)
|
(8 032)
|
(8 629)
|
(11 253)
|
(12 305)
|
(14 909)
|
(12 455)
|
(15 366)
|
(16 195)
|
(16 264)
|
(15 261)
|
(18 026)
|
(18 249)
|
(18 621)
|
(17 538)
|
(20 673)
|
(21 703)
|
(22 372)
|
(19 224)
|
(23 773)
|
(24 006)
|
(24 132)
|
(21 214)
|
(25 166)
|
(26 520)
|
(27 963)
|
(24 828)
|
(30 202)
|
(31 735)
|
(32 559)
|
(29 606)
|
(36 471)
|
(38 139)
|
(39 756)
|
(35 384)
|
(41 495)
|
(42 347)
|
(42 575)
|
|
| Gross Profit |
1 174
N/A
|
1 173
0%
|
1 188
+1%
|
1 251
+5%
|
1 615
+29%
|
1 721
+7%
|
1 851
+8%
|
2 016
+9%
|
2 150
+7%
|
2 349
+9%
|
2 390
+2%
|
2 491
+4%
|
2 713
+9%
|
2 881
+6%
|
2 967
+3%
|
3 285
+11%
|
3 542
+8%
|
3 751
+6%
|
4 109
+10%
|
4 630
+13%
|
5 762
+24%
|
6 197
+8%
|
7 621
+23%
|
7 716
+1%
|
6 760
-12%
|
7 193
+6%
|
7 549
+5%
|
7 810
+3%
|
7 779
0%
|
7 956
+2%
|
8 342
+5%
|
8 487
+2%
|
9 003
+6%
|
9 920
+10%
|
11 548
+16%
|
12 462
+8%
|
14 374
+15%
|
15 979
+11%
|
17 519
+10%
|
20 337
+16%
|
22 610
+11%
|
23 211
+3%
|
23 095
0%
|
23 894
+3%
|
26 909
+13%
|
26 307
-2%
|
26 279
0%
|
26 009
-1%
|
27 894
+7%
|
28 035
+1%
|
28 245
+1%
|
28 266
+0%
|
28 347
+0%
|
28 303
0%
|
28 837
+2%
|
29 213
+1%
|
31 526
+8%
|
32 565
+3%
|
34 607
+6%
|
42 200
+22%
|
48 608
+15%
|
50 179
+3%
|
54 626
+9%
|
55 280
+1%
|
61 938
+12%
|
63 258
+2%
|
64 871
+3%
|
67 118
+3%
|
71 316
+6%
|
70 999
0%
|
71 613
+1%
|
72 549
+1%
|
78 770
+9%
|
76 986
-2%
|
79 075
+3%
|
81 339
+3%
|
88 250
+8%
|
89 421
+1%
|
91 666
+3%
|
94 234
+3%
|
102 726
+9%
|
103 544
+1%
|
107 363
+4%
|
110 525
+3%
|
120 954
+9%
|
121 195
+0%
|
124 885
+3%
|
128 611
+3%
|
138 760
+8%
|
137 608
-1%
|
139 439
+1%
|
139 351
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(544)
|
(538)
|
(540)
|
(550)
|
(656)
|
(706)
|
(738)
|
(785)
|
(688)
|
(728)
|
(741)
|
(747)
|
(827)
|
(881)
|
(877)
|
(860)
|
(1 081)
|
(1 112)
|
(1 276)
|
(1 377)
|
(1 284)
|
(1 383)
|
(1 370)
|
(1 356)
|
(1 473)
|
(1 465)
|
(1 544)
|
(1 657)
|
(1 839)
|
(1 889)
|
(1 937)
|
(2 001)
|
(2 023)
|
(2 086)
|
(2 107)
|
(2 176)
|
(2 395)
|
(2 520)
|
(2 665)
|
(3 029)
|
(4 201)
|
(3 624)
|
(4 142)
|
(4 208)
|
(5 549)
|
(4 908)
|
(4 881)
|
(5 098)
|
(5 919)
|
(5 157)
|
(5 333)
|
(5 268)
|
(6 261)
|
(5 213)
|
(5 130)
|
(5 216)
|
(7 295)
|
(6 771)
|
(7 036)
|
(7 519)
|
(9 728)
|
(7 881)
|
(8 952)
|
(9 160)
|
(10 610)
|
(8 097)
|
(8 018)
|
(8 191)
|
(12 282)
|
(9 374)
|
(8 940)
|
(9 082)
|
(12 418)
|
(9 569)
|
(10 000)
|
(10 400)
|
(14 487)
|
(11 564)
|
(11 651)
|
(11 934)
|
(16 374)
|
(12 535)
|
(12 855)
|
(13 183)
|
(19 211)
|
(14 919)
|
(15 404)
|
(15 779)
|
(20 605)
|
(15 363)
|
(15 630)
|
(15 131)
|
|
| Selling, General & Administrative |
(547)
|
(542)
|
(544)
|
(552)
|
(657)
|
(706)
|
(738)
|
(785)
|
(688)
|
(728)
|
(741)
|
(747)
|
(827)
|
(881)
|
(877)
|
(860)
|
(1 081)
|
(1 111)
|
(1 273)
|
(1 375)
|
(1 284)
|
(1 384)
|
(1 373)
|
(1 359)
|
(1 473)
|
(1 464)
|
(1 541)
|
(1 655)
|
(1 838)
|
(1 890)
|
(1 935)
|
(1 999)
|
(2 023)
|
(2 089)
|
(2 114)
|
(2 184)
|
(2 394)
|
(2 523)
|
(2 665)
|
(3 029)
|
(4 201)
|
(3 621)
|
(4 142)
|
(4 208)
|
(5 342)
|
(4 910)
|
(4 881)
|
(5 098)
|
(5 610)
|
(5 156)
|
(5 333)
|
(5 268)
|
(5 908)
|
(5 211)
|
(5 126)
|
(5 211)
|
(6 940)
|
(6 768)
|
(7 032)
|
(7 520)
|
(9 301)
|
(7 881)
|
(8 955)
|
(9 151)
|
(10 164)
|
(8 084)
|
(7 960)
|
(8 129)
|
(11 786)
|
(9 345)
|
(8 950)
|
(9 092)
|
(11 856)
|
(9 535)
|
(9 961)
|
(10 358)
|
(13 930)
|
(11 519)
|
(11 577)
|
(11 825)
|
(15 541)
|
(12 431)
|
(12 746)
|
(13 103)
|
(18 139)
|
(14 784)
|
(15 249)
|
(15 601)
|
(19 532)
|
(15 171)
|
(15 457)
|
(14 967)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
(8)
|
(19)
|
(24)
|
(67)
|
(72)
|
(44)
|
(67)
|
(36)
|
(38)
|
(45)
|
(51)
|
(50)
|
(55)
|
(57)
|
(70)
|
(99)
|
(135)
|
(114)
|
(139)
|
(148)
|
(121)
|
(139)
|
(163)
|
(177)
|
(197)
|
(212)
|
(217)
|
(200)
|
(191)
|
|
| 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
|
(195)
|
0
|
0
|
0
|
(298)
|
0
|
0
|
0
|
(343)
|
0
|
0
|
0
|
(331)
|
0
|
0
|
0
|
(422)
|
0
|
0
|
0
|
(426)
|
0
|
0
|
0
|
(443)
|
0
|
0
|
0
|
(487)
|
0
|
0
|
0
|
(523)
|
0
|
0
|
0
|
(672)
|
0
|
0
|
0
|
(827)
|
0
|
0
|
0
|
(890)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
3
|
4
|
4
|
3
|
1
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
3
|
3
|
0
|
0
|
(2)
|
(2)
|
(0)
|
0
|
(2)
|
(2)
|
(0)
|
3
|
7
|
7
|
(0)
|
2
|
(0)
|
0
|
0
|
(3)
|
0
|
(0)
|
(0)
|
3
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(3)
|
(5)
|
(5)
|
(12)
|
(4)
|
(4)
|
1
|
7
|
0
|
4
|
0
|
(1)
|
11
|
10
|
10
|
(9)
|
38
|
47
|
48
|
(31)
|
17
|
11
|
12
|
24
|
24
|
25
|
26
|
(47)
|
35
|
39
|
41
|
(106)
|
28
|
22
|
19
|
29
|
25
|
28
|
28
|
|
| Operating Income |
631
N/A
|
635
+1%
|
648
+2%
|
701
+8%
|
959
+37%
|
1 015
+6%
|
1 113
+10%
|
1 230
+11%
|
1 462
+19%
|
1 621
+11%
|
1 650
+2%
|
1 744
+6%
|
1 887
+8%
|
2 000
+6%
|
2 091
+5%
|
2 425
+16%
|
2 461
+1%
|
2 639
+7%
|
2 834
+7%
|
3 253
+15%
|
4 478
+38%
|
4 814
+8%
|
6 251
+30%
|
6 360
+2%
|
5 287
-17%
|
5 728
+8%
|
6 006
+5%
|
6 153
+2%
|
5 940
-3%
|
6 067
+2%
|
6 405
+6%
|
6 486
+1%
|
6 981
+8%
|
7 833
+12%
|
9 441
+21%
|
10 285
+9%
|
11 979
+16%
|
13 459
+12%
|
14 854
+10%
|
17 307
+17%
|
18 410
+6%
|
19 587
+6%
|
18 953
-3%
|
19 686
+4%
|
21 360
+9%
|
21 400
+0%
|
21 398
0%
|
20 911
-2%
|
21 976
+5%
|
22 878
+4%
|
22 912
+0%
|
22 998
+0%
|
22 086
-4%
|
23 090
+5%
|
23 706
+3%
|
23 997
+1%
|
24 232
+1%
|
25 794
+6%
|
27 571
+7%
|
34 682
+26%
|
38 880
+12%
|
42 298
+9%
|
45 674
+8%
|
46 120
+1%
|
51 329
+11%
|
55 161
+7%
|
56 854
+3%
|
58 927
+4%
|
59 035
+0%
|
61 625
+4%
|
62 674
+2%
|
63 466
+1%
|
66 351
+5%
|
67 417
+2%
|
69 075
+2%
|
70 939
+3%
|
73 764
+4%
|
77 857
+6%
|
80 015
+3%
|
82 300
+3%
|
86 352
+5%
|
91 009
+5%
|
94 508
+4%
|
97 342
+3%
|
101 743
+5%
|
106 277
+4%
|
109 481
+3%
|
112 831
+3%
|
118 155
+5%
|
122 245
+3%
|
123 810
+1%
|
124 220
+0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
18
|
17
|
10
|
14
|
16
|
21
|
22
|
26
|
26
|
23
|
24
|
18
|
33
|
31
|
31
|
33
|
27
|
51
|
54
|
52
|
47
|
60
|
60
|
71
|
104
|
145
|
146
|
132
|
135
|
99
|
146
|
181
|
177
|
184
|
229
|
260
|
354
|
398
|
392
|
434
|
424
|
441
|
476
|
470
|
433
|
342
|
247
|
184
|
127
|
109
|
92
|
83
|
73
|
67
|
61
|
16
|
34
|
60
|
58
|
71
|
60
|
30
|
22
|
21
|
14
|
0
|
7
|
(109)
|
7
|
(19)
|
51
|
249
|
284
|
371
|
551
|
733
|
987
|
1 207
|
1 299
|
1 389
|
1 527
|
1 530
|
1 631
|
1 750
|
1 967
|
1 904
|
1 884
|
1 700
|
1 533
|
1 322
|
1 096
|
960
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(3)
|
(1)
|
(0)
|
3
|
2
|
1
|
1
|
1
|
1
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
(0)
|
(85)
|
(81)
|
(81)
|
(81)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
0
|
(3)
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
1
|
2
|
2
|
2
|
1
|
0
|
3
|
3
|
4
|
4
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
(4)
|
(14)
|
(13)
|
(2)
|
(5)
|
4
|
2
|
5
|
2
|
1
|
4
|
2
|
6
|
3
|
0
|
(2)
|
(1)
|
1
|
(101)
|
(130)
|
(384)
|
(403)
|
(374)
|
(350)
|
(114)
|
(115)
|
(151)
|
(136)
|
(134)
|
(114)
|
(135)
|
(157)
|
(151)
|
(150)
|
(136)
|
(306)
|
(345)
|
(351)
|
(336)
|
(197)
|
(170)
|
(316)
|
(315)
|
(514)
|
(618)
|
(462)
|
(359)
|
(258)
|
(231)
|
(254)
|
(260)
|
(438)
|
(378)
|
(356)
|
(498)
|
(211)
|
(219)
|
(197)
|
(101)
|
(157)
|
(148)
|
(151)
|
(78)
|
(48)
|
(44)
|
(51)
|
(49)
|
(43)
|
(71)
|
(68)
|
(188)
|
|
| Pre-Tax Income |
648
N/A
|
653
+1%
|
659
+1%
|
717
+9%
|
977
+36%
|
1 037
+6%
|
1 136
+10%
|
1 257
+11%
|
1 491
+19%
|
1 647
+10%
|
1 678
+2%
|
1 766
+5%
|
1 920
+9%
|
2 033
+6%
|
2 123
+4%
|
2 459
+16%
|
2 488
+1%
|
2 692
+8%
|
2 890
+7%
|
3 307
+14%
|
4 522
+37%
|
4 870
+8%
|
6 296
+29%
|
6 418
+2%
|
5 385
-16%
|
5 868
+9%
|
6 156
+5%
|
6 287
+2%
|
6 081
-3%
|
6 168
+1%
|
6 552
+6%
|
6 671
+2%
|
7 162
+7%
|
8 024
+12%
|
9 672
+21%
|
10 546
+9%
|
12 335
+17%
|
13 855
+12%
|
15 247
+10%
|
17 640
+16%
|
18 700
+6%
|
19 643
+5%
|
19 026
-3%
|
19 783
+4%
|
21 432
+8%
|
21 627
+1%
|
21 530
0%
|
20 944
-3%
|
21 882
+4%
|
22 772
+4%
|
22 809
+0%
|
22 865
+0%
|
22 002
-4%
|
23 006
+5%
|
23 618
+3%
|
23 877
+1%
|
23 958
+0%
|
25 506
+6%
|
27 276
+7%
|
34 413
+26%
|
38 740
+13%
|
42 158
+9%
|
45 377
+8%
|
45 825
+1%
|
50 828
+11%
|
54 544
+7%
|
56 398
+3%
|
58 456
+4%
|
58 783
+1%
|
61 375
+4%
|
62 471
+2%
|
63 455
+2%
|
66 197
+4%
|
67 410
+2%
|
69 269
+3%
|
71 174
+3%
|
74 528
+5%
|
78 844
+6%
|
81 117
+3%
|
83 588
+3%
|
87 701
+5%
|
92 391
+5%
|
95 986
+4%
|
99 012
+3%
|
103 663
+5%
|
108 136
+4%
|
111 317
+3%
|
114 485
+3%
|
119 639
+5%
|
123 496
+3%
|
124 838
+1%
|
124 993
+0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(256)
|
(249)
|
(250)
|
(275)
|
(369)
|
(382)
|
(425)
|
(480)
|
(637)
|
(680)
|
(685)
|
(715)
|
(751)
|
(797)
|
(853)
|
(968)
|
(872)
|
(965)
|
(983)
|
(1 078)
|
(1 556)
|
(1 549)
|
(1 872)
|
(1 817)
|
(1 385)
|
(1 505)
|
(1 578)
|
(1 610)
|
(1 528)
|
(1 550)
|
(1 654)
|
(1 687)
|
(1 823)
|
(2 037)
|
(2 441)
|
(2 687)
|
(3 084)
|
(3 467)
|
(3 815)
|
(4 383)
|
(4 692)
|
(4 991)
|
(4 745)
|
(5 050)
|
(5 467)
|
(5 482)
|
(5 522)
|
(5 266)
|
(5 613)
|
(5 827)
|
(5 839)
|
(5 845)
|
(5 547)
|
(5 968)
|
(6 150)
|
(6 219)
|
(6 027)
|
(6 243)
|
(6 678)
|
(8 451)
|
(9 734)
|
(10 565)
|
(11 493)
|
(11 608)
|
(12 998)
|
(13 929)
|
(14 293)
|
(14 786)
|
(14 813)
|
(15 458)
|
(15 770)
|
(16 047)
|
(16 674)
|
(16 978)
|
(17 467)
|
(17 927)
|
(18 808)
|
(19 944)
|
(20 498)
|
(21 129)
|
(22 325)
|
(23 442)
|
(24 383)
|
(25 123)
|
(26 141)
|
(27 257)
|
(27 950)
|
(28 759)
|
(30 304)
|
(31 269)
|
(31 694)
|
(31 791)
|
|
| Income from Continuing Operations |
392
|
404
|
409
|
442
|
609
|
655
|
710
|
777
|
854
|
967
|
993
|
1 051
|
1 169
|
1 237
|
1 270
|
1 491
|
1 616
|
1 726
|
1 907
|
2 229
|
2 966
|
3 322
|
4 424
|
4 601
|
4 001
|
4 363
|
4 578
|
4 676
|
4 553
|
4 618
|
4 899
|
4 984
|
5 340
|
5 987
|
7 232
|
7 859
|
9 250
|
10 389
|
11 433
|
13 258
|
14 008
|
14 652
|
14 280
|
14 733
|
15 965
|
16 144
|
16 009
|
15 678
|
16 269
|
16 945
|
16 969
|
17 020
|
16 455
|
17 039
|
17 468
|
17 658
|
17 931
|
19 263
|
20 598
|
25 962
|
29 006
|
31 592
|
33 883
|
34 216
|
37 830
|
40 615
|
42 105
|
43 671
|
43 970
|
45 917
|
46 701
|
47 408
|
49 523
|
50 433
|
51 802
|
53 248
|
55 721
|
58 901
|
60 619
|
62 460
|
65 376
|
68 949
|
71 603
|
73 889
|
77 521
|
80 879
|
83 366
|
85 726
|
89 335
|
92 227
|
93 144
|
93 202
|
|
| Income to Minority Interest |
(16)
|
(16)
|
(18)
|
(20)
|
(22)
|
(24)
|
(27)
|
(29)
|
(34)
|
(39)
|
(41)
|
(43)
|
(51)
|
(55)
|
(58)
|
(66)
|
(72)
|
(78)
|
(87)
|
(103)
|
(135)
|
(154)
|
(203)
|
(216)
|
(201)
|
(219)
|
(227)
|
(235)
|
(240)
|
(257)
|
(277)
|
(285)
|
(289)
|
(317)
|
(373)
|
(413)
|
(487)
|
(540)
|
(581)
|
(643)
|
(700)
|
(720)
|
(720)
|
(774)
|
(828)
|
(902)
|
(890)
|
(919)
|
(920)
|
(929)
|
(961)
|
(939)
|
(952)
|
(1 011)
|
(1 050)
|
(1 114)
|
(1 212)
|
(1 311)
|
(1 431)
|
(1 725)
|
(1 927)
|
(2 129)
|
(2 291)
|
(2 387)
|
(2 626)
|
(2 697)
|
(2 714)
|
(2 746)
|
(2 764)
|
(2 838)
|
(2 844)
|
(2 830)
|
(2 826)
|
(2 875)
|
(3 053)
|
(3 111)
|
(3 260)
|
(3 150)
|
(3 019)
|
(2 866)
|
(2 659)
|
(2 681)
|
(2 699)
|
(2 695)
|
(2 787)
|
(2 875)
|
(2 917)
|
(3 040)
|
(3 107)
|
(3 217)
|
(3 209)
|
(3 175)
|
|
| Net Income (Common) |
376
N/A
|
388
+3%
|
391
+1%
|
422
+8%
|
587
+39%
|
631
+7%
|
683
+8%
|
748
+9%
|
821
+10%
|
928
+13%
|
952
+3%
|
1 007
+6%
|
1 119
+11%
|
1 182
+6%
|
1 212
+3%
|
1 425
+18%
|
1 545
+8%
|
1 648
+7%
|
1 820
+10%
|
2 126
+17%
|
2 831
+33%
|
3 168
+12%
|
4 221
+33%
|
4 385
+4%
|
3 799
-13%
|
4 143
+9%
|
4 350
+5%
|
4 442
+2%
|
4 312
-3%
|
4 361
+1%
|
4 622
+6%
|
4 700
+2%
|
5 051
+7%
|
5 670
+12%
|
6 859
+21%
|
7 446
+9%
|
8 763
+18%
|
9 848
+12%
|
10 852
+10%
|
12 614
+16%
|
13 308
+6%
|
13 932
+5%
|
13 560
-3%
|
13 958
+3%
|
15 137
+8%
|
15 243
+1%
|
15 119
-1%
|
14 760
-2%
|
15 350
+4%
|
16 015
+4%
|
16 008
0%
|
16 081
+0%
|
15 503
-4%
|
16 027
+3%
|
16 417
+2%
|
16 544
+1%
|
16 718
+1%
|
17 952
+7%
|
19 167
+7%
|
24 237
+26%
|
27 079
+12%
|
29 463
+9%
|
31 593
+7%
|
31 829
+1%
|
35 204
+11%
|
37 918
+8%
|
39 390
+4%
|
40 925
+4%
|
41 206
+1%
|
43 079
+5%
|
43 857
+2%
|
44 579
+2%
|
46 697
+5%
|
47 558
+2%
|
48 750
+3%
|
50 136
+3%
|
52 460
+5%
|
55 751
+6%
|
57 600
+3%
|
59 594
+3%
|
62 717
+5%
|
66 267
+6%
|
68 904
+4%
|
71 194
+3%
|
74 734
+5%
|
78 004
+4%
|
80 449
+3%
|
82 685
+3%
|
86 228
+4%
|
89 010
+3%
|
89 935
+1%
|
90 027
+0%
|
|
| EPS (Diluted) |
0.3
N/A
|
0.31
+3%
|
0.31
N/A
|
0.33
+6%
|
0.47
+42%
|
0.5
+6%
|
0.54
+8%
|
0.59
+9%
|
0.65
+10%
|
0.73
+12%
|
0.75
+3%
|
0.8
+7%
|
0.89
+11%
|
0.94
+6%
|
0.96
+2%
|
1.13
+18%
|
1.23
+9%
|
1.32
+7%
|
1.46
+11%
|
1.7
+16%
|
2.25
+32%
|
2.53
+12%
|
3.37
+33%
|
3.5
+4%
|
3.02
-14%
|
3.3
+9%
|
3.46
+5%
|
3.53
+2%
|
3.43
-3%
|
3.47
+1%
|
3.68
+6%
|
3.75
+2%
|
4.02
+7%
|
4.52
+12%
|
5.47
+21%
|
5.93
+8%
|
6.98
+18%
|
7.84
+12%
|
8.64
+10%
|
10.05
+16%
|
10.59
+5%
|
11.1
+5%
|
10.8
-3%
|
11.11
+3%
|
12.05
+8%
|
12.13
+1%
|
12.03
-1%
|
11.75
-2%
|
12.22
+4%
|
12.75
+4%
|
12.74
0%
|
12.8
+0%
|
12.34
-4%
|
12.76
+3%
|
13.08
+3%
|
13.18
+1%
|
13.31
+1%
|
14.3
+7%
|
15.26
+7%
|
19.29
+26%
|
21.56
+12%
|
23.45
+9%
|
25.15
+7%
|
25.34
+1%
|
28.02
+11%
|
30.18
+8%
|
31.35
+4%
|
32.57
+4%
|
32.8
+1%
|
34.29
+5%
|
34.91
+2%
|
35.49
+2%
|
37.17
+5%
|
37.87
+2%
|
38.82
+3%
|
39.92
+3%
|
41.76
+5%
|
44.39
+6%
|
45.86
+3%
|
47.45
+3%
|
49.93
+5%
|
52.75
+6%
|
54.85
+4%
|
56.67
+3%
|
59.49
+5%
|
62.1
+4%
|
64.04
+3%
|
65.82
+3%
|
68.64
+4%
|
70.88
+3%
|
71.71
+1%
|
71.87
+0%
|
|