Marubeni Corp
TSE:8002
Income Statement
Earnings Waterfall
Marubeni Corp
Income Statement
Marubeni Corp
| 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 |
43 835
|
43 909
|
43 586
|
43 304
|
43 244
|
43 441
|
43 957
|
46 979
|
47 212
|
48 396
|
51 758
|
53 615
|
56 908
|
61 173
|
62 746
|
65 017
|
68 202
|
67 514
|
66 066
|
62 957
|
59 633
|
53 824
|
47 781
|
42 306
|
35 457
|
33 159
|
32 082
|
30 390
|
29 077
|
28 749
|
28 576
|
28 548
|
30 753
|
32 013
|
33 151
|
33 818
|
34 169
|
34 170
|
34 811
|
36 637
|
36 626
|
37 938
|
38 914
|
38 620
|
39 090
|
38 205
|
35 689
|
34 497
|
33 628
|
32 864
|
32 090
|
31 913
|
33 318
|
32 945
|
34 539
|
35 973
|
34 948
|
37 802
|
40 710
|
43 330
|
46 807
|
49 691
|
50 925
|
51 437
|
47 737
|
41 744
|
34 588
|
26 480
|
22 947
|
20 644
|
20 030
|
20 726
|
21 837
|
24 593
|
33 608
|
44 252
|
56 782
|
66 793
|
70 234
|
72 480
|
72 552
|
74 053
|
77 409
|
79 962
|
80 370
|
0
|
0
|
0
|
|
| Revenue |
7 905 640
N/A
|
6 783 508
-14%
|
5 615 364
-17%
|
4 588 240
-18%
|
7 939 437
+73%
|
3 078 235
-61%
|
3 028 160
-2%
|
3 099 190
+2%
|
3 139 845
+1%
|
3 248 633
+3%
|
3 419 732
+5%
|
3 549 549
+4%
|
3 658 855
+3%
|
3 801 167
+4%
|
3 865 373
+2%
|
3 970 208
+3%
|
4 166 226
+5%
|
4 346 793
+4%
|
4 531 570
+4%
|
4 491 672
-1%
|
4 002 299
-11%
|
3 634 364
-9%
|
3 281 981
-10%
|
3 096 739
-6%
|
3 279 969
+6%
|
3 364 627
+3%
|
3 444 319
+2%
|
3 551 488
+3%
|
3 683 849
+4%
|
3 901 443
+6%
|
4 103 938
+5%
|
4 183 241
+2%
|
4 390 353
+5%
|
4 585 220
+4%
|
4 527 989
-1%
|
4 761 164
+5%
|
4 861 311
+2%
|
5 286 845
+9%
|
5 872 986
+11%
|
6 472 441
+10%
|
7 055 700
+9%
|
7 557 143
+7%
|
7 782 089
+3%
|
7 841 045
+1%
|
7 834 295
0%
|
7 699 122
-2%
|
7 625 009
-1%
|
7 468 824
-2%
|
7 300 299
-2%
|
7 149 373
-2%
|
6 878 665
-4%
|
6 903 744
+0%
|
7 128 805
+3%
|
7 181 031
+1%
|
7 453 318
+4%
|
7 670 424
+3%
|
7 540 337
-2%
|
7 786 777
+3%
|
7 859 706
+1%
|
7 492 559
-5%
|
7 401 256
-1%
|
7 139 599
-4%
|
6 954 785
-3%
|
6 937 036
0%
|
6 827 641
-2%
|
6 507 551
-5%
|
6 222 668
-4%
|
6 192 252
0%
|
6 332 414
+2%
|
6 878 879
+9%
|
7 362 173
+7%
|
7 946 328
+8%
|
8 508 591
+7%
|
9 284 938
+9%
|
10 027 937
+8%
|
9 663 476
-4%
|
9 190 472
-5%
|
8 299 843
-10%
|
7 345 948
-11%
|
7 245 041
-1%
|
7 250 515
+0%
|
7 282 091
+0%
|
7 391 104
+1%
|
7 542 497
+2%
|
7 790 168
+3%
|
7 902 575
+1%
|
8 102 335
+3%
|
8 242 840
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(7 496 179)
|
(6 364 418)
|
(5 193 616)
|
(4 166 803)
|
(7 503 382)
|
(2 635 327)
|
(2 569 376)
|
(2 613 774)
|
(2 637 821)
|
(2 729 553)
|
(2 888 918)
|
(3 020 759)
|
(3 127 684)
|
(3 263 557)
|
(3 317 818)
|
(3 399 576)
|
(3 569 310)
|
(3 727 032)
|
(3 875 940)
|
(3 819 476)
|
(3 357 496)
|
(3 035 556)
|
(2 732 711)
|
(2 594 580)
|
(2 788 296)
|
(2 866 515)
|
(2 947 899)
|
(3 047 222)
|
(3 161 697)
|
(3 367 259)
|
(3 549 610)
|
(3 631 116)
|
(3 848 899)
|
(4 028 966)
|
(3 996 476)
|
(4 216 697)
|
(4 333 117)
|
(4 729 224)
|
(5 292 535)
|
(5 850 160)
|
(6 404 637)
|
(6 889 166)
|
(7 094 200)
|
(7 130 043)
|
(7 126 977)
|
(6 983 971)
|
(6 920 774)
|
(6 789 455)
|
(6 630 213)
|
(6 507 062)
|
(6 259 916)
|
(6 293 479)
|
(6 514 925)
|
(6 566 435)
|
(6 821 577)
|
(7 018 164)
|
(6 863 100)
|
(7 074 659)
|
(7 128 894)
|
(6 766 729)
|
(6 671 581)
|
(6 411 850)
|
(6 235 970)
|
(6 224 488)
|
(6 130 833)
|
(5 824 224)
|
(5 553 043)
|
(5 528 682)
|
(5 656 996)
|
(6 168 156)
|
(6 609 570)
|
(7 122 668)
|
(7 613 260)
|
(8 288 114)
|
(8 963 621)
|
(8 604 052)
|
(8 139 177)
|
(7 287 252)
|
(6 345 923)
|
(6 220 768)
|
(6 184 697)
|
(6 189 428)
|
(6 281 800)
|
(6 390 896)
|
(6 643 583)
|
(6 759 862)
|
(6 964 949)
|
(7 107 036)
|
|
| Gross Profit |
409 461
N/A
|
419 090
+2%
|
421 748
+1%
|
421 437
0%
|
436 055
+3%
|
442 908
+2%
|
458 784
+4%
|
485 416
+6%
|
502 024
+3%
|
519 080
+3%
|
530 814
+2%
|
528 790
0%
|
531 171
+0%
|
537 610
+1%
|
547 555
+2%
|
570 632
+4%
|
596 916
+5%
|
619 761
+4%
|
655 630
+6%
|
672 196
+3%
|
644 803
-4%
|
598 808
-7%
|
549 270
-8%
|
502 159
-9%
|
491 673
-2%
|
498 112
+1%
|
496 420
0%
|
504 266
+2%
|
522 152
+4%
|
534 184
+2%
|
554 328
+4%
|
552 125
0%
|
541 454
-2%
|
556 254
+3%
|
531 513
-4%
|
544 467
+2%
|
528 194
-3%
|
557 621
+6%
|
580 451
+4%
|
622 281
+7%
|
651 063
+5%
|
667 977
+3%
|
687 889
+3%
|
711 002
+3%
|
707 318
-1%
|
715 151
+1%
|
704 235
-2%
|
679 369
-4%
|
670 086
-1%
|
642 311
-4%
|
618 749
-4%
|
610 265
-1%
|
613 880
+1%
|
614 596
+0%
|
631 741
+3%
|
652 260
+3%
|
677 237
+4%
|
712 118
+5%
|
730 812
+3%
|
725 830
-1%
|
729 675
+1%
|
727 749
0%
|
718 815
-1%
|
712 548
-1%
|
696 808
-2%
|
683 327
-2%
|
669 625
-2%
|
663 570
-1%
|
675 418
+2%
|
710 723
+5%
|
752 603
+6%
|
823 660
+9%
|
895 331
+9%
|
996 824
+11%
|
1 064 316
+7%
|
1 059 424
0%
|
1 051 295
-1%
|
1 012 591
-4%
|
1 000 025
-1%
|
1 024 273
+2%
|
1 065 818
+4%
|
1 092 663
+3%
|
1 109 304
+2%
|
1 151 601
+4%
|
1 146 585
0%
|
1 142 713
0%
|
1 137 386
0%
|
1 135 804
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(330 032)
|
(333 258)
|
(336 709)
|
(335 731)
|
(344 382)
|
(341 528)
|
(340 591)
|
(345 724)
|
(350 261)
|
(352 709)
|
(357 486)
|
(362 641)
|
(365 291)
|
(370 384)
|
(375 718)
|
(385 230)
|
(393 367)
|
(399 541)
|
(408 674)
|
(409 538)
|
(408 912)
|
(399 589)
|
(388 102)
|
(375 544)
|
(366 922)
|
(368 711)
|
(367 597)
|
(368 582)
|
(370 963)
|
(371 521)
|
(374 851)
|
(376 633)
|
(382 971)
|
(389 555)
|
(394 441)
|
(408 508)
|
(403 412)
|
(427 118)
|
(449 843)
|
(478 501)
|
(496 387)
|
(517 436)
|
(493 735)
|
(511 081)
|
(521 383)
|
(549 800)
|
(588 530)
|
(579 707)
|
(549 375)
|
(565 044)
|
(539 183)
|
(521 565)
|
(462 853)
|
(480 316)
|
(497 669)
|
(536 167)
|
(589 422)
|
(594 714)
|
(597 133)
|
(569 349)
|
(539 970)
|
(556 132)
|
(568 555)
|
(576 644)
|
(567 272)
|
(564 180)
|
(549 122)
|
(536 601)
|
(532 667)
|
(552 737)
|
(564 708)
|
(594 906)
|
(604 533)
|
(630 086)
|
(661 914)
|
(676 268)
|
(678 415)
|
(722 038)
|
(734 514)
|
(746 548)
|
(755 133)
|
(789 827)
|
(808 843)
|
(761 292)
|
(757 164)
|
(772 683)
|
(781 034)
|
(869 129)
|
|
| Selling, General & Administrative |
(330 032)
|
(333 258)
|
(335 256)
|
(334 278)
|
(342 929)
|
(340 075)
|
(340 591)
|
(345 724)
|
(350 261)
|
(352 709)
|
(357 486)
|
(362 641)
|
(365 291)
|
(370 384)
|
(375 718)
|
(385 230)
|
(393 367)
|
(399 541)
|
(408 909)
|
(409 773)
|
(408 912)
|
(399 589)
|
(387 867)
|
(375 309)
|
(366 922)
|
(368 711)
|
(367 597)
|
(368 582)
|
(370 963)
|
(371 521)
|
(374 851)
|
(376 633)
|
(382 971)
|
(393 464)
|
(395 346)
|
(409 140)
|
(403 412)
|
(421 965)
|
(447 163)
|
(473 223)
|
(493 601)
|
(509 693)
|
(517 642)
|
(529 689)
|
(546 630)
|
(555 403)
|
(561 408)
|
(558 016)
|
(565 855)
|
(557 746)
|
(543 750)
|
(532 276)
|
(522 283)
|
(523 680)
|
(532 779)
|
(548 188)
|
(559 183)
|
(565 681)
|
(566 652)
|
(566 062)
|
(556 666)
|
(557 995)
|
(562 631)
|
(563 945)
|
(558 487)
|
(547 241)
|
(536 343)
|
(524 956)
|
(529 326)
|
(548 484)
|
(563 734)
|
(585 451)
|
(606 551)
|
(628 834)
|
(660 970)
|
(686 687)
|
(704 500)
|
(716 649)
|
(729 524)
|
(747 340)
|
(781 209)
|
(809 826)
|
(832 573)
|
(857 209)
|
(862 994)
|
(868 997)
|
(875 647)
|
(883 778)
|
|
| Other Operating Expenses |
0
|
0
|
(1 453)
|
(1 453)
|
(1 453)
|
(1 453)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
235
|
235
|
0
|
0
|
(235)
|
(235)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 909
|
905
|
632
|
0
|
(5 153)
|
(2 680)
|
(5 278)
|
(2 786)
|
(7 743)
|
23 907
|
18 608
|
25 247
|
5 603
|
(27 122)
|
(21 691)
|
16 480
|
(7 298)
|
4 567
|
10 711
|
59 430
|
43 364
|
35 110
|
12 021
|
(30 239)
|
(29 033)
|
(30 481)
|
(3 287)
|
16 696
|
1 863
|
(5 924)
|
(12 699)
|
(8 785)
|
(16 939)
|
(12 779)
|
(11 645)
|
(3 341)
|
(4 253)
|
(974)
|
(9 455)
|
2 018
|
(1 252)
|
(944)
|
10 419
|
26 085
|
(5 389)
|
(4 990)
|
792
|
26 076
|
19 999
|
23 730
|
95 917
|
105 830
|
96 314
|
94 613
|
14 649
|
|
| Operating Income |
79 429
N/A
|
85 832
+8%
|
85 039
-1%
|
85 706
+1%
|
91 673
+7%
|
101 380
+11%
|
118 193
+17%
|
139 692
+18%
|
151 763
+9%
|
166 371
+10%
|
173 328
+4%
|
166 149
-4%
|
165 880
0%
|
167 226
+1%
|
171 837
+3%
|
185 402
+8%
|
203 549
+10%
|
220 220
+8%
|
246 956
+12%
|
262 658
+6%
|
235 891
-10%
|
199 219
-16%
|
161 168
-19%
|
126 615
-21%
|
124 751
-1%
|
129 401
+4%
|
128 823
0%
|
135 684
+5%
|
151 189
+11%
|
162 663
+8%
|
179 477
+10%
|
175 492
-2%
|
158 483
-10%
|
166 699
+5%
|
137 072
-18%
|
135 959
-1%
|
124 782
-8%
|
130 503
+5%
|
130 608
+0%
|
143 780
+10%
|
154 676
+8%
|
150 541
-3%
|
194 154
+29%
|
199 921
+3%
|
185 935
-7%
|
165 351
-11%
|
115 705
-30%
|
99 662
-14%
|
120 711
+21%
|
77 267
-36%
|
79 566
+3%
|
88 700
+11%
|
151 027
+70%
|
134 280
-11%
|
134 072
0%
|
116 093
-13%
|
87 815
-24%
|
117 404
+34%
|
133 679
+14%
|
156 481
+17%
|
189 705
+21%
|
171 617
-10%
|
150 260
-12%
|
135 904
-10%
|
129 536
-5%
|
119 147
-8%
|
120 503
+1%
|
126 969
+5%
|
142 751
+12%
|
157 986
+11%
|
187 895
+19%
|
228 754
+22%
|
290 798
+27%
|
366 738
+26%
|
402 402
+10%
|
383 156
-5%
|
372 880
-3%
|
290 553
-22%
|
265 511
-9%
|
277 725
+5%
|
310 685
+12%
|
302 836
-3%
|
300 461
-1%
|
390 309
+30%
|
389 421
0%
|
370 030
-5%
|
356 352
-4%
|
266 675
-25%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
10 252
|
11 937
|
10 982
|
12 294
|
24 946
|
23 272
|
17 263
|
14 421
|
2 425
|
17 725
|
29 684
|
51 757
|
56 955
|
63 380
|
60 892
|
56 001
|
59 795
|
60 951
|
75 494
|
76 356
|
33 510
|
33 861
|
17 949
|
18 008
|
55 659
|
55 866
|
69 498
|
81 338
|
98 624
|
109 202
|
114 348
|
117 567
|
114 596
|
107 656
|
106 181
|
103 680
|
152 179
|
98 984
|
110 410
|
110 667
|
109 141
|
119 360
|
113 389
|
98 573
|
82 865
|
95 404
|
91 534
|
106 653
|
(1 162)
|
23 975
|
25 503
|
33 820
|
101 636
|
123 150
|
136 416
|
139 778
|
143 511
|
153 766
|
155 218
|
145 692
|
85 803
|
89 553
|
89 947
|
91 190
|
(65 187)
|
(70 243)
|
(73 212)
|
(73 073)
|
144 628
|
189 717
|
214 987
|
246 123
|
236 045
|
269 139
|
265 253
|
259 198
|
243 166
|
253 368
|
266 744
|
284 493
|
281 482
|
293 709
|
284 304
|
280 888
|
232 094
|
238 614
|
244 846
|
250 542
|
|
| Non-Reccuring Items |
(11 256)
|
(14 319)
|
(9 914)
|
(13 324)
|
(13 736)
|
(15 503)
|
(12 434)
|
(10 971)
|
(26 410)
|
(23 039)
|
(26 031)
|
(25 394)
|
(11 976)
|
(13 606)
|
(10 254)
|
(11 079)
|
(34 604)
|
(39 005)
|
(49 198)
|
(57 670)
|
(49 037)
|
(44 799)
|
(36 519)
|
(40 567)
|
(20 640)
|
(27 092)
|
(26 459)
|
(15 161)
|
(19 891)
|
(15 760)
|
(14 713)
|
(13 465)
|
(10 930)
|
(6 675)
|
(3 596)
|
(42 229)
|
(23 086)
|
(62 942)
|
(67 970)
|
(48 994)
|
(27 444)
|
(28 039)
|
(43 387)
|
(153 790)
|
(144 186)
|
(139 160)
|
(135 824)
|
(13 037)
|
(28 990)
|
(32 589)
|
(16 273)
|
(52 374)
|
(52 392)
|
(51 993)
|
(50 396)
|
3 344
|
23 678
|
25 550
|
24 624
|
29 138
|
13 311
|
(919)
|
(6 597)
|
(35 940)
|
(230 284)
|
(222 683)
|
(219 025)
|
(203 385)
|
(5 637)
|
(1 285)
|
2 984
|
5 984
|
1 947
|
1 411
|
(5 311)
|
47 990
|
35 699
|
32 663
|
35 141
|
(22 986)
|
(25 031)
|
(23 129)
|
(28 872)
|
(15 697)
|
7 692
|
23 054
|
98 507
|
93 369
|
|
| Gain/Loss on Disposition of Assets |
(1 555)
|
(1 688)
|
(3 686)
|
(8 042)
|
(10 549)
|
(6 401)
|
(6 778)
|
(6 202)
|
(21 292)
|
(21 486)
|
(20 938)
|
(19 610)
|
(18 951)
|
(18 373)
|
(15 381)
|
(12 749)
|
(1 492)
|
(1 236)
|
(2 449)
|
(4 125)
|
(13 640)
|
(15 311)
|
(14 139)
|
(13 025)
|
(10 813)
|
(7 918)
|
(10 408)
|
(8 265)
|
(6 947)
|
(8 571)
|
(6 019)
|
(8 241)
|
(7 737)
|
0
|
0
|
0
|
(28 620)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(17 970)
|
(17 181)
|
(20 175)
|
(18 282)
|
(36 482)
|
(38 189)
|
(33 411)
|
(26 154)
|
(5 033)
|
(1 789)
|
(1 602)
|
(6 612)
|
1 907
|
3 003
|
2 981
|
3 214
|
(11 051)
|
(10 415)
|
(7 564)
|
(10 339)
|
(5 828)
|
(9 878)
|
(14 100)
|
(9 382)
|
17 470
|
15 216
|
16 725
|
13 105
|
(15 758)
|
(12 022)
|
(8 972)
|
(4 729)
|
6 571
|
(3 157)
|
(4 117)
|
(6 618)
|
22 288
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
58 900
N/A
|
64 581
+10%
|
62 246
-4%
|
58 352
-6%
|
55 852
-4%
|
64 559
+16%
|
82 833
+28%
|
110 786
+34%
|
101 453
-8%
|
137 782
+36%
|
154 441
+12%
|
166 290
+8%
|
193 815
+17%
|
201 630
+4%
|
210 075
+4%
|
220 789
+5%
|
216 197
-2%
|
230 515
+7%
|
263 239
+14%
|
266 880
+1%
|
200 896
-25%
|
163 092
-19%
|
114 359
-30%
|
81 649
-29%
|
166 427
+104%
|
165 473
-1%
|
178 179
+8%
|
206 701
+16%
|
207 217
+0%
|
235 512
+14%
|
264 121
+12%
|
266 624
+1%
|
260 983
-2%
|
264 523
+1%
|
235 540
-11%
|
190 792
-19%
|
247 543
+30%
|
166 545
-33%
|
173 048
+4%
|
205 453
+19%
|
236 373
+15%
|
241 862
+2%
|
264 156
+9%
|
144 704
-45%
|
124 614
-14%
|
121 595
-2%
|
71 415
-41%
|
193 278
+171%
|
90 559
-53%
|
68 653
-24%
|
88 796
+29%
|
70 146
-21%
|
200 271
+186%
|
205 437
+3%
|
220 092
+7%
|
259 215
+18%
|
255 004
-2%
|
296 720
+16%
|
313 521
+6%
|
331 311
+6%
|
288 819
-13%
|
260 251
-10%
|
233 610
-10%
|
191 154
-18%
|
(165 935)
N/A
|
(173 779)
-5%
|
(171 734)
+1%
|
(149 489)
+13%
|
281 742
N/A
|
346 418
+23%
|
405 866
+17%
|
480 861
+18%
|
528 790
+10%
|
637 288
+21%
|
662 344
+4%
|
690 344
+4%
|
651 745
-6%
|
576 584
-12%
|
567 396
-2%
|
539 232
-5%
|
567 136
+5%
|
573 416
+1%
|
555 893
-3%
|
655 500
+18%
|
629 207
-4%
|
631 698
+0%
|
699 705
+11%
|
610 586
-13%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(35 618)
|
(38 458)
|
(38 576)
|
(39 571)
|
(33 837)
|
(35 588)
|
(42 736)
|
(58 425)
|
(45 608)
|
(59 060)
|
(59 005)
|
(53 272)
|
(68 205)
|
(67 275)
|
(69 996)
|
(73 164)
|
(60 540)
|
(66 001)
|
(79 170)
|
(75 923)
|
(80 923)
|
(69 615)
|
(53 123)
|
(44 703)
|
(65 827)
|
(60 487)
|
(59 364)
|
(69 466)
|
(64 539)
|
(75 016)
|
(86 591)
|
(87 605)
|
(83 949)
|
(82 196)
|
(70 376)
|
(51 785)
|
(38 551)
|
(22 189)
|
(19 530)
|
(17 512)
|
(23 087)
|
(23 018)
|
(30 520)
|
(11 479)
|
(11 885)
|
(6 980)
|
11 646
|
(37 635)
|
(23 031)
|
(24 324)
|
(42 934)
|
(18 415)
|
(44 485)
|
(44 422)
|
(39 471)
|
(44 552)
|
(38 429)
|
(45 908)
|
(48 077)
|
(58 523)
|
(49 535)
|
(42 198)
|
(33 852)
|
(24 392)
|
(24 256)
|
(23 949)
|
(28 938)
|
(25 562)
|
(50 761)
|
(60 638)
|
(69 294)
|
(81 446)
|
(93 840)
|
(113 125)
|
(118 559)
|
(119 536)
|
(98 926)
|
(84 281)
|
(78 570)
|
(78 815)
|
(84 588)
|
(89 299)
|
(86 178)
|
(117 960)
|
(114 203)
|
(104 389)
|
(116 502)
|
(87 288)
|
|
| Income from Continuing Operations |
23 282
|
26 123
|
23 670
|
18 781
|
22 015
|
28 971
|
40 097
|
52 361
|
55 845
|
78 722
|
95 436
|
113 018
|
125 610
|
134 355
|
140 079
|
147 625
|
155 657
|
164 514
|
184 069
|
190 957
|
119 973
|
93 477
|
61 236
|
36 946
|
100 600
|
104 986
|
118 815
|
137 235
|
142 678
|
160 496
|
177 530
|
179 019
|
177 034
|
182 327
|
165 164
|
139 007
|
208 992
|
144 356
|
153 518
|
187 941
|
213 286
|
218 844
|
233 636
|
133 225
|
112 729
|
114 615
|
83 061
|
155 643
|
67 528
|
44 329
|
45 862
|
51 731
|
155 786
|
161 015
|
180 621
|
214 663
|
216 575
|
250 812
|
265 444
|
272 788
|
239 284
|
218 053
|
199 758
|
166 762
|
(190 191)
|
(197 728)
|
(200 672)
|
(175 051)
|
230 981
|
285 780
|
336 572
|
399 415
|
434 950
|
524 163
|
543 785
|
570 808
|
552 819
|
492 303
|
488 826
|
460 417
|
482 548
|
484 117
|
469 715
|
537 540
|
515 004
|
527 309
|
583 203
|
523 298
|
|
| Income to Minority Interest |
(2 988)
|
(3 143)
|
(3 444)
|
(1 570)
|
(1 440)
|
(2 010)
|
(1 626)
|
(3 843)
|
(5 427)
|
(6 224)
|
(7 164)
|
(7 225)
|
(6 261)
|
(5 690)
|
(6 039)
|
(6 666)
|
(8 408)
|
(10 560)
|
(10 717)
|
(10 912)
|
(8 765)
|
(6 271)
|
(6 039)
|
(5 212)
|
(5 288)
|
(5 874)
|
(5 283)
|
(5 551)
|
(6 137)
|
(6 205)
|
(6 607)
|
(8 135)
|
(4 909)
|
(4 368)
|
(4 924)
|
(2 772)
|
(3 296)
|
(4 356)
|
(2 719)
|
(2 961)
|
(2 341)
|
(2 901)
|
(4 220)
|
(5 402)
|
(7 125)
|
(7 062)
|
(6 511)
|
(5 323)
|
(5 264)
|
(4 685)
|
(4 299)
|
(3 573)
|
(436)
|
(312)
|
(1 197)
|
(2 194)
|
(5 316)
|
(6 487)
|
(6 800)
|
(6 716)
|
(8 393)
|
(8 824)
|
(9 063)
|
(9 843)
|
(7 259)
|
(6 756)
|
(6 872)
|
(6 078)
|
(7 725)
|
(8 524)
|
(9 168)
|
(10 690)
|
(10 630)
|
(10 346)
|
(10 648)
|
(10 470)
|
(9 818)
|
(9 654)
|
(9 172)
|
(9 403)
|
(11 136)
|
(11 381)
|
(11 483)
|
(12 418)
|
(12 039)
|
(12 545)
|
(12 865)
|
(13 222)
|
|
| Equity Earnings Affiliates |
14 271
|
16 663
|
19 868
|
24 046
|
20 672
|
23 460
|
24 917
|
27 741
|
29 747
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
34 123
N/A
|
39 201
+15%
|
38 579
-2%
|
39 261
+2%
|
39 737
+1%
|
46 061
+16%
|
52 946
+15%
|
66 278
+25%
|
72 291
+9%
|
85 100
+18%
|
99 963
+17%
|
106 012
+6%
|
118 744
+12%
|
128 060
+8%
|
134 040
+5%
|
140 959
+5%
|
147 249
+4%
|
153 954
+5%
|
173 352
+13%
|
180 045
+4%
|
111 208
-38%
|
87 206
-22%
|
55 197
-37%
|
31 734
-43%
|
95 312
+200%
|
99 112
+4%
|
113 532
+15%
|
131 684
+16%
|
136 541
+4%
|
154 291
+13%
|
170 923
+11%
|
170 884
0%
|
172 125
+1%
|
177 959
+3%
|
160 240
-10%
|
136 235
-15%
|
205 696
+51%
|
140 000
-32%
|
150 799
+8%
|
184 980
+23%
|
210 945
+14%
|
215 943
+2%
|
229 416
+6%
|
127 823
-44%
|
105 604
-17%
|
107 553
+2%
|
76 550
-29%
|
150 320
+96%
|
62 264
-59%
|
39 644
-36%
|
41 563
+5%
|
48 158
+16%
|
152 851
+217%
|
160 703
+5%
|
179 424
+12%
|
212 469
+18%
|
207 259
-2%
|
244 325
+18%
|
258 644
+6%
|
266 072
+3%
|
226 876
-15%
|
209 229
-8%
|
190 695
-9%
|
156 919
-18%
|
(201 370)
N/A
|
(204 484)
-2%
|
(207 544)
-1%
|
(182 119)
+12%
|
219 327
N/A
|
274 347
+25%
|
323 706
+18%
|
385 409
+19%
|
421 349
+9%
|
511 165
+21%
|
530 628
+4%
|
557 805
+5%
|
540 451
-3%
|
480 105
-11%
|
477 439
-1%
|
449 431
-6%
|
470 460
+5%
|
472 419
+0%
|
458 232
-3%
|
525 122
+15%
|
502 965
-4%
|
514 764
+2%
|
570 338
+11%
|
510 076
-11%
|
|
| EPS (Diluted) |
19.72
N/A
|
21.16
+7%
|
20.65
-2%
|
21.52
+4%
|
21.32
-1%
|
26.77
+26%
|
28.63
+7%
|
34.97
+22%
|
39.54
+13%
|
49.3
+25%
|
57.41
+16%
|
61.17
+7%
|
68.47
+12%
|
73.89
+8%
|
77.33
+5%
|
81.33
+5%
|
84.93
+4%
|
88.63
+4%
|
99.85
+13%
|
103.71
+4%
|
64.04
-38%
|
50.22
-22%
|
31.78
-37%
|
18.27
-43%
|
54.89
+200%
|
57.08
+4%
|
65.39
+15%
|
75.84
+16%
|
78.65
+4%
|
88.87
+13%
|
98.45
+11%
|
98.43
0%
|
99.15
+1%
|
102.51
+3%
|
92.29
-10%
|
78.47
-15%
|
118.48
+51%
|
80.64
-32%
|
86.86
+8%
|
106.55
+23%
|
121.52
+14%
|
124.46
+2%
|
132.22
+6%
|
73.66
-44%
|
60.85
-17%
|
61.98
+2%
|
44.12
-29%
|
86.63
+96%
|
35.88
-59%
|
22.86
-36%
|
23.96
+5%
|
27.74
+16%
|
88.06
+217%
|
92.57
+5%
|
103.35
+12%
|
115.85
+12%
|
119.37
+3%
|
140.65
+18%
|
146.7
+4%
|
153.18
+4%
|
130.62
-15%
|
120.45
-8%
|
109.76
-9%
|
90.3
-18%
|
-116.03
N/A
|
-117.67
-1%
|
-119.39
-1%
|
-104.74
+12%
|
126.17
N/A
|
157.73
+25%
|
186.13
+18%
|
221.52
+19%
|
242.44
+9%
|
296.95
+22%
|
308.99
+4%
|
326.09
+6%
|
315.58
-3%
|
283.48
-10%
|
283.04
0%
|
267.27
-6%
|
279.24
+4%
|
283.24
+1%
|
276.06
-3%
|
315.65
+14%
|
302.78
-4%
|
311.44
+3%
|
346.37
+11%
|
310.22
-10%
|
|