Muenchener Rueckversicherungs Gesellschaft in Muenchen AG
XETRA:MUV2
Income Statement
Income Statement
Muenchener Rueckversicherungs Gesellschaft in Muenchen AG
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | 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 | Oct-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
|
182
|
0
|
0
|
0
|
132
|
0
|
0
|
0
|
136
|
0
|
0
|
0
|
136
|
0
|
0
|
0
|
157
|
0
|
0
|
0
|
0
|
29
|
59
|
89
|
131
|
130
|
124
|
0
|
97
|
0
|
0
|
0
|
89
|
24
|
0
|
54
|
119
|
52
|
0
|
46
|
117
|
51
|
92
|
0
|
163
|
72
|
65
|
0
|
136
|
0
|
37
|
0
|
155
|
0
|
0
|
0
|
122
|
0
|
0
|
0
|
128
|
0
|
0
|
0
|
131
|
0
|
0
|
0
|
|
| Gross Premiums Earned |
31 680
|
32 822
|
34 396
|
35 314
|
36 306
|
37 041
|
37 001
|
37 573
|
75 234
|
37 176
|
37 257
|
37 107
|
36 534
|
36 301
|
36 243
|
36 122
|
36 210
|
36 271
|
36 029
|
35 907
|
35 714
|
35 630
|
35 680
|
35 636
|
35 675
|
36 525
|
37 566
|
38 797
|
35 724
|
41 031
|
42 595
|
44 437
|
45 320
|
47 153
|
48 273
|
49 131
|
49 662
|
50 805
|
50 971
|
51 641
|
53 309
|
54 320
|
55 439
|
56 669
|
57 417
|
57 000
|
57 202
|
56 449
|
55 936
|
55 816
|
55 330
|
54 969
|
54 887
|
55 197
|
55 205
|
55 100
|
55 023
|
53 752
|
53 773
|
53 899
|
53 609
|
54 600
|
54 165
|
53 688
|
53 541
|
52 136
|
51 322
|
51 095
|
50 404
|
64 291
|
78 901
|
94 219
|
55 025
|
82 009
|
69 297
|
55 448
|
56 494
|
42 873
|
43 811
|
44 855
|
61 827
|
62 002
|
60 479
|
62 578
|
56 386
|
63 285
|
63 982
|
61 218
|
58 663
|
59 723
|
60 700
|
61 465
|
61 536
|
62 594
|
62 164
|
61 634
|
|
| Revenue |
42 100
N/A
|
47 389
+13%
|
48 477
+2%
|
45 424
-6%
|
41 911
-8%
|
34 907
-17%
|
35 638
+2%
|
39 759
+12%
|
82 365
+107%
|
46 973
-43%
|
46 445
-1%
|
45 980
-1%
|
44 575
-3%
|
44 945
+1%
|
45 195
+1%
|
46 485
+3%
|
47 028
+1%
|
46 761
-1%
|
46 676
0%
|
45 733
-2%
|
44 590
-2%
|
45 634
+2%
|
45 495
0%
|
45 184
-1%
|
44 947
-1%
|
44 311
-1%
|
44 453
+0%
|
44 356
0%
|
41 570
-6%
|
46 567
+12%
|
48 733
+5%
|
52 149
+7%
|
53 203
+2%
|
56 131
+6%
|
57 681
+3%
|
58 506
+1%
|
58 304
0%
|
58 943
+1%
|
58 003
-2%
|
57 817
0%
|
60 065
+4%
|
61 364
+2%
|
62 777
+2%
|
64 881
+3%
|
65 853
+1%
|
65 205
-1%
|
65 157
0%
|
64 282
-1%
|
63 593
-1%
|
63 536
0%
|
64 061
+1%
|
63 356
-1%
|
63 303
0%
|
63 942
+1%
|
63 578
-1%
|
62 928
-1%
|
62 699
0%
|
60 394
-4%
|
61 001
+1%
|
61 773
+1%
|
61 502
0%
|
63 436
+3%
|
62 121
-2%
|
61 506
-1%
|
61 595
+0%
|
59 442
-3%
|
58 570
-1%
|
58 056
-1%
|
56 245
-3%
|
72 315
+29%
|
89 438
+24%
|
107 999
+21%
|
64 029
-41%
|
94 104
+47%
|
79 329
-16%
|
62 672
-21%
|
63 997
+2%
|
66 756
+4%
|
67 686
+1%
|
69 039
+2%
|
70 102
+2%
|
69 437
-1%
|
66 031
-5%
|
66 891
+1%
|
56 596
-15%
|
67 120
+19%
|
67 323
+0%
|
63 415
-6%
|
58 954
-7%
|
60 701
+3%
|
62 056
+2%
|
63 571
+2%
|
62 128
-2%
|
63 601
+2%
|
63 823
+0%
|
63 804
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(42 515)
|
(43 918)
|
(47 061)
|
(43 146)
|
(41 102)
|
(39 169)
|
(37 460)
|
(40 124)
|
(42 736)
|
(43 850)
|
(43 321)
|
(42 520)
|
(41 627)
|
(41 401)
|
(41 759)
|
(42 982)
|
(42 891)
|
(42 270)
|
(41 445)
|
(39 851)
|
(39 092)
|
(40 318)
|
(40 486)
|
(40 350)
|
(39 858)
|
(39 342)
|
(39 931)
|
(40 593)
|
(38 141)
|
(43 258)
|
(45 139)
|
(47 717)
|
(48 492)
|
(51 375)
|
(52 850)
|
(53 737)
|
(54 325)
|
(57 119)
|
(56 680)
|
(56 804)
|
(58 859)
|
(57 598)
|
(58 856)
|
(60 365)
|
(60 450)
|
(59 683)
|
(60 041)
|
(59 544)
|
(59 146)
|
(59 182)
|
(59 265)
|
(58 707)
|
(59 250)
|
(60 219)
|
(59 180)
|
(59 754)
|
(57 886)
|
(56 411)
|
(57 685)
|
(57 553)
|
(57 458)
|
(59 604)
|
(58 191)
|
(60 362)
|
(60 346)
|
(57 857)
|
(57 139)
|
(53 824)
|
(52 538)
|
(68 216)
|
(84 102)
|
(101 704)
|
(60 675)
|
(89 164)
|
(75 827)
|
(60 880)
|
(62 104)
|
(64 482)
|
(64 522)
|
(66 116)
|
(66 688)
|
(65 238)
|
(60 995)
|
(62 206)
|
(50 805)
|
(60 990)
|
(62 044)
|
(56 497)
|
(52 932)
|
(53 653)
|
(54 205)
|
(55 496)
|
(54 194)
|
(56 481)
|
(55 498)
|
(53 919)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(687)
|
0
|
0
|
0
|
(1 359)
|
(2 709)
|
(1 321)
|
(2 029)
|
(2 011)
|
(2 757)
|
(2 829)
|
(2 891)
|
0
|
(2 974)
|
0
|
0
|
0
|
(2 995)
|
(759)
|
(1 560)
|
(1 554)
|
(3 060)
|
(2 298)
|
(3 052)
|
(3 058)
|
(3 058)
|
0
|
(1 565)
|
(3 215)
|
(2 969)
|
(3 935)
|
(3 126)
|
0
|
(2 870)
|
0
|
(617)
|
0
|
(3 135)
|
0
|
0
|
0
|
91
|
0
|
0
|
0
|
(110)
|
0
|
0
|
0
|
(121)
|
0
|
0
|
0
|
|
| 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
|
(227)
|
0
|
0
|
0
|
(203)
|
0
|
0
|
0
|
(173)
|
0
|
0
|
0
|
(214)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Benefits Claims Loss Adjustment |
(34 162)
|
(35 370)
|
(38 192)
|
(33 686)
|
(31 129)
|
(28 951)
|
(27 001)
|
(29 691)
|
(32 487)
|
(34 113)
|
(33 806)
|
(33 298)
|
(31 636)
|
(31 576)
|
(31 792)
|
(32 942)
|
(33 351)
|
(32 933)
|
(32 181)
|
(30 491)
|
(29 667)
|
(30 807)
|
(30 976)
|
(30 790)
|
(30 474)
|
(28 986)
|
(28 503)
|
(28 177)
|
(28 719)
|
(29 135)
|
(30 709)
|
(32 110)
|
(32 392)
|
(34 431)
|
(34 930)
|
(35 881)
|
(36 583)
|
(39 337)
|
(39 540)
|
(39 628)
|
(41 034)
|
(38 999)
|
(39 863)
|
(40 792)
|
(40 991)
|
(40 338)
|
(40 188)
|
(40 323)
|
(39 916)
|
(40 323)
|
(40 391)
|
(39 605)
|
(39 694)
|
(39 919)
|
(39 477)
|
(39 480)
|
(38 731)
|
(37 503)
|
(37 871)
|
(37 920)
|
(38 498)
|
(39 707)
|
(39 147)
|
(41 634)
|
(41 645)
|
(39 898)
|
(39 514)
|
(36 158)
|
(35 117)
|
(45 707)
|
(55 484)
|
(67 271)
|
(39 685)
|
(59 641)
|
(51 487)
|
(41 916)
|
(43 077)
|
(32 611)
|
(32 752)
|
(34 069)
|
(45 381)
|
(45 371)
|
(45 588)
|
(46 591)
|
(48 408)
|
(48 862)
|
(49 691)
|
(48 456)
|
(50 051)
|
(49 881)
|
(50 416)
|
(51 736)
|
(51 458)
|
(52 946)
|
(52 050)
|
(50 057)
|
|
| Policy Acquisition Expense |
(7 758)
|
(7 004)
|
(6 773)
|
(7 210)
|
(8 933)
|
(7 652)
|
(8 096)
|
(7 993)
|
(8 997)
|
(7 575)
|
(7 502)
|
(7 449)
|
(8 847)
|
(7 884)
|
(7 848)
|
(7 840)
|
(9 167)
|
(7 426)
|
(7 263)
|
(7 277)
|
(8 834)
|
(7 093)
|
(7 069)
|
(6 832)
|
(8 878)
|
(6 731)
|
(7 093)
|
(7 488)
|
(9 043)
|
(8 547)
|
(8 693)
|
(9 163)
|
(10 181)
|
(9 628)
|
(10 227)
|
(10 184)
|
(11 114)
|
(10 712)
|
(10 598)
|
(10 892)
|
(11 989)
|
(11 464)
|
(11 536)
|
(11 275)
|
(12 550)
|
(10 839)
|
(11 546)
|
(11 088)
|
(9 624)
|
(10 584)
|
(9 494)
|
(9 709)
|
(9 214)
|
(9 533)
|
(9 518)
|
(10 183)
|
(9 377)
|
(11 546)
|
(10 800)
|
(10 882)
|
(9 350)
|
(8 620)
|
(9 320)
|
(9 232)
|
(9 224)
|
(10 059)
|
(8 985)
|
(9 210)
|
(9 559)
|
(12 383)
|
(15 898)
|
(19 255)
|
(9 924)
|
(17 231)
|
(14 887)
|
(11 567)
|
(9 974)
|
(8 537)
|
(8 724)
|
(8 990)
|
(10 673)
|
(13 488)
|
0
|
(11 466)
|
(12 508)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(595)
|
(1 544)
|
(2 096)
|
(2 250)
|
(1 040)
|
(2 566)
|
(2 363)
|
(2 440)
|
(1 252)
|
(2 162)
|
(2 013)
|
(1 773)
|
(1 144)
|
(1 941)
|
(2 119)
|
(2 200)
|
(373)
|
(1 911)
|
(2 001)
|
(2 083)
|
(591)
|
(2 418)
|
(2 441)
|
(2 728)
|
(506)
|
(3 625)
|
(4 335)
|
(4 928)
|
(379)
|
(5 576)
|
(5 737)
|
(6 444)
|
(5 692)
|
(7 316)
|
(7 693)
|
(7 672)
|
(6 425)
|
(7 070)
|
(6 542)
|
(6 284)
|
(5 663)
|
(7 135)
|
(7 457)
|
(7 611)
|
(6 695)
|
(8 506)
|
(8 307)
|
(6 774)
|
(6 897)
|
(6 954)
|
(7 351)
|
(7 382)
|
(7 585)
|
(7 938)
|
(7 294)
|
(10 091)
|
(6 804)
|
(7 362)
|
(9 014)
|
(8 751)
|
(6 615)
|
(10 518)
|
(8 164)
|
(7 942)
|
(6 417)
|
(5 602)
|
(5 588)
|
(5 398)
|
(4 804)
|
(10 126)
|
(11 155)
|
(11 963)
|
(8 097)
|
(8 357)
|
(6 327)
|
(7 397)
|
(6 183)
|
(23 334)
|
(22 429)
|
(23 057)
|
(7 499)
|
(6 379)
|
(15 407)
|
(4 149)
|
10 020
|
(12 128)
|
(12 353)
|
(8 041)
|
(2 771)
|
(3 772)
|
(3 789)
|
(3 760)
|
(2 615)
|
(3 535)
|
(3 448)
|
(3 862)
|
|
| Operating Income |
(415)
N/A
|
3 471
N/A
|
1 416
-59%
|
2 278
+61%
|
809
-64%
|
(4 262)
N/A
|
(1 822)
+57%
|
(365)
+80%
|
39 629
N/A
|
3 123
-92%
|
3 124
+0%
|
3 460
+11%
|
2 948
-15%
|
3 544
+20%
|
3 436
-3%
|
3 503
+2%
|
4 137
+18%
|
4 491
+9%
|
5 231
+16%
|
5 882
+12%
|
5 498
-7%
|
5 316
-3%
|
5 009
-6%
|
4 834
-3%
|
5 089
+5%
|
4 969
-2%
|
4 522
-9%
|
3 763
-17%
|
3 429
-9%
|
3 309
-3%
|
3 594
+9%
|
4 432
+23%
|
4 711
+6%
|
4 756
+1%
|
4 831
+2%
|
4 769
-1%
|
3 979
-17%
|
1 824
-54%
|
1 323
-27%
|
1 013
-23%
|
1 206
+19%
|
3 766
+212%
|
3 921
+4%
|
4 516
+15%
|
5 403
+20%
|
5 522
+2%
|
5 116
-7%
|
4 738
-7%
|
4 447
-6%
|
4 354
-2%
|
4 796
+10%
|
4 649
-3%
|
4 053
-13%
|
3 723
-8%
|
4 398
+18%
|
3 174
-28%
|
4 813
+52%
|
3 983
-17%
|
3 316
-17%
|
4 220
+27%
|
4 044
-4%
|
3 832
-5%
|
3 930
+3%
|
1 144
-71%
|
1 249
+9%
|
1 585
+27%
|
1 431
-10%
|
4 232
+196%
|
3 707
-12%
|
4 099
+11%
|
5 336
+30%
|
6 295
+18%
|
3 354
-47%
|
4 940
+47%
|
3 502
-29%
|
1 792
-49%
|
1 893
+6%
|
2 274
+20%
|
3 164
+39%
|
2 923
-8%
|
3 414
+17%
|
4 199
+23%
|
5 036
+20%
|
4 685
-7%
|
5 791
+24%
|
6 130
+6%
|
5 279
-14%
|
6 918
+31%
|
6 022
-13%
|
7 048
+17%
|
7 851
+11%
|
8 075
+3%
|
7 934
-2%
|
7 120
-10%
|
8 325
+17%
|
9 885
+19%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income 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
|
(132)
|
0
|
0
|
0
|
(136)
|
0
|
0
|
0
|
(136)
|
0
|
0
|
0
|
(207)
|
0
|
0
|
0
|
(348)
|
(54)
|
(224)
|
(298)
|
(161)
|
(47)
|
(234)
|
0
|
(207)
|
0
|
0
|
0
|
466
|
229
|
234
|
55
|
(302)
|
(81)
|
11
|
(29)
|
(21)
|
87
|
87
|
562
|
149
|
495
|
436
|
(173)
|
(107)
|
(367)
|
(485)
|
(165)
|
160
|
302
|
1 053
|
1 657
|
870
|
663
|
31
|
(548)
|
(371)
|
(139)
|
(261)
|
(968)
|
73
|
(730)
|
(1 267)
|
(1 076)
|
|
| Non-Reccuring Items |
(230)
|
(262)
|
(297)
|
(297)
|
(371)
|
(380)
|
(369)
|
(366)
|
(687)
|
(659)
|
(646)
|
(619)
|
(344)
|
(289)
|
(227)
|
(176)
|
(7)
|
(7)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(11)
|
(11)
|
(11)
|
(11)
|
(167)
|
(233)
|
(273)
|
(273)
|
(597)
|
(59)
|
(128)
|
(128)
|
(531)
|
(130)
|
(21)
|
(25)
|
(546)
|
(4)
|
(9)
|
(22)
|
(777)
|
(592)
|
(587)
|
(570)
|
(569)
|
(123)
|
(208)
|
(297)
|
(962)
|
(950)
|
(963)
|
0
|
(549)
|
0
|
0
|
(470)
|
(707)
|
(212)
|
(212)
|
(218)
|
(153)
|
(75)
|
(131)
|
(125)
|
(137)
|
0
|
(47)
|
(94)
|
(106)
|
(200)
|
(156)
|
0
|
(110)
|
0
|
(114)
|
0
|
(89)
|
(793)
|
(1 564)
|
(1 763)
|
(28)
|
(563)
|
201
|
375
|
(117)
|
(214)
|
(265)
|
(378)
|
(245)
|
(106)
|
(72)
|
15
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(112)
|
(219)
|
(323)
|
0
|
(417)
|
(411)
|
(393)
|
(378)
|
(361)
|
(338)
|
(326)
|
(310)
|
(294)
|
(295)
|
(310)
|
(333)
|
(402)
|
(473)
|
(603)
|
(361)
|
(555)
|
(729)
|
(624)
|
(154)
|
(1 002)
|
(936)
|
(796)
|
(190)
|
(690)
|
(499)
|
(1 008)
|
(364)
|
(1 101)
|
(1 155)
|
(751)
|
(342)
|
(373)
|
(465)
|
(853)
|
(80)
|
(996)
|
(812)
|
(366)
|
(72)
|
(83)
|
(86)
|
(359)
|
(460)
|
(733)
|
(115)
|
(126)
|
(462)
|
(356)
|
(896)
|
(807)
|
(699)
|
(1 041)
|
(966)
|
(982)
|
(698)
|
(901)
|
(796)
|
(886)
|
(207)
|
(563)
|
(485)
|
(168)
|
(196)
|
(198)
|
(198)
|
(176)
|
(2)
|
(193)
|
(181)
|
(167)
|
0
|
(231)
|
(185)
|
(136)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(645)
N/A
|
3 209
N/A
|
1 119
-65%
|
1 981
+77%
|
438
-78%
|
(4 642)
N/A
|
(2 191)
+53%
|
(731)
+67%
|
38 942
N/A
|
2 352
-94%
|
2 259
-4%
|
2 518
+11%
|
2 604
+3%
|
2 838
+9%
|
2 798
-1%
|
2 934
+5%
|
3 752
+28%
|
4 123
+10%
|
4 890
+19%
|
5 553
+14%
|
5 184
-7%
|
5 018
-3%
|
4 710
-6%
|
4 520
-4%
|
4 745
+5%
|
4 556
-4%
|
4 038
-11%
|
3 149
-22%
|
2 901
-8%
|
2 521
-13%
|
2 592
+3%
|
3 535
+36%
|
3 828
+8%
|
3 695
-3%
|
3 767
+2%
|
3 845
+2%
|
3 122
-19%
|
1 004
-68%
|
803
-20%
|
(20)
N/A
|
160
N/A
|
2 661
+1 563%
|
2 757
+4%
|
3 743
+36%
|
4 077
+9%
|
4 557
+12%
|
4 064
-11%
|
3 315
-18%
|
3 450
+4%
|
3 181
-8%
|
3 552
+12%
|
3 688
+4%
|
2 858
-23%
|
2 643
-8%
|
3 115
+18%
|
2 815
-10%
|
3 597
+28%
|
3 250
-10%
|
3 201
-2%
|
3 624
+13%
|
3 341
-8%
|
3 493
+5%
|
3 056
-13%
|
174
-94%
|
95
-45%
|
388
+308%
|
345
-11%
|
3 096
+797%
|
2 851
-8%
|
3 285
+15%
|
4 580
+39%
|
5 877
+28%
|
3 190
-46%
|
4 672
+46%
|
3 297
-29%
|
1 451
-56%
|
1 480
+2%
|
1 709
+15%
|
2 367
+39%
|
2 582
+9%
|
3 483
+35%
|
3 515
+1%
|
4 344
+24%
|
4 412
+2%
|
6 633
+50%
|
5 999
-10%
|
5 326
-11%
|
6 609
+24%
|
5 534
-16%
|
6 695
+21%
|
7 325
+9%
|
6 729
-8%
|
7 762
+15%
|
6 284
-19%
|
6 986
+11%
|
8 824
+26%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
1 040
|
857
|
1 997
|
1 453
|
574
|
591
|
(1 459)
|
(1 956)
|
(1 793)
|
(1 706)
|
(974)
|
(899)
|
(712)
|
(803)
|
(1 227)
|
(1 235)
|
(1 009)
|
(1 077)
|
(888)
|
(1 342)
|
(1 648)
|
(1 511)
|
(1 186)
|
(503)
|
(808)
|
(816)
|
(828)
|
(1 153)
|
(1 373)
|
(1 351)
|
(1 353)
|
(1 647)
|
(1 264)
|
(1 081)
|
(1 141)
|
(1 109)
|
(692)
|
(7)
|
223
|
575
|
552
|
(219)
|
(241)
|
(381)
|
(866)
|
(1 161)
|
(945)
|
(702)
|
(108)
|
119
|
(25)
|
(55)
|
312
|
376
|
218
|
308
|
(476)
|
(481)
|
(533)
|
(798)
|
(760)
|
(790)
|
(596)
|
165
|
298
|
273
|
313
|
(519)
|
(576)
|
(721)
|
(1 119)
|
(1 170)
|
(483)
|
(881)
|
(553)
|
(235)
|
(269)
|
(129)
|
(261)
|
(311)
|
(552)
|
(568)
|
(916)
|
(822)
|
(1 324)
|
(1 101)
|
(860)
|
(1 501)
|
(936)
|
(1 227)
|
(1 388)
|
(1 030)
|
(2 091)
|
(1 657)
|
(1 896)
|
(2 668)
|
|
| Income from Continuing Operations |
395
|
4 066
|
3 116
|
3 434
|
1 012
|
(4 051)
|
(3 650)
|
(2 687)
|
37 149
|
646
|
1 285
|
1 619
|
1 892
|
2 035
|
1 571
|
1 699
|
2 743
|
3 046
|
4 002
|
4 211
|
3 536
|
3 507
|
3 524
|
4 017
|
3 937
|
3 740
|
3 210
|
1 996
|
1 528
|
1 170
|
1 239
|
1 888
|
2 564
|
2 614
|
2 626
|
2 736
|
2 430
|
997
|
1 026
|
555
|
712
|
2 442
|
2 516
|
3 362
|
3 211
|
3 396
|
3 119
|
2 613
|
3 342
|
3 300
|
3 527
|
3 633
|
3 170
|
3 019
|
3 333
|
3 123
|
3 121
|
2 769
|
2 668
|
2 826
|
2 581
|
2 703
|
2 460
|
339
|
393
|
661
|
658
|
2 577
|
2 275
|
2 564
|
3 461
|
4 707
|
2 707
|
3 791
|
2 744
|
1 216
|
1 211
|
1 580
|
2 106
|
2 271
|
2 931
|
2 947
|
3 428
|
3 590
|
5 309
|
4 898
|
4 466
|
5 108
|
4 598
|
5 468
|
5 937
|
5 699
|
5 671
|
4 627
|
5 090
|
6 156
|
|
| Income to Minority Interest |
(145)
|
(140)
|
(66)
|
(30)
|
69
|
94
|
104
|
42
|
34
|
11
|
(28)
|
(39)
|
(59)
|
(57)
|
(54)
|
(53)
|
(72)
|
(80)
|
(87)
|
(83)
|
(96)
|
(90)
|
(83)
|
(87)
|
(83)
|
(77)
|
(81)
|
(66)
|
(25)
|
(18)
|
(8)
|
(10)
|
(43)
|
(42)
|
(30)
|
(20)
|
(8)
|
(4)
|
(6)
|
(13)
|
(10)
|
(13)
|
(15)
|
(17)
|
(16)
|
(21)
|
(31)
|
(24)
|
(29)
|
(27)
|
(17)
|
(21)
|
(18)
|
(13)
|
(15)
|
(17)
|
(15)
|
(21)
|
(15)
|
(9)
|
(1)
|
1
|
(2)
|
(5)
|
(17)
|
(14)
|
(15)
|
9
|
34
|
57
|
60
|
76
|
17
|
37
|
39
|
4
|
0
|
5
|
4
|
0
|
1
|
0
|
(3)
|
(2)
|
3
|
16
|
15
|
14
|
9
|
5
|
7
|
8
|
14
|
13
|
4
|
10
|
|
| Net Income (Common) |
250
N/A
|
3 926
+1 470%
|
3 050
-22%
|
3 404
+12%
|
1 081
-68%
|
(3 957)
N/A
|
(3 546)
+10%
|
(2 645)
+25%
|
37 183
N/A
|
657
-98%
|
1 257
+91%
|
1 580
+26%
|
1 833
+16%
|
1 978
+8%
|
1 517
-23%
|
1 646
+9%
|
2 671
+62%
|
2 966
+11%
|
3 915
+32%
|
4 128
+5%
|
3 440
-17%
|
3 417
-1%
|
3 441
+1%
|
3 930
+14%
|
3 854
-2%
|
3 663
-5%
|
3 129
-15%
|
1 930
-38%
|
1 503
-22%
|
1 152
-23%
|
1 231
+7%
|
1 878
+53%
|
2 521
+34%
|
2 572
+2%
|
2 596
+1%
|
2 716
+5%
|
2 422
-11%
|
993
-59%
|
1 020
+3%
|
542
-47%
|
702
+30%
|
2 429
+246%
|
2 501
+3%
|
3 345
+34%
|
3 195
-4%
|
3 375
+6%
|
3 088
-9%
|
2 589
-16%
|
3 313
+28%
|
3 273
-1%
|
3 510
+7%
|
3 612
+3%
|
3 152
-13%
|
3 006
-5%
|
3 318
+10%
|
3 105
-6%
|
3 107
+0%
|
2 747
-12%
|
2 651
-3%
|
2 816
+6%
|
2 580
-8%
|
2 704
+5%
|
2 459
-9%
|
336
-86%
|
375
+12%
|
647
+73%
|
641
-1%
|
2 584
+303%
|
2 310
-11%
|
2 621
+13%
|
3 523
+34%
|
4 786
+36%
|
2 724
-43%
|
3 831
+41%
|
2 786
-27%
|
1 220
-56%
|
1 211
-1%
|
1 583
+31%
|
2 109
+33%
|
2 272
+8%
|
2 933
+29%
|
2 947
+0%
|
3 426
+16%
|
3 588
+5%
|
5 314
+48%
|
4 914
-8%
|
4 482
-9%
|
5 123
+14%
|
4 606
-10%
|
5 472
+19%
|
5 943
+9%
|
5 705
-4%
|
5 685
0%
|
4 638
-18%
|
5 091
+10%
|
6 164
+21%
|
|
| EPS (Diluted) |
1.34
N/A
|
20.99
+1 466%
|
16.31
-22%
|
18.1
+11%
|
5.78
-68%
|
-21.16
N/A
|
-18.88
+11%
|
-14.14
+25%
|
192.65
N/A
|
2.86
-99%
|
5.48
+92%
|
6.89
+26%
|
8.01
+16%
|
8.65
+8%
|
6.64
-23%
|
7.21
+9%
|
11.7
+62%
|
13.01
+11%
|
17.02
+31%
|
18.12
+6%
|
15.08
-17%
|
15.39
+2%
|
15.78
+3%
|
18.45
+17%
|
17.92
-3%
|
17.86
0%
|
15.33
-14%
|
9.69
-37%
|
7.48
-23%
|
5.9
-21%
|
6.3
+7%
|
9.62
+53%
|
12.92
+34%
|
13.53
+5%
|
13.95
+3%
|
14.76
+6%
|
13.09
-11%
|
5.54
-58%
|
5.73
+3%
|
3.03
-47%
|
3.94
+30%
|
13.66
+247%
|
14.07
+3%
|
18.79
+34%
|
17.94
-5%
|
18.85
+5%
|
17.25
-8%
|
14.47
-16%
|
18.5
+28%
|
18.59
+0%
|
20.28
+9%
|
21.12
+4%
|
18.44
-13%
|
17.89
-3%
|
19.86
+11%
|
18.7
-6%
|
18.73
+0%
|
17.06
-9%
|
16.16
-5%
|
17.6
+9%
|
16.13
-8%
|
17.44
+8%
|
15.68
-10%
|
2.19
-86%
|
2.43
+11%
|
4.31
+77%
|
4.24
-2%
|
17.43
+311%
|
15.53
-11%
|
18.04
+16%
|
24.33
+35%
|
33.4
+37%
|
18.96
-43%
|
27.09
+43%
|
19.88
-27%
|
8.69
-56%
|
8.63
-1%
|
11.3
+31%
|
15.05
+33%
|
16.24
+8%
|
20.94
+29%
|
21.07
+1%
|
24.47
+16%
|
25.8
+5%
|
38.13
+48%
|
35.8
-6%
|
32.85
-8%
|
37.76
+15%
|
33.87
-10%
|
40.8
+20%
|
44.48
+9%
|
43.06
-3%
|
42.78
-1%
|
35.38
-17%
|
39.05
+10%
|
47.55
+22%
|
|