Astra Agro Lestari Tbk PT
IDX:AALI

Watchlist Manager
Astra Agro Lestari Tbk PT Logo
Astra Agro Lestari Tbk PT
IDX:AALI
Watchlist
Price: 7 700 IDR 0.65% Market Closed
Market Cap: 14.8T IDR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+21%
5Y
+50%
10Y
+86%
Operating Income
+
3Y
-5%
5Y
+33%
10Y
-1%
Net Income
+
3Y
-18%
5Y
+108%
10Y
+85%

Earnings Waterfall
Astra Agro Lestari Tbk PT

Revenue
27.6T IDR
Cost of Revenue
-23T IDR
Gross Profit
4.6T IDR
Operating Expenses
-2.3T IDR
Operating Income
2.3T IDR
Other Expenses
-854.7B IDR
Net Income
1.4T IDR

Income Statement
Astra Agro Lestari Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
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
22 281
72 414
66 652
90 497
92 654
96 080
99 185
99 398
103 953
125 509
147 996
164 863
145 723
144 873
114 834
99 500
112 791
94 343
121 430
149 865
189 118
214 200
242 498
272 191
298 370
338 329
371 242
387 920
393 388
392 795
382 507
375 532
375 087
374 061
370 671
374 328
383 255
348 380
319 713
286 369
248 584
255 431
263 710
271 122
268 633
254 731
231 902
0
0
Revenue
2 031 478
N/A
2 213 762
+9%
2 316 043
+5%
2 325 913
+0%
2 543 157
+9%
2 799 087
+10%
3 153 275
+13%
3 432 759
+9%
3 472 524
+1%
3 337 115
-4%
3 255 543
-2%
3 265 374
+0%
3 370 936
+3%
3 519 062
+4%
3 648 689
+4%
3 750 221
+3%
3 757 987
+0%
3 901 508
+4%
4 293 381
+10%
5 077 124
+18%
5 960 954
+17%
7 218 559
+21%
8 212 730
+14%
8 539 935
+4%
8 161 217
-4%
7 295 618
-11%
7 054 311
-3%
6 927 727
-2%
7 424 283
+7%
7 648 951
+3%
7 404 225
-3%
7 682 639
+4%
8 843 721
+15%
9 975 375
+13%
10 622 508
+6%
11 058 095
+4%
10 772 582
-3%
10 589 004
-2%
11 122 895
+5%
11 411 174
+3%
11 564 319
+1%
11 706 812
+1%
11 412 958
-3%
11 313 601
-1%
12 674 999
+12%
13 677 218
+8%
15 187 156
+11%
16 110 880
+6%
16 305 831
+1%
15 813 324
-3%
15 527 336
-2%
14 893 212
-4%
13 059 216
-12%
12 843 773
-2%
12 174 621
-5%
12 299 189
+1%
14 121 374
+15%
15 594 129
+10%
16 322 927
+5%
17 027 076
+4%
17 305 688
+2%
17 261 393
0%
17 781 015
+3%
18 574 513
+4%
19 084 387
+3%
18 870 868
-1%
18 589 350
-1%
17 709 231
-5%
17 452 736
-1%
18 015 963
+3%
18 007 309
0%
18 390 006
+2%
18 807 043
+2%
19 046 126
+1%
20 558 105
+8%
23 497 768
+14%
24 322 048
+4%
25 868 202
+6%
24 454 747
-5%
22 824 768
-7%
21 828 591
-4%
20 008 446
-8%
20 254 748
+1%
20 993 669
+4%
20 745 473
-1%
20 784 224
+0%
21 667 785
+4%
21 350 198
-1%
21 815 035
+2%
24 039 069
+10%
25 948 577
+8%
27 646 759
+7%
Gross Profit
Cost of Revenue
(1 224 723)
(1 334 571)
(1 401 574)
(1 443 997)
(1 548 702)
(1 651 128)
(1 771 932)
(1 847 789)
(1 910 934)
(1 856 738)
(1 828 066)
(1 874 201)
(1 907 582)
(2 037 093)
(2 148 781)
(2 224 019)
(2 277 740)
(2 306 421)
(2 422 276)
(2 640 951)
(2 773 747)
(3 186 260)
(3 626 881)
(4 039 294)
(4 357 818)
(4 415 370)
(4 410 246)
(4 276 521)
(4 322 498)
(4 367 708)
(4 455 089)
(4 623 545)
(5 234 372)
(5 851 294)
(6 180 355)
(6 627 327)
(6 837 674)
(6 991 255)
(7 448 132)
(7 484 960)
(7 206 837)
(7 373 984)
(7 396 367)
(7 663 060)
(8 593 064)
(9 100 562)
(10 069 842)
(10 664 979)
(11 354 037)
(11 306 920)
(11 428 439)
(11 336 294)
(9 977 118)
(9 924 169)
(9 398 787)
(9 391 526)
(10 445 360)
(11 122 429)
(11 919 510)
(12 559 790)
(13 160 438)
(13 767 442)
(14 046 100)
(14 689 856)
(15 544 881)
(15 743 637)
(15 972 020)
(15 597 918)
(15 308 230)
(15 277 905)
(15 288 448)
(15 544 162)
(15 844 152)
(16 077 841)
(16 684 699)
(18 840 596)
(19 492 034)
(20 976 010)
(20 018 170)
(18 944 780)
(18 006 474)
(16 670 814)
(17 225 735)
(17 882 789)
(17 974 493)
(17 940 913)
(18 640 570)
(18 523 355)
(18 474 414)
(20 343 370)
(21 644 021)
(23 049 440)
Gross Profit
806 755
N/A
879 191
+9%
914 469
+4%
881 916
-4%
994 455
+13%
1 147 959
+15%
1 381 343
+20%
1 584 970
+15%
1 561 590
-1%
1 480 377
-5%
1 427 477
-4%
1 391 173
-3%
1 463 354
+5%
1 481 969
+1%
1 499 908
+1%
1 526 202
+2%
1 480 247
-3%
1 595 087
+8%
1 871 105
+17%
2 436 173
+30%
3 187 207
+31%
4 032 299
+27%
4 585 849
+14%
4 500 641
-2%
3 803 399
-15%
2 880 248
-24%
2 644 065
-8%
2 651 206
+0%
3 101 785
+17%
3 281 243
+6%
2 949 136
-10%
3 059 094
+4%
3 609 349
+18%
4 124 081
+14%
4 442 153
+8%
4 430 768
0%
3 934 908
-11%
3 597 749
-9%
3 674 763
+2%
3 926 214
+7%
4 357 482
+11%
4 332 828
-1%
4 016 591
-7%
3 650 541
-9%
4 081 935
+12%
4 576 656
+12%
5 117 314
+12%
5 445 901
+6%
4 951 794
-9%
4 506 404
-9%
4 098 897
-9%
3 556 918
-13%
3 082 098
-13%
2 919 604
-5%
2 775 834
-5%
2 907 663
+5%
3 676 014
+26%
4 471 700
+22%
4 403 417
-2%
4 467 286
+1%
4 145 250
-7%
3 493 951
-16%
3 734 915
+7%
3 884 657
+4%
3 539 506
-9%
3 127 231
-12%
2 617 330
-16%
2 111 313
-19%
2 144 506
+2%
2 738 058
+28%
2 718 861
-1%
2 845 844
+5%
2 962 891
+4%
2 968 285
+0%
3 873 406
+30%
4 657 172
+20%
4 830 014
+4%
4 892 192
+1%
4 436 577
-9%
3 879 988
-13%
3 822 117
-1%
3 337 632
-13%
3 029 013
-9%
3 110 880
+3%
2 770 980
-11%
2 843 311
+3%
3 027 215
+6%
2 826 843
-7%
3 340 621
+18%
3 695 699
+11%
4 304 556
+16%
4 597 319
+7%
Operating Income
Operating Expenses
(223 241)
(238 523)
(243 757)
(238 287)
(250 730)
(252 211)
(259 408)
(266 763)
(280 925)
(284 452)
(278 598)
(283 059)
(269 032)
(273 342)
(282 400)
(284 816)
(285 979)
(282 719)
(285 604)
(283 864)
(286 869)
(315 946)
(341 713)
(384 750)
(432 430)
(443 397)
(468 775)
(475 958)
(498 505)
(519 895)
(547 009)
(574 883)
(616 556)
(647 664)
(666 771)
(703 380)
(739 247)
(790 271)
(848 724)
(869 466)
(903 753)
(947 868)
(972 842)
(1 012 229)
(1 077 389)
(1 103 694)
(1 142 243)
(1 213 018)
(1 229 434)
(1 263 050)
(1 294 478)
(1 272 535)
(1 228 945)
(1 178 408)
(1 109 502)
(1 056 988)
(1 017 406)
(1 033 020)
(1 045 215)
(1 088 817)
(1 094 351)
(1 096 182)
(1 116 698)
(1 140 471)
(1 213 600)
(1 233 808)
(1 235 021)
(1 205 015)
(1 184 198)
(1 171 893)
(1 145 351)
(1 138 543)
(1 120 734)
(1 107 885)
(1 139 567)
(1 243 521)
(1 400 356)
(1 439 341)
(1 474 524)
(1 491 997)
(1 461 704)
(1 495 891)
(1 517 748)
(1 512 760)
(1 519 765)
(1 515 638)
(1 527 740)
(1 494 173)
(1 682 142)
(1 799 045)
(2 190 426)
(2 326 081)
Selling, General & Administrative
(218 949)
(224 386)
(229 580)
(224 070)
(241 471)
(231 304)
(226 432)
(221 324)
(227 009)
(242 225)
(248 454)
(265 363)
(264 739)
(269 008)
(278 050)
(280 455)
(281 650)
(278 381)
(281 110)
(279 233)
(281 162)
(309 895)
(335 132)
(377 811)
(426 055)
(436 829)
(462 349)
(469 507)
(491 567)
(513 079)
(540 315)
(568 341)
(610 638)
(643 243)
(663 847)
(701 923)
(739 247)
(790 271)
(848 724)
(869 466)
(833 143)
(931 265)
(938 908)
(958 571)
(1 001 089)
(1 025 464)
(1 062 149)
(1 130 763)
(1 147 997)
(1 177 743)
(1 204 148)
(1 179 727)
(1 132 014)
(1 078 858)
(1 006 305)
(950 252)
(899 963)
(909 762)
(921 070)
(960 087)
(965 271)
(964 395)
(979 650)
(998 893)
(1 070 235)
(1 085 264)
(1 081 430)
(1 056 102)
(1 026 064)
(1 031 167)
(1 003 560)
(987 615)
(943 789)
(943 995)
(974 022)
(1 078 156)
(1 232 516)
(1 270 800)
(1 304 611)
(1 319 793)
(1 257 045)
(1 323 909)
(1 337 163)
(1 325 760)
(1 305 016)
(1 299 287)
(1 313 043)
(1 281 932)
(1 475 611)
(1 577 890)
(1 971 742)
(2 106 974)
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
(11 008)
(523)
(1 525)
(3 666)
(7 331)
(7 679)
(7 872)
(8 033)
(6 043)
(7 527)
(9 415)
(9 334)
(9 460)
(8 323)
(8 448)
(8 269)
(9 148)
(11 021)
(8 185)
(8 916)
(10 456)
(8 522)
(9 547)
(9 527)
(7 887)
(9 644)
(11 381)
(11 539)
(11 713)
(11 273)
(10 599)
(11 218)
(11 443)
0
(10 610)
(10 019)
(14 448)
(14 147)
(13 761)
(15 078)
(14 832)
(15 621)
(18 293)
(18 436)
(21 319)
(21 086)
(19 908)
(20 924)
(19 346)
(21 853)
(21 680)
(24 625)
Depreciation & Amortization
(4 292)
(14 137)
(14 177)
(14 217)
(9 259)
(20 907)
(32 976)
(45 439)
(53 916)
(42 227)
(30 144)
(17 696)
(4 293)
(4 334)
(4 350)
(4 361)
(4 329)
(4 338)
(4 494)
(4 631)
(5 707)
(6 051)
(6 581)
(6 939)
(6 375)
(6 568)
(6 426)
(6 451)
(6 938)
(6 816)
(6 694)
(6 542)
(5 918)
(4 421)
(2 924)
(1 457)
0
0
0
0
(59 602)
(16 080)
(32 409)
(49 992)
(68 969)
(70 551)
(72 222)
(74 222)
(75 394)
(77 780)
(80 915)
(83 474)
(87 471)
(91 227)
(94 749)
(98 467)
(108 295)
(112 237)
(115 960)
(119 814)
(118 624)
(123 265)
(127 501)
(132 051)
(135 478)
(138 900)
(142 210)
(144 777)
(146 421)
(148 185)
(149 924)
(151 039)
(165 502)
(151 677)
(151 691)
(152 102)
(153 392)
(154 394)
(156 152)
(157 126)
(189 827)
(156 361)
(162 292)
(168 564)
(193 430)
(195 265)
(194 789)
(191 317)
(187 185)
(199 302)
(197 004)
(194 482)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7 403
0
18 732
18 732
11 329
0
(12 213)
(3 244)
(3 244)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
583 514
N/A
640 668
+10%
670 712
+5%
643 629
-4%
743 725
+16%
895 748
+20%
1 121 935
+25%
1 318 207
+17%
1 280 665
-3%
1 195 925
-7%
1 148 879
-4%
1 108 114
-4%
1 194 322
+8%
1 208 627
+1%
1 217 508
+1%
1 241 386
+2%
1 194 268
-4%
1 312 368
+10%
1 585 501
+21%
2 152 309
+36%
2 900 338
+35%
3 716 353
+28%
4 244 136
+14%
4 115 891
-3%
3 370 969
-18%
2 436 851
-28%
2 175 290
-11%
2 175 248
0%
2 603 280
+20%
2 761 348
+6%
2 402 127
-13%
2 484 211
+3%
2 992 793
+20%
3 476 417
+16%
3 775 382
+9%
3 727 388
-1%
3 195 661
-14%
2 807 478
-12%
2 826 039
+1%
3 056 748
+8%
3 453 729
+13%
3 384 960
-2%
3 043 749
-10%
2 638 312
-13%
3 004 546
+14%
3 472 962
+16%
3 975 071
+14%
4 232 883
+6%
3 722 360
-12%
3 243 354
-13%
2 804 419
-14%
2 284 383
-19%
1 853 153
-19%
1 741 196
-6%
1 666 332
-4%
1 850 675
+11%
2 658 608
+44%
3 438 680
+29%
3 358 202
-2%
3 378 469
+1%
3 050 899
-10%
2 397 769
-21%
2 618 217
+9%
2 744 186
+5%
2 325 906
-15%
1 893 423
-19%
1 382 309
-27%
906 298
-34%
960 308
+6%
1 566 165
+63%
1 573 510
+0%
1 707 301
+9%
1 842 157
+8%
1 860 400
+1%
2 733 839
+47%
3 413 651
+25%
3 429 658
+0%
3 452 851
+1%
2 962 053
-14%
2 387 991
-19%
2 360 413
-1%
1 841 741
-22%
1 511 265
-18%
1 598 120
+6%
1 251 215
-22%
1 327 673
+6%
1 499 475
+13%
1 332 670
-11%
1 658 479
+24%
1 896 654
+14%
2 114 130
+11%
2 271 238
+7%
Pre-Tax Income
Interest Income Expense
(152 792)
(147 852)
(152 757)
(143 709)
(137 156)
(121 795)
(47 613)
(61 985)
(46 075)
(40 648)
(65 175)
(18 327)
(1 402)
(6 359)
(3 681)
(12 814)
(25 007)
(13 434)
(19 068)
(10 198)
20 745
49 574
83 250
115 809
207 555
224 406
133 490
46 871
(83 747)
(142 031)
(81 022)
(31 620)
3 041
25 944
45 245
71 648
88 060
88 284
58 051
21 833
(8 006)
(28 872)
(64 606)
(373 625)
(498 168)
(323 669)
(438 603)
(216 086)
(178 913)
(612 426)
(593 873)
(1 158 199)
(673 099)
(187 706)
(40 759)
601 768
68 800
(125 806)
(177 117)
(205 740)
(149 078)
(141 184)
(120 260)
(141 909)
(137 381)
(201 995)
(266 524)
(281 610)
(348 666)
(292 996)
(346 986)
(359 946)
(560 644)
(1 010 467)
(1 183 901)
(1 077 428)
(780 637)
(373 058)
(156 988)
(49 292)
55
53 416
79 846
(88 181)
(160 859)
(175 355)
(161 637)
(147 912)
(71 056)
(97 439)
(11 514)
94 293
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(14 615)
(29 230)
(43 844)
(58 459)
(41 545)
(38 687)
(96 990)
(145 582)
(109 930)
(136 124)
(63 207)
68 057
(89 178)
0
27 997
34 400
133 339
132 508
147 677
38 268
8 721
(61 170)
(172 661)
(169 882)
(216 329)
(151 269)
(49 052)
23 841
27 485
29 709
41 465
(173 123)
(241 848)
(285 048)
(281 196)
Gain/Loss on Disposition of Assets
0
0
0
0
(90 299)
(80 645)
(78 075)
(71 934)
18 365
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
403 317
0
0
0
0
0
0
0
0
(21 749)
0
(21 109)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(14 123)
0
0
(14 123)
(7 093)
0
0
0
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
(35 705)
(25 587)
(20 917)
(23 151)
1 748
(7 515)
(14 671)
(16 007)
(18 141)
(10 801)
(15 561)
(16 433)
(43 317)
(31 550)
(28 800)
(26 984)
(15 067)
(14 342)
(7 418)
(2 138)
(6 808)
(3 843)
2 189
7 346
(32 406)
383 469
382 056
381 218
(19 107)
(50 367)
(58 504)
(62 519)
(31 794)
8 691
626
31 445
49 211
62 247
70 352
77 537
79 170
93 559
94 691
97 611
98 693
105 079
127 258
126 833
146 543
156 160
152 310
168 609
(4 541)
(31 364)
(48 537)
(61 655)
(518 630)
(551 230)
(556 534)
(567 172)
50 807
62 585
70 192
98 775
171 230
191 845
247 036
243 692
(18 839)
8 362
(52 970)
(33 773)
146 722
229 607
243 340
237 400
225 880
178 540
261 747
286 562
238 592
348 524
322 657
333 486
384 205
344 428
305 713
283 956
292 828
187 917
167 701
38 178
Pre-Tax Income
395 017
N/A
467 229
+18%
497 038
+6%
476 769
-4%
518 018
+9%
685 793
+32%
981 576
+43%
1 168 281
+19%
1 234 814
+6%
1 144 476
-7%
1 068 143
-7%
1 073 354
+0%
1 149 603
+7%
1 170 718
+2%
1 185 027
+1%
1 201 588
+1%
1 154 194
-4%
1 284 592
+11%
1 559 015
+21%
2 139 973
+37%
2 914 275
+36%
3 762 084
+29%
4 329 575
+15%
4 239 046
-2%
3 949 435
-7%
3 044 726
-23%
2 690 836
-12%
2 603 337
-3%
2 500 426
-4%
2 568 950
+3%
2 262 601
-12%
2 390 072
+6%
2 964 040
+24%
3 489 303
+18%
3 821 253
+10%
3 809 372
0%
3 332 932
-13%
2 958 009
-11%
2 954 442
0%
3 156 118
+7%
3 524 893
+12%
3 449 647
-2%
3 073 834
-11%
2 362 298
-23%
2 605 071
+10%
3 254 372
+25%
3 663 726
+13%
4 143 630
+13%
3 689 990
-11%
2 787 088
-24%
2 362 856
-15%
1 294 793
-45%
1 175 513
-9%
1 522 126
+29%
1 577 036
+4%
2 390 788
+52%
2 208 778
-8%
2 747 029
+24%
2 595 321
-6%
2 561 713
-1%
2 880 046
+12%
2 277 625
-21%
2 529 462
+11%
2 589 939
+2%
2 207 080
-15%
1 773 343
-20%
1 226 697
-31%
805 173
-34%
660 860
-18%
1 192 353
+80%
1 173 554
-2%
1 341 579
+14%
1 462 635
+9%
1 212 879
-17%
1 925 786
+59%
2 721 300
+41%
2 913 169
+7%
3 267 054
+12%
3 005 642
-8%
2 452 600
-18%
2 429 178
-1%
2 027 352
-17%
1 762 499
-13%
1 794 373
+2%
1 498 402
-16%
1 524 231
+2%
1 673 260
+10%
1 510 179
-10%
1 707 128
+13%
1 745 284
+2%
1 985 269
+14%
2 122 513
+7%
Net Income
Tax Provision
(157 220)
(182 788)
(198 965)
(216 226)
(226 632)
(270 724)
(360 115)
(384 518)
(403 947)
(367 033)
(330 108)
(323 968)
(333 054)
(337 305)
(339 659)
(348 813)
(340 163)
(381 276)
(467 589)
(641 854)
(874 368)
(1 139 892)
(1 338 967)
(1 320 725)
(1 233 917)
(962 216)
(831 712)
(797 051)
(770 778)
(781 308)
(669 629)
(679 004)
(860 388)
(987 630)
(1 062 328)
(1 052 073)
(834 367)
(751 091)
(776 804)
(841 338)
(1 004 627)
(948 494)
(804 291)
(625 372)
(701 983)
(912 323)
(1 080 373)
(1 234 416)
(1 068 715)
(808 498)
(689 587)
(443 890)
(479 829)
(568 467)
(544 370)
(703 126)
(94 479)
(233 308)
(225 231)
(195 055)
(810 260)
(659 563)
(715 108)
(783 002)
(686 357)
(586 217)
(467 816)
(337 029)
(417 231)
(606 521)
(574 863)
(608 698)
(568 856)
(518 895)
(745 288)
(901 986)
(845 807)
(876 221)
(795 845)
(663 619)
(637 128)
(511 421)
(430 568)
(442 529)
(410 232)
(425 765)
(441 137)
(417 278)
(520 345)
(513 456)
(592 845)
(653 577)
Income from Continuing Operations
237 797
284 441
298 073
260 543
291 386
415 069
621 461
783 763
830 867
777 443
738 035
749 386
816 549
833 413
845 368
852 775
814 031
903 316
1 091 426
1 498 119
2 039 907
2 622 192
2 990 608
2 918 321
2 715 518
2 082 510
1 859 124
1 806 286
1 729 648
1 787 642
1 592 972
1 711 068
2 103 652
2 501 673
2 758 925
2 757 299
2 498 565
2 206 918
2 177 638
2 314 780
2 520 266
2 501 153
2 269 543
1 736 926
1 903 088
2 342 049
2 583 353
2 909 214
2 621 275
1 978 590
1 673 269
850 903
695 684
953 659
1 032 666
1 687 662
2 114 299
2 513 721
2 370 090
2 366 658
2 069 786
1 618 062
1 814 354
1 806 937
1 520 723
1 187 126
758 881
468 144
243 629
585 832
598 691
732 881
893 779
693 984
1 180 498
1 819 314
2 067 362
2 390 833
2 209 797
1 788 981
1 792 050
1 515 931
1 331 931
1 351 844
1 088 170
1 098 466
1 232 123
1 092 901
1 186 783
1 231 828
1 392 424
1 468 936
Income to Minority Interest
(8 299)
(8 179)
(10 095)
(8 170)
(10 726)
(15 185)
(20 903)
(27 230)
(30 103)
(28 881)
(26 825)
(24 193)
(26 139)
(26 207)
(25 821)
(28 408)
(26 713)
(29 344)
(36 260)
(47 996)
(66 479)
(90 558)
(102 239)
(100 849)
(84 499)
(60 825)
(55 722)
(57 119)
(68 999)
(72 733)
(65 721)
(70 318)
(86 872)
(102 837)
(108 681)
(108 570)
(93 001)
(77 487)
(83 375)
(97 254)
(110 007)
(112 433)
(100 913)
(87 831)
(101 691)
(112 407)
(130 197)
(135 385)
(117 580)
(103 411)
(93 887)
(85 554)
(76 577)
(73 101)
(65 851)
(68 192)
(107 326)
(133 836)
(132 825)
(130 712)
(101 759)
(85 030)
(84 850)
(89 312)
(82 212)
(66 660)
(60 562)
(42 370)
(32 512)
(41 066)
(39 389)
(50 398)
(60 689)
(69 524)
(89 967)
(99 586)
(95 997)
(98 449)
(78 461)
(70 902)
(65 443)
(48 057)
(47 062)
(40 559)
(32 273)
(36 759)
(42 759)
(36 432)
(39 236)
(37 778)
(43 798)
(52 425)
Net Income (Common)
229 498
N/A
276 262
+20%
287 978
+4%
252 373
-12%
280 660
+11%
399 884
+42%
600 558
+50%
756 533
+26%
800 764
+6%
748 562
-7%
711 210
-5%
725 193
+2%
790 410
+9%
807 206
+2%
819 547
+2%
824 367
+1%
787 318
-4%
873 972
+11%
1 055 166
+21%
1 450 123
+37%
1 973 428
+36%
2 531 634
+28%
2 888 369
+14%
2 817 472
-2%
2 631 019
-7%
2 021 685
-23%
1 803 402
-11%
1 749 167
-3%
1 660 649
-5%
1 714 909
+3%
1 527 251
-11%
1 640 750
+7%
2 016 780
+23%
2 398 836
+19%
2 650 244
+10%
2 648 729
0%
2 405 564
-9%
2 129 431
-11%
2 094 263
-2%
2 217 526
+6%
2 410 259
+9%
2 388 720
-1%
2 168 630
-9%
1 649 095
-24%
1 801 397
+9%
2 229 642
+24%
2 453 156
+10%
2 773 829
+13%
2 503 695
-10%
1 875 179
-25%
1 579 382
-16%
765 349
-52%
619 107
-19%
880 558
+42%
966 815
+10%
1 619 470
+68%
2 006 973
+24%
2 379 885
+19%
2 237 265
-6%
2 235 946
0%
1 968 027
-12%
1 533 032
-22%
1 729 504
+13%
1 717 625
-1%
1 438 511
-16%
1 120 466
-22%
698 319
-38%
425 774
-39%
211 117
-50%
544 766
+158%
559 302
+3%
682 483
+22%
833 090
+22%
624 460
-25%
1 090 531
+75%
1 719 728
+58%
1 971 365
+15%
2 292 384
+16%
2 131 336
-7%
1 718 079
-19%
1 726 607
+0%
1 467 874
-15%
1 284 869
-12%
1 311 285
+2%
1 055 897
-19%
1 061 707
+1%
1 189 364
+12%
1 056 469
-11%
1 147 547
+9%
1 194 050
+4%
1 348 626
+13%
1 416 511
+5%
EPS (Diluted)
142.63
N/A
171.16
+20%
178.64
+4%
150.76
-16%
173.56
+15%
245.32
+41%
365.08
+49%
459.61
+26%
486.78
+6%
453.12
-7%
430.25
-5%
438.71
+2%
478.16
+9%
488.32
+2%
495.79
+2%
498.7
+1%
476.29
-4%
528.71
+11%
638.33
+21%
877.26
+37%
1 193.84
+36%
1 531.53
+28%
1 747.34
+14%
1 704.45
-2%
1 591.66
-7%
1 223.03
-23%
1 090.98
-11%
1 058.17
-3%
1 004.62
-5%
1 037.45
+3%
923.92
-11%
992.58
+7%
1 220.07
+23%
1 451.2
+19%
1 603.29
+10%
1 602.37
0%
1 455.27
-9%
1 288.22
-11%
1 266.94
-2%
1 341.51
+6%
1 458.11
+9%
1 445.08
-1%
1 311.93
-9%
997.63
-24%
1 089.77
+9%
1 348.84
+24%
1 484.06
+10%
1 678.05
+13%
1 514.94
-10%
1 134.4
-25%
955.46
-16%
463
-52%
374.61
-19%
532.7
+42%
617.37
+16%
842.15
+36%
1 135.86
+35%
1 236.3
+9%
1 162.21
-6%
1 161.53
0%
1 022.52
-12%
796.38
-22%
898.44
+13%
892.42
-1%
747.4
-16%
582.16
-22%
362.82
-38%
221.22
-39%
109.69
-50%
283.04
+158%
290.59
+3%
354.59
+22%
432.84
+22%
324.45
-25%
566.6
+75%
893.51
+58%
1 024.25
+15%
1 191.04
+16%
1 107.37
-7%
892.65
-19%
897.08
+0%
762.66
-15%
667.57
-12%
681.3
+2%
548.61
-19%
551.63
+1%
617.95
+12%
548.9
-11%
596.22
+9%
620.39
+4%
700.7
+13%
735.97
+5%

See Also

Summary
AALI intrinsic value, competitors valuation, and company profile.
DCF Valuation
AALI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AALI stock valuation using valuation multiples.
Wall Street Estimates
AALI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AALI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.