Argha Karya Prima Industry Tbk PT
IDX:AKPI
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Walmart Inc
NYSE:WMT
|
Retail
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
| US |
|
Chevron Corp
NYSE:CVX
|
Energy
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
520
685
|
| Price Target |
|
We'll email you a reminder when the closing price reaches IDR.
Choose the stock you wish to monitor with a price alert.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Walmart Inc
NYSE:WMT
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Argha Karya Prima Industry Tbk PT
|
Revenue
|
2.9T
IDR
|
|
Cost of Revenue
|
-2.6T
IDR
|
|
Gross Profit
|
292.8B
IDR
|
|
Operating Expenses
|
-200.7B
IDR
|
|
Operating Income
|
92.1B
IDR
|
|
Other Expenses
|
-85.1B
IDR
|
|
Net Income
|
7B
IDR
|
Income Statement
Argha Karya Prima Industry Tbk PT
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18 341
|
38 649
|
55 511
|
70 902
|
67 384
|
64 509
|
62 557
|
59 992
|
55 005
|
47 429
|
42 366
|
43 781
|
60 429
|
64 619
|
64 292
|
54 029
|
56 343
|
52 222
|
53 797
|
71 360
|
39 323
|
40 724
|
42 866
|
48 550
|
53 321
|
0
|
0
|
|
| Revenue |
918 538
N/A
|
919 831
+0%
|
904 679
-2%
|
873 384
-3%
|
844 712
-3%
|
821 877
-3%
|
840 034
+2%
|
872 468
+4%
|
946 877
+9%
|
988 890
+4%
|
1 016 361
+3%
|
1 045 294
+3%
|
1 049 077
+0%
|
1 069 309
+2%
|
1 102 679
+3%
|
1 138 105
+3%
|
1 161 846
+2%
|
1 189 516
+2%
|
1 218 416
+2%
|
1 263 750
+4%
|
1 343 031
+6%
|
1 429 629
+6%
|
1 535 664
+7%
|
1 609 518
+5%
|
1 590 795
-1%
|
1 567 776
-1%
|
1 501 989
-4%
|
1 416 200
-6%
|
1 386 209
-2%
|
1 337 641
-4%
|
1 228 920
-8%
|
1 135 664
-8%
|
1 099 386
-3%
|
1 143 311
+4%
|
1 268 727
+11%
|
1 409 408
+11%
|
1 505 559
+7%
|
1 499 725
0%
|
1 515 814
+1%
|
1 517 202
+0%
|
1 509 185
-1%
|
1 524 893
+1%
|
1 566 705
+3%
|
1 591 902
+2%
|
1 663 385
+4%
|
1 799 863
+8%
|
1 868 839
+4%
|
1 899 527
+2%
|
1 945 383
+2%
|
1 921 562
-1%
|
1 933 563
+1%
|
1 980 146
+2%
|
2 017 467
+2%
|
2 081 187
+3%
|
2 109 500
+1%
|
2 109 237
0%
|
2 047 219
-3%
|
2 032 640
-1%
|
1 980 767
-3%
|
2 004 665
+1%
|
2 064 858
+3%
|
2 140 054
+4%
|
2 217 445
+4%
|
2 322 805
+5%
|
2 387 420
+3%
|
2 370 885
-1%
|
2 348 709
-1%
|
2 305 038
-2%
|
2 251 123
-2%
|
2 232 996
-1%
|
2 251 086
+1%
|
2 204 752
-2%
|
2 230 113
+1%
|
2 297 271
+3%
|
2 434 790
+6%
|
2 546 274
+5%
|
2 702 960
+6%
|
2 903 183
+7%
|
3 031 375
+4%
|
3 166 798
+4%
|
3 105 632
-2%
|
2 996 711
-4%
|
2 784 785
-7%
|
2 709 788
-3%
|
2 723 631
+1%
|
2 753 437
+1%
|
2 906 039
+6%
|
2 988 720
+3%
|
3 025 036
+1%
|
2 993 689
-1%
|
2 947 541
-2%
|
2 942 004
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(660 269)
|
(673 285)
|
(672 856)
|
(660 099)
|
(650 084)
|
(659 056)
|
(690 837)
|
(727 980)
|
(766 780)
|
(802 691)
|
(835 790)
|
(875 813)
|
(883 995)
|
(913 197)
|
(937 652)
|
(956 032)
|
(1 024 363)
|
(1 035 515)
|
(1 062 941)
|
(1 095 786)
|
(1 144 787)
|
(1 203 322)
|
(1 267 566)
|
(1 331 132)
|
(1 324 691)
|
(1 263 885)
|
(1 187 958)
|
(1 097 895)
|
(1 057 674)
|
(1 064 704)
|
(1 009 326)
|
(936 782)
|
(891 082)
|
(916 388)
|
(1 030 373)
|
(1 180 814)
|
(1 294 415)
|
(1 315 838)
|
(1 331 405)
|
(1 321 518)
|
(1 317 817)
|
(1 338 772)
|
(1 382 924)
|
(1 401 186)
|
(1 453 787)
|
(1 568 669)
|
(1 632 493)
|
(1 678 240)
|
(1 725 963)
|
(1 721 653)
|
(1 724 343)
|
(1 762 617)
|
(1 799 004)
|
(1 840 076)
|
(1 877 062)
|
(1 865 339)
|
(1 798 077)
|
(1 792 029)
|
(1 740 676)
|
(1 798 497)
|
(1 866 026)
|
(1 933 023)
|
(2 012 005)
|
(2 081 416)
|
(2 165 025)
|
(2 155 830)
|
(2 136 116)
|
(2 108 827)
|
(2 058 903)
|
(2 041 963)
|
(2 048 753)
|
(1 999 167)
|
(1 988 125)
|
(2 034 304)
|
(2 149 496)
|
(2 224 740)
|
(2 358 251)
|
(2 517 127)
|
(2 634 840)
|
(2 776 393)
|
(2 730 610)
|
(2 670 440)
|
(2 502 296)
|
(2 480 043)
|
(2 498 653)
|
(2 518 727)
|
(2 630 907)
|
(2 660 047)
|
(2 712 697)
|
(2 677 727)
|
(2 655 177)
|
(2 649 177)
|
|
| Gross Profit |
258 269
N/A
|
246 546
-5%
|
231 824
-6%
|
213 285
-8%
|
194 628
-9%
|
162 820
-16%
|
149 196
-8%
|
144 488
-3%
|
180 097
+25%
|
186 200
+3%
|
180 571
-3%
|
169 481
-6%
|
165 082
-3%
|
156 112
-5%
|
165 027
+6%
|
182 073
+10%
|
137 483
-24%
|
154 001
+12%
|
155 475
+1%
|
167 963
+8%
|
198 245
+18%
|
226 306
+14%
|
268 097
+18%
|
278 386
+4%
|
266 104
-4%
|
303 891
+14%
|
314 031
+3%
|
318 305
+1%
|
328 535
+3%
|
272 937
-17%
|
219 593
-20%
|
198 881
-9%
|
208 305
+5%
|
226 922
+9%
|
238 354
+5%
|
228 595
-4%
|
211 144
-8%
|
183 888
-13%
|
184 410
+0%
|
195 685
+6%
|
191 368
-2%
|
186 123
-3%
|
183 783
-1%
|
190 718
+4%
|
209 598
+10%
|
231 197
+10%
|
236 349
+2%
|
221 290
-6%
|
219 420
-1%
|
199 910
-9%
|
209 221
+5%
|
217 528
+4%
|
218 462
+0%
|
241 111
+10%
|
232 438
-4%
|
243 899
+5%
|
249 141
+2%
|
240 611
-3%
|
240 091
0%
|
206 168
-14%
|
198 831
-4%
|
207 031
+4%
|
205 440
-1%
|
241 389
+17%
|
222 395
-8%
|
215 054
-3%
|
212 592
-1%
|
196 210
-8%
|
192 220
-2%
|
191 033
-1%
|
202 333
+6%
|
205 585
+2%
|
241 989
+18%
|
262 967
+9%
|
285 295
+8%
|
321 533
+13%
|
344 709
+7%
|
386 056
+12%
|
396 535
+3%
|
390 406
-2%
|
375 021
-4%
|
326 270
-13%
|
282 488
-13%
|
229 745
-19%
|
224 978
-2%
|
234 710
+4%
|
275 132
+17%
|
328 673
+19%
|
312 338
-5%
|
315 962
+1%
|
292 364
-7%
|
292 827
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(92 447)
|
(89 158)
|
(106 111)
|
(110 853)
|
(106 277)
|
(102 856)
|
(84 902)
|
(81 259)
|
(98 986)
|
(99 603)
|
(101 061)
|
(102 644)
|
(103 416)
|
(97 117)
|
(96 557)
|
(93 090)
|
(93 962)
|
(88 763)
|
(92 111)
|
(98 206)
|
(103 954)
|
(111 290)
|
(116 527)
|
(117 611)
|
(118 244)
|
(122 656)
|
(126 951)
|
(135 099)
|
(139 196)
|
(135 259)
|
(122 508)
|
(121 429)
|
(111 977)
|
(104 025)
|
(105 199)
|
(103 649)
|
(110 853)
|
(113 542)
|
(115 514)
|
(112 341)
|
(109 993)
|
(107 926)
|
(111 840)
|
(107 298)
|
(120 382)
|
(124 135)
|
(123 481)
|
(126 137)
|
(116 479)
|
(118 042)
|
(120 479)
|
(130 145)
|
(128 653)
|
(129 014)
|
(128 039)
|
(121 396)
|
(122 549)
|
(131 992)
|
(128 488)
|
(122 477)
|
(111 634)
|
(118 543)
|
(133 245)
|
(144 860)
|
(63 898)
|
(56 902)
|
(48 836)
|
(41 108)
|
(43 600)
|
(59 528)
|
(64 900)
|
(65 114)
|
(141 983)
|
(130 613)
|
(151 307)
|
(63 078)
|
(202 914)
|
(9 626)
|
64 408
|
(29 744)
|
(44 585)
|
(141 836)
|
(205 820)
|
(206 507)
|
(211 734)
|
(219 501)
|
(238 533)
|
(273 437)
|
(218 382)
|
(224 856)
|
(223 004)
|
(200 739)
|
|
| Selling, General & Administrative |
(87 258)
|
(87 536)
|
(102 907)
|
(107 649)
|
(97 815)
|
(98 063)
|
(80 026)
|
(74 600)
|
(89 488)
|
(93 493)
|
(95 727)
|
(98 144)
|
(90 568)
|
(93 470)
|
(92 919)
|
(89 524)
|
(86 686)
|
(85 190)
|
(88 494)
|
(94 523)
|
(103 954)
|
(111 202)
|
(118 375)
|
(120 402)
|
(118 244)
|
(123 667)
|
(126 951)
|
(135 099)
|
(139 196)
|
(135 259)
|
(122 508)
|
(121 429)
|
(111 978)
|
(104 078)
|
(105 496)
|
(104 028)
|
(110 852)
|
(113 966)
|
(115 738)
|
(112 597)
|
(106 435)
|
(108 450)
|
(110 543)
|
(104 706)
|
(101 754)
|
(103 468)
|
(104 210)
|
(109 921)
|
(112 510)
|
(115 036)
|
(111 704)
|
(106 269)
|
(107 498)
|
(108 782)
|
(112 048)
|
(119 189)
|
(129 838)
|
(128 157)
|
(124 685)
|
(118 818)
|
(109 378)
|
(112 041)
|
(113 733)
|
(114 446)
|
(107 600)
|
(107 162)
|
(110 851)
|
(115 458)
|
(128 833)
|
(132 241)
|
(131 126)
|
(128 112)
|
(128 409)
|
(132 547)
|
(158 563)
|
(190 818)
|
(222 308)
|
(239 222)
|
(269 944)
|
(268 867)
|
(240 941)
|
(231 261)
|
(193 346)
|
(179 149)
|
(198 473)
|
(200 767)
|
(218 629)
|
(232 699)
|
(225 698)
|
(228 025)
|
(212 703)
|
(207 499)
|
|
| Depreciation & Amortization |
(3 437)
|
(1 621)
|
(3 205)
|
0
|
(6 036)
|
(4 794)
|
(4 876)
|
(6 659)
|
(6 741)
|
(6 111)
|
(5 335)
|
(4 500)
|
(7 714)
|
(3 645)
|
(3 636)
|
(3 565)
|
(3 524)
|
(3 571)
|
(3 615)
|
(3 681)
|
0
|
(89)
|
1 847
|
2 790
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 488)
|
(846)
|
(1 687)
|
(2 739)
|
(3 666)
|
(3 512)
|
(3 272)
|
(2 824)
|
(2 671)
|
(2 545)
|
(2 703)
|
(2 945)
|
(3 196)
|
(3 422)
|
(3 565)
|
(3 797)
|
(3 963)
|
(3 777)
|
(3 745)
|
(3 602)
|
(3 626)
|
(3 694)
|
(3 768)
|
(4 056)
|
(4 335)
|
(4 584)
|
(4 811)
|
(4 737)
|
(4 651)
|
(4 698)
|
(4 747)
|
(4 806)
|
(4 720)
|
(4 520)
|
(4 339)
|
(4 055)
|
(3 751)
|
(3 478)
|
(3 150)
|
(2 960)
|
(3 043)
|
(3 110)
|
(3 251)
|
(3 211)
|
(3 220)
|
(3 283)
|
(3 328)
|
(3 474)
|
(3 482)
|
(3 681)
|
(3 895)
|
(4 262)
|
|
| Other Operating Expenses |
(1 752)
|
0
|
0
|
(3 204)
|
(2 426)
|
0
|
0
|
0
|
(2 758)
|
0
|
0
|
0
|
(5 133)
|
0
|
0
|
0
|
(3 752)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 011
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
53
|
297
|
379
|
0
|
424
|
223
|
256
|
(70)
|
1 370
|
391
|
147
|
(14 963)
|
(17 155)
|
(15 999)
|
(13 392)
|
(1 297)
|
(460)
|
(6 071)
|
(20 929)
|
(17 959)
|
(16 810)
|
(12 426)
|
1 590
|
11 253
|
(58)
|
(58)
|
(57)
|
1 370
|
(2 807)
|
(15 744)
|
(26 357)
|
48 037
|
54 842
|
66 825
|
79 087
|
89 884
|
77 411
|
70 973
|
67 804
|
(8 854)
|
6 455
|
11 595
|
131 795
|
23 145
|
233 074
|
337 502
|
242 083
|
199 399
|
92 534
|
(9 223)
|
(24 147)
|
(10 041)
|
(15 450)
|
(16 576)
|
(37 264)
|
10 798
|
6 849
|
(6 407)
|
11 023
|
|
| Operating Income |
165 822
N/A
|
157 388
-5%
|
125 712
-20%
|
102 431
-19%
|
88 351
-14%
|
59 964
-32%
|
64 294
+7%
|
63 229
-2%
|
81 111
+28%
|
86 595
+7%
|
79 509
-8%
|
66 836
-16%
|
61 667
-8%
|
58 996
-4%
|
68 471
+16%
|
88 984
+30%
|
43 521
-51%
|
65 239
+50%
|
63 365
-3%
|
69 758
+10%
|
94 290
+35%
|
115 015
+22%
|
151 570
+32%
|
160 775
+6%
|
147 860
-8%
|
181 235
+23%
|
187 079
+3%
|
183 206
-2%
|
189 339
+3%
|
137 679
-27%
|
97 086
-29%
|
77 452
-20%
|
96 327
+24%
|
122 897
+28%
|
133 155
+8%
|
124 945
-6%
|
100 292
-20%
|
70 345
-30%
|
68 895
-2%
|
83 344
+21%
|
81 376
-2%
|
78 197
-4%
|
71 943
-8%
|
83 419
+16%
|
89 216
+7%
|
107 060
+20%
|
112 866
+5%
|
95 151
-16%
|
102 941
+8%
|
81 867
-20%
|
88 742
+8%
|
87 384
-2%
|
89 809
+3%
|
112 098
+25%
|
104 400
-7%
|
122 504
+17%
|
126 593
+3%
|
108 621
-14%
|
111 604
+3%
|
83 692
-25%
|
87 198
+4%
|
88 489
+1%
|
72 195
-18%
|
96 529
+34%
|
158 497
+64%
|
158 151
0%
|
163 756
+4%
|
155 102
-5%
|
148 621
-4%
|
131 505
-12%
|
137 434
+5%
|
140 471
+2%
|
100 005
-29%
|
132 354
+32%
|
133 988
+1%
|
258 456
+93%
|
141 795
-45%
|
376 430
+165%
|
460 942
+22%
|
360 662
-22%
|
330 436
-8%
|
184 434
-44%
|
76 669
-58%
|
23 238
-70%
|
13 244
-43%
|
15 209
+15%
|
36 599
+141%
|
55 236
+51%
|
93 957
+70%
|
91 106
-3%
|
69 360
-24%
|
92 089
+33%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(54 685)
|
(127 164)
|
(163 169)
|
(118 078)
|
(13 033)
|
1 939
|
(53 190)
|
(26 971)
|
(71 301)
|
(69 153)
|
(55 669)
|
(70 566)
|
(48 979)
|
(30 828)
|
(28 228)
|
(15 398)
|
(16 365)
|
(26 674)
|
(20 061)
|
(18 216)
|
(37 457)
|
(33 687)
|
(32 887)
|
(31 656)
|
(50 000)
|
(52 237)
|
(58 594)
|
(60 287)
|
(27 010)
|
(29 423)
|
(22 190)
|
(13 369)
|
(6 669)
|
7 586
|
11 256
|
(1 276)
|
(24 605)
|
(40 205)
|
(54 652)
|
(51 671)
|
(24 680)
|
(21 853)
|
(13 886)
|
(14 767)
|
(24 420)
|
(30 171)
|
(32 938)
|
(32 901)
|
(42 323)
|
(38 021)
|
(35 661)
|
(37 758)
|
(38 671)
|
(40 556)
|
(40 283)
|
(42 446)
|
(50 640)
|
(52 382)
|
(59 397)
|
(58 106)
|
(55 384)
|
(59 174)
|
(60 543)
|
(67 334)
|
(66 810)
|
(69 249)
|
(72 630)
|
(70 399)
|
(70 119)
|
(66 717)
|
(63 714)
|
(61 804)
|
(59 328)
|
(54 953)
|
(49 023)
|
(45 041)
|
(35 951)
|
(53 695)
|
(54 487)
|
(54 545)
|
(39 619)
|
(47 505)
|
(52 547)
|
(53 101)
|
(55 214)
|
(57 921)
|
(56 472)
|
(60 263)
|
(59 506)
|
(57 519)
|
(56 737)
|
(57 914)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 963)
|
(5 963)
|
(5 970)
|
0
|
5 963
|
5 963
|
5 970
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
301
|
0
|
303
|
535
|
606
|
967
|
0
|
735
|
583
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
115 834
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
562
|
0
|
(113)
|
105
|
405
|
387
|
1 531
|
1 761
|
1 557
|
1 707
|
446
|
236
|
155
|
83
|
83
|
231
|
228
|
166
|
196
|
12 911
|
12 623
|
0
|
12 593
|
(81)
|
121
|
563
|
570
|
464
|
1 046
|
606
|
1 633
|
1 606
|
971
|
0
|
0
|
0
|
437
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(3 474)
|
(24 366)
|
(27 010)
|
(11 610)
|
(509)
|
(3 594)
|
(347)
|
(539)
|
(1 397)
|
(4 428)
|
(3 192)
|
(3 685)
|
(5 416)
|
(10 348)
|
(12 050)
|
(10 591)
|
(2 976)
|
(7 127)
|
(7 119)
|
(9 439)
|
(43 462)
|
(30 017)
|
(43 675)
|
(42 433)
|
(4 860)
|
(5 428)
|
(3 964)
|
(3 686)
|
(15 043)
|
8 309
|
10 004
|
11 128
|
(815)
|
(19 025)
|
(20 590)
|
(20 756)
|
561
|
319
|
320
|
320
|
375
|
119
|
119
|
119
|
1 621
|
1 715
|
1 774
|
1 916
|
673
|
637
|
612
|
161
|
0
|
11 407
|
14 077
|
19 216
|
0
|
3 134
|
286
|
(5 568)
|
0
|
(1 811)
|
1 492
|
2 083
|
0
|
2 725
|
(434)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18 490
|
18 490
|
18 490
|
0
|
5 893
|
5 893
|
5 893
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
108 225
N/A
|
5 858
-95%
|
(64 580)
N/A
|
(27 151)
+58%
|
75 214
N/A
|
58 696
-22%
|
12 288
-79%
|
37 478
+205%
|
9 970
-73%
|
14 720
+48%
|
21 094
+43%
|
(7 177)
N/A
|
7 427
N/A
|
17 905
+141%
|
28 278
+58%
|
63 227
+124%
|
24 408
-61%
|
25 642
+5%
|
30 418
+19%
|
49 044
+61%
|
25 994
-47%
|
57 274
+120%
|
93 564
+63%
|
92 575
-1%
|
93 121
+1%
|
124 133
+33%
|
125 090
+1%
|
119 696
-4%
|
148 332
+24%
|
117 170
-21%
|
86 533
-26%
|
76 818
-11%
|
89 815
+17%
|
111 458
+24%
|
123 821
+11%
|
103 214
-17%
|
76 684
-26%
|
30 762
-60%
|
15 098
-51%
|
32 599
+116%
|
58 038
+78%
|
56 463
-3%
|
58 911
+4%
|
69 354
+18%
|
66 417
-4%
|
78 604
+18%
|
81 702
+4%
|
64 165
-21%
|
61 291
-4%
|
44 484
-27%
|
53 693
+21%
|
49 787
-7%
|
51 139
+3%
|
82 948
+62%
|
78 193
-6%
|
99 273
+27%
|
75 953
-23%
|
59 371
-22%
|
52 492
-12%
|
20 017
-62%
|
31 813
+59%
|
27 504
-14%
|
13 144
-52%
|
31 278
+138%
|
91 687
+193%
|
91 627
0%
|
90 693
-1%
|
84 703
-7%
|
78 501
-7%
|
64 788
-17%
|
73 720
+14%
|
78 667
+7%
|
40 677
-48%
|
77 401
+90%
|
84 965
+10%
|
213 415
+151%
|
221 678
+4%
|
341 225
+54%
|
424 946
+25%
|
324 607
-24%
|
290 817
-10%
|
142 821
-51%
|
30 014
-79%
|
(23 971)
N/A
|
(41 969)
-75%
|
(42 712)
-2%
|
(19 873)
+53%
|
(5 027)
+75%
|
34 451
N/A
|
33 587
-3%
|
12 622
-62%
|
34 175
+171%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
84 330
|
75 749
|
21 417
|
27 940
|
46 532
|
58 590
|
75 693
|
73 693
|
(461)
|
(2 506)
|
(4 916)
|
4 495
|
10 194
|
7 299
|
5 223
|
(5 479)
|
(8 882)
|
(8 860)
|
(10 993)
|
(16 688)
|
(9 999)
|
(18 947)
|
(29 061)
|
(29 092)
|
(25 765)
|
(31 996)
|
(30 827)
|
(29 174)
|
(43 559)
|
(33 883)
|
(26 265)
|
(24 170)
|
(27 386)
|
(34 805)
|
(37 946)
|
(32 007)
|
(23 832)
|
(9 704)
|
(5 858)
|
(9 952)
|
(26 922)
|
(24 948)
|
(26 466)
|
(36 557)
|
(31 796)
|
(31 650)
|
(35 395)
|
(23 612)
|
(26 632)
|
(22 197)
|
(29 162)
|
(34 426)
|
(23 494)
|
(45 612)
|
(32 285)
|
(39 651)
|
(23 559)
|
(9 682)
|
(15 230)
|
6 216
|
(18 480)
|
(13 677)
|
(10 278)
|
(27 624)
|
(27 461)
|
(28 811)
|
(23 807)
|
(15 407)
|
(24 146)
|
(25 018)
|
(12 320)
|
(13 210)
|
25 329
|
10 329
|
(7 545)
|
(34 258)
|
(73 856)
|
(92 087)
|
(113 269)
|
(95 464)
|
(79 130)
|
(37 161)
|
(10 198)
|
2 545
|
12 312
|
1 040
|
(4 880)
|
(869)
|
(23 838)
|
(24 139)
|
(15 885)
|
(27 160)
|
|
| Income from Continuing Operations |
192 555
|
81 609
|
(43 162)
|
790
|
121 745
|
117 286
|
87 981
|
111 171
|
9 510
|
12 214
|
16 178
|
(2 682)
|
17 620
|
25 205
|
33 502
|
57 749
|
15 526
|
16 782
|
19 426
|
32 357
|
15 996
|
38 328
|
64 503
|
63 482
|
67 356
|
92 135
|
94 261
|
90 520
|
104 772
|
83 286
|
60 268
|
52 648
|
62 429
|
76 652
|
85 873
|
71 206
|
52 853
|
21 057
|
9 239
|
22 646
|
31 116
|
31 515
|
32 445
|
32 797
|
34 620
|
46 954
|
46 307
|
40 553
|
34 660
|
22 286
|
24 531
|
15 361
|
27 645
|
37 337
|
45 908
|
59 622
|
52 394
|
49 690
|
37 263
|
26 235
|
13 334
|
13 828
|
2 867
|
3 654
|
64 226
|
62 817
|
66 886
|
69 296
|
54 355
|
39 771
|
61 400
|
65 457
|
66 006
|
87 731
|
77 420
|
179 158
|
147 822
|
249 138
|
311 677
|
229 143
|
211 687
|
105 660
|
19 816
|
(21 425)
|
(29 657)
|
(41 672)
|
(24 753)
|
(5 897)
|
10 614
|
9 448
|
(3 263)
|
7 015
|
|
| Income to Minority Interest |
(6 110)
|
(5 434)
|
(3 783)
|
(5 401)
|
(7 844)
|
(5 622)
|
(3 997)
|
203
|
(2 869)
|
(2 871)
|
(2 232)
|
(1 276)
|
(6 344)
|
(7 167)
|
(10 494)
|
(12 611)
|
(944)
|
(956)
|
907
|
304
|
6 938
|
4 889
|
3 626
|
4 196
|
756
|
(1 879)
|
(4 349)
|
(6 592)
|
(10 180)
|
(13 268)
|
(9 222)
|
(6 666)
|
(196)
|
6 658
|
6 031
|
6 028
|
5
|
0
|
13
|
24
|
20
|
33
|
29
|
45
|
40
|
37
|
32
|
13
|
18
|
14
|
7
|
2
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
0
|
9
|
10
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
12
|
12
|
0
|
0
|
|
| Net Income (Common) |
292 090
N/A
|
181 819
-38%
|
58 700
-68%
|
(49 889)
N/A
|
412 943
N/A
|
410 704
-1%
|
383 024
-7%
|
410 415
+7%
|
6 641
-98%
|
9 342
+41%
|
13 945
+49%
|
(3 959)
N/A
|
11 276
N/A
|
18 038
+60%
|
23 008
+28%
|
45 138
+96%
|
14 582
-68%
|
15 826
+9%
|
20 332
+28%
|
32 660
+61%
|
22 934
-30%
|
43 217
+88%
|
68 130
+58%
|
67 679
-1%
|
68 112
+1%
|
90 256
+33%
|
89 912
0%
|
83 928
-7%
|
94 593
+13%
|
70 018
-26%
|
51 045
-27%
|
45 981
-10%
|
62 233
+35%
|
83 309
+34%
|
91 904
+10%
|
77 234
-16%
|
52 857
-32%
|
21 057
-60%
|
9 252
-56%
|
22 670
+145%
|
31 136
+37%
|
31 550
+1%
|
32 476
+3%
|
32 844
+1%
|
34 660
+6%
|
46 991
+36%
|
46 339
-1%
|
40 566
-12%
|
34 678
-15%
|
22 300
-36%
|
24 538
+10%
|
15 363
-37%
|
27 654
+80%
|
37 346
+35%
|
45 917
+23%
|
59 631
+30%
|
52 403
-12%
|
49 699
-5%
|
37 272
-25%
|
26 244
-30%
|
13 342
-49%
|
13 837
+4%
|
2 876
-79%
|
3 663
+27%
|
64 237
+1 654%
|
62 827
-2%
|
66 897
+6%
|
69 306
+4%
|
54 365
-22%
|
39 780
-27%
|
61 409
+54%
|
65 467
+7%
|
66 015
+1%
|
87 740
+33%
|
77 430
-12%
|
179 167
+131%
|
147 831
-17%
|
249 147
+69%
|
311 686
+25%
|
229 152
-26%
|
211 697
-8%
|
105 670
-50%
|
19 826
-81%
|
(21 415)
N/A
|
(29 647)
-38%
|
(41 662)
-41%
|
(24 743)
+41%
|
(5 886)
+76%
|
10 625
N/A
|
9 460
-11%
|
(3 251)
N/A
|
7 027
N/A
|
|
| EPS (Diluted) |
829.8
N/A
|
516.53
-38%
|
166.76
-68%
|
-76.28
N/A
|
925.88
N/A
|
603.97
-35%
|
563.27
-7%
|
603.55
+7%
|
9.77
-98%
|
13.74
+41%
|
20.51
+49%
|
-5.82
N/A
|
16.58
N/A
|
26.52
+60%
|
33.83
+28%
|
66.38
+96%
|
21.44
-68%
|
23.28
+9%
|
29.9
+28%
|
48.02
+61%
|
33.73
-30%
|
63.55
+88%
|
100.19
+58%
|
99.53
-1%
|
100.16
+1%
|
132.73
+33%
|
132.23
0%
|
123.43
-7%
|
139.11
+13%
|
102.97
-26%
|
75.06
-27%
|
67.61
-10%
|
98.31
+45%
|
131.6
+34%
|
143.82
+9%
|
130.46
-9%
|
86.36
-34%
|
34.4
-60%
|
14.94
-57%
|
37.04
+148%
|
50.87
+37%
|
51.55
+1%
|
53.06
+3%
|
53.66
+1%
|
56.63
+6%
|
76.78
+36%
|
75.71
-1%
|
66.28
-12%
|
56.64
-15%
|
36.43
-36%
|
40.08
+10%
|
25.09
-37%
|
45.17
+80%
|
61.02
+35%
|
75.02
+23%
|
97.43
+30%
|
85.58
-12%
|
81.2
-5%
|
60.9
-25%
|
42.88
-30%
|
21.79
-49%
|
22.6
+4%
|
4.7
-79%
|
5.98
+27%
|
104.92
+1 655%
|
102.62
-2%
|
109.26
+6%
|
113.2
+4%
|
88.8
-22%
|
64.97
-27%
|
100.3
+54%
|
106.93
+7%
|
107.82
+1%
|
143.31
+33%
|
126.47
-12%
|
292.64
+131%
|
241.46
-17%
|
406.94
+69%
|
508.07
+25%
|
374.27
-26%
|
345.77
-8%
|
172.59
-50%
|
32.38
-81%
|
-34.98
N/A
|
-48.42
-38%
|
-68.05
-41%
|
-40.41
+41%
|
-9.61
+76%
|
17.35
N/A
|
15.45
-11%
|
-5.31
N/A
|
11.48
N/A
|
|