BISI INTERNATIONAL Tbk PT
IDX:BISI
BISI INTERNATIONAL Tbk PT
IDX:BISI
Price:
835
IDR
1.21%
Market Closed
Market Cap:
Rp2.5T
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
BISI INTERNATIONAL Tbk PT
IDX:BISI
|
ID |
|
Dhabriya Polywood Ltd
BSE:538715
|
IN |
|
WIA Gold Ltd
ASX:WIA
|
AU |
|
IIFL Finance Ltd
NSE:IIFL
|
IN |
|
A
|
Advanced Micro Devices Inc
MIL:AMD
|
US |
|
Eminis Ambalaj Sanayi ve Ticaret AS
IST:EMNIS.E
|
TR |
|
H
|
Huaxia Eye Hospital Group Co Ltd
SZSE:301267
|
CN |
|
W
|
Warimpex Finanz und Beteiligungs AG
VSE:WXF
|
AT |
|
Bong AB
STO:BONG
|
SE |
|
Unicasa Industria de Moveis SA
BOVESPA:UCAS3
|
BR |
|
B
|
Bioventus Inc
NASDAQ:BVS
|
US |
|
Huayi Brothers Media Corp
SZSE:300027
|
CN |
|
A
|
Alltronics Holdings Ltd
HKEX:833
|
HK |
|
T
|
TUI AG
XETRA:TUI1
|
DE |
|
G
|
Glad Cube Inc
TSE:9561
|
JP |
|
D
|
Deep Diamond India Ltd
BSE:539559
|
IN |
|
C
|
China Ting Group Holdings Ltd
HKEX:3398
|
HK |
|
Akbank TAS
IST:AKBNK.E
|
TR |
|
Wuhan Raycus Fiber Laser Technologies Co Ltd
SZSE:300747
|
CN |
|
Nippon Yakin Kogyo Co Ltd
TSE:5480
|
JP |
Income Statement
Earnings Waterfall
BISI INTERNATIONAL Tbk PT
BISI INTERNATIONAL Tbk PT
Income Statement
BISI INTERNATIONAL Tbk PT
BISI INTERNATIONAL Tbk PT
Currency: IDR
| 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
|
61
|
0
|
243
|
1 593
|
3 323
|
5 870
|
8 737
|
11 321
|
11 102
|
9 593
|
6 545
|
2 749
|
0
|
23
|
0
|
130
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
280
|
0
|
0
|
0
|
235
|
0
|
0
|
0
|
|
| Revenue |
665 567
N/A
|
774 335
+16%
|
889 588
+15%
|
1 173 581
+32%
|
1 273 172
+8%
|
1 518 418
+19%
|
1 627 821
+7%
|
1 433 342
-12%
|
1 388 741
-3%
|
1 063 284
-23%
|
782 125
-26%
|
752 659
-4%
|
709 378
-6%
|
766 998
+8%
|
894 865
+17%
|
912 469
+2%
|
958 461
+5%
|
901 264
-6%
|
998 656
+11%
|
1 041 446
+4%
|
948 249
-9%
|
956 440
+1%
|
866 269
-9%
|
816 934
-6%
|
877 659
+7%
|
985 532
+12%
|
1 056 361
+7%
|
1 086 124
+3%
|
1 061 773
-2%
|
1 136 497
+7%
|
1 155 560
+2%
|
1 161 096
+0%
|
1 287 591
+11%
|
1 334 118
+4%
|
1 437 531
+8%
|
1 515 625
+5%
|
1 580 965
+4%
|
1 633 392
+3%
|
1 852 079
+13%
|
1 991 757
+8%
|
1 961 602
-2%
|
2 123 791
+8%
|
2 310 290
+9%
|
2 312 947
+0%
|
2 191 888
-5%
|
2 395 673
+9%
|
2 265 615
-5%
|
2 336 839
+3%
|
2 518 556
+8%
|
2 135 774
-15%
|
2 272 410
+6%
|
2 119 335
-7%
|
2 175 522
+3%
|
2 166 596
0%
|
1 812 762
-16%
|
1 845 601
+2%
|
1 868 753
+1%
|
1 983 447
+6%
|
2 015 138
+2%
|
2 199 838
+9%
|
2 243 398
+2%
|
2 367 734
+6%
|
2 415 592
+2%
|
2 193 267
-9%
|
1 989 097
-9%
|
2 047 222
+3%
|
2 298 131
+12%
|
2 168 403
-6%
|
2 263 548
+4%
|
1 844 932
-18%
|
1 367 926
-26%
|
1 418 491
+4%
|
1 281 337
-10%
|
1 428 534
+11%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(375 042)
|
(450 875)
|
(490 307)
|
(600 324)
|
(644 038)
|
(711 210)
|
(798 676)
|
(714 808)
|
(679 161)
|
(567 461)
|
(440 540)
|
(445 654)
|
(458 096)
|
(476 739)
|
(527 547)
|
(547 331)
|
(565 021)
|
(550 594)
|
(582 596)
|
(567 237)
|
(512 506)
|
(509 715)
|
(470 431)
|
(453 377)
|
(477 699)
|
(545 048)
|
(608 858)
|
(667 604)
|
(692 241)
|
(739 850)
|
(752 239)
|
(746 787)
|
(822 567)
|
(831 808)
|
(875 444)
|
(914 673)
|
(919 130)
|
(936 504)
|
(1 048 130)
|
(1 153 223)
|
(1 208 866)
|
(1 319 716)
|
(1 430 943)
|
(1 511 804)
|
(1 450 271)
|
(1 510 995)
|
(1 405 687)
|
(1 412 174)
|
(1 505 797)
|
(1 363 496)
|
(1 490 198)
|
(1 341 706)
|
(1 327 525)
|
(1 291 222)
|
(1 119 022)
|
(1 086 139)
|
(1 087 852)
|
(1 156 459)
|
(1 204 008)
|
(1 303 106)
|
(1 355 757)
|
(1 396 655)
|
(1 395 090)
|
(1 283 586)
|
(1 153 631)
|
(1 115 224)
|
(1 136 012)
|
(1 043 851)
|
(1 058 644)
|
(922 372)
|
(772 394)
|
(821 546)
|
(783 738)
|
(865 599)
|
|
| Gross Profit |
290 525
N/A
|
323 460
+11%
|
399 281
+23%
|
573 257
+44%
|
629 134
+10%
|
807 208
+28%
|
829 145
+3%
|
718 534
-13%
|
709 580
-1%
|
495 823
-30%
|
341 585
-31%
|
307 005
-10%
|
251 282
-18%
|
290 259
+16%
|
367 318
+27%
|
365 138
-1%
|
393 440
+8%
|
350 670
-11%
|
416 060
+19%
|
474 209
+14%
|
435 743
-8%
|
446 725
+3%
|
395 838
-11%
|
355 815
-10%
|
396 231
+11%
|
440 484
+11%
|
447 503
+2%
|
418 520
-6%
|
369 532
-12%
|
396 647
+7%
|
403 321
+2%
|
414 309
+3%
|
465 024
+12%
|
502 310
+8%
|
562 087
+12%
|
600 952
+7%
|
661 835
+10%
|
696 888
+5%
|
803 949
+15%
|
838 534
+4%
|
752 736
-10%
|
804 075
+7%
|
879 347
+9%
|
801 143
-9%
|
741 617
-7%
|
884 678
+19%
|
859 928
-3%
|
924 665
+8%
|
1 012 759
+10%
|
772 278
-24%
|
782 212
+1%
|
777 629
-1%
|
847 997
+9%
|
875 374
+3%
|
693 740
-21%
|
759 462
+9%
|
780 901
+3%
|
826 988
+6%
|
811 130
-2%
|
896 732
+11%
|
887 641
-1%
|
971 079
+9%
|
1 020 502
+5%
|
909 681
-11%
|
835 466
-8%
|
931 998
+12%
|
1 162 119
+25%
|
1 124 552
-3%
|
1 204 904
+7%
|
922 560
-23%
|
595 532
-35%
|
596 945
+0%
|
497 599
-17%
|
562 935
+13%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(139 059)
|
(149 088)
|
(161 066)
|
(184 751)
|
(179 182)
|
(215 224)
|
(254 867)
|
(237 393)
|
(243 403)
|
(205 349)
|
(167 035)
|
(161 600)
|
(165 561)
|
(163 817)
|
(180 987)
|
(186 961)
|
(194 550)
|
(194 999)
|
(194 323)
|
(199 766)
|
(199 850)
|
(210 036)
|
(230 760)
|
(223 245)
|
(240 987)
|
(227 023)
|
(238 068)
|
(248 358)
|
(248 827)
|
(277 582)
|
(206 379)
|
(197 320)
|
(181 981)
|
(185 538)
|
(256 782)
|
(273 302)
|
(299 691)
|
(310 952)
|
(355 653)
|
(375 764)
|
(378 287)
|
(407 055)
|
(390 711)
|
(369 688)
|
(356 025)
|
(363 742)
|
(374 719)
|
(383 168)
|
(410 910)
|
(400 234)
|
(391 703)
|
(425 704)
|
(436 864)
|
(457 231)
|
(351 022)
|
(361 461)
|
(391 598)
|
(414 289)
|
(369 094)
|
(376 663)
|
(381 851)
|
(407 107)
|
(428 901)
|
(454 489)
|
(438 548)
|
(460 925)
|
(490 993)
|
(468 609)
|
(470 952)
|
(402 670)
|
(419 362)
|
(419 721)
|
(385 595)
|
(399 404)
|
|
| Selling, General & Administrative |
(139 059)
|
(149 088)
|
(161 066)
|
(184 751)
|
(179 182)
|
(215 224)
|
(254 867)
|
(237 393)
|
(243 403)
|
(205 349)
|
(167 035)
|
(161 600)
|
(165 561)
|
(163 817)
|
(180 987)
|
(186 961)
|
(194 550)
|
(194 999)
|
(194 323)
|
(199 766)
|
(199 850)
|
(210 036)
|
(211 675)
|
(209 234)
|
(208 814)
|
(212 948)
|
(254 640)
|
(266 191)
|
(280 699)
|
(289 591)
|
(194 285)
|
(182 447)
|
(171 704)
|
(179 048)
|
(266 792)
|
(283 666)
|
(308 117)
|
(316 220)
|
(350 378)
|
(370 797)
|
(373 173)
|
(401 689)
|
(385 308)
|
(366 649)
|
(353 163)
|
(360 953)
|
(372 806)
|
(375 399)
|
(401 403)
|
(390 273)
|
(390 710)
|
(403 261)
|
(385 490)
|
(391 007)
|
(286 920)
|
(269 045)
|
(310 318)
|
(330 220)
|
(260 653)
|
(263 435)
|
(268 449)
|
(285 881)
|
(323 637)
|
(341 583)
|
(315 793)
|
(332 068)
|
(375 780)
|
(354 345)
|
(359 430)
|
(294 431)
|
(291 597)
|
(292 548)
|
(244 968)
|
(236 309)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15 504)
|
(47 340)
|
(71 751)
|
(20 321)
|
(60 837)
|
(34 537)
|
(18 808)
|
(57 475)
|
(66 216)
|
(78 072)
|
(86 234)
|
(78 258)
|
(83 467)
|
(86 373)
|
(97 515)
|
(81 927)
|
(83 390)
|
(84 554)
|
(75 656)
|
(91 563)
|
(91 567)
|
(90 310)
|
(97 801)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 687)
|
(630)
|
(1 316)
|
(2 024)
|
(2 789)
|
(2 882)
|
(2 959)
|
(3 003)
|
(2 980)
|
(3 172)
|
(3 395)
|
(3 621)
|
(3 599)
|
(3 700)
|
(3 734)
|
(3 780)
|
(5 480)
|
(5 853)
|
(6 317)
|
(6 834)
|
(5 480)
|
(5 549)
|
(5 573)
|
(5 590)
|
(5 491)
|
(5 495)
|
(5 184)
|
(4 749)
|
(4 411)
|
(4 163)
|
(3 947)
|
(3 828)
|
(11 211)
|
(5 863)
|
(10 067)
|
(13 846)
|
(16 680)
|
(18 861)
|
(18 591)
|
(19 322)
|
(13 253)
|
(20 402)
|
(22 284)
|
(21 486)
|
(26 516)
|
(31 325)
|
(32 308)
|
(36 313)
|
(31 865)
|
(32 299)
|
(31 883)
|
(30 808)
|
|
| 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
|
(16 398)
|
(13 381)
|
(30 857)
|
(12 051)
|
19 361
|
20 715
|
34 831
|
15 012
|
(9 114)
|
(11 701)
|
(6 882)
|
(2 869)
|
13 609
|
14 064
|
12 160
|
9 048
|
205
|
886
|
1 203
|
1 468
|
77
|
2 510
|
2 711
|
2 801
|
3 578
|
(2 274)
|
(4 323)
|
(5 212)
|
3 418
|
(2 776)
|
(87)
|
9 355
|
(32 570)
|
(25 716)
|
(36 676)
|
(51 415)
|
(34 286)
|
(28 151)
|
(16 739)
|
(15 670)
|
(13 753)
|
(9 037)
|
(14 098)
|
(9 856)
|
(6 770)
|
451
|
5 340
|
3 730
|
(4 337)
|
(3 307)
|
(18 434)
|
(34 486)
|
|
| Operating Income |
151 466
N/A
|
174 372
+15%
|
238 215
+37%
|
388 506
+63%
|
449 952
+16%
|
591 984
+32%
|
574 278
-3%
|
481 141
-16%
|
466 177
-3%
|
290 474
-38%
|
174 550
-40%
|
145 405
-17%
|
85 721
-41%
|
126 442
+48%
|
186 331
+47%
|
178 177
-4%
|
198 890
+12%
|
155 671
-22%
|
221 737
+42%
|
274 443
+24%
|
235 893
-14%
|
236 689
+0%
|
165 078
-30%
|
140 312
-15%
|
158 973
+13%
|
213 461
+34%
|
209 435
-2%
|
170 162
-19%
|
120 705
-29%
|
119 065
-1%
|
196 942
+65%
|
216 989
+10%
|
283 043
+30%
|
316 772
+12%
|
305 305
-4%
|
327 650
+7%
|
362 144
+11%
|
385 936
+7%
|
448 296
+16%
|
462 770
+3%
|
374 449
-19%
|
397 020
+6%
|
488 636
+23%
|
431 455
-12%
|
385 592
-11%
|
520 936
+35%
|
485 209
-7%
|
541 497
+12%
|
601 849
+11%
|
372 044
-38%
|
390 509
+5%
|
351 925
-10%
|
411 133
+17%
|
418 143
+2%
|
342 718
-18%
|
398 001
+16%
|
389 303
-2%
|
412 699
+6%
|
442 036
+7%
|
520 069
+18%
|
505 790
-3%
|
563 972
+12%
|
591 601
+5%
|
455 192
-23%
|
396 918
-13%
|
471 073
+19%
|
671 126
+42%
|
655 943
-2%
|
733 952
+12%
|
519 890
-29%
|
176 170
-66%
|
177 224
+1%
|
112 004
-37%
|
163 531
+46%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(17 447)
|
(15 707)
|
(13 495)
|
(11 103)
|
(10 658)
|
(14 969)
|
(27 501)
|
(36 254)
|
(42 726)
|
(49 644)
|
(44 062)
|
(37 387)
|
(30 980)
|
(19 839)
|
(9 995)
|
(4 478)
|
2 349
|
7 656
|
10 013
|
8 924
|
8 200
|
6 154
|
4 380
|
6 125
|
4 993
|
(2 655)
|
(5 401)
|
(2 230)
|
(2 204)
|
5 408
|
5 732
|
5 645
|
5 605
|
5 116
|
8 751
|
12 166
|
14 581
|
16 656
|
15 087
|
14 633
|
18 359
|
19 352
|
18 711
|
18 039
|
15 491
|
10 552
|
6 491
|
2 176
|
(3 629)
|
(6 275)
|
(11 889)
|
(20 052)
|
(13 662)
|
(10 884)
|
1 586
|
11 373
|
10 983
|
17 337
|
17 191
|
23 445
|
22 948
|
24 437
|
28 644
|
32 674
|
37 928
|
39 249
|
37 509
|
38 611
|
39 138
|
32 085
|
32 046
|
27 171
|
19 491
|
22 334
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 076
|
0
|
0
|
0
|
(62)
|
1 618
|
1 119
|
(43 387)
|
(47 799)
|
(48 883)
|
(46 911)
|
608
|
6 069
|
9 896
|
12 433
|
10 034
|
17 537
|
15 287
|
5 904
|
(11 481)
|
(9 288)
|
(8 450)
|
(2 008)
|
19 216
|
11 850
|
14 270
|
16 130
|
5 323
|
13 799
|
15 671
|
11 654
|
27 266
|
26 151
|
8 910
|
13 256
|
11 745
|
20 634
|
22 587
|
26 891
|
20 835
|
18 140
|
27 192
|
26 007
|
27 521
|
24 649
|
24 776
|
21 636
|
23 199
|
25 260
|
27 997
|
27 945
|
25 403
|
26 764
|
18 655
|
13 126
|
11 111
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
65
|
60
|
81
|
220
|
223
|
530
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(11 668)
|
(6 691)
|
(3 867)
|
(3 617)
|
(2 115)
|
5 430
|
(13 450)
|
(17 017)
|
(10 243)
|
(18 365)
|
(2 643)
|
2 639
|
(3 749)
|
(717)
|
103
|
1 910
|
(14 291)
|
(16 097)
|
(51 758)
|
(59 867)
|
(54 526)
|
(53 094)
|
0
|
7 002
|
16 047
|
15 794
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
17
|
0
|
17
|
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 |
122 351
N/A
|
151 974
+24%
|
220 853
+45%
|
373 786
+69%
|
437 179
+17%
|
582 445
+33%
|
533 327
-8%
|
427 870
-20%
|
413 208
-3%
|
222 465
-46%
|
127 845
-43%
|
110 657
-13%
|
50 992
-54%
|
105 886
+108%
|
176 439
+67%
|
175 609
0%
|
187 013
+6%
|
147 290
-21%
|
191 149
+30%
|
223 720
+17%
|
189 790
-15%
|
190 279
+0%
|
169 396
-11%
|
155 057
-8%
|
181 132
+17%
|
183 213
+1%
|
156 235
-15%
|
119 049
-24%
|
71 590
-40%
|
125 081
+75%
|
208 743
+67%
|
232 530
+11%
|
301 081
+29%
|
331 922
+10%
|
331 593
0%
|
355 103
+7%
|
382 629
+8%
|
391 111
+2%
|
454 095
+16%
|
468 953
+3%
|
390 800
-17%
|
435 588
+11%
|
519 197
+19%
|
463 764
-11%
|
417 213
-10%
|
536 811
+29%
|
505 499
-6%
|
559 344
+11%
|
609 891
+9%
|
393 052
-36%
|
404 771
+3%
|
340 800
-16%
|
410 727
+21%
|
419 004
+2%
|
364 938
-13%
|
431 961
+18%
|
427 177
-1%
|
450 871
+6%
|
477 367
+6%
|
570 706
+20%
|
554 745
-3%
|
615 930
+11%
|
644 894
+5%
|
512 642
-21%
|
456 482
-11%
|
533 521
+17%
|
733 895
+38%
|
722 551
-2%
|
801 035
+11%
|
577 378
-28%
|
234 980
-59%
|
223 050
-5%
|
144 621
-35%
|
196 976
+36%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(38 194)
|
(42 928)
|
(68 822)
|
(113 004)
|
(131 887)
|
(181 860)
|
(148 554)
|
(116 324)
|
(101 846)
|
(40 116)
|
(38 909)
|
(26 883)
|
(15 552)
|
(20 848)
|
(26 139)
|
(29 472)
|
(35 339)
|
(29 533)
|
(43 014)
|
(49 112)
|
(39 582)
|
(41 087)
|
(40 046)
|
(39 761)
|
(42 027)
|
(42 317)
|
(29 194)
|
(18 335)
|
(11 223)
|
(21 822)
|
(43 770)
|
(47 381)
|
(63 132)
|
(68 974)
|
(67 626)
|
(74 091)
|
(79 323)
|
(81 576)
|
(117 875)
|
(121 959)
|
(104 763)
|
(112 712)
|
(115 910)
|
(103 845)
|
(92 248)
|
(117 920)
|
(101 629)
|
(113 068)
|
(127 477)
|
(84 626)
|
(97 819)
|
(84 721)
|
(97 613)
|
(98 602)
|
(89 271)
|
(101 160)
|
(99 774)
|
(102 659)
|
(96 375)
|
(114 944)
|
(111 884)
|
(120 162)
|
(121 652)
|
(93 537)
|
(80 780)
|
(97 273)
|
(138 155)
|
(136 596)
|
(152 093)
|
(110 675)
|
(56 340)
|
(55 072)
|
(48 936)
|
(52 536)
|
|
| Income from Continuing Operations |
84 157
|
109 046
|
152 031
|
260 782
|
305 292
|
400 585
|
384 773
|
311 546
|
311 362
|
182 349
|
88 936
|
83 774
|
35 440
|
85 038
|
150 300
|
146 137
|
151 674
|
117 757
|
148 135
|
174 608
|
150 208
|
149 192
|
129 350
|
115 296
|
139 105
|
140 896
|
127 041
|
100 714
|
60 367
|
103 259
|
164 973
|
185 149
|
237 949
|
262 948
|
263 967
|
281 012
|
303 306
|
309 535
|
336 220
|
346 994
|
286 037
|
322 876
|
403 287
|
359 919
|
324 965
|
418 891
|
403 870
|
446 276
|
482 414
|
308 426
|
306 952
|
256 079
|
313 114
|
320 402
|
275 667
|
330 801
|
327 403
|
348 212
|
380 992
|
455 762
|
442 861
|
495 768
|
523 242
|
419 105
|
375 702
|
436 248
|
595 740
|
585 955
|
648 942
|
466 703
|
178 640
|
167 978
|
95 685
|
144 440
|
|
| Income to Minority Interest |
(10 421)
|
(10 745)
|
(1 839)
|
(1 058)
|
2 633
|
(837)
|
13 628
|
11 126
|
4 923
|
9 248
|
(13 156)
|
(12 728)
|
(12 898)
|
(18 549)
|
(6 811)
|
(5 106)
|
1 871
|
7 707
|
(43)
|
454
|
(39)
|
(36)
|
0
|
(4)
|
0
|
4
|
(16)
|
(10)
|
(9)
|
(9)
|
(16)
|
(23)
|
(38)
|
(47)
|
(47)
|
(53)
|
(60)
|
(73)
|
(83)
|
(103)
|
(91)
|
(103)
|
(107)
|
(86)
|
(82)
|
(51)
|
(48)
|
(52)
|
(77)
|
(102)
|
(129)
|
(142)
|
(180)
|
(189)
|
(214)
|
(226)
|
(192)
|
(186)
|
(184)
|
(188)
|
(185)
|
(172)
|
(156)
|
(128)
|
(114)
|
(120)
|
(111)
|
(115)
|
(132)
|
(125)
|
(133)
|
(133)
|
(123)
|
101
|
|
| Net Income (Common) |
64 775
N/A
|
78 868
+22%
|
150 192
+90%
|
259 724
+73%
|
307 925
+19%
|
399 748
+30%
|
398 401
0%
|
322 672
-19%
|
316 285
-2%
|
191 597
-39%
|
75 780
-60%
|
71 046
-6%
|
22 542
-68%
|
66 489
+195%
|
143 489
+116%
|
141 031
-2%
|
153 545
+9%
|
125 464
-18%
|
148 092
+18%
|
175 062
+18%
|
150 169
-14%
|
149 156
-1%
|
129 350
-13%
|
115 292
-11%
|
139 105
+21%
|
140 900
+1%
|
127 025
-10%
|
100 704
-21%
|
60 358
-40%
|
103 250
+71%
|
164 957
+60%
|
185 126
+12%
|
237 911
+29%
|
262 901
+11%
|
263 920
+0%
|
280 959
+6%
|
303 246
+8%
|
309 462
+2%
|
336 137
+9%
|
346 891
+3%
|
285 946
-18%
|
322 773
+13%
|
403 180
+25%
|
359 833
-11%
|
324 883
-10%
|
418 840
+29%
|
403 822
-4%
|
446 224
+11%
|
482 337
+8%
|
308 324
-36%
|
306 823
0%
|
255 937
-17%
|
312 934
+22%
|
320 213
+2%
|
275 453
-14%
|
330 575
+20%
|
327 211
-1%
|
348 026
+6%
|
380 808
+9%
|
455 574
+20%
|
442 676
-3%
|
495 596
+12%
|
523 086
+6%
|
418 977
-20%
|
375 588
-10%
|
436 128
+16%
|
595 629
+37%
|
585 840
-2%
|
648 810
+11%
|
466 578
-28%
|
178 507
-62%
|
167 845
-6%
|
95 562
-43%
|
144 541
+51%
|
|
| EPS (Diluted) |
21.58
N/A
|
26.28
+22%
|
50.06
+90%
|
86.56
+73%
|
102.63
+19%
|
133.24
+30%
|
132.8
0%
|
107.56
-19%
|
105.43
-2%
|
63.87
-39%
|
25.26
-60%
|
23.68
-6%
|
7.51
-68%
|
22.16
+195%
|
47.83
+116%
|
47.01
-2%
|
51.19
+9%
|
41.83
-18%
|
49.36
+18%
|
58.36
+18%
|
50.06
-14%
|
49.72
-1%
|
43.12
-13%
|
38.44
-11%
|
46.38
+21%
|
46.98
+1%
|
42.34
-10%
|
33.57
-21%
|
20.12
-40%
|
34.41
+71%
|
54.99
+60%
|
61.71
+12%
|
79.3
+29%
|
87.63
+11%
|
87.97
+0%
|
93.65
+6%
|
101.08
+8%
|
103.16
+2%
|
112.05
+9%
|
115.63
+3%
|
95.32
-18%
|
107.59
+13%
|
134.39
+25%
|
119.95
-11%
|
108.3
-10%
|
139.62
+29%
|
134.61
-4%
|
148.75
+11%
|
160.78
+8%
|
102.77
-36%
|
102.27
0%
|
85.31
-17%
|
104.31
+22%
|
106.74
+2%
|
91.82
-14%
|
110.19
+20%
|
109.07
-1%
|
116.01
+6%
|
126.94
+9%
|
151.86
+20%
|
147.56
-3%
|
165.2
+12%
|
174.36
+6%
|
139.66
-20%
|
125.2
-10%
|
145.38
+16%
|
198.54
+37%
|
195.28
-2%
|
216.27
+11%
|
155.53
-28%
|
59.5
-62%
|
55.95
-6%
|
31.85
-43%
|
46.92
+47%
|
|
Switch to:
Switch to:
See Also
Discover More
