Ramayana Lestari Sentosa Tbk PT
IDX:RALS
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 |
332
472
|
| 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.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Ramayana Lestari Sentosa Tbk PT
Income Statement
Ramayana Lestari Sentosa Tbk PT
| 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
|
12 323
|
0
|
0
|
60 439
|
66 059
|
73 362
|
79 194
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
3 553 447
N/A
|
3 665 025
+3%
|
3 714 079
+1%
|
3 744 507
+1%
|
3 799 902
+1%
|
3 881 571
+2%
|
3 974 352
+2%
|
4 167 267
+5%
|
4 300 330
+3%
|
4 388 966
+2%
|
4 443 170
+1%
|
4 518 692
+2%
|
4 478 223
-1%
|
4 485 866
+0%
|
4 578 966
+2%
|
4 912 057
+7%
|
4 892 649
0%
|
5 096 942
+4%
|
5 247 432
+3%
|
6 073 145
+16%
|
5 526 247
-9%
|
5 459 929
-1%
|
5 469 885
+0%
|
5 394 507
-1%
|
5 458 755
+1%
|
5 590 301
+2%
|
5 748 219
+3%
|
5 906 755
+3%
|
6 060 411
+3%
|
5 936 159
-2%
|
6 272 984
+6%
|
6 466 534
+3%
|
6 597 114
+2%
|
6 691 128
+1%
|
6 342 984
-5%
|
5 881 406
-7%
|
5 699 709
-3%
|
5 703 687
+0%
|
5 787 897
+1%
|
5 871 699
+1%
|
6 000 818
+2%
|
6 103 147
+2%
|
6 169 607
+1%
|
5 928 110
-4%
|
5 861 348
-1%
|
5 795 967
-1%
|
5 733 564
-1%
|
5 500 788
-4%
|
5 533 004
+1%
|
5 499 787
-1%
|
6 161 462
+12%
|
5 826 426
-5%
|
5 857 037
+1%
|
5 849 158
0%
|
6 166 055
+5%
|
5 714 753
-7%
|
5 622 728
-2%
|
5 594 599
-1%
|
5 653 873
+1%
|
5 721 461
+1%
|
5 739 553
+0%
|
5 735 307
0%
|
5 732 372
0%
|
5 649 056
-1%
|
5 596 398
-1%
|
5 466 480
-2%
|
3 581 321
-34%
|
3 072 028
-14%
|
2 527 951
-18%
|
2 102 758
-17%
|
2 771 057
+32%
|
2 604 199
-6%
|
2 592 682
0%
|
2 702 274
+4%
|
2 731 857
+1%
|
3 017 135
+10%
|
2 996 613
-1%
|
2 979 831
-1%
|
2 804 764
-6%
|
2 734 178
-3%
|
2 744 427
+0%
|
2 989 770
+9%
|
2 746 211
-8%
|
2 718 067
-1%
|
2 760 507
+2%
|
3 077 013
+11%
|
2 597 509
-16%
|
2 524 713
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 569 983)
|
(2 656 965)
|
(2 702 737)
|
(2 726 834)
|
(2 772 914)
|
(2 837 225)
|
(2 907 263)
|
(3 047 729)
|
(3 154 003)
|
(3 222 038)
|
(3 266 883)
|
(3 319 596)
|
(3 248 794)
|
(3 250 153)
|
(3 319 097)
|
(3 537 652)
|
(3 568 532)
|
(3 721 131)
|
(3 822 275)
|
(4 371 210)
|
(4 002 278)
|
(3 958 712)
|
(3 975 155)
|
(3 948 656)
|
(3 987 385)
|
(4 081 898)
|
(4 209 061)
|
(4 282 298)
|
(4 401 520)
|
(4 247 350)
|
(4 538 608)
|
(4 711 250)
|
(4 826 040)
|
(4 883 631)
|
(4 489 098)
|
(3 958 409)
|
(3 724 637)
|
(3 681 055)
|
(3 709 224)
|
(3 774 341)
|
(3 860 568)
|
(3 949 296)
|
(3 990 190)
|
(3 834 926)
|
(3 813 511)
|
(3 800 755)
|
(3 736 020)
|
(3 542 286)
|
(3 537 000)
|
(3 466 170)
|
(3 826 010)
|
(3 642 974)
|
(3 654 539)
|
(3 666 320)
|
(3 815 374)
|
(3 537 507)
|
(3 410 434)
|
(3 341 345)
|
(3 231 764)
|
(3 236 637)
|
(3 232 948)
|
(3 200 504)
|
(3 210 289)
|
(3 145 831)
|
(3 102 317)
|
(3 042 608)
|
(2 042 937)
|
(1 775 900)
|
(1 450 362)
|
(1 184 907)
|
(1 543 455)
|
(1 433 104)
|
(1 382 622)
|
(1 434 645)
|
(1 367 901)
|
(1 522 237)
|
(1 484 784)
|
(1 453 066)
|
(1 340 746)
|
(1 309 626)
|
(1 352 630)
|
(1 489 279)
|
(1 380 210)
|
(1 353 205)
|
(1 367 583)
|
(1 508 358)
|
(1 253 372)
|
(1 192 153)
|
|
| Gross Profit |
983 464
N/A
|
1 008 060
+3%
|
1 011 342
+0%
|
1 017 673
+1%
|
1 026 988
+1%
|
1 044 346
+2%
|
1 067 089
+2%
|
1 119 538
+5%
|
1 146 327
+2%
|
1 166 928
+2%
|
1 176 287
+1%
|
1 199 096
+2%
|
1 229 429
+3%
|
1 235 713
+1%
|
1 259 869
+2%
|
1 374 405
+9%
|
1 324 117
-4%
|
1 375 811
+4%
|
1 425 157
+4%
|
1 701 935
+19%
|
1 523 969
-10%
|
1 501 217
-1%
|
1 494 730
0%
|
1 445 851
-3%
|
1 471 370
+2%
|
1 508 403
+3%
|
1 539 158
+2%
|
1 624 457
+6%
|
1 658 891
+2%
|
1 688 809
+2%
|
1 734 376
+3%
|
1 755 284
+1%
|
1 771 074
+1%
|
1 807 497
+2%
|
1 853 886
+3%
|
1 922 997
+4%
|
1 975 072
+3%
|
2 022 632
+2%
|
2 078 673
+3%
|
2 097 358
+1%
|
2 140 250
+2%
|
2 153 851
+1%
|
2 179 417
+1%
|
2 093 184
-4%
|
2 047 837
-2%
|
1 995 212
-3%
|
1 997 544
+0%
|
1 958 502
-2%
|
1 996 004
+2%
|
2 033 617
+2%
|
2 335 452
+15%
|
2 183 452
-7%
|
2 202 498
+1%
|
2 182 838
-1%
|
2 350 681
+8%
|
2 177 246
-7%
|
2 212 294
+2%
|
2 253 254
+2%
|
2 422 109
+7%
|
2 484 824
+3%
|
2 506 605
+1%
|
2 534 803
+1%
|
2 522 083
-1%
|
2 503 225
-1%
|
2 494 081
0%
|
2 423 872
-3%
|
1 538 384
-37%
|
1 296 128
-16%
|
1 077 589
-17%
|
917 851
-15%
|
1 227 602
+34%
|
1 171 095
-5%
|
1 210 060
+3%
|
1 267 629
+5%
|
1 363 956
+8%
|
1 494 898
+10%
|
1 511 829
+1%
|
1 526 765
+1%
|
1 464 018
-4%
|
1 424 552
-3%
|
1 391 797
-2%
|
1 500 491
+8%
|
1 366 001
-9%
|
1 364 862
0%
|
1 392 924
+2%
|
1 568 655
+13%
|
1 344 137
-14%
|
1 332 560
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(623 871)
|
(640 614)
|
(651 635)
|
(662 843)
|
(703 137)
|
(711 804)
|
(739 100)
|
(788 119)
|
(826 383)
|
(856 801)
|
(881 334)
|
(893 757)
|
(872 289)
|
(883 574)
|
(894 617)
|
(932 280)
|
(956 598)
|
(1 000 029)
|
(1 040 863)
|
(1 146 701)
|
(1 107 366)
|
(1 113 045)
|
(1 112 202)
|
(1 113 119)
|
(1 104 825)
|
(1 125 632)
|
(1 191 298)
|
(1 221 538)
|
(1 288 061)
|
(1 317 037)
|
(1 339 261)
|
(1 378 422)
|
(1 407 014)
|
(1 442 380)
|
(1 479 693)
|
(1 514 165)
|
(1 551 007)
|
(1 594 461)
|
(1 633 607)
|
(1 731 424)
|
(1 773 933)
|
(1 787 885)
|
(1 833 472)
|
(1 760 922)
|
(1 750 877)
|
(1 763 441)
|
(1 755 403)
|
(1 770 345)
|
(1 761 070)
|
(1 781 214)
|
(1 862 631)
|
(1 819 596)
|
(1 834 344)
|
(1 818 265)
|
(1 824 758)
|
(1 795 534)
|
(1 836 856)
|
(1 867 835)
|
(1 900 205)
|
(1 918 734)
|
(1 910 777)
|
(1 883 854)
|
(1 860 480)
|
(1 873 596)
|
(1 905 378)
|
(1 920 027)
|
(1 632 150)
|
(1 500 103)
|
(1 315 663)
|
(1 234 057)
|
(1 310 540)
|
(1 149 733)
|
(1 042 302)
|
(987 778)
|
(1 023 326)
|
(1 085 163)
|
(1 125 948)
|
(1 147 192)
|
(1 128 071)
|
(1 134 325)
|
(1 136 335)
|
(1 151 946)
|
(1 124 908)
|
(1 121 355)
|
(1 125 807)
|
(1 190 421)
|
(1 113 017)
|
(1 053 141)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
(230 223)
|
(235 394)
|
(290 032)
|
(350 188)
|
(269 451)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 385 212)
|
(1 879 564)
|
(2 246 368)
|
(2 732 199)
|
(1 564 043)
|
(1 570 002)
|
(1 608 701)
|
(1 568 853)
|
(1 557 460)
|
(1 572 739)
|
(1 569 184)
|
(1 586 580)
|
(1 576 895)
|
(1 597 114)
|
(1 679 804)
|
(1 625 179)
|
(1 658 420)
|
(1 659 952)
|
(1 658 920)
|
(1 643 822)
|
(1 672 257)
|
(1 687 886)
|
(1 729 162)
|
(1 742 771)
|
(1 723 421)
|
(1 724 812)
|
(1 702 003)
|
(1 720 948)
|
(1 742 004)
|
(1 605 644)
|
(1 291 015)
|
(1 096 353)
|
(926 400)
|
(862 908)
|
(935 085)
|
(826 361)
|
(848 397)
|
(884 599)
|
(918 317)
|
(1 007 181)
|
(925 920)
|
(1 005 257)
|
(999 542)
|
(998 469)
|
(913 728)
|
(979 681)
|
(1 006 786)
|
(989 466)
|
(915 958)
|
(1 065 583)
|
(950 780)
|
(905 725)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(79 607)
|
(78 607)
|
(97 677)
|
(117 788)
|
(78 262)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(172 196)
|
(41 488)
|
(85 020)
|
(130 725)
|
(177 472)
|
(185 080)
|
(191 996)
|
(195 779)
|
(196 871)
|
(194 064)
|
(189 852)
|
(187 058)
|
(185 583)
|
(185 535)
|
(186 248)
|
(185 896)
|
(186 687)
|
(187 651)
|
(187 153)
|
(186 000)
|
(183 684)
|
(181 130)
|
(177 754)
|
(176 233)
|
(175 362)
|
(176 671)
|
(174 919)
|
(174 217)
|
(180 595)
|
(303 022)
|
(330 365)
|
(392 666)
|
(447 231)
|
(437 402)
|
(471 937)
|
(433 900)
|
(430 072)
|
(382 944)
|
(381 325)
|
(438 528)
|
(392 153)
|
(410 580)
|
(402 832)
|
(344 329)
|
(322 689)
|
(308 304)
|
(289 534)
|
(290 449)
|
(304 585)
|
(312 760)
|
(313 560)
|
(329 067)
|
|
| Other Operating Expenses |
(623 871)
|
(640 614)
|
(651 635)
|
(662 843)
|
(393 307)
|
(397 803)
|
(351 391)
|
(320 143)
|
(478 670)
|
(856 801)
|
(881 334)
|
(893 757)
|
(872 289)
|
(883 574)
|
(894 617)
|
(932 280)
|
(956 598)
|
(1 000 029)
|
(1 040 863)
|
(1 146 701)
|
(1 107 366)
|
(1 113 045)
|
(1 112 202)
|
(1 113 119)
|
(1 104 825)
|
(1 125 632)
|
(1 191 298)
|
(1 221 538)
|
(1 288 061)
|
(1 317 037)
|
(1 339 261)
|
(1 378 422)
|
(1 407 014)
|
(1 442 380)
|
(1 479 693)
|
(1 514 165)
|
6 401
|
326 591
|
697 781
|
1 131 500
|
(32 418)
|
(32 803)
|
(32 775)
|
3 710
|
3 454
|
3 362
|
3 633
|
3 293
|
1 408
|
1 435
|
3 421
|
(8 521)
|
10 763
|
29 338
|
21 315
|
34 288
|
19 085
|
1 181
|
6 711
|
270
|
(11 994)
|
17 629
|
16 442
|
21 569
|
17 221
|
(11 361)
|
(10 770)
|
(11 084)
|
57 968
|
66 253
|
96 482
|
110 528
|
236 167
|
279 765
|
276 316
|
360 546
|
192 125
|
268 645
|
274 303
|
208 473
|
100 082
|
136 039
|
171 412
|
158 560
|
94 736
|
187 922
|
151 323
|
181 651
|
|
| Operating Income |
359 593
N/A
|
367 446
+2%
|
359 707
-2%
|
354 830
-1%
|
323 851
-9%
|
332 542
+3%
|
327 989
-1%
|
331 419
+1%
|
319 944
-3%
|
310 127
-3%
|
294 953
-5%
|
305 339
+4%
|
357 140
+17%
|
352 139
-1%
|
365 252
+4%
|
442 125
+21%
|
367 519
-17%
|
375 782
+2%
|
384 294
+2%
|
555 234
+44%
|
416 603
-25%
|
388 172
-7%
|
382 528
-1%
|
332 732
-13%
|
366 545
+10%
|
382 771
+4%
|
347 860
-9%
|
402 919
+16%
|
370 830
-8%
|
371 772
+0%
|
395 115
+6%
|
376 862
-5%
|
364 060
-3%
|
365 117
+0%
|
374 193
+2%
|
408 832
+9%
|
424 065
+4%
|
428 171
+1%
|
445 066
+4%
|
365 934
-18%
|
366 317
+0%
|
365 966
0%
|
345 945
-5%
|
332 262
-4%
|
296 960
-11%
|
231 771
-22%
|
242 141
+4%
|
188 157
-22%
|
234 934
+25%
|
252 403
+7%
|
472 821
+87%
|
363 856
-23%
|
368 154
+1%
|
364 573
-1%
|
525 923
+44%
|
381 712
-27%
|
375 438
-2%
|
385 419
+3%
|
521 904
+35%
|
566 090
+8%
|
595 828
+5%
|
650 949
+9%
|
661 603
+2%
|
629 629
-5%
|
588 703
-7%
|
503 845
-14%
|
(93 766)
N/A
|
(203 975)
-118%
|
(238 074)
-17%
|
(316 206)
-33%
|
(82 938)
+74%
|
21 362
N/A
|
167 758
+685%
|
279 851
+67%
|
340 630
+22%
|
409 735
+20%
|
385 881
-6%
|
379 573
-2%
|
335 947
-11%
|
290 227
-14%
|
255 462
-12%
|
348 545
+36%
|
241 093
-31%
|
243 507
+1%
|
267 117
+10%
|
378 234
+42%
|
231 120
-39%
|
279 419
+21%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
41 730
|
46 262
|
90 726
|
83 375
|
97 489
|
96 947
|
79 681
|
99 141
|
64 299
|
30 762
|
36 013
|
24 579
|
42 569
|
77 124
|
65 092
|
64 954
|
97 330
|
88 610
|
91 531
|
78 359
|
98 084
|
125 938
|
98 617
|
94 788
|
36 970
|
1 349
|
22 449
|
30 116
|
37 485
|
41 109
|
39 543
|
56 468
|
56 673
|
67 677
|
84 842
|
75 888
|
70 787
|
65 601
|
52 563
|
79 912
|
91 381
|
86 693
|
97 794
|
87 887
|
91 164
|
118 927
|
120 420
|
143 728
|
157 405
|
147 918
|
147 042
|
126 811
|
119 834
|
117 757
|
116 430
|
110 687
|
110 871
|
116 553
|
130 423
|
145 744
|
145 821
|
153 311
|
164 622
|
172 271
|
179 749
|
202 863
|
165 250
|
161 106
|
100 066
|
58 220
|
60 246
|
23 669
|
38 324
|
37 758
|
42 841
|
46 871
|
49 335
|
52 982
|
59 791
|
67 281
|
93 763
|
101 562
|
117 565
|
106 026
|
113 177
|
116 256
|
98 645
|
119 535
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18 541)
|
0
|
0
|
0
|
(17 063)
|
0
|
0
|
0
|
(10 110)
|
(8 995)
|
(8 995)
|
(11 575)
|
(10 700)
|
(14 668)
|
(16 506)
|
(13 926)
|
(23 952)
|
0
|
0
|
(22 114)
|
|
| Gain/Loss on Disposition of Assets |
353
|
0
|
0
|
199
|
0
|
0
|
142
|
215
|
0
|
80
|
(272)
|
(415)
|
0
|
(78)
|
132
|
93
|
0
|
531
|
851
|
4 684
|
0
|
0
|
(285)
|
(4 119)
|
0
|
0
|
(568)
|
(568)
|
0
|
121
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
1 036
|
1 117
|
1 408
|
1 237
|
(7 381)
|
(7 040)
|
(6 580)
|
(7 045)
|
7 823
|
7 022
|
5 427
|
5 704
|
839
|
3 402
|
4 662
|
4 648
|
2 799
|
1 213
|
472
|
1 115
|
6 486
|
5 348
|
6 944
|
6 929
|
608
|
1 127
|
2 185
|
9 240
|
3 512
|
3 720
|
2 752
|
958
|
13 522
|
14 225
|
14 413
|
11 051
|
0
|
3 821
|
2 711
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27 719)
|
(34 114)
|
(39 037)
|
(46 267)
|
(22 923)
|
(21 170)
|
(20 362)
|
(18 275)
|
(19 717)
|
(20 146)
|
(21 091)
|
(22 895)
|
(24 477)
|
(27 171)
|
(31 469)
|
(34 318)
|
(35 291)
|
(35 618)
|
(31 179)
|
(28 926)
|
(24 896)
|
(20 985)
|
(20 083)
|
(15 883)
|
0
|
(13 120)
|
(12 218)
|
(11 848)
|
0
|
2 857
|
5 972
|
8 945
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
402 712
N/A
|
414 825
+3%
|
451 841
+9%
|
439 641
-3%
|
413 959
-6%
|
422 449
+2%
|
401 232
-5%
|
423 730
+6%
|
392 066
-7%
|
347 991
-11%
|
336 121
-3%
|
335 207
0%
|
400 548
+19%
|
432 587
+8%
|
435 138
+1%
|
511 820
+18%
|
467 648
-9%
|
466 136
0%
|
477 148
+2%
|
639 392
+34%
|
521 173
-18%
|
519 458
0%
|
487 804
-6%
|
430 330
-12%
|
404 123
-6%
|
385 247
-5%
|
371 926
-3%
|
441 707
+19%
|
411 827
-7%
|
416 722
+1%
|
437 410
+5%
|
434 288
-1%
|
434 255
0%
|
447 019
+3%
|
473 448
+6%
|
495 771
+5%
|
494 852
0%
|
497 593
+1%
|
500 340
+1%
|
445 846
-11%
|
457 698
+3%
|
452 659
-1%
|
443 739
-2%
|
420 149
-5%
|
388 124
-8%
|
350 698
-10%
|
362 561
+3%
|
331 885
-8%
|
364 620
+10%
|
366 207
+0%
|
580 826
+59%
|
444 400
-23%
|
465 065
+5%
|
461 160
-1%
|
621 991
+35%
|
474 124
-24%
|
466 592
-2%
|
481 826
+3%
|
631 236
+31%
|
688 939
+9%
|
717 172
+4%
|
777 089
+8%
|
794 756
+2%
|
767 582
-3%
|
733 161
-4%
|
671 090
-8%
|
40 305
-94%
|
(71 795)
N/A
|
(181 445)
-153%
|
(278 971)
-54%
|
(42 775)
+85%
|
29 148
N/A
|
189 019
+548%
|
304 489
+61%
|
371 253
+22%
|
444 758
+20%
|
425 106
-4%
|
426 417
+0%
|
392 715
-8%
|
354 878
-10%
|
338 525
-5%
|
435 439
+29%
|
342 152
-21%
|
335 607
-2%
|
356 342
+6%
|
494 490
+39%
|
329 765
-33%
|
376 840
+14%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(100 178)
|
(103 509)
|
(115 160)
|
(111 184)
|
(102 207)
|
(105 463)
|
(97 590)
|
(107 891)
|
(89 714)
|
(76 555)
|
(71 093)
|
(65 416)
|
(87 996)
|
(96 113)
|
(97 927)
|
(122 443)
|
(100 839)
|
(98 747)
|
(102 019)
|
(149 607)
|
(91 426)
|
(88 501)
|
(78 159)
|
(42 307)
|
(69 360)
|
(67 689)
|
(67 843)
|
(90 187)
|
(57 075)
|
(56 935)
|
(57 878)
|
(54 158)
|
(56 667)
|
(60 289)
|
(66 956)
|
(75 192)
|
(71 124)
|
(71 688)
|
(71 793)
|
(63 761)
|
(67 163)
|
(63 331)
|
(57 579)
|
(34 499)
|
(33 049)
|
(30 398)
|
(19 716)
|
(12 048)
|
(28 566)
|
(27 606)
|
(81 542)
|
(51 178)
|
(56 586)
|
(58 214)
|
(98 790)
|
(59 498)
|
(60 012)
|
(63 446)
|
(107 344)
|
(122 883)
|
(130 067)
|
(127 153)
|
(103 909)
|
(95 328)
|
(85 263)
|
(87 399)
|
23 122
|
12 053
|
42 571
|
41 134
|
36 365
|
30 012
|
(22 858)
|
(18 240)
|
(52 470)
|
(78 876)
|
(73 108)
|
(74 253)
|
(80 078)
|
(46 303)
|
(38 162)
|
(58 432)
|
(40 598)
|
(37 203)
|
(42 287)
|
(69 373)
|
(33 205)
|
(42 551)
|
|
| Income from Continuing Operations |
302 534
|
311 316
|
336 681
|
328 457
|
311 752
|
316 986
|
303 642
|
315 839
|
302 352
|
271 436
|
265 028
|
269 791
|
312 552
|
336 474
|
337 211
|
389 377
|
366 809
|
367 389
|
375 129
|
489 785
|
429 747
|
430 957
|
409 645
|
388 023
|
334 763
|
317 558
|
304 083
|
351 520
|
354 752
|
359 787
|
379 532
|
380 130
|
377 588
|
386 730
|
406 492
|
420 579
|
423 728
|
425 905
|
428 547
|
382 085
|
390 535
|
389 328
|
386 160
|
385 650
|
355 075
|
320 300
|
342 845
|
319 837
|
336 054
|
338 601
|
499 284
|
393 222
|
408 479
|
402 946
|
523 201
|
414 626
|
406 580
|
418 380
|
523 892
|
566 056
|
587 105
|
649 936
|
690 847
|
672 254
|
647 898
|
583 691
|
63 427
|
(59 742)
|
(138 874)
|
(237 837)
|
(6 410)
|
59 160
|
166 161
|
286 249
|
318 783
|
365 882
|
351 998
|
352 164
|
312 637
|
308 575
|
300 363
|
377 007
|
301 554
|
298 404
|
314 055
|
425 117
|
296 560
|
334 289
|
|
| Net Income (Common) |
302 534
N/A
|
311 316
+3%
|
336 681
+8%
|
328 457
-2%
|
311 752
-5%
|
316 986
+2%
|
303 642
-4%
|
315 839
+4%
|
302 352
-4%
|
271 436
-10%
|
265 028
-2%
|
269 791
+2%
|
312 552
+16%
|
336 474
+8%
|
337 211
+0%
|
389 377
+15%
|
366 809
-6%
|
367 389
+0%
|
375 129
+2%
|
489 785
+31%
|
429 747
-12%
|
430 957
+0%
|
409 645
-5%
|
388 023
-5%
|
334 763
-14%
|
317 558
-5%
|
304 083
-4%
|
351 520
+16%
|
354 752
+1%
|
359 787
+1%
|
379 532
+5%
|
380 130
+0%
|
377 588
-1%
|
386 730
+2%
|
406 492
+5%
|
420 579
+3%
|
423 728
+1%
|
425 905
+1%
|
428 547
+1%
|
382 085
-11%
|
390 535
+2%
|
389 328
0%
|
386 160
-1%
|
385 650
0%
|
355 075
-8%
|
320 300
-10%
|
342 845
+7%
|
319 837
-7%
|
336 054
+5%
|
338 601
+1%
|
499 284
+47%
|
393 222
-21%
|
408 479
+4%
|
402 946
-1%
|
523 201
+30%
|
414 626
-21%
|
406 580
-2%
|
418 380
+3%
|
523 892
+25%
|
566 056
+8%
|
587 105
+4%
|
649 936
+11%
|
690 847
+6%
|
672 254
-3%
|
647 898
-4%
|
583 691
-10%
|
63 427
-89%
|
(59 742)
N/A
|
(138 874)
-132%
|
(237 837)
-71%
|
(6 410)
+97%
|
59 160
N/A
|
166 161
+181%
|
286 249
+72%
|
318 783
+11%
|
365 882
+15%
|
351 998
-4%
|
352 164
+0%
|
312 637
-11%
|
308 575
-1%
|
300 363
-3%
|
377 007
+26%
|
301 554
-20%
|
298 404
-1%
|
314 055
+5%
|
425 117
+35%
|
296 560
-30%
|
334 289
+13%
|
|
| EPS (Diluted) |
43.2
N/A
|
44.47
+3%
|
48.09
+8%
|
46.92
-2%
|
44.43
-5%
|
45.28
+2%
|
43.37
-4%
|
44.5
+3%
|
43.06
-3%
|
38.6
-10%
|
37.7
-2%
|
38.36
+2%
|
44.36
+16%
|
47.63
+7%
|
47.73
+0%
|
55.12
+15%
|
51.83
-6%
|
52
+0%
|
53.1
+2%
|
69.33
+31%
|
60.84
-12%
|
61
+0%
|
57.99
-5%
|
54.93
-5%
|
47.39
-14%
|
44.96
-5%
|
43.05
-4%
|
49.09
+14%
|
50.12
+2%
|
50.7
+1%
|
53.48
+5%
|
53.56
+0%
|
53.21
-1%
|
54.51
+2%
|
57.29
+5%
|
59.27
+3%
|
59.71
+1%
|
60.02
+1%
|
60.39
+1%
|
53.84
-11%
|
55.04
+2%
|
54.86
0%
|
54.42
-1%
|
54.35
0%
|
50.04
-8%
|
45.14
-10%
|
48.31
+7%
|
45.07
-7%
|
47.64
+6%
|
49.17
+3%
|
72.52
+47%
|
57.75
-20%
|
60.02
+4%
|
59.93
0%
|
77.82
+30%
|
61.67
-21%
|
60.48
-2%
|
62.23
+3%
|
77.92
+25%
|
84.2
+8%
|
87.33
+4%
|
96.48
+10%
|
102.45
+6%
|
99.69
-3%
|
96.12
-4%
|
86.57
-10%
|
9.41
-89%
|
-8.86
N/A
|
-20.6
-133%
|
-35.28
-71%
|
-0.95
+97%
|
9.21
N/A
|
25.44
+176%
|
45.36
+78%
|
50.8
+12%
|
58.42
+15%
|
56.17
-4%
|
57.08
+2%
|
50.87
-11%
|
50.85
0%
|
49.3
-3%
|
63.31
+28%
|
50.84
-20%
|
50.31
-1%
|
52.9
+5%
|
71.67
+35%
|
50
-30%
|
56.36
+13%
|
|