Kangwon Land Inc
KRX:035250
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Kangwon Land Inc
KRX:035250
|
KR |
|
R
|
Reyna Silver Corp
XTSX:RSLV
|
CA |
|
Technos SA
BOVESPA:TECN3
|
BR |
|
Uranium Energy Corp
XETRA:U6Z
|
US |
|
Ashland Global Holdings Inc
NYSE:ASH
|
US |
|
B
|
Beauty Farm Medical & Health Industry Inc
HKEX:2373
|
CN |
|
V
|
Volkswagen AG
OTC:VWAGY
|
DE |
|
C
|
Communications Systems Inc
XBER:VC9
|
US |
|
V
|
Volkswagen AG
SWB:VOW3
|
DE |
|
T
|
tripla Co Ltd
TSE:5136
|
JP |
|
E
|
Erato Energy SA
WSE:ERA
|
PL |
Income Statement
Earnings Waterfall
Kangwon Land Inc
Income Statement
Kangwon Land Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
18
|
0
|
0
|
14
|
0
|
0
|
0
|
218
|
90
|
0
|
230
|
5 236
|
0
|
243
|
253
|
6 017
|
0
|
0
|
327
|
273
|
177
|
249
|
246
|
247
|
246
|
242
|
241
|
227
|
216
|
203
|
231
|
237
|
224
|
238
|
214
|
237
|
260
|
259
|
258
|
235
|
249
|
267
|
423
|
1 961
|
2 350
|
2 738
|
3 038
|
1 876
|
1 849
|
1 790
|
1 715
|
1 711
|
1 707
|
1 746
|
1 799
|
1 827
|
1 860
|
1 866
|
6 865
|
7 659
|
7 897
|
8 097
|
3 214
|
2 766
|
2 662
|
0
|
0
|
0
|
|
| Revenue |
869 496
N/A
|
967 769
+11%
|
1 021 512
+6%
|
1 048 203
+3%
|
1 066 507
+2%
|
1 077 006
+1%
|
1 106 548
+3%
|
1 143 920
+3%
|
1 149 283
+0%
|
1 163 272
+1%
|
1 169 346
+1%
|
1 172 018
+0%
|
1 206 659
+3%
|
1 234 021
+2%
|
1 257 657
+2%
|
1 303 823
+4%
|
1 313 788
+1%
|
1 310 437
0%
|
1 294 786
-1%
|
1 268 773
-2%
|
1 265 686
0%
|
1 279 064
+1%
|
1 289 160
+1%
|
1 294 720
+0%
|
1 296 191
+0%
|
1 291 212
0%
|
1 294 725
+0%
|
1 336 471
+3%
|
1 361 287
+2%
|
1 392 578
+2%
|
1 438 941
+3%
|
1 458 555
+1%
|
1 496 541
+3%
|
1 548 675
+3%
|
1 581 927
+2%
|
1 601 447
+1%
|
1 633 717
+2%
|
1 644 856
+1%
|
1 667 779
+1%
|
1 692 394
+1%
|
1 696 533
+0%
|
1 669 076
-2%
|
1 630 151
-2%
|
1 572 821
-4%
|
1 547 772
-2%
|
1 517 065
-2%
|
1 482 875
-2%
|
1 471 169
-1%
|
1 438 059
-2%
|
1 437 097
0%
|
1 462 658
+2%
|
1 499 111
+2%
|
1 520 080
+1%
|
1 378 639
-9%
|
1 049 009
-24%
|
720 094
-31%
|
478 579
-34%
|
340 007
-29%
|
508 989
+50%
|
677 618
+33%
|
788 433
+16%
|
917 849
+16%
|
1 025 755
+12%
|
1 178 081
+15%
|
1 270 686
+8%
|
1 401 959
+10%
|
1 421 564
+1%
|
1 397 952
-2%
|
1 388 572
-1%
|
1 398 822
+1%
|
1 405 648
+0%
|
1 407 604
+0%
|
1 426 863
+1%
|
1 424 800
0%
|
1 447 671
+2%
|
1 455 901
+1%
|
1 476 727
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(401 149)
|
(440 676)
|
(456 571)
|
(473 278)
|
(467 919)
|
(469 855)
|
(468 828)
|
(477 385)
|
(475 983)
|
(467 905)
|
(476 077)
|
(457 882)
|
(514 498)
|
(511 867)
|
(506 853)
|
(519 621)
|
(490 131)
|
(496 554)
|
(506 983)
|
(518 216)
|
(538 388)
|
(569 950)
|
(598 148)
|
(628 471)
|
(647 846)
|
(651 210)
|
(662 408)
|
(675 003)
|
(726 092)
|
(740 058)
|
(749 170)
|
(764 126)
|
(722 298)
|
(734 340)
|
(745 902)
|
(738 398)
|
(759 646)
|
(759 107)
|
(764 172)
|
(777 807)
|
(785 177)
|
(773 513)
|
(763 223)
|
(736 559)
|
(730 835)
|
(729 298)
|
(718 691)
|
(720 942)
|
(729 593)
|
(738 404)
|
(712 248)
|
(728 951)
|
(736 659)
|
(714 063)
|
(696 791)
|
(624 228)
|
(544 500)
|
(518 356)
|
(574 894)
|
(652 956)
|
(726 783)
|
(781 634)
|
(821 908)
|
(877 081)
|
(921 791)
|
(993 378)
|
(1 001 823)
|
(1 003 380)
|
(979 377)
|
(982 637)
|
(993 400)
|
(993 872)
|
(1 007 978)
|
(1 009 672)
|
(1 043 661)
|
(1 066 714)
|
(1 094 038)
|
|
| Gross Profit |
468 347
N/A
|
527 093
+13%
|
564 941
+7%
|
574 924
+2%
|
598 588
+4%
|
607 149
+1%
|
637 719
+5%
|
666 535
+5%
|
673 300
+1%
|
695 368
+3%
|
693 269
0%
|
714 136
+3%
|
692 160
-3%
|
722 154
+4%
|
750 804
+4%
|
784 202
+4%
|
823 657
+5%
|
813 883
-1%
|
787 803
-3%
|
750 557
-5%
|
727 298
-3%
|
709 114
-3%
|
691 012
-3%
|
666 248
-4%
|
648 346
-3%
|
640 001
-1%
|
632 315
-1%
|
661 466
+5%
|
635 195
-4%
|
652 518
+3%
|
689 770
+6%
|
694 429
+1%
|
774 244
+11%
|
814 334
+5%
|
836 024
+3%
|
863 048
+3%
|
874 071
+1%
|
885 749
+1%
|
903 606
+2%
|
914 586
+1%
|
911 355
0%
|
895 562
-2%
|
866 929
-3%
|
836 262
-4%
|
816 936
-2%
|
787 767
-4%
|
764 183
-3%
|
750 226
-2%
|
708 466
-6%
|
698 692
-1%
|
750 409
+7%
|
770 160
+3%
|
783 421
+2%
|
664 576
-15%
|
352 218
-47%
|
95 867
-73%
|
(65 921)
N/A
|
(178 349)
-171%
|
(65 905)
+63%
|
24 661
N/A
|
61 650
+150%
|
136 215
+121%
|
203 847
+50%
|
301 000
+48%
|
348 895
+16%
|
408 580
+17%
|
419 741
+3%
|
394 572
-6%
|
409 196
+4%
|
416 185
+2%
|
412 248
-1%
|
413 732
+0%
|
418 885
+1%
|
415 127
-1%
|
404 010
-3%
|
389 188
-4%
|
382 689
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(142 192)
|
(161 807)
|
(177 518)
|
(186 263)
|
(180 413)
|
(182 671)
|
(191 525)
|
(201 770)
|
(202 538)
|
(206 427)
|
(210 671)
|
(215 665)
|
(228 503)
|
(236 503)
|
(244 907)
|
(256 121)
|
(266 456)
|
(270 186)
|
(268 878)
|
(259 575)
|
(237 652)
|
(241 594)
|
(235 281)
|
(239 449)
|
(243 478)
|
(244 297)
|
(245 022)
|
(239 788)
|
(247 153)
|
(245 190)
|
(256 723)
|
(259 246)
|
(261 072)
|
(272 054)
|
(269 438)
|
(271 345)
|
(278 670)
|
(282 360)
|
(287 854)
|
(295 053)
|
(292 739)
|
(292 416)
|
(328 984)
|
(322 329)
|
(286 039)
|
(308 949)
|
(305 818)
|
(305 573)
|
(277 767)
|
(291 520)
|
(285 463)
|
(289 930)
|
(282 268)
|
(475 293)
|
(439 519)
|
(387 257)
|
(365 663)
|
(131 010)
|
(136 940)
|
(138 358)
|
(114 345)
|
(118 764)
|
(120 131)
|
(121 858)
|
(131 330)
|
(131 857)
|
(130 928)
|
(132 690)
|
(126 933)
|
(127 805)
|
(136 776)
|
(136 144)
|
(133 095)
|
(130 878)
|
(135 261)
|
(141 069)
|
(147 378)
|
|
| Selling, General & Administrative |
(137 766)
|
(156 883)
|
(172 165)
|
(180 783)
|
(174 198)
|
(176 252)
|
(184 852)
|
(194 951)
|
(196 307)
|
(199 939)
|
(203 244)
|
(207 076)
|
(218 663)
|
(228 892)
|
(238 853)
|
(243 984)
|
(243 642)
|
(253 245)
|
(250 504)
|
(250 450)
|
(226 779)
|
(244 385)
|
(240 516)
|
(240 886)
|
(231 486)
|
(233 573)
|
(234 297)
|
(233 433)
|
(234 565)
|
(235 880)
|
(239 840)
|
(247 539)
|
(249 851)
|
(258 308)
|
(255 501)
|
(256 583)
|
(266 264)
|
(269 016)
|
(274 235)
|
(281 630)
|
(279 774)
|
(279 589)
|
(275 594)
|
(268 633)
|
(272 454)
|
(279 519)
|
(276 412)
|
(276 321)
|
(264 109)
|
(254 550)
|
(247 768)
|
(251 508)
|
(266 030)
|
(458 936)
|
(423 010)
|
(370 546)
|
(348 386)
|
(108 566)
|
(114 319)
|
(115 547)
|
(96 699)
|
(101 170)
|
(101 681)
|
(104 638)
|
(114 621)
|
(115 415)
|
(114 671)
|
(116 522)
|
(110 497)
|
(111 984)
|
(116 645)
|
(117 098)
|
(118 766)
|
(116 341)
|
(120 480)
|
(124 176)
|
(131 527)
|
|
| Research & Development |
(44)
|
(29)
|
(29)
|
(32)
|
(57)
|
(63)
|
(68)
|
(67)
|
(33)
|
(30)
|
(26)
|
(55)
|
(99)
|
0
|
0
|
0
|
(136)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
(57)
|
(145)
|
0
|
0
|
(57)
|
(64)
|
(43)
|
(49)
|
0
|
(48)
|
(45)
|
(56)
|
(68)
|
(108)
|
(130)
|
(119)
|
(150)
|
(115)
|
(88)
|
(112)
|
(91)
|
(64)
|
0
|
(36)
|
(18)
|
(49)
|
(72)
|
(63)
|
(92)
|
(60)
|
(40)
|
(41)
|
(8)
|
(8)
|
(6)
|
(0)
|
(0)
|
(11)
|
(11)
|
(42)
|
(82)
|
(73)
|
(74)
|
(45)
|
(22)
|
(34)
|
(33)
|
(77)
|
(71)
|
(96)
|
(139)
|
(152)
|
(190)
|
(186)
|
|
| Depreciation & Amortization |
(4 382)
|
(4 895)
|
(5 323)
|
(5 447)
|
(6 159)
|
(6 355)
|
(6 605)
|
(6 751)
|
(6 198)
|
(6 458)
|
(7 402)
|
(8 536)
|
(9 740)
|
0
|
0
|
0
|
(10 355)
|
0
|
0
|
0
|
(10 800)
|
0
|
0
|
(3 227)
|
(11 848)
|
0
|
0
|
(6 296)
|
(12 525)
|
(9 266)
|
(12 004)
|
(11 471)
|
(11 172)
|
(10 986)
|
(11 164)
|
(11 978)
|
(12 298)
|
(12 769)
|
(13 057)
|
(12 830)
|
(12 851)
|
(12 739)
|
(12 884)
|
(13 210)
|
(13 521)
|
(13 700)
|
(13 692)
|
(13 557)
|
(13 607)
|
(14 278)
|
(15 012)
|
(15 710)
|
(16 178)
|
(16 316)
|
(16 467)
|
(16 702)
|
(17 269)
|
(17 507)
|
(17 690)
|
(17 880)
|
(17 636)
|
(17 583)
|
(17 428)
|
(17 137)
|
(16 636)
|
(16 368)
|
(16 213)
|
(16 146)
|
(16 402)
|
(15 789)
|
(15 252)
|
(14 741)
|
(14 233)
|
(14 398)
|
(14 545)
|
(16 619)
|
(15 665)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7 611)
|
(6 054)
|
(12 137)
|
(12 323)
|
(16 941)
|
(18 374)
|
(9 125)
|
0
|
2 791
|
5 235
|
4 721
|
0
|
(10 724)
|
(10 725)
|
0
|
0
|
0
|
(4 830)
|
(236)
|
0
|
(2 715)
|
(2 717)
|
(2 716)
|
0
|
(445)
|
(443)
|
(443)
|
0
|
0
|
(40 394)
|
(40 395)
|
0
|
(15 730)
|
(15 678)
|
(15 677)
|
0
|
(22 620)
|
(22 620)
|
(22 620)
|
0
|
0
|
0
|
0
|
0
|
(4 931)
|
(4 931)
|
(4 931)
|
0
|
0
|
(980)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 802)
|
(4 234)
|
0
|
0
|
(84)
|
(84)
|
0
|
|
| Operating Income |
326 155
N/A
|
365 287
+12%
|
387 424
+6%
|
388 663
+0%
|
418 175
+8%
|
424 481
+2%
|
446 195
+5%
|
464 765
+4%
|
470 762
+1%
|
488 940
+4%
|
482 598
-1%
|
498 471
+3%
|
463 658
-7%
|
485 651
+5%
|
505 897
+4%
|
528 081
+4%
|
557 202
+6%
|
543 698
-2%
|
518 926
-5%
|
490 983
-5%
|
489 646
0%
|
467 520
-5%
|
455 731
-3%
|
426 800
-6%
|
404 868
-5%
|
395 706
-2%
|
387 296
-2%
|
421 681
+9%
|
388 041
-8%
|
407 329
+5%
|
433 047
+6%
|
435 183
+0%
|
513 172
+18%
|
542 282
+6%
|
566 588
+4%
|
591 704
+4%
|
595 401
+1%
|
603 389
+1%
|
615 752
+2%
|
619 533
+1%
|
618 616
0%
|
603 147
-3%
|
537 946
-11%
|
513 935
-4%
|
530 898
+3%
|
478 819
-10%
|
458 366
-4%
|
444 654
-3%
|
430 700
-3%
|
407 174
-5%
|
464 948
+14%
|
480 232
+3%
|
501 153
+4%
|
189 284
-62%
|
(87 300)
N/A
|
(291 391)
-234%
|
(431 584)
-48%
|
(309 360)
+28%
|
(202 846)
+34%
|
(113 698)
+44%
|
(52 695)
+54%
|
17 452
N/A
|
83 716
+380%
|
179 142
+114%
|
217 565
+21%
|
276 723
+27%
|
288 813
+4%
|
261 882
-9%
|
282 263
+8%
|
288 380
+2%
|
275 472
-4%
|
277 588
+1%
|
285 790
+3%
|
284 249
-1%
|
268 749
-5%
|
248 119
-8%
|
235 311
-5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
25 604
|
25 181
|
26 778
|
29 074
|
32 696
|
36 057
|
35 927
|
37 090
|
(4 890)
|
(9 831)
|
(747)
|
15 749
|
59 573
|
64 215
|
56 735
|
47 419
|
37 227
|
37 706
|
38 285
|
29 824
|
31 686
|
30 039
|
31 146
|
32 753
|
35 851
|
38 997
|
37 844
|
37 206
|
29 314
|
30 900
|
31 887
|
33 934
|
25 002
|
27 693
|
27 174
|
25 499
|
42 181
|
40 346
|
39 806
|
39 514
|
39 997
|
39 298
|
41 970
|
50 760
|
52 631
|
54 165
|
52 345
|
47 600
|
39 307
|
52 683
|
62 827
|
66 565
|
81 716
|
39 458
|
51 658
|
47 546
|
45 738
|
84 932
|
76 276
|
68 204
|
59 801
|
34 536
|
(10 565)
|
(33 317)
|
(31 562)
|
56 288
|
116 934
|
142 229
|
201 277
|
178 876
|
179 155
|
198 979
|
175 903
|
136 806
|
139 143
|
184 940
|
177 033
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 538)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8 840)
|
(7 944)
|
(4 831)
|
0
|
0
|
(2 914)
|
0
|
0
|
0
|
(445)
|
0
|
0
|
0
|
(37 939)
|
(40 393)
|
0
|
0
|
(18 130)
|
0
|
0
|
0
|
(22 620)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 932)
|
0
|
0
|
0
|
(980)
|
(980)
|
0
|
(980)
|
(1)
|
0
|
(1 912)
|
(2 479)
|
(5 978)
|
(6 713)
|
0
|
0
|
(820)
|
(84)
|
0
|
0
|
(15)
|
|
| Gain/Loss on Disposition of Assets |
20
|
0
|
(14)
|
38
|
72
|
79
|
133
|
706
|
677
|
669
|
627
|
(197)
|
(376)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
0
|
0
|
(28)
|
(3 322)
|
0
|
0
|
(3 298)
|
12
|
(18)
|
(3)
|
(11)
|
(2 951)
|
(2 921)
|
(2 918)
|
(2 905)
|
(21)
|
(31)
|
(33)
|
(3)
|
96
|
80
|
64
|
(2 348)
|
(2 308)
|
(2 296)
|
(2 262)
|
122
|
76
|
84
|
50
|
(442)
|
(455)
|
(450)
|
(448)
|
41
|
21
|
20
|
48
|
36
|
36
|
85
|
144
|
175
|
166
|
109
|
394
|
418
|
725
|
850
|
514
|
473
|
1 508
|
1 387
|
1 348
|
1 342
|
(141)
|
|
| Total Other Income |
(12 111)
|
(7 178)
|
(389)
|
7 974
|
(44 712)
|
(47 925)
|
(53 556)
|
(54 185)
|
(20 432)
|
(22 245)
|
(23 034)
|
(23 536)
|
(13 938)
|
(20 839)
|
(23 399)
|
(24 246)
|
(31 419)
|
(29 934)
|
(30 539)
|
(30 027)
|
(21 626)
|
(16 637)
|
(16 777)
|
(21 520)
|
(30 317)
|
(34 534)
|
(35 872)
|
(27 660)
|
(15 610)
|
(17 904)
|
(13 645)
|
(17 005)
|
(36 374)
|
(34 311)
|
(54 278)
|
(53 364)
|
(43 232)
|
(37 967)
|
(22 308)
|
(22 629)
|
(23 910)
|
(26 354)
|
(25 286)
|
(13 333)
|
3 104
|
(8 202)
|
(4 435)
|
(25 134)
|
(36 775)
|
(33 812)
|
(109 396)
|
(96 652)
|
(93 489)
|
(99 467)
|
(24 245)
|
(27 145)
|
(13 744)
|
(15 460)
|
(12 616)
|
(10 165)
|
(20 321)
|
(16 755)
|
(18 165)
|
(18 437)
|
(18 316)
|
(21 281)
|
(20 340)
|
(20 178)
|
(21 045)
|
(18 261)
|
55 141
|
53 101
|
102 965
|
117 426
|
23 864
|
25 819
|
(22 754)
|
|
| Pre-Tax Income |
339 668
N/A
|
383 292
+13%
|
413 800
+8%
|
425 748
+3%
|
406 231
-5%
|
412 690
+2%
|
428 698
+4%
|
448 377
+5%
|
446 116
-1%
|
457 534
+3%
|
459 444
+0%
|
490 486
+7%
|
508 917
+4%
|
529 027
+4%
|
539 233
+2%
|
551 254
+2%
|
561 472
+2%
|
551 471
-2%
|
526 672
-4%
|
490 780
-7%
|
499 671
+2%
|
480 922
-4%
|
470 101
-2%
|
438 005
-7%
|
407 080
-7%
|
400 169
-2%
|
389 268
-3%
|
419 088
+8%
|
393 813
-6%
|
415 477
+6%
|
451 287
+9%
|
452 103
+0%
|
495 935
+10%
|
532 744
+7%
|
536 566
+1%
|
560 933
+5%
|
593 883
+6%
|
605 735
+2%
|
633 217
+5%
|
636 415
+1%
|
596 861
-6%
|
575 778
-4%
|
554 694
-4%
|
549 012
-1%
|
566 194
+3%
|
522 487
-8%
|
504 015
-4%
|
467 243
-7%
|
410 688
-12%
|
426 129
+4%
|
418 429
-2%
|
449 703
+7%
|
488 925
+9%
|
128 824
-74%
|
(60 336)
N/A
|
(270 951)
-349%
|
(404 501)
-49%
|
(239 869)
+41%
|
(139 140)
+42%
|
(55 623)
+60%
|
(14 159)
+75%
|
34 338
N/A
|
55 130
+61%
|
126 582
+130%
|
167 852
+33%
|
311 839
+86%
|
383 890
+23%
|
381 871
-1%
|
457 241
+20%
|
443 131
-3%
|
510 282
+15%
|
530 140
+4%
|
565 346
+7%
|
539 783
-5%
|
433 103
-20%
|
460 220
+6%
|
389 434
-15%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(91 732)
|
(103 769)
|
(112 644)
|
(115 795)
|
(113 454)
|
(115 148)
|
(119 191)
|
(124 281)
|
(136 862)
|
(143 324)
|
(137 281)
|
(140 380)
|
(118 916)
|
(117 122)
|
(122 149)
|
(127 561)
|
(135 263)
|
(138 520)
|
(127 172)
|
(118 104)
|
(118 495)
|
(109 034)
|
(112 178)
|
(102 591)
|
(100 851)
|
(98 318)
|
(92 072)
|
(99 057)
|
(96 217)
|
(100 805)
|
(112 274)
|
(112 215)
|
(136 586)
|
(147 036)
|
(154 052)
|
(164 916)
|
(152 254)
|
(153 647)
|
(154 792)
|
(152 621)
|
(142 327)
|
(134 269)
|
(126 442)
|
(126 091)
|
(128 654)
|
(124 281)
|
(121 679)
|
(110 646)
|
(113 451)
|
(116 892)
|
(152 805)
|
(148 702)
|
(154 271)
|
(52 733)
|
39 924
|
81 037
|
128 622
|
79 206
|
44 944
|
22 699
|
3 577
|
(9 866)
|
(14 019)
|
(31 189)
|
(52 239)
|
(88 846)
|
(106 947)
|
(105 497)
|
(116 361)
|
(110 952)
|
(108 614)
|
(111 722)
|
(108 453)
|
(101 105)
|
(92 598)
|
(97 523)
|
(71 242)
|
|
| Income from Continuing Operations |
247 936
|
279 523
|
301 156
|
309 953
|
292 777
|
297 541
|
309 507
|
324 096
|
309 255
|
314 212
|
322 165
|
350 109
|
390 000
|
411 908
|
417 085
|
423 693
|
426 209
|
412 949
|
399 499
|
372 676
|
381 175
|
371 887
|
357 922
|
335 411
|
306 229
|
301 852
|
297 196
|
320 031
|
297 596
|
314 671
|
339 012
|
339 888
|
359 349
|
385 709
|
382 515
|
396 018
|
441 629
|
452 087
|
478 425
|
483 794
|
454 534
|
441 509
|
428 252
|
422 921
|
437 541
|
398 204
|
382 333
|
356 594
|
297 237
|
309 236
|
265 624
|
301 001
|
334 654
|
76 092
|
(20 411)
|
(189 913)
|
(275 879)
|
(160 663)
|
(94 195)
|
(32 924)
|
(10 582)
|
24 472
|
41 112
|
95 393
|
115 613
|
222 993
|
276 942
|
276 374
|
340 881
|
332 180
|
401 668
|
418 418
|
456 893
|
438 679
|
340 505
|
362 697
|
318 193
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
3
|
5
|
6
|
5
|
15
|
17
|
21
|
20
|
16
|
14
|
13
|
13
|
56
|
56
|
55
|
56
|
74
|
74
|
73
|
71
|
89
|
87
|
86
|
86
|
4
|
5
|
6
|
6
|
19
|
30
|
30
|
30
|
15
|
3
|
3
|
1
|
4
|
5
|
5
|
6
|
18
|
18
|
18
|
18
|
2
|
3
|
(0)
|
(1)
|
(0)
|
|
| Net Income (Common) |
247 936
N/A
|
279 523
+13%
|
301 156
+8%
|
309 953
+3%
|
292 777
-6%
|
297 541
+2%
|
309 507
+4%
|
324 096
+5%
|
309 255
-5%
|
314 212
+2%
|
322 165
+3%
|
350 109
+9%
|
390 000
+11%
|
411 908
+6%
|
417 085
+1%
|
423 693
+2%
|
426 209
+1%
|
412 949
-3%
|
399 499
-3%
|
372 676
-7%
|
381 175
+2%
|
371 887
-2%
|
357 922
-4%
|
335 411
-6%
|
306 229
-9%
|
301 852
-1%
|
297 196
-2%
|
320 036
+8%
|
297 599
-7%
|
314 676
+6%
|
339 019
+8%
|
339 893
+0%
|
359 364
+6%
|
385 727
+7%
|
382 537
-1%
|
396 039
+4%
|
441 645
+12%
|
452 102
+2%
|
478 439
+6%
|
483 808
+1%
|
454 590
-6%
|
441 566
-3%
|
428 307
-3%
|
422 977
-1%
|
437 615
+3%
|
398 279
-9%
|
382 407
-4%
|
356 666
-7%
|
297 326
-17%
|
309 323
+4%
|
265 710
-14%
|
301 088
+13%
|
334 658
+11%
|
76 098
-77%
|
(20 404)
N/A
|
(189 906)
-831%
|
(275 860)
-45%
|
(160 631)
+42%
|
(94 164)
+41%
|
(32 893)
+65%
|
(10 567)
+68%
|
24 475
N/A
|
41 114
+68%
|
95 395
+132%
|
115 617
+21%
|
222 998
+93%
|
276 947
+24%
|
276 380
0%
|
340 899
+23%
|
332 197
-3%
|
401 686
+21%
|
418 436
+4%
|
456 895
+9%
|
438 681
-4%
|
340 505
-22%
|
362 696
+7%
|
318 192
-12%
|
|
| EPS (Diluted) |
1 169.5
N/A
|
1 318.5
+13%
|
1 420.54
+8%
|
1 462.04
+3%
|
1 381.02
-6%
|
1 410.14
+2%
|
1 473.84
+5%
|
1 543.31
+5%
|
1 472.64
-5%
|
1 532.74
+4%
|
1 571.53
+3%
|
1 707.84
+9%
|
1 902.43
+11%
|
2 009.3
+6%
|
2 044.53
+2%
|
2 076.92
+2%
|
2 089.25
+1%
|
2 024.25
-3%
|
1 967.97
-3%
|
1 835.84
-7%
|
1 877.7
+2%
|
1 831.95
-2%
|
1 763.16
-4%
|
1 652.27
-6%
|
1 508.51
-9%
|
1 486.95
-1%
|
1 464.01
-2%
|
1 576.53
+8%
|
1 466
-7%
|
1 550.12
+6%
|
1 670.04
+8%
|
1 674.34
+0%
|
1 770.26
+6%
|
1 900.13
+7%
|
1 884.41
-1%
|
1 950.93
+4%
|
2 175.59
+12%
|
2 227.1
+2%
|
2 356.84
+6%
|
2 383.29
+1%
|
2 239.35
-6%
|
2 175.2
-3%
|
2 109.88
-3%
|
2 083.63
-1%
|
2 155.73
+3%
|
1 961.96
-9%
|
1 883.77
-4%
|
1 756.97
-7%
|
1 464.66
-17%
|
1 523.75
+4%
|
1 308.91
-14%
|
1 483.19
+13%
|
1 648.56
+11%
|
374.86
-77%
|
-100.51
N/A
|
-935.49
-831%
|
-1 358.91
-45%
|
-791.28
+42%
|
-464.46
+41%
|
-162.24
+65%
|
-52.12
+68%
|
120.72
N/A
|
202.79
+68%
|
470.53
+132%
|
570.28
+21%
|
1 099.93
+93%
|
1 366.03
+24%
|
1 363.23
0%
|
1 681.47
+23%
|
1 638.55
-3%
|
1 981.3
+21%
|
2 063.92
+4%
|
2 257.38
+9%
|
2 188.96
-3%
|
1 699.07
-22%
|
1 809.8
+7%
|
1 572.18
-13%
|
|