Posco Holdings Inc
NYSE:PKX
| 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 |
39.82
61.15
|
| Price Target |
|
We'll email you a reminder when the closing price reaches USD.
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
Posco Holdings Inc
|
Revenue
|
70.1T
KRW
|
|
Cost of Revenue
|
-64.8T
KRW
|
|
Gross Profit
|
5.2T
KRW
|
|
Operating Expenses
|
-3.3T
KRW
|
|
Operating Income
|
1.9T
KRW
|
|
Other Expenses
|
-1.5T
KRW
|
|
Net Income
|
454.6B
KRW
|
Income Statement
Posco Holdings Inc
| 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 |
586 883
|
0
|
0
|
0
|
788 348
|
0
|
0
|
239 116
|
871 457
|
0
|
0
|
362 238
|
657 681
|
527 047
|
753 368
|
806 824
|
795 585
|
830 110
|
813 847
|
813 730
|
788 772
|
751 769
|
707 459
|
672 764
|
658 726
|
649 995
|
644 057
|
645 026
|
653 115
|
646 366
|
662 352
|
687 366
|
741 296
|
572 168
|
587 098
|
571 024
|
755 711
|
730 360
|
711 306
|
690 484
|
638 797
|
592 987
|
527 611
|
457 160
|
439 826
|
416 531
|
439 625
|
522 725
|
607 458
|
745 997
|
872 992
|
953 983
|
1 001 290
|
1 003 531
|
1 019 357
|
1 034 820
|
1 051 511
|
1 067 066
|
0
|
0
|
|
| Revenue |
47 887 255
N/A
|
54 360 557
+14%
|
60 619 356
+12%
|
66 386 374
+10%
|
68 938 725
+4%
|
68 996 806
+0%
|
68 438 291
-1%
|
67 223 909
-2%
|
63 604 151
-5%
|
61 877 389
-3%
|
60 992 260
-1%
|
60 403 422
-1%
|
61 864 650
+2%
|
62 722 895
+1%
|
63 823 358
+2%
|
64 942 981
+2%
|
65 098 445
+0%
|
64 759 229
-1%
|
63 245 148
-2%
|
60 971 295
-4%
|
58 192 345
-5%
|
55 552 632
-5%
|
53 220 524
-4%
|
51 972 092
-2%
|
53 083 513
+2%
|
55 699 498
+5%
|
57 786 518
+4%
|
60 075 076
+4%
|
60 655 100
+1%
|
61 440 200
+1%
|
62 579 091
+2%
|
63 953 700
+2%
|
64 977 777
+2%
|
65 129 731
+0%
|
65 367 771
+0%
|
64 945 271
-1%
|
64 366 848
-1%
|
62 898 423
-2%
|
60 298 642
-4%
|
58 571 633
-3%
|
57 792 796
-1%
|
59 315 706
+3%
|
63 886 618
+8%
|
70 262 283
+10%
|
76 332 345
+9%
|
81 601 692
+7%
|
86 319 280
+6%
|
86 836 932
+1%
|
84 750 204
-2%
|
82 793 012
-2%
|
79 904 328
-3%
|
77 710 626
-3%
|
77 127 197
-1%
|
75 798 269
-2%
|
74 186 579
-2%
|
73 547 116
-1%
|
72 688 143
-1%
|
72 072 969
-1%
|
71 118 875
-1%
|
70 058 548
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(39 722 461)
|
(46 071 978)
|
(52 187 175)
|
(57 537 783)
|
(59 823 850)
|
(60 375 832)
|
(60 281 819)
|
(59 422 344)
|
(56 142 892)
|
(54 420 581)
|
(53 884 273)
|
(53 671 797)
|
(55 004 591)
|
(55 848 577)
|
(56 994 052)
|
(57 802 091)
|
(57 815 041)
|
(57 366 195)
|
(55 943 292)
|
(53 930 209)
|
(51 658 097)
|
(49 245 929)
|
(47 066 198)
|
(45 454 001)
|
(46 393 962)
|
(48 293 320)
|
(50 080 443)
|
(52 332 327)
|
(52 299 189)
|
(53 247 603)
|
(54 398 394)
|
(55 704 695)
|
(57 005 396)
|
(57 438 726)
|
(57 919 614)
|
(57 951 472)
|
(58 116 494)
|
(57 151 158)
|
(55 431 608)
|
(54 110 086)
|
(53 072 390)
|
(53 767 808)
|
(56 249 419)
|
(60 053 708)
|
(64 451 219)
|
(68 929 576)
|
(73 737 267)
|
(76 425 474)
|
(77 100 911)
|
(76 699 049)
|
(74 509 662)
|
(72 012 869)
|
(70 710 293)
|
(69 425 968)
|
(68 353 124)
|
(68 118 204)
|
(67 275 204)
|
(66 652 985)
|
(65 808 533)
|
(64 838 651)
|
|
| Gross Profit |
8 164 795
N/A
|
8 288 579
+2%
|
8 432 181
+2%
|
8 848 591
+5%
|
9 114 875
+3%
|
8 620 973
-5%
|
8 156 472
-5%
|
7 801 565
-4%
|
7 461 259
-4%
|
7 456 808
0%
|
7 107 986
-5%
|
6 731 624
-5%
|
6 860 059
+2%
|
6 874 318
+0%
|
6 829 305
-1%
|
7 140 889
+5%
|
7 283 404
+2%
|
7 393 034
+2%
|
7 301 856
-1%
|
7 041 086
-4%
|
6 534 247
-7%
|
6 306 703
-3%
|
6 154 326
-2%
|
6 518 090
+6%
|
6 689 551
+3%
|
7 406 178
+11%
|
7 706 076
+4%
|
7 742 750
+0%
|
8 355 911
+8%
|
8 192 597
-2%
|
8 180 697
0%
|
8 249 005
+1%
|
7 972 381
-3%
|
7 691 006
-4%
|
7 448 156
-3%
|
6 993 799
-6%
|
6 250 353
-11%
|
5 747 265
-8%
|
4 867 035
-15%
|
4 461 547
-8%
|
4 720 406
+6%
|
5 547 898
+18%
|
7 637 199
+38%
|
10 208 574
+34%
|
11 881 126
+16%
|
12 672 116
+7%
|
12 582 013
-1%
|
10 411 458
-17%
|
7 649 292
-27%
|
6 093 963
-20%
|
5 394 666
-11%
|
5 697 757
+6%
|
6 416 904
+13%
|
6 372 301
-1%
|
5 833 455
-8%
|
5 428 912
-7%
|
5 412 939
0%
|
5 419 984
+0%
|
5 310 342
-2%
|
5 219 897
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 665 192)
|
(3 057 629)
|
(3 421 152)
|
(3 782 891)
|
(3 647 181)
|
(3 763 009)
|
(3 745 328)
|
(3 674 403)
|
(3 808 151)
|
(3 951 433)
|
(3 999 649)
|
(3 882 214)
|
(3 863 925)
|
(3 863 840)
|
(3 882 309)
|
(3 948 003)
|
(4 069 874)
|
(4 179 526)
|
(4 241 115)
|
(4 207 136)
|
(4 124 205)
|
(3 968 134)
|
(3 823 588)
|
(3 804 969)
|
(3 845 226)
|
(3 856 651)
|
(3 855 953)
|
(3 801 231)
|
(3 734 077)
|
(3 448 028)
|
(3 162 948)
|
(2 825 845)
|
(2 429 782)
|
(2 433 214)
|
(2 374 090)
|
(2 411 059)
|
(2 381 499)
|
(2 376 056)
|
(2 396 672)
|
(2 364 253)
|
(2 317 371)
|
(2 297 672)
|
(2 354 100)
|
(2 475 461)
|
(2 643 037)
|
(2 728 819)
|
(2 741 070)
|
(2 767 701)
|
(2 799 239)
|
(2 796 857)
|
(2 869 565)
|
(2 895 978)
|
(2 885 481)
|
(2 962 559)
|
(2 997 942)
|
(3 046 448)
|
(3 239 366)
|
(3 260 992)
|
(3 296 178)
|
(3 310 133)
|
|
| Selling, General & Administrative |
(2 369 303)
|
(2 957 468)
|
(3 269 401)
|
(3 560 676)
|
(3 261 902)
|
(3 709 706)
|
(3 742 722)
|
(3 647 870)
|
(3 397 083)
|
(3 604 373)
|
(3 652 589)
|
(3 673 995)
|
(3 442 624)
|
(3 548 234)
|
(3 447 657)
|
(3 522 622)
|
(3 621 459)
|
(3 724 314)
|
(3 820 437)
|
(3 773 589)
|
(3 714 702)
|
(3 585 380)
|
(3 439 383)
|
(3 432 045)
|
(3 481 607)
|
(3 491 212)
|
(3 492 398)
|
(3 434 379)
|
(3 364 707)
|
(3 088 204)
|
(2 804 700)
|
(2 475 923)
|
(2 107 737)
|
(2 094 408)
|
(2 031 752)
|
(2 063 479)
|
(2 027 676)
|
(2 029 202)
|
(2 045 192)
|
(2 009 894)
|
(1 939 361)
|
(1 909 148)
|
(1 972 128)
|
(2 105 872)
|
(2 288 676)
|
(2 378 286)
|
(2 379 519)
|
(2 373 144)
|
(2 380 817)
|
(2 373 688)
|
(2 441 215)
|
(2 469 328)
|
(2 454 474)
|
(2 511 696)
|
(2 520 102)
|
(2 555 402)
|
(2 745 172)
|
(2 761 013)
|
(2 805 864)
|
(2 825 908)
|
|
| Research & Development |
(141 314)
|
0
|
0
|
0
|
(212 472)
|
0
|
0
|
(44 772)
|
(192 321)
|
0
|
0
|
(97 656)
|
(192 805)
|
(125 349)
|
(161 805)
|
(156 357)
|
(175 195)
|
(164 768)
|
(159 120)
|
(155 526)
|
(135 508)
|
(131 475)
|
(130 667)
|
(124 630)
|
(120 608)
|
(125 378)
|
(120 197)
|
(124 946)
|
(125 795)
|
(124 713)
|
(127 188)
|
(127 929)
|
(108 352)
|
(114 258)
|
(113 263)
|
(107 743)
|
(110 315)
|
(103 798)
|
(102 904)
|
(105 148)
|
(116 273)
|
(124 749)
|
(127 374)
|
(121 653)
|
(123 092)
|
(124 315)
|
(133 879)
|
(160 151)
|
(179 714)
|
(182 293)
|
(184 492)
|
(179 857)
|
(175 167)
|
(188 368)
|
(203 240)
|
(210 494)
|
(207 557)
|
(205 082)
|
(197 712)
|
(192 458)
|
|
| Depreciation & Amortization |
(110 093)
|
0
|
0
|
0
|
(172 807)
|
0
|
0
|
(78 250)
|
(218 747)
|
0
|
0
|
(110 563)
|
(228 496)
|
(190 257)
|
(272 847)
|
(269 024)
|
(273 220)
|
(290 444)
|
(261 558)
|
(278 021)
|
(273 995)
|
(251 279)
|
(253 538)
|
(248 294)
|
(243 011)
|
(240 061)
|
(243 358)
|
(241 906)
|
(243 575)
|
(235 111)
|
(231 060)
|
(221 993)
|
(213 692)
|
(224 548)
|
(229 075)
|
(239 837)
|
(243 508)
|
(243 056)
|
(248 576)
|
(249 211)
|
(261 737)
|
(263 775)
|
(254 598)
|
(247 936)
|
(231 269)
|
(226 218)
|
(227 672)
|
(234 406)
|
(238 708)
|
(240 876)
|
(243 858)
|
(246 793)
|
(255 840)
|
(262 495)
|
(274 600)
|
(280 552)
|
(286 637)
|
(294 897)
|
(292 602)
|
(291 767)
|
|
| Other Operating Expenses |
(44 483)
|
(100 161)
|
(151 752)
|
(222 215)
|
0
|
(53 303)
|
(2 606)
|
96 489
|
0
|
(347 060)
|
(347 060)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
5 499 602
N/A
|
5 230 949
-5%
|
5 011 029
-4%
|
5 065 701
+1%
|
5 467 694
+8%
|
4 857 964
-11%
|
4 411 144
-9%
|
4 127 162
-6%
|
3 653 108
-11%
|
3 505 375
-4%
|
3 108 338
-11%
|
2 849 410
-8%
|
2 996 134
+5%
|
3 010 478
+0%
|
2 946 996
-2%
|
3 192 886
+8%
|
3 213 530
+1%
|
3 213 508
0%
|
3 060 741
-5%
|
2 833 950
-7%
|
2 410 043
-15%
|
2 338 568
-3%
|
2 330 738
0%
|
2 713 121
+16%
|
2 844 325
+5%
|
3 549 527
+25%
|
3 850 122
+8%
|
3 941 519
+2%
|
4 621 834
+17%
|
4 744 569
+3%
|
5 017 748
+6%
|
5 423 160
+8%
|
5 542 600
+2%
|
5 257 792
-5%
|
5 074 066
-3%
|
4 582 740
-10%
|
3 868 855
-16%
|
3 371 209
-13%
|
2 470 363
-27%
|
2 097 294
-15%
|
2 403 035
+15%
|
3 250 226
+35%
|
5 283 099
+63%
|
7 733 113
+46%
|
9 238 089
+19%
|
9 943 298
+8%
|
9 840 943
-1%
|
7 643 758
-22%
|
4 850 053
-37%
|
3 297 106
-32%
|
2 525 101
-23%
|
2 801 779
+11%
|
3 531 423
+26%
|
3 409 742
-3%
|
2 835 513
-17%
|
2 382 464
-16%
|
2 173 573
-9%
|
2 158 992
-1%
|
2 014 164
-7%
|
1 909 764
-5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(181 186)
|
(318 118)
|
274 469
|
(958 862)
|
(586 960)
|
(617 793)
|
(1 026 014)
|
113 488
|
447 850
|
(150 138)
|
(279 217)
|
(174 893)
|
(307 419)
|
(417 441)
|
203 559
|
(237 711)
|
(637 006)
|
(581 672)
|
(889 083)
|
(1 511 099)
|
(1 037 772)
|
(953 660)
|
(1 000 130)
|
(331 839)
|
(572 761)
|
(481 349)
|
(368 919)
|
38 119
|
71 322
|
81 478
|
(60 522)
|
(471 522)
|
(389 554)
|
(397 395)
|
(166 945)
|
38 739
|
(23 782)
|
(42 485)
|
(90 662)
|
(88 610)
|
(43 999)
|
(32 152)
|
126 617
|
424 342
|
643 778
|
745 436
|
917 009
|
626 153
|
(188 960)
|
(78 825)
|
(439 106)
|
(756 703)
|
15 029
|
42 948
|
180 331
|
573 118
|
10 945
|
(308 955)
|
(587 894)
|
(688 037)
|
|
| Non-Reccuring Items |
(57 128)
|
0
|
0
|
0
|
0
|
0
|
0
|
(77 376)
|
(540 851)
|
0
|
0
|
(111 660)
|
(416 367)
|
(199 201)
|
(241 634)
|
(393 188)
|
(545 118)
|
(586 961)
|
(702 851)
|
(670 614)
|
(516 551)
|
(497 697)
|
(547 544)
|
(450 525)
|
(607 139)
|
(560 585)
|
(424 130)
|
(376 420)
|
(346 631)
|
(386 425)
|
(320 862)
|
(269 167)
|
(1 404 498)
|
(1 445 094)
|
(1 521 906)
|
(1 724 479)
|
(683 394)
|
(626 093)
|
(532 202)
|
(331 528)
|
(155 642)
|
(169 704)
|
(164 884)
|
(211 184)
|
(462 749)
|
(442 305)
|
(451 541)
|
(535 093)
|
(582 342)
|
(374 303)
|
(528 672)
|
(398 880)
|
(186 436)
|
(440 317)
|
(350 446)
|
(462 637)
|
(715 308)
|
(696 993)
|
(731 282)
|
(660 267)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(45 785)
|
0
|
0
|
52 695
|
161 533
|
0
|
0
|
73 356
|
(31 042)
|
25 056
|
16 447
|
(68 905)
|
14 117
|
179 823
|
202 398
|
207 768
|
(41 403)
|
(184 726)
|
(217 562)
|
(229 478)
|
(39 938)
|
(74 437)
|
(72 376)
|
(89 500)
|
(94 627)
|
(52 838)
|
5 307
|
52 603
|
79 835
|
57 653
|
4 360
|
(19 616)
|
(20 362)
|
(45 825)
|
(57 882)
|
(75 554)
|
(100 071)
|
(91 844)
|
(36 199)
|
(30 044)
|
(22 656)
|
(16 199)
|
(36 567)
|
(30 429)
|
(37 318)
|
(148 117)
|
(181 087)
|
(190 700)
|
(192 492)
|
(109 241)
|
(97 673)
|
(107 664)
|
(92 557)
|
(15 896)
|
(26 315)
|
(18 221)
|
|
| Total Other Income |
5 835
|
0
|
0
|
0
|
(52 554)
|
(17 956)
|
(252 719)
|
(248 093)
|
(353 154)
|
(494 822)
|
(365 176)
|
(477 808)
|
(295 129)
|
(572 082)
|
(697 170)
|
(718 883)
|
(667 379)
|
(510 523)
|
(373 854)
|
(669 403)
|
(633 559)
|
(580 938)
|
(479 011)
|
(175 779)
|
(191 633)
|
(219 806)
|
(266 577)
|
(227 661)
|
(72 206)
|
(49 470)
|
(148 150)
|
(26 870)
|
(265 562)
|
(246 206)
|
(121 775)
|
(202 298)
|
(88 038)
|
(90 066)
|
(59 212)
|
(12 291)
|
(78 237)
|
(32 283)
|
(20 698)
|
(81 035)
|
19 611
|
90 292
|
(9 627)
|
(176 362)
|
(27 067)
|
(144 246)
|
(132 257)
|
(7 625)
|
(532 370)
|
(536 724)
|
(511 688)
|
(469 031)
|
(125 449)
|
(108 497)
|
(131 866)
|
(179 919)
|
|
| Pre-Tax Income |
5 267 123
N/A
|
4 912 831
-7%
|
5 285 498
+8%
|
4 106 839
-22%
|
4 782 395
+16%
|
4 222 216
-12%
|
3 132 410
-26%
|
3 967 876
+27%
|
3 368 486
-15%
|
2 860 415
-15%
|
2 463 944
-14%
|
2 158 405
-12%
|
1 946 177
-10%
|
1 846 810
-5%
|
2 228 198
+21%
|
1 774 200
-20%
|
1 378 144
-22%
|
1 714 174
+24%
|
1 297 351
-24%
|
190 602
-85%
|
180 758
-5%
|
121 547
-33%
|
86 491
-29%
|
1 525 500
+1 664%
|
1 432 853
-6%
|
2 213 350
+54%
|
2 718 120
+23%
|
3 286 057
+21%
|
4 179 692
+27%
|
4 337 314
+4%
|
4 493 522
+4%
|
4 708 204
+5%
|
3 562 821
-24%
|
3 226 749
-9%
|
3 267 799
+1%
|
2 675 086
-18%
|
3 053 278
+14%
|
2 566 740
-16%
|
1 730 405
-33%
|
1 589 311
-8%
|
2 025 086
+27%
|
2 924 242
+44%
|
5 187 935
+77%
|
7 835 191
+51%
|
9 416 073
+20%
|
10 320 522
+10%
|
10 260 217
-1%
|
7 528 027
-27%
|
4 014 366
-47%
|
2 551 615
-36%
|
1 243 978
-51%
|
1 447 872
+16%
|
2 635 154
+82%
|
2 366 408
-10%
|
2 056 036
-13%
|
1 916 250
-7%
|
1 251 204
-35%
|
1 028 651
-18%
|
536 807
-48%
|
363 320
-32%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 081 472)
|
(1 010 231)
|
(1 130 274)
|
(805 815)
|
(1 068 109)
|
(965 354)
|
(781 776)
|
(1 122 770)
|
(982 880)
|
(818 186)
|
(646 971)
|
(500 660)
|
(590 997)
|
(728 243)
|
(862 975)
|
(749 006)
|
(821 485)
|
(877 961)
|
(830 900)
|
(606 391)
|
(276 939)
|
(214 563)
|
(76 362)
|
(381 594)
|
(384 685)
|
(526 659)
|
(721 918)
|
(858 770)
|
(1 206 223)
|
(1 257 191)
|
(1 363 111)
|
(1 426 757)
|
(1 670 757)
|
(1 639 782)
|
(1 579 752)
|
(1 547 887)
|
(1 070 641)
|
(927 890)
|
(668 105)
|
(509 776)
|
(236 934)
|
(431 969)
|
(993 358)
|
(1 527 041)
|
(2 220 183)
|
(2 356 527)
|
(2 304 452)
|
(1 608 242)
|
(453 883)
|
(57 710)
|
226 949
|
(18 081)
|
(789 305)
|
(753 049)
|
(672 422)
|
(586 318)
|
(303 623)
|
(344 650)
|
(315 181)
|
(251 600)
|
|
| Income from Continuing Operations |
4 185 651
|
3 902 601
|
4 155 224
|
3 301 024
|
3 714 286
|
3 256 862
|
2 350 635
|
2 845 106
|
2 385 607
|
2 042 229
|
1 816 974
|
1 657 745
|
1 355 180
|
1 118 566
|
1 365 223
|
1 025 195
|
556 659
|
836 213
|
466 451
|
(415 789)
|
(96 181)
|
(93 016)
|
10 128
|
1 143 906
|
1 048 169
|
1 686 690
|
1 996 201
|
2 427 288
|
2 973 469
|
3 080 123
|
3 130 411
|
3 281 447
|
1 892 064
|
1 586 968
|
1 688 048
|
1 127 199
|
1 982 637
|
1 638 850
|
1 062 300
|
1 079 535
|
1 788 152
|
2 492 273
|
4 194 577
|
6 308 150
|
7 195 890
|
7 963 995
|
7 955 766
|
5 919 784
|
3 560 484
|
2 493 905
|
1 470 927
|
1 429 791
|
1 845 850
|
1 613 359
|
1 383 615
|
1 329 932
|
947 580
|
684 000
|
221 626
|
111 720
|
|
| Income to Minority Interest |
(80 029)
|
(70 358)
|
(104 131)
|
(89 843)
|
(66 150)
|
(69 910)
|
22 754
|
32 146
|
76 474
|
68 321
|
34 848
|
30 347
|
21 216
|
49 663
|
63 612
|
74 348
|
69 440
|
58 629
|
115 401
|
218 197
|
276 828
|
294 749
|
285 080
|
238 618
|
315 141
|
167 877
|
79 520
|
(27 833)
|
(183 363)
|
(147 430)
|
(165 508)
|
(166 440)
|
(201 452)
|
(148 618)
|
(182 431)
|
(210 233)
|
(147 551)
|
(149 624)
|
(145 078)
|
(127 731)
|
(186 005)
|
(260 782)
|
(339 025)
|
(488 335)
|
(578 651)
|
(659 880)
|
(727 565)
|
(611 389)
|
(416 397)
|
(335 011)
|
(210 730)
|
(191 307)
|
(147 758)
|
(100 971)
|
(31 027)
|
(12 891)
|
147 337
|
172 497
|
264 803
|
342 900
|
|
| Net Income (Common) |
4 105 623
N/A
|
3 832 242
-7%
|
4 051 093
+6%
|
3 211 181
-21%
|
3 648 136
+14%
|
3 186 952
-13%
|
2 373 388
-26%
|
2 877 252
+21%
|
2 462 081
-14%
|
2 110 550
-14%
|
1 849 689
-12%
|
1 678 128
-9%
|
1 358 082
-19%
|
1 141 804
-16%
|
1 396 302
+22%
|
1 066 494
-24%
|
593 051
-44%
|
861 794
+45%
|
548 803
-36%
|
(230 641)
N/A
|
147 617
N/A
|
168 414
+14%
|
262 056
+56%
|
1 349 389
+415%
|
1 330 084
-1%
|
1 821 322
+37%
|
2 042 673
+12%
|
2 366 406
+16%
|
2 757 057
+17%
|
2 900 358
+5%
|
2 933 794
+1%
|
3 090 547
+5%
|
1 672 891
-46%
|
1 426 692
-15%
|
1 498 947
+5%
|
910 297
-39%
|
1 828 417
+101%
|
1 482 538
-19%
|
910 534
-39%
|
945 116
+4%
|
1 595 459
+69%
|
2 224 821
+39%
|
3 848 883
+73%
|
5 813 145
+51%
|
6 610 569
+14%
|
7 298 011
+10%
|
7 223 760
-1%
|
5 305 636
-27%
|
3 143 008
-41%
|
2 158 895
-31%
|
1 260 197
-42%
|
1 238 484
-2%
|
1 698 092
+37%
|
1 512 388
-11%
|
1 352 588
-11%
|
1 317 041
-3%
|
1 094 917
-17%
|
856 497
-22%
|
486 429
-43%
|
454 620
-7%
|
|
| EPS (Diluted) |
53 319.77
N/A
|
49 592.9
-7%
|
52 445.4
+6%
|
41 571.91
-21%
|
47 378.38
+14%
|
41 258.25
-13%
|
30 725.85
-26%
|
37 248.87
+21%
|
31 975.07
-14%
|
27 323.15
-15%
|
23 945.74
-12%
|
21 573.37
-10%
|
17 411.3
-19%
|
14 311.19
-18%
|
17 501.02
+22%
|
13 367.26
-24%
|
7 413.13
-45%
|
10 773.36
+45%
|
6 860.63
-36%
|
-2 883.23
N/A
|
1 845.21
N/A
|
2 105.28
+14%
|
3 275.85
+56%
|
16 868.2
+415%
|
16 626.05
-1%
|
22 767.08
+37%
|
25 534.04
+12%
|
29 580.44
+16%
|
34 463.21
+17%
|
36 254.47
+5%
|
36 671.96
+1%
|
38 631.34
+5%
|
20 911.13
-46%
|
17 809.6
-15%
|
18 709.71
+5%
|
11 362.23
-39%
|
22 855.21
+101%
|
18 504.88
-19%
|
11 380.81
-38%
|
11 928.76
+5%
|
20 195.68
+69%
|
29 307.89
+45%
|
50 893.64
+74%
|
75 907.46
+49%
|
86 200.43
+14%
|
92 681.39
+8%
|
91 528.05
-1%
|
69 949.97
-24%
|
39 832.11
-43%
|
28 463.05
-29%
|
16 608.63
-42%
|
16 322.04
-2%
|
22 381.74
+37%
|
19 932.36
-11%
|
17 090.21
-14%
|
16 883.84
-1%
|
14 039.12
-17%
|
11 326.18
-19%
|
6 432.46
-43%
|
6 011.82
-7%
|
|