Perusahaan Perkebunan London Sumatra Indonesia Tbk PT
OTC:PPLFF
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT
OTC:PPLFF
Price:
0.09
USD
47.3%
Market Closed
Market Cap:
$613.8m
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
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.
Continuous Learning and Adaptation
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.
Boost Decision Confidence
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.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Delete Alert
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT
Income Statement
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT
Currency: IDR
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
300
|
160
|
298
|
414
|
508
|
419
|
329
|
294
|
364
|
438
|
515
|
538
|
458
|
374
|
0
|
0
|
|
| Revenue |
1 098 056
N/A
|
1 193 036
+9%
|
1 262 478
+6%
|
1 246 743
-1%
|
1 256 785
+1%
|
1 294 832
+3%
|
1 383 568
+7%
|
1 557 028
+13%
|
1 654 294
+6%
|
1 651 046
0%
|
1 692 648
+3%
|
1 740 099
+3%
|
1 832 860
+5%
|
1 996 824
+9%
|
2 079 243
+4%
|
2 111 688
+2%
|
2 148 413
+2%
|
2 177 361
+1%
|
2 347 737
+8%
|
2 646 230
+13%
|
2 900 835
+10%
|
3 363 545
+16%
|
3 681 794
+9%
|
3 784 053
+3%
|
3 846 154
+2%
|
3 467 250
-10%
|
3 291 340
-5%
|
3 151 347
-4%
|
3 199 687
+2%
|
3 261 842
+2%
|
3 319 688
+2%
|
3 332 165
+0%
|
3 592 658
+8%
|
4 088 271
+14%
|
4 409 124
+8%
|
4 712 462
+7%
|
4 686 457
-1%
|
4 511 245
-4%
|
4 533 724
+0%
|
4 535 688
+0%
|
4 211 578
-7%
|
4 123 026
-2%
|
3 908 949
-5%
|
3 732 963
-5%
|
4 133 679
+11%
|
4 501 567
+9%
|
4 578 302
+2%
|
4 764 246
+4%
|
4 726 539
-1%
|
4 335 039
-8%
|
4 434 087
+2%
|
4 278 814
-4%
|
4 189 615
-2%
|
4 105 109
-2%
|
3 762 386
-8%
|
3 730 811
-1%
|
3 847 869
+3%
|
4 507 686
+17%
|
4 662 981
+3%
|
4 805 173
+3%
|
4 738 022
-1%
|
4 142 576
-13%
|
4 033 711
-3%
|
4 036 944
+0%
|
4 019 846
0%
|
4 079 444
+1%
|
3 852 298
-6%
|
3 732 179
-3%
|
3 699 439
-1%
|
3 581 519
-3%
|
3 669 545
+2%
|
3 390 893
-8%
|
3 536 721
+4%
|
3 922 414
+11%
|
4 147 807
+6%
|
4 598 237
+11%
|
4 525 473
-2%
|
4 094 696
-10%
|
4 395 884
+7%
|
4 230 964
-4%
|
4 585 348
+8%
|
4 724 601
+3%
|
4 421 907
-6%
|
4 463 570
+1%
|
4 189 896
-6%
|
4 165 176
-1%
|
4 106 948
-1%
|
4 191 411
+2%
|
4 562 503
+9%
|
4 972 681
+9%
|
5 082 841
+2%
|
5 595 056
+10%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(711 019)
|
(761 094)
|
(787 421)
|
(817 945)
|
(867 395)
|
(877 572)
|
(918 158)
|
(986 644)
|
(1 119 741)
|
(1 127 956)
|
(1 189 515)
|
(1 192 078)
|
(1 300 825)
|
(1 493 728)
|
(1 590 032)
|
(1 641 627)
|
(1 596 085)
|
(1 546 801)
|
(1 597 473)
|
(1 753 309)
|
(1 810 836)
|
(1 975 471)
|
(2 044 144)
|
(2 021 655)
|
(1 985 379)
|
(1 852 854)
|
(1 792 091)
|
(1 765 440)
|
(1 809 194)
|
(1 771 582)
|
(1 781 068)
|
(1 758 104)
|
(1 821 244)
|
(2 016 964)
|
(2 122 259)
|
(2 259 447)
|
(2 324 138)
|
(2 352 029)
|
(2 517 493)
|
(2 623 666)
|
(2 530 503)
|
(2 639 368)
|
(2 723 287)
|
(2 702 967)
|
(2 880 220)
|
(3 019 546)
|
(2 893 548)
|
(2 982 783)
|
(3 190 502)
|
(3 019 701)
|
(3 210 635)
|
(3 195 433)
|
(3 073 774)
|
(3 149 516)
|
(2 938 867)
|
(2 868 351)
|
(2 737 084)
|
(3 041 767)
|
(3 162 405)
|
(3 355 302)
|
(3 443 814)
|
(3 162 580)
|
(3 073 819)
|
(3 138 552)
|
(3 336 813)
|
(3 462 701)
|
(3 389 245)
|
(3 346 120)
|
(3 137 879)
|
(3 004 253)
|
(3 007 770)
|
(2 636 253)
|
(2 460 926)
|
(2 572 566)
|
(2 593 160)
|
(2 847 797)
|
(2 716 108)
|
(2 272 132)
|
(2 502 663)
|
(2 487 919)
|
(3 093 904)
|
(3 450 781)
|
(3 441 255)
|
(3 438 663)
|
(3 039 028)
|
(2 979 511)
|
(2 682 233)
|
(2 598 217)
|
(2 570 542)
|
(2 737 013)
|
(2 767 281)
|
(3 202 062)
|
|
| Gross Profit |
387 037
N/A
|
431 942
+12%
|
475 057
+10%
|
428 798
-10%
|
389 390
-9%
|
417 260
+7%
|
465 410
+12%
|
570 384
+23%
|
534 553
-6%
|
523 090
-2%
|
503 133
-4%
|
548 021
+9%
|
532 035
-3%
|
503 096
-5%
|
489 211
-3%
|
470 061
-4%
|
552 328
+18%
|
630 560
+14%
|
750 264
+19%
|
892 921
+19%
|
1 089 999
+22%
|
1 388 074
+27%
|
1 637 650
+18%
|
1 762 398
+8%
|
1 860 775
+6%
|
1 614 396
-13%
|
1 499 249
-7%
|
1 385 907
-8%
|
1 390 493
+0%
|
1 490 260
+7%
|
1 538 620
+3%
|
1 574 061
+2%
|
1 771 414
+13%
|
2 071 307
+17%
|
2 286 865
+10%
|
2 453 015
+7%
|
2 362 319
-4%
|
2 159 216
-9%
|
2 016 231
-7%
|
1 912 022
-5%
|
1 681 075
-12%
|
1 483 658
-12%
|
1 185 662
-20%
|
1 029 996
-13%
|
1 253 459
+22%
|
1 482 021
+18%
|
1 684 754
+14%
|
1 781 463
+6%
|
1 536 037
-14%
|
1 315 338
-14%
|
1 223 452
-7%
|
1 083 381
-11%
|
1 115 841
+3%
|
955 593
-14%
|
823 519
-14%
|
862 460
+5%
|
1 110 785
+29%
|
1 465 919
+32%
|
1 500 576
+2%
|
1 449 871
-3%
|
1 294 208
-11%
|
979 996
-24%
|
959 892
-2%
|
898 392
-6%
|
683 033
-24%
|
616 743
-10%
|
463 053
-25%
|
386 059
-17%
|
561 560
+45%
|
577 266
+3%
|
661 775
+15%
|
754 640
+14%
|
1 075 795
+43%
|
1 349 848
+25%
|
1 554 647
+15%
|
1 750 440
+13%
|
1 809 365
+3%
|
1 822 564
+1%
|
1 893 221
+4%
|
1 743 045
-8%
|
1 491 444
-14%
|
1 273 820
-15%
|
980 652
-23%
|
1 024 907
+5%
|
1 150 868
+12%
|
1 185 665
+3%
|
1 424 715
+20%
|
1 593 194
+12%
|
1 991 961
+25%
|
2 235 668
+12%
|
2 315 560
+4%
|
2 392 994
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(60 670)
|
(102 532)
|
(103 462)
|
(47 746)
|
(76 287)
|
(115 214)
|
(145 949)
|
(158 468)
|
(75 337)
|
78 818
|
106 105
|
(73 120)
|
(88 187)
|
(80 951)
|
(89 635)
|
(93 015)
|
(97 680)
|
(97 176)
|
(100 778)
|
(91 137)
|
(99 099)
|
(196 905)
|
(316 451)
|
(444 378)
|
(546 359)
|
(519 927)
|
(484 211)
|
(413 778)
|
(371 842)
|
(370 328)
|
(347 379)
|
(367 654)
|
(371 894)
|
(375 537)
|
(378 902)
|
(366 591)
|
(356 795)
|
(351 315)
|
(364 090)
|
(344 307)
|
(385 492)
|
(425 766)
|
(416 366)
|
(422 364)
|
(419 701)
|
(403 930)
|
(401 922)
|
(413 914)
|
(270 411)
|
(255 807)
|
(269 120)
|
(239 916)
|
(337 074)
|
(240 450)
|
(217 554)
|
(206 941)
|
(293 113)
|
(301 026)
|
(298 597)
|
(315 562)
|
(345 786)
|
(380 792)
|
(359 459)
|
(386 638)
|
(358 647)
|
(388 510)
|
(414 345)
|
(372 408)
|
(337 189)
|
(305 730)
|
(275 266)
|
(258 807)
|
(244 363)
|
(268 320)
|
(273 113)
|
(321 058)
|
(396 989)
|
(642 889)
|
(673 426)
|
(609 254)
|
(229 146)
|
(229 745)
|
(211 734)
|
(217 950)
|
(263 530)
|
(220 458)
|
(223 985)
|
(234 827)
|
(215 690)
|
(93 612)
|
(98 095)
|
(95 217)
|
|
| Selling, General & Administrative |
(60 670)
|
(61 017)
|
(61 947)
|
(47 746)
|
(76 287)
|
(71 762)
|
(100 922)
|
(112 639)
|
(75 337)
|
(92 011)
|
(66 299)
|
(72 295)
|
(88 187)
|
(80 951)
|
(89 635)
|
(93 015)
|
(97 680)
|
(97 176)
|
(100 778)
|
(91 137)
|
(99 099)
|
(196 905)
|
(316 451)
|
(444 378)
|
(546 359)
|
(519 927)
|
(484 211)
|
(413 778)
|
(371 842)
|
(370 208)
|
(347 379)
|
(367 654)
|
(371 894)
|
(374 774)
|
(373 898)
|
(372 240)
|
(369 149)
|
(369 759)
|
(386 732)
|
(394 972)
|
(395 484)
|
(414 508)
|
(422 953)
|
(421 224)
|
(426 035)
|
(411 437)
|
(403 405)
|
(411 746)
|
(318 141)
|
(303 412)
|
(295 225)
|
(272 101)
|
(338 247)
|
(240 933)
|
(227 976)
|
(209 776)
|
(306 411)
|
(312 798)
|
(308 623)
|
(330 073)
|
(338 248)
|
(330 380)
|
(332 214)
|
(338 422)
|
(358 435)
|
(381 900)
|
(387 459)
|
(384 836)
|
(347 298)
|
(323 118)
|
(292 726)
|
(256 729)
|
(245 336)
|
(266 928)
|
(268 683)
|
(292 887)
|
(282 339)
|
(281 968)
|
(312 084)
|
(294 927)
|
(284 012)
|
(273 027)
|
(250 695)
|
(262 122)
|
(282 377)
|
(273 418)
|
(286 388)
|
(295 198)
|
(272 632)
|
(291 372)
|
(286 797)
|
(285 398)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(802)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 585)
|
(5 273)
|
0
|
(9 789)
|
(4 868)
|
(4 469)
|
(6 775)
|
(9 190)
|
(9 362)
|
(9 257)
|
(9 004)
|
(9 164)
|
(9 159)
|
(11 100)
|
(12 482)
|
(13 230)
|
(14 583)
|
(13 840)
|
(14 247)
|
(14 784)
|
(14 973)
|
(15 899)
|
(16 832)
|
(17 382)
|
(17 122)
|
(16 349)
|
(15 541)
|
(14 645)
|
(14 595)
|
(14 614)
|
(14 369)
|
(13 279)
|
(15 205)
|
(17 542)
|
(19 393)
|
(22 668)
|
(21 463)
|
(19 593)
|
(18 001)
|
(16 188)
|
(15 761)
|
(15 639)
|
(15 505)
|
(17 631)
|
(18 285)
|
(18 826)
|
(19 355)
|
(17 718)
|
(17 488)
|
0
|
0
|
(16 818)
|
(8 147)
|
(10 831)
|
(13 543)
|
|
| Other Operating Expenses |
0
|
(41 515)
|
(41 515)
|
0
|
0
|
(43 452)
|
(45 027)
|
(45 027)
|
0
|
170 829
|
172 404
|
(825)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
(763)
|
(5 004)
|
5 649
|
12 354
|
21 029
|
27 915
|
50 665
|
19 781
|
(6 390)
|
11 056
|
5 635
|
15 524
|
16 869
|
10 740
|
6 836
|
56 894
|
56 764
|
37 205
|
44 667
|
14 403
|
15 066
|
24 262
|
17 082
|
28 082
|
26 745
|
25 925
|
31 343
|
9 844
|
(33 290)
|
(10 896)
|
(32 675)
|
14 433
|
7 985
|
(12 272)
|
26 797
|
23 388
|
32 593
|
35 002
|
17 315
|
23 641
|
20 071
|
15 163
|
(10 170)
|
(98 462)
|
(345 160)
|
(345 703)
|
(298 822)
|
72 497
|
61 567
|
57 787
|
63 527
|
36 565
|
70 448
|
62 403
|
60 371
|
73 760
|
205 907
|
199 533
|
203 724
|
|
| Operating Income |
326 367
N/A
|
329 410
+1%
|
371 595
+13%
|
381 052
+3%
|
313 103
-18%
|
302 046
-4%
|
319 461
+6%
|
411 916
+29%
|
459 216
+11%
|
601 908
+31%
|
609 238
+1%
|
474 901
-22%
|
443 848
-7%
|
422 145
-5%
|
399 576
-5%
|
377 046
-6%
|
454 648
+21%
|
533 384
+17%
|
649 486
+22%
|
801 784
+23%
|
990 900
+24%
|
1 191 169
+20%
|
1 321 199
+11%
|
1 318 020
0%
|
1 314 416
0%
|
1 094 469
-17%
|
1 015 038
-7%
|
972 129
-4%
|
1 018 651
+5%
|
1 119 932
+10%
|
1 191 241
+6%
|
1 206 407
+1%
|
1 399 520
+16%
|
1 695 770
+21%
|
1 907 963
+13%
|
2 086 424
+9%
|
2 005 524
-4%
|
1 807 901
-10%
|
1 652 141
-9%
|
1 567 715
-5%
|
1 295 583
-17%
|
1 057 892
-18%
|
769 296
-27%
|
607 632
-21%
|
833 758
+37%
|
1 078 091
+29%
|
1 282 832
+19%
|
1 367 549
+7%
|
1 265 626
-7%
|
1 059 531
-16%
|
954 332
-10%
|
843 465
-12%
|
778 767
-8%
|
715 143
-8%
|
605 965
-15%
|
655 519
+8%
|
817 672
+25%
|
1 164 893
+42%
|
1 201 979
+3%
|
1 134 309
-6%
|
948 422
-16%
|
599 204
-37%
|
600 433
+0%
|
511 754
-15%
|
324 386
-37%
|
228 233
-30%
|
48 708
-79%
|
13 651
-72%
|
224 371
+1 544%
|
271 536
+21%
|
386 509
+42%
|
495 833
+28%
|
831 432
+68%
|
1 081 528
+30%
|
1 281 534
+18%
|
1 429 382
+12%
|
1 412 376
-1%
|
1 179 675
-16%
|
1 219 795
+3%
|
1 133 791
-7%
|
1 262 298
+11%
|
1 044 075
-17%
|
768 918
-26%
|
806 957
+5%
|
887 338
+10%
|
965 207
+9%
|
1 200 730
+24%
|
1 358 367
+13%
|
1 776 271
+31%
|
2 142 056
+21%
|
2 217 465
+4%
|
2 297 777
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
252 727
|
128 725
|
56 570
|
88 087
|
67 117
|
45 768
|
(119 119)
|
(113 171)
|
(167 924)
|
(174 385)
|
(122 568)
|
(145 795)
|
(90 324)
|
(54 956)
|
(55 711)
|
(60 852)
|
(37 863)
|
(71 077)
|
(58 001)
|
(41 643)
|
(80 159)
|
(62 132)
|
(52 727)
|
(34 315)
|
7 802
|
8 828
|
13 539
|
4 560
|
(18 853)
|
(32 855)
|
(36 342)
|
(29 132)
|
(18 611)
|
(8 820)
|
(8 543)
|
48 736
|
84 989
|
121 967
|
150 798
|
72 883
|
76 500
|
71 360
|
55 099
|
173 895
|
163 233
|
87 471
|
100 839
|
(28 778)
|
(43 674)
|
65 442
|
49 051
|
76 410
|
39 638
|
(23 097)
|
(45 158)
|
(83 183)
|
(39 111)
|
(11 511)
|
18 788
|
46 663
|
60 609
|
76 343
|
78 724
|
128 536
|
108 173
|
98 634
|
94 725
|
43 925
|
34 732
|
120 287
|
44 038
|
67 968
|
49 152
|
(18 447)
|
54 198
|
25 235
|
62 080
|
55 741
|
99 106
|
128 537
|
161 808
|
126 655
|
115 458
|
149 455
|
152 001
|
252 614
|
318 711
|
183 090
|
288 617
|
297 648
|
239 728
|
409 210
|
|
| Non-Reccuring Items |
(41 515)
|
0
|
0
|
(49 689)
|
(43 452)
|
0
|
0
|
0
|
174 031
|
0
|
0
|
174 031
|
20 948
|
20 948
|
20 948
|
20 948
|
(947)
|
(112)
|
(14 733)
|
0
|
(32 519)
|
(32 122)
|
(17 786)
|
(32 519)
|
2 129
|
1 964
|
2 129
|
2 129
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(31 117)
|
(36 055)
|
(30 509)
|
(46 517)
|
17 492
|
20 564
|
26 791
|
(15 507)
|
(1 458)
|
876
|
(1 122)
|
93 640
|
5 918
|
135
|
35 853
|
(20 145)
|
76 863
|
59 004
|
55 544
|
(226 074)
|
16 504
|
(14 974)
|
(38 100)
|
(140 581)
|
(131 153)
|
(99 374)
|
(84 612)
|
(127 913)
|
(122 149)
|
(79 209)
|
(220 618)
|
(291 835)
|
(519 839)
|
(554 047)
|
(398 609)
|
|
| Gain/Loss on Disposition of Assets |
(105)
|
305
|
2 138
|
2 234
|
5 202
|
5 227
|
4 663
|
5 529
|
1 134
|
38
|
745
|
10
|
(4 455)
|
(2 842)
|
(1 797)
|
(1 917)
|
3 700
|
3 511
|
2 221
|
(4 525)
|
(395)
|
(2 123)
|
(967)
|
5 813
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(22 373)
|
(18 276)
|
(41 214)
|
(27 554)
|
(18 173)
|
(25 893)
|
(8 105)
|
(55 229)
|
(108 827)
|
(116 944)
|
(102 485)
|
(80 253)
|
3 925
|
22 053
|
16 364
|
30 031
|
10 424
|
9 206
|
(34 269)
|
(72 028)
|
(43 038)
|
(33 657)
|
12 109
|
55 116
|
2 369
|
(1 119)
|
(3 617)
|
(4 332)
|
8 341
|
7 692
|
10 750
|
5 122
|
873
|
(4 581)
|
(9 042)
|
(5 708)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
515 101
N/A
|
440 164
-15%
|
389 089
-12%
|
394 130
+1%
|
323 797
-18%
|
327 148
+1%
|
196 900
-40%
|
249 045
+26%
|
357 630
+44%
|
310 617
-13%
|
384 930
+24%
|
422 894
+10%
|
373 942
-12%
|
407 348
+9%
|
379 380
-7%
|
365 256
-4%
|
429 962
+18%
|
474 912
+10%
|
544 704
+15%
|
683 588
+25%
|
834 789
+22%
|
1 061 135
+27%
|
1 261 828
+19%
|
1 312 115
+4%
|
1 326 716
+1%
|
1 104 139
-17%
|
1 027 089
-7%
|
974 486
-5%
|
1 008 139
+3%
|
1 094 769
+9%
|
1 165 649
+6%
|
1 182 397
+1%
|
1 381 782
+17%
|
1 682 369
+22%
|
1 890 378
+12%
|
2 129 452
+13%
|
2 090 513
-2%
|
1 929 868
-8%
|
1 802 939
-7%
|
1 640 598
-9%
|
1 372 083
-16%
|
1 129 252
-18%
|
824 395
-27%
|
781 527
-5%
|
996 991
+28%
|
1 165 562
+17%
|
1 383 671
+19%
|
1 338 771
-3%
|
1 221 952
-9%
|
1 124 973
-8%
|
1 003 383
-11%
|
919 875
-8%
|
818 405
-11%
|
692 046
-15%
|
560 807
-19%
|
572 336
+2%
|
778 561
+36%
|
1 122 265
+44%
|
1 184 712
+6%
|
1 150 463
-3%
|
962 514
-16%
|
693 039
-28%
|
699 721
+1%
|
667 081
-5%
|
417 052
-37%
|
325 409
-22%
|
144 309
-56%
|
56 454
-61%
|
352 743
+525%
|
397 741
+13%
|
430 682
+8%
|
599 654
+39%
|
860 439
+43%
|
1 139 944
+32%
|
1 394 736
+22%
|
1 510 161
+8%
|
1 248 382
-17%
|
1 251 920
+0%
|
1 303 927
+4%
|
1 224 228
-6%
|
1 283 525
+5%
|
1 039 577
-19%
|
785 002
-24%
|
871 800
+11%
|
911 426
+5%
|
1 095 672
+20%
|
1 440 232
+31%
|
1 320 839
-8%
|
1 773 053
+34%
|
1 919 865
+8%
|
1 903 146
-1%
|
2 308 378
+21%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(20 774)
|
(44 445)
|
(99 641)
|
(134 402)
|
(12 888)
|
(16 352)
|
57 014
|
86 207
|
12 706
|
48 293
|
8 947
|
(1 556)
|
(18 218)
|
(48 009)
|
(57 321)
|
(85 741)
|
(126 857)
|
(142 950)
|
(184 578)
|
(239 364)
|
(270 755)
|
(337 900)
|
(381 049)
|
(391 962)
|
(399 161)
|
(323 963)
|
(296 570)
|
(275 479)
|
(300 652)
|
(322 544)
|
(327 086)
|
(322 386)
|
(348 453)
|
(422 728)
|
(408 852)
|
(425 502)
|
(389 000)
|
(323 525)
|
(328 409)
|
(302 144)
|
(256 544)
|
(212 357)
|
(169 377)
|
(173 285)
|
(228 366)
|
(271 301)
|
(314 975)
|
(306 203)
|
(292 547)
|
(268 547)
|
(243 673)
|
(226 826)
|
(195 096)
|
(171 340)
|
(133 803)
|
(146 613)
|
(185 792)
|
(251 733)
|
(276 005)
|
(256 838)
|
(229 266)
|
(172 310)
|
(170 916)
|
(163 343)
|
(87 626)
|
(73 554)
|
(29 301)
|
(19 046)
|
(100 113)
|
(102 334)
|
(95 929)
|
(121 811)
|
(164 949)
|
(228 332)
|
(290 152)
|
(339 660)
|
(256 752)
|
(254 150)
|
(266 203)
|
(222 093)
|
(248 240)
|
(197 076)
|
(132 159)
|
(143 362)
|
(150 753)
|
(177 493)
|
(247 413)
|
(214 194)
|
(297 399)
|
(321 763)
|
(311 438)
|
(388 778)
|
|
| Income from Continuing Operations |
494 327
|
395 719
|
289 448
|
259 728
|
310 909
|
310 796
|
253 914
|
335 252
|
370 336
|
358 910
|
393 877
|
421 338
|
355 724
|
359 339
|
322 059
|
279 515
|
303 105
|
331 962
|
360 126
|
444 224
|
564 034
|
723 235
|
880 779
|
920 153
|
927 555
|
780 176
|
730 519
|
699 007
|
707 487
|
772 225
|
838 563
|
860 011
|
1 033 329
|
1 259 641
|
1 481 526
|
1 703 950
|
1 701 513
|
1 606 343
|
1 474 530
|
1 338 454
|
1 115 539
|
916 895
|
655 018
|
608 242
|
768 625
|
894 261
|
1 068 696
|
1 032 568
|
929 405
|
856 426
|
759 710
|
693 049
|
623 309
|
520 706
|
427 004
|
425 723
|
592 769
|
870 532
|
908 707
|
893 625
|
733 248
|
520 729
|
528 805
|
503 738
|
329 426
|
251 855
|
115 008
|
37 408
|
252 630
|
295 407
|
334 753
|
477 843
|
695 490
|
911 612
|
1 104 584
|
1 170 501
|
991 630
|
997 770
|
1 037 724
|
1 002 135
|
1 035 285
|
842 501
|
652 843
|
728 438
|
760 673
|
918 179
|
1 192 819
|
1 106 645
|
1 475 654
|
1 598 102
|
1 591 708
|
1 919 600
|
|
| Income to Minority Interest |
0
|
13
|
393
|
900
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(332)
|
0
|
(62)
|
0
|
437
|
209
|
513
|
647
|
681
|
1 130
|
967
|
868
|
730
|
176
|
99
|
9
|
11
|
12
|
9
|
3
|
20
|
103
|
219
|
1 060
|
532
|
605
|
698
|
58
|
890
|
1 295
|
1 439
|
1 938
|
2 137
|
1 913
|
1 796
|
1 272
|
908
|
660
|
583
|
521
|
594
|
654
|
750
|
793
|
861
|
1 058
|
1 051
|
1 163
|
1 274
|
1 353
|
1 354
|
1 322
|
1 166
|
992
|
1 107
|
1 255
|
1 302
|
1 337
|
1 335
|
|
| Net Income (Common) |
500 489
N/A
|
401 894
-20%
|
296 003
-26%
|
266 790
-10%
|
310 909
+17%
|
310 783
0%
|
(364 013)
N/A
|
(282 833)
+22%
|
(247 198)
+13%
|
(258 624)
-5%
|
393 877
N/A
|
421 338
+7%
|
355 724
-16%
|
359 339
+1%
|
322 059
-10%
|
279 515
-13%
|
303 105
+8%
|
331 962
+10%
|
360 126
+8%
|
444 224
+23%
|
564 034
+27%
|
723 235
+28%
|
880 779
+22%
|
920 153
+4%
|
927 555
+1%
|
780 176
-16%
|
730 519
-6%
|
699 007
-4%
|
707 487
+1%
|
772 225
+9%
|
838 563
+9%
|
860 011
+3%
|
1 033 329
+20%
|
1 259 309
+22%
|
1 481 526
+18%
|
1 703 888
+15%
|
1 701 513
0%
|
1 606 780
-6%
|
1 474 739
-8%
|
1 338 967
-9%
|
1 116 186
-17%
|
917 576
-18%
|
656 148
-28%
|
609 209
-7%
|
769 493
+26%
|
894 991
+16%
|
1 068 872
+19%
|
1 032 667
-3%
|
929 414
-10%
|
856 437
-8%
|
759 722
-11%
|
693 058
-9%
|
623 312
-10%
|
520 726
-16%
|
427 107
-18%
|
425 942
0%
|
593 829
+39%
|
871 064
+47%
|
909 312
+4%
|
894 323
-2%
|
733 306
-18%
|
521 619
-29%
|
530 100
+2%
|
505 177
-5%
|
331 364
-34%
|
253 992
-23%
|
116 921
-54%
|
39 204
-66%
|
253 902
+548%
|
296 315
+17%
|
335 413
+13%
|
478 426
+43%
|
696 011
+45%
|
912 206
+31%
|
1 105 238
+21%
|
1 171 251
+6%
|
992 423
-15%
|
998 631
+1%
|
1 038 782
+4%
|
1 003 186
-3%
|
1 036 448
+3%
|
843 775
-19%
|
654 196
-22%
|
729 792
+12%
|
761 995
+4%
|
919 345
+21%
|
1 193 811
+30%
|
1 107 752
-7%
|
1 476 909
+33%
|
1 599 404
+8%
|
1 593 045
0%
|
1 920 935
+21%
|
|
| EPS (Diluted) |
206.13
N/A
|
165.52
-20%
|
121.91
-26%
|
109.88
-10%
|
128.05
+17%
|
127.99
0%
|
-45.66
N/A
|
-54.68
-20%
|
-59.49
-9%
|
-47.22
+21%
|
71.92
N/A
|
76.94
+7%
|
52.14
-32%
|
57.44
+10%
|
43.13
-25%
|
40.96
-5%
|
44.42
+8%
|
48.65
+10%
|
50.26
+3%
|
65.1
+30%
|
82.67
+27%
|
105.99
+28%
|
129.08
+22%
|
134.86
+4%
|
136.35
+1%
|
116.39
-15%
|
108.98
-6%
|
103.94
-5%
|
105.08
+1%
|
113.17
+8%
|
122.9
+9%
|
126.04
+3%
|
151.45
+20%
|
184.58
+22%
|
217.15
+18%
|
249.74
+15%
|
249.38
0%
|
235.5
-6%
|
216.14
-8%
|
196.24
-9%
|
163.59
-17%
|
134.48
-18%
|
96.17
-28%
|
89.3
-7%
|
112.8
+26%
|
131.22
+16%
|
156.72
+19%
|
151.42
-3%
|
136.28
-10%
|
125.58
-8%
|
111.4
-11%
|
101.63
-9%
|
91.4
-10%
|
76.36
-16%
|
62.63
-18%
|
62.45
0%
|
87.07
+39%
|
127.72
+47%
|
133.33
+4%
|
131.14
-2%
|
107.52
-18%
|
76.49
-29%
|
77.73
+2%
|
74.07
-5%
|
48.59
-34%
|
37.24
-23%
|
17.14
-54%
|
5.75
-66%
|
37.23
+547%
|
43.45
+17%
|
49.18
+13%
|
70.15
+43%
|
102.05
+45%
|
133.76
+31%
|
162.06
+21%
|
170.3
+5%
|
145.52
-15%
|
146.42
+1%
|
152.31
+4%
|
147.1
-3%
|
151.97
+3%
|
123.72
-19%
|
92.71
-25%
|
107
+15%
|
111.73
+4%
|
134.8
+21%
|
175.05
+30%
|
162.43
-7%
|
216.56
+33%
|
234.52
+8%
|
233.59
0%
|
281.66
+21%
|
|
Switch to:
Switch to:
See Also
Discover More
