Pha Lai Thermal Power JSC
VN:PPC
| 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 |
9 820
12 800
|
| Price Target |
|
We'll email you a reminder when the closing price reaches VND.
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
Pha Lai Thermal Power JSC
|
Revenue
|
6.7T
VND
|
|
Cost of Revenue
|
-6.6T
VND
|
|
Gross Profit
|
157.4B
VND
|
|
Operating Expenses
|
-121.5B
VND
|
|
Operating Income
|
35.9B
VND
|
|
Other Expenses
|
189.4B
VND
|
|
Net Income
|
225.3B
VND
|
Income Statement
Pha Lai Thermal Power JSC
| 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 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
199 381
|
167 303
|
180 065
|
178 565
|
169 173
|
167 312
|
168 280
|
166 201
|
161 606
|
170 961
|
165 074
|
168 653
|
175 253
|
175 713
|
186 137
|
187 637
|
200 003
|
203 183
|
214 449
|
224 066
|
227 110
|
232 660
|
222 781
|
221 564
|
215 776
|
206 288
|
193 270
|
183 652
|
164 977
|
155 071
|
154 597
|
146 515
|
145 597
|
138 841
|
131 434
|
124 130
|
120 220
|
120 229
|
118 210
|
125 845
|
408 426
|
125 359
|
407 178
|
391 072
|
92 833
|
72 132
|
51 067
|
37 127
|
27 565
|
24 472
|
20 513
|
18 296
|
15 594
|
12 244
|
11 336
|
7 018
|
4 496
|
2 803
|
0
|
0
|
609
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
420
|
504
|
0
|
0
|
480
|
0
|
0
|
0
|
|
| Revenue |
2 772 424
N/A
|
3 607 073
+30%
|
3 920 225
+9%
|
3 915 508
0%
|
3 917 012
+0%
|
3 807 068
-3%
|
3 846 236
+1%
|
3 890 318
+1%
|
3 854 939
-1%
|
3 881 915
+1%
|
3 902 468
+1%
|
4 005 281
+3%
|
4 241 957
+6%
|
4 420 950
+4%
|
4 409 294
0%
|
4 429 214
+0%
|
4 367 473
-1%
|
4 183 077
-4%
|
4 253 341
+2%
|
4 156 191
-2%
|
3 715 259
-11%
|
3 738 172
+1%
|
3 668 910
-2%
|
3 702 575
+1%
|
3 784 338
+2%
|
4 130 558
+9%
|
4 825 418
+17%
|
5 573 686
+16%
|
6 087 583
+9%
|
6 588 538
+8%
|
6 975 810
+6%
|
7 220 034
+4%
|
7 385 252
+2%
|
7 481 943
+1%
|
7 318 379
-2%
|
7 469 378
+2%
|
7 885 190
+6%
|
7 664 948
-3%
|
7 369 474
-4%
|
6 601 998
-10%
|
6 068 713
-8%
|
5 865 841
-3%
|
5 634 809
-4%
|
5 822 657
+3%
|
6 046 252
+4%
|
6 235 982
+3%
|
6 561 672
+5%
|
7 094 709
+8%
|
6 883 153
-3%
|
7 116 832
+3%
|
7 024 603
-1%
|
7 050 265
+0%
|
7 748 434
+10%
|
8 182 925
+6%
|
8 706 847
+6%
|
8 732 587
+0%
|
8 331 555
-5%
|
7 929 383
-5%
|
6 774 994
-15%
|
5 727 155
-15%
|
5 218 406
-9%
|
3 868 170
-26%
|
3 866 881
0%
|
3 938 089
+2%
|
4 061 955
+3%
|
5 277 792
+30%
|
4 307 313
-18%
|
4 471 420
+4%
|
5 813 760
+30%
|
6 499 246
+12%
|
7 571 567
+16%
|
7 700 366
+2%
|
7 681 064
0%
|
7 221 101
-6%
|
6 692 064
-7%
|
6 723 328
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 981 170)
|
(2 347 512)
|
(2 612 746)
|
(2 656 867)
|
(2 726 143)
|
(2 692 735)
|
(2 729 117)
|
(2 760 360)
|
(2 749 017)
|
(2 798 493)
|
(2 857 542)
|
(2 948 482)
|
(3 105 239)
|
(3 139 704)
|
(3 252 294)
|
(3 410 735)
|
(3 494 569)
|
(3 468 931)
|
(3 532 453)
|
(3 441 409)
|
(3 209 172)
|
(3 261 870)
|
(3 233 830)
|
(3 205 492)
|
(3 197 033)
|
(3 666 403)
|
(4 130 988)
|
(4 768 639)
|
(5 126 216)
|
(5 558 156)
|
(6 013 208)
|
(6 613 636)
|
(7 074 517)
|
(6 984 693)
|
(6 997 636)
|
(6 973 537)
|
(7 010 272)
|
(6 701 331)
|
(6 487 003)
|
(5 836 494)
|
(5 552 312)
|
(5 397 629)
|
(4 971 646)
|
(4 974 409)
|
(5 025 001)
|
(5 445 270)
|
(5 752 280)
|
(6 194 580)
|
(5 994 313)
|
(5 969 677)
|
(5 813 251)
|
(5 918 863)
|
(6 611 337)
|
(6 904 568)
|
(7 590 447)
|
(7 716 723)
|
(7 372 104)
|
(6 920 070)
|
(5 904 094)
|
(5 098 391)
|
(4 753 014)
|
(4 101 720)
|
(4 088 480)
|
(3 972 538)
|
(4 058 412)
|
(4 892 916)
|
(3 979 337)
|
(4 221 108)
|
(5 777 307)
|
(6 390 773)
|
(7 431 481)
|
(7 533 185)
|
(7 453 084)
|
(6 993 715)
|
(6 566 608)
|
(6 565 906)
|
|
| Gross Profit |
791 255
N/A
|
1 259 561
+59%
|
1 307 479
+4%
|
1 258 641
-4%
|
1 190 869
-5%
|
1 114 333
-6%
|
1 117 120
+0%
|
1 129 960
+1%
|
1 105 924
-2%
|
1 083 423
-2%
|
1 044 927
-4%
|
1 056 799
+1%
|
1 136 718
+8%
|
1 281 246
+13%
|
1 157 001
-10%
|
1 018 479
-12%
|
872 904
-14%
|
714 146
-18%
|
720 887
+1%
|
714 781
-1%
|
506 087
-29%
|
476 302
-6%
|
435 080
-9%
|
497 083
+14%
|
587 303
+18%
|
464 155
-21%
|
694 428
+50%
|
805 046
+16%
|
961 367
+19%
|
1 030 382
+7%
|
962 602
-7%
|
606 397
-37%
|
310 734
-49%
|
497 250
+60%
|
320 742
-35%
|
495 841
+55%
|
874 917
+76%
|
963 617
+10%
|
882 469
-8%
|
765 503
-13%
|
516 401
-33%
|
468 212
-9%
|
663 164
+42%
|
848 249
+28%
|
1 021 252
+20%
|
790 712
-23%
|
809 392
+2%
|
900 128
+11%
|
888 840
-1%
|
1 147 155
+29%
|
1 211 353
+6%
|
1 131 403
-7%
|
1 137 096
+1%
|
1 278 358
+12%
|
1 116 400
-13%
|
1 015 864
-9%
|
959 450
-6%
|
1 009 313
+5%
|
870 901
-14%
|
628 764
-28%
|
465 392
-26%
|
(233 550)
N/A
|
(221 599)
+5%
|
(34 449)
+84%
|
3 543
N/A
|
384 875
+10 762%
|
327 976
-15%
|
250 312
-24%
|
36 454
-85%
|
108 473
+198%
|
140 086
+29%
|
167 181
+19%
|
227 981
+36%
|
227 386
0%
|
125 455
-45%
|
157 422
+25%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(16 481)
|
(118 557)
|
(84 066)
|
(68 055)
|
(62 030)
|
(64 964)
|
(175 020)
|
(193 362)
|
(121 579)
|
(65 495)
|
(68 221)
|
(30 636)
|
(109 226)
|
(80 248)
|
(27 486)
|
(40 792)
|
(53 936)
|
(75 473)
|
(118 947)
|
(46 186)
|
24 750
|
(84 197)
|
(295 163)
|
(362 168)
|
(421 281)
|
(97 416)
|
(30 564)
|
(39 641)
|
(30 387)
|
(103 951)
|
(78 231)
|
(109 447)
|
142 908
|
(107 357)
|
145 131
|
144 960
|
(113 484)
|
(107 882)
|
(114 637)
|
(125 917)
|
(129 077)
|
(87 469)
|
(110 100)
|
(92 837)
|
(98 389)
|
(81 047)
|
(81 499)
|
(77 626)
|
(77 952)
|
(88 821)
|
(92 048)
|
(91 820)
|
(83 911)
|
(75 578)
|
(73 113)
|
(74 947)
|
(86 442)
|
(80 957)
|
(85 165)
|
(92 394)
|
(92 670)
|
(86 739)
|
(88 416)
|
(90 842)
|
(101 800)
|
(119 560)
|
(88 507)
|
(85 181)
|
(116 842)
|
(124 773)
|
(134 218)
|
(138 344)
|
(140 199)
|
(137 942)
|
(127 118)
|
(121 501)
|
|
| Selling, General & Administrative |
(18 830)
|
(118 557)
|
(72 727)
|
(72 311)
|
(72 942)
|
(58 406)
|
(54 344)
|
(57 009)
|
(65 089)
|
(61 719)
|
(68 813)
|
(66 819)
|
(65 724)
|
(72 738)
|
(72 937)
|
(75 612)
|
(78 266)
|
(64 991)
|
(64 741)
|
(67 609)
|
(63 461)
|
(83 952)
|
(89 202)
|
(93 776)
|
(95 008)
|
(97 219)
|
(95 083)
|
(90 984)
|
(97 757)
|
(103 078)
|
(105 121)
|
(108 547)
|
(108 943)
|
(106 538)
|
(107 452)
|
(104 632)
|
(102 294)
|
(103 651)
|
(101 245)
|
(94 995)
|
(83 241)
|
(82 188)
|
(82 153)
|
(88 674)
|
(94 216)
|
(77 233)
|
(81 457)
|
(77 579)
|
(77 911)
|
(85 390)
|
(92 015)
|
(91 793)
|
(83 882)
|
(72 648)
|
(72 761)
|
(74 598)
|
(86 092)
|
(80 938)
|
(85 155)
|
(92 389)
|
(92 673)
|
(83 352)
|
(88 369)
|
(90 775)
|
(101 732)
|
(115 624)
|
(88 497)
|
(85 172)
|
(113 058)
|
(124 768)
|
(134 213)
|
(138 340)
|
(136 280)
|
(137 942)
|
(127 118)
|
(121 501)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 152)
|
0
|
0
|
0
|
(3 440)
|
0
|
0
|
0
|
(3 396)
|
0
|
0
|
0
|
(2 578)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 387)
|
0
|
0
|
0
|
(3 859)
|
0
|
0
|
(3 785)
|
0
|
0
|
0
|
(3 919)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
2 349
|
0
|
(11 339)
|
4 256
|
10 913
|
(6 558)
|
(120 677)
|
(136 354)
|
(56 491)
|
(3 775)
|
593
|
36 183
|
(43 501)
|
(7 510)
|
45 451
|
34 821
|
24 330
|
(10 482)
|
(54 207)
|
21 423
|
88 211
|
(245)
|
(205 960)
|
(268 392)
|
(326 272)
|
(198)
|
64 519
|
51 343
|
67 368
|
(873)
|
26 889
|
(901)
|
251 851
|
(820)
|
252 582
|
249 591
|
(11 191)
|
(4 231)
|
(13 390)
|
(30 922)
|
(45 836)
|
(129)
|
(27 948)
|
(4 163)
|
(4 173)
|
(374)
|
(42)
|
(46)
|
(41)
|
(35)
|
(35)
|
(28)
|
(30)
|
(351)
|
(352)
|
(349)
|
(350)
|
(19)
|
(9)
|
(5)
|
3
|
0
|
(47)
|
(67)
|
(68)
|
(77)
|
(10)
|
(9)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
774 773
N/A
|
1 141 004
+47%
|
1 223 413
+7%
|
1 190 586
-3%
|
1 128 840
-5%
|
1 049 369
-7%
|
942 099
-10%
|
936 596
-1%
|
984 343
+5%
|
1 017 928
+3%
|
976 704
-4%
|
1 026 162
+5%
|
1 027 491
+0%
|
1 200 998
+17%
|
1 129 516
-6%
|
977 688
-13%
|
818 968
-16%
|
638 673
-22%
|
601 939
-6%
|
668 595
+11%
|
530 838
-21%
|
392 105
-26%
|
139 919
-64%
|
134 916
-4%
|
166 024
+23%
|
366 738
+121%
|
663 865
+81%
|
765 406
+15%
|
930 979
+22%
|
926 431
0%
|
884 369
-5%
|
496 949
-44%
|
453 641
-9%
|
389 893
-14%
|
465 873
+19%
|
640 800
+38%
|
761 434
+19%
|
855 735
+12%
|
767 834
-10%
|
639 587
-17%
|
387 324
-39%
|
380 743
-2%
|
553 063
+45%
|
755 411
+37%
|
922 862
+22%
|
709 665
-23%
|
727 892
+3%
|
822 502
+13%
|
810 888
-1%
|
1 058 334
+31%
|
1 119 304
+6%
|
1 039 583
-7%
|
1 053 185
+1%
|
1 202 780
+14%
|
1 043 287
-13%
|
940 917
-10%
|
873 009
-7%
|
928 356
+6%
|
785 736
-15%
|
536 370
-32%
|
372 723
-31%
|
(320 289)
N/A
|
(310 015)
+3%
|
(125 291)
+60%
|
(98 256)
+22%
|
265 315
N/A
|
239 469
-10%
|
165 131
-31%
|
(80 389)
N/A
|
(16 300)
+80%
|
5 869
N/A
|
28 837
+391%
|
87 782
+204%
|
89 444
+2%
|
(1 663)
N/A
|
35 921
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(199 380)
|
(177 450)
|
(174 765)
|
(173 265)
|
(163 874)
|
(277 062)
|
(170 594)
|
(154 943)
|
(161 136)
|
(1 498 797)
|
(1 459 525)
|
(1 371 154)
|
(1 304 445)
|
(315 963)
|
(293 651)
|
(336 490)
|
(346 149)
|
(632 491)
|
(639 828)
|
(713 628)
|
(781 900)
|
(380 695)
|
(151 565)
|
(338 167)
|
(402 212)
|
373 274
|
936 050
|
1 460 280
|
1 579 777
|
1 321 289
|
667 032
|
232 686
|
545 096
|
903 185
|
632 694
|
874 598
|
418 149
|
(270 723)
|
(506 722)
|
(760 868)
|
(584 515)
|
277 807
|
428 557
|
900 539
|
905 956
|
292 706
|
344 169
|
360 695
|
400 614
|
363 899
|
353 706
|
215 398
|
238 949
|
325 405
|
367 674
|
359 490
|
298 255
|
280 202
|
402 219
|
446 345
|
462 461
|
476 458
|
403 628
|
198 153
|
356 031
|
292 707
|
323 964
|
319 173
|
465 234
|
520 663
|
431 732
|
294 374
|
323 555
|
228 319
|
213 682
|
195 283
|
|
| 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
|
122
|
0
|
247
|
0
|
0
|
0
|
623
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
462
|
0
|
0
|
0
|
(119)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
1 445
|
1 878
|
2 113
|
2 485
|
5 043
|
5 052
|
5 296
|
4 785
|
2 542
|
12 935
|
12 294
|
12 442
|
11 535
|
1 436
|
950
|
884
|
436
|
(144)
|
659
|
263
|
1 473
|
(1 725)
|
(379)
|
(416)
|
(2 122)
|
40 226
|
23 096
|
38 824
|
40 113
|
2 549
|
(67 372)
|
19 387
|
(3 313)
|
8 436
|
13 756
|
(784)
|
(842)
|
19 479
|
129 557
|
31 972
|
29 438
|
(1 034)
|
(946)
|
3 956
|
9 816
|
825
|
1 075
|
(2 024)
|
(4 451)
|
(14 363)
|
(15 007)
|
(21 275)
|
(21 553)
|
1 341
|
567
|
5 054
|
5 791
|
2 090
|
2 132
|
3 774
|
3 499
|
21 106
|
20 851
|
19 486
|
19 192
|
611
|
461
|
(3 105)
|
(2 456)
|
(2 383)
|
(2 309)
|
27 559
|
26 803
|
26 332
|
26 890
|
946
|
|
| Pre-Tax Income |
576 838
N/A
|
965 431
+67%
|
1 050 761
+9%
|
1 019 806
-3%
|
970 009
-5%
|
777 822
-20%
|
776 802
0%
|
786 439
+1%
|
825 751
+5%
|
(468 053)
N/A
|
(470 527)
-1%
|
(332 550)
+29%
|
(265 419)
+20%
|
886 470
N/A
|
836 814
-6%
|
642 082
-23%
|
473 257
-26%
|
6 038
-99%
|
(37 230)
N/A
|
(44 768)
-20%
|
(249 589)
-458%
|
9 685
N/A
|
(12 027)
N/A
|
(203 669)
-1 593%
|
(238 311)
-17%
|
780 238
N/A
|
1 623 011
+108%
|
2 264 510
+40%
|
2 550 869
+13%
|
2 250 268
-12%
|
1 484 029
-34%
|
749 023
-50%
|
995 424
+33%
|
1 301 513
+31%
|
1 112 322
-15%
|
1 514 613
+36%
|
1 178 862
-22%
|
604 491
-49%
|
390 916
-35%
|
(89 309)
N/A
|
(167 753)
-88%
|
657 516
N/A
|
981 297
+49%
|
1 659 906
+69%
|
1 838 634
+11%
|
1 003 196
-45%
|
1 073 136
+7%
|
1 181 172
+10%
|
1 207 049
+2%
|
1 407 870
+17%
|
1 458 004
+4%
|
1 233 706
-15%
|
1 270 582
+3%
|
1 529 525
+20%
|
1 411 528
-8%
|
1 305 460
-8%
|
1 177 055
-10%
|
1 210 648
+3%
|
1 190 087
-2%
|
986 489
-17%
|
838 682
-15%
|
177 274
-79%
|
114 464
-35%
|
92 348
-19%
|
276 967
+200%
|
558 633
+102%
|
563 895
+1%
|
481 198
-15%
|
382 389
-21%
|
501 980
+31%
|
435 292
-13%
|
350 769
-19%
|
438 140
+25%
|
344 095
-21%
|
238 909
-31%
|
232 151
-3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3 335)
|
13 908
|
13 908
|
13 908
|
13 908
|
46 532
|
46 532
|
46 532
|
46 532
|
255 269
|
255 269
|
231 522
|
224 765
|
5 544
|
(75 943)
|
(49 271)
|
(41 139)
|
(1 912)
|
8 059
|
(21 198)
|
(22 573)
|
(1 889)
|
(17 954)
|
43 511
|
42 579
|
(267 020)
|
(298 426)
|
(646 118)
|
(712 044)
|
(611 168)
|
(567 627)
|
(253 233)
|
(260 280)
|
(247 399)
|
(228 416)
|
(250 401)
|
(180 025)
|
(38 720)
|
(33 794)
|
(13 391)
|
(9 862)
|
(58 548)
|
(83 309)
|
(168 127)
|
(194 616)
|
(149 198)
|
(170 472)
|
(205 312)
|
(219 635)
|
(285 418)
|
(283 733)
|
(242 790)
|
(250 239)
|
(268 658)
|
(258 126)
|
(213 402)
|
(187 250)
|
(199 612)
|
(175 781)
|
(131 782)
|
(109 673)
|
38 913
|
43 710
|
13 777
|
19 608
|
(61 430)
|
(53 860)
|
(42 146)
|
(2 287)
|
(4 373)
|
(5 298)
|
(10 176)
|
(11 074)
|
(22 094)
|
(4 650)
|
(6 870)
|
|
| Income from Continuing Operations |
573 503
|
979 340
|
1 064 669
|
1 033 714
|
983 917
|
824 353
|
823 333
|
832 970
|
872 282
|
(212 784)
|
(215 258)
|
(101 028)
|
(40 653)
|
892 014
|
760 872
|
592 812
|
432 118
|
4 126
|
(29 171)
|
(65 966)
|
(272 162)
|
7 796
|
(29 981)
|
(160 157)
|
(195 731)
|
513 218
|
1 324 586
|
1 618 392
|
1 838 826
|
1 639 100
|
916 404
|
495 792
|
735 145
|
1 054 114
|
883 907
|
1 264 213
|
998 838
|
565 771
|
357 121
|
(102 701)
|
(177 616)
|
598 968
|
897 988
|
1 491 779
|
1 644 018
|
853 998
|
902 664
|
975 860
|
987 414
|
1 122 452
|
1 174 271
|
990 916
|
1 020 342
|
1 260 867
|
1 153 402
|
1 092 058
|
989 805
|
1 011 036
|
1 014 306
|
854 708
|
729 010
|
216 188
|
158 175
|
106 125
|
296 576
|
497 203
|
510 035
|
439 053
|
380 102
|
497 607
|
429 994
|
340 593
|
427 066
|
322 000
|
234 259
|
225 281
|
|
| 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
|
(3 898)
|
(4 505)
|
(5 595)
|
(6 970)
|
(8 400)
|
(8 478)
|
(9 114)
|
(8 597)
|
(9 570)
|
(9 449)
|
(8 612)
|
(9 037)
|
(9 409)
|
(9 277)
|
(8 869)
|
(8 551)
|
(5 120)
|
(5 112)
|
(61 723)
|
(3 241)
|
0
|
0
|
0
|
33 254
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47 896
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
573 503
N/A
|
979 340
+71%
|
1 064 669
+9%
|
1 033 714
-3%
|
983 917
-5%
|
824 353
-16%
|
823 333
0%
|
832 970
+1%
|
872 282
+5%
|
(212 784)
N/A
|
(215 258)
-1%
|
(101 028)
+53%
|
(40 653)
+60%
|
892 014
N/A
|
760 872
-15%
|
592 812
-22%
|
432 118
-27%
|
4 126
-99%
|
(29 171)
N/A
|
(65 966)
-126%
|
(272 162)
-313%
|
3 898
N/A
|
(34 486)
N/A
|
(165 752)
-381%
|
(202 700)
-22%
|
504 818
N/A
|
1 316 109
+161%
|
1 609 279
+22%
|
1 830 229
+14%
|
1 629 531
-11%
|
906 955
-44%
|
487 180
-46%
|
726 108
+49%
|
1 044 705
+44%
|
874 629
-16%
|
1 255 343
+44%
|
990 285
-21%
|
560 651
-43%
|
352 007
-37%
|
(164 426)
N/A
|
(180 858)
-10%
|
598 968
N/A
|
898 413
+50%
|
1 549 296
+72%
|
1 677 272
+8%
|
853 998
-49%
|
935 918
+10%
|
1 009 114
+8%
|
987 414
-2%
|
1 122 452
+14%
|
1 174 271
+5%
|
990 916
-16%
|
1 020 342
+3%
|
1 260 867
+24%
|
1 153 402
-9%
|
1 092 058
-5%
|
989 805
-9%
|
1 011 036
+2%
|
1 014 306
+0%
|
854 708
-16%
|
729 010
-15%
|
216 188
-70%
|
158 175
-27%
|
106 125
-33%
|
296 576
+179%
|
497 203
+68%
|
510 035
+3%
|
439 053
-14%
|
427 998
-3%
|
497 607
+16%
|
429 994
-14%
|
340 593
-21%
|
427 066
+25%
|
322 000
-25%
|
234 259
-27%
|
225 281
-4%
|
|
| EPS (Diluted) |
1 759.21
N/A
|
3 004.11
+71%
|
3 265.85
+9%
|
3 170.9
-3%
|
3 018.15
-5%
|
2 528.69
-16%
|
2 533.33
+0%
|
2 562.98
+1%
|
2 683.94
+5%
|
-654.72
N/A
|
-660.3
-1%
|
-311.81
+53%
|
-125.08
+60%
|
2 744.65
N/A
|
2 355.64
-14%
|
1 824.03
-23%
|
1 337.82
-27%
|
12.69
-99%
|
-90.31
N/A
|
-202.34
-124%
|
-834.85
-313%
|
12.25
N/A
|
-108.44
N/A
|
-521.23
-381%
|
-637.42
-22%
|
1 587.47
N/A
|
4 138.7
+161%
|
5 060.62
+22%
|
5 755.43
+14%
|
5 124.31
-11%
|
2 852.05
-44%
|
1 532.01
-46%
|
2 283.35
+49%
|
3 285.23
+44%
|
2 750.4
-16%
|
3 947.61
+44%
|
3 104.34
-21%
|
1 762.2
-43%
|
1 106.94
-37%
|
-517.06
N/A
|
-568.73
-10%
|
1 882.63
N/A
|
2 825.19
+50%
|
4 872
+72%
|
5 274.44
+8%
|
2 679.63
-49%
|
2 915.63
+9%
|
3 143.65
+8%
|
3 076.05
-2%
|
3 500.96
+14%
|
3 662.58
+5%
|
3 090.69
-16%
|
3 182.47
+3%
|
3 932.68
+24%
|
3 597.49
-9%
|
3 406.16
-5%
|
3 087.23
-9%
|
3 153.45
+2%
|
3 163.65
+0%
|
2 665.85
-16%
|
2 273.8
-15%
|
674.29
-70%
|
493.35
-27%
|
331.01
-33%
|
925.03
+179%
|
1 550.79
+68%
|
1 590.81
+3%
|
1 369.42
-14%
|
1 334.94
-3%
|
1 552.05
+16%
|
1 341.16
-14%
|
1 062.32
-21%
|
1 332.03
+25%
|
1 004.33
-25%
|
730.66
-27%
|
702.66
-4%
|
|