Posco Chemical Co Ltd
KRX:003670
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 |
100 100
245 500
|
| Price Target |
|
We'll email you a reminder when the closing price reaches KRW.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Posco Chemical Co Ltd
Income Statement
Posco Chemical Co Ltd
| 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 |
235
|
115
|
27
|
28
|
26
|
22
|
19
|
14
|
11
|
7
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
0
|
61
|
2
|
0
|
0
|
569
|
0
|
0
|
155
|
571
|
0
|
0
|
0
|
106
|
68
|
843
|
1 492
|
2 116
|
2 774
|
2 532
|
2 454
|
2 339
|
2 223
|
2 217
|
2 119
|
1 956
|
1 787
|
1 643
|
1 582
|
1 518
|
1 469
|
1 469
|
1 316
|
1 549
|
1 517
|
1 434
|
1 503
|
3 152
|
3 446
|
4 407
|
6 526
|
6 925
|
8 640
|
9 573
|
9 257
|
9 200
|
8 951
|
10 321
|
12 515
|
11 561
|
15 096
|
21 290
|
30 847
|
50 542
|
64 851
|
76 801
|
92 436
|
70 794
|
65 100
|
58 729
|
46 311
|
|
| Revenue |
250 180
N/A
|
262 169
+5%
|
261 756
0%
|
265 692
+2%
|
268 957
+1%
|
268 187
0%
|
270 982
+1%
|
280 242
+3%
|
290 199
+4%
|
302 741
+4%
|
340 272
+12%
|
374 738
+10%
|
446 939
+19%
|
496 823
+11%
|
524 192
+6%
|
568 043
+8%
|
574 401
+1%
|
604 312
+5%
|
637 891
+6%
|
683 223
+7%
|
756 053
+11%
|
874 861
+16%
|
1 003 220
+15%
|
1 099 837
+10%
|
1 188 580
+8%
|
1 234 402
+4%
|
1 267 779
+3%
|
1 294 106
+2%
|
1 295 651
+0%
|
1 282 570
-1%
|
1 255 505
-2%
|
1 261 418
+0%
|
1 329 931
+5%
|
1 354 910
+2%
|
1 395 134
+3%
|
1 409 789
+1%
|
1 371 066
-3%
|
1 360 061
-1%
|
1 322 023
-3%
|
1 279 687
-3%
|
1 221 228
-5%
|
1 172 942
-4%
|
1 141 011
-3%
|
1 123 972
-1%
|
1 117 705
-1%
|
1 125 561
+1%
|
1 148 420
+2%
|
1 173 880
+2%
|
1 197 159
+2%
|
1 248 204
+4%
|
1 288 720
+3%
|
1 327 654
+3%
|
1 383 594
+4%
|
1 402 002
+1%
|
1 437 254
+3%
|
1 462 810
+2%
|
1 483 769
+1%
|
1 515 962
+2%
|
1 486 304
-2%
|
1 503 222
+1%
|
1 566 236
+4%
|
1 645 956
+5%
|
1 785 770
+8%
|
1 902 077
+7%
|
1 989 542
+5%
|
2 186 872
+10%
|
2 510 096
+15%
|
3 058 462
+22%
|
3 301 916
+8%
|
3 772 584
+14%
|
4 162 387
+10%
|
4 394 833
+6%
|
4 759 871
+8%
|
4 763 056
+0%
|
4 485 521
-6%
|
4 122 537
-8%
|
3 699 944
-10%
|
3 406 916
-8%
|
3 152 366
-7%
|
3 104 376
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(208 908)
|
(218 538)
|
(218 120)
|
(222 472)
|
(223 377)
|
(224 253)
|
(225 349)
|
(231 302)
|
(240 508)
|
(249 458)
|
(285 354)
|
(317 395)
|
(384 434)
|
(434 730)
|
(459 971)
|
(498 944)
|
(502 318)
|
(521 243)
|
(544 200)
|
(580 948)
|
(644 832)
|
(751 711)
|
(862 814)
|
(946 559)
|
(1 016 979)
|
(1 063 971)
|
(1 100 877)
|
(1 130 355)
|
(1 143 115)
|
(1 135 175)
|
(1 117 596)
|
(1 127 878)
|
(1 198 408)
|
(1 213 913)
|
(1 247 889)
|
(1 258 407)
|
(1 218 393)
|
(1 216 206)
|
(1 204 744)
|
(1 163 608)
|
(1 108 926)
|
(1 066 412)
|
(1 013 183)
|
(994 420)
|
(976 900)
|
(965 601)
|
(982 089)
|
(1 008 953)
|
(1 041 594)
|
(1 099 200)
|
(1 142 510)
|
(1 172 921)
|
(1 217 607)
|
(1 234 144)
|
(1 268 367)
|
(1 293 271)
|
(1 317 237)
|
(1 352 052)
|
(1 336 091)
|
(1 361 055)
|
(1 421 843)
|
(1 477 927)
|
(1 578 878)
|
(1 671 597)
|
(1 751 447)
|
(1 949 961)
|
(2 241 766)
|
(2 719 826)
|
(2 967 158)
|
(3 426 044)
|
(3 803 301)
|
(4 080 490)
|
(4 502 642)
|
(4 477 313)
|
(4 243 266)
|
(3 912 050)
|
(3 464 000)
|
(3 195 222)
|
(2 953 826)
|
(2 838 741)
|
|
| Gross Profit |
41 272
N/A
|
43 631
+6%
|
43 637
+0%
|
43 220
-1%
|
45 580
+5%
|
43 934
-4%
|
45 633
+4%
|
48 940
+7%
|
49 691
+2%
|
53 282
+7%
|
54 918
+3%
|
57 344
+4%
|
62 506
+9%
|
62 093
-1%
|
64 221
+3%
|
69 099
+8%
|
72 083
+4%
|
83 070
+15%
|
93 691
+13%
|
102 275
+9%
|
111 221
+9%
|
123 150
+11%
|
140 406
+14%
|
153 278
+9%
|
171 601
+12%
|
170 431
-1%
|
166 902
-2%
|
163 751
-2%
|
152 536
-7%
|
147 395
-3%
|
137 909
-6%
|
133 541
-3%
|
131 522
-2%
|
140 997
+7%
|
147 245
+4%
|
151 382
+3%
|
152 674
+1%
|
143 855
-6%
|
117 278
-18%
|
116 079
-1%
|
112 302
-3%
|
106 530
-5%
|
127 828
+20%
|
129 551
+1%
|
140 805
+9%
|
159 960
+14%
|
166 331
+4%
|
164 927
-1%
|
155 565
-6%
|
149 004
-4%
|
146 210
-2%
|
154 733
+6%
|
165 986
+7%
|
167 858
+1%
|
168 887
+1%
|
169 539
+0%
|
166 532
-2%
|
163 909
-2%
|
150 213
-8%
|
142 167
-5%
|
144 393
+2%
|
168 029
+16%
|
206 893
+23%
|
230 479
+11%
|
238 095
+3%
|
236 912
0%
|
268 330
+13%
|
338 636
+26%
|
334 758
-1%
|
346 540
+4%
|
359 086
+4%
|
314 344
-12%
|
257 230
-18%
|
285 743
+11%
|
242 255
-15%
|
210 487
-13%
|
235 944
+12%
|
211 693
-10%
|
198 540
-6%
|
265 635
+34%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(22 101)
|
(24 768)
|
(27 139)
|
(27 726)
|
(27 595)
|
(27 807)
|
(27 033)
|
(27 584)
|
(28 895)
|
(30 002)
|
(30 489)
|
(30 553)
|
(30 408)
|
(29 412)
|
(29 204)
|
(29 721)
|
(30 596)
|
(33 307)
|
(35 478)
|
(37 771)
|
(41 846)
|
(43 979)
|
(46 652)
|
(49 046)
|
(52 051)
|
(58 122)
|
(60 814)
|
(65 293)
|
(60 486)
|
(61 366)
|
(59 755)
|
(55 518)
|
(57 257)
|
(56 094)
|
(56 993)
|
(58 008)
|
(57 717)
|
(57 038)
|
(57 950)
|
(57 862)
|
(56 289)
|
(55 709)
|
(53 057)
|
(56 597)
|
(55 462)
|
(57 383)
|
(54 423)
|
(50 206)
|
(51 604)
|
(60 483)
|
(62 007)
|
(63 678)
|
(59 687)
|
(62 708)
|
(67 929)
|
(73 685)
|
(76 677)
|
(80 015)
|
(78 974)
|
(79 513)
|
(84 123)
|
(89 586)
|
(96 915)
|
(108 617)
|
(116 419)
|
(123 826)
|
(135 635)
|
(155 610)
|
(168 886)
|
(186 526)
|
(202 417)
|
(201 497)
|
(221 348)
|
(287 829)
|
(238 142)
|
(297 972)
|
(235 223)
|
(231 719)
|
(220 530)
|
(222 323)
|
|
| Selling, General & Administrative |
(19 462)
|
(21 365)
|
(22 677)
|
(22 925)
|
(22 814)
|
(23 036)
|
(22 416)
|
(23 051)
|
(24 370)
|
(25 504)
|
(26 087)
|
(26 369)
|
(26 118)
|
(25 158)
|
(25 054)
|
(25 511)
|
(26 258)
|
(27 746)
|
(30 807)
|
(33 168)
|
(32 896)
|
(41 600)
|
(43 631)
|
(46 898)
|
(40 656)
|
(57 331)
|
(60 747)
|
(62 330)
|
(48 758)
|
(56 249)
|
(54 638)
|
(50 950)
|
(46 405)
|
(46 823)
|
(44 973)
|
(45 463)
|
(46 603)
|
(46 552)
|
(48 510)
|
(49 324)
|
(48 541)
|
(46 917)
|
(46 021)
|
(48 691)
|
(47 681)
|
(48 381)
|
(46 433)
|
(42 895)
|
(44 025)
|
(45 025)
|
(47 813)
|
(49 326)
|
(51 378)
|
(53 776)
|
(57 705)
|
(61 361)
|
(62 939)
|
(64 690)
|
(63 383)
|
(63 686)
|
(66 610)
|
(71 384)
|
(77 654)
|
(87 240)
|
(93 553)
|
(98 521)
|
(104 955)
|
(113 564)
|
(124 624)
|
(139 410)
|
(152 416)
|
(158 187)
|
(172 974)
|
(179 734)
|
(184 655)
|
(188 629)
|
(183 761)
|
(181 900)
|
(172 190)
|
(185 184)
|
|
| Research & Development |
(1 276)
|
(1 693)
|
(2 372)
|
(2 479)
|
(2 485)
|
(2 527)
|
(2 419)
|
(2 400)
|
(2 427)
|
(2 404)
|
(2 351)
|
(2 164)
|
(2 329)
|
(2 327)
|
(2 250)
|
(2 320)
|
(2 463)
|
(2 976)
|
0
|
0
|
(4 571)
|
(1 741)
|
0
|
0
|
(9 983)
|
0
|
0
|
(2 450)
|
(9 920)
|
0
|
0
|
(3 754)
|
(8 296)
|
(7 291)
|
(9 367)
|
(9 640)
|
(8 390)
|
(7 704)
|
(6 517)
|
(5 538)
|
(4 679)
|
(3 971)
|
(4 064)
|
(5 062)
|
(5 047)
|
(5 367)
|
(5 537)
|
(4 976)
|
(5 340)
|
(5 316)
|
(5 994)
|
(6 179)
|
(6 715)
|
(7 396)
|
(8 335)
|
(10 033)
|
(10 798)
|
(11 901)
|
(12 033)
|
(12 136)
|
(12 416)
|
(13 619)
|
(14 049)
|
(15 246)
|
(16 979)
|
(19 033)
|
(24 014)
|
(35 035)
|
(36 449)
|
(38 168)
|
(40 025)
|
(33 970)
|
(37 026)
|
(40 501)
|
(39 870)
|
(37 677)
|
(34 404)
|
(33 490)
|
(32 179)
|
(33 894)
|
|
| Depreciation & Amortization |
(1 363)
|
(1 709)
|
(2 060)
|
(2 322)
|
(2 296)
|
(2 245)
|
(2 197)
|
(2 133)
|
(2 099)
|
(2 074)
|
(2 032)
|
(2 000)
|
(1 962)
|
(1 928)
|
(1 900)
|
(1 889)
|
(1 876)
|
(2 623)
|
0
|
0
|
(2 251)
|
(289)
|
0
|
0
|
(1 412)
|
0
|
0
|
(480)
|
(1 808)
|
0
|
0
|
(1 170)
|
(2 556)
|
(1 981)
|
(2 653)
|
(2 641)
|
(2 724)
|
(2 735)
|
(2 875)
|
(3 000)
|
(3 069)
|
(3 097)
|
(2 972)
|
(2 844)
|
(2 736)
|
(2 599)
|
(2 453)
|
(2 335)
|
(2 239)
|
(2 176)
|
(2 001)
|
(1 804)
|
(1 593)
|
(1 535)
|
(1 889)
|
(2 291)
|
(2 940)
|
(3 424)
|
(3 558)
|
(3 690)
|
(5 096)
|
(4 582)
|
(5 212)
|
(5 972)
|
(5 934)
|
(6 318)
|
(6 713)
|
(7 012)
|
(7 814)
|
(8 401)
|
(9 164)
|
(9 372)
|
(11 379)
|
(12 055)
|
(13 679)
|
(15 899)
|
(17 078)
|
(16 350)
|
(16 286)
|
(15 562)
|
|
| Other Operating Expenses |
0
|
0
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(20)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
38
|
(4 670)
|
(4 604)
|
(2 129)
|
(349)
|
(3 022)
|
(2 148)
|
0
|
(792)
|
(68)
|
(32)
|
0
|
(5 117)
|
(5 117)
|
356
|
0
|
0
|
0
|
(264)
|
0
|
(48)
|
(48)
|
0
|
0
|
(1 724)
|
0
|
0
|
0
|
(1 036)
|
0
|
0
|
0
|
(7 966)
|
(6 199)
|
(6 369)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(160)
|
47
|
47
|
47
|
0
|
0
|
(547)
|
(812)
|
32
|
32
|
(55 540)
|
61
|
(55 767)
|
21
|
21
|
126
|
12 317
|
|
| Operating Income |
19 171
N/A
|
18 863
-2%
|
16 498
-13%
|
15 494
-6%
|
17 985
+16%
|
16 127
-10%
|
18 600
+15%
|
21 356
+15%
|
20 796
-3%
|
23 281
+12%
|
24 429
+5%
|
26 791
+10%
|
32 097
+20%
|
32 681
+2%
|
35 017
+7%
|
39 379
+12%
|
41 487
+5%
|
49 763
+20%
|
58 213
+17%
|
64 504
+11%
|
69 375
+8%
|
79 171
+14%
|
93 753
+18%
|
104 232
+11%
|
119 551
+15%
|
112 309
-6%
|
106 087
-6%
|
98 458
-7%
|
92 050
-7%
|
86 030
-7%
|
78 154
-9%
|
78 022
0%
|
74 265
-5%
|
84 903
+14%
|
90 252
+6%
|
93 374
+3%
|
94 957
+2%
|
86 818
-9%
|
59 328
-32%
|
58 217
-2%
|
56 013
-4%
|
50 822
-9%
|
74 771
+47%
|
72 954
-2%
|
85 343
+17%
|
102 577
+20%
|
111 907
+9%
|
114 721
+3%
|
103 961
-9%
|
88 521
-15%
|
84 203
-5%
|
91 055
+8%
|
106 299
+17%
|
105 150
-1%
|
100 958
-4%
|
95 854
-5%
|
89 855
-6%
|
83 895
-7%
|
71 239
-15%
|
62 655
-12%
|
60 270
-4%
|
78 443
+30%
|
109 978
+40%
|
121 862
+11%
|
121 676
0%
|
113 086
-7%
|
132 695
+17%
|
183 026
+38%
|
165 872
-9%
|
160 014
-4%
|
156 669
-2%
|
112 847
-28%
|
35 882
-68%
|
(2 086)
N/A
|
4 113
N/A
|
(87 485)
N/A
|
721
N/A
|
(20 026)
N/A
|
(21 990)
-10%
|
43 312
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1 561
|
1 871
|
1 773
|
1 955
|
1 904
|
2 502
|
2 844
|
3 341
|
3 875
|
3 575
|
3 719
|
4 698
|
4 908
|
4 704
|
4 494
|
3 771
|
3 130
|
3 419
|
3 637
|
3 828
|
4 441
|
4 797
|
4 660
|
4 597
|
4 214
|
4 498
|
4 798
|
4 802
|
5 018
|
3 395
|
3 924
|
2 192
|
1 535
|
2 162
|
(649)
|
(724)
|
(1 249)
|
(4 016)
|
(3 648)
|
(8 953)
|
(8 164)
|
(12 626)
|
(23 088)
|
(18 368)
|
(19 376)
|
(12 924)
|
(3 617)
|
7 776
|
29 369
|
47 274
|
70 977
|
78 776
|
72 801
|
65 726
|
54 239
|
45 724
|
22 419
|
11 266
|
(10 055)
|
(28 887)
|
(26 271)
|
(13 495)
|
1 648
|
23 259
|
34 218
|
34 214
|
34 035
|
21 726
|
(30 784)
|
(14 035)
|
(20 119)
|
(28 394)
|
(1 496)
|
(38 076)
|
(43 751)
|
(62 441)
|
(106 837)
|
(108 736)
|
(143 899)
|
(126 576)
|
|
| Non-Reccuring Items |
0
|
(30)
|
0
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
0
|
0
|
193
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
356
|
0
|
0
|
0
|
0
|
(264)
|
(264)
|
0
|
(312)
|
0
|
0
|
(1 771)
|
(1 724)
|
0
|
(4 391)
|
(905)
|
(1 036)
|
0
|
(134)
|
(1 727)
|
(7 962)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
(70)
|
(195)
|
(195)
|
0
|
(11 503)
|
(11 367)
|
(11 102)
|
(11 181)
|
(568)
|
0
|
0
|
(5 470)
|
(55 601)
|
0
|
(60 533)
|
0
|
(326 006)
|
(326 446)
|
(321 622)
|
(321 446)
|
|
| Gain/Loss on Disposition of Assets |
460
|
470
|
478
|
108
|
88
|
84
|
140
|
136
|
77
|
96
|
39
|
50
|
101
|
115
|
(535)
|
(535)
|
(574)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(631)
|
0
|
0
|
21
|
(384)
|
0
|
0
|
(1)
|
(244)
|
(372)
|
(244)
|
(198)
|
(237)
|
(172)
|
(270)
|
(126)
|
462
|
403
|
401
|
220
|
70
|
66
|
71
|
37
|
(75)
|
(78)
|
(1 080)
|
(1 021)
|
(1 315)
|
(1 207)
|
(284)
|
(361)
|
39
|
(83)
|
(68)
|
(34)
|
(455)
|
(186)
|
(379)
|
(376)
|
(240)
|
(259)
|
(811)
|
(833)
|
(907)
|
(954)
|
(296)
|
(234)
|
(5)
|
56
|
30
|
(24)
|
(92)
|
52 525
|
51 973
|
51 889
|
|
| Total Other Income |
1 103
|
1 169
|
225
|
(584)
|
(240)
|
(462)
|
(107)
|
(291)
|
(1 714)
|
(2 194)
|
(2 109)
|
(2 021)
|
(2 671)
|
(2 118)
|
(2 463)
|
(2 954)
|
(1 330)
|
(2 011)
|
(1 236)
|
(833)
|
0
|
0
|
0
|
0
|
(2 735)
|
1 225
|
934
|
1 501
|
253
|
(375)
|
366
|
129
|
878
|
1 137
|
786
|
1 014
|
1 631
|
839
|
607
|
387
|
(346)
|
(146)
|
251
|
(21)
|
(238)
|
(72)
|
(153)
|
(114)
|
266
|
(23)
|
(64)
|
(1 446)
|
(1 190)
|
(850)
|
(785)
|
804
|
644
|
850
|
891
|
602
|
1 267
|
1 609
|
1 505
|
1 555
|
1 879
|
1 617
|
2 026
|
1 627
|
332
|
851
|
2 331
|
4 999
|
5 128
|
4 534
|
5 724
|
2 886
|
307
|
230
|
(3 727)
|
(3 155)
|
|
| Pre-Tax Income |
22 294
N/A
|
22 344
+0%
|
18 973
-15%
|
16 943
-11%
|
19 737
+16%
|
18 252
-8%
|
21 476
+18%
|
24 542
+14%
|
23 035
-6%
|
24 757
+7%
|
26 078
+5%
|
29 518
+13%
|
34 436
+17%
|
35 381
+3%
|
36 514
+3%
|
39 661
+9%
|
42 712
+8%
|
51 202
+20%
|
60 614
+18%
|
67 499
+11%
|
74 009
+10%
|
83 979
+13%
|
98 414
+17%
|
108 829
+11%
|
120 399
+11%
|
118 032
-2%
|
111 820
-5%
|
104 782
-6%
|
97 293
-7%
|
89 051
-8%
|
82 445
-7%
|
80 342
-3%
|
76 435
-5%
|
87 565
+15%
|
89 880
+3%
|
93 466
+4%
|
94 790
+1%
|
83 469
-12%
|
56 018
-33%
|
47 754
-15%
|
46 241
-3%
|
38 453
-17%
|
47 943
+25%
|
53 881
+12%
|
64 763
+20%
|
89 647
+38%
|
108 075
+21%
|
120 692
+12%
|
125 560
+4%
|
135 695
+8%
|
154 036
+14%
|
167 365
+9%
|
176 600
+6%
|
168 818
-4%
|
154 129
-9%
|
142 022
-8%
|
112 957
-20%
|
95 927
-15%
|
62 007
-35%
|
34 347
-45%
|
34 740
+1%
|
66 177
+90%
|
112 557
+70%
|
146 300
+30%
|
146 030
0%
|
137 291
-6%
|
156 843
+14%
|
194 364
+24%
|
133 945
-31%
|
145 875
+9%
|
138 584
-5%
|
83 748
-40%
|
(16 092)
N/A
|
(35 574)
-121%
|
(94 417)
-165%
|
(147 065)
-56%
|
(431 906)
-194%
|
(402 453)
+7%
|
(439 265)
-9%
|
(355 975)
+19%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5 687)
|
(5 685)
|
(4 755)
|
(4 151)
|
(5 440)
|
(5 063)
|
(5 954)
|
(6 794)
|
(6 135)
|
(6 592)
|
(6 948)
|
(7 567)
|
(9 255)
|
(9 243)
|
(9 236)
|
(9 965)
|
(9 623)
|
(11 316)
|
(13 447)
|
(15 037)
|
(17 070)
|
(20 055)
|
(23 643)
|
(26 077)
|
(29 021)
|
(26 663)
|
(24 863)
|
(23 277)
|
(21 938)
|
(21 781)
|
(20 368)
|
(19 570)
|
(18 405)
|
(20 986)
|
(21 922)
|
(22 875)
|
(21 500)
|
(19 601)
|
(13 096)
|
(12 882)
|
(14 072)
|
(12 799)
|
(17 348)
|
(17 161)
|
(20 234)
|
(25 174)
|
(27 161)
|
(27 709)
|
(21 600)
|
(23 226)
|
(27 079)
|
(33 539)
|
(43 847)
|
(34 650)
|
(28 701)
|
(23 818)
|
(11 794)
|
(13 436)
|
(10 022)
|
(5 500)
|
(4 993)
|
(10 889)
|
(16 219)
|
(15 934)
|
(12 268)
|
(7 308)
|
(14 325)
|
(27 097)
|
(12 016)
|
(19 724)
|
(15 745)
|
(3 382)
|
20 527
|
56 798
|
61 329
|
89 611
|
200 568
|
163 037
|
175 497
|
139 864
|
|
| Income from Continuing Operations |
16 607
|
16 658
|
14 217
|
12 792
|
14 297
|
13 188
|
15 523
|
17 748
|
16 899
|
18 165
|
19 130
|
21 950
|
25 181
|
26 138
|
27 278
|
29 696
|
33 089
|
39 886
|
47 167
|
52 461
|
56 939
|
63 924
|
74 771
|
82 752
|
91 378
|
91 368
|
86 957
|
81 506
|
75 355
|
67 269
|
62 077
|
60 773
|
58 030
|
66 579
|
67 958
|
70 591
|
73 290
|
63 868
|
42 922
|
34 872
|
32 168
|
25 654
|
30 595
|
36 719
|
44 529
|
64 474
|
80 914
|
92 982
|
103 960
|
112 469
|
126 958
|
133 826
|
132 752
|
134 169
|
125 427
|
118 204
|
101 163
|
82 491
|
51 985
|
28 846
|
29 748
|
55 288
|
96 338
|
130 365
|
133 762
|
129 982
|
142 517
|
167 267
|
121 929
|
126 151
|
122 839
|
80 366
|
4 435
|
21 224
|
(33 088)
|
(57 453)
|
(231 338)
|
(239 416)
|
(263 768)
|
(216 111)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
416
|
50
|
73
|
131
|
168
|
178
|
488
|
449
|
690
|
897
|
659
|
447
|
(655)
|
451
|
812
|
1 396
|
2 411
|
957
|
(48)
|
(677)
|
(834)
|
(786)
|
(295)
|
(139)
|
(391)
|
(442)
|
(502)
|
(471)
|
(594)
|
(508)
|
(469)
|
(485)
|
(126)
|
(224)
|
(282)
|
(265)
|
(174)
|
115
|
230
|
256
|
398
|
446
|
(5 433)
|
(6 443)
|
(3 662)
|
(4 991)
|
328
|
535
|
24 287
|
28 537
|
31 577
|
36 093
|
19 015
|
15 984
|
13 512
|
5 641
|
|
| Net Income (Common) |
16 607
N/A
|
16 658
+0%
|
14 217
-15%
|
12 792
-10%
|
14 297
+12%
|
13 188
-8%
|
15 523
+18%
|
17 748
+14%
|
16 899
-5%
|
18 165
+7%
|
19 130
+5%
|
21 950
+15%
|
25 181
+15%
|
26 138
+4%
|
27 278
+4%
|
29 696
+9%
|
33 089
+11%
|
39 886
+21%
|
47 167
+18%
|
52 461
+11%
|
57 019
+9%
|
64 004
+12%
|
74 851
+17%
|
82 832
+11%
|
91 794
+11%
|
91 834
+0%
|
87 446
-5%
|
82 052
-6%
|
75 522
-8%
|
67 447
-11%
|
62 564
-7%
|
61 222
-2%
|
58 720
-4%
|
67 477
+15%
|
68 617
+2%
|
71 038
+4%
|
72 635
+2%
|
64 319
-11%
|
43 733
-32%
|
36 268
-17%
|
34 579
-5%
|
26 611
-23%
|
30 547
+15%
|
36 042
+18%
|
43 695
+21%
|
63 688
+46%
|
80 619
+27%
|
92 843
+15%
|
103 569
+12%
|
112 027
+8%
|
126 456
+13%
|
133 355
+5%
|
132 158
-1%
|
133 660
+1%
|
124 959
-7%
|
117 719
-6%
|
101 037
-14%
|
82 268
-19%
|
51 703
-37%
|
28 581
-45%
|
29 573
+3%
|
55 403
+87%
|
96 568
+74%
|
130 621
+35%
|
134 160
+3%
|
130 428
-3%
|
137 085
+5%
|
160 824
+17%
|
118 267
-26%
|
121 161
+2%
|
123 167
+2%
|
80 901
-34%
|
28 722
-64%
|
49 761
+73%
|
(1 512)
N/A
|
(21 361)
-1 313%
|
(213 086)
-898%
|
(231 380)
-9%
|
(265 077)
-15%
|
(232 258)
+12%
|
|
| EPS (Diluted) |
267.85
N/A
|
251.75
-6%
|
214.86
-15%
|
193.32
-10%
|
230.59
+19%
|
199.31
-14%
|
232.03
+16%
|
268.22
+16%
|
272.56
+2%
|
274.52
+1%
|
289.1
+5%
|
331.73
+15%
|
406.14
+22%
|
395.01
-3%
|
407.75
+3%
|
448.77
+10%
|
533.69
+19%
|
602.77
+13%
|
712.81
+18%
|
792.82
+11%
|
919.66
+16%
|
967.27
+5%
|
1 131.19
+17%
|
1 251.8
+11%
|
1 480.54
+18%
|
1 387.85
-6%
|
1 321.54
-5%
|
1 240.02
-6%
|
1 218.09
-2%
|
1 019.3
-16%
|
945.5
-7%
|
925.22
-2%
|
947.09
+2%
|
1 019.74
+8%
|
1 036.97
+2%
|
1 073.42
+4%
|
1 171.53
+9%
|
972.02
-17%
|
660.92
-32%
|
548.11
-17%
|
557.72
+2%
|
402.17
-28%
|
461.64
+15%
|
544.69
+18%
|
704.75
+29%
|
962.48
+37%
|
1 218.36
+27%
|
1 403.1
+15%
|
1 670.46
+19%
|
1 693.01
+1%
|
1 911.07
+13%
|
2 015.32
+5%
|
2 131.58
+6%
|
2 019.94
-5%
|
1 836
-9%
|
1 723.08
-6%
|
1 578.7
-8%
|
1 204.15
-24%
|
756.78
-37%
|
418.34
-45%
|
462.07
+10%
|
707.08
+53%
|
1 171.31
+66%
|
1 584.36
+35%
|
1 753.38
+11%
|
1 582.02
-10%
|
1 663.1
+5%
|
1 952.39
+17%
|
1 435.16
-26%
|
1 470.66
+2%
|
1 494.84
+2%
|
981.83
-34%
|
348.6
-64%
|
603.9
+73%
|
-18.33
N/A
|
-259.18
-1 314%
|
-2 585.68
-898%
|
-2 896.34
-12%
|
-3 316.98
-15%
|
-2 721.97
+18%
|
|