UnitedHealth Group Inc
BMV:UNH
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
U
|
UnitedHealth Group Inc
BMV:UNH
|
US |
|
TV18 Broadcast Ltd
NSE:TV18BRDCST
|
IN |
|
FriendTimes Inc
HKEX:6820
|
CN |
|
Plaza Retail REIT
TSX:PLZ.UN
|
CA |
|
Motorcar Parts of America Inc
NASDAQ:MPAA
|
US |
|
Ningbo David Medical Device Co Ltd
SZSE:300314
|
CN |
|
C
|
China Maple Leaf Educational Systems Ltd
HKEX:1317
|
CN |
|
F
|
Fidelity National Information Services Inc
SWB:ZGY
|
US |
|
Kaisa Prosperity Holdings Ltd
HKEX:2168
|
CN |
|
J
|
Jiangsu Huachang Chemical Co Ltd
SZSE:002274
|
CN |
|
Cosco Shipping International (Hongkong) Co Ltd
HKEX:517
|
HK |
|
E
|
Everest Consolidator Acquisition Corp
NYSE:MNTN
|
US |
|
Hung Hing Printing Group Ltd
HKEX:450
|
HK |
|
Pandox AB
STO:PNDX B
|
SE |
Income Statement
Income Statement
UnitedHealth Group Inc
| Mar-2002 | Jun-2002 | Sep-2002 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
95
|
91
|
92
|
90
|
89
|
93
|
93
|
95
|
96
|
100
|
110
|
128
|
153
|
180
|
208
|
241
|
274
|
335
|
402
|
456
|
490
|
507
|
520
|
544
|
582
|
613
|
637
|
639
|
616
|
591
|
562
|
551
|
545
|
525
|
507
|
481
|
474
|
474
|
484
|
505
|
535
|
569
|
598
|
632
|
662
|
685
|
705
|
708
|
690
|
669
|
643
|
618
|
608
|
604
|
681
|
790
|
899
|
1 019
|
1 059
|
1 067
|
1 091
|
1 121
|
1 146
|
1 186
|
1 232
|
1 275
|
1 334
|
1 400
|
1 471
|
1 545
|
1 641
|
1 704
|
1 741
|
1 753
|
1 699
|
1 663
|
1 623
|
1 603
|
1 630
|
1 660
|
1 696
|
1 753
|
1 847
|
2 092
|
2 413
|
2 774
|
3 092
|
3 246
|
3 336
|
3 493
|
3 733
|
3 906
|
4 060
|
4 102
|
4 031
|
4 002
|
|
| Gross Premiums Earned |
23 518
|
23 806
|
24 129
|
24 800
|
25 767
|
26 767
|
27 747
|
28 566
|
29 701
|
31 288
|
33 875
|
37 804
|
39 810
|
42 446
|
44 156
|
45 920
|
52 269
|
58 688
|
64 960
|
70 671
|
72 066
|
73 104
|
73 737
|
74 287
|
75 535
|
76 860
|
78 496
|
80 415
|
82 236
|
83 706
|
85 248
|
86 546
|
87 720
|
89 333
|
91 310
|
93 546
|
95 776
|
97 735
|
99 313
|
101 208
|
103 068
|
105 081
|
107 128
|
109 938
|
112 966
|
116 092
|
119 396
|
121 744
|
123 124
|
125 235
|
127 361
|
129 695
|
133 788
|
137 513
|
146 245
|
156 397
|
165 131
|
175 374
|
180 157
|
184 012
|
188 169
|
191 674
|
195 647
|
200 136
|
206 525
|
212 459
|
218 558
|
224 871
|
229 884
|
234 166
|
237 877
|
240 269
|
244 422
|
246 206
|
251 085
|
255 639
|
261 327
|
270 295
|
277 365
|
285 273
|
295 311
|
304 583
|
313 130
|
322 132
|
333 483
|
345 234
|
356 217
|
367 533
|
375 185
|
381 255
|
389 068
|
395 076
|
404 833
|
417 483
|
430 335
|
443 647
|
|
| Revenue |
23 787
N/A
|
24 052
+1%
|
24 358
+1%
|
25 020
+3%
|
25 982
+4%
|
26 991
+4%
|
27 982
+4%
|
28 823
+3%
|
29 992
+4%
|
31 609
+5%
|
34 230
+8%
|
38 217
+12%
|
40 221
+5%
|
42 896
+7%
|
44 650
+4%
|
46 425
+4%
|
52 859
+14%
|
59 343
+12%
|
65 700
+11%
|
71 542
+9%
|
73 008
+2%
|
74 145
+2%
|
74 854
+1%
|
75 431
+1%
|
76 688
+2%
|
77 960
+2%
|
79 437
+2%
|
81 186
+2%
|
82 886
+2%
|
84 269
+2%
|
85 808
+2%
|
87 138
+2%
|
88 327
+1%
|
89 936
+2%
|
91 909
+2%
|
94 155
+2%
|
96 394
+2%
|
98 364
+2%
|
99 976
+2%
|
101 862
+2%
|
103 712
+2%
|
105 743
+2%
|
107 765
+2%
|
110 618
+3%
|
113 676
+3%
|
116 819
+3%
|
120 141
+3%
|
122 489
+2%
|
123 857
+1%
|
126 023
+2%
|
128 158
+2%
|
130 474
+2%
|
134 522
+3%
|
138 211
+3%
|
146 941
+6%
|
157 107
+7%
|
165 878
+6%
|
176 100
+6%
|
180 904
+3%
|
184 840
+2%
|
189 036
+2%
|
192 604
+2%
|
196 633
+2%
|
201 159
+2%
|
207 624
+3%
|
213 657
+3%
|
219 891
+3%
|
226 247
+3%
|
231 367
+2%
|
235 876
+2%
|
239 671
+2%
|
242 155
+1%
|
246 268
+2%
|
247 811
+1%
|
252 575
+2%
|
257 141
+2%
|
262 916
+2%
|
272 099
+3%
|
279 321
+3%
|
287 597
+3%
|
297 550
+3%
|
306 561
+3%
|
315 118
+3%
|
324 162
+3%
|
335 944
+4%
|
348 515
+4%
|
359 982
+3%
|
371 622
+3%
|
379 487
+2%
|
385 439
+2%
|
393 898
+2%
|
400 278
+2%
|
410 057
+2%
|
422 818
+3%
|
435 159
+3%
|
447 567
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(22 104)
|
(22 230)
|
(22 360)
|
(22 834)
|
(23 625)
|
(24 448)
|
(25 248)
|
(25 888)
|
(26 834)
|
(28 215)
|
(30 507)
|
(34 359)
|
(35 798)
|
(38 156)
|
(39 679)
|
(41 345)
|
(47 504)
|
(53 583)
|
(59 400)
|
(64 558)
|
(65 915)
|
(66 645)
|
(67 062)
|
(67 582)
|
(68 708)
|
(71 381)
|
(73 415)
|
(75 923)
|
(77 668)
|
(78 284)
|
(79 745)
|
(80 779)
|
(81 620)
|
(82 768)
|
(84 272)
|
(86 291)
|
(88 325)
|
(90 097)
|
(91 784)
|
(93 398)
|
(95 152)
|
(97 056)
|
(98 538)
|
(101 364)
|
(104 600)
|
(107 568)
|
(110 869)
|
(112 866)
|
(114 319)
|
(116 334)
|
(118 197)
|
(120 200)
|
(123 662)
|
(127 008)
|
(135 623)
|
(146 086)
|
(154 537)
|
(164 451)
|
(168 693)
|
(171 910)
|
(175 653)
|
(178 693)
|
(182 214)
|
(185 950)
|
(191 775)
|
(197 335)
|
(203 067)
|
(208 903)
|
(213 244)
|
(217 213)
|
(220 584)
|
(222 470)
|
(226 419)
|
(223 465)
|
(228 592)
|
(234 736)
|
(238 768)
|
(251 214)
|
(257 375)
|
(263 627)
|
(273 369)
|
(281 226)
|
(288 033)
|
(295 727)
|
(306 373)
|
(318 019)
|
(328 422)
|
(339 264)
|
(347 284)
|
(353 418)
|
(361 695)
|
(367 991)
|
(376 582)
|
(392 068)
|
(408 802)
|
(428 603)
|
|
| Selling, General & Administrative |
(4 074)
|
(4 178)
|
(4 265)
|
(4 387)
|
(4 546)
|
(4 666)
|
(4 792)
|
(4 875)
|
(4 993)
|
(5 144)
|
(5 406)
|
(6 073)
|
(6 136)
|
(6 495)
|
(6 785)
|
(7 134)
|
(7 955)
|
(8 725)
|
(9 366)
|
(9 981)
|
(10 114)
|
(10 244)
|
(10 441)
|
(10 583)
|
(10 816)
|
(11 957)
|
(12 315)
|
(13 103)
|
(13 334)
|
(12 625)
|
(12 807)
|
(12 734)
|
(12 882)
|
(13 204)
|
(13 596)
|
(14 270)
|
(14 611)
|
(14 985)
|
(15 336)
|
(15 557)
|
(16 036)
|
(16 383)
|
(16 761)
|
(17 306)
|
(17 824)
|
(18 569)
|
(19 161)
|
(19 362)
|
(19 942)
|
(20 323)
|
(20 890)
|
(21 681)
|
(22 436)
|
(23 082)
|
(23 947)
|
(24 312)
|
(25 121)
|
(26 062)
|
(26 794)
|
(28 401)
|
(28 665)
|
(29 200)
|
(29 554)
|
(29 557)
|
(31 041)
|
(32 099)
|
(33 191)
|
(34 074)
|
(34 085)
|
(34 114)
|
(34 595)
|
(35 193)
|
(36 691)
|
(38 277)
|
(39 491)
|
(41 704)
|
(41 912)
|
(42 270)
|
(42 821)
|
(42 579)
|
(43 757)
|
(45 107)
|
(46 045)
|
(47 782)
|
(50 006)
|
(52 106)
|
(54 298)
|
(54 628)
|
(55 080)
|
(54 433)
|
(53 858)
|
(53 013)
|
(52 530)
|
(53 146)
|
(55 089)
|
(59 592)
|
|
| Depreciation & Amortization |
(257)
|
(255)
|
(254)
|
(255)
|
(272)
|
(284)
|
(293)
|
(299)
|
(308)
|
(321)
|
(345)
|
(374)
|
(401)
|
(422)
|
(439)
|
(453)
|
(501)
|
(561)
|
(613)
|
(670)
|
(704)
|
(732)
|
(766)
|
(796)
|
(830)
|
(877)
|
(929)
|
(981)
|
(990)
|
(996)
|
(992)
|
(991)
|
(1 005)
|
(1 005)
|
(1 002)
|
(1 064)
|
(1 086)
|
(1 107)
|
(1 154)
|
(1 124)
|
(1 150)
|
(1 206)
|
(1 229)
|
(1 309)
|
(1 349)
|
(1 363)
|
(1 395)
|
(1 375)
|
(1 399)
|
(1 423)
|
(1 447)
|
(1 478)
|
(1 496)
|
(1 511)
|
(1 590)
|
(1 693)
|
(1 817)
|
(1 949)
|
(2 012)
|
(2 055)
|
(2 086)
|
(2 131)
|
(2 194)
|
(2 245)
|
(2 294)
|
(2 336)
|
(2 369)
|
(2 428)
|
(2 485)
|
(2 541)
|
(2 639)
|
(2 720)
|
(2 804)
|
(2 867)
|
(2 877)
|
(2 891)
|
(2 926)
|
(2 987)
|
(3 064)
|
(3 103)
|
(3 133)
|
(3 157)
|
(3 189)
|
(3 400)
|
(3 582)
|
(3 801)
|
(3 980)
|
(3 972)
|
(3 999)
|
(3 998)
|
(4 032)
|
(4 099)
|
(4 163)
|
(4 227)
|
(4 285)
|
(4 361)
|
|
| Benefits Claims Loss Adjustment |
(17 773)
|
(17 797)
|
(17 841)
|
(18 192)
|
(18 807)
|
(19 498)
|
(20 163)
|
(20 714)
|
(21 533)
|
(22 750)
|
(24 756)
|
(27 858)
|
(29 245)
|
(31 211)
|
(32 411)
|
(33 669)
|
(38 838)
|
(43 956)
|
(48 945)
|
(53 308)
|
(54 465)
|
(54 999)
|
(55 130)
|
(55 435)
|
(56 139)
|
(57 452)
|
(58 895)
|
(60 359)
|
(61 785)
|
(63 035)
|
(64 263)
|
(65 289)
|
(65 889)
|
(66 603)
|
(67 624)
|
(68 841)
|
(70 396)
|
(71 753)
|
(72 969)
|
(74 332)
|
(75 546)
|
(76 981)
|
(78 044)
|
(80 226)
|
(82 856)
|
(85 016)
|
(87 589)
|
(89 290)
|
(89 929)
|
(91 279)
|
(92 327)
|
(93 257)
|
(95 738)
|
(98 241)
|
(100 767)
|
(103 875)
|
(106 616)
|
(110 462)
|
(113 884)
|
(117 038)
|
(120 687)
|
(123 364)
|
(126 525)
|
(130 036)
|
(133 820)
|
(137 698)
|
(141 655)
|
(145 403)
|
(148 479)
|
(151 236)
|
(154 119)
|
(156 440)
|
(158 501)
|
(153 995)
|
(156 590)
|
(159 396)
|
(163 300)
|
(175 168)
|
(180 834)
|
(186 911)
|
(194 530)
|
(200 077)
|
(205 410)
|
(210 842)
|
(218 164)
|
(226 339)
|
(233 254)
|
(241 894)
|
(247 784)
|
(252 974)
|
(259 381)
|
(264 185)
|
(271 861)
|
(284 988)
|
(298 989)
|
(313 995)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(54)
|
(16)
|
(28)
|
(44)
|
(89)
|
(210)
|
(341)
|
(476)
|
(599)
|
(632)
|
(670)
|
(725)
|
(768)
|
(923)
|
(1 095)
|
(1 276)
|
(1 480)
|
(1 559)
|
(1 628)
|
(1 683)
|
(1 765)
|
(1 844)
|
(1 956)
|
(2 050)
|
(2 116)
|
(2 232)
|
(2 252)
|
(2 325)
|
(2 385)
|
(2 420)
|
(2 486)
|
(2 504)
|
(2 523)
|
(2 571)
|
(2 620)
|
(2 724)
|
(2 839)
|
(3 049)
|
(3 309)
|
(3 533)
|
(3 784)
|
(3 992)
|
(4 174)
|
(9 319)
|
(16 206)
|
(20 983)
|
(25 978)
|
(26 003)
|
(24 416)
|
(24 215)
|
(23 998)
|
(23 941)
|
(24 112)
|
(24 620)
|
(25 202)
|
(25 852)
|
(26 998)
|
(28 195)
|
(29 322)
|
(29 231)
|
(28 117)
|
(28 423)
|
(28 326)
|
(29 634)
|
(30 745)
|
(30 630)
|
(30 789)
|
(30 656)
|
(31 034)
|
(31 949)
|
(32 885)
|
(33 389)
|
(33 703)
|
(34 621)
|
(35 773)
|
(36 890)
|
(38 770)
|
(40 421)
|
(42 013)
|
(44 424)
|
(46 694)
|
(48 028)
|
(49 707)
|
(50 439)
|
(50 655)
|
|
| Operating Income |
1 683
N/A
|
1 822
+8%
|
1 998
+10%
|
2 186
+9%
|
2 357
+8%
|
2 543
+8%
|
2 734
+8%
|
2 935
+7%
|
3 158
+8%
|
3 394
+7%
|
3 723
+10%
|
3 858
+4%
|
4 423
+15%
|
4 740
+7%
|
4 971
+5%
|
5 080
+2%
|
5 355
+5%
|
5 760
+8%
|
6 300
+9%
|
6 984
+11%
|
7 093
+2%
|
7 500
+6%
|
7 792
+4%
|
7 849
+1%
|
7 980
+2%
|
6 579
-18%
|
6 022
-8%
|
5 263
-13%
|
5 218
-1%
|
5 985
+15%
|
6 063
+1%
|
6 359
+5%
|
6 707
+5%
|
7 168
+7%
|
7 637
+7%
|
7 864
+3%
|
8 069
+3%
|
8 267
+2%
|
8 192
-1%
|
8 464
+3%
|
8 560
+1%
|
8 687
+1%
|
9 227
+6%
|
9 254
+0%
|
9 076
-2%
|
9 251
+2%
|
9 272
+0%
|
9 623
+4%
|
9 538
-1%
|
9 689
+2%
|
9 961
+3%
|
10 274
+3%
|
10 860
+6%
|
11 203
+3%
|
11 318
+1%
|
11 021
-3%
|
11 341
+3%
|
11 649
+3%
|
12 211
+5%
|
12 930
+6%
|
13 383
+4%
|
13 911
+4%
|
14 419
+4%
|
15 209
+5%
|
15 849
+4%
|
16 322
+3%
|
16 824
+3%
|
17 344
+3%
|
18 123
+4%
|
18 663
+3%
|
19 087
+2%
|
19 685
+3%
|
19 849
+1%
|
24 346
+23%
|
23 983
-1%
|
22 405
-7%
|
24 148
+8%
|
20 885
-14%
|
21 946
+5%
|
23 970
+9%
|
24 181
+1%
|
25 335
+5%
|
27 085
+7%
|
28 435
+5%
|
29 571
+4%
|
30 496
+3%
|
31 560
+3%
|
32 358
+3%
|
32 203
0%
|
32 021
-1%
|
32 203
+1%
|
32 287
+0%
|
33 475
+4%
|
30 750
-8%
|
26 357
-14%
|
18 964
-28%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(95)
|
(91)
|
(92)
|
(90)
|
(89)
|
(93)
|
(93)
|
(95)
|
(96)
|
(100)
|
(110)
|
(128)
|
(153)
|
(180)
|
(208)
|
(241)
|
(274)
|
(335)
|
(402)
|
(456)
|
(490)
|
(507)
|
(520)
|
(544)
|
(582)
|
(613)
|
(637)
|
(639)
|
(616)
|
(591)
|
(562)
|
(551)
|
(545)
|
(525)
|
(507)
|
(481)
|
(474)
|
(474)
|
(484)
|
(505)
|
(535)
|
(569)
|
(598)
|
(632)
|
(662)
|
(685)
|
(705)
|
(708)
|
(690)
|
(669)
|
(643)
|
(618)
|
(608)
|
(604)
|
(681)
|
(790)
|
(899)
|
(1 019)
|
(1 059)
|
(1 067)
|
(1 091)
|
(1 121)
|
(1 146)
|
(1 186)
|
(1 232)
|
(1 275)
|
(1 334)
|
(1 400)
|
(1 471)
|
(1 545)
|
(1 641)
|
(1 704)
|
(1 741)
|
(1 753)
|
(1 699)
|
(1 663)
|
(1 623)
|
(1 603)
|
(1 630)
|
(1 660)
|
(1 696)
|
(1 753)
|
(1 847)
|
(2 092)
|
(2 413)
|
(2 774)
|
(3 092)
|
(3 246)
|
(3 336)
|
(3 493)
|
(3 733)
|
(3 906)
|
(4 060)
|
(4 102)
|
(4 031)
|
(4 002)
|
|
| 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
|
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
|
(7 086)
|
(8 311)
|
(8 331)
|
(8 310)
|
(1 239)
|
(55)
|
(118)
|
(265)
|
|
| Pre-Tax Income |
1 588
N/A
|
1 731
+9%
|
1 906
+10%
|
2 096
+10%
|
2 268
+8%
|
2 450
+8%
|
2 641
+8%
|
2 840
+8%
|
3 062
+8%
|
3 294
+8%
|
3 613
+10%
|
3 730
+3%
|
4 270
+14%
|
4 560
+7%
|
4 763
+4%
|
4 839
+2%
|
5 081
+5%
|
5 425
+7%
|
5 898
+9%
|
6 528
+11%
|
6 603
+1%
|
6 993
+6%
|
7 272
+4%
|
7 305
+0%
|
7 398
+1%
|
5 966
-19%
|
5 385
-10%
|
4 624
-14%
|
4 602
0%
|
5 394
+17%
|
5 501
+2%
|
5 808
+6%
|
6 162
+6%
|
6 643
+8%
|
7 130
+7%
|
7 383
+4%
|
7 595
+3%
|
7 793
+3%
|
7 708
-1%
|
7 959
+3%
|
8 025
+1%
|
8 118
+1%
|
8 629
+6%
|
8 622
0%
|
8 414
-2%
|
8 566
+2%
|
8 567
+0%
|
8 915
+4%
|
8 848
-1%
|
9 020
+2%
|
9 318
+3%
|
9 656
+4%
|
10 252
+6%
|
10 599
+3%
|
10 637
+0%
|
10 231
-4%
|
10 442
+2%
|
10 630
+2%
|
11 152
+5%
|
11 863
+6%
|
12 292
+4%
|
12 790
+4%
|
13 273
+4%
|
14 023
+6%
|
14 617
+4%
|
15 047
+3%
|
15 490
+3%
|
15 944
+3%
|
16 652
+4%
|
17 118
+3%
|
17 446
+2%
|
17 981
+3%
|
18 108
+1%
|
22 593
+25%
|
22 284
-1%
|
20 742
-7%
|
22 525
+9%
|
19 282
-14%
|
20 316
+5%
|
22 310
+10%
|
22 485
+1%
|
23 582
+5%
|
25 238
+7%
|
26 343
+4%
|
27 158
+3%
|
27 722
+2%
|
28 468
+3%
|
29 112
+2%
|
21 781
-25%
|
20 217
-7%
|
20 139
0%
|
20 071
0%
|
28 176
+40%
|
26 593
-6%
|
22 208
-16%
|
14 697
-34%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(592)
|
(633)
|
(686)
|
(744)
|
(808)
|
(876)
|
(944)
|
(1 015)
|
(1 086)
|
(1 161)
|
(1 258)
|
(1 319)
|
(1 501)
|
(1 618)
|
(1 719)
|
(1 756)
|
(1 843)
|
(1 975)
|
(2 136)
|
(2 369)
|
(2 408)
|
(2 551)
|
(2 659)
|
(2 651)
|
(2 677)
|
(2 136)
|
(1 918)
|
(1 647)
|
(1 635)
|
(1 905)
|
(1 897)
|
(1 986)
|
(2 133)
|
(2 350)
|
(2 595)
|
(2 749)
|
(2 806)
|
(2 860)
|
(2 781)
|
(2 817)
|
(2 841)
|
(2 864)
|
(3 089)
|
(3 096)
|
(3 036)
|
(3 089)
|
(3 077)
|
(3 242)
|
(3 316)
|
(3 516)
|
(3 782)
|
(4 037)
|
(4 319)
|
(4 489)
|
(4 511)
|
(4 363)
|
(4 360)
|
(4 373)
|
(4 535)
|
(4 790)
|
(4 655)
|
(4 563)
|
(4 463)
|
(4 400)
|
(4 261)
|
(4 031)
|
(3 751)
|
(3 562)
|
(3 637)
|
(3 728)
|
(3 711)
|
(3 742)
|
(3 961)
|
(5 135)
|
(5 199)
|
(4 973)
|
(5 243)
|
(4 324)
|
(4 423)
|
(4 578)
|
(4 583)
|
(4 853)
|
(5 316)
|
(5 704)
|
(5 893)
|
(5 999)
|
(6 091)
|
(5 968)
|
(5 632)
|
(5 304)
|
(5 006)
|
(4 829)
|
(5 239)
|
(4 505)
|
(3 835)
|
(1 890)
|
|
| Income from Continuing Operations |
996
|
1 098
|
1 220
|
1 352
|
1 460
|
1 574
|
1 697
|
1 825
|
1 976
|
2 133
|
2 355
|
2 411
|
2 769
|
2 942
|
3 044
|
3 083
|
3 238
|
3 450
|
3 762
|
4 159
|
4 195
|
4 442
|
4 613
|
4 654
|
4 721
|
3 830
|
3 467
|
2 977
|
2 967
|
3 489
|
3 604
|
3 822
|
4 029
|
4 293
|
4 535
|
4 634
|
4 789
|
4 933
|
4 927
|
5 142
|
5 184
|
5 254
|
5 540
|
5 526
|
5 378
|
5 477
|
5 490
|
5 673
|
5 532
|
5 504
|
5 536
|
5 619
|
5 933
|
6 110
|
6 126
|
5 868
|
6 082
|
6 257
|
6 617
|
7 073
|
7 637
|
8 227
|
8 810
|
9 623
|
10 356
|
11 016
|
11 739
|
12 382
|
13 015
|
13 390
|
13 735
|
14 239
|
14 147
|
17 458
|
17 085
|
15 769
|
17 282
|
14 958
|
15 893
|
17 732
|
17 902
|
18 729
|
19 922
|
20 639
|
21 265
|
21 723
|
22 377
|
23 144
|
16 149
|
14 913
|
15 133
|
15 242
|
22 937
|
22 088
|
18 373
|
12 807
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(48)
|
(48)
|
(48)
|
(48)
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(55)
|
(71)
|
(77)
|
(66)
|
(56)
|
(59)
|
(119)
|
(185)
|
(265)
|
(334)
|
(356)
|
(376)
|
(396)
|
(398)
|
(402)
|
(397)
|
(400)
|
(393)
|
(360)
|
(353)
|
(366)
|
(399)
|
(446)
|
(467)
|
(447)
|
(452)
|
(475)
|
(492)
|
(519)
|
(561)
|
(615)
|
(690)
|
(763)
|
(788)
|
(810)
|
(816)
|
(837)
|
(831)
|
(792)
|
(784)
|
(751)
|
|
| Net Income (Common) |
996
N/A
|
1 098
+10%
|
1 220
+11%
|
1 352
+11%
|
1 460
+8%
|
1 574
+8%
|
1 697
+8%
|
1 825
+8%
|
1 976
+8%
|
2 133
+8%
|
2 355
+10%
|
2 411
+2%
|
2 769
+15%
|
2 942
+6%
|
3 044
+3%
|
3 083
+1%
|
3 238
+5%
|
3 450
+7%
|
3 762
+9%
|
4 159
+11%
|
4 195
+1%
|
4 442
+6%
|
4 613
+4%
|
4 654
+1%
|
4 721
+1%
|
3 830
-19%
|
3 467
-9%
|
2 977
-14%
|
2 967
0%
|
3 489
+18%
|
3 604
+3%
|
3 822
+6%
|
4 029
+5%
|
4 293
+7%
|
4 535
+6%
|
4 634
+2%
|
4 789
+3%
|
4 933
+3%
|
4 927
0%
|
5 142
+4%
|
5 184
+1%
|
5 254
+1%
|
5 540
+5%
|
5 526
0%
|
5 330
-4%
|
5 429
+2%
|
5 442
+0%
|
5 625
+3%
|
5 532
-2%
|
5 504
-1%
|
5 536
+1%
|
5 619
+1%
|
5 933
+6%
|
6 110
+3%
|
6 105
0%
|
5 813
-5%
|
6 011
+3%
|
6 180
+3%
|
6 551
+6%
|
7 017
+7%
|
7 578
+8%
|
8 108
+7%
|
8 625
+6%
|
10 558
+22%
|
11 222
+6%
|
11 860
+6%
|
12 563
+6%
|
11 986
-5%
|
12 617
+5%
|
12 988
+3%
|
13 338
+3%
|
13 839
+4%
|
13 754
-1%
|
17 098
+24%
|
16 732
-2%
|
15 403
-8%
|
16 883
+10%
|
14 512
-14%
|
15 426
+6%
|
17 285
+12%
|
17 450
+1%
|
18 254
+5%
|
19 430
+6%
|
20 120
+4%
|
20 704
+3%
|
21 108
+2%
|
21 687
+3%
|
22 381
+3%
|
15 361
-31%
|
14 103
-8%
|
14 317
+2%
|
14 405
+1%
|
22 106
+53%
|
21 296
-4%
|
17 589
-17%
|
12 056
-31%
|
|
| EPS (Diluted) |
0.77
N/A
|
0.85
+10%
|
0.95
+12%
|
1.06
+12%
|
1.17
+10%
|
1.26
+8%
|
1.37
+9%
|
1.48
+8%
|
1.56
+5%
|
1.66
+6%
|
1.75
+5%
|
1.83
+5%
|
2.08
+14%
|
2.22
+7%
|
2.3
+4%
|
2.31
+0%
|
2.28
-1%
|
2.47
+8%
|
2.71
+10%
|
2.97
+10%
|
3
+1%
|
3.22
+7%
|
3.42
+6%
|
3.42
N/A
|
3.69
+8%
|
3.07
-17%
|
2.82
-8%
|
2.4
-15%
|
2.45
+2%
|
2.95
+20%
|
3.09
+5%
|
3.24
+5%
|
3.48
+7%
|
3.78
+9%
|
4.03
+7%
|
4.1
+2%
|
4.35
+6%
|
4.5
+3%
|
4.54
+1%
|
4.73
+4%
|
4.89
+3%
|
5
+2%
|
5.33
+7%
|
5.28
-1%
|
5.17
-2%
|
5.29
+2%
|
5.31
+0%
|
5.5
+4%
|
5.62
+2%
|
5.55
-1%
|
5.63
+1%
|
5.7
+1%
|
6.12
+7%
|
6.32
+3%
|
6.31
0%
|
6.01
-5%
|
6.22
+3%
|
6.39
+3%
|
6.77
+6%
|
7.25
+7%
|
7.77
+7%
|
8.23
+6%
|
8.72
+6%
|
10.71
+23%
|
11.36
+6%
|
12.07
+6%
|
12.78
+6%
|
12.19
-5%
|
12.94
+6%
|
13.47
+4%
|
13.85
+3%
|
14.33
+3%
|
14.29
0%
|
17.81
+25%
|
17.41
-2%
|
16.03
-8%
|
17.64
+10%
|
15.17
-14%
|
16.15
+6%
|
18.08
+12%
|
18.29
+1%
|
19.21
+5%
|
20.49
+7%
|
21.18
+3%
|
21.95
+4%
|
22.45
+2%
|
23.16
+3%
|
23.86
+3%
|
16.66
-30%
|
15.19
-9%
|
15.39
+1%
|
15.51
+1%
|
24.08
+55%
|
23.4
-3%
|
19.37
-17%
|
13.23
-32%
|
|