Petroleo Brasileiro SA Petrobras
BOVESPA:PETR4
| 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 |
29.17
40.59
|
| Price Target |
|
We'll email you a reminder when the closing price reaches BRL.
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
Petroleo Brasileiro SA Petrobras
|
Revenue
|
493.1B
BRL
|
|
Cost of Revenue
|
-278B
BRL
|
|
Gross Profit
|
215.1B
BRL
|
|
Operating Expenses
|
-70.1B
BRL
|
|
Operating Income
|
145B
BRL
|
|
Other Expenses
|
-67.6B
BRL
|
|
Net Income
|
77.4B
BRL
|
Income Statement
Petroleo Brasileiro SA Petrobras
| Sep-2001 | Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
441
|
945
|
1 278
|
1 490
|
1 183
|
0
|
0
|
0
|
523
|
1 197
|
1 935
|
0
|
0
|
0
|
0
|
3 378
|
2 263
|
4 061
|
6 138
|
7 367
|
9 142
|
11 285
|
13 947
|
17 075
|
19 199
|
21 879
|
22 528
|
20 959
|
22 117
|
19 801
|
18 429
|
17 257
|
15 681
|
15 185
|
15 179
|
14 980
|
16 272
|
17 710
|
19 010
|
19 783
|
19 710
|
19 538
|
20 149
|
20 508
|
20 252
|
20 146
|
17 897
|
16 801
|
15 295
|
13 902
|
13 602
|
13 790
|
13 990
|
13 351
|
13 982
|
13 764
|
14 089
|
14 766
|
14 653
|
15 317
|
15 457
|
0
|
|
| Revenue |
58 902
N/A
|
57 512
-2%
|
55 251
-4%
|
56 339
+2%
|
61 797
+10%
|
69 176
+12%
|
82 437
+19%
|
90 130
+9%
|
92 634
+3%
|
95 743
+3%
|
94 556
-1%
|
99 068
+5%
|
105 440
+6%
|
108 201
+3%
|
115 784
+7%
|
121 118
+5%
|
126 659
+5%
|
136 605
+8%
|
143 574
+5%
|
148 183
+3%
|
155 836
+5%
|
158 239
+2%
|
161 247
+2%
|
165 097
+2%
|
166 202
+1%
|
170 578
+3%
|
178 519
+5%
|
192 685
+8%
|
208 400
+8%
|
215 119
+3%
|
210 914
-2%
|
199 561
-5%
|
187 274
-6%
|
182 834
-2%
|
190 553
+4%
|
199 573
+5%
|
206 415
+3%
|
211 842
+3%
|
215 788
+2%
|
223 164
+3%
|
231 979
+4%
|
244 176
+5%
|
255 952
+5%
|
262 992
+3%
|
273 231
+4%
|
281 379
+3%
|
287 781
+2%
|
293 360
+2%
|
297 267
+1%
|
304 890
+3%
|
313 899
+3%
|
322 571
+3%
|
333 248
+3%
|
337 260
+1%
|
330 068
-2%
|
327 713
-1%
|
321 575
-2%
|
321 638
+0%
|
317 622
-1%
|
308 999
-3%
|
297 203
-4%
|
282 589
-5%
|
280 617
-1%
|
276 293
-2%
|
277 672
+0%
|
283 695
+2%
|
278 904
-2%
|
286 736
+3%
|
303 986
+6%
|
310 255
+2%
|
317 537
+2%
|
315 276
-1%
|
303 255
-4%
|
302 245
0%
|
306 858
+2%
|
285 189
-7%
|
278 868
-2%
|
272 069
-2%
|
282 774
+4%
|
342 586
+21%
|
393 450
+15%
|
452 668
+15%
|
508 135
+12%
|
568 385
+12%
|
616 867
+9%
|
641 256
+4%
|
638 683
0%
|
581 563
-9%
|
536 315
-8%
|
511 994
-5%
|
490 647
-4%
|
499 065
+2%
|
503 819
+1%
|
490 829
-3%
|
496 252
+1%
|
493 122
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(35 075)
|
(34 856)
|
(34 559)
|
(35 389)
|
(39 180)
|
(44 205)
|
(49 148)
|
(52 900)
|
(52 967)
|
(52 893)
|
(53 335)
|
(56 961)
|
(60 511)
|
(63 100)
|
(66 837)
|
(68 848)
|
(72 062)
|
(77 108)
|
(81 190)
|
(83 728)
|
(90 240)
|
(94 934)
|
(98 982)
|
(102 046)
|
(102 196)
|
(104 398)
|
(110 222)
|
(120 198)
|
(132 997)
|
(141 623)
|
(137 923)
|
(127 975)
|
(116 750)
|
(108 707)
|
(114 084)
|
(123 812)
|
(130 068)
|
(135 617)
|
(138 984)
|
(145 772)
|
(154 165)
|
(166 939)
|
(178 360)
|
(189 360)
|
(201 580)
|
(211 937)
|
(219 726)
|
(222 613)
|
(228 021)
|
(234 995)
|
(243 698)
|
(252 259)
|
(259 080)
|
(256 823)
|
(247 496)
|
(238 397)
|
(228 945)
|
(223 062)
|
(220 448)
|
(214 566)
|
(203 188)
|
(192 611)
|
(187 861)
|
(184 989)
|
(188 468)
|
(192 100)
|
(189 720)
|
(192 676)
|
(202 312)
|
(209 649)
|
(216 582)
|
(214 666)
|
(207 043)
|
(196 808)
|
(198 720)
|
(190 700)
|
(180 709)
|
(170 668)
|
(168 084)
|
(188 281)
|
(212 841)
|
(253 510)
|
(278 964)
|
(300 552)
|
(322 173)
|
(329 619)
|
(328 989)
|
(310 341)
|
(285 895)
|
(265 690)
|
(257 238)
|
(262 997)
|
(267 746)
|
(268 889)
|
(274 996)
|
(278 037)
|
|
| Gross Profit |
23 827
N/A
|
22 656
-5%
|
20 692
-9%
|
20 950
+1%
|
22 617
+8%
|
24 971
+10%
|
33 289
+33%
|
37 230
+12%
|
39 667
+7%
|
42 849
+8%
|
41 221
-4%
|
42 107
+2%
|
44 929
+7%
|
45 101
+0%
|
48 947
+9%
|
52 270
+7%
|
54 597
+4%
|
59 497
+9%
|
62 384
+5%
|
64 456
+3%
|
65 596
+2%
|
63 305
-3%
|
62 265
-2%
|
63 051
+1%
|
64 006
+2%
|
66 180
+3%
|
68 296
+3%
|
72 487
+6%
|
75 403
+4%
|
73 495
-3%
|
72 991
-1%
|
71 586
-2%
|
70 524
-1%
|
74 127
+5%
|
76 469
+3%
|
75 761
-1%
|
76 347
+1%
|
76 225
0%
|
76 804
+1%
|
77 391
+1%
|
77 814
+1%
|
77 237
-1%
|
77 592
+0%
|
73 632
-5%
|
71 651
-3%
|
69 442
-3%
|
68 055
-2%
|
70 747
+4%
|
69 245
-2%
|
69 895
+1%
|
70 201
+0%
|
70 312
+0%
|
74 168
+5%
|
80 437
+8%
|
82 572
+3%
|
89 316
+8%
|
92 630
+4%
|
98 576
+6%
|
97 174
-1%
|
94 433
-3%
|
94 015
0%
|
89 978
-4%
|
92 756
+3%
|
91 304
-2%
|
89 204
-2%
|
91 595
+3%
|
89 184
-3%
|
94 060
+5%
|
101 674
+8%
|
100 606
-1%
|
100 955
+0%
|
100 610
0%
|
96 212
-4%
|
105 437
+10%
|
108 138
+3%
|
94 489
-13%
|
98 159
+4%
|
101 401
+3%
|
114 690
+13%
|
154 305
+35%
|
180 609
+17%
|
199 158
+10%
|
229 171
+15%
|
267 833
+17%
|
294 694
+10%
|
311 637
+6%
|
309 694
-1%
|
271 222
-12%
|
250 420
-8%
|
246 304
-2%
|
233 409
-5%
|
236 068
+1%
|
236 073
+0%
|
221 940
-6%
|
221 256
0%
|
215 085
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(10 307)
|
(7 823)
|
(11 047)
|
(11 209)
|
(12 337)
|
(10 320)
|
(15 550)
|
(17 664)
|
(17 249)
|
(16 694)
|
(18 934)
|
(20 197)
|
(22 359)
|
(18 458)
|
(22 171)
|
(22 121)
|
(21 912)
|
(22 938)
|
(23 625)
|
(23 841)
|
(25 460)
|
(22 409)
|
(26 989)
|
(27 461)
|
(27 857)
|
(27 029)
|
(28 476)
|
(28 467)
|
(29 671)
|
(27 956)
|
(31 376)
|
(31 814)
|
(32 298)
|
(29 082)
|
(29 980)
|
(29 840)
|
(29 223)
|
(29 677)
|
(30 649)
|
(32 408)
|
(31 351)
|
(33 394)
|
(34 028)
|
(36 065)
|
(37 506)
|
(36 764)
|
(36 568)
|
(34 637)
|
(35 998)
|
(37 665)
|
(40 924)
|
(42 597)
|
(57 559)
|
(56 510)
|
(64 416)
|
(69 981)
|
(60 360)
|
(55 848)
|
(58 525)
|
(56 456)
|
(55 005)
|
(46 802)
|
(43 643)
|
(42 802)
|
(39 400)
|
(54 099)
|
(51 971)
|
(47 129)
|
(46 430)
|
(25 015)
|
(26 560)
|
(24 601)
|
(17 833)
|
(30 498)
|
(24 311)
|
(25 990)
|
(30 994)
|
(19 575)
|
(22 962)
|
(22 194)
|
(23 854)
|
(29 612)
|
(29 821)
|
(16 744)
|
(12 832)
|
(11 456)
|
(13 803)
|
(30 780)
|
(34 551)
|
(46 919)
|
(46 820)
|
(57 109)
|
(60 553)
|
(69 982)
|
(72 208)
|
(70 133)
|
|
| Selling, General & Administrative |
(4 445)
|
(4 769)
|
(5 003)
|
(5 297)
|
(5 880)
|
(6 179)
|
(6 798)
|
(7 120)
|
(7 083)
|
(7 517)
|
(7 774)
|
(8 551)
|
(9 524)
|
(9 990)
|
(10 967)
|
(11 074)
|
(11 077)
|
(13 814)
|
(11 853)
|
(12 154)
|
(12 547)
|
(14 423)
|
(13 427)
|
(14 120)
|
(15 622)
|
(16 238)
|
(16 142)
|
(16 332)
|
(15 738)
|
(15 272)
|
(17 220)
|
(17 391)
|
(17 671)
|
(15 425)
|
(17 098)
|
(17 799)
|
(18 260)
|
(18 802)
|
(19 007)
|
(18 208)
|
(18 058)
|
(18 374)
|
(18 916)
|
(20 459)
|
(21 546)
|
(20 206)
|
(21 506)
|
(21 374)
|
(21 509)
|
(25 006)
|
(24 744)
|
(25 570)
|
(30 083)
|
(31 436)
|
(33 833)
|
(39 174)
|
(39 388)
|
(39 952)
|
(42 002)
|
(38 663)
|
(36 277)
|
(32 719)
|
(31 052)
|
(33 541)
|
(34 546)
|
(35 861)
|
(32 259)
|
(24 894)
|
(20 170)
|
(10 643)
|
(11 174)
|
(10 246)
|
(8 394)
|
(14 533)
|
(12 800)
|
(14 258)
|
(16 203)
|
(4 953)
|
(4 440)
|
(3 128)
|
(5 438)
|
(14 932)
|
(14 807)
|
(15 154)
|
(11 737)
|
(12 770)
|
(13 953)
|
(15 464)
|
(16 730)
|
(16 124)
|
(17 355)
|
(27 021)
|
(25 980)
|
(27 228)
|
(27 616)
|
(17 835)
|
|
| Research & Development |
(1 228)
|
(1 386)
|
(1 524)
|
(1 598)
|
(1 634)
|
(1 780)
|
(1 827)
|
(1 992)
|
(2 030)
|
(2 209)
|
(2 349)
|
(2 250)
|
(2 636)
|
(2 431)
|
(2 358)
|
(2 488)
|
(2 280)
|
(3 157)
|
(3 294)
|
(3 604)
|
(3 875)
|
(3 623)
|
(4 109)
|
(4 054)
|
(4 014)
|
(4 282)
|
(4 792)
|
(4 956)
|
(5 392)
|
(5 200)
|
(5 369)
|
(5 473)
|
(5 295)
|
(5 344)
|
(4 717)
|
(4 671)
|
(4 856)
|
(5 536)
|
(5 577)
|
(6 261)
|
(6 410)
|
(6 872)
|
(6 967)
|
(9 088)
|
(9 510)
|
(10 109)
|
(10 534)
|
(8 489)
|
(9 415)
|
(8 873)
|
(9 035)
|
(9 638)
|
(9 813)
|
(9 724)
|
(9 154)
|
(8 780)
|
(8 591)
|
(8 491)
|
(8 594)
|
(8 712)
|
(8 272)
|
(7 882)
|
(6 865)
|
(5 869)
|
(4 615)
|
(4 394)
|
(4 697)
|
(4 721)
|
(4 663)
|
(4 249)
|
(4 486)
|
(4 276)
|
(4 092)
|
(5 465)
|
(5 182)
|
(4 932)
|
(6 020)
|
(5 989)
|
(6 934)
|
(7 998)
|
(7 544)
|
(6 764)
|
(6 418)
|
(5 914)
|
(5 975)
|
(8 703)
|
(8 831)
|
(9 350)
|
(11 073)
|
(8 511)
|
(8 472)
|
(8 598)
|
(8 659)
|
(9 278)
|
(10 690)
|
(10 914)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(302)
|
(503)
|
(722)
|
(924)
|
(1 295)
|
(1 839)
|
(2 301)
|
(2 788)
|
(2 791)
|
(2 858)
|
(3 183)
|
(3 372)
|
(3 642)
|
(3 678)
|
(3 608)
|
(3 755)
|
(3 967)
|
(4 303)
|
(4 522)
|
(4 604)
|
(4 360)
|
(4 097)
|
(3 873)
|
(3 654)
|
(3 770)
|
(3 915)
|
(4 058)
|
(4 397)
|
(4 580)
|
(4 740)
|
|
| Other Operating Expenses |
(4 634)
|
(1 668)
|
(4 520)
|
(4 314)
|
(4 823)
|
(2 361)
|
(6 925)
|
(8 552)
|
(8 136)
|
(6 969)
|
(8 812)
|
(9 396)
|
(10 200)
|
(6 037)
|
(8 846)
|
(8 559)
|
(8 556)
|
(5 966)
|
(8 478)
|
(8 082)
|
(9 038)
|
(4 362)
|
(9 452)
|
(9 287)
|
(8 221)
|
(6 509)
|
(7 542)
|
(7 179)
|
(8 542)
|
(7 484)
|
(8 787)
|
(8 951)
|
(9 331)
|
(8 313)
|
(8 166)
|
(7 370)
|
(6 108)
|
(5 338)
|
(6 066)
|
(7 939)
|
(6 883)
|
(8 148)
|
(8 145)
|
(6 518)
|
(6 450)
|
(6 449)
|
(4 528)
|
(4 774)
|
(5 074)
|
(3 786)
|
(7 145)
|
(7 389)
|
(17 663)
|
(15 350)
|
(21 429)
|
(22 027)
|
(12 381)
|
(7 405)
|
(7 929)
|
(9 081)
|
(10 456)
|
(6 201)
|
(5 726)
|
(3 392)
|
(239)
|
(13 844)
|
(14 713)
|
(17 011)
|
(20 875)
|
(9 199)
|
(9 605)
|
(8 240)
|
(3 046)
|
(7 712)
|
(3 538)
|
(3 942)
|
(5 588)
|
(5 261)
|
(7 946)
|
(7 390)
|
(7 264)
|
(4 161)
|
(4 629)
|
8 627
|
9 402
|
14 621
|
13 341
|
(1 869)
|
(2 875)
|
(18 630)
|
(17 223)
|
(17 575)
|
(21 856)
|
(29 079)
|
(29 322)
|
(36 644)
|
|
| Operating Income |
13 520
N/A
|
14 833
+10%
|
9 645
-35%
|
9 741
+1%
|
10 280
+6%
|
14 651
+43%
|
17 739
+21%
|
19 567
+10%
|
22 417
+15%
|
26 155
+17%
|
22 286
-15%
|
21 910
-2%
|
22 570
+3%
|
26 643
+18%
|
26 776
+0%
|
30 150
+13%
|
32 685
+8%
|
36 559
+12%
|
38 760
+6%
|
40 615
+5%
|
40 136
-1%
|
40 896
+2%
|
35 276
-14%
|
35 590
+1%
|
36 149
+2%
|
39 151
+8%
|
39 820
+2%
|
44 020
+11%
|
45 732
+4%
|
45 539
0%
|
41 615
-9%
|
39 772
-4%
|
38 226
-4%
|
45 045
+18%
|
46 488
+3%
|
45 922
-1%
|
47 123
+3%
|
46 548
-1%
|
46 154
-1%
|
44 984
-3%
|
46 463
+3%
|
43 843
-6%
|
43 564
-1%
|
37 567
-14%
|
34 145
-9%
|
32 678
-4%
|
31 487
-4%
|
36 110
+15%
|
33 247
-8%
|
32 230
-3%
|
29 277
-9%
|
27 715
-5%
|
16 609
-40%
|
23 927
+44%
|
18 156
-24%
|
19 335
+6%
|
32 270
+67%
|
42 728
+32%
|
38 649
-10%
|
37 977
-2%
|
39 010
+3%
|
43 176
+11%
|
49 113
+14%
|
48 502
-1%
|
49 804
+3%
|
37 496
-25%
|
37 213
-1%
|
46 931
+26%
|
55 244
+18%
|
75 591
+37%
|
74 395
-2%
|
76 009
+2%
|
78 379
+3%
|
74 939
-4%
|
83 827
+12%
|
68 499
-18%
|
67 165
-2%
|
81 826
+22%
|
91 728
+12%
|
132 111
+44%
|
156 755
+19%
|
169 546
+8%
|
199 350
+18%
|
251 089
+26%
|
281 862
+12%
|
300 181
+6%
|
295 891
-1%
|
240 442
-19%
|
215 869
-10%
|
199 385
-8%
|
186 589
-6%
|
178 959
-4%
|
175 520
-2%
|
151 958
-13%
|
149 048
-2%
|
144 952
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
362
|
(921)
|
2 766
|
2 013
|
784
|
(2 581)
|
918
|
2 767
|
4 143
|
1 719
|
2 381
|
1 421
|
1 895
|
609
|
1 237
|
748
|
(44)
|
120
|
1 034
|
2 064
|
2 823
|
(224)
|
1 805
|
624
|
(627)
|
(3 612)
|
(428)
|
(201)
|
3 749
|
2 953
|
5 773
|
5 910
|
4 964
|
(266)
|
2 551
|
1 965
|
(738)
|
(961)
|
939
|
2 543
|
(4 640)
|
2 930
|
(5 384)
|
(14 436)
|
(8 125)
|
(4 644)
|
(5 506)
|
2 995
|
3 574
|
(8 261)
|
(6 695)
|
(7 891)
|
(8 873)
|
(6 464)
|
(10 608)
|
(14 406)
|
(23 045)
|
(28 243)
|
(30 512)
|
(32 495)
|
(29 729)
|
(28 391)
|
(28 556)
|
(28 050)
|
(27 178)
|
(26 857)
|
(24 747)
|
(23 007)
|
(22 068)
|
(22 741)
|
(24 269)
|
(27 392)
|
(28 415)
|
(28 876)
|
(42 980)
|
(59 242)
|
(75 870)
|
(61 059)
|
(69 659)
|
(31 196)
|
(31 187)
|
(51 416)
|
(17 304)
|
(48 680)
|
(32 775)
|
(19 038)
|
(25 983)
|
(8 357)
|
(11 274)
|
(10 064)
|
(16 777)
|
(43 046)
|
(33 841)
|
(71 361)
|
(49 792)
|
(16 764)
|
|
| 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
|
(933)
|
(933)
|
(933)
|
(933)
|
(543)
|
(1 768)
|
(2 101)
|
(2 361)
|
(1 845)
|
(750)
|
0
|
0
|
0
|
(268)
|
(872)
|
(1 001)
|
(281)
|
(1 011)
|
207
|
0
|
2 134
|
2 322
|
1 134
|
1 596
|
(45 249)
|
(43 225)
|
(43 765)
|
(45 966)
|
(55 119)
|
(56 227)
|
(57 858)
|
(74 736)
|
(26 065)
|
(25 880)
|
(17 463)
|
(955)
|
(1 872)
|
1 492
|
(6 696)
|
(7 180)
|
(15 046)
|
(17 671)
|
2 962
|
(1 158)
|
6 215
|
(61 242)
|
(63 032)
|
(56 349)
|
(18 073)
|
50 074
|
37 309
|
58 465
|
35 690
|
36 740
|
33 031
|
11 229
|
(5 956)
|
(5 924)
|
(5 648)
|
(5 862)
|
(8 647)
|
(10 998)
|
(22 633)
|
(21 332)
|
(22 558)
|
(21 572)
|
(10 170)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
(170)
|
622
|
399
|
538
|
(485)
|
(981)
|
(758)
|
(897)
|
(531)
|
0
|
0
|
0
|
(125)
|
0
|
0
|
0
|
(67)
|
52
|
48
|
(53)
|
0
|
(27)
|
(52)
|
88
|
(699)
|
0
|
0
|
0
|
38
|
(140)
|
(309)
|
2 161
|
4 167
|
5 606
|
8 040
|
7 401
|
(2 422)
|
4 034
|
3 076
|
2 010
|
0
|
1 807
|
(3 039)
|
(3 805)
|
2 052
|
(556)
|
3 312
|
4 149
|
1 970
|
382
|
(745)
|
(2 217)
|
(595)
|
(847)
|
1 379
|
2 363
|
577
|
1 904
|
(1 159)
|
(1 742)
|
(2 593)
|
(4 241)
|
(395)
|
410
|
1 163
|
1 449
|
(900)
|
(5 076)
|
(5 036)
|
(4 588)
|
(5 157)
|
(2 185)
|
(2 657)
|
(2 332)
|
(2 168)
|
(2 122)
|
(2 245)
|
(1 986)
|
(920)
|
(134)
|
(189)
|
(370)
|
(1 798)
|
(2 947)
|
(3 193)
|
(3 882)
|
(2 903)
|
(2 855)
|
(3 309)
|
(3 767)
|
(5 208)
|
|
| Pre-Tax Income |
13 882
N/A
|
13 911
+0%
|
12 411
-11%
|
11 754
-5%
|
11 064
-6%
|
11 900
+8%
|
19 279
+62%
|
22 733
+18%
|
27 098
+19%
|
27 389
+1%
|
23 687
-14%
|
22 574
-5%
|
23 568
+4%
|
26 720
+13%
|
28 013
+5%
|
30 897
+10%
|
32 641
+6%
|
36 555
+12%
|
39 794
+9%
|
42 679
+7%
|
42 959
+1%
|
40 606
-5%
|
37 133
-9%
|
36 262
-2%
|
35 469
-2%
|
35 539
+0%
|
39 365
+11%
|
43 767
+11%
|
49 568
+13%
|
46 860
-5%
|
46 455
-1%
|
44 749
-4%
|
42 257
-6%
|
44 275
+5%
|
47 131
+6%
|
45 476
-4%
|
46 185
+2%
|
47 909
+4%
|
51 949
+8%
|
55 567
+7%
|
49 225
-11%
|
44 351
-10%
|
41 946
-5%
|
25 335
-40%
|
27 029
+7%
|
27 753
+3%
|
26 777
-4%
|
36 273
+35%
|
33 017
-9%
|
28 155
-15%
|
24 348
-14%
|
24 270
0%
|
13 481
-44%
|
(25 816)
N/A
|
(35 295)
-37%
|
(39 581)
-12%
|
(38 958)
+2%
|
(41 229)
-6%
|
(48 937)
-19%
|
(50 997)
-4%
|
(63 092)
-24%
|
(10 703)
+83%
|
(3 419)
+68%
|
1 830
N/A
|
19 929
+989%
|
6 174
-69%
|
9 717
+57%
|
16 833
+73%
|
26 406
+57%
|
38 967
+48%
|
33 904
-13%
|
50 679
+49%
|
43 730
-14%
|
47 242
+8%
|
(24 983)
N/A
|
(58 932)
-136%
|
(67 239)
-14%
|
37
N/A
|
69 811
+188 578%
|
136 056
+95%
|
181 911
+34%
|
151 575
-17%
|
216 800
+43%
|
234 520
+8%
|
260 182
+11%
|
274 998
+6%
|
263 614
-4%
|
224 639
-15%
|
195 786
-13%
|
177 481
-9%
|
154 932
-13%
|
110 377
-29%
|
117 492
+6%
|
54 730
-53%
|
73 917
+35%
|
112 810
+53%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3 985)
|
(3 875)
|
(3 532)
|
(4 247)
|
(3 548)
|
(4 009)
|
(6 608)
|
(7 244)
|
(7 732)
|
(7 816)
|
(6 830)
|
(6 737)
|
(6 809)
|
(7 250)
|
(7 488)
|
(7 543)
|
(9 717)
|
(10 802)
|
(11 867)
|
(13 624)
|
(12 405)
|
(11 896)
|
(10 996)
|
(10 299)
|
(10 816)
|
(11 273)
|
(12 236)
|
(13 934)
|
(16 559)
|
(15 962)
|
(14 961)
|
(12 547)
|
(10 515)
|
(10 931)
|
(10 670)
|
(11 322)
|
(11 690)
|
(12 027)
|
(12 675)
|
(13 218)
|
(10 727)
|
(11 241)
|
(10 598)
|
(7 270)
|
(8 609)
|
(6 794)
|
(7 411)
|
(9 357)
|
(8 194)
|
(5 148)
|
(3 390)
|
(3 800)
|
(2 492)
|
3 892
|
3 687
|
3 690
|
3 981
|
6 058
|
8 857
|
10 908
|
11 705
|
(2 342)
|
(4 438)
|
(10 294)
|
(11 420)
|
(5 797)
|
(7 269)
|
(5 249)
|
(9 647)
|
(15 462)
|
(13 514)
|
(20 667)
|
(20 052)
|
(16 400)
|
2 338
|
14 424
|
21 571
|
6 209
|
(12 565)
|
(32 956)
|
(45 918)
|
(44 311)
|
(66 029)
|
(72 306)
|
(82 956)
|
(85 993)
|
(81 085)
|
(67 658)
|
(58 281)
|
(52 315)
|
(44 263)
|
(31 159)
|
(32 358)
|
(17 721)
|
(25 387)
|
(34 991)
|
|
| Income from Continuing Operations |
9 897
|
10 036
|
8 879
|
7 507
|
7 516
|
7 891
|
12 671
|
15 489
|
19 366
|
19 573
|
16 857
|
15 837
|
16 759
|
19 471
|
20 525
|
23 354
|
22 924
|
25 753
|
27 927
|
29 055
|
30 554
|
28 709
|
26 137
|
25 963
|
24 653
|
24 267
|
27 129
|
29 834
|
33 009
|
30 898
|
31 495
|
32 202
|
31 742
|
33 344
|
36 461
|
34 154
|
34 495
|
35 881
|
39 274
|
42 349
|
38 498
|
33 110
|
31 347
|
18 065
|
18 420
|
20 959
|
19 366
|
26 916
|
24 823
|
23 007
|
20 958
|
20 470
|
10 989
|
(21 924)
|
(31 608)
|
(35 891)
|
(34 977)
|
(35 171)
|
(40 080)
|
(40 089)
|
(51 387)
|
(13 045)
|
(7 857)
|
(8 464)
|
8 509
|
377
|
2 448
|
11 584
|
16 759
|
23 505
|
20 390
|
30 012
|
23 678
|
30 842
|
(22 645)
|
(44 508)
|
(45 668)
|
6 246
|
57 246
|
103 100
|
135 993
|
107 264
|
150 771
|
162 214
|
177 226
|
189 005
|
182 529
|
156 981
|
137 505
|
125 166
|
110 669
|
79 218
|
85 134
|
37 009
|
48 530
|
77 819
|
|
| Income to Minority Interest |
626
|
247
|
(5)
|
262
|
839
|
651
|
549
|
(435)
|
(1 319)
|
(884)
|
(773)
|
(323)
|
(1 048)
|
(827)
|
(1 298)
|
(2 496)
|
(1 992)
|
(1 023)
|
(1 543)
|
(641)
|
(687)
|
(1 593)
|
(1 565)
|
(1 550)
|
(1 797)
|
(1 743)
|
(1 497)
|
(1 285)
|
(146)
|
2 089
|
1 889
|
(375)
|
(1 818)
|
(3 293)
|
(3 011)
|
(569)
|
(283)
|
(692)
|
(826)
|
(1 253)
|
368
|
203
|
195
|
1 189
|
64
|
223
|
294
|
291
|
214
|
563
|
312
|
(442)
|
305
|
337
|
1 532
|
1 387
|
2 053
|
335
|
(1 332)
|
(1 484)
|
(2 885)
|
(1 779)
|
(1 272)
|
(719)
|
(968)
|
(823)
|
(629)
|
(272)
|
(148)
|
(919)
|
(964)
|
(1 831)
|
(1 324)
|
(833)
|
577
|
1 163
|
1 039
|
862
|
(448)
|
(734)
|
(939)
|
(596)
|
(709)
|
(677)
|
(735)
|
(677)
|
(606)
|
(606)
|
(601)
|
(560)
|
(519)
|
(455)
|
(441)
|
(403)
|
(415)
|
(447)
|
|
| Net Income (Common) |
10 278
N/A
|
9 867
-4%
|
8 457
-14%
|
7 352
-13%
|
8 092
+10%
|
8 098
+0%
|
12 777
+58%
|
14 610
+14%
|
17 603
+20%
|
17 795
+1%
|
16 084
-10%
|
15 514
-4%
|
15 712
+1%
|
17 861
+14%
|
18 444
+3%
|
20 075
+9%
|
20 148
+0%
|
23 725
+18%
|
25 378
+7%
|
27 408
+8%
|
28 861
+5%
|
25 919
-10%
|
23 375
-10%
|
23 216
-1%
|
21 659
-7%
|
21 512
-1%
|
24 620
+14%
|
27 537
+12%
|
31 851
+16%
|
32 988
+4%
|
32 039
-3%
|
30 483
-5%
|
28 580
-6%
|
30 051
+5%
|
31 955
+6%
|
32 090
+0%
|
32 717
+2%
|
35 189
+8%
|
38 448
+9%
|
41 096
+7%
|
38 865
-5%
|
33 313
-14%
|
31 542
-5%
|
19 254
-39%
|
18 484
-4%
|
21 182
+15%
|
19 661
-7%
|
27 208
+38%
|
25 036
-8%
|
23 570
-6%
|
21 270
-10%
|
20 028
-6%
|
11 294
-44%
|
(21 587)
N/A
|
(30 076)
-39%
|
(34 504)
-15%
|
(32 924)
+5%
|
(34 836)
-6%
|
(41 412)
-19%
|
(41 573)
0%
|
(54 272)
-31%
|
(14 824)
+73%
|
(9 129)
+38%
|
(9 183)
-1%
|
7 541
N/A
|
(446)
N/A
|
2 066
N/A
|
11 822
+472%
|
18 200
+54%
|
25 779
+42%
|
22 849
-11%
|
31 643
+38%
|
34 086
+8%
|
40 137
+18%
|
(12 417)
N/A
|
(33 996)
-174%
|
(44 629)
-31%
|
7 108
N/A
|
56 798
+699%
|
102 366
+80%
|
135 054
+32%
|
106 668
-21%
|
150 062
+41%
|
161 537
+8%
|
176 491
+9%
|
188 328
+7%
|
181 923
-3%
|
156 375
-14%
|
136 904
-12%
|
124 606
-9%
|
110 150
-12%
|
78 763
-28%
|
84 693
+8%
|
36 606
-57%
|
48 115
+31%
|
77 372
+61%
|
|
| EPS (Diluted) |
1.18
N/A
|
1.14
-3%
|
0.97
-15%
|
0.84
-13%
|
0.92
+10%
|
0.93
+1%
|
1.46
+57%
|
1.64
+12%
|
2.01
+23%
|
2.03
+1%
|
1.83
-10%
|
1.74
-5%
|
1.79
+3%
|
2.04
+14%
|
2.1
+3%
|
2.28
+9%
|
2.29
+0%
|
2.7
+18%
|
2.89
+7%
|
3.08
+7%
|
3.29
+7%
|
2.95
-10%
|
2.66
-10%
|
2.65
0%
|
2.47
-7%
|
2.45
-1%
|
2.82
+15%
|
3.15
+12%
|
3.64
+16%
|
3.76
+3%
|
3.66
-3%
|
3.48
-5%
|
3.26
-6%
|
3.43
+5%
|
3.64
+6%
|
3.66
+1%
|
3.73
+2%
|
3.56
-5%
|
2.94
-17%
|
3.11
+6%
|
2.98
-4%
|
2.55
-14%
|
2.43
-5%
|
1.45
-40%
|
1.43
-1%
|
1.62
+13%
|
1.51
-7%
|
2.06
+36%
|
1.92
-7%
|
1.81
-6%
|
1.63
-10%
|
1.53
-6%
|
0.86
-44%
|
-1.65
N/A
|
-2.31
-40%
|
-2.65
-15%
|
-2.53
+5%
|
-2.67
-6%
|
-3.18
-19%
|
-3.19
0%
|
-4.16
-30%
|
-1.14
+73%
|
-0.7
+39%
|
-0.71
-1%
|
0.57
N/A
|
-0.03
N/A
|
0.15
N/A
|
0.9
+500%
|
1.39
+54%
|
1.97
+42%
|
1.75
-11%
|
2.42
+38%
|
2.61
+8%
|
3.07
+18%
|
-0.95
N/A
|
-2.6
-174%
|
-3.43
-32%
|
0.54
N/A
|
4.35
+706%
|
7.85
+80%
|
10.36
+32%
|
8.18
-21%
|
11.52
+41%
|
12.4
+8%
|
13.54
+9%
|
14.44
+7%
|
13.95
-3%
|
11.99
-14%
|
10.5
-12%
|
9.57
-9%
|
8.52
-11%
|
6.1
-28%
|
6.57
+8%
|
2.84
-57%
|
3.74
+32%
|
6.01
+61%
|
|