Chubb Ltd
F:AEX
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.
This alert will be permanently deleted.
Income Statement
Income Statement
Chubb Ltd
| 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
199
|
191
|
193
|
193
|
193
|
192
|
184
|
180
|
177
|
177
|
179
|
185
|
183
|
181
|
178
|
171
|
174
|
174
|
176
|
180
|
176
|
179
|
176
|
174
|
175
|
175
|
195
|
219
|
230
|
237
|
231
|
223
|
225
|
224
|
220
|
218
|
224
|
235
|
245
|
249
|
250
|
249
|
249
|
250
|
250
|
248
|
259
|
268
|
275
|
286
|
285
|
283
|
280
|
277
|
276
|
274
|
300
|
378
|
460
|
544
|
605
|
613
|
607
|
605
|
607
|
610
|
630
|
644
|
641
|
624
|
597
|
571
|
552
|
544
|
532
|
524
|
516
|
506
|
500
|
492
|
492
|
502
|
514
|
542
|
570
|
598
|
629
|
653
|
672
|
690
|
707
|
725
|
741
|
744
|
743
|
748
|
|
| Gross Premiums Earned |
5 917
|
5 908
|
6 098
|
6 625
|
6 905
|
7 542
|
8 273
|
8 745
|
9 727
|
10 118
|
10 593
|
11 055
|
11 110
|
11 400
|
11 539
|
11 771
|
11 748
|
11 676
|
11 661
|
11 658
|
11 825
|
12 102
|
12 204
|
12 266
|
12 297
|
12 155
|
12 575
|
13 034
|
13 203
|
13 457
|
13 295
|
13 079
|
13 240
|
13 323
|
13 290
|
13 319
|
13 504
|
13 536
|
14 060
|
15 128
|
15 387
|
15 459
|
15 485
|
15 660
|
15 677
|
15 869
|
16 153
|
16 098
|
16 613
|
17 010
|
17 275
|
17 419
|
17 426
|
17 383
|
17 411
|
17 376
|
17 213
|
19 883
|
22 928
|
25 897
|
28 749
|
28 924
|
28 756
|
28 875
|
29 034
|
29 289
|
29 716
|
29 817
|
30 064
|
30 174
|
30 401
|
30 820
|
31 290
|
31 947
|
32 184
|
32 622
|
33 117
|
33 544
|
34 229
|
35 464
|
36 292
|
36 808
|
37 544
|
39 074
|
40 360
|
41 765
|
43 215
|
44 359
|
45 712
|
47 153
|
48 446
|
49 145
|
49 846
|
50 263
|
51 096
|
52 082
|
|
| Revenue |
6 645
N/A
|
6 625
0%
|
6 664
+1%
|
7 021
+5%
|
7 228
+3%
|
7 847
+9%
|
8 836
+13%
|
9 615
+9%
|
10 893
+13%
|
11 365
+4%
|
11 807
+4%
|
12 211
+3%
|
12 320
+1%
|
12 582
+2%
|
12 773
+2%
|
13 194
+3%
|
13 088
-1%
|
13 121
+0%
|
13 152
+0%
|
13 047
-1%
|
13 328
+2%
|
13 696
+3%
|
13 875
+1%
|
14 128
+2%
|
14 295
+1%
|
13 870
-3%
|
14 446
+4%
|
14 647
+1%
|
14 696
+0%
|
15 198
+3%
|
15 006
-1%
|
15 013
+0%
|
15 472
+3%
|
16 006
+3%
|
15 945
0%
|
16 022
+0%
|
16 134
+1%
|
15 948
-1%
|
16 419
+3%
|
16 817
+2%
|
16 899
+0%
|
17 281
+2%
|
16 955
-2%
|
17 778
+5%
|
17 974
+1%
|
18 092
+1%
|
18 868
+4%
|
18 896
+0%
|
19 283
+2%
|
19 400
+1%
|
19 515
+1%
|
19 543
+0%
|
19 239
-2%
|
19 211
0%
|
19 440
+1%
|
19 137
-2%
|
19 099
0%
|
21 637
+13%
|
24 494
+13%
|
28 132
+15%
|
31 572
+12%
|
32 161
+2%
|
32 364
+1%
|
32 443
+0%
|
32 288
0%
|
32 591
+1%
|
32 989
+1%
|
33 132
+0%
|
32 766
-1%
|
32 823
+0%
|
32 849
+0%
|
33 157
+1%
|
34 244
+3%
|
34 052
-1%
|
34 497
+1%
|
34 892
+1%
|
35 994
+3%
|
38 268
+6%
|
38 947
+2%
|
40 328
+4%
|
40 869
+1%
|
40 529
-1%
|
40 766
+1%
|
42 043
+3%
|
43 097
+3%
|
44 523
+3%
|
46 455
+4%
|
48 186
+4%
|
49 735
+3%
|
51 572
+4%
|
53 574
+4%
|
54 570
+2%
|
55 753
+2%
|
56 212
+1%
|
57 213
+2%
|
58 512
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6 648)
|
(6 586)
|
(6 636)
|
(6 525)
|
(7 010)
|
(7 584)
|
(8 260)
|
(8 569)
|
(8 888)
|
(9 183)
|
(9 530)
|
(10 297)
|
(10 689)
|
(10 990)
|
(11 146)
|
(11 746)
|
(11 638)
|
(11 614)
|
(11 537)
|
(10 606)
|
(10 364)
|
(10 509)
|
(10 576)
|
(10 709)
|
(10 745)
|
(10 561)
|
(10 959)
|
(11 687)
|
(11 889)
|
(12 205)
|
(12 067)
|
(11 551)
|
(11 713)
|
(11 896)
|
(11 907)
|
(11 947)
|
(12 177)
|
(12 534)
|
(13 118)
|
(14 121)
|
(14 495)
|
(14 130)
|
(14 026)
|
(14 326)
|
(14 778)
|
(14 921)
|
(15 168)
|
(14 908)
|
(14 883)
|
(15 211)
|
(15 490)
|
(15 650)
|
(15 629)
|
(15 622)
|
(15 665)
|
(15 573)
|
(15 437)
|
(17 871)
|
(20 735)
|
(23 318)
|
(25 665)
|
(25 768)
|
(25 512)
|
(27 485)
|
(28 089)
|
(28 489)
|
(28 882)
|
(27 501)
|
(27 806)
|
(27 859)
|
(28 183)
|
(28 521)
|
(28 981)
|
(29 480)
|
(31 417)
|
(32 258)
|
(32 332)
|
(32 989)
|
(31 533)
|
(32 486)
|
(32 969)
|
(32 772)
|
(33 217)
|
(34 475)
|
(35 926)
|
(37 317)
|
(38 704)
|
(39 356)
|
(40 267)
|
(41 615)
|
(43 074)
|
(43 693)
|
(44 443)
|
(45 768)
|
(45 660)
|
(45 777)
|
|
| Selling, General & Administrative |
(830)
|
(835)
|
(857)
|
(902)
|
(918)
|
(1 006)
|
(1 063)
|
(1 106)
|
(1 190)
|
(1 219)
|
(1 236)
|
(1 248)
|
(1 265)
|
(1 283)
|
(1 295)
|
(1 297)
|
(1 261)
|
(1 323)
|
(1 347)
|
(1 392)
|
(1 456)
|
(1 414)
|
(1 430)
|
(1 435)
|
(1 455)
|
(1 474)
|
(1 579)
|
(1 678)
|
0
|
(1 782)
|
(1 775)
|
(1 769)
|
0
|
(1 851)
|
(1 860)
|
(1 842)
|
(1 873)
|
(1 897)
|
(1 952)
|
(2 039)
|
(2 068)
|
(2 079)
|
(2 075)
|
(2 074)
|
(2 096)
|
(2 100)
|
(2 150)
|
(2 194)
|
(2 235)
|
(2 242)
|
(2 249)
|
(2 246)
|
(2 265)
|
(2 283)
|
(2 295)
|
(2 309)
|
(2 289)
|
(2 505)
|
(2 756)
|
(2 956)
|
(3 100)
|
(3 006)
|
(2 893)
|
(2 839)
|
(2 868)
|
(2 884)
|
(2 914)
|
(2 920)
|
(2 898)
|
(2 919)
|
(2 932)
|
(2 963)
|
(3 053)
|
(3 084)
|
(3 053)
|
(3 033)
|
(3 001)
|
(3 003)
|
(3 050)
|
(3 124)
|
(3 154)
|
(3 187)
|
(3 230)
|
(3 308)
|
(3 416)
|
(3 569)
|
(3 721)
|
(3 931)
|
(4 106)
|
(4 278)
|
(4 437)
|
(4 473)
|
(4 547)
|
(4 558)
|
(4 549)
|
(4 600)
|
|
| Depreciation & Amortization |
(80)
|
(60)
|
(40)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
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)
|
(3)
|
(5)
|
(9)
|
(10)
|
(16)
|
(21)
|
(29)
|
(34)
|
(39)
|
(44)
|
(51)
|
(54)
|
(65)
|
(83)
|
(95)
|
(101)
|
(108)
|
(105)
|
(108)
|
(117)
|
(142)
|
(166)
|
(171)
|
(148)
|
(98)
|
(51)
|
(19)
|
(76)
|
(136)
|
(197)
|
(260)
|
(281)
|
(301)
|
(319)
|
(339)
|
(330)
|
(322)
|
(315)
|
(305)
|
(302)
|
(297)
|
(293)
|
(290)
|
(289)
|
(290)
|
(289)
|
(287)
|
(286)
|
(284)
|
(282)
|
(285)
|
(286)
|
(285)
|
(300)
|
(310)
|
(318)
|
(328)
|
(325)
|
(323)
|
(318)
|
(312)
|
(306)
|
|
| Benefits Claims Loss Adjustment |
(5 738)
|
(5 694)
|
(5 741)
|
(5 606)
|
(6 093)
|
(6 579)
|
(7 196)
|
(7 463)
|
(7 698)
|
(7 964)
|
(8 294)
|
(9 049)
|
(9 424)
|
(9 707)
|
(9 851)
|
(10 449)
|
(10 377)
|
(10 291)
|
(10 190)
|
(9 214)
|
(8 908)
|
(9 095)
|
(9 146)
|
(9 274)
|
(9 290)
|
(9 087)
|
(9 380)
|
(10 009)
|
(11 889)
|
(10 423)
|
(10 292)
|
(9 782)
|
(11 713)
|
(10 043)
|
(10 044)
|
(10 100)
|
(10 295)
|
(10 627)
|
(11 150)
|
(12 061)
|
(12 398)
|
(12 017)
|
(11 912)
|
(12 208)
|
(12 631)
|
(12 767)
|
(12 953)
|
(12 631)
|
(12 526)
|
(12 862)
|
(13 127)
|
(13 293)
|
(13 256)
|
(13 222)
|
(13 228)
|
(13 098)
|
(12 977)
|
(15 218)
|
(17 881)
|
(20 311)
|
(22 546)
|
(22 686)
|
(22 483)
|
(24 449)
|
(24 911)
|
(25 274)
|
(25 617)
|
(24 212)
|
(24 569)
|
(24 610)
|
(24 929)
|
(25 243)
|
(25 623)
|
(26 094)
|
(28 067)
|
(28 932)
|
(29 041)
|
(29 697)
|
(28 193)
|
(29 073)
|
(29 528)
|
(29 299)
|
(29 703)
|
(30 885)
|
(32 225)
|
(33 462)
|
(34 698)
|
(35 180)
|
(35 987)
|
(37 208)
|
(38 555)
|
(39 139)
|
(39 838)
|
(41 160)
|
(41 677)
|
(41 757)
|
|
| Other Operating Expenses |
0
|
3
|
3
|
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
|
(27)
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
(50)
|
(50)
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
136
|
189
|
246
|
244
|
265
|
268
|
878
|
886
|
|
| Operating Income |
(4)
N/A
|
38
N/A
|
29
-25%
|
496
+1 624%
|
217
-56%
|
263
+21%
|
576
+119%
|
1 046
+82%
|
2 005
+92%
|
2 182
+9%
|
2 277
+4%
|
1 913
-16%
|
1 631
-15%
|
1 592
-2%
|
1 627
+2%
|
1 449
-11%
|
1 450
+0%
|
1 507
+4%
|
1 615
+7%
|
2 441
+51%
|
2 964
+21%
|
3 187
+8%
|
3 299
+4%
|
3 419
+4%
|
3 550
+4%
|
3 309
-7%
|
3 487
+5%
|
2 960
-15%
|
2 807
-5%
|
2 993
+7%
|
2 939
-2%
|
3 462
+18%
|
3 759
+9%
|
4 110
+9%
|
4 038
-2%
|
4 075
+1%
|
3 957
-3%
|
3 414
-14%
|
3 301
-3%
|
2 696
-18%
|
2 404
-11%
|
3 151
+31%
|
2 929
-7%
|
3 452
+18%
|
3 196
-7%
|
3 171
-1%
|
3 700
+17%
|
3 988
+8%
|
4 400
+10%
|
4 189
-5%
|
4 025
-4%
|
3 893
-3%
|
3 610
-7%
|
3 589
-1%
|
3 775
+5%
|
3 564
-6%
|
3 662
+3%
|
3 766
+3%
|
3 759
0%
|
4 814
+28%
|
5 907
+23%
|
6 393
+8%
|
6 852
+7%
|
4 958
-28%
|
4 199
-15%
|
4 102
-2%
|
4 107
+0%
|
5 631
+37%
|
4 960
-12%
|
4 964
+0%
|
4 666
-6%
|
4 636
-1%
|
5 263
+14%
|
4 572
-13%
|
3 080
-33%
|
2 634
-14%
|
3 662
+39%
|
5 279
+44%
|
7 414
+40%
|
7 842
+6%
|
7 900
+1%
|
7 757
-2%
|
7 549
-3%
|
7 568
+0%
|
7 171
-5%
|
7 206
+0%
|
7 751
+8%
|
8 830
+14%
|
9 468
+7%
|
9 957
+5%
|
10 500
+5%
|
10 877
+4%
|
11 310
+4%
|
10 444
-8%
|
11 553
+11%
|
12 735
+10%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(199)
|
(191)
|
(193)
|
(193)
|
(192)
|
(192)
|
(184)
|
(180)
|
(189)
|
(177)
|
(179)
|
(185)
|
(164)
|
(181)
|
(178)
|
(171)
|
(130)
|
(174)
|
(176)
|
(180)
|
(124)
|
(179)
|
(176)
|
(174)
|
(221)
|
(194)
|
(85)
|
(122)
|
(230)
|
(176)
|
(271)
|
(293)
|
(225)
|
(256)
|
(277)
|
(196)
|
(149)
|
(149)
|
(156)
|
(221)
|
(218)
|
(228)
|
(239)
|
(182)
|
(170)
|
(152)
|
(144)
|
(154)
|
(140)
|
(144)
|
(96)
|
(65)
|
(47)
|
(49)
|
(63)
|
(125)
|
(206)
|
(346)
|
(440)
|
(420)
|
(330)
|
(237)
|
(103)
|
(75)
|
(92)
|
(113)
|
(188)
|
(165)
|
(165)
|
(161)
|
6
|
(58)
|
109
|
38
|
(230)
|
207
|
561
|
1 099
|
1 927
|
2 210
|
1 935
|
1 756
|
865
|
(119)
|
(611)
|
(656)
|
(489)
|
(204)
|
150
|
11
|
(9)
|
155
|
218
|
93
|
(23)
|
(310)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(141)
|
(189)
|
(399)
|
(623)
|
(1 064)
|
(1 067)
|
(1 162)
|
(1 107)
|
(397)
|
(557)
|
(283)
|
(153)
|
(128)
|
(83)
|
(61)
|
(53)
|
(65)
|
(70)
|
(71)
|
(50)
|
(38)
|
(31)
|
(28)
|
(22)
|
(22)
|
(30)
|
(35)
|
(35)
|
(68)
|
(70)
|
(66)
|
(101)
|
(145)
|
(343)
|
(449)
|
(537)
|
(595)
|
(514)
|
(480)
|
(411)
|
(355)
|
(236)
|
(173)
|
(142)
|
(108)
|
(113)
|
(113)
|
(112)
|
(81)
|
(65)
|
(48)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(26)
|
(48)
|
(70)
|
(82)
|
(73)
|
(69)
|
(54)
|
(46)
|
(39)
|
(39)
|
(32)
|
(27)
|
(21)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39)
|
(36)
|
(18)
|
(32)
|
21
|
29
|
15
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
4
|
(10)
|
(22)
|
(37)
|
(32)
|
(19)
|
(8)
|
(16)
|
(38)
|
(38)
|
(21)
|
(15)
|
20
|
25
|
30
|
(19)
|
24
|
30
|
13
|
(17)
|
26
|
18
|
(16)
|
(35)
|
(73)
|
(81)
|
(42)
|
36
|
(21)
|
(24)
|
(39)
|
(93)
|
(33)
|
(31)
|
(32)
|
(42)
|
(48)
|
(54)
|
(62)
|
(43)
|
(56)
|
(47)
|
(40)
|
(41)
|
(35)
|
(48)
|
(48)
|
0
|
(25)
|
2
|
(7)
|
(8)
|
(9)
|
(12)
|
(5)
|
(15)
|
(19)
|
(16)
|
(26)
|
(32)
|
(34)
|
(37)
|
(32)
|
(30)
|
(35)
|
(21)
|
(30)
|
(30)
|
(22)
|
(45)
|
(45)
|
(42)
|
(57)
|
(65)
|
(67)
|
(61)
|
(45)
|
(33)
|
(29)
|
(41)
|
(51)
|
(50)
|
(58)
|
(27)
|
(25)
|
(21)
|
4
|
(23)
|
(28)
|
(38)
|
(45)
|
(34)
|
(22)
|
(10)
|
(11)
|
|
| Pre-Tax Income |
(202)
N/A
|
(149)
+27%
|
(174)
-17%
|
281
N/A
|
(12)
N/A
|
39
N/A
|
373
+856%
|
859
+130%
|
1 794
+109%
|
1 967
+10%
|
2 061
+5%
|
1 708
-17%
|
1 439
-16%
|
1 430
-1%
|
1 473
+3%
|
1 308
-11%
|
1 301
-1%
|
1 358
+4%
|
1 470
+8%
|
2 274
+55%
|
2 823
+24%
|
3 034
+7%
|
3 141
+4%
|
3 229
+3%
|
3 153
-2%
|
2 853
-10%
|
2 922
+2%
|
2 173
-26%
|
1 549
-29%
|
1 729
+12%
|
1 482
-14%
|
2 023
+37%
|
3 044
+50%
|
3 264
+7%
|
3 447
+6%
|
3 694
+7%
|
3 638
-2%
|
3 134
-14%
|
3 030
-3%
|
2 321
-23%
|
2 042
-12%
|
2 779
+36%
|
2 540
-9%
|
3 201
+26%
|
2 976
-7%
|
2 968
0%
|
3 498
+18%
|
3 782
+8%
|
4 238
+12%
|
3 990
-6%
|
3 896
-2%
|
3 786
-3%
|
3 487
-8%
|
3 461
-1%
|
3 634
+5%
|
3 333
-8%
|
3 296
-1%
|
3 058
-7%
|
2 854
-7%
|
3 831
+34%
|
4 950
+29%
|
5 608
+13%
|
6 232
+11%
|
4 440
-29%
|
3 722
-16%
|
3 718
0%
|
3 725
+0%
|
5 294
+42%
|
4 657
-12%
|
4 668
+0%
|
4 514
-3%
|
4 421
-2%
|
5 249
+19%
|
4 488
-14%
|
2 737
-39%
|
2 752
+1%
|
4 162
+51%
|
6 333
+52%
|
9 308
+47%
|
10 023
+8%
|
9 794
-2%
|
9 462
-3%
|
8 361
-12%
|
7 365
-12%
|
6 485
-12%
|
6 455
0%
|
7 159
+11%
|
8 557
+20%
|
9 526
+11%
|
9 886
+4%
|
10 407
+5%
|
10 948
+5%
|
11 455
+5%
|
10 483
-8%
|
11 493
+10%
|
12 393
+8%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
79
|
82
|
79
|
10
|
112
|
87
|
20
|
(55)
|
(311)
|
(350)
|
(391)
|
(389)
|
(286)
|
(289)
|
(288)
|
(238)
|
(273)
|
(281)
|
(287)
|
(402)
|
(522)
|
(517)
|
(548)
|
(558)
|
(575)
|
(599)
|
(571)
|
(424)
|
(367)
|
(342)
|
(306)
|
(407)
|
(521)
|
(527)
|
(568)
|
(634)
|
(553)
|
(531)
|
(510)
|
(515)
|
(502)
|
(516)
|
(543)
|
(525)
|
(270)
|
(282)
|
(249)
|
(257)
|
(480)
|
(451)
|
(469)
|
(490)
|
(634)
|
(661)
|
(671)
|
(627)
|
(462)
|
(466)
|
(478)
|
(623)
|
(815)
|
(819)
|
(864)
|
(502)
|
(311)
|
(318)
|
(336)
|
(604)
|
(720)
|
(773)
|
(763)
|
(810)
|
(795)
|
(822)
|
(552)
|
(464)
|
(629)
|
(752)
|
(1 131)
|
(1 207)
|
(1 269)
|
(1 284)
|
(1 258)
|
(1 303)
|
(1 239)
|
(1 270)
|
(1 371)
|
(1 521)
|
(511)
|
(469)
|
(567)
|
(658)
|
(1 815)
|
(1 794)
|
(2 021)
|
(2 304)
|
|
| Income from Continuing Operations |
(124)
|
(67)
|
(95)
|
291
|
100
|
126
|
393
|
804
|
1 483
|
1 617
|
1 670
|
1 319
|
1 153
|
1 142
|
1 186
|
1 070
|
1 028
|
1 076
|
1 182
|
1 872
|
2 301
|
2 517
|
2 593
|
2 671
|
2 578
|
2 254
|
2 351
|
1 749
|
1 182
|
1 387
|
1 176
|
1 616
|
2 523
|
2 737
|
2 879
|
3 060
|
3 085
|
2 603
|
2 520
|
1 806
|
1 540
|
2 263
|
1 997
|
2 676
|
2 706
|
2 686
|
3 249
|
3 525
|
3 758
|
3 539
|
3 427
|
3 296
|
2 853
|
2 800
|
2 963
|
2 706
|
2 834
|
2 592
|
2 376
|
3 208
|
4 135
|
4 789
|
5 368
|
3 938
|
3 411
|
3 400
|
3 389
|
4 690
|
3 937
|
3 895
|
3 751
|
3 611
|
4 454
|
3 666
|
2 185
|
2 288
|
3 533
|
5 581
|
8 177
|
8 816
|
8 525
|
8 178
|
7 103
|
6 062
|
5 246
|
5 185
|
5 788
|
7 036
|
9 015
|
9 417
|
9 840
|
10 290
|
9 640
|
8 689
|
9 472
|
10 089
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
13
|
(138)
|
(124)
|
(293)
|
(368)
|
(229)
|
(274)
|
(414)
|
|
| Net Income (Common) |
(172)
N/A
|
(93)
+46%
|
(120)
-30%
|
266
N/A
|
74
-72%
|
101
+35%
|
366
+265%
|
773
+111%
|
1 447
+87%
|
1 577
+9%
|
1 625
+3%
|
1 275
-22%
|
1 108
-13%
|
1 097
-1%
|
1 141
+4%
|
1 025
-10%
|
983
-4%
|
1 036
+5%
|
1 141
+10%
|
1 831
+60%
|
2 260
+23%
|
2 472
+9%
|
2 548
+3%
|
2 626
+3%
|
2 533
-4%
|
2 209
-13%
|
2 304
+4%
|
1 713
-26%
|
1 158
-32%
|
1 374
+19%
|
1 176
-14%
|
1 616
+37%
|
2 523
+56%
|
2 737
+8%
|
2 879
+5%
|
3 060
+6%
|
3 085
+1%
|
2 603
-16%
|
2 520
-3%
|
1 806
-28%
|
1 540
-15%
|
2 263
+47%
|
1 997
-12%
|
2 676
+34%
|
2 706
+1%
|
2 686
-1%
|
3 249
+21%
|
3 525
+8%
|
3 758
+7%
|
3 539
-6%
|
3 427
-3%
|
3 296
-4%
|
2 853
-13%
|
2 800
-2%
|
2 963
+6%
|
2 706
-9%
|
2 834
+5%
|
2 592
-9%
|
2 376
-8%
|
3 208
+35%
|
4 135
+29%
|
4 789
+16%
|
5 368
+12%
|
3 938
-27%
|
3 861
-2%
|
3 850
0%
|
3 839
0%
|
5 140
+34%
|
3 962
-23%
|
3 920
-1%
|
3 776
-4%
|
3 636
-4%
|
4 454
+22%
|
3 666
-18%
|
2 185
-40%
|
2 288
+5%
|
3 533
+54%
|
5 581
+58%
|
8 177
+47%
|
8 816
+8%
|
8 525
-3%
|
8 178
-4%
|
7 103
-13%
|
6 062
-15%
|
5 246
-13%
|
5 185
-1%
|
5 788
+12%
|
7 039
+22%
|
9 028
+28%
|
9 279
+3%
|
9 716
+5%
|
9 997
+3%
|
9 272
-7%
|
8 460
-9%
|
9 198
+9%
|
9 675
+5%
|
|
| EPS (Diluted) |
-0.73
N/A
|
-0.34
+53%
|
-0.44
-29%
|
1.02
N/A
|
0.28
-73%
|
0.37
+32%
|
1.33
+259%
|
2.74
+106%
|
5.25
+92%
|
5.54
+6%
|
5.69
+3%
|
4.53
-20%
|
3.88
-14%
|
3.8
-2%
|
3.94
+4%
|
4.26
+8%
|
3.31
-22%
|
3.17
-4%
|
3.49
+10%
|
5.6
+60%
|
6.89
+23%
|
7.51
+9%
|
7.71
+3%
|
7.96
+3%
|
7.63
-4%
|
6.63
-13%
|
6.86
+3%
|
5.1
-26%
|
3.46
-32%
|
4.09
+18%
|
3.5
-14%
|
4.77
+36%
|
7.47
+57%
|
8.05
+8%
|
8.43
+5%
|
8.95
+6%
|
9.04
+1%
|
7.66
-15%
|
7.38
-4%
|
5.33
-28%
|
4.52
-15%
|
6.63
+47%
|
5.82
-12%
|
7.8
+34%
|
7.9
+1%
|
7.83
-1%
|
9.46
+21%
|
10.25
+8%
|
10.92
+7%
|
10.34
-5%
|
10.04
-3%
|
9.76
-3%
|
8.42
-14%
|
8.44
+0%
|
9.01
+7%
|
8.27
-8%
|
8.62
+4%
|
5.75
-33%
|
5.04
-12%
|
6.8
+35%
|
8.87
+30%
|
10.15
+14%
|
11.38
+12%
|
8.44
-26%
|
8.19
-3%
|
8.2
+0%
|
8.19
0%
|
11.02
+35%
|
8.48
-23%
|
8.49
+0%
|
8.2
-3%
|
7.93
-3%
|
9.71
+22%
|
8.06
-17%
|
4.84
-40%
|
5.04
+4%
|
7.79
+55%
|
12.31
+58%
|
18.25
+48%
|
20.1
+10%
|
19.24
-4%
|
19.02
-1%
|
16.69
-12%
|
14.44
-13%
|
12.39
-14%
|
12.4
+0%
|
13.92
+12%
|
17.05
+22%
|
21.8
+28%
|
22.64
+4%
|
23.78
+5%
|
24.5
+3%
|
22.7
-7%
|
20.9
-8%
|
22.77
+9%
|
24.13
+6%
|
|