Altria Group Inc
F:PHM7
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
Earnings Waterfall
Altria Group Inc
Income Statement
Altria Group Inc
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
293
|
0
|
0
|
1 128
|
0
|
0
|
0
|
1 053
|
0
|
0
|
0
|
857
|
0
|
0
|
0
|
826
|
0
|
0
|
0
|
737
|
0
|
0
|
0
|
727
|
0
|
0
|
0
|
697
|
0
|
0
|
0
|
1 322
|
0
|
0
|
0
|
1 223
|
0
|
0
|
0
|
1 188
|
0
|
0
|
0
|
1 128
|
0
|
0
|
0
|
1 149
|
0
|
0
|
0
|
1 124
|
0
|
0
|
0
|
|
| Revenue |
80 879
N/A
|
81 455
+1%
|
81 769
+0%
|
81 516
0%
|
79 933
-2%
|
79 120
-1%
|
78 713
-1%
|
79 526
+1%
|
81 320
+2%
|
83 794
+3%
|
85 992
+3%
|
87 798
+2%
|
89 610
+2%
|
83 448
-7%
|
77 004
-8%
|
71 294
-7%
|
63 741
-11%
|
52 613
-17%
|
41 003
-22%
|
29 037
-29%
|
18 790
-35%
|
18 647
-1%
|
18 668
+0%
|
18 716
+0%
|
18 664
0%
|
18 786
+1%
|
18 979
+1%
|
19 230
+1%
|
19 356
+1%
|
19 469
+1%
|
21 134
+9%
|
22 196
+5%
|
23 556
+6%
|
24 793
+5%
|
24 348
-2%
|
24 450
+0%
|
24 363
0%
|
24 246
0%
|
23 892
-1%
|
23 598
-1%
|
23 800
+1%
|
23 804
+0%
|
24 371
+2%
|
24 505
+1%
|
24 611
+0%
|
24 499
0%
|
24 317
-1%
|
24 628
+1%
|
24 466
-1%
|
24 455
0%
|
24 406
0%
|
24 344
0%
|
24 522
+1%
|
24 809
+1%
|
25 166
+1%
|
25 374
+1%
|
25 434
+0%
|
25 696
+1%
|
25 604
0%
|
25 810
+1%
|
25 744
0%
|
25 761
+0%
|
25 903
+1%
|
25 727
-1%
|
25 576
-1%
|
25 601
+0%
|
25 243
-1%
|
25 351
+0%
|
25 364
+0%
|
24 884
-2%
|
25 198
+1%
|
25 217
+0%
|
25 110
0%
|
25 841
+3%
|
25 589
-1%
|
25 856
+1%
|
26 153
+1%
|
25 830
-1%
|
26 399
+2%
|
26 062
-1%
|
26 013
0%
|
25 869
-1%
|
25 476
-2%
|
25 240
-1%
|
25 096
-1%
|
24 923
-1%
|
24 888
0%
|
24 619
-1%
|
24 483
-1%
|
24 340
-1%
|
24 041
-1%
|
24 019
0%
|
24 018
0%
|
23 701
-1%
|
23 594
0%
|
23 407
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(51 109)
|
(51 413)
|
(51 359)
|
(51 142)
|
(50 717)
|
(50 247)
|
(50 426)
|
(51 454)
|
(52 701)
|
(54 650)
|
(56 520)
|
(58 158)
|
(59 606)
|
(56 000)
|
(52 185)
|
(48 624)
|
(43 853)
|
(35 720)
|
(27 221)
|
(18 543)
|
(11 004)
|
(11 002)
|
(11 103)
|
(11 267)
|
(11 279)
|
(11 384)
|
(11 507)
|
(11 611)
|
(11 669)
|
(11 457)
|
(12 677)
|
(13 565)
|
(14 722)
|
(15 917)
|
(15 554)
|
(15 465)
|
(15 175)
|
(14 994)
|
(15 042)
|
(14 779)
|
(14 861)
|
(14 811)
|
(14 856)
|
(14 951)
|
(15 055)
|
(14 464)
|
(14 222)
|
(14 196)
|
(14 009)
|
(14 416)
|
(14 318)
|
(14 403)
|
(14 362)
|
(14 430)
|
(14 519)
|
(14 355)
|
(14 320)
|
(14 401)
|
(14 223)
|
(14 325)
|
(14 160)
|
(14 042)
|
(14 027)
|
(13 826)
|
(13 563)
|
(13 407)
|
(12 941)
|
(12 970)
|
(12 898)
|
(12 612)
|
(12 831)
|
(12 606)
|
(12 397)
|
(12 674)
|
(12 400)
|
(12 447)
|
(12 669)
|
(12 370)
|
(12 546)
|
(12 275)
|
(12 073)
|
(11 857)
|
(11 530)
|
(11 249)
|
(10 913)
|
(10 724)
|
(10 598)
|
(10 342)
|
(10 249)
|
(10 161)
|
(9 944)
|
(9 819)
|
(9 678)
|
(9 386)
|
(9 104)
|
(8 894)
|
|
| Gross Profit |
29 770
N/A
|
30 042
+1%
|
30 410
+1%
|
30 374
0%
|
29 216
-4%
|
28 873
-1%
|
28 287
-2%
|
28 072
-1%
|
28 619
+2%
|
29 144
+2%
|
29 472
+1%
|
29 640
+1%
|
30 004
+1%
|
27 448
-9%
|
24 819
-10%
|
22 670
-9%
|
19 888
-12%
|
16 893
-15%
|
13 782
-18%
|
10 494
-24%
|
7 786
-26%
|
7 645
-2%
|
7 565
-1%
|
7 449
-2%
|
7 385
-1%
|
7 402
+0%
|
7 472
+1%
|
7 619
+2%
|
7 687
+1%
|
8 012
+4%
|
8 457
+6%
|
8 631
+2%
|
8 834
+2%
|
8 876
+0%
|
8 794
-1%
|
8 985
+2%
|
9 188
+2%
|
9 252
+1%
|
8 850
-4%
|
8 819
0%
|
8 939
+1%
|
8 993
+1%
|
9 515
+6%
|
9 554
+0%
|
9 556
+0%
|
10 035
+5%
|
10 095
+1%
|
10 432
+3%
|
10 457
+0%
|
10 039
-4%
|
10 088
+0%
|
9 941
-1%
|
10 160
+2%
|
10 379
+2%
|
10 647
+3%
|
11 019
+3%
|
11 114
+1%
|
11 295
+2%
|
11 381
+1%
|
11 485
+1%
|
11 584
+1%
|
11 719
+1%
|
11 876
+1%
|
11 901
+0%
|
12 013
+1%
|
12 194
+2%
|
12 302
+1%
|
12 381
+1%
|
12 466
+1%
|
12 272
-2%
|
12 367
+1%
|
12 611
+2%
|
12 713
+1%
|
13 167
+4%
|
13 189
+0%
|
13 409
+2%
|
13 484
+1%
|
13 460
0%
|
13 853
+3%
|
13 787
0%
|
13 940
+1%
|
14 012
+1%
|
13 946
0%
|
13 991
+0%
|
14 183
+1%
|
14 199
+0%
|
14 290
+1%
|
14 277
0%
|
14 234
0%
|
14 179
0%
|
14 097
-1%
|
14 200
+1%
|
14 340
+1%
|
14 315
0%
|
14 490
+1%
|
14 513
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(13 475)
|
(13 272)
|
(13 075)
|
(12 705)
|
(12 224)
|
(12 230)
|
(12 079)
|
(12 270)
|
(12 547)
|
(12 869)
|
(13 228)
|
(13 375)
|
(13 682)
|
(12 115)
|
(10 525)
|
(9 163)
|
(7 682)
|
(6 612)
|
(5 522)
|
(4 398)
|
(3 113)
|
(3 037)
|
(2 933)
|
(2 850)
|
(2 784)
|
(2 785)
|
(2 761)
|
(2 790)
|
(2 760)
|
(2 833)
|
(2 923)
|
(2 916)
|
(2 863)
|
(2 935)
|
(3 019)
|
(2 958)
|
(2 755)
|
(2 884)
|
(2 736)
|
(2 625)
|
(2 663)
|
(2 591)
|
(2 516)
|
(2 483)
|
(2 301)
|
(2 284)
|
(2 235)
|
(2 346)
|
(2 340)
|
(2 338)
|
(2 424)
|
(2 423)
|
(2 539)
|
(2 629)
|
(2 634)
|
(2 669)
|
(2 708)
|
(2 657)
|
(2 560)
|
(2 628)
|
(2 574)
|
(2 623)
|
(2 636)
|
(2 444)
|
(2 266)
|
(2 328)
|
(2 350)
|
(2 456)
|
(2 643)
|
(2 558)
|
(2 507)
|
(2 373)
|
(2 128)
|
(2 082)
|
(1 993)
|
(1 969)
|
(1 644)
|
(1 680)
|
(1 769)
|
(1 809)
|
(2 140)
|
(2 110)
|
(2 094)
|
(2 075)
|
(2 188)
|
(2 179)
|
(2 227)
|
(2 258)
|
(2 283)
|
(2 391)
|
(2 573)
|
(2 633)
|
(2 603)
|
(2 554)
|
(2 409)
|
(2 339)
|
|
| Selling, General & Administrative |
(12 461)
|
(12 509)
|
(12 563)
|
(12 444)
|
(12 217)
|
(12 223)
|
(12 071)
|
(12 261)
|
(12 538)
|
(12 858)
|
(13 215)
|
(13 361)
|
(13 665)
|
(12 101)
|
(10 514)
|
(9 153)
|
(7 664)
|
(6 595)
|
(5 507)
|
(4 385)
|
(3 113)
|
(3 037)
|
(2 933)
|
(2 850)
|
(2 784)
|
(2 783)
|
(2 758)
|
(2 785)
|
(2 753)
|
(2 832)
|
(2 920)
|
(2 908)
|
(2 843)
|
(2 915)
|
(2 998)
|
(2 938)
|
(2 735)
|
(2 864)
|
(2 715)
|
(2 605)
|
(2 643)
|
(2 572)
|
(2 497)
|
(2 464)
|
(2 281)
|
(2 436)
|
(2 392)
|
(2 503)
|
(2 320)
|
(2 328)
|
(2 414)
|
(2 418)
|
(2 539)
|
(2 629)
|
(2 634)
|
(2 669)
|
(2 708)
|
(2 657)
|
(2 560)
|
(2 628)
|
(2 574)
|
(2 623)
|
(2 636)
|
(2 444)
|
(2 266)
|
(2 328)
|
(2 350)
|
(2 456)
|
(2 643)
|
(2 558)
|
(2 507)
|
(2 373)
|
(2 128)
|
(2 082)
|
(1 993)
|
(1 969)
|
(1 644)
|
(1 680)
|
(1 769)
|
(1 809)
|
(2 140)
|
(2 110)
|
(2 094)
|
(2 075)
|
(2 188)
|
(2 179)
|
(2 227)
|
(2 258)
|
(2 283)
|
(2 391)
|
(2 573)
|
(2 633)
|
(2 603)
|
(2 517)
|
(2 335)
|
(2 227)
|
|
| Depreciation & Amortization |
(1 014)
|
(763)
|
(512)
|
(261)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(11)
|
(13)
|
(14)
|
(17)
|
(14)
|
(11)
|
(10)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(5)
|
(7)
|
(11)
|
(13)
|
(18)
|
(20)
|
(20)
|
(21)
|
(20)
|
(20)
|
(20)
|
(21)
|
(20)
|
(20)
|
(19)
|
(19)
|
(19)
|
(20)
|
0
|
0
|
(10)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(37)
|
(74)
|
(112)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(15)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
152
|
157
|
167
|
0
|
(10)
|
(10)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
16 295
N/A
|
16 770
+3%
|
17 335
+3%
|
17 669
+2%
|
16 992
-4%
|
16 643
-2%
|
16 208
-3%
|
15 802
-3%
|
16 072
+2%
|
16 275
+1%
|
16 244
0%
|
16 265
+0%
|
16 322
+0%
|
15 333
-6%
|
14 294
-7%
|
13 507
-6%
|
12 206
-10%
|
10 281
-16%
|
8 260
-20%
|
6 096
-26%
|
4 673
-23%
|
4 608
-1%
|
4 632
+1%
|
4 599
-1%
|
4 601
+0%
|
4 617
+0%
|
4 711
+2%
|
4 829
+3%
|
4 927
+2%
|
5 179
+5%
|
5 534
+7%
|
5 715
+3%
|
5 971
+4%
|
5 941
-1%
|
5 775
-3%
|
6 027
+4%
|
6 433
+7%
|
6 368
-1%
|
6 114
-4%
|
6 194
+1%
|
6 276
+1%
|
6 402
+2%
|
6 999
+9%
|
7 071
+1%
|
7 255
+3%
|
7 751
+7%
|
7 860
+1%
|
8 086
+3%
|
8 117
+0%
|
7 701
-5%
|
7 664
0%
|
7 518
-2%
|
7 621
+1%
|
7 750
+2%
|
8 013
+3%
|
8 350
+4%
|
8 406
+1%
|
8 638
+3%
|
8 821
+2%
|
8 857
+0%
|
9 010
+2%
|
9 096
+1%
|
9 240
+2%
|
9 457
+2%
|
9 747
+3%
|
9 866
+1%
|
9 952
+1%
|
9 925
0%
|
9 823
-1%
|
9 714
-1%
|
9 860
+2%
|
10 238
+4%
|
10 585
+3%
|
11 085
+5%
|
11 196
+1%
|
11 440
+2%
|
11 840
+3%
|
11 780
-1%
|
12 084
+3%
|
11 978
-1%
|
11 800
-1%
|
11 902
+1%
|
11 852
0%
|
11 916
+1%
|
11 995
+1%
|
12 020
+0%
|
12 063
+0%
|
12 019
0%
|
11 951
-1%
|
11 788
-1%
|
11 524
-2%
|
11 567
+0%
|
11 737
+1%
|
11 761
+0%
|
12 081
+3%
|
12 174
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 418)
|
(1 260)
|
(1 131)
|
(1 134)
|
(1 134)
|
(1 124)
|
(1 078)
|
(1 100)
|
(1 150)
|
(1 167)
|
(1 201)
|
(1 188)
|
(1 176)
|
(981)
|
(830)
|
(709)
|
(521)
|
(404)
|
(220)
|
31
|
235
|
217
|
282
|
303
|
305
|
470
|
496
|
420
|
300
|
(89)
|
(288)
|
(477)
|
(585)
|
(504)
|
(611)
|
(544)
|
(505)
|
(445)
|
(407)
|
(399)
|
(486)
|
(170)
|
(101)
|
(68)
|
98
|
(134)
|
(101)
|
(63)
|
(58)
|
19
|
26
|
155
|
198
|
51
|
111
|
(22)
|
(60)
|
(79)
|
15
|
201
|
71
|
(7)
|
(168)
|
(334)
|
(164)
|
161
|
248
|
276
|
225
|
(149)
|
(61)
|
(45)
|
(997)
|
378
|
(18)
|
(951)
|
(1 460)
|
(1 350)
|
(1 415)
|
(6 861)
|
(7 289)
|
(7 413)
|
(8 636)
|
(5 050)
|
(4 714)
|
(4 768)
|
(3 352)
|
(819)
|
(746)
|
(396)
|
(408)
|
(345)
|
(385)
|
(545)
|
(530)
|
(550)
|
|
| Non-Reccuring Items |
(593)
|
(264)
|
(406)
|
2 264
|
2 087
|
2 245
|
2 196
|
(428)
|
(313)
|
(631)
|
(860)
|
(925)
|
(1 142)
|
(846)
|
(469)
|
(652)
|
(366)
|
(344)
|
(436)
|
(181)
|
(155)
|
(87)
|
(192)
|
(195)
|
(228)
|
(543)
|
(322)
|
(333)
|
(438)
|
(319)
|
(339)
|
(455)
|
(509)
|
(240)
|
(222)
|
(92)
|
(205)
|
(31)
|
(11)
|
11
|
(208)
|
(231)
|
(246)
|
(1 101)
|
(876)
|
(862)
|
(847)
|
(36)
|
(1 117)
|
(1 119)
|
(1 108)
|
(1 095)
|
(45)
|
(271)
|
(285)
|
(314)
|
(268)
|
(160)
|
(157)
|
(941)
|
12 770
|
12 963
|
13 345
|
14 193
|
282
|
214
|
(310)
|
(350)
|
(741)
|
(1 214)
|
(1 410)
|
(6 543)
|
(8 888)
|
(10 185)
|
(9 949)
|
(7 435)
|
(3 567)
|
(3 804)
|
(3 717)
|
(1 203)
|
(889)
|
(134)
|
(166)
|
(88)
|
(76)
|
(226)
|
(468)
|
(445)
|
(404)
|
(324)
|
(432)
|
(412)
|
(496)
|
(1 406)
|
(1 029)
|
(1 044)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 700
|
2 700
|
2 700
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
8
|
19
|
37
|
(37)
|
(38)
|
(40)
|
(37)
|
34
|
40
|
46
|
49
|
66
|
80
|
93
|
72
|
77
|
93
|
111
|
171
|
202
|
205
|
206
|
187
|
184
|
169
|
153
|
142
|
127
|
120
|
114
|
106
|
102
|
2 792
|
82
|
73
|
|
| Pre-Tax Income |
14 284
N/A
|
15 246
+7%
|
15 798
+4%
|
18 799
+19%
|
17 945
-5%
|
17 764
-1%
|
17 326
-2%
|
14 274
-18%
|
14 609
+2%
|
14 477
-1%
|
14 183
-2%
|
14 152
0%
|
14 004
-1%
|
13 506
-4%
|
12 995
-4%
|
12 146
-7%
|
11 319
-7%
|
9 533
-16%
|
7 604
-20%
|
5 946
-22%
|
4 753
-20%
|
4 738
0%
|
4 722
0%
|
4 707
0%
|
4 678
-1%
|
4 544
-3%
|
4 885
+8%
|
4 916
+1%
|
4 789
-3%
|
4 771
0%
|
4 907
+3%
|
4 783
-3%
|
4 877
+2%
|
5 197
+7%
|
4 942
-5%
|
5 391
+9%
|
5 723
+6%
|
5 892
+3%
|
5 696
-3%
|
5 806
+2%
|
5 582
-4%
|
6 001
+8%
|
6 652
+11%
|
5 902
-11%
|
6 477
+10%
|
6 755
+4%
|
6 912
+2%
|
7 987
+16%
|
6 942
-13%
|
6 601
-5%
|
6 582
0%
|
6 578
0%
|
7 774
+18%
|
7 530
-3%
|
7 839
+4%
|
8 014
+2%
|
8 078
+1%
|
8 399
+4%
|
8 679
+3%
|
8 117
-6%
|
21 852
+169%
|
22 060
+1%
|
22 436
+2%
|
23 353
+4%
|
9 828
-58%
|
10 203
+4%
|
9 850
-3%
|
9 814
0%
|
9 341
-5%
|
8 391
-10%
|
8 435
+1%
|
3 699
-56%
|
766
-79%
|
1 358
+77%
|
1 322
-3%
|
3 126
+136%
|
6 890
+120%
|
6 719
-2%
|
7 063
+5%
|
4 085
-42%
|
3 824
-6%
|
4 560
+19%
|
3 256
-29%
|
6 965
+114%
|
7 389
+6%
|
7 195
-3%
|
8 396
+17%
|
10 897
+30%
|
10 928
+0%
|
11 188
+2%
|
13 498
+21%
|
13 616
+1%
|
13 658
+0%
|
12 602
-8%
|
10 604
-16%
|
10 653
+0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5 407)
|
(5 688)
|
(5 790)
|
(6 759)
|
(6 368)
|
(6 296)
|
(6 128)
|
(5 004)
|
(5 097)
|
(5 029)
|
(4 616)
|
(4 566)
|
(4 540)
|
(4 369)
|
(4 293)
|
(3 770)
|
(3 409)
|
(2 654)
|
(2 218)
|
(1 958)
|
(1 571)
|
(1 734)
|
(1 709)
|
(1 632)
|
(1 547)
|
(1 495)
|
(1 621)
|
(1 685)
|
(1 699)
|
(1 706)
|
(1 761)
|
(1 622)
|
(1 669)
|
(1 765)
|
(1 478)
|
(1 678)
|
(1 816)
|
(1 860)
|
(2 263)
|
(2 330)
|
(2 189)
|
(2 351)
|
(2 220)
|
(1 987)
|
(2 294)
|
(2 382)
|
(2 499)
|
(2 835)
|
(2 407)
|
(2 276)
|
(2 261)
|
(2 256)
|
(2 704)
|
(2 617)
|
(2 739)
|
(2 783)
|
(2 835)
|
(2 956)
|
(3 031)
|
(2 903)
|
(7 608)
|
(7 632)
|
(7 672)
|
(7 816)
|
(2 968)
|
(2 849)
|
(2 515)
|
(2 345)
|
(2 186)
|
(1 990)
|
(1 986)
|
(1 950)
|
(1 980)
|
(2 162)
|
(2 207)
|
(2 268)
|
(2 413)
|
(2 371)
|
(2 503)
|
(1 289)
|
(1 349)
|
(1 547)
|
(1 502)
|
(2 267)
|
(1 625)
|
(1 603)
|
(1 578)
|
(2 137)
|
(2 798)
|
(2 716)
|
(3 340)
|
(3 331)
|
(2 394)
|
(2 390)
|
(1 817)
|
(1 784)
|
|
| Income from Continuing Operations |
8 877
|
9 558
|
10 008
|
12 040
|
11 577
|
11 468
|
11 198
|
9 270
|
9 512
|
9 448
|
9 567
|
9 586
|
9 464
|
9 137
|
8 702
|
8 376
|
7 910
|
6 879
|
5 386
|
3 988
|
3 182
|
3 004
|
3 013
|
3 075
|
3 131
|
3 049
|
3 264
|
3 231
|
3 090
|
3 065
|
3 146
|
3 161
|
3 208
|
3 432
|
3 464
|
3 713
|
3 907
|
4 032
|
3 433
|
3 476
|
3 393
|
3 650
|
4 432
|
3 915
|
4 183
|
4 373
|
4 413
|
5 152
|
4 535
|
4 325
|
4 321
|
4 322
|
5 070
|
4 913
|
5 100
|
5 231
|
5 243
|
5 443
|
5 648
|
5 214
|
14 244
|
14 428
|
14 764
|
15 537
|
6 860
|
7 354
|
7 335
|
7 469
|
7 155
|
6 401
|
6 449
|
1 749
|
(1 214)
|
(804)
|
(885)
|
858
|
4 477
|
4 348
|
4 560
|
2 796
|
2 475
|
3 013
|
1 754
|
4 698
|
5 764
|
5 592
|
6 818
|
8 760
|
8 130
|
8 472
|
10 158
|
10 285
|
11 264
|
10 212
|
8 787
|
8 869
|
|
| Income to Minority Interest |
(311)
|
(413)
|
(541)
|
(542)
|
(556)
|
(565)
|
(495)
|
(458)
|
(391)
|
(308)
|
(229)
|
(79)
|
(44)
|
85
|
176
|
167
|
260
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(1)
|
5
|
8
|
14
|
16
|
13
|
14
|
8
|
2
|
0
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
8 560
N/A
|
9 145
+7%
|
9 467
+4%
|
11 498
+21%
|
11 102
-3%
|
10 923
-2%
|
10 750
-2%
|
8 881
-17%
|
9 204
+4%
|
9 212
+0%
|
9 391
+2%
|
9 549
+2%
|
9 416
-1%
|
9 807
+4%
|
9 858
+1%
|
10 093
+2%
|
10 435
+3%
|
11 316
+8%
|
11 360
+0%
|
11 352
0%
|
12 022
+6%
|
11 295
-6%
|
10 799
-4%
|
10 557
-2%
|
10 137
-4%
|
9 490
-6%
|
8 203
-14%
|
6 439
-22%
|
4 919
-24%
|
3 063
-38%
|
3 141
+3%
|
3 151
+0%
|
3 195
+1%
|
3 418
+7%
|
3 450
+1%
|
3 697
+7%
|
3 890
+5%
|
4 013
+3%
|
3 418
-15%
|
3 460
+1%
|
3 377
-2%
|
3 635
+8%
|
4 413
+21%
|
3 900
-12%
|
4 167
+7%
|
4 357
+5%
|
4 399
+1%
|
5 136
+17%
|
4 523
-12%
|
4 314
-5%
|
4 310
0%
|
4 312
+0%
|
5 058
+17%
|
4 902
-3%
|
5 088
+4%
|
5 219
+3%
|
5 231
+0%
|
5 430
+4%
|
5 635
+4%
|
5 202
-8%
|
14 215
+173%
|
14 399
+1%
|
14 735
+2%
|
15 507
+5%
|
10 208
-34%
|
10 701
+5%
|
10 588
-1%
|
10 665
+1%
|
6 955
-35%
|
6 181
-11%
|
6 302
+2%
|
1 760
-72%
|
(1 300)
N/A
|
(868)
+33%
|
(922)
-6%
|
726
N/A
|
4 459
+514%
|
4 330
-3%
|
4 536
+5%
|
2 765
-39%
|
2 464
-11%
|
2 998
+22%
|
1 741
-42%
|
4 686
+169%
|
5 751
+23%
|
5 580
-3%
|
6 804
+22%
|
8 744
+29%
|
8 113
-7%
|
8 453
+4%
|
10 134
+20%
|
10 260
+1%
|
11 236
+10%
|
10 184
-9%
|
8 761
-14%
|
8 843
+1%
|
|
| EPS (Diluted) |
3.88
N/A
|
4.21
+9%
|
4.38
+4%
|
5.42
+24%
|
5.21
-4%
|
5.35
+3%
|
5.29
-1%
|
4.36
-18%
|
4.51
+3%
|
4.48
-1%
|
4.5
+0%
|
4.63
+3%
|
4.57
-1%
|
4.71
+3%
|
4.72
+0%
|
4.82
+2%
|
4.99
+4%
|
5.38
+8%
|
5.4
+0%
|
5.38
0%
|
5.71
+6%
|
5.34
-6%
|
5.1
-4%
|
4.98
-2%
|
4.79
-4%
|
4.48
-6%
|
3.93
-12%
|
3.03
-23%
|
2.36
-22%
|
1.47
-38%
|
1.51
+3%
|
1.52
+1%
|
1.54
+1%
|
1.65
+7%
|
1.66
+1%
|
1.78
+7%
|
1.87
+5%
|
1.93
+3%
|
1.64
-15%
|
1.67
+2%
|
1.64
-2%
|
1.78
+9%
|
2.17
+22%
|
1.92
-12%
|
2.06
+7%
|
2.16
+5%
|
2.19
+1%
|
2.57
+17%
|
2.26
-12%
|
2.16
-4%
|
2.17
+0%
|
2.18
+0%
|
2.56
+17%
|
2.5
-2%
|
2.57
+3%
|
2.67
+4%
|
2.67
N/A
|
2.78
+4%
|
2.88
+4%
|
2.66
-8%
|
7.28
+174%
|
7.42
+2%
|
7.64
+3%
|
8.09
+6%
|
5.31
-34%
|
5.63
+6%
|
5.59
-1%
|
5.66
+1%
|
3.68
-35%
|
3.29
-11%
|
3.37
+2%
|
0.93
-72%
|
-0.69
N/A
|
-0.46
+33%
|
-0.49
-7%
|
0.39
N/A
|
2.41
+518%
|
2.35
-2%
|
2.47
+5%
|
1.5
-39%
|
1.34
-11%
|
1.64
+22%
|
0.97
-41%
|
2.6
+168%
|
3.19
+23%
|
3.11
-3%
|
3.81
+23%
|
4.93
+29%
|
4.57
-7%
|
4.8
+5%
|
5.89
+23%
|
6.02
+2%
|
6.54
+9%
|
6.02
-8%
|
5.2
-14%
|
5.26
+1%
|
|