Zwack Unicum Likoripari es Kereskedelmi Nyrt
F:ZWC1
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Zwack Unicum Likoripari es Kereskedelmi Nyrt
F:ZWC1
|
HU |
|
Continental AG
XETRA:CON
|
DE |
|
Shiny Chemical Industrial Co Ltd
TWSE:1773
|
TW |
|
Can2 Termik AS
IST:CANTE.E
|
TR |
Income Statement
Earnings Waterfall
Zwack Unicum Likoripari es Kereskedelmi Nyrt
Income Statement
Zwack Unicum Likoripari es Kereskedelmi Nyrt
| Mar-2002 | Jun-2002 | Sep-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 |
14
|
23
|
37
|
41
|
40
|
63
|
52
|
47
|
44
|
11
|
14
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
9
|
16
|
23
|
0
|
20
|
18
|
14
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
10 768
N/A
|
11 125
+3%
|
11 543
+4%
|
10 982
-5%
|
11 239
+2%
|
11 300
+1%
|
18 841
+67%
|
19 010
+1%
|
18 808
-1%
|
19 084
+1%
|
18 723
-2%
|
3 225
-83%
|
18 838
+484%
|
18 731
-1%
|
18 597
-1%
|
18 188
-2%
|
18 905
+4%
|
19 322
+2%
|
19 415
+0%
|
19 697
+1%
|
19 868
+1%
|
19 920
+0%
|
20 409
+2%
|
20 621
+1%
|
20 005
-3%
|
19 826
-1%
|
18 332
-8%
|
20 015
+9%
|
17 870
-11%
|
16 553
-7%
|
15 670
-5%
|
14 998
-4%
|
13 821
-8%
|
13 100
-5%
|
12 683
-3%
|
12 209
-4%
|
12 354
+1%
|
12 665
+3%
|
12 459
-2%
|
12 354
-1%
|
12 165
-2%
|
12 007
-1%
|
12 319
+3%
|
12 078
-2%
|
11 813
-2%
|
11 925
+1%
|
11 715
-2%
|
11 775
+1%
|
11 831
+0%
|
11 762
-1%
|
13 015
+11%
|
12 795
-2%
|
12 562
-2%
|
12 723
+1%
|
11 920
-6%
|
12 458
+5%
|
13 068
+5%
|
13 385
+2%
|
14 208
+6%
|
14 281
+1%
|
14 363
+1%
|
14 291
-1%
|
13 972
-2%
|
13 958
0%
|
14 330
+3%
|
14 844
+4%
|
16 170
+9%
|
15 739
-3%
|
15 195
-3%
|
14 858
-2%
|
13 242
-11%
|
13 960
+5%
|
13 209
-5%
|
13 217
+0%
|
13 040
-1%
|
13 083
+0%
|
14 350
+10%
|
15 324
+7%
|
16 956
+11%
|
18 314
+8%
|
19 701
+8%
|
19 534
-1%
|
20 322
+4%
|
21 215
+4%
|
20 963
-1%
|
21 806
+4%
|
22 861
+5%
|
22 496
-2%
|
22 779
+1%
|
23 386
+3%
|
24 443
+5%
|
24 057
-2%
|
24 184
+1%
|
24 642
+2%
|
24 256
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 175)
|
(5 369)
|
(5 818)
|
(5 547)
|
(5 704)
|
(5 822)
|
(9 175)
|
(9 284)
|
(8 907)
|
(8 707)
|
(8 532)
|
(1 377)
|
(7 940)
|
(7 620)
|
(7 364)
|
(6 739)
|
(7 053)
|
(7 227)
|
(7 058)
|
(7 629)
|
(7 726)
|
(7 767)
|
(7 719)
|
(7 581)
|
(7 364)
|
(7 245)
|
(7 024)
|
(7 654)
|
(7 201)
|
(6 748)
|
(6 703)
|
(6 426)
|
(6 006)
|
(5 891)
|
(5 620)
|
(5 424)
|
(5 536)
|
(5 622)
|
(5 479)
|
(5 521)
|
(5 628)
|
(5 638)
|
(5 794)
|
(5 591)
|
(5 280)
|
(5 283)
|
(5 154)
|
(5 225)
|
(5 261)
|
(5 148)
|
(5 762)
|
(5 678)
|
(5 495)
|
(5 527)
|
(5 107)
|
(5 306)
|
(5 576)
|
(5 686)
|
(5 980)
|
(6 044)
|
(6 052)
|
(6 063)
|
(5 950)
|
(5 149)
|
(5 114)
|
(5 028)
|
(5 168)
|
(5 723)
|
(4 814)
|
(4 720)
|
(4 344)
|
(5 287)
|
(5 065)
|
(5 159)
|
(5 090)
|
(5 149)
|
(5 459)
|
(5 765)
|
(6 324)
|
(6 561)
|
(7 447)
|
(7 427)
|
(8 280)
|
(8 511)
|
(8 584)
|
(8 955)
|
(8 991)
|
(8 949)
|
(8 853)
|
(8 770)
|
(8 961)
|
(8 805)
|
(8 622)
|
(8 657)
|
(8 562)
|
|
| Gross Profit |
5 593
N/A
|
5 756
+3%
|
5 725
-1%
|
5 435
-5%
|
5 535
+2%
|
5 478
-1%
|
9 666
+76%
|
9 726
+1%
|
9 901
+2%
|
10 377
+5%
|
10 191
-2%
|
1 848
-82%
|
10 898
+490%
|
11 111
+2%
|
11 233
+1%
|
11 449
+2%
|
11 852
+4%
|
12 095
+2%
|
12 357
+2%
|
12 068
-2%
|
12 142
+1%
|
12 153
+0%
|
12 690
+4%
|
13 040
+3%
|
12 641
-3%
|
12 581
0%
|
11 308
-10%
|
12 361
+9%
|
10 669
-14%
|
9 805
-8%
|
8 967
-9%
|
8 572
-4%
|
7 815
-9%
|
7 209
-8%
|
7 063
-2%
|
6 785
-4%
|
6 818
+0%
|
7 043
+3%
|
6 980
-1%
|
6 833
-2%
|
6 537
-4%
|
6 369
-3%
|
6 525
+2%
|
6 487
-1%
|
6 533
+1%
|
6 642
+2%
|
6 561
-1%
|
6 550
0%
|
6 570
+0%
|
6 614
+1%
|
7 253
+10%
|
7 117
-2%
|
7 067
-1%
|
7 196
+2%
|
6 813
-5%
|
7 152
+5%
|
7 492
+5%
|
7 699
+3%
|
8 228
+7%
|
8 237
+0%
|
8 311
+1%
|
8 228
-1%
|
8 022
-3%
|
8 809
+10%
|
9 216
+5%
|
9 816
+7%
|
11 002
+12%
|
10 016
-9%
|
10 381
+4%
|
10 138
-2%
|
8 898
-12%
|
8 673
-3%
|
8 144
-6%
|
8 058
-1%
|
7 950
-1%
|
7 934
0%
|
8 891
+12%
|
9 559
+8%
|
10 632
+11%
|
11 753
+11%
|
12 254
+4%
|
12 107
-1%
|
12 042
-1%
|
12 704
+5%
|
12 379
-3%
|
12 851
+4%
|
13 870
+8%
|
13 547
-2%
|
13 926
+3%
|
14 616
+5%
|
15 482
+6%
|
15 252
-1%
|
15 562
+2%
|
15 985
+3%
|
15 694
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 931)
|
(3 961)
|
(3 925)
|
(3 852)
|
(3 935)
|
(4 123)
|
(6 983)
|
(7 138)
|
(7 303)
|
(7 548)
|
(7 418)
|
(1 654)
|
(7 687)
|
(7 699)
|
(7 258)
|
(8 227)
|
(8 414)
|
(8 635)
|
(9 088)
|
(8 614)
|
(8 801)
|
(8 839)
|
(9 261)
|
(9 389)
|
(9 070)
|
(8 971)
|
(7 722)
|
(8 519)
|
(6 889)
|
(6 534)
|
(5 793)
|
(5 569)
|
(5 133)
|
(4 797)
|
(4 858)
|
(4 754)
|
(5 132)
|
(5 275)
|
(5 183)
|
(4 909)
|
(4 875)
|
(4 786)
|
(5 015)
|
(4 863)
|
(5 031)
|
(5 039)
|
(4 889)
|
(4 780)
|
(4 753)
|
(4 795)
|
(4 769)
|
(4 859)
|
(4 806)
|
(4 783)
|
(4 875)
|
(5 000)
|
(5 104)
|
(5 158)
|
(5 208)
|
(5 212)
|
(5 491)
|
(5 514)
|
(5 529)
|
(6 263)
|
(6 592)
|
(6 949)
|
(7 542)
|
(6 939)
|
(7 603)
|
(7 592)
|
(7 307)
|
(6 518)
|
(6 265)
|
(5 908)
|
(5 919)
|
(6 195)
|
(6 475)
|
(6 863)
|
(6 966)
|
(8 130)
|
(7 834)
|
(7 935)
|
(8 140)
|
(8 843)
|
(9 032)
|
(9 754)
|
(10 588)
|
(10 135)
|
(10 486)
|
(11 176)
|
(11 697)
|
(11 724)
|
(11 887)
|
(11 892)
|
(11 675)
|
|
| Selling, General & Administrative |
(1 351)
|
(1 359)
|
(1 371)
|
(1 385)
|
(1 401)
|
(1 480)
|
(2 421)
|
(2 385)
|
(2 326)
|
(2 331)
|
(2 350)
|
(505)
|
(2 488)
|
(2 556)
|
(2 499)
|
(5 969)
|
(2 543)
|
(2 538)
|
(2 662)
|
(6 693)
|
(2 746)
|
(2 828)
|
(2 843)
|
(3 015)
|
(3 020)
|
(3 004)
|
(3 023)
|
(3 196)
|
(3 166)
|
(3 056)
|
(2 739)
|
(2 485)
|
(2 564)
|
(2 555)
|
(2 536)
|
(2 419)
|
(2 417)
|
(2 428)
|
(2 414)
|
(3 774)
|
(2 345)
|
(2 375)
|
(2 400)
|
(3 837)
|
(2 439)
|
(2 422)
|
(2 449)
|
(3 704)
|
(2 449)
|
(2 519)
|
(2 561)
|
(4 277)
|
(2 568)
|
(2 503)
|
(2 480)
|
(4 435)
|
(2 539)
|
(2 600)
|
(2 663)
|
(4 523)
|
(2 747)
|
(2 722)
|
(2 734)
|
(4 603)
|
(2 742)
|
(2 823)
|
(2 931)
|
(5 279)
|
(3 004)
|
(2 995)
|
(2 961)
|
(4 917)
|
(2 877)
|
(2 822)
|
(2 835)
|
(4 490)
|
(3 045)
|
(3 143)
|
(3 175)
|
(5 799)
|
(3 331)
|
(3 427)
|
(3 521)
|
(6 192)
|
(3 835)
|
(3 970)
|
(4 046)
|
(7 052)
|
(4 211)
|
(4 335)
|
(4 724)
|
(8 243)
|
(4 980)
|
(4 990)
|
(4 790)
|
|
| Depreciation & Amortization |
(347)
|
(371)
|
(380)
|
(403)
|
(424)
|
(446)
|
(595)
|
(603)
|
(607)
|
(600)
|
(703)
|
(156)
|
(709)
|
(728)
|
(742)
|
(821)
|
(858)
|
(859)
|
(771)
|
(819)
|
(810)
|
(820)
|
(827)
|
(838)
|
(837)
|
(830)
|
(827)
|
(741)
|
(739)
|
(752)
|
(754)
|
(768)
|
(786)
|
(782)
|
(773)
|
(772)
|
(755)
|
(725)
|
(713)
|
(666)
|
(590)
|
(564)
|
(531)
|
(540)
|
(510)
|
(503)
|
(495)
|
(505)
|
(506)
|
(506)
|
(504)
|
(533)
|
(534)
|
(538)
|
(541)
|
(514)
|
(514)
|
(505)
|
(502)
|
(515)
|
(508)
|
(514)
|
(518)
|
(488)
|
(508)
|
(516)
|
(519)
|
(543)
|
(556)
|
(555)
|
(520)
|
(477)
|
(466)
|
(454)
|
(488)
|
(524)
|
(545)
|
(567)
|
(586)
|
(596)
|
(605)
|
(615)
|
(650)
|
(600)
|
(620)
|
(628)
|
(607)
|
(629)
|
(617)
|
(617)
|
(623)
|
(635)
|
(642)
|
(659)
|
(657)
|
|
| Other Operating Expenses |
(2 233)
|
(2 231)
|
(2 174)
|
(2 064)
|
(2 110)
|
(2 197)
|
(3 967)
|
(4 150)
|
(4 370)
|
(4 617)
|
(4 365)
|
(993)
|
(4 490)
|
(4 415)
|
(4 017)
|
(1 437)
|
(5 013)
|
(5 238)
|
(5 655)
|
(1 102)
|
(5 245)
|
(5 191)
|
(5 591)
|
(5 536)
|
(5 213)
|
(5 137)
|
(3 872)
|
(4 582)
|
(2 984)
|
(2 726)
|
(2 300)
|
(2 316)
|
(1 783)
|
(1 460)
|
(1 549)
|
(1 563)
|
(1 960)
|
(2 122)
|
(2 056)
|
(469)
|
(1 940)
|
(1 847)
|
(2 084)
|
(486)
|
(2 082)
|
(2 114)
|
(1 945)
|
(571)
|
(1 798)
|
(1 770)
|
(1 704)
|
(49)
|
(1 704)
|
(1 742)
|
(1 854)
|
(51)
|
(2 051)
|
(2 053)
|
(2 043)
|
(174)
|
(2 236)
|
(2 278)
|
(2 277)
|
(1 172)
|
(3 342)
|
(3 610)
|
(4 092)
|
(1 117)
|
(4 043)
|
(4 042)
|
(3 826)
|
(1 124)
|
(2 922)
|
(2 632)
|
(2 596)
|
(1 181)
|
(2 885)
|
(3 153)
|
(3 205)
|
(1 735)
|
(3 898)
|
(3 893)
|
(3 969)
|
(2 051)
|
(4 577)
|
(5 156)
|
(5 935)
|
(2 454)
|
(5 658)
|
(6 224)
|
(6 350)
|
(2 846)
|
(6 265)
|
(6 243)
|
(6 228)
|
|
| Operating Income |
1 662
N/A
|
1 795
+8%
|
1 800
+0%
|
1 583
-12%
|
1 600
+1%
|
1 355
-15%
|
2 683
+98%
|
2 588
-4%
|
2 598
+0%
|
2 829
+9%
|
2 773
-2%
|
194
-93%
|
3 211
+1 555%
|
3 412
+6%
|
3 975
+17%
|
3 222
-19%
|
3 438
+7%
|
3 460
+1%
|
3 269
-6%
|
3 454
+6%
|
3 341
-3%
|
3 314
-1%
|
3 429
+3%
|
3 651
+6%
|
3 571
-2%
|
3 610
+1%
|
3 586
-1%
|
3 842
+7%
|
3 780
-2%
|
3 271
-13%
|
3 174
-3%
|
3 003
-5%
|
2 682
-11%
|
2 412
-10%
|
2 205
-9%
|
2 031
-8%
|
1 686
-17%
|
1 768
+5%
|
1 797
+2%
|
1 924
+7%
|
1 662
-14%
|
1 583
-5%
|
1 510
-5%
|
1 624
+8%
|
1 502
-8%
|
1 603
+7%
|
1 672
+4%
|
1 770
+6%
|
1 817
+3%
|
1 819
+0%
|
2 484
+37%
|
2 258
-9%
|
2 261
+0%
|
2 413
+7%
|
1 938
-20%
|
2 152
+11%
|
2 388
+11%
|
2 541
+6%
|
3 020
+19%
|
3 025
+0%
|
2 820
-7%
|
2 714
-4%
|
2 493
-8%
|
2 546
+2%
|
2 624
+3%
|
2 867
+9%
|
3 460
+21%
|
3 077
-11%
|
2 778
-10%
|
2 546
-8%
|
1 591
-38%
|
2 155
+35%
|
1 879
-13%
|
2 150
+14%
|
2 031
-6%
|
1 739
-14%
|
2 416
+39%
|
2 696
+12%
|
3 666
+36%
|
3 623
-1%
|
4 420
+22%
|
4 172
-6%
|
3 902
-6%
|
3 861
-1%
|
3 347
-13%
|
3 097
-7%
|
3 282
+6%
|
3 412
+4%
|
3 440
+1%
|
3 440
N/A
|
3 785
+10%
|
3 528
-7%
|
3 675
+4%
|
4 093
+11%
|
4 019
-2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
49
|
29
|
1
|
(12)
|
(29)
|
(48)
|
(14)
|
31
|
79
|
131
|
139
|
25
|
74
|
54
|
97
|
144
|
125
|
181
|
192
|
233
|
262
|
281
|
306
|
302
|
320
|
337
|
373
|
385
|
334
|
305
|
222
|
176
|
182
|
170
|
186
|
199
|
213
|
234
|
263
|
279
|
295
|
275
|
242
|
198
|
205
|
198
|
196
|
123
|
96
|
58
|
36
|
34
|
(9)
|
(14)
|
(19)
|
70
|
11
|
8
|
8
|
(10)
|
(2)
|
(2)
|
(4)
|
2
|
2
|
1
|
2
|
5
|
4
|
5
|
3
|
27
|
8
|
5
|
5
|
54
|
45
|
47
|
62
|
131
|
140
|
185
|
224
|
223
|
315
|
277
|
226
|
191
|
137
|
138
|
175
|
215
|
122
|
127
|
107
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(146)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
75
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(1)
|
(36)
|
(1)
|
0
|
1
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
(1)
|
0
|
(4)
|
(1)
|
0
|
0
|
2
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
(2)
|
1
|
0
|
0
|
2
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
1 711
N/A
|
1 824
+7%
|
1 801
-1%
|
1 571
-13%
|
1 571
N/A
|
1 307
-17%
|
2 669
+104%
|
2 619
-2%
|
2 677
+2%
|
2 960
+11%
|
2 857
-3%
|
219
-92%
|
3 285
+1 400%
|
3 466
+6%
|
4 072
+17%
|
3 330
-18%
|
3 563
+7%
|
3 641
+2%
|
3 461
-5%
|
3 541
+2%
|
3 603
+2%
|
3 595
0%
|
3 735
+4%
|
3 881
+4%
|
3 891
+0%
|
3 947
+1%
|
3 959
+0%
|
4 134
+4%
|
4 114
0%
|
3 576
-13%
|
3 396
-5%
|
3 172
-7%
|
2 864
-10%
|
2 582
-10%
|
2 391
-7%
|
2 183
-9%
|
1 899
-13%
|
2 002
+5%
|
2 060
+3%
|
2 168
+5%
|
1 958
-10%
|
1 857
-5%
|
1 751
-6%
|
1 777
+1%
|
1 703
-4%
|
1 800
+6%
|
1 868
+4%
|
1 852
-1%
|
1 915
+3%
|
1 878
-2%
|
2 520
+34%
|
2 248
-11%
|
2 253
+0%
|
2 399
+6%
|
1 919
-20%
|
2 177
+13%
|
2 397
+10%
|
2 550
+6%
|
3 028
+19%
|
2 960
-2%
|
2 820
-5%
|
2 711
-4%
|
2 489
-8%
|
2 563
+3%
|
2 625
+2%
|
2 868
+9%
|
3 462
+21%
|
3 083
-11%
|
2 782
-10%
|
2 551
-8%
|
1 594
-38%
|
2 184
+37%
|
1 887
-14%
|
2 155
+14%
|
2 036
-6%
|
1 780
-13%
|
2 461
+38%
|
2 743
+11%
|
3 728
+36%
|
3 762
+1%
|
4 560
+21%
|
4 357
-4%
|
4 126
-5%
|
4 160
+1%
|
3 662
-12%
|
3 374
-8%
|
3 508
+4%
|
3 636
+4%
|
3 577
-2%
|
3 578
+0%
|
3 960
+11%
|
3 761
-5%
|
3 797
+1%
|
4 220
+11%
|
4 126
-2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
(523)
|
(523)
|
(523)
|
(523)
|
(454)
|
0
|
(454)
|
(454)
|
(853)
|
(519)
|
(1 041)
|
(1 287)
|
(812)
|
(811)
|
(851)
|
(868)
|
(939)
|
(1 064)
|
(1 067)
|
(1 086)
|
(1 103)
|
(1 062)
|
(1 056)
|
(955)
|
(857)
|
(858)
|
(773)
|
(681)
|
(635)
|
(628)
|
(341)
|
(298)
|
(327)
|
(472)
|
(438)
|
(429)
|
(312)
|
(333)
|
(288)
|
(302)
|
(371)
|
(359)
|
(430)
|
(463)
|
(612)
|
(534)
|
(519)
|
(561)
|
(467)
|
(483)
|
(526)
|
(560)
|
(797)
|
(719)
|
(689)
|
(591)
|
(270)
|
(377)
|
(367)
|
(439)
|
(452)
|
(460)
|
(422)
|
(397)
|
(347)
|
(488)
|
(454)
|
(466)
|
(454)
|
(344)
|
(422)
|
(477)
|
(599)
|
(562)
|
(677)
|
(641)
|
(632)
|
(712)
|
(663)
|
(660)
|
(690)
|
(730)
|
(730)
|
(747)
|
(805)
|
(772)
|
(782)
|
(823)
|
(817)
|
|
| Income from Continuing Operations |
1 711
|
1 824
|
1 801
|
1 571
|
1 571
|
1 307
|
2 146
|
2 096
|
2 154
|
2 437
|
2 403
|
219
|
2 831
|
3 012
|
3 219
|
2 811
|
2 522
|
2 354
|
2 649
|
2 730
|
2 752
|
2 727
|
2 796
|
2 817
|
2 824
|
2 861
|
2 856
|
3 072
|
3 058
|
2 621
|
2 539
|
2 314
|
2 091
|
1 901
|
1 756
|
1 555
|
1 558
|
1 704
|
1 733
|
1 696
|
1 520
|
1 428
|
1 439
|
1 444
|
1 415
|
1 498
|
1 497
|
1 493
|
1 485
|
1 415
|
1 908
|
1 714
|
1 734
|
1 838
|
1 452
|
1 694
|
1 871
|
1 990
|
2 231
|
2 241
|
2 131
|
2 120
|
2 219
|
2 186
|
2 258
|
2 429
|
3 010
|
2 623
|
2 360
|
2 154
|
1 247
|
1 696
|
1 433
|
1 689
|
1 582
|
1 436
|
2 039
|
2 266
|
3 129
|
3 200
|
3 883
|
3 716
|
3 494
|
3 448
|
2 999
|
2 714
|
2 818
|
2 906
|
2 847
|
2 831
|
3 155
|
2 989
|
3 015
|
3 397
|
3 309
|
|
| Net Income (Common) |
1 711
N/A
|
1 824
+7%
|
1 801
-1%
|
1 571
-13%
|
1 571
N/A
|
1 307
-17%
|
2 146
+64%
|
2 096
-2%
|
2 154
+3%
|
2 437
+13%
|
2 403
-1%
|
219
-91%
|
2 831
+1 193%
|
3 012
+6%
|
3 219
+7%
|
2 811
-13%
|
2 522
-10%
|
2 354
-7%
|
2 649
+13%
|
2 730
+3%
|
2 752
+1%
|
2 727
-1%
|
2 796
+3%
|
2 817
+1%
|
2 824
+0%
|
2 861
+1%
|
2 856
0%
|
3 072
+8%
|
3 058
0%
|
2 621
-14%
|
2 539
-3%
|
2 314
-9%
|
2 091
-10%
|
1 901
-9%
|
1 756
-8%
|
1 555
-11%
|
1 558
+0%
|
1 704
+9%
|
1 733
+2%
|
1 696
-2%
|
1 520
-10%
|
1 429
-6%
|
1 440
+1%
|
1 444
+0%
|
1 417
-2%
|
1 498
+6%
|
1 497
0%
|
1 493
0%
|
1 484
-1%
|
1 415
-5%
|
1 908
+35%
|
1 714
-10%
|
1 734
+1%
|
1 838
+6%
|
1 452
-21%
|
1 694
+17%
|
1 871
+10%
|
1 990
+6%
|
2 231
+12%
|
2 241
+0%
|
2 131
-5%
|
2 120
-1%
|
2 219
+5%
|
2 186
-1%
|
2 258
+3%
|
2 429
+8%
|
3 010
+24%
|
2 623
-13%
|
2 360
-10%
|
2 154
-9%
|
1 247
-42%
|
1 696
+36%
|
1 433
-16%
|
1 689
+18%
|
1 582
-6%
|
1 436
-9%
|
2 039
+42%
|
2 266
+11%
|
3 129
+38%
|
3 200
+2%
|
3 883
+21%
|
3 716
-4%
|
3 494
-6%
|
3 448
-1%
|
2 999
-13%
|
2 714
-10%
|
2 818
+4%
|
2 906
+3%
|
2 847
-2%
|
2 831
-1%
|
3 155
+11%
|
2 989
-5%
|
3 015
+1%
|
3 397
+13%
|
3 309
-3%
|
|
| EPS (Diluted) |
855.5
N/A
|
912
+7%
|
900.5
-1%
|
785.5
-13%
|
785.5
N/A
|
653.5
-17%
|
1 073
+64%
|
1 048
-2%
|
1 077
+3%
|
1 218.5
+13%
|
1 201.5
-1%
|
109.5
-91%
|
1 415.5
+1 193%
|
1 506
+6%
|
1 609.5
+7%
|
1 405.5
-13%
|
1 261
-10%
|
1 177
-7%
|
1 324.5
+13%
|
1 365
+3%
|
1 376
+1%
|
1 363.5
-1%
|
1 398
+3%
|
1 408.5
+1%
|
1 412
+0%
|
1 430.5
+1%
|
1 428
0%
|
1 536
+8%
|
1 529
0%
|
1 310.5
-14%
|
1 269.5
-3%
|
1 157
-9%
|
1 045.5
-10%
|
950.5
-9%
|
878
-8%
|
777.5
-11%
|
779
+0%
|
852
+9%
|
866.5
+2%
|
848
-2%
|
760
-10%
|
714.5
-6%
|
720
+1%
|
722
+0%
|
708.5
-2%
|
749
+6%
|
748.5
0%
|
746.5
0%
|
742
-1%
|
707.5
-5%
|
954
+35%
|
857
-10%
|
867
+1%
|
919
+6%
|
726
-21%
|
847
+17%
|
935.5
+10%
|
995
+6%
|
1 115.5
+12%
|
1 120.5
+0%
|
1 065.5
-5%
|
1 060
-1%
|
1 109.5
+5%
|
1 093
-1%
|
1 129
+3%
|
1 214.5
+8%
|
1 505
+24%
|
1 311.5
-13%
|
1 180
-10%
|
1 077
-9%
|
623.5
-42%
|
848
+36%
|
716.5
-16%
|
844.5
+18%
|
791
-6%
|
718
-9%
|
1 019.5
+42%
|
1 133
+11%
|
1 564.5
+38%
|
1 600
+2%
|
1 941.5
+21%
|
1 858
-4%
|
1 747
-6%
|
1 724
-1%
|
1 499.5
-13%
|
1 357
-10%
|
1 409
+4%
|
1 453
+3%
|
1 423.5
-2%
|
1 415.5
-1%
|
1 577.5
+11%
|
1 494.5
-5%
|
1 507.5
+1%
|
1 698.5
+13%
|
1 654.5
-3%
|
|