China Unicom Hong Kong Ltd
HKEX:762
| 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 |
6.71
10.82
|
| Price Target |
|
We'll email you a reminder when the closing price reaches HKD.
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
China Unicom Hong Kong Ltd
|
Revenue
|
682.6B
CNY
|
|
Cost of Revenue
|
-204.1B
CNY
|
|
Gross Profit
|
478.5B
CNY
|
|
Operating Expenses
|
-443.3B
CNY
|
|
Operating Income
|
35.2B
CNY
|
|
Other Expenses
|
5.4B
CNY
|
|
Net Income
|
40.6B
CNY
|
Income Statement
China Unicom Hong Kong Ltd
| Dec-2000 | Jun-2001 | Dec-2001 | Jun-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 | Jun-2007 | Sep-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Sep-2009 | Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Jun-2011 | Sep-2011 | Dec-2011 | Jun-2012 | Sep-2012 | Dec-2012 | 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
|
579
|
1 019
|
1 469
|
0
|
1 856
|
1 878
|
1 859
|
0
|
1 540
|
1 421
|
1 139
|
0
|
974
|
839
|
872
|
0
|
0
|
0
|
3 740
|
0
|
3 269
|
0
|
0
|
1 036
|
0
|
0
|
1 910
|
0
|
0
|
2 334
|
0
|
0
|
3 129
|
0
|
0
|
4 035
|
1 628
|
2 709
|
3 784
|
4 341
|
0
|
0
|
0
|
4 533
|
0
|
0
|
0
|
4 908
|
0
|
0
|
0
|
5 237
|
0
|
0
|
0
|
1 567
|
0
|
0
|
0
|
2 016
|
0
|
0
|
0
|
1 612
|
0
|
0
|
0
|
1 303
|
0
|
0
|
0
|
1 060
|
0
|
0
|
0
|
1 981
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
23 692
N/A
|
26 806
+13%
|
29 393
+10%
|
33 764
+15%
|
40 576
+20%
|
56 561
+39%
|
54 554
-4%
|
72 135
+32%
|
67 637
-6%
|
71 137
+5%
|
74 913
+5%
|
77 052
+3%
|
79 088
+3%
|
80 457
+2%
|
83 089
+3%
|
85 402
+3%
|
87 050
+2%
|
89 095
+2%
|
90 580
+2%
|
92 006
+2%
|
153 715
+67%
|
81 291
-47%
|
74 992
-8%
|
159 993
+113%
|
198 373
+24%
|
159 867
-19%
|
154 652
-3%
|
269 580
+74%
|
154 026
-43%
|
275 194
+79%
|
286 686
+4%
|
171 370
-40%
|
316 568
+85%
|
346 104
+9%
|
209 167
-40%
|
385 413
+84%
|
414 649
+8%
|
248 926
-40%
|
456 735
+83%
|
491 713
+8%
|
295 038
-40%
|
515 816
+75%
|
444 607
-14%
|
290 207
-35%
|
284 681
-2%
|
282 513
-1%
|
279 797
-1%
|
281 255
+1%
|
277 049
-1%
|
273 086
-1%
|
272 619
0%
|
272 275
0%
|
274 197
+1%
|
272 862
0%
|
272 102
0%
|
272 836
+0%
|
274 829
+1%
|
280 759
+2%
|
285 774
+2%
|
288 763
+1%
|
290 877
+1%
|
289 089
-1%
|
286 726
-1%
|
288 285
+1%
|
290 515
+1%
|
291 192
+0%
|
295 958
+2%
|
298 750
+1%
|
303 838
+2%
|
312 286
+3%
|
317 615
+2%
|
322 972
+2%
|
327 854
+2%
|
334 604
+2%
|
339 941
+2%
|
347 343
+2%
|
354 944
+2%
|
363 144
+2%
|
370 516
+2%
|
372 659
+1%
|
372 597
0%
|
374 871
+1%
|
378 105
+1%
|
381 027
+1%
|
389 589
+2%
|
683 570
+75%
|
682 573
0%
|
682 574
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 730)
|
(4 641)
|
(4 268)
|
(5 186)
|
(7 049)
|
(10 126)
|
(9 834)
|
(13 545)
|
(13 893)
|
(15 045)
|
(16 018)
|
(16 515)
|
(17 478)
|
(18 505)
|
(19 724)
|
(20 762)
|
(20 694)
|
(20 795)
|
(21 743)
|
(22 269)
|
(26 100)
|
(16 424)
|
(13 028)
|
(31 191)
|
(38 392)
|
(33 933)
|
(34 001)
|
(60 676)
|
(39 384)
|
(65 343)
|
(68 161)
|
(50 802)
|
(97 148)
|
(123 914)
|
(75 568)
|
(157 778)
|
(173 312)
|
(96 237)
|
(178 005)
|
(194 112)
|
(117 328)
|
(202 300)
|
(168 610)
|
(100 565)
|
(104 455)
|
(95 844)
|
(95 357)
|
(97 398)
|
(106 560)
|
(99 256)
|
(100 862)
|
(101 997)
|
(107 790)
|
(97 587)
|
(95 562)
|
(93 320)
|
(101 301)
|
(94 178)
|
(95 558)
|
(97 031)
|
(102 703)
|
(90 716)
|
(85 105)
|
(83 272)
|
(87 699)
|
(79 620)
|
(81 108)
|
(80 943)
|
(89 473)
|
(88 029)
|
(89 967)
|
(92 570)
|
(101 075)
|
(95 881)
|
(96 891)
|
(99 904)
|
(108 095)
|
(106 953)
|
(110 409)
|
(110 613)
|
(113 829)
|
(107 951)
|
(109 762)
|
(112 175)
|
(118 010)
|
(205 365)
|
(204 451)
|
(204 083)
|
|
| Gross Profit |
18 962
N/A
|
22 165
+17%
|
25 125
+13%
|
28 578
+14%
|
33 527
+17%
|
46 435
+39%
|
44 720
-4%
|
58 590
+31%
|
53 744
-8%
|
56 092
+4%
|
58 895
+5%
|
60 537
+3%
|
61 610
+2%
|
61 952
+1%
|
63 365
+2%
|
64 640
+2%
|
66 356
+3%
|
68 300
+3%
|
68 837
+1%
|
69 737
+1%
|
127 615
+83%
|
64 867
-49%
|
61 964
-4%
|
128 802
+108%
|
159 981
+24%
|
125 934
-21%
|
120 651
-4%
|
208 904
+73%
|
114 642
-45%
|
209 851
+83%
|
218 525
+4%
|
120 568
-45%
|
219 420
+82%
|
222 190
+1%
|
133 599
-40%
|
227 635
+70%
|
241 337
+6%
|
152 689
-37%
|
278 730
+83%
|
297 601
+7%
|
177 710
-40%
|
313 516
+76%
|
275 997
-12%
|
189 642
-31%
|
180 226
-5%
|
186 669
+4%
|
184 440
-1%
|
183 857
0%
|
170 489
-7%
|
173 830
+2%
|
171 757
-1%
|
170 278
-1%
|
166 407
-2%
|
175 275
+5%
|
176 540
+1%
|
179 516
+2%
|
173 528
-3%
|
186 581
+8%
|
190 216
+2%
|
191 732
+1%
|
188 174
-2%
|
198 373
+5%
|
201 621
+2%
|
205 013
+2%
|
202 816
-1%
|
211 572
+4%
|
214 850
+2%
|
217 807
+1%
|
214 365
-2%
|
224 257
+5%
|
227 648
+2%
|
230 402
+1%
|
226 779
-2%
|
238 723
+5%
|
243 050
+2%
|
247 439
+2%
|
246 849
0%
|
256 191
+4%
|
260 107
+2%
|
262 046
+1%
|
258 768
-1%
|
266 920
+3%
|
268 343
+1%
|
268 852
+0%
|
271 579
+1%
|
478 205
+76%
|
478 122
0%
|
478 491
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(13 739)
|
(16 388)
|
(19 861)
|
(22 510)
|
(26 204)
|
(36 597)
|
(36 551)
|
(48 067)
|
(45 229)
|
(47 580)
|
(49 684)
|
(51 554)
|
(53 649)
|
(54 648)
|
(56 352)
|
(57 496)
|
(58 284)
|
(59 863)
|
(60 358)
|
(61 117)
|
(103 210)
|
(55 114)
|
(52 194)
|
(106 672)
|
(124 235)
|
(108 743)
|
(117 231)
|
(194 041)
|
(103 743)
|
(191 689)
|
(205 000)
|
(115 599)
|
(207 843)
|
(211 010)
|
(128 208)
|
(213 418)
|
(223 461)
|
(141 087)
|
(253 752)
|
(272 636)
|
(161 943)
|
(284 875)
|
(249 423)
|
(169 927)
|
(160 259)
|
(167 562)
|
(164 423)
|
(165 583)
|
(157 759)
|
(167 852)
|
(169 545)
|
(171 418)
|
(163 359)
|
(171 831)
|
(172 531)
|
(173 778)
|
(166 106)
|
(180 707)
|
(183 941)
|
(186 352)
|
(174 890)
|
(188 611)
|
(191 795)
|
(194 060)
|
(189 359)
|
(201 459)
|
(203 149)
|
(205 907)
|
(200 878)
|
(213 409)
|
(216 553)
|
(219 708)
|
(212 362)
|
(227 231)
|
(230 982)
|
(234 562)
|
(232 627)
|
(243 316)
|
(246 152)
|
(247 392)
|
(242 622)
|
(250 964)
|
(251 856)
|
(252 066)
|
(255 546)
|
(444 564)
|
(443 642)
|
(443 289)
|
|
| Selling, General & Administrative |
(8 005)
|
(9 515)
|
(11 599)
|
(12 778)
|
(14 948)
|
(21 262)
|
(22 464)
|
(29 866)
|
(28 844)
|
(30 713)
|
(32 253)
|
(33 523)
|
(34 638)
|
(35 180)
|
(36 594)
|
(37 348)
|
(37 916)
|
(39 069)
|
(38 906)
|
(39 011)
|
(18 564)
|
(32 703)
|
(30 037)
|
(19 407)
|
(31 676)
|
(20 775)
|
(22 812)
|
(38 832)
|
(21 947)
|
(43 557)
|
(44 732)
|
(36 058)
|
(45 778)
|
(48 019)
|
(40 537)
|
(51 785)
|
(53 410)
|
(44 469)
|
(55 990)
|
(57 833)
|
(48 969)
|
(61 628)
|
(52 971)
|
(38 931)
|
(83 131)
|
(35 216)
|
(35 608)
|
(35 473)
|
(78 467)
|
(35 392)
|
(35 486)
|
(36 311)
|
(83 878)
|
(37 662)
|
(38 710)
|
(40 545)
|
(85 212)
|
(44 559)
|
(46 807)
|
(47 006)
|
(93 812)
|
(47 808)
|
(48 925)
|
(50 342)
|
(101 016)
|
(70 661)
|
(71 205)
|
(71 929)
|
(113 866)
|
(78 183)
|
(79 744)
|
(80 302)
|
(122 556)
|
(84 262)
|
(84 064)
|
(151 937)
|
(140 756)
|
(153 843)
|
(155 238)
|
(162 575)
|
(151 578)
|
(92 000)
|
(59 400)
|
(65 341)
|
(64 931)
|
(191 713)
|
(188 978)
|
(107 592)
|
|
| Depreciation & Amortization |
(5 734)
|
(6 873)
|
(8 262)
|
(9 732)
|
(11 256)
|
(15 335)
|
(14 087)
|
(18 201)
|
(16 385)
|
(16 867)
|
(17 431)
|
(18 031)
|
(19 011)
|
(19 468)
|
(19 758)
|
(20 148)
|
(20 368)
|
(20 794)
|
(21 452)
|
(22 106)
|
(49 018)
|
(22 411)
|
(22 157)
|
(51 888)
|
(60 314)
|
(52 109)
|
(47 330)
|
(82 503)
|
(47 745)
|
(86 043)
|
(91 413)
|
(54 654)
|
(96 976)
|
(99 468)
|
(58 021)
|
(102 877)
|
(105 343)
|
(61 057)
|
(110 292)
|
(115 849)
|
(68 196)
|
(120 318)
|
(105 078)
|
(72 277)
|
(73 868)
|
(75 013)
|
(75 529)
|
(76 742)
|
(76 738)
|
(76 149)
|
(76 110)
|
(76 142)
|
(76 805)
|
(77 057)
|
(77 764)
|
(77 395)
|
(77 492)
|
(78 485)
|
(77 264)
|
(76 906)
|
(75 777)
|
(76 253)
|
(78 922)
|
(80 860)
|
(83 080)
|
(82 795)
|
(82 601)
|
(83 012)
|
(83 017)
|
(83 367)
|
(83 081)
|
(85 083)
|
(85 652)
|
(86 222)
|
(86 175)
|
(84 841)
|
(86 829)
|
(86 993)
|
(87 348)
|
(86 599)
|
(84 847)
|
(84 737)
|
(84 790)
|
(84 602)
|
(83 392)
|
(145 628)
|
(144 567)
|
(143 861)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35 628)
|
0
|
0
|
(35 377)
|
(32 245)
|
(35 859)
|
(47 089)
|
(72 706)
|
(34 051)
|
(62 089)
|
(68 855)
|
(24 887)
|
(65 089)
|
(63 523)
|
(29 650)
|
(58 756)
|
(64 708)
|
(35 561)
|
(87 470)
|
(98 954)
|
(44 778)
|
(102 929)
|
(91 374)
|
(58 719)
|
(3 260)
|
(57 333)
|
(53 286)
|
(53 368)
|
(2 554)
|
(56 311)
|
(57 949)
|
(58 965)
|
(2 676)
|
(57 112)
|
(56 057)
|
(55 838)
|
(3 402)
|
(57 663)
|
(59 870)
|
(62 440)
|
(5 301)
|
(64 550)
|
(63 948)
|
(62 858)
|
(5 263)
|
(48 003)
|
(49 343)
|
(50 966)
|
(3 995)
|
(51 859)
|
(53 728)
|
(54 323)
|
(4 154)
|
(56 747)
|
(60 743)
|
2 216
|
(5 042)
|
(2 480)
|
(3 566)
|
1 782
|
(6 197)
|
(74 227)
|
(107 666)
|
(102 123)
|
(107 223)
|
(107 223)
|
(110 097)
|
(191 836)
|
|
| Operating Income |
5 223
N/A
|
5 777
+11%
|
5 264
-9%
|
6 068
+15%
|
7 323
+21%
|
9 838
+34%
|
8 169
-17%
|
10 523
+29%
|
8 515
-19%
|
8 512
0%
|
9 211
+8%
|
8 983
-2%
|
7 961
-11%
|
7 304
-8%
|
7 013
-4%
|
7 144
+2%
|
8 072
+13%
|
8 437
+5%
|
8 479
+0%
|
8 620
+2%
|
24 405
+183%
|
9 753
-60%
|
9 770
+0%
|
22 130
+127%
|
35 746
+62%
|
17 191
-52%
|
3 420
-80%
|
14 863
+335%
|
10 899
-27%
|
18 162
+67%
|
13 525
-26%
|
4 969
-63%
|
11 577
+133%
|
11 180
-3%
|
5 391
-52%
|
14 217
+164%
|
17 876
+26%
|
11 602
-35%
|
24 978
+115%
|
24 965
0%
|
15 767
-37%
|
28 641
+82%
|
26 574
-7%
|
19 715
-26%
|
19 967
+1%
|
19 107
-4%
|
20 017
+5%
|
18 274
-9%
|
12 730
-30%
|
5 978
-53%
|
2 212
-63%
|
(1 140)
N/A
|
3 048
N/A
|
3 444
+13%
|
4 009
+16%
|
5 738
+43%
|
7 422
+29%
|
5 874
-21%
|
6 275
+7%
|
5 380
-14%
|
13 284
+147%
|
9 762
-27%
|
9 826
+1%
|
10 953
+11%
|
13 457
+23%
|
10 113
-25%
|
11 701
+16%
|
11 900
+2%
|
13 487
+13%
|
10 848
-20%
|
11 095
+2%
|
10 694
-4%
|
14 417
+35%
|
11 492
-20%
|
12 068
+5%
|
12 877
+7%
|
14 222
+10%
|
12 875
-9%
|
13 955
+8%
|
14 654
+5%
|
16 146
+10%
|
15 956
-1%
|
16 487
+3%
|
16 786
+2%
|
16 033
-4%
|
33 641
+110%
|
34 480
+2%
|
35 202
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
395
|
1 167
|
179
|
(650)
|
(1 004)
|
(1 503)
|
(1 424)
|
(1 843)
|
(1 763)
|
(1 740)
|
(1 766)
|
(1 756)
|
(1 593)
|
(1 442)
|
(1 322)
|
(1 042)
|
(1 003)
|
(874)
|
(729)
|
(886)
|
(6 870)
|
(3 931)
|
(2 533)
|
(4 004)
|
(3 080)
|
(3 004)
|
(1 370)
|
(932)
|
295
|
(513)
|
(1 758)
|
(1 121)
|
(1 775)
|
(1 355)
|
(377)
|
(1 979)
|
(3 961)
|
(3 009)
|
(5 669)
|
(2 292)
|
(2 344)
|
(4 491)
|
(5 514)
|
(4 222)
|
(3 660)
|
(4 528)
|
(5 290)
|
(7 176)
|
(6 603)
|
(6 283)
|
(5 888)
|
(3 892)
|
(2 774)
|
(3 707)
|
(3 058)
|
(2 876)
|
(2 148)
|
(1 667)
|
(310)
|
2 340
|
3 503
|
3 335
|
3 011
|
1 428
|
1 427
|
1 328
|
1 486
|
1 620
|
2 708
|
2 620
|
2 829
|
2 947
|
4 219
|
3 071
|
3 654
|
4 202
|
5 131
|
4 506
|
4 489
|
4 393
|
5 212
|
4 516
|
4 304
|
4 343
|
4 270
|
7 534
|
7 689
|
7 750
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 335)
|
0
|
0
|
(323)
|
0
|
(12 907)
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 064)
|
0
|
0
|
0
|
7 280
|
0
|
0
|
0
|
(355)
|
0
|
0
|
0
|
(3 489)
|
0
|
0
|
0
|
(4 148)
|
0
|
0
|
0
|
(2 179)
|
0
|
0
|
0
|
(2 365)
|
0
|
0
|
0
|
(3 749)
|
0
|
0
|
0
|
(1 882)
|
0
|
0
|
0
|
(1 181)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1 135)
|
168
|
20
|
(3)
|
(16)
|
(8)
|
(68)
|
(80)
|
8
|
4
|
60
|
71
|
104
|
104
|
71
|
80
|
35
|
37
|
30
|
26
|
484
|
33
|
55
|
5 102
|
5 783
|
2 143
|
1 595
|
1 963
|
962
|
2 043
|
1 237
|
726
|
0
|
0
|
584
|
0
|
0
|
928
|
0
|
531
|
291
|
1 048
|
1 491
|
1 132
|
688
|
1 341
|
1 299
|
1 325
|
628
|
10 620
|
10 603
|
10 607
|
865
|
1 562
|
1 426
|
1 363
|
808
|
1 241
|
1 030
|
838
|
442
|
757
|
1 165
|
1 534
|
1 462
|
2 026
|
1 976
|
2 089
|
2 197
|
3 170
|
3 656
|
4 489
|
3 040
|
4 398
|
4 332
|
4 265
|
3 117
|
4 004
|
4 048
|
3 611
|
2 768
|
3 166
|
3 753
|
3 993
|
4 951
|
7 987
|
7 501
|
7 032
|
|
| Pre-Tax Income |
4 483
N/A
|
7 112
+59%
|
5 463
-23%
|
5 415
-1%
|
6 303
+16%
|
8 327
+32%
|
6 677
-20%
|
8 600
+29%
|
6 760
-21%
|
6 776
+0%
|
7 505
+11%
|
7 298
-3%
|
6 472
-11%
|
5 966
-8%
|
5 762
-3%
|
6 182
+7%
|
7 104
+15%
|
7 600
+7%
|
7 780
+2%
|
7 760
0%
|
16 684
+115%
|
5 855
-65%
|
7 292
+25%
|
22 905
+214%
|
38 449
+68%
|
3 423
-91%
|
3 645
+6%
|
15 894
+336%
|
12 156
-24%
|
19 692
+62%
|
13 004
-34%
|
4 584
-65%
|
9 802
+114%
|
9 825
+0%
|
5 598
-43%
|
12 238
+119%
|
13 915
+14%
|
9 521
-32%
|
19 309
+103%
|
23 204
+20%
|
13 714
-41%
|
25 198
+84%
|
22 551
-11%
|
16 625
-26%
|
15 931
-4%
|
15 920
0%
|
16 026
+1%
|
12 423
-22%
|
14 035
+13%
|
10 315
-27%
|
6 927
-33%
|
5 575
-20%
|
784
-86%
|
1 299
+66%
|
2 377
+83%
|
4 225
+78%
|
2 593
-39%
|
5 448
+110%
|
6 995
+28%
|
8 558
+22%
|
13 081
+53%
|
13 854
+6%
|
14 002
+1%
|
13 915
-1%
|
14 167
+2%
|
13 467
-5%
|
15 163
+13%
|
15 609
+3%
|
16 027
+3%
|
16 638
+4%
|
17 580
+6%
|
18 130
+3%
|
17 927
-1%
|
18 961
+6%
|
20 054
+6%
|
21 344
+6%
|
20 588
-4%
|
21 385
+4%
|
22 492
+5%
|
22 658
+1%
|
22 945
+1%
|
23 638
+3%
|
24 544
+4%
|
25 122
+2%
|
25 254
+1%
|
49 162
+95%
|
49 670
+1%
|
49 984
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 105)
|
(1 845)
|
(1 041)
|
(1 033)
|
(1 720)
|
(2 451)
|
(1 843)
|
(2 371)
|
(1 888)
|
(1 759)
|
(2 134)
|
(2 111)
|
(1 977)
|
(1 845)
|
(1 827)
|
(1 990)
|
(2 170)
|
(2 342)
|
(2 372)
|
(2 432)
|
(6 421)
|
(3 113)
|
(3 225)
|
(6 988)
|
(8 672)
|
(1 664)
|
(640)
|
(3 551)
|
(2 692)
|
(4 492)
|
(2 891)
|
(883)
|
(2 155)
|
(2 216)
|
(1 371)
|
(3 020)
|
(3 457)
|
(2 425)
|
(4 873)
|
(5 847)
|
(3 306)
|
(6 171)
|
(5 454)
|
(4 028)
|
(3 876)
|
(4 003)
|
(3 670)
|
(2 750)
|
(3 473)
|
(2 437)
|
(1 926)
|
(1 605)
|
(154)
|
(284)
|
(753)
|
(1 114)
|
(743)
|
(1 438)
|
(1 619)
|
(1 950)
|
(2 824)
|
(2 939)
|
(2 803)
|
(2 644)
|
(2 795)
|
(2 596)
|
(3 084)
|
(3 202)
|
(3 450)
|
(3 380)
|
(3 393)
|
(3 439)
|
(3 420)
|
(3 664)
|
(3 759)
|
(4 106)
|
(3 751)
|
(4 003)
|
(4 151)
|
(4 166)
|
(4 023)
|
(4 284)
|
(4 286)
|
(4 496)
|
(4 521)
|
(9 061)
|
(9 182)
|
(9 216)
|
|
| Income from Continuing Operations |
3 378
|
5 267
|
4 422
|
4 382
|
4 583
|
5 876
|
4 834
|
6 229
|
4 872
|
5 017
|
5 371
|
5 187
|
4 495
|
4 121
|
3 935
|
4 192
|
4 934
|
5 258
|
5 408
|
5 328
|
10 263
|
2 742
|
4 067
|
15 917
|
29 777
|
1 759
|
3 005
|
12 343
|
9 464
|
15 200
|
10 113
|
3 701
|
7 647
|
7 609
|
4 227
|
9 218
|
10 458
|
7 096
|
14 436
|
17 357
|
10 408
|
19 027
|
17 097
|
12 597
|
12 055
|
11 917
|
12 356
|
9 673
|
10 562
|
7 878
|
5 001
|
3 970
|
630
|
1 015
|
1 624
|
3 111
|
1 850
|
4 010
|
5 376
|
6 608
|
10 257
|
10 915
|
11 199
|
11 271
|
11 372
|
10 871
|
12 079
|
12 407
|
12 577
|
13 258
|
14 187
|
14 691
|
14 507
|
15 297
|
16 295
|
17 238
|
16 837
|
17 382
|
18 341
|
18 492
|
18 922
|
19 354
|
20 258
|
20 626
|
20 733
|
40 101
|
40 488
|
40 768
|
|
| Income to Minority Interest |
(144)
|
(14)
|
35
|
21
|
15
|
11
|
16
|
19
|
10
|
14
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
1
|
(2)
|
(2)
|
0
|
2
|
1
|
0
|
(2)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(5)
|
(8)
|
(13)
|
(20)
|
(22)
|
(39)
|
(51)
|
(54)
|
(60)
|
(48)
|
(37)
|
(31)
|
(42)
|
(50)
|
(57)
|
(76)
|
(84)
|
(88)
|
(96)
|
(99)
|
(139)
|
(138)
|
(137)
|
(126)
|
(92)
|
(116)
|
(162)
|
(168)
|
(196)
|
(170)
|
(130)
|
(116)
|
(120)
|
(142)
|
(154)
|
(155)
|
|
| Net Income (Common) |
3 234
N/A
|
5 253
+62%
|
4 457
-15%
|
4 403
-1%
|
4 598
+4%
|
5 887
+28%
|
4 850
-18%
|
6 248
+29%
|
4 219
-32%
|
4 368
+4%
|
4 720
+8%
|
4 533
-4%
|
4 495
-1%
|
4 121
-8%
|
3 935
-5%
|
4 192
+7%
|
4 934
+18%
|
5 259
+7%
|
5 406
+3%
|
5 326
-1%
|
13 114
+146%
|
3 104
-76%
|
4 723
+52%
|
16 573
+251%
|
31 350
+89%
|
29 332
-6%
|
29 924
+2%
|
39 262
+31%
|
9 464
-76%
|
15 200
+61%
|
10 113
-33%
|
3 701
-63%
|
7 647
+107%
|
7 609
0%
|
4 227
-44%
|
9 218
+118%
|
10 458
+13%
|
7 096
-32%
|
14 436
+103%
|
17 357
+20%
|
10 408
-40%
|
19 027
+83%
|
17 097
-10%
|
12 597
-26%
|
12 055
-4%
|
11 917
-1%
|
12 356
+4%
|
9 673
-22%
|
10 562
+9%
|
7 878
-25%
|
5 001
-37%
|
3 969
-21%
|
625
-84%
|
1 007
+61%
|
1 611
+60%
|
3 091
+92%
|
1 828
-41%
|
3 971
+117%
|
5 325
+34%
|
6 554
+23%
|
10 197
+56%
|
10 867
+7%
|
11 162
+3%
|
11 240
+1%
|
11 330
+1%
|
10 821
-4%
|
12 022
+11%
|
12 331
+3%
|
12 493
+1%
|
13 170
+5%
|
14 091
+7%
|
14 592
+4%
|
14 368
-2%
|
15 159
+6%
|
16 158
+7%
|
17 112
+6%
|
16 745
-2%
|
17 266
+3%
|
18 179
+5%
|
18 324
+1%
|
18 726
+2%
|
19 184
+2%
|
20 128
+5%
|
20 510
+2%
|
20 613
+1%
|
39 959
+94%
|
40 334
+1%
|
40 613
+1%
|
|
| EPS (Diluted) |
0.27
N/A
|
0.42
+56%
|
0.36
-14%
|
0.35
-3%
|
0.37
+6%
|
0.47
+27%
|
0.39
-17%
|
0.5
+28%
|
0.33
-34%
|
0.34
+3%
|
0.37
+9%
|
0.36
-3%
|
0.36
N/A
|
0.33
-8%
|
0.31
-6%
|
0.33
+6%
|
0.39
+18%
|
0.42
+8%
|
0.43
+2%
|
0.42
-2%
|
0.57
+36%
|
0.24
-58%
|
0.36
+50%
|
0.71
+97%
|
1.3
+83%
|
1.22
-6%
|
1.25
+2%
|
1.64
+31%
|
0.4
-76%
|
0.63
+58%
|
0.42
-33%
|
0.16
-62%
|
0.32
+100%
|
0.32
N/A
|
0.18
-44%
|
0.39
+117%
|
0.44
+13%
|
0.3
-32%
|
0.6
+100%
|
0.72
+20%
|
0.43
-40%
|
0.76
+77%
|
0.68
-11%
|
0.52
-24%
|
0.49
-6%
|
0.48
-2%
|
0.5
+4%
|
0.39
-22%
|
0.44
+13%
|
0.32
-27%
|
0.21
-34%
|
0.17
-19%
|
0.03
-82%
|
0.05
+67%
|
0.07
+40%
|
0.13
+86%
|
0.07
-46%
|
0.17
+143%
|
0.14
-18%
|
0.21
+50%
|
0.33
+57%
|
0.34
+3%
|
0.36
+6%
|
0.37
+3%
|
0.37
N/A
|
0.35
-5%
|
0.39
+11%
|
0.4
+3%
|
0.41
+2%
|
0.43
+5%
|
0.46
+7%
|
0.47
+2%
|
0.47
N/A
|
0.49
+4%
|
0.53
+8%
|
0.56
+6%
|
0.55
-2%
|
0.57
+4%
|
0.6
+5%
|
0.61
+2%
|
0.61
N/A
|
0.63
+3%
|
0.66
+5%
|
0.67
+2%
|
0.67
N/A
|
1.3
+94%
|
1.31
+1%
|
1.32
+1%
|
|