Daehan New Pharm Co Ltd
KOSDAQ:054670
| 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 |
6 290
8 380
|
| Price Target |
|
We'll email you a reminder when the closing price reaches KRW.
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
Daehan New Pharm Co Ltd
|
Revenue
|
201.5B
KRW
|
|
Cost of Revenue
|
-105.4B
KRW
|
|
Gross Profit
|
96.1B
KRW
|
|
Operating Expenses
|
-81B
KRW
|
|
Operating Income
|
15.2B
KRW
|
|
Other Expenses
|
-4.9B
KRW
|
|
Net Income
|
10.2B
KRW
|
Income Statement
Daehan New Pharm Co Ltd
| 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 |
724
|
736
|
741
|
745
|
757
|
812
|
1 166
|
1 449
|
1 832
|
2 167
|
2 182
|
2 127
|
2 340
|
2 456
|
2 199
|
2 109
|
1 743
|
1 546
|
1 798
|
2 115
|
2 279
|
2 479
|
2 655
|
2 877
|
3 074
|
3 187
|
3 260
|
3 142
|
3 389
|
3 427
|
3 477
|
3 845
|
3 780
|
3 613
|
3 479
|
3 071
|
2 740
|
2 702
|
2 573
|
2 359
|
2 089
|
1 849
|
1 668
|
1 589
|
1 550
|
1 506
|
1 430
|
1 426
|
1 507
|
1 581
|
1 728
|
1 748
|
1 784
|
1 757
|
1 683
|
1 619
|
1 517
|
1 424
|
1 307
|
1 172
|
1 013
|
908
|
858
|
874
|
907
|
977
|
1 016
|
1 112
|
1 254
|
1 438
|
1 519
|
1 769
|
1 762
|
1 755
|
1 761
|
1 511
|
1 760
|
1 760
|
0
|
|
| Revenue |
50 111
N/A
|
51 611
+3%
|
52 353
+1%
|
51 161
-2%
|
52 120
+2%
|
53 059
+2%
|
53 732
+1%
|
56 041
+4%
|
53 778
-4%
|
50 511
-6%
|
48 758
-3%
|
46 304
-5%
|
33 979
-27%
|
33 856
0%
|
32 773
-3%
|
31 657
-3%
|
40 403
+28%
|
41 848
+4%
|
42 309
+1%
|
44 857
+6%
|
49 647
+11%
|
52 059
+5%
|
52 295
+0%
|
49 678
-5%
|
44 523
-10%
|
42 498
-5%
|
42 740
+1%
|
45 688
+7%
|
48 010
+5%
|
50 320
+5%
|
52 833
+5%
|
54 476
+3%
|
56 702
+4%
|
59 355
+5%
|
62 703
+6%
|
66 885
+7%
|
71 940
+8%
|
77 190
+7%
|
82 840
+7%
|
86 971
+5%
|
90 230
+4%
|
93 395
+4%
|
98 693
+6%
|
103 018
+4%
|
109 403
+6%
|
116 105
+6%
|
121 919
+5%
|
129 213
+6%
|
130 816
+1%
|
130 139
-1%
|
127 213
-2%
|
121 510
-4%
|
119 528
-2%
|
120 883
+1%
|
124 826
+3%
|
128 183
+3%
|
134 097
+5%
|
138 168
+3%
|
141 581
+2%
|
148 969
+5%
|
149 513
+0%
|
153 486
+3%
|
159 015
+4%
|
161 373
+1%
|
166 586
+3%
|
172 653
+4%
|
179 003
+4%
|
188 844
+5%
|
197 957
+5%
|
203 903
+3%
|
206 190
+1%
|
203 675
-1%
|
204 223
+0%
|
200 963
-2%
|
202 220
+1%
|
201 823
0%
|
202 187
+0%
|
205 782
+2%
|
201 517
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(32 001)
|
(33 026)
|
(33 102)
|
(32 346)
|
(32 526)
|
(32 732)
|
(33 446)
|
(34 730)
|
(34 084)
|
(32 083)
|
(31 612)
|
(29 277)
|
(18 519)
|
(18 426)
|
(15 266)
|
(14 085)
|
(20 826)
|
(20 710)
|
(20 829)
|
(21 518)
|
(24 410)
|
(25 141)
|
(24 985)
|
(23 936)
|
(21 286)
|
(20 394)
|
(21 604)
|
(22 954)
|
(23 337)
|
(24 591)
|
(23 956)
|
(24 566)
|
(24 365)
|
(24 897)
|
(26 765)
|
(28 079)
|
(31 105)
|
(33 787)
|
(36 325)
|
(37 815)
|
(39 438)
|
(40 888)
|
(43 568)
|
(45 779)
|
(48 459)
|
(51 658)
|
(54 154)
|
(58 090)
|
(60 838)
|
(60 959)
|
(60 498)
|
(57 824)
|
(56 367)
|
(57 168)
|
(58 690)
|
(60 551)
|
(61 747)
|
(63 988)
|
(66 086)
|
(70 293)
|
(72 953)
|
(75 595)
|
(80 274)
|
(81 379)
|
(82 618)
|
(86 444)
|
(91 823)
|
(99 219)
|
(107 411)
|
(112 215)
|
(111 404)
|
(110 419)
|
(110 240)
|
(107 025)
|
(107 279)
|
(105 745)
|
(105 306)
|
(107 169)
|
(105 377)
|
|
| Gross Profit |
18 111
N/A
|
18 585
+3%
|
19 250
+4%
|
18 814
-2%
|
19 594
+4%
|
20 326
+4%
|
20 285
0%
|
21 311
+5%
|
19 693
-8%
|
18 429
-6%
|
17 148
-7%
|
17 029
-1%
|
15 460
-9%
|
15 431
0%
|
17 507
+13%
|
17 571
+0%
|
19 577
+11%
|
21 138
+8%
|
21 481
+2%
|
23 339
+9%
|
25 238
+8%
|
26 918
+7%
|
27 310
+1%
|
25 743
-6%
|
23 237
-10%
|
22 105
-5%
|
21 137
-4%
|
22 734
+8%
|
24 674
+9%
|
25 728
+4%
|
28 876
+12%
|
29 910
+4%
|
32 337
+8%
|
34 458
+7%
|
35 938
+4%
|
38 806
+8%
|
40 835
+5%
|
43 403
+6%
|
46 515
+7%
|
49 156
+6%
|
50 793
+3%
|
52 506
+3%
|
55 124
+5%
|
57 239
+4%
|
60 944
+6%
|
64 446
+6%
|
67 764
+5%
|
71 121
+5%
|
69 978
-2%
|
69 180
-1%
|
66 715
-4%
|
63 686
-5%
|
63 161
-1%
|
63 715
+1%
|
66 136
+4%
|
67 631
+2%
|
72 350
+7%
|
74 179
+3%
|
75 493
+2%
|
78 675
+4%
|
76 560
-3%
|
77 889
+2%
|
78 740
+1%
|
79 993
+2%
|
83 969
+5%
|
86 209
+3%
|
87 180
+1%
|
89 625
+3%
|
90 546
+1%
|
91 688
+1%
|
94 786
+3%
|
93 257
-2%
|
93 983
+1%
|
93 938
0%
|
94 941
+1%
|
96 079
+1%
|
96 880
+1%
|
98 613
+2%
|
96 139
-3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(14 582)
|
(14 647)
|
(15 087)
|
(14 740)
|
(15 825)
|
(16 609)
|
(16 892)
|
(17 415)
|
(16 381)
|
(15 892)
|
(14 948)
|
(14 798)
|
(12 724)
|
(11 859)
|
(12 462)
|
(12 090)
|
(14 124)
|
(15 801)
|
(16 616)
|
(18 193)
|
(21 013)
|
(22 014)
|
(21 697)
|
(21 133)
|
(17 879)
|
(17 175)
|
(17 271)
|
(18 491)
|
(21 222)
|
(22 166)
|
(24 871)
|
(25 568)
|
(26 374)
|
(28 025)
|
(28 946)
|
(31 068)
|
(32 930)
|
(34 882)
|
(37 420)
|
(39 854)
|
(40 762)
|
(42 168)
|
(44 317)
|
(45 940)
|
(49 404)
|
(63 635)
|
(55 258)
|
(57 903)
|
(56 869)
|
(56 835)
|
(50 735)
|
(46 049)
|
(43 141)
|
(43 095)
|
(44 827)
|
(46 343)
|
(51 652)
|
(52 717)
|
(53 412)
|
(54 464)
|
(51 726)
|
(51 955)
|
(52 263)
|
(52 759)
|
(57 262)
|
(59 092)
|
(61 641)
|
(63 771)
|
(62 968)
|
(65 762)
|
(67 014)
|
(68 809)
|
(75 174)
|
(76 104)
|
(78 209)
|
(80 473)
|
(78 215)
|
(80 193)
|
(80 980)
|
|
| Selling, General & Administrative |
(14 375)
|
(14 419)
|
(14 863)
|
(14 545)
|
(15 440)
|
(16 230)
|
(16 407)
|
(16 847)
|
(15 856)
|
(15 362)
|
(14 397)
|
(14 307)
|
(12 363)
|
(11 486)
|
(12 202)
|
(11 792)
|
(13 835)
|
(15 237)
|
(15 479)
|
(17 010)
|
(20 083)
|
(22 435)
|
(22 730)
|
(22 272)
|
(17 536)
|
(16 948)
|
(16 835)
|
(17 853)
|
(20 316)
|
(21 231)
|
(24 398)
|
(25 332)
|
(25 390)
|
(27 777)
|
(28 201)
|
(30 065)
|
(31 823)
|
(33 759)
|
(36 275)
|
(38 687)
|
(39 454)
|
(40 825)
|
(42 879)
|
(44 418)
|
(48 023)
|
(51 087)
|
(54 099)
|
(56 963)
|
(55 975)
|
(54 111)
|
(49 891)
|
(45 230)
|
(42 446)
|
(42 301)
|
(43 790)
|
(44 919)
|
(49 898)
|
(50 572)
|
(51 100)
|
(52 178)
|
(49 121)
|
(49 206)
|
(49 266)
|
(49 380)
|
(53 959)
|
(55 581)
|
(57 624)
|
(60 015)
|
(59 145)
|
(61 226)
|
(61 986)
|
(63 151)
|
(69 407)
|
(71 314)
|
(74 533)
|
(77 318)
|
(75 081)
|
(75 425)
|
(74 246)
|
|
| Research & Development |
(69)
|
(97)
|
(99)
|
(75)
|
(263)
|
(253)
|
(356)
|
(437)
|
(394)
|
(401)
|
(428)
|
(374)
|
(234)
|
(235)
|
(120)
|
(141)
|
(128)
|
0
|
0
|
0
|
(857)
|
0
|
0
|
0
|
(38)
|
(1)
|
(3)
|
(5)
|
(7)
|
(8)
|
0
|
0
|
(18)
|
(15)
|
(17)
|
(19)
|
(91)
|
(89)
|
(89)
|
(89)
|
(185)
|
(201)
|
(240)
|
(303)
|
(327)
|
(358)
|
(479)
|
(454)
|
(450)
|
(555)
|
(423)
|
(411)
|
(326)
|
(179)
|
(291)
|
(551)
|
(843)
|
(1 281)
|
(1 474)
|
(1 471)
|
(1 812)
|
(1 966)
|
(2 084)
|
(2 356)
|
(2 156)
|
(2 210)
|
(2 685)
|
(2 297)
|
(2 284)
|
(2 943)
|
(3 383)
|
(4 040)
|
(4 106)
|
(3 114)
|
(1 960)
|
(1 390)
|
(1 329)
|
(2 946)
|
(4 857)
|
|
| Depreciation & Amortization |
(138)
|
(130)
|
(123)
|
(118)
|
(122)
|
(124)
|
(127)
|
(129)
|
(130)
|
(128)
|
(123)
|
(118)
|
(127)
|
(139)
|
(140)
|
(156)
|
(161)
|
0
|
0
|
0
|
(135)
|
0
|
0
|
0
|
(306)
|
(211)
|
(430)
|
(663)
|
(899)
|
(928)
|
0
|
0
|
(965)
|
(476)
|
(729)
|
(985)
|
(1 015)
|
(1 037)
|
(1 058)
|
(1 080)
|
(1 124)
|
(1 141)
|
(1 198)
|
(1 218)
|
(1 054)
|
(894)
|
(681)
|
(487)
|
(444)
|
(420)
|
(394)
|
(382)
|
(370)
|
(532)
|
(664)
|
(790)
|
(910)
|
(863)
|
(836)
|
(813)
|
(794)
|
(781)
|
(911)
|
(1 022)
|
(1 146)
|
(1 301)
|
(1 332)
|
(1 459)
|
(1 540)
|
(1 593)
|
(1 645)
|
(1 618)
|
(1 660)
|
(1 676)
|
(1 716)
|
(1 765)
|
(1 806)
|
(1 822)
|
(1 876)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(564)
|
(1 137)
|
(1 183)
|
62
|
422
|
1 034
|
1 140
|
0
|
(15)
|
(3)
|
30
|
0
|
0
|
(473)
|
(236)
|
0
|
243
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11 296)
|
0
|
0
|
0
|
(1 749)
|
(27)
|
(26)
|
0
|
(83)
|
(82)
|
(83)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
3 529
N/A
|
3 939
+12%
|
4 165
+6%
|
4 076
-2%
|
3 769
-8%
|
3 719
-1%
|
3 395
-9%
|
3 898
+15%
|
3 313
-15%
|
2 537
-23%
|
2 199
-13%
|
2 229
+1%
|
2 736
+23%
|
3 570
+30%
|
5 044
+41%
|
5 481
+9%
|
5 453
-1%
|
5 338
-2%
|
4 865
-9%
|
5 146
+6%
|
4 225
-18%
|
4 904
+16%
|
5 612
+14%
|
4 609
-18%
|
5 358
+16%
|
4 928
-8%
|
3 864
-22%
|
4 241
+10%
|
3 451
-19%
|
3 560
+3%
|
4 004
+12%
|
4 340
+8%
|
5 964
+37%
|
6 432
+8%
|
6 991
+9%
|
7 737
+11%
|
7 906
+2%
|
8 519
+8%
|
9 094
+7%
|
9 302
+2%
|
10 030
+8%
|
10 340
+3%
|
10 808
+5%
|
11 299
+5%
|
11 541
+2%
|
811
-93%
|
12 506
+1 442%
|
13 219
+6%
|
13 109
-1%
|
12 345
-6%
|
15 981
+29%
|
17 638
+10%
|
20 020
+14%
|
20 621
+3%
|
21 309
+3%
|
21 289
0%
|
20 698
-3%
|
21 463
+4%
|
22 083
+3%
|
24 212
+10%
|
24 833
+3%
|
25 935
+4%
|
26 477
+2%
|
27 235
+3%
|
26 707
-2%
|
27 116
+2%
|
25 539
-6%
|
25 854
+1%
|
27 578
+7%
|
25 927
-6%
|
27 772
+7%
|
24 447
-12%
|
18 809
-23%
|
17 834
-5%
|
16 732
-6%
|
15 606
-7%
|
18 665
+20%
|
18 420
-1%
|
15 159
-18%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(498)
|
(501)
|
(481)
|
(444)
|
(471)
|
(645)
|
(1 107)
|
(1 388)
|
(1 322)
|
64
|
1 751
|
6 274
|
7 756
|
9 645
|
6 949
|
1 394
|
(2 123)
|
(5 619)
|
(4 516)
|
(3 659)
|
(2 667)
|
(2 300)
|
(2 507)
|
(2 720)
|
(2 782)
|
(3 082)
|
(3 135)
|
(3 303)
|
(3 607)
|
(3 413)
|
(3 635)
|
(3 633)
|
(3 678)
|
(3 631)
|
(3 643)
|
(3 082)
|
(2 261)
|
(2 359)
|
(1 869)
|
(2 043)
|
(2 188)
|
(3 011)
|
(3 232)
|
(3 919)
|
(4 391)
|
(4 412)
|
(3 630)
|
(2 786)
|
(1 747)
|
(1 232)
|
(1 692)
|
(1 679)
|
(1 655)
|
(1 635)
|
(1 571)
|
(1 589)
|
(1 443)
|
(1 412)
|
(1 471)
|
(1 219)
|
(2 149)
|
(2 145)
|
(1 714)
|
(2 148)
|
(1 454)
|
(1 798)
|
(3 239)
|
(3 230)
|
(2 713)
|
(1 384)
|
1 108
|
761
|
1 534
|
1 994
|
1 731
|
1 015
|
(662)
|
(2 652)
|
(2 664)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11 296)
|
0
|
(13 020)
|
(13 020)
|
(1 749)
|
0
|
0
|
0
|
(84)
|
0
|
0
|
0
|
0
|
0
|
0
|
(7 361)
|
(34 103)
|
(34 321)
|
(34 541)
|
(27 498)
|
(1 588)
|
7 534
|
7 755
|
8 072
|
8 905
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(586)
|
(818)
|
(904)
|
(956)
|
(647)
|
(411)
|
(353)
|
(311)
|
(165)
|
(170)
|
(141)
|
(1 524)
|
(2 574)
|
(3 374)
|
(3 279)
|
(1 887)
|
(797)
|
0
|
0
|
0
|
(5 986)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
(42)
|
(61)
|
(81)
|
0
|
(1 062)
|
(1 459)
|
0
|
3
|
(1 080)
|
(659)
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
10
|
10
|
0
|
9
|
(1)
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Total Other Income |
(344)
|
(400)
|
(393)
|
(365)
|
(313)
|
(307)
|
(319)
|
(375)
|
(810)
|
(833)
|
(823)
|
(897)
|
(558)
|
(453)
|
133
|
279
|
(182)
|
66
|
(60)
|
(392)
|
773
|
(6 163)
|
(8 152)
|
(7 373)
|
(1 642)
|
(1 330)
|
(976)
|
(1 557)
|
(5 311)
|
(5 248)
|
(3 958)
|
(4 155)
|
(502)
|
(470)
|
(651)
|
(479)
|
(2 029)
|
(977)
|
(883)
|
(1 588)
|
(1 181)
|
512
|
420
|
(1 000)
|
621
|
589
|
521
|
911
|
(9 112)
|
(9 048)
|
(18 980)
|
(19 135)
|
(10 513)
|
(10 580)
|
(479)
|
(565)
|
508
|
503
|
493
|
536
|
(1 033)
|
(1 014)
|
(981)
|
(887)
|
(85)
|
(194)
|
182
|
116
|
742
|
976
|
584
|
610
|
340
|
222
|
245
|
256
|
372
|
333
|
268
|
|
| Pre-Tax Income |
2 101
N/A
|
2 221
+6%
|
2 386
+7%
|
2 310
-3%
|
2 337
+1%
|
2 354
+1%
|
1 614
-31%
|
1 823
+13%
|
1 016
-44%
|
1 598
+57%
|
2 987
+87%
|
6 082
+104%
|
7 360
+21%
|
9 388
+28%
|
8 847
-6%
|
5 268
-40%
|
2 350
-55%
|
(213)
N/A
|
289
N/A
|
1 095
+279%
|
(3 655)
N/A
|
(3 561)
+3%
|
(5 048)
-42%
|
(5 485)
-9%
|
933
N/A
|
516
-45%
|
(246)
N/A
|
(617)
-151%
|
(5 463)
-785%
|
(5 101)
+7%
|
(3 589)
+30%
|
(3 448)
+4%
|
1 783
N/A
|
2 290
+28%
|
2 637
+15%
|
4 096
+55%
|
3 616
-12%
|
4 121
+14%
|
4 882
+18%
|
5 671
+16%
|
6 664
+18%
|
6 759
+1%
|
7 336
+9%
|
6 380
-13%
|
(3 525)
N/A
|
(3 012)
+15%
|
(3 624)
-20%
|
(1 677)
+54%
|
506
N/A
|
2 065
+308%
|
(4 691)
N/A
|
(3 176)
+32%
|
7 739
N/A
|
8 406
+9%
|
19 259
+129%
|
19 135
-1%
|
19 764
+3%
|
20 556
+4%
|
21 106
+3%
|
16 168
-23%
|
(12 451)
N/A
|
(11 545)
+7%
|
(10 760)
+7%
|
(3 298)
+69%
|
23 580
N/A
|
32 658
+38%
|
30 237
-7%
|
30 812
+2%
|
34 520
+12%
|
25 529
-26%
|
29 465
+15%
|
25 827
-12%
|
20 683
-20%
|
20 049
-3%
|
18 707
-7%
|
16 876
-10%
|
18 375
+9%
|
16 099
-12%
|
12 763
-21%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(740)
|
(716)
|
(862)
|
(821)
|
(704)
|
(702)
|
(478)
|
(600)
|
(349)
|
(297)
|
(686)
|
(1 760)
|
(1 648)
|
(2 546)
|
(2 075)
|
(781)
|
(735)
|
85
|
(243)
|
(564)
|
624
|
503
|
950
|
1 123
|
(289)
|
(105)
|
(232)
|
(97)
|
(66)
|
(344)
|
(426)
|
(556)
|
(3 738)
|
(3 654)
|
(3 742)
|
(3 885)
|
(955)
|
(1 049)
|
(697)
|
(1 555)
|
(2 516)
|
(2 137)
|
(2 889)
|
(2 452)
|
(2 146)
|
(2 317)
|
(20 761)
|
(21 215)
|
(21 087)
|
(21 408)
|
(3 997)
|
(3 358)
|
(5 285)
|
(5 695)
|
(6 290)
|
(7 470)
|
(4 525)
|
(4 867)
|
(5 031)
|
(4 388)
|
2 525
|
2 218
|
2 267
|
1 102
|
(7 886)
|
(9 585)
|
(8 559)
|
(8 339)
|
(10 203)
|
(8 400)
|
(9 182)
|
(6 495)
|
(8 141)
|
(6 714)
|
(6 201)
|
(7 380)
|
(2 907)
|
(3 271)
|
(2 526)
|
|
| Income from Continuing Operations |
1 360
|
1 505
|
1 524
|
1 489
|
1 632
|
1 653
|
1 138
|
1 225
|
667
|
1 303
|
2 303
|
4 324
|
5 712
|
6 843
|
6 772
|
4 486
|
1 615
|
(130)
|
44
|
530
|
(3 031)
|
(3 057)
|
(4 097)
|
(4 361)
|
644
|
411
|
(478)
|
(714)
|
(5 529)
|
(5 445)
|
(4 015)
|
(4 004)
|
(1 955)
|
(1 364)
|
(1 105)
|
211
|
2 661
|
3 073
|
4 186
|
4 117
|
4 148
|
4 622
|
4 447
|
3 928
|
(5 671)
|
(5 329)
|
(24 385)
|
(22 892)
|
(20 581)
|
(19 343)
|
(8 688)
|
(6 534)
|
2 454
|
2 711
|
12 969
|
11 666
|
15 239
|
15 690
|
16 076
|
11 780
|
(9 927)
|
(9 327)
|
(8 493)
|
(2 197)
|
15 694
|
23 073
|
21 677
|
22 473
|
24 317
|
17 129
|
20 283
|
19 331
|
12 542
|
13 335
|
12 506
|
9 496
|
15 468
|
12 829
|
10 237
|
|
| Net Income (Common) |
1 360
N/A
|
1 505
+11%
|
1 524
+1%
|
1 489
-2%
|
1 632
+10%
|
1 653
+1%
|
1 138
-31%
|
1 225
+8%
|
667
-46%
|
1 311
+97%
|
2 302
+76%
|
4 323
+88%
|
5 748
+33%
|
6 142
+7%
|
5 553
-10%
|
3 267
-41%
|
361
-89%
|
(657)
N/A
|
44
N/A
|
530
+1 105%
|
(3 031)
N/A
|
(3 057)
-1%
|
(4 097)
-34%
|
(4 361)
-6%
|
644
N/A
|
411
-36%
|
(478)
N/A
|
(714)
-49%
|
(5 529)
-674%
|
(5 445)
+2%
|
(4 015)
+26%
|
(4 004)
+0%
|
(1 955)
+51%
|
(1 364)
+30%
|
(740)
+46%
|
713
N/A
|
2 661
+273%
|
3 073
+15%
|
3 821
+24%
|
3 615
-5%
|
4 148
+15%
|
4 622
+11%
|
4 447
-4%
|
3 928
-12%
|
(5 671)
N/A
|
(5 329)
+6%
|
(24 385)
-358%
|
(22 892)
+6%
|
(20 581)
+10%
|
(19 343)
+6%
|
(8 688)
+55%
|
(6 534)
+25%
|
2 454
N/A
|
2 711
+10%
|
12 969
+378%
|
11 666
-10%
|
15 239
+31%
|
15 690
+3%
|
16 076
+2%
|
11 780
-27%
|
(9 927)
N/A
|
(9 327)
+6%
|
(8 493)
+9%
|
(2 197)
+74%
|
15 694
N/A
|
23 073
+47%
|
21 677
-6%
|
22 473
+4%
|
24 317
+8%
|
17 129
-30%
|
20 283
+18%
|
19 331
-5%
|
12 542
-35%
|
13 335
+6%
|
12 506
-6%
|
9 496
-24%
|
15 468
+63%
|
12 829
-17%
|
10 237
-20%
|
|
| EPS (Diluted) |
194.28
N/A
|
188.12
-3%
|
169.33
-10%
|
165.44
-2%
|
181.33
+10%
|
183.66
+1%
|
126.44
-31%
|
94.23
-25%
|
60.63
-36%
|
100.84
+66%
|
177.07
+76%
|
332.53
+88%
|
442.15
+33%
|
472.46
+7%
|
427.15
-10%
|
251.3
-41%
|
27.76
-89%
|
-50.53
N/A
|
3.39
N/A
|
40.76
+1 102%
|
-233.15
N/A
|
-235.15
-1%
|
-315.15
-34%
|
-335.46
-6%
|
49.53
N/A
|
31.61
-36%
|
-36.76
N/A
|
-54.92
-49%
|
-425.3
-674%
|
-418.84
+2%
|
-286.78
+32%
|
-308
-7%
|
-139.64
+55%
|
-97.42
+30%
|
-52.85
+46%
|
50.92
N/A
|
190.07
+273%
|
219.5
+15%
|
272.92
+24%
|
258.21
-5%
|
296.28
+15%
|
330.14
+11%
|
317.64
-4%
|
280.57
-12%
|
-405.07
N/A
|
-380.64
+6%
|
-1 741.78
-358%
|
-1 635.14
+6%
|
-1 470.07
+10%
|
-1 381.64
+6%
|
-620.57
+55%
|
-466.71
+25%
|
175.28
N/A
|
193.64
+10%
|
926.35
+378%
|
833.28
-10%
|
1 088.5
+31%
|
1 120.71
+3%
|
1 148.28
+2%
|
841.42
-27%
|
-709.07
N/A
|
-664.52
+6%
|
-605.09
+9%
|
-156.15
+74%
|
1 118.17
N/A
|
1 643.95
+47%
|
1 544.49
-6%
|
1 601.18
+4%
|
1 732.58
+8%
|
1 219.46
-30%
|
1 445.11
+19%
|
1 377.33
-5%
|
893.6
-35%
|
950.09
+6%
|
891.06
-6%
|
676.57
-24%
|
1 102.08
+63%
|
914.02
-17%
|
729.37
-20%
|
|