GlaxoSmithKline PLC
LSE:GSK
| 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 |
1 264
1 833
|
| Price Target |
|
We'll email you a reminder when the closing price reaches GBX.
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
GlaxoSmithKline PLC
|
Revenue
|
32.2B
GBP
|
|
Cost of Revenue
|
-8.8B
GBP
|
|
Gross Profit
|
23.3B
GBP
|
|
Operating Expenses
|
-14.9B
GBP
|
|
Operating Income
|
8.4B
GBP
|
|
Other Expenses
|
-2.9B
GBP
|
|
Net Income
|
5.5B
GBP
|
Income Statement
GlaxoSmithKline PLC
| 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
|
254
|
84
|
184
|
292
|
362
|
376
|
391
|
396
|
427
|
445
|
423
|
391
|
277
|
356
|
384
|
0
|
340
|
0
|
0
|
0
|
843
|
0
|
0
|
0
|
804
|
0
|
0
|
0
|
767
|
0
|
0
|
0
|
718
|
0
|
0
|
0
|
731
|
0
|
0
|
0
|
708
|
0
|
0
|
0
|
665
|
0
|
0
|
0
|
655
|
0
|
0
|
0
|
671
|
0
|
0
|
0
|
698
|
0
|
0
|
0
|
677
|
0
|
0
|
0
|
871
|
0
|
0
|
0
|
844
|
0
|
0
|
0
|
762
|
0
|
0
|
0
|
819
|
0
|
0
|
0
|
710
|
0
|
0
|
0
|
615
|
0
|
0
|
0
|
|
| Revenue |
20 489
N/A
|
20 842
+2%
|
21 135
+1%
|
21 160
+0%
|
21 212
+0%
|
21 324
+1%
|
21 284
0%
|
21 731
+2%
|
21 441
-1%
|
21 074
-2%
|
20 670
-2%
|
20 128
-3%
|
20 359
+1%
|
20 167
-1%
|
20 442
+1%
|
20 989
+3%
|
21 660
+3%
|
22 437
+4%
|
23 002
+3%
|
23 173
+1%
|
23 225
+0%
|
23 004
-1%
|
22 867
-1%
|
22 701
-1%
|
22 716
+0%
|
22 810
+0%
|
23 010
+1%
|
23 416
+2%
|
24 352
+4%
|
25 435
+4%
|
26 308
+3%
|
27 184
+3%
|
28 368
+4%
|
28 956
+2%
|
29 234
+1%
|
29 289
+0%
|
28 392
-3%
|
27 620
-3%
|
27 315
-1%
|
27 606
+1%
|
27 387
-1%
|
27 442
+0%
|
27 184
-1%
|
26 607
-2%
|
26 431
-1%
|
26 046
-1%
|
25 957
0%
|
25 704
-1%
|
26 505
+3%
|
25 166
-5%
|
24 354
-3%
|
23 726
-3%
|
23 006
-3%
|
23 015
+0%
|
23 342
+1%
|
23 823
+2%
|
23 923
+0%
|
24 530
+3%
|
25 174
+3%
|
26 589
+6%
|
27 889
+5%
|
29 044
+4%
|
29 832
+3%
|
30 133
+1%
|
30 186
+0%
|
30 024
-1%
|
30 014
0%
|
30 263
+1%
|
30 821
+2%
|
31 260
+1%
|
31 759
+2%
|
33 052
+4%
|
33 754
+2%
|
35 183
+4%
|
34 998
-1%
|
34 259
-2%
|
24 354
-29%
|
32 427
+33%
|
30 641
-6%
|
28 622
-7%
|
24 696
-14%
|
26 731
+8%
|
27 822
+4%
|
29 024
+4%
|
29 324
+1%
|
29 085
-1%
|
29 334
+1%
|
29 652
+1%
|
30 328
+2%
|
30 740
+1%
|
31 446
+2%
|
31 311
0%
|
31 376
+0%
|
31 529
+0%
|
31 631
+0%
|
32 166
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 733)
|
(4 805)
|
(4 803)
|
(4 782)
|
(4 243)
|
(4 602)
|
(4 557)
|
(4 558)
|
(4 188)
|
(4 469)
|
(4 448)
|
(4 423)
|
(4 309)
|
(4 452)
|
(4 563)
|
(4 642)
|
(4 764)
|
(4 771)
|
(4 825)
|
(4 863)
|
(5 010)
|
(5 110)
|
(5 113)
|
(5 123)
|
(5 317)
|
(5 382)
|
(5 545)
|
(5 773)
|
(5 776)
|
(6 121)
|
(6 367)
|
(6 639)
|
(7 095)
|
(7 375)
|
(7 380)
|
(7 523)
|
(7 405)
|
(7 338)
|
(7 413)
|
(7 600)
|
(7 259)
|
(7 580)
|
(7 879)
|
(7 542)
|
(7 456)
|
(7 507)
|
(7 308)
|
(7 439)
|
(7 999)
|
(7 495)
|
(7 367)
|
(7 263)
|
(7 038)
|
(7 210)
|
(7 432)
|
(7 746)
|
(8 042)
|
(8 235)
|
(8 396)
|
(8 773)
|
(8 898)
|
(9 180)
|
(9 254)
|
(9 252)
|
(9 317)
|
(9 283)
|
(9 360)
|
(9 440)
|
(9 572)
|
(9 770)
|
(9 994)
|
(10 449)
|
(10 168)
|
(11 199)
|
(11 197)
|
(10 939)
|
(7 321)
|
(10 520)
|
(9 774)
|
(9 018)
|
(8 006)
|
(9 096)
|
(9 549)
|
(9 973)
|
(8 467)
|
(8 602)
|
(8 358)
|
(8 207)
|
(8 363)
|
(8 375)
|
(8 540)
|
(8 628)
|
(8 817)
|
(8 826)
|
(8 928)
|
(8 839)
|
|
| Gross Profit |
15 756
N/A
|
16 037
+2%
|
16 332
+2%
|
16 378
+0%
|
16 969
+4%
|
16 722
-1%
|
16 727
+0%
|
17 173
+3%
|
17 253
+0%
|
16 605
-4%
|
16 222
-2%
|
15 705
-3%
|
16 050
+2%
|
15 715
-2%
|
15 879
+1%
|
16 347
+3%
|
16 896
+3%
|
17 666
+5%
|
18 177
+3%
|
18 310
+1%
|
18 215
-1%
|
17 894
-2%
|
17 754
-1%
|
17 578
-1%
|
17 399
-1%
|
17 428
+0%
|
17 465
+0%
|
17 643
+1%
|
18 576
+5%
|
19 314
+4%
|
19 941
+3%
|
20 545
+3%
|
21 273
+4%
|
21 581
+1%
|
21 854
+1%
|
21 766
0%
|
20 987
-4%
|
20 282
-3%
|
19 902
-2%
|
20 006
+1%
|
20 128
+1%
|
19 862
-1%
|
19 305
-3%
|
19 065
-1%
|
18 975
0%
|
18 539
-2%
|
18 649
+1%
|
18 265
-2%
|
18 506
+1%
|
17 671
-5%
|
16 987
-4%
|
16 463
-3%
|
15 968
-3%
|
15 805
-1%
|
15 910
+1%
|
16 077
+1%
|
15 881
-1%
|
16 295
+3%
|
16 778
+3%
|
17 816
+6%
|
18 991
+7%
|
19 864
+5%
|
20 578
+4%
|
20 881
+1%
|
20 869
0%
|
20 741
-1%
|
20 654
0%
|
20 823
+1%
|
21 249
+2%
|
21 490
+1%
|
21 765
+1%
|
22 603
+4%
|
23 586
+4%
|
23 984
+2%
|
23 801
-1%
|
23 320
-2%
|
17 033
-27%
|
21 907
+29%
|
20 867
-5%
|
19 604
-6%
|
16 690
-15%
|
17 635
+6%
|
18 273
+4%
|
19 051
+4%
|
20 857
+9%
|
20 483
-2%
|
20 976
+2%
|
21 445
+2%
|
21 965
+2%
|
22 365
+2%
|
22 906
+2%
|
22 683
-1%
|
22 559
-1%
|
22 703
+1%
|
22 703
N/A
|
23 327
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(11 151)
|
(10 924)
|
(10 883)
|
(10 716)
|
(10 386)
|
(10 809)
|
(10 644)
|
(10 641)
|
(10 466)
|
(10 351)
|
(10 315)
|
(10 043)
|
(9 960)
|
(10 029)
|
(9 933)
|
(10 276)
|
(10 296)
|
(10 654)
|
(11 007)
|
(10 808)
|
(10 591)
|
(10 537)
|
(10 431)
|
(10 329)
|
(10 041)
|
(10 382)
|
(10 319)
|
(10 429)
|
(10 537)
|
(11 561)
|
(12 144)
|
(12 574)
|
(12 455)
|
(13 185)
|
(14 874)
|
(14 852)
|
(16 029)
|
(15 910)
|
(14 035)
|
(13 963)
|
(11 952)
|
(12 039)
|
(12 133)
|
(12 002)
|
(11 094)
|
(11 314)
|
(11 107)
|
(11 030)
|
(11 308)
|
(11 055)
|
(10 884)
|
(10 713)
|
(10 488)
|
(10 517)
|
(10 656)
|
(10 757)
|
(10 915)
|
(11 030)
|
(11 013)
|
(11 471)
|
(11 947)
|
(12 395)
|
(12 853)
|
(12 924)
|
(12 883)
|
(12 827)
|
(12 706)
|
(12 813)
|
(12 886)
|
(13 246)
|
(13 519)
|
(14 157)
|
(14 702)
|
(15 277)
|
(15 508)
|
(15 137)
|
(11 039)
|
(14 583)
|
(13 640)
|
(12 830)
|
(10 941)
|
(11 281)
|
(11 558)
|
(11 947)
|
(12 462)
|
(12 905)
|
(13 228)
|
(13 514)
|
(13 661)
|
(14 544)
|
(14 751)
|
(14 772)
|
(14 422)
|
(14 834)
|
(14 717)
|
(14 900)
|
|
| Selling, General & Administrative |
(8 408)
|
(8 202)
|
(8 194)
|
(7 978)
|
(7 543)
|
(7 941)
|
(7 745)
|
(7 767)
|
(7 563)
|
(7 535)
|
(7 457)
|
(7 170)
|
(7 061)
|
(7 121)
|
(7 019)
|
(7 255)
|
(7 250)
|
(7 428)
|
(7 630)
|
(7 363)
|
(7 257)
|
(7 107)
|
(7 065)
|
(7 065)
|
(6 954)
|
(7 001)
|
(6 925)
|
(6 970)
|
(7 352)
|
(7 761)
|
(8 223)
|
(8 625)
|
(9 200)
|
(9 369)
|
(10 987)
|
(10 879)
|
(12 388)
|
(12 067)
|
(10 305)
|
(10 311)
|
(8 429)
|
(8 371)
|
(8 488)
|
(8 494)
|
(7 857)
|
(8 171)
|
(8 034)
|
(7 970)
|
(8 180)
|
(7 980)
|
(7 886)
|
(7 777)
|
(7 622)
|
(7 654)
|
(7 826)
|
(7 945)
|
(8 128)
|
(8 253)
|
(8 187)
|
(8 505)
|
(8 859)
|
(9 130)
|
(9 349)
|
(9 397)
|
(9 341)
|
(9 280)
|
(9 320)
|
(9 353)
|
(9 408)
|
(9 573)
|
(9 672)
|
(10 127)
|
(10 671)
|
(11 104)
|
(11 201)
|
(10 910)
|
(7 025)
|
(10 246)
|
(9 362)
|
(8 508)
|
(6 749)
|
(7 057)
|
(7 366)
|
(7 711)
|
(8 128)
|
(8 423)
|
(8 659)
|
(8 876)
|
(9 029)
|
(8 942)
|
(8 974)
|
(8 859)
|
(8 974)
|
(9 055)
|
(8 925)
|
(9 014)
|
|
| Research & Development |
(2 651)
|
(2 722)
|
(2 689)
|
(2 738)
|
(2 732)
|
(2 868)
|
(2 899)
|
(2 874)
|
(2 770)
|
(2 816)
|
(2 858)
|
(2 873)
|
(2 839)
|
(2 908)
|
(2 914)
|
(3 021)
|
(3 136)
|
(3 226)
|
(3 377)
|
(3 445)
|
(3 457)
|
(3 430)
|
(3 366)
|
(3 264)
|
(3 327)
|
(3 381)
|
(3 394)
|
(3 459)
|
(3 506)
|
(3 800)
|
(3 921)
|
(3 949)
|
(3 951)
|
(3 816)
|
(3 887)
|
(3 973)
|
(3 964)
|
(3 915)
|
(3 863)
|
(3 870)
|
(3 912)
|
(3 977)
|
(3 959)
|
(3 754)
|
(3 573)
|
(3 366)
|
(3 288)
|
(3 327)
|
(3 400)
|
(3 324)
|
(3 244)
|
(3 197)
|
(3 113)
|
(3 118)
|
(3 083)
|
(3 071)
|
(3 096)
|
(3 082)
|
(3 151)
|
(3 297)
|
(3 468)
|
(3 612)
|
(3 865)
|
(3 887)
|
(3 862)
|
(3 830)
|
(3 645)
|
(3 708)
|
(3 726)
|
(3 819)
|
(3 991)
|
(4 194)
|
(4 338)
|
(4 454)
|
(4 585)
|
(4 470)
|
(4 322)
|
(4 594)
|
(4 529)
|
(4 592)
|
(4 525)
|
(4 591)
|
(4 640)
|
(4 825)
|
(5 062)
|
(5 196)
|
(5 356)
|
(5 488)
|
(5 750)
|
(5 887)
|
(5 987)
|
(5 986)
|
(6 023)
|
(6 041)
|
(6 148)
|
(6 272)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(49)
|
(73)
|
(98)
|
(97)
|
(95)
|
(88)
|
(80)
|
(72)
|
(62)
|
(54)
|
(46)
|
(41)
|
(38)
|
(39)
|
(41)
|
(41)
|
(42)
|
(43)
|
(44)
|
(45)
|
(44)
|
(43)
|
(41)
|
(44)
|
(51)
|
(58)
|
(62)
|
(64)
|
(64)
|
(64)
|
(66)
|
(75)
|
(85)
|
(93)
|
(103)
|
(101)
|
(99)
|
(100)
|
(100)
|
(91)
|
(86)
|
(80)
|
(74)
|
(72)
|
(68)
|
(61)
|
(54)
|
(55)
|
(62)
|
(70)
|
(80)
|
|
| Other Operating Expenses |
(92)
|
0
|
0
|
0
|
(111)
|
0
|
0
|
0
|
(133)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
90
|
0
|
0
|
0
|
123
|
0
|
0
|
0
|
240
|
0
|
0
|
0
|
321
|
0
|
0
|
0
|
696
|
0
|
0
|
0
|
323
|
72
|
133
|
218
|
389
|
309
|
314
|
246
|
336
|
272
|
288
|
365
|
369
|
344
|
334
|
341
|
319
|
317
|
307
|
305
|
350
|
343
|
364
|
372
|
421
|
389
|
404
|
404
|
365
|
327
|
302
|
289
|
292
|
197
|
202
|
226
|
371
|
345
|
342
|
309
|
383
|
342
|
344
|
373
|
434
|
466
|
548
|
689
|
819
|
800
|
867
|
924
|
1 190
|
353
|
271
|
127
|
630
|
324
|
426
|
466
|
|
| Operating Income |
4 605
N/A
|
5 113
+11%
|
5 449
+7%
|
5 662
+4%
|
6 583
+16%
|
5 913
-10%
|
6 083
+3%
|
6 532
+7%
|
6 787
+4%
|
6 254
-8%
|
5 907
-6%
|
5 662
-4%
|
6 090
+8%
|
5 686
-7%
|
5 946
+5%
|
6 071
+2%
|
6 600
+9%
|
7 012
+6%
|
7 170
+2%
|
7 502
+5%
|
7 624
+2%
|
7 357
-4%
|
7 323
0%
|
7 249
-1%
|
7 358
+2%
|
7 046
-4%
|
7 146
+1%
|
7 214
+1%
|
8 039
+11%
|
7 753
-4%
|
7 797
+1%
|
7 971
+2%
|
8 818
+11%
|
8 396
-5%
|
6 980
-17%
|
6 914
-1%
|
4 958
-28%
|
4 372
-12%
|
5 867
+34%
|
6 043
+3%
|
8 176
+35%
|
7 823
-4%
|
7 172
-8%
|
7 063
-2%
|
7 881
+12%
|
7 225
-8%
|
7 542
+4%
|
7 235
-4%
|
7 198
-1%
|
6 616
-8%
|
6 103
-8%
|
5 750
-6%
|
5 480
-5%
|
5 288
-4%
|
5 254
-1%
|
5 320
+1%
|
4 966
-7%
|
5 265
+6%
|
5 765
+9%
|
6 345
+10%
|
7 044
+11%
|
7 469
+6%
|
7 725
+3%
|
7 957
+3%
|
7 986
+0%
|
7 914
-1%
|
7 948
+0%
|
8 010
+1%
|
8 363
+4%
|
8 244
-1%
|
8 246
+0%
|
8 446
+2%
|
8 884
+5%
|
8 707
-2%
|
8 293
-5%
|
8 183
-1%
|
5 994
-27%
|
7 324
+22%
|
7 227
-1%
|
6 774
-6%
|
5 749
-15%
|
6 354
+11%
|
6 715
+6%
|
7 104
+6%
|
8 395
+18%
|
7 578
-10%
|
7 748
+2%
|
7 931
+2%
|
8 304
+5%
|
7 821
-6%
|
8 155
+4%
|
7 911
-3%
|
8 137
+3%
|
7 869
-3%
|
7 986
+1%
|
8 427
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
208
|
(29)
|
(34)
|
(48)
|
(66)
|
(62)
|
(63)
|
(67)
|
(68)
|
(82)
|
(103)
|
(123)
|
30
|
(119)
|
(138)
|
(122)
|
(108)
|
(110)
|
(75)
|
(46)
|
38
|
(28)
|
(47)
|
(74)
|
(68)
|
(205)
|
(275)
|
(351)
|
(454)
|
(550)
|
(578)
|
(632)
|
(611)
|
(648)
|
(664)
|
(664)
|
(623)
|
(624)
|
(664)
|
(679)
|
(692)
|
(697)
|
(694)
|
(690)
|
(293)
|
(711)
|
(706)
|
(704)
|
(826)
|
(657)
|
(629)
|
(617)
|
(1 528)
|
(602)
|
(635)
|
(636)
|
(2 313)
|
(666)
|
(649)
|
(650)
|
(4 292)
|
(664)
|
(675)
|
(692)
|
(2 785)
|
(621)
|
(608)
|
(642)
|
(2 441)
|
(686)
|
(741)
|
(729)
|
(580)
|
(786)
|
(775)
|
(766)
|
(1 620)
|
(811)
|
(771)
|
(772)
|
(2 356)
|
(745)
|
(761)
|
(752)
|
(1 439)
|
(782)
|
(751)
|
(730)
|
(1 295)
|
(641)
|
(638)
|
(605)
|
(2 535)
|
(523)
|
(508)
|
(520)
|
|
| Non-Reccuring Items |
0
|
8
|
(43)
|
(129)
|
(1 032)
|
(126)
|
(55)
|
57
|
(395)
|
(56)
|
(66)
|
(11)
|
0
|
324
|
250
|
411
|
240
|
289
|
331
|
239
|
137
|
443
|
495
|
456
|
162
|
342
|
252
|
(69)
|
(926)
|
(867)
|
(657)
|
(417)
|
(431)
|
408
|
(319)
|
(367)
|
(1 186)
|
(650)
|
(416)
|
(435)
|
(371)
|
(109)
|
476
|
127
|
(847)
|
(359)
|
(922)
|
(702)
|
313
|
180
|
363
|
(150)
|
(955)
|
7 302
|
6 535
|
6 789
|
7 903
|
(3 436)
|
(4 423)
|
(4 595)
|
(782)
|
(3 876)
|
(3 981)
|
(3 759)
|
(1 666)
|
(4 211)
|
(3 466)
|
(3 500)
|
(1 038)
|
(2 570)
|
(1 867)
|
(1 833)
|
(2 051)
|
(1 160)
|
620
|
441
|
1 205
|
138
|
(1 376)
|
(1 401)
|
(355)
|
(950)
|
(1 469)
|
(2 047)
|
(529)
|
(1 355)
|
(465)
|
110
|
(897)
|
(1 668)
|
(2 497)
|
(4 013)
|
(2 343)
|
(3 116)
|
(2 856)
|
(893)
|
|
| Gain/Loss on Disposition of Assets |
(296)
|
(199)
|
(295)
|
12
|
10
|
10
|
13
|
7
|
5
|
5
|
47
|
47
|
(1)
|
0
|
88
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
115
|
0
|
115
|
115
|
0
|
0
|
0
|
8
|
592
|
592
|
592
|
585
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
12
|
12
|
12
|
11
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
133
|
0
|
88
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
115
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(84)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(409)
|
0
|
0
|
0
|
561
|
0
|
0
|
0
|
(799)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
218
|
0
|
0
|
0
|
|
| Pre-Tax Income |
4 517
N/A
|
4 905
+9%
|
5 089
+4%
|
5 509
+8%
|
5 506
0%
|
5 734
+4%
|
5 977
+4%
|
6 528
+9%
|
6 329
-3%
|
6 121
-3%
|
5 785
-5%
|
5 575
-4%
|
6 119
+10%
|
6 024
-2%
|
6 146
+2%
|
6 448
+5%
|
6 732
+4%
|
7 191
+7%
|
7 426
+3%
|
7 695
+4%
|
7 799
+1%
|
7 772
0%
|
7 771
0%
|
7 631
-2%
|
7 452
-2%
|
7 183
-4%
|
7 123
-1%
|
6 794
-5%
|
6 659
-2%
|
6 451
-3%
|
6 677
+4%
|
7 037
+5%
|
7 891
+12%
|
8 156
+3%
|
5 997
-26%
|
5 883
-2%
|
3 157
-46%
|
3 690
+17%
|
5 379
+46%
|
5 521
+3%
|
7 698
+39%
|
7 017
-9%
|
6 954
-1%
|
6 500
-7%
|
6 692
+3%
|
6 155
-8%
|
5 914
-4%
|
5 829
-1%
|
6 647
+14%
|
6 139
-8%
|
5 837
-5%
|
4 983
-15%
|
2 968
-40%
|
11 988
+304%
|
11 154
-7%
|
11 473
+3%
|
10 526
-8%
|
1 163
-89%
|
693
-40%
|
1 100
+59%
|
1 939
+76%
|
2 929
+51%
|
3 069
+5%
|
3 506
+14%
|
3 525
+1%
|
3 082
-13%
|
3 874
+26%
|
3 868
0%
|
4 800
+24%
|
4 988
+4%
|
5 638
+13%
|
5 884
+4%
|
6 221
+6%
|
6 761
+9%
|
8 138
+20%
|
7 858
-3%
|
5 170
-34%
|
6 651
+29%
|
5 080
-24%
|
4 601
-9%
|
3 599
-22%
|
4 659
+29%
|
4 485
-4%
|
4 305
-4%
|
5 628
+31%
|
5 441
-3%
|
6 532
+20%
|
7 311
+12%
|
6 064
-17%
|
5 512
-9%
|
5 020
-9%
|
3 293
-34%
|
3 477
+6%
|
4 230
+22%
|
4 622
+9%
|
7 014
+52%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 327)
|
(1 394)
|
(1 424)
|
(1 424)
|
(1 461)
|
(1 529)
|
(1 623)
|
(1 790)
|
(1 739)
|
(1 687)
|
(1 589)
|
(1 537)
|
(1 701)
|
(1 839)
|
(1 886)
|
(1 982)
|
(1 916)
|
(2 068)
|
(2 155)
|
(2 251)
|
(2 301)
|
(2 271)
|
(2 252)
|
(2 192)
|
(2 142)
|
(2 074)
|
(2 062)
|
(2 023)
|
(1 947)
|
(1 902)
|
(1 974)
|
(2 019)
|
(2 222)
|
(2 261)
|
(1 815)
|
(1 729)
|
(1 304)
|
(1 648)
|
(1 938)
|
(1 980)
|
(2 240)
|
(1 823)
|
(1 604)
|
(1 414)
|
(1 948)
|
(1 821)
|
(1 799)
|
(1 883)
|
(1 019)
|
(821)
|
(901)
|
(672)
|
(137)
|
(1 838)
|
(1 591)
|
(1 648)
|
(2 154)
|
(477)
|
(614)
|
(783)
|
(877)
|
(996)
|
(730)
|
(657)
|
(278)
|
(299)
|
(530)
|
(407)
|
(879)
|
(591)
|
(666)
|
(708)
|
(953)
|
(799)
|
(786)
|
(792)
|
(67)
|
(682)
|
(280)
|
(285)
|
(83)
|
(251)
|
(602)
|
(589)
|
(707)
|
(660)
|
(752)
|
(776)
|
(756)
|
(754)
|
(703)
|
(445)
|
(526)
|
(588)
|
(638)
|
(951)
|
|
| Income from Continuing Operations |
3 190
|
3 511
|
3 665
|
4 085
|
4 045
|
4 205
|
4 354
|
4 738
|
4 590
|
4 434
|
4 196
|
4 038
|
4 418
|
4 185
|
4 260
|
4 466
|
4 816
|
5 123
|
5 271
|
5 444
|
5 498
|
5 501
|
5 519
|
5 439
|
5 310
|
5 109
|
5 061
|
4 771
|
4 712
|
4 549
|
4 703
|
5 018
|
5 669
|
5 895
|
4 182
|
4 154
|
1 853
|
2 042
|
3 441
|
3 541
|
5 458
|
5 194
|
5 350
|
5 086
|
4 744
|
4 334
|
4 115
|
3 946
|
5 628
|
5 318
|
4 936
|
4 311
|
2 831
|
10 150
|
9 563
|
9 825
|
8 372
|
686
|
79
|
317
|
1 062
|
1 933
|
2 339
|
2 849
|
3 247
|
2 783
|
3 344
|
3 461
|
3 921
|
4 397
|
4 972
|
5 176
|
5 268
|
5 962
|
7 352
|
7 066
|
5 103
|
5 969
|
4 800
|
4 316
|
3 516
|
4 408
|
3 883
|
3 716
|
4 921
|
4 781
|
5 780
|
6 535
|
5 308
|
4 758
|
4 317
|
2 848
|
2 951
|
3 642
|
3 984
|
6 063
|
|
| Income to Minority Interest |
(97)
|
(98)
|
(100)
|
(108)
|
(110)
|
(106)
|
(103)
|
(102)
|
(94)
|
(97)
|
(101)
|
(110)
|
(114)
|
(112)
|
(118)
|
(125)
|
(127)
|
(134)
|
(125)
|
(114)
|
(109)
|
(100)
|
(100)
|
(101)
|
(96)
|
(102)
|
(101)
|
(94)
|
(110)
|
(123)
|
(128)
|
(135)
|
(138)
|
(155)
|
(181)
|
(200)
|
(219)
|
(223)
|
(212)
|
(222)
|
(197)
|
(203)
|
(227)
|
(236)
|
(179)
|
(182)
|
(156)
|
(123)
|
(192)
|
(175)
|
(184)
|
(127)
|
(75)
|
27
|
109
|
(16)
|
50
|
(71)
|
(48)
|
(16)
|
(150)
|
(257)
|
(408)
|
(514)
|
(637)
|
(670)
|
(610)
|
(521)
|
(423)
|
(368)
|
(420)
|
(490)
|
(623)
|
(582)
|
(673)
|
(695)
|
(639)
|
(712)
|
(678)
|
(692)
|
(711)
|
(889)
|
(883)
|
(721)
|
(665)
|
(441)
|
(425)
|
(457)
|
(380)
|
(274)
|
(284)
|
(337)
|
(376)
|
(489)
|
(561)
|
(569)
|
|
| Net Income (Common) |
3 059
N/A
|
3 387
+11%
|
3 542
+5%
|
3 955
+12%
|
3 915
-1%
|
4 080
+4%
|
4 233
+4%
|
4 620
+9%
|
4 484
-3%
|
4 329
-3%
|
4 091
-5%
|
3 927
-4%
|
4 302
+10%
|
4 073
-5%
|
4 142
+2%
|
4 341
+5%
|
4 689
+8%
|
4 989
+6%
|
5 146
+3%
|
5 330
+4%
|
5 389
+1%
|
5 401
+0%
|
5 419
+0%
|
5 338
-1%
|
5 214
-2%
|
5 007
-4%
|
4 960
-1%
|
4 677
-6%
|
4 602
-2%
|
4 426
-4%
|
4 575
+3%
|
4 883
+7%
|
5 531
+13%
|
5 740
+4%
|
4 001
-30%
|
3 954
-1%
|
1 634
-59%
|
1 819
+11%
|
3 229
+78%
|
3 319
+3%
|
5 261
+59%
|
4 991
-5%
|
5 123
+3%
|
4 850
-5%
|
4 565
-6%
|
4 152
-9%
|
3 959
-5%
|
3 823
-3%
|
5 436
+42%
|
5 143
-5%
|
4 752
-8%
|
4 184
-12%
|
2 756
-34%
|
10 177
+269%
|
9 672
-5%
|
9 809
+1%
|
8 422
-14%
|
615
-93%
|
31
-95%
|
301
+871%
|
912
+203%
|
1 676
+84%
|
1 931
+15%
|
2 335
+21%
|
1 532
-34%
|
1 035
-32%
|
1 656
+60%
|
1 862
+12%
|
3 623
+95%
|
3 904
+8%
|
4 427
+13%
|
4 561
+3%
|
4 645
+2%
|
5 380
+16%
|
6 679
+24%
|
6 371
-5%
|
5 749
-10%
|
5 257
-9%
|
4 389
-17%
|
4 313
-2%
|
4 385
+2%
|
5 114
+17%
|
4 557
-11%
|
13 704
+201%
|
14 956
+9%
|
14 644
-2%
|
15 430
+5%
|
6 579
-57%
|
4 928
-25%
|
4 484
-9%
|
4 033
-10%
|
2 511
-38%
|
2 575
+3%
|
3 153
+22%
|
3 423
+9%
|
5 494
+61%
|
|
| EPS (Diluted) |
0.5
N/A
|
0.56
+12%
|
0.59
+5%
|
0.66
+12%
|
0.66
N/A
|
0.69
+5%
|
0.72
+4%
|
0.79
+10%
|
0.77
-3%
|
0.75
-3%
|
0.71
-5%
|
0.69
-3%
|
0.75
+9%
|
0.72
-4%
|
0.73
+1%
|
0.76
+4%
|
0.82
+8%
|
0.87
+6%
|
0.9
+3%
|
0.93
+3%
|
0.95
+2%
|
0.95
N/A
|
0.96
+1%
|
0.96
N/A
|
0.94
-2%
|
0.91
-3%
|
0.94
+3%
|
0.91
-3%
|
0.88
-3%
|
0.85
-3%
|
0.89
+5%
|
0.95
+7%
|
1.08
+14%
|
1.12
+4%
|
0.78
-30%
|
0.77
-1%
|
0.32
-58%
|
0.35
+9%
|
0.62
+77%
|
0.64
+3%
|
1.03
+61%
|
0.98
-5%
|
1.02
+4%
|
0.98
-4%
|
0.92
-6%
|
0.85
-8%
|
0.81
-5%
|
0.78
-4%
|
1.11
+42%
|
1.05
-5%
|
0.97
-8%
|
0.85
-12%
|
0.57
-33%
|
2.1
+268%
|
2
-5%
|
2.03
+1%
|
1.72
-15%
|
0.13
-92%
|
0.01
-92%
|
0.07
+600%
|
0.23
+229%
|
0.34
+48%
|
0.39
+15%
|
0.47
+21%
|
0.38
-19%
|
0.2
-47%
|
0.33
+65%
|
0.37
+12%
|
0.91
+146%
|
0.78
-14%
|
0.88
+13%
|
0.91
+3%
|
1.16
+27%
|
1.07
-8%
|
1.33
+24%
|
1.27
-5%
|
1.42
+12%
|
1.3
-8%
|
1.37
+5%
|
1.06
-23%
|
1.08
+2%
|
1.58
+46%
|
1.41
-11%
|
3.35
+138%
|
3.66
+9%
|
3.58
-2%
|
3.76
+5%
|
1.59
-58%
|
1.2
-25%
|
1.09
-9%
|
0.98
-10%
|
0.61
-38%
|
0.62
+2%
|
0.76
+23%
|
0.83
+9%
|
1.33
+60%
|
|