APA Corp (US)
NASDAQ:APA
| 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 |
14.03
27.1
|
| Price Target |
|
We'll email you a reminder when the closing price reaches USD.
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
APA Corp (US)
|
Revenue
|
9.6B
USD
|
|
Cost of Revenue
|
-3B
USD
|
|
Gross Profit
|
6.7B
USD
|
|
Operating Expenses
|
-3.7B
USD
|
|
Operating Income
|
3B
USD
|
|
Other Expenses
|
-1.5B
USD
|
|
Net Income
|
1.5B
USD
|
Income Statement
APA Corp (US)
| 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 |
132
|
133
|
133
|
134
|
133
|
133
|
129
|
133
|
127
|
124
|
120
|
112
|
120
|
125
|
129
|
129
|
122
|
119
|
121
|
137
|
158
|
174
|
206
|
225
|
236
|
240
|
217
|
195
|
190
|
206
|
225
|
246
|
255
|
251
|
245
|
245
|
242
|
230
|
219
|
196
|
175
|
169
|
170
|
173
|
185
|
197
|
204
|
213
|
253
|
225
|
223
|
231
|
218
|
296
|
363
|
425
|
482
|
462
|
448
|
430
|
424
|
422
|
420
|
419
|
415
|
416
|
410
|
410
|
406
|
402
|
405
|
401
|
400
|
404
|
410
|
422
|
434
|
441
|
445
|
434
|
418
|
395
|
363
|
338
|
322
|
316
|
322
|
329
|
331
|
327
|
345
|
364
|
379
|
389
|
0
|
0
|
|
| Revenue |
2 823
N/A
|
2 551
-10%
|
2 390
-6%
|
2 380
0%
|
2 560
+8%
|
3 006
+17%
|
3 398
+13%
|
3 852
+13%
|
4 199
+9%
|
4 377
+4%
|
4 580
+5%
|
4 884
+7%
|
5 308
+9%
|
5 782
+9%
|
6 309
+9%
|
6 947
+10%
|
7 457
+7%
|
7 781
+4%
|
8 092
+4%
|
8 113
+0%
|
8 074
0%
|
8 147
+1%
|
8 506
+4%
|
8 932
+5%
|
9 962
+12%
|
11 117
+12%
|
12 577
+13%
|
13 447
+7%
|
12 328
-8%
|
10 754
-13%
|
8 924
-17%
|
7 881
-12%
|
8 574
+9%
|
9 664
+13%
|
10 559
+9%
|
11 280
+7%
|
12 183
+8%
|
13 368
+10%
|
14 754
+10%
|
15 989
+8%
|
16 810
+5%
|
17 389
+3%
|
16 990
-2%
|
16 849
-1%
|
16 428
-2%
|
16 511
+1%
|
16 556
+0%
|
16 703
+1%
|
14 771
-12%
|
14 396
-3%
|
13 866
-4%
|
12 759
-8%
|
12 691
-1%
|
10 959
-14%
|
9 479
-14%
|
7 904
-17%
|
6 510
-18%
|
5 938
-9%
|
5 333
-10%
|
5 166
-3%
|
5 367
+4%
|
5 792
+8%
|
5 752
-1%
|
5 702
-1%
|
5 887
+3%
|
6 108
+4%
|
6 698
+10%
|
7 285
+9%
|
7 705
+6%
|
7 626
-1%
|
7 330
-4%
|
6 822
-7%
|
6 491
-5%
|
6 181
-5%
|
5 293
-14%
|
4 945
-7%
|
4 435
-10%
|
4 962
+12%
|
5 966
+20%
|
6 905
+16%
|
7 985
+16%
|
8 783
+10%
|
10 074
+15%
|
10 902
+8%
|
11 075
+2%
|
10 414
-6%
|
9 163
-12%
|
8 584
-6%
|
8 279
-4%
|
8 222
-1%
|
8 969
+9%
|
9 192
+2%
|
9 737
+6%
|
10 422
+7%
|
10 057
-4%
|
9 641
-4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(405)
|
(426)
|
(438)
|
(451)
|
(458)
|
(481)
|
(555)
|
(633)
|
(700)
|
(774)
|
(787)
|
(801)
|
(864)
|
(889)
|
(945)
|
(1 017)
|
(1 040)
|
(1 099)
|
(1 156)
|
(1 238)
|
(1 323)
|
(1 453)
|
(1 547)
|
(1 595)
|
(1 653)
|
(1 725)
|
(1 765)
|
(1 844)
|
(1 910)
|
(1 853)
|
(1 811)
|
(1 768)
|
(1 662)
|
(1 705)
|
(1 746)
|
(1 807)
|
(2 032)
|
(2 215)
|
(2 431)
|
(2 585)
|
(2 605)
|
(2 655)
|
(2 697)
|
(2 837)
|
(2 784)
|
(3 017)
|
(3 094)
|
(3 065)
|
(2 650)
|
(2 525)
|
(2 304)
|
(2 120)
|
(2 238)
|
(2 171)
|
(2 078)
|
(1 940)
|
(1 854)
|
(1 751)
|
(1 643)
|
(1 575)
|
(1 494)
|
(1 452)
|
(1 465)
|
(1 441)
|
(1 400)
|
(1 413)
|
(1 397)
|
(1 421)
|
(1 779)
|
(1 795)
|
(1 865)
|
(1 856)
|
(1 589)
|
(1 645)
|
(1 529)
|
(1 490)
|
(1 484)
|
(1 821)
|
(2 084)
|
(2 462)
|
(2 821)
|
(2 758)
|
(3 072)
|
(3 297)
|
(3 220)
|
(3 062)
|
(2 667)
|
(2 335)
|
(2 178)
|
(2 142)
|
(2 320)
|
(2 425)
|
(2 737)
|
(3 117)
|
(3 118)
|
(2 968)
|
|
| Gross Profit |
2 418
N/A
|
2 125
-12%
|
1 953
-8%
|
1 929
-1%
|
2 102
+9%
|
2 525
+20%
|
2 842
+13%
|
3 218
+13%
|
3 499
+9%
|
3 603
+3%
|
3 792
+5%
|
4 083
+8%
|
4 444
+9%
|
4 893
+10%
|
5 364
+10%
|
5 930
+11%
|
6 417
+8%
|
6 682
+4%
|
6 936
+4%
|
6 875
-1%
|
6 752
-2%
|
6 694
-1%
|
6 959
+4%
|
7 337
+5%
|
8 309
+13%
|
9 392
+13%
|
10 812
+15%
|
11 603
+7%
|
10 418
-10%
|
8 901
-15%
|
7 113
-20%
|
6 112
-14%
|
6 912
+13%
|
7 959
+15%
|
8 813
+11%
|
9 473
+7%
|
10 151
+7%
|
11 153
+10%
|
12 323
+10%
|
13 404
+9%
|
14 205
+6%
|
14 734
+4%
|
14 293
-3%
|
14 012
-2%
|
13 644
-3%
|
13 494
-1%
|
13 462
0%
|
13 638
+1%
|
12 121
-11%
|
11 871
-2%
|
11 562
-3%
|
10 639
-8%
|
10 453
-2%
|
8 788
-16%
|
7 401
-16%
|
5 964
-19%
|
4 656
-22%
|
4 187
-10%
|
3 690
-12%
|
3 591
-3%
|
3 873
+8%
|
4 340
+12%
|
4 287
-1%
|
4 261
-1%
|
4 487
+5%
|
4 695
+5%
|
5 301
+13%
|
5 864
+11%
|
5 926
+1%
|
5 831
-2%
|
5 465
-6%
|
4 966
-9%
|
4 902
-1%
|
4 536
-7%
|
3 764
-17%
|
3 455
-8%
|
2 951
-15%
|
3 141
+6%
|
3 882
+24%
|
4 443
+14%
|
5 164
+16%
|
6 025
+17%
|
7 002
+16%
|
7 605
+9%
|
7 855
+3%
|
7 352
-6%
|
6 496
-12%
|
6 249
-4%
|
6 101
-2%
|
6 080
0%
|
6 649
+9%
|
6 767
+2%
|
7 000
+3%
|
7 305
+4%
|
6 939
-5%
|
6 673
-4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 014)
|
(1 060)
|
(1 057)
|
(1 053)
|
(1 054)
|
(1 078)
|
(1 172)
|
(1 310)
|
(1 431)
|
(1 532)
|
(1 546)
|
(1 580)
|
(1 618)
|
(1 745)
|
(1 894)
|
(2 058)
|
(2 222)
|
(2 334)
|
(2 505)
|
(2 617)
|
(2 835)
|
(2 754)
|
(2 909)
|
(3 237)
|
(3 454)
|
(3 703)
|
(3 910)
|
(4 079)
|
(4 047)
|
(3 848)
|
(3 618)
|
(3 542)
|
(3 566)
|
(3 720)
|
(3 948)
|
(4 095)
|
(4 442)
|
(4 800)
|
(5 204)
|
(5 614)
|
(5 903)
|
(6 314)
|
(6 590)
|
(6 815)
|
(6 811)
|
(7 164)
|
(7 203)
|
(7 276)
|
(6 623)
|
(6 454)
|
(6 216)
|
(5 920)
|
(6 174)
|
(6 010)
|
(5 731)
|
(5 600)
|
(7 089)
|
(6 723)
|
(6 471)
|
(6 099)
|
(3 983)
|
(3 922)
|
(4 110)
|
(4 000)
|
(3 684)
|
(3 673)
|
(3 711)
|
(3 654)
|
(3 796)
|
(3 882)
|
(3 852)
|
(3 896)
|
(3 892)
|
(3 714)
|
(3 481)
|
(3 087)
|
(2 741)
|
(2 524)
|
(2 449)
|
(2 438)
|
(2 441)
|
(2 520)
|
(2 542)
|
(2 625)
|
(2 749)
|
(2 686)
|
(2 697)
|
(2 805)
|
(2 721)
|
(2 961)
|
(3 307)
|
(3 475)
|
(3 766)
|
(3 912)
|
(3 769)
|
(3 708)
|
|
| Selling, General & Administrative |
(193)
|
(200)
|
(196)
|
(200)
|
(210)
|
(226)
|
(248)
|
(290)
|
(321)
|
(331)
|
(334)
|
(347)
|
(349)
|
(421)
|
(505)
|
(622)
|
(752)
|
(824)
|
(905)
|
(878)
|
(930)
|
(861)
|
(863)
|
(903)
|
(1 010)
|
(1 167)
|
(1 335)
|
(1 504)
|
(1 430)
|
(1 270)
|
(1 093)
|
(991)
|
(1 066)
|
(1 165)
|
(1 239)
|
(1 226)
|
(1 248)
|
(1 296)
|
(1 413)
|
(1 551)
|
(1 654)
|
(1 764)
|
(1 740)
|
(1 689)
|
(1 628)
|
(1 648)
|
(1 614)
|
(1 614)
|
(1 541)
|
(1 497)
|
(1 480)
|
(1 405)
|
(1 301)
|
(1 155)
|
(1 014)
|
(963)
|
(873)
|
(816)
|
(821)
|
(732)
|
(736)
|
(782)
|
(745)
|
(766)
|
(725)
|
(778)
|
(843)
|
(909)
|
(994)
|
(1 001)
|
(977)
|
(936)
|
(919)
|
(829)
|
(794)
|
(735)
|
(687)
|
(700)
|
(709)
|
(752)
|
(844)
|
(966)
|
(1 029)
|
(1 087)
|
(1 118)
|
(1 006)
|
(945)
|
(984)
|
(892)
|
(931)
|
(1 015)
|
(1 011)
|
(1 074)
|
(1 116)
|
(1 056)
|
(1 027)
|
|
| Research & Development |
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
|
(258)
|
(483)
|
(706)
|
(2 771)
|
(2 608)
|
(2 474)
|
(2 412)
|
(473)
|
(470)
|
(487)
|
(557)
|
(549)
|
(517)
|
(464)
|
(293)
|
(289)
|
(275)
|
(276)
|
(260)
|
(186)
|
(178)
|
(163)
|
(141)
|
(173)
|
(166)
|
(148)
|
(155)
|
(124)
|
(131)
|
(162)
|
(212)
|
(281)
|
(290)
|
(273)
|
(234)
|
(173)
|
(264)
|
(298)
|
(286)
|
(278)
|
(170)
|
(142)
|
(136)
|
|
| Depreciation & Amortization |
(821)
|
(859)
|
(861)
|
(853)
|
(844)
|
(847)
|
(909)
|
(993)
|
(1 073)
|
(1 145)
|
(1 169)
|
(1 189)
|
(1 222)
|
(1 275)
|
(1 339)
|
(1 382)
|
(1 416)
|
(1 449)
|
(1 531)
|
(1 662)
|
(1 816)
|
(1 975)
|
(2 124)
|
(2 238)
|
(2 348)
|
(2 437)
|
(2 474)
|
(2 474)
|
(2 516)
|
(2 477)
|
(2 422)
|
(2 447)
|
(2 395)
|
(2 453)
|
(2 609)
|
(2 770)
|
(3 083)
|
(3 380)
|
(3 654)
|
(3 912)
|
(4 095)
|
(4 378)
|
(4 659)
|
(4 914)
|
(4 955)
|
(5 276)
|
(5 342)
|
(5 410)
|
(4 871)
|
(4 765)
|
(4 570)
|
(4 375)
|
(4 719)
|
(4 445)
|
(4 084)
|
(3 783)
|
(3 300)
|
(3 152)
|
(3 027)
|
(2 803)
|
(2 618)
|
(2 516)
|
(2 419)
|
(2 330)
|
(2 280)
|
(2 257)
|
(2 293)
|
(2 344)
|
(2 405)
|
(2 603)
|
(2 597)
|
(2 698)
|
(2 680)
|
(2 600)
|
(2 416)
|
(2 103)
|
(1 772)
|
(1 548)
|
(1 481)
|
(1 418)
|
(1 360)
|
(1 309)
|
(1 236)
|
(1 211)
|
(1 233)
|
(1 274)
|
(1 363)
|
(1 471)
|
(1 540)
|
(1 638)
|
(1 859)
|
(2 036)
|
(2 266)
|
(2 479)
|
(2 421)
|
(2 391)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(5)
|
(16)
|
(27)
|
(38)
|
(56)
|
(44)
|
(44)
|
(46)
|
(49)
|
(51)
|
(53)
|
(54)
|
(61)
|
(69)
|
(78)
|
(89)
|
81
|
78
|
(97)
|
(96)
|
(99)
|
(100)
|
(101)
|
(101)
|
(102)
|
(102)
|
(104)
|
(105)
|
(102)
|
(101)
|
(100)
|
(111)
|
(124)
|
(137)
|
(151)
|
(154)
|
(172)
|
(191)
|
(212)
|
(228)
|
(240)
|
(247)
|
(252)
|
(211)
|
(192)
|
(166)
|
(140)
|
(154)
|
(152)
|
(150)
|
(148)
|
(145)
|
(147)
|
(149)
|
(152)
|
(156)
|
(154)
|
(459)
|
(347)
|
(130)
|
(121)
|
(111)
|
(108)
|
(108)
|
(3)
|
(2)
|
(2)
|
(107)
|
(107)
|
(108)
|
(108)
|
(109)
|
(110)
|
(111)
|
(113)
|
(113)
|
(114)
|
(115)
|
(115)
|
(117)
|
(116)
|
(116)
|
(116)
|
(116)
|
(128)
|
(135)
|
(142)
|
(148)
|
(147)
|
(150)
|
(154)
|
|
| Operating Income |
1 404
N/A
|
1 065
-24%
|
896
-16%
|
876
-2%
|
1 048
+20%
|
1 446
+38%
|
1 670
+15%
|
1 909
+14%
|
2 068
+8%
|
2 070
+0%
|
2 247
+9%
|
2 503
+11%
|
2 826
+13%
|
3 148
+11%
|
3 470
+10%
|
3 872
+12%
|
4 195
+8%
|
4 348
+4%
|
4 430
+2%
|
4 258
-4%
|
3 916
-8%
|
3 940
+1%
|
4 049
+3%
|
4 099
+1%
|
4 855
+18%
|
5 688
+17%
|
6 902
+21%
|
7 525
+9%
|
6 370
-15%
|
5 053
-21%
|
3 495
-31%
|
2 570
-26%
|
3 345
+30%
|
4 239
+27%
|
4 866
+15%
|
5 378
+11%
|
5 709
+6%
|
6 353
+11%
|
7 119
+12%
|
7 790
+9%
|
8 302
+7%
|
8 420
+1%
|
7 703
-9%
|
7 197
-7%
|
6 833
-5%
|
6 330
-7%
|
6 259
-1%
|
6 362
+2%
|
5 498
-14%
|
5 417
-1%
|
5 346
-1%
|
4 719
-12%
|
4 279
-9%
|
2 778
-35%
|
1 670
-40%
|
364
-78%
|
(2 433)
N/A
|
(2 536)
-4%
|
(2 781)
-10%
|
(2 508)
+10%
|
(110)
+96%
|
418
N/A
|
177
-58%
|
261
+47%
|
803
+208%
|
1 022
+27%
|
1 590
+56%
|
2 210
+39%
|
2 130
-4%
|
1 949
-8%
|
1 613
-17%
|
1 070
-34%
|
1 010
-6%
|
822
-19%
|
283
-66%
|
368
+30%
|
210
-43%
|
617
+194%
|
1 433
+132%
|
2 005
+40%
|
2 723
+36%
|
3 505
+29%
|
4 460
+27%
|
4 980
+12%
|
5 106
+3%
|
4 666
-9%
|
3 799
-19%
|
3 444
-9%
|
3 380
-2%
|
3 119
-8%
|
3 342
+7%
|
3 292
-1%
|
3 234
-2%
|
3 393
+5%
|
3 170
-7%
|
2 965
-6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(127)
|
(127)
|
(128)
|
(129)
|
(129)
|
(129)
|
(125)
|
(129)
|
(124)
|
(122)
|
(117)
|
(110)
|
(116)
|
(121)
|
(125)
|
(123)
|
(116)
|
(108)
|
(107)
|
(123)
|
(142)
|
(161)
|
(193)
|
(212)
|
(220)
|
(222)
|
(198)
|
(171)
|
(166)
|
(180)
|
(203)
|
(231)
|
(242)
|
(243)
|
(238)
|
(235)
|
(229)
|
(215)
|
(200)
|
(178)
|
(158)
|
(153)
|
(157)
|
(160)
|
(251)
|
(359)
|
(119)
|
(551)
|
(245)
|
(137)
|
(558)
|
127
|
(211)
|
(290)
|
(355)
|
(416)
|
(472)
|
(453)
|
(440)
|
(421)
|
(416)
|
(410)
|
(99)
|
(310)
|
(531)
|
(570)
|
(565)
|
(475)
|
(401)
|
(406)
|
(418)
|
(394)
|
(422)
|
(501)
|
(676)
|
(674)
|
(650)
|
(396)
|
(336)
|
(341)
|
(316)
|
(511)
|
(398)
|
(417)
|
(426)
|
(326)
|
(159)
|
(135)
|
(181)
|
(205)
|
(367)
|
(382)
|
(368)
|
(401)
|
(229)
|
(264)
|
|
| Non-Reccuring Items |
(65)
|
(70)
|
(5)
|
(5)
|
(20)
|
(15)
|
(15)
|
(15)
|
(13)
|
0
|
(84)
|
(84)
|
(71)
|
(71)
|
0
|
0
|
0
|
0
|
0
|
174
|
174
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 334)
|
(8 152)
|
(8 152)
|
(8 152)
|
(2 818)
|
0
|
(8)
|
(16)
|
(183)
|
(188)
|
(212)
|
(228)
|
(129)
|
(651)
|
(1 283)
|
(1 995)
|
(1 957)
|
(1 430)
|
(766)
|
(657)
|
(1 012)
|
(1 014)
|
(1 231)
|
(2 200)
|
(6 987)
|
(8 953)
|
(9 087)
|
(11 438)
|
(9 362)
|
(7 394)
|
(7 208)
|
(4 104)
|
(1 122)
|
(764)
|
(624)
|
495
|
602
|
251
|
245
|
(181)
|
(824)
|
(839)
|
(1 151)
|
(1 029)
|
(3 650)
|
(8 119)
|
(7 697)
|
(7 701)
|
(4 464)
|
13
|
(7)
|
(109)
|
(298)
|
809
|
718
|
863
|
1 063
|
(27)
|
(44)
|
(68)
|
(81)
|
(112)
|
98
|
(1 014)
|
(1 043)
|
(910)
|
(797)
|
317
|
|
| 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
|
(446)
|
(446)
|
0
|
0
|
0
|
(157)
|
0
|
0
|
0
|
(212)
|
(278)
|
(295)
|
(295)
|
(273)
|
(207)
|
(190)
|
(190)
|
|
| Total Other Income |
(14)
|
(9)
|
(9)
|
(13)
|
0
|
(7)
|
(1)
|
4
|
(9)
|
(3)
|
(20)
|
(21)
|
25
|
63
|
54
|
71
|
127
|
140
|
132
|
138
|
61
|
(28)
|
24
|
15
|
38
|
68
|
35
|
25
|
62
|
82
|
105
|
116
|
41
|
(10)
|
(26)
|
(67)
|
(91)
|
(24)
|
(44)
|
36
|
78
|
110
|
143
|
135
|
215
|
156
|
160
|
156
|
(333)
|
(309)
|
(337)
|
(384)
|
110
|
107
|
317
|
(18)
|
98
|
101
|
52
|
121
|
(34)
|
(6)
|
74
|
80
|
44
|
65
|
(3)
|
26
|
53
|
31
|
31
|
36
|
54
|
59
|
87
|
62
|
64
|
112
|
167
|
198
|
228
|
(234)
|
(244)
|
160
|
148
|
(67)
|
(112)
|
(96)
|
(23)
|
(4)
|
(30)
|
(26)
|
(15)
|
(24)
|
(3)
|
(26)
|
|
| Pre-Tax Income |
1 199
N/A
|
860
-28%
|
754
-12%
|
729
-3%
|
899
+23%
|
1 296
+44%
|
1 529
+18%
|
1 769
+16%
|
1 922
+9%
|
1 946
+1%
|
2 026
+4%
|
2 288
+13%
|
2 663
+16%
|
3 019
+13%
|
3 399
+13%
|
3 820
+12%
|
4 206
+10%
|
4 381
+4%
|
4 455
+2%
|
4 447
0%
|
4 010
-10%
|
3 751
-6%
|
3 880
+3%
|
3 903
+1%
|
4 673
+20%
|
5 534
+18%
|
6 740
+22%
|
7 379
+9%
|
932
-87%
|
(3 197)
N/A
|
(4 754)
-49%
|
(5 697)
-20%
|
326
N/A
|
3 987
+1 123%
|
4 594
+15%
|
5 060
+10%
|
5 206
+3%
|
5 926
+14%
|
6 663
+12%
|
7 420
+11%
|
8 093
+9%
|
7 726
-5%
|
6 406
-17%
|
5 177
-19%
|
4 840
-7%
|
4 697
-3%
|
5 534
+18%
|
5 310
-4%
|
3 908
-26%
|
3 957
+1%
|
3 220
-19%
|
2 262
-30%
|
(2 809)
N/A
|
(6 358)
-126%
|
(7 455)
-17%
|
(11 508)
-54%
|
(12 169)
-6%
|
(10 282)
+16%
|
(10 377)
-1%
|
(6 912)
+33%
|
(1 682)
+76%
|
(762)
+55%
|
(472)
+38%
|
526
N/A
|
918
+75%
|
768
-16%
|
1 267
+65%
|
1 580
+25%
|
958
-39%
|
735
-23%
|
75
-90%
|
(317)
N/A
|
(3 008)
-849%
|
(7 739)
-157%
|
(8 003)
-3%
|
(7 945)
+1%
|
(4 840)
+39%
|
346
N/A
|
1 257
+263%
|
1 307
+4%
|
1 891
+45%
|
3 569
+89%
|
4 536
+27%
|
5 586
+23%
|
5 734
+3%
|
4 246
-26%
|
3 484
-18%
|
3 145
-10%
|
2 883
-8%
|
2 520
-13%
|
2 748
+9%
|
1 575
-43%
|
1 535
-3%
|
1 851
+21%
|
1 951
+5%
|
2 802
+44%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(476)
|
(339)
|
(292)
|
(277)
|
(345)
|
(510)
|
(645)
|
(754)
|
(827)
|
(817)
|
(758)
|
(866)
|
(993)
|
(1 135)
|
(1 310)
|
(1 475)
|
(1 583)
|
(1 657)
|
(1 595)
|
(1 627)
|
(1 457)
|
(1 367)
|
(1 586)
|
(1 643)
|
(1 860)
|
(2 193)
|
(2 587)
|
(2 649)
|
(220)
|
1 131
|
1 687
|
1 881
|
(611)
|
(1 809)
|
(2 001)
|
(2 132)
|
(2 174)
|
(2 465)
|
(2 803)
|
(3 336)
|
(3 509)
|
(3 479)
|
(3 062)
|
(2 655)
|
(2 853)
|
(2 715)
|
(2 871)
|
(2 392)
|
(1 928)
|
(1 904)
|
(1 647)
|
(2 209)
|
(663)
|
1 068
|
691
|
1 710
|
1 010
|
(180)
|
632
|
760
|
442
|
160
|
683
|
316
|
698
|
787
|
(56)
|
(313)
|
(408)
|
(393)
|
(318)
|
(204)
|
(674)
|
(563)
|
(361)
|
(261)
|
(64)
|
(178)
|
(303)
|
(424)
|
(578)
|
(760)
|
(1 068)
|
(1 558)
|
(1 652)
|
(1 784)
|
(1 627)
|
(1 263)
|
324
|
573
|
503
|
982
|
(417)
|
(527)
|
(582)
|
(1 016)
|
|
| Income from Continuing Operations |
723
|
522
|
462
|
452
|
554
|
786
|
884
|
1 015
|
1 095
|
1 129
|
1 268
|
1 422
|
1 670
|
1 884
|
2 089
|
2 345
|
2 624
|
2 724
|
2 860
|
2 820
|
2 552
|
2 384
|
2 294
|
2 261
|
2 812
|
3 341
|
4 153
|
4 730
|
712
|
(2 067)
|
(3 067)
|
(3 816)
|
(284)
|
2 178
|
2 593
|
2 929
|
3 032
|
3 461
|
3 860
|
4 084
|
4 584
|
4 247
|
3 344
|
2 522
|
1 987
|
1 982
|
2 663
|
2 918
|
1 980
|
2 053
|
1 573
|
53
|
(3 472)
|
(5 290)
|
(6 764)
|
(9 798)
|
(11 159)
|
(10 462)
|
(9 745)
|
(6 152)
|
(1 240)
|
(602)
|
211
|
842
|
1 616
|
1 555
|
1 211
|
1 267
|
550
|
342
|
(243)
|
(521)
|
(3 682)
|
(8 302)
|
(8 364)
|
(8 206)
|
(4 904)
|
168
|
954
|
883
|
1 313
|
2 809
|
3 468
|
4 028
|
4 082
|
2 462
|
1 857
|
1 882
|
3 207
|
3 093
|
3 251
|
2 557
|
1 118
|
1 324
|
1 369
|
1 786
|
|
| Income to Minority Interest |
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
|
(56)
|
(154)
|
(262)
|
(351)
|
(343)
|
(273)
|
(228)
|
(146)
|
315
|
342
|
361
|
320
|
(132)
|
(185)
|
(182)
|
(176)
|
(199)
|
(206)
|
(239)
|
(277)
|
(246)
|
(230)
|
(200)
|
(173)
|
129
|
316
|
352
|
360
|
44
|
(160)
|
(244)
|
(282)
|
(340)
|
(341)
|
(390)
|
(415)
|
(408)
|
(429)
|
(369)
|
(357)
|
(352)
|
(348)
|
(346)
|
(334)
|
(314)
|
(305)
|
(288)
|
(277)
|
|
| Net Income (Common) |
704
N/A
|
502
-29%
|
445
-11%
|
438
-2%
|
544
+24%
|
805
+48%
|
905
+12%
|
1 035
+14%
|
1 116
+8%
|
1 124
+1%
|
1 263
+12%
|
1 416
+12%
|
1 663
+17%
|
1 877
+13%
|
2 082
+11%
|
2 338
+12%
|
2 618
+12%
|
2 719
+4%
|
2 854
+5%
|
2 814
-1%
|
2 547
-9%
|
2 379
-7%
|
2 289
-4%
|
2 255
-1%
|
2 807
+24%
|
3 335
+19%
|
4 147
+24%
|
4 724
+14%
|
706
-85%
|
(2 072)
N/A
|
(3 073)
-48%
|
(3 822)
-24%
|
(292)
+92%
|
2 172
N/A
|
2 588
+19%
|
2 913
+13%
|
3 000
+3%
|
3 410
+14%
|
3 790
+11%
|
4 008
+6%
|
4 508
+12%
|
4 171
-7%
|
3 268
-22%
|
2 446
-25%
|
1 925
-21%
|
1 845
-4%
|
2 524
+37%
|
2 663
+6%
|
2 188
-18%
|
1 726
-21%
|
1 215
-30%
|
(415)
N/A
|
(5 403)
-1 202%
|
(6 973)
-29%
|
(8 338)
-20%
|
(11 151)
-34%
|
(10 352)
+7%
|
(9 390)
+9%
|
(8 774)
+7%
|
(5 238)
+40%
|
(1 405)
+73%
|
(820)
+42%
|
(4)
+100%
|
666
N/A
|
1 304
+96%
|
1 236
-5%
|
859
-31%
|
877
+2%
|
40
-95%
|
(152)
N/A
|
(707)
-365%
|
(958)
-36%
|
(3 553)
-271%
|
(7 986)
-125%
|
(8 012)
0%
|
(7 846)
+2%
|
(4 860)
+38%
|
8
N/A
|
710
+8 775%
|
601
-15%
|
973
+62%
|
2 468
+154%
|
3 078
+25%
|
3 613
+17%
|
3 674
+2%
|
2 033
-45%
|
1 488
-27%
|
1 525
+2%
|
2 855
+87%
|
2 745
-4%
|
2 905
+6%
|
2 223
-23%
|
804
-64%
|
1 019
+27%
|
1 081
+6%
|
1 509
+40%
|
|
| EPS (Diluted) |
2.32
N/A
|
1.72
-26%
|
1.46
-15%
|
1.43
-2%
|
1.8
+26%
|
2.52
+40%
|
2.79
+11%
|
3.17
+14%
|
3.43
+8%
|
3.44
+0%
|
3.85
+12%
|
4.28
+11%
|
5.04
+18%
|
5.62
+12%
|
6.26
+11%
|
7.01
+12%
|
7.84
+12%
|
8.13
+4%
|
8.57
+5%
|
8.45
-1%
|
7.64
-10%
|
7.14
-7%
|
6.86
-4%
|
6.72
-2%
|
8.39
+25%
|
9.91
+18%
|
12.27
+24%
|
13.98
+14%
|
2.09
-85%
|
-6.18
N/A
|
-9.1
-47%
|
-11.3
-24%
|
-0.87
+92%
|
6.41
N/A
|
7.64
+19%
|
7.93
+4%
|
8.35
+5%
|
8.58
+3%
|
9.54
+11%
|
10.02
+5%
|
11.27
+12%
|
10.45
-7%
|
8.37
-20%
|
6.09
-27%
|
4.92
-19%
|
4.52
-8%
|
6.18
+37%
|
6.64
+7%
|
5.38
-19%
|
4.35
-19%
|
3.13
-28%
|
-1.08
N/A
|
-14.07
-1 203%
|
-18.47
-31%
|
-22.05
-19%
|
-29.5
-34%
|
-27.38
+7%
|
-24.84
+9%
|
-23.15
+7%
|
-13.78
+40%
|
-3.7
+73%
|
-2.14
+42%
|
-0.01
+100%
|
1.73
N/A
|
3.4
+97%
|
3.21
-6%
|
2.23
-31%
|
2.27
+2%
|
0.1
-96%
|
-0.4
N/A
|
-1.85
-363%
|
-2.54
-37%
|
-9.42
-271%
|
-21.14
-124%
|
-21.21
0%
|
-20.77
+2%
|
-12.86
+38%
|
0.02
N/A
|
1.87
+9 250%
|
1.58
-16%
|
2.59
+64%
|
7.11
+175%
|
9
+27%
|
10.94
+22%
|
11.03
+1%
|
6.51
-41%
|
4.81
-26%
|
4.95
+3%
|
9.24
+87%
|
9.08
-2%
|
7.8
-14%
|
6
-23%
|
2.28
-62%
|
2.79
+22%
|
2.98
+7%
|
4.21
+41%
|
|