Comcast Corp
NASDAQ:CMCSA
| 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 |
26.46
43.15
|
| 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
Comcast Corp
|
Revenue
|
123.3B
USD
|
|
Cost of Revenue
|
-34.7B
USD
|
|
Gross Profit
|
88.6B
USD
|
|
Operating Expenses
|
-66.2B
USD
|
|
Operating Income
|
22.4B
USD
|
|
Other Expenses
|
172m
USD
|
|
Net Income
|
22.6B
USD
|
Income Statement
Comcast Corp
| 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 |
708
|
739
|
736
|
718
|
870
|
1 207
|
1 521
|
1 914
|
2 018
|
1 994
|
1 988
|
1 858
|
1 874
|
1 820
|
1 803
|
1 790
|
1 795
|
1 827
|
1 856
|
1 964
|
2 064
|
2 156
|
2 210
|
2 251
|
2 289
|
2 342
|
2 410
|
2 440
|
2 439
|
2 388
|
2 321
|
2 427
|
2 348
|
2 302
|
2 294
|
2 132
|
2 156
|
2 237
|
2 315
|
2 407
|
2 505
|
2 540
|
2 544
|
2 540
|
2 521
|
2 534
|
2 545
|
2 551
|
2 574
|
2 563
|
2 575
|
2 599
|
2 617
|
2 631
|
2 696
|
2 692
|
2 702
|
2 749
|
2 768
|
2 860
|
2 942
|
2 994
|
3 020
|
3 035
|
3 086
|
3 108
|
3 156
|
3 220
|
3 542
|
3 915
|
4 246
|
4 583
|
4 567
|
4 629
|
4 604
|
4 657
|
4 588
|
4 394
|
4 375
|
4 205
|
4 281
|
4 256
|
4 131
|
4 041
|
3 896
|
3 912
|
3 942
|
4 042
|
4 087
|
4 079
|
4 107
|
4 084
|
4 134
|
4 182
|
4 261
|
4 352
|
|
| Revenue |
5 937
N/A
|
10 272
+73%
|
8 670
-16%
|
7 967
-8%
|
8 102
+2%
|
9 901
+22%
|
13 758
+39%
|
16 606
+21%
|
18 348
+10%
|
18 790
+2%
|
19 262
+3%
|
19 814
+3%
|
19 221
-3%
|
20 762
+8%
|
20 708
0%
|
20 894
+1%
|
21 075
+1%
|
21 307
+1%
|
22 203
+4%
|
23 351
+5%
|
24 966
+7%
|
26 759
+7%
|
28 563
+7%
|
29 912
+5%
|
31 060
+4%
|
31 896
+3%
|
32 737
+3%
|
33 626
+3%
|
34 423
+2%
|
34 900
+1%
|
35 325
+1%
|
35 500
+0%
|
35 756
+1%
|
36 092
+1%
|
36 639
+2%
|
37 283
+2%
|
37 937
+2%
|
40 863
+8%
|
45 671
+12%
|
50 521
+11%
|
55 842
+11%
|
58 592
+5%
|
59 470
+1%
|
61 675
+4%
|
62 570
+1%
|
63 002
+1%
|
64 061
+2%
|
63 668
-1%
|
64 657
+2%
|
66 755
+3%
|
67 329
+1%
|
67 969
+1%
|
68 775
+1%
|
69 220
+1%
|
71 119
+3%
|
72 997
+3%
|
74 510
+2%
|
75 447
+1%
|
75 973
+1%
|
78 623
+3%
|
80 736
+3%
|
82 200
+2%
|
84 217
+2%
|
83 979
0%
|
85 029
+1%
|
87 233
+3%
|
87 682
+1%
|
88 736
+1%
|
94 507
+7%
|
98 575
+4%
|
103 698
+5%
|
108 390
+5%
|
108 942
+1%
|
108 692
0%
|
105 549
-3%
|
104 254
-1%
|
103 564
-1%
|
104 160
+1%
|
108 991
+5%
|
113 757
+4%
|
116 385
+2%
|
120 190
+3%
|
121 660
+1%
|
121 211
0%
|
121 427
+0%
|
120 109
-1%
|
120 606
+0%
|
120 872
+0%
|
121 572
+1%
|
121 939
+0%
|
121 114
-1%
|
123 069
+2%
|
123 731
+1%
|
123 559
0%
|
124 184
+1%
|
123 312
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 446)
|
(5 596)
|
(4 231)
|
(3 576)
|
(3 012)
|
(3 451)
|
(5 342)
|
(6 448)
|
(7 041)
|
(7 100)
|
(7 141)
|
(7 275)
|
(7 036)
|
(7 550)
|
(7 475)
|
(7 532)
|
(7 513)
|
(7 629)
|
(8 040)
|
(8 420)
|
(9 819)
|
(9 696)
|
(10 320)
|
(11 544)
|
(12 334)
|
(12 771)
|
(13 351)
|
(13 320)
|
(13 662)
|
(13 870)
|
(14 117)
|
(14 180)
|
(22 042)
|
(14 520)
|
(14 766)
|
(15 028)
|
(8 537)
|
(19 580)
|
(25 285)
|
0
|
(16 596)
|
(14 269)
|
(9 288)
|
(15 014)
|
(19 929)
|
(19 856)
|
(20 273)
|
(19 334)
|
(19 670)
|
(20 915)
|
(20 821)
|
(20 806)
|
(20 912)
|
(20 467)
|
(21 262)
|
(22 072)
|
(22 550)
|
(22 518)
|
(22 341)
|
(23 762)
|
(24 348)
|
(25 093)
|
(25 931)
|
(24 987)
|
(25 355)
|
(26 723)
|
(26 693)
|
(27 345)
|
(29 692)
|
(30 832)
|
(32 787)
|
(34 392)
|
(34 440)
|
(34 172)
|
(32 734)
|
(32 983)
|
(33 121)
|
(33 739)
|
(36 178)
|
(38 008)
|
(38 450)
|
(40 101)
|
(39 732)
|
(38 286)
|
(38 213)
|
(36 647)
|
(36 609)
|
(36 312)
|
(36 762)
|
(36 580)
|
(35 692)
|
(37 256)
|
(37 026)
|
(36 618)
|
(36 233)
|
(34 672)
|
|
| Gross Profit |
3 491
N/A
|
4 676
+34%
|
4 439
-5%
|
4 391
-1%
|
5 090
+16%
|
6 450
+27%
|
8 416
+30%
|
10 158
+21%
|
11 307
+11%
|
11 690
+3%
|
12 121
+4%
|
12 539
+3%
|
12 185
-3%
|
13 212
+8%
|
13 233
+0%
|
13 362
+1%
|
13 562
+1%
|
13 678
+1%
|
14 163
+4%
|
14 931
+5%
|
15 147
+1%
|
17 063
+13%
|
18 243
+7%
|
18 368
+1%
|
18 726
+2%
|
19 125
+2%
|
19 386
+1%
|
20 306
+5%
|
20 761
+2%
|
21 030
+1%
|
21 208
+1%
|
21 320
+1%
|
13 714
-36%
|
21 572
+57%
|
21 873
+1%
|
22 255
+2%
|
29 400
+32%
|
21 283
-28%
|
20 386
-4%
|
0
N/A
|
39 246
N/A
|
14 942
-62%
|
20 801
+39%
|
31 619
+52%
|
42 641
+35%
|
43 146
+1%
|
43 788
+1%
|
44 334
+1%
|
44 987
+1%
|
45 840
+2%
|
46 508
+1%
|
47 163
+1%
|
47 863
+1%
|
48 753
+2%
|
49 857
+2%
|
50 925
+2%
|
51 960
+2%
|
52 929
+2%
|
53 632
+1%
|
54 861
+2%
|
56 388
+3%
|
57 107
+1%
|
58 286
+2%
|
58 992
+1%
|
59 674
+1%
|
60 510
+1%
|
60 989
+1%
|
61 391
+1%
|
64 815
+6%
|
67 743
+5%
|
70 911
+5%
|
73 998
+4%
|
74 502
+1%
|
74 520
+0%
|
72 815
-2%
|
71 271
-2%
|
70 443
-1%
|
70 421
0%
|
72 813
+3%
|
75 749
+4%
|
77 935
+3%
|
80 089
+3%
|
81 928
+2%
|
82 925
+1%
|
83 214
+0%
|
83 462
+0%
|
83 997
+1%
|
84 560
+1%
|
84 810
+0%
|
85 359
+1%
|
85 422
+0%
|
85 813
+0%
|
86 705
+1%
|
86 941
+0%
|
87 951
+1%
|
88 640
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 816)
|
(4 900)
|
(4 382)
|
(3 885)
|
(4 169)
|
(5 656)
|
(7 345)
|
(8 865)
|
(9 353)
|
(9 371)
|
(9 375)
|
(9 605)
|
(9 356)
|
(10 097)
|
(10 005)
|
(9 979)
|
(10 041)
|
(10 019)
|
(10 296)
|
(10 681)
|
(10 528)
|
(12 187)
|
(13 072)
|
(13 030)
|
(13 148)
|
(13 253)
|
(13 232)
|
(13 873)
|
(14 029)
|
(14 040)
|
(14 093)
|
(14 166)
|
(6 500)
|
(14 234)
|
(14 332)
|
(14 471)
|
(21 420)
|
(13 014)
|
(11 257)
|
(40 705)
|
(28 525)
|
(33 065)
|
(38 783)
|
(34 879)
|
(30 462)
|
(30 658)
|
(30 944)
|
(31 124)
|
(31 424)
|
(31 776)
|
(32 075)
|
(32 399)
|
(32 959)
|
(33 527)
|
(34 330)
|
(35 142)
|
(35 962)
|
(36 732)
|
(37 474)
|
(38 264)
|
(39 557)
|
(39 809)
|
(40 472)
|
(41 031)
|
(41 848)
|
(42 389)
|
(42 814)
|
(43 108)
|
(46 022)
|
(48 362)
|
(50 904)
|
(53 313)
|
(53 197)
|
(53 582)
|
(52 654)
|
(52 397)
|
(52 894)
|
(52 687)
|
(54 199)
|
(55 741)
|
(57 031)
|
(58 635)
|
(59 659)
|
(59 987)
|
(60 577)
|
(60 789)
|
(60 976)
|
(61 219)
|
(61 512)
|
(61 896)
|
(62 033)
|
(63 036)
|
(63 438)
|
(63 796)
|
(65 309)
|
(66 205)
|
|
| Selling, General & Administrative |
(1 543)
|
(1 832)
|
(1 807)
|
(1 818)
|
(2 254)
|
(2 994)
|
(3 829)
|
(4 581)
|
(4 915)
|
(4 993)
|
(5 084)
|
(5 274)
|
(5 005)
|
(5 384)
|
(5 351)
|
(5 344)
|
(5 490)
|
(5 536)
|
(5 716)
|
(6 043)
|
(5 705)
|
(6 958)
|
(7 437)
|
(7 070)
|
(6 940)
|
(6 928)
|
(6 850)
|
(7 462)
|
(7 629)
|
(7 628)
|
(7 622)
|
(7 645)
|
0
|
(7 737)
|
(7 836)
|
(7 966)
|
(14 804)
|
0
|
0
|
0
|
(20 889)
|
(5 453)
|
(11 109)
|
(16 919)
|
(22 664)
|
(22 823)
|
(23 044)
|
(23 268)
|
(23 553)
|
(23 902)
|
(24 191)
|
(24 472)
|
(24 940)
|
(25 412)
|
(26 054)
|
(26 642)
|
(27 282)
|
(27 840)
|
(28 354)
|
(28 932)
|
(30 131)
|
(30 047)
|
(30 606)
|
(31 014)
|
(31 718)
|
(32 320)
|
(32 457)
|
(32 679)
|
(35 005)
|
(36 624)
|
(38 493)
|
(40 340)
|
(40 244)
|
(40 685)
|
(39 769)
|
(39 372)
|
(39 794)
|
(39 489)
|
(40 882)
|
(42 267)
|
(43 227)
|
(44 644)
|
(45 583)
|
(46 056)
|
(46 756)
|
(46 740)
|
(46 857)
|
(46 939)
|
(47 177)
|
(47 787)
|
(47 922)
|
(48 540)
|
(48 636)
|
(48 695)
|
(49 593)
|
(50 349)
|
|
| Depreciation & Amortization |
(3 273)
|
(3 068)
|
(2 575)
|
(2 067)
|
(1 915)
|
(2 662)
|
(3 516)
|
(4 284)
|
(4 438)
|
(4 378)
|
(4 291)
|
(4 326)
|
(4 351)
|
(4 713)
|
(4 654)
|
(4 635)
|
(4 551)
|
(4 483)
|
(4 580)
|
(4 638)
|
(4 823)
|
(5 229)
|
(5 635)
|
(5 960)
|
(6 208)
|
(6 325)
|
(6 382)
|
(6 411)
|
(6 400)
|
(6 414)
|
(6 473)
|
(6 521)
|
(6 500)
|
(6 497)
|
(6 496)
|
(6 505)
|
(6 616)
|
(6 828)
|
(7 032)
|
(7 341)
|
(7 636)
|
(7 724)
|
(7 786)
|
(7 813)
|
(7 798)
|
(7 835)
|
(7 900)
|
(7 856)
|
(7 871)
|
(7 874)
|
(7 884)
|
(7 927)
|
(8 019)
|
(8 115)
|
(8 276)
|
(8 500)
|
(8 680)
|
(8 892)
|
(9 120)
|
(9 332)
|
(9 426)
|
(9 748)
|
(9 866)
|
(10 017)
|
(10 130)
|
(10 261)
|
(10 357)
|
(10 429)
|
(11 017)
|
(11 738)
|
(12 411)
|
(12 973)
|
(12 953)
|
(12 897)
|
(12 885)
|
(13 025)
|
(13 100)
|
(13 198)
|
(13 317)
|
(13 475)
|
(13 804)
|
(13 991)
|
(14 076)
|
(13 931)
|
(13 821)
|
(14 050)
|
(14 120)
|
(14 280)
|
(14 336)
|
(14 110)
|
(14 112)
|
(14 497)
|
(14 801)
|
(15 099)
|
(15 713)
|
(15 854)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
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
|
(6 186)
|
(4 225)
|
(33 364)
|
0
|
(19 888)
|
(19 888)
|
(10 147)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
192
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(2)
|
|
| Operating Income |
(1 325)
N/A
|
(224)
+83%
|
57
N/A
|
506
+788%
|
921
+82%
|
794
-14%
|
1 071
+35%
|
1 293
+21%
|
1 954
+51%
|
2 319
+19%
|
2 746
+18%
|
2 934
+7%
|
2 829
-4%
|
3 115
+10%
|
3 228
+4%
|
3 383
+5%
|
3 521
+4%
|
3 659
+4%
|
3 867
+6%
|
4 250
+10%
|
4 619
+9%
|
4 876
+6%
|
5 171
+6%
|
5 338
+3%
|
5 578
+4%
|
5 872
+5%
|
6 154
+5%
|
6 433
+5%
|
6 732
+5%
|
6 990
+4%
|
7 115
+2%
|
7 154
+1%
|
7 214
+1%
|
7 338
+2%
|
7 541
+3%
|
7 784
+3%
|
7 980
+3%
|
8 269
+4%
|
9 129
+10%
|
9 816
+8%
|
10 721
+9%
|
11 258
+5%
|
11 399
+1%
|
11 782
+3%
|
12 179
+3%
|
12 488
+3%
|
12 844
+3%
|
13 210
+3%
|
13 563
+3%
|
14 064
+4%
|
14 433
+3%
|
14 764
+2%
|
14 904
+1%
|
15 226
+2%
|
15 527
+2%
|
15 783
+2%
|
15 998
+1%
|
16 197
+1%
|
16 158
0%
|
16 597
+3%
|
16 831
+1%
|
17 298
+3%
|
17 814
+3%
|
17 961
+1%
|
17 826
-1%
|
18 121
+2%
|
18 175
+0%
|
18 283
+1%
|
18 793
+3%
|
19 381
+3%
|
20 007
+3%
|
20 685
+3%
|
21 305
+3%
|
20 938
-2%
|
20 161
-4%
|
18 874
-6%
|
17 549
-7%
|
17 734
+1%
|
18 614
+5%
|
20 008
+7%
|
20 904
+4%
|
21 454
+3%
|
22 269
+4%
|
22 938
+3%
|
22 637
-1%
|
22 673
+0%
|
23 021
+2%
|
23 341
+1%
|
23 298
0%
|
23 463
+1%
|
23 389
0%
|
22 777
-3%
|
23 267
+2%
|
23 145
-1%
|
22 642
-2%
|
22 435
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1 234
|
(163)
|
(894)
|
(1 234)
|
(1 229)
|
(1 511)
|
(1 575)
|
(2 113)
|
(2 090)
|
(1 907)
|
(1 777)
|
(1 392)
|
(1 483)
|
(1 431)
|
(1 385)
|
(1 554)
|
(1 748)
|
(1 701)
|
(1 891)
|
(1 085)
|
(1 139)
|
(1 192)
|
(1 138)
|
(1 825)
|
(1 747)
|
(1 911)
|
(2 163)
|
(2 264)
|
(2 361)
|
(2 369)
|
(2 181)
|
(2 229)
|
(2 130)
|
(1 978)
|
(2 037)
|
(1 929)
|
(1 981)
|
(2 091)
|
(2 048)
|
(2 409)
|
(2 316)
|
(2 361)
|
(2 420)
|
(1 245)
|
(1 325)
|
(1 347)
|
(1 364)
|
(2 011)
|
(2 068)
|
(2 009)
|
(1 921)
|
(2 218)
|
(2 202)
|
(2 298)
|
(2 706)
|
(2 743)
|
(2 900)
|
(2 992)
|
(2 782)
|
(2 883)
|
(3 034)
|
(2 953)
|
(2 992)
|
(3 056)
|
(2 996)
|
(3 070)
|
(3 102)
|
(3 248)
|
(4 093)
|
(3 969)
|
(4 337)
|
(4 741)
|
(4 416)
|
(5 680)
|
(5 342)
|
(5 362)
|
(3 687)
|
(2 394)
|
(1 533)
|
(508)
|
(1 935)
|
(2 034)
|
(3 791)
|
(4 653)
|
(4 754)
|
(4 541)
|
(3 954)
|
(3 847)
|
(3 427)
|
(3 791)
|
(4 234)
|
(4 347)
|
(5 126)
|
(5 498)
|
(4 936)
|
(5 004)
|
|
| Non-Reccuring Items |
(972)
|
(13)
|
(221)
|
(227)
|
(247)
|
(289)
|
(96)
|
(90)
|
(72)
|
(17)
|
(5)
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(2)
|
(2)
|
0
|
(28)
|
(16)
|
(19)
|
(21)
|
0
|
(36)
|
(39)
|
(47)
|
(24)
|
(16)
|
(13)
|
0
|
(5)
|
(15)
|
(21)
|
0
|
(24)
|
(20)
|
(15)
|
(27)
|
(29)
|
(25)
|
(40)
|
(34)
|
(50)
|
(60)
|
(57)
|
(66)
|
(59)
|
(64)
|
(49)
|
(41)
|
0
|
0
|
(13)
|
186
|
192
|
0
|
392
|
341
|
216
|
165
|
(119)
|
(293)
|
(180)
|
(143)
|
(75)
|
(52)
|
(56)
|
(54)
|
(74)
|
(94)
|
(87)
|
(107)
|
(62)
|
(8 606)
|
(8 596)
|
(8 555)
|
(8 561)
|
19
|
16
|
15
|
15
|
11
|
30
|
0
|
(140)
|
(258)
|
|
| 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
|
(8)
|
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
|
|
| Total Other Income |
1 290
|
84
|
96
|
108
|
1
|
37
|
53
|
73
|
71
|
65
|
55
|
93
|
397
|
279
|
298
|
254
|
(53)
|
68
|
122
|
199
|
114
|
673
|
589
|
492
|
522
|
277
|
292
|
304
|
(285)
|
(554)
|
(558)
|
(567)
|
22
|
13
|
(34)
|
(60)
|
129
|
115
|
108
|
120
|
(193)
|
(113)
|
(126)
|
873
|
779
|
861
|
865
|
(426)
|
(351)
|
(429)
|
(404)
|
(203)
|
(187)
|
(57)
|
276
|
290
|
333
|
364
|
48
|
162
|
529
|
390
|
477
|
554
|
331
|
379
|
341
|
242
|
326
|
379
|
284
|
352
|
287
|
97
|
259
|
250
|
259
|
266
|
220
|
217
|
211
|
132
|
(99)
|
(180)
|
(3)
|
186
|
481
|
591
|
591
|
653
|
619
|
702
|
502
|
413
|
9 966
|
10 008
|
|
| Pre-Tax Income |
227
N/A
|
(317)
N/A
|
(962)
-203%
|
(847)
+12%
|
(554)
+35%
|
(969)
-75%
|
(547)
+44%
|
(837)
-53%
|
(137)
+84%
|
460
N/A
|
1 019
+122%
|
1 635
+60%
|
1 743
+7%
|
1 960
+12%
|
2 141
+9%
|
2 083
-3%
|
1 720
-17%
|
2 026
+18%
|
2 098
+4%
|
3 364
+60%
|
3 594
+7%
|
4 357
+21%
|
4 622
+6%
|
4 005
-13%
|
4 349
+9%
|
4 236
-3%
|
4 281
+1%
|
4 473
+4%
|
4 058
-9%
|
4 051
0%
|
4 357
+8%
|
4 337
0%
|
5 106
+18%
|
5 337
+5%
|
5 431
+2%
|
5 748
+6%
|
6 104
+6%
|
6 269
+3%
|
7 176
+14%
|
7 527
+5%
|
8 207
+9%
|
8 769
+7%
|
8 832
+1%
|
11 410
+29%
|
11 609
+2%
|
11 982
+3%
|
12 330
+3%
|
10 746
-13%
|
11 115
+3%
|
11 601
+4%
|
12 068
+4%
|
12 309
+2%
|
12 465
+1%
|
12 811
+3%
|
13 040
+2%
|
13 264
+2%
|
13 372
+1%
|
13 505
+1%
|
13 375
-1%
|
13 835
+3%
|
14 326
+4%
|
14 735
+3%
|
15 286
+4%
|
15 645
+2%
|
15 353
-2%
|
15 430
+1%
|
15 806
+2%
|
15 618
-1%
|
15 242
-2%
|
15 956
+5%
|
15 835
-1%
|
16 003
+1%
|
16 996
+6%
|
15 212
-10%
|
15 003
-1%
|
13 710
-9%
|
14 065
+3%
|
15 552
+11%
|
17 227
+11%
|
19 623
+14%
|
19 093
-3%
|
19 445
+2%
|
18 317
-6%
|
9 499
-48%
|
9 284
-2%
|
9 763
+5%
|
10 987
+13%
|
20 104
+83%
|
20 478
+2%
|
20 340
-1%
|
19 789
-3%
|
19 143
-3%
|
18 673
-2%
|
18 060
-3%
|
27 532
+52%
|
27 181
-1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(216)
|
12
|
268
|
255
|
128
|
272
|
106
|
236
|
16
|
(201)
|
(422)
|
(681)
|
(801)
|
(890)
|
(957)
|
(930)
|
(873)
|
(880)
|
(948)
|
(1 429)
|
(1 347)
|
(1 726)
|
(1 810)
|
(1 621)
|
(1 800)
|
(1 782)
|
(1 784)
|
(1 764)
|
(1 533)
|
(1 486)
|
(1 455)
|
(1 257)
|
(1 478)
|
(1 608)
|
(1 772)
|
(2 153)
|
(2 436)
|
(2 441)
|
(2 867)
|
(2 922)
|
(3 050)
|
(3 204)
|
(3 001)
|
(3 767)
|
(3 744)
|
(3 919)
|
(4 156)
|
(3 772)
|
(3 980)
|
(4 173)
|
(4 359)
|
(3 745)
|
(3 873)
|
(4 016)
|
(4 095)
|
(4 911)
|
(4 959)
|
(5 009)
|
(4 974)
|
(5 151)
|
(5 298)
|
(5 259)
|
(5 348)
|
(5 357)
|
(5 113)
|
(4 797)
|
(4 507)
|
(3 949)
|
(3 360)
|
(3 490)
|
(3 374)
|
(3 298)
|
(3 673)
|
(3 297)
|
(3 282)
|
(3 246)
|
(3 364)
|
(3 783)
|
(4 837)
|
(5 333)
|
(5 259)
|
(5 428)
|
(4 689)
|
(4 468)
|
(4 359)
|
(4 548)
|
(4 824)
|
(5 278)
|
(5 371)
|
(5 223)
|
(5 022)
|
(4 797)
|
(2 796)
|
(2 665)
|
(4 932)
|
(4 907)
|
|
| Income from Continuing Operations |
11
|
(305)
|
(694)
|
(592)
|
(426)
|
(697)
|
(441)
|
(601)
|
(121)
|
259
|
597
|
954
|
942
|
1 070
|
1 184
|
1 153
|
847
|
1 146
|
1 150
|
1 935
|
2 247
|
2 631
|
2 812
|
2 384
|
2 549
|
2 454
|
2 497
|
2 709
|
2 525
|
2 565
|
2 902
|
3 080
|
3 628
|
3 729
|
3 659
|
3 595
|
3 668
|
3 828
|
4 309
|
4 605
|
5 157
|
5 565
|
5 831
|
7 643
|
7 865
|
8 063
|
8 174
|
6 974
|
7 135
|
7 428
|
7 709
|
8 564
|
8 592
|
8 795
|
8 945
|
8 353
|
8 413
|
8 496
|
8 401
|
8 684
|
9 028
|
9 476
|
9 938
|
10 288
|
10 240
|
10 633
|
11 299
|
11 669
|
11 882
|
12 466
|
12 461
|
12 705
|
13 323
|
11 915
|
11 721
|
10 464
|
10 701
|
11 769
|
12 390
|
14 290
|
13 834
|
14 017
|
13 628
|
5 031
|
4 925
|
5 215
|
6 163
|
14 826
|
15 107
|
15 117
|
14 767
|
14 346
|
15 877
|
15 395
|
22 600
|
22 274
|
|
| Income to Minority Interest |
(7)
|
(177)
|
(122)
|
(93)
|
(43)
|
(38)
|
(88)
|
(105)
|
(97)
|
(57)
|
(40)
|
(24)
|
(14)
|
(22)
|
(18)
|
(9)
|
(19)
|
(23)
|
(8)
|
(22)
|
(12)
|
3
|
11
|
30
|
38
|
28
|
29
|
28
|
22
|
22
|
20
|
15
|
10
|
3
|
(10)
|
(23)
|
(33)
|
(116)
|
(459)
|
(714)
|
(997)
|
(1 124)
|
(1 064)
|
(1 671)
|
(1 662)
|
(1 647)
|
(1 372)
|
(553)
|
(319)
|
(178)
|
(201)
|
(196)
|
(212)
|
(227)
|
(232)
|
(236)
|
(250)
|
(258)
|
(272)
|
(314)
|
(350)
|
(342)
|
(311)
|
(256)
|
(187)
|
(163)
|
(134)
|
(112)
|
(131)
|
(152)
|
(238)
|
(299)
|
(266)
|
(264)
|
(207)
|
(148)
|
(167)
|
(53)
|
76
|
192
|
325
|
361
|
408
|
372
|
445
|
440
|
344
|
325
|
282
|
294
|
324
|
328
|
315
|
314
|
304
|
334
|
|
| Net Income (Common) |
609
N/A
|
(482)
N/A
|
(727)
-51%
|
(544)
+25%
|
(274)
+50%
|
(482)
-76%
|
(294)
+39%
|
2 806
N/A
|
3 240
+15%
|
3 602
+11%
|
3 886
+8%
|
930
-76%
|
970
+4%
|
1 048
+8%
|
1 216
+16%
|
1 218
+0%
|
928
-24%
|
1 251
+35%
|
1 281
+2%
|
2 276
+78%
|
2 533
+11%
|
2 904
+15%
|
3 032
+4%
|
2 375
-22%
|
2 587
+9%
|
2 482
-4%
|
2 526
+2%
|
2 737
+8%
|
2 547
-7%
|
2 587
+2%
|
2 922
+13%
|
3 095
+6%
|
3 638
+18%
|
3 732
+3%
|
3 649
-2%
|
3 572
-2%
|
3 635
+2%
|
3 712
+2%
|
3 850
+4%
|
3 891
+1%
|
4 160
+7%
|
4 441
+7%
|
4 767
+7%
|
5 972
+25%
|
6 203
+4%
|
6 416
+3%
|
6 802
+6%
|
6 421
-6%
|
6 816
+6%
|
7 250
+6%
|
7 508
+4%
|
8 368
+11%
|
8 380
+0%
|
8 568
+2%
|
8 713
+2%
|
8 117
-7%
|
8 163
+1%
|
8 238
+1%
|
8 129
-1%
|
8 370
+3%
|
8 678
+4%
|
9 134
+5%
|
9 627
+5%
|
10 032
+4%
|
22 735
+127%
|
23 280
+2%
|
23 975
+3%
|
24 219
+1%
|
11 731
-52%
|
12 166
+4%
|
12 075
-1%
|
12 406
+3%
|
13 057
+5%
|
11 651
-11%
|
11 514
-1%
|
10 316
-10%
|
10 534
+2%
|
11 716
+11%
|
12 466
+6%
|
14 482
+16%
|
14 159
-2%
|
14 379
+2%
|
14 037
-2%
|
5 404
-62%
|
5 370
-1%
|
5 655
+5%
|
6 507
+15%
|
15 151
+133%
|
15 388
+2%
|
15 411
+0%
|
15 092
-2%
|
14 675
-3%
|
16 192
+10%
|
15 710
-3%
|
22 904
+46%
|
22 607
-1%
|
|
| EPS (Diluted) |
0.21
N/A
|
-0.17
N/A
|
-0.25
-47%
|
-0.18
+28%
|
-0.08
+56%
|
-0.07
+13%
|
-0.04
+43%
|
0.41
N/A
|
0.47
+15%
|
0.52
+11%
|
0.57
+10%
|
0.14
-75%
|
0.14
N/A
|
0.15
+7%
|
0.17
+13%
|
0.17
N/A
|
0.13
-24%
|
0.18
+38%
|
0.2
+11%
|
0.35
+75%
|
0.39
+11%
|
0.45
+15%
|
0.48
+7%
|
0.38
-21%
|
0.41
+8%
|
0.4
-2%
|
0.42
+5%
|
0.46
+10%
|
0.43
-7%
|
0.44
+2%
|
0.5
+14%
|
0.53
+6%
|
0.63
+19%
|
0.65
+3%
|
0.64
-2%
|
0.63
-2%
|
0.64
+2%
|
0.66
+3%
|
0.68
+3%
|
0.7
+3%
|
0.75
+7%
|
0.8
+7%
|
0.87
+9%
|
1.09
+25%
|
1.16
+6%
|
1.2
+3%
|
1.28
+7%
|
1.22
-5%
|
1.28
+5%
|
1.37
+7%
|
1.42
+4%
|
1.59
+12%
|
1.6
+1%
|
1.67
+4%
|
1.72
+3%
|
1.62
-6%
|
1.62
N/A
|
1.67
+3%
|
1.66
-1%
|
1.72
+4%
|
1.78
+3%
|
1.91
+7%
|
2.02
+6%
|
2.11
+4%
|
4.75
+125%
|
4.94
+4%
|
5.16
+4%
|
5.24
+2%
|
2.53
-52%
|
2.64
+4%
|
2.62
-1%
|
2.7
+3%
|
2.83
+5%
|
2.53
-11%
|
2.5
-1%
|
2.24
-10%
|
2.28
+2%
|
2.53
+11%
|
2.68
+6%
|
3.1
+16%
|
3.04
-2%
|
3.15
+4%
|
3.13
-1%
|
1.23
-61%
|
1.21
-2%
|
1.32
+9%
|
1.55
+17%
|
3.65
+135%
|
3.71
+2%
|
3.86
+4%
|
3.85
0%
|
3.78
-2%
|
4.14
+10%
|
4.15
+0%
|
6.14
+48%
|
6.12
0%
|
|