Intel Corp
NASDAQ:INTC
| 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 |
18.13
43.76
|
| 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
Intel Corp
|
Revenue
|
53.4B
USD
|
|
Cost of Revenue
|
-34.4B
USD
|
|
Gross Profit
|
19B
USD
|
|
Operating Expenses
|
-19.1B
USD
|
|
Operating Income
|
-104m
USD
|
|
Other Expenses
|
302m
USD
|
|
Net Income
|
198m
USD
|
Income Statement
Intel 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 | Apr-2005 | Jul-2005 | Oct-2005 | Dec-2005 | Apr-2006 | Jul-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 | Apr-2011 | Jul-2011 | Oct-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 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
56
|
68
|
80
|
82
|
84
|
74
|
67
|
61
|
62
|
66
|
63
|
64
|
50
|
34
|
24
|
17
|
19
|
24
|
26
|
26
|
24
|
20
|
17
|
16
|
15
|
0
|
16
|
0
|
8
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
41
|
66
|
87
|
101
|
90
|
132
|
171
|
213
|
244
|
208
|
197
|
194
|
192
|
197
|
201
|
264
|
337
|
503
|
637
|
701
|
733
|
671
|
640
|
651
|
646
|
612
|
572
|
490
|
468
|
494
|
513
|
511
|
489
|
485
|
536
|
589
|
629
|
684
|
627
|
611
|
597
|
531
|
511
|
481
|
496
|
565
|
670
|
760
|
878
|
943
|
1 023
|
1 067
|
1 034
|
1 075
|
1 008
|
1 042
|
|
| Revenue |
26 539
N/A
|
26 643
+0%
|
26 628
0%
|
26 587
0%
|
26 764
+1%
|
26 734
0%
|
27 231
+2%
|
28 560
+5%
|
30 141
+6%
|
31 481
+4%
|
32 714
+4%
|
33 352
+2%
|
34 209
+3%
|
35 552
+4%
|
36 734
+3%
|
38 223
+4%
|
38 826
+2%
|
38 332
-1%
|
37 110
-3%
|
35 889
-3%
|
35 382
-1%
|
35 294
0%
|
35 965
+2%
|
37 316
+4%
|
38 334
+3%
|
39 155
+2%
|
39 945
+2%
|
40 072
+0%
|
37 586
-6%
|
35 058
-7%
|
33 612
-4%
|
32 784
-2%
|
35 127
+7%
|
38 281
+9%
|
41 022
+7%
|
42 735
+4%
|
43 623
+2%
|
46 171
+6%
|
48 438
+5%
|
51 569
+6%
|
53 999
+5%
|
54 058
+0%
|
54 527
+1%
|
53 751
-1%
|
53 341
-1%
|
53 015
-1%
|
52 325
-1%
|
52 351
+0%
|
52 708
+1%
|
52 892
+0%
|
53 912
+2%
|
54 983
+2%
|
55 870
+2%
|
55 887
+0%
|
55 251
-1%
|
55 162
0%
|
55 355
+0%
|
56 276
+2%
|
56 614
+1%
|
57 927
+2%
|
59 387
+3%
|
60 481
+2%
|
61 711
+2%
|
62 082
+1%
|
62 761
+1%
|
64 031
+2%
|
66 230
+3%
|
69 244
+5%
|
70 848
+2%
|
70 843
0%
|
70 386
-1%
|
70 413
+0%
|
71 965
+2%
|
75 732
+5%
|
78 955
+4%
|
78 098
-1%
|
77 867
0%
|
77 712
0%
|
77 615
0%
|
78 474
+1%
|
79 024
+1%
|
77 704
-2%
|
73 394
-6%
|
69 540
-5%
|
63 054
-9%
|
56 416
-11%
|
54 044
-4%
|
52 864
-2%
|
54 228
+3%
|
55 237
+2%
|
55 121
0%
|
54 247
-2%
|
53 101
-2%
|
53 044
0%
|
53 070
+0%
|
53 439
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(13 487)
|
(13 563)
|
(13 606)
|
(13 384)
|
(13 446)
|
(13 384)
|
(13 382)
|
(13 326)
|
(13 047)
|
(13 029)
|
(12 950)
|
(13 427)
|
(14 463)
|
(15 078)
|
(15 837)
|
(16 097)
|
(15 777)
|
(15 938)
|
(15 748)
|
(16 181)
|
(17 164)
|
(17 587)
|
(18 354)
|
(18 828)
|
(18 430)
|
(18 476)
|
(18 092)
|
(17 371)
|
(16 742)
|
(16 183)
|
(15 907)
|
(15 694)
|
(15 566)
|
(15 429)
|
(15 014)
|
(14 810)
|
(15 132)
|
(16 324)
|
(17 924)
|
(19 358)
|
(20 242)
|
(19 921)
|
(19 738)
|
(19 465)
|
(20 190)
|
(21 063)
|
(21 457)
|
(21 584)
|
(21 187)
|
(20 824)
|
(20 397)
|
(20 424)
|
(20 261)
|
(20 161)
|
(20 194)
|
(20 452)
|
(20 676)
|
(21 197)
|
(21 810)
|
(22 251)
|
(23 154)
|
(23 218)
|
(23 325)
|
(23 615)
|
(23 663)
|
(24 362)
|
(25 238)
|
(25 956)
|
(27 111)
|
(27 748)
|
(27 832)
|
(28 924)
|
(29 825)
|
(30 665)
|
(33 259)
|
(33 956)
|
(34 255)
|
(35 262)
|
(34 466)
|
(34 320)
|
(35 209)
|
(35 499)
|
(36 044)
|
(36 401)
|
(35 261)
|
(33 859)
|
(33 200)
|
(32 537)
|
(32 517)
|
(32 317)
|
(32 292)
|
(35 439)
|
(35 756)
|
(36 244)
|
(37 275)
|
(34 423)
|
|
| Gross Profit |
13 052
N/A
|
13 080
+0%
|
13 022
0%
|
13 203
+1%
|
13 318
+1%
|
13 350
+0%
|
13 849
+4%
|
15 234
+10%
|
17 094
+12%
|
18 452
+8%
|
19 764
+7%
|
19 925
+1%
|
19 746
-1%
|
20 474
+4%
|
20 897
+2%
|
22 126
+6%
|
23 049
+4%
|
22 394
-3%
|
21 362
-5%
|
19 708
-8%
|
18 218
-8%
|
17 707
-3%
|
17 611
-1%
|
18 488
+5%
|
19 904
+8%
|
20 679
+4%
|
21 853
+6%
|
22 701
+4%
|
20 844
-8%
|
18 875
-9%
|
17 705
-6%
|
17 090
-3%
|
19 561
+14%
|
22 852
+17%
|
26 008
+14%
|
27 925
+7%
|
28 491
+2%
|
29 847
+5%
|
30 514
+2%
|
32 211
+6%
|
33 757
+5%
|
34 137
+1%
|
34 789
+2%
|
34 286
-1%
|
33 151
-3%
|
31 952
-4%
|
30 868
-3%
|
30 767
0%
|
31 521
+2%
|
32 068
+2%
|
33 515
+5%
|
34 559
+3%
|
35 609
+3%
|
35 726
+0%
|
35 057
-2%
|
34 710
-1%
|
34 679
0%
|
35 079
+1%
|
34 804
-1%
|
35 676
+3%
|
36 233
+2%
|
37 263
+3%
|
38 386
+3%
|
38 467
+0%
|
39 098
+2%
|
39 669
+1%
|
40 992
+3%
|
43 288
+6%
|
43 737
+1%
|
43 095
-1%
|
42 554
-1%
|
41 489
-3%
|
42 140
+2%
|
45 067
+7%
|
45 696
+1%
|
44 142
-3%
|
43 612
-1%
|
42 450
-3%
|
43 149
+2%
|
44 154
+2%
|
43 815
-1%
|
42 205
-4%
|
37 350
-12%
|
33 139
-11%
|
27 793
-16%
|
22 557
-19%
|
20 844
-8%
|
20 327
-2%
|
21 711
+7%
|
22 920
+6%
|
22 829
0%
|
18 808
-18%
|
17 345
-8%
|
16 800
-3%
|
15 795
-6%
|
19 016
+20%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(10 500)
|
(10 028)
|
(9 657)
|
(9 257)
|
(8 916)
|
(8 892)
|
(8 748)
|
(8 794)
|
(8 939)
|
(9 834)
|
(10 041)
|
(9 522)
|
(9 616)
|
(9 788)
|
(9 943)
|
(10 445)
|
(10 959)
|
(11 618)
|
(12 163)
|
(12 137)
|
(12 011)
|
(11 468)
|
(11 012)
|
(11 092)
|
(11 172)
|
(11 306)
|
(11 560)
|
(11 546)
|
(11 180)
|
(10 881)
|
(11 984)
|
(11 858)
|
(13 619)
|
(14 183)
|
(13 437)
|
(13 860)
|
(12 903)
|
(13 549)
|
(14 262)
|
(15 310)
|
(16 280)
|
(17 008)
|
(17 763)
|
(18 204)
|
(18 513)
|
(18 674)
|
(18 653)
|
(18 746)
|
(18 990)
|
(19 409)
|
(19 650)
|
(19 762)
|
(19 967)
|
(20 011)
|
(20 123)
|
(20 130)
|
(20 323)
|
(20 875)
|
(21 012)
|
(21 256)
|
(21 356)
|
(21 242)
|
(21 150)
|
(20 920)
|
(20 664)
|
(20 477)
|
(20 474)
|
(20 638)
|
(20 493)
|
(20 075)
|
(20 078)
|
(19 739)
|
(19 712)
|
(19 613)
|
(19 337)
|
(19 300)
|
(19 736)
|
(19 871)
|
(20 384)
|
(21 154)
|
(21 733)
|
(22 896)
|
(23 782)
|
(24 351)
|
(24 530)
|
(23 828)
|
(23 082)
|
(22 246)
|
(21 680)
|
(22 206)
|
(22 320)
|
(22 542)
|
(22 053)
|
(20 932)
|
(20 192)
|
(19 120)
|
|
| Selling, General & Administrative |
(4 464)
|
(4 381)
|
(4 270)
|
(4 301)
|
(4 334)
|
(4 280)
|
(4 290)
|
(4 241)
|
(4 278)
|
(4 401)
|
(4 498)
|
(4 575)
|
(4 659)
|
(4 780)
|
(4 952)
|
(5 307)
|
(5 688)
|
(6 070)
|
(6 321)
|
(6 268)
|
(6 138)
|
(5 734)
|
(5 431)
|
(5 387)
|
(5 401)
|
(5 482)
|
(5 618)
|
(5 653)
|
(5 452)
|
(5 301)
|
(6 570)
|
(6 474)
|
(7 931)
|
(8 247)
|
(7 136)
|
(7 322)
|
(6 309)
|
(6 570)
|
(6 891)
|
(7 402)
|
(7 670)
|
(7 868)
|
(8 094)
|
(8 072)
|
(8 057)
|
(8 031)
|
(8 065)
|
(8 040)
|
(8 088)
|
(8 188)
|
(8 084)
|
(8 093)
|
(8 136)
|
(8 042)
|
(7 930)
|
(7 861)
|
(7 930)
|
(8 203)
|
(8 261)
|
(8 357)
|
(8 377)
|
(8 250)
|
(8 093)
|
(7 748)
|
(7 452)
|
(7 253)
|
(7 128)
|
(7 072)
|
(6 750)
|
(6 383)
|
(6 247)
|
(6 128)
|
(6 150)
|
(6 158)
|
(6 016)
|
(5 965)
|
(5 975)
|
(5 967)
|
(6 119)
|
(6 358)
|
(6 334)
|
(6 967)
|
(7 168)
|
(7 238)
|
(6 817)
|
(6 553)
|
(6 127)
|
(5 723)
|
(5 462)
|
(5 887)
|
(5 842)
|
(5 885)
|
(5 342)
|
(5 128)
|
(4 943)
|
(4 689)
|
|
| Research & Development |
(3 796)
|
(3 783)
|
(3 888)
|
(3 964)
|
(4 034)
|
(4 071)
|
(4 076)
|
(4 205)
|
(4 360)
|
(4 536)
|
(4 693)
|
(4 741)
|
(4 778)
|
(4 849)
|
(4 839)
|
(4 997)
|
(5 145)
|
(5 441)
|
(5 761)
|
(5 809)
|
(5 873)
|
(5 711)
|
(5 568)
|
(5 700)
|
(5 755)
|
(5 822)
|
(5 937)
|
(5 887)
|
(5 722)
|
(5 572)
|
(5 407)
|
(5 366)
|
(5 653)
|
(5 900)
|
(6 263)
|
(6 508)
|
(6 576)
|
(6 928)
|
(7 248)
|
(7 713)
|
(8 350)
|
(8 835)
|
(9 362)
|
(9 827)
|
(10 148)
|
(10 274)
|
(10 277)
|
(10 414)
|
(10 611)
|
(10 930)
|
(11 273)
|
(11 373)
|
(11 537)
|
(11 686)
|
(11 914)
|
(11 999)
|
(12 128)
|
(12 379)
|
(12 437)
|
(12 579)
|
(12 685)
|
(12 750)
|
(12 867)
|
(13 007)
|
(13 035)
|
(13 035)
|
(13 144)
|
(13 363)
|
(13 543)
|
(13 564)
|
(13 631)
|
(13 411)
|
(13 362)
|
(13 305)
|
(13 221)
|
(13 285)
|
(13 556)
|
(13 904)
|
(14 265)
|
(14 796)
|
(15 190)
|
(15 929)
|
(16 614)
|
(17 113)
|
(17 528)
|
(17 275)
|
(16 955)
|
(16 523)
|
(16 046)
|
(16 319)
|
(16 478)
|
(16 657)
|
(16 546)
|
(15 804)
|
(15 249)
|
(14 431)
|
|
| Depreciation & Amortization |
(2 240)
|
(1 864)
|
(1 499)
|
(992)
|
(548)
|
(521)
|
(382)
|
(348)
|
(301)
|
(281)
|
(234)
|
(206)
|
(179)
|
(159)
|
(152)
|
(141)
|
(126)
|
(107)
|
(81)
|
(60)
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
(3)
|
(6)
|
(5)
|
(7)
|
(18)
|
(35)
|
(36)
|
(38)
|
(30)
|
(18)
|
(51)
|
(123)
|
(195)
|
(260)
|
(305)
|
(307)
|
(305)
|
(308)
|
(300)
|
(292)
|
(292)
|
(291)
|
(291)
|
(293)
|
(296)
|
(294)
|
(283)
|
(279)
|
(270)
|
(265)
|
(293)
|
(314)
|
(320)
|
(294)
|
(242)
|
(190)
|
(165)
|
(177)
|
(189)
|
(202)
|
(203)
|
(200)
|
(200)
|
(200)
|
(200)
|
(200)
|
0
|
0
|
0
|
(205)
|
0
|
0
|
0
|
(209)
|
0
|
0
|
0
|
(185)
|
0
|
0
|
0
|
(172)
|
0
|
0
|
0
|
(165)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(616)
|
(616)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(13)
|
(5)
|
0
|
0
|
(5)
|
(3)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(69)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
(150)
|
(100)
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
2 552
N/A
|
3 052
+20%
|
3 365
+10%
|
3 946
+17%
|
4 402
+12%
|
4 458
+1%
|
5 101
+14%
|
6 440
+26%
|
8 155
+27%
|
8 618
+6%
|
9 723
+13%
|
10 403
+7%
|
10 130
-3%
|
10 686
+5%
|
10 954
+3%
|
11 681
+7%
|
12 090
+4%
|
10 776
-11%
|
9 199
-15%
|
7 571
-18%
|
6 207
-18%
|
6 239
+1%
|
6 599
+6%
|
7 396
+12%
|
8 732
+18%
|
9 373
+7%
|
10 293
+10%
|
11 155
+8%
|
9 664
-13%
|
7 994
-17%
|
5 721
-28%
|
5 232
-9%
|
5 942
+14%
|
8 669
+46%
|
12 571
+45%
|
14 065
+12%
|
15 588
+11%
|
16 298
+5%
|
16 252
0%
|
16 901
+4%
|
17 477
+3%
|
17 129
-2%
|
17 026
-1%
|
16 082
-6%
|
14 638
-9%
|
13 278
-9%
|
12 215
-8%
|
12 021
-2%
|
12 531
+4%
|
12 659
+1%
|
13 865
+10%
|
14 797
+7%
|
15 642
+6%
|
15 715
+0%
|
14 934
-5%
|
14 580
-2%
|
14 356
-2%
|
14 204
-1%
|
13 792
-3%
|
14 420
+5%
|
14 877
+3%
|
16 021
+8%
|
17 236
+8%
|
17 547
+2%
|
18 434
+5%
|
19 192
+4%
|
20 518
+7%
|
22 650
+10%
|
23 244
+3%
|
23 020
-1%
|
22 476
-2%
|
21 750
-3%
|
22 428
+3%
|
25 454
+13%
|
26 359
+4%
|
24 842
-6%
|
23 876
-4%
|
22 579
-5%
|
22 765
+1%
|
23 000
+1%
|
22 082
-4%
|
19 309
-13%
|
13 568
-30%
|
8 788
-35%
|
3 263
-63%
|
(1 271)
N/A
|
(2 238)
-76%
|
(1 919)
+14%
|
31
N/A
|
714
+2 203%
|
509
-29%
|
(3 734)
N/A
|
(4 708)
-26%
|
(4 132)
+12%
|
(4 397)
-6%
|
(104)
+98%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
123
|
(335)
|
(480)
|
(275)
|
(178)
|
(255)
|
(244)
|
(226)
|
(91)
|
52
|
96
|
178
|
287
|
338
|
404
|
494
|
728
|
557
|
633
|
930
|
1 488
|
1 444
|
1 526
|
1 364
|
1 145
|
892
|
789
|
537
|
360
|
142
|
(10)
|
(38)
|
218
|
170
|
293
|
478
|
592
|
471
|
336
|
324
|
301
|
215
|
241
|
112
|
148
|
347
|
302
|
680
|
331
|
453
|
560
|
157
|
360
|
336
|
275
|
139
|
(296)
|
(343)
|
(81)
|
(106)
|
(5)
|
209
|
209
|
1 123
|
2 446
|
2 825
|
2 307
|
1 318
|
(155)
|
(512)
|
(119)
|
425
|
1 533
|
950
|
954
|
578
|
1 547
|
1 915
|
1 954
|
3 605
|
2 276
|
6 307
|
6 003
|
4 308
|
4 361
|
425
|
601
|
633
|
497
|
457
|
288
|
284
|
453
|
17
|
596
|
(857)
|
|
| Non-Reccuring Items |
(296)
|
(123)
|
(14)
|
(20)
|
(20)
|
0
|
(6)
|
(5)
|
(622)
|
0
|
0
|
(611)
|
0
|
0
|
0
|
0
|
(208)
|
0
|
0
|
(98)
|
(627)
|
(666)
|
(792)
|
(845)
|
(711)
|
(875)
|
(932)
|
(1 127)
|
(2 242)
|
(2 031)
|
(1 978)
|
(1 745)
|
(452)
|
(345)
|
(232)
|
(151)
|
(125)
|
(93)
|
(85)
|
(132)
|
(132)
|
(177)
|
(218)
|
(158)
|
0
|
0
|
0
|
(124)
|
(240)
|
(377)
|
(458)
|
(354)
|
(295)
|
(263)
|
(430)
|
(424)
|
(354)
|
(249)
|
(1 415)
|
(1 773)
|
(1 744)
|
(1 824)
|
(515)
|
(147)
|
(384)
|
(304)
|
(199)
|
(123)
|
72
|
0
|
(112)
|
(288)
|
(393)
|
(555)
|
(380)
|
(251)
|
(192)
|
(2 245)
|
(2 582)
|
(2 649)
|
(2 626)
|
1 894
|
1 289
|
667
|
71
|
(2 304)
|
(1 553)
|
(1 705)
|
62
|
(222)
|
(965)
|
(5 771)
|
(6 970)
|
(6 872)
|
(7 819)
|
3 077
|
|
| Gain/Loss on Disposition of Assets |
(196)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
10
|
117
|
0
|
74
|
99
|
13
|
(96)
|
39
|
47
|
31
|
(4)
|
27
|
124
|
83
|
(10)
|
294
|
213
|
264
|
135
|
57
|
178
|
220
|
87
|
(123)
|
(256)
|
(313)
|
(11)
|
103
|
100
|
93
|
94
|
16
|
86
|
273
|
506
|
435
|
438
|
258
|
(192)
|
(163)
|
215
|
234
|
(144)
|
(165)
|
(121)
|
(128)
|
156
|
345
|
(197)
|
(262)
|
490
|
276
|
403
|
489
|
(153)
|
121
|
43
|
41
|
(29)
|
(52)
|
(56)
|
(5)
|
73
|
99
|
232
|
169
|
172
|
252
|
181
|
200
|
15
|
(90)
|
(222)
|
(298)
|
|
| Pre-Tax Income |
2 183
N/A
|
2 594
+19%
|
2 871
+11%
|
3 651
+27%
|
4 204
+15%
|
4 203
0%
|
4 851
+15%
|
6 209
+28%
|
7 442
+20%
|
8 670
+17%
|
9 819
+13%
|
9 970
+2%
|
10 417
+4%
|
11 024
+6%
|
11 358
+3%
|
12 175
+7%
|
12 610
+4%
|
11 333
-10%
|
9 832
-13%
|
8 403
-15%
|
7 068
-16%
|
7 067
0%
|
7 343
+4%
|
8 032
+9%
|
9 166
+14%
|
9 464
+3%
|
10 249
+8%
|
10 578
+3%
|
7 686
-27%
|
6 144
-20%
|
3 780
-38%
|
3 480
-8%
|
5 704
+64%
|
8 521
+49%
|
12 756
+50%
|
14 475
+13%
|
16 045
+11%
|
16 970
+6%
|
16 716
-1%
|
17 357
+4%
|
17 781
+2%
|
17 224
-3%
|
17 227
+0%
|
16 256
-6%
|
14 873
-9%
|
13 502
-9%
|
12 261
-9%
|
12 264
+0%
|
12 611
+3%
|
12 838
+2%
|
14 067
+10%
|
14 693
+4%
|
15 801
+8%
|
15 804
+0%
|
14 865
-6%
|
14 568
-2%
|
14 212
-2%
|
14 047
-1%
|
12 734
-9%
|
12 799
+1%
|
12 936
+1%
|
14 243
+10%
|
17 145
+20%
|
18 757
+9%
|
20 352
+9%
|
21 548
+6%
|
22 505
+4%
|
23 717
+5%
|
23 317
-2%
|
22 853
-2%
|
22 048
-4%
|
21 625
-2%
|
24 058
+11%
|
26 125
+9%
|
27 336
+5%
|
25 658
-6%
|
25 078
-2%
|
22 370
-11%
|
22 180
-1%
|
23 997
+8%
|
21 703
-10%
|
27 458
+27%
|
20 804
-24%
|
13 758
-34%
|
7 768
-44%
|
(3 051)
N/A
|
(2 958)
+3%
|
(2 822)
+5%
|
762
N/A
|
1 201
+58%
|
13
-99%
|
(9 021)
N/A
|
(11 210)
-24%
|
(11 077)
+1%
|
(11 842)
-7%
|
1 818
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(892)
|
(852)
|
(879)
|
(1 079)
|
(1 087)
|
(1 107)
|
(1 305)
|
(1 692)
|
(1 801)
|
(2 214)
|
(2 502)
|
(2 404)
|
(2 901)
|
(3 060)
|
(3 113)
|
(3 841)
|
(3 946)
|
(3 490)
|
(3 142)
|
(2 407)
|
(2 024)
|
(1 744)
|
(1 627)
|
(1 826)
|
(2 190)
|
(2 681)
|
(3 142)
|
(3 249)
|
(2 394)
|
(1 666)
|
(1 302)
|
(1 159)
|
(1 335)
|
(2 339)
|
(3 289)
|
(3 909)
|
(4 581)
|
(4 788)
|
(4 467)
|
(4 595)
|
(4 839)
|
(4 704)
|
(4 834)
|
(4 359)
|
(3 868)
|
(3 190)
|
(2 776)
|
(2 801)
|
(2 991)
|
(3 333)
|
(3 766)
|
(4 025)
|
(4 097)
|
(4 038)
|
(3 189)
|
(3 100)
|
(2 792)
|
(2 573)
|
(2 636)
|
(2 432)
|
(2 620)
|
(3 009)
|
(4 433)
|
(4 907)
|
(5 351)
|
(5 057)
|
(3 997)
|
(3 440)
|
(2 564)
|
(2 580)
|
(2 421)
|
(2 293)
|
(3 010)
|
(3 390)
|
(3 675)
|
(3 711)
|
(4 179)
|
(3 771)
|
(3 625)
|
(2 895)
|
(1 835)
|
(2 838)
|
(1 699)
|
(457)
|
249
|
187
|
2 021
|
1 176
|
913
|
2 805
|
866
|
(7 399)
|
(8 023)
|
(8 606)
|
(9 211)
|
(1 612)
|
|
| Income from Continuing Operations |
1 291
|
1 742
|
1 992
|
2 572
|
3 117
|
3 096
|
3 546
|
4 517
|
5 641
|
6 456
|
7 317
|
7 566
|
7 516
|
7 964
|
8 245
|
8 334
|
8 664
|
7 843
|
6 690
|
5 996
|
5 044
|
5 323
|
5 716
|
6 206
|
6 976
|
6 783
|
7 107
|
7 329
|
5 292
|
4 478
|
2 478
|
2 321
|
4 369
|
6 182
|
9 467
|
10 566
|
11 464
|
12 182
|
12 249
|
12 762
|
12 942
|
12 520
|
12 393
|
11 897
|
11 005
|
10 312
|
9 485
|
9 463
|
9 620
|
9 505
|
10 301
|
10 668
|
11 704
|
11 766
|
11 676
|
11 468
|
11 420
|
11 474
|
10 098
|
10 367
|
10 316
|
11 234
|
12 712
|
13 850
|
15 001
|
16 491
|
18 508
|
20 277
|
20 753
|
20 273
|
19 627
|
19 332
|
21 048
|
22 735
|
23 661
|
21 947
|
20 899
|
18 599
|
18 555
|
21 102
|
19 868
|
24 620
|
19 105
|
13 301
|
8 017
|
(2 864)
|
(937)
|
(1 646)
|
1 675
|
4 006
|
879
|
(16 420)
|
(19 233)
|
(19 683)
|
(21 053)
|
206
|
|
| 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
|
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
|
(3)
|
7
|
15
|
2
|
14
|
60
|
96
|
459
|
477
|
487
|
549
|
(8)
|
|
| Net Income (Common) |
1 291
N/A
|
1 742
+35%
|
1 992
+14%
|
2 572
+29%
|
3 117
+21%
|
3 096
-1%
|
3 546
+15%
|
4 517
+27%
|
5 641
+25%
|
6 456
+14%
|
7 317
+13%
|
7 566
+3%
|
7 516
-1%
|
7 964
+6%
|
8 245
+4%
|
8 334
+1%
|
8 664
+4%
|
7 843
-9%
|
6 690
-15%
|
5 996
-10%
|
5 044
-16%
|
5 323
+6%
|
5 716
+7%
|
6 206
+9%
|
6 976
+12%
|
6 783
-3%
|
7 107
+5%
|
7 329
+3%
|
5 292
-28%
|
4 478
-15%
|
2 478
-45%
|
2 321
-6%
|
4 369
+88%
|
6 182
+41%
|
9 467
+53%
|
10 566
+12%
|
11 464
+8%
|
12 182
+6%
|
12 249
+1%
|
12 762
+4%
|
12 942
+1%
|
12 520
-3%
|
12 393
-1%
|
11 897
-4%
|
11 005
-7%
|
10 312
-6%
|
9 485
-8%
|
9 463
0%
|
9 620
+2%
|
9 505
-1%
|
10 301
+8%
|
10 668
+4%
|
11 704
+10%
|
11 766
+1%
|
11 676
-1%
|
11 468
-2%
|
11 420
0%
|
11 474
+0%
|
10 098
-12%
|
10 367
+3%
|
10 316
0%
|
11 234
+9%
|
12 712
+13%
|
13 850
+9%
|
9 601
-31%
|
11 091
+16%
|
13 289
+20%
|
15 171
+14%
|
21 053
+39%
|
20 573
-2%
|
19 746
-4%
|
19 338
-2%
|
21 048
+9%
|
22 735
+8%
|
23 661
+4%
|
21 947
-7%
|
20 899
-5%
|
18 599
-11%
|
18 555
0%
|
21 102
+14%
|
19 868
-6%
|
24 620
+24%
|
19 105
-22%
|
13 301
-30%
|
8 014
-40%
|
(2 857)
N/A
|
(922)
+68%
|
(1 644)
-78%
|
1 689
N/A
|
4 066
+141%
|
975
-76%
|
(15 961)
N/A
|
(18 756)
-18%
|
(19 196)
-2%
|
(20 504)
-7%
|
198
N/A
|
|
| EPS (Diluted) |
0.19
N/A
|
0.26
+37%
|
0.3
+15%
|
0.38
+27%
|
0.46
+21%
|
0.47
+2%
|
0.54
+15%
|
0.69
+28%
|
0.85
+23%
|
0.98
+15%
|
1.11
+13%
|
1.16
+5%
|
1.16
N/A
|
1.25
+8%
|
1.31
+5%
|
1.35
+3%
|
1.4
+4%
|
1.31
-6%
|
1.14
-13%
|
1.02
-11%
|
0.86
-16%
|
0.91
+6%
|
0.98
+8%
|
1.06
+8%
|
1.18
+11%
|
1.15
-3%
|
1.2
+4%
|
1.28
+7%
|
0.92
-28%
|
0.79
-14%
|
0.43
-46%
|
0.41
-5%
|
0.77
+88%
|
1.09
+42%
|
1.67
+53%
|
1.86
+11%
|
2.01
+8%
|
2.17
+8%
|
2.25
+4%
|
2.38
+6%
|
2.39
+0%
|
2.41
+1%
|
2.38
-1%
|
2.29
-4%
|
2.13
-7%
|
2.02
-5%
|
1.85
-8%
|
1.85
N/A
|
1.89
+2%
|
1.86
-2%
|
2.02
+9%
|
2.1
+4%
|
2.31
+10%
|
2.39
+3%
|
2.36
-1%
|
2.34
-1%
|
2.33
0%
|
2.35
+1%
|
2.07
-12%
|
2.12
+2%
|
2.12
N/A
|
2.3
+8%
|
2.61
+13%
|
2.86
+10%
|
1.98
-31%
|
2.31
+17%
|
2.79
+21%
|
3.26
+17%
|
4.47
+37%
|
4.5
+1%
|
4.36
-3%
|
4.36
N/A
|
4.71
+8%
|
5.27
+12%
|
5.52
+5%
|
5.21
-6%
|
4.94
-5%
|
4.54
-8%
|
4.54
N/A
|
5.15
+13%
|
4.86
-6%
|
5.99
+23%
|
4.67
-22%
|
3.22
-31%
|
1.94
-40%
|
-0.68
N/A
|
-0.22
+68%
|
-0.4
-82%
|
0.4
N/A
|
0.95
+138%
|
0.22
-77%
|
-3.73
N/A
|
-4.38
-17%
|
-4.41
-1%
|
-4.69
-6%
|
0.04
N/A
|
|