Conocophillips
NYSE:COP
| 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 |
82.66
106.1
|
| 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
Conocophillips
|
Revenue
|
59.8B
USD
|
|
Cost of Revenue
|
-32.2B
USD
|
|
Gross Profit
|
27.6B
USD
|
|
Operating Expenses
|
-14.9B
USD
|
|
Operating Income
|
12.6B
USD
|
|
Other Expenses
|
-3.8B
USD
|
|
Net Income
|
8.8B
USD
|
Income Statement
Conocophillips
| 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 |
391
|
414
|
436
|
491
|
614
|
733
|
833
|
880
|
844
|
750
|
691
|
602
|
546
|
539
|
507
|
528
|
497
|
474
|
707
|
893
|
1 087
|
1 279
|
1 238
|
1 321
|
1 253
|
1 153
|
1 044
|
892
|
935
|
1 038
|
1 096
|
1 193
|
1 289
|
1 280
|
1 361
|
1 289
|
1 167
|
1 123
|
1 016
|
982
|
954
|
887
|
842
|
773
|
709
|
649
|
591
|
581
|
612
|
653
|
669
|
667
|
648
|
679
|
734
|
825
|
920
|
999
|
1 101
|
1 196
|
1 245
|
1 279
|
1 273
|
1 189
|
1 098
|
967
|
838
|
773
|
735
|
784
|
772
|
770
|
778
|
747
|
784
|
800
|
806
|
830
|
848
|
867
|
884
|
875
|
866
|
846
|
805
|
776
|
744
|
739
|
780
|
797
|
816
|
811
|
783
|
783
|
0
|
0
|
|
| Revenue |
24 989
N/A
|
28 173
+13%
|
33 499
+19%
|
42 094
+26%
|
56 940
+35%
|
75 499
+33%
|
90 481
+20%
|
102 146
+13%
|
104 555
+2%
|
107 484
+3%
|
113 630
+6%
|
121 675
+7%
|
135 381
+11%
|
143 298
+6%
|
153 647
+7%
|
168 082
+9%
|
179 907
+7%
|
189 009
+5%
|
194 408
+3%
|
194 010
0%
|
184 335
-5%
|
179 306
-3%
|
179 885
+0%
|
178 115
-1%
|
189 408
+6%
|
202 663
+7%
|
226 313
+12%
|
249 853
+10%
|
241 932
-3%
|
217 604
-10%
|
181 617
-17%
|
151 748
-16%
|
149 859
-1%
|
163 888
+9%
|
177 373
+8%
|
185 628
+5%
|
56 396
-70%
|
32 267
-43%
|
81
-100%
|
(32 610)
N/A
|
64 460
N/A
|
63 407
-2%
|
60 284
-5%
|
58 613
-3%
|
58 436
0%
|
58 220
0%
|
58 017
0%
|
57 465
-1%
|
54 943
-4%
|
55 735
+1%
|
56 045
+1%
|
54 747
-2%
|
52 366
-4%
|
44 899
-14%
|
39 366
-12%
|
34 210
-13%
|
29 456
-14%
|
26 837
-9%
|
24 066
-10%
|
23 402
-3%
|
24 147
+3%
|
26 501
+10%
|
27 745
+5%
|
27 969
+1%
|
29 558
+6%
|
30 760
+4%
|
32 918
+7%
|
35 965
+9%
|
36 538
+2%
|
36 970
+1%
|
35 943
-3%
|
33 911
-6%
|
32 426
-4%
|
29 406
-9%
|
24 247
-18%
|
20 881
-14%
|
18 784
-10%
|
22 452
+20%
|
29 259
+30%
|
36 199
+24%
|
45 828
+27%
|
53 764
+17%
|
65 369
+22%
|
75 056
+15%
|
78 494
+5%
|
75 543
-4%
|
66 733
-12%
|
59 970
-10%
|
56 141
-6%
|
55 178
-2%
|
56 447
+2%
|
55 238
-2%
|
54 745
-1%
|
57 414
+5%
|
57 798
+1%
|
59 788
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(19 091)
|
(22 886)
|
(28 561)
|
(36 748)
|
(49 458)
|
(64 752)
|
(77 579)
|
(87 087)
|
(89 298)
|
(92 048)
|
(96 839)
|
(103 734)
|
(115 041)
|
(121 539)
|
(130 242)
|
(142 095)
|
(151 843)
|
(159 888)
|
(161 117)
|
(158 065)
|
(145 384)
|
(141 023)
|
(142 534)
|
(142 555)
|
(150 049)
|
(163 889)
|
(184 231)
|
(202 855)
|
(195 899)
|
(176 895)
|
(148 977)
|
(126 368)
|
(126 097)
|
(138 001)
|
(145 627)
|
(151 725)
|
(31 081)
|
(2 218)
|
26 751
|
57 318
|
(36 223)
|
(35 455)
|
(33 823)
|
(32 206)
|
(32 025)
|
(32 094)
|
(31 750)
|
(31 358)
|
(30 020)
|
(31 557)
|
(32 066)
|
(31 045)
|
(30 550)
|
(26 390)
|
(23 683)
|
(22 120)
|
(19 241)
|
(17 736)
|
(16 332)
|
(15 666)
|
(15 822)
|
(16 696)
|
(17 337)
|
(17 116)
|
(17 587)
|
(17 993)
|
(18 176)
|
(18 960)
|
(19 466)
|
(19 534)
|
(19 194)
|
(18 311)
|
(17 046)
|
(15 927)
|
(14 043)
|
(12 813)
|
(12 422)
|
(14 398)
|
(16 584)
|
(19 310)
|
(23 724)
|
(26 246)
|
(32 858)
|
(38 380)
|
(40 977)
|
(40 562)
|
(36 089)
|
(32 577)
|
(29 668)
|
(29 100)
|
(29 620)
|
(29 090)
|
(28 763)
|
(30 108)
|
(30 743)
|
(32 224)
|
|
| Gross Profit |
5 898
N/A
|
5 287
-10%
|
4 938
-7%
|
5 346
+8%
|
7 482
+40%
|
10 747
+44%
|
12 902
+20%
|
15 059
+17%
|
15 257
+1%
|
15 436
+1%
|
16 791
+9%
|
17 941
+7%
|
20 340
+13%
|
21 759
+7%
|
23 405
+8%
|
25 987
+11%
|
28 064
+8%
|
29 121
+4%
|
33 291
+14%
|
35 945
+8%
|
38 951
+8%
|
38 283
-2%
|
37 351
-2%
|
35 560
-5%
|
39 359
+11%
|
38 774
-1%
|
42 082
+9%
|
46 998
+12%
|
46 033
-2%
|
40 709
-12%
|
32 640
-20%
|
25 380
-22%
|
23 762
-6%
|
25 887
+9%
|
31 746
+23%
|
33 903
+7%
|
25 315
-25%
|
30 049
+19%
|
26 832
-11%
|
24 708
-8%
|
28 237
+14%
|
27 952
-1%
|
26 461
-5%
|
26 407
0%
|
26 411
+0%
|
26 126
-1%
|
26 267
+1%
|
26 107
-1%
|
24 923
-5%
|
24 178
-3%
|
23 979
-1%
|
23 702
-1%
|
21 816
-8%
|
18 509
-15%
|
15 683
-15%
|
12 090
-23%
|
10 215
-16%
|
9 101
-11%
|
7 734
-15%
|
7 736
+0%
|
8 325
+8%
|
9 805
+18%
|
10 408
+6%
|
10 853
+4%
|
11 971
+10%
|
12 767
+7%
|
14 742
+15%
|
17 005
+15%
|
17 072
+0%
|
17 436
+2%
|
16 749
-4%
|
15 600
-7%
|
15 380
-1%
|
13 479
-12%
|
10 204
-24%
|
8 068
-21%
|
6 362
-21%
|
8 054
+27%
|
12 675
+57%
|
16 889
+33%
|
22 104
+31%
|
27 518
+24%
|
32 511
+18%
|
36 676
+13%
|
37 517
+2%
|
34 981
-7%
|
30 644
-12%
|
27 393
-11%
|
26 473
-3%
|
26 078
-1%
|
26 827
+3%
|
26 148
-3%
|
25 982
-1%
|
27 306
+5%
|
27 055
-1%
|
27 564
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 270)
|
(2 610)
|
(2 726)
|
(3 581)
|
(4 787)
|
(5 422)
|
(6 376)
|
(6 532)
|
(6 410)
|
(6 520)
|
(6 515)
|
(6 646)
|
(6 800)
|
(7 034)
|
(7 088)
|
(7 214)
|
(7 354)
|
(7 473)
|
(8 569)
|
(9 780)
|
(12 990)
|
(11 849)
|
(12 027)
|
(11 889)
|
(15 005)
|
(13 572)
|
(15 489)
|
(17 396)
|
(18 215)
|
(17 207)
|
(15 884)
|
(14 935)
|
(14 933)
|
(15 571)
|
(15 872)
|
(15 753)
|
(13 135)
|
(12 261)
|
(11 944)
|
(11 170)
|
(13 151)
|
(13 721)
|
(13 247)
|
(13 204)
|
(13 126)
|
(12 601)
|
(12 611)
|
(12 878)
|
(12 838)
|
(12 729)
|
(13 173)
|
(13 310)
|
(13 681)
|
(13 660)
|
(13 566)
|
(14 148)
|
(15 642)
|
(15 752)
|
(15 724)
|
(15 125)
|
(12 864)
|
(12 650)
|
(11 616)
|
(10 392)
|
(9 817)
|
(8 878)
|
(8 627)
|
(8 624)
|
(8 502)
|
(8 393)
|
(8 571)
|
(8 844)
|
(8 470)
|
(8 648)
|
(7 908)
|
(7 277)
|
(7 313)
|
(8 207)
|
(9 081)
|
(9 664)
|
(9 846)
|
(10 103)
|
(10 825)
|
(11 402)
|
(12 111)
|
(11 899)
|
(11 457)
|
(11 364)
|
(11 606)
|
(11 452)
|
(11 822)
|
(12 062)
|
(13 476)
|
(13 648)
|
(14 288)
|
(14 947)
|
|
| Selling, General & Administrative |
(613)
|
(742)
|
(800)
|
(1 392)
|
(1 950)
|
(2 133)
|
(2 529)
|
(2 295)
|
(2 179)
|
(2 200)
|
(2 113)
|
(2 081)
|
(2 128)
|
(2 199)
|
(2 222)
|
(2 305)
|
(2 247)
|
(2 274)
|
(2 345)
|
(2 383)
|
(4 591)
|
(2 437)
|
(2 431)
|
(2 350)
|
(5 359)
|
(3 603)
|
(5 333)
|
(6 874)
|
(7 448)
|
(6 503)
|
(5 044)
|
(4 028)
|
(4 034)
|
(4 416)
|
(4 809)
|
(4 891)
|
(3 597)
|
(3 463)
|
(3 591)
|
(3 456)
|
(4 864)
|
(5 158)
|
(4 897)
|
(4 858)
|
(4 652)
|
(4 288)
|
(3 988)
|
(3 899)
|
(3 738)
|
(3 514)
|
(3 509)
|
(3 292)
|
(2 823)
|
(2 373)
|
(1 986)
|
(1 789)
|
(1 854)
|
(1 837)
|
(1 758)
|
(1 623)
|
(1 462)
|
(1 484)
|
(1 452)
|
(1 395)
|
(1 370)
|
(1 264)
|
(1 323)
|
(1 447)
|
(1 449)
|
(1 595)
|
(1 527)
|
(1 420)
|
(1 509)
|
(1 331)
|
(1 305)
|
(1 256)
|
(1 184)
|
(1 434)
|
(1 626)
|
(1 870)
|
(2 145)
|
(2 649)
|
(3 276)
|
(3 748)
|
(3 987)
|
(3 721)
|
(3 322)
|
(3 036)
|
(2 779)
|
(2 777)
|
(2 760)
|
(2 717)
|
(3 245)
|
(3 254)
|
(3 376)
|
(3 510)
|
|
| Research & Development |
(306)
|
(402)
|
(405)
|
(419)
|
(592)
|
(545)
|
(620)
|
(667)
|
(601)
|
(628)
|
(649)
|
(722)
|
(703)
|
(731)
|
(689)
|
(624)
|
(661)
|
(602)
|
(615)
|
(672)
|
(834)
|
(984)
|
(1 109)
|
(1 130)
|
(1 007)
|
(1 054)
|
(1 083)
|
(1 132)
|
(1 337)
|
(1 253)
|
(1 208)
|
(1 327)
|
(1 182)
|
(1 340)
|
(1 310)
|
(1 176)
|
(1 125)
|
(912)
|
(954)
|
(963)
|
(1 038)
|
(1 543)
|
(1 553)
|
(1 507)
|
(1 500)
|
(1 102)
|
(1 158)
|
(1 256)
|
(1 232)
|
(1 251)
|
(1 447)
|
(1 593)
|
(2 045)
|
(2 231)
|
(2 263)
|
(2 865)
|
(4 192)
|
(4 215)
|
(4 276)
|
(3 672)
|
(1 915)
|
(1 961)
|
(1 449)
|
(1 067)
|
(938)
|
(482)
|
(453)
|
(481)
|
(369)
|
(384)
|
(437)
|
(553)
|
(602)
|
(649)
|
(624)
|
(530)
|
(589)
|
(534)
|
(493)
|
(433)
|
(308)
|
(309)
|
(386)
|
(403)
|
(475)
|
(531)
|
(470)
|
(468)
|
(345)
|
(338)
|
(364)
|
(354)
|
(349)
|
(354)
|
(337)
|
(338)
|
|
| Depreciation & Amortization |
(1 344)
|
(1 428)
|
(1 486)
|
(1 735)
|
(2 223)
|
(2 676)
|
(3 148)
|
(3 458)
|
(3 485)
|
(3 544)
|
(3 599)
|
(3 679)
|
(3 798)
|
(3 921)
|
(3 994)
|
(4 105)
|
(4 253)
|
(4 392)
|
(5 372)
|
(6 460)
|
(7 284)
|
(8 128)
|
(8 179)
|
(8 094)
|
(8 298)
|
(8 483)
|
(8 645)
|
(8 954)
|
(9 012)
|
(9 033)
|
(9 202)
|
(9 168)
|
(9 295)
|
(9 383)
|
(9 316)
|
(9 235)
|
(8 004)
|
(7 488)
|
(7 008)
|
(6 364)
|
(6 827)
|
(6 596)
|
(6 376)
|
(6 424)
|
(6 580)
|
(6 816)
|
(7 068)
|
(7 320)
|
(7 434)
|
(7 519)
|
(7 757)
|
(7 951)
|
(8 329)
|
(8 568)
|
(8 827)
|
(9 002)
|
(9 113)
|
(9 229)
|
(9 229)
|
(9 383)
|
(9 062)
|
(8 794)
|
(8 090)
|
(7 273)
|
(6 845)
|
(6 278)
|
(6 091)
|
(5 977)
|
(5 956)
|
(6 090)
|
(6 142)
|
(6 214)
|
(6 090)
|
(5 955)
|
(5 623)
|
(5 468)
|
(5 521)
|
(5 996)
|
(6 705)
|
(6 966)
|
(7 208)
|
(7 145)
|
(7 088)
|
(7 288)
|
(7 504)
|
(7 623)
|
(7 823)
|
(8 046)
|
(8 270)
|
(8 539)
|
(8 863)
|
(9 158)
|
(9 599)
|
(10 134)
|
(10 638)
|
(11 165)
|
|
| Other Operating Expenses |
(7)
|
(38)
|
(35)
|
(35)
|
(22)
|
(68)
|
(79)
|
(112)
|
(145)
|
(148)
|
(154)
|
(164)
|
(171)
|
(183)
|
(183)
|
(180)
|
(193)
|
(205)
|
(237)
|
(265)
|
(281)
|
(300)
|
(308)
|
(315)
|
(341)
|
(432)
|
(428)
|
(436)
|
(418)
|
(418)
|
(430)
|
(412)
|
(422)
|
(432)
|
(437)
|
(451)
|
(409)
|
(398)
|
(391)
|
(387)
|
(422)
|
(424)
|
(421)
|
(415)
|
(394)
|
(395)
|
(397)
|
(403)
|
(434)
|
(445)
|
(460)
|
(474)
|
(484)
|
(488)
|
(490)
|
(492)
|
(483)
|
(471)
|
(461)
|
(447)
|
(425)
|
(411)
|
(625)
|
(657)
|
(664)
|
(854)
|
(760)
|
(719)
|
(728)
|
(324)
|
(465)
|
(657)
|
(269)
|
(713)
|
(356)
|
(23)
|
(19)
|
(243)
|
(257)
|
(395)
|
(185)
|
0
|
(75)
|
37
|
(145)
|
(24)
|
158
|
186
|
(212)
|
202
|
165
|
167
|
(283)
|
94
|
63
|
66
|
|
| Operating Income |
3 628
N/A
|
2 677
-26%
|
2 212
-17%
|
1 765
-20%
|
2 695
+53%
|
5 325
+98%
|
6 526
+23%
|
8 527
+31%
|
8 847
+4%
|
8 916
+1%
|
10 276
+15%
|
11 295
+10%
|
13 540
+20%
|
14 725
+9%
|
16 317
+11%
|
18 773
+15%
|
20 710
+10%
|
21 648
+5%
|
24 722
+14%
|
26 165
+6%
|
25 961
-1%
|
26 434
+2%
|
25 324
-4%
|
23 671
-7%
|
24 354
+3%
|
25 202
+3%
|
26 593
+6%
|
29 602
+11%
|
27 818
-6%
|
23 502
-16%
|
16 756
-29%
|
10 445
-38%
|
8 829
-15%
|
10 316
+17%
|
15 874
+54%
|
18 150
+14%
|
12 180
-33%
|
17 788
+46%
|
14 888
-16%
|
13 538
-9%
|
15 086
+11%
|
14 231
-6%
|
13 214
-7%
|
13 203
0%
|
13 285
+1%
|
13 525
+2%
|
13 656
+1%
|
13 229
-3%
|
12 085
-9%
|
11 449
-5%
|
10 806
-6%
|
10 392
-4%
|
8 135
-22%
|
4 849
-40%
|
2 117
-56%
|
(2 058)
N/A
|
(5 427)
-164%
|
(6 651)
-23%
|
(7 990)
-20%
|
(7 389)
+8%
|
(4 539)
+39%
|
(2 845)
+37%
|
(1 208)
+58%
|
461
N/A
|
2 154
+367%
|
3 889
+81%
|
6 115
+57%
|
8 381
+37%
|
8 570
+2%
|
9 043
+6%
|
8 178
-10%
|
6 756
-17%
|
6 910
+2%
|
4 831
-30%
|
2 296
-52%
|
791
-66%
|
(951)
N/A
|
(153)
+84%
|
3 594
N/A
|
7 225
+101%
|
12 258
+70%
|
17 415
+42%
|
21 686
+25%
|
25 274
+17%
|
25 406
+1%
|
23 082
-9%
|
19 187
-17%
|
16 029
-16%
|
14 867
-7%
|
14 626
-2%
|
15 005
+3%
|
14 086
-6%
|
12 506
-11%
|
13 658
+9%
|
12 767
-7%
|
12 617
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(361)
|
(385)
|
(465)
|
(408)
|
(377)
|
(479)
|
(410)
|
(403)
|
(258)
|
71
|
274
|
599
|
993
|
1 775
|
2 134
|
2 560
|
2 879
|
2 776
|
2 993
|
3 200
|
3 055
|
2 850
|
3 432
|
3 433
|
4 035
|
4 609
|
4 845
|
4 823
|
3 947
|
1 935
|
839
|
580
|
1 288
|
1 887
|
2 066
|
2 154
|
213
|
(254)
|
(824)
|
(1 406)
|
261
|
492
|
697
|
780
|
1 161
|
1 113
|
1 167
|
1 458
|
1 648
|
2 243
|
2 727
|
2 461
|
2 013
|
1 217
|
414
|
197
|
(158)
|
(653)
|
(959)
|
(1 407)
|
(1 212)
|
(874)
|
(744)
|
(418)
|
(345)
|
(220)
|
26
|
184
|
367
|
637
|
861
|
1 080
|
777
|
(637)
|
(567)
|
(1 203)
|
(1 057)
|
597
|
474
|
893
|
1 043
|
1 206
|
1 293
|
1 651
|
1 822
|
1 546
|
1 410
|
1 094
|
1 260
|
727
|
676
|
817
|
1 374
|
895
|
785
|
633
|
|
| Non-Reccuring Items |
(26)
|
0
|
0
|
(11)
|
(177)
|
(187)
|
(333)
|
(343)
|
(252)
|
(255)
|
(129)
|
(123)
|
(164)
|
(155)
|
(144)
|
(132)
|
(42)
|
(20)
|
(61)
|
(328)
|
(683)
|
(682)
|
(5 318)
|
(5 239)
|
(5 030)
|
(5 037)
|
(370)
|
(239)
|
(34 625)
|
(34 536)
|
(34 568)
|
(34 567)
|
(535)
|
(623)
|
(2 104)
|
(2 107)
|
5 482
|
902
|
2 434
|
2 493
|
49
|
387
|
888
|
1 006
|
977
|
307
|
(127)
|
823
|
713
|
665
|
588
|
(584)
|
(758)
|
(730)
|
(746)
|
(648)
|
(1 654)
|
(1 803)
|
(1 711)
|
(1 777)
|
221
|
181
|
(4 303)
|
(3 991)
|
(4 424)
|
(4 276)
|
232
|
61
|
1 036
|
1 204
|
1 284
|
3 074
|
1 837
|
1 080
|
1 508
|
(356)
|
(1 132)
|
(307)
|
(872)
|
(828)
|
(589)
|
275
|
492
|
404
|
1 000
|
264
|
2
|
136
|
161
|
181
|
150
|
63
|
(208)
|
(223)
|
136
|
131
|
|
| Pre-Tax Income |
3 241
N/A
|
2 292
-29%
|
1 747
-24%
|
1 346
-23%
|
2 141
+59%
|
4 659
+118%
|
5 783
+24%
|
7 781
+35%
|
8 337
+7%
|
8 732
+5%
|
10 421
+19%
|
11 771
+13%
|
14 369
+22%
|
16 345
+14%
|
18 307
+12%
|
21 201
+16%
|
23 547
+11%
|
24 404
+4%
|
27 654
+13%
|
29 037
+5%
|
28 333
-2%
|
28 602
+1%
|
23 438
-18%
|
21 865
-7%
|
23 359
+7%
|
24 774
+6%
|
31 068
+25%
|
34 186
+10%
|
(2 860)
N/A
|
(9 099)
-218%
|
(16 973)
-87%
|
(23 542)
-39%
|
9 582
N/A
|
11 580
+21%
|
15 836
+37%
|
18 197
+15%
|
17 875
-2%
|
18 436
+3%
|
16 498
-11%
|
14 625
-11%
|
15 396
+5%
|
15 110
-2%
|
14 799
-2%
|
14 989
+1%
|
15 423
+3%
|
14 945
-3%
|
14 696
-2%
|
15 510
+6%
|
14 446
-7%
|
14 357
-1%
|
14 121
-2%
|
12 269
-13%
|
9 390
-23%
|
5 336
-43%
|
1 785
-67%
|
(2 509)
N/A
|
(7 239)
-189%
|
(9 107)
-26%
|
(10 660)
-17%
|
(10 573)
+1%
|
(5 530)
+48%
|
(3 538)
+36%
|
(6 255)
-77%
|
(3 948)
+37%
|
(2 615)
+34%
|
(607)
+77%
|
6 373
N/A
|
8 626
+35%
|
9 973
+16%
|
10 884
+9%
|
10 323
-5%
|
10 910
+6%
|
9 524
-13%
|
5 274
-45%
|
3 237
-39%
|
(768)
N/A
|
(3 140)
-309%
|
137
N/A
|
3 196
+2 233%
|
7 290
+128%
|
12 712
+74%
|
18 896
+49%
|
23 471
+24%
|
27 329
+16%
|
28 228
+3%
|
24 892
-12%
|
20 599
-17%
|
17 259
-16%
|
16 288
-6%
|
15 534
-5%
|
15 831
+2%
|
14 966
-5%
|
13 672
-9%
|
14 330
+5%
|
13 688
-4%
|
13 381
-2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 640)
|
(1 267)
|
(1 026)
|
(1 068)
|
(1 443)
|
(2 600)
|
(2 940)
|
(3 615)
|
(3 744)
|
(3 799)
|
(4 571)
|
(5 159)
|
(6 262)
|
(6 918)
|
(7 762)
|
(8 863)
|
(9 907)
|
(10 396)
|
(11 591)
|
(12 902)
|
(12 783)
|
(12 797)
|
(12 518)
|
(11 148)
|
(11 381)
|
(12 271)
|
(13 410)
|
(14 998)
|
(13 419)
|
(11 171)
|
(7 878)
|
(5 025)
|
(5 090)
|
(5 792)
|
(6 740)
|
(7 519)
|
(7 570)
|
(7 978)
|
(8 007)
|
(7 776)
|
(8 208)
|
(8 008)
|
(8 193)
|
(8 070)
|
(7 942)
|
(7 619)
|
(7 024)
|
(7 139)
|
(6 409)
|
(6 227)
|
(5 992)
|
(4 930)
|
(3 583)
|
(1 360)
|
(38)
|
1 551
|
2 868
|
2 994
|
3 653
|
3 596
|
1 971
|
2 034
|
2 383
|
1 538
|
970
|
(737)
|
(2 637)
|
(3 453)
|
(3 678)
|
(3 643)
|
(3 139)
|
(2 528)
|
(2 267)
|
(1 574)
|
(856)
|
(372)
|
485
|
(99)
|
(1 345)
|
(2 610)
|
(4 633)
|
(6 040)
|
(7 561)
|
(9 271)
|
(9 548)
|
(9 051)
|
(7 671)
|
(6 060)
|
(5 331)
|
(4 946)
|
(5 146)
|
(5 020)
|
(4 427)
|
(4 787)
|
(4 503)
|
(4 529)
|
|
| Income from Continuing Operations |
1 601
|
1 025
|
721
|
278
|
698
|
2 059
|
2 843
|
4 166
|
4 593
|
4 933
|
5 850
|
6 612
|
8 107
|
9 427
|
10 545
|
12 338
|
13 640
|
14 008
|
16 063
|
16 135
|
15 550
|
15 805
|
10 920
|
10 717
|
11 978
|
12 503
|
17 658
|
19 188
|
(16 279)
|
(20 270)
|
(24 851)
|
(28 567)
|
4 492
|
5 788
|
9 096
|
10 678
|
10 305
|
10 458
|
8 491
|
6 849
|
7 188
|
7 102
|
6 606
|
6 919
|
7 481
|
7 326
|
7 672
|
8 371
|
8 037
|
8 130
|
8 129
|
7 339
|
5 807
|
3 976
|
1 747
|
(958)
|
(4 371)
|
(6 113)
|
(7 007)
|
(6 977)
|
(3 559)
|
(1 504)
|
(3 872)
|
(2 410)
|
(1 645)
|
(1 344)
|
3 736
|
5 173
|
6 295
|
7 241
|
7 184
|
8 382
|
7 257
|
3 700
|
2 381
|
(1 140)
|
(2 655)
|
38
|
1 851
|
4 680
|
8 079
|
12 856
|
15 910
|
18 058
|
18 680
|
15 841
|
12 928
|
11 199
|
10 957
|
10 588
|
10 685
|
9 946
|
9 245
|
9 543
|
9 185
|
8 852
|
|
| 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
|
(87)
|
(19)
|
(36)
|
(51)
|
(70)
|
(67)
|
(66)
|
(68)
|
(78)
|
(76)
|
(79)
|
(76)
|
(59)
|
(59)
|
(57)
|
(58)
|
(66)
|
(70)
|
(75)
|
(75)
|
(70)
|
(66)
|
(57)
|
(58)
|
(59)
|
(59)
|
(63)
|
(70)
|
(69)
|
(69)
|
(67)
|
(59)
|
(57)
|
(56)
|
(54)
|
(53)
|
(56)
|
(56)
|
(57)
|
(59)
|
(62)
|
(61)
|
(61)
|
(57)
|
(48)
|
(49)
|
(52)
|
(55)
|
(68)
|
(83)
|
(84)
|
(69)
|
(46)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
1 661
N/A
|
1 043
-37%
|
775
-26%
|
295
-62%
|
(295)
N/A
|
1 028
N/A
|
1 864
+81%
|
3 286
+76%
|
4 735
+44%
|
5 130
+8%
|
6 018
+17%
|
6 718
+12%
|
8 129
+21%
|
9 425
+16%
|
10 488
+11%
|
12 282
+17%
|
13 529
+10%
|
13 908
+3%
|
15 956
+15%
|
16 032
+0%
|
15 550
-3%
|
15 805
+2%
|
10 920
-31%
|
10 717
-2%
|
11 891
+11%
|
12 484
+5%
|
17 622
+41%
|
19 137
+9%
|
(16 349)
N/A
|
(20 337)
-24%
|
(24 917)
-23%
|
(28 635)
-15%
|
4 414
N/A
|
5 712
+29%
|
9 017
+58%
|
10 602
+18%
|
11 358
+7%
|
12 288
+8%
|
11 526
-6%
|
11 087
-4%
|
12 436
+12%
|
12 345
-1%
|
11 210
-9%
|
10 392
-7%
|
8 428
-19%
|
7 630
-9%
|
7 413
-3%
|
8 095
+9%
|
9 156
+13%
|
9 140
0%
|
9 171
+0%
|
9 395
+2%
|
6 869
-27%
|
5 018
-27%
|
2 758
-45%
|
(1 017)
N/A
|
(4 428)
-335%
|
(6 169)
-39%
|
(7 061)
-14%
|
(7 030)
+0%
|
(3 615)
+49%
|
(1 560)
+57%
|
(3 929)
-152%
|
(2 469)
+37%
|
(855)
+65%
|
(553)
+35%
|
4 527
N/A
|
5 968
+32%
|
6 257
+5%
|
7 202
+15%
|
7 142
-1%
|
8 337
+17%
|
7 189
-14%
|
3 617
-50%
|
2 297
-36%
|
(1 209)
N/A
|
(2 707)
-124%
|
20
N/A
|
1 851
+9 155%
|
4 680
+153%
|
8 060
+72%
|
12 837
+59%
|
15 891
+24%
|
18 039
+14%
|
18 620
+3%
|
15 770
-15%
|
12 849
-19%
|
11 111
-14%
|
10 922
-2%
|
10 553
-3%
|
10 651
+1%
|
9 914
-7%
|
9 218
-7%
|
9 514
+3%
|
9 156
-4%
|
8 824
-4%
|
|
| EPS (Diluted) |
2.81
N/A
|
1.36
-52%
|
1.1
-19%
|
0.3
-73%
|
-0.3
N/A
|
0.75
N/A
|
1.34
+79%
|
2.37
+77%
|
3.45
+46%
|
3.69
+7%
|
4.3
+17%
|
4.78
+11%
|
5.79
+21%
|
6.63
+15%
|
7.38
+11%
|
8.66
+17%
|
9.54
+10%
|
9.92
+4%
|
9.5
-4%
|
9.56
+1%
|
9.66
+1%
|
9.47
-2%
|
6.58
-31%
|
6.51
-1%
|
7.22
+11%
|
7.89
+9%
|
11.32
+43%
|
12.52
+11%
|
-10.73
N/A
|
-13.6
-27%
|
-16.65
-22%
|
-19.11
-15%
|
2.95
N/A
|
3.81
+29%
|
6.01
+58%
|
7.1
+18%
|
7.61
+7%
|
8.5
+12%
|
8.16
-4%
|
8.09
-1%
|
8.96
+11%
|
9.74
+9%
|
8.9
-9%
|
8.45
-5%
|
6.72
-20%
|
6.17
-8%
|
5.99
-3%
|
6.52
+9%
|
7.38
+13%
|
7.35
0%
|
7.36
+0%
|
7.53
+2%
|
5.51
-27%
|
4.02
-27%
|
2.22
-45%
|
-0.81
N/A
|
-3.57
-341%
|
-4.95
-39%
|
-5.67
-15%
|
-5.64
+1%
|
-2.9
+49%
|
-1.25
+57%
|
-3.17
-154%
|
-2.03
+36%
|
-0.7
+66%
|
-0.46
+34%
|
3.83
N/A
|
5.08
+33%
|
5.31
+5%
|
6.28
+18%
|
6.31
+0%
|
7.48
+19%
|
6.4
-14%
|
3.33
-48%
|
2.13
-36%
|
-1.13
N/A
|
-2.51
-122%
|
0.01
N/A
|
1.36
+13 500%
|
3.5
+157%
|
6.07
+73%
|
9.81
+62%
|
12.26
+25%
|
14.21
+16%
|
14.57
+3%
|
12.89
-12%
|
10.61
-18%
|
9.26
-13%
|
9.06
-2%
|
8.94
-1%
|
9.1
+2%
|
8.52
-6%
|
7.81
-8%
|
7.46
-4%
|
7.27
-3%
|
7.07
-3%
|
|