CVS Health Corp
NYSE:CVS
| 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 |
43.78
82.45
|
| 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
CVS Health Corp
|
Revenue
|
394.1B
USD
|
|
Cost of Revenue
|
-339.4B
USD
|
|
Gross Profit
|
54.7B
USD
|
|
Operating Expenses
|
-43.9B
USD
|
|
Operating Income
|
10.8B
USD
|
|
Other Expenses
|
-10.3B
USD
|
|
Net Income
|
469m
USD
|
Income Statement
CVS Health Corp
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | 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 | 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 |
65
|
63
|
61
|
56
|
55
|
54
|
53
|
54
|
54
|
50
|
44
|
47
|
64
|
84
|
106
|
118
|
117
|
111
|
125
|
175
|
232
|
280
|
350
|
406
|
0
|
534
|
539
|
520
|
0
|
537
|
547
|
554
|
530
|
515
|
521
|
535
|
539
|
545
|
559
|
577
|
588
|
586
|
569
|
548
|
561
|
556
|
551
|
541
|
517
|
551
|
585
|
618
|
615
|
591
|
601
|
711
|
859
|
1 009
|
1 122
|
1 112
|
1 078
|
1 048
|
1 015
|
1 007
|
1 062
|
1 327
|
1 765
|
2 189
|
2 619
|
2 878
|
2 961
|
3 034
|
3 035
|
2 986
|
2 979
|
2 963
|
2 907
|
2 831
|
2 702
|
2 573
|
2 503
|
2 432
|
2 379
|
2 343
|
2 287
|
2 290
|
2 393
|
2 520
|
2 658
|
2 785
|
2 831
|
2 890
|
2 958
|
3 027
|
3 058
|
3 090
|
|
| Revenue |
22 241
N/A
|
22 826
+3%
|
23 322
+2%
|
23 787
+2%
|
24 182
+2%
|
24 524
+1%
|
24 979
+2%
|
25 481
+2%
|
26 588
+4%
|
27 094
+2%
|
27 592
+2%
|
29 123
+6%
|
30 594
+5%
|
32 958
+8%
|
35 136
+7%
|
36 197
+3%
|
37 007
+2%
|
37 804
+2%
|
39 247
+4%
|
41 485
+6%
|
43 821
+6%
|
47 030
+7%
|
57 169
+22%
|
66 455
+16%
|
76 078
+14%
|
84 467
+11%
|
84 904
+1%
|
85 272
+0%
|
87 005
+2%
|
89 540
+3%
|
93 271
+4%
|
97 049
+4%
|
98 215
+1%
|
99 095
+1%
|
97 942
-1%
|
97 011
-1%
|
95 778
-1%
|
97 713
+2%
|
100 409
+3%
|
103 372
+3%
|
107 080
+4%
|
112 203
+5%
|
116 503
+4%
|
120 056
+3%
|
123 120
+3%
|
123 073
0%
|
123 607
+0%
|
125 312
+1%
|
126 761
+1%
|
128 651
+1%
|
132 005
+3%
|
135 094
+2%
|
139 367
+3%
|
143 010
+3%
|
145 577
+2%
|
149 200
+2%
|
153 290
+3%
|
160 174
+4%
|
166 730
+4%
|
172 701
+4%
|
177 546
+3%
|
178 845
+1%
|
180 805
+1%
|
182 371
+1%
|
184 786
+1%
|
186 015
+1%
|
187 252
+1%
|
188 561
+1%
|
194 579
+3%
|
210 967
+8%
|
227 476
+8%
|
244 796
+8%
|
256 776
+5%
|
261 885
+2%
|
263 795
+1%
|
266 041
+1%
|
268 706
+1%
|
271 048
+1%
|
278 323
+3%
|
285 061
+2%
|
292 111
+2%
|
299 840
+3%
|
307 860
+3%
|
315 225
+2%
|
322 467
+2%
|
330 919
+3%
|
339 204
+3%
|
347 809
+3%
|
357 776
+3%
|
360 935
+1%
|
363 248
+1%
|
368 912
+2%
|
372 809
+1%
|
378 960
+2%
|
386 641
+2%
|
394 084
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(16 545)
|
(17 089)
|
(17 562)
|
(17 918)
|
(18 113)
|
(18 343)
|
(18 646)
|
(18 970)
|
(19 725)
|
(20 065)
|
(20 370)
|
(21 489)
|
(22 563)
|
(24 318)
|
(25 905)
|
(26 636)
|
(27 312)
|
(27 689)
|
(28 754)
|
(30 358)
|
(32 079)
|
(34 580)
|
(43 355)
|
(51 481)
|
(59 980)
|
(67 369)
|
(67 592)
|
(67 755)
|
(68 733)
|
(70 794)
|
(73 846)
|
(77 014)
|
(77 857)
|
(78 717)
|
(77 612)
|
(76 678)
|
(75 559)
|
(77 498)
|
(80 112)
|
(82 912)
|
(86 518)
|
(91 271)
|
(95 208)
|
(98 292)
|
(100 632)
|
(100 121)
|
(100 263)
|
(101 588)
|
(102 978)
|
(104 510)
|
(107 381)
|
(110 029)
|
(114 000)
|
(117 421)
|
(119 910)
|
(123 340)
|
(126 762)
|
(133 066)
|
(139 009)
|
(144 149)
|
(148 712)
|
(150 184)
|
(152 233)
|
(154 174)
|
(156 258)
|
(157 149)
|
(157 897)
|
(158 774)
|
(163 041)
|
(174 913)
|
(187 463)
|
(200 809)
|
(211 248)
|
(215 276)
|
(215 212)
|
(217 261)
|
(219 660)
|
(221 524)
|
(228 952)
|
(234 708)
|
(239 991)
|
(246 825)
|
(254 184)
|
(260 858)
|
(267 965)
|
(276 436)
|
(284 974)
|
(293 395)
|
(303 345)
|
(307 318)
|
(309 851)
|
(316 534)
|
(321 408)
|
(325 724)
|
(333 195)
|
(339 390)
|
|
| Gross Profit |
5 697
N/A
|
5 737
+1%
|
5 760
+0%
|
5 869
+2%
|
6 069
+3%
|
6 181
+2%
|
6 333
+2%
|
6 511
+3%
|
6 863
+5%
|
7 029
+2%
|
7 222
+3%
|
7 634
+6%
|
8 031
+5%
|
8 640
+8%
|
9 231
+7%
|
9 561
+4%
|
9 695
+1%
|
10 115
+4%
|
10 493
+4%
|
11 127
+6%
|
11 742
+6%
|
12 451
+6%
|
13 814
+11%
|
14 974
+8%
|
16 098
+8%
|
17 098
+6%
|
17 312
+1%
|
17 518
+1%
|
18 272
+4%
|
18 745
+3%
|
19 424
+4%
|
20 036
+3%
|
20 358
+2%
|
20 378
+0%
|
20 330
0%
|
20 333
+0%
|
20 219
-1%
|
20 215
0%
|
20 297
+0%
|
20 460
+1%
|
20 562
+0%
|
20 932
+2%
|
21 295
+2%
|
21 764
+2%
|
22 488
+3%
|
22 952
+2%
|
23 344
+2%
|
23 724
+2%
|
23 783
+0%
|
24 141
+2%
|
24 624
+2%
|
25 065
+2%
|
25 367
+1%
|
25 589
+1%
|
25 667
+0%
|
25 860
+1%
|
26 528
+3%
|
27 108
+2%
|
27 721
+2%
|
28 552
+3%
|
28 834
+1%
|
28 661
-1%
|
28 572
0%
|
28 197
-1%
|
28 528
+1%
|
28 866
+1%
|
29 355
+2%
|
29 787
+1%
|
31 538
+6%
|
36 054
+14%
|
40 013
+11%
|
43 987
+10%
|
45 528
+4%
|
46 609
+2%
|
48 583
+4%
|
48 780
+0%
|
49 046
+1%
|
49 524
+1%
|
49 371
0%
|
50 353
+2%
|
52 120
+4%
|
53 015
+2%
|
53 676
+1%
|
54 367
+1%
|
54 502
+0%
|
54 483
0%
|
54 230
0%
|
54 414
+0%
|
54 431
+0%
|
53 617
-1%
|
53 397
0%
|
52 378
-2%
|
51 401
-2%
|
53 236
+4%
|
53 446
+0%
|
54 694
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 574)
|
(5 051)
|
(5 118)
|
(5 171)
|
(4 863)
|
(4 940)
|
(5 054)
|
(5 191)
|
(5 439)
|
(5 531)
|
(5 674)
|
(6 087)
|
(6 577)
|
(7 091)
|
(7 592)
|
(7 799)
|
(7 675)
|
(8 035)
|
(8 295)
|
(8 832)
|
(9 301)
|
(9 833)
|
(10 482)
|
(10 907)
|
(11 309)
|
(11 671)
|
(11 717)
|
(11 727)
|
(12 237)
|
(12 692)
|
(13 249)
|
(13 761)
|
(13 933)
|
(13 907)
|
(13 971)
|
(14 062)
|
(14 082)
|
(14 183)
|
(14 269)
|
(14 326)
|
(14 231)
|
(14 503)
|
(14 642)
|
(14 881)
|
(15 278)
|
(15 799)
|
(15 927)
|
(15 619)
|
(15 746)
|
(15 782)
|
(16 029)
|
(16 378)
|
(16 568)
|
(17 203)
|
(17 227)
|
(16 814)
|
(17 074)
|
(17 601)
|
(18 677)
|
(19 015)
|
(18 448)
|
(19 326)
|
(18 683)
|
(18 633)
|
(18 809)
|
(19 125)
|
(19 137)
|
(19 494)
|
(21 368)
|
(24 597)
|
(27 705)
|
(31 280)
|
(33 061)
|
(33 413)
|
(34 036)
|
(34 171)
|
(35 072)
|
(35 459)
|
(35 690)
|
(36 195)
|
(36 889)
|
(37 332)
|
(37 690)
|
(38 112)
|
(38 212)
|
(38 468)
|
(39 154)
|
(39 418)
|
(39 345)
|
(40 055)
|
(40 520)
|
(41 201)
|
(41 363)
|
(43 126)
|
(44 000)
|
(43 943)
|
|
| Selling, General & Administrative |
(4 253)
|
(4 382)
|
(4 449)
|
(4 506)
|
(4 552)
|
(4 622)
|
(4 729)
|
(4 858)
|
(5 098)
|
(5 179)
|
(5 311)
|
(5 691)
|
(6 080)
|
(6 550)
|
(6 999)
|
(7 177)
|
0
|
(7 584)
|
(7 991)
|
(8 676)
|
0
|
(9 833)
|
(10 482)
|
(10 907)
|
0
|
(11 671)
|
(11 717)
|
(11 727)
|
0
|
(12 692)
|
(13 249)
|
(13 761)
|
0
|
(13 907)
|
(13 971)
|
(14 062)
|
0
|
(14 183)
|
(14 269)
|
(14 326)
|
(14 231)
|
(14 503)
|
(14 642)
|
(14 881)
|
(15 278)
|
(15 451)
|
(15 579)
|
(15 619)
|
(15 746)
|
(15 782)
|
(16 029)
|
(16 378)
|
(16 568)
|
(16 682)
|
(16 706)
|
(16 814)
|
(17 074)
|
(17 601)
|
(18 135)
|
(18 473)
|
(18 448)
|
(18 683)
|
(18 683)
|
(18 633)
|
(18 809)
|
(18 944)
|
(19 137)
|
(19 494)
|
(21 368)
|
(24 597)
|
(27 705)
|
(31 280)
|
(396)
|
0
|
0
|
0
|
(461)
|
0
|
0
|
0
|
(707)
|
0
|
0
|
0
|
(745)
|
0
|
0
|
0
|
(985)
|
0
|
0
|
0
|
(989)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(321)
|
(317)
|
(316)
|
(312)
|
(310)
|
(318)
|
(325)
|
(333)
|
(342)
|
(353)
|
(363)
|
(396)
|
(497)
|
(541)
|
(593)
|
(622)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(353)
|
(353)
|
(353)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7 675)
|
(451)
|
(304)
|
(156)
|
(9 301)
|
0
|
0
|
0
|
(11 309)
|
0
|
0
|
0
|
(12 237)
|
0
|
0
|
0
|
(13 933)
|
0
|
0
|
0
|
(14 082)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(348)
|
(348)
|
0
|
0
|
0
|
0
|
0
|
0
|
(521)
|
(521)
|
0
|
0
|
0
|
(542)
|
(542)
|
0
|
(643)
|
0
|
0
|
0
|
(181)
|
0
|
0
|
0
|
0
|
0
|
0
|
(32 665)
|
(33 413)
|
(34 036)
|
(34 171)
|
(34 611)
|
(35 459)
|
(35 690)
|
(36 195)
|
(36 182)
|
(37 332)
|
(37 690)
|
(38 112)
|
(37 467)
|
(38 468)
|
(39 154)
|
(39 418)
|
(38 360)
|
(40 055)
|
(40 520)
|
(41 201)
|
(40 374)
|
(43 126)
|
(44 000)
|
(43 943)
|
|
| Operating Income |
1 123
N/A
|
686
-39%
|
642
-6%
|
698
+9%
|
1 206
+73%
|
1 241
+3%
|
1 280
+3%
|
1 320
+3%
|
1 424
+8%
|
1 498
+5%
|
1 548
+3%
|
1 547
0%
|
1 455
-6%
|
1 549
+6%
|
1 639
+6%
|
1 762
+7%
|
2 020
+15%
|
2 080
+3%
|
2 198
+6%
|
2 295
+4%
|
2 442
+6%
|
2 618
+7%
|
3 332
+27%
|
4 067
+22%
|
4 789
+18%
|
5 427
+13%
|
5 595
+3%
|
5 790
+3%
|
6 035
+4%
|
6 053
+0%
|
6 175
+2%
|
6 275
+2%
|
6 425
+2%
|
6 471
+1%
|
6 359
-2%
|
6 271
-1%
|
6 137
-2%
|
6 032
-2%
|
6 028
0%
|
6 134
+2%
|
6 331
+3%
|
6 429
+2%
|
6 653
+3%
|
6 883
+3%
|
7 210
+5%
|
7 153
-1%
|
7 417
+4%
|
8 105
+9%
|
8 037
-1%
|
8 359
+4%
|
8 595
+3%
|
8 687
+1%
|
8 799
+1%
|
8 386
-5%
|
8 440
+1%
|
9 046
+7%
|
9 454
+5%
|
9 507
+1%
|
9 044
-5%
|
9 537
+5%
|
10 386
+9%
|
9 335
-10%
|
9 889
+6%
|
9 564
-3%
|
9 719
+2%
|
9 741
+0%
|
10 218
+5%
|
10 293
+1%
|
10 170
-1%
|
11 457
+13%
|
12 308
+7%
|
12 707
+3%
|
12 467
-2%
|
13 196
+6%
|
14 547
+10%
|
14 609
+0%
|
13 974
-4%
|
14 065
+1%
|
13 681
-3%
|
14 158
+3%
|
15 231
+8%
|
15 683
+3%
|
15 986
+2%
|
16 255
+2%
|
16 290
+0%
|
16 015
-2%
|
15 076
-6%
|
14 996
-1%
|
15 086
+1%
|
13 562
-10%
|
12 877
-5%
|
11 177
-13%
|
10 038
-10%
|
10 110
+1%
|
9 446
-7%
|
10 751
+14%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(61)
|
(58)
|
(57)
|
(52)
|
(50)
|
(50)
|
(49)
|
(49)
|
(48)
|
(43)
|
(37)
|
(41)
|
(58)
|
(79)
|
(101)
|
(112)
|
(111)
|
(104)
|
(114)
|
(162)
|
(216)
|
(259)
|
(326)
|
(378)
|
(435)
|
(502)
|
(510)
|
(496)
|
(509)
|
(521)
|
(534)
|
(544)
|
(525)
|
(511)
|
(517)
|
(531)
|
(536)
|
(541)
|
(555)
|
(573)
|
(584)
|
(582)
|
(566)
|
(545)
|
(557)
|
(552)
|
(546)
|
(534)
|
(509)
|
(541)
|
(573)
|
(604)
|
(600)
|
(576)
|
(584)
|
(692)
|
(838)
|
(986)
|
(1 100)
|
(1 092)
|
(1 078)
|
(1 047)
|
(1 014)
|
(1 006)
|
(1 062)
|
(1 333)
|
(1 775)
|
(2 204)
|
(2 619)
|
(3 363)
|
(3 446)
|
(3 519)
|
(3 035)
|
(2 986)
|
(2 979)
|
(2 963)
|
(2 907)
|
(2 831)
|
(2 702)
|
(2 573)
|
(2 503)
|
(2 432)
|
(2 379)
|
(2 343)
|
(2 287)
|
(2 290)
|
(2 393)
|
(2 520)
|
(2 658)
|
(2 785)
|
(2 831)
|
(2 890)
|
(2 958)
|
(3 027)
|
(3 058)
|
(3 090)
|
|
| Non-Reccuring Items |
(353)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(348)
|
0
|
0
|
(348)
|
0
|
0
|
0
|
(521)
|
(521)
|
0
|
0
|
0
|
0
|
0
|
0
|
(101)
|
(643)
|
0
|
(236)
|
(135)
|
(181)
|
0
|
(3 967)
|
(3 967)
|
(6 149)
|
(6 257)
|
(2 403)
|
(2 527)
|
(559)
|
(520)
|
(523)
|
(951)
|
(1 503)
|
(1 475)
|
(1 445)
|
(1 707)
|
(2 373)
|
(2 857)
|
(2 817)
|
(9 703)
|
(8 336)
|
(8 160)
|
(8 656)
|
(967)
|
(1 343)
|
(994)
|
(498)
|
(1 656)
|
(1 031)
|
0
|
0
|
(4 861)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
(7)
|
(28)
|
(10)
|
(26)
|
(211)
|
(208)
|
(204)
|
(200)
|
(9)
|
4
|
38
|
72
|
104
|
124
|
147
|
161
|
184
|
206
|
202
|
202
|
197
|
182
|
174
|
172
|
164
|
169
|
149
|
128
|
109
|
88
|
91
|
93
|
96
|
99
|
102
|
107
|
108
|
|
| Pre-Tax Income |
710
N/A
|
627
-12%
|
585
-7%
|
646
+10%
|
1 156
+79%
|
1 191
+3%
|
1 231
+3%
|
1 271
+3%
|
1 376
+8%
|
1 455
+6%
|
1 512
+4%
|
1 507
0%
|
1 396
-7%
|
1 470
+5%
|
1 539
+5%
|
1 650
+7%
|
1 909
+16%
|
1 977
+4%
|
2 084
+5%
|
2 134
+2%
|
2 226
+4%
|
2 359
+6%
|
3 006
+27%
|
3 688
+23%
|
4 354
+18%
|
4 925
+13%
|
5 085
+3%
|
5 295
+4%
|
5 526
+4%
|
5 533
+0%
|
5 641
+2%
|
5 731
+2%
|
5 900
+3%
|
5 960
+1%
|
5 842
-2%
|
5 740
-2%
|
5 601
-2%
|
5 491
-2%
|
5 473
0%
|
5 561
+2%
|
5 747
+3%
|
5 847
+2%
|
6 087
+4%
|
6 338
+4%
|
6 305
-1%
|
6 601
+5%
|
6 871
+4%
|
7 223
+5%
|
7 528
+4%
|
7 818
+4%
|
8 022
+3%
|
7 562
-6%
|
7 678
+2%
|
7 810
+2%
|
7 856
+1%
|
8 354
+6%
|
8 616
+3%
|
8 512
-1%
|
7 944
-7%
|
8 337
+5%
|
8 637
+4%
|
8 278
-4%
|
8 613
+4%
|
8 212
-5%
|
8 268
+1%
|
8 204
-1%
|
4 276
-48%
|
4 113
-4%
|
1 406
-66%
|
1 875
+33%
|
6 531
+248%
|
6 765
+4%
|
8 997
+33%
|
9 837
+9%
|
11 206
+14%
|
10 879
-3%
|
9 770
-10%
|
9 961
+2%
|
9 736
-2%
|
10 075
+3%
|
10 537
+5%
|
10 568
+0%
|
10 962
+4%
|
4 373
-60%
|
5 836
+33%
|
5 714
-2%
|
4 155
-27%
|
11 618
+180%
|
11 173
-4%
|
9 874
-12%
|
9 641
-2%
|
6 727
-30%
|
6 148
-9%
|
7 185
+17%
|
6 495
-10%
|
2 908
-55%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(296)
|
(260)
|
(239)
|
(260)
|
(439)
|
(454)
|
(470)
|
(487)
|
(528)
|
(559)
|
(581)
|
(580)
|
(478)
|
(507)
|
(533)
|
(577)
|
(684)
|
(712)
|
(757)
|
(776)
|
(857)
|
(911)
|
(1 172)
|
(1 449)
|
(1 720)
|
(1 949)
|
(2 008)
|
(2 089)
|
(2 189)
|
(2 194)
|
(2 236)
|
(2 122)
|
(2 200)
|
(2 223)
|
(2 180)
|
(2 286)
|
(2 179)
|
(2 132)
|
(2 116)
|
(2 152)
|
(2 258)
|
(2 292)
|
(2 379)
|
(2 486)
|
(2 436)
|
(2 554)
|
(2 665)
|
(2 773)
|
(2 928)
|
(3 047)
|
(3 130)
|
(2 977)
|
(3 033)
|
(3 073)
|
(3 093)
|
(3 302)
|
(3 386)
|
(3 356)
|
(3 136)
|
(3 224)
|
(3 317)
|
(3 143)
|
(3 305)
|
(3 161)
|
(3 137)
|
(3 037)
|
(2 768)
|
(2 500)
|
(2 102)
|
(2 142)
|
(2 305)
|
(2 400)
|
(2 366)
|
(2 621)
|
(2 935)
|
(2 918)
|
(2 569)
|
(2 548)
|
(2 518)
|
(2 489)
|
(2 548)
|
(2 448)
|
(2 594)
|
(991)
|
(1 509)
|
(1 600)
|
(1 166)
|
(2 965)
|
(2 805)
|
(2 524)
|
(2 437)
|
(1 717)
|
(1 562)
|
(1 941)
|
(2 006)
|
(2 480)
|
|
| Income from Continuing Operations |
413
|
367
|
346
|
386
|
717
|
737
|
761
|
784
|
847
|
896
|
930
|
927
|
919
|
964
|
1 005
|
1 073
|
1 225
|
1 265
|
1 327
|
1 358
|
1 369
|
1 448
|
1 834
|
2 239
|
2 634
|
2 977
|
3 077
|
3 206
|
3 337
|
3 339
|
3 405
|
3 609
|
3 700
|
3 737
|
3 662
|
3 454
|
3 422
|
3 359
|
3 357
|
3 409
|
3 489
|
3 555
|
3 708
|
3 852
|
3 869
|
4 047
|
4 206
|
4 450
|
4 600
|
4 771
|
4 892
|
4 585
|
4 645
|
4 737
|
4 763
|
5 052
|
5 230
|
5 156
|
4 808
|
5 113
|
5 320
|
5 135
|
5 308
|
5 051
|
5 131
|
5 167
|
1 508
|
1 613
|
(696)
|
(267)
|
4 226
|
4 365
|
6 631
|
7 216
|
8 271
|
7 961
|
7 201
|
7 413
|
7 218
|
7 586
|
7 989
|
8 120
|
8 368
|
3 382
|
4 327
|
4 114
|
2 989
|
8 653
|
8 368
|
7 350
|
7 204
|
5 010
|
4 586
|
5 244
|
4 489
|
428
|
|
| 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
|
1
|
1
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
2
|
(4)
|
1
|
0
|
3
|
3
|
(13)
|
(8)
|
(13)
|
(9)
|
(6)
|
0
|
12
|
12
|
10
|
(8)
|
(16)
|
(21)
|
(24)
|
(21)
|
(24)
|
(29)
|
(14)
|
6
|
28
|
36
|
42
|
41
|
|
| Net Income (Common) |
399
N/A
|
353
-12%
|
331
-6%
|
372
+12%
|
702
+89%
|
723
+3%
|
746
+3%
|
769
+3%
|
833
+8%
|
881
+6%
|
916
+4%
|
913
0%
|
905
-1%
|
950
+5%
|
991
+4%
|
1 060
+7%
|
1 211
+14%
|
1 251
+3%
|
1 313
+5%
|
1 344
+2%
|
1 355
+1%
|
1 434
+6%
|
1 820
+27%
|
2 225
+22%
|
2 623
+18%
|
2 962
+13%
|
3 014
+2%
|
3 060
+2%
|
3 198
+5%
|
3 191
0%
|
3 307
+4%
|
3 596
+9%
|
3 696
+3%
|
3 729
+1%
|
3 663
-2%
|
3 451
-6%
|
3 427
-1%
|
3 369
-2%
|
3 364
0%
|
3 423
+2%
|
3 462
+1%
|
3 524
+2%
|
3 674
+4%
|
3 812
+4%
|
3 864
+1%
|
4 042
+5%
|
4 200
+4%
|
4 443
+6%
|
4 592
+3%
|
4 763
+4%
|
4 885
+3%
|
4 584
-6%
|
4 644
+1%
|
4 736
+2%
|
4 762
+1%
|
5 060
+6%
|
5 237
+3%
|
5 156
-2%
|
4 803
-7%
|
5 091
+6%
|
5 291
+4%
|
5 108
-3%
|
5 283
+3%
|
5 031
-5%
|
6 606
+31%
|
6 647
+1%
|
2 990
-55%
|
3 097
+4%
|
(597)
N/A
|
(175)
+71%
|
4 323
N/A
|
4 464
+3%
|
6 634
+49%
|
7 222
+9%
|
8 262
+14%
|
7 956
-4%
|
7 179
-10%
|
7 395
+3%
|
7 203
-3%
|
7 577
+5%
|
8 001
+6%
|
8 132
+2%
|
8 378
+3%
|
3 374
-60%
|
4 311
+28%
|
4 093
-5%
|
2 965
-28%
|
8 632
+191%
|
8 344
-3%
|
7 321
-12%
|
7 190
-2%
|
5 016
-30%
|
4 614
-8%
|
5 280
+14%
|
4 531
-14%
|
469
-90%
|
|
| EPS (Diluted) |
0.5
N/A
|
0.43
-14%
|
0.41
-5%
|
0.46
+12%
|
0.88
+91%
|
0.91
+3%
|
0.93
+2%
|
0.96
+3%
|
1.03
+7%
|
1.06
+3%
|
1.1
+4%
|
1.09
-1%
|
1.1
+1%
|
1.14
+4%
|
1.19
+4%
|
1.27
+7%
|
1.45
+14%
|
1.47
+1%
|
1.54
+5%
|
1.57
+2%
|
1.6
+2%
|
1.52
-5%
|
1.17
-23%
|
1.46
+25%
|
1.92
+32%
|
2.01
+5%
|
2.07
+3%
|
2.08
+0%
|
2.18
+5%
|
2.17
0%
|
2.24
+3%
|
2.47
+10%
|
2.55
+3%
|
2.67
+5%
|
2.65
-1%
|
2.52
-5%
|
2.49
-1%
|
2.45
-2%
|
2.46
+0%
|
2.55
+4%
|
2.59
+2%
|
2.68
+3%
|
2.85
+6%
|
2.99
+5%
|
3.02
+1%
|
3.25
+8%
|
3.39
+4%
|
3.62
+7%
|
3.75
+4%
|
4
+7%
|
4.16
+4%
|
3.93
-6%
|
3.97
+1%
|
4.16
+5%
|
4.2
+1%
|
4.51
+7%
|
4.64
+3%
|
4.69
+1%
|
4.49
-4%
|
4.74
+6%
|
4.9
+3%
|
4.93
+1%
|
5.15
+4%
|
4.93
-4%
|
6.45
+31%
|
6.52
+1%
|
2.93
-55%
|
3.03
+3%
|
-0.57
N/A
|
-0.13
+77%
|
3.32
N/A
|
3.42
+3%
|
5.08
+49%
|
5.52
+9%
|
6.29
+14%
|
6.05
-4%
|
5.47
-10%
|
5.59
+2%
|
5.42
-3%
|
5.7
+5%
|
6.02
+6%
|
6.11
+1%
|
6.34
+4%
|
2.56
-60%
|
3.26
+27%
|
3.17
-3%
|
2.31
-27%
|
6.69
+190%
|
6.47
-3%
|
5.77
-11%
|
5.71
-1%
|
3.98
-30%
|
3.66
-8%
|
4.19
+14%
|
3.58
-15%
|
0.38
-89%
|
|