Devon Energy Corp
NYSE:DVN
| 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 |
26.8
38.55
|
| 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
Devon Energy Corp
|
Revenue
|
17.5B
USD
|
|
Cost of Revenue
|
-9.2B
USD
|
|
Gross Profit
|
8.2B
USD
|
|
Operating Expenses
|
-4.2B
USD
|
|
Operating Income
|
4B
USD
|
|
Other Expenses
|
-1.3B
USD
|
|
Net Income
|
2.7B
USD
|
Income Statement
Devon Energy 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 |
220
|
310
|
423
|
517
|
533
|
539
|
521
|
511
|
502
|
490
|
494
|
483
|
475
|
475
|
487
|
542
|
533
|
728
|
700
|
668
|
421
|
466
|
455
|
431
|
430
|
422
|
405
|
366
|
329
|
16 609
|
16 609
|
16 630
|
349
|
352
|
373
|
366
|
344
|
358
|
332
|
353
|
342
|
358
|
372
|
378
|
392
|
316
|
539
|
634
|
410
|
636
|
436
|
343
|
476
|
483
|
482
|
500
|
513
|
531
|
555
|
564
|
571
|
566
|
503
|
443
|
337
|
289
|
275
|
264
|
287
|
269
|
266
|
263
|
260
|
260
|
260
|
260
|
259
|
299
|
332
|
360
|
388
|
375
|
370
|
369
|
370
|
371
|
374
|
375
|
369
|
363
|
355
|
360
|
401
|
441
|
479
|
0
|
|
| Revenue |
2 864
N/A
|
2 848
-1%
|
3 327
+17%
|
3 823
+15%
|
4 316
+13%
|
5 084
+18%
|
5 748
+13%
|
6 664
+16%
|
7 352
+10%
|
7 920
+8%
|
8 326
+5%
|
8 645
+4%
|
9 086
+5%
|
9 302
+2%
|
9 551
+3%
|
9 899
+4%
|
10 027
+1%
|
10 771
+7%
|
10 653
-1%
|
10 537
-1%
|
9 767
-7%
|
9 740
0%
|
10 319
+6%
|
10 583
+3%
|
9 975
-6%
|
11 864
+19%
|
12 483
+5%
|
14 503
+16%
|
13 858
-4%
|
12 783
-8%
|
11 057
-14%
|
8 122
-27%
|
8 015
-1%
|
9 335
+16%
|
9 745
+4%
|
10 250
+5%
|
9 940
-3%
|
8 867
-11%
|
9 855
+11%
|
11 004
+12%
|
11 445
+4%
|
11 909
+4%
|
11 248
-6%
|
9 611
-15%
|
9 501
-1%
|
8 975
-6%
|
9 504
+6%
|
10 353
+9%
|
10 397
+0%
|
12 141
+17%
|
13 563
+12%
|
16 185
+19%
|
19 566
+21%
|
19 106
-2%
|
17 989
-6%
|
16 254
-10%
|
13 145
-19%
|
12 006
-9%
|
11 101
-8%
|
10 382
-6%
|
10 304
-1%
|
10 578
+3%
|
10 255
-3%
|
9 306
-9%
|
6 501
-30%
|
5 980
-8%
|
5 737
-4%
|
5 960
+4%
|
8 896
+49%
|
8 096
-9%
|
7 980
-1%
|
7 570
-5%
|
6 220
-18%
|
7 228
+16%
|
5 816
-20%
|
5 137
-12%
|
4 828
-6%
|
4 503
-7%
|
6 526
+45%
|
8 925
+37%
|
12 206
+37%
|
13 968
+14%
|
17 177
+23%
|
19 143
+11%
|
19 169
+0%
|
19 180
+0%
|
20 831
+9%
|
19 235
-8%
|
15 258
-21%
|
18 854
+24%
|
15 494
-18%
|
15 682
+1%
|
15 940
+2%
|
16 796
+5%
|
17 163
+2%
|
17 470
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(550)
|
(637)
|
(718)
|
(782)
|
(775)
|
(789)
|
(863)
|
(967)
|
(1 078)
|
(1 182)
|
(1 214)
|
(1 242)
|
(1 259)
|
(1 318)
|
(1 350)
|
(1 331)
|
(1 244)
|
(1 307)
|
(1 311)
|
(1 370)
|
(1 425)
|
(1 524)
|
(1 621)
|
(1 715)
|
(1 532)
|
(1 904)
|
(2 002)
|
(1 867)
|
(1 851)
|
(1 785)
|
(1 658)
|
(1 752)
|
(1 670)
|
(1 644)
|
(1 676)
|
(1 675)
|
(1 689)
|
(1 699)
|
(1 710)
|
(1 770)
|
(2 099)
|
(1 941)
|
(2 001)
|
(2 039)
|
(2 298)
|
(2 085)
|
(2 131)
|
(2 218)
|
(2 543)
|
(2 341)
|
(2 364)
|
(2 348)
|
(2 692)
|
(2 340)
|
(2 320)
|
(2 246)
|
(2 439)
|
(2 028)
|
(1 849)
|
(1 694)
|
(1 803)
|
(1 783)
|
(1 855)
|
(1 948)
|
(791)
|
(729)
|
(680)
|
(649)
|
(1 153)
|
(1 041)
|
(931)
|
(808)
|
(1 197)
|
(1 232)
|
(1 199)
|
(1 176)
|
(1 123)
|
(1 294)
|
(2 509)
|
(3 958)
|
(6 369)
|
(7 011)
|
(7 962)
|
(8 502)
|
(8 577)
|
(8 433)
|
(9 572)
|
(9 229)
|
(7 337)
|
(9 221)
|
(7 549)
|
(7 545)
|
(7 976)
|
(8 440)
|
(8 800)
|
(9 235)
|
|
| Gross Profit |
2 314
N/A
|
2 211
-4%
|
2 609
+18%
|
3 041
+17%
|
3 541
+16%
|
4 295
+21%
|
4 885
+14%
|
5 697
+17%
|
6 274
+10%
|
6 738
+7%
|
7 112
+6%
|
7 403
+4%
|
7 827
+6%
|
7 984
+2%
|
8 201
+3%
|
8 568
+4%
|
8 783
+3%
|
9 464
+8%
|
9 342
-1%
|
9 167
-2%
|
8 342
-9%
|
8 216
-2%
|
8 698
+6%
|
8 868
+2%
|
8 443
-5%
|
9 960
+18%
|
10 481
+5%
|
12 636
+21%
|
12 007
-5%
|
10 998
-8%
|
9 399
-15%
|
6 370
-32%
|
6 345
0%
|
7 691
+21%
|
8 069
+5%
|
8 575
+6%
|
8 251
-4%
|
7 168
-13%
|
8 145
+14%
|
9 234
+13%
|
9 346
+1%
|
9 968
+7%
|
9 247
-7%
|
7 572
-18%
|
7 203
-5%
|
6 890
-4%
|
7 373
+7%
|
8 135
+10%
|
7 854
-3%
|
9 800
+25%
|
11 199
+14%
|
13 837
+24%
|
16 874
+22%
|
16 766
-1%
|
15 669
-7%
|
14 008
-11%
|
10 706
-24%
|
9 978
-7%
|
9 252
-7%
|
8 688
-6%
|
8 501
-2%
|
8 795
+3%
|
8 400
-4%
|
7 358
-12%
|
5 710
-22%
|
5 251
-8%
|
5 057
-4%
|
5 311
+5%
|
7 743
+46%
|
7 055
-9%
|
7 049
0%
|
6 762
-4%
|
5 023
-26%
|
5 996
+19%
|
4 617
-23%
|
3 961
-14%
|
3 705
-6%
|
3 209
-13%
|
4 017
+25%
|
4 967
+24%
|
5 837
+18%
|
6 957
+19%
|
9 215
+32%
|
10 641
+15%
|
10 592
0%
|
10 747
+1%
|
11 259
+5%
|
10 006
-11%
|
7 921
-21%
|
9 633
+22%
|
7 945
-18%
|
8 137
+2%
|
7 964
-2%
|
8 356
+5%
|
8 363
+0%
|
8 235
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 142)
|
(2 396)
|
(1 791)
|
(3 656)
|
(2 349)
|
(3 247)
|
(2 821)
|
(3 180)
|
(3 514)
|
(3 931)
|
(4 069)
|
(4 048)
|
(4 140)
|
(4 209)
|
(4 202)
|
(4 143)
|
(3 934)
|
(4 099)
|
(4 111)
|
(4 260)
|
(4 252)
|
(4 367)
|
(4 616)
|
(4 804)
|
(4 771)
|
(5 372)
|
(5 833)
|
(5 918)
|
(6 015)
|
(5 664)
|
(4 956)
|
(4 552)
|
(4 183)
|
(4 205)
|
(4 211)
|
(4 289)
|
(4 322)
|
(4 271)
|
(4 540)
|
(4 844)
|
(4 716)
|
(5 175)
|
(5 088)
|
(5 048)
|
(5 044)
|
(5 306)
|
(5 489)
|
(5 538)
|
(5 248)
|
(6 584)
|
(8 410)
|
(10 027)
|
(11 249)
|
(11 888)
|
(11 709)
|
(11 414)
|
(12 127)
|
(9 990)
|
(9 044)
|
(8 462)
|
(8 709)
|
(8 145)
|
(7 520)
|
(6 861)
|
(5 558)
|
(5 356)
|
(5 588)
|
(5 841)
|
(6 251)
|
(6 133)
|
(5 653)
|
(5 150)
|
(4 842)
|
(4 786)
|
(6 993)
|
(4 008)
|
(3 818)
|
(3 725)
|
(3 629)
|
(3 414)
|
(2 563)
|
(2 571)
|
(2 560)
|
(2 564)
|
(2 647)
|
(2 786)
|
(3 628)
|
(3 701)
|
(2 982)
|
(3 827)
|
(3 248)
|
(3 409)
|
(3 782)
|
(3 989)
|
(4 151)
|
(4 238)
|
|
| Selling, General & Administrative |
(277)
|
(375)
|
(617)
|
(849)
|
(1 138)
|
(1 393)
|
(1 505)
|
(1 622)
|
(1 685)
|
(1 704)
|
(1 723)
|
(1 748)
|
(1 871)
|
(1 869)
|
(1 878)
|
(1 897)
|
(1 968)
|
(2 012)
|
(2 024)
|
(2 076)
|
(1 974)
|
(1 932)
|
(2 015)
|
(2 030)
|
(2 088)
|
(2 275)
|
(2 602)
|
(2 769)
|
(2 732)
|
(2 544)
|
(2 155)
|
(1 934)
|
(1 984)
|
(2 144)
|
(2 164)
|
(2 268)
|
(2 300)
|
(2 235)
|
(2 444)
|
(2 643)
|
(2 477)
|
(2 749)
|
(2 523)
|
(2 329)
|
(2 128)
|
(2 383)
|
(2 572)
|
(2 646)
|
(2 356)
|
(3 658)
|
(5 329)
|
(6 804)
|
(7 837)
|
(8 289)
|
(8 135)
|
(7 945)
|
(7 654)
|
(7 170)
|
(6 572)
|
(6 334)
|
(6 398)
|
(6 387)
|
(5 824)
|
(5 149)
|
(4 204)
|
(4 171)
|
(4 425)
|
(4 741)
|
(4 895)
|
(4 739)
|
(4 282)
|
(3 744)
|
(3 287)
|
(3 082)
|
(2 673)
|
(2 435)
|
(2 351)
|
(2 301)
|
(1 977)
|
(1 519)
|
(391)
|
(378)
|
(368)
|
(368)
|
(395)
|
(407)
|
(521)
|
(525)
|
(408)
|
(522)
|
(438)
|
(456)
|
(500)
|
(516)
|
(515)
|
(512)
|
|
| 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
|
0
|
0
|
0
|
(451)
|
0
|
0
|
0
|
(215)
|
(310)
|
(367)
|
(424)
|
(346)
|
(272)
|
(277)
|
(242)
|
(128)
|
(111)
|
(56)
|
(52)
|
(58)
|
(166)
|
(171)
|
(192)
|
(167)
|
(58)
|
(49)
|
(13)
|
(14)
|
(13)
|
(20)
|
(21)
|
(29)
|
(30)
|
(33)
|
(32)
|
(20)
|
(29)
|
(19)
|
(19)
|
(27)
|
(28)
|
(45)
|
(50)
|
|
| Depreciation & Amortization |
(865)
|
(1 007)
|
(1 149)
|
(1 229)
|
(1 211)
|
(1 196)
|
(1 300)
|
(1 525)
|
(1 793)
|
(2 069)
|
(2 194)
|
(2 258)
|
(2 225)
|
(2 296)
|
(2 279)
|
(2 201)
|
(1 924)
|
(2 046)
|
(2 044)
|
(2 140)
|
(2 231)
|
(2 380)
|
(2 541)
|
(2 707)
|
(2 613)
|
(3 019)
|
(3 149)
|
(3 068)
|
(3 203)
|
(3 039)
|
(2 719)
|
(2 532)
|
(2 108)
|
(1 967)
|
(1 952)
|
(1 927)
|
(1 930)
|
(1 947)
|
(2 008)
|
(2 111)
|
(2 248)
|
(2 422)
|
(2 556)
|
(2 706)
|
(2 811)
|
(2 835)
|
(2 825)
|
(2 800)
|
(2 780)
|
(2 815)
|
(2 969)
|
(3 120)
|
(3 319)
|
(3 510)
|
(3 496)
|
(3 398)
|
(4 022)
|
(2 741)
|
(2 411)
|
(2 061)
|
(2 096)
|
(1 954)
|
(1 839)
|
(1 815)
|
(1 008)
|
(1 044)
|
(1 017)
|
(989)
|
(1 228)
|
(1 283)
|
(1 315)
|
(1 354)
|
(1 497)
|
(1 548)
|
(1 473)
|
(1 391)
|
(1 300)
|
(1 366)
|
(1 603)
|
(1 882)
|
(2 158)
|
(2 180)
|
(2 172)
|
(2 175)
|
(2 223)
|
(2 349)
|
(3 074)
|
(3 144)
|
(2 554)
|
(3 276)
|
(2 791)
|
(2 934)
|
(3 255)
|
(3 445)
|
(3 591)
|
(3 676)
|
|
| Other Operating Expenses |
0
|
(1 014)
|
(25)
|
(1 578)
|
0
|
(658)
|
(16)
|
(33)
|
(36)
|
(158)
|
(152)
|
(42)
|
(44)
|
(44)
|
(45)
|
(45)
|
(42)
|
(41)
|
(43)
|
(44)
|
(47)
|
(55)
|
(60)
|
(67)
|
(70)
|
(78)
|
(82)
|
(81)
|
(80)
|
(81)
|
(82)
|
(86)
|
(91)
|
(94)
|
(95)
|
(94)
|
(92)
|
(89)
|
(88)
|
(90)
|
9
|
(4)
|
(9)
|
(13)
|
(105)
|
(88)
|
(92)
|
(92)
|
(112)
|
(111)
|
(112)
|
(103)
|
(93)
|
(89)
|
(78)
|
(71)
|
0
|
(79)
|
(61)
|
(67)
|
0
|
506
|
510
|
527
|
0
|
131
|
131
|
131
|
0
|
0
|
0
|
0
|
0
|
10
|
(2 676)
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
1 172
N/A
|
(185)
N/A
|
818
N/A
|
(615)
N/A
|
1 192
N/A
|
1 048
-12%
|
2 064
+97%
|
2 517
+22%
|
2 760
+10%
|
2 807
+2%
|
3 043
+8%
|
3 355
+10%
|
3 687
+10%
|
3 775
+2%
|
3 999
+6%
|
4 425
+11%
|
4 849
+10%
|
5 365
+11%
|
5 231
-2%
|
4 907
-6%
|
4 090
-17%
|
3 849
-6%
|
4 082
+6%
|
4 064
0%
|
3 672
-10%
|
4 588
+25%
|
4 648
+1%
|
6 718
+45%
|
5 992
-11%
|
5 334
-11%
|
4 443
-17%
|
1 818
-59%
|
2 162
+19%
|
3 486
+61%
|
3 858
+11%
|
4 286
+11%
|
3 929
-8%
|
2 897
-26%
|
3 605
+24%
|
4 390
+22%
|
4 630
+5%
|
4 793
+4%
|
4 159
-13%
|
2 524
-39%
|
2 159
-14%
|
1 584
-27%
|
1 884
+19%
|
2 597
+38%
|
2 606
+0%
|
3 216
+23%
|
2 789
-13%
|
3 810
+37%
|
5 625
+48%
|
4 878
-13%
|
3 960
-19%
|
2 594
-34%
|
(1 421)
N/A
|
(12)
+99%
|
208
N/A
|
226
+9%
|
(208)
N/A
|
650
N/A
|
880
+35%
|
497
-44%
|
152
-69%
|
(105)
N/A
|
(531)
-406%
|
(530)
+0%
|
1 492
N/A
|
922
-38%
|
1 396
+51%
|
1 612
+15%
|
181
-89%
|
1 210
+569%
|
(2 376)
N/A
|
(47)
+98%
|
(113)
-140%
|
(516)
-357%
|
388
N/A
|
1 553
+300%
|
3 274
+111%
|
4 386
+34%
|
6 655
+52%
|
8 077
+21%
|
7 945
-2%
|
7 961
+0%
|
7 631
-4%
|
6 305
-17%
|
4 939
-22%
|
5 806
+18%
|
4 697
-19%
|
4 728
+1%
|
4 182
-12%
|
4 367
+4%
|
4 212
-4%
|
3 997
-5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(233)
|
(319)
|
(397)
|
(489)
|
(504)
|
(460)
|
(456)
|
(450)
|
(432)
|
(454)
|
(506)
|
(521)
|
(537)
|
(564)
|
(549)
|
(697)
|
(627)
|
(780)
|
(806)
|
(677)
|
(499)
|
(633)
|
(565)
|
(497)
|
(348)
|
(403)
|
(309)
|
(385)
|
(424)
|
(16 737)
|
(16 814)
|
(16 737)
|
(235)
|
(236)
|
(348)
|
(402)
|
(317)
|
(341)
|
(255)
|
(246)
|
(316)
|
(470)
|
(475)
|
(444)
|
(389)
|
(295)
|
(241)
|
(266)
|
(334)
|
(313)
|
(428)
|
(359)
|
(407)
|
(293)
|
(264)
|
(276)
|
(513)
|
(689)
|
(462)
|
(532)
|
(571)
|
(261)
|
(378)
|
(246)
|
(337)
|
(216)
|
(251)
|
(314)
|
(287)
|
(258)
|
(248)
|
(235)
|
(260)
|
(266)
|
(271)
|
(276)
|
(247)
|
(291)
|
(326)
|
(358)
|
(386)
|
(373)
|
(366)
|
(347)
|
(332)
|
(317)
|
(383)
|
(392)
|
(314)
|
(388)
|
(305)
|
(302)
|
(339)
|
(382)
|
(420)
|
(448)
|
|
| Non-Reccuring Items |
(980)
|
0
|
(1 563)
|
0
|
(651)
|
0
|
(7)
|
0
|
(118)
|
0
|
0
|
(111)
|
0
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9 891)
|
0
|
0
|
0
|
(6 513)
|
(105)
|
(97)
|
(160)
|
(76)
|
(52)
|
(66)
|
0
|
4
|
(3)
|
3
|
(1 128)
|
(2 085)
|
(3 974)
|
(4 023)
|
(2 917)
|
(2 039)
|
(122)
|
979
|
999
|
(975)
|
(6 413)
|
(11 632)
|
(17 484)
|
(17 654)
|
(18 720)
|
(16 074)
|
(9 267)
|
(96)
|
2 928
|
4 471
|
3 688
|
219
|
(89)
|
(373)
|
(545)
|
(287)
|
7
|
259
|
252
|
(36)
|
(2 696)
|
0
|
(2 709)
|
(2 741)
|
(212)
|
(138)
|
(124)
|
(60)
|
58
|
(2)
|
16
|
24
|
43
|
70
|
70
|
30
|
29
|
(27)
|
(35)
|
(20)
|
(275)
|
47
|
92
|
|
| Total Other Income |
69
|
32
|
26
|
23
|
(171)
|
(178)
|
(168)
|
(166)
|
35
|
49
|
48
|
61
|
126
|
219
|
218
|
228
|
198
|
87
|
102
|
103
|
15
|
112
|
100
|
100
|
3
|
93
|
46
|
131
|
163
|
189
|
195
|
174
|
60
|
79
|
125
|
42
|
32
|
56
|
41
|
20
|
(28)
|
1
|
(10)
|
26
|
(2)
|
(205)
|
(247)
|
(241)
|
(84)
|
(110)
|
(112)
|
(207)
|
(184)
|
(297)
|
(222)
|
(269)
|
(270)
|
92
|
(267)
|
(221)
|
(442)
|
(636)
|
(340)
|
(277)
|
6
|
(74)
|
(19)
|
(7)
|
26
|
(13)
|
(47)
|
(64)
|
6
|
33
|
29
|
31
|
11
|
4
|
45
|
55
|
70
|
121
|
96
|
138
|
138
|
50
|
45
|
(13)
|
(32)
|
(56)
|
(55)
|
(89)
|
(111)
|
(120)
|
(128)
|
(82)
|
|
| Pre-Tax Income |
28
N/A
|
(472)
N/A
|
(1 116)
-136%
|
(1 081)
+3%
|
(134)
+88%
|
410
N/A
|
1 433
+250%
|
1 901
+33%
|
2 245
+18%
|
2 402
+7%
|
2 585
+8%
|
2 784
+8%
|
3 276
+18%
|
3 430
+5%
|
3 668
+7%
|
3 956
+8%
|
4 378
+11%
|
4 672
+7%
|
4 527
-3%
|
4 333
-4%
|
3 570
-18%
|
3 328
-7%
|
3 617
+9%
|
3 667
+1%
|
3 327
-9%
|
4 278
+29%
|
4 385
+3%
|
6 464
+47%
|
(4 160)
N/A
|
(11 214)
-170%
|
(12 176)
-9%
|
(14 745)
-21%
|
(4 526)
+69%
|
3 224
N/A
|
3 538
+10%
|
3 766
+6%
|
3 568
-5%
|
2 560
-28%
|
3 325
+30%
|
4 164
+25%
|
4 290
+3%
|
4 321
+1%
|
3 677
-15%
|
978
-73%
|
(317)
N/A
|
(2 890)
-812%
|
(2 627)
+9%
|
(827)
+69%
|
149
N/A
|
2 671
+1 693%
|
3 228
+21%
|
4 243
+31%
|
4 059
-4%
|
(2 125)
N/A
|
(8 158)
-284%
|
(15 435)
-89%
|
(19 858)
-29%
|
(19 329)
+3%
|
(16 595)
+14%
|
(9 794)
+41%
|
(1 317)
+87%
|
2 681
N/A
|
4 633
+73%
|
3 662
-21%
|
40
-99%
|
(484)
N/A
|
(1 174)
-143%
|
(1 396)
-19%
|
944
N/A
|
658
-30%
|
1 360
+107%
|
1 565
+15%
|
(109)
N/A
|
(1 719)
-1 477%
|
(2 618)
-52%
|
(3 001)
-15%
|
(3 090)
-3%
|
(1 015)
+67%
|
(31)
+97%
|
1 126
N/A
|
2 898
+157%
|
4 192
+45%
|
6 383
+52%
|
7 884
+24%
|
7 775
-1%
|
7 737
0%
|
7 363
-5%
|
5 970
-19%
|
4 623
-23%
|
5 391
+17%
|
4 310
-20%
|
4 302
0%
|
3 712
-14%
|
3 590
-3%
|
3 711
+3%
|
3 559
-4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5)
|
200
|
520
|
527
|
193
|
11
|
(450)
|
(618)
|
(514)
|
(597)
|
(634)
|
(728)
|
(1 095)
|
(1 175)
|
(1 262)
|
(1 347)
|
(1 481)
|
(1 620)
|
(1 365)
|
(1 238)
|
(936)
|
(836)
|
(1 064)
|
(1 123)
|
(842)
|
(1 055)
|
(1 392)
|
(2 129)
|
1 121
|
3 642
|
4 200
|
5 165
|
1 773
|
(1 021)
|
(1 173)
|
(1 354)
|
(1 235)
|
(912)
|
(1 845)
|
(2 073)
|
(2 156)
|
(2 162)
|
(1 225)
|
(285)
|
132
|
952
|
895
|
243
|
(169)
|
(1 023)
|
(1 563)
|
(1 966)
|
(2 368)
|
(102)
|
2 438
|
4 765
|
6 213
|
4 247
|
2 743
|
858
|
(141)
|
(363)
|
(540)
|
(382)
|
(45)
|
(37)
|
(55)
|
129
|
(230)
|
(114)
|
(169)
|
(394)
|
30
|
328
|
399
|
543
|
547
|
378
|
332
|
122
|
(65)
|
(580)
|
(1 094)
|
(1 539)
|
(1 738)
|
(1 692)
|
(1 555)
|
(1 142)
|
(841)
|
(1 000)
|
(765)
|
(852)
|
(770)
|
(748)
|
(807)
|
(787)
|
|
| Income from Continuing Operations |
23
|
(272)
|
(596)
|
(554)
|
59
|
421
|
983
|
1 283
|
1 731
|
1 805
|
1 951
|
2 056
|
2 181
|
2 255
|
2 406
|
2 609
|
2 897
|
3 052
|
3 162
|
3 095
|
2 634
|
2 492
|
2 553
|
2 544
|
2 485
|
3 223
|
2 993
|
4 335
|
(3 039)
|
(7 572)
|
(7 976)
|
(9 580)
|
(2 753)
|
2 203
|
2 365
|
2 412
|
2 333
|
1 648
|
1 480
|
2 091
|
2 134
|
2 159
|
2 452
|
693
|
(185)
|
(1 938)
|
(1 732)
|
(584)
|
(20)
|
1 648
|
1 665
|
2 277
|
1 691
|
(2 227)
|
(5 720)
|
(10 670)
|
(13 645)
|
(15 082)
|
(13 852)
|
(8 936)
|
(1 458)
|
2 318
|
4 093
|
3 280
|
(5)
|
(521)
|
(1 229)
|
(1 267)
|
714
|
544
|
1 191
|
1 171
|
(79)
|
(1 391)
|
(2 219)
|
(2 458)
|
(2 543)
|
(637)
|
301
|
1 248
|
2 833
|
3 612
|
5 289
|
6 345
|
6 037
|
6 045
|
5 808
|
4 828
|
3 782
|
4 391
|
3 545
|
3 450
|
2 942
|
2 842
|
2 904
|
2 772
|
|
| 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
|
(5)
|
(30)
|
(55)
|
(84)
|
(89)
|
(87)
|
340
|
749
|
1 171
|
1 187
|
771
|
402
|
(24)
|
(43)
|
(48)
|
(180)
|
(210)
|
(274)
|
(281)
|
(160)
|
(116)
|
0
|
0
|
(2)
|
(3)
|
(5)
|
(7)
|
(9)
|
(11)
|
(14)
|
(18)
|
(20)
|
(23)
|
(24)
|
(25)
|
(22)
|
(24)
|
(34)
|
(37)
|
(35)
|
(48)
|
(43)
|
(46)
|
(51)
|
(53)
|
(60)
|
(53)
|
|
| Net Income (Common) |
103
N/A
|
(246)
N/A
|
(486)
-98%
|
(509)
-5%
|
104
N/A
|
468
+350%
|
928
+98%
|
1 278
+38%
|
1 747
+37%
|
1 795
+3%
|
1 941
+8%
|
2 046
+5%
|
2 186
+7%
|
2 245
+3%
|
2 396
+7%
|
2 623
+9%
|
2 920
+11%
|
3 057
+5%
|
3 263
+7%
|
3 224
-1%
|
2 836
-12%
|
2 787
-2%
|
2 832
+2%
|
2 862
+1%
|
3 596
+26%
|
3 694
+3%
|
4 080
+10%
|
5 976
+46%
|
(2 122)
N/A
|
(6 811)
-221%
|
(7 787)
-14%
|
(9 962)
-28%
|
(2 448)
+75%
|
2 611
N/A
|
3 002
+15%
|
4 634
+54%
|
4 524
-2%
|
3 757
-17%
|
5 796
+54%
|
4 737
-18%
|
4 681
-1%
|
4 657
-1%
|
2 396
-49%
|
649
-73%
|
(209)
N/A
|
(1 933)
-825%
|
(1 732)
+10%
|
(587)
+66%
|
(22)
+96%
|
1 635
N/A
|
1 622
-1%
|
2 202
+36%
|
1 590
-28%
|
(2 332)
N/A
|
(5 817)
-149%
|
(10 330)
-78%
|
(12 901)
-25%
|
(13 915)
-8%
|
(12 658)
+9%
|
(8 168)
+35%
|
(1 058)
+87%
|
2 340
N/A
|
4 074
+74%
|
3 283
-19%
|
897
-73%
|
358
-60%
|
(242)
N/A
|
2 103
N/A
|
3 056
+45%
|
2 935
-4%
|
3 854
+31%
|
1 426
-63%
|
(357)
N/A
|
(1 859)
-421%
|
(3 022)
-63%
|
(3 224)
-7%
|
(2 684)
+17%
|
(656)
+76%
|
267
N/A
|
1 193
+347%
|
2 783
+133%
|
3 545
+27%
|
5 207
+47%
|
6 251
+20%
|
5 958
-5%
|
5 972
+0%
|
5 742
-4%
|
4 776
-17%
|
3 747
-22%
|
4 343
+16%
|
3 502
-19%
|
3 404
-3%
|
2 891
-15%
|
2 789
-4%
|
2 844
+2%
|
2 719
-4%
|
|
| EPS (Diluted) |
0.39
N/A
|
-0.82
N/A
|
-1.54
-88%
|
-1.61
-5%
|
0.33
N/A
|
1.43
+333%
|
2.09
+46%
|
2.65
+27%
|
4.02
+52%
|
3.63
-10%
|
3.89
+7%
|
4.09
+5%
|
4.39
+7%
|
4.53
+3%
|
5.08
+12%
|
5.18
+2%
|
6.21
+20%
|
6.8
+10%
|
7.31
+8%
|
7.21
-1%
|
6.33
-12%
|
6.19
-2%
|
6.29
+2%
|
6.36
+1%
|
8.06
+27%
|
8.22
+2%
|
9.12
+11%
|
13.36
+46%
|
-4.83
N/A
|
-15.34
-218%
|
-17.45
-14%
|
-22.14
-27%
|
-5.57
+75%
|
5.89
N/A
|
6.73
+14%
|
10.75
+60%
|
10.37
-4%
|
8.84
-15%
|
13.83
+56%
|
11.52
-17%
|
11.19
-3%
|
11.61
+4%
|
5.88
-49%
|
1.62
-72%
|
-0.52
N/A
|
-4.8
-823%
|
-4.28
+11%
|
-1.45
+66%
|
-0.05
+97%
|
4.05
N/A
|
3.93
-3%
|
5.42
+38%
|
3.91
-28%
|
-5.75
N/A
|
-14.33
-149%
|
-25.44
-78%
|
-31.31
-23%
|
-29.35
+6%
|
-22.9
+22%
|
-15.67
+32%
|
-2.06
+87%
|
4.47
N/A
|
7.75
+73%
|
6.31
-19%
|
1.72
-73%
|
0.69
-60%
|
-0.46
N/A
|
4.26
N/A
|
6.18
+45%
|
6.85
+11%
|
9.37
+37%
|
3.61
-61%
|
-0.89
N/A
|
-4.93
-454%
|
-8.01
-62%
|
-8.55
-7%
|
-7.11
+17%
|
-1
+86%
|
0.39
N/A
|
1.77
+354%
|
4.19
+137%
|
5.38
+28%
|
7.96
+48%
|
9.6
+21%
|
9.12
-5%
|
9.23
+1%
|
8.95
-3%
|
7.47
-17%
|
5.84
-22%
|
6.87
+18%
|
5.57
-19%
|
5.46
-2%
|
4.56
-16%
|
4.32
-5%
|
4.46
+3%
|
4.32
-3%
|
|