Ford Motor Co
NYSE:F
| 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 |
8.69
13.84
|
| 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
Ford Motor Co
|
Revenue
|
189.6B
USD
|
|
Cost of Revenue
|
-175.3B
USD
|
|
Gross Profit
|
14.3B
USD
|
|
Operating Expenses
|
-10.7B
USD
|
|
Operating Income
|
3.6B
USD
|
|
Other Expenses
|
1.1B
USD
|
|
Net Income
|
4.7B
USD
|
Income Statement
Ford Motor Co
| 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 |
1 376
|
1 372
|
1 378
|
1 410
|
1 333
|
1 320
|
1 187
|
1 209
|
1 323
|
1 405
|
1 514
|
1 549
|
1 221
|
17
|
(108)
|
(134)
|
1 220
|
904
|
1 064
|
0
|
995
|
1 301
|
1 531
|
2 094
|
2 314
|
2 230
|
2 168
|
2 098
|
1 993
|
1 940
|
1 784
|
1 592
|
1 477
|
1 550
|
1 709
|
1 823
|
1 807
|
1 516
|
1 200
|
966
|
817
|
751
|
737
|
754
|
713
|
734
|
753
|
759
|
829
|
831
|
831
|
831
|
797
|
754
|
737
|
739
|
773
|
808
|
830
|
862
|
951
|
1 044
|
1 123
|
1 183
|
1 190
|
1 186
|
1 196
|
1 241
|
1 228
|
1 184
|
1 127
|
1 060
|
1 020
|
1 002
|
1 208
|
1 430
|
1 649
|
1 895
|
1 898
|
1 839
|
1 803
|
1 638
|
1 497
|
1 379
|
1 259
|
1 259
|
1 251
|
1 254
|
1 302
|
1 272
|
1 238
|
1 186
|
1 115
|
1 125
|
1 152
|
1 201
|
|
| Revenue |
160 504
N/A
|
159 427
-1%
|
159 774
+0%
|
162 788
+2%
|
162 258
0%
|
163 834
+1%
|
162 118
-1%
|
159 522
-2%
|
166 095
+4%
|
167 964
+1%
|
170 346
+1%
|
172 725
+1%
|
172 316
0%
|
172 488
+0%
|
174 781
+1%
|
176 170
+1%
|
176 835
+0%
|
173 629
-2%
|
170 341
-2%
|
166 926
-2%
|
160 065
-4%
|
162 295
+1%
|
164 659
+1%
|
168 642
+2%
|
168 884
+0%
|
172 728
+2%
|
169 588
-2%
|
160 256
-6%
|
143 584
-10%
|
126 430
-12%
|
112 138
-11%
|
110 664
-1%
|
116 283
+5%
|
123 459
+6%
|
131 716
+7%
|
131 337
0%
|
128 954
-2%
|
130 502
+1%
|
130 962
+0%
|
134 116
+2%
|
135 605
+1%
|
134 936
0%
|
132 620
-2%
|
131 745
-1%
|
133 559
+1%
|
136 763
+2%
|
141 475
+3%
|
145 078
+3%
|
146 917
+1%
|
147 144
+0%
|
146 632
0%
|
145 777
-1%
|
144 077
-1%
|
142 101
-1%
|
141 953
0%
|
145 177
+2%
|
149 558
+3%
|
153 376
+3%
|
155 598
+1%
|
153 397
-1%
|
151 800
-1%
|
153 228
+1%
|
153 596
+0%
|
154 104
+0%
|
156 776
+2%
|
159 589
+2%
|
158 656
-1%
|
159 871
+1%
|
160 338
+0%
|
158 721
-1%
|
158 654
0%
|
157 978
0%
|
155 900
-1%
|
149 878
-4%
|
130 396
-13%
|
130 907
+0%
|
127 144
-3%
|
129 052
+2%
|
136 433
+6%
|
134 615
-1%
|
136 341
+1%
|
134 589
-1%
|
148 027
+10%
|
151 736
+3%
|
158 057
+4%
|
165 055
+4%
|
169 819
+3%
|
174 228
+3%
|
176 191
+1%
|
177 494
+1%
|
180 348
+2%
|
182 743
+1%
|
184 992
+1%
|
182 874
-1%
|
185 250
+1%
|
189 588
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(137 788)
|
(133 337)
|
(131 611)
|
(134 567)
|
(132 495)
|
(133 364)
|
(132 455)
|
(129 952)
|
(138 128)
|
(138 878)
|
(140 703)
|
(143 196)
|
(143 005)
|
(146 124)
|
(149 532)
|
(152 363)
|
(152 117)
|
(153 419)
|
(153 007)
|
(157 311)
|
(156 654)
|
(155 063)
|
(155 385)
|
(151 232)
|
(150 631)
|
(152 342)
|
(155 899)
|
(147 412)
|
(134 364)
|
(120 243)
|
(102 988)
|
(102 196)
|
(104 179)
|
(107 612)
|
(111 892)
|
(111 050)
|
(108 796)
|
(110 197)
|
(111 429)
|
(114 674)
|
(117 225)
|
(117 286)
|
(115 776)
|
(114 658)
|
(116 154)
|
(119 105)
|
(123 666)
|
(127 044)
|
(123 050)
|
(124 038)
|
(122 739)
|
(122 817)
|
(127 724)
|
(126 210)
|
(126 351)
|
(128 599)
|
(126 900)
|
(131 382)
|
(134 091)
|
(133 841)
|
(135 042)
|
(137 383)
|
(138 148)
|
(137 814)
|
(140 367)
|
(143 541)
|
(143 552)
|
(144 938)
|
(145 730)
|
(143 938)
|
(144 420)
|
(144 351)
|
(143 405)
|
(140 507)
|
(124 619)
|
(123 649)
|
(121 336)
|
(118 814)
|
(122 561)
|
(121 074)
|
(119 903)
|
(119 375)
|
(130 041)
|
(134 656)
|
(140 861)
|
(147 323)
|
(152 503)
|
(156 495)
|
(160 031)
|
(162 352)
|
(165 856)
|
(168 715)
|
(169 486)
|
(168 219)
|
(171 939)
|
(175 315)
|
|
| Gross Profit |
22 716
N/A
|
26 090
+15%
|
28 163
+8%
|
28 221
+0%
|
29 763
+5%
|
30 470
+2%
|
29 663
-3%
|
29 570
0%
|
27 967
-5%
|
29 086
+4%
|
29 643
+2%
|
29 529
0%
|
29 311
-1%
|
26 364
-10%
|
25 249
-4%
|
23 807
-6%
|
24 718
+4%
|
20 210
-18%
|
17 334
-14%
|
9 615
-45%
|
3 411
-65%
|
7 232
+112%
|
9 274
+28%
|
17 410
+88%
|
18 253
+5%
|
20 386
+12%
|
13 689
-33%
|
12 844
-6%
|
9 220
-28%
|
6 187
-33%
|
9 150
+48%
|
8 468
-7%
|
12 104
+43%
|
15 847
+31%
|
19 824
+25%
|
20 287
+2%
|
20 158
-1%
|
20 305
+1%
|
19 533
-4%
|
19 442
0%
|
18 380
-5%
|
17 650
-4%
|
16 844
-5%
|
17 087
+1%
|
17 405
+2%
|
17 658
+1%
|
17 809
+1%
|
18 034
+1%
|
23 867
+32%
|
23 106
-3%
|
23 893
+3%
|
22 960
-4%
|
16 353
-29%
|
15 891
-3%
|
15 602
-2%
|
16 578
+6%
|
22 658
+37%
|
21 994
-3%
|
21 507
-2%
|
19 556
-9%
|
16 758
-14%
|
15 845
-5%
|
15 448
-3%
|
16 290
+5%
|
16 409
+1%
|
16 048
-2%
|
15 104
-6%
|
14 933
-1%
|
14 608
-2%
|
14 783
+1%
|
14 234
-4%
|
13 627
-4%
|
12 495
-8%
|
9 371
-25%
|
5 777
-38%
|
7 258
+26%
|
5 808
-20%
|
10 238
+76%
|
13 872
+35%
|
13 541
-2%
|
16 438
+21%
|
15 214
-7%
|
17 986
+18%
|
17 080
-5%
|
17 196
+1%
|
17 732
+3%
|
17 316
-2%
|
17 733
+2%
|
16 160
-9%
|
15 142
-6%
|
14 492
-4%
|
14 028
-3%
|
15 506
+11%
|
14 655
-5%
|
13 311
-9%
|
14 273
+7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(28 668)
|
(33 846)
|
(33 990)
|
(33 657)
|
(28 249)
|
(27 691)
|
(27 377)
|
(26 838)
|
(26 701)
|
(25 786)
|
(25 304)
|
(24 894)
|
(25 224)
|
(25 331)
|
(25 324)
|
(25 469)
|
(25 071)
|
(23 432)
|
(22 018)
|
(20 439)
|
(20 384)
|
(20 708)
|
(21 108)
|
(21 692)
|
(23 805)
|
(21 244)
|
(24 074)
|
(23 950)
|
(24 932)
|
(21 961)
|
(17 587)
|
(15 743)
|
(14 059)
|
(13 013)
|
(12 490)
|
(11 978)
|
(11 693)
|
(11 325)
|
(11 247)
|
(11 495)
|
(10 848)
|
(11 030)
|
(11 093)
|
(11 170)
|
(11 606)
|
(11 908)
|
(12 204)
|
(12 511)
|
(11 058)
|
(11 305)
|
(11 629)
|
(11 906)
|
(16 021)
|
(15 209)
|
(14 173)
|
(13 001)
|
(15 677)
|
(11 551)
|
(11 791)
|
(12 062)
|
(10 972)
|
(11 046)
|
(11 018)
|
(11 280)
|
(11 527)
|
(11 510)
|
(11 532)
|
(11 495)
|
(11 403)
|
(11 499)
|
(11 446)
|
(11 165)
|
(11 161)
|
(10 750)
|
(9 990)
|
(9 655)
|
(10 193)
|
(10 625)
|
(11 521)
|
(12 199)
|
(11 915)
|
(13 514)
|
(13 396)
|
(11 594)
|
(10 888)
|
(10 821)
|
(10 812)
|
(10 469)
|
(10 702)
|
(10 572)
|
(10 500)
|
(10 285)
|
(10 287)
|
(10 342)
|
(10 370)
|
(10 654)
|
|
| Selling, General & Administrative |
(13 439)
|
(13 678)
|
(13 906)
|
(13 944)
|
(12 750)
|
(12 699)
|
(12 691)
|
(12 475)
|
(24 453)
|
(12 700)
|
(12 578)
|
(12 418)
|
(24 012)
|
(27 011)
|
(30 109)
|
(33 209)
|
(24 588)
|
(23 088)
|
(21 607)
|
(20 113)
|
(19 148)
|
(20 526)
|
(20 855)
|
(21 270)
|
(20 823)
|
(20 291)
|
(22 644)
|
(22 315)
|
(21 065)
|
(20 028)
|
(15 833)
|
(14 263)
|
(13 029)
|
(12 426)
|
(12 453)
|
(12 102)
|
(11 909)
|
(11 554)
|
(11 324)
|
(11 531)
|
(10 884)
|
(11 028)
|
(11 104)
|
(11 162)
|
(11 529)
|
(11 775)
|
(11 995)
|
(12 311)
|
(10 850)
|
(11 098)
|
(11 371)
|
(11 620)
|
(15 716)
|
(14 816)
|
(13 884)
|
(12 786)
|
(10 763)
|
(11 433)
|
(11 673)
|
(11 944)
|
(10 972)
|
(11 046)
|
(11 018)
|
(11 280)
|
(11 527)
|
(11 510)
|
(11 532)
|
(11 495)
|
(11 403)
|
(11 499)
|
(11 446)
|
(11 165)
|
(11 161)
|
(10 750)
|
(9 990)
|
(9 655)
|
(10 193)
|
(10 604)
|
(11 516)
|
(12 197)
|
(11 915)
|
(11 812)
|
(11 694)
|
(11 594)
|
(10 888)
|
(10 654)
|
(10 645)
|
(10 469)
|
(10 702)
|
(10 572)
|
(10 500)
|
(10 285)
|
(10 287)
|
(10 342)
|
(10 370)
|
(10 654)
|
|
| Depreciation & Amortization |
(10 096)
|
(10 606)
|
(10 472)
|
(10 322)
|
(10 154)
|
(10 205)
|
(9 920)
|
(9 462)
|
0
|
(7 955)
|
(7 359)
|
(6 855)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(5 133)
|
(9 562)
|
(9 612)
|
(9 391)
|
(5 345)
|
(4 787)
|
(4 766)
|
(4 901)
|
(2 248)
|
(5 131)
|
(5 367)
|
(5 621)
|
(1 212)
|
1 680
|
4 785
|
7 740
|
(483)
|
(344)
|
(411)
|
(326)
|
(1 236)
|
(182)
|
(253)
|
(422)
|
(2 982)
|
(953)
|
(1 430)
|
(1 635)
|
(3 867)
|
(1 933)
|
(1 754)
|
(1 480)
|
(1 030)
|
(587)
|
(37)
|
124
|
216
|
229
|
77
|
36
|
36
|
(2)
|
11
|
(8)
|
(77)
|
(133)
|
(209)
|
(200)
|
(208)
|
(207)
|
(258)
|
(286)
|
(305)
|
(393)
|
(289)
|
(215)
|
(4 914)
|
(118)
|
(118)
|
(118)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(5)
|
0
|
0
|
(1 702)
|
(1 702)
|
0
|
0
|
(167)
|
(167)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(5 952)
N/A
|
(7 756)
-30%
|
(5 827)
+25%
|
(5 436)
+7%
|
1 514
N/A
|
2 779
+84%
|
2 286
-18%
|
2 732
+20%
|
1 266
-54%
|
3 300
+161%
|
4 339
+31%
|
4 635
+7%
|
4 087
-12%
|
1 033
-75%
|
(75)
N/A
|
(1 662)
-2 116%
|
(353)
+79%
|
(3 222)
-813%
|
(4 684)
-45%
|
(10 824)
-131%
|
(16 973)
-57%
|
(13 476)
+21%
|
(11 834)
+12%
|
(4 282)
+64%
|
(5 552)
-30%
|
(858)
+85%
|
(10 385)
-1 110%
|
(11 106)
-7%
|
(15 712)
-41%
|
(15 774)
0%
|
(8 437)
+47%
|
(7 275)
+14%
|
(1 955)
+73%
|
2 834
N/A
|
7 334
+159%
|
8 309
+13%
|
8 465
+2%
|
8 980
+6%
|
8 286
-8%
|
7 947
-4%
|
7 532
-5%
|
6 620
-12%
|
5 751
-13%
|
5 917
+3%
|
5 799
-2%
|
5 750
-1%
|
5 605
-3%
|
5 523
-1%
|
12 809
+132%
|
11 801
-8%
|
12 264
+4%
|
11 054
-10%
|
332
-97%
|
682
+105%
|
1 429
+110%
|
3 577
+150%
|
6 981
+95%
|
10 443
+50%
|
9 716
-7%
|
7 494
-23%
|
5 786
-23%
|
4 799
-17%
|
4 430
-8%
|
5 010
+13%
|
4 882
-3%
|
4 538
-7%
|
3 572
-21%
|
3 438
-4%
|
3 205
-7%
|
3 284
+2%
|
2 788
-15%
|
2 462
-12%
|
1 334
-46%
|
(1 379)
N/A
|
(4 213)
-206%
|
(2 397)
+43%
|
(4 385)
-83%
|
(387)
+91%
|
2 351
N/A
|
1 342
-43%
|
4 523
+237%
|
1 700
-62%
|
4 590
+170%
|
5 486
+20%
|
6 308
+15%
|
6 911
+10%
|
6 504
-6%
|
7 264
+12%
|
5 458
-25%
|
4 570
-16%
|
3 992
-13%
|
3 743
-6%
|
5 219
+39%
|
4 313
-17%
|
2 941
-32%
|
3 619
+23%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 467)
|
(1 488)
|
(1 398)
|
(867)
|
(450)
|
(459)
|
(228)
|
(201)
|
(352)
|
(375)
|
(650)
|
(655)
|
22
|
1 082
|
1 192
|
911
|
312
|
650
|
626
|
997
|
904
|
591
|
295
|
(278)
|
1 395
|
(315)
|
(504)
|
(511)
|
(1 707)
|
(1 999)
|
(1 277)
|
(797)
|
(1 147)
|
(336)
|
(794)
|
(939)
|
(758)
|
(537)
|
(44)
|
141
|
579
|
634
|
299
|
495
|
896
|
1 413
|
1 740
|
1 650
|
530
|
650
|
486
|
646
|
11
|
58
|
481
|
587
|
1 445
|
1 655
|
1 688
|
1 541
|
1 264
|
700
|
352
|
232
|
462
|
402
|
511
|
104
|
(250)
|
(350)
|
(664)
|
(215)
|
52
|
(223)
|
3 087
|
2 885
|
2 614
|
3 500
|
164
|
(13)
|
8 312
|
1 718
|
(821)
|
(2 737)
|
(11 191)
|
(5 218)
|
(2 671)
|
(199)
|
467
|
611
|
1 091
|
1 056
|
1 118
|
1 034
|
545
|
347
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 912)
|
(2 456)
|
(2 399)
|
(2 365)
|
170
|
1 435
|
4 771
|
4 741
|
0
|
3 386
|
(11)
|
(41)
|
(983)
|
(1 044)
|
(1 068)
|
(1 073)
|
(128)
|
(59)
|
0
|
0
|
0
|
(18)
|
(18)
|
(18)
|
(18)
|
(5)
|
(5)
|
(5)
|
(132)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(53)
|
(853)
|
(859)
|
(862)
|
(825)
|
(28)
|
(24)
|
0
|
0
|
0
|
(1 702)
|
0
|
0
|
(1 869)
|
(153)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 095
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(20)
|
(20)
|
0
|
153
|
824
|
1 131
|
0
|
1 156
|
816
|
1 064
|
995
|
115
|
363
|
(408)
|
2 783
|
(319)
|
(645)
|
(368)
|
2 354
|
(108)
|
(203)
|
(130)
|
5 701
|
512
|
473
|
448
|
425
|
391
|
375
|
493
|
698
|
748
|
882
|
920
|
943
|
578
|
620
|
637
|
1 050
|
1 061
|
1 061
|
1 041
|
1 023
|
1 014
|
1 012
|
1 028
|
1 825
|
1 250
|
1 533
|
1 998
|
(266)
|
(115)
|
(7)
|
(84)
|
2 815
|
2 887
|
2 827
|
2 692
|
1 390
|
1 102
|
821
|
385
|
(1 167)
|
(932)
|
(566)
|
(202)
|
679
|
859
|
1 108
|
1 423
|
6 647
|
6 572
|
6 277
|
6 156
|
2 020
|
1 298
|
655
|
(65)
|
(1 958)
|
(1 761)
|
(1 513)
|
(1 747)
|
896
|
895
|
859
|
1 328
|
|
| Pre-Tax Income |
(7 419)
N/A
|
(9 244)
-25%
|
(7 225)
+22%
|
(6 303)
+13%
|
1 064
N/A
|
2 320
+118%
|
2 058
-11%
|
2 531
+23%
|
914
-64%
|
2 925
+220%
|
3 669
+25%
|
3 960
+8%
|
4 109
+4%
|
2 268
-45%
|
1 941
-14%
|
380
-80%
|
1 054
+177%
|
(1 416)
N/A
|
(3 242)
-129%
|
(8 763)
-170%
|
(15 074)
-72%
|
(12 770)
+15%
|
(11 176)
+12%
|
(4 968)
+56%
|
(4 286)
+14%
|
(3 948)
+8%
|
(13 933)
-253%
|
(14 350)
-3%
|
(14 895)
-4%
|
(16 446)
-10%
|
(5 146)
+69%
|
(3 461)
+33%
|
2 599
N/A
|
6 396
+146%
|
7 002
+9%
|
7 777
+11%
|
7 149
-8%
|
7 790
+9%
|
7 549
-3%
|
7 508
-1%
|
8 681
+16%
|
7 943
-9%
|
6 932
-13%
|
7 332
+6%
|
7 638
+4%
|
7 723
+1%
|
7 947
+3%
|
7 792
-2%
|
14 371
+84%
|
13 507
-6%
|
13 806
+2%
|
12 736
-8%
|
1 234
-90%
|
1 754
+42%
|
2 922
+67%
|
5 192
+78%
|
10 252
+97%
|
13 348
+30%
|
12 937
-3%
|
11 033
-15%
|
6 784
-39%
|
5 384
-21%
|
4 775
-11%
|
5 158
+8%
|
8 159
+58%
|
7 827
-4%
|
6 910
-12%
|
6 234
-10%
|
4 345
-30%
|
4 036
-7%
|
2 892
-28%
|
1 779
-38%
|
(640)
N/A
|
(3 396)
-431%
|
(2 517)
+26%
|
258
N/A
|
(1 116)
N/A
|
3 972
N/A
|
3 623
-9%
|
2 752
-24%
|
17 780
+546%
|
9 990
-44%
|
10 046
+1%
|
7 036
-30%
|
(3 016)
N/A
|
2 991
N/A
|
4 488
+50%
|
7 000
+56%
|
3 967
-43%
|
3 420
-14%
|
3 570
+4%
|
3 052
-15%
|
7 233
+137%
|
6 242
-14%
|
4 345
-30%
|
5 294
+22%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
2 096
|
2 742
|
2 169
|
1 803
|
(342)
|
(660)
|
(573)
|
(632)
|
46
|
(629)
|
(688)
|
(745)
|
(643)
|
52
|
451
|
962
|
855
|
1 961
|
2 187
|
3 033
|
2 655
|
1 491
|
1 004
|
(318)
|
1 467
|
1 381
|
1 947
|
2 572
|
62
|
259
|
(169)
|
(731)
|
113
|
(164)
|
(430)
|
(530)
|
(592)
|
(762)
|
(717)
|
(712)
|
11 541
|
11 121
|
10 770
|
10 351
|
(2 026)
|
(1 897)
|
(1 925)
|
(2 130)
|
(2 425)
|
(2 184)
|
(2 402)
|
(1 772)
|
(4)
|
(359)
|
(681)
|
(1 592)
|
(2 881)
|
(3 889)
|
(3 667)
|
(2 994)
|
(2 184)
|
(1 640)
|
(948)
|
(713)
|
(922)
|
(444)
|
(513)
|
(423)
|
(773)
|
(1 026)
|
(801)
|
(258)
|
819
|
399
|
488
|
(320)
|
(160)
|
7
|
(209)
|
94
|
130
|
1 539
|
1 568
|
1 826
|
864
|
(361)
|
(480)
|
(889)
|
362
|
580
|
247
|
488
|
(1 339)
|
(1 209)
|
(1 174)
|
(571)
|
|
| Income from Continuing Operations |
(5 323)
|
(6 502)
|
(5 056)
|
(4 500)
|
722
|
1 660
|
1 485
|
1 899
|
960
|
2 296
|
2 981
|
3 215
|
3 466
|
2 320
|
2 392
|
1 342
|
1 909
|
545
|
(1 055)
|
(5 730)
|
(12 419)
|
(11 279)
|
(10 172)
|
(5 286)
|
(2 819)
|
(2 567)
|
(11 986)
|
(11 778)
|
(14 833)
|
(16 187)
|
(5 315)
|
(4 192)
|
2 712
|
6 232
|
6 572
|
7 247
|
6 557
|
7 028
|
6 832
|
6 796
|
20 222
|
19 064
|
17 702
|
17 683
|
5 612
|
5 826
|
6 022
|
5 662
|
11 946
|
11 323
|
11 404
|
10 964
|
1 230
|
1 395
|
2 241
|
3 600
|
7 371
|
9 459
|
9 270
|
8 039
|
4 600
|
3 744
|
3 827
|
4 445
|
7 237
|
7 383
|
6 397
|
5 811
|
3 572
|
3 010
|
2 091
|
1 521
|
179
|
(2 997)
|
(2 029)
|
(62)
|
(1 276)
|
3 979
|
3 414
|
2 846
|
17 910
|
11 529
|
11 614
|
8 862
|
(2 152)
|
2 630
|
4 008
|
6 111
|
4 329
|
4 000
|
3 817
|
3 540
|
5 894
|
5 033
|
3 171
|
4 723
|
|
| Income to Minority Interest |
(24)
|
(90)
|
(165)
|
(273)
|
(367)
|
(396)
|
(399)
|
(327)
|
(314)
|
(297)
|
(271)
|
(288)
|
(282)
|
(255)
|
(267)
|
(259)
|
(280)
|
(281)
|
(216)
|
(210)
|
(210)
|
(209)
|
(275)
|
(289)
|
(17)
|
(376)
|
(380)
|
(369)
|
58
|
(84)
|
5
|
40
|
0
|
(8)
|
(5)
|
10
|
4
|
(1)
|
(6)
|
(8)
|
(9)
|
(6)
|
(2)
|
(1)
|
1
|
2
|
(1)
|
0
|
7
|
8
|
5
|
8
|
1
|
0
|
3
|
1
|
2
|
0
|
(1)
|
(5)
|
(11)
|
(15)
|
(21)
|
(24)
|
(26)
|
(28)
|
(23)
|
(18)
|
(18)
|
(46)
|
(45)
|
(41)
|
(37)
|
0
|
1
|
(6)
|
(3)
|
(3)
|
6
|
21
|
27
|
36
|
57
|
150
|
171
|
256
|
128
|
51
|
18
|
(78)
|
19
|
(11)
|
(15)
|
(15)
|
(20)
|
(17)
|
|
| Net Income (Common) |
(5 468)
N/A
|
(7 621)
-39%
|
(6 299)
+17%
|
(5 933)
+6%
|
(995)
+83%
|
999
N/A
|
849
-15%
|
1 154
+36%
|
239
-79%
|
1 551
+549%
|
2 299
+48%
|
2 590
+13%
|
3 038
+17%
|
1 961
-35%
|
2 011
+3%
|
1 169
-42%
|
1 440
+23%
|
42
-97%
|
(1 490)
N/A
|
(6 162)
-314%
|
(12 613)
-105%
|
(11 472)
+9%
|
(10 405)
+9%
|
(5 537)
+47%
|
(2 795)
+50%
|
(2 903)
-4%
|
(12 350)
-325%
|
(12 131)
+2%
|
(14 766)
-22%
|
(16 261)
-10%
|
(5 303)
+67%
|
(4 145)
+22%
|
2 717
N/A
|
6 229
+129%
|
6 567
+5%
|
7 257
+11%
|
6 561
-10%
|
7 027
+7%
|
6 826
-3%
|
6 788
-1%
|
20 213
+198%
|
19 058
-6%
|
17 700
-7%
|
17 682
0%
|
5 613
-68%
|
5 828
+4%
|
6 021
+3%
|
5 662
-6%
|
11 953
+111%
|
11 331
-5%
|
11 409
+1%
|
10 972
-4%
|
1 231
-89%
|
1 395
+13%
|
2 244
+61%
|
3 601
+60%
|
7 373
+105%
|
9 459
+28%
|
9 269
-2%
|
8 034
-13%
|
4 589
-43%
|
3 729
-19%
|
3 806
+2%
|
4 421
+16%
|
7 731
+75%
|
7 875
+2%
|
6 894
-12%
|
6 313
-8%
|
3 677
-42%
|
3 087
-16%
|
2 169
-30%
|
1 603
-26%
|
47
-97%
|
(3 092)
N/A
|
(2 123)
+31%
|
(163)
+92%
|
(1 279)
-685%
|
3 976
N/A
|
3 420
-14%
|
2 867
-16%
|
17 937
+526%
|
11 565
-36%
|
11 671
+1%
|
9 012
-23%
|
(1 981)
N/A
|
2 886
N/A
|
4 136
+43%
|
6 162
+49%
|
4 347
-29%
|
3 922
-10%
|
3 836
-2%
|
3 529
-8%
|
5 879
+67%
|
5 018
-15%
|
3 151
-37%
|
4 706
+49%
|
|
| EPS (Diluted) |
-3
N/A
|
-4.21
-40%
|
-2.98
+29%
|
-3.25
-9%
|
-0.54
+83%
|
0.47
N/A
|
0.39
-17%
|
0.62
+59%
|
0.12
-81%
|
0.73
+508%
|
1.08
+48%
|
1.21
+12%
|
1.42
+17%
|
0.92
-35%
|
0.94
+2%
|
0.63
-33%
|
0.67
+6%
|
0.02
-97%
|
-0.79
N/A
|
-3.27
-314%
|
-6.72
-106%
|
-6.08
+10%
|
-3.81
+37%
|
-2.76
+28%
|
-1.43
+48%
|
-1.31
+8%
|
-5.52
-321%
|
-5.32
+4%
|
-6.5
-22%
|
-6.78
-4%
|
-1.58
+77%
|
-1.15
+27%
|
0.82
N/A
|
1.36
+66%
|
1.42
+4%
|
1.73
+22%
|
1.57
-9%
|
1.64
+4%
|
1.68
+2%
|
1.68
N/A
|
4.91
+192%
|
4.69
-4%
|
4.39
-6%
|
4.45
+1%
|
1.41
-68%
|
1.43
+1%
|
1.44
+1%
|
1.4
-3%
|
2.94
+110%
|
2.77
-6%
|
2.79
+1%
|
2.73
-2%
|
0.31
-89%
|
0.33
+6%
|
0.55
+67%
|
0.89
+62%
|
1.84
+107%
|
2.36
+28%
|
2.31
-2%
|
2
-13%
|
1.15
-43%
|
0.93
-19%
|
0.95
+2%
|
1.1
+16%
|
1.93
+75%
|
1.97
+2%
|
1.72
-13%
|
1.57
-9%
|
0.91
-42%
|
0.77
-15%
|
0.54
-30%
|
0.4
-26%
|
0.01
-98%
|
-0.78
N/A
|
-0.53
+32%
|
-0.04
+92%
|
-0.32
-700%
|
0.99
N/A
|
0.85
-14%
|
0.7
-18%
|
4.45
+536%
|
2.88
-35%
|
2.88
N/A
|
2.24
-22%
|
-0.49
N/A
|
0.71
N/A
|
1.02
+44%
|
1.53
+50%
|
1.08
-29%
|
0.97
-10%
|
0.96
-1%
|
0.88
-8%
|
1.46
+66%
|
1.25
-14%
|
0.78
-38%
|
1.17
+50%
|
|