Fomento Economico Mexicano SAB de CV
NYSE:FMX
| 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 |
81.23
107.84
|
| 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
Fomento Economico Mexicano SAB de CV
|
Revenue
|
830.5B
MXN
|
|
Cost of Revenue
|
-488.8B
MXN
|
|
Gross Profit
|
341.7B
MXN
|
|
Operating Expenses
|
-276.4B
MXN
|
|
Operating Income
|
65.3B
MXN
|
|
Other Expenses
|
-49B
MXN
|
|
Net Income
|
16.3B
MXN
|
Income Statement
Fomento Economico Mexicano SAB de CV
| 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 |
985
|
913
|
930
|
944
|
926
|
1 091
|
1 496
|
2 313
|
2 591
|
3 049
|
3 325
|
3 287
|
3 894
|
4 159
|
4 392
|
4 585
|
4 520
|
4 484
|
4 449
|
4 378
|
4 299
|
4 408
|
4 612
|
4 588
|
4 722
|
4 775
|
4 730
|
4 805
|
4 930
|
5 223
|
4 663
|
4 389
|
4 011
|
3 273
|
3 298
|
3 171
|
3 265
|
2 998
|
2 803
|
2 642
|
1 898
|
2 437
|
2 471
|
2 400
|
1 991
|
2 549
|
2 933
|
3 282
|
2 996
|
5 341
|
6 077
|
6 869
|
3 875
|
6 679
|
6 774
|
6 867
|
4 526
|
8 134
|
8 770
|
9 522
|
5 662
|
10 716
|
11 004
|
11 204
|
6 367
|
10 581
|
10 100
|
9 688
|
6 755
|
10 713
|
11 977
|
13 142
|
6 434
|
15 990
|
16 678
|
16 176
|
15 864
|
16 019
|
16 737
|
17 757
|
14 474
|
17 048
|
16 552
|
16 150
|
13 918
|
13 225
|
11 222
|
10 776
|
15 396
|
16 655
|
19 896
|
21 179
|
16 052
|
15 272
|
0
|
0
|
|
| Revenue |
49 877
N/A
|
51 152
+3%
|
52 679
+3%
|
54 626
+4%
|
52 941
-3%
|
56 535
+7%
|
63 071
+12%
|
71 210
+13%
|
75 891
+7%
|
88 415
+17%
|
92 232
+4%
|
94 631
+3%
|
93 956
-1%
|
99 494
+6%
|
103 680
+4%
|
108 011
+4%
|
105 582
-2%
|
116 884
+11%
|
122 841
+5%
|
129 860
+6%
|
126 427
-3%
|
140 233
+11%
|
143 026
+2%
|
144 019
+1%
|
147 556
+2%
|
150 455
+2%
|
153 960
+2%
|
162 038
+5%
|
168 022
+4%
|
175 179
+4%
|
165 346
-6%
|
161 083
-3%
|
197 033
+22%
|
155 549
-21%
|
166 327
+7%
|
168 022
+1%
|
169 702
+1%
|
174 029
+3%
|
181 825
+4%
|
190 463
+5%
|
203 044
+7%
|
212 738
+5%
|
222 052
+4%
|
231 614
+4%
|
238 309
+3%
|
241 283
+1%
|
245 446
+2%
|
248 053
+1%
|
258 097
+4%
|
263 371
+2%
|
270 858
+3%
|
263 782
-3%
|
263 449
0%
|
263 265
0%
|
268 290
+2%
|
290 152
+8%
|
311 589
+7%
|
329 615
+6%
|
349 877
+6%
|
379 069
+8%
|
399 507
+5%
|
423 253
+6%
|
434 646
+3%
|
436 440
+0%
|
439 932
+1%
|
440 461
+0%
|
447 814
+2%
|
456 436
+2%
|
469 744
+3%
|
476 153
+1%
|
489 448
+3%
|
745 499
+52%
|
506 711
-32%
|
757 126
+49%
|
865 568
+14%
|
853 782
-1%
|
492 966
-42%
|
854 118
+73%
|
879 296
+3%
|
921 378
+5%
|
556 261
-40%
|
965 859
+74%
|
1 019 611
+6%
|
786 556
-23%
|
597 008
-24%
|
853 068
+43%
|
888 500
+4%
|
904 931
+2%
|
702 692
-22%
|
879 455
+25%
|
904 531
+3%
|
913 207
+1%
|
781 585
-14%
|
977 405
+25%
|
812 675
-17%
|
830 542
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(24 465)
|
(25 483)
|
(26 303)
|
(27 267)
|
(26 364)
|
(28 404)
|
(32 121)
|
(36 868)
|
(39 371)
|
(46 231)
|
(48 454)
|
(49 859)
|
(49 969)
|
(52 874)
|
(55 075)
|
(57 591)
|
(56 195)
|
(62 321)
|
(65 710)
|
(69 822)
|
(67 940)
|
(76 138)
|
(77 735)
|
(78 043)
|
(79 801)
|
(80 994)
|
(82 675)
|
(87 115)
|
(90 398)
|
(94 596)
|
(92 165)
|
(91 374)
|
(106 195)
|
(91 230)
|
(96 292)
|
(97 342)
|
(98 732)
|
(101 302)
|
(106 006)
|
(111 127)
|
(118 009)
|
(123 687)
|
(128 915)
|
(133 920)
|
(137 009)
|
(138 409)
|
(140 391)
|
(142 213)
|
(148 443)
|
(151 194)
|
(156 585)
|
(153 682)
|
(153 278)
|
(155 135)
|
(159 458)
|
(173 319)
|
(188 410)
|
(202 233)
|
(216 362)
|
(237 169)
|
(251 303)
|
(267 169)
|
(275 617)
|
(277 053)
|
(277 842)
|
(277 608)
|
(281 376)
|
(286 301)
|
(294 574)
|
(297 752)
|
(305 616)
|
(465 481)
|
(315 230)
|
(471 946)
|
(538 965)
|
(529 035)
|
(303 313)
|
(528 603)
|
(542 584)
|
(568 501)
|
(342 548)
|
(597 101)
|
(634 601)
|
(492 698)
|
(355 490)
|
(534 455)
|
(552 901)
|
(559 900)
|
(423 185)
|
(531 608)
|
(539 443)
|
(540 832)
|
(460 072)
|
(576 974)
|
(477 319)
|
(488 845)
|
|
| Gross Profit |
25 412
N/A
|
25 669
+1%
|
26 376
+3%
|
27 359
+4%
|
26 577
-3%
|
27 952
+5%
|
30 688
+10%
|
34 274
+12%
|
36 520
+7%
|
42 184
+16%
|
43 914
+4%
|
44 772
+2%
|
43 987
-2%
|
46 620
+6%
|
48 605
+4%
|
50 420
+4%
|
49 387
-2%
|
54 563
+10%
|
57 131
+5%
|
60 038
+5%
|
58 487
-3%
|
64 096
+10%
|
65 292
+2%
|
65 976
+1%
|
67 755
+3%
|
69 460
+3%
|
71 284
+3%
|
74 922
+5%
|
77 623
+4%
|
80 581
+4%
|
73 180
-9%
|
69 709
-5%
|
90 838
+30%
|
64 320
-29%
|
70 035
+9%
|
70 680
+1%
|
70 970
+0%
|
72 726
+2%
|
75 818
+4%
|
79 336
+5%
|
85 035
+7%
|
89 052
+5%
|
93 139
+5%
|
97 695
+5%
|
101 300
+4%
|
102 875
+2%
|
105 055
+2%
|
105 840
+1%
|
109 654
+4%
|
112 178
+2%
|
114 274
+2%
|
110 102
-4%
|
110 171
+0%
|
108 131
-2%
|
108 833
+1%
|
116 833
+7%
|
123 179
+5%
|
127 382
+3%
|
133 515
+5%
|
141 900
+6%
|
148 204
+4%
|
156 084
+5%
|
159 029
+2%
|
159 387
+0%
|
162 090
+2%
|
162 853
+0%
|
166 438
+2%
|
170 135
+2%
|
175 170
+3%
|
178 401
+2%
|
183 832
+3%
|
280 018
+52%
|
191 481
-32%
|
285 180
+49%
|
326 603
+15%
|
324 747
-1%
|
189 653
-42%
|
325 515
+72%
|
336 712
+3%
|
352 877
+5%
|
213 713
-39%
|
368 757
+73%
|
385 010
+4%
|
293 858
-24%
|
241 518
-18%
|
318 613
+32%
|
335 599
+5%
|
345 030
+3%
|
279 507
-19%
|
347 846
+24%
|
365 088
+5%
|
372 375
+2%
|
321 513
-14%
|
400 431
+25%
|
335 355
-16%
|
341 696
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(17 238)
|
(16 944)
|
(17 120)
|
(17 516)
|
(17 170)
|
(18 207)
|
(20 284)
|
(23 012)
|
(24 436)
|
(28 660)
|
(30 024)
|
(30 607)
|
(30 249)
|
(32 176)
|
(33 454)
|
(34 620)
|
(33 800)
|
(37 563)
|
(39 426)
|
(41 854)
|
(41 097)
|
(45 771)
|
(46 869)
|
(47 320)
|
(48 186)
|
(49 066)
|
(50 325)
|
(53 117)
|
(54 940)
|
(57 083)
|
(51 339)
|
(48 485)
|
(63 827)
|
(43 559)
|
(48 161)
|
(48 647)
|
(48 441)
|
(50 113)
|
(52 596)
|
(55 880)
|
(58 131)
|
(64 204)
|
(68 101)
|
(70 909)
|
(71 728)
|
(73 596)
|
(74 643)
|
(75 760)
|
(80 366)
|
(82 056)
|
(83 598)
|
(80 269)
|
(79 294)
|
(77 892)
|
(78 464)
|
(84 510)
|
(90 513)
|
(94 423)
|
(100 279)
|
(109 855)
|
(115 199)
|
(118 639)
|
(123 485)
|
(93 623)
|
(120 568)
|
(126 319)
|
(126 587)
|
(158 006)
|
(133 397)
|
(136 779)
|
(139 886)
|
(212 778)
|
(143 768)
|
(217 604)
|
(260 913)
|
(273 063)
|
(149 564)
|
(271 200)
|
(268 017)
|
(263 729)
|
(157 365)
|
(277 670)
|
(291 327)
|
(224 920)
|
(178 051)
|
(248 340)
|
(255 124)
|
(263 131)
|
(223 444)
|
(270 103)
|
(294 763)
|
(300 869)
|
(252 560)
|
(323 165)
|
(270 398)
|
(276 436)
|
|
| Selling, General & Administrative |
(17 238)
|
(16 944)
|
(17 120)
|
(17 516)
|
(17 170)
|
(18 207)
|
(20 284)
|
(23 012)
|
(24 436)
|
(28 660)
|
(30 024)
|
(30 607)
|
(30 249)
|
(32 176)
|
(33 454)
|
(34 620)
|
(33 800)
|
(37 563)
|
(39 426)
|
(41 854)
|
(41 097)
|
(45 771)
|
(46 869)
|
(47 320)
|
(48 186)
|
(49 066)
|
(50 324)
|
(53 116)
|
(54 939)
|
(57 082)
|
(51 339)
|
(48 485)
|
(63 826)
|
(43 559)
|
(48 162)
|
(48 648)
|
(48 441)
|
(50 061)
|
(52 447)
|
(55 532)
|
(58 131)
|
(63 859)
|
(67 365)
|
(70 409)
|
(72 073)
|
(73 722)
|
(75 129)
|
(76 289)
|
(79 131)
|
(81 134)
|
(83 343)
|
(80 197)
|
(78 849)
|
(78 733)
|
(78 161)
|
(83 303)
|
(87 537)
|
(92 319)
|
(97 719)
|
(105 488)
|
(109 440)
|
(117 029)
|
(119 993)
|
(120 465)
|
(119 975)
|
(121 342)
|
(123 608)
|
(126 543)
|
(130 372)
|
(134 193)
|
(137 359)
|
(208 848)
|
(140 306)
|
(212 826)
|
(249 224)
|
(252 859)
|
(144 216)
|
(254 530)
|
(259 703)
|
(268 480)
|
(158 858)
|
(280 491)
|
(293 160)
|
(223 973)
|
(174 733)
|
(246 502)
|
(262 582)
|
(271 246)
|
(218 973)
|
(276 202)
|
(290 861)
|
(296 690)
|
(248 483)
|
(316 440)
|
(264 856)
|
(270 445)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(406)
|
0
|
0
|
0
|
(411)
|
0
|
0
|
0
|
(543)
|
0
|
0
|
0
|
(837)
|
0
|
0
|
0
|
(1 127)
|
0
|
0
|
0
|
(1 514)
|
0
|
0
|
0
|
(1 495)
|
0
|
0
|
0
|
(2 177)
|
0
|
0
|
0
|
(2 440)
|
0
|
0
|
0
|
(2 489)
|
0
|
0
|
0
|
(2 066)
|
0
|
0
|
0
|
(2 568)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(53)
|
(150)
|
(350)
|
0
|
(347)
|
(738)
|
(501)
|
345
|
126
|
487
|
529
|
(829)
|
(922)
|
(255)
|
(74)
|
(34)
|
841
|
(303)
|
(1 207)
|
(2 433)
|
(2 104)
|
(2 560)
|
(4 368)
|
(4 922)
|
(1 611)
|
(3 494)
|
26 840
|
534
|
(4 978)
|
(2 979)
|
(31 462)
|
(1 511)
|
(2 586)
|
(2 526)
|
(3 930)
|
(1 967)
|
(4 778)
|
(11 689)
|
(20 203)
|
(3 171)
|
(16 670)
|
(8 314)
|
4 751
|
3 933
|
2 821
|
1 833
|
(948)
|
(829)
|
(1 838)
|
7 459
|
8 115
|
(2 405)
|
6 099
|
(3 903)
|
(4 179)
|
(1 509)
|
(6 724)
|
(5 542)
|
(5 991)
|
|
| Operating Income |
8 174
N/A
|
8 725
+7%
|
9 256
+6%
|
9 843
+6%
|
9 407
-4%
|
9 924
+5%
|
10 666
+7%
|
11 330
+6%
|
12 084
+7%
|
13 524
+12%
|
13 754
+2%
|
14 165
+3%
|
13 738
-3%
|
14 444
+5%
|
15 151
+5%
|
15 800
+4%
|
15 587
-1%
|
17 000
+9%
|
17 705
+4%
|
18 184
+3%
|
17 390
-4%
|
18 325
+5%
|
18 423
+1%
|
18 657
+1%
|
19 569
+5%
|
20 395
+4%
|
20 961
+3%
|
21 807
+4%
|
22 684
+4%
|
23 500
+4%
|
21 841
-7%
|
21 223
-3%
|
27 012
+27%
|
20 760
-23%
|
21 873
+5%
|
22 032
+1%
|
22 529
+2%
|
22 612
+0%
|
23 222
+3%
|
23 455
+1%
|
26 904
+15%
|
24 847
-8%
|
25 036
+1%
|
26 785
+7%
|
29 572
+10%
|
29 279
-1%
|
30 413
+4%
|
30 081
-1%
|
29 288
-3%
|
30 121
+3%
|
30 675
+2%
|
29 832
-3%
|
30 877
+4%
|
30 239
-2%
|
30 369
+0%
|
32 323
+6%
|
32 666
+1%
|
32 959
+1%
|
33 236
+1%
|
32 044
-4%
|
33 005
+3%
|
37 444
+13%
|
35 542
-5%
|
65 763
+85%
|
41 522
-37%
|
36 533
-12%
|
39 851
+9%
|
12 130
-70%
|
41 773
+244%
|
41 623
0%
|
43 946
+6%
|
67 240
+53%
|
47 713
-29%
|
67 575
+42%
|
65 689
-3%
|
51 685
-21%
|
40 089
-22%
|
54 315
+35%
|
68 695
+26%
|
89 148
+30%
|
56 348
-37%
|
91 087
+62%
|
93 683
+3%
|
68 938
-26%
|
63 467
-8%
|
70 273
+11%
|
80 476
+15%
|
81 900
+2%
|
56 063
-32%
|
77 744
+39%
|
70 325
-10%
|
71 506
+2%
|
68 953
-4%
|
77 266
+12%
|
64 957
-16%
|
65 260
+0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(150)
|
116
|
(184)
|
(92)
|
(312)
|
(936)
|
(2 016)
|
(3 201)
|
(3 393)
|
(3 177)
|
(2 985)
|
(1 502)
|
(1 223)
|
(1 928)
|
(1 610)
|
(2 215)
|
(2 408)
|
(2 401)
|
(2 815)
|
(2 271)
|
(2 264)
|
(2 021)
|
(1 529)
|
(1 748)
|
(1 415)
|
(1 826)
|
(1 524)
|
(2 423)
|
(5 391)
|
(6 245)
|
(5 865)
|
(5 211)
|
(4 423)
|
(1 515)
|
(1 370)
|
508
|
1 173
|
1 891
|
1 898
|
2 787
|
4 543
|
4 181
|
4 794
|
3 798
|
6 440
|
7 050
|
6 264
|
5 955
|
(3 739)
|
(142)
|
(849)
|
(2 150)
|
(6 575)
|
(785)
|
(397)
|
(569)
|
(7 261)
|
(2 021)
|
(2 242)
|
(1 062)
|
(4 154)
|
(2 505)
|
(3 155)
|
(2 697)
|
1 423
|
(1 986)
|
4 169
|
1 217
|
(4 310)
|
1 901
|
(4 324)
|
(6 122)
|
(5 793)
|
(4 870)
|
(5 088)
|
(6 006)
|
(14 687)
|
(18 773)
|
(24 579)
|
(22 166)
|
(13 628)
|
(14 952)
|
(14 784)
|
(9 671)
|
(16 233)
|
(12 217)
|
(9 998)
|
(8 622)
|
3 911
|
(9 563)
|
(3 670)
|
(6 483)
|
2 490
|
7 126
|
(1 392)
|
(7 892)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
(145)
|
0
|
0
|
0
|
115
|
0
|
0
|
0
|
170
|
0
|
0
|
0
|
(2 449)
|
0
|
0
|
0
|
(763)
|
0
|
0
|
0
|
(1 925)
|
0
|
0
|
0
|
(5 867)
|
0
|
0
|
0
|
(1 773)
|
0
|
0
|
0
|
(1 129)
|
0
|
0
|
0
|
(841)
|
0
|
0
|
0
|
(4 343)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
224
|
0
|
0
|
0
|
(894)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(306)
|
(319)
|
(372)
|
(906)
|
(858)
|
(987)
|
(1 286)
|
(886)
|
(656)
|
(705)
|
(569)
|
(431)
|
(871)
|
(872)
|
(697)
|
(930)
|
(437)
|
(626)
|
(1 094)
|
(1 266)
|
(1 125)
|
(1 867)
|
(1 508)
|
(1 400)
|
(1 268)
|
(1 221)
|
(1 619)
|
(2 106)
|
(3 808)
|
(4 394)
|
(3 794)
|
(3 543)
|
(3 598)
|
(1 074)
|
(1 467)
|
(705)
|
(294)
|
36
|
509
|
258
|
(2 183)
|
58
|
39
|
47
|
(13)
|
(60)
|
(261)
|
(199)
|
(510)
|
(502)
|
(719)
|
(469)
|
(413)
|
(195)
|
198
|
(113)
|
(357)
|
45
|
325
|
1 584
|
(465)
|
2 600
|
2 959
|
2 995
|
(4 725)
|
2 766
|
2 145
|
965
|
(3 070)
|
218
|
190
|
187
|
(7 699)
|
329
|
535
|
684
|
(224)
|
735
|
872
|
1 078
|
244
|
1 206
|
1 192
|
850
|
391
|
(2 341)
|
(2 531)
|
(2 643)
|
(1 317)
|
(1 314)
|
(1 385)
|
(1 299)
|
(553)
|
(6 611)
|
(6 574)
|
(6 540)
|
|
| Pre-Tax Income |
7 718
N/A
|
8 522
+10%
|
8 700
+2%
|
8 845
+2%
|
8 237
-7%
|
8 001
-3%
|
7 364
-8%
|
7 243
-2%
|
8 035
+11%
|
9 642
+20%
|
10 200
+6%
|
12 232
+20%
|
11 644
-5%
|
11 644
N/A
|
12 844
+10%
|
12 655
-1%
|
12 742
+1%
|
13 973
+10%
|
13 796
-1%
|
14 647
+6%
|
14 001
-4%
|
14 437
+3%
|
15 386
+7%
|
15 509
+1%
|
16 886
+9%
|
17 347
+3%
|
17 816
+3%
|
17 278
-3%
|
13 485
-22%
|
12 859
-5%
|
12 181
-5%
|
12 469
+2%
|
18 990
+52%
|
18 171
-4%
|
19 037
+5%
|
21 835
+15%
|
23 632
+8%
|
24 540
+4%
|
25 629
+4%
|
26 501
+3%
|
28 371
+7%
|
29 087
+3%
|
29 870
+3%
|
30 631
+3%
|
36 000
+18%
|
36 269
+1%
|
36 416
+0%
|
35 836
-2%
|
25 080
-30%
|
29 476
+18%
|
29 106
-1%
|
27 213
-7%
|
23 744
-13%
|
29 260
+23%
|
30 171
+3%
|
31 642
+5%
|
25 163
-20%
|
30 984
+23%
|
31 321
+1%
|
32 566
+4%
|
28 556
-12%
|
37 541
+31%
|
35 348
-6%
|
66 063
+87%
|
35 771
-46%
|
37 313
+4%
|
46 167
+24%
|
14 313
-69%
|
33 630
+135%
|
43 742
+30%
|
39 813
-9%
|
61 304
+54%
|
32 296
-47%
|
63 035
+95%
|
61 136
-3%
|
46 363
-24%
|
19 311
-58%
|
36 277
+88%
|
44 989
+24%
|
68 059
+51%
|
41 191
-39%
|
77 341
+88%
|
80 090
+4%
|
60 117
-25%
|
46 496
-23%
|
55 715
+20%
|
67 947
+22%
|
70 635
+4%
|
57 816
-18%
|
66 867
+16%
|
65 270
-2%
|
63 724
-2%
|
66 547
+4%
|
77 782
+17%
|
56 991
-27%
|
50 828
-11%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 820)
|
(3 145)
|
(3 161)
|
(3 455)
|
(3 624)
|
(3 661)
|
(3 295)
|
(2 936)
|
(3 378)
|
(4 000)
|
(2 790)
|
(3 535)
|
(2 395)
|
(2 388)
|
(4 244)
|
(4 061)
|
(4 584)
|
(4 752)
|
(4 448)
|
(4 552)
|
(4 806)
|
(4 582)
|
(4 736)
|
(4 690)
|
(4 950)
|
(5 121)
|
(5 255)
|
(5 262)
|
(4 208)
|
(4 132)
|
(3 950)
|
(3 835)
|
(3 908)
|
(5 235)
|
(5 328)
|
(6 344)
|
(5 671)
|
(5 883)
|
(6 453)
|
(6 306)
|
(7 687)
|
(7 718)
|
(7 358)
|
(7 477)
|
(7 949)
|
(7 990)
|
(8 522)
|
(8 513)
|
(7 756)
|
(7 661)
|
(7 930)
|
(6 364)
|
(6 253)
|
(6 139)
|
(6 144)
|
(7 334)
|
(7 932)
|
(7 916)
|
(7 530)
|
(6 915)
|
(7 888)
|
(7 823)
|
(7 307)
|
(12 241)
|
(10 213)
|
(9 295)
|
(12 149)
|
(7 808)
|
(10 169)
|
(11 596)
|
(9 563)
|
(15 270)
|
(10 476)
|
(17 372)
|
(25 654)
|
(29 829)
|
(14 819)
|
(27 935)
|
(23 451)
|
(21 971)
|
(14 278)
|
(22 281)
|
(23 024)
|
(17 361)
|
(13 275)
|
(18 712)
|
(21 887)
|
(23 905)
|
(12 971)
|
(16 352)
|
(16 411)
|
(15 807)
|
(25 433)
|
(30 214)
|
(24 603)
|
(22 452)
|
|
| Income from Continuing Operations |
4 898
|
5 377
|
5 539
|
5 390
|
4 613
|
4 340
|
4 069
|
4 307
|
4 657
|
5 642
|
7 410
|
8 697
|
9 249
|
9 256
|
8 600
|
8 594
|
8 158
|
9 220
|
9 347
|
10 094
|
9 195
|
9 853
|
10 648
|
10 817
|
11 936
|
12 226
|
12 561
|
12 016
|
9 278
|
8 727
|
8 231
|
8 634
|
15 082
|
12 936
|
13 709
|
15 491
|
17 961
|
18 657
|
19 176
|
20 195
|
20 684
|
21 369
|
22 513
|
23 154
|
28 051
|
28 278
|
27 892
|
27 322
|
17 324
|
21 814
|
21 175
|
20 847
|
17 491
|
23 120
|
24 025
|
24 307
|
17 231
|
23 067
|
23 791
|
25 651
|
20 668
|
29 719
|
28 042
|
53 823
|
25 558
|
28 018
|
34 018
|
6 505
|
23 461
|
32 146
|
30 250
|
46 034
|
21 820
|
45 663
|
35 481
|
16 535
|
4 492
|
8 343
|
21 538
|
46 089
|
26 913
|
55 060
|
57 067
|
42 756
|
33 221
|
37 003
|
46 060
|
46 729
|
44 845
|
50 514
|
48 858
|
47 918
|
41 114
|
47 568
|
32 388
|
28 376
|
|
| Income to Minority Interest |
(1 579)
|
(1 784)
|
(1 936)
|
(1 499)
|
(1 776)
|
(1 667)
|
(1 439)
|
(1 380)
|
(1 564)
|
(1 895)
|
(2 789)
|
(3 466)
|
(3 418)
|
(3 395)
|
(2 905)
|
(2 649)
|
(2 609)
|
(2 914)
|
(2 611)
|
(2 897)
|
(2 573)
|
(2 822)
|
(3 242)
|
(3 267)
|
(3 425)
|
(3 562)
|
(3 687)
|
(3 255)
|
(2 570)
|
(2 511)
|
(2 738)
|
(3 416)
|
(5 174)
|
(5 586)
|
(5 621)
|
(5 515)
|
(5 039)
|
(5 077)
|
(7 822)
|
(5 390)
|
(5 551)
|
(5 862)
|
(3 397)
|
(6 642)
|
(7 344)
|
(7 240)
|
(7 213)
|
(6 912)
|
(6 233)
|
(6 197)
|
(6 129)
|
(6 412)
|
(5 929)
|
(5 852)
|
(5 832)
|
(5 007)
|
(5 593)
|
(5 735)
|
(5 593)
|
(5 746)
|
(6 035)
|
(7 977)
|
(8 455)
|
(8 482)
|
5 202
|
7 024
|
6 803
|
6 164
|
(9 089)
|
(9 229)
|
(9 358)
|
(13 520)
|
(7 349)
|
(10 786)
|
(10 916)
|
(8 561)
|
(5 686)
|
(9 622)
|
(11 248)
|
(13 337)
|
(9 183)
|
(14 912)
|
(15 337)
|
(12 057)
|
(10 834)
|
(13 085)
|
(13 805)
|
(14 301)
|
(10 988)
|
(13 902)
|
(14 876)
|
(15 205)
|
(13 501)
|
(16 639)
|
(13 534)
|
(13 612)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
36
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 831
|
0
|
0
|
0
|
5 139
|
0
|
0
|
0
|
6 045
|
0
|
0
|
0
|
6 507
|
0
|
0
|
0
|
7 923
|
0
|
0
|
0
|
6 252
|
0
|
0
|
0
|
6 228
|
0
|
0
|
0
|
(736)
|
0
|
0
|
0
|
10 765
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
(406)
|
0
|
0
|
0
|
(993)
|
0
|
0
|
0
|
|
| Net Income (Common) |
3 292
N/A
|
3 591
+9%
|
3 601
+0%
|
3 889
+8%
|
2 837
-27%
|
2 673
-6%
|
2 630
-2%
|
2 927
+11%
|
3 093
+6%
|
3 747
+21%
|
4 621
+23%
|
5 231
+13%
|
5 831
+11%
|
5 926
+2%
|
5 779
-2%
|
6 038
+4%
|
5 549
-8%
|
6 242
+12%
|
6 653
+7%
|
7 105
+7%
|
6 622
-7%
|
7 031
+6%
|
7 406
+5%
|
7 550
+2%
|
8 510
+13%
|
8 664
+2%
|
8 874
+2%
|
8 761
-1%
|
6 708
-23%
|
6 216
-7%
|
6 175
-1%
|
6 424
+4%
|
9 908
+54%
|
11 122
+12%
|
38 017
+242%
|
39 381
+4%
|
40 251
+2%
|
40 419
+0%
|
11 354
-72%
|
14 805
+30%
|
15 133
+2%
|
15 507
+2%
|
19 115
+23%
|
16 511
-14%
|
20 707
+25%
|
21 037
+2%
|
20 679
-2%
|
20 410
-1%
|
15 922
-22%
|
15 702
-1%
|
15 046
-4%
|
14 435
-4%
|
16 701
+16%
|
17 183
+3%
|
18 193
+6%
|
19 300
+6%
|
17 683
-8%
|
17 331
-2%
|
18 196
+5%
|
19 903
+9%
|
21 140
+6%
|
21 741
+3%
|
20 272
-7%
|
46 041
+127%
|
42 408
-8%
|
38 819
-8%
|
44 028
+13%
|
16 271
-63%
|
23 990
+47%
|
26 232
+9%
|
24 092
-8%
|
35 305
+47%
|
20 699
-41%
|
34 877
+68%
|
24 565
-30%
|
7 974
-68%
|
(1 930)
N/A
|
(1 279)
+34%
|
10 289
N/A
|
32 752
+218%
|
28 495
-13%
|
40 149
+41%
|
41 730
+4%
|
30 699
-26%
|
23 909
-22%
|
71 981
+201%
|
116 972
+63%
|
115 965
-1%
|
65 689
-43%
|
68 556
+4%
|
29 799
-57%
|
25 956
-13%
|
26 735
+3%
|
32 540
+22%
|
19 784
-39%
|
16 300
-18%
|
|
| EPS (Diluted) |
0.21
N/A
|
0.22
+5%
|
0.22
N/A
|
0.24
+9%
|
0.18
-25%
|
0.17
-6%
|
0.17
N/A
|
0.19
+12%
|
0.19
N/A
|
0.23
+21%
|
0.29
+26%
|
0.33
+14%
|
0.37
+12%
|
0.33
-11%
|
0.31
-6%
|
0.35
+13%
|
0.31
-11%
|
0.36
+16%
|
0.38
+6%
|
0.41
+8%
|
0.37
-10%
|
0.39
+5%
|
0.41
+5%
|
0.41
N/A
|
0.48
+17%
|
0.48
N/A
|
0.49
+2%
|
0.49
N/A
|
0.37
-24%
|
0.34
-8%
|
0.34
N/A
|
0.35
+3%
|
0.55
+57%
|
0.62
+13%
|
2.1
+239%
|
2.2
+5%
|
2.24
+2%
|
2.25
+0%
|
0.64
-72%
|
0.83
+30%
|
0.85
+2%
|
0.87
+2%
|
1.07
+23%
|
0.93
-13%
|
1.16
+25%
|
1.18
+2%
|
1.16
-2%
|
1.14
-2%
|
0.89
-22%
|
0.88
-1%
|
0.84
-5%
|
0.81
-4%
|
0.93
+15%
|
0.97
+4%
|
1
+3%
|
1.09
+9%
|
0.99
-9%
|
0.97
-2%
|
1.02
+5%
|
1.11
+9%
|
1.18
+6%
|
1.21
+3%
|
1.12
-7%
|
2.57
+129%
|
11.85
+361%
|
2.16
-82%
|
2.43
+13%
|
0.9
-63%
|
1.34
+49%
|
1.46
+9%
|
1.34
-8%
|
1.97
+47%
|
5.78
+193%
|
1.95
-66%
|
1.37
-30%
|
0.45
-67%
|
-0.11
N/A
|
-0.07
+36%
|
0.58
N/A
|
1.83
+216%
|
1.59
-13%
|
2.24
+41%
|
2.33
+4%
|
1.72
-26%
|
1.33
-23%
|
4.02
+202%
|
6.53
+62%
|
6.48
-1%
|
3.67
-43%
|
3.83
+4%
|
1.66
-57%
|
1.45
-13%
|
1.49
+3%
|
1.81
+21%
|
1.14
-37%
|
0.93
-18%
|
|