HCA Healthcare Inc
NYSE:HCA
| 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 |
296.7
515.85
|
| 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
HCA Healthcare Inc
|
Revenue
|
74.4B
USD
|
|
Cost of Revenue
|
-11.2B
USD
|
|
Gross Profit
|
63.2B
USD
|
|
Operating Expenses
|
-51.6B
USD
|
|
Operating Income
|
11.6B
USD
|
|
Other Expenses
|
-5.3B
USD
|
|
Net Income
|
6.3B
USD
|
Income Statement
HCA Healthcare Inc
| 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 |
536
|
515
|
484
|
458
|
446
|
439
|
454
|
470
|
491
|
512
|
525
|
536
|
563
|
592
|
621
|
643
|
655
|
677
|
708
|
748
|
955
|
1 326
|
1 687
|
2 047
|
2 215
|
2 188
|
2 125
|
2 062
|
2 021
|
1 962
|
1 974
|
1 987
|
1 987
|
2 032
|
2 056
|
2 071
|
2 097
|
2 114
|
2 104
|
2 098
|
2 037
|
1 946
|
1 874
|
1 801
|
1 798
|
1 828
|
1 842
|
1 854
|
1 848
|
1 836
|
1 801
|
1 770
|
1 743
|
1 702
|
1 700
|
1 684
|
1 665
|
1 662
|
1 664
|
1 685
|
1 707
|
1 710
|
1 694
|
1 689
|
1 690
|
1 702
|
1 727
|
1 742
|
1 755
|
1 785
|
1 826
|
1 832
|
1 824
|
1 791
|
1 702
|
1 639
|
1 584
|
1 540
|
1 538
|
1 551
|
1 566
|
1 590
|
1 638
|
1 686
|
1 741
|
1 812
|
1 863
|
1 900
|
1 938
|
1 971
|
1 992
|
2 024
|
2 061
|
2 096
|
2 158
|
2 204
|
|
| Revenue |
17 953
N/A
|
18 325
+2%
|
18 752
+2%
|
19 243
+3%
|
19 729
+3%
|
20 129
+2%
|
20 693
+3%
|
21 235
+3%
|
21 808
+3%
|
22 472
+3%
|
22 838
+2%
|
23 159
+1%
|
23 502
+1%
|
23 747
+1%
|
23 984
+1%
|
24 217
+1%
|
24 455
+1%
|
24 688
+1%
|
24 978
+1%
|
25 166
+1%
|
25 477
+1%
|
25 739
+1%
|
26 108
+1%
|
26 464
+1%
|
26 858
+1%
|
27 308
+2%
|
27 559
+1%
|
27 992
+2%
|
28 374
+1%
|
28 678
+1%
|
29 181
+2%
|
29 712
+2%
|
30 052
+1%
|
30 165
+0%
|
30 438
+1%
|
30 552
+0%
|
28 035
-8%
|
30 545
+9%
|
30 038
-2%
|
29 649
-1%
|
29 682
+0%
|
30 681
+3%
|
31 544
+3%
|
32 348
+3%
|
33 013
+2%
|
33 048
+0%
|
33 386
+1%
|
33 780
+1%
|
34 182
+1%
|
34 574
+1%
|
35 354
+2%
|
36 118
+2%
|
36 918
+2%
|
37 762
+2%
|
38 429
+2%
|
39 065
+2%
|
39 678
+2%
|
40 262
+1%
|
40 684
+1%
|
41 098
+1%
|
41 490
+1%
|
41 853
+1%
|
42 267
+1%
|
42 693
+1%
|
43 614
+2%
|
44 414
+2%
|
45 210
+2%
|
45 965
+2%
|
46 677
+2%
|
47 771
+2%
|
48 844
+2%
|
50 087
+3%
|
51 336
+2%
|
51 680
+1%
|
50 146
-3%
|
50 763
+1%
|
51 533
+2%
|
52 649
+2%
|
56 016
+6%
|
57 981
+4%
|
58 752
+1%
|
59 720
+2%
|
60 105
+1%
|
59 800
-1%
|
60 233
+1%
|
60 879
+1%
|
61 920
+2%
|
63 162
+2%
|
64 968
+3%
|
66 716
+3%
|
68 347
+2%
|
69 621
+2%
|
70 603
+1%
|
71 585
+1%
|
72 698
+2%
|
74 372
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 860)
|
(2 927)
|
(2 992)
|
(3 075)
|
(3 158)
|
(3 225)
|
(3 317)
|
(3 404)
|
(3 522)
|
(3 657)
|
(3 754)
|
(3 838)
|
(3 901)
|
(3 972)
|
(4 047)
|
(4 090)
|
(4 126)
|
(4 189)
|
(4 238)
|
(4 275)
|
(4 322)
|
(4 311)
|
(4 316)
|
(4 355)
|
(4 395)
|
(4 465)
|
(4 518)
|
(4 574)
|
(4 620)
|
(4 657)
|
(4 719)
|
(4 784)
|
(4 868)
|
(4 858)
|
(4 898)
|
(4 926)
|
(4 961)
|
(5 036)
|
(5 080)
|
(5 109)
|
(5 179)
|
(5 323)
|
(5 450)
|
(5 562)
|
(5 717)
|
(5 777)
|
(5 825)
|
(5 907)
|
(5 970)
|
(6 023)
|
(6 085)
|
(6 167)
|
(6 262)
|
(6 368)
|
(6 506)
|
(6 611)
|
(6 638)
|
(6 714)
|
(6 762)
|
(6 817)
|
(6 933)
|
(7 016)
|
(7 093)
|
(7 171)
|
(7 316)
|
(7 434)
|
(7 556)
|
(7 669)
|
(7 724)
|
(7 850)
|
(8 051)
|
(8 251)
|
(8 481)
|
(8 563)
|
(8 193)
|
(8 231)
|
(8 369)
|
(8 470)
|
(9 102)
|
(9 437)
|
(9 481)
|
(9 578)
|
(9 499)
|
(9 356)
|
(9 371)
|
(9 473)
|
(9 650)
|
(9 747)
|
(9 902)
|
(10 150)
|
(10 306)
|
(10 546)
|
(10 755)
|
(10 848)
|
(11 058)
|
(11 183)
|
|
| Gross Profit |
15 093
N/A
|
15 398
+2%
|
15 760
+2%
|
16 168
+3%
|
16 571
+2%
|
16 904
+2%
|
17 376
+3%
|
17 831
+3%
|
18 286
+3%
|
18 815
+3%
|
19 084
+1%
|
19 321
+1%
|
19 601
+1%
|
19 775
+1%
|
19 937
+1%
|
20 127
+1%
|
20 329
+1%
|
20 499
+1%
|
20 740
+1%
|
20 891
+1%
|
21 155
+1%
|
21 428
+1%
|
21 792
+2%
|
22 109
+1%
|
22 463
+2%
|
22 843
+2%
|
23 041
+1%
|
23 418
+2%
|
23 754
+1%
|
24 021
+1%
|
24 462
+2%
|
24 928
+2%
|
25 184
+1%
|
25 307
+0%
|
25 540
+1%
|
25 626
+0%
|
23 074
-10%
|
25 509
+11%
|
24 958
-2%
|
24 540
-2%
|
24 503
0%
|
25 358
+3%
|
26 094
+3%
|
26 786
+3%
|
27 296
+2%
|
27 271
0%
|
27 561
+1%
|
27 873
+1%
|
28 212
+1%
|
28 551
+1%
|
29 269
+3%
|
29 951
+2%
|
30 656
+2%
|
31 394
+2%
|
31 923
+2%
|
32 454
+2%
|
33 040
+2%
|
33 548
+2%
|
33 922
+1%
|
34 281
+1%
|
34 557
+1%
|
34 837
+1%
|
35 174
+1%
|
35 522
+1%
|
36 298
+2%
|
36 980
+2%
|
37 654
+2%
|
38 296
+2%
|
38 953
+2%
|
39 921
+2%
|
40 793
+2%
|
41 836
+3%
|
42 855
+2%
|
43 117
+1%
|
41 953
-3%
|
42 532
+1%
|
43 164
+1%
|
44 179
+2%
|
46 914
+6%
|
48 544
+3%
|
49 271
+1%
|
50 142
+2%
|
50 606
+1%
|
50 444
0%
|
50 862
+1%
|
51 406
+1%
|
52 270
+2%
|
53 415
+2%
|
55 066
+3%
|
56 566
+3%
|
58 041
+3%
|
59 075
+2%
|
59 848
+1%
|
60 737
+1%
|
61 640
+1%
|
63 189
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(12 941)
|
(13 132)
|
(13 356)
|
(13 612)
|
(13 884)
|
(14 180)
|
(14 721)
|
(15 189)
|
(15 677)
|
(16 320)
|
(16 562)
|
(16 908)
|
(17 135)
|
(17 192)
|
(17 340)
|
(17 461)
|
(17 699)
|
(17 951)
|
(18 219)
|
(18 438)
|
(18 959)
|
(19 090)
|
(19 342)
|
(19 561)
|
(19 511)
|
(19 991)
|
(20 275)
|
(20 566)
|
(20 819)
|
(20 806)
|
(20 956)
|
(21 218)
|
(21 383)
|
(21 391)
|
(21 542)
|
(21 556)
|
(18 909)
|
(21 339)
|
(20 859)
|
(20 397)
|
(20 165)
|
(20 745)
|
(21 330)
|
(21 894)
|
(22 480)
|
(22 714)
|
(22 892)
|
(23 163)
|
(23 420)
|
(23 707)
|
(24 140)
|
(24 619)
|
(25 091)
|
(25 883)
|
(26 085)
|
(26 646)
|
(27 075)
|
(27 540)
|
(27 890)
|
(28 133)
|
(28 359)
|
(28 677)
|
(29 011)
|
(29 575)
|
(30 241)
|
(30 880)
|
(31 452)
|
(31 774)
|
(32 311)
|
(32 933)
|
(33 814)
|
(34 719)
|
(35 637)
|
(36 291)
|
(35 624)
|
(35 696)
|
(35 902)
|
(36 102)
|
(37 504)
|
(38 802)
|
(39 593)
|
(40 609)
|
(41 250)
|
(41 418)
|
(41 809)
|
(42 198)
|
(42 980)
|
(44 176)
|
(45 439)
|
(46 813)
|
(47 857)
|
(48 573)
|
(49 301)
|
(49 895)
|
(50 562)
|
(51 556)
|
|
| Selling, General & Administrative |
(8 655)
|
(8 846)
|
(9 054)
|
(9 292)
|
(9 533)
|
(9 759)
|
(10 183)
|
(10 528)
|
(10 889)
|
(11 392)
|
(11 632)
|
(11 915)
|
(12 088)
|
(12 078)
|
(12 087)
|
(12 151)
|
(12 286)
|
(12 476)
|
(12 754)
|
(12 938)
|
(13 511)
|
(13 642)
|
(13 767)
|
(13 956)
|
(13 844)
|
(14 233)
|
(14 480)
|
(14 707)
|
(14 849)
|
(14 852)
|
(15 008)
|
(15 229)
|
(15 234)
|
(15 140)
|
(15 194)
|
(15 126)
|
(12 484)
|
(14 791)
|
(14 247)
|
(13 725)
|
(13 440)
|
(13 881)
|
(14 268)
|
(14 716)
|
(15 089)
|
(15 270)
|
(15 411)
|
(17 110)
|
(21 883)
|
(20 631)
|
(22 525)
|
(22 944)
|
(23 396)
|
(23 816)
|
(24 321)
|
(24 837)
|
(25 218)
|
(25 662)
|
(25 979)
|
(26 201)
|
(26 405)
|
(26 677)
|
(26 974)
|
(27 493)
|
(28 110)
|
(28 678)
|
(29 209)
|
(29 527)
|
(30 033)
|
(30 580)
|
(31 387)
|
(30 100)
|
(24 415)
|
(26 828)
|
(23 959)
|
(23 869)
|
(23 874)
|
(24 057)
|
(25 112)
|
(26 109)
|
(26 779)
|
(27 417)
|
(27 824)
|
(27 629)
|
(27 685)
|
(27 830)
|
(28 315)
|
(28 972)
|
(29 487)
|
(30 110)
|
(30 518)
|
(30 823)
|
(31 170)
|
(31 460)
|
(31 913)
|
(32 416)
|
|
| Depreciation & Amortization |
(1 048)
|
(1 035)
|
(1 028)
|
(1 026)
|
(1 010)
|
(1 027)
|
(1 050)
|
(1 080)
|
(1 112)
|
(1 154)
|
(1 191)
|
(1 222)
|
(1 250)
|
(1 284)
|
(1 333)
|
(1 356)
|
(1 374)
|
(1 382)
|
(1 370)
|
(1 381)
|
(1 391)
|
(1 401)
|
(1 410)
|
(1 418)
|
(1 426)
|
(1 428)
|
(1 422)
|
(1 416)
|
(1 416)
|
(1 412)
|
(1 417)
|
(1 421)
|
(1 425)
|
(1 427)
|
(1 422)
|
(1 420)
|
(1 421)
|
(1 424)
|
(1 427)
|
(1 437)
|
(1 465)
|
(1 524)
|
(1 586)
|
(1 641)
|
(1 679)
|
(1 686)
|
(1 691)
|
(1 717)
|
(1 753)
|
(1 776)
|
(1 805)
|
(1 822)
|
(1 820)
|
(1 846)
|
(1 861)
|
(1 883)
|
(1 904)
|
(1 910)
|
(1 930)
|
(1 943)
|
(1 966)
|
(2 008)
|
(2 040)
|
(2 084)
|
(2 131)
|
(2 163)
|
(2 204)
|
(2 247)
|
(2 278)
|
(2 344)
|
(2 418)
|
(2 483)
|
(2 596)
|
(2 651)
|
(2 706)
|
(2 753)
|
(2 721)
|
(2 744)
|
(2 765)
|
(2 787)
|
(2 853)
|
(2 888)
|
(2 914)
|
(2 947)
|
(2 969)
|
(2 993)
|
(3 018)
|
(3 038)
|
(3 077)
|
(3 116)
|
(3 172)
|
(3 245)
|
(3 312)
|
(3 377)
|
(3 421)
|
(3 468)
|
|
| Other Operating Expenses |
(3 238)
|
(3 251)
|
(3 274)
|
(3 294)
|
(3 341)
|
(3 394)
|
(3 488)
|
(3 581)
|
(3 676)
|
(3 774)
|
(3 739)
|
(3 771)
|
(3 797)
|
(3 830)
|
(3 920)
|
(3 954)
|
(4 039)
|
(4 093)
|
(4 095)
|
(4 119)
|
(4 057)
|
(4 047)
|
(4 165)
|
(4 187)
|
(4 241)
|
(4 330)
|
(4 373)
|
(4 443)
|
(4 554)
|
(4 542)
|
(4 530)
|
(4 568)
|
(4 724)
|
(4 824)
|
(4 926)
|
(5 010)
|
(5 004)
|
(5 124)
|
(5 185)
|
(5 235)
|
(5 260)
|
(5 340)
|
(5 476)
|
(5 537)
|
(5 712)
|
(5 758)
|
(5 790)
|
(4 336)
|
216
|
(1 300)
|
190
|
147
|
125
|
(221)
|
97
|
74
|
47
|
32
|
19
|
11
|
12
|
8
|
3
|
0
|
0
|
(39)
|
(39)
|
0
|
0
|
(9)
|
(9)
|
(2 136)
|
(8 626)
|
(6 812)
|
(8 959)
|
(9 074)
|
(9 307)
|
(9 301)
|
(9 627)
|
(9 906)
|
(9 961)
|
(10 304)
|
(10 512)
|
(10 842)
|
(11 155)
|
(11 375)
|
(11 647)
|
(12 166)
|
(12 875)
|
(13 587)
|
(14 167)
|
(14 505)
|
(14 819)
|
(15 058)
|
(15 228)
|
(15 672)
|
|
| Operating Income |
2 152
N/A
|
2 266
+5%
|
2 404
+6%
|
2 556
+6%
|
2 687
+5%
|
2 724
+1%
|
2 655
-3%
|
2 642
0%
|
2 609
-1%
|
2 495
-4%
|
2 522
+1%
|
2 413
-4%
|
2 466
+2%
|
2 583
+5%
|
2 597
+1%
|
2 666
+3%
|
2 630
-1%
|
2 548
-3%
|
2 521
-1%
|
2 453
-3%
|
2 196
-10%
|
2 338
+6%
|
2 450
+5%
|
2 548
+4%
|
2 952
+16%
|
2 852
-3%
|
2 766
-3%
|
2 852
+3%
|
2 935
+3%
|
3 215
+10%
|
3 506
+9%
|
3 710
+6%
|
3 801
+2%
|
3 916
+3%
|
3 998
+2%
|
4 070
+2%
|
4 165
+2%
|
4 170
+0%
|
4 099
-2%
|
4 143
+1%
|
4 338
+5%
|
4 613
+6%
|
4 764
+3%
|
4 892
+3%
|
4 816
-2%
|
4 557
-5%
|
4 669
+2%
|
4 710
+1%
|
4 792
+2%
|
4 844
+1%
|
5 129
+6%
|
5 332
+4%
|
5 565
+4%
|
5 511
-1%
|
5 838
+6%
|
5 808
-1%
|
5 965
+3%
|
6 008
+1%
|
6 032
+0%
|
6 148
+2%
|
6 198
+1%
|
6 160
-1%
|
6 163
+0%
|
5 947
-4%
|
6 057
+2%
|
6 100
+1%
|
6 202
+2%
|
6 522
+5%
|
6 642
+2%
|
6 988
+5%
|
6 979
0%
|
7 117
+2%
|
7 218
+1%
|
6 826
-5%
|
6 329
-7%
|
6 836
+8%
|
7 262
+6%
|
8 077
+11%
|
9 410
+17%
|
9 742
+4%
|
9 678
-1%
|
9 533
-1%
|
9 356
-2%
|
9 026
-4%
|
9 053
+0%
|
9 208
+2%
|
9 290
+1%
|
9 239
-1%
|
9 627
+4%
|
9 753
+1%
|
10 184
+4%
|
10 502
+3%
|
10 547
+0%
|
10 842
+3%
|
11 078
+2%
|
11 633
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(315)
|
(324)
|
(282)
|
(259)
|
(242)
|
(223)
|
(242)
|
(257)
|
(291)
|
(314)
|
(308)
|
(299)
|
(313)
|
(336)
|
(361)
|
(391)
|
(381)
|
(329)
|
(363)
|
(385)
|
(515)
|
(965)
|
(1 343)
|
(1 736)
|
(2 001)
|
(1 972)
|
(1 893)
|
(1 840)
|
(1 798)
|
(1 738)
|
(1 751)
|
(1 752)
|
(1 741)
|
(1 786)
|
(1 796)
|
(1 797)
|
(1 815)
|
(1 824)
|
(1 816)
|
(1 809)
|
(1 779)
|
(1 753)
|
(1 745)
|
(1 734)
|
(1 762)
|
(1 795)
|
(1 806)
|
(1 815)
|
(1 819)
|
(1 806)
|
(1 774)
|
(1 738)
|
(1 700)
|
(1 649)
|
(1 646)
|
(1 635)
|
(1 619)
|
(1 623)
|
(1 625)
|
(1 633)
|
(1 653)
|
(1 658)
|
(1 639)
|
(1 643)
|
(1 645)
|
(1 658)
|
(1 689)
|
(1 708)
|
(1 726)
|
(1 754)
|
(1 794)
|
(1 805)
|
(1 781)
|
(1 752)
|
(1 670)
|
(1 571)
|
(1 530)
|
(1 472)
|
(1 449)
|
(1 467)
|
(1 453)
|
(1 487)
|
(1 549)
|
(1 622)
|
(1 696)
|
(1 796)
|
(1 862)
|
(1 890)
|
(1 916)
|
(1 933)
|
(1 947)
|
(1 983)
|
(2 038)
|
(2 053)
|
(2 096)
|
(2 141)
|
|
| Non-Reccuring Items |
(372)
|
(347)
|
(364)
|
(514)
|
(848)
|
(835)
|
(934)
|
(753)
|
(97)
|
(93)
|
38
|
29
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(24)
|
(24)
|
(48)
|
(48)
|
(24)
|
(24)
|
(9)
|
(53)
|
(64)
|
(73)
|
(68)
|
(27)
|
(43)
|
(52)
|
(139)
|
(146)
|
(123)
|
(286)
|
(270)
|
(666)
|
860
|
1 041
|
1 116
|
1 522
|
(175)
|
(192)
|
(192)
|
(192)
|
(17)
|
(78)
|
(304)
|
(304)
|
(413)
|
0
|
(234)
|
(311)
|
(384)
|
(396)
|
(281)
|
(219)
|
242
|
254
|
264
|
240
|
(39)
|
0
|
0
|
(9)
|
(9)
|
0
|
0
|
(211)
|
(211)
|
(506)
|
316
|
(295)
|
(295)
|
0
|
(834)
|
(12)
|
(12)
|
0
|
(78)
|
(78)
|
(78)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
131
|
118
|
118
|
6
|
6
|
80
|
81
|
91
|
85
|
11
|
10
|
0
|
0
|
0
|
29
|
29
|
78
|
78
|
54
|
95
|
205
|
210
|
216
|
491
|
471
|
517
|
495
|
229
|
97
|
41
|
49
|
(1)
|
(15)
|
(10)
|
(7)
|
(9)
|
4
|
3
|
3
|
3
|
142
|
142
|
140
|
149
|
15
|
0
|
6
|
(2)
|
(10)
|
27
|
34
|
23
|
29
|
17
|
1
|
11
|
(5)
|
(15)
|
(4)
|
1
|
23
|
25
|
21
|
25
|
8
|
412
|
419
|
418
|
428
|
22
|
31
|
25
|
18
|
26
|
(19)
|
(5)
|
(7)
|
(12)
|
23
|
1 056
|
1 620
|
1 628
|
1 588
|
538
|
1 301
|
1 276
|
1 309
|
1 314
|
(5)
|
211
|
222
|
216
|
14
|
(186)
|
(201)
|
(199)
|
|
| Pre-Tax Income |
1 596
N/A
|
1 713
+7%
|
1 876
+10%
|
1 789
-5%
|
1 603
-10%
|
1 746
+9%
|
1 560
-11%
|
1 723
+10%
|
2 306
+34%
|
2 099
-9%
|
2 262
+8%
|
2 143
-5%
|
2 141
0%
|
2 247
+5%
|
2 265
+1%
|
2 304
+2%
|
2 327
+1%
|
2 297
-1%
|
2 212
-4%
|
2 163
-2%
|
1 862
-14%
|
1 559
-16%
|
1 275
-18%
|
1 255
-2%
|
1 398
+11%
|
1 373
-2%
|
1 359
-1%
|
1 188
-13%
|
1 170
-2%
|
1 445
+24%
|
1 736
+20%
|
1 930
+11%
|
2 002
+4%
|
2 068
+3%
|
2 056
-1%
|
2 118
+3%
|
2 231
+5%
|
2 063
-8%
|
2 016
-2%
|
1 671
-17%
|
3 561
+113%
|
4 043
+14%
|
4 275
+6%
|
4 829
+13%
|
2 894
-40%
|
2 570
-11%
|
2 677
+4%
|
2 701
+1%
|
2 946
+9%
|
2 987
+1%
|
3 085
+3%
|
3 313
+7%
|
3 481
+5%
|
3 879
+11%
|
3 959
+2%
|
3 873
-2%
|
3 957
+2%
|
3 974
+0%
|
4 122
+4%
|
4 297
+4%
|
4 810
+12%
|
4 781
-1%
|
4 809
+1%
|
4 569
-5%
|
4 381
-4%
|
4 854
+11%
|
4 932
+2%
|
5 223
+6%
|
5 335
+2%
|
5 256
-1%
|
5 216
-1%
|
5 126
-2%
|
5 244
+2%
|
4 594
-12%
|
4 956
+8%
|
4 965
+0%
|
5 430
+9%
|
6 593
+21%
|
7 150
+8%
|
9 319
+30%
|
9 833
+6%
|
9 674
-2%
|
9 317
-4%
|
7 864
-16%
|
8 580
+9%
|
8 688
+1%
|
8 737
+1%
|
8 663
-1%
|
7 706
-11%
|
8 031
+4%
|
8 459
+5%
|
8 735
+3%
|
8 523
-2%
|
8 603
+1%
|
8 781
+2%
|
9 293
+6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(591)
|
(627)
|
(690)
|
(658)
|
(622)
|
(677)
|
(596)
|
(653)
|
(824)
|
(742)
|
(805)
|
(753)
|
(727)
|
(762)
|
(713)
|
(702)
|
(725)
|
(715)
|
(743)
|
(733)
|
(626)
|
(515)
|
(401)
|
(321)
|
(316)
|
(307)
|
(267)
|
(305)
|
(268)
|
(337)
|
(460)
|
(515)
|
(627)
|
(649)
|
(624)
|
(635)
|
(658)
|
(632)
|
(643)
|
(477)
|
(719)
|
(860)
|
(927)
|
(1 172)
|
(888)
|
(765)
|
(820)
|
(832)
|
(950)
|
(975)
|
(978)
|
(1 062)
|
(1 108)
|
(1 240)
|
(1 287)
|
(1 239)
|
(1 261)
|
(1 187)
|
(1 209)
|
(1 212)
|
(1 378)
|
(1 383)
|
(1 407)
|
(1 382)
|
(1 337)
|
(1 428)
|
(1 457)
|
(1 453)
|
(1 497)
|
(1 396)
|
(1 273)
|
(1 244)
|
(1 099)
|
(932)
|
(1 005)
|
(999)
|
(1 043)
|
(1 324)
|
(1 433)
|
(1 909)
|
(2 112)
|
(2 068)
|
(1 996)
|
(1 671)
|
(1 746)
|
(1 776)
|
(1 792)
|
(1 787)
|
(1 615)
|
(1 681)
|
(1 834)
|
(1 903)
|
(1 866)
|
(1 923)
|
(1 897)
|
(1 988)
|
|
| Income from Continuing Operations |
1 005
|
1 086
|
1 186
|
1 131
|
981
|
1 069
|
964
|
1 070
|
1 482
|
1 357
|
1 457
|
1 390
|
1 414
|
1 485
|
1 552
|
1 602
|
1 602
|
1 582
|
1 469
|
1 430
|
1 236
|
1 044
|
874
|
934
|
1 082
|
1 066
|
1 092
|
883
|
902
|
1 108
|
1 276
|
1 415
|
1 375
|
1 419
|
1 432
|
1 483
|
1 573
|
1 431
|
1 373
|
1 194
|
2 842
|
3 183
|
3 348
|
3 657
|
2 006
|
1 805
|
1 857
|
1 869
|
1 996
|
2 012
|
2 107
|
2 251
|
2 373
|
2 639
|
2 672
|
2 634
|
2 696
|
2 787
|
2 913
|
3 085
|
3 432
|
3 398
|
3 402
|
3 187
|
3 044
|
3 426
|
3 475
|
3 770
|
3 838
|
3 860
|
3 943
|
3 882
|
4 145
|
3 662
|
3 951
|
3 966
|
4 387
|
5 269
|
5 717
|
7 410
|
7 721
|
7 606
|
7 321
|
6 193
|
6 834
|
6 912
|
6 945
|
6 876
|
6 091
|
6 350
|
6 625
|
6 832
|
6 657
|
6 680
|
6 884
|
7 305
|
|
| Income to Minority Interest |
(119)
|
(124)
|
(137)
|
(138)
|
(148)
|
(152)
|
(157)
|
(157)
|
(150)
|
(149)
|
(137)
|
(149)
|
(168)
|
(170)
|
(184)
|
(181)
|
(178)
|
(193)
|
(190)
|
(191)
|
(201)
|
(207)
|
(216)
|
(216)
|
(208)
|
(202)
|
(203)
|
(209)
|
(229)
|
(246)
|
(273)
|
(301)
|
(321)
|
(337)
|
(339)
|
(343)
|
(366)
|
(372)
|
(378)
|
(381)
|
(377)
|
(382)
|
(385)
|
(395)
|
(401)
|
(396)
|
(416)
|
(423)
|
(440)
|
(453)
|
(488)
|
(479)
|
(498)
|
(520)
|
(529)
|
(560)
|
(567)
|
(555)
|
(530)
|
(533)
|
(542)
|
(543)
|
(548)
|
(525)
|
(527)
|
(547)
|
(555)
|
(588)
|
(602)
|
(606)
|
(604)
|
(619)
|
(640)
|
(615)
|
(608)
|
(567)
|
(633)
|
(673)
|
(750)
|
(842)
|
(765)
|
(800)
|
(810)
|
(817)
|
(1 191)
|
(1 179)
|
(1 174)
|
(1 160)
|
(849)
|
(880)
|
(887)
|
(903)
|
(897)
|
(901)
|
(913)
|
(961)
|
|
| Net Income (Common) |
886
N/A
|
945
+7%
|
1 032
+9%
|
976
-5%
|
833
-15%
|
917
+10%
|
807
-12%
|
913
+13%
|
1 332
+46%
|
1 208
-9%
|
1 320
+9%
|
1 241
-6%
|
1 246
+0%
|
1 315
+6%
|
1 368
+4%
|
1 421
+4%
|
1 424
+0%
|
1 389
-2%
|
1 279
-8%
|
1 239
-3%
|
1 035
-16%
|
837
-19%
|
658
-21%
|
718
+9%
|
874
+22%
|
864
-1%
|
889
+3%
|
674
-24%
|
673
0%
|
862
+28%
|
1 003
+16%
|
1 114
+11%
|
1 054
-5%
|
1 082
+3%
|
1 093
+1%
|
1 140
+4%
|
1 207
+6%
|
1 059
-12%
|
995
-6%
|
813
-18%
|
2 465
+203%
|
2 801
+14%
|
2 963
+6%
|
3 262
+10%
|
1 605
-51%
|
1 409
-12%
|
1 441
+2%
|
1 446
+0%
|
1 556
+8%
|
1 559
+0%
|
1 619
+4%
|
1 772
+9%
|
1 875
+6%
|
2 119
+13%
|
2 143
+1%
|
2 074
-3%
|
2 129
+3%
|
2 232
+5%
|
2 383
+7%
|
2 552
+7%
|
2 890
+13%
|
2 855
-1%
|
2 854
0%
|
2 662
-7%
|
2 216
-17%
|
2 701
+22%
|
2 864
+6%
|
3 197
+12%
|
3 787
+18%
|
3 682
-3%
|
3 645
-1%
|
3 498
-4%
|
3 505
+0%
|
3 047
-13%
|
3 343
+10%
|
3 399
+2%
|
3 754
+10%
|
4 596
+22%
|
4 967
+8%
|
6 568
+32%
|
6 956
+6%
|
6 806
-2%
|
6 511
-4%
|
5 376
-17%
|
5 643
+5%
|
5 733
+2%
|
5 771
+1%
|
5 716
-1%
|
5 242
-8%
|
5 470
+4%
|
5 738
+5%
|
5 929
+3%
|
5 760
-3%
|
5 779
+0%
|
5 971
+3%
|
6 344
+6%
|
|
| EPS (Diluted) |
1.74
N/A
|
1.83
+5%
|
2
+9%
|
1.89
-6%
|
1.62
-14%
|
1.86
+15%
|
1.64
-12%
|
1.87
+14%
|
2.71
+45%
|
2.85
+5%
|
3.12
+9%
|
2.93
-6%
|
2.95
+1%
|
3.14
+6%
|
3.26
+4%
|
3.39
+4%
|
3.41
+1%
|
3.33
-2%
|
3.07
-8%
|
2.98
-3%
|
2.49
-16%
|
1.97
-21%
|
1.56
-21%
|
1.69
+8%
|
2.06
+22%
|
2.04
-1%
|
2.1
+3%
|
1.59
-24%
|
1.58
-1%
|
2.03
+28%
|
2.36
+16%
|
2.62
+11%
|
2.44
-7%
|
2.48
+2%
|
2.5
+1%
|
2.59
+4%
|
2.76
+7%
|
2.29
-17%
|
1.84
-20%
|
1.54
-16%
|
4.97
+223%
|
6.11
+23%
|
6.48
+6%
|
7.09
+9%
|
3.49
-51%
|
3.05
-13%
|
3.11
+2%
|
3.12
+0%
|
3.37
+8%
|
3.4
+1%
|
3.57
+5%
|
3.96
+11%
|
4.16
+5%
|
4.86
+17%
|
4.99
+3%
|
4.86
-3%
|
4.99
+3%
|
5.43
+9%
|
5.97
+10%
|
6.55
+10%
|
7.3
+11%
|
7.51
+3%
|
7.6
+1%
|
7.19
-5%
|
5.95
-17%
|
7.5
+26%
|
8.06
+7%
|
9.04
+12%
|
10.66
+18%
|
10.51
-1%
|
10.46
0%
|
10.06
-4%
|
10.07
+0%
|
8.85
-12%
|
9.78
+11%
|
9.89
+1%
|
10.93
+11%
|
13.38
+22%
|
14.93
+12%
|
20.26
+36%
|
21.16
+4%
|
22.14
+5%
|
21.99
-1%
|
18.54
-16%
|
19.12
+3%
|
20.4
+7%
|
20.74
+2%
|
20.75
+0%
|
18.96
-9%
|
20.4
+8%
|
21.72
+6%
|
22.81
+5%
|
22
-4%
|
23.16
+5%
|
24.68
+7%
|
26.86
+9%
|
|