Medtronic PLC
NYSE:MDT
| 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 |
79.3038
105.35
|
| 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
Medtronic PLC
|
Revenue
|
34.8B
USD
|
|
Cost of Revenue
|
-12B
USD
|
|
Gross Profit
|
22.8B
USD
|
|
Operating Expenses
|
-16B
USD
|
|
Operating Income
|
6.8B
USD
|
|
Other Expenses
|
-2B
USD
|
|
Net Income
|
4.8B
USD
|
Income Statement
Medtronic PLC
| Jan-2002 | Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
77
|
14
|
22
|
35
|
47
|
44
|
50
|
51
|
57
|
58
|
59
|
57
|
55
|
64
|
78
|
97
|
116
|
149
|
177
|
195
|
228
|
227
|
235
|
260
|
400
|
301
|
325
|
341
|
371
|
376
|
380
|
386
|
402
|
405
|
424
|
440
|
450
|
420
|
393
|
369
|
349
|
361
|
371
|
380
|
388
|
389
|
389
|
0
|
379
|
192
|
191
|
367
|
666
|
875
|
1 105
|
1 204
|
1 386
|
1 352
|
1 292
|
1 285
|
1 094
|
1 108
|
1 117
|
1 119
|
1 108
|
1 064
|
1 032
|
1 005
|
959
|
913
|
837
|
750
|
679
|
654
|
651
|
638
|
617
|
584
|
558
|
552
|
553
|
527
|
509
|
539
|
583
|
620
|
682
|
703
|
719
|
737
|
766
|
757
|
729
|
738
|
710
|
|
| Revenue |
6 137
N/A
|
6 411
+4%
|
6 669
+4%
|
6 989
+5%
|
7 309
+5%
|
7 665
+5%
|
8 016
+5%
|
8 288
+3%
|
8 570
+3%
|
9 087
+6%
|
9 369
+3%
|
9 605
+3%
|
9 942
+4%
|
10 055
+1%
|
10 399
+3%
|
10 765
+4%
|
11 003
+2%
|
11 292
+3%
|
11 499
+2%
|
11 807
+3%
|
12 086
+2%
|
12 299
+2%
|
12 529
+2%
|
12 578
+0%
|
12 935
+3%
|
13 515
+4%
|
14 094
+4%
|
14 541
+3%
|
14 630
+1%
|
14 599
0%
|
14 826
+2%
|
15 094
+2%
|
15 451
+2%
|
15 392
0%
|
15 659
+2%
|
15 531
-1%
|
15 537
+0%
|
15 508
0%
|
15 680
+1%
|
15 993
+2%
|
16 054
+0%
|
16 184
+1%
|
16 246
+0%
|
16 318
+0%
|
16 427
+1%
|
16 590
+1%
|
16 665
+0%
|
16 764
+1%
|
16 900
+1%
|
17 005
+1%
|
17 195
+1%
|
17 367
+1%
|
17 522
+1%
|
20 261
+16%
|
23 262
+15%
|
25 954
+12%
|
28 570
+10%
|
28 833
+1%
|
28 725
0%
|
29 012
+1%
|
29 361
+1%
|
29 710
+1%
|
29 934
+1%
|
29 639
-1%
|
29 725
+0%
|
29 953
+1%
|
29 947
0%
|
30 378
+1%
|
30 555
+1%
|
30 557
+0%
|
30 666
+0%
|
30 891
+1%
|
31 062
+1%
|
28 913
-7%
|
27 927
-3%
|
27 868
0%
|
27 926
+0%
|
30 117
+8%
|
31 597
+5%
|
31 797
+1%
|
31 785
0%
|
31 686
0%
|
31 070
-2%
|
30 808
-1%
|
30 772
0%
|
31 227
+1%
|
31 559
+1%
|
31 958
+1%
|
32 320
+1%
|
32 364
+0%
|
32 577
+1%
|
32 996
+1%
|
33 199
+1%
|
33 537
+1%
|
34 200
+2%
|
34 758
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 593)
|
(1 653)
|
(1 689)
|
(1 745)
|
(1 807)
|
(1 890)
|
(1 990)
|
(2 065)
|
(2 129)
|
(2 253)
|
(2 289)
|
(2 338)
|
(2 405)
|
(2 446)
|
(2 550)
|
(2 660)
|
(2 753)
|
(2 815)
|
(2 894)
|
(2 994)
|
(3 070)
|
(3 160)
|
(3 220)
|
(3 265)
|
(3 360)
|
(3 446)
|
(3 506)
|
(3 549)
|
(3 527)
|
(3 518)
|
(3 629)
|
(3 668)
|
(3 732)
|
(3 582)
|
(3 740)
|
(3 683)
|
(3 705)
|
(3 700)
|
(3 757)
|
(3 852)
|
(3 849)
|
(3 889)
|
(3 911)
|
(3 971)
|
(4 039)
|
(4 126)
|
(4 175)
|
(4 245)
|
(4 296)
|
(4 333)
|
(4 416)
|
(4 468)
|
(4 546)
|
(6 309)
|
(7 660)
|
(8 700)
|
(9 713)
|
(9 142)
|
(8 933)
|
(9 074)
|
(9 200)
|
(9 267)
|
(9 367)
|
(9 160)
|
(9 086)
|
(9 039)
|
(8 881)
|
(8 946)
|
(8 997)
|
(9 064)
|
(9 200)
|
(9 381)
|
(9 487)
|
(9 269)
|
(9 422)
|
(9 733)
|
(9 968)
|
(10 355)
|
(10 385)
|
(10 178)
|
(10 026)
|
(9 971)
|
(9 961)
|
(10 011)
|
(10 241)
|
(10 622)
|
(10 740)
|
(10 970)
|
(11 077)
|
(11 091)
|
(11 230)
|
(11 419)
|
(11 424)
|
(11 606)
|
(11 840)
|
(11 966)
|
|
| Gross Profit |
4 544
N/A
|
4 758
+5%
|
4 980
+5%
|
5 244
+5%
|
5 502
+5%
|
5 775
+5%
|
6 025
+4%
|
6 223
+3%
|
6 441
+3%
|
6 834
+6%
|
7 080
+4%
|
7 267
+3%
|
7 537
+4%
|
7 608
+1%
|
7 849
+3%
|
8 105
+3%
|
8 250
+2%
|
8 477
+3%
|
8 605
+2%
|
8 814
+2%
|
9 016
+2%
|
9 139
+1%
|
9 309
+2%
|
9 313
+0%
|
9 575
+3%
|
10 069
+5%
|
10 588
+5%
|
10 992
+4%
|
11 103
+1%
|
11 081
0%
|
11 197
+1%
|
11 426
+2%
|
11 719
+3%
|
11 810
+1%
|
11 919
+1%
|
11 848
-1%
|
11 832
0%
|
11 808
0%
|
11 923
+1%
|
12 141
+2%
|
12 205
+1%
|
12 295
+1%
|
12 335
+0%
|
12 347
+0%
|
12 388
+0%
|
12 464
+1%
|
12 490
+0%
|
12 519
+0%
|
12 604
+1%
|
12 672
+1%
|
12 779
+1%
|
12 899
+1%
|
12 976
+1%
|
13 952
+8%
|
15 602
+12%
|
17 254
+11%
|
18 857
+9%
|
19 691
+4%
|
19 792
+1%
|
19 938
+1%
|
20 161
+1%
|
20 443
+1%
|
20 567
+1%
|
20 479
0%
|
20 639
+1%
|
20 914
+1%
|
21 066
+1%
|
21 432
+2%
|
21 558
+1%
|
21 493
0%
|
21 466
0%
|
21 510
+0%
|
21 575
+0%
|
19 644
-9%
|
18 505
-6%
|
18 135
-2%
|
17 958
-1%
|
19 762
+10%
|
21 212
+7%
|
21 619
+2%
|
21 759
+1%
|
21 715
0%
|
21 109
-3%
|
20 797
-1%
|
20 531
-1%
|
20 605
+0%
|
20 819
+1%
|
20 988
+1%
|
21 243
+1%
|
21 273
+0%
|
21 347
+0%
|
21 577
+1%
|
21 775
+1%
|
21 931
+1%
|
22 360
+2%
|
22 792
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 546)
|
(2 643)
|
(2 816)
|
(2 975)
|
(3 125)
|
(3 310)
|
(3 474)
|
(3 585)
|
(3 740)
|
(4 004)
|
(4 153)
|
(4 272)
|
(4 443)
|
(4 456)
|
(4 598)
|
(4 750)
|
(4 789)
|
(4 939)
|
(5 091)
|
(5 278)
|
(5 464)
|
(5 604)
|
(5 708)
|
(5 779)
|
(6 059)
|
(6 414)
|
(6 758)
|
(7 013)
|
(7 002)
|
(6 899)
|
(6 944)
|
(7 034)
|
(7 210)
|
(7 133)
|
(7 262)
|
(7 187)
|
(7 249)
|
(7 324)
|
(7 534)
|
(7 793)
|
(7 797)
|
(7 802)
|
(7 784)
|
(7 724)
|
(7 720)
|
(7 668)
|
(7 665)
|
(7 696)
|
(7 716)
|
(7 839)
|
(7 942)
|
(7 963)
|
(7 908)
|
(9 185)
|
(10 713)
|
(12 185)
|
(13 702)
|
(13 731)
|
(13 633)
|
(13 730)
|
(13 787)
|
(14 484)
|
(14 278)
|
(14 345)
|
(14 437)
|
(14 258)
|
(14 654)
|
(14 785)
|
(14 823)
|
(14 592)
|
(14 231)
|
(14 274)
|
(14 260)
|
(14 080)
|
(13 786)
|
(13 818)
|
(13 965)
|
(14 367)
|
(14 838)
|
(14 762)
|
(14 678)
|
(14 809)
|
(14 638)
|
(14 486)
|
(14 472)
|
(14 259)
|
(14 375)
|
(14 562)
|
(14 799)
|
(15 152)
|
(15 205)
|
(15 289)
|
(15 310)
|
(15 356)
|
(15 667)
|
(16 042)
|
|
| Selling, General & Administrative |
(1 873)
|
(1 963)
|
(2 054)
|
(2 174)
|
(2 268)
|
(2 372)
|
(2 480)
|
(2 554)
|
(2 646)
|
(2 801)
|
(2 927)
|
(3 026)
|
(3 161)
|
(3 214)
|
(3 326)
|
(3 458)
|
(3 543)
|
(3 659)
|
(3 761)
|
(3 894)
|
(4 032)
|
(4 153)
|
(4 265)
|
(4 336)
|
(4 505)
|
(4 707)
|
(4 928)
|
(5 084)
|
(5 134)
|
(5 152)
|
(5 202)
|
(5 262)
|
(5 333)
|
(5 282)
|
(5 381)
|
(5 380)
|
(5 419)
|
(5 427)
|
(5 473)
|
(5 561)
|
(5 565)
|
(5 623)
|
(5 648)
|
(5 655)
|
(5 685)
|
(5 698)
|
(5 709)
|
(5 730)
|
(5 783)
|
(5 847)
|
(5 937)
|
(6 006)
|
(6 039)
|
(6 904)
|
(7 847)
|
(8 683)
|
(9 513)
|
(9 469)
|
(9 448)
|
(9 521)
|
(9 592)
|
(10 018)
|
(10 077)
|
(10 099)
|
(10 207)
|
(9 953)
|
(10 005)
|
(10 121)
|
(10 125)
|
(10 232)
|
(10 176)
|
(10 180)
|
(10 205)
|
(9 875)
|
(9 763)
|
(9 757)
|
(9 739)
|
(9 776)
|
(9 917)
|
(9 944)
|
(9 958)
|
(10 135)
|
(10 196)
|
(10 189)
|
(10 243)
|
(10 242)
|
(10 307)
|
(10 385)
|
(10 460)
|
(10 628)
|
(10 687)
|
(10 788)
|
(10 855)
|
(10 839)
|
(10 989)
|
(11 200)
|
|
| Research & Development |
(626)
|
(646)
|
(675)
|
(706)
|
(730)
|
(749)
|
(768)
|
(777)
|
(797)
|
(852)
|
(883)
|
(914)
|
(948)
|
(951)
|
(985)
|
(1 028)
|
(1 067)
|
(1 113)
|
(1 149)
|
(1 193)
|
(1 206)
|
(1 239)
|
(1 240)
|
(1 218)
|
(1 254)
|
(1 275)
|
(1 300)
|
(1 328)
|
(1 336)
|
(1 355)
|
(1 401)
|
(1 444)
|
(1 451)
|
(1 424)
|
(1 460)
|
(1 446)
|
(1 464)
|
(1 472)
|
(1 464)
|
(1 480)
|
(1 482)
|
(1 490)
|
(1 513)
|
(1 529)
|
(1 541)
|
(1 557)
|
(1 532)
|
(1 517)
|
(1 501)
|
(1 477)
|
(1 482)
|
(1 484)
|
(1 497)
|
(1 640)
|
(1 833)
|
(2 004)
|
(2 177)
|
(2 224)
|
(2 222)
|
(2 231)
|
(2 215)
|
(2 193)
|
(2 186)
|
(2 188)
|
(2 217)
|
(2 256)
|
(2 292)
|
(2 326)
|
(2 328)
|
(2 330)
|
(2 332)
|
(2 345)
|
(2 357)
|
(2 331)
|
(2 365)
|
(2 401)
|
(2 429)
|
(2 493)
|
(2 622)
|
(2 659)
|
(2 726)
|
(2 746)
|
(2 688)
|
(2 688)
|
(2 708)
|
(2 696)
|
(2 673)
|
(2 695)
|
(2 702)
|
(2 735)
|
(2 744)
|
(2 743)
|
(2 723)
|
(2 732)
|
(2 782)
|
(2 839)
|
|
| 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
|
(317)
|
(82)
|
(166)
|
(252)
|
(339)
|
(343)
|
(344)
|
(342)
|
(335)
|
(329)
|
(323)
|
(327)
|
(331)
|
(337)
|
(346)
|
(347)
|
(349)
|
(350)
|
(351)
|
(351)
|
(733)
|
(1 127)
|
(1 521)
|
(1 916)
|
(1 931)
|
(1 937)
|
(1 954)
|
(1 967)
|
(1 980)
|
(1 947)
|
(1 907)
|
(1 871)
|
(1 823)
|
(1 815)
|
(1 800)
|
(1 775)
|
(1 764)
|
(1 758)
|
(1 754)
|
(1 754)
|
(1 756)
|
(1 756)
|
(1 758)
|
(1 775)
|
(1 783)
|
(1 778)
|
(1 766)
|
(1 745)
|
(1 733)
|
(1 721)
|
(1 711)
|
(1 710)
|
(1 698)
|
(1 704)
|
(1 708)
|
(1 696)
|
(1 693)
|
(1 677)
|
(1 665)
|
(1 662)
|
(1 807)
|
(1 852)
|
(1 902)
|
|
| Other Operating Expenses |
(47)
|
(34)
|
(87)
|
(96)
|
(128)
|
(188)
|
(226)
|
(253)
|
(298)
|
(351)
|
(342)
|
(333)
|
(334)
|
(291)
|
(287)
|
(265)
|
(180)
|
(167)
|
(182)
|
(191)
|
(226)
|
(212)
|
(203)
|
(225)
|
(300)
|
(432)
|
(530)
|
(601)
|
(532)
|
(392)
|
(341)
|
(328)
|
(426)
|
(110)
|
(339)
|
(195)
|
(114)
|
(86)
|
(254)
|
(408)
|
(408)
|
(354)
|
(294)
|
(217)
|
(167)
|
(82)
|
(87)
|
(103)
|
(85)
|
(166)
|
(173)
|
(122)
|
(21)
|
92
|
94
|
23
|
(96)
|
(107)
|
(26)
|
(24)
|
(13)
|
(293)
|
(68)
|
(151)
|
(142)
|
(226)
|
(542)
|
(538)
|
(595)
|
(266)
|
35
|
5
|
56
|
(118)
|
98
|
98
|
(22)
|
(315)
|
(521)
|
(393)
|
(249)
|
(195)
|
(33)
|
102
|
189
|
377
|
309
|
226
|
59
|
(96)
|
(97)
|
(93)
|
(70)
|
22
|
(44)
|
(101)
|
|
| Operating Income |
1 998
N/A
|
2 115
+6%
|
2 164
+2%
|
2 269
+5%
|
2 377
+5%
|
2 466
+4%
|
2 552
+3%
|
2 638
+3%
|
2 700
+2%
|
2 830
+5%
|
2 927
+3%
|
2 995
+2%
|
3 094
+3%
|
3 152
+2%
|
3 251
+3%
|
3 355
+3%
|
3 461
+3%
|
3 538
+2%
|
3 514
-1%
|
3 535
+1%
|
3 552
+0%
|
3 535
0%
|
3 601
+2%
|
3 534
-2%
|
3 516
-1%
|
3 655
+4%
|
3 830
+5%
|
3 979
+4%
|
4 101
+3%
|
4 182
+2%
|
4 253
+2%
|
4 392
+3%
|
4 509
+3%
|
4 677
+4%
|
4 657
0%
|
4 661
+0%
|
4 583
-2%
|
4 484
-2%
|
4 389
-2%
|
4 348
-1%
|
4 408
+1%
|
4 493
+2%
|
4 551
+1%
|
4 623
+2%
|
4 668
+1%
|
4 796
+3%
|
4 825
+1%
|
4 823
0%
|
4 888
+1%
|
4 833
-1%
|
4 837
+0%
|
4 936
+2%
|
5 068
+3%
|
4 767
-6%
|
4 889
+3%
|
5 069
+4%
|
5 155
+2%
|
5 960
+16%
|
6 159
+3%
|
6 208
+1%
|
6 374
+3%
|
5 959
-7%
|
6 289
+6%
|
6 134
-2%
|
6 202
+1%
|
6 656
+7%
|
6 412
-4%
|
6 647
+4%
|
6 735
+1%
|
6 901
+2%
|
7 235
+5%
|
7 236
+0%
|
7 315
+1%
|
5 564
-24%
|
4 719
-15%
|
4 317
-9%
|
3 993
-8%
|
5 395
+35%
|
6 374
+18%
|
6 857
+8%
|
7 081
+3%
|
6 906
-2%
|
6 471
-6%
|
6 311
-2%
|
6 059
-4%
|
6 346
+5%
|
6 444
+2%
|
6 426
0%
|
6 444
+0%
|
6 121
-5%
|
6 142
+0%
|
6 288
+2%
|
6 465
+3%
|
6 575
+2%
|
6 693
+2%
|
6 750
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
28
|
(7)
|
(2)
|
(0)
|
(3)
|
(7)
|
(7)
|
(10)
|
(3)
|
3
|
9
|
17
|
26
|
45
|
56
|
63
|
73
|
87
|
111
|
136
|
148
|
154
|
159
|
182
|
155
|
(36)
|
18
|
(90)
|
(136)
|
(183)
|
(202)
|
(209)
|
(228)
|
(246)
|
(254)
|
(266)
|
(280)
|
(278)
|
(236)
|
(208)
|
(171)
|
(149)
|
(150)
|
(136)
|
(149)
|
(177)
|
(184)
|
(147)
|
(172)
|
(123)
|
(88)
|
(144)
|
(280)
|
(490)
|
(688)
|
(820)
|
(781)
|
(1 025)
|
(1 002)
|
(992)
|
(1 044)
|
(674)
|
(792)
|
(787)
|
(870)
|
(1 164)
|
(901)
|
(810)
|
(698)
|
(452)
|
(622)
|
(661)
|
(507)
|
(262)
|
(463)
|
(414)
|
(432)
|
(425)
|
(358)
|
(328)
|
(334)
|
(541)
|
(380)
|
(327)
|
(265)
|
(164)
|
(211)
|
(217)
|
(243)
|
(721)
|
(552)
|
(585)
|
(653)
|
(612)
|
(838)
|
(871)
|
|
| Non-Reccuring Items |
(702)
|
(584)
|
(532)
|
(369)
|
(306)
|
(117)
|
(106)
|
3
|
(19)
|
(36)
|
(36)
|
(39)
|
(42)
|
(654)
|
(1 018)
|
(1 118)
|
(1 094)
|
(464)
|
(140)
|
(40)
|
(40)
|
(174)
|
(181)
|
(181)
|
(935)
|
(879)
|
(928)
|
(1 212)
|
(530)
|
(1 559)
|
(1 965)
|
(1 611)
|
(1 539)
|
(487)
|
44
|
(329)
|
(303)
|
(542)
|
(511)
|
(184)
|
(225)
|
(199)
|
(186)
|
(461)
|
(391)
|
(368)
|
(325)
|
(98)
|
(338)
|
(1 005)
|
(1 114)
|
(1 251)
|
(1 008)
|
(791)
|
(858)
|
(845)
|
(985)
|
(599)
|
(773)
|
(703)
|
(1 029)
|
(630)
|
(642)
|
17
|
329
|
172
|
40
|
(638)
|
(748)
|
(1 342)
|
(1 705)
|
(1 850)
|
(1 877)
|
(1 303)
|
(740)
|
(1 067)
|
(1 105)
|
(1 219)
|
(2 011)
|
(1 553)
|
(1 395)
|
(1 154)
|
(513)
|
(516)
|
(531)
|
(914)
|
(819)
|
(861)
|
(788)
|
(977)
|
(988)
|
(879)
|
(893)
|
(620)
|
(571)
|
(537)
|
|
| 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
|
0
|
0
|
0
|
0
|
(53)
|
(46)
|
(39)
|
(276)
|
11
|
109
|
88
|
341
|
90
|
86
|
208
|
211
|
56
|
146
|
57
|
78
|
144
|
139
|
136
|
129
|
306
|
150
|
162
|
153
|
96
|
103
|
87
|
119
|
414
|
306
|
330
|
303
|
285
|
378
|
358
|
|
| Pre-Tax Income |
1 324
N/A
|
1 524
+15%
|
1 630
+7%
|
1 900
+17%
|
2 068
+9%
|
2 341
+13%
|
2 438
+4%
|
2 632
+8%
|
2 679
+2%
|
2 797
+4%
|
2 900
+4%
|
2 973
+3%
|
3 079
+4%
|
2 544
-17%
|
2 289
-10%
|
2 299
+0%
|
2 440
+6%
|
3 161
+30%
|
3 485
+10%
|
3 631
+4%
|
3 660
+1%
|
3 515
-4%
|
3 579
+2%
|
3 535
-1%
|
2 736
-23%
|
2 740
+0%
|
2 920
+7%
|
2 677
-8%
|
3 435
+28%
|
2 440
-29%
|
2 086
-15%
|
2 572
+23%
|
2 742
+7%
|
3 944
+44%
|
4 447
+13%
|
4 066
-9%
|
4 000
-2%
|
3 664
-8%
|
3 642
-1%
|
3 956
+9%
|
4 012
+1%
|
4 145
+3%
|
4 215
+2%
|
4 026
-4%
|
4 128
+3%
|
4 251
+3%
|
4 316
+2%
|
4 578
+6%
|
4 378
-4%
|
3 705
-15%
|
3 635
-2%
|
3 541
-3%
|
3 780
+7%
|
3 486
-8%
|
3 343
-4%
|
3 404
+2%
|
3 389
0%
|
4 336
+28%
|
4 384
+1%
|
4 513
+3%
|
4 301
-5%
|
4 602
+7%
|
4 809
+4%
|
5 325
+11%
|
5 385
+1%
|
5 675
+5%
|
5 660
0%
|
5 287
-7%
|
5 630
+6%
|
5 197
-8%
|
4 994
-4%
|
4 933
-1%
|
5 142
+4%
|
4 055
-21%
|
3 662
-10%
|
2 893
-21%
|
2 534
-12%
|
3 895
+54%
|
4 144
+6%
|
5 112
+23%
|
5 481
+7%
|
5 517
+1%
|
5 728
+4%
|
5 630
-2%
|
5 416
-4%
|
5 364
-1%
|
5 517
+3%
|
5 435
-1%
|
5 532
+2%
|
4 837
-13%
|
4 908
+1%
|
5 154
+5%
|
5 222
+1%
|
5 628
+8%
|
5 662
+1%
|
5 700
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(491)
|
(540)
|
(565)
|
(599)
|
(654)
|
(742)
|
(771)
|
(791)
|
(801)
|
(838)
|
(861)
|
(874)
|
(900)
|
(740)
|
(694)
|
(424)
|
(439)
|
(615)
|
(660)
|
(941)
|
(930)
|
(713)
|
(701)
|
(672)
|
(506)
|
(602)
|
(642)
|
(519)
|
(656)
|
(370)
|
(294)
|
(458)
|
(495)
|
(861)
|
(964)
|
(900)
|
(752)
|
(609)
|
(598)
|
(599)
|
(723)
|
(730)
|
(755)
|
(784)
|
(743)
|
(784)
|
(760)
|
(766)
|
(792)
|
(640)
|
(652)
|
(632)
|
(656)
|
(811)
|
(719)
|
(1 088)
|
(955)
|
(798)
|
(737)
|
(275)
|
(338)
|
(578)
|
(705)
|
(319)
|
(346)
|
(298)
|
(244)
|
(706)
|
(643)
|
(535)
|
(533)
|
(279)
|
172
|
688
|
725
|
617
|
336
|
(371)
|
(236)
|
(381)
|
(546)
|
(456)
|
(504)
|
(1 287)
|
(1 327)
|
(1 580)
|
(1 867)
|
(1 310)
|
(1 299)
|
(1 133)
|
(954)
|
(833)
|
(935)
|
(936)
|
(972)
|
(906)
|
|
| Income from Continuing Operations |
833
|
984
|
1 066
|
1 301
|
1 414
|
1 600
|
1 667
|
1 841
|
1 878
|
1 959
|
2 039
|
2 098
|
2 178
|
1 804
|
1 595
|
1 876
|
2 001
|
2 547
|
2 825
|
2 690
|
2 730
|
2 802
|
2 878
|
2 863
|
2 230
|
2 138
|
2 278
|
2 158
|
2 779
|
2 070
|
1 792
|
2 114
|
2 247
|
3 083
|
3 483
|
3 166
|
3 248
|
3 055
|
3 044
|
3 357
|
3 289
|
3 415
|
3 460
|
3 242
|
3 385
|
3 467
|
3 556
|
3 812
|
3 586
|
3 065
|
2 983
|
2 909
|
3 124
|
2 675
|
2 624
|
2 316
|
2 434
|
3 538
|
3 647
|
4 238
|
3 963
|
4 024
|
4 104
|
5 006
|
5 039
|
5 377
|
5 416
|
4 581
|
4 987
|
4 662
|
4 461
|
4 654
|
5 314
|
4 743
|
4 387
|
3 510
|
2 870
|
3 524
|
3 908
|
4 731
|
4 935
|
5 061
|
5 224
|
4 343
|
4 089
|
3 784
|
3 650
|
4 125
|
4 233
|
3 704
|
3 954
|
4 321
|
4 287
|
4 692
|
4 690
|
4 794
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
4
|
11
|
11
|
13
|
9
|
0
|
(9)
|
(14)
|
(19)
|
(30)
|
(32)
|
(34)
|
(17)
|
(8)
|
(6)
|
(11)
|
(24)
|
(26)
|
(27)
|
(22)
|
(22)
|
(18)
|
(20)
|
(22)
|
(26)
|
(29)
|
(23)
|
(32)
|
(28)
|
(28)
|
(35)
|
(29)
|
(29)
|
(30)
|
(28)
|
|
| Net Income (Common) |
833
N/A
|
984
+18%
|
1 066
+8%
|
1 301
+22%
|
1 414
+9%
|
1 600
+13%
|
1 667
+4%
|
1 841
+10%
|
1 878
+2%
|
1 959
+4%
|
2 039
+4%
|
2 098
+3%
|
2 178
+4%
|
1 804
-17%
|
1 595
-12%
|
1 876
+18%
|
2 001
+7%
|
2 547
+27%
|
2 825
+11%
|
2 690
-5%
|
2 730
+2%
|
2 802
+3%
|
2 878
+3%
|
2 863
-1%
|
2 230
-22%
|
2 138
-4%
|
2 278
+7%
|
2 158
-5%
|
2 779
+29%
|
2 070
-26%
|
1 792
-13%
|
2 114
+18%
|
2 247
+6%
|
3 099
+38%
|
3 483
+12%
|
3 181
-9%
|
3 274
+3%
|
3 096
-5%
|
3 087
0%
|
3 392
+10%
|
3 403
+0%
|
3 617
+6%
|
3 660
+1%
|
3 435
-6%
|
3 488
+2%
|
3 467
-1%
|
3 556
+3%
|
3 812
+7%
|
3 586
-6%
|
3 065
-15%
|
2 983
-3%
|
2 909
-2%
|
3 124
+7%
|
2 675
-14%
|
2 624
-2%
|
2 316
-12%
|
2 434
+5%
|
3 538
+45%
|
3 647
+3%
|
4 242
+16%
|
3 968
-6%
|
4 028
+2%
|
4 115
+2%
|
5 017
+22%
|
2 807
-44%
|
3 104
+11%
|
3 163
+2%
|
2 261
-29%
|
4 919
+118%
|
4 631
-6%
|
4 420
-5%
|
4 669
+6%
|
5 315
+14%
|
4 789
-10%
|
4 412
-8%
|
3 537
-20%
|
2 892
-18%
|
3 606
+25%
|
3 882
+8%
|
4 704
+21%
|
4 914
+4%
|
5 039
+3%
|
5 205
+3%
|
4 321
-17%
|
4 063
-6%
|
3 758
-8%
|
3 619
-4%
|
4 101
+13%
|
4 201
+2%
|
3 676
-12%
|
3 927
+7%
|
4 288
+9%
|
4 260
-1%
|
4 662
+9%
|
4 660
0%
|
4 764
+2%
|
|
| EPS (Diluted) |
0.68
N/A
|
0.8
+18%
|
0.87
+9%
|
1.07
+23%
|
1.16
+8%
|
1.3
+12%
|
1.37
+5%
|
1.51
+10%
|
1.54
+2%
|
1.6
+4%
|
1.67
+4%
|
1.72
+3%
|
1.79
+4%
|
1.48
-17%
|
1.31
-11%
|
1.54
+18%
|
1.64
+6%
|
2.09
+27%
|
2.42
+16%
|
2.32
-4%
|
2.34
+1%
|
2.41
+3%
|
2.49
+3%
|
2.48
0%
|
1.96
-21%
|
1.87
-5%
|
2.01
+7%
|
1.91
-5%
|
2.46
+29%
|
1.84
-25%
|
1.59
-14%
|
1.89
+19%
|
2.02
+7%
|
2.78
+38%
|
3.19
+15%
|
2.92
-8%
|
3.03
+4%
|
2.86
-6%
|
2.88
+1%
|
3.19
+11%
|
3.2
+0%
|
3.41
+7%
|
3.52
+3%
|
3.34
-5%
|
3.41
+2%
|
3.37
-1%
|
3.48
+3%
|
3.77
+8%
|
3.55
-6%
|
3.02
-15%
|
2.95
-2%
|
2.92
-1%
|
3.12
+7%
|
2.41
-23%
|
1.82
-24%
|
1.62
-11%
|
1.7
+5%
|
2.48
+46%
|
2.59
+4%
|
3.04
+17%
|
2.86
-6%
|
2.89
+1%
|
2.99
+3%
|
3.67
+23%
|
2.07
-44%
|
2.26
+9%
|
2.31
+2%
|
1.66
-28%
|
3.63
+119%
|
3.42
-6%
|
3.27
-4%
|
3.45
+6%
|
3.93
+14%
|
3.54
-10%
|
3.26
-8%
|
2.61
-20%
|
2.13
-18%
|
2.66
+25%
|
2.87
+8%
|
3.48
+21%
|
3.64
+5%
|
3.73
+2%
|
3.91
+5%
|
3.24
-17%
|
3.04
-6%
|
2.82
-7%
|
2.71
-4%
|
3.07
+13%
|
3.14
+2%
|
2.76
-12%
|
3.02
+9%
|
3.33
+10%
|
3.31
-1%
|
3.61
+9%
|
3.62
+0%
|
3.7
+2%
|
|