3M Co
NYSE:MMM
| 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 |
125.53
173.09
|
| 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
3M Co
|
Revenue
|
24.8B
USD
|
|
Cost of Revenue
|
-14.7B
USD
|
|
Gross Profit
|
10.2B
USD
|
|
Operating Expenses
|
-5.1B
USD
|
|
Operating Income
|
5.1B
USD
|
|
Other Expenses
|
-1.7B
USD
|
|
Net Income
|
3.4B
USD
|
Income Statement
3M 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 |
124
|
105
|
92
|
84
|
80
|
84
|
88
|
91
|
84
|
80
|
72
|
67
|
69
|
70
|
73
|
76
|
82
|
84
|
90
|
107
|
122
|
138
|
161
|
177
|
210
|
227
|
230
|
229
|
215
|
215
|
219
|
222
|
219
|
212
|
209
|
205
|
201
|
196
|
194
|
191
|
186
|
183
|
176
|
172
|
171
|
149
|
195
|
184
|
102
|
208
|
199
|
162
|
102
|
195
|
0
|
123
|
119
|
72
|
110
|
156
|
199
|
197
|
213
|
220
|
418
|
455
|
489
|
517
|
350
|
364
|
377
|
393
|
448
|
462
|
498
|
525
|
519
|
527
|
511
|
500
|
477
|
469
|
476
|
465
|
462
|
472
|
488
|
686
|
941
|
1 159
|
1 337
|
1 309
|
1 191
|
1 105
|
1 020
|
976
|
|
| Revenue |
16 054
N/A
|
15 780
-2%
|
15 868
+1%
|
16 050
+1%
|
16 332
+2%
|
16 760
+3%
|
17 179
+3%
|
17 652
+3%
|
18 232
+3%
|
18 853
+3%
|
19 285
+2%
|
19 638
+2%
|
20 011
+2%
|
20 238
+1%
|
20 520
+1%
|
20 933
+2%
|
21 167
+1%
|
21 596
+2%
|
21 990
+2%
|
22 466
+2%
|
22 923
+2%
|
23 265
+1%
|
23 719
+2%
|
24 038
+1%
|
24 462
+2%
|
24 988
+2%
|
25 585
+2%
|
25 966
+1%
|
25 269
-3%
|
23 895
-5%
|
22 875
-4%
|
22 510
-2%
|
23 123
+3%
|
24 382
+5%
|
25 394
+4%
|
26 075
+3%
|
26 662
+2%
|
27 625
+4%
|
28 574
+3%
|
29 231
+2%
|
29 611
+1%
|
29 786
+1%
|
29 640
0%
|
29 606
0%
|
29 904
+1%
|
30 052
+0%
|
30 270
+1%
|
30 689
+1%
|
30 871
+1%
|
31 068
+1%
|
31 450
+1%
|
31 671
+1%
|
31 821
+0%
|
31 568
-1%
|
31 120
-1%
|
30 695
-1%
|
30 274
-1%
|
30 105
-1%
|
30 081
0%
|
30 078
0%
|
30 109
+0%
|
30 385
+1%
|
30 533
+0%
|
30 996
+2%
|
31 657
+2%
|
32 250
+2%
|
32 830
+2%
|
32 810
0%
|
32 765
0%
|
32 350
-1%
|
32 131
-1%
|
31 970
-1%
|
32 136
+1%
|
32 348
+1%
|
31 353
-3%
|
31 712
+1%
|
32 184
+1%
|
32 960
+2%
|
34 734
+5%
|
35 326
+2%
|
35 355
+0%
|
35 333
0%
|
35 085
-1%
|
34 762
-1%
|
34 229
-2%
|
23 387
-32%
|
20 968
-10%
|
18 619
-11%
|
24 610
+32%
|
24 571
0%
|
24 543
0%
|
24 567
+0%
|
24 575
+0%
|
24 513
0%
|
24 602
+0%
|
24 825
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(8 749)
|
(8 559)
|
(8 433)
|
(8 392)
|
(8 375)
|
(8 580)
|
(8 763)
|
(8 970)
|
(9 285)
|
(9 510)
|
(9 639)
|
(9 774)
|
(10 002)
|
(10 071)
|
(10 221)
|
(10 399)
|
(10 408)
|
(10 580)
|
(10 818)
|
(11 173)
|
(11 713)
|
(12 014)
|
(12 349)
|
(12 599)
|
(12 735)
|
(13 049)
|
(13 384)
|
(13 576)
|
(13 379)
|
(12 815)
|
(12 282)
|
(12 021)
|
(12 109)
|
(12 575)
|
(13 033)
|
(13 445)
|
(13 831)
|
(14 395)
|
(15 000)
|
(15 444)
|
(15 693)
|
(15 780)
|
(15 610)
|
(15 518)
|
(15 685)
|
(15 755)
|
(15 877)
|
(16 074)
|
(16 087)
|
(16 097)
|
(16 287)
|
(16 368)
|
(16 437)
|
(16 228)
|
(15 905)
|
(15 565)
|
(15 341)
|
(15 198)
|
(15 138)
|
(15 112)
|
(15 115)
|
(15 320)
|
(15 458)
|
(15 671)
|
(15 976)
|
(16 325)
|
(16 604)
|
(16 704)
|
(16 657)
|
(16 729)
|
(16 801)
|
(16 823)
|
(17 064)
|
(16 888)
|
(16 405)
|
(16 526)
|
(16 541)
|
(16 956)
|
(17 859)
|
(18 403)
|
(18 776)
|
(19 078)
|
(19 463)
|
(19 341)
|
(19 229)
|
(14 753)
|
(13 344)
|
(12 333)
|
(14 894)
|
(14 648)
|
(14 533)
|
(14 447)
|
(14 417)
|
(14 411)
|
(14 488)
|
(14 652)
|
|
| Gross Profit |
7 305
N/A
|
7 221
-1%
|
7 435
+3%
|
7 658
+3%
|
7 957
+4%
|
8 180
+3%
|
8 416
+3%
|
8 682
+3%
|
8 947
+3%
|
9 343
+4%
|
9 646
+3%
|
9 864
+2%
|
10 009
+1%
|
10 167
+2%
|
10 299
+1%
|
10 534
+2%
|
10 759
+2%
|
11 016
+2%
|
11 172
+1%
|
11 293
+1%
|
11 210
-1%
|
11 251
+0%
|
11 370
+1%
|
11 439
+1%
|
11 727
+3%
|
11 939
+2%
|
12 201
+2%
|
12 390
+2%
|
11 890
-4%
|
11 080
-7%
|
10 593
-4%
|
10 489
-1%
|
11 014
+5%
|
11 807
+7%
|
12 361
+5%
|
12 630
+2%
|
12 831
+2%
|
13 230
+3%
|
13 574
+3%
|
13 787
+2%
|
13 918
+1%
|
14 006
+1%
|
14 030
+0%
|
14 088
+0%
|
14 219
+1%
|
14 297
+1%
|
14 393
+1%
|
14 615
+2%
|
14 784
+1%
|
14 971
+1%
|
15 163
+1%
|
15 303
+1%
|
15 384
+1%
|
15 340
0%
|
15 215
-1%
|
15 130
-1%
|
14 933
-1%
|
14 907
0%
|
14 943
+0%
|
14 966
+0%
|
14 994
+0%
|
15 065
+0%
|
15 075
+0%
|
15 325
+2%
|
15 681
+2%
|
15 925
+2%
|
16 226
+2%
|
16 106
-1%
|
16 108
+0%
|
15 621
-3%
|
15 330
-2%
|
15 147
-1%
|
15 072
0%
|
15 460
+3%
|
14 948
-3%
|
15 186
+2%
|
15 643
+3%
|
16 004
+2%
|
16 875
+5%
|
16 923
+0%
|
16 579
-2%
|
16 255
-2%
|
15 622
-4%
|
15 421
-1%
|
15 000
-3%
|
8 634
-42%
|
7 624
-12%
|
6 286
-18%
|
9 716
+55%
|
9 923
+2%
|
10 010
+1%
|
10 120
+1%
|
10 158
+0%
|
10 102
-1%
|
10 114
+0%
|
10 173
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 032)
|
(4 918)
|
(4 632)
|
(4 624)
|
(4 709)
|
(5 066)
|
(5 028)
|
(5 115)
|
(5 234)
|
(5 294)
|
(5 371)
|
(5 436)
|
(5 683)
|
(5 553)
|
(5 627)
|
(5 778)
|
(5 905)
|
(5 946)
|
(6 171)
|
(6 217)
|
(6 588)
|
(6 683)
|
(6 648)
|
(6 634)
|
(6 383)
|
(6 409)
|
(6 528)
|
(6 629)
|
(6 504)
|
(6 537)
|
(6 331)
|
(6 262)
|
(6 101)
|
(6 351)
|
(6 500)
|
(6 671)
|
(6 913)
|
(7 179)
|
(7 464)
|
(7 672)
|
(7 740)
|
(7 772)
|
(7 723)
|
(7 684)
|
(7 736)
|
(7 792)
|
(7 893)
|
(8 038)
|
(8 099)
|
(8 164)
|
(8 221)
|
(8 223)
|
(8 239)
|
(8 182)
|
(8 076)
|
(8 004)
|
(7 871)
|
(7 903)
|
(7 913)
|
(7 912)
|
(8 075)
|
(8 225)
|
(8 310)
|
(8 457)
|
(8 483)
|
(9 452)
|
(9 542)
|
(9 414)
|
(9 313)
|
(8 679)
|
(8 566)
|
(8 487)
|
(8 766)
|
(8 621)
|
(8 570)
|
(8 804)
|
(8 676)
|
(8 690)
|
(8 900)
|
(9 019)
|
(9 086)
|
(9 111)
|
(10 467)
|
(10 546)
|
(10 855)
|
(7 397)
|
(5 353)
|
(4 362)
|
(5 526)
|
(5 397)
|
(5 321)
|
(5 201)
|
(5 149)
|
(5 086)
|
(5 254)
|
(5 061)
|
|
| Selling, General & Administrative |
(4 036)
|
(3 939)
|
(3 668)
|
(3 657)
|
(3 643)
|
(3 750)
|
(3 852)
|
(3 933)
|
(4 039)
|
(4 180)
|
(4 243)
|
(4 296)
|
(4 437)
|
(4 372)
|
(4 418)
|
(4 537)
|
(4 631)
|
(4 670)
|
(4 862)
|
(4 882)
|
(5 066)
|
(5 164)
|
(5 128)
|
(5 116)
|
(5 015)
|
(5 009)
|
(5 117)
|
(5 212)
|
(5 110)
|
(5 161)
|
(5 009)
|
(4 949)
|
(4 816)
|
(5 039)
|
(5 147)
|
(5 299)
|
(5 479)
|
(5 689)
|
(5 920)
|
(6 093)
|
(6 170)
|
(6 189)
|
(6 136)
|
(6 089)
|
(6 102)
|
(6 139)
|
(6 221)
|
(6 343)
|
(6 384)
|
(6 427)
|
(6 463)
|
(6 451)
|
(6 469)
|
(6 401)
|
(6 305)
|
(6 238)
|
(6 120)
|
(6 049)
|
(6 062)
|
(6 063)
|
(6 311)
|
(6 435)
|
(6 487)
|
(6 593)
|
(6 621)
|
(7 580)
|
(7 676)
|
(7 586)
|
(7 497)
|
(6 872)
|
(6 758)
|
(6 666)
|
(6 892)
|
(6 712)
|
(6 709)
|
(6 931)
|
(6 813)
|
(6 844)
|
(6 973)
|
(7 073)
|
(7 109)
|
(7 180)
|
(8 480)
|
(8 665)
|
(9 001)
|
(6 426)
|
(4 578)
|
(3 782)
|
(4 403)
|
(4 323)
|
(4 248)
|
(4 126)
|
(4 079)
|
(3 975)
|
(4 134)
|
(3 910)
|
|
| Research & Development |
(1 084)
|
(1 067)
|
(1 052)
|
(1 055)
|
(1 066)
|
(1 075)
|
(1 083)
|
(1 089)
|
(1 102)
|
(1 114)
|
(1 128)
|
(1 140)
|
(1 246)
|
(1 181)
|
(1 209)
|
(1 241)
|
(1 274)
|
(1 276)
|
(1 309)
|
(1 335)
|
(1 522)
|
(1 519)
|
(1 520)
|
(1 518)
|
(1 368)
|
(1 400)
|
(1 411)
|
(1 417)
|
(1 394)
|
(1 376)
|
(1 322)
|
(1 313)
|
(1 285)
|
(1 312)
|
(1 353)
|
(1 372)
|
(1 434)
|
(1 490)
|
(1 544)
|
(1 579)
|
(1 570)
|
(1 583)
|
(1 587)
|
(1 595)
|
(1 634)
|
(1 653)
|
(1 672)
|
(1 695)
|
(1 715)
|
(1 737)
|
(1 758)
|
(1 772)
|
(1 770)
|
(1 781)
|
(1 771)
|
(1 766)
|
(1 751)
|
(1 738)
|
(1 737)
|
(1 735)
|
(1 764)
|
(1 790)
|
(1 823)
|
(1 864)
|
(1 862)
|
(1 872)
|
(1 866)
|
(1 828)
|
(1 816)
|
(1 807)
|
(1 808)
|
(1 821)
|
(1 874)
|
(1 934)
|
(1 893)
|
(1 911)
|
(1 863)
|
(1 846)
|
(1 927)
|
(1 946)
|
(1 977)
|
(1 931)
|
(1 902)
|
(1 881)
|
(1 854)
|
(1 228)
|
(1 032)
|
(837)
|
(1 123)
|
(1 074)
|
(1 073)
|
(1 075)
|
(1 070)
|
(1 111)
|
(1 120)
|
(1 151)
|
|
| Other Operating Expenses |
88
|
88
|
88
|
88
|
0
|
(241)
|
(93)
|
(93)
|
(93)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(116)
|
(114)
|
(114)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
32
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
(85)
|
0
|
0
|
257
|
257
|
257
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
2 273
N/A
|
2 303
+1%
|
2 803
+22%
|
3 034
+8%
|
3 248
+7%
|
3 114
-4%
|
3 388
+9%
|
3 567
+5%
|
3 713
+4%
|
4 049
+9%
|
4 275
+6%
|
4 428
+4%
|
4 326
-2%
|
4 614
+7%
|
4 672
+1%
|
4 756
+2%
|
4 854
+2%
|
5 070
+4%
|
5 001
-1%
|
5 076
+1%
|
4 622
-9%
|
4 568
-1%
|
4 722
+3%
|
4 805
+2%
|
5 344
+11%
|
5 530
+3%
|
5 673
+3%
|
5 761
+2%
|
5 386
-7%
|
4 543
-16%
|
4 262
-6%
|
4 227
-1%
|
4 913
+16%
|
5 456
+11%
|
5 861
+7%
|
5 959
+2%
|
5 918
-1%
|
6 051
+2%
|
6 110
+1%
|
6 115
+0%
|
6 178
+1%
|
6 234
+1%
|
6 307
+1%
|
6 404
+2%
|
6 483
+1%
|
6 505
+0%
|
6 500
0%
|
6 577
+1%
|
6 685
+2%
|
6 807
+2%
|
6 942
+2%
|
7 080
+2%
|
7 145
+1%
|
7 158
+0%
|
7 139
0%
|
7 126
0%
|
7 062
-1%
|
7 004
-1%
|
7 030
+0%
|
7 054
+0%
|
6 919
-2%
|
6 840
-1%
|
6 765
-1%
|
6 868
+2%
|
7 198
+5%
|
6 473
-10%
|
6 684
+3%
|
6 692
+0%
|
6 795
+2%
|
6 942
+2%
|
6 764
-3%
|
6 660
-2%
|
6 306
-5%
|
6 839
+8%
|
6 378
-7%
|
6 382
+0%
|
6 967
+9%
|
7 314
+5%
|
7 975
+9%
|
7 904
-1%
|
7 493
-5%
|
7 144
-5%
|
5 155
-28%
|
4 875
-5%
|
4 145
-15%
|
1 237
-70%
|
2 271
+84%
|
1 924
-15%
|
4 190
+118%
|
4 526
+8%
|
4 689
+4%
|
4 919
+5%
|
5 009
+2%
|
5 016
+0%
|
4 860
-3%
|
5 112
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(87)
|
(105)
|
(92)
|
(84)
|
(41)
|
(84)
|
(88)
|
(91)
|
(56)
|
(70)
|
(52)
|
(47)
|
(23)
|
(44)
|
(41)
|
(31)
|
(26)
|
(36)
|
(44)
|
(61)
|
(71)
|
(67)
|
(75)
|
(67)
|
(78)
|
(93)
|
(107)
|
(115)
|
(110)
|
(129)
|
(144)
|
(167)
|
(182)
|
(180)
|
(174)
|
(167)
|
(163)
|
(154)
|
(153)
|
(151)
|
(147)
|
(145)
|
(137)
|
(133)
|
(132)
|
(140)
|
(159)
|
(164)
|
(123)
|
(174)
|
(160)
|
(134)
|
(119)
|
(117)
|
(106)
|
(128)
|
(125)
|
(138)
|
(141)
|
(148)
|
(173)
|
(164)
|
(175)
|
(176)
|
(361)
|
(390)
|
(422)
|
(448)
|
(278)
|
(303)
|
(494)
|
(514)
|
(530)
|
(559)
|
(432)
|
(472)
|
(490)
|
(504)
|
(489)
|
(477)
|
(451)
|
(439)
|
(443)
|
(421)
|
(395)
|
(374)
|
(354)
|
(497)
|
(691)
|
(840)
|
191
|
835
|
825
|
1 223
|
95
|
(597)
|
|
| Non-Reccuring Items |
0
|
(54)
|
(202)
|
(202)
|
(202)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 074
|
1 860
|
1 928
|
1 928
|
849
|
63
|
(28)
|
(28)
|
(168)
|
(23)
|
0
|
0
|
(99)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(114)
|
0
|
0
|
0
|
111
|
140
|
502
|
502
|
583
|
578
|
617
|
617
|
410
|
394
|
(155)
|
(49)
|
(168)
|
(174)
|
361
|
255
|
184
|
167
|
(263)
|
(313)
|
(135)
|
(128)
|
0
|
2 648
|
2 394
|
2 357
|
(8 145)
|
(15 050)
|
(14 879)
|
(14 932)
|
(4 465)
|
(283)
|
(187)
|
(97)
|
(73)
|
(194)
|
|
| Total Other Income |
0
|
34
|
34
|
37
|
0
|
36
|
32
|
29
|
0
|
22
|
17
|
23
|
0
|
26
|
26
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
196
|
228
|
259
|
292
|
128
|
115
|
105
|
91
|
73
|
90
|
104
|
123
|
35
|
106
|
109
|
111
|
134
|
175
|
217
|
257
|
297
|
285
|
272
|
257
|
248
|
191
|
149
|
110
|
109
|
94
|
(727)
|
(760)
|
(828)
|
(867)
|
(94)
|
(107)
|
|
| Pre-Tax Income |
2 186
N/A
|
2 178
0%
|
2 543
+17%
|
2 785
+10%
|
3 005
+8%
|
3 066
+2%
|
3 332
+9%
|
3 505
+5%
|
3 657
+4%
|
4 001
+9%
|
4 240
+6%
|
4 404
+4%
|
4 303
-2%
|
4 596
+7%
|
4 657
+1%
|
4 739
+2%
|
4 828
+2%
|
5 034
+4%
|
4 957
-2%
|
5 015
+1%
|
5 625
+12%
|
6 361
+13%
|
6 575
+3%
|
6 666
+1%
|
6 115
-8%
|
5 500
-10%
|
5 538
+1%
|
5 618
+1%
|
5 108
-9%
|
4 391
-14%
|
4 118
-6%
|
4 060
-1%
|
4 632
+14%
|
5 276
+14%
|
5 687
+8%
|
5 792
+2%
|
5 755
-1%
|
5 897
+2%
|
5 957
+1%
|
5 964
+0%
|
6 031
+1%
|
6 089
+1%
|
6 170
+1%
|
6 271
+2%
|
6 351
+1%
|
6 365
+0%
|
6 341
0%
|
6 413
+1%
|
6 562
+2%
|
6 633
+1%
|
6 782
+2%
|
6 946
+2%
|
7 026
+1%
|
7 041
+0%
|
7 033
0%
|
6 998
0%
|
6 823
-3%
|
6 866
+1%
|
6 889
+0%
|
6 906
+0%
|
7 053
+2%
|
7 044
0%
|
7 351
+4%
|
7 486
+2%
|
7 548
+1%
|
6 776
-10%
|
6 984
+3%
|
6 952
0%
|
7 000
+1%
|
7 123
+2%
|
6 219
-13%
|
6 220
+0%
|
5 643
-9%
|
6 212
+10%
|
6 416
+3%
|
6 276
-2%
|
6 795
+8%
|
7 152
+5%
|
7 440
+4%
|
7 371
-1%
|
7 204
-2%
|
6 862
-5%
|
4 984
-27%
|
7 359
+48%
|
6 392
-13%
|
3 411
-47%
|
(6 079)
N/A
|
(13 513)
-122%
|
(11 271)
+17%
|
(11 152)
+1%
|
(312)
+97%
|
4 711
N/A
|
4 819
+2%
|
5 275
+9%
|
4 788
-9%
|
4 214
-12%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(702)
|
(691)
|
(807)
|
(886)
|
(966)
|
(987)
|
(1 087)
|
(1 152)
|
(1 202)
|
(1 320)
|
(1 399)
|
(1 449)
|
(1 400)
|
(1 500)
|
(1 586)
|
(1 604)
|
(1 627)
|
(1 707)
|
(1 504)
|
(1 509)
|
(1 723)
|
(1 988)
|
(2 161)
|
(2 182)
|
(1 964)
|
(1 726)
|
(1 734)
|
(1 780)
|
(1 588)
|
(1 347)
|
(1 245)
|
(1 226)
|
(1 388)
|
(1 607)
|
(1 670)
|
(1 621)
|
(1 592)
|
(1 586)
|
(1 609)
|
(1 638)
|
(1 674)
|
(1 694)
|
(1 766)
|
(1 790)
|
(1 840)
|
(1 848)
|
(1 797)
|
(1 804)
|
(1 841)
|
(1 834)
|
(1 913)
|
(2 011)
|
(2 028)
|
(2 067)
|
(2 039)
|
(2 017)
|
(1 982)
|
(1 948)
|
(1 981)
|
(1 965)
|
(1 995)
|
(1 938)
|
(1 953)
|
(1 986)
|
(1 917)
|
(1 648)
|
(1 579)
|
(1 434)
|
(1 461)
|
(1 514)
|
(1 341)
|
(1 300)
|
(1 114)
|
(1 213)
|
(1 245)
|
(1 258)
|
(1 337)
|
(1 378)
|
(1 446)
|
(1 379)
|
(1 285)
|
(1 268)
|
(830)
|
(777)
|
(612)
|
(31)
|
2 207
|
3 255
|
2 867
|
2 792
|
328
|
(797)
|
(804)
|
(849)
|
(891)
|
(851)
|
|
| Income from Continuing Operations |
1 484
|
1 487
|
1 736
|
1 899
|
2 039
|
2 079
|
2 245
|
2 353
|
2 455
|
2 681
|
2 841
|
2 955
|
2 903
|
3 096
|
3 071
|
3 135
|
3 201
|
3 327
|
3 453
|
3 506
|
3 902
|
4 373
|
4 414
|
4 484
|
4 151
|
3 774
|
3 804
|
3 838
|
3 520
|
3 044
|
2 873
|
2 834
|
3 244
|
3 669
|
4 017
|
4 171
|
4 163
|
4 311
|
4 348
|
4 326
|
4 357
|
4 395
|
4 404
|
4 481
|
4 511
|
4 517
|
4 544
|
4 609
|
4 721
|
4 799
|
4 869
|
4 935
|
4 998
|
4 974
|
4 994
|
4 981
|
4 841
|
4 918
|
4 908
|
4 941
|
5 058
|
5 106
|
5 398
|
5 500
|
5 631
|
5 128
|
5 405
|
5 518
|
5 539
|
5 609
|
4 878
|
4 920
|
4 529
|
4 999
|
5 171
|
5 018
|
5 458
|
5 774
|
5 994
|
5 992
|
5 919
|
5 594
|
4 154
|
6 582
|
5 780
|
3 380
|
(3 872)
|
(10 258)
|
(8 404)
|
(8 360)
|
16
|
3 914
|
4 015
|
4 426
|
3 897
|
3 363
|
|
| Income to Minority Interest |
(54)
|
(58)
|
(43)
|
(55)
|
(65)
|
(55)
|
(68)
|
(58)
|
(52)
|
(58)
|
(64)
|
(66)
|
(62)
|
(57)
|
(51)
|
(50)
|
(55)
|
(53)
|
(51)
|
(50)
|
(51)
|
(53)
|
(59)
|
(63)
|
(55)
|
(58)
|
(60)
|
(63)
|
(60)
|
(54)
|
(45)
|
(40)
|
(51)
|
(64)
|
(74)
|
(79)
|
(78)
|
(75)
|
(73)
|
(69)
|
(74)
|
(68)
|
(70)
|
(74)
|
(67)
|
(69)
|
(66)
|
(62)
|
(62)
|
(62)
|
(62)
|
(55)
|
(42)
|
(26)
|
(13)
|
(7)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(10)
|
(11)
|
(12)
|
(15)
|
(14)
|
(14)
|
(12)
|
(11)
|
(13)
|
(12)
|
(12)
|
(5)
|
(4)
|
(4)
|
(5)
|
(9)
|
(8)
|
(8)
|
(9)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(15)
|
(16)
|
(12)
|
(15)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(5)
|
(4)
|
(2)
|
3
|
10
|
11
|
8
|
6
|
11
|
11
|
15
|
15
|
18
|
17
|
17
|
18
|
9
|
10
|
54
|
53
|
|
| Net Income (Common) |
1 430
N/A
|
1 429
0%
|
1 693
+18%
|
1 844
+9%
|
1 974
+7%
|
2 024
+3%
|
2 177
+8%
|
2 295
+5%
|
2 403
+5%
|
2 623
+9%
|
2 777
+6%
|
2 889
+4%
|
2 841
-2%
|
3 039
+7%
|
3 020
-1%
|
3 085
+2%
|
3 111
+1%
|
3 239
+4%
|
3 367
+4%
|
3 421
+2%
|
3 851
+13%
|
4 320
+12%
|
4 355
+1%
|
4 421
+2%
|
4 096
-7%
|
3 716
-9%
|
3 744
+1%
|
3 775
+1%
|
3 460
-8%
|
2 990
-14%
|
2 828
-5%
|
2 794
-1%
|
3 193
+14%
|
3 605
+13%
|
3 943
+9%
|
4 092
+4%
|
4 085
0%
|
4 236
+4%
|
4 275
+1%
|
4 257
0%
|
4 283
+1%
|
4 327
+1%
|
4 334
+0%
|
4 407
+2%
|
4 444
+1%
|
4 448
+0%
|
4 478
+1%
|
4 547
+2%
|
4 659
+2%
|
4 737
+2%
|
4 807
+1%
|
4 880
+2%
|
4 956
+2%
|
4 948
0%
|
4 981
+1%
|
4 974
0%
|
4 833
-3%
|
4 909
+2%
|
4 900
0%
|
4 933
+1%
|
5 050
+2%
|
5 098
+1%
|
5 390
+6%
|
5 490
+2%
|
4 858
-12%
|
4 137
-15%
|
4 411
+7%
|
4 525
+3%
|
5 349
+18%
|
5 638
+5%
|
4 908
-13%
|
4 948
+1%
|
4 517
-9%
|
4 987
+10%
|
5 166
+4%
|
5 013
-3%
|
5 449
+9%
|
5 765
+6%
|
5 983
+4%
|
5 987
+0%
|
5 921
-1%
|
5 596
-5%
|
4 150
-26%
|
6 575
+58%
|
5 777
-12%
|
5 454
-6%
|
(1 465)
N/A
|
(7 399)
-405%
|
(6 995)
+5%
|
(7 043)
-1%
|
943
N/A
|
4 390
+366%
|
4 173
-5%
|
4 361
+5%
|
3 939
-10%
|
3 401
-14%
|
|
| EPS (Diluted) |
1.79
N/A
|
1.79
N/A
|
2.13
+19%
|
2.33
+9%
|
2.5
+7%
|
2.56
+2%
|
2.75
+7%
|
2.89
+5%
|
3.02
+4%
|
3.28
+9%
|
3.47
+6%
|
3.61
+4%
|
3.56
-1%
|
3.84
+8%
|
3.84
N/A
|
3.96
+3%
|
3.98
+1%
|
4.22
+6%
|
4.37
+4%
|
4.52
+3%
|
5.06
+12%
|
5.82
+15%
|
5.95
+2%
|
6.05
+2%
|
5.6
-7%
|
5.18
-8%
|
5.25
+1%
|
5.36
+2%
|
4.89
-9%
|
4.29
-12%
|
4.04
-6%
|
3.93
-3%
|
4.52
+15%
|
4.98
+10%
|
5.43
+9%
|
5.66
+4%
|
5.63
-1%
|
5.84
+4%
|
5.9
+1%
|
5.94
+1%
|
5.96
+0%
|
6.12
+3%
|
6.16
+1%
|
6.25
+1%
|
6.32
+1%
|
6.33
+0%
|
6.4
+1%
|
6.57
+3%
|
6.72
+2%
|
7.02
+4%
|
7.17
+2%
|
7.41
+3%
|
7.49
+1%
|
7.62
+2%
|
7.74
+2%
|
7.88
+2%
|
7.58
-4%
|
7.9
+4%
|
7.89
0%
|
7.97
+1%
|
8.16
+2%
|
8.33
+2%
|
8.79
+6%
|
8.95
+2%
|
7.92
-12%
|
6.75
-15%
|
7.3
+8%
|
7.56
+4%
|
8.88
+17%
|
9.58
+8%
|
8.37
-13%
|
8.48
+1%
|
7.72
-9%
|
8.57
+11%
|
8.88
+4%
|
8.62
-3%
|
9.36
+9%
|
9.83
+5%
|
10.16
+3%
|
10.22
+1%
|
10.12
-1%
|
9.73
-4%
|
7.24
-26%
|
11.53
+59%
|
10.18
-12%
|
9.85
-3%
|
-2.64
N/A
|
-13.34
-405%
|
-12.62
+5%
|
-12.66
0%
|
1.69
N/A
|
7.94
+370%
|
7.55
-5%
|
7.96
+5%
|
7.28
-9%
|
6.32
-13%
|
|