Oracle Corp
NYSE:ORCL
| 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 |
122.82
328.33
|
| 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
Oracle Corp
|
Revenue
|
59B
USD
|
|
Cost of Revenue
|
-17.9B
USD
|
|
Gross Profit
|
41.1B
USD
|
|
Operating Expenses
|
-22.5B
USD
|
|
Operating Income
|
18.6B
USD
|
|
Other Expenses
|
-6.2B
USD
|
|
Net Income
|
12.4B
USD
|
Income Statement
Oracle Corp
| Nov-2001 | Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
20
|
4
|
8
|
12
|
16
|
23
|
22
|
22
|
21
|
16
|
19
|
73
|
135
|
151
|
161
|
152
|
169
|
231
|
297
|
330
|
343
|
354
|
361
|
361
|
394
|
459
|
527
|
599
|
630
|
649
|
680
|
712
|
754
|
771
|
797
|
815
|
808
|
805
|
783
|
769
|
766
|
764
|
767
|
782
|
797
|
826
|
860
|
883
|
914
|
958
|
1 012
|
1 057
|
1 143
|
1 256
|
1 344
|
1 431
|
1 467
|
1 509
|
1 589
|
1 679
|
1 798
|
1 851
|
1 875
|
1 958
|
2 025
|
2 085
|
2 129
|
2 105
|
2 082
|
2 047
|
1 993
|
1 940
|
1 995
|
2 114
|
2 249
|
2 378
|
2 496
|
2 587
|
2 666
|
2 748
|
2 755
|
2 837
|
3 014
|
3 255
|
3 505
|
3 591
|
3 623
|
3 591
|
3 514
|
3 484
|
3 462
|
3 478
|
3 578
|
3 659
|
|
| Revenue |
10 583
N/A
|
10 162
-4%
|
9 673
-5%
|
9 435
-2%
|
9 364
-1%
|
9 418
+1%
|
9 475
+1%
|
9 519
+0%
|
9 708
+2%
|
9 910
+2%
|
10 156
+2%
|
10 298
+1%
|
10 556
+3%
|
10 997
+4%
|
11 799
+7%
|
12 352
+5%
|
12 888
+4%
|
13 408
+4%
|
14 380
+7%
|
15 203
+6%
|
16 074
+6%
|
17 018
+6%
|
17 996
+6%
|
18 934
+5%
|
20 084
+6%
|
21 019
+5%
|
22 430
+7%
|
23 232
+4%
|
23 526
+1%
|
23 630
+0%
|
23 252
-2%
|
22 975
-1%
|
23 226
+1%
|
24 177
+4%
|
26 820
+11%
|
29 269
+9%
|
31 993
+9%
|
34 353
+7%
|
35 622
+4%
|
36 495
+2%
|
36 705
+1%
|
36 980
+1%
|
37 121
+0%
|
36 928
-1%
|
37 230
+1%
|
37 149
0%
|
37 180
+0%
|
37 371
+1%
|
37 553
+0%
|
37 902
+1%
|
38 275
+1%
|
38 499
+1%
|
38 820
+1%
|
38 840
+0%
|
38 226
-2%
|
38 078
0%
|
37 474
-2%
|
37 159
-1%
|
37 047
0%
|
37 194
+0%
|
37 236
+0%
|
37 429
+1%
|
37 792
+1%
|
38 237
+1%
|
38 791
+1%
|
39 262
+1%
|
39 383
+0%
|
39 472
+0%
|
39 445
0%
|
39 383
0%
|
39 506
+0%
|
39 531
+0%
|
39 583
+0%
|
39 765
+0%
|
39 068
-2%
|
39 216
+0%
|
39 402
+0%
|
39 691
+1%
|
40 479
+2%
|
40 840
+1%
|
41 400
+1%
|
41 828
+1%
|
42 440
+1%
|
44 158
+4%
|
46 073
+4%
|
47 958
+4%
|
49 954
+4%
|
50 962
+2%
|
51 628
+1%
|
52 510
+2%
|
52 961
+1%
|
53 815
+2%
|
54 933
+2%
|
55 783
+2%
|
57 399
+3%
|
59 018
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 694)
|
(2 556)
|
(2 406)
|
(2 362)
|
(2 328)
|
(2 331)
|
(2 342)
|
(2 316)
|
(2 315)
|
(2 323)
|
(2 317)
|
(2 309)
|
(2 301)
|
(2 435)
|
(2 651)
|
(2 820)
|
(2 987)
|
(3 061)
|
(3 235)
|
(3 492)
|
(3 760)
|
(4 000)
|
(4 191)
|
(4 370)
|
(4 583)
|
(4 796)
|
(4 981)
|
(5 130)
|
(5 088)
|
(4 956)
|
(4 794)
|
(4 494)
|
(4 394)
|
(4 702)
|
(5 764)
|
(6 819)
|
(7 880)
|
(8 473)
|
(8 398)
|
(8 327)
|
(8 126)
|
(8 022)
|
(7 858)
|
(7 645)
|
(7 483)
|
(7 291)
|
(7 379)
|
(7 325)
|
(7 339)
|
(7 398)
|
(7 236)
|
(7 471)
|
(7 561)
|
(7 686)
|
(7 532)
|
(7 701)
|
(7 656)
|
(7 595)
|
(7 479)
|
(7 404)
|
(7 348)
|
(7 401)
|
(7 452)
|
(8 059)
|
(8 222)
|
(8 326)
|
(8 060)
|
(8 082)
|
(8 123)
|
(8 103)
|
(7 995)
|
(7 997)
|
(8 044)
|
(8 032)
|
(7 938)
|
(7 861)
|
(7 752)
|
(7 703)
|
(7 855)
|
(8 079)
|
(8 299)
|
(8 602)
|
(8 877)
|
(9 811)
|
(11 010)
|
(12 231)
|
(13 564)
|
(14 137)
|
(14 519)
|
(14 949)
|
(15 143)
|
(15 439)
|
(15 784)
|
(16 110)
|
(16 927)
|
(17 905)
|
|
| Gross Profit |
7 890
N/A
|
7 606
-4%
|
7 267
-4%
|
7 073
-3%
|
7 036
-1%
|
7 087
+1%
|
7 133
+1%
|
7 203
+1%
|
7 393
+3%
|
7 587
+3%
|
7 839
+3%
|
7 989
+2%
|
8 255
+3%
|
8 562
+4%
|
9 148
+7%
|
9 532
+4%
|
9 901
+4%
|
10 347
+5%
|
11 145
+8%
|
11 711
+5%
|
12 314
+5%
|
13 018
+6%
|
13 805
+6%
|
14 564
+5%
|
15 501
+6%
|
16 223
+5%
|
17 449
+8%
|
18 102
+4%
|
18 438
+2%
|
18 674
+1%
|
18 458
-1%
|
18 481
+0%
|
18 832
+2%
|
19 475
+3%
|
21 056
+8%
|
22 450
+7%
|
24 113
+7%
|
25 880
+7%
|
27 224
+5%
|
28 168
+3%
|
28 579
+1%
|
28 958
+1%
|
29 263
+1%
|
29 283
+0%
|
29 747
+2%
|
29 858
+0%
|
29 801
0%
|
30 046
+1%
|
30 214
+1%
|
30 504
+1%
|
31 039
+2%
|
31 028
0%
|
31 259
+1%
|
31 154
0%
|
30 694
-1%
|
30 377
-1%
|
29 818
-2%
|
29 564
-1%
|
29 568
+0%
|
29 790
+1%
|
29 888
+0%
|
30 028
+0%
|
30 340
+1%
|
30 178
-1%
|
30 569
+1%
|
30 936
+1%
|
31 323
+1%
|
31 390
+0%
|
31 322
0%
|
31 280
0%
|
31 511
+1%
|
31 534
+0%
|
31 539
+0%
|
31 733
+1%
|
31 130
-2%
|
31 355
+1%
|
31 650
+1%
|
31 988
+1%
|
32 624
+2%
|
32 761
+0%
|
33 101
+1%
|
33 226
+0%
|
33 563
+1%
|
34 347
+2%
|
35 063
+2%
|
35 727
+2%
|
36 390
+2%
|
36 825
+1%
|
37 109
+1%
|
37 561
+1%
|
37 818
+1%
|
38 376
+1%
|
39 149
+2%
|
39 673
+1%
|
40 472
+2%
|
41 113
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 152)
|
(3 968)
|
(3 696)
|
(3 668)
|
(3 656)
|
(3 690)
|
(3 693)
|
(3 712)
|
(3 768)
|
(3 816)
|
(3 921)
|
(3 958)
|
(3 999)
|
(4 320)
|
(4 771)
|
(5 148)
|
(5 544)
|
(5 755)
|
(6 187)
|
(6 504)
|
(6 901)
|
(7 318)
|
(7 672)
|
(8 167)
|
(8 626)
|
(8 955)
|
(9 440)
|
(9 771)
|
(9 904)
|
(10 001)
|
(9 903)
|
(9 718)
|
(9 780)
|
(10 222)
|
(11 218)
|
(12 279)
|
(13 358)
|
(14 199)
|
(14 616)
|
(14 886)
|
(15 015)
|
(15 083)
|
(15 206)
|
(15 263)
|
(15 414)
|
(15 537)
|
(15 369)
|
(15 441)
|
(15 612)
|
(15 710)
|
(16 056)
|
(15 927)
|
(16 063)
|
(16 119)
|
(16 405)
|
(16 377)
|
(16 348)
|
(16 380)
|
(16 464)
|
(16 700)
|
(16 678)
|
(16 821)
|
(16 861)
|
(16 770)
|
(16 976)
|
(17 084)
|
(17 419)
|
(17 488)
|
(17 506)
|
(17 435)
|
(17 489)
|
(17 414)
|
(17 444)
|
(17 481)
|
(16 928)
|
(16 730)
|
(16 507)
|
(16 483)
|
(16 842)
|
(16 897)
|
(17 117)
|
(17 338)
|
(17 733)
|
(19 193)
|
(20 514)
|
(21 664)
|
(22 617)
|
(22 414)
|
(22 216)
|
(22 048)
|
(22 054)
|
(21 673)
|
(21 863)
|
(21 960)
|
(22 518)
|
(22 506)
|
|
| Selling, General & Administrative |
(3 020)
|
(2 854)
|
(2 620)
|
(2 560)
|
(2 511)
|
(2 527)
|
(2 491)
|
(2 514)
|
(2 537)
|
(2 556)
|
(2 631)
|
(2 660)
|
(2 702)
|
(2 861)
|
(3 061)
|
(3 228)
|
(3 357)
|
(3 445)
|
(3 732)
|
(3 868)
|
(4 138)
|
(4 378)
|
(4 599)
|
(4 861)
|
(5 077)
|
(5 224)
|
(5 487)
|
(5 635)
|
(5 654)
|
(5 611)
|
(5 423)
|
(5 267)
|
(5 263)
|
(5 494)
|
(5 991)
|
(6 436)
|
(6 926)
|
(7 353)
|
(7 669)
|
(8 004)
|
(8 172)
|
(8 228)
|
(8 253)
|
(8 132)
|
(8 194)
|
(8 296)
|
(8 134)
|
(8 194)
|
(8 297)
|
(8 315)
|
(8 605)
|
(8 432)
|
(8 462)
|
(8 473)
|
(8 732)
|
(8 738)
|
(8 799)
|
(8 901)
|
(9 039)
|
(9 286)
|
(9 319)
|
(9 371)
|
(9 257)
|
(9 447)
|
(9 592)
|
(9 728)
|
(9 715)
|
(9 769)
|
(9 761)
|
(9 747)
|
(9 774)
|
(9 725)
|
(9 716)
|
(9 686)
|
(9 275)
|
(9 114)
|
(8 883)
|
(8 484)
|
(8 936)
|
(8 632)
|
(8 745)
|
(9 146)
|
(9 364)
|
(9 800)
|
(10 109)
|
(10 322)
|
(10 412)
|
(10 242)
|
(10 128)
|
(9 995)
|
(9 822)
|
(9 796)
|
(9 905)
|
(9 995)
|
(10 253)
|
(10 298)
|
|
| Research & Development |
(1 131)
|
(1 113)
|
(1 076)
|
(1 108)
|
(1 146)
|
(1 164)
|
(1 159)
|
(1 186)
|
(1 209)
|
(1 230)
|
(1 254)
|
(1 264)
|
(1 266)
|
(1 355)
|
(1 491)
|
(1 588)
|
(1 736)
|
(1 792)
|
(1 872)
|
(1 978)
|
(2 029)
|
(2 132)
|
(2 195)
|
(2 341)
|
(2 496)
|
(2 608)
|
(2 741)
|
(2 797)
|
(2 774)
|
(2 769)
|
(2 767)
|
(2 719)
|
(2 776)
|
(2 922)
|
(3 254)
|
(3 697)
|
(4 108)
|
(4 412)
|
(4 519)
|
(4 466)
|
(4 449)
|
(4 467)
|
(4 523)
|
(4 674)
|
(4 771)
|
(4 812)
|
(4 850)
|
(4 886)
|
(4 961)
|
(5 067)
|
(5 151)
|
(5 243)
|
(5 358)
|
(5 436)
|
(5 524)
|
(5 585)
|
(5 640)
|
(5 689)
|
(5 787)
|
(5 917)
|
(5 983)
|
(6 085)
|
(6 153)
|
(6 211)
|
(6 174)
|
(6 149)
|
(6 084)
|
(6 076)
|
(6 078)
|
(6 008)
|
(6 026)
|
(6 020)
|
(6 076)
|
(6 150)
|
(6 067)
|
(6 099)
|
(6 169)
|
(6 597)
|
(6 527)
|
(6 928)
|
(7 081)
|
(6 969)
|
(7 219)
|
(7 628)
|
(8 032)
|
(8 362)
|
(8 623)
|
(8 746)
|
(8 814)
|
(8 916)
|
(8 915)
|
(9 006)
|
(9 251)
|
(9 432)
|
(9 860)
|
(10 045)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(43)
|
(12)
|
(22)
|
(30)
|
(36)
|
(34)
|
(31)
|
(104)
|
(219)
|
(332)
|
(451)
|
(518)
|
(583)
|
(658)
|
(734)
|
(808)
|
(878)
|
(965)
|
(1 053)
|
(1 123)
|
(1 212)
|
(1 339)
|
(1 476)
|
(1 621)
|
(1 713)
|
(1 732)
|
(1 741)
|
(1 806)
|
(1 973)
|
(2 146)
|
(2 324)
|
(2 434)
|
(2 428)
|
(2 416)
|
(2 394)
|
(2 388)
|
(2 430)
|
(2 457)
|
(2 449)
|
(2 429)
|
(2 385)
|
(2 361)
|
(2 354)
|
(2 328)
|
(2 300)
|
(2 252)
|
(2 243)
|
(2 210)
|
(2 149)
|
(2 054)
|
(1 909)
|
(1 790)
|
(1 638)
|
(1 497)
|
(1 376)
|
(1 365)
|
(1 451)
|
(1 551)
|
(1 649)
|
(1 646)
|
(1 620)
|
(1 643)
|
(1 667)
|
(1 680)
|
(1 689)
|
(1 669)
|
(1 652)
|
(1 645)
|
(1 586)
|
(1 517)
|
(1 455)
|
(1 402)
|
(1 379)
|
(1 337)
|
(1 291)
|
(1 223)
|
(1 150)
|
(1 765)
|
(2 373)
|
(2 980)
|
(3 582)
|
(3 426)
|
(3 274)
|
(3 137)
|
(3 010)
|
(2 871)
|
(2 707)
|
(2 506)
|
(2 307)
|
(2 103)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
439
|
439
|
439
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(307)
|
0
|
0
|
(27)
|
(98)
|
(60)
|
|
| Operating Income |
3 738
N/A
|
3 639
-3%
|
3 571
-2%
|
3 406
-5%
|
3 380
-1%
|
3 397
+1%
|
3 440
+1%
|
3 491
+1%
|
3 625
+4%
|
3 771
+4%
|
3 918
+4%
|
4 031
+3%
|
4 256
+6%
|
4 242
0%
|
4 377
+3%
|
4 384
+0%
|
4 357
-1%
|
4 592
+5%
|
4 958
+8%
|
5 207
+5%
|
5 413
+4%
|
5 700
+5%
|
6 133
+8%
|
6 397
+4%
|
6 875
+7%
|
7 268
+6%
|
8 009
+10%
|
8 331
+4%
|
8 534
+2%
|
8 673
+2%
|
8 555
-1%
|
8 763
+2%
|
9 052
+3%
|
9 253
+2%
|
9 838
+6%
|
10 171
+3%
|
10 755
+6%
|
11 681
+9%
|
12 608
+8%
|
13 282
+5%
|
13 564
+2%
|
13 875
+2%
|
14 057
+1%
|
14 020
0%
|
14 333
+2%
|
14 321
0%
|
14 432
+1%
|
14 605
+1%
|
14 602
0%
|
14 794
+1%
|
14 983
+1%
|
15 101
+1%
|
15 196
+1%
|
15 035
-1%
|
14 289
-5%
|
14 000
-2%
|
13 470
-4%
|
13 184
-2%
|
13 104
-1%
|
13 090
0%
|
13 210
+1%
|
13 207
0%
|
13 479
+2%
|
13 408
-1%
|
13 593
+1%
|
13 852
+2%
|
13 904
+0%
|
13 902
0%
|
13 816
-1%
|
13 845
+0%
|
14 022
+1%
|
14 120
+1%
|
14 095
0%
|
14 252
+1%
|
14 202
0%
|
14 625
+3%
|
15 143
+4%
|
15 505
+2%
|
15 782
+2%
|
15 864
+1%
|
15 984
+1%
|
15 888
-1%
|
15 830
0%
|
15 154
-4%
|
14 549
-4%
|
14 063
-3%
|
13 773
-2%
|
14 411
+5%
|
14 893
+3%
|
15 513
+4%
|
15 764
+2%
|
16 703
+6%
|
17 286
+3%
|
17 713
+2%
|
17 954
+1%
|
18 607
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
(98)
|
24
|
49
|
82
|
(23)
|
110
|
85
|
71
|
76
|
50
|
70
|
35
|
(4)
|
(48)
|
(70)
|
(38)
|
38
|
92
|
86
|
58
|
(74)
|
(55)
|
(40)
|
(18)
|
(77)
|
(129)
|
(237)
|
(375)
|
(490)
|
(598)
|
(673)
|
(816)
|
(875)
|
(827)
|
(815)
|
(760)
|
(731)
|
(785)
|
(790)
|
(768)
|
(759)
|
(760)
|
(793)
|
(858)
|
(834)
|
(856)
|
(896)
|
(969)
|
(1 124)
|
(1 171)
|
(1 202)
|
(1 110)
|
(1 064)
|
(1 117)
|
(1 149)
|
(1 179)
|
(1 155)
|
(1 131)
|
(1 183)
|
(1 206)
|
(1 264)
|
(1 242)
|
(1 113)
|
(1 112)
|
(1 031)
|
(1 023)
|
(1 072)
|
(1 091)
|
(1 253)
|
(1 399)
|
(1 514)
|
(1 612)
|
(1 817)
|
(2 088)
|
(2 328)
|
(2 545)
|
(2 687)
|
(2 782)
|
(2 896)
|
(2 992)
|
(3 191)
|
(3 221)
|
(3 415)
|
(3 729)
|
(3 961)
|
(3 990)
|
(3 957)
|
(3 890)
|
(3 780)
|
(3 679)
|
(3 653)
|
(3 585)
|
(3 609)
|
(4 016)
|
|
| Non-Reccuring Items |
(6)
|
(14)
|
0
|
(322)
|
(341)
|
(339)
|
0
|
(45)
|
(36)
|
(45)
|
(54)
|
(68)
|
(78)
|
(221)
|
(355)
|
(365)
|
(352)
|
(305)
|
(222)
|
(240)
|
(205)
|
(150)
|
(159)
|
(149)
|
(202)
|
(114)
|
(165)
|
(182)
|
(192)
|
(266)
|
(234)
|
(224)
|
(310)
|
(608)
|
(776)
|
(933)
|
(925)
|
(707)
|
(575)
|
(483)
|
(424)
|
(405)
|
(351)
|
(117)
|
(70)
|
(41)
|
252
|
73
|
15
|
56
|
(224)
|
(252)
|
(214)
|
(237)
|
(418)
|
(438)
|
(496)
|
(566)
|
(500)
|
(499)
|
(537)
|
(602)
|
(566)
|
(589)
|
(772)
|
(675)
|
(640)
|
(609)
|
(461)
|
(406)
|
(487)
|
(486)
|
(379)
|
(407)
|
(306)
|
(395)
|
(513)
|
(525)
|
(569)
|
(435)
|
(4 962)
|
(4 922)
|
(4 904)
|
(5 031)
|
(531)
|
(607)
|
(680)
|
(644)
|
(575)
|
(705)
|
(411)
|
(654)
|
(639)
|
(458)
|
(276)
|
(643)
|
|
| Total Other Income |
128
|
114
|
(65)
|
37
|
11
|
7
|
8
|
11
|
9
|
4
|
5
|
6
|
8
|
24
|
33
|
73
|
78
|
71
|
36
|
(20)
|
(23)
|
(9)
|
86
|
31
|
52
|
20
|
67
|
59
|
(15)
|
(9)
|
3
|
11
|
80
|
92
|
56
|
64
|
83
|
101
|
109
|
72
|
50
|
47
|
15
|
49
|
42
|
32
|
48
|
37
|
62
|
61
|
69
|
81
|
44
|
37
|
27
|
(19)
|
0
|
(32)
|
(7)
|
45
|
32
|
89
|
31
|
67
|
77
|
213
|
191
|
194
|
129
|
(39)
|
(14)
|
(25)
|
44
|
1
|
(16)
|
35
|
37
|
104
|
473
|
438
|
491
|
207
|
(86)
|
(278)
|
(339)
|
(85)
|
(6)
|
69
|
61
|
151
|
168
|
166
|
212
|
119
|
91
|
469
|
|
| Pre-Tax Income |
3 860
N/A
|
3 739
-3%
|
3 408
-9%
|
3 145
-8%
|
3 100
-1%
|
3 147
+2%
|
3 425
+9%
|
3 567
+4%
|
3 683
+3%
|
3 801
+3%
|
3 945
+4%
|
4 019
+2%
|
4 256
+6%
|
4 080
-4%
|
4 051
-1%
|
4 044
0%
|
4 013
-1%
|
4 320
+8%
|
4 810
+11%
|
5 039
+5%
|
5 271
+5%
|
5 599
+6%
|
5 986
+7%
|
6 224
+4%
|
6 685
+7%
|
7 156
+7%
|
7 834
+9%
|
8 079
+3%
|
8 090
+0%
|
8 023
-1%
|
7 834
-2%
|
7 952
+2%
|
8 149
+2%
|
7 921
-3%
|
8 243
+4%
|
8 475
+3%
|
9 098
+7%
|
10 315
+13%
|
11 411
+11%
|
12 086
+6%
|
12 400
+3%
|
12 749
+3%
|
12 962
+2%
|
13 192
+2%
|
13 512
+2%
|
13 454
0%
|
13 898
+3%
|
13 859
0%
|
13 783
-1%
|
13 942
+1%
|
13 704
-2%
|
13 759
+0%
|
13 824
+0%
|
13 725
-1%
|
12 834
-6%
|
12 426
-3%
|
11 825
-5%
|
11 407
-4%
|
11 442
+0%
|
11 505
+1%
|
11 522
+0%
|
11 488
0%
|
11 680
+2%
|
11 644
0%
|
11 785
+1%
|
12 278
+4%
|
12 424
+1%
|
12 464
+0%
|
12 412
0%
|
12 309
-1%
|
12 268
0%
|
12 210
0%
|
12 246
+0%
|
12 234
0%
|
12 063
-1%
|
12 177
+1%
|
12 339
+1%
|
12 539
+2%
|
12 999
+4%
|
13 085
+1%
|
8 617
-34%
|
8 181
-5%
|
7 649
-7%
|
6 624
-13%
|
10 264
+55%
|
9 642
-6%
|
9 126
-5%
|
9 846
+8%
|
10 422
+6%
|
11 069
+6%
|
11 741
+6%
|
12 536
+7%
|
13 206
+5%
|
13 789
+4%
|
14 160
+3%
|
14 417
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 363)
|
(1 316)
|
(1 184)
|
(1 089)
|
(1 058)
|
(1 042)
|
(1 118)
|
(1 163)
|
(1 197)
|
(1 251)
|
(1 264)
|
(1 269)
|
(1 309)
|
(1 228)
|
(1 165)
|
(1 149)
|
(1 134)
|
(1 216)
|
(1 429)
|
(1 507)
|
(1 570)
|
(1 630)
|
(1 712)
|
(1 780)
|
(1 905)
|
(2 069)
|
(2 313)
|
(2 321)
|
(2 339)
|
(2 283)
|
(2 241)
|
(2 312)
|
(2 347)
|
(2 259)
|
(2 108)
|
(2 112)
|
(2 323)
|
(2 613)
|
(2 864)
|
(3 051)
|
(3 043)
|
(3 011)
|
(2 981)
|
(3 018)
|
(2 949)
|
(2 884)
|
(2 973)
|
(2 777)
|
(2 729)
|
(2 827)
|
(2 749)
|
(2 811)
|
(2 927)
|
(2 898)
|
(2 896)
|
(2 925)
|
(2 629)
|
(2 564)
|
(2 541)
|
(2 520)
|
(2 702)
|
(2 571)
|
(2 228)
|
(1 997)
|
(1 956)
|
(1 864)
|
(1 967)
|
(2 039)
|
(1 868)
|
(2 080)
|
(1 574)
|
(1 491)
|
(1 549)
|
(1 475)
|
(1 928)
|
(1 928)
|
(1 959)
|
291
|
747
|
867
|
1 646
|
(620)
|
(932)
|
(815)
|
(1 467)
|
(1 268)
|
(623)
|
(470)
|
(284)
|
(426)
|
(1 274)
|
(1 559)
|
(1 581)
|
(1 629)
|
(1 717)
|
(1 976)
|
|
| Income from Continuing Operations |
2 498
|
2 423
|
2 224
|
2 056
|
2 042
|
2 105
|
2 307
|
2 404
|
2 486
|
2 550
|
2 681
|
2 750
|
2 947
|
2 852
|
2 886
|
2 895
|
2 879
|
3 104
|
3 381
|
3 532
|
3 701
|
3 969
|
4 274
|
4 444
|
4 780
|
5 087
|
5 521
|
5 758
|
5 751
|
5 740
|
5 593
|
5 640
|
5 802
|
5 662
|
6 135
|
6 363
|
6 775
|
7 702
|
8 547
|
9 035
|
9 357
|
9 738
|
9 981
|
10 174
|
10 563
|
10 570
|
10 925
|
11 082
|
11 054
|
11 115
|
10 955
|
10 948
|
10 897
|
10 827
|
9 938
|
9 501
|
9 196
|
8 843
|
8 901
|
8 985
|
8 820
|
8 917
|
9 452
|
9 647
|
9 829
|
10 414
|
10 457
|
10 425
|
10 544
|
10 229
|
10 694
|
10 719
|
10 697
|
10 759
|
10 135
|
10 249
|
10 380
|
12 830
|
13 746
|
13 952
|
10 263
|
7 561
|
6 717
|
5 809
|
8 797
|
8 374
|
8 503
|
9 376
|
10 138
|
10 643
|
10 467
|
10 977
|
11 625
|
12 160
|
12 443
|
12 441
|
|
| Net Income (Common) |
2 498
N/A
|
2 423
-3%
|
2 224
-8%
|
2 056
-8%
|
2 042
-1%
|
2 105
+3%
|
2 307
+10%
|
2 404
+4%
|
2 486
+3%
|
2 550
+3%
|
2 681
+5%
|
2 750
+3%
|
2 947
+7%
|
2 852
-3%
|
2 886
+1%
|
2 895
+0%
|
2 879
-1%
|
3 104
+8%
|
3 381
+9%
|
3 532
+4%
|
3 701
+5%
|
3 969
+7%
|
4 274
+8%
|
4 444
+4%
|
4 780
+8%
|
5 087
+6%
|
5 521
+9%
|
5 758
+4%
|
5 751
0%
|
5 740
0%
|
5 593
-3%
|
5 640
+1%
|
5 802
+3%
|
5 662
-2%
|
6 135
+8%
|
6 363
+4%
|
6 775
+6%
|
7 702
+14%
|
8 547
+11%
|
9 035
+6%
|
9 357
+4%
|
9 738
+4%
|
9 981
+2%
|
10 174
+2%
|
10 563
+4%
|
10 570
+0%
|
10 925
+3%
|
11 082
+1%
|
11 054
0%
|
11 115
+1%
|
10 955
-1%
|
10 948
0%
|
10 897
0%
|
10 827
-1%
|
9 938
-8%
|
9 501
-4%
|
9 196
-3%
|
8 843
-4%
|
8 901
+1%
|
8 985
+1%
|
8 820
-2%
|
8 917
+1%
|
9 452
+6%
|
9 647
+2%
|
9 829
+2%
|
3 543
-64%
|
3 587
+1%
|
3 708
+3%
|
3 827
+3%
|
10 619
+177%
|
11 083
+4%
|
10 955
-1%
|
10 933
0%
|
10 759
-2%
|
10 135
-6%
|
10 249
+1%
|
10 380
+1%
|
12 830
+24%
|
13 746
+7%
|
13 952
+1%
|
10 263
-26%
|
7 561
-26%
|
6 717
-11%
|
5 809
-14%
|
8 797
+51%
|
8 374
-5%
|
8 503
+2%
|
9 376
+10%
|
10 138
+8%
|
10 643
+5%
|
10 467
-2%
|
10 977
+5%
|
11 625
+6%
|
12 160
+5%
|
12 443
+2%
|
12 441
0%
|
|
| EPS (Diluted) |
0.44
N/A
|
0.43
-2%
|
0.39
-9%
|
0.37
-5%
|
0.37
N/A
|
0.39
+5%
|
0.43
+10%
|
0.45
+5%
|
0.47
+4%
|
0.48
+2%
|
0.5
+4%
|
0.53
+6%
|
0.57
+8%
|
0.55
-4%
|
0.55
N/A
|
0.56
+2%
|
0.55
-2%
|
0.59
+7%
|
0.64
+8%
|
0.66
+3%
|
0.69
+5%
|
0.75
+9%
|
0.81
+8%
|
0.85
+5%
|
0.92
+8%
|
0.98
+7%
|
1.06
+8%
|
1.11
+5%
|
1.11
N/A
|
1.13
+2%
|
1.09
-4%
|
1.1
+1%
|
1.14
+4%
|
1.11
-3%
|
1.21
+9%
|
1.25
+3%
|
1.33
+6%
|
1.51
+14%
|
1.67
+11%
|
1.76
+5%
|
1.82
+3%
|
1.9
+4%
|
1.96
+3%
|
2.05
+5%
|
2.16
+5%
|
2.19
+1%
|
2.26
+3%
|
2.37
+5%
|
2.41
+2%
|
2.42
+0%
|
2.38
-2%
|
2.4
+1%
|
2.4
N/A
|
2.4
N/A
|
2.21
-8%
|
2.14
-3%
|
2.13
0%
|
2.07
-3%
|
2.07
N/A
|
2.12
+2%
|
2.1
-1%
|
2.12
+1%
|
2.24
+6%
|
2.27
+1%
|
2.31
+2%
|
0.85
-63%
|
0.84
-1%
|
0.92
+10%
|
1
+9%
|
2.93
+193%
|
2.96
+1%
|
3.21
+8%
|
3.28
+2%
|
3.28
N/A
|
3.08
-6%
|
3.29
+7%
|
3.4
+3%
|
4.28
+26%
|
4.55
+6%
|
4.87
+7%
|
3.8
-22%
|
2.74
-28%
|
2.41
-12%
|
2.1
-13%
|
3.19
+52%
|
3.03
-5%
|
3.07
+1%
|
3.32
+8%
|
3.62
+9%
|
3.79
+5%
|
3.71
-2%
|
3.85
+4%
|
4.05
+5%
|
4.23
+4%
|
4.34
+3%
|
4.27
-2%
|
|