Valero Energy Corp
NYSE:VLO
| 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 |
104.69
184.268
|
| 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
Valero Energy Corp
|
Revenue
|
123.1B
USD
|
|
Cost of Revenue
|
-118.9B
USD
|
|
Gross Profit
|
4.2B
USD
|
|
Operating Expenses
|
-1.1B
USD
|
|
Operating Income
|
3.1B
USD
|
|
Other Expenses
|
-1.6B
USD
|
|
Net Income
|
1.5B
USD
|
Income Statement
Valero Energy Corp
| 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 |
89
|
124
|
176
|
230
|
286
|
306
|
297
|
282
|
261
|
248
|
255
|
256
|
260
|
261
|
252
|
255
|
268
|
263
|
250
|
229
|
212
|
210
|
245
|
322
|
361
|
398
|
398
|
360
|
360
|
330
|
331
|
383
|
416
|
463
|
496
|
478
|
484
|
474
|
464
|
433
|
401
|
383
|
350
|
332
|
314
|
297
|
301
|
333
|
365
|
382
|
402
|
398
|
397
|
398
|
413
|
427
|
433
|
440
|
438
|
441
|
446
|
459
|
467
|
466
|
468
|
468
|
473
|
470
|
470
|
461
|
449
|
449
|
454
|
467
|
497
|
529
|
563
|
587
|
595
|
604
|
603
|
599
|
591
|
577
|
562
|
563
|
569
|
580
|
592
|
586
|
578
|
570
|
556
|
553
|
554
|
552
|
|
| Revenue |
14 988
N/A
|
16 808
+12%
|
19 532
+16%
|
23 792
+22%
|
29 048
+22%
|
33 153
+14%
|
34 774
+5%
|
36 577
+5%
|
37 969
+4%
|
39 357
+4%
|
44 321
+13%
|
48 738
+10%
|
54 619
+12%
|
58 490
+7%
|
62 714
+7%
|
71 658
+14%
|
80 616
+13%
|
87 184
+8%
|
94 744
+9%
|
94 699
0%
|
87 640
-7%
|
86 420
-1%
|
85 030
-2%
|
85 491
+1%
|
89 987
+5%
|
104 517
+16%
|
116 955
+12%
|
123 975
+6%
|
106 676
-14%
|
98 519
-8%
|
79 255
-20%
|
64 547
-19%
|
64 599
+0%
|
69 764
+8%
|
72 949
+5%
|
77 953
+7%
|
82 233
+5%
|
90 048
+10%
|
100 780
+12%
|
113 478
+13%
|
125 987
+11%
|
134 846
+7%
|
138 215
+2%
|
139 228
+1%
|
138 393
-1%
|
137 557
-1%
|
136 929
0%
|
138 340
+1%
|
138 074
0%
|
138 263
+0%
|
139 143
+1%
|
137 414
-1%
|
130 844
-5%
|
118 511
-9%
|
108 715
-8%
|
96 886
-11%
|
87 804
-9%
|
82 188
-6%
|
76 654
-7%
|
73 724
-4%
|
75 659
+3%
|
81 717
+8%
|
84 387
+3%
|
88 300
+5%
|
93 980
+6%
|
98 647
+5%
|
107 408
+9%
|
114 695
+7%
|
117 033
+2%
|
114 857
-2%
|
112 775
-2%
|
109 175
-3%
|
108 324
-1%
|
106 163
-2%
|
87 627
-17%
|
76 187
-13%
|
64 912
-15%
|
63 616
-2%
|
80 967
+27%
|
94 678
+17%
|
113 977
+20%
|
131 713
+16%
|
155 606
+18%
|
170 540
+10%
|
176 383
+3%
|
174 280
-1%
|
157 148
-10%
|
151 098
-4%
|
144 766
-4%
|
140 086
-3%
|
140 067
0%
|
134 539
-4%
|
129 881
-3%
|
128 380
-1%
|
123 779
-4%
|
123 071
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(12 983)
|
(15 697)
|
(18 606)
|
(22 724)
|
(26 313)
|
(31 367)
|
(32 801)
|
(34 362)
|
(34 098)
|
(37 061)
|
(41 240)
|
(45 303)
|
(48 402)
|
(53 991)
|
(57 919)
|
(66 159)
|
(71 274)
|
(79 909)
|
(85 977)
|
(85 017)
|
(74 979)
|
(77 014)
|
(75 145)
|
(76 678)
|
(78 303)
|
(97 405)
|
(111 948)
|
(118 448)
|
(97 391)
|
(92 488)
|
(74 469)
|
(59 361)
|
(60 047)
|
(65 044)
|
(66 465)
|
(72 152)
|
(75 863)
|
(83 400)
|
(93 589)
|
(104 744)
|
(117 253)
|
(125 739)
|
(128 980)
|
(130 271)
|
(128 173)
|
(126 541)
|
(126 460)
|
(129 105)
|
(128 775)
|
(128 930)
|
(129 582)
|
(126 674)
|
(119 061)
|
(107 273)
|
(96 555)
|
(84 097)
|
(80 265)
|
(73 368)
|
(69 758)
|
(69 271)
|
(71 226)
|
(77 494)
|
(80 451)
|
(83 822)
|
(89 197)
|
(93 650)
|
(101 925)
|
(109 341)
|
(111 274)
|
(109 659)
|
(108 061)
|
(104 915)
|
(103 635)
|
(101 515)
|
(84 443)
|
(74 816)
|
(65 671)
|
(65 380)
|
(81 607)
|
(93 689)
|
(110 848)
|
(126 557)
|
(144 703)
|
(156 532)
|
(159 610)
|
(154 819)
|
(141 162)
|
(135 365)
|
(131 834)
|
(129 478)
|
(131 001)
|
(128 489)
|
(125 076)
|
(125 051)
|
(120 640)
|
(118 914)
|
|
| Gross Profit |
2 005
N/A
|
1 111
-45%
|
925
-17%
|
1 067
+15%
|
2 735
+156%
|
1 785
-35%
|
1 972
+10%
|
2 215
+12%
|
3 871
+75%
|
2 298
-41%
|
3 083
+34%
|
3 436
+11%
|
6 217
+81%
|
4 499
-28%
|
4 795
+7%
|
5 499
+15%
|
9 342
+70%
|
7 275
-22%
|
8 767
+21%
|
9 682
+10%
|
12 661
+31%
|
9 406
-26%
|
9 885
+5%
|
8 813
-11%
|
11 684
+33%
|
7 112
-39%
|
5 007
-30%
|
5 527
+10%
|
9 285
+68%
|
6 031
-35%
|
4 786
-21%
|
5 186
+8%
|
4 552
-12%
|
4 720
+4%
|
6 484
+37%
|
5 801
-11%
|
6 370
+10%
|
6 648
+4%
|
7 191
+8%
|
8 734
+21%
|
8 734
N/A
|
9 107
+4%
|
9 235
+1%
|
8 957
-3%
|
10 220
+14%
|
11 016
+8%
|
10 469
-5%
|
9 235
-12%
|
9 299
+1%
|
9 333
+0%
|
9 561
+2%
|
10 740
+12%
|
11 783
+10%
|
11 238
-5%
|
12 160
+8%
|
12 789
+5%
|
7 539
-41%
|
8 820
+17%
|
6 896
-22%
|
4 453
-35%
|
4 433
0%
|
4 223
-5%
|
3 936
-7%
|
4 478
+14%
|
4 783
+7%
|
4 997
+4%
|
5 483
+10%
|
5 354
-2%
|
5 759
+8%
|
5 198
-10%
|
4 714
-9%
|
4 260
-10%
|
4 689
+10%
|
4 648
-1%
|
3 184
-31%
|
1 371
-57%
|
(759)
N/A
|
(1 764)
-132%
|
(640)
+64%
|
989
N/A
|
3 129
+216%
|
5 156
+65%
|
10 903
+111%
|
14 008
+28%
|
16 773
+20%
|
19 461
+16%
|
15 986
-18%
|
15 733
-2%
|
12 932
-18%
|
10 608
-18%
|
9 066
-15%
|
6 050
-33%
|
4 805
-21%
|
3 329
-31%
|
3 139
-6%
|
4 157
+32%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 004)
|
(347)
|
(526)
|
(727)
|
(2 264)
|
(957)
|
(969)
|
(984)
|
(2 649)
|
(994)
|
(1 020)
|
(1 032)
|
(3 238)
|
(1 111)
|
(1 136)
|
(1 228)
|
(4 074)
|
(1 363)
|
(1 422)
|
(1 387)
|
(4 939)
|
(1 310)
|
(1 334)
|
(1 355)
|
(5 054)
|
(1 395)
|
(1 325)
|
(1 091)
|
(4 966)
|
(1 056)
|
(1 042)
|
(3 498)
|
(4 247)
|
(5 026)
|
(5 811)
|
(4 404)
|
(4 492)
|
(4 530)
|
(4 689)
|
(4 843)
|
(5 054)
|
(5 304)
|
(5 361)
|
(5 408)
|
(5 229)
|
(5 707)
|
(5 714)
|
(5 237)
|
(5 081)
|
(4 716)
|
(4 663)
|
(4 722)
|
(5 111)
|
(5 081)
|
(5 054)
|
(5 050)
|
(710)
|
(2 864)
|
(1 802)
|
(713)
|
(757)
|
(819)
|
(793)
|
(883)
|
(942)
|
(999)
|
(1 092)
|
(1 042)
|
(1 022)
|
(986)
|
(919)
|
(925)
|
(942)
|
(909)
|
(878)
|
(760)
|
(839)
|
(765)
|
(921)
|
(923)
|
(999)
|
(976)
|
(1 016)
|
(1 022)
|
(1 025)
|
(1 054)
|
(1 229)
|
(1 072)
|
(1 074)
|
(1 114)
|
(1 110)
|
(1 090)
|
(1 050)
|
(1 022)
|
(1 056)
|
(1 072)
|
|
| Selling, General & Administrative |
(153)
|
(177)
|
(185)
|
(214)
|
(258)
|
(276)
|
(288)
|
(301)
|
(299)
|
(307)
|
(329)
|
(340)
|
(442)
|
(400)
|
(419)
|
(491)
|
(558)
|
(605)
|
(664)
|
(641)
|
(598)
|
(592)
|
(598)
|
(614)
|
(638)
|
(628)
|
(568)
|
(585)
|
(559)
|
(569)
|
(574)
|
(572)
|
(572)
|
(524)
|
(533)
|
(505)
|
(531)
|
(564)
|
(584)
|
(606)
|
(571)
|
(605)
|
(625)
|
(638)
|
(698)
|
(710)
|
(772)
|
(768)
|
(758)
|
(742)
|
(679)
|
(689)
|
(724)
|
(711)
|
(719)
|
(718)
|
(710)
|
(719)
|
(700)
|
(713)
|
(709)
|
(751)
|
(767)
|
(800)
|
(829)
|
(875)
|
(948)
|
(932)
|
(925)
|
(896)
|
(847)
|
(855)
|
(868)
|
(836)
|
(806)
|
(775)
|
(756)
|
(787)
|
(794)
|
(803)
|
(865)
|
(862)
|
(899)
|
(918)
|
(914)
|
(953)
|
(949)
|
(985)
|
(998)
|
(1 012)
|
(1 006)
|
(990)
|
(961)
|
(964)
|
(981)
|
(993)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(48)
|
(12)
|
(26)
|
(39)
|
(52)
|
(53)
|
(52)
|
(52)
|
(52)
|
(53)
|
(54)
|
(52)
|
(53)
|
(52)
|
(50)
|
(51)
|
(48)
|
(47)
|
(47)
|
(46)
|
(47)
|
(46)
|
(46)
|
(46)
|
(45)
|
(44)
|
(43)
|
(43)
|
(43)
|
(45)
|
(46)
|
(45)
|
(45)
|
(44)
|
(60)
|
(62)
|
|
| Other Operating Expenses |
(851)
|
(169)
|
(339)
|
(511)
|
(2 006)
|
(681)
|
(681)
|
(683)
|
(2 350)
|
(688)
|
(693)
|
(694)
|
(2 796)
|
(712)
|
(717)
|
(737)
|
(3 516)
|
(758)
|
(758)
|
(746)
|
(4 341)
|
(718)
|
(736)
|
(741)
|
(4 416)
|
(767)
|
(757)
|
(506)
|
(4 407)
|
(487)
|
(468)
|
(2 926)
|
(3 675)
|
(4 502)
|
(5 278)
|
(3 899)
|
(3 961)
|
(3 966)
|
(4 105)
|
(4 237)
|
(4 483)
|
(4 699)
|
(4 736)
|
(4 770)
|
(4 531)
|
(4 997)
|
(4 942)
|
(4 469)
|
(4 323)
|
(3 974)
|
(3 984)
|
(4 033)
|
(4 387)
|
(4 370)
|
(4 335)
|
(4 332)
|
0
|
(2 145)
|
(1 102)
|
0
|
0
|
(56)
|
0
|
(44)
|
(61)
|
(71)
|
(92)
|
(58)
|
(45)
|
(37)
|
(18)
|
(18)
|
(21)
|
(21)
|
(22)
|
66
|
(35)
|
69
|
(80)
|
(74)
|
(87)
|
(68)
|
(71)
|
(58)
|
(66)
|
(57)
|
(237)
|
(44)
|
(33)
|
(57)
|
(58)
|
(55)
|
(44)
|
(14)
|
(15)
|
(17)
|
|
| Operating Income |
1 001
N/A
|
764
-24%
|
400
-48%
|
342
-15%
|
471
+38%
|
828
+76%
|
1 002
+21%
|
1 229
+23%
|
1 222
-1%
|
1 300
+6%
|
2 060
+58%
|
2 403
+17%
|
2 979
+24%
|
3 389
+14%
|
3 660
+8%
|
4 271
+17%
|
5 268
+23%
|
5 912
+12%
|
7 345
+24%
|
8 295
+13%
|
7 722
-7%
|
8 096
+5%
|
8 551
+6%
|
7 458
-13%
|
6 630
-11%
|
5 717
-14%
|
3 682
-36%
|
4 436
+20%
|
4 319
-3%
|
4 975
+15%
|
3 744
-25%
|
1 688
-55%
|
305
-82%
|
(306)
N/A
|
673
N/A
|
1 397
+108%
|
1 878
+34%
|
2 118
+13%
|
2 502
+18%
|
3 891
+56%
|
3 680
-5%
|
3 803
+3%
|
3 874
+2%
|
3 549
-8%
|
4 991
+41%
|
5 309
+6%
|
4 755
-10%
|
3 998
-16%
|
4 218
+6%
|
4 617
+9%
|
4 898
+6%
|
6 018
+23%
|
6 672
+11%
|
6 157
-8%
|
7 106
+15%
|
7 739
+9%
|
6 829
-12%
|
5 956
-13%
|
5 094
-14%
|
3 740
-27%
|
3 676
-2%
|
3 404
-7%
|
3 143
-8%
|
3 595
+14%
|
3 841
+7%
|
3 998
+4%
|
4 391
+10%
|
4 312
-2%
|
4 737
+10%
|
4 212
-11%
|
3 795
-10%
|
3 335
-12%
|
3 747
+12%
|
3 739
0%
|
2 306
-38%
|
611
-74%
|
(1 598)
N/A
|
(2 529)
-58%
|
(1 561)
+38%
|
66
N/A
|
2 130
+3 127%
|
4 180
+96%
|
9 887
+137%
|
12 986
+31%
|
15 748
+21%
|
18 407
+17%
|
14 757
-20%
|
14 661
-1%
|
11 858
-19%
|
9 494
-20%
|
7 956
-16%
|
4 960
-38%
|
3 755
-24%
|
2 307
-39%
|
2 083
-10%
|
3 085
+48%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(89)
|
(127)
|
(182)
|
(240)
|
(300)
|
(319)
|
(297)
|
(268)
|
(234)
|
(210)
|
(217)
|
(218)
|
(221)
|
(224)
|
(214)
|
(214)
|
(227)
|
(219)
|
(206)
|
(189)
|
(174)
|
(184)
|
(229)
|
(315)
|
(361)
|
(398)
|
(398)
|
(360)
|
(360)
|
(330)
|
(331)
|
(383)
|
(416)
|
(463)
|
(496)
|
(478)
|
(484)
|
(474)
|
(464)
|
(433)
|
(401)
|
(383)
|
(350)
|
(332)
|
(175)
|
(294)
|
(300)
|
(352)
|
(626)
|
(424)
|
(445)
|
(423)
|
(1 167)
|
(509)
|
(480)
|
(658)
|
(904)
|
(704)
|
(631)
|
(527)
|
(532)
|
(592)
|
(710)
|
(721)
|
(746)
|
(630)
|
(635)
|
(666)
|
(635)
|
(587)
|
(455)
|
(352)
|
(290)
|
(510)
|
(462)
|
(595)
|
(563)
|
(527)
|
(595)
|
(604)
|
(603)
|
(599)
|
(591)
|
(577)
|
(562)
|
(502)
|
(402)
|
(291)
|
(101)
|
(213)
|
(311)
|
(425)
|
(556)
|
(553)
|
(554)
|
(552)
|
|
| 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
|
(3 788)
|
(4 093)
|
(4 212)
|
(4 261)
|
(222)
|
(200)
|
(83)
|
(34)
|
(2)
|
(2)
|
0
|
0
|
0
|
(611)
|
(611)
|
(956)
|
(86)
|
0
|
0
|
0
|
325
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(56)
|
(56)
|
(56)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 542)
|
(294)
|
19
|
19
|
2 561
|
313
|
0
|
0
|
(50)
|
(47)
|
(47)
|
(251)
|
(190)
|
0
|
(193)
|
11
|
0
|
0
|
0
|
0
|
(1 131)
|
(1 131)
|
(1 131)
|
|
| Total Other Income |
(18)
|
(20)
|
(21)
|
(18)
|
(21)
|
(23)
|
(31)
|
(32)
|
(2)
|
6
|
16
|
25
|
(48)
|
(50)
|
(60)
|
(56)
|
53
|
55
|
63
|
195
|
350
|
355
|
367
|
369
|
167
|
182
|
190
|
81
|
113
|
92
|
54
|
26
|
17
|
29
|
53
|
62
|
106
|
112
|
121
|
105
|
43
|
32
|
17
|
14
|
10
|
17
|
33
|
52
|
59
|
60
|
61
|
55
|
47
|
56
|
52
|
44
|
46
|
31
|
37
|
46
|
94
|
73
|
86
|
97
|
112
|
137
|
105
|
124
|
130
|
94
|
63
|
74
|
29
|
211
|
214
|
209
|
132
|
85
|
220
|
204
|
16
|
1
|
(68)
|
(26)
|
372
|
399
|
366
|
292
|
0
|
144
|
266
|
389
|
499
|
475
|
439
|
402
|
|
| Pre-Tax Income |
895
N/A
|
619
-31%
|
197
-68%
|
84
-57%
|
150
+79%
|
487
+225%
|
676
+39%
|
930
+38%
|
987
+6%
|
1 097
+11%
|
1 860
+70%
|
2 211
+19%
|
2 710
+23%
|
3 115
+15%
|
3 386
+9%
|
4 001
+18%
|
5 094
+27%
|
5 748
+13%
|
7 202
+25%
|
8 301
+15%
|
7 898
-5%
|
8 267
+5%
|
8 689
+5%
|
7 512
-14%
|
6 436
-14%
|
5 501
-15%
|
3 474
-37%
|
4 157
+20%
|
284
-93%
|
644
+127%
|
(745)
N/A
|
(2 930)
-293%
|
(316)
+89%
|
(940)
-197%
|
147
N/A
|
947
+544%
|
1 498
+58%
|
1 754
+17%
|
2 159
+23%
|
3 563
+65%
|
3 322
-7%
|
2 841
-14%
|
2 930
+3%
|
2 275
-22%
|
4 740
+108%
|
5 032
+6%
|
4 488
-11%
|
3 698
-18%
|
3 976
+8%
|
4 253
+7%
|
4 514
+6%
|
5 650
+25%
|
5 552
-2%
|
5 704
+3%
|
6 678
+17%
|
7 125
+7%
|
5 971
-16%
|
5 283
-12%
|
4 444
-16%
|
3 203
-28%
|
3 182
-1%
|
2 885
-9%
|
2 519
-13%
|
2 971
+18%
|
3 207
+8%
|
3 505
+9%
|
3 861
+10%
|
3 770
-2%
|
4 232
+12%
|
3 719
-12%
|
3 403
-8%
|
3 057
-10%
|
3 486
+14%
|
898
-74%
|
1 764
+96%
|
244
-86%
|
(2 010)
N/A
|
(410)
+80%
|
(1 623)
-296%
|
(334)
+79%
|
1 543
N/A
|
3 532
+129%
|
9 181
+160%
|
12 336
+34%
|
15 307
+24%
|
18 114
+18%
|
14 721
-19%
|
14 469
-2%
|
11 768
-19%
|
9 425
-20%
|
7 911
-16%
|
4 924
-38%
|
3 698
-25%
|
1 098
-70%
|
837
-24%
|
1 804
+116%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(331)
|
(230)
|
(72)
|
(30)
|
(58)
|
(187)
|
(259)
|
(352)
|
(365)
|
(398)
|
(656)
|
(763)
|
(906)
|
(1 025)
|
(1 082)
|
(1 270)
|
(1 621)
|
(1 864)
|
(2 346)
|
(2 748)
|
(2 611)
|
(2 720)
|
(2 899)
|
(2 433)
|
(2 059)
|
(1 763)
|
(1 064)
|
(1 399)
|
(1 438)
|
(1 553)
|
(1 089)
|
(415)
|
43
|
223
|
(153)
|
(335)
|
(575)
|
(647)
|
(828)
|
(1 332)
|
(1 226)
|
(1 281)
|
(1 284)
|
(1 159)
|
(1 626)
|
(1 871)
|
(1 695)
|
(1 254)
|
(1 254)
|
(1 343)
|
(1 410)
|
(1 808)
|
(1 777)
|
(1 798)
|
(2 063)
|
(2 199)
|
(1 870)
|
(1 637)
|
(1 320)
|
(807)
|
(765)
|
(660)
|
(565)
|
(799)
|
(913)
|
(950)
|
(1 003)
|
(901)
|
(896)
|
(798)
|
(709)
|
(598)
|
(702)
|
(35)
|
(214)
|
288
|
903
|
435
|
605
|
203
|
(255)
|
(655)
|
(1 828)
|
(2 579)
|
(3 428)
|
(4 056)
|
(3 309)
|
(3 306)
|
(2 619)
|
(2 092)
|
(1 774)
|
(1 057)
|
(692)
|
(74)
|
(76)
|
(370)
|
|
| Income from Continuing Operations |
564
|
389
|
125
|
54
|
92
|
300
|
417
|
578
|
622
|
699
|
1 204
|
1 448
|
1 804
|
2 091
|
2 305
|
2 732
|
3 473
|
3 884
|
4 856
|
5 553
|
5 287
|
5 547
|
5 790
|
5 079
|
4 377
|
3 738
|
2 410
|
2 758
|
(1 154)
|
(909)
|
(1 834)
|
(3 345)
|
(273)
|
(717)
|
(6)
|
612
|
923
|
1 107
|
1 331
|
2 231
|
2 096
|
1 560
|
1 646
|
1 116
|
3 114
|
3 161
|
2 793
|
2 444
|
2 722
|
2 910
|
3 104
|
3 842
|
3 775
|
3 906
|
4 615
|
4 926
|
4 101
|
3 646
|
3 124
|
2 396
|
2 417
|
2 225
|
1 954
|
2 172
|
2 294
|
2 555
|
2 858
|
2 869
|
3 336
|
2 921
|
2 694
|
2 459
|
2 784
|
863
|
1 550
|
532
|
(1 107)
|
25
|
(1 018)
|
(131)
|
1 288
|
2 877
|
7 353
|
9 757
|
11 879
|
14 058
|
11 412
|
11 163
|
9 149
|
7 333
|
6 137
|
3 867
|
3 006
|
1 024
|
761
|
1 434
|
|
| 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
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
5
|
5
|
(8)
|
(8)
|
(18)
|
(24)
|
(15)
|
(81)
|
(77)
|
(86)
|
(79)
|
(111)
|
(125)
|
(140)
|
(176)
|
(128)
|
(126)
|
(121)
|
(111)
|
(91)
|
(188)
|
(194)
|
(190)
|
(231)
|
(144)
|
(150)
|
(162)
|
(362)
|
(433)
|
(479)
|
(534)
|
(314)
|
(299)
|
(347)
|
(307)
|
(358)
|
(338)
|
(283)
|
(333)
|
(351)
|
(368)
|
(471)
|
(417)
|
(314)
|
(320)
|
(188)
|
(176)
|
(236)
|
(94)
|
3
|
61
|
|
| Net Income (Common) |
564
N/A
|
389
-31%
|
125
-68%
|
54
-57%
|
92
+70%
|
300
+226%
|
417
+39%
|
577
+38%
|
617
+7%
|
692
+12%
|
1 194
+73%
|
1 435
+20%
|
1 791
+25%
|
2 076
+16%
|
2 289
+10%
|
2 716
+19%
|
3 577
+32%
|
3 895
+9%
|
4 948
+27%
|
5 693
+15%
|
5 461
-4%
|
5 757
+5%
|
6 110
+6%
|
5 781
-5%
|
5 234
-9%
|
4 351
-17%
|
2 836
-35%
|
2 714
-4%
|
(1 132)
N/A
|
(1 083)
+4%
|
(2 071)
-91%
|
(3 852)
-86%
|
(1 983)
+49%
|
(2 404)
-21%
|
(1 567)
+35%
|
(646)
+59%
|
323
N/A
|
534
+65%
|
695
+30%
|
1 606
+131%
|
2 089
+30%
|
1 559
-25%
|
1 645
+6%
|
1 115
-32%
|
2 081
+87%
|
3 166
+52%
|
2 802
-11%
|
2 440
-13%
|
2 718
+11%
|
2 892
+6%
|
3 014
+4%
|
3 762
+25%
|
3 628
-4%
|
3 764
+4%
|
4 527
+20%
|
4 845
+7%
|
3 987
-18%
|
3 518
-12%
|
2 981
-15%
|
2 217
-26%
|
2 282
+3%
|
2 095
-8%
|
1 828
-13%
|
2 055
+12%
|
4 051
+97%
|
4 215
+4%
|
4 512
+7%
|
4 527
+0%
|
3 113
-31%
|
2 785
-11%
|
2 551
-8%
|
2 304
-10%
|
2 415
+5%
|
422
-83%
|
1 061
+151%
|
(12)
N/A
|
(1 426)
-11 783%
|
(281)
+80%
|
(1 370)
-388%
|
(443)
+68%
|
924
N/A
|
2 531
+174%
|
7 047
+178%
|
9 391
+33%
|
11 485
+22%
|
13 640
+19%
|
10 902
-20%
|
10 710
-2%
|
8 808
-18%
|
6 993
-21%
|
5 932
-15%
|
3 681
-38%
|
2 762
-25%
|
924
-67%
|
759
-18%
|
1 488
+96%
|
|
| EPS (Diluted) |
2.21
N/A
|
0.92
-58%
|
0.28
-70%
|
0.12
-57%
|
0.21
+75%
|
0.68
+224%
|
0.87
+28%
|
1.13
+30%
|
1.27
+12%
|
1.27
N/A
|
2.15
+69%
|
2.59
+20%
|
3.24
+25%
|
3.73
+15%
|
4.12
+10%
|
4.62
+12%
|
6.08
+32%
|
6.04
-1%
|
7.77
+29%
|
9.06
+17%
|
8.64
-5%
|
9.36
+8%
|
10.57
+13%
|
10.25
-3%
|
9.03
-12%
|
8.04
-11%
|
5.31
-34%
|
5.12
-4%
|
-2.16
N/A
|
-2.08
+4%
|
-3.94
-89%
|
-7.37
-87%
|
-3.66
+50%
|
-4.27
-17%
|
-2.76
+35%
|
-1.13
+59%
|
0.56
N/A
|
0.93
+66%
|
1.21
+30%
|
2.82
+133%
|
3.68
+30%
|
2.82
-23%
|
2.96
+5%
|
2.01
-32%
|
3.74
+86%
|
5.75
+54%
|
5.11
-11%
|
4.47
-13%
|
4.95
+11%
|
5.39
+9%
|
5.64
+5%
|
7.09
+26%
|
6.84
-4%
|
7.3
+7%
|
8.84
+21%
|
9.8
+11%
|
7.97
-19%
|
7.5
-6%
|
6.34
-15%
|
4.81
-24%
|
4.92
+2%
|
4.64
-6%
|
4.09
-12%
|
4.65
+14%
|
9.12
+96%
|
9.75
+7%
|
10.46
+7%
|
10.6
+1%
|
7.27
-31%
|
6.66
-8%
|
6.11
-8%
|
5.57
-9%
|
5.83
+5%
|
1.03
-82%
|
2.59
+151%
|
-0.02
N/A
|
-3.5
-17 400%
|
-0.68
+81%
|
-3.36
-394%
|
-1.08
+68%
|
2.27
N/A
|
6.21
+174%
|
17.44
+181%
|
24.07
+38%
|
29
+20%
|
36.96
+27%
|
30.45
-18%
|
30.68
+1%
|
24.95
-19%
|
21.12
-15%
|
18.3
-13%
|
11.57
-37%
|
8.58
-26%
|
2.94
-66%
|
2.43
-17%
|
4.8
+98%
|
|