Exxon Mobil Corp
NYSE:XOM
| 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 |
99.93
119.29
|
| 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
Exxon Mobil Corp
|
Revenue
|
324.9B
USD
|
|
Cost of Revenue
|
-227.5B
USD
|
|
Gross Profit
|
97.4B
USD
|
|
Operating Expenses
|
-58.8B
USD
|
|
Operating Income
|
38.6B
USD
|
|
Other Expenses
|
-8.6B
USD
|
|
Net Income
|
30B
USD
|
Income Statement
Exxon Mobil 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 |
293
|
304
|
285
|
260
|
398
|
352
|
371
|
361
|
207
|
213
|
193
|
611
|
638
|
646
|
840
|
454
|
496
|
605
|
468
|
676
|
654
|
592
|
581
|
373
|
400
|
427
|
438
|
683
|
673
|
650
|
886
|
630
|
548
|
496
|
193
|
185
|
259
|
233
|
238
|
282
|
247
|
325
|
0
|
241
|
327
|
194
|
279
|
272
|
9
|
203
|
182
|
218
|
286
|
308
|
329
|
319
|
311
|
300
|
290
|
318
|
453
|
522
|
605
|
610
|
601
|
659
|
648
|
737
|
766
|
774
|
879
|
946
|
830
|
969
|
1 034
|
1 046
|
1 158
|
1 167
|
1 104
|
1 039
|
947
|
877
|
817
|
812
|
798
|
769
|
824
|
784
|
849
|
911
|
933
|
971
|
996
|
980
|
0
|
0
|
|
| Revenue |
208 715
N/A
|
195 933
-6%
|
190 804
-3%
|
192 866
+1%
|
200 949
+4%
|
218 545
+9%
|
224 740
+3%
|
230 306
+2%
|
237 054
+3%
|
242 926
+2%
|
255 979
+5%
|
272 073
+6%
|
291 252
+7%
|
304 667
+5%
|
322 069
+6%
|
343 946
+7%
|
358 955
+4%
|
365 797
+2%
|
375 199
+3%
|
374 736
0%
|
365 467
-2%
|
363 324
-1%
|
362 359
0%
|
365 221
+1%
|
390 328
+7%
|
419 377
+7%
|
458 094
+9%
|
491 049
+7%
|
459 579
-6%
|
408 484
-11%
|
346 875
-15%
|
294 880
-15%
|
301 500
+2%
|
326 409
+8%
|
343 935
+5%
|
356 198
+4%
|
370 125
+4%
|
392 339
+6%
|
424 040
+8%
|
452 162
+7%
|
467 029
+3%
|
476 967
+2%
|
467 743
-2%
|
458 257
-2%
|
451 509
-1%
|
435 698
-4%
|
426 578
-2%
|
423 979
-1%
|
420 836
-1%
|
419 218
0%
|
421 887
+1%
|
417 063
-1%
|
394 105
-6%
|
356 664
-10%
|
322 305
-10%
|
284 418
-12%
|
239 854
-16%
|
222 201
-7%
|
207 201
-7%
|
198 289
-4%
|
200 628
+1%
|
209 997
+5%
|
209 663
0%
|
212 246
+1%
|
237 162
+12%
|
231 644
-2%
|
247 074
+7%
|
261 911
+6%
|
279 332
+7%
|
275 542
-1%
|
271 577
-1%
|
260 812
-4%
|
255 583
-2%
|
249 071
-3%
|
213 857
-14%
|
195 860
-8%
|
178 574
-9%
|
180 992
+1%
|
214 658
+19%
|
241 125
+12%
|
276 692
+15%
|
306 874
+11%
|
352 196
+15%
|
386 816
+10%
|
398 675
+3%
|
394 585
-1%
|
364 115
-8%
|
346 173
-5%
|
334 697
-3%
|
331 464
-1%
|
340 655
+3%
|
339 877
0%
|
339 247
0%
|
339 894
+0%
|
329 385
-3%
|
324 924
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(131 907)
|
(123 783)
|
(120 681)
|
(123 848)
|
(130 821)
|
(143 489)
|
(146 451)
|
(149 098)
|
(152 773)
|
(156 008)
|
(165 747)
|
(177 110)
|
(189 712)
|
(199 863)
|
(213 340)
|
(230 569)
|
(242 780)
|
(248 054)
|
(253 202)
|
(250 345)
|
(242 455)
|
(239 155)
|
(238 463)
|
(242 105)
|
(263 111)
|
(286 798)
|
(319 982)
|
(344 658)
|
(321 867)
|
(285 250)
|
(240 099)
|
(204 187)
|
(211 769)
|
(232 125)
|
(244 768)
|
(253 206)
|
(262 298)
|
(278 196)
|
(302 787)
|
(325 730)
|
(340 305)
|
(350 540)
|
(345 741)
|
(339 649)
|
(334 465)
|
(322 974)
|
(316 899)
|
(316 704)
|
(315 270)
|
(314 411)
|
(317 462)
|
(313 675)
|
(296 173)
|
(266 874)
|
(238 827)
|
(207 632)
|
(165 590)
|
(151 715)
|
(139 844)
|
(134 322)
|
(136 098)
|
(140 940)
|
(138 553)
|
(136 756)
|
(162 345)
|
(151 396)
|
(163 387)
|
(174 876)
|
(192 854)
|
(191 846)
|
(190 065)
|
(183 330)
|
(180 627)
|
(177 236)
|
(149 736)
|
(136 651)
|
(124 438)
|
(124 721)
|
(149 557)
|
(166 968)
|
(191 199)
|
(213 165)
|
(243 664)
|
(266 714)
|
(271 568)
|
(264 378)
|
(244 537)
|
(234 795)
|
(229 914)
|
(231 167)
|
(238 712)
|
(238 082)
|
(239 063)
|
(239 242)
|
(230 668)
|
(227 548)
|
|
| Gross Profit |
76 808
N/A
|
72 150
-6%
|
70 123
-3%
|
69 018
-2%
|
70 128
+2%
|
75 056
+7%
|
78 289
+4%
|
81 208
+4%
|
84 281
+4%
|
86 918
+3%
|
90 232
+4%
|
94 963
+5%
|
101 540
+7%
|
104 804
+3%
|
108 729
+4%
|
113 377
+4%
|
116 175
+2%
|
117 743
+1%
|
121 997
+4%
|
124 391
+2%
|
123 012
-1%
|
124 169
+1%
|
123 896
0%
|
123 116
-1%
|
127 217
+3%
|
132 579
+4%
|
138 112
+4%
|
146 391
+6%
|
137 712
-6%
|
123 234
-11%
|
106 776
-13%
|
90 693
-15%
|
89 731
-1%
|
94 284
+5%
|
99 167
+5%
|
102 992
+4%
|
107 827
+5%
|
114 143
+6%
|
121 253
+6%
|
126 432
+4%
|
126 724
+0%
|
126 427
0%
|
122 002
-4%
|
118 608
-3%
|
117 044
-1%
|
112 724
-4%
|
109 679
-3%
|
107 275
-2%
|
105 566
-2%
|
104 807
-1%
|
104 425
0%
|
103 388
-1%
|
97 932
-5%
|
89 790
-8%
|
83 478
-7%
|
76 786
-8%
|
74 264
-3%
|
70 486
-5%
|
67 357
-4%
|
63 967
-5%
|
64 530
+1%
|
69 057
+7%
|
71 110
+3%
|
75 490
+6%
|
74 817
-1%
|
80 248
+7%
|
83 687
+4%
|
87 035
+4%
|
86 478
-1%
|
83 696
-3%
|
81 512
-3%
|
77 482
-5%
|
74 956
-3%
|
71 835
-4%
|
64 121
-11%
|
59 209
-8%
|
54 136
-9%
|
56 271
+4%
|
65 101
+16%
|
74 157
+14%
|
85 493
+15%
|
93 709
+10%
|
108 532
+16%
|
120 102
+11%
|
127 107
+6%
|
130 207
+2%
|
119 578
-8%
|
111 378
-7%
|
104 783
-6%
|
100 297
-4%
|
101 943
+2%
|
101 795
0%
|
100 184
-2%
|
100 652
+0%
|
98 717
-2%
|
97 376
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(55 298)
|
(55 185)
|
(55 709)
|
(55 373)
|
(55 158)
|
(56 098)
|
(56 969)
|
(58 701)
|
(61 098)
|
(62 814)
|
(63 849)
|
(64 932)
|
(65 668)
|
(66 076)
|
(66 944)
|
(67 950)
|
(67 173)
|
(66 076)
|
(66 032)
|
(65 313)
|
(66 073)
|
(67 005)
|
(67 365)
|
(68 101)
|
(69 562)
|
(71 319)
|
(73 531)
|
(74 361)
|
(71 422)
|
(67 860)
|
(64 074)
|
(62 254)
|
(63 492)
|
(65 193)
|
(65 693)
|
(66 647)
|
(67 705)
|
(68 737)
|
(71 228)
|
(72 451)
|
(72 620)
|
(73 758)
|
(72 455)
|
(69 659)
|
(67 163)
|
(64 411)
|
(63 859)
|
(64 423)
|
(65 265)
|
(65 309)
|
(65 438)
|
(65 086)
|
(63 850)
|
(62 125)
|
(60 253)
|
(58 973)
|
(61 381)
|
(61 261)
|
(61 281)
|
(60 631)
|
(63 594)
|
(64 459)
|
(65 386)
|
(67 244)
|
(62 743)
|
(67 372)
|
(68 460)
|
(68 890)
|
(65 639)
|
(65 004)
|
(64 150)
|
(63 621)
|
(59 511)
|
(59 626)
|
(56 558)
|
(55 555)
|
(57 232)
|
(82 567)
|
(84 846)
|
(85 142)
|
(59 911)
|
(59 756)
|
(58 265)
|
(56 986)
|
(55 419)
|
(54 744)
|
(55 031)
|
(55 419)
|
(57 536)
|
(56 883)
|
(56 860)
|
(57 371)
|
(56 509)
|
(57 289)
|
(58 158)
|
(58 814)
|
|
| Selling, General & Administrative |
(46 275)
|
(46 106)
|
(46 535)
|
(46 134)
|
(45 928)
|
(46 755)
|
(47 507)
|
(49 149)
|
(51 041)
|
(52 538)
|
(53 348)
|
(54 042)
|
(54 803)
|
(55 033)
|
(55 747)
|
(56 811)
|
(55 956)
|
(54 659)
|
(54 409)
|
(53 369)
|
(53 476)
|
(54 120)
|
(54 069)
|
(54 379)
|
(55 843)
|
(57 368)
|
(59 499)
|
(60 426)
|
(57 592)
|
(54 332)
|
(50 480)
|
(48 649)
|
(49 554)
|
(50 433)
|
(50 654)
|
(50 686)
|
(50 801)
|
(51 704)
|
(53 495)
|
(54 468)
|
(54 956)
|
(55 825)
|
(54 551)
|
(51 916)
|
(49 435)
|
(46 599)
|
(45 352)
|
(45 674)
|
(46 107)
|
(46 197)
|
(46 404)
|
(46 144)
|
(44 884)
|
(43 057)
|
(41 145)
|
(39 680)
|
(41 810)
|
(41 181)
|
(40 756)
|
(40 040)
|
(39 819)
|
(40 623)
|
(41 231)
|
(42 382)
|
(41 060)
|
(44 509)
|
(45 953)
|
(46 765)
|
(44 143)
|
(43 393)
|
(42 491)
|
(41 690)
|
(41 923)
|
(41 088)
|
(38 185)
|
(37 587)
|
(35 840)
|
(35 967)
|
(38 495)
|
(38 875)
|
(39 755)
|
(40 688)
|
(39 995)
|
(38 730)
|
(38 014)
|
(37 662)
|
(38 276)
|
(39 566)
|
(38 930)
|
(38 137)
|
(37 272)
|
(36 082)
|
(36 264)
|
(36 021)
|
(35 659)
|
(36 155)
|
|
| Research & Development |
(1 175)
|
(1 113)
|
(1 076)
|
(920)
|
(920)
|
(849)
|
(802)
|
(867)
|
(1 010)
|
(1 038)
|
(1 082)
|
(1 243)
|
(1 098)
|
(1 096)
|
(1 084)
|
(944)
|
(964)
|
(1 073)
|
(1 035)
|
(1 139)
|
(1 181)
|
(1 171)
|
(1 348)
|
(1 345)
|
(1 469)
|
(1 539)
|
(1 524)
|
(1 578)
|
(1 451)
|
(1 460)
|
(1 612)
|
(1 704)
|
(2 021)
|
(2 356)
|
(2 273)
|
(2 278)
|
(2 144)
|
(1 792)
|
(1 977)
|
(2 205)
|
(2 081)
|
(2 269)
|
(2 049)
|
(1 815)
|
(1 840)
|
(1 763)
|
(1 845)
|
(1 837)
|
(1 976)
|
(1 848)
|
(1 890)
|
(1 723)
|
(1 669)
|
(1 663)
|
(1 537)
|
(1 542)
|
(1 523)
|
(1 567)
|
(1 642)
|
(1 645)
|
(1 467)
|
(1 401)
|
(1 470)
|
(1 427)
|
(1 790)
|
(1 788)
|
(1 606)
|
(1 614)
|
(1 466)
|
(1 459)
|
(1 460)
|
(1 467)
|
(1 269)
|
(1 277)
|
(1 158)
|
(1 047)
|
(1 285)
|
(1 161)
|
(1 123)
|
(1 125)
|
(1 054)
|
(1 063)
|
(1 173)
|
(1 201)
|
(1 025)
|
(993)
|
(840)
|
(960)
|
(751)
|
(758)
|
(778)
|
(779)
|
(826)
|
(742)
|
(840)
|
(650)
|
|
| Depreciation & Amortization |
(7 848)
|
(7 966)
|
(8 098)
|
(8 319)
|
(8 310)
|
(8 494)
|
(8 660)
|
(8 685)
|
(9 047)
|
(9 238)
|
(9 419)
|
(9 647)
|
(9 767)
|
(9 947)
|
(10 113)
|
(10 195)
|
(10 253)
|
(10 344)
|
(10 588)
|
(10 805)
|
(11 416)
|
(11 714)
|
(11 948)
|
(12 377)
|
(12 250)
|
(12 412)
|
(12 508)
|
(12 357)
|
(12 379)
|
(12 068)
|
(11 982)
|
(11 901)
|
(11 917)
|
(12 404)
|
(12 766)
|
(13 683)
|
(14 760)
|
(15 241)
|
(15 756)
|
(15 778)
|
(15 583)
|
(15 664)
|
(15 682)
|
(15 853)
|
(15 888)
|
(16 156)
|
(16 662)
|
(16 912)
|
(17 182)
|
(17 264)
|
(17 144)
|
(17 219)
|
(17 297)
|
(17 405)
|
(17 571)
|
(17 751)
|
(18 048)
|
(18 513)
|
(18 883)
|
(18 946)
|
(22 308)
|
(22 062)
|
(21 893)
|
(22 168)
|
(19 893)
|
(19 844)
|
(19 781)
|
(19 559)
|
(18 745)
|
(18 846)
|
(18 888)
|
(19 103)
|
(18 998)
|
(19 336)
|
(19 557)
|
(19 605)
|
(20 098)
|
(20 193)
|
(20 293)
|
(20 362)
|
(20 607)
|
(19 886)
|
(19 385)
|
(20 037)
|
(19 440)
|
(19 401)
|
(19 192)
|
(17 965)
|
(20 641)
|
(21 209)
|
(22 754)
|
(24 597)
|
(23 442)
|
(24 332)
|
(24 646)
|
(24 863)
|
|
| 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
|
(173)
|
(75)
|
0
|
107
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(373)
|
(792)
|
(1 267)
|
0
|
(1 231)
|
(1 120)
|
(952)
|
(1 285)
|
(1 306)
|
(1 311)
|
(1 361)
|
2 679
|
2 075
|
2 342
|
2 684
|
(9)
|
(25 246)
|
(24 935)
|
(24 780)
|
1 505
|
1 881
|
2 288
|
2 982
|
3 060
|
3 312
|
3 277
|
3 072
|
2 786
|
3 221
|
3 944
|
4 087
|
4 023
|
3 806
|
2 987
|
2 854
|
|
| Operating Income |
21 510
N/A
|
16 965
-21%
|
14 414
-15%
|
13 645
-5%
|
14 970
+10%
|
18 958
+27%
|
21 320
+12%
|
22 507
+6%
|
23 183
+3%
|
24 104
+4%
|
26 383
+9%
|
30 031
+14%
|
35 872
+19%
|
38 728
+8%
|
41 785
+8%
|
45 427
+9%
|
49 002
+8%
|
51 667
+5%
|
55 965
+8%
|
59 078
+6%
|
56 939
-4%
|
57 164
+0%
|
56 531
-1%
|
55 015
-3%
|
57 655
+5%
|
61 260
+6%
|
64 581
+5%
|
72 030
+12%
|
66 290
-8%
|
55 374
-16%
|
42 702
-23%
|
28 439
-33%
|
26 239
-8%
|
29 091
+11%
|
33 474
+15%
|
36 345
+9%
|
40 122
+10%
|
45 406
+13%
|
50 025
+10%
|
53 981
+8%
|
54 104
+0%
|
52 669
-3%
|
49 547
-6%
|
48 949
-1%
|
49 881
+2%
|
48 313
-3%
|
45 820
-5%
|
42 852
-6%
|
40 301
-6%
|
39 498
-2%
|
38 987
-1%
|
38 302
-2%
|
34 082
-11%
|
27 665
-19%
|
23 225
-16%
|
17 813
-23%
|
12 883
-28%
|
9 225
-28%
|
6 076
-34%
|
3 336
-45%
|
936
-72%
|
4 598
+391%
|
5 724
+24%
|
8 246
+44%
|
12 074
+46%
|
12 876
+7%
|
15 227
+18%
|
18 145
+19%
|
20 839
+15%
|
18 692
-10%
|
17 362
-7%
|
13 861
-20%
|
15 445
+11%
|
12 209
-21%
|
7 563
-38%
|
3 654
-52%
|
(3 096)
N/A
|
(26 296)
-749%
|
(19 745)
+25%
|
(10 985)
+44%
|
25 582
N/A
|
33 953
+33%
|
50 267
+48%
|
63 116
+26%
|
71 688
+14%
|
75 463
+5%
|
64 547
-14%
|
55 959
-13%
|
47 247
-16%
|
43 414
-8%
|
45 083
+4%
|
44 424
-1%
|
43 675
-2%
|
43 363
-1%
|
40 559
-6%
|
38 562
-5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1 312
|
2 972
|
2 806
|
2 803
|
1 459
|
4 120
|
3 801
|
3 963
|
3 472
|
6 277
|
6 652
|
6 274
|
3 547
|
3 898
|
3 956
|
6 228
|
6 288
|
6 336
|
6 785
|
5 157
|
5 280
|
5 389
|
5 793
|
6 389
|
8 501
|
8 613
|
9 758
|
10 463
|
10 408
|
9 092
|
7 456
|
6 563
|
6 595
|
7 714
|
8 678
|
9 454
|
10 418
|
11 734
|
13 205
|
14 633
|
15 042
|
15 347
|
15 446
|
14 858
|
14 683
|
14 867
|
14 386
|
14 451
|
13 918
|
13 566
|
13 801
|
13 532
|
13 037
|
11 168
|
9 916
|
8 498
|
7 333
|
6 334
|
5 387
|
4 679
|
4 353
|
4 743
|
5 061
|
5 425
|
4 779
|
4 921
|
5 136
|
5 535
|
6 589
|
6 380
|
5 905
|
5 074
|
4 611
|
3 538
|
2 217
|
1 526
|
574
|
1 263
|
2 659
|
3 877
|
5 710
|
6 845
|
9 157
|
12 124
|
10 665
|
10 537
|
8 176
|
5 041
|
5 536
|
4 935
|
5 275
|
5 261
|
5 198
|
4 741
|
4 585
|
4 488
|
|
| Non-Reccuring Items |
(748)
|
(710)
|
(584)
|
(568)
|
(410)
|
(327)
|
(286)
|
(157)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(910)
|
(974)
|
(1 036)
|
(26 361)
|
0
|
0
|
0
|
(58)
|
(4 600)
|
(4 600)
|
(4 600)
|
(4 600)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
1 896
|
0
|
0
|
0
|
1 491
|
1 309
|
1 692
|
1 692
|
5 311
|
669
|
1 047
|
1 349
|
1 822
|
2 856
|
2 720
|
3 324
|
4 142
|
3 985
|
4 683
|
5 324
|
5 183
|
5 454
|
5 407
|
4 909
|
5 323
|
5 011
|
5 048
|
6 827
|
6 699
|
6 307
|
5 701
|
3 368
|
1 943
|
2 190
|
2 032
|
2 039
|
2 419
|
2 668
|
2 491
|
2 929
|
4 111
|
3 839
|
14 434
|
14 260
|
14 162
|
14 069
|
3 620
|
3 392
|
3 492
|
3 836
|
5 495
|
5 670
|
4 511
|
4 205
|
2 700
|
1 869
|
1 750
|
1 502
|
1 040
|
1 965
|
2 680
|
2 816
|
3 132
|
2 603
|
1 821
|
2 199
|
1 989
|
2 169
|
3 525
|
2 930
|
2 855
|
2 828
|
0
|
672
|
431
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
23 970
N/A
|
19 227
-20%
|
16 636
-13%
|
15 880
-5%
|
17 510
+10%
|
24 060
+37%
|
26 527
+10%
|
28 005
+6%
|
31 966
+14%
|
31 050
-3%
|
34 082
+10%
|
37 654
+10%
|
41 241
+10%
|
45 482
+10%
|
48 461
+7%
|
54 979
+13%
|
59 432
+8%
|
61 988
+4%
|
67 433
+9%
|
69 559
+3%
|
67 402
-3%
|
68 007
+1%
|
67 731
0%
|
66 313
-2%
|
71 479
+8%
|
74 884
+5%
|
79 387
+6%
|
89 320
+13%
|
83 397
-7%
|
70 773
-15%
|
55 859
-21%
|
38 370
-31%
|
34 777
-9%
|
38 995
+12%
|
44 184
+13%
|
47 838
+8%
|
52 959
+11%
|
59 808
+13%
|
65 721
+10%
|
71 543
+9%
|
73 257
+2%
|
71 855
-2%
|
79 427
+11%
|
78 067
-2%
|
78 726
+1%
|
77 249
-2%
|
63 826
-17%
|
60 695
-5%
|
57 711
-5%
|
56 900
-1%
|
58 283
+2%
|
57 504
-1%
|
51 630
-10%
|
43 038
-17%
|
35 841
-17%
|
28 180
-21%
|
21 966
-22%
|
17 061
-22%
|
12 503
-27%
|
9 980
-20%
|
7 969
-20%
|
12 157
+53%
|
13 917
+14%
|
16 274
+17%
|
18 674
+15%
|
19 996
+7%
|
22 352
+12%
|
25 849
+16%
|
30 953
+20%
|
28 002
-10%
|
26 122
-7%
|
21 763
-17%
|
20 056
-8%
|
15 509
-23%
|
9 237
-40%
|
4 144
-55%
|
(28 883)
N/A
|
(25 033)
+13%
|
(17 086)
+32%
|
(7 108)
+58%
|
31 234
N/A
|
36 198
+16%
|
54 824
+51%
|
70 640
+29%
|
77 753
+10%
|
86 000
+11%
|
72 723
-15%
|
61 000
-16%
|
52 783
-13%
|
48 349
-8%
|
50 358
+4%
|
49 685
-1%
|
48 873
-2%
|
48 104
-2%
|
45 144
-6%
|
43 050
-5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(8 967)
|
(7 019)
|
(6 084)
|
(5 879)
|
(6 499)
|
(8 622)
|
(9 548)
|
(10 005)
|
(11 006)
|
(11 140)
|
(12 252)
|
(13 794)
|
(15 911)
|
(17 432)
|
(18 861)
|
(21 139)
|
(23 302)
|
(25 318)
|
(28 043)
|
(29 599)
|
(27 902)
|
(27 627)
|
(27 451)
|
(27 113)
|
(29 864)
|
(32 382)
|
(35 240)
|
(39 217)
|
(36 530)
|
(30 376)
|
(23 421)
|
(16 427)
|
(15 119)
|
(17 464)
|
(18 853)
|
(19 817)
|
(21 561)
|
(24 072)
|
(26 833)
|
(29 545)
|
(31 051)
|
(30 763)
|
(31 579)
|
(30 964)
|
(31 045)
|
(29 606)
|
(26 862)
|
(25 588)
|
(24 263)
|
(23 843)
|
(23 084)
|
(22 028)
|
(18 015)
|
(13 718)
|
(11 376)
|
(7 677)
|
(5 415)
|
(3 804)
|
(1 827)
|
(799)
|
406
|
(1 473)
|
(1 650)
|
(2 811)
|
(4 768)
|
(5 397)
|
(7 031)
|
(8 437)
|
(9 823)
|
(9 249)
|
(7 964)
|
(6 534)
|
(6 022)
|
(4 651)
|
(2 939)
|
(1 802)
|
5 607
|
5 323
|
3 326
|
999
|
(7 689)
|
(9 699)
|
(14 532)
|
(17 092)
|
(20 206)
|
(22 360)
|
(19 504)
|
(18 633)
|
(15 453)
|
(14 296)
|
(14 887)
|
(14 589)
|
(13 838)
|
(13 602)
|
(12 859)
|
(11 968)
|
|
| Income from Continuing Operations |
15 003
|
12 208
|
10 552
|
10 001
|
11 011
|
15 438
|
16 979
|
18 000
|
20 960
|
19 910
|
21 830
|
23 860
|
25 330
|
28 050
|
29 600
|
33 840
|
36 130
|
36 670
|
39 390
|
39 960
|
39 500
|
40 380
|
40 280
|
39 200
|
41 615
|
42 502
|
44 147
|
50 103
|
46 867
|
40 397
|
32 438
|
21 943
|
19 658
|
21 531
|
25 331
|
28 021
|
31 398
|
35 736
|
38 888
|
41 998
|
42 206
|
41 092
|
47 848
|
47 103
|
47 681
|
47 643
|
36 964
|
35 107
|
33 448
|
33 057
|
35 199
|
35 476
|
33 615
|
29 320
|
24 465
|
20 503
|
16 551
|
13 257
|
10 676
|
9 181
|
8 375
|
10 684
|
12 267
|
13 463
|
13 906
|
14 599
|
15 321
|
17 412
|
21 130
|
18 753
|
18 158
|
15 229
|
14 034
|
10 858
|
6 298
|
2 342
|
(23 276)
|
(19 710)
|
(13 760)
|
(6 109)
|
23 545
|
26 499
|
40 292
|
53 548
|
57 547
|
63 640
|
53 219
|
42 367
|
37 330
|
34 053
|
35 471
|
35 096
|
35 035
|
34 502
|
32 285
|
31 082
|
|
| 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
|
(1 005)
|
(282)
|
(507)
|
(1 043)
|
(1 647)
|
(1 517)
|
(1 288)
|
(893)
|
(378)
|
(501)
|
(691)
|
(761)
|
(938)
|
(926)
|
(958)
|
(1 088)
|
(1 146)
|
(1 232)
|
(2 758)
|
(2 773)
|
(2 801)
|
(2 713)
|
(1 084)
|
(927)
|
(868)
|
(877)
|
(1 099)
|
(1 176)
|
(1 095)
|
(960)
|
(695)
|
(563)
|
(401)
|
(237)
|
(146)
|
(241)
|
(535)
|
(644)
|
(577)
|
(453)
|
(138)
|
(191)
|
(313)
|
(404)
|
(581)
|
(504)
|
(729)
|
(600)
|
(434)
|
(218)
|
132
|
238
|
811
|
585
|
405
|
184
|
(558)
|
(762)
|
(1 395)
|
(1 741)
|
(1 837)
|
(1 980)
|
(1 529)
|
(1 267)
|
(1 344)
|
(1 277)
|
(1 335)
|
(1 420)
|
(1 383)
|
(1 357)
|
(1 298)
|
(1 157)
|
|
| Net Income (Common) |
15 320
N/A
|
12 410
-19%
|
10 590
-15%
|
10 050
-5%
|
11 460
+14%
|
16 410
+43%
|
17 940
+9%
|
18 950
+6%
|
21 510
+14%
|
19 910
-7%
|
21 830
+10%
|
23 860
+9%
|
25 330
+6%
|
28 050
+11%
|
29 600
+6%
|
33 840
+14%
|
36 130
+7%
|
36 670
+1%
|
39 390
+7%
|
39 960
+1%
|
39 500
-1%
|
40 380
+2%
|
40 280
0%
|
39 200
-3%
|
40 610
+4%
|
42 220
+4%
|
43 640
+3%
|
49 060
+12%
|
45 220
-8%
|
38 880
-14%
|
31 150
-20%
|
21 050
-32%
|
19 280
-8%
|
21 030
+9%
|
24 640
+17%
|
27 260
+11%
|
30 460
+12%
|
34 810
+14%
|
37 930
+9%
|
40 910
+8%
|
41 060
+0%
|
39 860
-3%
|
45 090
+13%
|
44 330
-2%
|
44 880
+1%
|
44 930
+0%
|
35 880
-20%
|
34 180
-5%
|
32 580
-5%
|
32 180
-1%
|
34 100
+6%
|
34 300
+1%
|
32 520
-5%
|
28 360
-13%
|
23 770
-16%
|
19 940
-16%
|
16 150
-19%
|
13 020
-19%
|
10 530
-19%
|
8 940
-15%
|
7 840
-12%
|
10 040
+28%
|
11 690
+16%
|
13 010
+11%
|
19 710
+51%
|
20 350
+3%
|
20 950
+3%
|
23 220
+11%
|
20 840
-10%
|
18 540
-11%
|
17 720
-4%
|
14 650
-17%
|
14 340
-2%
|
11 380
-21%
|
7 170
-37%
|
3 320
-54%
|
(22 440)
N/A
|
(19 100)
+15%
|
(13 330)
+30%
|
(5 900)
+56%
|
23 040
N/A
|
25 790
+12%
|
38 950
+51%
|
51 860
+33%
|
55 740
+7%
|
61 690
+11%
|
51 720
-16%
|
41 130
-20%
|
36 010
-12%
|
32 800
-9%
|
34 160
+4%
|
33 700
-1%
|
33 680
0%
|
33 173
-2%
|
31 015
-7%
|
29 953
-3%
|
|
| EPS (Diluted) |
2.2
N/A
|
1.8
-18%
|
1.55
-14%
|
1.48
-5%
|
1.68
+14%
|
2.44
+45%
|
2.68
+10%
|
2.84
+6%
|
3.22
+13%
|
3.01
-7%
|
3.32
+10%
|
3.66
+10%
|
3.89
+6%
|
4.37
+12%
|
4.64
+6%
|
5.36
+16%
|
5.71
+7%
|
5.98
+5%
|
6.53
+9%
|
6.74
+3%
|
6.62
-2%
|
7.06
+7%
|
7.16
+1%
|
7.08
-1%
|
7.26
+3%
|
7.84
+8%
|
8.26
+5%
|
9.47
+15%
|
8.66
-9%
|
7.84
-9%
|
6.39
-18%
|
4.38
-31%
|
3.98
-9%
|
4.44
+12%
|
5.21
+17%
|
5.35
+3%
|
6.22
+16%
|
7
+13%
|
7.72
+10%
|
8.44
+9%
|
8.42
0%
|
8.45
+0%
|
9.82
+16%
|
9.64
-2%
|
9.7
+1%
|
10.01
+3%
|
8.09
-19%
|
7.77
-4%
|
7.37
-5%
|
7.43
+1%
|
7.93
+7%
|
8.03
+1%
|
7.59
-5%
|
6.73
-11%
|
5.65
-16%
|
4.75
-16%
|
3.85
-19%
|
3.1
-19%
|
2.51
-19%
|
2.13
-15%
|
1.88
-12%
|
2.39
+27%
|
2.73
+14%
|
3.06
+12%
|
4.63
+51%
|
4.76
+3%
|
4.9
+3%
|
5.43
+11%
|
4.88
-10%
|
4.34
-11%
|
4.14
-5%
|
3.42
-17%
|
3.35
-2%
|
2.66
-21%
|
1.67
-37%
|
0.77
-54%
|
-5.26
N/A
|
-4.47
+15%
|
-3.12
+30%
|
-1.38
+56%
|
5.38
N/A
|
6.04
+12%
|
9.2
+52%
|
12.39
+35%
|
13.25
+7%
|
15.03
+13%
|
12.72
-15%
|
10.21
-20%
|
8.88
-13%
|
8.2
-8%
|
7.91
-4%
|
7.55
-5%
|
7.83
+4%
|
7.58
-3%
|
7.16
-6%
|
6.99
-2%
|
|