TotalEnergies SE
PAR:TTE
| 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 |
48.255
60.51
|
| Price Target |
|
We'll email you a reminder when the closing price reaches EUR.
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
TotalEnergies SE
|
Revenue
|
183.5B
USD
|
|
Cost of Revenue
|
-117.5B
USD
|
|
Gross Profit
|
66B
USD
|
|
Operating Expenses
|
-42.5B
USD
|
|
Operating Income
|
23.5B
USD
|
|
Other Expenses
|
-9.7B
USD
|
|
Net Income
|
13.8B
USD
|
Income Statement
TotalEnergies SE
| Sep-2001 | 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 | 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 |
0
|
821
|
0
|
0
|
0
|
572
|
0
|
0
|
0
|
664
|
191
|
445
|
654
|
872
|
773
|
947
|
1 509
|
1 565
|
1 704
|
2 015
|
2 173
|
2 352
|
2 468
|
2 399
|
2 441
|
2 266
|
1 983
|
1 719
|
1 463
|
1 296
|
1 168
|
960
|
737
|
647
|
600
|
609
|
616
|
664
|
749
|
956
|
992
|
1 054
|
1 044
|
866
|
863
|
841
|
861
|
880
|
546
|
867
|
895
|
857
|
400
|
809
|
774
|
834
|
603
|
979
|
1 015
|
1 050
|
631
|
1 165
|
1 243
|
1 343
|
936
|
1 455
|
1 588
|
1 756
|
1 414
|
2 100
|
2 186
|
2 244
|
2 091
|
2 328
|
2 199
|
2 194
|
2 030
|
2 047
|
2 121
|
1 994
|
1 770
|
1 892
|
1 955
|
2 126
|
2 076
|
2 634
|
2 786
|
2 879
|
2 153
|
2 818
|
2 819
|
2 890
|
2 364
|
3 033
|
3 124
|
0
|
|
| Revenue |
128 208
N/A
|
94 289
-26%
|
115 163
+22%
|
89 464
-22%
|
91 337
+2%
|
96 678
+6%
|
106 567
+10%
|
109 917
+3%
|
112 475
+2%
|
118 260
+5%
|
115 176
-3%
|
116 082
+1%
|
119 549
+3%
|
118 424
-1%
|
129 171
+9%
|
136 999
+6%
|
145 460
+6%
|
185 403
+27%
|
163 938
-12%
|
167 823
+2%
|
166 578
-1%
|
167 731
+1%
|
167 954
+0%
|
171 901
+2%
|
187 313
+9%
|
205 305
+10%
|
227 835
+11%
|
247 266
+9%
|
234 599
-5%
|
211 416
-10%
|
179 914
-15%
|
154 984
-14%
|
155 973
+1%
|
169 410
+9%
|
179 433
+6%
|
183 746
+2%
|
186 031
+1%
|
197 182
+6%
|
209 177
+6%
|
222 370
+6%
|
231 633
+4%
|
236 092
+2%
|
235 100
0%
|
233 307
-1%
|
234 216
+0%
|
231 116
-1%
|
229 408
-1%
|
341 714
+49%
|
227 969
-33%
|
338 330
+48%
|
339 031
+0%
|
224 051
-34%
|
212 018
-5%
|
194 126
-8%
|
177 188
-9%
|
157 863
-11%
|
143 421
-9%
|
133 980
-7%
|
126 422
-6%
|
123 350
-2%
|
127 925
+4%
|
136 496
+7%
|
139 267
+2%
|
144 524
+4%
|
149 099
+3%
|
156 298
+5%
|
167 918
+7%
|
179 236
+7%
|
184 106
+3%
|
185 938
+1%
|
185 038
0%
|
179 176
-3%
|
176 249
-2%
|
169 702
-4%
|
146 062
-14%
|
130 741
-10%
|
119 704
-8%
|
119 760
+0%
|
139 831
+17%
|
161 684
+16%
|
184 634
+14%
|
209 951
+14%
|
238 763
+14%
|
254 655
+7%
|
263 310
+3%
|
257 669
-2%
|
238 682
-7%
|
228 133
-4%
|
218 945
-4%
|
212 519
-3%
|
210 244
-1%
|
203 260
-3%
|
195 610
-4%
|
191 626
-2%
|
187 119
-2%
|
183 534
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(106 645)
|
(78 058)
|
(96 146)
|
(75 327)
|
(77 029)
|
(81 211)
|
(89 202)
|
(91 750)
|
(93 644)
|
(97 800)
|
(88 434)
|
(81 215)
|
(76 308)
|
(90 428)
|
(75 765)
|
(81 636)
|
(108 669)
|
(111 514)
|
(102 793)
|
(106 547)
|
(129 143)
|
(105 860)
|
(106 563)
|
(110 025)
|
(120 209)
|
(133 215)
|
(148 092)
|
(163 664)
|
(162 452)
|
(144 945)
|
(123 436)
|
(103 885)
|
(98 822)
|
(109 660)
|
(117 902)
|
(121 723)
|
(123 385)
|
(130 695)
|
(141 086)
|
(151 209)
|
(160 088)
|
(163 312)
|
(163 930)
|
(161 211)
|
(162 607)
|
(160 786)
|
(158 967)
|
(238 466)
|
(159 784)
|
(237 747)
|
(238 487)
|
(159 323)
|
(149 506)
|
(136 005)
|
(121 987)
|
(107 599)
|
(95 558)
|
(88 711)
|
(83 540)
|
(80 476)
|
(84 029)
|
(90 727)
|
(92 517)
|
(95 926)
|
(99 693)
|
(105 115)
|
(113 445)
|
(121 437)
|
(126 411)
|
(127 270)
|
(126 263)
|
(121 491)
|
(115 775)
|
(112 333)
|
(93 880)
|
(83 017)
|
(75 672)
|
(73 854)
|
(89 120)
|
(104 752)
|
(120 160)
|
(136 633)
|
(155 548)
|
(164 483)
|
(171 049)
|
(167 766)
|
(155 122)
|
(147 289)
|
(143 041)
|
(137 985)
|
(136 723)
|
(134 472)
|
(127 664)
|
(124 739)
|
(121 780)
|
(117 546)
|
|
| Gross Profit |
21 563
N/A
|
16 230
-25%
|
19 017
+17%
|
14 137
-26%
|
14 307
+1%
|
15 467
+8%
|
17 365
+12%
|
18 167
+5%
|
18 831
+4%
|
20 460
+9%
|
26 742
+31%
|
34 867
+30%
|
43 241
+24%
|
27 996
-35%
|
53 406
+91%
|
55 363
+4%
|
36 791
-34%
|
73 889
+101%
|
61 145
-17%
|
61 276
+0%
|
37 435
-39%
|
61 871
+65%
|
61 391
-1%
|
61 876
+1%
|
67 105
+8%
|
72 090
+7%
|
79 743
+11%
|
83 602
+5%
|
72 147
-14%
|
66 471
-8%
|
56 479
-15%
|
51 099
-10%
|
57 152
+12%
|
59 751
+5%
|
61 531
+3%
|
62 023
+1%
|
62 645
+1%
|
66 487
+6%
|
68 090
+2%
|
71 160
+5%
|
71 546
+1%
|
72 781
+2%
|
71 170
-2%
|
72 096
+1%
|
71 609
-1%
|
70 330
-2%
|
70 441
+0%
|
103 248
+47%
|
68 185
-34%
|
100 583
+48%
|
100 544
0%
|
64 728
-36%
|
62 512
-3%
|
58 121
-7%
|
55 201
-5%
|
50 264
-9%
|
47 863
-5%
|
45 269
-5%
|
42 882
-5%
|
42 874
0%
|
43 896
+2%
|
45 769
+4%
|
46 750
+2%
|
48 598
+4%
|
49 406
+2%
|
51 183
+4%
|
54 473
+6%
|
57 799
+6%
|
57 695
0%
|
58 668
+2%
|
58 775
+0%
|
57 685
-2%
|
60 474
+5%
|
57 369
-5%
|
52 182
-9%
|
47 724
-9%
|
44 032
-8%
|
45 906
+4%
|
50 711
+10%
|
56 932
+12%
|
64 474
+13%
|
73 318
+14%
|
83 215
+13%
|
90 172
+8%
|
92 261
+2%
|
89 903
-3%
|
83 560
-7%
|
80 844
-3%
|
75 904
-6%
|
74 534
-2%
|
73 521
-1%
|
68 788
-6%
|
67 946
-1%
|
66 887
-2%
|
65 339
-2%
|
65 988
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 782)
|
(5 077)
|
(5 816)
|
(4 911)
|
(5 119)
|
(6 120)
|
(5 934)
|
(6 010)
|
(6 200)
|
(6 187)
|
(12 008)
|
(18 505)
|
(24 127)
|
(6 844)
|
(23 594)
|
(22 699)
|
(7 228)
|
(35 556)
|
(29 416)
|
(31 596)
|
(8 025)
|
(32 503)
|
(32 011)
|
(31 133)
|
(33 063)
|
(33 494)
|
(35 260)
|
(37 284)
|
(38 134)
|
(36 889)
|
(36 325)
|
(35 763)
|
(36 750)
|
(37 428)
|
(37 161)
|
(36 383)
|
(36 451)
|
(36 899)
|
(37 359)
|
(37 744)
|
(39 655)
|
(38 477)
|
(40 108)
|
(42 459)
|
(41 389)
|
(46 406)
|
(45 394)
|
(63 550)
|
(41 896)
|
(64 113)
|
(64 805)
|
(41 627)
|
(42 336)
|
(51 013)
|
(49 375)
|
(48 846)
|
(44 296)
|
(41 005)
|
(41 288)
|
(40 603)
|
(37 126)
|
(34 750)
|
(34 204)
|
(34 394)
|
(42 303)
|
(39 879)
|
(41 345)
|
(42 471)
|
(40 416)
|
(40 575)
|
(41 157)
|
(41 389)
|
(43 079)
|
(41 876)
|
(40 681)
|
(38 939)
|
(39 121)
|
(37 996)
|
(38 458)
|
(39 681)
|
(40 640)
|
(41 691)
|
(42 626)
|
(42 533)
|
(45 029)
|
(40 936)
|
(40 976)
|
(45 818)
|
(43 644)
|
(41 094)
|
(40 531)
|
(40 838)
|
(42 561)
|
(43 510)
|
(43 392)
|
(42 515)
|
|
| Research & Development |
0
|
(511)
|
0
|
0
|
0
|
(459)
|
0
|
0
|
0
|
(406)
|
(91)
|
(223)
|
(322)
|
(514)
|
(506)
|
(544)
|
(536)
|
(670)
|
(643)
|
(708)
|
(796)
|
(942)
|
(1 103)
|
(1 086)
|
(1 201)
|
(1 209)
|
(1 183)
|
(1 214)
|
(1 118)
|
(1 062)
|
(956)
|
(925)
|
(971)
|
(1 044)
|
(1 204)
|
(1 225)
|
(1 144)
|
(1 200)
|
(1 086)
|
(1 221)
|
(1 417)
|
(1 523)
|
(1 611)
|
(1 665)
|
(1 857)
|
(1 802)
|
(1 810)
|
(2 925)
|
(2 169)
|
(3 142)
|
(3 089)
|
(2 011)
|
(1 964)
|
(1 982)
|
(2 033)
|
(1 875)
|
(1 991)
|
(1 548)
|
(1 732)
|
(1 731)
|
(1 264)
|
(1 267)
|
(930)
|
(837)
|
(864)
|
(871)
|
(830)
|
(883)
|
(1 783)
|
(881)
|
(893)
|
(755)
|
(1 753)
|
(637)
|
(581)
|
(624)
|
(1 626)
|
(758)
|
(767)
|
(755)
|
(1 564)
|
(709)
|
(703)
|
(647)
|
(1 336)
|
(532)
|
(477)
|
(651)
|
(573)
|
(569)
|
(604)
|
(931)
|
(999)
|
(992)
|
(992)
|
(484)
|
|
| Depreciation & Amortization |
(5 782)
|
(4 566)
|
(5 734)
|
(4 911)
|
(5 077)
|
(5 661)
|
(5 891)
|
(6 010)
|
(6 200)
|
(5 781)
|
(5 980)
|
(6 131)
|
(6 290)
|
(6 330)
|
(6 336)
|
(6 197)
|
(6 448)
|
(7 700)
|
(6 152)
|
(6 328)
|
(6 575)
|
(6 575)
|
(6 892)
|
(7 038)
|
(7 671)
|
(7 680)
|
(8 004)
|
(8 198)
|
(8 658)
|
(8 444)
|
(8 508)
|
(8 798)
|
(9 490)
|
(9 706)
|
(9 713)
|
(9 759)
|
(9 630)
|
(11 165)
|
(11 132)
|
(11 448)
|
(10 176)
|
(9 793)
|
(10 194)
|
(11 608)
|
(10 666)
|
(12 287)
|
(12 218)
|
(16 174)
|
(11 243)
|
(16 230)
|
(16 625)
|
(11 690)
|
(11 931)
|
(12 966)
|
(12 868)
|
(13 131)
|
(18 052)
|
(16 528)
|
(16 465)
|
(16 056)
|
(11 544)
|
(11 169)
|
(11 185)
|
(11 227)
|
(16 295)
|
(14 347)
|
(14 574)
|
(14 771)
|
(12 443)
|
(12 790)
|
(13 376)
|
(14 188)
|
(15 077)
|
(14 980)
|
(14 685)
|
(13 901)
|
(13 655)
|
(12 857)
|
(12 660)
|
(12 629)
|
(13 136)
|
(13 344)
|
(13 277)
|
(13 031)
|
(12 658)
|
(11 211)
|
(11 132)
|
(11 261)
|
(12 406)
|
(12 495)
|
(12 512)
|
(12 849)
|
(11 595)
|
(12 081)
|
(12 363)
|
(12 251)
|
|
| Other Operating Expenses |
0
|
0
|
(82)
|
0
|
(42)
|
0
|
(42)
|
0
|
0
|
0
|
(5 937)
|
(12 152)
|
(17 516)
|
0
|
(16 753)
|
(15 958)
|
(245)
|
(27 186)
|
(22 622)
|
(24 561)
|
(654)
|
(24 986)
|
(24 016)
|
(23 010)
|
(24 192)
|
(24 605)
|
(26 073)
|
(27 872)
|
(28 359)
|
(27 383)
|
(26 861)
|
(26 039)
|
(26 289)
|
(26 678)
|
(26 243)
|
(25 398)
|
(25 677)
|
(24 534)
|
(25 141)
|
(25 075)
|
(28 062)
|
(27 161)
|
(28 304)
|
(29 186)
|
(28 866)
|
(32 318)
|
(31 366)
|
(44 451)
|
(28 484)
|
(44 741)
|
(45 091)
|
(27 926)
|
(28 441)
|
(36 065)
|
(34 474)
|
(33 840)
|
(24 253)
|
(22 929)
|
(23 091)
|
(22 816)
|
(24 318)
|
(22 314)
|
(22 089)
|
(22 330)
|
(25 144)
|
(24 661)
|
(25 941)
|
(26 817)
|
(26 190)
|
(26 904)
|
(26 888)
|
(26 446)
|
(26 249)
|
(26 259)
|
(25 415)
|
(24 414)
|
(23 840)
|
(24 381)
|
(25 031)
|
(26 297)
|
(25 940)
|
(27 638)
|
(28 646)
|
(28 855)
|
(31 035)
|
(29 193)
|
(29 367)
|
(33 906)
|
(30 665)
|
(28 030)
|
(27 415)
|
(27 058)
|
(29 967)
|
(30 437)
|
(30 037)
|
(29 780)
|
|
| Operating Income |
15 781
N/A
|
11 153
-29%
|
13 201
+18%
|
9 226
-30%
|
9 188
0%
|
9 347
+2%
|
11 431
+22%
|
12 157
+6%
|
12 631
+4%
|
14 273
+13%
|
14 734
+3%
|
16 362
+11%
|
19 114
+17%
|
21 152
+11%
|
29 811
+41%
|
32 664
+10%
|
29 563
-9%
|
38 333
+30%
|
31 729
-17%
|
29 681
-6%
|
29 410
-1%
|
29 368
0%
|
29 379
+0%
|
30 743
+5%
|
34 042
+11%
|
38 596
+13%
|
44 483
+15%
|
46 318
+4%
|
34 012
-27%
|
29 582
-13%
|
20 153
-32%
|
15 337
-24%
|
20 402
+33%
|
22 322
+9%
|
24 370
+9%
|
25 640
+5%
|
26 194
+2%
|
29 589
+13%
|
30 732
+4%
|
33 417
+9%
|
31 890
-5%
|
34 303
+8%
|
31 061
-9%
|
29 638
-5%
|
30 220
+2%
|
23 924
-21%
|
25 046
+5%
|
39 698
+58%
|
26 289
-34%
|
36 470
+39%
|
35 739
-2%
|
23 101
-35%
|
20 176
-13%
|
7 108
-65%
|
5 826
-18%
|
1 418
-76%
|
3 567
+152%
|
4 264
+20%
|
1 594
-63%
|
2 271
+42%
|
6 770
+198%
|
11 019
+63%
|
12 546
+14%
|
14 204
+13%
|
7 103
-50%
|
11 304
+59%
|
13 128
+16%
|
15 328
+17%
|
17 279
+13%
|
18 093
+5%
|
17 618
-3%
|
16 296
-8%
|
17 395
+7%
|
15 493
-11%
|
11 501
-26%
|
8 785
-24%
|
4 911
-44%
|
7 910
+61%
|
12 253
+55%
|
17 251
+41%
|
23 834
+38%
|
31 627
+33%
|
40 589
+28%
|
47 639
+17%
|
47 232
-1%
|
48 967
+4%
|
42 584
-13%
|
35 026
-18%
|
32 260
-8%
|
33 440
+4%
|
32 990
-1%
|
27 950
-15%
|
25 385
-9%
|
23 377
-8%
|
21 947
-6%
|
23 473
+7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
131
|
(107)
|
129
|
131
|
144
|
(76)
|
153
|
163
|
153
|
(32)
|
106
|
(9)
|
(62)
|
(162)
|
(238)
|
(279)
|
(357)
|
(424)
|
(311)
|
(447)
|
1 668
|
(570)
|
(659)
|
(630)
|
1 692
|
63
|
910
|
1 810
|
1 747
|
1 679
|
1 379
|
1 104
|
1 978
|
1 889
|
2 030
|
1 992
|
2 482
|
2 103
|
2 053
|
2 139
|
2 688
|
2 003
|
1 886
|
2 012
|
2 167
|
2 089
|
2 291
|
3 630
|
3 165
|
3 476
|
3 541
|
2 291
|
2 868
|
2 090
|
1 933
|
1 488
|
2 680
|
1 363
|
1 391
|
1 386
|
2 305
|
1 082
|
500
|
329
|
1 893
|
328
|
971
|
1 203
|
1 547
|
1 122
|
757
|
1 225
|
1 249
|
953
|
(85)
|
(1 278)
|
(924)
|
(1 159)
|
(1 439)
|
(31)
|
1 736
|
1 051
|
175
|
(1 349)
|
(3 707)
|
(2 549)
|
(616)
|
393
|
873
|
(143)
|
222
|
(272)
|
1 023
|
791
|
521
|
587
|
|
| Non-Reccuring Items |
(82)
|
0
|
0
|
(124)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 860
|
0
|
0
|
122
|
0
|
0
|
0
|
991
|
0
|
0
|
0
|
875
|
0
|
0
|
0
|
376
|
0
|
0
|
0
|
278
|
0
|
0
|
0
|
(528)
|
0
|
0
|
0
|
2 770
|
0
|
0
|
0
|
(1 594)
|
0
|
0
|
(4 070)
|
(2 615)
|
0
|
0
|
0
|
(9 695)
|
0
|
0
|
0
|
595
|
(1 395)
|
(961)
|
(1 008)
|
(1 587)
|
(3 393)
|
(4 267)
|
(4 059)
|
2 644
|
152
|
871
|
832
|
(505)
|
(675)
|
(1 157)
|
(2 111)
|
(957)
|
(4 290)
|
(12 662)
|
(12 251)
|
(10 960)
|
(8 881)
|
(5)
|
78
|
497
|
(2 149)
|
(3 016)
|
(3 192)
|
(49)
|
(3 645)
|
(3 777)
|
0
|
1 934
|
0
|
0
|
0
|
678
|
0
|
0
|
0
|
|
| Total Other Income |
177
|
321
|
44
|
(285)
|
(853)
|
272
|
(231)
|
(541)
|
(743)
|
(1 262)
|
(1 127)
|
(737)
|
(509)
|
117
|
113
|
93
|
169
|
236
|
298
|
360
|
395
|
410
|
426
|
454
|
505
|
494
|
545
|
519
|
590
|
621
|
603
|
479
|
122
|
275
|
119
|
162
|
(291)
|
30
|
303
|
283
|
(209)
|
241
|
25
|
43
|
(210)
|
108
|
18
|
(16)
|
(551)
|
16
|
71
|
115
|
(485)
|
126
|
136
|
150
|
(403)
|
288
|
342
|
422
|
(312)
|
367
|
347
|
276
|
(312)
|
317
|
353
|
432
|
(255)
|
330
|
306
|
172
|
(377)
|
70
|
191
|
175
|
(45)
|
198
|
73
|
157
|
(114)
|
228
|
189
|
220
|
(190)
|
360
|
493
|
534
|
(256)
|
558
|
576
|
556
|
(280)
|
546
|
526
|
579
|
|
| Pre-Tax Income |
16 007
N/A
|
11 367
-29%
|
13 374
+18%
|
8 947
-33%
|
8 480
-5%
|
9 543
+13%
|
11 353
+19%
|
11 779
+4%
|
12 041
+2%
|
12 980
+8%
|
13 713
+6%
|
15 616
+14%
|
18 542
+19%
|
23 967
+29%
|
29 687
+24%
|
32 478
+9%
|
29 497
-9%
|
38 144
+29%
|
31 715
-17%
|
29 594
-7%
|
32 465
+10%
|
29 208
-10%
|
29 146
0%
|
30 566
+5%
|
37 114
+21%
|
39 153
+5%
|
45 938
+17%
|
48 647
+6%
|
36 725
-25%
|
31 882
-13%
|
22 136
-31%
|
16 920
-24%
|
22 780
+35%
|
24 486
+7%
|
26 519
+8%
|
27 795
+5%
|
27 856
+0%
|
31 722
+14%
|
33 088
+4%
|
35 839
+8%
|
37 141
+4%
|
36 547
-2%
|
32 973
-10%
|
31 692
-4%
|
30 583
-4%
|
26 121
-15%
|
27 356
+5%
|
39 242
+43%
|
26 288
-33%
|
39 962
+52%
|
39 351
-2%
|
25 507
-35%
|
12 864
-50%
|
9 324
-28%
|
7 895
-15%
|
3 056
-61%
|
6 439
+111%
|
4 520
-30%
|
2 366
-48%
|
3 071
+30%
|
7 176
+134%
|
9 075
+26%
|
9 126
+1%
|
10 750
+18%
|
11 328
+5%
|
12 101
+7%
|
15 323
+27%
|
17 795
+16%
|
18 066
+2%
|
18 870
+4%
|
17 524
-7%
|
15 582
-11%
|
17 310
+11%
|
12 226
-29%
|
(1 055)
N/A
|
(4 569)
-333%
|
(7 018)
-54%
|
(1 932)
+72%
|
10 882
N/A
|
17 455
+60%
|
25 953
+49%
|
30 757
+19%
|
37 937
+23%
|
43 318
+14%
|
43 286
0%
|
43 133
0%
|
38 684
-10%
|
35 953
-7%
|
34 811
-3%
|
33 855
-3%
|
33 788
0%
|
28 234
-16%
|
26 806
-5%
|
24 714
-8%
|
22 994
-7%
|
24 639
+7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(7 380)
|
(5 259)
|
(6 180)
|
(4 384)
|
(4 354)
|
(4 746)
|
(5 559)
|
(5 662)
|
(5 771)
|
(6 049)
|
(6 561)
|
(7 613)
|
(9 206)
|
(10 688)
|
(13 519)
|
(15 018)
|
(14 671)
|
(19 302)
|
(16 336)
|
(15 919)
|
(17 224)
|
(16 655)
|
(16 514)
|
(16 736)
|
(18 584)
|
(20 941)
|
(24 211)
|
(25 894)
|
(20 699)
|
(17 517)
|
(12 365)
|
(9 057)
|
(10 779)
|
(11 824)
|
(12 854)
|
(13 233)
|
(13 545)
|
(15 623)
|
(16 974)
|
(18 714)
|
(19 597)
|
(19 691)
|
(18 178)
|
(17 683)
|
(16 747)
|
(15 094)
|
(14 898)
|
(21 536)
|
(14 767)
|
(21 593)
|
(21 266)
|
(13 088)
|
(8 614)
|
(6 001)
|
(4 688)
|
(2 312)
|
(1 653)
|
(621)
|
638
|
848
|
(970)
|
(1 711)
|
(1 853)
|
(2 694)
|
(3 029)
|
(3 932)
|
(5 547)
|
(6 695)
|
(6 516)
|
(6 829)
|
(6 313)
|
(5 613)
|
(5 872)
|
(3 926)
|
(1 871)
|
(1 021)
|
(318)
|
(1 994)
|
(4 087)
|
(6 089)
|
(9 587)
|
(12 752)
|
(16 427)
|
(19 812)
|
(22 242)
|
(21 509)
|
(18 712)
|
(16 039)
|
(13 301)
|
(12 172)
|
(12 410)
|
(11 185)
|
(10 775)
|
(10 566)
|
(9 947)
|
(10 191)
|
|
| Income from Continuing Operations |
8 627
|
6 108
|
7 194
|
4 563
|
4 126
|
4 797
|
5 794
|
6 117
|
6 270
|
6 930
|
7 152
|
8 003
|
9 336
|
13 279
|
16 168
|
17 460
|
14 826
|
18 843
|
15 379
|
13 675
|
15 241
|
12 553
|
12 632
|
13 830
|
18 530
|
18 212
|
21 727
|
22 753
|
16 027
|
14 365
|
9 771
|
7 863
|
12 001
|
12 663
|
13 665
|
14 562
|
14 312
|
16 099
|
16 114
|
17 125
|
17 543
|
16 856
|
14 794
|
14 010
|
13 836
|
11 027
|
12 457
|
17 706
|
11 521
|
18 369
|
18 085
|
12 419
|
4 250
|
3 323
|
3 207
|
744
|
4 786
|
3 899
|
3 004
|
3 919
|
6 206
|
7 364
|
7 273
|
8 056
|
8 299
|
8 169
|
9 776
|
11 100
|
11 550
|
12 041
|
11 211
|
9 969
|
11 438
|
8 300
|
(2 926)
|
(5 590)
|
(7 336)
|
(3 926)
|
6 795
|
11 366
|
16 366
|
18 005
|
21 510
|
23 506
|
21 044
|
21 624
|
19 972
|
19 914
|
21 510
|
21 683
|
21 378
|
17 049
|
16 031
|
14 148
|
13 047
|
14 448
|
|
| Income to Minority Interest |
(247)
|
(149)
|
(191)
|
(126)
|
(127)
|
(12)
|
(33)
|
(67)
|
(64)
|
(219)
|
(223)
|
(244)
|
(288)
|
(349)
|
(414)
|
(453)
|
(460)
|
(565)
|
(529)
|
(482)
|
(461)
|
(471)
|
(407)
|
(439)
|
(485)
|
(521)
|
(631)
|
(670)
|
(531)
|
(443)
|
(293)
|
(216)
|
(253)
|
(300)
|
(311)
|
(306)
|
(313)
|
(349)
|
(387)
|
(365)
|
(424)
|
(313)
|
(224)
|
(267)
|
(188)
|
(238)
|
(253)
|
(363)
|
(293)
|
(442)
|
(418)
|
(283)
|
(6)
|
249
|
232
|
311
|
301
|
131
|
143
|
103
|
(10)
|
75
|
115
|
102
|
332
|
249
|
326
|
235
|
(104)
|
(120)
|
(255)
|
(170)
|
(171)
|
(110)
|
(9)
|
57
|
94
|
(6)
|
(152)
|
(280)
|
(334)
|
(373)
|
(392)
|
(407)
|
(518)
|
(485)
|
(437)
|
(329)
|
(126)
|
(135)
|
(131)
|
(184)
|
(273)
|
(260)
|
(259)
|
(271)
|
|
| Equity Earnings Affiliates |
994
|
896
|
1 108
|
828
|
828
|
816
|
876
|
1 029
|
1 189
|
1 227
|
1 321
|
1 421
|
1 585
|
1 439
|
1 430
|
1 220
|
1 458
|
1 996
|
1 685
|
2 020
|
0
|
2 205
|
2 338
|
2 363
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
9 374
N/A
|
6 856
-27%
|
8 111
+18%
|
5 266
-35%
|
4 827
-8%
|
5 601
+16%
|
6 638
+19%
|
7 079
+7%
|
7 395
+4%
|
7 938
+7%
|
8 250
+4%
|
9 181
+11%
|
10 634
+16%
|
13 502
+27%
|
16 293
+21%
|
17 360
+7%
|
15 251
-12%
|
19 737
+29%
|
15 984
-19%
|
14 621
-9%
|
14 774
+1%
|
14 271
-3%
|
14 546
+2%
|
15 754
+8%
|
18 045
+15%
|
19 501
+8%
|
22 300
+14%
|
22 587
+1%
|
15 495
-31%
|
13 921
-10%
|
9 478
-32%
|
7 647
-19%
|
11 747
+54%
|
12 363
+5%
|
13 354
+8%
|
14 257
+7%
|
13 999
-2%
|
15 750
+13%
|
15 727
0%
|
16 759
+7%
|
17 119
+2%
|
16 543
-3%
|
14 571
-12%
|
13 743
-6%
|
13 648
-1%
|
10 789
-21%
|
12 205
+13%
|
17 343
+42%
|
11 228
-35%
|
17 927
+60%
|
17 667
-1%
|
12 136
-31%
|
4 244
-65%
|
3 572
-16%
|
3 439
-4%
|
1 055
-69%
|
5 087
+382%
|
4 030
-21%
|
3 147
-22%
|
4 022
+28%
|
5 993
+49%
|
7 236
+21%
|
7 185
-1%
|
7 955
+11%
|
8 329
+5%
|
8 116
-3%
|
9 800
+21%
|
11 033
+13%
|
11 131
+1%
|
11 531
+4%
|
10 434
-10%
|
9 204
-12%
|
10 914
+19%
|
7 840
-28%
|
(3 224)
N/A
|
(5 833)
-81%
|
(7 550)
-29%
|
(4 258)
+44%
|
6 294
N/A
|
10 727
+70%
|
15 664
+46%
|
17 258
+10%
|
20 751
+20%
|
22 754
+10%
|
20 195
-11%
|
20 827
+3%
|
19 236
-8%
|
19 286
+0%
|
21 090
+9%
|
21 260
+1%
|
20 969
-1%
|
16 594
-21%
|
15 486
-7%
|
13 610
-12%
|
12 495
-8%
|
13 763
+10%
|
|
| EPS (Diluted) |
3.35
N/A
|
2.44
-27%
|
2.99
+23%
|
1.91
-36%
|
1.77
-7%
|
2.08
+18%
|
2.53
+22%
|
2.73
+8%
|
2.89
+6%
|
3.08
+7%
|
3.34
+8%
|
3.46
+4%
|
4.34
+25%
|
5.24
+21%
|
7.01
+34%
|
7.28
+4%
|
6.45
-11%
|
8.44
+31%
|
6.88
-18%
|
6.35
-8%
|
6.39
+1%
|
6.25
-2%
|
6.37
+2%
|
6.93
+9%
|
7.93
+14%
|
8.65
+9%
|
9.89
+14%
|
10.07
+2%
|
6.9
-31%
|
6.22
-10%
|
4.23
-32%
|
3.42
-19%
|
5.25
+54%
|
5.53
+5%
|
5.94
+7%
|
6.37
+7%
|
6.24
-2%
|
7.01
+12%
|
6.99
0%
|
7.44
+6%
|
7.59
+2%
|
7.3
-4%
|
6.45
-12%
|
4.95
-23%
|
6.02
+22%
|
4.76
-21%
|
5.36
+13%
|
7.64
+43%
|
4.94
-35%
|
7.89
+60%
|
7.74
-2%
|
5.33
-31%
|
1.86
-65%
|
1.56
-16%
|
1.5
-4%
|
0.43
-71%
|
2.18
+407%
|
1.7
-22%
|
1.29
-24%
|
1.62
+26%
|
2.51
+55%
|
2.87
+14%
|
2.78
-3%
|
3.09
+11%
|
3.34
+8%
|
3.04
-9%
|
3.63
+19%
|
4.09
+13%
|
4.24
+4%
|
4.4
+4%
|
3.96
-10%
|
3.53
-11%
|
4.17
+18%
|
3.04
-27%
|
-1.24
N/A
|
-1.97
-59%
|
-2.9
-47%
|
-1.6
+45%
|
2.38
N/A
|
4.05
+70%
|
5.92
+46%
|
6.58
+11%
|
7.87
+20%
|
8.88
+13%
|
7.85
-12%
|
8.39
+7%
|
7.88
-6%
|
7.97
+1%
|
8.67
+9%
|
9.03
+4%
|
9.07
+0%
|
7.14
-21%
|
6.69
-6%
|
6.05
-10%
|
5.61
-7%
|
7.54
+34%
|
|