Volkswagen AG
PSE:VOW
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 |
2 145.5
2 900
|
| Price Target |
|
We'll email you a reminder when the closing price reaches CZK.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Volkswagen AG
Income Statement
Volkswagen AG
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
841
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 513
|
0
|
0
|
0
|
1 453
|
0
|
0
|
0
|
1 626
|
0
|
0
|
0
|
1 359
|
0
|
0
|
0
|
2 317
|
0
|
0
|
0
|
1 547
|
0
|
0
|
0
|
2 524
|
0
|
0
|
0
|
2 291
|
0
|
0
|
0
|
1 818
|
0
|
0
|
0
|
408
|
0
|
0
|
0
|
3 640
|
0
|
0
|
0
|
3 446
|
0
|
0
|
0
|
|
| Revenue |
88 540
N/A
|
87 324
-1%
|
87 102
0%
|
87 554
+1%
|
86 948
-1%
|
86 380
-1%
|
85 719
-1%
|
85 791
+0%
|
84 813
-1%
|
88 104
+4%
|
89 480
+2%
|
89 385
0%
|
88 963
0%
|
88 179
-1%
|
89 251
+1%
|
91 531
+3%
|
93 996
+3%
|
98 468
+5%
|
100 442
+2%
|
102 114
+2%
|
104 875
+3%
|
106 178
+1%
|
107 835
+2%
|
108 803
+1%
|
108 897
+0%
|
109 270
+0%
|
110 545
+1%
|
113 371
+3%
|
113 808
+0%
|
110 794
-3%
|
108 510
-2%
|
105 534
-3%
|
105 187
0%
|
109 835
+4%
|
115 794
+5%
|
120 576
+4%
|
126 875
+5%
|
135 698
+7%
|
142 833
+5%
|
150 607
+5%
|
159 337
+6%
|
169 193
+6%
|
176 948
+5%
|
187 284
+6%
|
192 676
+3%
|
191 915
0%
|
195 985
+2%
|
194 122
-1%
|
197 007
+1%
|
198 272
+1%
|
197 127
-1%
|
199 052
+1%
|
202 458
+2%
|
207 362
+2%
|
212 426
+2%
|
215 003
+1%
|
213 292
-1%
|
211 521
-1%
|
212 451
+0%
|
212 961
+0%
|
217 267
+2%
|
222 500
+2%
|
224 681
+1%
|
227 400
+1%
|
229 550
+1%
|
231 581
+1%
|
233 578
+1%
|
234 062
+0%
|
235 849
+1%
|
237 633
+1%
|
241 669
+2%
|
247 889
+3%
|
252 632
+2%
|
247 674
-2%
|
223 565
-10%
|
221 500
-1%
|
222 884
+1%
|
230 205
+3%
|
256 422
+11%
|
253 998
-1%
|
250 200
-1%
|
250 536
+0%
|
252 744
+1%
|
266 486
+5%
|
279 050
+5%
|
292 537
+5%
|
303 095
+4%
|
311 267
+3%
|
322 284
+4%
|
321 547
0%
|
324 827
+1%
|
324 460
0%
|
324 656
+0%
|
326 753
+1%
|
324 220
-1%
|
326 047
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(75 586)
|
(74 425)
|
(73 871)
|
(74 612)
|
(74 188)
|
(74 305)
|
(74 673)
|
(75 375)
|
(74 099)
|
(78 474)
|
(79 168)
|
(78 981)
|
(78 430)
|
(77 792)
|
(78 727)
|
(80 659)
|
(81 733)
|
(85 478)
|
(87 030)
|
(88 494)
|
(91 020)
|
(91 975)
|
(92 805)
|
(92 971)
|
(92 603)
|
(92 652)
|
(93 594)
|
(96 750)
|
(96 612)
|
(95 050)
|
(93 721)
|
(90 998)
|
(91 608)
|
(94 678)
|
(98 697)
|
(101 190)
|
(104 130)
|
(111 219)
|
(116 987)
|
(123 222)
|
(130 635)
|
(139 188)
|
(144 841)
|
(153 375)
|
(157 312)
|
(157 203)
|
(160 434)
|
(158 896)
|
(161 061)
|
(161 651)
|
(160 834)
|
(162 954)
|
(165 557)
|
(169 025)
|
(172 400)
|
(177 885)
|
(177 991)
|
(176 253)
|
(177 391)
|
(173 380)
|
(174 901)
|
(178 930)
|
(179 907)
|
(183 548)
|
(184 816)
|
(186 713)
|
(187 803)
|
(187 087)
|
(188 335)
|
(189 942)
|
(194 074)
|
(198 747)
|
(202 660)
|
(200 205)
|
(185 384)
|
(184 733)
|
(182 757)
|
(186 925)
|
(204 405)
|
(203 531)
|
(202 154)
|
(202 751)
|
(203 591)
|
(213 696)
|
(226 023)
|
(236 459)
|
(245 071)
|
(252 046)
|
(259 927)
|
(260 724)
|
(263 982)
|
(264 160)
|
(263 297)
|
(266 149)
|
(265 573)
|
(266 250)
|
|
| Gross Profit |
12 954
N/A
|
12 899
0%
|
13 231
+3%
|
12 942
-2%
|
12 760
-1%
|
12 075
-5%
|
11 046
-9%
|
10 416
-6%
|
10 714
+3%
|
9 630
-10%
|
10 312
+7%
|
10 404
+1%
|
10 533
+1%
|
10 387
-1%
|
10 524
+1%
|
10 872
+3%
|
12 263
+13%
|
12 990
+6%
|
13 412
+3%
|
13 620
+2%
|
13 855
+2%
|
14 203
+3%
|
15 030
+6%
|
15 832
+5%
|
16 294
+3%
|
16 618
+2%
|
16 951
+2%
|
16 621
-2%
|
17 196
+3%
|
15 744
-8%
|
14 789
-6%
|
14 536
-2%
|
13 579
-7%
|
15 157
+12%
|
17 097
+13%
|
19 386
+13%
|
22 745
+17%
|
24 479
+8%
|
25 846
+6%
|
27 385
+6%
|
28 702
+5%
|
30 005
+5%
|
32 107
+7%
|
33 909
+6%
|
35 364
+4%
|
34 712
-2%
|
35 551
+2%
|
35 226
-1%
|
35 946
+2%
|
36 621
+2%
|
36 293
-1%
|
36 098
-1%
|
36 901
+2%
|
38 337
+4%
|
40 026
+4%
|
37 118
-7%
|
35 301
-5%
|
35 268
0%
|
35 060
-1%
|
39 581
+13%
|
42 366
+7%
|
43 570
+3%
|
44 774
+3%
|
43 852
-2%
|
44 734
+2%
|
44 868
+0%
|
45 775
+2%
|
46 975
+3%
|
47 514
+1%
|
47 691
+0%
|
47 595
0%
|
49 142
+3%
|
49 972
+2%
|
47 469
-5%
|
38 181
-20%
|
36 767
-4%
|
40 127
+9%
|
43 280
+8%
|
52 017
+20%
|
50 467
-3%
|
48 046
-5%
|
47 785
-1%
|
49 153
+3%
|
52 790
+7%
|
53 027
+0%
|
56 078
+6%
|
58 024
+3%
|
59 221
+2%
|
62 357
+5%
|
60 823
-2%
|
60 845
+0%
|
60 300
-1%
|
61 359
+2%
|
60 604
-1%
|
58 647
-3%
|
59 797
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7 530)
|
(7 827)
|
(7 913)
|
(8 188)
|
(7 999)
|
(7 840)
|
(7 597)
|
(7 639)
|
(9 157)
|
(8 125)
|
(8 901)
|
(9 112)
|
(9 024)
|
(8 606)
|
(8 392)
|
(8 608)
|
(9 725)
|
(10 321)
|
(11 258)
|
(11 705)
|
(11 846)
|
(11 708)
|
(11 158)
|
(10 785)
|
(10 190)
|
(10 241)
|
(10 186)
|
(9 830)
|
(11 828)
|
(10 409)
|
(10 649)
|
(11 603)
|
(12 491)
|
(12 765)
|
(13 642)
|
(14 224)
|
(14 635)
|
(15 275)
|
(15 253)
|
(16 092)
|
(16 775)
|
(18 209)
|
(20 264)
|
(22 594)
|
(22 706)
|
(23 848)
|
(24 628)
|
(23 792)
|
(24 100)
|
(24 102)
|
(23 863)
|
(23 195)
|
(24 393)
|
(24 703)
|
(26 159)
|
(29 196)
|
(35 147)
|
(37 857)
|
(38 908)
|
(37 291)
|
(32 667)
|
(34 096)
|
(32 892)
|
(33 465)
|
(30 107)
|
(30 032)
|
(31 598)
|
(31 902)
|
(31 914)
|
(32 891)
|
(31 506)
|
(31 097)
|
(33 124)
|
(32 688)
|
(30 829)
|
(30 977)
|
(28 888)
|
(28 461)
|
(28 370)
|
(27 149)
|
(31 288)
|
(23 787)
|
(28 417)
|
(30 389)
|
(33 976)
|
(35 551)
|
(36 012)
|
(36 121)
|
(35 337)
|
(37 957)
|
(38 152)
|
(39 840)
|
(37 807)
|
(41 382)
|
(40 833)
|
(42 175)
|
|
| Selling, General & Administrative |
(9 708)
|
(9 803)
|
(9 921)
|
(9 927)
|
(9 715)
|
(9 744)
|
(9 735)
|
(9 843)
|
(10 120)
|
(10 350)
|
(10 605)
|
(10 790)
|
(10 476)
|
(10 364)
|
(10 284)
|
(10 384)
|
(10 853)
|
(11 247)
|
(11 375)
|
(11 468)
|
(11 492)
|
(11 476)
|
(11 853)
|
(11 862)
|
(11 727)
|
(11 821)
|
(12 098)
|
(12 466)
|
(13 294)
|
(13 415)
|
(13 391)
|
(13 463)
|
(13 276)
|
(13 698)
|
(14 487)
|
(14 989)
|
(16 802)
|
(16 111)
|
(16 648)
|
(17 495)
|
(20 358)
|
(20 419)
|
(22 011)
|
(23 618)
|
(26 456)
|
(25 828)
|
(26 163)
|
(26 241)
|
(27 438)
|
(26 722)
|
(27 225)
|
(27 263)
|
(27 724)
|
(27 506)
|
(27 624)
|
(28 736)
|
(31 649)
|
(30 806)
|
(31 077)
|
(30 703)
|
(30 976)
|
(30 441)
|
(29 888)
|
(29 777)
|
(29 592)
|
(28 580)
|
(29 182)
|
(29 120)
|
(29 891)
|
(29 657)
|
(29 379)
|
(29 956)
|
(30 745)
|
(30 450)
|
(29 437)
|
(28 890)
|
(29 090)
|
(27 878)
|
(28 591)
|
(29 025)
|
(29 820)
|
(29 741)
|
(30 279)
|
(30 934)
|
(33 084)
|
(32 488)
|
(33 092)
|
(33 591)
|
(34 509)
|
(34 448)
|
(34 962)
|
(34 762)
|
(36 406)
|
(35 383)
|
(35 444)
|
(35 631)
|
|
| Other Operating Expenses |
2 178
|
1 976
|
2 008
|
1 739
|
1 716
|
1 904
|
2 138
|
2 204
|
963
|
2 225
|
1 704
|
1 678
|
1 452
|
1 758
|
1 892
|
1 776
|
1 128
|
926
|
117
|
(237)
|
(354)
|
(232)
|
695
|
1 077
|
1 537
|
1 580
|
1 912
|
2 636
|
1 466
|
3 006
|
2 742
|
1 860
|
785
|
933
|
845
|
765
|
2 167
|
836
|
1 395
|
1 403
|
3 583
|
2 210
|
1 747
|
1 024
|
3 750
|
1 980
|
1 535
|
2 449
|
3 338
|
2 620
|
3 362
|
4 068
|
3 331
|
2 803
|
1 465
|
(460)
|
(3 498)
|
(7 051)
|
(7 831)
|
(6 588)
|
(1 691)
|
(3 655)
|
(3 004)
|
(3 688)
|
(515)
|
(1 452)
|
(2 416)
|
(2 782)
|
(2 023)
|
(3 234)
|
(2 127)
|
(1 141)
|
(2 379)
|
(2 238)
|
(1 392)
|
(2 087)
|
202
|
(583)
|
221
|
1 876
|
(1 468)
|
5 954
|
1 862
|
545
|
(892)
|
(3 063)
|
(2 920)
|
(2 530)
|
(828)
|
(3 509)
|
(3 190)
|
(5 078)
|
(1 401)
|
(5 999)
|
(5 389)
|
(6 544)
|
|
| Operating Income |
5 424
N/A
|
5 072
-6%
|
5 318
+5%
|
4 754
-11%
|
4 761
+0%
|
4 235
-11%
|
3 449
-19%
|
2 777
-19%
|
1 557
-44%
|
1 505
-3%
|
1 411
-6%
|
1 292
-8%
|
1 509
+17%
|
1 781
+18%
|
2 132
+20%
|
2 264
+6%
|
2 538
+12%
|
2 669
+5%
|
2 154
-19%
|
1 915
-11%
|
2 009
+5%
|
2 495
+24%
|
3 872
+55%
|
5 047
+30%
|
6 104
+21%
|
6 377
+4%
|
6 765
+6%
|
6 791
+0%
|
5 368
-21%
|
5 335
-1%
|
4 140
-22%
|
2 933
-29%
|
1 088
-63%
|
2 392
+120%
|
3 455
+44%
|
5 162
+49%
|
8 110
+57%
|
9 204
+13%
|
10 593
+15%
|
11 293
+7%
|
11 927
+6%
|
11 796
-1%
|
11 843
+0%
|
11 315
-4%
|
12 658
+12%
|
10 864
-14%
|
10 923
+1%
|
11 434
+5%
|
11 846
+4%
|
12 519
+6%
|
12 430
-1%
|
12 903
+4%
|
12 508
-3%
|
13 634
+9%
|
13 867
+2%
|
7 922
-43%
|
154
-98%
|
(2 589)
N/A
|
(3 848)
-49%
|
2 290
N/A
|
9 699
+324%
|
9 474
-2%
|
11 882
+25%
|
10 387
-13%
|
14 627
+41%
|
14 836
+1%
|
14 177
-4%
|
15 073
+6%
|
15 600
+3%
|
14 800
-5%
|
16 089
+9%
|
18 045
+12%
|
16 848
-7%
|
14 781
-12%
|
7 352
-50%
|
5 790
-21%
|
11 239
+94%
|
14 819
+32%
|
23 647
+60%
|
23 318
-1%
|
16 758
-28%
|
23 998
+43%
|
20 736
-14%
|
22 401
+8%
|
19 051
-15%
|
20 527
+8%
|
22 012
+7%
|
23 100
+5%
|
27 020
+17%
|
22 866
-15%
|
22 693
-1%
|
20 460
-10%
|
23 552
+15%
|
19 222
-18%
|
17 814
-7%
|
17 622
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(130)
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
604
|
0
|
0
|
0
|
(903)
|
0
|
0
|
0
|
(852)
|
0
|
0
|
0
|
339
|
483
|
627
|
859
|
669
|
809
|
967
|
925
|
2 068
|
796
|
701
|
717
|
1 240
|
834
|
1 157
|
1 549
|
3 099
|
2 325
|
2 451
|
2 386
|
8 525
|
2 541
|
2 784
|
13 583
|
15 341
|
13 013
|
13 063
|
2 724
|
1 520
|
3 690
|
3 891
|
3 811
|
3 683
|
4 140
|
4 085
|
4 059
|
(952)
|
4 355
|
3 861
|
3 886
|
(108)
|
2 607
|
1 664
|
522
|
1 781
|
799
|
1 688
|
2 752
|
2 700
|
2 725
|
2 535
|
2 239
|
2 479
|
1 310
|
1 313
|
1 198
|
3 793
|
1 864
|
1 648
|
1 709
|
4 353
|
1 787
|
2 291
|
485
|
7 555
|
79
|
(723)
|
1 506
|
(1 638)
|
505
|
181
|
(1 224)
|
(1 178)
|
(1 008)
|
(1 050)
|
382
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
133
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
(1 291)
|
0
|
(206)
|
0
|
(681)
|
(271)
|
(117)
|
(164)
|
(117)
|
(188)
|
(186)
|
(235)
|
(264)
|
(337)
|
(354)
|
(375)
|
(348)
|
(465)
|
(536)
|
(1 300)
|
(1 309)
|
(1 369)
|
(1 703)
|
(1 054)
|
(1 150)
|
(1 444)
|
(1 202)
|
(1 295)
|
(1 148)
|
(1 174)
|
(1 116)
|
(1 021)
|
(936)
|
(1 224)
|
(1 331)
|
(1 457)
|
233
|
(785)
|
(880)
|
(676)
|
(1 093)
|
(1 236)
|
(1 124)
|
(1 383)
|
(287)
|
(1 206)
|
0
|
0
|
(2 340)
|
(1 000)
|
(1 375)
|
(1 829)
|
(1 155)
|
(1 449)
|
(1 412)
|
(1 218)
|
(4 361)
|
(1 877)
|
(2 099)
|
(6 061)
|
|
| Total Other Income |
(885)
|
(911)
|
(1 006)
|
(1 092)
|
(843)
|
(915)
|
(716)
|
(387)
|
(855)
|
(263)
|
(253)
|
(376)
|
349
|
(612)
|
(1 043)
|
(932)
|
(65)
|
(761)
|
(422)
|
(366)
|
(555)
|
(528)
|
(444)
|
(318)
|
(277)
|
(346)
|
(419)
|
(641)
|
(798)
|
(837)
|
(1 213)
|
(1 242)
|
(1 106)
|
(1 314)
|
(1 532)
|
(1 072)
|
(924)
|
(1 015)
|
1 766
|
6 508
|
(845)
|
6 885
|
6 274
|
513
|
(2 395)
|
238
|
(1 783)
|
(1 992)
|
(674)
|
(2 774)
|
(2 381)
|
(1 820)
|
(1 049)
|
(1 904)
|
(2 735)
|
(2 235)
|
806
|
(2 463)
|
(2 465)
|
(3 407)
|
(1 149)
|
(1 957)
|
(1 064)
|
(191)
|
(1 587)
|
(903)
|
(903)
|
(903)
|
(1 721)
|
(1 064)
|
(1 065)
|
(1 065)
|
(1 204)
|
(339)
|
(338)
|
(339)
|
(2 272)
|
0
|
0
|
0
|
(698)
|
0
|
1
|
0
|
(2 196)
|
0
|
0
|
0
|
(1 033)
|
0
|
0
|
(1)
|
(1 207)
|
(1 603)
|
(1 603)
|
(1 601)
|
|
| Pre-Tax Income |
4 409
N/A
|
4 161
-6%
|
4 312
+4%
|
3 662
-15%
|
3 986
+9%
|
3 320
-17%
|
2 733
-18%
|
2 390
-13%
|
1 354
-43%
|
1 242
-8%
|
1 158
-7%
|
916
-21%
|
1 088
+19%
|
1 169
+7%
|
1 089
-7%
|
1 332
+22%
|
1 621
+22%
|
1 908
+18%
|
1 732
-9%
|
1 549
-11%
|
1 793
+16%
|
2 450
+37%
|
4 055
+66%
|
5 588
+38%
|
6 543
+17%
|
6 840
+5%
|
7 313
+7%
|
7 075
-3%
|
6 608
-7%
|
5 294
-20%
|
3 628
-31%
|
2 408
-34%
|
1 260
-48%
|
1 912
+52%
|
3 080
+61%
|
5 639
+83%
|
8 994
+59%
|
10 514
+17%
|
14 604
+39%
|
20 187
+38%
|
18 926
-6%
|
20 951
+11%
|
20 784
-1%
|
25 247
+21%
|
25 487
+1%
|
23 927
-6%
|
22 017
-8%
|
11 931
-46%
|
12 428
+4%
|
13 098
+5%
|
13 586
+4%
|
14 519
+7%
|
14 794
+2%
|
15 405
+4%
|
14 681
-5%
|
8 446
-42%
|
(1 301)
N/A
|
(2 066)
-59%
|
(4 155)
-101%
|
1 715
N/A
|
7 292
+325%
|
8 680
+19%
|
11 280
+30%
|
9 423
-16%
|
13 673
+45%
|
13 558
-1%
|
13 846
+2%
|
15 901
+15%
|
15 643
-2%
|
15 237
-3%
|
16 228
+7%
|
17 762
+9%
|
18 356
+3%
|
14 967
-18%
|
7 447
-50%
|
5 973
-20%
|
11 667
+95%
|
15 448
+32%
|
24 172
+56%
|
23 645
-2%
|
20 126
-15%
|
24 579
+22%
|
23 028
-6%
|
22 886
-1%
|
22 070
-4%
|
19 607
-11%
|
19 914
+2%
|
22 778
+14%
|
23 194
+2%
|
21 922
-5%
|
21 462
-2%
|
18 017
-16%
|
16 806
-7%
|
14 734
-12%
|
13 062
-11%
|
10 342
-21%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 483)
|
(1 438)
|
(1 437)
|
(1 251)
|
(1 389)
|
(1 148)
|
(943)
|
(822)
|
(351)
|
(300)
|
(253)
|
(152)
|
(391)
|
(427)
|
(396)
|
(477)
|
(571)
|
(595)
|
(671)
|
(703)
|
162
|
(89)
|
(531)
|
(1 140)
|
(2 421)
|
(2 529)
|
(2 578)
|
(2 126)
|
(1 920)
|
(1 292)
|
(1 018)
|
(799)
|
(349)
|
(770)
|
(840)
|
(1 354)
|
(1 767)
|
(2 048)
|
(2 704)
|
(3 346)
|
(3 126)
|
(3 715)
|
(2 632)
|
(2 936)
|
(3 606)
|
(3 248)
|
(4 190)
|
(3 500)
|
(3 283)
|
(3 431)
|
(3 517)
|
(3 389)
|
(3 726)
|
(3 872)
|
(3 665)
|
(2 074)
|
(59)
|
139
|
710
|
(1 150)
|
(1 912)
|
(2 292)
|
(3 005)
|
(2 414)
|
(2 210)
|
(2 169)
|
(2 245)
|
(2 606)
|
(3 489)
|
(3 329)
|
(3 519)
|
(3 832)
|
(4 326)
|
(3 474)
|
(1 604)
|
(1 365)
|
(2 843)
|
(3 727)
|
(5 875)
|
(5 195)
|
(4 698)
|
(5 822)
|
(5 399)
|
(6 026)
|
(6 217)
|
(5 767)
|
(6 195)
|
(6 847)
|
(5 266)
|
(5 015)
|
(4 715)
|
(4 040)
|
(4 411)
|
(3 863)
|
(3 531)
|
(3 459)
|
|
| Income from Continuing Operations |
2 926
|
2 723
|
2 875
|
2 411
|
2 597
|
2 172
|
1 790
|
1 568
|
1 003
|
942
|
905
|
764
|
697
|
742
|
693
|
855
|
1 050
|
1 313
|
1 061
|
846
|
1 955
|
2 361
|
3 524
|
4 448
|
4 122
|
4 311
|
4 735
|
4 949
|
4 688
|
4 002
|
2 610
|
1 609
|
911
|
1 142
|
2 240
|
4 285
|
7 227
|
8 466
|
11 900
|
16 841
|
15 800
|
17 236
|
18 152
|
22 311
|
21 881
|
20 679
|
17 827
|
8 431
|
9 145
|
9 667
|
10 069
|
11 130
|
11 068
|
11 533
|
11 016
|
6 372
|
(1 360)
|
(1 927)
|
(3 445)
|
565
|
5 380
|
6 388
|
8 275
|
7 009
|
11 463
|
11 389
|
11 601
|
13 295
|
12 154
|
11 908
|
12 709
|
13 930
|
14 030
|
11 493
|
5 843
|
4 608
|
8 824
|
11 721
|
18 297
|
18 450
|
15 428
|
18 757
|
17 629
|
16 860
|
15 853
|
13 840
|
13 719
|
15 931
|
17 928
|
16 907
|
16 747
|
13 977
|
12 395
|
10 871
|
9 531
|
6 883
|
|
| Income to Minority Interest |
(11)
|
(11)
|
(10)
|
(10)
|
(13)
|
(13)
|
(15)
|
(17)
|
(23)
|
(31)
|
(36)
|
(41)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
46
|
65
|
85
|
117
|
81
|
49
|
(21)
|
(155)
|
(266)
|
(392)
|
(459)
|
(470)
|
(477)
|
(391)
|
(294)
|
(215)
|
(148)
|
(169)
|
(69)
|
(51)
|
(59)
|
(52)
|
(184)
|
(193)
|
(149)
|
(84)
|
(35)
|
(16)
|
(13)
|
(10)
|
(11)
|
(9)
|
(11)
|
(10)
|
(9)
|
(8)
|
(5)
|
(10)
|
(8)
|
(9)
|
(14)
|
(17)
|
(22)
|
(36)
|
(92)
|
(143)
|
(130)
|
(62)
|
(22)
|
43
|
1
|
(96)
|
(82)
|
(46)
|
(51)
|
(28)
|
(46)
|
(395)
|
(737)
|
(1 116)
|
(1 405)
|
(1 329)
|
(1 228)
|
(1 187)
|
(1 083)
|
(1 043)
|
(966)
|
(561)
|
408
|
|
| Net Income (Common) |
2 915
N/A
|
2 712
-7%
|
2 865
+6%
|
2 401
-16%
|
2 584
+8%
|
2 159
-16%
|
1 775
-18%
|
1 551
-13%
|
980
-37%
|
911
-7%
|
869
-5%
|
723
-17%
|
693
-4%
|
745
+8%
|
730
-2%
|
945
+29%
|
1 120
+19%
|
1 377
+23%
|
1 903
+38%
|
1 644
-14%
|
2 749
+67%
|
3 162
+15%
|
3 522
+11%
|
4 446
+26%
|
4 120
-7%
|
4 309
+5%
|
4 734
+10%
|
4 995
+6%
|
4 753
-5%
|
4 087
-14%
|
2 727
-33%
|
1 690
-38%
|
960
-43%
|
1 121
+17%
|
2 085
+86%
|
4 019
+93%
|
6 835
+70%
|
8 007
+17%
|
11 430
+43%
|
16 364
+43%
|
15 409
-6%
|
16 942
+10%
|
17 937
+6%
|
22 163
+24%
|
21 712
-2%
|
20 610
-5%
|
17 776
-14%
|
8 367
-53%
|
9 066
+8%
|
9 435
+4%
|
9 789
+4%
|
10 861
+11%
|
10 848
0%
|
11 340
+5%
|
10 826
-5%
|
6 167
-43%
|
(1 582)
N/A
|
(2 162)
-37%
|
(3 679)
-70%
|
329
N/A
|
5 144
+1 464%
|
6 154
+20%
|
8 037
+31%
|
6 749
-16%
|
11 179
+66%
|
11 082
-1%
|
11 274
+2%
|
12 952
+15%
|
11 827
-9%
|
11 518
-3%
|
12 252
+6%
|
13 374
+9%
|
13 346
0%
|
10 839
-19%
|
5 268
-51%
|
4 062
-23%
|
8 334
+105%
|
11 173
+34%
|
17 640
+58%
|
17 818
+1%
|
14 843
-17%
|
18 173
+22%
|
17 051
-6%
|
16 249
-5%
|
14 881
-8%
|
12 516
-16%
|
12 028
-4%
|
13 958
+16%
|
16 013
+15%
|
15 070
-6%
|
14 932
-1%
|
12 255
-18%
|
10 721
-13%
|
9 286
-13%
|
8 349
-10%
|
6 655
-20%
|
|
| EPS (Diluted) |
7.63
N/A
|
7.06
-7%
|
7.45
+6%
|
6.26
-16%
|
6.74
+8%
|
5.63
-16%
|
4.63
-18%
|
4.04
-13%
|
2.55
-37%
|
2.38
-7%
|
2.27
-5%
|
1.89
-17%
|
1.81
-4%
|
1.94
+7%
|
1.9
-2%
|
2.45
+29%
|
2.91
+19%
|
3.55
+22%
|
4.93
+39%
|
4.19
-15%
|
7.05
+68%
|
7.98
+13%
|
8.87
+11%
|
11.15
+26%
|
10.36
-7%
|
10.82
+4%
|
11.87
+10%
|
12.51
+5%
|
11.89
-5%
|
10.22
-14%
|
6.81
-33%
|
4.22
-38%
|
2.38
-44%
|
2.78
+17%
|
4.48
+61%
|
8.64
+93%
|
15.19
+76%
|
17.21
+13%
|
24.57
+43%
|
35.17
+43%
|
33.12
-6%
|
36.41
+10%
|
38.55
+6%
|
47.64
+24%
|
46.43
-3%
|
42.81
-8%
|
36.71
-14%
|
17.08
-53%
|
18.63
+9%
|
19.26
+3%
|
19.85
+3%
|
21.68
+9%
|
21.84
+1%
|
22.64
+4%
|
21.59
-5%
|
12.29
-43%
|
-3.16
N/A
|
-4.31
-36%
|
-7.34
-70%
|
0.65
N/A
|
10.26
+1 478%
|
12.27
+20%
|
16.03
+31%
|
13.46
-16%
|
22.3
+66%
|
22.1
-1%
|
22.48
+2%
|
25.83
+15%
|
23.59
-9%
|
22.97
-3%
|
24.44
+6%
|
26.68
+9%
|
26.62
0%
|
21.63
-19%
|
10.51
-51%
|
8.1
-23%
|
16.62
+105%
|
22.28
+34%
|
35.18
+58%
|
35.54
+1%
|
29.61
-17%
|
36.25
+22%
|
33.64
-7%
|
32.42
-4%
|
29.69
-8%
|
24.98
-16%
|
24
-4%
|
27.85
+16%
|
31.94
+15%
|
30.07
-6%
|
29.8
-1%
|
24.46
-18%
|
21.39
-13%
|
18.52
-13%
|
16.65
-10%
|
13.28
-20%
|
|