Berli Jucker PCL
SET:BJC
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.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Berli Jucker PCL
Income Statement
Berli Jucker PCL
| 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
|
0
|
0
|
0
|
0
|
(21)
|
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
|
1 256
|
4 971
|
3 859
|
5 181
|
5 259
|
5 273
|
5 197
|
5 133
|
5 081
|
5 120
|
5 060
|
4 971
|
4 874
|
4 752
|
4 817
|
4 942
|
5 114
|
5 338
|
5 525
|
5 664
|
5 726
|
5 669
|
5 579
|
0
|
0
|
|
| Revenue |
11 208
N/A
|
11 460
+2%
|
11 619
+1%
|
11 594
0%
|
11 867
+2%
|
12 315
+4%
|
12 650
+3%
|
13 242
+5%
|
13 605
+3%
|
14 025
+3%
|
14 327
+2%
|
14 525
+1%
|
14 741
+1%
|
14 935
+1%
|
15 031
+1%
|
15 096
+0%
|
14 933
-1%
|
14 819
-1%
|
14 773
0%
|
14 791
+0%
|
15 173
+3%
|
16 072
+6%
|
16 955
+5%
|
18 070
+7%
|
19 162
+6%
|
19 950
+4%
|
20 824
+4%
|
21 699
+4%
|
22 047
+2%
|
22 451
+2%
|
22 547
+0%
|
22 344
-1%
|
22 799
+2%
|
23 159
+2%
|
23 691
+2%
|
24 703
+4%
|
26 082
+6%
|
27 382
+5%
|
28 737
+5%
|
30 098
+5%
|
31 235
+4%
|
32 328
+3%
|
34 135
+6%
|
36 046
+6%
|
37 429
+4%
|
38 947
+4%
|
40 210
+3%
|
40 779
+1%
|
42 226
+4%
|
42 068
0%
|
41 909
0%
|
41 573
-1%
|
41 695
+0%
|
41 989
+1%
|
41 912
0%
|
42 309
+1%
|
42 893
+1%
|
47 117
+10%
|
77 363
+64%
|
100 456
+30%
|
125 330
+25%
|
146 290
+17%
|
142 910
-2%
|
146 496
+3%
|
149 158
+2%
|
150 550
+1%
|
152 467
+1%
|
154 223
+1%
|
156 142
+1%
|
157 462
+1%
|
158 873
+1%
|
158 670
0%
|
158 009
0%
|
158 103
+0%
|
153 787
-3%
|
150 193
-2%
|
144 732
-4%
|
138 769
-4%
|
136 812
-1%
|
136 251
0%
|
138 465
+2%
|
142 176
+3%
|
146 118
+3%
|
148 526
+2%
|
150 338
+1%
|
151 626
+1%
|
152 925
+1%
|
153 951
+1%
|
154 672
+0%
|
155 785
+1%
|
156 122
+0%
|
156 755
+0%
|
157 727
+1%
|
157 594
0%
|
156 416
-1%
|
154 906
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(8 234)
|
(8 324)
|
(8 352)
|
(8 240)
|
(8 391)
|
(8 692)
|
(8 899)
|
(9 259)
|
(9 503)
|
(9 746)
|
(9 998)
|
(10 212)
|
(10 408)
|
(10 574)
|
(10 724)
|
(10 922)
|
(11 057)
|
(11 163)
|
(11 199)
|
(11 201)
|
(11 345)
|
(12 016)
|
(12 720)
|
(13 468)
|
(14 558)
|
(15 181)
|
(15 682)
|
(16 579)
|
(17 370)
|
(17 804)
|
(18 012)
|
(17 734)
|
(17 198)
|
(17 175)
|
(17 486)
|
(18 123)
|
(18 940)
|
(20 401)
|
(21 526)
|
(22 614)
|
(23 454)
|
(24 296)
|
(25 761)
|
(27 333)
|
(28 402)
|
(29 572)
|
(30 454)
|
(30 863)
|
(32 131)
|
(32 230)
|
(32 340)
|
(32 225)
|
(32 363)
|
(32 468)
|
(32 280)
|
(32 580)
|
(33 071)
|
(36 739)
|
(62 706)
|
(81 554)
|
(102 735)
|
(120 180)
|
(116 683)
|
(119 625)
|
(120 706)
|
(121 687)
|
(123 066)
|
(124 681)
|
(126 173)
|
(127 088)
|
(127 749)
|
(127 556)
|
(127 120)
|
(127 217)
|
(124 318)
|
(121 517)
|
(117 253)
|
(112 361)
|
(110 789)
|
(110 561)
|
(112 448)
|
(115 634)
|
(118 970)
|
(121 007)
|
(122 707)
|
(123 472)
|
(124 188)
|
(124 583)
|
(124 628)
|
(125 302)
|
(125 031)
|
(125 330)
|
(125 764)
|
(125 499)
|
(124 606)
|
(123 332)
|
|
| Gross Profit |
2 974
N/A
|
3 136
+5%
|
3 267
+4%
|
3 354
+3%
|
3 475
+4%
|
3 623
+4%
|
3 751
+4%
|
3 983
+6%
|
4 102
+3%
|
4 279
+4%
|
4 329
+1%
|
4 313
0%
|
4 333
+0%
|
4 360
+1%
|
4 305
-1%
|
4 172
-3%
|
3 876
-7%
|
3 655
-6%
|
3 574
-2%
|
3 590
+0%
|
3 828
+7%
|
4 055
+6%
|
4 234
+4%
|
4 600
+9%
|
4 604
+0%
|
4 768
+4%
|
5 140
+8%
|
5 119
0%
|
4 677
-9%
|
4 646
-1%
|
4 535
-2%
|
4 611
+2%
|
5 601
+21%
|
5 985
+7%
|
6 206
+4%
|
6 580
+6%
|
7 142
+9%
|
6 981
-2%
|
7 211
+3%
|
7 485
+4%
|
7 781
+4%
|
8 034
+3%
|
8 376
+4%
|
8 714
+4%
|
9 027
+4%
|
9 375
+4%
|
9 755
+4%
|
9 915
+2%
|
10 095
+2%
|
9 837
-3%
|
9 569
-3%
|
9 348
-2%
|
9 333
0%
|
9 521
+2%
|
9 632
+1%
|
9 729
+1%
|
9 822
+1%
|
10 378
+6%
|
14 657
+41%
|
18 902
+29%
|
22 595
+20%
|
26 110
+16%
|
26 227
+0%
|
26 871
+2%
|
28 452
+6%
|
28 863
+1%
|
29 401
+2%
|
29 542
+0%
|
29 968
+1%
|
30 374
+1%
|
31 124
+2%
|
31 114
0%
|
30 889
-1%
|
30 886
0%
|
29 469
-5%
|
28 676
-3%
|
27 479
-4%
|
26 408
-4%
|
26 023
-1%
|
25 690
-1%
|
26 017
+1%
|
26 542
+2%
|
27 148
+2%
|
27 519
+1%
|
27 631
+0%
|
28 154
+2%
|
28 737
+2%
|
29 368
+2%
|
30 043
+2%
|
30 484
+1%
|
31 091
+2%
|
31 425
+1%
|
31 963
+2%
|
32 095
+0%
|
31 810
-1%
|
31 574
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 760)
|
(2 709)
|
(2 705)
|
(2 764)
|
(2 257)
|
(2 316)
|
(2 375)
|
(2 414)
|
(2 388)
|
(2 483)
|
(2 537)
|
(2 541)
|
(2 692)
|
(2 712)
|
(2 694)
|
(2 729)
|
(2 608)
|
(2 699)
|
(2 761)
|
(2 608)
|
(2 851)
|
(2 705)
|
(2 946)
|
(3 024)
|
(2 913)
|
(3 095)
|
(3 228)
|
(3 370)
|
(3 321)
|
(3 363)
|
(3 461)
|
(3 454)
|
(3 979)
|
(3 859)
|
(3 758)
|
(3 863)
|
(4 391)
|
(4 044)
|
(4 219)
|
(4 504)
|
(4 479)
|
(5 109)
|
(5 523)
|
(5 816)
|
(6 116)
|
(6 454)
|
(6 682)
|
(6 769)
|
(6 527)
|
(6 473)
|
(6 417)
|
(6 477)
|
(6 429)
|
(6 536)
|
(6 225)
|
(5 649)
|
(5 715)
|
(6 002)
|
(8 012)
|
(10 773)
|
(15 925)
|
(14 986)
|
(15 485)
|
(15 555)
|
(19 286)
|
(15 723)
|
(15 984)
|
(16 157)
|
(20 279)
|
(17 431)
|
(18 242)
|
(18 045)
|
(17 289)
|
(17 407)
|
(17 219)
|
(17 289)
|
(16 884)
|
(16 279)
|
(15 526)
|
(15 788)
|
(16 147)
|
(16 412)
|
(16 616)
|
(16 595)
|
(16 698)
|
(17 168)
|
(17 557)
|
(18 097)
|
(18 419)
|
(18 593)
|
(18 855)
|
(18 874)
|
(19 060)
|
(19 200)
|
(19 241)
|
(19 354)
|
|
| Selling, General & Administrative |
(2 160)
|
(2 263)
|
(2 260)
|
(2 319)
|
(2 258)
|
(2 316)
|
(2 375)
|
(2 414)
|
(2 388)
|
(2 484)
|
(2 538)
|
(2 543)
|
(2 692)
|
(2 712)
|
(2 693)
|
(2 728)
|
(2 609)
|
(2 699)
|
(2 761)
|
(2 798)
|
(2 851)
|
(2 896)
|
(2 948)
|
(3 025)
|
(2 913)
|
(3 094)
|
(3 227)
|
(3 370)
|
(3 321)
|
(3 364)
|
(3 462)
|
(3 455)
|
(3 979)
|
(3 860)
|
(3 759)
|
(3 862)
|
(4 392)
|
(4 083)
|
(4 250)
|
(4 531)
|
(4 826)
|
(5 109)
|
(5 523)
|
(5 816)
|
(6 116)
|
(6 454)
|
(6 682)
|
(6 839)
|
(7 017)
|
(7 008)
|
(7 036)
|
(7 149)
|
(7 011)
|
(7 139)
|
(7 213)
|
(7 206)
|
(7 179)
|
(7 849)
|
(13 122)
|
(18 487)
|
(24 324)
|
(29 184)
|
(29 597)
|
(30 027)
|
(30 686)
|
(30 925)
|
(31 458)
|
(31 892)
|
(32 263)
|
(32 893)
|
(33 740)
|
(33 639)
|
(33 223)
|
(33 113)
|
(31 362)
|
(30 535)
|
(29 688)
|
(28 450)
|
(28 147)
|
(27 631)
|
(27 675)
|
(28 060)
|
(28 587)
|
(29 525)
|
(29 891)
|
(30 408)
|
(30 924)
|
(31 359)
|
(31 650)
|
(31 824)
|
(32 028)
|
(32 032)
|
(32 146)
|
(32 147)
|
(32 107)
|
(32 058)
|
|
| Other Operating Expenses |
(601)
|
(446)
|
(445)
|
(445)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
190
|
0
|
191
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
31
|
27
|
347
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
490
|
536
|
620
|
673
|
582
|
603
|
988
|
1 558
|
1 464
|
1 849
|
5 110
|
7 716
|
8 399
|
14 199
|
14 111
|
14 472
|
11 400
|
15 202
|
15 475
|
15 735
|
11 984
|
15 462
|
15 498
|
15 594
|
15 934
|
15 706
|
14 143
|
13 247
|
12 804
|
12 171
|
12 621
|
11 843
|
11 528
|
11 648
|
11 971
|
12 931
|
13 193
|
13 240
|
13 367
|
13 262
|
13 230
|
13 231
|
13 173
|
13 158
|
13 086
|
12 947
|
12 865
|
12 704
|
|
| Operating Income |
214
N/A
|
427
+100%
|
562
+32%
|
590
+5%
|
1 218
+106%
|
1 306
+7%
|
1 375
+5%
|
1 568
+14%
|
1 713
+9%
|
1 796
+5%
|
1 791
0%
|
1 771
-1%
|
1 640
-7%
|
1 648
+0%
|
1 612
-2%
|
1 444
-10%
|
1 268
-12%
|
957
-25%
|
814
-15%
|
982
+21%
|
977
-1%
|
1 348
+38%
|
1 286
-5%
|
1 576
+23%
|
1 691
+7%
|
1 674
-1%
|
1 914
+14%
|
1 749
-9%
|
1 356
-22%
|
1 283
-5%
|
1 073
-16%
|
1 156
+8%
|
1 622
+40%
|
2 125
+31%
|
2 447
+15%
|
2 717
+11%
|
2 750
+1%
|
2 937
+7%
|
2 993
+2%
|
2 981
0%
|
3 301
+11%
|
2 924
-11%
|
2 851
-2%
|
2 897
+2%
|
2 911
+0%
|
2 921
+0%
|
3 073
+5%
|
3 146
+2%
|
3 568
+13%
|
3 364
-6%
|
3 152
-6%
|
2 871
-9%
|
2 904
+1%
|
2 985
+3%
|
3 407
+14%
|
4 080
+20%
|
4 106
+1%
|
4 375
+7%
|
6 644
+52%
|
8 128
+22%
|
6 670
-18%
|
11 123
+67%
|
10 741
-3%
|
11 316
+5%
|
9 166
-19%
|
13 141
+43%
|
13 418
+2%
|
13 385
0%
|
9 689
-28%
|
12 944
+34%
|
12 882
0%
|
13 069
+1%
|
13 600
+4%
|
13 479
-1%
|
12 250
-9%
|
11 388
-7%
|
10 595
-7%
|
10 129
-4%
|
10 497
+4%
|
9 902
-6%
|
9 870
0%
|
10 130
+3%
|
10 532
+4%
|
10 924
+4%
|
10 933
+0%
|
10 986
+0%
|
11 180
+2%
|
11 271
+1%
|
11 624
+3%
|
11 891
+2%
|
12 236
+3%
|
12 551
+3%
|
12 904
+3%
|
12 895
0%
|
12 568
-3%
|
12 220
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
70
|
(35)
|
(58)
|
(88)
|
(108)
|
(107)
|
(88)
|
(65)
|
(46)
|
(25)
|
(34)
|
(45)
|
(46)
|
(43)
|
(43)
|
(49)
|
(63)
|
(75)
|
93
|
(109)
|
82
|
(117)
|
(116)
|
(114)
|
(109)
|
(94)
|
(66)
|
(67)
|
(42)
|
(66)
|
(106)
|
(107)
|
(126)
|
(104)
|
(80)
|
(104)
|
(122)
|
(163)
|
(178)
|
(208)
|
(267)
|
(309)
|
(360)
|
(321)
|
(326)
|
(340)
|
(268)
|
(337)
|
(387)
|
(401)
|
(489)
|
(505)
|
(554)
|
(531)
|
(509)
|
(334)
|
(268)
|
(390)
|
(2 535)
|
(2 928)
|
(3 920)
|
(4 833)
|
(3 717)
|
(4 457)
|
(4 553)
|
(4 608)
|
(4 652)
|
(4 792)
|
(4 787)
|
(4 754)
|
(4 932)
|
(4 953)
|
(5 006)
|
(5 080)
|
(5 176)
|
(5 206)
|
(5 256)
|
(5 280)
|
(5 099)
|
(5 131)
|
(5 127)
|
(4 998)
|
(4 884)
|
(4 714)
|
(4 697)
|
(4 768)
|
(4 952)
|
(5 152)
|
(5 409)
|
(5 574)
|
(5 626)
|
(5 903)
|
(5 642)
|
(5 576)
|
(5 621)
|
(5 355)
|
|
| Non-Reccuring Items |
0
|
0
|
(125)
|
(145)
|
(146)
|
(147)
|
(19)
|
0
|
(5)
|
2
|
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
|
74
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
155
|
269
|
269
|
269
|
269
|
467
|
539
|
584
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
94
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
10
|
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
|
|
| Total Other Income |
87
|
108
|
110
|
116
|
112
|
90
|
95
|
104
|
116
|
143
|
157
|
179
|
175
|
197
|
189
|
191
|
191
|
201
|
204
|
204
|
154
|
152
|
163
|
170
|
196
|
253
|
246
|
251
|
214
|
206
|
213
|
209
|
239
|
221
|
232
|
212
|
234
|
213
|
203
|
367
|
0
|
422
|
464
|
338
|
514
|
503
|
507
|
431
|
0
|
96
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2 760
|
2
|
1
|
0
|
3 446
|
(1)
|
(1)
|
(1)
|
3 749
|
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
|
|
| Pre-Tax Income |
371
N/A
|
500
+35%
|
489
-2%
|
473
-3%
|
1 077
+128%
|
1 142
+6%
|
1 362
+19%
|
1 606
+18%
|
1 778
+11%
|
1 914
+8%
|
1 913
0%
|
1 904
0%
|
1 769
-7%
|
1 800
+2%
|
1 756
-2%
|
1 584
-10%
|
1 396
-12%
|
1 083
-22%
|
1 111
+3%
|
1 078
-3%
|
1 213
+13%
|
1 384
+14%
|
1 334
-4%
|
1 632
+22%
|
1 778
+9%
|
1 832
+3%
|
2 092
+14%
|
1 932
-8%
|
1 528
-21%
|
1 423
-7%
|
1 181
-17%
|
1 258
+7%
|
1 735
+38%
|
2 242
+29%
|
2 600
+16%
|
2 826
+9%
|
2 863
+1%
|
2 987
+4%
|
3 017
+1%
|
3 138
+4%
|
3 108
-1%
|
3 037
-2%
|
2 955
-3%
|
2 915
-1%
|
3 100
+6%
|
3 084
-1%
|
3 312
+7%
|
3 240
-2%
|
3 181
-2%
|
3 059
-4%
|
2 662
-13%
|
2 365
-11%
|
2 444
+3%
|
2 454
+0%
|
2 898
+18%
|
3 746
+29%
|
3 853
+3%
|
3 986
+3%
|
4 111
+3%
|
5 202
+27%
|
5 517
+6%
|
6 292
+14%
|
7 025
+12%
|
6 859
-2%
|
8 235
+20%
|
8 801
+7%
|
9 034
+3%
|
8 861
-2%
|
8 931
+1%
|
8 656
-3%
|
8 488
-2%
|
8 700
+2%
|
8 594
-1%
|
8 399
-2%
|
7 074
-16%
|
6 182
-13%
|
5 339
-14%
|
4 849
-9%
|
5 398
+11%
|
4 770
-12%
|
4 743
-1%
|
5 132
+8%
|
5 647
+10%
|
6 210
+10%
|
6 236
+0%
|
6 218
0%
|
6 228
+0%
|
6 119
-2%
|
6 214
+2%
|
6 317
+2%
|
6 610
+5%
|
6 649
+1%
|
7 262
+9%
|
7 319
+1%
|
6 947
-5%
|
6 866
-1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(48)
|
(95)
|
(105)
|
(123)
|
(372)
|
(398)
|
(470)
|
(534)
|
(566)
|
(610)
|
(618)
|
(623)
|
(568)
|
(596)
|
(575)
|
(515)
|
(431)
|
(304)
|
(303)
|
(286)
|
(343)
|
(391)
|
(352)
|
(434)
|
(391)
|
(358)
|
(427)
|
(333)
|
(295)
|
(285)
|
(235)
|
(278)
|
(415)
|
(529)
|
(603)
|
(664)
|
(668)
|
(720)
|
(751)
|
(783)
|
(693)
|
(621)
|
(586)
|
(560)
|
(605)
|
(583)
|
(568)
|
(529)
|
(567)
|
(547)
|
(490)
|
(424)
|
(398)
|
(372)
|
(364)
|
(388)
|
(400)
|
(483)
|
(816)
|
(1 313)
|
(1 196)
|
(1 535)
|
(1 711)
|
(1 710)
|
(2 260)
|
(2 313)
|
(2 174)
|
(1 793)
|
(1 647)
|
(1 352)
|
(1 109)
|
(1 230)
|
(820)
|
(831)
|
(749)
|
(571)
|
(787)
|
(610)
|
(549)
|
(604)
|
(507)
|
(523)
|
(607)
|
(544)
|
(435)
|
(429)
|
(478)
|
(557)
|
(503)
|
(1 399)
|
(1 613)
|
(1 673)
|
(2 272)
|
(1 678)
|
(1 613)
|
(1 595)
|
|
| Income from Continuing Operations |
323
|
404
|
384
|
351
|
705
|
745
|
893
|
1 072
|
1 212
|
1 304
|
1 295
|
1 280
|
1 201
|
1 202
|
1 179
|
1 068
|
965
|
779
|
808
|
791
|
870
|
992
|
981
|
1 198
|
1 387
|
1 474
|
1 665
|
1 599
|
1 233
|
1 138
|
946
|
980
|
1 320
|
1 712
|
1 996
|
2 161
|
2 195
|
2 267
|
2 266
|
2 355
|
2 415
|
2 416
|
2 369
|
2 355
|
2 495
|
2 501
|
2 745
|
2 712
|
2 615
|
2 513
|
2 172
|
1 941
|
2 046
|
2 081
|
2 532
|
3 356
|
3 453
|
3 502
|
3 294
|
3 889
|
4 321
|
4 757
|
5 315
|
5 149
|
5 975
|
6 488
|
6 860
|
7 068
|
7 284
|
7 304
|
7 380
|
7 469
|
7 774
|
7 568
|
6 325
|
5 612
|
4 552
|
4 239
|
4 849
|
4 166
|
4 237
|
4 609
|
5 041
|
5 667
|
5 801
|
5 789
|
5 750
|
5 561
|
5 712
|
4 918
|
4 997
|
4 976
|
4 990
|
5 641
|
5 335
|
5 271
|
|
| Income to Minority Interest |
(22)
|
(23)
|
(26)
|
(27)
|
(26)
|
(25)
|
(20)
|
(22)
|
(27)
|
(24)
|
(22)
|
(19)
|
(14)
|
(17)
|
(18)
|
(15)
|
(9)
|
(4)
|
(3)
|
(2)
|
(3)
|
(22)
|
(47)
|
(68)
|
(132)
|
(150)
|
(187)
|
(207)
|
(157)
|
(117)
|
(59)
|
(36)
|
(58)
|
(142)
|
(222)
|
(280)
|
(289)
|
(292)
|
(278)
|
(260)
|
(238)
|
(220)
|
(110)
|
(39)
|
(80)
|
(68)
|
(233)
|
(278)
|
(189)
|
(236)
|
(200)
|
(232)
|
(367)
|
(388)
|
(423)
|
(693)
|
(661)
|
(737)
|
(1 113)
|
(927)
|
(1 015)
|
(988)
|
(710)
|
(764)
|
(764)
|
(797)
|
(770)
|
(682)
|
(634)
|
(596)
|
(539)
|
(538)
|
(496)
|
(514)
|
(493)
|
(491)
|
(551)
|
(505)
|
(598)
|
(611)
|
(652)
|
(790)
|
(842)
|
(902)
|
(790)
|
(771)
|
(726)
|
(776)
|
(917)
|
(950)
|
(1 010)
|
(981)
|
(989)
|
(976)
|
(908)
|
(908)
|
|
| Net Income (Common) |
301
N/A
|
380
+26%
|
357
-6%
|
324
-9%
|
679
+110%
|
720
+6%
|
873
+21%
|
1 051
+20%
|
1 186
+13%
|
1 280
+8%
|
1 273
-1%
|
1 261
-1%
|
1 187
-6%
|
1 187
N/A
|
1 163
-2%
|
1 055
-9%
|
956
-9%
|
776
-19%
|
806
+4%
|
790
-2%
|
868
+10%
|
971
+12%
|
935
-4%
|
1 130
+21%
|
1 255
+11%
|
1 324
+5%
|
1 478
+12%
|
1 393
-6%
|
1 076
-23%
|
1 022
-5%
|
888
-13%
|
944
+6%
|
1 262
+34%
|
1 572
+25%
|
1 776
+13%
|
1 882
+6%
|
1 905
+1%
|
1 974
+4%
|
1 987
+1%
|
2 095
+5%
|
2 178
+4%
|
2 196
+1%
|
2 260
+3%
|
2 318
+3%
|
2 415
+4%
|
2 435
+1%
|
2 513
+3%
|
2 434
-3%
|
2 426
0%
|
2 277
-6%
|
1 972
-13%
|
1 708
-13%
|
1 680
-2%
|
1 692
+1%
|
2 108
+25%
|
2 662
+26%
|
2 792
+5%
|
2 764
-1%
|
2 181
-21%
|
2 962
+36%
|
3 307
+12%
|
3 769
+14%
|
4 604
+22%
|
4 385
-5%
|
5 211
+19%
|
5 691
+9%
|
6 091
+7%
|
6 387
+5%
|
6 650
+4%
|
6 709
+1%
|
6 840
+2%
|
6 931
+1%
|
7 278
+5%
|
7 054
-3%
|
5 832
-17%
|
5 120
-12%
|
4 001
-22%
|
3 734
-7%
|
4 251
+14%
|
3 556
-16%
|
3 585
+1%
|
3 818
+7%
|
4 199
+10%
|
4 764
+13%
|
5 010
+5%
|
5 018
+0%
|
5 025
+0%
|
4 786
-5%
|
4 795
+0%
|
3 968
-17%
|
3 986
+0%
|
3 995
+0%
|
4 001
+0%
|
4 665
+17%
|
4 427
-5%
|
4 362
-1%
|
|
| EPS (Diluted) |
0.17
N/A
|
0.22
+29%
|
0.21
-5%
|
0.19
-10%
|
0.39
+105%
|
0.42
+8%
|
0.51
+21%
|
0.61
+20%
|
0.69
+13%
|
0.75
+9%
|
0.74
-1%
|
0.73
-1%
|
0.69
-5%
|
0.68
-1%
|
0.67
-1%
|
0.61
-9%
|
0.55
-10%
|
0.45
-18%
|
0.47
+4%
|
0.46
-2%
|
0.5
+9%
|
0.56
+12%
|
0.54
-4%
|
0.65
+20%
|
0.72
+11%
|
0.76
+6%
|
0.84
+11%
|
0.79
-6%
|
0.62
-22%
|
0.58
-6%
|
0.51
-12%
|
0.55
+8%
|
0.72
+31%
|
0.91
+26%
|
1.02
+12%
|
1.08
+6%
|
1.09
+1%
|
1.13
+4%
|
1.14
+1%
|
1.2
+5%
|
1.25
+4%
|
1.26
+1%
|
1.3
+3%
|
1.33
+2%
|
1.38
+4%
|
1.39
+1%
|
1.43
+3%
|
1.39
-3%
|
1.39
N/A
|
1.31
-6%
|
1.14
-13%
|
0.98
-14%
|
0.96
-2%
|
0.96
N/A
|
1.2
+25%
|
1.52
+27%
|
1.6
+5%
|
1.59
-1%
|
1.36
-14%
|
0.93
-32%
|
1.27
+37%
|
0.94
-26%
|
1.15
+22%
|
1.1
-4%
|
1.3
+18%
|
1.43
+10%
|
1.5
+5%
|
1.6
+7%
|
1.66
+4%
|
1.68
+1%
|
1.71
+2%
|
1.73
+1%
|
1.82
+5%
|
1.76
-3%
|
1.46
-17%
|
1.28
-12%
|
1
-22%
|
0.93
-7%
|
1.06
+14%
|
0.89
-16%
|
0.89
N/A
|
0.95
+7%
|
1.05
+11%
|
1.19
+13%
|
1.25
+5%
|
1.25
N/A
|
1.25
N/A
|
1.19
-5%
|
1.2
+1%
|
0.99
-18%
|
0.99
N/A
|
1
+1%
|
1
N/A
|
1.16
+16%
|
1.1
-5%
|
1.09
-1%
|
|