Compania Cervecerias Unidas SA
SGO:CCU
| 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 |
5 520
7 380
|
| Price Target |
|
We'll email you a reminder when the closing price reaches CLP.
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
Compania Cervecerias Unidas SA
|
Revenue
|
3T
CLP
|
|
Cost of Revenue
|
-1.7T
CLP
|
|
Gross Profit
|
1.4T
CLP
|
|
Operating Expenses
|
-1.1T
CLP
|
|
Operating Income
|
239.6B
CLP
|
|
Other Expenses
|
-89.3B
CLP
|
|
Net Income
|
150.3B
CLP
|
Income Statement
Compania Cervecerias Unidas SA
| 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 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
5 313
|
10 183
|
16 540
|
23 101
|
22 854
|
22 909
|
21 706
|
20 307
|
20 998
|
21 488
|
21 934
|
24 166
|
24 014
|
24 011
|
23 448
|
23 561
|
23 451
|
24 014
|
26 083
|
27 720
|
28 576
|
29 625
|
29 879
|
28 714
|
29 530
|
29 450
|
30 994
|
35 660
|
41 211
|
51 287
|
65 759
|
75 931
|
83 663
|
85 646
|
83 646
|
77 023
|
75 940
|
78 330
|
84 641
|
97 165
|
98 550
|
0
|
|
| Revenue |
359 921
N/A
|
343 562
-5%
|
371 362
+8%
|
359 360
-3%
|
355 226
-1%
|
345 891
-3%
|
353 597
+2%
|
362 076
+2%
|
374 431
+3%
|
384 064
+3%
|
406 378
+6%
|
415 720
+2%
|
423 596
+2%
|
420 638
-1%
|
452 559
+8%
|
468 481
+4%
|
486 948
+4%
|
492 047
+1%
|
515 826
+5%
|
527 265
+2%
|
548 065
+4%
|
545 797
0%
|
615 897
+13%
|
636 027
+3%
|
657 897
+3%
|
628 284
-5%
|
705 015
+12%
|
691 757
-2%
|
691 482
0%
|
781 789
+13%
|
728 352
-7%
|
765 541
+5%
|
778 171
+2%
|
776 544
0%
|
778 467
+0%
|
799 522
+3%
|
819 096
+2%
|
838 258
+2%
|
866 870
+3%
|
877 511
+1%
|
904 419
+3%
|
969 551
+7%
|
1 008 770
+4%
|
1 035 400
+3%
|
1 059 334
+2%
|
1 075 690
+2%
|
1 098 306
+2%
|
1 123 733
+2%
|
1 156 472
+3%
|
1 197 227
+4%
|
1 227 938
+3%
|
1 248 045
+2%
|
1 275 283
+2%
|
1 297 966
+2%
|
1 345 989
+4%
|
1 393 109
+4%
|
1 442 068
+4%
|
1 498 372
+4%
|
1 529 730
+2%
|
1 526 962
0%
|
1 530 867
+0%
|
1 558 898
+2%
|
1 593 391
+2%
|
1 630 529
+2%
|
1 668 224
+2%
|
1 698 361
+2%
|
1 721 838
+1%
|
1 748 965
+2%
|
1 742 802
0%
|
1 783 282
+2%
|
1 787 978
+0%
|
1 793 170
+0%
|
1 795 070
+0%
|
1 822 541
+2%
|
1 856 916
+2%
|
1 797 930
-3%
|
1 836 036
+2%
|
1 857 594
+1%
|
1 916 000
+3%
|
2 067 619
+8%
|
2 261 993
+9%
|
2 484 712
+10%
|
2 615 538
+5%
|
2 704 046
+3%
|
2 765 422
+2%
|
2 711 435
-2%
|
2 743 001
+1%
|
2 758 740
+1%
|
2 761 311
+0%
|
2 565 556
-7%
|
2 579 549
+1%
|
2 529 949
-2%
|
2 509 095
-1%
|
2 904 566
+16%
|
2 976 213
+2%
|
3 031 485
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(171 031)
|
(168 537)
|
(175 532)
|
(172 516)
|
(170 226)
|
(170 622)
|
(177 122)
|
(181 842)
|
(189 098)
|
(189 204)
|
(195 442)
|
(197 848)
|
(201 479)
|
(202 622)
|
(219 217)
|
(228 775)
|
(238 443)
|
(235 709)
|
(245 127)
|
(251 609)
|
(259 453)
|
(259 889)
|
(292 201)
|
(299 670)
|
(310 259)
|
(295 282)
|
(330 749)
|
(323 319)
|
(323 730)
|
(369 739)
|
(347 414)
|
(366 271)
|
(369 587)
|
(365 098)
|
(360 204)
|
(365 805)
|
(375 808)
|
(383 813)
|
(399 184)
|
(408 735)
|
(422 339)
|
(450 563)
|
(466 600)
|
(480 301)
|
(488 560)
|
(493 087)
|
(495 456)
|
(504 921)
|
(518 774)
|
(536 697)
|
(555 808)
|
(567 194)
|
(586 312)
|
(604 537)
|
(621 074)
|
(636 385)
|
(657 628)
|
(685 075)
|
(702 807)
|
(712 866)
|
(723 462)
|
(741 820)
|
(760 951)
|
(774 231)
|
(787 474)
|
(798 739)
|
(804 156)
|
(821 092)
|
(824 443)
|
(860 011)
|
(883 550)
|
(896 691)
|
(900 484)
|
(908 318)
|
(934 374)
|
(918 576)
|
(956 196)
|
(984 036)
|
(1 006 868)
|
(1 072 626)
|
(1 164 297)
|
(1 291 560)
|
(1 388 029)
|
(1 471 657)
|
(1 533 223)
|
(1 514 925)
|
(1 515 271)
|
(1 506 903)
|
(1 483 550)
|
(1 378 612)
|
(1 395 424)
|
(1 385 125)
|
(1 394 302)
|
(1 590 958)
|
(1 632 550)
|
(1 661 104)
|
|
| Gross Profit |
188 890
N/A
|
175 025
-7%
|
195 829
+12%
|
186 843
-5%
|
184 999
-1%
|
175 269
-5%
|
176 476
+1%
|
180 235
+2%
|
185 335
+3%
|
194 860
+5%
|
210 936
+8%
|
217 872
+3%
|
222 116
+2%
|
218 016
-2%
|
233 342
+7%
|
239 706
+3%
|
248 506
+4%
|
256 338
+3%
|
270 700
+6%
|
275 657
+2%
|
288 611
+5%
|
285 908
-1%
|
323 695
+13%
|
336 356
+4%
|
347 639
+3%
|
333 002
-4%
|
374 267
+12%
|
368 438
-2%
|
367 750
0%
|
412 050
+12%
|
380 935
-8%
|
399 268
+5%
|
408 583
+2%
|
411 446
+1%
|
418 264
+2%
|
433 718
+4%
|
443 289
+2%
|
454 445
+3%
|
467 686
+3%
|
468 776
+0%
|
482 081
+3%
|
518 987
+8%
|
542 170
+4%
|
555 099
+2%
|
570 772
+3%
|
582 603
+2%
|
602 848
+3%
|
618 810
+3%
|
637 697
+3%
|
660 530
+4%
|
672 130
+2%
|
680 850
+1%
|
688 971
+1%
|
693 429
+1%
|
724 915
+5%
|
756 725
+4%
|
784 440
+4%
|
813 296
+4%
|
826 923
+2%
|
814 096
-2%
|
807 406
-1%
|
817 078
+1%
|
832 441
+2%
|
856 299
+3%
|
880 750
+3%
|
899 622
+2%
|
917 682
+2%
|
927 873
+1%
|
918 359
-1%
|
923 271
+1%
|
904 428
-2%
|
896 479
-1%
|
894 586
0%
|
914 223
+2%
|
922 542
+1%
|
879 354
-5%
|
879 840
+0%
|
873 558
-1%
|
909 132
+4%
|
994 993
+9%
|
1 097 696
+10%
|
1 193 152
+9%
|
1 227 509
+3%
|
1 232 389
+0%
|
1 232 199
0%
|
1 196 510
-3%
|
1 227 730
+3%
|
1 251 837
+2%
|
1 277 761
+2%
|
1 186 944
-7%
|
1 184 126
0%
|
1 144 824
-3%
|
1 114 794
-3%
|
1 313 609
+18%
|
1 343 663
+2%
|
1 370 382
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(144 876)
|
(129 028)
|
(154 149)
|
(146 552)
|
(144 245)
|
(140 188)
|
(142 608)
|
(146 125)
|
(148 698)
|
(151 174)
|
(157 737)
|
(161 458)
|
(164 835)
|
(161 449)
|
(172 756)
|
(178 368)
|
(185 295)
|
(192 393)
|
(203 885)
|
(208 677)
|
(215 560)
|
(209 746)
|
(231 611)
|
(238 036)
|
(245 739)
|
(234 286)
|
(261 235)
|
(250 458)
|
(247 140)
|
(294 530)
|
(248 477)
|
(263 174)
|
(267 974)
|
(274 055)
|
(279 835)
|
(280 913)
|
(287 877)
|
(299 187)
|
(294 385)
|
(309 316)
|
(319 868)
|
(328 227)
|
(358 801)
|
(371 407)
|
(387 555)
|
(401 415)
|
(420 547)
|
(433 276)
|
(450 322)
|
(473 695)
|
(487 221)
|
(484 628)
|
(500 846)
|
(516 772)
|
(535 172)
|
(572 216)
|
(589 046)
|
(613 332)
|
(621 762)
|
(625 283)
|
(625 534)
|
(616 520)
|
(626 510)
|
(640 892)
|
(652 379)
|
(666 076)
|
(672 043)
|
(674 189)
|
(663 097)
|
(671 493)
|
(668 208)
|
(662 556)
|
(674 684)
|
(690 173)
|
(711 407)
|
(702 373)
|
(701 483)
|
(686 700)
|
(684 698)
|
(730 197)
|
(793 401)
|
(871 965)
|
(900 408)
|
(941 921)
|
(979 889)
|
(966 421)
|
(999 321)
|
(1 008 717)
|
(1 016 975)
|
(938 767)
|
(951 060)
|
(951 485)
|
(936 209)
|
(1 080 919)
|
(1 112 783)
|
(1 130 793)
|
|
| Selling, General & Administrative |
(142 334)
|
(104 377)
|
(151 776)
|
(144 132)
|
(141 764)
|
(137 674)
|
(140 079)
|
(143 657)
|
(146 376)
|
(148 998)
|
(155 546)
|
(159 256)
|
(162 636)
|
(159 309)
|
(170 536)
|
(175 998)
|
(182 838)
|
(189 868)
|
(201 011)
|
(205 138)
|
(211 914)
|
(206 215)
|
(227 972)
|
(235 085)
|
(242 789)
|
(231 618)
|
(258 358)
|
(249 010)
|
(247 233)
|
(290 985)
|
(225 368)
|
(215 460)
|
(194 810)
|
(273 591)
|
(186 093)
|
(191 011)
|
(193 570)
|
(193 075)
|
(199 173)
|
(208 401)
|
(219 169)
|
(227 166)
|
(240 413)
|
(249 450)
|
(256 800)
|
(271 976)
|
(282 583)
|
(290 992)
|
(306 608)
|
(314 991)
|
(324 172)
|
(334 225)
|
(342 948)
|
(350 863)
|
(363 499)
|
(376 370)
|
(390 456)
|
(405 736)
|
(415 844)
|
(420 406)
|
(425 704)
|
(426 158)
|
(429 720)
|
(434 691)
|
(433 702)
|
(432 742)
|
(433 519)
|
(435 280)
|
(434 800)
|
(466 768)
|
(465 923)
|
(469 548)
|
(467 362)
|
(464 519)
|
(482 837)
|
(478 744)
|
(489 157)
|
(475 913)
|
(472 710)
|
(493 041)
|
(536 668)
|
(599 993)
|
(629 984)
|
(663 720)
|
(697 874)
|
(691 606)
|
(704 382)
|
(719 261)
|
(716 754)
|
(667 377)
|
(673 834)
|
(674 174)
|
(673 198)
|
(751 335)
|
(789 626)
|
(796 185)
|
|
| Depreciation & Amortization |
(2 542)
|
(9 504)
|
(2 371)
|
(2 418)
|
(2 479)
|
(2 513)
|
(2 530)
|
(2 470)
|
(2 325)
|
(2 176)
|
(2 193)
|
(2 203)
|
(2 198)
|
(2 139)
|
(2 219)
|
(2 369)
|
(2 458)
|
(2 525)
|
(2 874)
|
(3 539)
|
(3 644)
|
(3 530)
|
(3 638)
|
(2 951)
|
(2 951)
|
(2 668)
|
(2 878)
|
0
|
0
|
(3 546)
|
0
|
0
|
0
|
9
|
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
|
|
| Other Operating Expenses |
0
|
(15 147)
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 448)
|
93
|
0
|
(23 109)
|
(47 714)
|
(73 164)
|
(473)
|
(93 743)
|
(89 902)
|
(94 307)
|
(106 112)
|
(95 213)
|
(100 916)
|
(100 701)
|
(101 061)
|
(118 388)
|
(121 958)
|
(130 755)
|
(129 438)
|
(137 963)
|
(142 282)
|
(143 713)
|
(158 705)
|
(163 049)
|
(150 404)
|
(157 899)
|
(165 908)
|
(171 672)
|
(195 844)
|
(198 588)
|
(207 596)
|
(205 917)
|
(204 877)
|
(199 830)
|
(190 362)
|
(196 791)
|
(206 201)
|
(218 676)
|
(233 334)
|
(238 524)
|
(238 909)
|
(228 298)
|
(204 726)
|
(202 285)
|
(193 008)
|
(207 322)
|
(225 653)
|
(228 571)
|
(223 628)
|
(212 326)
|
(210 787)
|
(211 987)
|
(237 156)
|
(256 733)
|
(271 972)
|
(270 425)
|
(278 200)
|
(282 015)
|
(274 815)
|
(294 939)
|
(289 456)
|
(300 221)
|
(271 389)
|
(277 227)
|
(277 311)
|
(263 011)
|
(329 584)
|
(323 157)
|
(334 608)
|
|
| Operating Income |
44 014
N/A
|
45 997
+5%
|
41 681
-9%
|
40 292
-3%
|
40 755
+1%
|
35 081
-14%
|
33 867
-3%
|
34 109
+1%
|
36 635
+7%
|
43 686
+19%
|
53 199
+22%
|
56 414
+6%
|
57 283
+2%
|
56 567
-1%
|
60 587
+7%
|
61 339
+1%
|
63 210
+3%
|
63 945
+1%
|
66 814
+4%
|
66 978
+0%
|
73 051
+9%
|
76 162
+4%
|
92 084
+21%
|
98 321
+7%
|
101 900
+4%
|
98 716
-3%
|
113 033
+15%
|
117 982
+4%
|
120 613
+2%
|
117 520
-3%
|
132 461
+13%
|
136 095
+3%
|
140 609
+3%
|
137 391
-2%
|
138 428
+1%
|
152 805
+10%
|
155 412
+2%
|
155 258
0%
|
173 301
+12%
|
159 460
-8%
|
162 212
+2%
|
190 760
+18%
|
183 369
-4%
|
183 692
+0%
|
183 219
0%
|
181 188
-1%
|
182 303
+1%
|
185 536
+2%
|
187 376
+1%
|
186 835
0%
|
184 909
-1%
|
196 223
+6%
|
188 125
-4%
|
176 658
-6%
|
189 743
+7%
|
184 508
-3%
|
195 393
+6%
|
199 965
+2%
|
205 161
+3%
|
188 813
-8%
|
181 872
-4%
|
200 557
+10%
|
205 930
+3%
|
215 406
+5%
|
228 371
+6%
|
233 546
+2%
|
245 639
+5%
|
253 684
+3%
|
255 262
+1%
|
251 778
-1%
|
236 220
-6%
|
233 923
-1%
|
219 902
-6%
|
224 050
+2%
|
211 134
-6%
|
176 981
-16%
|
178 357
+1%
|
186 858
+5%
|
224 434
+20%
|
264 796
+18%
|
304 295
+15%
|
321 188
+6%
|
327 100
+2%
|
290 469
-11%
|
252 310
-13%
|
230 088
-9%
|
228 409
-1%
|
243 120
+6%
|
260 786
+7%
|
248 177
-5%
|
233 065
-6%
|
193 339
-17%
|
178 584
-8%
|
232 690
+30%
|
230 881
-1%
|
239 589
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
4 877
|
(2 089)
|
(909)
|
(3 329)
|
(4 636)
|
(5 158)
|
20 305
|
20 323
|
20 773
|
16 649
|
2 604
|
1 853
|
874
|
(6 305)
|
(96)
|
743
|
1 481
|
(6 253)
|
1 390
|
1 691
|
1 325
|
(5 161)
|
2 820
|
3 241
|
2 246
|
(9 097)
|
(2 065)
|
(1 620)
|
290
|
(14 321)
|
1 102
|
1 178
|
1 213
|
(10 408)
|
3 044
|
2 235
|
863
|
(8 722)
|
3 368
|
4 452
|
6 221
|
(7 343)
|
2 179
|
(1 318)
|
(5 255)
|
(10 542)
|
(14 698)
|
(16 768)
|
(20 059)
|
(17 423)
|
(15 692)
|
(14 727)
|
(8 404)
|
(8 477)
|
(9 208)
|
(8 632)
|
(8 682)
|
(9 686)
|
(19 671)
|
(23 504)
|
(33 091)
|
(29 865)
|
(27 140)
|
(30 067)
|
(32 825)
|
(38 603)
|
(37 527)
|
(20 318)
|
(17 631)
|
(10 174)
|
(6 125)
|
(21 487)
|
(26 826)
|
(35 257)
|
(34 946)
|
(30 138)
|
(30 463)
|
(37 302)
|
(40 494)
|
(42 793)
|
(32 564)
|
(22 453)
|
(29 791)
|
(36 805)
|
(61 360)
|
(94 271)
|
(105 619)
|
(115 223)
|
(128 248)
|
(131 847)
|
(118 309)
|
(115 983)
|
(96 613)
|
(79 918)
|
(86 612)
|
(90 360)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
606
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 132
|
1 961
|
2 489
|
3 147
|
2 385
|
2 075
|
1 821
|
3 644
|
4 407
|
5 109
|
5 250
|
1 883
|
1 255
|
(48)
|
(177)
|
1 641
|
1 370
|
215 721
|
215 620
|
215 865
|
216 547
|
2 464
|
5 925
|
5 084
|
4 339
|
4 240
|
743
|
(5 523)
|
(5 452)
|
(5 404)
|
(5 447)
|
416
|
495
|
406
|
637
|
(1 267)
|
(1 237)
|
(1 171)
|
(1 260)
|
854
|
(4 609)
|
23 877
|
23 641
|
23 479
|
31 675
|
3 264
|
|
| Gain/Loss on Disposition of Assets |
0
|
16 862
|
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
|
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 |
4 887
|
(8 717)
|
(8 797)
|
(7 640)
|
(6 095)
|
830
|
(1 682)
|
(1 809)
|
(2 652)
|
(831)
|
(8 740)
|
(9 717)
|
(8 789)
|
2 306
|
(3 353)
|
(3 907)
|
(4 870)
|
(485)
|
(7 937)
|
(6 435)
|
(7 325)
|
(1 169)
|
(11 432)
|
(13 960)
|
(14 643)
|
8 428
|
827
|
1 299
|
(3 795)
|
(3 296)
|
(19 640)
|
2 924
|
9 166
|
26 105
|
9 903
|
(12 598)
|
(16 420)
|
1 057
|
(11 348)
|
(15 347)
|
(9 485)
|
(3 724)
|
(18 038)
|
(12 257)
|
(11 573)
|
(9 536)
|
(4 056)
|
(3 234)
|
(4 431)
|
(1 802)
|
(2 781)
|
(4 145)
|
(3 567)
|
(4 159)
|
(2 964)
|
(3 001)
|
(3 758)
|
(3 283)
|
(3 968)
|
(3 453)
|
(2 844)
|
(2 247)
|
(1 735)
|
(989)
|
(372)
|
(111)
|
(49)
|
(431)
|
(79)
|
742
|
18
|
(3 222)
|
(5 605)
|
(8 255)
|
(9 626)
|
(5 339)
|
(2 690)
|
(429)
|
1 838
|
1 954
|
1 771
|
2 529
|
(1 130)
|
(3 341)
|
749
|
1 199
|
3 134
|
1 081
|
(4 252)
|
(14 026)
|
(14 249)
|
(14 111)
|
(13 365)
|
(10 722)
|
(14 860)
|
(17 939)
|
|
| Pre-Tax Income |
53 778
N/A
|
52 053
-3%
|
31 975
-39%
|
29 323
-8%
|
30 024
+2%
|
30 753
+2%
|
52 491
+71%
|
52 624
+0%
|
54 757
+4%
|
59 505
+9%
|
47 063
-21%
|
48 549
+3%
|
49 367
+2%
|
52 568
+6%
|
57 137
+9%
|
58 175
+2%
|
59 821
+3%
|
57 207
-4%
|
60 268
+5%
|
62 236
+3%
|
67 053
+8%
|
69 832
+4%
|
83 473
+20%
|
87 602
+5%
|
89 503
+2%
|
98 047
+10%
|
111 794
+14%
|
117 660
+5%
|
117 107
0%
|
99 903
-15%
|
113 923
+14%
|
140 198
+23%
|
150 989
+8%
|
153 089
+1%
|
151 376
-1%
|
142 441
-6%
|
139 854
-2%
|
147 593
+6%
|
165 321
+12%
|
148 565
-10%
|
159 554
+7%
|
179 693
+13%
|
167 509
-7%
|
170 116
+2%
|
166 391
-2%
|
161 110
-3%
|
163 550
+2%
|
165 536
+1%
|
162 887
-2%
|
167 609
+3%
|
167 568
0%
|
179 312
+7%
|
178 643
0%
|
167 168
-6%
|
179 957
+8%
|
174 951
-3%
|
184 775
+6%
|
190 640
+3%
|
185 928
-2%
|
166 964
-10%
|
151 186
-9%
|
170 328
+13%
|
178 310
+5%
|
184 302
+3%
|
194 997
+6%
|
196 474
+1%
|
209 433
+7%
|
448 656
+114%
|
453 172
+1%
|
458 211
+1%
|
446 660
-3%
|
211 678
-53%
|
193 396
-9%
|
185 622
-4%
|
170 902
-8%
|
145 744
-15%
|
145 946
+0%
|
143 603
-2%
|
180 326
+26%
|
218 553
+21%
|
268 055
+23%
|
301 680
+13%
|
296 674
-2%
|
250 729
-15%
|
192 336
-23%
|
135 748
-29%
|
124 687
-8%
|
127 808
+3%
|
127 026
-1%
|
103 158
-19%
|
95 898
-7%
|
87 122
-9%
|
92 248
+6%
|
165 530
+79%
|
161 083
-3%
|
134 553
-16%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(9 512)
|
(7 146)
|
(7 944)
|
(8 895)
|
(6 121)
|
(7 436)
|
(6 734)
|
(5 052)
|
(5 392)
|
(4 977)
|
(7 462)
|
(8 378)
|
(7 808)
|
(5 899)
|
(5 440)
|
(5 161)
|
(4 417)
|
(9 115)
|
(10 447)
|
(10 634)
|
(13 509)
|
(14 235)
|
(16 702)
|
(16 193)
|
(15 659)
|
(16 668)
|
(15 855)
|
(12 002)
|
(10 371)
|
(14 085)
|
(7 937)
|
(16 409)
|
(16 868)
|
(11 724)
|
(19 881)
|
(23 411)
|
(23 173)
|
(27 656)
|
(31 478)
|
(26 152)
|
(35 452)
|
(44 890)
|
(40 459)
|
(41 697)
|
(42 186)
|
(37 133)
|
(39 553)
|
(37 325)
|
(30 710)
|
(34 705)
|
(32 543)
|
(34 630)
|
(39 133)
|
(32 279)
|
(41 055)
|
(40 486)
|
(43 335)
|
(50 115)
|
(43 313)
|
(36 115)
|
(28 397)
|
(30 246)
|
(36 442)
|
(40 859)
|
(45 348)
|
(48 366)
|
(52 594)
|
(135 321)
|
(139 012)
|
(136 127)
|
(133 011)
|
(45 648)
|
(40 625)
|
(39 976)
|
(41 748)
|
(41 312)
|
(38 119)
|
(35 408)
|
(38 601)
|
(50 633)
|
(67 798)
|
(82 630)
|
(76 663)
|
(60 669)
|
(29 627)
|
(264)
|
1 953
|
2 628
|
(3 330)
|
15 267
|
15 994
|
35 199
|
49 967
|
11 015
|
21 922
|
30 409
|
|
| Income from Continuing Operations |
44 266
|
44 907
|
24 030
|
20 427
|
23 902
|
23 317
|
45 756
|
47 571
|
49 364
|
54 528
|
39 601
|
40 172
|
41 560
|
46 669
|
51 699
|
53 015
|
55 405
|
48 092
|
49 822
|
51 603
|
53 545
|
55 597
|
66 771
|
71 409
|
73 843
|
81 379
|
95 939
|
105 659
|
106 737
|
85 818
|
105 988
|
123 790
|
134 122
|
141 365
|
131 494
|
119 029
|
116 681
|
119 937
|
133 841
|
122 411
|
124 100
|
134 802
|
127 050
|
128 419
|
124 205
|
123 977
|
123 996
|
128 210
|
132 176
|
132 905
|
135 024
|
144 681
|
139 509
|
134 889
|
138 901
|
134 463
|
141 438
|
140 526
|
142 615
|
130 850
|
122 791
|
140 082
|
141 869
|
143 445
|
149 651
|
148 108
|
156 841
|
313 337
|
314 161
|
322 085
|
313 650
|
166 029
|
152 770
|
145 646
|
129 154
|
104 432
|
107 827
|
108 195
|
141 724
|
167 920
|
200 257
|
219 051
|
220 011
|
190 060
|
162 709
|
135 484
|
126 640
|
130 436
|
123 696
|
118 425
|
111 892
|
122 321
|
142 215
|
176 545
|
183 005
|
164 962
|
|
| Income to Minority Interest |
(1 859)
|
(1 837)
|
(1 206)
|
(1 310)
|
(992)
|
(1 252)
|
(1 878)
|
(1 499)
|
(1 311)
|
(439)
|
(144)
|
84
|
(282)
|
(1 275)
|
(1 526)
|
(1 782)
|
(1 218)
|
85
|
527
|
1 150
|
907
|
236
|
(246)
|
(1 096)
|
(1 566)
|
(2 180)
|
(2 725)
|
(4 821)
|
(4 857)
|
(3 187)
|
(6 532)
|
(5 654)
|
(11 273)
|
(13 328)
|
(13 322)
|
(14 038)
|
(10 082)
|
(9 237)
|
(11 295)
|
(10 286)
|
(9 496)
|
(12 051)
|
(9 588)
|
(9 843)
|
(10 290)
|
(9 544)
|
(9 473)
|
(9 569)
|
(9 924)
|
(9 869)
|
(11 736)
|
(13 354)
|
(14 260)
|
(15 332)
|
(16 624)
|
(17 106)
|
(18 318)
|
(19 717)
|
(20 510)
|
(21 012)
|
(21 478)
|
(21 624)
|
(21 399)
|
(20 800)
|
(20 054)
|
(18 501)
|
(17 085)
|
(16 111)
|
(14 525)
|
(15 194)
|
(14 988)
|
(15 254)
|
(14 890)
|
(15 504)
|
(15 294)
|
(11 869)
|
(11 759)
|
(12 043)
|
(13 423)
|
(17 394)
|
(19 694)
|
(19 888)
|
(20 688)
|
(20 160)
|
(17 750)
|
(17 316)
|
(14 648)
|
(11 932)
|
(12 919)
|
(12 773)
|
(12 404)
|
(13 850)
|
(13 694)
|
(15 601)
|
(16 486)
|
(14 701)
|
|
| Net Income (Common) |
42 407
N/A
|
43 070
+2%
|
22 824
-47%
|
19 117
-16%
|
22 910
+20%
|
22 065
-4%
|
43 878
+99%
|
46 072
+5%
|
48 052
+4%
|
54 088
+13%
|
39 456
-27%
|
40 255
+2%
|
41 278
+3%
|
45 394
+10%
|
50 173
+11%
|
51 233
+2%
|
54 187
+6%
|
48 177
-11%
|
50 347
+5%
|
52 751
+5%
|
54 451
+3%
|
55 833
+3%
|
66 526
+19%
|
70 314
+6%
|
72 277
+3%
|
79 199
+10%
|
93 214
+18%
|
100 837
+8%
|
101 879
+1%
|
82 631
-19%
|
99 454
+20%
|
118 134
+19%
|
122 847
+4%
|
128 037
+4%
|
118 171
-8%
|
104 991
-11%
|
106 598
+2%
|
110 700
+4%
|
122 547
+11%
|
112 126
-9%
|
114 607
+2%
|
122 752
+7%
|
117 462
-4%
|
118 576
+1%
|
113 914
-4%
|
114 433
+0%
|
114 523
+0%
|
118 641
+4%
|
122 252
+3%
|
123 036
+1%
|
123 288
+0%
|
131 327
+7%
|
125 249
-5%
|
119 557
-5%
|
122 278
+2%
|
117 359
-4%
|
123 122
+5%
|
120 808
-2%
|
122 106
+1%
|
109 838
-10%
|
101 312
-8%
|
118 457
+17%
|
120 469
+2%
|
122 643
+2%
|
129 596
+6%
|
129 607
+0%
|
139 754
+8%
|
297 225
+113%
|
299 635
+1%
|
306 891
+2%
|
298 662
-3%
|
150 776
-50%
|
137 881
-9%
|
130 142
-6%
|
113 860
-13%
|
92 563
-19%
|
96 068
+4%
|
96 152
+0%
|
128 302
+33%
|
150 526
+17%
|
180 563
+20%
|
199 163
+10%
|
199 323
+0%
|
169 900
-15%
|
144 958
-15%
|
118 168
-18%
|
111 992
-5%
|
118 504
+6%
|
110 776
-7%
|
105 653
-5%
|
99 487
-6%
|
108 471
+9%
|
128 521
+18%
|
160 944
+25%
|
166 519
+3%
|
150 261
-10%
|
|
| EPS (Diluted) |
120.81
N/A
|
122.7
+2%
|
65.02
-47%
|
53.85
-17%
|
65.27
+21%
|
62.86
-4%
|
125
+99%
|
129.78
+4%
|
136.9
+5%
|
154.09
+13%
|
112.41
-27%
|
113.39
+1%
|
117.6
+4%
|
129.32
+10%
|
142.94
+11%
|
144.31
+1%
|
154.37
+7%
|
137.25
-11%
|
143.43
+5%
|
148.59
+4%
|
155.13
+4%
|
159.06
+3%
|
189.53
+19%
|
198.06
+5%
|
205.91
+4%
|
225.63
+10%
|
265.56
+18%
|
284.04
+7%
|
290.25
+2%
|
235.41
-19%
|
283.34
+20%
|
336.56
+19%
|
349.99
+4%
|
364.77
+4%
|
336.66
-8%
|
299.11
-11%
|
303.69
+2%
|
315.38
+4%
|
349.13
+11%
|
319.44
-9%
|
326.51
+2%
|
349.72
+7%
|
334.64
-4%
|
337.82
+1%
|
357.09
+6%
|
326.01
-9%
|
359
+10%
|
371.91
+4%
|
330.41
-11%
|
355.59
+8%
|
333.21
-6%
|
354.93
+7%
|
338.51
-5%
|
323.56
-4%
|
330.48
+2%
|
317.18
-4%
|
332.76
+5%
|
326.95
-2%
|
330.01
+1%
|
296.85
-10%
|
273.81
-8%
|
320.59
+17%
|
325.59
+2%
|
331.46
+2%
|
350.25
+6%
|
350.76
+0%
|
377.71
+8%
|
803.31
+113%
|
810.91
+1%
|
830.55
+2%
|
808.28
-3%
|
408.05
-50%
|
373.15
-9%
|
352.21
-6%
|
308.14
-13%
|
250.51
-19%
|
259.99
+4%
|
260.22
+0%
|
347.23
+33%
|
407.37
+17%
|
488.66
+20%
|
539
+10%
|
539.44
+0%
|
459.81
-15%
|
392.31
-15%
|
319.8
-18%
|
303.09
-5%
|
320.72
+6%
|
299.81
-7%
|
285.93
-5%
|
269.25
-6%
|
293.56
+9%
|
347.82
+18%
|
435.57
+25%
|
450.66
+3%
|
406.66
-10%
|
|