Concha y Toro Winery Inc
SGO:CONCHATORO
| 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 |
980
1 263.2466
|
| 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
Concha y Toro Winery Inc
|
Revenue
|
968.9B
CLP
|
|
Cost of Revenue
|
-592.2B
CLP
|
|
Gross Profit
|
376.7B
CLP
|
|
Operating Expenses
|
-263.5B
CLP
|
|
Operating Income
|
113.2B
CLP
|
|
Other Expenses
|
-37.5B
CLP
|
|
Net Income
|
75.7B
CLP
|
Income Statement
Concha y Toro Winery Inc
| 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
|
4 433
|
630
|
1 333
|
1 926
|
2 456
|
1 825
|
1 992
|
2 488
|
3 547
|
4 122
|
5 905
|
6 889
|
6 247
|
7 588
|
6 914
|
7 013
|
8 777
|
12 370
|
12 428
|
10 957
|
4 920
|
5 236
|
5 536
|
6 632
|
7 420
|
8 104
|
7 784
|
8 688
|
9 212
|
9 200
|
9 214
|
8 881
|
8 508
|
8 837
|
8 694
|
7 094
|
8 182
|
7 987
|
8 364
|
9 888
|
8 854
|
8 899
|
9 039
|
9 174
|
9 327
|
9 044
|
8 402
|
7 639
|
7 045
|
6 863
|
7 301
|
7 930
|
9 321
|
10 597
|
12 329
|
14 812
|
16 407
|
19 048
|
20 007
|
20 159
|
19 297
|
0
|
0
|
|
| Revenue |
104 986
N/A
|
111 641
+6%
|
114 979
+3%
|
117 494
+2%
|
124 804
+6%
|
128 321
+3%
|
137 288
+7%
|
144 063
+5%
|
150 876
+5%
|
153 344
+2%
|
159 179
+4%
|
168 365
+6%
|
181 974
+8%
|
188 207
+3%
|
202 633
+8%
|
208 611
+3%
|
210 586
+1%
|
201 367
-4%
|
204 008
+1%
|
206 154
+1%
|
215 765
+5%
|
215 843
+0%
|
250 632
+16%
|
269 911
+8%
|
295 681
+10%
|
285 790
-3%
|
313 277
+10%
|
316 680
+1%
|
308 259
-3%
|
322 166
+5%
|
322 938
+0%
|
338 317
+5%
|
349 915
+3%
|
353 595
+1%
|
353 205
0%
|
357 475
+1%
|
368 681
+3%
|
374 019
+1%
|
385 852
+3%
|
390 700
+1%
|
396 598
+2%
|
422 735
+7%
|
431 985
+2%
|
439 484
+2%
|
441 567
+0%
|
450 545
+2%
|
450 473
0%
|
449 576
0%
|
468 809
+4%
|
475 622
+1%
|
498 886
+5%
|
531 498
+7%
|
544 946
+3%
|
583 313
+7%
|
585 281
+0%
|
600 034
+3%
|
621 828
+4%
|
636 194
+2%
|
652 037
+2%
|
667 719
+2%
|
667 313
0%
|
658 448
-1%
|
647 772
-2%
|
633 396
-2%
|
617 324
-3%
|
613 515
-1%
|
616 477
+0%
|
608 852
-1%
|
610 145
+0%
|
614 129
+1%
|
620 373
+1%
|
634 659
+2%
|
643 639
+1%
|
656 980
+2%
|
677 407
+3%
|
704 680
+4%
|
751 280
+7%
|
769 067
+2%
|
781 457
+2%
|
799 003
+2%
|
792 842
-1%
|
836 713
+6%
|
851 265
+2%
|
863 050
+1%
|
882 266
+2%
|
870 582
-1%
|
855 698
-2%
|
835 166
-2%
|
824 522
-1%
|
837 213
+2%
|
880 211
+5%
|
915 910
+4%
|
935 099
+2%
|
958 630
+3%
|
961 438
+0%
|
968 921
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(66 621)
|
(70 283)
|
(71 935)
|
(73 125)
|
(76 903)
|
(78 249)
|
(83 385)
|
(87 489)
|
(91 387)
|
(94 333)
|
(97 972)
|
(102 590)
|
(111 159)
|
(116 091)
|
(123 751)
|
(129 648)
|
(134 686)
|
(131 373)
|
(136 732)
|
(139 602)
|
(143 721)
|
(141 447)
|
(159 566)
|
(167 873)
|
(179 471)
|
(170 700)
|
(187 202)
|
(188 364)
|
(185 488)
|
(193 601)
|
(195 652)
|
(208 595)
|
(216 481)
|
(224 644)
|
(222 747)
|
(226 737)
|
(237 228)
|
(241 776)
|
(252 119)
|
(256 142)
|
(261 826)
|
(280 157)
|
(287 856)
|
(294 258)
|
(295 870)
|
(302 963)
|
(302 198)
|
(303 035)
|
(312 418)
|
(311 387)
|
(322 911)
|
(339 418)
|
(343 397)
|
(362 601)
|
(364 370)
|
(373 389)
|
(384 903)
|
(391 505)
|
(399 205)
|
(406 155)
|
(409 663)
|
(412 382)
|
(413 850)
|
(413 009)
|
(409 674)
|
(412 079)
|
(414 133)
|
(410 363)
|
(411 903)
|
(409 543)
|
(412 027)
|
(415 243)
|
(413 339)
|
(415 584)
|
(420 802)
|
(430 108)
|
(455 284)
|
(461 198)
|
(469 288)
|
(484 140)
|
(478 303)
|
(501 793)
|
(507 362)
|
(514 970)
|
(527 636)
|
(528 861)
|
(525 844)
|
(517 638)
|
(518 039)
|
(527 782)
|
(551 948)
|
(566 067)
|
(574 303)
|
(585 938)
|
(586 775)
|
(592 211)
|
|
| Gross Profit |
38 365
N/A
|
41 358
+8%
|
43 044
+4%
|
44 369
+3%
|
47 901
+8%
|
50 072
+5%
|
53 903
+8%
|
56 574
+5%
|
59 489
+5%
|
59 011
-1%
|
61 207
+4%
|
65 775
+7%
|
70 815
+8%
|
72 116
+2%
|
78 882
+9%
|
78 963
+0%
|
75 900
-4%
|
69 994
-8%
|
67 277
-4%
|
66 553
-1%
|
72 045
+8%
|
74 396
+3%
|
91 066
+22%
|
102 039
+12%
|
116 211
+14%
|
115 090
-1%
|
126 075
+10%
|
128 314
+2%
|
122 769
-4%
|
128 565
+5%
|
127 284
-1%
|
129 721
+2%
|
133 433
+3%
|
128 951
-3%
|
130 459
+1%
|
130 739
+0%
|
131 454
+1%
|
132 243
+1%
|
133 733
+1%
|
134 559
+1%
|
134 774
+0%
|
142 579
+6%
|
144 131
+1%
|
145 227
+1%
|
145 697
+0%
|
147 581
+1%
|
148 275
+0%
|
146 541
-1%
|
156 391
+7%
|
164 235
+5%
|
175 976
+7%
|
192 081
+9%
|
201 549
+5%
|
220 712
+10%
|
220 910
+0%
|
226 644
+3%
|
236 925
+5%
|
244 689
+3%
|
252 832
+3%
|
261 564
+3%
|
257 650
-1%
|
246 066
-4%
|
233 923
-5%
|
220 389
-6%
|
207 652
-6%
|
201 436
-3%
|
202 345
+0%
|
198 489
-2%
|
198 242
0%
|
204 586
+3%
|
208 346
+2%
|
219 416
+5%
|
230 300
+5%
|
241 397
+5%
|
256 606
+6%
|
274 572
+7%
|
295 996
+8%
|
307 870
+4%
|
312 169
+1%
|
314 863
+1%
|
314 539
0%
|
334 920
+6%
|
343 903
+3%
|
348 080
+1%
|
354 630
+2%
|
341 721
-4%
|
329 854
-3%
|
317 528
-4%
|
306 484
-3%
|
309 431
+1%
|
328 263
+6%
|
349 844
+7%
|
360 796
+3%
|
372 692
+3%
|
374 663
+1%
|
376 710
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(21 391)
|
(23 239)
|
(24 542)
|
(25 746)
|
(27 982)
|
(29 643)
|
(31 974)
|
(33 911)
|
(36 035)
|
(37 027)
|
(38 860)
|
(40 592)
|
(41 905)
|
(41 769)
|
(46 074)
|
(46 450)
|
(47 709)
|
(45 157)
|
(45 666)
|
(46 979)
|
(49 638)
|
(50 146)
|
(58 324)
|
(62 990)
|
(69 476)
|
(67 923)
|
(74 503)
|
(76 166)
|
(73 322)
|
(77 369)
|
(77 878)
|
(80 521)
|
(84 775)
|
(84 427)
|
(85 811)
|
(86 576)
|
(87 011)
|
(86 967)
|
(88 321)
|
(90 807)
|
(93 724)
|
(82 432)
|
(85 322)
|
(88 243)
|
(89 477)
|
(111 418)
|
(112 150)
|
(116 696)
|
(123 589)
|
(128 023)
|
(133 950)
|
(139 275)
|
(145 461)
|
(157 702)
|
(159 969)
|
(164 102)
|
(169 652)
|
(173 667)
|
(179 169)
|
(182 610)
|
(182 160)
|
(181 781)
|
(174 124)
|
(165 201)
|
(155 271)
|
(144 385)
|
(143 321)
|
(141 663)
|
(145 114)
|
(150 962)
|
(155 187)
|
(161 150)
|
(161 894)
|
(165 207)
|
(173 105)
|
(177 088)
|
(183 759)
|
(187 936)
|
(186 321)
|
(188 929)
|
(192 739)
|
(206 807)
|
(213 630)
|
(227 052)
|
(239 670)
|
(237 101)
|
(243 197)
|
(243 290)
|
(239 582)
|
(246 087)
|
(250 075)
|
(251 167)
|
(255 177)
|
(254 974)
|
(256 917)
|
(263 495)
|
|
| Selling, General & Administrative |
(21 359)
|
(23 239)
|
(24 562)
|
(25 786)
|
(27 959)
|
(29 562)
|
(31 872)
|
(33 789)
|
(35 956)
|
(36 948)
|
(38 779)
|
(40 510)
|
(41 829)
|
(41 695)
|
(45 999)
|
(46 378)
|
(47 632)
|
(45 085)
|
(45 593)
|
(46 905)
|
(49 562)
|
(48 899)
|
(58 243)
|
(62 907)
|
(69 392)
|
(66 575)
|
(74 416)
|
(76 079)
|
(73 236)
|
(75 760)
|
(77 814)
|
(80 478)
|
(84 753)
|
(82 935)
|
(84 950)
|
(84 952)
|
(84 773)
|
(85 039)
|
(88 394)
|
(90 595)
|
(93 336)
|
(99 263)
|
(101 816)
|
(105 330)
|
(107 085)
|
(110 372)
|
(111 191)
|
(115 554)
|
(121 925)
|
(125 070)
|
(130 195)
|
(135 313)
|
(142 240)
|
(154 625)
|
(156 903)
|
(161 089)
|
(165 581)
|
(170 018)
|
(175 451)
|
(178 703)
|
(180 715)
|
(180 084)
|
(172 506)
|
(163 824)
|
(152 217)
|
(141 998)
|
(141 254)
|
(139 463)
|
(142 015)
|
(146 975)
|
(150 873)
|
(157 235)
|
(158 766)
|
(162 975)
|
(171 166)
|
(174 658)
|
(180 961)
|
(185 177)
|
(183 429)
|
(187 155)
|
(193 265)
|
(205 736)
|
(214 000)
|
(225 173)
|
(235 582)
|
(234 767)
|
(239 346)
|
(240 603)
|
(237 356)
|
(238 280)
|
(242 642)
|
(244 583)
|
(248 318)
|
(253 435)
|
(253 955)
|
(259 315)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(81)
|
(39)
|
(59)
|
(79)
|
(79)
|
(81)
|
(82)
|
(76)
|
(74)
|
(75)
|
(72)
|
(77)
|
(72)
|
(73)
|
(74)
|
(75)
|
(1 247)
|
(80)
|
(82)
|
(85)
|
(1 349)
|
(88)
|
(88)
|
(86)
|
(1 609)
|
0
|
0
|
0
|
(1 492)
|
(454)
|
(933)
|
(1 371)
|
(2 068)
|
(1 403)
|
(1 895)
|
(2 053)
|
(2 105)
|
(2 468)
|
(2 076)
|
(2 072)
|
(1 218)
|
(1 218)
|
(1 319)
|
(1 230)
|
(2 541)
|
(3 324)
|
(3 602)
|
(3 126)
|
(2 205)
|
(2 166)
|
(1 851)
|
(2 415)
|
(2 435)
|
(2 484)
|
(2 428)
|
(2 433)
|
(2 391)
|
(2 299)
|
(2 241)
|
(2 182)
|
(2 120)
|
(2 126)
|
(2 100)
|
(1 563)
|
(2 152)
|
0
|
0
|
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 |
(32)
|
0
|
20
|
40
|
(23)
|
0
|
(63)
|
(63)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(64)
|
(43)
|
(22)
|
0
|
(407)
|
(691)
|
(867)
|
139
|
1 476
|
1 683
|
1 665
|
18 936
|
18 961
|
19 162
|
19 680
|
172
|
259
|
177
|
(434)
|
(412)
|
(432)
|
(361)
|
(96)
|
(872)
|
(901)
|
(1 163)
|
(1 656)
|
(1 214)
|
(1 233)
|
(1 478)
|
989
|
694
|
681
|
864
|
(874)
|
(267)
|
59
|
(100)
|
(1 536)
|
(1 835)
|
(4 314)
|
(3 915)
|
(3 129)
|
(2 233)
|
(1 939)
|
(2 430)
|
(2 798)
|
(2 760)
|
(2 893)
|
(1 774)
|
525
|
(1 071)
|
370
|
(1 878)
|
(4 088)
|
(2 334)
|
(3 851)
|
(2 687)
|
(2 226)
|
(7 808)
|
(7 432)
|
(6 583)
|
(6 859)
|
(1 540)
|
(2 962)
|
(4 180)
|
|
| Operating Income |
16 974
N/A
|
18 119
+7%
|
18 502
+2%
|
18 623
+1%
|
19 919
+7%
|
20 429
+3%
|
21 929
+7%
|
22 663
+3%
|
23 454
+3%
|
21 984
-6%
|
22 347
+2%
|
25 183
+13%
|
28 910
+15%
|
30 347
+5%
|
32 808
+8%
|
32 513
-1%
|
28 191
-13%
|
24 837
-12%
|
21 611
-13%
|
19 574
-9%
|
22 407
+14%
|
24 250
+8%
|
32 742
+35%
|
39 048
+19%
|
46 734
+20%
|
47 167
+1%
|
51 571
+9%
|
52 149
+1%
|
49 448
-5%
|
51 196
+4%
|
49 409
-3%
|
49 201
0%
|
48 659
-1%
|
44 523
-8%
|
44 647
+0%
|
44 163
-1%
|
44 443
+1%
|
45 275
+2%
|
45 412
+0%
|
43 751
-4%
|
41 048
-6%
|
60 146
+47%
|
58 807
-2%
|
56 983
-3%
|
56 221
-1%
|
36 164
-36%
|
36 125
0%
|
29 845
-17%
|
32 801
+10%
|
36 213
+10%
|
42 025
+16%
|
52 805
+26%
|
56 088
+6%
|
63 010
+12%
|
60 942
-3%
|
62 543
+3%
|
67 273
+8%
|
71 022
+6%
|
73 663
+4%
|
78 954
+7%
|
75 491
-4%
|
64 285
-15%
|
59 799
-7%
|
55 188
-8%
|
52 380
-5%
|
57 051
+9%
|
59 024
+3%
|
56 826
-4%
|
53 128
-7%
|
53 624
+1%
|
53 159
-1%
|
58 267
+10%
|
68 405
+17%
|
76 189
+11%
|
83 501
+10%
|
97 484
+17%
|
112 237
+15%
|
119 933
+7%
|
125 848
+5%
|
125 933
+0%
|
121 799
-3%
|
128 113
+5%
|
130 273
+2%
|
121 028
-7%
|
114 960
-5%
|
104 620
-9%
|
86 657
-17%
|
74 239
-14%
|
66 902
-10%
|
63 343
-5%
|
78 189
+23%
|
98 677
+26%
|
105 619
+7%
|
117 717
+11%
|
117 745
+0%
|
113 215
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1 606
|
0
|
(3)
|
(409)
|
(725)
|
(1 352)
|
(948)
|
(947)
|
(1 422)
|
1 707
|
584
|
83
|
(256)
|
(1 024)
|
(245)
|
(44)
|
413
|
589
|
882
|
1 351
|
1 184
|
906
|
535
|
54
|
613
|
1 157
|
1 063
|
2 514
|
2 197
|
(80)
|
2 531
|
5 659
|
8 400
|
12 599
|
6 790
|
4 516
|
4 085
|
7 926
|
7 599
|
6 647
|
7 159
|
6 903
|
7 793
|
6 672
|
6 129
|
8 124
|
7 814
|
9 582
|
11 024
|
8 236
|
7 029
|
3 980
|
2 048
|
1 427
|
926
|
858
|
(1 202)
|
(964)
|
(2 101)
|
(4 031)
|
(4 598)
|
(3 765)
|
(4 345)
|
(2 018)
|
2 925
|
3 711
|
5 639
|
10 624
|
10 296
|
5 754
|
4 306
|
(665)
|
(2 203)
|
(2 574)
|
(4 790)
|
(7 782)
|
(10 242)
|
(9 407)
|
(8 326)
|
(6 654)
|
(755)
|
203
|
1 834
|
3 292
|
1 865
|
194
|
(1 546)
|
(4 497)
|
(6 954)
|
(11 001)
|
(12 916)
|
(12 896)
|
(15 803)
|
(10 495)
|
(9 763)
|
(8 918)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
163
|
77
|
5 901
|
6 018
|
5 956
|
5 988
|
4 861
|
4 805
|
4 784
|
11 048
|
6 383
|
6 584
|
6 586
|
442
|
888
|
626
|
614
|
581
|
377
|
1 057
|
1 095
|
4 949
|
4 799
|
4 168
|
4 114
|
245
|
253
|
269
|
259
|
264
|
1 926
|
1 960
|
2 558
|
2 647
|
2 001
|
1 940
|
1 390
|
|
| 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
|
84
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
720
|
0
|
0
|
0
|
133
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(2 730)
|
(2 201)
|
(1 830)
|
(132)
|
304
|
224
|
156
|
(1 099)
|
(1 016)
|
(1 734)
|
(1 531)
|
(1 391)
|
(2 049)
|
(1 796)
|
(2 173)
|
(2 978)
|
(3 714)
|
(2 911)
|
(3 543)
|
(3 532)
|
(3 787)
|
(4 803)
|
(5 334)
|
(5 736)
|
(5 836)
|
(6 178)
|
(6 862)
|
(6 258)
|
(5 926)
|
(7 583)
|
(6 775)
|
(6 662)
|
(6 121)
|
(4 388)
|
1 920
|
2 451
|
3 017
|
(1 560)
|
(1 704)
|
(2 229)
|
(2 905)
|
(3 526)
|
(3 172)
|
(1 906)
|
(1 444)
|
(3 519)
|
(3 071)
|
(4 009)
|
(4 007)
|
(2 078)
|
(2 284)
|
(2 592)
|
(5 413)
|
(8 039)
|
(8 464)
|
(8 050)
|
(5 626)
|
(3 177)
|
(2 168)
|
(1 870)
|
(826)
|
(349)
|
(638)
|
(1 177)
|
(1 551)
|
(1 913)
|
(2 262)
|
(2 597)
|
(4 775)
|
(4 265)
|
(3 990)
|
(3 919)
|
(2 725)
|
(4 021)
|
(5 049)
|
(5 552)
|
(5 714)
|
(5 419)
|
(4 781)
|
(3 870)
|
(3 514)
|
(3 281)
|
(3 601)
|
(3 186)
|
(3 426)
|
(3 344)
|
(2 878)
|
(3 382)
|
(2 533)
|
(1 793)
|
(1 498)
|
(1 516)
|
(1 630)
|
(3 603)
|
(3 697)
|
(3 483)
|
|
| Pre-Tax Income |
15 850
N/A
|
15 918
+0%
|
16 669
+5%
|
18 082
+8%
|
19 498
+8%
|
19 301
-1%
|
21 137
+10%
|
20 617
-2%
|
21 016
+2%
|
21 957
+4%
|
21 400
-3%
|
23 875
+12%
|
26 605
+11%
|
27 527
+3%
|
30 390
+10%
|
29 491
-3%
|
24 890
-16%
|
22 515
-10%
|
18 950
-16%
|
17 393
-8%
|
19 804
+14%
|
20 437
+3%
|
27 943
+37%
|
33 366
+19%
|
41 511
+24%
|
42 234
+2%
|
45 772
+8%
|
48 405
+6%
|
45 719
-6%
|
44 253
-3%
|
45 165
+2%
|
48 198
+7%
|
50 938
+6%
|
52 867
+4%
|
53 357
+1%
|
51 130
-4%
|
51 544
+1%
|
51 641
+0%
|
51 305
-1%
|
48 167
-6%
|
45 302
-6%
|
63 523
+40%
|
63 430
0%
|
61 751
-3%
|
60 907
-1%
|
40 769
-33%
|
40 869
+0%
|
35 419
-13%
|
39 819
+12%
|
42 371
+6%
|
46 770
+10%
|
54 193
+16%
|
52 722
-3%
|
56 398
+7%
|
53 402
-5%
|
55 349
+4%
|
60 445
+9%
|
66 880
+11%
|
69 410
+4%
|
73 217
+5%
|
70 144
-4%
|
66 072
-6%
|
60 833
-8%
|
57 947
-5%
|
59 740
+3%
|
63 710
+7%
|
67 205
+5%
|
69 637
+4%
|
69 697
+0%
|
61 495
-12%
|
60 057
-2%
|
60 268
+0%
|
63 919
+6%
|
70 482
+10%
|
74 288
+5%
|
84 764
+14%
|
96 861
+14%
|
105 484
+9%
|
113 798
+8%
|
116 505
+2%
|
122 479
+5%
|
129 834
+6%
|
132 674
+2%
|
125 247
-6%
|
113 643
-9%
|
101 723
-10%
|
82 502
-19%
|
66 619
-19%
|
57 679
-13%
|
52 476
-9%
|
65 735
+25%
|
86 823
+32%
|
90 835
+5%
|
105 620
+16%
|
106 226
+1%
|
102 205
-4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 066)
|
(2 684)
|
(2 922)
|
(3 460)
|
(3 815)
|
(2 979)
|
(3 299)
|
(3 171)
|
(3 029)
|
(3 368)
|
(3 276)
|
(3 539)
|
(4 037)
|
(4 840)
|
(5 357)
|
(5 317)
|
(4 613)
|
(3 475)
|
(2 870)
|
(2 791)
|
(3 305)
|
(4 275)
|
(5 747)
|
(6 720)
|
(8 186)
|
(8 166)
|
(8 833)
|
(9 534)
|
(9 449)
|
(9 102)
|
(9 396)
|
(9 114)
|
(9 248)
|
(8 706)
|
(9 082)
|
(9 425)
|
(9 268)
|
(9 723)
|
(9 435)
|
(8 999)
|
(9 299)
|
(13 041)
|
(13 392)
|
(12 442)
|
(14 267)
|
(10 465)
|
(10 391)
|
(10 240)
|
(8 657)
|
(8 762)
|
(9 694)
|
(11 375)
|
(11 792)
|
(12 747)
|
(12 665)
|
(13 744)
|
(14 563)
|
(16 518)
|
(17 563)
|
(18 172)
|
(17 367)
|
(17 542)
|
(15 914)
|
(14 797)
|
(15 524)
|
(13 720)
|
(14 459)
|
(14 794)
|
(11 755)
|
(11 394)
|
(11 135)
|
(10 872)
|
(15 145)
|
(17 072)
|
(18 504)
|
(21 699)
|
(24 358)
|
(26 390)
|
(27 487)
|
(28 291)
|
(30 173)
|
(29 139)
|
(29 092)
|
(21 476)
|
(15 076)
|
(12 740)
|
(8 310)
|
(9 259)
|
(9 249)
|
(8 497)
|
(12 006)
|
(17 940)
|
(20 378)
|
(26 916)
|
(26 408)
|
(25 216)
|
|
| Income from Continuing Operations |
13 784
|
13 234
|
13 747
|
14 622
|
15 683
|
16 322
|
17 838
|
17 446
|
17 987
|
18 589
|
18 124
|
20 336
|
22 568
|
22 687
|
25 033
|
24 174
|
20 277
|
19 040
|
16 080
|
14 602
|
16 499
|
16 162
|
22 195
|
26 645
|
33 324
|
34 067
|
36 940
|
38 872
|
36 272
|
35 152
|
35 770
|
39 085
|
41 690
|
44 160
|
44 274
|
41 704
|
42 275
|
41 919
|
41 870
|
39 168
|
36 003
|
50 482
|
50 039
|
49 310
|
46 640
|
30 303
|
30 476
|
25 177
|
31 160
|
33 609
|
37 074
|
42 816
|
40 930
|
43 651
|
40 739
|
41 607
|
45 882
|
50 362
|
51 845
|
55 042
|
52 775
|
48 530
|
44 919
|
43 151
|
44 217
|
49 990
|
52 746
|
54 843
|
57 942
|
50 101
|
48 922
|
49 396
|
48 774
|
53 410
|
55 785
|
63 065
|
72 503
|
79 094
|
86 311
|
88 214
|
92 306
|
100 694
|
103 582
|
103 772
|
98 568
|
88 983
|
74 191
|
57 361
|
48 430
|
43 979
|
53 729
|
68 883
|
70 457
|
78 704
|
79 818
|
76 988
|
|
| Income to Minority Interest |
(8)
|
(6)
|
(7)
|
(7)
|
(7)
|
(11)
|
(11)
|
(11)
|
(9)
|
(5)
|
(3)
|
1
|
3
|
4
|
6
|
3
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(4)
|
(8)
|
(9)
|
(10)
|
(20)
|
(17)
|
0
|
1
|
13
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
11
|
(29)
|
(281)
|
(439)
|
(518)
|
(527)
|
(435)
|
(366)
|
(374)
|
(294)
|
(600)
|
(592)
|
(666)
|
(668)
|
(565)
|
(630)
|
(590)
|
(637)
|
(598)
|
(481)
|
(425)
|
(361)
|
(416)
|
(514)
|
(611)
|
(770)
|
(990)
|
(945)
|
(968)
|
(920)
|
(910)
|
(750)
|
(819)
|
(1 002)
|
(1 100)
|
(1 449)
|
(1 534)
|
(1 574)
|
(1 884)
|
(1 826)
|
(1 829)
|
(1 716)
|
(1 771)
|
(1 504)
|
(1 534)
|
(1 107)
|
(853)
|
(1 015)
|
(758)
|
(1 196)
|
(1 284)
|
(1 354)
|
(1 275)
|
|
| Net Income (Common) |
13 776
N/A
|
13 228
-4%
|
13 740
+4%
|
14 615
+6%
|
15 676
+7%
|
16 311
+4%
|
17 827
+9%
|
17 435
-2%
|
17 978
+3%
|
18 584
+3%
|
18 121
-2%
|
20 337
+12%
|
22 571
+11%
|
22 691
+1%
|
25 039
+10%
|
24 177
-3%
|
20 277
-16%
|
19 040
-6%
|
16 080
-16%
|
14 601
-9%
|
16 498
+13%
|
16 161
-2%
|
22 192
+37%
|
26 642
+20%
|
33 317
+25%
|
34 059
+2%
|
36 931
+8%
|
38 852
+5%
|
36 255
-7%
|
35 152
-3%
|
35 771
+2%
|
39 098
+9%
|
41 704
+7%
|
44 160
+6%
|
44 274
+0%
|
41 704
-6%
|
42 275
+1%
|
41 919
-1%
|
41 870
0%
|
39 168
-6%
|
36 003
-8%
|
50 482
+40%
|
50 039
-1%
|
49 319
-1%
|
46 609
-5%
|
30 022
-36%
|
30 037
+0%
|
24 660
-18%
|
30 635
+24%
|
33 174
+8%
|
36 710
+11%
|
42 444
+16%
|
40 637
-4%
|
43 051
+6%
|
40 147
-7%
|
40 941
+2%
|
45 214
+10%
|
49 797
+10%
|
51 216
+3%
|
54 454
+6%
|
52 140
-4%
|
47 931
-8%
|
44 439
-7%
|
42 726
-4%
|
43 856
+3%
|
49 575
+13%
|
52 231
+5%
|
54 232
+4%
|
57 172
+5%
|
49 111
-14%
|
47 978
-2%
|
48 427
+1%
|
47 853
-1%
|
52 500
+10%
|
55 034
+5%
|
62 246
+13%
|
71 501
+15%
|
77 994
+9%
|
84 862
+9%
|
86 680
+2%
|
90 732
+5%
|
98 810
+9%
|
101 756
+3%
|
101 943
+0%
|
96 852
-5%
|
87 213
-10%
|
72 688
-17%
|
55 826
-23%
|
47 323
-15%
|
43 126
-9%
|
52 714
+22%
|
68 125
+29%
|
69 261
+2%
|
77 420
+12%
|
78 464
+1%
|
75 714
-4%
|
|
| EPS (Diluted) |
19.13
N/A
|
18.37
-4%
|
19.08
+4%
|
20.07
+5%
|
21.76
+8%
|
22.65
+4%
|
24.75
+9%
|
23.94
-3%
|
24.97
+4%
|
25.81
+3%
|
25.17
-2%
|
27.93
+11%
|
31.35
+12%
|
31.51
+1%
|
34.78
+10%
|
33.21
-5%
|
28.17
-15%
|
26.44
-6%
|
22.34
-16%
|
20.05
-10%
|
22.92
+14%
|
22.47
-2%
|
30.83
+37%
|
36.59
+19%
|
46.28
+26%
|
47.3
+2%
|
51.3
+8%
|
53.36
+4%
|
50.35
-6%
|
48.82
-3%
|
49.75
+2%
|
52.9
+6%
|
56.81
+7%
|
59.12
+4%
|
59.74
+1%
|
55.82
-7%
|
56.59
+1%
|
56.12
-1%
|
56.05
0%
|
52.43
-6%
|
48.19
-8%
|
67.58
+40%
|
66.98
-1%
|
66.02
-1%
|
62.4
-5%
|
40.19
-36%
|
40.21
+0%
|
33.01
-18%
|
41
+24%
|
44.41
+8%
|
49.14
+11%
|
56.82
+16%
|
54.41
-4%
|
57.63
+6%
|
53.75
-7%
|
54.81
+2%
|
60.53
+10%
|
66.66
+10%
|
68.57
+3%
|
72.9
+6%
|
69.8
-4%
|
64.16
-8%
|
59.48
-7%
|
57.19
-4%
|
58.7
+3%
|
66.36
+13%
|
69.92
+5%
|
72.6
+4%
|
76.54
+5%
|
65.74
-14%
|
64.23
-2%
|
64.83
+1%
|
64.06
-1%
|
70.28
+10%
|
73.67
+5%
|
83.33
+13%
|
95.72
+15%
|
104.41
+9%
|
113.6
+9%
|
116.04
+2%
|
121.46
+5%
|
132.27
+9%
|
136.22
+3%
|
137.83
+1%
|
131
-5%
|
118.01
-10%
|
98.35
-17%
|
75.56
-23%
|
64.03
-15%
|
58.36
-9%
|
71.33
+22%
|
92.18
+29%
|
93.72
+2%
|
104.76
+12%
|
106.17
+1%
|
102.45
-4%
|
|