Socovesa SA
SGO:SOCOVESA
| 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 |
66.1
182.22
|
| 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
Socovesa SA
|
Revenue
|
343.9B
CLP
|
|
Cost of Revenue
|
-259.5B
CLP
|
|
Gross Profit
|
84.4B
CLP
|
|
Operating Expenses
|
-52.8B
CLP
|
|
Operating Income
|
31.6B
CLP
|
|
Other Expenses
|
-40.6B
CLP
|
|
Net Income
|
-9B
CLP
|
Income Statement
Socovesa SA
| 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
|
294
|
0
|
0
|
0
|
1 185
|
2 765
|
5 470
|
9 465
|
14 855
|
16 977
|
17 396
|
15 307
|
14 967
|
14 566
|
14 977
|
17 258
|
17 763
|
20 854
|
21 663
|
21 641
|
21 331
|
17 758
|
18 282
|
19 418
|
17 854
|
17 549
|
16 163
|
13 838
|
12 839
|
12 444
|
11 718
|
10 623
|
10 536
|
9 873
|
9 497
|
9 905
|
9 366
|
9 472
|
10 727
|
11 275
|
12 873
|
14 351
|
13 078
|
12 805
|
12 694
|
10 362
|
9 722
|
9 960
|
9 624
|
13 054
|
18 171
|
23 751
|
30 598
|
37 240
|
43 831
|
45 329
|
49 866
|
51 937
|
53 844
|
56 500
|
56 149
|
0
|
0
|
0
|
|
| Revenue |
174 093
N/A
|
190 238
+9%
|
185 324
-3%
|
210 665
+14%
|
230 180
+9%
|
237 643
+3%
|
213 389
-10%
|
205 590
-4%
|
192 441
-6%
|
185 417
-4%
|
204 931
+11%
|
222 133
+8%
|
238 050
+7%
|
259 870
+9%
|
257 982
-1%
|
260 484
+1%
|
272 991
+5%
|
287 151
+5%
|
320 930
+12%
|
337 715
+5%
|
313 961
-7%
|
287 978
-8%
|
331 002
+15%
|
326 900
-1%
|
323 587
-1%
|
335 238
+4%
|
315 960
-6%
|
337 287
+7%
|
365 956
+8%
|
371 545
+2%
|
394 736
+6%
|
382 216
-3%
|
384 450
+1%
|
402 412
+5%
|
363 546
-10%
|
366 719
+1%
|
362 019
-1%
|
342 288
-5%
|
343 541
+0%
|
349 664
+2%
|
357 547
+2%
|
359 086
+0%
|
393 455
+10%
|
372 815
-5%
|
362 011
-3%
|
341 041
-6%
|
325 942
-4%
|
323 760
-1%
|
327 182
+1%
|
332 268
+2%
|
334 866
+1%
|
353 404
+6%
|
345 686
-2%
|
353 131
+2%
|
270 098
-24%
|
238 335
-12%
|
245 974
+3%
|
278 338
+13%
|
329 720
+18%
|
351 551
+7%
|
314 675
-10%
|
267 376
-15%
|
233 321
-13%
|
225 839
-3%
|
232 683
+3%
|
257 351
+11%
|
267 191
+4%
|
285 963
+7%
|
332 749
+16%
|
346 041
+4%
|
374 629
+8%
|
359 209
-4%
|
342 982
-5%
|
343 868
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(138 305)
|
(148 864)
|
(149 478)
|
(169 748)
|
(186 875)
|
(196 079)
|
(174 397)
|
(168 492)
|
(155 092)
|
(141 024)
|
(169 390)
|
(173 783)
|
(186 451)
|
(209 415)
|
(210 379)
|
(214 020)
|
(226 448)
|
(239 728)
|
(258 135)
|
(272 126)
|
(256 100)
|
(238 126)
|
(266 926)
|
(260 802)
|
(253 712)
|
(258 330)
|
(244 601)
|
(258 519)
|
(277 853)
|
(276 803)
|
(292 017)
|
(281 485)
|
(280 125)
|
(291 824)
|
(257 461)
|
(257 310)
|
(252 962)
|
(238 488)
|
(241 254)
|
(246 633)
|
(253 008)
|
(254 618)
|
(284 130)
|
(270 012)
|
(265 479)
|
(251 710)
|
(234 792)
|
(233 368)
|
(233 289)
|
(236 141)
|
(237 871)
|
(250 628)
|
(244 151)
|
(246 349)
|
(192 213)
|
(168 953)
|
(174 972)
|
(200 732)
|
(237 357)
|
(254 959)
|
(229 827)
|
(198 041)
|
(174 557)
|
(168 124)
|
(173 822)
|
(194 664)
|
(205 926)
|
(224 195)
|
(260 934)
|
(271 062)
|
(292 185)
|
(277 776)
|
(261 112)
|
(259 511)
|
|
| Gross Profit |
35 789
N/A
|
41 375
+16%
|
35 846
-13%
|
40 916
+14%
|
43 304
+6%
|
41 563
-4%
|
38 992
-6%
|
37 098
-5%
|
37 349
+1%
|
44 393
+19%
|
35 541
-20%
|
48 349
+36%
|
51 598
+7%
|
50 454
-2%
|
47 604
-6%
|
46 464
-2%
|
46 544
+0%
|
47 424
+2%
|
62 794
+32%
|
65 590
+4%
|
57 861
-12%
|
49 852
-14%
|
64 076
+29%
|
66 098
+3%
|
69 875
+6%
|
76 908
+10%
|
71 359
-7%
|
78 768
+10%
|
88 103
+12%
|
94 742
+8%
|
102 718
+8%
|
100 731
-2%
|
104 325
+4%
|
110 588
+6%
|
106 085
-4%
|
109 409
+3%
|
109 056
0%
|
103 799
-5%
|
102 288
-1%
|
103 029
+1%
|
104 537
+1%
|
104 467
0%
|
109 325
+5%
|
102 803
-6%
|
96 533
-6%
|
89 331
-7%
|
91 150
+2%
|
90 392
-1%
|
93 893
+4%
|
96 127
+2%
|
96 995
+1%
|
102 776
+6%
|
101 535
-1%
|
106 781
+5%
|
77 885
-27%
|
69 382
-11%
|
71 002
+2%
|
77 606
+9%
|
92 363
+19%
|
96 592
+5%
|
84 848
-12%
|
69 335
-18%
|
58 764
-15%
|
57 715
-2%
|
58 861
+2%
|
62 686
+6%
|
61 266
-2%
|
61 768
+1%
|
71 816
+16%
|
74 979
+4%
|
82 443
+10%
|
81 433
-1%
|
81 870
+1%
|
84 357
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(13 250)
|
(14 711)
|
(14 740)
|
(17 183)
|
(18 537)
|
(18 626)
|
(19 415)
|
(18 913)
|
(17 288)
|
(16 570)
|
(18 692)
|
(22 077)
|
(24 653)
|
(27 552)
|
(24 756)
|
(25 448)
|
(26 060)
|
(26 187)
|
(29 479)
|
(30 208)
|
(29 272)
|
(30 025)
|
(30 492)
|
(31 330)
|
(32 303)
|
(32 380)
|
(34 166)
|
(35 720)
|
(39 434)
|
(41 154)
|
(44 695)
|
(44 495)
|
(40 904)
|
(46 774)
|
(53 062)
|
(52 497)
|
(55 152)
|
(48 380)
|
(38 143)
|
(40 489)
|
(42 299)
|
(44 817)
|
(45 285)
|
(45 958)
|
(45 912)
|
(45 805)
|
(47 704)
|
(48 787)
|
(49 515)
|
(51 020)
|
(52 666)
|
(51 985)
|
(50 644)
|
(47 747)
|
(43 966)
|
(41 091)
|
(40 114)
|
(40 166)
|
(43 640)
|
(44 089)
|
(45 197)
|
(45 717)
|
(43 654)
|
(44 868)
|
(45 602)
|
(47 844)
|
(47 745)
|
(48 448)
|
(49 171)
|
(48 689)
|
(49 797)
|
(50 222)
|
(51 494)
|
(52 782)
|
|
| Selling, General & Administrative |
(13 240)
|
(14 502)
|
(13 792)
|
(16 085)
|
(17 341)
|
(17 629)
|
(19 078)
|
(18 861)
|
(18 927)
|
(18 313)
|
(18 362)
|
(23 387)
|
(24 764)
|
(27 245)
|
(27 798)
|
(28 291)
|
(28 839)
|
(28 983)
|
(29 722)
|
(30 371)
|
(31 750)
|
(32 378)
|
(33 352)
|
(34 154)
|
(35 083)
|
(35 270)
|
(36 136)
|
(37 055)
|
(37 818)
|
(39 788)
|
(41 960)
|
(42 652)
|
(42 712)
|
(43 811)
|
(44 566)
|
(45 025)
|
(45 102)
|
(45 616)
|
(43 592)
|
(44 752)
|
(45 665)
|
(45 191)
|
(48 780)
|
(49 597)
|
(49 635)
|
(50 316)
|
(48 951)
|
(49 543)
|
(49 685)
|
(50 412)
|
(49 954)
|
(49 032)
|
(47 909)
|
(45 379)
|
(41 010)
|
(38 527)
|
(36 763)
|
(36 309)
|
(40 005)
|
(40 004)
|
(41 913)
|
(42 435)
|
(40 927)
|
(42 197)
|
(43 003)
|
(45 290)
|
(45 418)
|
(46 356)
|
(47 143)
|
(46 791)
|
(47 859)
|
(48 284)
|
(49 635)
|
(51 030)
|
|
| Depreciation & Amortization |
(10)
|
(209)
|
(949)
|
(1 097)
|
(1 195)
|
(997)
|
(338)
|
0
|
0
|
0
|
(330)
|
0
|
(476)
|
(485)
|
0
|
(645)
|
(332)
|
(485)
|
0
|
(101)
|
(139)
|
(207)
|
(914)
|
(832)
|
(807)
|
(738)
|
(692)
|
(691)
|
(690)
|
(701)
|
(742)
|
(732)
|
(759)
|
(1 461)
|
(1 445)
|
(1 493)
|
(1 478)
|
(803)
|
(773)
|
(741)
|
(735)
|
(698)
|
(672)
|
(630)
|
(587)
|
(561)
|
(670)
|
(975)
|
(1 285)
|
(1 592)
|
(3 186)
|
(3 209)
|
(3 237)
|
(3 275)
|
(3 357)
|
(3 368)
|
(3 389)
|
(3 424)
|
(3 735)
|
(3 819)
|
(3 854)
|
(3 915)
|
(4 119)
|
(4 143)
|
(4 174)
|
(4 157)
|
(4 089)
|
(3 870)
|
(3 680)
|
(3 502)
|
(2 488)
|
(2 458)
|
(2 413)
|
(2 328)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(52)
|
1 639
|
1 743
|
0
|
1 312
|
588
|
179
|
3 042
|
3 488
|
3 111
|
3 281
|
243
|
264
|
2 616
|
2 560
|
3 774
|
3 657
|
3 588
|
3 629
|
2 663
|
2 027
|
(925)
|
(665)
|
(1 993)
|
(1 111)
|
2 567
|
(1 502)
|
(7 051)
|
(5 979)
|
(8 571)
|
(1 960)
|
6 223
|
5 005
|
4 101
|
1 072
|
4 167
|
4 270
|
4 311
|
5 074
|
1 918
|
1 731
|
1 454
|
984
|
474
|
255
|
503
|
907
|
401
|
804
|
39
|
(433)
|
99
|
(266)
|
570
|
632
|
1 391
|
1 472
|
1 575
|
1 603
|
1 762
|
1 777
|
1 652
|
1 604
|
550
|
519
|
553
|
576
|
|
| Operating Income |
22 539
N/A
|
26 664
+18%
|
21 106
-21%
|
23 734
+12%
|
24 768
+4%
|
22 937
-7%
|
19 576
-15%
|
18 184
-7%
|
20 060
+10%
|
27 822
+39%
|
16 849
-39%
|
26 273
+56%
|
26 946
+3%
|
22 904
-15%
|
22 847
0%
|
21 017
-8%
|
20 484
-3%
|
21 236
+4%
|
33 315
+57%
|
35 381
+6%
|
28 589
-19%
|
19 827
-31%
|
33 584
+69%
|
34 768
+4%
|
37 572
+8%
|
44 528
+19%
|
37 193
-16%
|
43 048
+16%
|
48 668
+13%
|
53 587
+10%
|
58 023
+8%
|
56 235
-3%
|
63 420
+13%
|
63 813
+1%
|
53 023
-17%
|
56 911
+7%
|
53 905
-5%
|
55 420
+3%
|
64 145
+16%
|
62 541
-3%
|
62 238
0%
|
59 649
-4%
|
64 040
+7%
|
56 844
-11%
|
50 620
-11%
|
43 526
-14%
|
43 447
0%
|
41 605
-4%
|
44 377
+7%
|
45 107
+2%
|
44 329
-2%
|
50 790
+15%
|
50 891
+0%
|
59 035
+16%
|
33 919
-43%
|
28 290
-17%
|
30 888
+9%
|
37 440
+21%
|
48 722
+30%
|
52 503
+8%
|
39 651
-24%
|
23 618
-40%
|
15 110
-36%
|
12 847
-15%
|
13 259
+3%
|
14 842
+12%
|
13 521
-9%
|
13 320
-1%
|
22 645
+70%
|
26 289
+16%
|
32 646
+24%
|
31 211
-4%
|
30 376
-3%
|
31 575
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(280)
|
(499)
|
(242)
|
(182)
|
(34)
|
(59)
|
(76)
|
115
|
(65)
|
(61)
|
(94)
|
(302)
|
(302)
|
(262)
|
(977)
|
(3 757)
|
(6 440)
|
(10 474)
|
(14 564)
|
(16 542)
|
(16 580)
|
(14 537)
|
(14 500)
|
(14 102)
|
(14 420)
|
(16 705)
|
(17 259)
|
(20 408)
|
(21 560)
|
(21 408)
|
(21 202)
|
(17 559)
|
(18 186)
|
(19 160)
|
(17 024)
|
(16 638)
|
(13 458)
|
(10 767)
|
(10 112)
|
(9 798)
|
(10 863)
|
(9 362)
|
(8 093)
|
(7 419)
|
(6 920)
|
(8 128)
|
(8 838)
|
(8 892)
|
(10 115)
|
(10 695)
|
(12 026)
|
(13 720)
|
(12 616)
|
(12 408)
|
(13 491)
|
(11 011)
|
(10 182)
|
(9 140)
|
(9 065)
|
(12 044)
|
(15 944)
|
(23 126)
|
(30 236)
|
(37 647)
|
(44 895)
|
(49 146)
|
(53 260)
|
(55 131)
|
(58 841)
|
(58 806)
|
(58 425)
|
(56 867)
|
(47 661)
|
(46 031)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
(10)
|
(17)
|
(21)
|
(88)
|
0
|
(107)
|
0
|
33
|
19
|
10
|
(4)
|
(100)
|
(81)
|
11
|
127
|
124
|
151
|
146
|
71
|
123
|
98
|
127
|
138
|
532
|
538
|
534
|
616
|
175
|
169
|
113
|
43
|
12 995
|
13 028
|
13 074
|
13 058
|
207
|
180
|
119
|
81
|
34
|
61
|
103
|
117
|
125
|
143
|
93
|
92
|
(1 571)
|
(1 598)
|
(1 636)
|
(1 801)
|
(150)
|
(226)
|
(217)
|
(79)
|
(143)
|
(113)
|
(33)
|
(514)
|
|
| Total Other Income |
(5 312)
|
(5 769)
|
(1 371)
|
(3 750)
|
(4 987)
|
(6 475)
|
(10 137)
|
(8 740)
|
(9 139)
|
(7 524)
|
(16 039)
|
(4 996)
|
(4 704)
|
(5 171)
|
(5 780)
|
(3 949)
|
(1 784)
|
(81)
|
669
|
481
|
(164)
|
(271)
|
(683)
|
(528)
|
(694)
|
(484)
|
(41)
|
733
|
2 179
|
2 099
|
2 511
|
1 763
|
1 554
|
1 859
|
1 753
|
1 816
|
1 463
|
903
|
704
|
472
|
125
|
(43)
|
(38)
|
195
|
154
|
275
|
(21)
|
(286)
|
(159)
|
(948)
|
(906)
|
(563)
|
(369)
|
379
|
1 446
|
1 854
|
2 247
|
3 072
|
4 984
|
5 582
|
6 697
|
6 386
|
4 758
|
3 487
|
2 261
|
1 742
|
1 441
|
1 236
|
2 278
|
3 170
|
4 599
|
4 891
|
3 851
|
3 389
|
|
| Pre-Tax Income |
16 947
N/A
|
20 397
+20%
|
19 493
-4%
|
19 803
+2%
|
19 747
0%
|
16 403
-17%
|
9 363
-43%
|
9 560
+2%
|
10 857
+14%
|
20 238
+86%
|
716
-96%
|
20 974
+2 829%
|
21 940
+5%
|
17 465
-20%
|
16 090
-8%
|
13 301
-17%
|
12 242
-8%
|
10 659
-13%
|
19 331
+81%
|
19 321
0%
|
11 739
-39%
|
5 020
-57%
|
18 435
+267%
|
20 157
+9%
|
22 467
+11%
|
27 334
+22%
|
19 793
-28%
|
23 290
+18%
|
29 297
+26%
|
34 404
+17%
|
39 457
+15%
|
40 589
+3%
|
46 933
+16%
|
46 582
-1%
|
37 875
-19%
|
42 187
+11%
|
42 037
0%
|
45 694
+9%
|
55 269
+21%
|
53 752
-3%
|
52 034
-3%
|
50 860
-2%
|
56 084
+10%
|
49 790
-11%
|
43 967
-12%
|
35 716
-19%
|
47 582
+33%
|
45 455
-4%
|
47 178
+4%
|
46 522
-1%
|
31 604
-32%
|
36 687
+16%
|
38 024
+4%
|
47 087
+24%
|
21 908
-53%
|
19 194
-12%
|
23 055
+20%
|
31 490
+37%
|
44 767
+42%
|
46 183
+3%
|
30 497
-34%
|
6 970
-77%
|
(11 939)
N/A
|
(22 911)
-92%
|
(31 011)
-35%
|
(34 364)
-11%
|
(38 449)
-12%
|
(40 801)
-6%
|
(34 136)
+16%
|
(29 426)
+14%
|
(21 323)
+28%
|
(20 878)
+2%
|
(13 467)
+35%
|
(11 582)
+14%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 741)
|
(3 121)
|
(2 819)
|
(3 028)
|
(3 429)
|
(3 243)
|
(2 011)
|
(1 924)
|
(2 017)
|
(3 139)
|
158
|
(3 699)
|
(4 220)
|
(3 073)
|
(2 422)
|
(1 752)
|
(1 013)
|
(1 799)
|
(4 130)
|
(4 097)
|
(3 070)
|
287
|
(1 903)
|
(2 188)
|
(2 424)
|
(4 801)
|
(3 177)
|
(3 436)
|
(3 517)
|
(3 763)
|
(4 207)
|
(5 120)
|
(6 474)
|
(6 251)
|
(4 613)
|
(4 795)
|
(4 845)
|
(6 340)
|
(14 321)
|
(14 542)
|
(15 362)
|
(15 745)
|
(15 259)
|
(13 369)
|
(11 564)
|
(9 257)
|
(10 858)
|
(11 135)
|
(11 190)
|
(11 341)
|
(7 140)
|
(7 559)
|
(8 586)
|
(11 250)
|
(4 380)
|
(3 533)
|
(3 751)
|
(4 667)
|
(5 821)
|
(4 366)
|
5 778
|
15 286
|
17 489
|
17 367
|
13 644
|
8 568
|
12 269
|
11 158
|
9 313
|
7 416
|
2 249
|
3 883
|
103
|
2 244
|
|
| Income from Continuing Operations |
14 207
|
17 276
|
16 673
|
16 775
|
16 318
|
13 160
|
7 352
|
7 636
|
8 840
|
17 099
|
874
|
17 276
|
17 721
|
14 393
|
13 668
|
11 550
|
11 231
|
8 862
|
15 202
|
15 225
|
8 669
|
5 307
|
16 532
|
17 970
|
20 045
|
22 536
|
16 615
|
19 856
|
25 781
|
30 640
|
35 250
|
35 469
|
40 459
|
40 332
|
33 262
|
37 391
|
37 191
|
39 353
|
40 948
|
39 212
|
36 673
|
35 116
|
40 826
|
36 420
|
32 403
|
26 459
|
36 724
|
34 320
|
35 988
|
35 181
|
24 464
|
29 128
|
29 438
|
35 837
|
17 528
|
15 661
|
19 304
|
26 823
|
38 946
|
41 818
|
36 274
|
22 257
|
5 549
|
(5 544)
|
(17 367)
|
(25 795)
|
(26 179)
|
(29 643)
|
(24 823)
|
(22 010)
|
(19 073)
|
(16 995)
|
(13 364)
|
(9 338)
|
|
| Income to Minority Interest |
(170)
|
(673)
|
(792)
|
(138)
|
(139)
|
612
|
674
|
452
|
(187)
|
(1 172)
|
667
|
(641)
|
(612)
|
(337)
|
(1 948)
|
(1 908)
|
(2 645)
|
(2 856)
|
(1 549)
|
(1 650)
|
(1 482)
|
206
|
(5 097)
|
(5 929)
|
(7 111)
|
(8 860)
|
(4 583)
|
(4 575)
|
(3 462)
|
(3 814)
|
(6 839)
|
(6 152)
|
(8 014)
|
(8 385)
|
(2 854)
|
(3 524)
|
(1 612)
|
(2 650)
|
(5 675)
|
(5 363)
|
(4 209)
|
(2 194)
|
(770)
|
(284)
|
(264)
|
(300)
|
(479)
|
(310)
|
(1 319)
|
(1 305)
|
(1 011)
|
(1 049)
|
(553)
|
(5 169)
|
(4 641)
|
(4 981)
|
(5 650)
|
(958)
|
(831)
|
(684)
|
704
|
750
|
840
|
1 113
|
1 206
|
1 371
|
879
|
777
|
(129)
|
(160)
|
(736)
|
(596)
|
368
|
315
|
|
| Net Income (Common) |
14 036
N/A
|
16 603
+18%
|
15 882
-4%
|
16 637
+5%
|
16 179
-3%
|
13 772
-15%
|
8 026
-42%
|
7 853
-2%
|
8 419
+7%
|
15 693
+86%
|
1 541
-90%
|
16 870
+995%
|
17 343
+3%
|
14 290
-18%
|
11 720
-18%
|
9 642
-18%
|
8 586
-11%
|
6 006
-30%
|
13 653
+127%
|
13 575
-1%
|
7 187
-47%
|
5 514
-23%
|
11 435
+107%
|
12 042
+5%
|
12 935
+7%
|
13 676
+6%
|
12 032
-12%
|
15 281
+27%
|
22 319
+46%
|
26 826
+20%
|
28 412
+6%
|
29 317
+3%
|
32 445
+11%
|
31 947
-2%
|
30 408
-5%
|
33 867
+11%
|
35 579
+5%
|
36 703
+3%
|
35 273
-4%
|
33 849
-4%
|
32 465
-4%
|
32 923
+1%
|
40 056
+22%
|
36 138
-10%
|
32 140
-11%
|
26 161
-19%
|
36 244
+39%
|
34 010
-6%
|
34 669
+2%
|
33 876
-2%
|
23 453
-31%
|
28 079
+20%
|
28 885
+3%
|
30 668
+6%
|
12 887
-58%
|
10 680
-17%
|
13 654
+28%
|
25 865
+89%
|
38 115
+47%
|
41 134
+8%
|
36 979
-10%
|
23 007
-38%
|
6 389
-72%
|
(4 431)
N/A
|
(16 160)
-265%
|
(24 424)
-51%
|
(25 300)
-4%
|
(28 866)
-14%
|
(24 952)
+14%
|
(22 170)
+11%
|
(19 809)
+11%
|
(17 591)
+11%
|
(12 995)
+26%
|
(9 023)
+31%
|
|
| EPS (Diluted) |
15.12
N/A
|
18.09
+20%
|
12.98
-28%
|
13.59
+5%
|
13.07
-4%
|
11.25
-14%
|
6.56
-42%
|
6.41
-2%
|
6.87
+7%
|
12.82
+87%
|
1.26
-90%
|
13.78
+994%
|
14.16
+3%
|
11.67
-18%
|
9.58
-18%
|
7.88
-18%
|
7.02
-11%
|
4.91
-30%
|
11.16
+127%
|
11.1
-1%
|
5.88
-47%
|
4.51
-23%
|
9.34
+107%
|
9.84
+5%
|
10.57
+7%
|
11.18
+6%
|
9.83
-12%
|
12.49
+27%
|
18.24
+46%
|
21.92
+20%
|
23.21
+6%
|
23.95
+3%
|
26.5
+11%
|
26.09
-2%
|
24.84
-5%
|
27.66
+11%
|
29.06
+5%
|
29.98
+3%
|
28.82
-4%
|
27.66
-4%
|
26.53
-4%
|
26.91
+1%
|
32.73
+22%
|
29.52
-10%
|
26.25
-11%
|
21.36
-19%
|
29.61
+39%
|
27.78
-6%
|
28.33
+2%
|
27.68
-2%
|
19.16
-31%
|
22.94
+20%
|
23.6
+3%
|
25.06
+6%
|
10.53
-58%
|
8.73
-17%
|
11.16
+28%
|
21.13
+89%
|
31.14
+47%
|
33.61
+8%
|
30.21
-10%
|
18.8
-38%
|
5.22
-72%
|
-3.62
N/A
|
-13.2
-265%
|
-19.96
-51%
|
-20.67
-4%
|
-23.58
-14%
|
-20.39
+14%
|
-18.11
+11%
|
-16.19
+11%
|
-14.37
+11%
|
-10.62
+26%
|
-7.37
+31%
|
|