Walmart Inc
SGO:WMT
| 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 |
N/A
N/A
|
| Price Target |
|
We'll email you a reminder when the closing price reaches USD.
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
Walmart Inc
|
Revenue
|
703.1B
USD
|
|
Cost of Revenue
|
-528B
USD
|
|
Gross Profit
|
175.1B
USD
|
|
Operating Expenses
|
-146.1B
USD
|
|
Operating Income
|
29B
USD
|
|
Other Expenses
|
-6.1B
USD
|
|
Net Income
|
22.9B
USD
|
Income Statement
Walmart Inc
| Jan-2002 | Apr-2002 | Jul-2002 | Oct-2002 | Jan-2003 | Apr-2003 | Jul-2003 | Oct-2003 | Jan-2004 | Apr-2004 | Jul-2004 | Oct-2004 | Jan-2005 | Apr-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Apr-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1 354
|
1 293
|
1 182
|
1 116
|
1 059
|
1 021
|
1 001
|
969
|
996
|
998
|
1 047
|
1 120
|
1 184
|
1 186
|
1 267
|
1 369
|
1 420
|
1 607
|
1 699
|
1 781
|
1 809
|
1 850
|
1 882
|
1 930
|
2 103
|
2 188
|
2 227
|
2 227
|
2 184
|
2 142
|
2 130
|
2 103
|
2 065
|
2 069
|
2 096
|
2 155
|
2 205
|
2 245
|
2 303
|
2 334
|
2 320
|
2 333
|
2 287
|
2 277
|
2 249
|
2 249
|
2 284
|
2 286
|
2 335
|
2 354
|
2 335
|
2 419
|
2 461
|
2 712
|
2 709
|
2 606
|
2 548
|
2 290
|
2 311
|
2 347
|
2 367
|
2 380
|
2 405
|
2 379
|
2 330
|
2 262
|
2 203
|
2 213
|
2 346
|
2 489
|
2 576
|
2 616
|
2 599
|
2 518
|
2 535
|
2 443
|
2 315
|
2 289
|
2 146
|
2 091
|
1 994
|
1 883
|
1 847
|
1 945
|
2 128
|
2 337
|
2 500
|
2 598
|
2 683
|
2 733
|
2 770
|
2 706
|
2 728
|
0
|
0
|
0
|
|
| Revenue |
205 823
N/A
|
223 232
+8%
|
226 827
+2%
|
229 406
+1%
|
231 577
+1%
|
236 675
+2%
|
243 126
+3%
|
250 396
+3%
|
258 681
+3%
|
266 891
+3%
|
274 175
+3%
|
280 422
+2%
|
284 310
+1%
|
293 452
+3%
|
299 633
+2%
|
305 748
+2%
|
312 101
+2%
|
321 022
+3%
|
329 755
+3%
|
338 824
+3%
|
348 368
+3%
|
355 352
+2%
|
362 812
+2%
|
370 211
+2%
|
377 023
+2%
|
387 038
+3%
|
396 490
+2%
|
402 970
+2%
|
404 254
+0%
|
403 648
0%
|
402 182
0%
|
403 210
+0%
|
408 085
+1%
|
413 682
+1%
|
416 532
+1%
|
419 111
+1%
|
421 849
+1%
|
426 227
+1%
|
431 867
+1%
|
440 141
+2%
|
446 509
+1%
|
455 771
+2%
|
460 470
+1%
|
464 044
+1%
|
468 651
+1%
|
469 711
+0%
|
472 476
+1%
|
474 364
+0%
|
476 294
+0%
|
477 184
+0%
|
480 479
+1%
|
483 792
+1%
|
485 651
+0%
|
485 517
0%
|
485 621
+0%
|
484 028
0%
|
482 130
0%
|
483 208
+0%
|
483 833
+0%
|
484 604
+0%
|
485 873
+0%
|
487 511
+0%
|
490 012
+1%
|
495 012
+1%
|
500 343
+1%
|
505 491
+1%
|
510 164
+1%
|
511 879
+0%
|
514 405
+0%
|
515 640
+0%
|
517 989
+0%
|
521 086
+1%
|
523 964
+1%
|
534 661
+2%
|
542 026
+1%
|
548 743
+1%
|
559 151
+2%
|
562 839
+1%
|
566 145
+1%
|
571 962
+1%
|
572 754
+0%
|
576 013
+1%
|
587 824
+2%
|
600 112
+2%
|
611 289
+2%
|
622 021
+2%
|
630 794
+1%
|
638 785
+1%
|
648 125
+1%
|
657 332
+1%
|
665 035
+1%
|
673 819
+1%
|
680 985
+1%
|
685 086
+1%
|
693 153
+1%
|
703 061
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(159 097)
|
(173 848)
|
(175 952)
|
(177 210)
|
(178 299)
|
(182 081)
|
(186 863)
|
(192 509)
|
(198 747)
|
(204 798)
|
(210 034)
|
(214 309)
|
(216 832)
|
(223 677)
|
(228 232)
|
(232 990)
|
(237 649)
|
(244 033)
|
(250 529)
|
(256 969)
|
(263 979)
|
(269 226)
|
(275 152)
|
(280 638)
|
(284 137)
|
(292 411)
|
(299 018)
|
(303 388)
|
(303 941)
|
(303 079)
|
(301 017)
|
(301 311)
|
(304 106)
|
(308 329)
|
(310 711)
|
(312 615)
|
(314 946)
|
(318 505)
|
(322 837)
|
(329 609)
|
(334 993)
|
(342 128)
|
(345 936)
|
(348 815)
|
(352 297)
|
(353 110)
|
(354 952)
|
(356 169)
|
(358 069)
|
(358 792)
|
(361 382)
|
(363 942)
|
(365 086)
|
(364 855)
|
(364 901)
|
(363 100)
|
(360 984)
|
(361 045)
|
(360 474)
|
(360 512)
|
(361 256)
|
(362 400)
|
(364 436)
|
(368 499)
|
(373 396)
|
(377 415)
|
(381 465)
|
(383 034)
|
(385 301)
|
(386 628)
|
(388 980)
|
(391 764)
|
(394 605)
|
(403 597)
|
(408 363)
|
(412 802)
|
(420 315)
|
(421 561)
|
(424 055)
|
(428 739)
|
(429 000)
|
(432 575)
|
(443 230)
|
(453 820)
|
(463 721)
|
(472 158)
|
(478 170)
|
(483 740)
|
(490 142)
|
(496 289)
|
(501 249)
|
(507 406)
|
(511 753)
|
(514 625)
|
(520 586)
|
(527 952)
|
|
| Gross Profit |
46 726
N/A
|
49 384
+6%
|
50 875
+3%
|
52 196
+3%
|
53 278
+2%
|
54 594
+2%
|
56 263
+3%
|
57 887
+3%
|
59 934
+4%
|
62 093
+4%
|
64 141
+3%
|
66 113
+3%
|
67 478
+2%
|
69 775
+3%
|
71 401
+2%
|
72 758
+2%
|
74 452
+2%
|
76 989
+3%
|
79 226
+3%
|
81 855
+3%
|
84 389
+3%
|
86 126
+2%
|
87 660
+2%
|
89 573
+2%
|
92 886
+4%
|
94 627
+2%
|
97 472
+3%
|
99 582
+2%
|
100 313
+1%
|
100 569
+0%
|
101 165
+1%
|
101 899
+1%
|
103 979
+2%
|
105 353
+1%
|
105 821
+0%
|
106 496
+1%
|
106 903
+0%
|
107 722
+1%
|
109 030
+1%
|
110 532
+1%
|
111 516
+1%
|
113 643
+2%
|
114 534
+1%
|
115 229
+1%
|
116 354
+1%
|
116 601
+0%
|
117 524
+1%
|
118 195
+1%
|
118 225
+0%
|
118 392
+0%
|
119 097
+1%
|
119 850
+1%
|
120 565
+1%
|
120 662
+0%
|
120 720
+0%
|
120 928
+0%
|
121 146
+0%
|
122 163
+1%
|
123 359
+1%
|
124 092
+1%
|
124 617
+0%
|
125 111
+0%
|
125 576
+0%
|
126 513
+1%
|
126 947
+0%
|
128 076
+1%
|
128 699
+0%
|
128 845
+0%
|
129 104
+0%
|
129 012
0%
|
129 009
0%
|
129 322
+0%
|
129 359
+0%
|
131 064
+1%
|
133 663
+2%
|
135 941
+2%
|
138 836
+2%
|
141 278
+2%
|
142 090
+1%
|
143 223
+1%
|
143 754
+0%
|
143 438
0%
|
144 594
+1%
|
146 292
+1%
|
147 568
+1%
|
149 863
+2%
|
152 624
+2%
|
155 045
+2%
|
157 983
+2%
|
161 043
+2%
|
163 786
+2%
|
166 413
+2%
|
169 232
+2%
|
170 461
+1%
|
172 567
+1%
|
175 109
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(35 147)
|
(37 230)
|
(38 251)
|
(39 209)
|
(39 983)
|
(40 998)
|
(42 226)
|
(43 499)
|
(44 909)
|
(46 551)
|
(47 987)
|
(49 574)
|
(50 178)
|
(52 297)
|
(53 597)
|
(54 640)
|
(55 739)
|
(57 774)
|
(59 637)
|
(61 899)
|
(63 892)
|
(65 301)
|
(66 647)
|
(68 064)
|
(70 934)
|
(72 181)
|
(74 505)
|
(76 284)
|
(77 546)
|
(77 914)
|
(78 394)
|
(78 978)
|
(79 717)
|
(80 787)
|
(80 994)
|
(81 500)
|
(81 361)
|
(82 021)
|
(83 136)
|
(84 371)
|
(85 025)
|
(86 594)
|
(87 203)
|
(87 683)
|
(88 629)
|
(88 825)
|
(89 636)
|
(90 090)
|
(91 353)
|
(91 765)
|
(92 507)
|
(93 305)
|
(93 418)
|
(94 028)
|
(94 757)
|
(95 516)
|
(97 041)
|
(98 463)
|
(99 563)
|
(100 891)
|
(101 853)
|
(102 385)
|
(102 996)
|
(104 188)
|
(105 309)
|
(110 858)
|
(107 413)
|
(107 437)
|
(107 147)
|
(112 064)
|
(107 428)
|
(107 709)
|
(107 891)
|
(108 417)
|
(108 640)
|
(109 558)
|
(111 888)
|
(113 045)
|
(113 262)
|
(114 781)
|
(115 312)
|
(121 497)
|
(120 043)
|
(121 738)
|
(123 040)
|
(128 313)
|
(130 812)
|
(129 726)
|
(130 971)
|
(133 430)
|
(135 549)
|
(137 670)
|
(139 884)
|
(140 819)
|
(143 579)
|
(146 133)
|
|
| Selling, General & Administrative |
(35 147)
|
(37 230)
|
(38 251)
|
(39 209)
|
(39 983)
|
(40 998)
|
(42 226)
|
(43 499)
|
(44 909)
|
(46 551)
|
(47 987)
|
(49 574)
|
(50 178)
|
(52 297)
|
(53 597)
|
(54 640)
|
(55 739)
|
(57 774)
|
(59 637)
|
(61 899)
|
(63 892)
|
(65 301)
|
(66 647)
|
(68 064)
|
(70 934)
|
(72 181)
|
(74 505)
|
(76 284)
|
(77 546)
|
(77 914)
|
(78 394)
|
(78 978)
|
(79 717)
|
(80 527)
|
(80 734)
|
(81 240)
|
(81 361)
|
(82 021)
|
(83 136)
|
(84 371)
|
(85 025)
|
(86 594)
|
(87 203)
|
(87 683)
|
(88 629)
|
(88 825)
|
(89 636)
|
(90 090)
|
(91 353)
|
(91 765)
|
(92 507)
|
(93 305)
|
(93 418)
|
(94 028)
|
(94 757)
|
(95 516)
|
(97 041)
|
(98 463)
|
(99 563)
|
(100 891)
|
(101 853)
|
(102 385)
|
(102 996)
|
(104 188)
|
(105 309)
|
(106 521)
|
(107 413)
|
(107 437)
|
(107 147)
|
(107 264)
|
(107 428)
|
(107 709)
|
(107 891)
|
(108 417)
|
(108 640)
|
(109 558)
|
(111 888)
|
(113 045)
|
(113 262)
|
(114 781)
|
(115 312)
|
(117 187)
|
(120 043)
|
(121 738)
|
(123 040)
|
(124 413)
|
(126 712)
|
(128 926)
|
(130 971)
|
(133 430)
|
(135 549)
|
(137 670)
|
(139 884)
|
(140 819)
|
(143 579)
|
(146 133)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(260)
|
(260)
|
(260)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 337)
|
0
|
0
|
0
|
(4 800)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 310)
|
0
|
0
|
0
|
(3 900)
|
(4 100)
|
(800)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
11 579
N/A
|
12 154
+5%
|
12 624
+4%
|
12 987
+3%
|
13 295
+2%
|
13 596
+2%
|
14 037
+3%
|
14 388
+3%
|
15 025
+4%
|
15 542
+3%
|
16 154
+4%
|
16 539
+2%
|
17 300
+5%
|
17 478
+1%
|
17 804
+2%
|
18 118
+2%
|
18 713
+3%
|
19 215
+3%
|
19 589
+2%
|
19 956
+2%
|
20 497
+3%
|
20 825
+2%
|
21 013
+1%
|
21 509
+2%
|
21 952
+2%
|
22 446
+2%
|
22 967
+2%
|
23 298
+1%
|
22 767
-2%
|
22 655
0%
|
22 771
+1%
|
22 921
+1%
|
24 262
+6%
|
24 566
+1%
|
24 827
+1%
|
24 996
+1%
|
25 542
+2%
|
25 701
+1%
|
25 894
+1%
|
26 161
+1%
|
26 491
+1%
|
27 049
+2%
|
27 331
+1%
|
27 546
+1%
|
27 725
+1%
|
27 776
+0%
|
27 888
+0%
|
28 105
+1%
|
26 872
-4%
|
26 627
-1%
|
26 590
0%
|
26 545
0%
|
27 147
+2%
|
26 634
-2%
|
25 963
-3%
|
25 412
-2%
|
24 105
-5%
|
23 700
-2%
|
23 796
+0%
|
23 201
-3%
|
22 764
-2%
|
22 726
0%
|
22 580
-1%
|
22 325
-1%
|
21 638
-3%
|
17 218
-20%
|
21 286
+24%
|
21 408
+1%
|
21 957
+3%
|
16 948
-23%
|
21 581
+27%
|
21 613
+0%
|
21 468
-1%
|
22 647
+5%
|
25 023
+10%
|
26 383
+5%
|
26 948
+2%
|
28 233
+5%
|
28 828
+2%
|
28 442
-1%
|
28 442
N/A
|
21 941
-23%
|
24 551
+12%
|
24 554
+0%
|
24 528
0%
|
21 550
-12%
|
21 812
+1%
|
25 319
+16%
|
27 012
+7%
|
27 613
+2%
|
28 237
+2%
|
28 743
+2%
|
29 348
+2%
|
29 642
+1%
|
28 988
-2%
|
28 976
0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 183)
|
(1 086)
|
(1 041)
|
(976)
|
(927)
|
(887)
|
(878)
|
(854)
|
(832)
|
(830)
|
(855)
|
(890)
|
(980)
|
(977)
|
(1 043)
|
(1 152)
|
(1 178)
|
(1 346)
|
(1 433)
|
(1 507)
|
(1 529)
|
(1 552)
|
(1 563)
|
(1 599)
|
(1 794)
|
(1 900)
|
(1 952)
|
(1 948)
|
(1 900)
|
(1 871)
|
(1 888)
|
(1 907)
|
(1 884)
|
(1 888)
|
(1 900)
|
(1 941)
|
(2 004)
|
(2 051)
|
(2 144)
|
(2 163)
|
(2 159)
|
(2 177)
|
(2 104)
|
(2 115)
|
(2 063)
|
(2 058)
|
(2 105)
|
(2 139)
|
(2 216)
|
(2 254)
|
(2 240)
|
(2 316)
|
(2 348)
|
(2 604)
|
(2 609)
|
(2 505)
|
(2 467)
|
(2 204)
|
(2 227)
|
(2 260)
|
(2 267)
|
(2 269)
|
(2 278)
|
(2 234)
|
(2 178)
|
(2 102)
|
(2 030)
|
(2 023)
|
(2 129)
|
(2 267)
|
(2 349)
|
(2 404)
|
(510)
|
(434)
|
(484)
|
2 289
|
6 506
|
3 219
|
3 376
|
750
|
(4 236)
|
(4 119)
|
(2 889)
|
(5 647)
|
(2 974)
|
(6 312)
|
(4 358)
|
(5 895)
|
(4 737)
|
(2 180)
|
(4 351)
|
3 608
|
(2 245)
|
2 011
|
3 001
|
1 288
|
|
| 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
|
(260)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(838)
|
(2 282)
|
(4 337)
|
0
|
(8 299)
|
(6 855)
|
(4 800)
|
0
|
0
|
(300)
|
(900)
|
(1 800)
|
(3 700)
|
(5 000)
|
(12 800)
|
(13 200)
|
(12 500)
|
(13 510)
|
(5 710)
|
0
|
(2 910)
|
(3 600)
|
(4 100)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 845)
|
(1 894)
|
(3 770)
|
(3 568)
|
(886)
|
(922)
|
1 198
|
58
|
(58)
|
3 249
|
3 158
|
(90)
|
760
|
(3 415)
|
(2 361)
|
200
|
(69)
|
(278)
|
(2 411)
|
(438)
|
1 565
|
3 432
|
3 808
|
(427)
|
762
|
(2 205)
|
(5 487)
|
(794)
|
(6 385)
|
(3 615)
|
198
|
|
| Pre-Tax Income |
10 396
N/A
|
11 068
+6%
|
11 583
+5%
|
12 011
+4%
|
12 368
+3%
|
12 709
+3%
|
13 159
+4%
|
13 534
+3%
|
14 193
+5%
|
14 712
+4%
|
15 299
+4%
|
15 649
+2%
|
16 320
+4%
|
16 501
+1%
|
16 761
+2%
|
16 966
+1%
|
17 535
+3%
|
17 869
+2%
|
18 156
+2%
|
18 449
+2%
|
18 968
+3%
|
19 273
+2%
|
19 450
+1%
|
19 910
+2%
|
20 158
+1%
|
20 546
+2%
|
21 015
+2%
|
21 350
+2%
|
20 867
-2%
|
20 784
0%
|
20 883
+0%
|
21 014
+1%
|
22 118
+5%
|
22 678
+3%
|
22 927
+1%
|
23 055
+1%
|
23 538
+2%
|
23 650
+0%
|
23 750
+0%
|
23 998
+1%
|
24 332
+1%
|
24 872
+2%
|
25 227
+1%
|
25 431
+1%
|
25 662
+1%
|
25 718
+0%
|
25 783
+0%
|
25 966
+1%
|
24 656
-5%
|
24 373
-1%
|
24 350
0%
|
24 229
0%
|
24 799
+2%
|
24 030
-3%
|
23 354
-3%
|
22 907
-2%
|
21 638
-6%
|
21 496
-1%
|
21 569
+0%
|
20 941
-3%
|
20 497
-2%
|
20 457
0%
|
19 464
-5%
|
17 809
-9%
|
15 123
-15%
|
13 271
-12%
|
9 063
-32%
|
8 760
-3%
|
11 460
+31%
|
13 795
+20%
|
18 310
+33%
|
20 107
+10%
|
20 116
+0%
|
20 355
+1%
|
24 088
+18%
|
26 830
+11%
|
20 564
-23%
|
19 012
-8%
|
16 289
-14%
|
13 321
-18%
|
18 696
+40%
|
17 753
-5%
|
18 474
+4%
|
12 896
-30%
|
17 016
+32%
|
16 803
-1%
|
20 886
+24%
|
23 232
+11%
|
21 848
-6%
|
26 195
+20%
|
21 681
-17%
|
26 864
+24%
|
26 309
-2%
|
25 268
-4%
|
28 374
+12%
|
30 462
+7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3 765)
|
(3 987)
|
(4 125)
|
(4 248)
|
(4 357)
|
(4 463)
|
(4 624)
|
(4 746)
|
(5 118)
|
(5 300)
|
(5 504)
|
(5 594)
|
(5 589)
|
(5 612)
|
(5 658)
|
(5 704)
|
(5 803)
|
(5 979)
|
(6 112)
|
(6 222)
|
(6 354)
|
(6 508)
|
(6 548)
|
(6 741)
|
(6 889)
|
(7 027)
|
(7 177)
|
(7 311)
|
(7 133)
|
(7 060)
|
(7 104)
|
(7 116)
|
(7 156)
|
(7 393)
|
(7 481)
|
(7 284)
|
(7 579)
|
(7 557)
|
(7 467)
|
(7 804)
|
(7 924)
|
(8 102)
|
(8 256)
|
(8 152)
|
(7 958)
|
(7 976)
|
(7 974)
|
(8 096)
|
(8 105)
|
(8 043)
|
(8 136)
|
(8 059)
|
(7 985)
|
(7 644)
|
(7 422)
|
(7 387)
|
(6 558)
|
(6 483)
|
(6 302)
|
(5 886)
|
(6 204)
|
(6 228)
|
(6 020)
|
(5 663)
|
(4 800)
|
(3 966)
|
(3 466)
|
(3 297)
|
(3 839)
|
(4 402)
|
(4 633)
|
(4 879)
|
(4 915)
|
(4 986)
|
(5 960)
|
(6 822)
|
(6 858)
|
(6 569)
|
(5 921)
|
(5 022)
|
(4 756)
|
(4 521)
|
(4 459)
|
(3 780)
|
(5 724)
|
(5 718)
|
(6 895)
|
(6 831)
|
(5 578)
|
(6 514)
|
(5 342)
|
(6 454)
|
(6 152)
|
(5 779)
|
(6 445)
|
(7 159)
|
|
| Income from Continuing Operations |
6 631
|
7 081
|
7 458
|
7 763
|
8 011
|
8 246
|
8 535
|
8 788
|
9 075
|
9 412
|
9 795
|
10 055
|
10 731
|
10 889
|
11 103
|
11 262
|
11 732
|
11 890
|
12 044
|
12 227
|
12 614
|
12 765
|
12 902
|
13 169
|
13 269
|
13 519
|
13 838
|
14 039
|
13 734
|
13 724
|
13 779
|
13 898
|
14 962
|
15 285
|
15 446
|
15 771
|
15 959
|
16 093
|
16 283
|
16 194
|
16 408
|
16 770
|
16 971
|
17 279
|
17 704
|
17 742
|
17 809
|
17 870
|
16 551
|
16 330
|
16 214
|
16 170
|
16 814
|
16 386
|
15 932
|
15 520
|
15 080
|
15 013
|
15 267
|
15 055
|
14 293
|
14 229
|
13 444
|
12 146
|
10 323
|
9 305
|
5 597
|
5 463
|
7 621
|
9 393
|
13 677
|
15 228
|
15 201
|
15 369
|
18 128
|
20 008
|
13 706
|
12 443
|
10 368
|
8 299
|
13 940
|
13 232
|
14 015
|
9 116
|
11 292
|
11 085
|
13 991
|
16 401
|
16 270
|
19 681
|
16 339
|
20 410
|
20 157
|
19 489
|
21 929
|
23 303
|
|
| Income to Minority Interest |
(183)
|
(194)
|
(202)
|
(208)
|
(193)
|
(194)
|
(190)
|
(195)
|
(214)
|
(213)
|
(228)
|
(230)
|
(249)
|
(276)
|
(288)
|
(311)
|
(324)
|
(334)
|
(357)
|
(368)
|
(425)
|
(446)
|
(461)
|
(476)
|
(406)
|
(428)
|
(452)
|
(466)
|
(499)
|
(494)
|
(471)
|
(472)
|
(513)
|
(539)
|
(583)
|
(623)
|
(604)
|
(612)
|
(597)
|
(600)
|
(688)
|
(689)
|
(698)
|
(731)
|
(757)
|
(762)
|
(760)
|
(717)
|
(673)
|
(638)
|
(765)
|
(733)
|
(736)
|
(549)
|
(439)
|
(434)
|
(386)
|
(581)
|
(537)
|
(595)
|
(650)
|
(626)
|
(715)
|
(702)
|
(661)
|
(690)
|
(619)
|
(571)
|
(509)
|
(431)
|
(367)
|
(293)
|
(320)
|
(340)
|
(233)
|
(266)
|
(196)
|
(193)
|
(318)
|
(279)
|
(267)
|
(235)
|
(145)
|
(149)
|
388
|
214
|
50
|
(109)
|
(759)
|
(739)
|
(787)
|
(734)
|
(721)
|
(670)
|
(585)
|
(393)
|
|
| Net Income (Common) |
6 592
N/A
|
6 922
+5%
|
7 320
+6%
|
7 636
+4%
|
7 955
+4%
|
8 185
+3%
|
8 610
+5%
|
8 841
+3%
|
9 054
+2%
|
9 360
+3%
|
9 567
+2%
|
9 825
+3%
|
10 267
+4%
|
10 562
+3%
|
10 716
+1%
|
10 804
+1%
|
11 231
+4%
|
11 383
+1%
|
10 661
-6%
|
10 934
+3%
|
11 284
+3%
|
11 496
+2%
|
12 365
+8%
|
12 575
+2%
|
12 731
+1%
|
12 927
+2%
|
13 424
+4%
|
13 705
+2%
|
13 381
-2%
|
13 375
0%
|
13 398
+0%
|
13 404
+0%
|
14 370
+7%
|
14 675
+2%
|
14 799
+1%
|
15 091
+2%
|
16 389
+9%
|
16 487
+1%
|
16 692
+1%
|
16 592
-1%
|
15 699
-5%
|
16 042
+2%
|
16 257
+1%
|
16 556
+2%
|
16 999
+3%
|
17 041
+0%
|
17 094
+0%
|
17 197
+1%
|
16 022
-7%
|
15 831
-1%
|
15 855
+0%
|
15 828
0%
|
16 363
+3%
|
16 111
-2%
|
15 493
-4%
|
15 086
-3%
|
14 694
-3%
|
14 432
-2%
|
14 730
+2%
|
14 460
-2%
|
13 643
-6%
|
13 603
0%
|
12 729
-6%
|
11 444
-10%
|
9 862
-14%
|
8 957
-9%
|
5 197
-42%
|
5 158
-1%
|
6 670
+29%
|
8 378
+26%
|
12 849
+53%
|
14 427
+12%
|
14 881
+3%
|
15 029
+1%
|
17 895
+19%
|
19 742
+10%
|
13 510
-32%
|
12 250
-9%
|
10 050
-18%
|
8 020
-20%
|
13 673
+70%
|
12 997
-5%
|
13 870
+7%
|
8 967
-35%
|
11 680
+30%
|
11 299
-3%
|
14 041
+24%
|
16 292
+16%
|
15 511
-5%
|
18 942
+22%
|
15 552
-18%
|
19 676
+27%
|
19 436
-1%
|
18 819
-3%
|
21 344
+13%
|
22 910
+7%
|
|
| EPS (Diluted) |
0.48
N/A
|
0.51
+6%
|
0.54
+6%
|
0.56
+4%
|
0.59
+5%
|
0.62
+5%
|
0.65
+5%
|
0.67
+3%
|
0.68
+1%
|
0.72
+6%
|
0.74
+3%
|
0.77
+4%
|
0.82
+6%
|
0.84
+2%
|
0.86
+2%
|
0.87
+1%
|
0.91
+5%
|
0.92
+1%
|
0.85
-8%
|
0.87
+2%
|
0.9
+3%
|
0.92
+2%
|
0.98
+7%
|
1.03
+5%
|
1.05
+2%
|
1.07
+2%
|
1.13
+6%
|
1.14
+1%
|
1.12
-2%
|
1.12
N/A
|
1.13
+1%
|
1.14
+1%
|
1.24
+9%
|
1.28
+3%
|
1.33
+4%
|
1.38
+4%
|
1.48
+7%
|
1.56
+5%
|
1.59
+2%
|
1.59
N/A
|
1.51
-5%
|
1.56
+3%
|
1.58
+1%
|
1.62
+3%
|
1.67
+3%
|
1.7
+2%
|
1.73
+2%
|
1.75
+1%
|
1.61
-8%
|
1.62
+1%
|
1.61
-1%
|
1.62
+1%
|
1.68
+4%
|
1.65
-2%
|
1.59
-4%
|
1.55
-3%
|
1.52
-2%
|
1.51
-1%
|
1.57
+4%
|
1.54
-2%
|
1.46
-5%
|
1.47
+1%
|
1.39
-5%
|
1.27
-9%
|
1.09
-14%
|
1
-8%
|
0.58
-42%
|
0.58
N/A
|
0.75
+29%
|
0.96
+28%
|
1.49
+55%
|
1.68
+13%
|
1.73
+3%
|
1.75
+1%
|
2.09
+19%
|
2.31
+11%
|
1.58
-32%
|
1.43
-9%
|
1.18
-17%
|
0.95
-19%
|
1.62
+71%
|
1.56
-4%
|
1.68
+8%
|
1.09
-35%
|
1.42
+30%
|
1.39
-2%
|
1.73
+24%
|
2.01
+16%
|
1.91
-5%
|
2.34
+23%
|
1.93
-18%
|
2.44
+26%
|
2.41
-1%
|
2.34
-3%
|
2.65
+13%
|
2.85
+8%
|
|