General Electric Co
SIX:GE
| 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 CHF.
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
General Electric Co
|
Revenue
|
43.9B
USD
|
|
Cost of Revenue
|
-28.2B
USD
|
|
Gross Profit
|
15.8B
USD
|
|
Operating Expenses
|
-8B
USD
|
|
Operating Income
|
7.7B
USD
|
|
Other Expenses
|
328m
USD
|
|
Net Income
|
8.1B
USD
|
Income Statement
General Electric Co
| 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
|
10 360
|
10 096
|
10 229
|
0
|
10 438
|
10 678
|
10 628
|
0
|
10 679
|
10 780
|
11 031
|
0
|
12 852
|
13 843
|
14 571
|
0
|
15 756
|
16 364
|
17 692
|
0
|
20 161
|
21 409
|
22 449
|
1 151
|
24 711
|
25 701
|
26 586
|
1 188
|
25 009
|
23 041
|
20 074
|
819
|
16 903
|
16 196
|
16 030
|
1 027
|
15 428
|
15 252
|
15 161
|
662
|
10 894
|
7 347
|
3 790
|
811
|
870
|
859
|
906
|
849
|
880
|
943
|
986
|
1 085
|
1 112
|
1 127
|
1 174
|
1 162
|
1 189
|
1 658
|
1 691
|
1 235
|
1 648
|
1 292
|
1 390
|
1 510
|
1 860
|
1 832
|
1 841
|
1 784
|
1 686
|
1 640
|
1 878
|
101
|
1 644
|
1 593
|
1 163
|
50
|
552
|
290
|
47
|
63
|
64
|
63
|
60
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
126 416
N/A
|
126 066
0%
|
127 421
+1%
|
130 672
+3%
|
132 226
+1%
|
132 020
0%
|
132 061
+0%
|
132 736
+1%
|
113 421
-15%
|
137 323
+21%
|
140 731
+2%
|
145 673
+4%
|
134 291
-8%
|
153 982
+15%
|
153 501
0%
|
151 804
-1%
|
136 580
-10%
|
149 056
+9%
|
149 613
+0%
|
150 875
+1%
|
151 568
+0%
|
155 235
+2%
|
160 621
+3%
|
165 232
+3%
|
172 488
+4%
|
175 516
+2%
|
180 113
+3%
|
184 835
+3%
|
181 581
-2%
|
178 725
-2%
|
170 993
-4%
|
160 445
-6%
|
154 438
-4%
|
152 907
-1%
|
150 727
-1%
|
149 414
-1%
|
149 567
+0%
|
151 855
+2%
|
150 550
-1%
|
150 541
0%
|
141 479
-6%
|
143 482
+1%
|
143 863
+0%
|
143 966
+0%
|
144 121
+0%
|
142 926
-1%
|
141 877
-1%
|
141 708
0%
|
110 137
-22%
|
107 037
-3%
|
104 004
-3%
|
100 555
-3%
|
116 406
+16%
|
112 471
-3%
|
108 995
-3%
|
105 005
-4%
|
115 158
+10%
|
116 897
+2%
|
118 795
+2%
|
119 974
+1%
|
119 468
0%
|
118 730
-1%
|
117 483
-1%
|
119 108
+1%
|
99 279
-17%
|
119 151
+20%
|
109 386
-8%
|
102 115
-7%
|
97 012
-5%
|
91 426
-6%
|
95 507
+4%
|
95 475
0%
|
90 221
-6%
|
92 501
+3%
|
85 893
-7%
|
81 062
-6%
|
75 834
-6%
|
73 415
-3%
|
74 863
+2%
|
74 903
+0%
|
56 469
-25%
|
52 071
-8%
|
47 946
-8%
|
43 848
-9%
|
29 139
-34%
|
24 302
-17%
|
18 928
-22%
|
13 759
-27%
|
35 348
+157%
|
36 467
+3%
|
36 806
+1%
|
37 346
+1%
|
38 702
+4%
|
39 680
+3%
|
41 609
+5%
|
43 948
+6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(60 159)
|
(49 651)
|
(50 807)
|
(51 306)
|
(63 007)
|
(51 790)
|
(50 350)
|
(50 399)
|
(61 665)
|
(52 543)
|
(55 243)
|
(58 881)
|
(73 375)
|
(64 683)
|
(66 154)
|
(66 228)
|
(74 595)
|
(67 222)
|
(67 026)
|
(93 991)
|
(85 652)
|
(102 308)
|
(103 416)
|
(78 708)
|
(95 736)
|
(75 272)
|
(78 493)
|
(82 372)
|
(108 342)
|
(83 845)
|
(81 920)
|
(105 712)
|
(92 799)
|
(112 776)
|
(111 167)
|
(81 865)
|
(86 223)
|
(70 917)
|
(71 139)
|
(71 271)
|
(82 038)
|
(72 616)
|
(77 377)
|
(81 925)
|
(85 906)
|
(84 549)
|
(83 250)
|
(83 622)
|
(81 862)
|
(96 475)
|
(96 626)
|
(95 748)
|
(85 342)
|
(94 699)
|
(94 664)
|
(94 304)
|
(83 994)
|
(87 363)
|
(88 518)
|
(89 660)
|
(89 142)
|
(88 632)
|
(88 476)
|
(90 554)
|
(76 938)
|
(92 715)
|
(84 980)
|
(79 370)
|
(74 700)
|
(70 078)
|
(73 731)
|
(73 498)
|
(67 292)
|
(69 811)
|
(65 674)
|
(62 053)
|
(59 319)
|
(57 658)
|
(57 785)
|
(57 375)
|
(44 757)
|
(41 952)
|
(38 912)
|
(36 954)
|
(20 311)
|
(15 392)
|
(10 468)
|
(4 899)
|
(23 958)
|
(24 723)
|
(24 608)
|
(24 799)
|
(25 267)
|
(25 462)
|
(26 643)
|
(28 179)
|
|
| Gross Profit |
66 257
N/A
|
76 415
+15%
|
76 614
+0%
|
79 366
+4%
|
69 219
-13%
|
80 230
+16%
|
81 711
+2%
|
82 337
+1%
|
51 756
-37%
|
84 085
+62%
|
84 793
+1%
|
86 097
+2%
|
60 916
-29%
|
89 299
+47%
|
87 347
-2%
|
85 576
-2%
|
61 985
-28%
|
81 834
+32%
|
82 587
+1%
|
56 884
-31%
|
65 916
+16%
|
52 927
-20%
|
57 205
+8%
|
86 524
+51%
|
76 752
-11%
|
100 244
+31%
|
101 620
+1%
|
102 463
+1%
|
73 239
-29%
|
94 880
+30%
|
89 073
-6%
|
54 733
-39%
|
61 639
+13%
|
40 131
-35%
|
39 560
-1%
|
67 549
+71%
|
63 344
-6%
|
80 938
+28%
|
79 411
-2%
|
79 270
0%
|
59 441
-25%
|
70 866
+19%
|
66 486
-6%
|
62 041
-7%
|
58 215
-6%
|
58 377
+0%
|
58 627
+0%
|
58 086
-1%
|
28 275
-51%
|
10 562
-63%
|
7 378
-30%
|
4 807
-35%
|
31 064
+546%
|
17 772
-43%
|
14 331
-19%
|
10 701
-25%
|
31 164
+191%
|
29 534
-5%
|
30 277
+3%
|
30 314
+0%
|
30 326
+0%
|
30 098
-1%
|
29 007
-4%
|
28 554
-2%
|
22 341
-22%
|
26 436
+18%
|
24 406
-8%
|
22 745
-7%
|
22 312
-2%
|
21 348
-4%
|
21 776
+2%
|
21 977
+1%
|
22 929
+4%
|
22 690
-1%
|
20 219
-11%
|
19 009
-6%
|
16 515
-13%
|
15 757
-5%
|
17 078
+8%
|
17 528
+3%
|
11 712
-33%
|
10 119
-14%
|
9 034
-11%
|
6 894
-24%
|
8 828
+28%
|
8 910
+1%
|
8 460
-5%
|
8 860
+5%
|
11 390
+29%
|
11 744
+3%
|
12 198
+4%
|
12 547
+3%
|
13 435
+7%
|
14 218
+6%
|
14 966
+5%
|
15 769
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(46 208)
|
(45 479)
|
(45 842)
|
(47 576)
|
(49 921)
|
(51 339)
|
(53 195)
|
(54 022)
|
(33 301)
|
(53 712)
|
(54 762)
|
(55 621)
|
(39 891)
|
(54 623)
|
(50 888)
|
(47 562)
|
(39 891)
|
(42 142)
|
(41 791)
|
(15 129)
|
(41 766)
|
(7 375)
|
(9 058)
|
(37 245)
|
(48 073)
|
(49 727)
|
(50 534)
|
(51 071)
|
(52 281)
|
(52 817)
|
(52 488)
|
(24 614)
|
(50 956)
|
(13 069)
|
(12 155)
|
(38 400)
|
(48 130)
|
(46 781)
|
(45 066)
|
(44 832)
|
(43 683)
|
(43 772)
|
(43 681)
|
(43 323)
|
(42 586)
|
(43 542)
|
(43 968)
|
(43 360)
|
(21 433)
|
(3 518)
|
(1 162)
|
1 141
|
(20 494)
|
(8 195)
|
(5 645)
|
(3 033)
|
(22 443)
|
(23 034)
|
(23 266)
|
(25 105)
|
(20 434)
|
(20 991)
|
(19 987)
|
(19 642)
|
(26 285)
|
(28 863)
|
(27 646)
|
(26 293)
|
(15 719)
|
(15 065)
|
(15 653)
|
(16 538)
|
(19 401)
|
(16 963)
|
(17 048)
|
(16 811)
|
(16 904)
|
(16 443)
|
(16 225)
|
(15 953)
|
(11 643)
|
(11 427)
|
(10 529)
|
(9 437)
|
(6 557)
|
(4 633)
|
(3 579)
|
(2 641)
|
(7 692)
|
(7 729)
|
(7 692)
|
(7 804)
|
(7 633)
|
(7 729)
|
(7 972)
|
(8 035)
|
|
| Selling, General & Administrative |
0
|
(2 660)
|
(2 949)
|
(3 022)
|
0
|
(3 182)
|
(3 375)
|
(3 796)
|
0
|
(3 947)
|
(3 973)
|
(3 697)
|
0
|
(3 835)
|
(3 789)
|
(4 099)
|
0
|
(3 761)
|
(3 388)
|
(3 086)
|
0
|
(3 244)
|
(3 665)
|
(4 062)
|
0
|
(4 838)
|
(5 301)
|
(5 752)
|
0
|
(8 511)
|
(9 859)
|
(10 852)
|
0
|
(10 471)
|
(9 661)
|
(8 664)
|
0
|
(6 136)
|
(4 921)
|
(4 245)
|
(17 554)
|
0
|
0
|
0
|
(17 671)
|
0
|
0
|
0
|
(17 945)
|
0
|
0
|
0
|
(16 848)
|
(8 615)
|
(13 000)
|
(17 258)
|
(17 831)
|
(17 824)
|
(17 922)
|
(18 007)
|
(16 656)
|
(17 292)
|
(16 576)
|
(16 274)
|
(13 057)
|
(15 685)
|
(14 543)
|
(13 274)
|
(12 515)
|
(11 929)
|
(12 429)
|
(12 547)
|
(12 813)
|
(12 511)
|
(12 159)
|
(12 240)
|
(11 782)
|
(11 561)
|
(11 463)
|
(11 134)
|
(7 787)
|
(7 694)
|
(6 807)
|
(6 085)
|
(3 156)
|
(1 343)
|
(425)
|
539
|
(3 795)
|
(3 848)
|
(3 818)
|
(3 842)
|
(3 918)
|
(3 854)
|
(4 007)
|
(4 200)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 118)
|
(723)
|
(1 334)
|
(1 929)
|
(2 565)
|
(2 403)
|
(2 396)
|
(2 428)
|
(1 682)
|
(1 634)
|
(1 469)
|
(1 268)
|
(808)
|
(633)
|
(433)
|
(254)
|
(1 011)
|
(1 052)
|
(1 113)
|
(1 197)
|
(1 286)
|
(1 375)
|
(1 434)
|
(1 518)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6 918)
|
0
|
0
|
0
|
(6 901)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(46 208)
|
(42 819)
|
(42 893)
|
(44 554)
|
(49 921)
|
(48 157)
|
(49 820)
|
(50 226)
|
(33 301)
|
(49 765)
|
(50 789)
|
(51 924)
|
(39 891)
|
(50 788)
|
(47 099)
|
(43 463)
|
(39 891)
|
(38 381)
|
(38 403)
|
(12 043)
|
(41 766)
|
(4 131)
|
(5 393)
|
(33 183)
|
(48 073)
|
(44 889)
|
(45 233)
|
(45 319)
|
(52 281)
|
(44 306)
|
(42 629)
|
(13 762)
|
(50 956)
|
(2 598)
|
(2 494)
|
(29 736)
|
(48 130)
|
(40 645)
|
(40 145)
|
(40 587)
|
(19 211)
|
(43 772)
|
(43 681)
|
(43 323)
|
(18 014)
|
(43 542)
|
(43 968)
|
(43 360)
|
(3 488)
|
(3 518)
|
(1 162)
|
1 141
|
(3 646)
|
420
|
7 355
|
14 225
|
(4 612)
|
(5 210)
|
(5 344)
|
(7 098)
|
(3 778)
|
(3 699)
|
(3 411)
|
(3 368)
|
(13 228)
|
(13 178)
|
(13 103)
|
(13 019)
|
(3 204)
|
(3 136)
|
(3 224)
|
(3 991)
|
(3 470)
|
(3 729)
|
(3 555)
|
(2 642)
|
(2 557)
|
(2 479)
|
(2 366)
|
(2 391)
|
(2 174)
|
(2 099)
|
(2 253)
|
(2 084)
|
(2 593)
|
(2 657)
|
(2 721)
|
(2 926)
|
(2 886)
|
(2 829)
|
(2 761)
|
(2 765)
|
(2 429)
|
(2 500)
|
(2 531)
|
(2 317)
|
|
| Operating Income |
20 049
N/A
|
30 936
+54%
|
30 772
-1%
|
31 790
+3%
|
19 298
-39%
|
28 891
+50%
|
28 516
-1%
|
28 315
-1%
|
18 455
-35%
|
31 068
+68%
|
30 726
-1%
|
31 171
+1%
|
21 025
-33%
|
34 676
+65%
|
36 459
+5%
|
38 014
+4%
|
22 094
-42%
|
39 692
+80%
|
40 796
+3%
|
41 755
+2%
|
24 150
-42%
|
45 552
+89%
|
48 147
+6%
|
49 279
+2%
|
28 679
-42%
|
50 517
+76%
|
51 086
+1%
|
51 392
+1%
|
20 958
-59%
|
42 063
+101%
|
36 585
-13%
|
30 119
-18%
|
10 683
-65%
|
27 062
+153%
|
27 405
+1%
|
29 149
+6%
|
15 214
-48%
|
34 157
+125%
|
34 345
+1%
|
34 438
+0%
|
15 758
-54%
|
27 094
+72%
|
22 805
-16%
|
18 718
-18%
|
15 629
-17%
|
14 835
-5%
|
14 659
-1%
|
14 726
+0%
|
6 842
-54%
|
7 044
+3%
|
6 216
-12%
|
5 948
-4%
|
10 570
+78%
|
9 577
-9%
|
8 686
-9%
|
7 668
-12%
|
8 721
+14%
|
6 500
-25%
|
7 011
+8%
|
5 209
-26%
|
9 892
+90%
|
9 107
-8%
|
9 020
-1%
|
8 912
-1%
|
(3 944)
N/A
|
(2 427)
+38%
|
(3 240)
-33%
|
(3 548)
-10%
|
6 593
N/A
|
6 283
-5%
|
6 123
-3%
|
5 439
-11%
|
3 528
-35%
|
5 727
+62%
|
3 171
-45%
|
2 198
-31%
|
(389)
N/A
|
(686)
-76%
|
853
N/A
|
1 575
+85%
|
69
-96%
|
(1 308)
N/A
|
(1 495)
-14%
|
(2 543)
-70%
|
2 271
N/A
|
4 277
+88%
|
4 881
+14%
|
6 219
+27%
|
3 698
-41%
|
4 015
+9%
|
4 506
+12%
|
4 743
+5%
|
5 802
+22%
|
6 489
+12%
|
6 994
+8%
|
7 734
+11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(348)
|
(10 682)
|
(10 407)
|
(10 565)
|
(326)
|
(10 758)
|
(10 980)
|
(10 923)
|
(308)
|
(10 982)
|
(11 197)
|
(11 640)
|
(728)
|
(13 913)
|
(15 008)
|
(15 697)
|
(916)
|
(16 745)
|
(17 281)
|
(18 577)
|
(862)
|
(21 027)
|
(22 278)
|
(23 310)
|
(1 151)
|
(24 711)
|
(25 701)
|
(26 586)
|
(1 188)
|
(25 009)
|
(23 041)
|
(20 074)
|
(819)
|
(16 903)
|
(16 196)
|
(16 030)
|
(1 027)
|
(15 428)
|
(15 252)
|
(15 161)
|
490
|
(10 894)
|
(7 347)
|
(3 790)
|
886
|
(870)
|
(859)
|
(906)
|
(693)
|
(880)
|
(943)
|
(986)
|
(986)
|
(1 112)
|
(1 127)
|
(1 174)
|
(1 052)
|
(1 189)
|
(1 658)
|
(1 691)
|
(896)
|
(1 648)
|
(1 292)
|
(1 390)
|
(944)
|
(1 860)
|
(1 832)
|
(1 841)
|
(1 201)
|
(1 510)
|
(1 359)
|
(1 597)
|
1 670
|
(7 132)
|
(5 200)
|
(5 430)
|
(1 490)
|
4 805
|
3 511
|
4 624
|
2 048
|
32
|
(1 796)
|
(1 966)
|
584
|
6 761
|
8 681
|
7 758
|
6 584
|
1 374
|
708
|
2 179
|
1 504
|
826
|
1 187
|
830
|
|
| 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
|
3 804
|
0
|
0
|
0
|
574
|
0
|
0
|
0
|
1 750
|
0
|
0
|
0
|
188
|
0
|
0
|
0
|
(580)
|
(600)
|
(1 800)
|
0
|
331
|
(2 265)
|
(1 850)
|
(4 297)
|
(4 526)
|
(6 235)
|
(5 650)
|
(27 004)
|
(24 130)
|
(24 811)
|
(25 794)
|
(3 236)
|
(3 082)
|
9 234
|
8 951
|
9 860
|
9 923
|
(2 477)
|
(2 808)
|
(2 791)
|
(7 239)
|
(7 184)
|
(5 578)
|
(5 521)
|
(1 583)
|
(1 713)
|
(1 785)
|
(1 719)
|
(1 057)
|
(1 137)
|
(1 023)
|
(1 174)
|
(890)
|
(609)
|
(534)
|
(261)
|
|
| 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
|
8
|
0
|
0
|
0
|
96
|
0
|
0
|
0
|
357
|
0
|
0
|
0
|
357
|
0
|
0
|
0
|
90
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
99
|
557
|
950
|
1 737
|
196
|
3 621
|
3 332
|
2 908
|
844
|
1 492
|
1 726
|
1 621
|
134
|
724
|
1 166
|
1 077
|
1 007
|
2 092
|
4 462
|
4 521
|
(2 296)
|
3 544
|
163
|
1 488
|
(1 930)
|
(299)
|
141
|
(1 896)
|
(2 249)
|
(104)
|
(775)
|
(698)
|
(2 170)
|
(1 495)
|
(1 590)
|
(1 667)
|
(2 075)
|
(1 743)
|
(1 396)
|
(1 044)
|
(573)
|
1 348
|
1 828
|
2 174
|
250
|
303
|
326
|
409
|
1 216
|
1 253
|
1 252
|
1 255
|
1 204
|
1 172
|
1 173
|
1 139
|
|
| Pre-Tax Income |
19 701
N/A
|
20 254
+3%
|
20 365
+1%
|
21 225
+4%
|
18 972
-11%
|
18 133
-4%
|
17 536
-3%
|
17 392
-1%
|
18 147
+4%
|
20 086
+11%
|
19 529
-3%
|
19 531
+0%
|
20 297
+4%
|
20 763
+2%
|
21 451
+3%
|
22 317
+4%
|
21 178
-5%
|
22 947
+8%
|
23 515
+2%
|
23 178
-1%
|
23 288
+0%
|
24 525
+5%
|
25 869
+5%
|
25 969
+0%
|
27 528
+6%
|
25 806
-6%
|
25 385
-2%
|
24 806
-2%
|
19 770
-20%
|
17 054
-14%
|
13 544
-21%
|
10 045
-26%
|
9 864
-2%
|
10 159
+3%
|
11 209
+10%
|
13 119
+17%
|
14 187
+8%
|
18 729
+32%
|
19 093
+2%
|
19 277
+1%
|
20 159
+5%
|
16 757
-17%
|
16 408
-2%
|
16 665
+2%
|
17 381
+4%
|
17 586
+1%
|
17 132
-3%
|
16 728
-2%
|
9 100
-46%
|
7 656
-16%
|
6 999
-9%
|
6 583
-6%
|
10 263
+56%
|
9 189
-10%
|
8 725
-5%
|
7 571
-13%
|
8 186
+8%
|
6 803
-17%
|
8 015
+18%
|
8 039
+0%
|
7 031
-13%
|
8 738
+24%
|
6 041
-31%
|
4 713
-22%
|
(11 344)
N/A
|
(10 821)
+5%
|
(10 581)
+2%
|
(34 289)
-224%
|
(20 987)
+39%
|
(20 142)
+4%
|
(21 805)
-8%
|
(92)
+100%
|
(54)
+41%
|
6 334
N/A
|
5 332
-16%
|
4 961
-7%
|
5 969
+20%
|
(101)
N/A
|
160
N/A
|
2 364
+1 378%
|
(5 695)
N/A
|
(7 112)
-25%
|
(7 041)
+1%
|
(7 856)
-12%
|
1 522
N/A
|
9 628
+533%
|
12 103
+26%
|
12 667
+5%
|
10 441
-18%
|
5 505
-47%
|
5 443
-1%
|
7 003
+29%
|
7 620
+9%
|
7 878
+3%
|
8 820
+12%
|
9 442
+7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5 573)
|
(5 625)
|
(5 207)
|
(5 261)
|
(3 790)
|
(3 304)
|
(3 339)
|
(3 261)
|
(4 056)
|
(4 345)
|
(3 831)
|
(3 783)
|
(3 696)
|
(3 525)
|
(3 727)
|
(3 899)
|
(3 824)
|
(4 058)
|
(4 207)
|
(3 869)
|
(3 944)
|
(4 230)
|
(4 639)
|
(4 394)
|
(4 155)
|
(3 764)
|
(3 356)
|
(3 255)
|
(1 102)
|
98
|
925
|
2 009
|
1 142
|
400
|
(239)
|
(1 103)
|
(1 039)
|
(4 536)
|
(4 562)
|
(4 680)
|
(5 745)
|
(2 461)
|
(2 065)
|
(2 185)
|
(2 534)
|
(2 377)
|
(2 191)
|
(1 982)
|
(1 219)
|
(1 152)
|
(1 034)
|
(1 087)
|
(773)
|
(6 626)
|
(7 233)
|
(6 967)
|
(6 485)
|
(15)
|
323
|
440
|
1 133
|
392
|
891
|
1 460
|
7 507
|
7 145
|
6 673
|
6 070
|
118
|
(150)
|
465
|
476
|
(550)
|
(641)
|
(662)
|
(138)
|
536
|
399
|
705
|
220
|
757
|
869
|
279
|
268
|
(164)
|
(349)
|
(478)
|
(491)
|
(994)
|
(1 024)
|
(896)
|
(1 068)
|
(962)
|
(1 001)
|
(1 264)
|
(1 410)
|
|
| Income from Continuing Operations |
14 128
|
14 629
|
15 158
|
15 964
|
15 182
|
14 829
|
14 197
|
14 131
|
14 091
|
15 741
|
15 698
|
15 748
|
16 601
|
17 238
|
17 724
|
18 418
|
17 354
|
18 889
|
19 308
|
19 309
|
19 344
|
20 295
|
21 230
|
21 575
|
23 373
|
22 042
|
22 029
|
21 551
|
18 668
|
17 152
|
14 469
|
12 054
|
11 006
|
10 559
|
10 970
|
12 016
|
13 148
|
14 193
|
14 531
|
14 597
|
14 414
|
14 296
|
14 343
|
14 480
|
14 847
|
15 209
|
14 941
|
14 746
|
7 881
|
6 504
|
5 965
|
5 496
|
9 490
|
2 563
|
1 492
|
604
|
1 701
|
6 788
|
8 338
|
8 479
|
8 164
|
9 130
|
6 932
|
6 173
|
(3 837)
|
(3 676)
|
(3 908)
|
(28 219)
|
(20 869)
|
(20 292)
|
(21 340)
|
384
|
(604)
|
5 693
|
4 670
|
4 823
|
6 505
|
298
|
865
|
2 584
|
(4 938)
|
(6 243)
|
(6 762)
|
(7 588)
|
1 358
|
9 279
|
11 625
|
12 176
|
9 447
|
4 481
|
4 547
|
5 935
|
6 658
|
6 877
|
7 556
|
8 032
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(916)
|
(162)
|
(346)
|
(502)
|
(641)
|
(564)
|
(392)
|
(237)
|
(200)
|
(168)
|
(252)
|
(408)
|
(535)
|
(576)
|
(554)
|
(438)
|
(292)
|
(236)
|
(195)
|
(171)
|
(223)
|
(169)
|
(302)
|
(275)
|
(298)
|
(267)
|
(101)
|
(83)
|
(112)
|
(124)
|
(349)
|
(416)
|
(332)
|
(245)
|
69
|
182
|
289
|
272
|
228
|
323
|
283
|
227
|
209
|
137
|
90
|
67
|
41
|
(49)
|
(7)
|
(19)
|
125
|
169
|
158
|
190
|
48
|
70
|
71
|
47
|
25
|
(52)
|
(67)
|
(12)
|
3
|
21
|
37
|
(17)
|
(15)
|
(19)
|
(11)
|
20
|
29
|
22
|
|
| Net Income (Common) |
13 684
N/A
|
13 614
-1%
|
14 143
+4%
|
14 949
+6%
|
14 167
-5%
|
14 614
+3%
|
13 982
-4%
|
13 544
-3%
|
15 561
+15%
|
15 369
-1%
|
15 326
0%
|
15 748
+3%
|
17 160
+9%
|
17 643
+3%
|
18 400
+4%
|
19 179
+4%
|
16 720
-13%
|
16 961
+1%
|
17 431
+3%
|
17 464
+0%
|
20 742
+19%
|
20 873
+1%
|
21 277
+2%
|
21 953
+3%
|
22 208
+1%
|
21 941
-1%
|
21 631
-1%
|
20 384
-6%
|
17 335
-15%
|
15 776
-9%
|
13 311
-16%
|
11 434
-14%
|
10 694
-6%
|
9 832
-8%
|
10 236
+4%
|
9 771
-5%
|
11 322
+16%
|
12 821
+13%
|
13 492
+5%
|
13 862
+3%
|
13 098
-6%
|
12 777
-2%
|
12 196
-5%
|
13 342
+9%
|
13 622
+2%
|
14 114
+4%
|
14 142
+0%
|
13 843
-2%
|
13 028
-6%
|
12 501
-4%
|
12 913
+3%
|
13 258
+3%
|
15 213
+15%
|
(1 366)
N/A
|
(6 264)
-359%
|
(7 294)
-16%
|
(6 135)
+16%
|
7 382
N/A
|
11 492
+56%
|
10 981
-4%
|
6 829
-38%
|
8 104
+19%
|
6 220
-23%
|
5 547
-11%
|
(8 944)
N/A
|
(10 012)
-12%
|
(10 263)
-3%
|
(34 393)
-235%
|
(22 809)
+34%
|
(18 083)
+21%
|
(18 762)
-4%
|
(5 415)
+71%
|
(5 440)
0%
|
(2 833)
+48%
|
(5 086)
-80%
|
3 183
N/A
|
5 066
+59%
|
(3 961)
N/A
|
(2 837)
+28%
|
(436)
+85%
|
(6 583)
-1 410%
|
(4 899)
+26%
|
(4 658)
+5%
|
(5 772)
-24%
|
48
N/A
|
8 599
+17 815%
|
9 523
+11%
|
9 693
+2%
|
9 188
-5%
|
3 364
-63%
|
4 655
+38%
|
6 246
+34%
|
6 556
+5%
|
6 995
+7%
|
7 757
+11%
|
8 062
+4%
|
|
| EPS (Diluted) |
10.89
N/A
|
10.85
0%
|
11.28
+4%
|
11.93
+6%
|
11.3
-5%
|
11.63
+3%
|
11.11
-4%
|
10.74
-3%
|
12.35
+15%
|
12.07
-2%
|
11.75
-3%
|
11.87
+1%
|
13.14
+11%
|
13.26
+1%
|
13.82
+4%
|
14.44
+4%
|
12.6
-13%
|
12.94
+3%
|
13.24
+2%
|
13.31
+1%
|
15.96
+20%
|
16.18
+1%
|
16.16
0%
|
17.19
+6%
|
17.38
+1%
|
17.54
+1%
|
17.33
-1%
|
16.35
-6%
|
13.73
-16%
|
11.94
-13%
|
10.03
-16%
|
8.58
-14%
|
8.05
-6%
|
7.34
-9%
|
7.65
+4%
|
7.31
-4%
|
8.48
+16%
|
9.63
+14%
|
10.14
+5%
|
10.45
+3%
|
9.86
-6%
|
9.63
-2%
|
9.19
-5%
|
10.09
+10%
|
10.31
+2%
|
10.82
+5%
|
11.28
+4%
|
11.03
-2%
|
10.12
-8%
|
9.88
-2%
|
10.2
+3%
|
10.49
+3%
|
12.02
+15%
|
-1.08
N/A
|
-4.96
-359%
|
-5.73
-16%
|
-4.93
+14%
|
6.35
N/A
|
10
+57%
|
9.74
-3%
|
5.98
-39%
|
7.43
+24%
|
5.73
-23%
|
5.08
-11%
|
-8.23
N/A
|
-9.22
-12%
|
-9.33
-1%
|
-31.64
-239%
|
-20.99
+34%
|
-16.57
+21%
|
-17.2
-4%
|
-4.96
+71%
|
-4.98
0%
|
-2.59
+48%
|
-4.65
-80%
|
2.9
N/A
|
4.62
+59%
|
-3.61
N/A
|
-2.58
+29%
|
-0.39
+85%
|
-5.99
-1 436%
|
-4.45
+26%
|
-4.23
+5%
|
-5.27
-25%
|
0.04
N/A
|
7.86
+19 550%
|
8.74
+11%
|
8.81
+1%
|
8.36
-5%
|
3.04
-64%
|
4.23
+39%
|
5.71
+35%
|
5.99
+5%
|
6.48
+8%
|
7.24
+12%
|
7.56
+4%
|
|