Novartis AG
SIX:NOVN
| 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 |
82.96
107.4
|
| 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
Novartis AG
|
Revenue
|
56B
USD
|
|
Cost of Revenue
|
-13.4B
USD
|
|
Gross Profit
|
42.6B
USD
|
|
Operating Expenses
|
-24.1B
USD
|
|
Operating Income
|
18.6B
USD
|
|
Other Expenses
|
-4.2B
USD
|
|
Net Income
|
14.4B
USD
|
Income Statement
Novartis AG
| Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | 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 | 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
|
173
|
0
|
0
|
0
|
243
|
0
|
0
|
261
|
332
|
408
|
488
|
294
|
281
|
280
|
276
|
266
|
261
|
243
|
233
|
237
|
241
|
245
|
275
|
290
|
319
|
394
|
471
|
551
|
598
|
637
|
652
|
615
|
748
|
763
|
773
|
699
|
726
|
719
|
699
|
655
|
735
|
727
|
719
|
664
|
676
|
667
|
679
|
701
|
715
|
713
|
685
|
669
|
661
|
677
|
697
|
709
|
702
|
714
|
737
|
741
|
815
|
860
|
892
|
877
|
940
|
908
|
895
|
780
|
863
|
878
|
871
|
775
|
832
|
813
|
806
|
692
|
570
|
574
|
699
|
799
|
829
|
845
|
792
|
876
|
906
|
948
|
938
|
1 055
|
1 098
|
1 115
|
|
| Revenue |
21 614
N/A
|
26 417
+22%
|
18 763
-29%
|
19 178
+2%
|
19 408
+1%
|
20 002
+3%
|
18 629
-7%
|
19 538
+5%
|
20 912
+7%
|
21 725
+4%
|
24 864
+14%
|
26 611
+7%
|
27 501
+3%
|
28 401
+3%
|
35 815
+26%
|
30 014
-16%
|
45 765
+52%
|
31 319
-32%
|
46 945
+50%
|
47 746
+2%
|
33 919
-29%
|
35 105
+3%
|
36 723
+5%
|
37 636
+2%
|
38 430
+2%
|
38 947
+1%
|
39 789
+2%
|
41 195
+4%
|
42 407
+3%
|
42 584
+0%
|
42 294
-1%
|
42 046
-1%
|
42 306
+1%
|
45 103
+7%
|
47 533
+5%
|
48 712
+2%
|
50 242
+3%
|
51 561
+3%
|
53 427
+4%
|
56 629
+6%
|
58 843
+4%
|
59 375
+1%
|
59 066
-1%
|
58 484
-1%
|
57 489
-2%
|
57 561
+0%
|
56 550
-2%
|
55 289
-2%
|
54 156
-2%
|
52 716
-3%
|
52 845
+0%
|
53 514
+1%
|
53 908
+1%
|
53 634
-1%
|
52 777
-2%
|
51 724
-2%
|
50 909
-2%
|
50 359
-1%
|
49 995
-1%
|
49 778
0%
|
49 634
0%
|
49 386
0%
|
49 361
0%
|
49 176
0%
|
49 527
+1%
|
43 361
-12%
|
49 500
+14%
|
48 639
-2%
|
47 305
-3%
|
46 017
-3%
|
46 269
+1%
|
46 660
+1%
|
47 784
+2%
|
48 624
+2%
|
49 930
+3%
|
49 528
-1%
|
49 584
+0%
|
49 898
+1%
|
49 884
0%
|
51 556
+3%
|
52 385
+2%
|
43 974
-16%
|
39 698
-10%
|
37 114
-7%
|
43 375
+17%
|
54 422
+25%
|
44 455
-18%
|
45 764
+3%
|
46 660
+2%
|
47 733
+2%
|
48 860
+2%
|
49 940
+2%
|
51 722
+4%
|
53 187
+3%
|
54 842
+3%
|
56 024
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 169)
|
(7 353)
|
(4 676)
|
(4 755)
|
(4 795)
|
(4 923)
|
(4 456)
|
(4 594)
|
(4 874)
|
(5 062)
|
(5 894)
|
(6 560)
|
(6 825)
|
(7 268)
|
(9 194)
|
(7 717)
|
(11 845)
|
(8 259)
|
(12 214)
|
(12 464)
|
(9 100)
|
(9 411)
|
(9 919)
|
(10 191)
|
(10 696)
|
(11 032)
|
(11 192)
|
(11 631)
|
(11 618)
|
(11 439)
|
(11 376)
|
(11 264)
|
(11 346)
|
(12 179)
|
(12 690)
|
(13 072)
|
(13 631)
|
(14 488)
|
(15 850)
|
(17 263)
|
(18 389)
|
(18 983)
|
(19 009)
|
(19 000)
|
(18 787)
|
(18 756)
|
(18 210)
|
(17 687)
|
(17 238)
|
(16 579)
|
(16 771)
|
(17 062)
|
(17 357)
|
(17 345)
|
(17 166)
|
(17 125)
|
(17 045)
|
(17 125)
|
(17 360)
|
(17 441)
|
(17 409)
|
(17 338)
|
(17 216)
|
(17 008)
|
(16 991)
|
(13 416)
|
(16 346)
|
(15 694)
|
(14 865)
|
(13 555)
|
(14 224)
|
(13 981)
|
(14 134)
|
(13 930)
|
(14 320)
|
(14 342)
|
(14 294)
|
(14 400)
|
(14 678)
|
(15 095)
|
(15 375)
|
(11 391)
|
(9 515)
|
(8 541)
|
(11 211)
|
(14 573)
|
(12 248)
|
(12 491)
|
(12 020)
|
(12 537)
|
(12 364)
|
(12 488)
|
(12 815)
|
(12 948)
|
(13 098)
|
(13 392)
|
|
| Gross Profit |
15 445
N/A
|
19 064
+23%
|
14 087
-26%
|
14 423
+2%
|
14 613
+1%
|
15 079
+3%
|
14 173
-6%
|
14 944
+5%
|
16 038
+7%
|
16 663
+4%
|
18 970
+14%
|
20 051
+6%
|
20 676
+3%
|
21 133
+2%
|
26 621
+26%
|
22 297
-16%
|
33 920
+52%
|
23 060
-32%
|
34 731
+51%
|
35 282
+2%
|
24 819
-30%
|
25 694
+4%
|
26 804
+4%
|
27 445
+2%
|
27 734
+1%
|
27 915
+1%
|
28 597
+2%
|
29 564
+3%
|
30 789
+4%
|
31 145
+1%
|
30 918
-1%
|
30 782
0%
|
30 960
+1%
|
32 924
+6%
|
34 843
+6%
|
35 640
+2%
|
36 611
+3%
|
37 073
+1%
|
37 577
+1%
|
39 366
+5%
|
40 454
+3%
|
40 392
0%
|
40 057
-1%
|
39 484
-1%
|
38 702
-2%
|
38 805
+0%
|
38 340
-1%
|
37 602
-2%
|
36 918
-2%
|
36 137
-2%
|
36 074
0%
|
36 452
+1%
|
36 551
+0%
|
36 289
-1%
|
35 611
-2%
|
34 599
-3%
|
33 864
-2%
|
33 234
-2%
|
32 635
-2%
|
32 337
-1%
|
32 225
0%
|
32 048
-1%
|
32 145
+0%
|
32 168
+0%
|
32 536
+1%
|
29 945
-8%
|
33 154
+11%
|
32 945
-1%
|
32 440
-2%
|
32 462
+0%
|
32 045
-1%
|
32 679
+2%
|
33 650
+3%
|
34 694
+3%
|
35 610
+3%
|
35 186
-1%
|
35 290
+0%
|
35 498
+1%
|
35 206
-1%
|
36 461
+4%
|
37 010
+2%
|
32 583
-12%
|
25 564
-22%
|
23 954
-6%
|
32 164
+34%
|
39 849
+24%
|
32 207
-19%
|
33 273
+3%
|
34 640
+4%
|
35 196
+2%
|
36 496
+4%
|
37 452
+3%
|
38 907
+4%
|
40 239
+3%
|
41 744
+4%
|
42 632
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(10 730)
|
(13 241)
|
(9 772)
|
(9 950)
|
(10 009)
|
(10 256)
|
(9 629)
|
(10 147)
|
(11 016)
|
(11 498)
|
(13 081)
|
(13 807)
|
(14 281)
|
(14 981)
|
(18 652)
|
(15 648)
|
(23 560)
|
(16 258)
|
(24 106)
|
(24 542)
|
(17 431)
|
(18 052)
|
(18 801)
|
(19 309)
|
(20 125)
|
(21 134)
|
(21 663)
|
(22 266)
|
(22 608)
|
(22 181)
|
(22 095)
|
(22 056)
|
(21 935)
|
(22 942)
|
(23 697)
|
(23 897)
|
(24 915)
|
(25 547)
|
(26 154)
|
(27 582)
|
(28 306)
|
(29 394)
|
(29 731)
|
(29 372)
|
(28 593)
|
(27 612)
|
(26 824)
|
(26 161)
|
(25 867)
|
(25 154)
|
(25 335)
|
(25 562)
|
(25 480)
|
(25 200)
|
(24 462)
|
(24 033)
|
(23 658)
|
(23 231)
|
(23 329)
|
(23 254)
|
(23 092)
|
(22 862)
|
(23 904)
|
(23 957)
|
(24 232)
|
(20 847)
|
(23 835)
|
(23 736)
|
(23 798)
|
(22 572)
|
(23 974)
|
(23 776)
|
(23 765)
|
(23 362)
|
(23 869)
|
(23 598)
|
(23 313)
|
(23 179)
|
(23 306)
|
(24 075)
|
(24 414)
|
(21 620)
|
(20 408)
|
(20 116)
|
(21 958)
|
(27 437)
|
(23 215)
|
(24 345)
|
(21 998)
|
(23 900)
|
(23 822)
|
(22 194)
|
(22 587)
|
(22 863)
|
(23 398)
|
(24 081)
|
|
| Selling, General & Administrative |
(7 936)
|
(9 822)
|
(7 288)
|
(7 391)
|
(7 443)
|
(7 584)
|
(7 092)
|
(7 402)
|
(7 953)
|
(8 115)
|
(9 235)
|
(9 603)
|
(9 885)
|
(10 413)
|
(13 133)
|
(11 008)
|
(16 591)
|
(11 078)
|
(16 532)
|
(16 631)
|
(11 502)
|
(11 974)
|
(12 456)
|
(12 820)
|
(13 077)
|
(13 259)
|
(13 523)
|
(13 859)
|
(14 093)
|
(14 097)
|
(13 989)
|
(13 856)
|
(13 846)
|
(14 331)
|
(14 689)
|
(14 845)
|
(15 181)
|
(15 797)
|
(16 431)
|
(17 385)
|
(18 030)
|
(18 049)
|
(18 045)
|
(17 753)
|
(17 453)
|
(17 290)
|
(16 713)
|
(16 147)
|
(15 735)
|
(15 241)
|
(15 241)
|
(15 283)
|
(15 174)
|
(14 993)
|
(14 624)
|
(14 394)
|
(14 270)
|
(14 118)
|
(14 144)
|
(14 181)
|
(14 112)
|
(14 111)
|
(14 286)
|
(14 462)
|
(14 768)
|
(12 468)
|
(14 815)
|
(14 501)
|
(14 084)
|
(13 690)
|
(13 753)
|
(13 773)
|
(14 074)
|
(14 319)
|
(14 454)
|
(14 257)
|
(14 107)
|
(14 093)
|
(14 158)
|
(14 550)
|
(14 739)
|
(12 756)
|
(11 600)
|
(10 935)
|
(12 193)
|
(15 084)
|
(12 101)
|
(12 256)
|
(12 489)
|
(12 466)
|
(12 465)
|
(12 507)
|
(12 564)
|
(12 781)
|
(13 132)
|
(13 303)
|
|
| Research & Development |
(2 794)
|
(3 420)
|
(2 484)
|
(2 559)
|
(2 565)
|
(2 673)
|
(2 537)
|
(2 744)
|
(3 063)
|
(3 208)
|
(3 756)
|
(3 863)
|
(4 029)
|
(4 171)
|
(5 164)
|
(4 367)
|
(6 682)
|
(4 825)
|
(7 045)
|
(7 202)
|
(5 247)
|
(5 321)
|
(5 699)
|
(5 975)
|
(6 123)
|
(6 430)
|
(6 602)
|
(6 840)
|
(7 230)
|
(7 217)
|
(7 237)
|
(7 272)
|
(7 155)
|
(7 469)
|
(7 812)
|
(7 903)
|
(8 626)
|
(9 070)
|
(9 221)
|
(9 725)
|
(9 652)
|
(9 583)
|
(9 630)
|
(9 518)
|
(9 234)
|
(9 332)
|
(9 219)
|
(9 181)
|
(9 206)
|
(9 071)
|
(9 159)
|
(9 090)
|
(9 035)
|
(9 086)
|
(8 920)
|
(8 905)
|
(9 033)
|
(8 738)
|
(8 841)
|
(8 816)
|
(8 607)
|
(8 402)
|
(8 375)
|
(8 266)
|
(8 235)
|
(7 808)
|
(8 311)
|
(8 408)
|
(8 506)
|
(8 154)
|
(8 471)
|
(8 399)
|
(8 427)
|
(8 386)
|
(8 456)
|
(8 412)
|
(8 380)
|
(8 484)
|
(8 577)
|
(8 851)
|
(8 969)
|
(8 150)
|
(8 153)
|
(8 434)
|
(9 378)
|
(11 747)
|
(9 637)
|
(11 020)
|
(8 600)
|
(10 663)
|
(10 635)
|
(9 031)
|
(9 302)
|
(9 401)
|
(9 678)
|
(10 034)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(22)
|
(32)
|
(43)
|
(42)
|
(38)
|
(41)
|
(43)
|
(51)
|
(67)
|
(70)
|
(187)
|
0
|
0
|
0
|
(179)
|
(12)
|
(22)
|
(35)
|
(50)
|
(52)
|
(53)
|
(52)
|
(64)
|
(77)
|
(93)
|
(106)
|
(109)
|
0
|
0
|
0
|
0
|
0
|
0
|
(411)
|
(78)
|
(122)
|
(183)
|
(209)
|
(243)
|
(262)
|
(388)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(175)
|
(90)
|
(341)
|
(367)
|
(397)
|
(355)
|
(273)
|
(287)
|
(355)
|
(529)
|
(709)
|
(682)
|
(757)
|
(646)
|
(514)
|
(925)
|
(1 445)
|
(1 538)
|
(1 567)
|
(1 285)
|
(867)
|
(869)
|
(928)
|
(934)
|
(1 142)
|
(1 196)
|
(1 149)
|
(1 108)
|
(680)
|
(502)
|
(472)
|
(624)
|
(1 762)
|
(2 056)
|
(2 101)
|
(1 906)
|
(990)
|
(892)
|
(833)
|
(926)
|
(842)
|
(935)
|
(1 189)
|
(1 271)
|
(1 121)
|
(908)
|
(712)
|
(323)
|
(332)
|
(302)
|
(219)
|
(332)
|
(306)
|
(1 192)
|
(1 162)
|
(1 159)
|
(384)
|
(709)
|
(827)
|
(1 208)
|
(549)
|
(1 738)
|
(1 582)
|
(1 229)
|
(607)
|
(907)
|
(876)
|
(774)
|
(538)
|
(494)
|
(581)
|
(600)
|
(605)
|
(655)
|
(747)
|
(387)
|
(606)
|
(1 477)
|
(1 069)
|
(498)
|
(693)
|
(600)
|
(473)
|
(512)
|
(438)
|
(326)
|
(356)
|
|
| Operating Income |
4 715
N/A
|
5 823
+24%
|
4 315
-26%
|
4 473
+4%
|
4 605
+3%
|
4 822
+5%
|
4 544
-6%
|
4 797
+6%
|
5 022
+5%
|
5 165
+3%
|
5 889
+14%
|
6 244
+6%
|
6 395
+2%
|
6 152
-4%
|
7 969
+30%
|
6 649
-17%
|
10 360
+56%
|
6 802
-34%
|
10 625
+56%
|
10 740
+1%
|
7 388
-31%
|
7 642
+3%
|
8 003
+5%
|
8 136
+2%
|
7 609
-6%
|
6 781
-11%
|
6 934
+2%
|
7 298
+5%
|
8 181
+12%
|
8 964
+10%
|
8 823
-2%
|
8 726
-1%
|
9 025
+3%
|
9 982
+11%
|
11 146
+12%
|
11 743
+5%
|
11 696
0%
|
11 526
-1%
|
11 423
-1%
|
11 784
+3%
|
12 148
+3%
|
10 998
-9%
|
10 326
-6%
|
10 112
-2%
|
10 109
0%
|
11 193
+11%
|
11 516
+3%
|
11 441
-1%
|
11 051
-3%
|
10 983
-1%
|
10 739
-2%
|
10 890
+1%
|
11 071
+2%
|
11 089
+0%
|
11 149
+1%
|
10 566
-5%
|
10 206
-3%
|
10 003
-2%
|
9 306
-7%
|
9 083
-2%
|
9 133
+1%
|
9 186
+1%
|
8 241
-10%
|
8 211
0%
|
8 304
+1%
|
9 098
+10%
|
9 319
+2%
|
9 209
-1%
|
8 642
-6%
|
9 890
+14%
|
8 071
-18%
|
8 903
+10%
|
9 885
+11%
|
11 332
+15%
|
11 741
+4%
|
11 588
-1%
|
11 977
+3%
|
12 319
+3%
|
11 900
-3%
|
12 386
+4%
|
12 596
+2%
|
10 963
-13%
|
9 775
-11%
|
8 457
-13%
|
10 206
+21%
|
12 412
+22%
|
8 992
-28%
|
8 928
-1%
|
12 642
+42%
|
11 296
-11%
|
12 674
+12%
|
15 258
+20%
|
16 320
+7%
|
17 376
+6%
|
18 346
+6%
|
18 551
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
88
|
102
|
82
|
55
|
42
|
39
|
1 794
|
(244)
|
(249)
|
(235)
|
1 085
|
93
|
166
|
731
|
(122)
|
(226)
|
(425)
|
599
|
(103)
|
(129)
|
(16)
|
741
|
(4)
|
108
|
146
|
1 140
|
211
|
231
|
173
|
752
|
68
|
(2)
|
(188)
|
68
|
(285)
|
(290)
|
84
|
334
|
70
|
27
|
(200)
|
(65)
|
(187)
|
(134)
|
(184)
|
(31)
|
(200)
|
(197)
|
(108)
|
(91)
|
27
|
50
|
814
|
1 272
|
1 003
|
941
|
151
|
(630)
|
(283)
|
(217)
|
(140)
|
(440)
|
89
|
89
|
111
|
418
|
295
|
157
|
79
|
(11)
|
(447)
|
(329)
|
(250)
|
2
|
(310)
|
(184)
|
(94)
|
190
|
450
|
299
|
173
|
14 684
|
13 798
|
13 467
|
(777)
|
(1 197)
|
(1 025)
|
(1 039)
|
(497)
|
(980)
|
(988)
|
(1 038)
|
(633)
|
(1 047)
|
(1 110)
|
(1 049)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(66)
|
0
|
0
|
(66)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
0
|
(90)
|
(410)
|
(555)
|
(1 158)
|
(663)
|
(628)
|
(643)
|
(911)
|
(502)
|
(285)
|
(290)
|
(395)
|
(306)
|
5 765
|
6 211
|
4 309
|
6 076
|
(366)
|
(1 255)
|
(2 284)
|
(2 164)
|
(2 456)
|
(2 901)
|
(2 503)
|
(2 553)
|
(1 686)
|
(945)
|
(1 009)
|
(1 047)
|
(1 037)
|
(2 137)
|
(1 862)
|
0
|
0
|
(2 962)
|
(798)
|
(976)
|
(1 718)
|
(1 962)
|
(1 654)
|
(1 798)
|
(1 190)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
647
|
763
|
633
|
713
|
469
|
464
|
(1 183)
|
484
|
427
|
411
|
(840)
|
206
|
145
|
(372)
|
604
|
615
|
931
|
(239)
|
706
|
648
|
369
|
(389)
|
333
|
344
|
381
|
(434)
|
592
|
587
|
571
|
(217)
|
188
|
194
|
152
|
(128)
|
295
|
218
|
194
|
(158)
|
37
|
7
|
(16)
|
(160)
|
(65)
|
(15)
|
(89)
|
(237)
|
(48)
|
(77)
|
(69)
|
(71)
|
(124)
|
(185)
|
(86)
|
(89)
|
51
|
25
|
(43)
|
(81)
|
(552)
|
(473)
|
(480)
|
(18)
|
(416)
|
(401)
|
(349)
|
(19)
|
84
|
117
|
131
|
(93)
|
195
|
150
|
134
|
(110)
|
154
|
127
|
96
|
(128)
|
(90)
|
(74)
|
(79)
|
(108)
|
69
|
65
|
(115)
|
344
|
383
|
426
|
(60)
|
214
|
189
|
230
|
(85)
|
243
|
170
|
107
|
|
| Pre-Tax Income |
5 449
N/A
|
6 688
+23%
|
5 030
-25%
|
5 240
+4%
|
5 116
-2%
|
5 326
+4%
|
5 084
-5%
|
5 038
-1%
|
5 200
+3%
|
5 341
+3%
|
6 068
+14%
|
6 543
+8%
|
6 706
+2%
|
6 445
-4%
|
8 451
+31%
|
7 038
-17%
|
10 866
+54%
|
7 162
-34%
|
11 228
+57%
|
11 259
+0%
|
7 741
-31%
|
7 994
+3%
|
8 332
+4%
|
8 588
+3%
|
8 136
-5%
|
7 487
-8%
|
7 737
+3%
|
8 116
+5%
|
8 925
+10%
|
9 499
+6%
|
9 079
-4%
|
8 918
-2%
|
8 989
+1%
|
9 922
+10%
|
11 156
+12%
|
11 671
+5%
|
11 974
+3%
|
11 702
-2%
|
11 530
-1%
|
11 818
+2%
|
11 932
+1%
|
10 773
-10%
|
10 074
-6%
|
9 963
-1%
|
9 836
-1%
|
10 925
+11%
|
11 268
+3%
|
11 167
-1%
|
10 874
-3%
|
10 807
-1%
|
10 642
-2%
|
10 755
+1%
|
11 799
+10%
|
12 272
+4%
|
12 113
-1%
|
11 122
-8%
|
9 759
-12%
|
8 134
-17%
|
7 808
-4%
|
7 765
-1%
|
7 870
+1%
|
7 817
-1%
|
7 412
-5%
|
7 614
+3%
|
7 776
+2%
|
9 102
+17%
|
9 392
+3%
|
15 248
+62%
|
15 063
-1%
|
14 095
-6%
|
13 895
-1%
|
8 358
-40%
|
8 514
+2%
|
8 940
+5%
|
9 421
+5%
|
9 075
-4%
|
9 078
+0%
|
9 878
+9%
|
9 707
-2%
|
10 925
+13%
|
11 745
+8%
|
24 530
+109%
|
22 595
-8%
|
20 952
-7%
|
7 177
-66%
|
9 697
+35%
|
8 350
-14%
|
8 315
0%
|
9 123
+10%
|
9 732
+7%
|
10 899
+12%
|
12 732
+17%
|
13 640
+7%
|
14 918
+9%
|
15 608
+5%
|
16 419
+5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 037)
|
(1 273)
|
(854)
|
(904)
|
(868)
|
(878)
|
(856)
|
(832)
|
(873)
|
(898)
|
(1 008)
|
(1 092)
|
(1 105)
|
(1 065)
|
(1 373)
|
(1 092)
|
(1 656)
|
(1 090)
|
(1 725)
|
(1 750)
|
(1 173)
|
(1 169)
|
(1 200)
|
(1 165)
|
(931)
|
(947)
|
(981)
|
(1 037)
|
(1 338)
|
(1 336)
|
(1 249)
|
(1 310)
|
(1 351)
|
(1 468)
|
(1 729)
|
(1 851)
|
(1 947)
|
(1 733)
|
(1 688)
|
(1 687)
|
(1 632)
|
(1 528)
|
(1 381)
|
(1 321)
|
(1 265)
|
(1 542)
|
(1 606)
|
(1 593)
|
(1 558)
|
(1 498)
|
(1 427)
|
(1 404)
|
(1 505)
|
(1 545)
|
(1 534)
|
(1 410)
|
(1 337)
|
(1 106)
|
(1 075)
|
(1 082)
|
(1 054)
|
(1 119)
|
(1 060)
|
(1 089)
|
(1 113)
|
(1 603)
|
(1 445)
|
(1 552)
|
(1 568)
|
(1 295)
|
(1 197)
|
(1 279)
|
(1 276)
|
(1 793)
|
(1 969)
|
(1 865)
|
(1 977)
|
(1 807)
|
(1 750)
|
(1 940)
|
(1 934)
|
(1 625)
|
(1 240)
|
(1 025)
|
(1 128)
|
(1 498)
|
(1 284)
|
(1 066)
|
(551)
|
(622)
|
(814)
|
(975)
|
(1 701)
|
(2 058)
|
(1 970)
|
(2 036)
|
|
| Income from Continuing Operations |
4 413
|
5 415
|
4 176
|
4 336
|
4 248
|
4 448
|
4 228
|
4 206
|
4 327
|
4 443
|
5 060
|
5 451
|
5 601
|
5 380
|
7 078
|
5 946
|
9 210
|
6 072
|
9 503
|
9 509
|
6 568
|
6 825
|
7 132
|
7 423
|
7 205
|
6 540
|
6 756
|
7 079
|
7 587
|
8 163
|
7 830
|
7 608
|
7 638
|
8 454
|
9 427
|
9 820
|
10 027
|
9 969
|
9 842
|
10 131
|
10 300
|
9 245
|
8 693
|
8 642
|
8 571
|
9 383
|
9 662
|
9 574
|
9 316
|
9 309
|
9 215
|
9 351
|
10 294
|
10 727
|
10 579
|
9 712
|
8 422
|
7 028
|
6 733
|
6 683
|
6 816
|
6 698
|
6 352
|
6 525
|
6 663
|
7 499
|
7 947
|
13 696
|
13 495
|
12 800
|
12 698
|
7 079
|
7 238
|
7 147
|
7 452
|
7 210
|
7 101
|
8 071
|
7 957
|
8 985
|
9 811
|
22 905
|
21 355
|
19 927
|
6 049
|
8 199
|
7 066
|
7 249
|
8 572
|
9 110
|
10 085
|
11 757
|
11 939
|
12 860
|
13 638
|
14 383
|
|
| Income to Minority Interest |
(23)
|
(30)
|
(11)
|
(10)
|
(10)
|
(13)
|
(12)
|
(14)
|
(15)
|
(47)
|
(44)
|
(49)
|
(6)
|
(15)
|
(11)
|
(4)
|
(14)
|
(11)
|
(26)
|
(26)
|
(20)
|
(27)
|
(20)
|
(22)
|
(22)
|
(22)
|
(26)
|
(29)
|
(37)
|
(38)
|
(45)
|
(43)
|
(46)
|
(54)
|
(56)
|
(67)
|
(97)
|
(175)
|
(211)
|
(213)
|
(193)
|
(132)
|
(103)
|
(108)
|
(111)
|
(113)
|
(115)
|
(120)
|
(125)
|
(117)
|
(120)
|
(118)
|
(103)
|
(70)
|
(43)
|
(15)
|
(5)
|
(11)
|
(11)
|
(11)
|
(9)
|
14
|
15
|
18
|
21
|
0
|
(4)
|
(5)
|
(4)
|
(3)
|
(1)
|
(2)
|
0
|
(5)
|
(1)
|
0
|
2
|
1
|
(2)
|
(1)
|
(4)
|
3
|
4
|
2
|
0
|
(1)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
4
|
2
|
(1)
|
16
|
10
|
|
| Net Income (Common) |
4 390
N/A
|
5 385
+23%
|
4 165
-23%
|
4 326
+4%
|
4 238
-2%
|
4 435
+5%
|
4 216
-5%
|
4 192
-1%
|
4 312
+3%
|
4 397
+2%
|
5 016
+14%
|
5 402
+8%
|
5 595
+4%
|
5 365
-4%
|
7 067
+32%
|
5 942
-16%
|
9 252
+56%
|
6 130
-34%
|
9 717
+59%
|
9 784
+1%
|
6 871
-30%
|
7 175
+4%
|
7 397
+3%
|
7 698
+4%
|
12 696
+65%
|
11 946
-6%
|
12 094
+1%
|
12 335
+2%
|
7 560
-39%
|
8 195
+8%
|
7 840
-4%
|
7 626
-3%
|
7 634
+0%
|
8 400
+10%
|
9 371
+12%
|
9 753
+4%
|
9 930
+2%
|
9 794
-1%
|
9 631
-2%
|
9 918
+3%
|
10 107
+2%
|
9 113
-10%
|
8 590
-6%
|
8 534
-1%
|
8 460
-1%
|
9 270
+10%
|
9 421
+2%
|
9 289
-1%
|
9 131
-2%
|
9 175
+0%
|
9 718
+6%
|
9 757
+0%
|
10 748
+10%
|
10 210
-5%
|
20 274
+99%
|
19 555
-4%
|
18 220
-7%
|
17 783
-2%
|
6 789
-62%
|
6 757
0%
|
6 809
+1%
|
6 712
-1%
|
6 367
-5%
|
6 543
+3%
|
6 684
+2%
|
7 703
+15%
|
8 062
+5%
|
13 850
+72%
|
13 392
-3%
|
12 611
-6%
|
12 352
-2%
|
11 383
-8%
|
11 802
+4%
|
11 732
-1%
|
12 142
+3%
|
7 210
-41%
|
7 103
-1%
|
8 072
+14%
|
7 955
-1%
|
8 984
+13%
|
9 807
+9%
|
24 021
+145%
|
22 982
-4%
|
21 797
-5%
|
6 955
-68%
|
9 248
+33%
|
7 648
-17%
|
7 836
+2%
|
14 850
+90%
|
15 245
+3%
|
16 175
+6%
|
17 603
+9%
|
11 941
-32%
|
12 859
+8%
|
13 654
+6%
|
14 393
+5%
|
|
| EPS (Diluted) |
1.69
N/A
|
2.08
+23%
|
1.62
-22%
|
1.69
+4%
|
1.58
-7%
|
1.75
+11%
|
1.64
-6%
|
1.65
+1%
|
1.7
+3%
|
1.74
+2%
|
2
+15%
|
2.26
+13%
|
2.37
+5%
|
2.27
-4%
|
3.03
+33%
|
2.54
-16%
|
3.94
+55%
|
2.61
-34%
|
4.12
+58%
|
4.14
+0%
|
2.9
-30%
|
3.03
+4%
|
3.13
+3%
|
3.27
+4%
|
5.46
+67%
|
5.12
-6%
|
5.32
+4%
|
5.39
+1%
|
3.31
-39%
|
3.58
+8%
|
3.42
-4%
|
3.34
-2%
|
3.33
0%
|
3.69
+11%
|
4.09
+11%
|
4.24
+4%
|
4.31
+2%
|
4.26
-1%
|
4.18
-2%
|
4.08
-2%
|
4.12
+1%
|
3.78
-8%
|
3.52
-7%
|
3.49
-1%
|
3.46
-1%
|
3.79
+10%
|
3.79
N/A
|
3.73
-2%
|
3.68
-1%
|
3.71
+1%
|
3.92
+6%
|
3.94
+1%
|
4.36
+11%
|
4.13
-5%
|
8.28
+100%
|
7.97
-4%
|
7.47
-6%
|
7.29
-2%
|
2.83
-61%
|
2.81
-1%
|
2.83
+1%
|
2.8
-1%
|
2.66
-5%
|
2.74
+3%
|
2.83
+3%
|
3.24
+14%
|
3.43
+6%
|
5.9
+72%
|
5.74
-3%
|
5.38
-6%
|
5.28
-2%
|
4.87
-8%
|
5.13
+5%
|
5.05
-2%
|
5.29
+5%
|
3.14
-41%
|
3.09
-2%
|
3.52
+14%
|
3.51
0%
|
4
+14%
|
4.34
+9%
|
10.62
+145%
|
10.47
-1%
|
9.99
-5%
|
3.16
-68%
|
4.36
+38%
|
3.65
-16%
|
3.77
+3%
|
7.09
+88%
|
7.41
+5%
|
7.9
+7%
|
8.68
+10%
|
5.87
-32%
|
6.49
+11%
|
6.96
+7%
|
7.41
+6%
|
|