China Petroleum & Chemical Corp
SSE:600028
| 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 |
5.2536
6.6012
|
| Price Target |
|
We'll email you a reminder when the closing price reaches CNY.
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
China Petroleum & Chemical Corp
|
Revenue
|
2.8T
CNY
|
|
Cost of Revenue
|
-2.6T
CNY
|
|
Gross Profit
|
191.3B
CNY
|
|
Operating Expenses
|
-141B
CNY
|
|
Operating Income
|
50.4B
CNY
|
|
Other Expenses
|
-14.3B
CNY
|
|
Net Income
|
36.1B
CNY
|
Income Statement
China Petroleum & Chemical Corp
| 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 |
4 148
|
0
|
0
|
0
|
4 582
|
0
|
0
|
0
|
6 565
|
0
|
0
|
0
|
7 066
|
0
|
0
|
0
|
6 961
|
0
|
0
|
0
|
11 477
|
0
|
0
|
0
|
7 162
|
0
|
0
|
0
|
7 398
|
0
|
0
|
0
|
8 500
|
0
|
0
|
0
|
10 361
|
0
|
0
|
0
|
9 725
|
0
|
0
|
0
|
10 210
|
0
|
0
|
0
|
7 052
|
0
|
0
|
0
|
8 162
|
0
|
0
|
0
|
5 645
|
0
|
0
|
0
|
5 883
|
0
|
0
|
0
|
15 670
|
0
|
0
|
3 836
|
13 855
|
10 798
|
14 773
|
14 835
|
13 883
|
15 077
|
15 483
|
15 948
|
15 666
|
18 630
|
17 694
|
17 949
|
16 970
|
17 125
|
18 674
|
18 818
|
17 822
|
17 957
|
0
|
0
|
|
| Revenue |
417 191
N/A
|
442 162
+6%
|
488 058
+10%
|
534 224
+9%
|
590 632
+11%
|
636 182
+8%
|
684 171
+8%
|
749 927
+10%
|
799 115
+7%
|
856 206
+7%
|
931 038
+9%
|
992 265
+7%
|
1 061 669
+7%
|
1 112 687
+5%
|
1 134 368
+2%
|
1 163 372
+3%
|
1 204 843
+4%
|
1 259 704
+5%
|
1 371 986
+9%
|
1 474 273
+7%
|
1 444 291
-2%
|
1 339 780
-7%
|
1 247 303
-7%
|
1 196 466
-4%
|
1 345 052
+12%
|
1 556 180
+16%
|
1 748 763
+12%
|
1 879 226
+7%
|
1 913 182
+2%
|
2 063 397
+8%
|
2 208 718
+7%
|
2 360 662
+7%
|
2 505 683
+6%
|
2 588 206
+3%
|
2 620 483
+1%
|
2 655 347
+1%
|
2 786 045
+5%
|
2 810 251
+1%
|
2 853 217
+2%
|
2 901 203
+2%
|
2 880 311
-1%
|
2 825 805
-2%
|
2 821 239
0%
|
2 856 035
+1%
|
2 825 914
-1%
|
2 663 090
-6%
|
2 510 873
-6%
|
2 248 222
-10%
|
2 020 375
-10%
|
1 956 195
-3%
|
1 858 735
-5%
|
1 846 635
-1%
|
1 930 911
+5%
|
2 099 306
+9%
|
2 217 528
+6%
|
2 311 921
+4%
|
2 360 193
+2%
|
2 399 259
+2%
|
2 494 608
+4%
|
2 688 208
+8%
|
2 891 179
+8%
|
2 987 507
+3%
|
3 089 923
+3%
|
3 051 514
-1%
|
2 959 799
-3%
|
2 796 702
-6%
|
2 495 049
-11%
|
2 281 111
-9%
|
2 105 984
-8%
|
2 128 484
+1%
|
2 332 934
+10%
|
2 554 201
+9%
|
2 740 884
+7%
|
2 934 772
+7%
|
3 091 298
+5%
|
3 190 856
+3%
|
3 318 168
+4%
|
3 338 113
+1%
|
3 299 724
-1%
|
3 334 787
+1%
|
3 212 215
-4%
|
3 210 851
0%
|
3 194 664
-1%
|
3 108 815
-3%
|
3 074 562
-1%
|
3 019 951
-2%
|
2 907 483
-4%
|
2 821 462
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(336 475)
|
(355 554)
|
(391 905)
|
(427 766)
|
(475 410)
|
(517 386)
|
(562 921)
|
(632 681)
|
(685 401)
|
(744 488)
|
(815 528)
|
(869 476)
|
(925 350)
|
(959 042)
|
(969 720)
|
(996 019)
|
(1 047 505)
|
(1 124 449)
|
(1 278 051)
|
(1 404 428)
|
(1 378 244)
|
(1 261 588)
|
(1 120 979)
|
(1 034 251)
|
(1 162 327)
|
(1 361 060)
|
(1 551 235)
|
(1 678 743)
|
(1 694 320)
|
(1 833 409)
|
(1 979 409)
|
(2 124 215)
|
(2 283 148)
|
(2 374 078)
|
(2 407 686)
|
(2 442 111)
|
(2 560 718)
|
(2 576 582)
|
(2 621 021)
|
(2 665 282)
|
(2 599 134)
|
(2 596 112)
|
(2 581 528)
|
(2 623 557)
|
(2 576 171)
|
(2 477 854)
|
(2 318 664)
|
(2 071 812)
|
(1 801 330)
|
(1 754 904)
|
(1 668 390)
|
(1 646 636)
|
(1 690 292)
|
(1 880 270)
|
(2 005 046)
|
(2 092 775)
|
(2 088 569)
|
(2 160 200)
|
(2 236 231)
|
(2 424 030)
|
(2 614 355)
|
(2 745 384)
|
(2 861 409)
|
(2 830 299)
|
(2 691 044)
|
(2 614 851)
|
(2 324 542)
|
(2 101 065)
|
(1 901 873)
|
(1 885 092)
|
(2 059 510)
|
(2 273 334)
|
(2 440 007)
|
(2 659 459)
|
(2 820 055)
|
(2 951 650)
|
(3 041 275)
|
(3 118 004)
|
(3 096 942)
|
(3 100 931)
|
(2 939 422)
|
(2 983 013)
|
(2 963 941)
|
(2 905 322)
|
(2 827 066)
|
(2 822 661)
|
(2 722 168)
|
(2 630 117)
|
|
| Gross Profit |
80 716
N/A
|
86 608
+7%
|
96 153
+11%
|
106 458
+11%
|
115 222
+8%
|
118 796
+3%
|
121 250
+2%
|
117 246
-3%
|
113 714
-3%
|
111 718
-2%
|
115 510
+3%
|
122 789
+6%
|
136 319
+11%
|
158 125
+16%
|
164 648
+4%
|
167 353
+2%
|
157 338
-6%
|
135 255
-14%
|
93 935
-31%
|
69 845
-26%
|
66 047
-5%
|
78 192
+18%
|
126 324
+62%
|
162 215
+28%
|
182 725
+13%
|
195 120
+7%
|
197 528
+1%
|
200 483
+1%
|
218 862
+9%
|
229 988
+5%
|
229 309
0%
|
236 447
+3%
|
222 535
-6%
|
214 128
-4%
|
212 797
-1%
|
213 236
+0%
|
225 327
+6%
|
233 669
+4%
|
232 196
-1%
|
235 921
+2%
|
281 177
+19%
|
229 693
-18%
|
239 711
+4%
|
232 478
-3%
|
249 743
+7%
|
185 236
-26%
|
192 209
+4%
|
176 410
-8%
|
219 045
+24%
|
201 291
-8%
|
190 345
-5%
|
199 999
+5%
|
240 619
+20%
|
219 036
-9%
|
212 482
-3%
|
219 146
+3%
|
271 624
+24%
|
239 059
-12%
|
258 377
+8%
|
264 178
+2%
|
276 824
+5%
|
242 123
-13%
|
228 514
-6%
|
221 215
-3%
|
268 755
+21%
|
181 851
-32%
|
170 507
-6%
|
180 046
+6%
|
204 111
+13%
|
243 392
+19%
|
273 424
+12%
|
280 867
+3%
|
300 877
+7%
|
275 313
-8%
|
271 243
-1%
|
239 206
-12%
|
276 893
+16%
|
220 109
-21%
|
202 782
-8%
|
233 856
+15%
|
272 793
+17%
|
227 838
-16%
|
230 723
+1%
|
203 493
-12%
|
247 496
+22%
|
197 290
-20%
|
185 315
-6%
|
191 345
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(41 078)
|
(42 896)
|
(43 927)
|
(46 622)
|
(47 938)
|
(49 351)
|
(50 417)
|
(51 568)
|
(51 592)
|
(51 897)
|
(54 243)
|
(56 537)
|
(62 068)
|
(65 081)
|
(69 476)
|
(70 518)
|
(76 681)
|
(87 162)
|
(93 798)
|
(92 004)
|
(91 756)
|
(82 495)
|
(76 668)
|
(85 417)
|
(92 910)
|
(97 464)
|
(100 745)
|
(102 814)
|
(116 729)
|
(120 832)
|
(124 651)
|
(129 908)
|
(121 375)
|
(121 702)
|
(129 193)
|
(130 337)
|
(130 184)
|
(132 077)
|
(129 156)
|
(128 732)
|
(181 343)
|
(134 245)
|
(135 808)
|
(135 970)
|
(176 019)
|
(134 152)
|
(134 480)
|
(134 493)
|
(163 305)
|
(140 961)
|
(143 514)
|
(145 253)
|
(170 248)
|
(152 139)
|
(152 830)
|
(159 154)
|
(180 782)
|
(164 605)
|
(162 613)
|
(160 108)
|
(184 861)
|
(155 711)
|
(151 887)
|
(150 285)
|
(177 494)
|
(152 049)
|
(159 576)
|
(158 473)
|
(179 473)
|
(166 405)
|
(169 028)
|
(177 368)
|
(180 510)
|
(149 835)
|
(142 169)
|
(129 817)
|
(179 141)
|
(141 129)
|
(141 260)
|
(145 433)
|
(184 601)
|
(142 937)
|
(143 111)
|
(141 341)
|
(175 671)
|
(138 113)
|
(139 403)
|
(140 967)
|
|
| Selling, General & Administrative |
(35 801)
|
(37 406)
|
(38 992)
|
(41 167)
|
(42 644)
|
(44 312)
|
(44 074)
|
(45 650)
|
(46 020)
|
(45 882)
|
(48 409)
|
(49 920)
|
(53 081)
|
(55 162)
|
(56 407)
|
(56 863)
|
(58 248)
|
(60 041)
|
(62 163)
|
(65 040)
|
(66 147)
|
(66 595)
|
(67 726)
|
(72 001)
|
(74 465)
|
(78 333)
|
(80 829)
|
(81 919)
|
(89 755)
|
(93 352)
|
(96 375)
|
(101 052)
|
(101 482)
|
(102 365)
|
(104 475)
|
(103 675)
|
(105 889)
|
(109 635)
|
(111 930)
|
(115 573)
|
(167 893)
|
(118 259)
|
(120 244)
|
(119 330)
|
(164 042)
|
(117 039)
|
(117 100)
|
(118 265)
|
(151 825)
|
(121 798)
|
(124 371)
|
(125 120)
|
(158 235)
|
(123 648)
|
(123 575)
|
(125 824)
|
(172 637)
|
(134 465)
|
(132 084)
|
(133 285)
|
(171 503)
|
(130 785)
|
(128 188)
|
(126 394)
|
(162 134)
|
(126 627)
|
(133 183)
|
(132 176)
|
(165 628)
|
(136 634)
|
(138 300)
|
(143 895)
|
(161 443)
|
(117 338)
|
(109 495)
|
(100 839)
|
(163 092)
|
(114 967)
|
(117 146)
|
(119 430)
|
(169 793)
|
(120 912)
|
(119 834)
|
(118 459)
|
(163 155)
|
(118 647)
|
(118 260)
|
(118 582)
|
|
| Research & Development |
(6 133)
|
(6 376)
|
(5 824)
|
(6 240)
|
(6 396)
|
(6 312)
|
(7 276)
|
(6 876)
|
(6 411)
|
(6 534)
|
(6 141)
|
(6 715)
|
(7 983)
|
(8 902)
|
(10 615)
|
(11 182)
|
(11 105)
|
(11 147)
|
(10 116)
|
(9 641)
|
(8 310)
|
(8 081)
|
(7 974)
|
(7 900)
|
(10 545)
|
(11 160)
|
(11 900)
|
(11 854)
|
(10 955)
|
(11 488)
|
(10 860)
|
(12 757)
|
(13 341)
|
(14 128)
|
(14 571)
|
(16 174)
|
(15 533)
|
(14 973)
|
(16 295)
|
(12 737)
|
(12 573)
|
(11 979)
|
(10 481)
|
(11 500)
|
(10 969)
|
(10 738)
|
(11 448)
|
(10 192)
|
(10 459)
|
(9 836)
|
(9 158)
|
(10 165)
|
(11 035)
|
(11 159)
|
(10 847)
|
(13 305)
|
(11 089)
|
(13 615)
|
(17 561)
|
(16 614)
|
(18 700)
|
(20 305)
|
(18 594)
|
(18 814)
|
(19 960)
|
(19 484)
|
(20 390)
|
(20 963)
|
(19 802)
|
(21 008)
|
(21 242)
|
(22 570)
|
(23 863)
|
(24 988)
|
(25 706)
|
(24 500)
|
(23 364)
|
(23 644)
|
(22 190)
|
(23 702)
|
(25 024)
|
(24 515)
|
(24 695)
|
(24 345)
|
(24 590)
|
(24 319)
|
(25 877)
|
(26 367)
|
|
| Other Operating Expenses |
856
|
886
|
889
|
785
|
1 102
|
1 273
|
933
|
958
|
839
|
519
|
307
|
98
|
(1 004)
|
(1 017)
|
(2 454)
|
(2 473)
|
(7 328)
|
(15 974)
|
(21 519)
|
(17 323)
|
(17 299)
|
(7 819)
|
(968)
|
(5 516)
|
(7 900)
|
(7 971)
|
(8 016)
|
(9 041)
|
(16 019)
|
(15 992)
|
(17 416)
|
(16 099)
|
(6 552)
|
(5 209)
|
(10 147)
|
(10 488)
|
(8 762)
|
(7 469)
|
(931)
|
(422)
|
(877)
|
(4 007)
|
(5 083)
|
(5 140)
|
(1 008)
|
(6 375)
|
(5 932)
|
(6 036)
|
(1 021)
|
(9 327)
|
(9 985)
|
(9 968)
|
(978)
|
(17 332)
|
(18 408)
|
(20 025)
|
2 944
|
(16 525)
|
(12 968)
|
(10 209)
|
5 342
|
(4 621)
|
(5 105)
|
(5 077)
|
4 600
|
(5 938)
|
(6 003)
|
(5 334)
|
5 957
|
(8 763)
|
(9 486)
|
(10 903)
|
4 796
|
(7 509)
|
(6 968)
|
(4 478)
|
7 315
|
(2 518)
|
(1 924)
|
(2 301)
|
10 216
|
2 490
|
1 418
|
1 463
|
12 074
|
4 853
|
4 734
|
3 982
|
|
| Operating Income |
39 638
N/A
|
43 712
+10%
|
52 226
+19%
|
59 836
+15%
|
67 284
+12%
|
69 445
+3%
|
70 833
+2%
|
65 678
-7%
|
62 122
-5%
|
59 821
-4%
|
61 267
+2%
|
66 252
+8%
|
74 251
+12%
|
88 564
+19%
|
95 172
+7%
|
96 835
+2%
|
80 657
-17%
|
48 093
-40%
|
137
-100%
|
(22 159)
N/A
|
(25 709)
-16%
|
(4 303)
+83%
|
49 656
N/A
|
76 798
+55%
|
89 815
+17%
|
97 656
+9%
|
96 783
-1%
|
97 669
+1%
|
102 133
+5%
|
109 156
+7%
|
104 658
-4%
|
106 539
+2%
|
101 160
-5%
|
92 426
-9%
|
83 604
-10%
|
82 899
-1%
|
95 143
+15%
|
101 592
+7%
|
103 040
+1%
|
107 189
+4%
|
99 834
-7%
|
95 448
-4%
|
103 903
+9%
|
96 508
-7%
|
73 724
-24%
|
51 084
-31%
|
57 729
+13%
|
41 917
-27%
|
55 740
+33%
|
60 330
+8%
|
46 831
-22%
|
54 746
+17%
|
70 371
+29%
|
66 897
-5%
|
59 652
-11%
|
59 992
+1%
|
90 842
+51%
|
74 454
-18%
|
95 764
+29%
|
104 070
+9%
|
91 963
-12%
|
86 412
-6%
|
76 627
-11%
|
70 930
-7%
|
91 261
+29%
|
29 802
-67%
|
10 931
-63%
|
21 573
+97%
|
24 638
+14%
|
76 987
+212%
|
104 396
+36%
|
103 499
-1%
|
120 367
+16%
|
125 478
+4%
|
129 074
+3%
|
109 389
-15%
|
97 752
-11%
|
78 980
-19%
|
61 522
-22%
|
88 423
+44%
|
88 192
0%
|
84 901
-4%
|
87 612
+3%
|
62 152
-29%
|
71 825
+16%
|
59 177
-18%
|
45 912
-22%
|
50 378
+10%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3 581)
|
(3 504)
|
(3 266)
|
(2 966)
|
(3 243)
|
(3 451)
|
(5 259)
|
(5 310)
|
(4 453)
|
(4 700)
|
(3 914)
|
(3 376)
|
(2 011)
|
(1 513)
|
(1 288)
|
(1 473)
|
(1 992)
|
973
|
(780)
|
(1 978)
|
(3 057)
|
(8 390)
|
(6 874)
|
(5 979)
|
(3 577)
|
(2 406)
|
(2 607)
|
(2 187)
|
(781)
|
(1 579)
|
(532)
|
(259)
|
(194)
|
(2 910)
|
(5 367)
|
(6 729)
|
(7 217)
|
(9 188)
|
(4 929)
|
(3 957)
|
(741)
|
(2 775)
|
(6 311)
|
(3 558)
|
(4 602)
|
(2 468)
|
2 255
|
(4 236)
|
1 328
|
1 782
|
368
|
5 283
|
24 919
|
27 561
|
29 961
|
33 024
|
18 925
|
17 396
|
15 426
|
16 273
|
16 040
|
8 788
|
7 219
|
2 797
|
248
|
8 800
|
2 290
|
38 250
|
614
|
29 907
|
36 306
|
1 441
|
1 332
|
(10 180)
|
(16 943)
|
(12 977)
|
(10 095)
|
12 387
|
19 951
|
4 212
|
(3 341)
|
(4 483)
|
(3 605)
|
8 490
|
780
|
2 228
|
1 629
|
(2 702)
|
|
| 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
|
(2 640)
|
0
|
0
|
0
|
(3 641)
|
0
|
0
|
0
|
(4 822)
|
0
|
0
|
0
|
(16 414)
|
0
|
0
|
(121)
|
(22 802)
|
(1 193)
|
(1 202)
|
(1 224)
|
(6 529)
|
(1 033)
|
(1 134)
|
(986)
|
(1 375)
|
(1 105)
|
(966)
|
(491)
|
25 079
|
2 171
|
2 259
|
1 931
|
(13 012)
|
577
|
519
|
481
|
7 363
|
674
|
1 406
|
1 904
|
662
|
4 247
|
3 576
|
3 408
|
(1 505)
|
2 070
|
2 305
|
2 035
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
766
|
0
|
0
|
0
|
231
|
0
|
0
|
0
|
211
|
0
|
0
|
0
|
253
|
0
|
0
|
0
|
754
|
0
|
0
|
0
|
133
|
0
|
0
|
0
|
(826)
|
0
|
0
|
0
|
(1 622)
|
0
|
0
|
0
|
(748)
|
0
|
0
|
0
|
(1 528)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(6 042)
|
(7 322)
|
(10 133)
|
(11 366)
|
(10 506)
|
(9 325)
|
(6 711)
|
(3 593)
|
3 813
|
4 619
|
5 885
|
6 083
|
3 143
|
3 227
|
3 018
|
3 173
|
4 003
|
12 155
|
38 986
|
50 902
|
50 560
|
43 473
|
16 927
|
5 037
|
(337)
|
169
|
454
|
651
|
573
|
507
|
995
|
990
|
918
|
1 661
|
1 929
|
2 202
|
2 048
|
2 168
|
1 685
|
1 382
|
1 355
|
603
|
20
|
188
|
2 622
|
1 495
|
2 163
|
2 668
|
4 595
|
3 267
|
3 396
|
2 914
|
2 529
|
1 193
|
536
|
(128)
|
(392)
|
(549)
|
(580)
|
(669)
|
(972)
|
(1 170)
|
(981)
|
(609)
|
(23)
|
(110)
|
(230)
|
(527)
|
(2 362)
|
(2 395)
|
(2 458)
|
(2 221)
|
(339)
|
(4 065)
|
(3 905)
|
(3 656)
|
(505)
|
(1 819)
|
(1 695)
|
(2 222)
|
603
|
(660)
|
(1 245)
|
(1 290)
|
(587)
|
(1 791)
|
(1 434)
|
(1 232)
|
|
| Pre-Tax Income |
30 015
N/A
|
32 886
+10%
|
38 827
+18%
|
45 504
+17%
|
53 535
+18%
|
56 669
+6%
|
58 863
+4%
|
56 775
-4%
|
61 482
+8%
|
59 740
-3%
|
63 238
+6%
|
68 959
+9%
|
75 383
+9%
|
90 278
+20%
|
96 902
+7%
|
98 535
+2%
|
83 434
-15%
|
61 221
-27%
|
38 343
-37%
|
26 765
-30%
|
22 025
-18%
|
30 780
+40%
|
59 709
+94%
|
75 856
+27%
|
86 112
+14%
|
95 419
+11%
|
94 630
-1%
|
96 133
+2%
|
102 178
+6%
|
108 084
+6%
|
105 121
-3%
|
107 270
+2%
|
102 638
-4%
|
91 177
-11%
|
80 166
-12%
|
78 372
-2%
|
90 107
+15%
|
94 572
+5%
|
99 796
+6%
|
104 614
+5%
|
96 982
-7%
|
93 276
-4%
|
97 612
+5%
|
93 138
-5%
|
66 481
-29%
|
50 111
-25%
|
62 147
+24%
|
40 349
-35%
|
56 093
+39%
|
65 379
+17%
|
50 595
-23%
|
62 943
+24%
|
79 877
+27%
|
95 651
+20%
|
90 149
-6%
|
92 767
+3%
|
86 573
-7%
|
90 108
+4%
|
109 408
+21%
|
118 450
+8%
|
100 502
-15%
|
92 997
-7%
|
81 731
-12%
|
72 132
-12%
|
90 111
+25%
|
37 387
-59%
|
12 025
-68%
|
58 805
+389%
|
47 969
-18%
|
106 670
+122%
|
140 503
+32%
|
104 650
-26%
|
108 348
+4%
|
111 810
+3%
|
108 745
-3%
|
93 237
-14%
|
94 515
+1%
|
90 222
-5%
|
81 184
-10%
|
92 317
+14%
|
86 116
-7%
|
84 005
-2%
|
86 338
+3%
|
72 760
-16%
|
70 513
-3%
|
61 684
-13%
|
48 412
-22%
|
48 479
+0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(9 361)
|
(10 029)
|
(11 753)
|
(13 682)
|
(16 060)
|
(17 233)
|
(18 074)
|
(17 671)
|
(18 903)
|
(18 431)
|
(19 627)
|
(21 232)
|
(22 400)
|
(26 036)
|
(28 635)
|
(29 278)
|
(24 713)
|
(16 954)
|
(8 447)
|
(4 999)
|
2 846
|
(190)
|
(7 440)
|
(11 086)
|
(19 591)
|
(22 744)
|
(23 496)
|
(22 387)
|
(25 335)
|
(26 850)
|
(24 826)
|
(26 459)
|
(25 774)
|
(22 473)
|
(21 568)
|
(22 254)
|
(23 696)
|
(25 434)
|
(26 827)
|
(27 046)
|
(25 605)
|
(24 248)
|
(25 045)
|
(23 127)
|
(17 571)
|
(13 703)
|
(15 337)
|
(10 411)
|
(12 613)
|
(14 844)
|
(11 318)
|
(14 014)
|
(20 707)
|
(23 823)
|
(21 243)
|
(21 838)
|
(16 279)
|
(16 975)
|
(21 950)
|
(24 206)
|
(20 213)
|
(18 759)
|
(15 767)
|
(13 158)
|
(17 939)
|
(4 871)
|
(1 997)
|
(10 083)
|
(6 219)
|
(20 830)
|
(26 995)
|
(21 151)
|
(23 318)
|
(23 241)
|
(22 801)
|
(18 092)
|
(17 901)
|
(18 076)
|
(14 466)
|
(17 715)
|
(16 070)
|
(15 463)
|
(15 831)
|
(13 670)
|
(12 966)
|
(10 991)
|
(8 242)
|
(7 697)
|
|
| Income from Continuing Operations |
20 654
|
22 857
|
27 074
|
31 822
|
37 475
|
39 436
|
40 789
|
39 104
|
42 579
|
41 309
|
43 611
|
47 727
|
52 983
|
64 242
|
68 267
|
69 257
|
58 721
|
44 267
|
29 896
|
21 766
|
24 871
|
30 590
|
52 269
|
64 770
|
66 521
|
72 675
|
71 134
|
73 746
|
76 843
|
81 234
|
80 295
|
80 811
|
76 864
|
68 704
|
58 598
|
56 118
|
66 411
|
69 138
|
72 969
|
77 568
|
71 377
|
69 028
|
72 567
|
70 011
|
48 910
|
36 408
|
46 810
|
29 938
|
43 480
|
50 535
|
39 277
|
48 929
|
59 170
|
71 828
|
68 906
|
70 929
|
70 294
|
73 133
|
87 458
|
94 244
|
80 289
|
74 238
|
65 964
|
58 974
|
72 172
|
32 516
|
10 028
|
48 722
|
41 750
|
85 840
|
113 508
|
83 499
|
85 030
|
88 569
|
85 944
|
75 145
|
76 614
|
72 146
|
66 718
|
74 602
|
70 046
|
68 542
|
70 507
|
59 090
|
57 547
|
50 693
|
40 170
|
40 782
|
|
| Income to Minority Interest |
(1 886)
|
(2 539)
|
(3 539)
|
(4 299)
|
(5 670)
|
(5 927)
|
(5 359)
|
(4 222)
|
(2 902)
|
(1 564)
|
(966)
|
(797)
|
(897)
|
(1 709)
|
(2 196)
|
(2 410)
|
(2 206)
|
(1 277)
|
(818)
|
1 151
|
3 574
|
3 050
|
1 967
|
(822)
|
(3 844)
|
(4 782)
|
(5 145)
|
(5 227)
|
(6 130)
|
(6 488)
|
(6 119)
|
(6 535)
|
(5 167)
|
(4 679)
|
(3 443)
|
(2 435)
|
(2 915)
|
(2 637)
|
(3 753)
|
(4 418)
|
(4 198)
|
(4 206)
|
(3 375)
|
(3 263)
|
(1 480)
|
(770)
|
(6 354)
|
(7 784)
|
(11 199)
|
(13 749)
|
(12 197)
|
(13 370)
|
(12 754)
|
(14 964)
|
(14 648)
|
(15 306)
|
(19 175)
|
(19 877)
|
(21 831)
|
(21 518)
|
(17 200)
|
(15 156)
|
(13 137)
|
(12 584)
|
(14 553)
|
(9 526)
|
(7 607)
|
(10 877)
|
(8 826)
|
(15 121)
|
(17 529)
|
(14 222)
|
(13 822)
|
(12 717)
|
(10 433)
|
(7 169)
|
(9 532)
|
(8 347)
|
(8 835)
|
(11 994)
|
(9 583)
|
(9 865)
|
(9 452)
|
(7 346)
|
(7 234)
|
(5 432)
|
(4 077)
|
(4 732)
|
|
| Equity Earnings Affiliates |
243
|
310
|
750
|
726
|
470
|
340
|
(150)
|
(173)
|
(119)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
19 011
N/A
|
20 628
+9%
|
24 285
+18%
|
28 249
+16%
|
32 275
+14%
|
33 849
+5%
|
35 280
+4%
|
34 709
-2%
|
39 558
+14%
|
39 689
+0%
|
42 639
+7%
|
46 971
+10%
|
52 086
+11%
|
62 533
+20%
|
66 071
+6%
|
66 847
+1%
|
56 515
-15%
|
42 990
-24%
|
29 078
-32%
|
22 917
-21%
|
28 445
+24%
|
33 640
+18%
|
54 236
+61%
|
63 948
+18%
|
62 677
-2%
|
67 893
+8%
|
65 989
-3%
|
68 519
+4%
|
70 713
+3%
|
74 746
+6%
|
74 176
-1%
|
74 276
+0%
|
71 697
-3%
|
64 025
-11%
|
55 155
-14%
|
53 683
-3%
|
63 496
+18%
|
66 501
+5%
|
69 216
+4%
|
73 150
+6%
|
67 179
-8%
|
64 822
-4%
|
69 192
+7%
|
66 748
-4%
|
47 430
-29%
|
35 638
-25%
|
40 456
+14%
|
22 154
-45%
|
32 281
+46%
|
36 786
+14%
|
27 080
-26%
|
35 559
+31%
|
46 416
+31%
|
56 864
+23%
|
54 258
-5%
|
55 623
+3%
|
51 119
-8%
|
53 256
+4%
|
65 627
+23%
|
72 726
+11%
|
63 089
-13%
|
59 082
-6%
|
52 827
-11%
|
46 390
-12%
|
57 619
+24%
|
22 990
-60%
|
2 421
-89%
|
37 845
+1 463%
|
32 924
-13%
|
70 719
+115%
|
95 979
+36%
|
69 277
-28%
|
71 208
+3%
|
75 852
+7%
|
75 511
0%
|
67 976
-10%
|
67 082
-1%
|
63 799
-5%
|
57 883
-9%
|
62 608
+8%
|
60 463
-3%
|
58 677
-3%
|
61 055
+4%
|
51 744
-15%
|
50 313
-3%
|
45 261
-10%
|
36 093
-20%
|
36 050
0%
|
|
| EPS (Diluted) |
0.17
N/A
|
0.19
+12%
|
0.22
+16%
|
0.26
+18%
|
0.29
+12%
|
0.3
+3%
|
0.31
+3%
|
0.3
-3%
|
0.35
+17%
|
0.35
N/A
|
0.38
+9%
|
0.42
+11%
|
0.46
+10%
|
0.55
+20%
|
0.58
+5%
|
0.59
+2%
|
0.5
-15%
|
0.21
-58%
|
0.25
+19%
|
0.18
-28%
|
0.24
+33%
|
0.29
+21%
|
0.47
+62%
|
0.56
+19%
|
0.55
-2%
|
0.6
+9%
|
0.58
-3%
|
0.6
+3%
|
0.62
+3%
|
0.66
+6%
|
0.62
-6%
|
0.65
+5%
|
0.61
-6%
|
0.55
-10%
|
0.44
-20%
|
0.45
+2%
|
0.54
+20%
|
0.57
+6%
|
0.6
+5%
|
0.58
-3%
|
0.58
N/A
|
0.55
-5%
|
0.58
+5%
|
0.57
-2%
|
0.41
-28%
|
0.3
-27%
|
0.34
+13%
|
0.18
-47%
|
0.27
+50%
|
0.3
+11%
|
0.22
-27%
|
0.29
+32%
|
0.38
+31%
|
0.47
+24%
|
0.45
-4%
|
0.46
+2%
|
0.42
-9%
|
0.45
+7%
|
0.55
+22%
|
0.61
+11%
|
0.52
-15%
|
0.49
-6%
|
0.44
-10%
|
0.39
-11%
|
0.48
+23%
|
0.2
-58%
|
0.03
-85%
|
0.3
+900%
|
0.27
-10%
|
0.58
+115%
|
0.79
+36%
|
0.58
-27%
|
0.59
+2%
|
0.63
+7%
|
0.62
-2%
|
0.56
-10%
|
0.55
-2%
|
0.53
-4%
|
0.48
-9%
|
0.52
+8%
|
0.5
-4%
|
0.49
-2%
|
0.51
+4%
|
0.39
-24%
|
0.42
+8%
|
0.37
-12%
|
0.29
-22%
|
0.3
+3%
|
|