Vicem Packaging Bimson JSC
VN:BPC
| 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 |
9 100
14 800
|
| Price Target |
|
We'll email you a reminder when the closing price reaches VND.
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
Vicem Packaging Bimson JSC
|
Revenue
|
269.4B
VND
|
|
Cost of Revenue
|
-244.1B
VND
|
|
Gross Profit
|
25.2B
VND
|
|
Operating Expenses
|
-22.6B
VND
|
|
Operating Income
|
2.6B
VND
|
|
Other Expenses
|
-1.6B
VND
|
|
Net Income
|
1B
VND
|
Income Statement
Vicem Packaging Bimson JSC
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
44
|
105
|
398
|
802
|
1 005
|
0
|
0
|
0
|
0
|
0
|
106
|
0
|
887
|
1 912
|
3 599
|
5 028
|
5 223
|
5 445
|
4 887
|
4 752
|
4 970
|
4 677
|
4 255
|
3 661
|
3 347
|
3 290
|
3 419
|
3 439
|
3 372
|
3 142
|
0
|
2 154
|
2 825
|
1 341
|
2 156
|
2 223
|
3 133
|
3 333
|
3 756
|
4 250
|
4 761
|
4 954
|
4 804
|
4 626
|
4 460
|
4 581
|
4 986
|
5 473
|
5 725
|
5 606
|
5 152
|
4 510
|
3 751
|
3 349
|
2 825
|
2 248
|
1 862
|
1 572
|
1 453
|
1 642
|
1 976
|
2 329
|
2 555
|
2 476
|
2 310
|
2 064
|
1 812
|
1 624
|
1 392
|
1 237
|
0
|
|
| Revenue |
65 431
N/A
|
64 645
-1%
|
66 007
+2%
|
67 510
+2%
|
69 843
+3%
|
76 424
+9%
|
81 439
+7%
|
90 568
+11%
|
93 095
+3%
|
100 335
+8%
|
103 720
+3%
|
111 227
+7%
|
117 504
+6%
|
120 431
+2%
|
132 170
+10%
|
128 961
-2%
|
131 272
+2%
|
134 261
+2%
|
127 189
-5%
|
130 560
+3%
|
127 251
-3%
|
143 343
+13%
|
158 410
+11%
|
164 978
+4%
|
188 769
+14%
|
185 907
-2%
|
186 905
+1%
|
196 329
+5%
|
196 273
0%
|
206 904
+5%
|
218 466
+6%
|
226 289
+4%
|
229 131
+1%
|
244 081
+7%
|
263 763
+8%
|
293 260
+11%
|
300 612
+3%
|
291 154
-3%
|
278 445
-4%
|
254 756
-9%
|
259 690
+2%
|
293 565
+13%
|
309 913
+6%
|
327 978
+6%
|
333 406
+2%
|
321 053
-4%
|
309 825
-3%
|
305 198
-1%
|
298 468
-2%
|
291 883
-2%
|
277 495
-5%
|
282 113
+2%
|
285 990
+1%
|
293 878
+3%
|
318 025
+8%
|
320 487
+1%
|
327 420
+2%
|
330 648
+1%
|
336 419
+2%
|
336 050
0%
|
332 971
-1%
|
333 445
+0%
|
324 357
-3%
|
337 776
+4%
|
337 911
+0%
|
315 927
-7%
|
297 743
-6%
|
279 608
-6%
|
275 136
-2%
|
281 982
+2%
|
282 243
+0%
|
270 658
-4%
|
254 652
-6%
|
249 326
-2%
|
253 340
+2%
|
261 467
+3%
|
264 246
+1%
|
264 008
0%
|
269 111
+2%
|
264 029
-2%
|
265 210
+0%
|
263 638
-1%
|
249 586
-5%
|
240 848
-4%
|
238 601
-1%
|
227 620
-5%
|
232 382
+2%
|
244 420
+5%
|
246 064
+1%
|
268 891
+9%
|
268 855
0%
|
269 350
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(52 135)
|
(52 837)
|
(54 583)
|
(56 913)
|
(59 768)
|
(63 345)
|
(68 267)
|
(77 328)
|
(79 934)
|
(88 817)
|
(93 380)
|
(100 299)
|
(106 059)
|
(107 078)
|
(116 773)
|
(113 982)
|
(115 943)
|
(120 512)
|
(115 945)
|
(121 165)
|
(120 165)
|
(135 332)
|
(147 184)
|
(150 066)
|
(162 322)
|
(160 185)
|
(160 727)
|
(167 917)
|
(172 247)
|
(180 968)
|
(193 076)
|
(201 675)
|
(207 433)
|
(217 379)
|
(234 783)
|
(260 162)
|
(265 546)
|
(258 433)
|
(245 674)
|
(224 764)
|
(229 655)
|
(262 070)
|
(278 013)
|
(295 398)
|
(301 113)
|
(289 612)
|
(280 161)
|
(276 441)
|
(271 409)
|
(264 508)
|
(249 971)
|
(251 639)
|
(252 881)
|
(258 208)
|
(277 129)
|
(275 387)
|
(276 637)
|
(278 824)
|
(284 708)
|
(288 331)
|
(286 909)
|
(286 287)
|
(280 417)
|
(295 357)
|
(300 594)
|
(284 149)
|
(267 083)
|
(248 482)
|
(243 713)
|
(248 892)
|
(248 191)
|
(235 545)
|
(219 005)
|
(214 129)
|
(218 761)
|
(230 078)
|
(235 344)
|
(237 837)
|
(244 773)
|
(241 094)
|
(241 523)
|
(239 742)
|
(225 948)
|
(217 380)
|
(214 843)
|
(204 873)
|
(208 896)
|
(220 174)
|
(222 682)
|
(244 370)
|
(243 841)
|
(244 145)
|
|
| Gross Profit |
13 295
N/A
|
11 808
-11%
|
11 423
-3%
|
10 596
-7%
|
10 075
-5%
|
13 079
+30%
|
13 172
+1%
|
13 240
+1%
|
13 161
-1%
|
11 518
-12%
|
10 340
-10%
|
10 928
+6%
|
11 444
+5%
|
13 353
+17%
|
15 397
+15%
|
14 979
-3%
|
15 330
+2%
|
13 749
-10%
|
11 245
-18%
|
9 396
-16%
|
7 086
-25%
|
8 010
+13%
|
11 225
+40%
|
14 911
+33%
|
26 447
+77%
|
25 722
-3%
|
26 178
+2%
|
28 412
+9%
|
24 026
-15%
|
25 936
+8%
|
25 390
-2%
|
24 614
-3%
|
21 698
-12%
|
26 702
+23%
|
28 980
+9%
|
33 098
+14%
|
35 066
+6%
|
32 720
-7%
|
32 770
+0%
|
29 992
-8%
|
30 035
+0%
|
31 495
+5%
|
31 901
+1%
|
32 580
+2%
|
32 293
-1%
|
31 441
-3%
|
29 665
-6%
|
28 758
-3%
|
27 060
-6%
|
27 375
+1%
|
27 524
+1%
|
30 474
+11%
|
33 108
+9%
|
35 670
+8%
|
40 894
+15%
|
45 098
+10%
|
50 782
+13%
|
51 824
+2%
|
51 711
0%
|
47 719
-8%
|
46 062
-3%
|
47 157
+2%
|
43 942
-7%
|
42 421
-3%
|
37 319
-12%
|
31 778
-15%
|
30 660
-4%
|
31 125
+2%
|
31 422
+1%
|
33 090
+5%
|
34 052
+3%
|
35 113
+3%
|
35 647
+2%
|
35 197
-1%
|
34 579
-2%
|
31 390
-9%
|
28 902
-8%
|
26 171
-9%
|
24 338
-7%
|
22 936
-6%
|
23 687
+3%
|
23 896
+1%
|
23 638
-1%
|
23 468
-1%
|
23 759
+1%
|
22 747
-4%
|
23 486
+3%
|
24 245
+3%
|
23 382
-4%
|
24 521
+5%
|
25 014
+2%
|
25 205
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 327)
|
(3 198)
|
(2 590)
|
(2 696)
|
(2 631)
|
(3 405)
|
(3 021)
|
(3 343)
|
(3 445)
|
(3 779)
|
(3 631)
|
(4 084)
|
(4 223)
|
(4 702)
|
(4 910)
|
(4 799)
|
(4 988)
|
(5 254)
|
(1 151)
|
1 932
|
3 967
|
4 370
|
743
|
(3 683)
|
(11 982)
|
(7 196)
|
(14 619)
|
(14 480)
|
(10 139)
|
(11 868)
|
(9 663)
|
(10 443)
|
(8 844)
|
(12 745)
|
(13 733)
|
(15 805)
|
(15 885)
|
(14 883)
|
(16 633)
|
(15 587)
|
(15 575)
|
(17 528)
|
(17 916)
|
(18 901)
|
(19 315)
|
(17 468)
|
(16 436)
|
(13 783)
|
(13 480)
|
(13 568)
|
(13 834)
|
(16 543)
|
(17 776)
|
(19 559)
|
(22 104)
|
(23 502)
|
(26 429)
|
(27 733)
|
(27 386)
|
(26 748)
|
(25 067)
|
(25 093)
|
(24 895)
|
(25 019)
|
(23 951)
|
(21 133)
|
(20 482)
|
(20 248)
|
(20 436)
|
(21 419)
|
(21 825)
|
(22 574)
|
(23 027)
|
(24 359)
|
(25 830)
|
(24 772)
|
(23 388)
|
(21 248)
|
(19 757)
|
(19 181)
|
(19 694)
|
(19 567)
|
(19 330)
|
(18 638)
|
(18 591)
|
(19 148)
|
(19 859)
|
(20 969)
|
(21 035)
|
(21 523)
|
(22 009)
|
(22 598)
|
|
| Selling, General & Administrative |
(3 242)
|
(3 196)
|
(3 420)
|
(3 290)
|
(3 212)
|
(3 404)
|
(3 501)
|
(3 660)
|
(3 737)
|
(3 779)
|
(3 769)
|
(4 240)
|
(4 374)
|
(4 702)
|
(5 056)
|
(4 927)
|
(5 109)
|
(5 244)
|
(5 220)
|
(5 267)
|
(5 240)
|
(5 741)
|
(6 108)
|
(6 170)
|
(6 663)
|
(7 179)
|
(7 900)
|
(9 134)
|
(10 901)
|
(11 867)
|
(12 316)
|
(12 932)
|
(12 423)
|
(12 737)
|
(13 731)
|
(13 312)
|
(13 506)
|
(14 558)
|
(13 981)
|
(15 426)
|
(15 824)
|
(17 524)
|
(18 244)
|
(19 268)
|
(19 350)
|
(17 830)
|
(16 435)
|
(15 465)
|
(15 520)
|
(14 348)
|
(16 130)
|
(16 306)
|
(17 181)
|
(17 942)
|
(20 433)
|
(22 676)
|
(25 604)
|
(26 427)
|
(27 720)
|
(27 067)
|
(25 385)
|
(23 649)
|
(24 802)
|
(24 862)
|
(23 794)
|
(19 740)
|
(20 346)
|
(20 156)
|
(20 346)
|
(20 524)
|
(21 810)
|
(22 559)
|
(22 882)
|
(23 843)
|
(25 472)
|
(24 326)
|
(22 983)
|
(20 880)
|
(19 406)
|
(18 830)
|
(19 343)
|
(19 217)
|
(18 979)
|
(18 299)
|
(18 285)
|
(18 874)
|
(19 620)
|
(20 757)
|
(20 828)
|
(21 320)
|
(21 810)
|
(22 397)
|
|
| 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
|
(1 512)
|
0
|
0
|
0
|
(1 450)
|
0
|
0
|
0
|
(1 306)
|
0
|
0
|
0
|
(1 444)
|
0
|
0
|
0
|
(1 394)
|
0
|
0
|
0
|
(895)
|
0
|
0
|
(129)
|
(516)
|
(358)
|
(446)
|
(404)
|
(369)
|
(350)
|
(350)
|
(350)
|
(350)
|
(350)
|
(339)
|
(307)
|
(274)
|
(239)
|
(211)
|
(207)
|
(203)
|
(200)
|
(201)
|
|
| Other Operating Expenses |
913
|
(2)
|
829
|
594
|
582
|
0
|
482
|
319
|
293
|
0
|
138
|
156
|
152
|
0
|
146
|
128
|
120
|
(10)
|
4 069
|
7 199
|
9 208
|
10 110
|
6 851
|
2 487
|
(5 321)
|
(18)
|
(6 720)
|
(5 347)
|
762
|
(1)
|
2 653
|
2 489
|
3 579
|
(8)
|
(2)
|
(2 493)
|
(2 379)
|
(324)
|
(2 653)
|
(163)
|
247
|
(4)
|
328
|
367
|
35
|
361
|
(3)
|
1 681
|
2 040
|
2 293
|
2 296
|
(237)
|
(595)
|
(167)
|
(1 671)
|
(826)
|
(825)
|
0
|
334
|
320
|
320
|
0
|
(93)
|
(158)
|
(157)
|
0
|
(136)
|
(91)
|
(90)
|
0
|
(15)
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
10 967
N/A
|
8 610
-21%
|
8 832
+3%
|
7 900
-11%
|
7 444
-6%
|
9 674
+30%
|
10 152
+5%
|
9 899
-2%
|
9 717
-2%
|
7 739
-20%
|
6 710
-13%
|
6 844
+2%
|
7 223
+6%
|
8 651
+20%
|
10 487
+21%
|
10 180
-3%
|
10 341
+2%
|
8 495
-18%
|
10 094
+19%
|
11 328
+12%
|
11 054
-2%
|
12 380
+12%
|
11 969
-3%
|
11 229
-6%
|
14 464
+29%
|
18 526
+28%
|
11 558
-38%
|
13 932
+21%
|
13 888
0%
|
14 068
+1%
|
15 728
+12%
|
14 171
-10%
|
12 854
-9%
|
13 958
+9%
|
15 247
+9%
|
17 293
+13%
|
19 181
+11%
|
17 838
-7%
|
16 137
-10%
|
14 404
-11%
|
14 459
+0%
|
13 967
-3%
|
13 986
+0%
|
13 680
-2%
|
12 980
-5%
|
13 973
+8%
|
13 228
-5%
|
14 975
+13%
|
13 579
-9%
|
13 808
+2%
|
13 689
-1%
|
13 930
+2%
|
15 332
+10%
|
16 111
+5%
|
18 791
+17%
|
21 597
+15%
|
24 352
+13%
|
24 090
-1%
|
24 325
+1%
|
20 970
-14%
|
20 995
+0%
|
22 065
+5%
|
19 044
-14%
|
17 400
-9%
|
13 366
-23%
|
10 644
-20%
|
10 178
-4%
|
10 877
+7%
|
10 986
+1%
|
11 671
+6%
|
12 227
+5%
|
12 539
+3%
|
12 621
+1%
|
10 838
-14%
|
8 749
-19%
|
6 618
-24%
|
5 515
-17%
|
4 923
-11%
|
4 581
-7%
|
3 755
-18%
|
3 994
+6%
|
4 329
+8%
|
4 308
0%
|
4 829
+12%
|
5 168
+7%
|
3 599
-30%
|
3 627
+1%
|
3 277
-10%
|
2 347
-28%
|
2 999
+28%
|
3 005
+0%
|
2 607
-13%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
819
|
0
|
0
|
0
|
526
|
0
|
0
|
0
|
118
|
0
|
0
|
0
|
134
|
0
|
0
|
0
|
571
|
0
|
0
|
0
|
296
|
(135)
|
(394)
|
(772)
|
(8 180)
|
(576)
|
(317)
|
0
|
(2 396)
|
18
|
1 542
|
0
|
(2 018)
|
(2 773)
|
(6 378)
|
(7 772)
|
(8 806)
|
(6 809)
|
(5 697)
|
(5 598)
|
(3 283)
|
(3 240)
|
(2 654)
|
(1 868)
|
(3 051)
|
(2 326)
|
(3 181)
|
(3 383)
|
(3 321)
|
(3 383)
|
(2 864)
|
(2 818)
|
(2 673)
|
(2 706)
|
(2 792)
|
(2 861)
|
(2 787)
|
(3 271)
|
(3 700)
|
(4 126)
|
(4 729)
|
(4 433)
|
(3 671)
|
(3 567)
|
(3 574)
|
(3 955)
|
(4 960)
|
(5 447)
|
(5 699)
|
(5 564)
|
(5 237)
|
(4 558)
|
(3 705)
|
(3 304)
|
(2 346)
|
(1 546)
|
(487)
|
(198)
|
(778)
|
(1 229)
|
(2 797)
|
(3 150)
|
(2 813)
|
(2 733)
|
(2 248)
|
(2 004)
|
(2 051)
|
(1 864)
|
(1 595)
|
(1 440)
|
(1 239)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(82)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
661
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
493
|
427
|
480
|
207
|
288
|
322
|
376
|
370
|
329
|
209
|
200
|
399
|
564
|
636
|
544
|
483
|
255
|
398
|
446
|
564
|
715
|
(7)
|
(14)
|
(258)
|
(412)
|
41
|
21
|
9
|
244
|
143
|
316
|
289
|
55
|
132
|
(23)
|
197
|
179
|
1 362
|
1 516
|
1 360
|
1 379
|
454
|
359
|
308
|
337
|
112
|
95
|
146
|
195
|
236
|
215
|
175
|
108
|
83
|
84
|
(58)
|
(71)
|
(14)
|
(109)
|
39
|
58
|
303
|
350
|
388
|
402
|
102
|
80
|
(49)
|
(83)
|
(23)
|
682
|
767
|
768
|
55
|
55
|
55
|
81
|
190
|
189
|
180
|
79
|
25
|
33
|
72
|
377
|
338
|
332
|
354
|
124
|
106
|
134
|
97
|
|
| Pre-Tax Income |
11 460
N/A
|
9 856
-14%
|
9 312
-6%
|
8 107
-13%
|
7 732
-5%
|
10 522
+36%
|
10 527
+0%
|
10 267
-2%
|
10 045
-2%
|
8 066
-20%
|
6 910
-14%
|
7 244
+5%
|
7 787
+7%
|
9 420
+21%
|
11 031
+17%
|
10 664
-3%
|
10 597
-1%
|
9 464
-11%
|
10 541
+11%
|
11 892
+13%
|
11 769
-1%
|
12 669
+8%
|
11 820
-7%
|
10 577
-11%
|
13 280
+26%
|
10 386
-22%
|
11 003
+6%
|
13 624
+24%
|
14 132
+4%
|
11 814
-16%
|
16 062
+36%
|
16 002
0%
|
12 909
-19%
|
12 072
-6%
|
12 451
+3%
|
11 112
-11%
|
11 588
+4%
|
10 394
-10%
|
10 844
+4%
|
10 067
-7%
|
10 240
+2%
|
11 138
+9%
|
11 105
0%
|
11 335
+2%
|
11 450
+1%
|
11 034
-4%
|
10 997
0%
|
11 939
+9%
|
10 390
-13%
|
10 723
+3%
|
10 522
-2%
|
11 242
+7%
|
12 622
+12%
|
13 521
+7%
|
16 168
+20%
|
18 746
+16%
|
21 420
+14%
|
21 207
-1%
|
20 945
-1%
|
17 309
-17%
|
16 927
-2%
|
17 674
+4%
|
14 961
-15%
|
14 116
-6%
|
10 201
-28%
|
7 173
-30%
|
6 303
-12%
|
5 870
-7%
|
5 456
-7%
|
6 610
+21%
|
7 345
+11%
|
8 068
+10%
|
8 831
+9%
|
7 212
-18%
|
5 501
-24%
|
4 327
-21%
|
4 049
-6%
|
4 626
+14%
|
4 571
-1%
|
3 157
-31%
|
2 843
-10%
|
1 557
-45%
|
1 191
-24%
|
2 088
+75%
|
2 811
+35%
|
1 689
-40%
|
1 954
+16%
|
1 579
-19%
|
607
-62%
|
1 509
+149%
|
1 699
+13%
|
1 464
-14%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(363)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 016)
|
(1 010)
|
(1 284)
|
(1 526)
|
(977)
|
(1 496)
|
(1 553)
|
(1 599)
|
(1 556)
|
(1 667)
|
(1 890)
|
(1 872)
|
(2 091)
|
(2 082)
|
(1 952)
|
(2 548)
|
(2 016)
|
(1 795)
|
(2 035)
|
(1 843)
|
(2 304)
|
(2 321)
|
(2 799)
|
(2 574)
|
(2 909)
|
(3 125)
|
(2 823)
|
(2 955)
|
(1 821)
|
(1 947)
|
(1 686)
|
(1 704)
|
(2 077)
|
(2 026)
|
(2 159)
|
(2 142)
|
(2 755)
|
(2 744)
|
(2 797)
|
(2 416)
|
(2 414)
|
(2 288)
|
(2 527)
|
(2 849)
|
(3 000)
|
(3 596)
|
(3 872)
|
(4 405)
|
(4 286)
|
(4 136)
|
(3 547)
|
(3 415)
|
(3 571)
|
(3 054)
|
(2 885)
|
(2 116)
|
(1 488)
|
(1 314)
|
(1 228)
|
(1 146)
|
(1 373)
|
(1 516)
|
(1 657)
|
(1 764)
|
(1 890)
|
(1 548)
|
(1 341)
|
(1 324)
|
(870)
|
(859)
|
(545)
|
(488)
|
(467)
|
(448)
|
(573)
|
(717)
|
(561)
|
(561)
|
(547)
|
(352)
|
(412)
|
(477)
|
(439)
|
|
| Income from Continuing Operations |
11 097
|
9 856
|
9 312
|
8 107
|
7 732
|
10 522
|
10 527
|
10 267
|
10 045
|
7 050
|
5 900
|
5 960
|
6 262
|
8 443
|
9 536
|
9 111
|
8 997
|
7 908
|
8 873
|
10 002
|
9 898
|
10 577
|
9 739
|
8 626
|
10 732
|
8 371
|
9 208
|
11 589
|
12 289
|
9 511
|
13 741
|
13 203
|
10 336
|
9 163
|
9 327
|
8 290
|
8 634
|
8 573
|
8 899
|
8 383
|
8 537
|
9 061
|
9 078
|
9 175
|
9 306
|
8 279
|
8 251
|
9 140
|
7 973
|
8 308
|
8 234
|
8 715
|
9 774
|
10 521
|
12 573
|
14 875
|
17 015
|
16 921
|
16 809
|
13 762
|
13 512
|
14 103
|
11 908
|
11 232
|
8 086
|
5 685
|
4 989
|
4 642
|
4 310
|
5 238
|
5 829
|
6 412
|
7 067
|
5 322
|
3 953
|
2 985
|
2 725
|
3 756
|
3 712
|
2 611
|
2 356
|
1 090
|
743
|
1 515
|
2 093
|
1 128
|
1 393
|
1 032
|
255
|
1 097
|
1 222
|
1 025
|
|
| Net Income (Common) |
11 097
N/A
|
9 856
-11%
|
9 312
-6%
|
8 107
-13%
|
7 732
-5%
|
10 522
+36%
|
10 527
+0%
|
10 267
-2%
|
10 045
-2%
|
7 050
-30%
|
5 900
-16%
|
5 960
+1%
|
6 262
+5%
|
8 443
+35%
|
9 536
+13%
|
9 111
-4%
|
8 997
-1%
|
7 908
-12%
|
8 873
+12%
|
10 002
+13%
|
9 898
-1%
|
10 577
+7%
|
9 739
-8%
|
8 626
-11%
|
10 732
+24%
|
8 371
-22%
|
9 208
+10%
|
11 589
+26%
|
12 289
+6%
|
9 511
-23%
|
13 741
+44%
|
13 203
-4%
|
10 336
-22%
|
9 163
-11%
|
9 327
+2%
|
8 290
-11%
|
8 634
+4%
|
8 573
-1%
|
8 899
+4%
|
8 383
-6%
|
8 537
+2%
|
9 061
+6%
|
9 078
+0%
|
9 175
+1%
|
9 306
+1%
|
8 279
-11%
|
8 251
0%
|
9 140
+11%
|
7 973
-13%
|
8 308
+4%
|
8 234
-1%
|
8 715
+6%
|
9 774
+12%
|
6 944
-29%
|
8 997
+30%
|
11 299
+26%
|
13 439
+19%
|
12 421
-8%
|
12 309
-1%
|
9 262
-25%
|
9 012
-3%
|
9 481
+5%
|
7 286
-23%
|
6 610
-9%
|
3 464
-48%
|
5 685
+64%
|
4 989
-12%
|
4 642
-7%
|
4 310
-7%
|
5 238
+22%
|
5 829
+11%
|
6 412
+10%
|
7 067
+10%
|
5 322
-25%
|
3 953
-26%
|
2 985
-24%
|
2 725
-9%
|
3 756
+38%
|
3 712
-1%
|
2 611
-30%
|
2 356
-10%
|
760
-68%
|
743
-2%
|
1 515
+104%
|
2 093
+38%
|
760
-64%
|
1 393
+83%
|
1 032
-26%
|
255
-75%
|
1 097
+331%
|
1 222
+11%
|
1 025
-16%
|
|
| EPS (Diluted) |
2 774.25
N/A
|
2 464
-11%
|
2 328
-6%
|
2 026.75
-13%
|
1 933
-5%
|
2 630.5
+36%
|
2 631.75
+0%
|
2 566.75
-2%
|
2 511.25
-2%
|
1 762.5
-30%
|
1 475
-16%
|
1 490
+1%
|
1 565.5
+5%
|
2 110.75
+35%
|
2 384
+13%
|
2 277.75
-4%
|
2 249.25
-1%
|
1 977
-12%
|
2 218.25
+12%
|
2 500.5
+13%
|
2 474.5
-1%
|
2 644.25
+7%
|
2 434.75
-8%
|
2 156.5
-11%
|
2 683
+24%
|
2 092.75
-22%
|
2 302
+10%
|
2 897.25
+26%
|
3 072.25
+6%
|
2 377.75
-23%
|
3 435.25
+44%
|
3 300.75
-4%
|
272
-92%
|
2 290.75
+742%
|
2 331.75
+2%
|
2 072.5
-11%
|
2 158.5
+4%
|
2 143.25
-1%
|
2 224.75
+4%
|
2 095.75
-6%
|
2 134.25
+2%
|
2 265.25
+6%
|
2 269.5
+0%
|
2 293.75
+1%
|
2 326.5
+1%
|
2 069.75
-11%
|
2 062.75
0%
|
2 285
+11%
|
1 993.25
-13%
|
2 077
+4%
|
2 058.5
-1%
|
2 178.75
+6%
|
2 443.5
+12%
|
1 827.43
-25%
|
2 249.25
+23%
|
2 824.75
+26%
|
3 359.75
+19%
|
3 268.68
-3%
|
3 077.25
-6%
|
2 315.5
-25%
|
2 253
-3%
|
2 495
+11%
|
1 821.5
-27%
|
1 652.5
-9%
|
866
-48%
|
1 496.08
+73%
|
1 313
-12%
|
1 221.52
-7%
|
1 134.21
-7%
|
1 378.29
+22%
|
1 534
+11%
|
1 687.3
+10%
|
1 859.65
+10%
|
1 400.41
-25%
|
1 042.52
-26%
|
783.92
-25%
|
717.11
-9%
|
988.42
+38%
|
976.95
-1%
|
687.21
-30%
|
619.91
-10%
|
200
-68%
|
195.47
-2%
|
398.68
+104%
|
550.86
+38%
|
200
-64%
|
361.98
+81%
|
275.06
-24%
|
66.9
-76%
|
288.7
+332%
|
321.53
+11%
|
269.82
-16%
|
|