Ha Long Canned Food Joint Stock Corp
VN:CAN
| 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 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
Ha Long Canned Food Joint Stock Corp
|
Revenue
|
653.5B
VND
|
|
Cost of Revenue
|
-503.6B
VND
|
|
Gross Profit
|
149.9B
VND
|
|
Operating Expenses
|
-131.7B
VND
|
|
Operating Income
|
18.2B
VND
|
|
Other Expenses
|
-4.4B
VND
|
|
Net Income
|
13.7B
VND
|
Income Statement
Ha Long Canned Food Joint Stock Corp
| 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 |
573
|
926
|
1 291
|
1 366
|
1 367
|
0
|
794
|
895
|
0
|
956
|
498
|
495
|
0
|
0
|
929
|
189
|
0
|
361
|
797
|
1 146
|
2 138
|
3 347
|
4 532
|
5 082
|
4 928
|
0
|
3 422
|
3 390
|
3 730
|
5 067
|
4 720
|
5 753
|
7 159
|
9 489
|
12 747
|
13 900
|
14 174
|
12 955
|
10 813
|
9 431
|
7 371
|
5 015
|
2 652
|
1 194
|
642
|
570
|
629
|
378
|
0
|
294
|
598
|
316
|
500
|
584
|
961
|
1 092
|
1 071
|
989
|
864
|
814
|
798
|
787
|
1 062
|
1 393
|
1 899
|
2 775
|
3 429
|
4 163
|
4 786
|
4 960
|
5 147
|
5 398
|
5 613
|
5 852
|
6 257
|
6 738
|
7 269
|
8 129
|
9 499
|
11 118
|
12 420
|
12 928
|
11 869
|
10 475
|
8 758
|
6 936
|
5 602
|
4 119
|
0
|
|
| Revenue |
53 579
N/A
|
83 923
+57%
|
117 324
+40%
|
125 612
+7%
|
131 507
+5%
|
188 190
+43%
|
196 769
+5%
|
209 198
+6%
|
219 859
+5%
|
174 778
-21%
|
191 255
+9%
|
185 494
-3%
|
188 854
+2%
|
187 994
0%
|
204 206
+9%
|
220 415
+8%
|
250 776
+14%
|
279 966
+12%
|
309 012
+10%
|
352 315
+14%
|
395 578
+12%
|
421 785
+7%
|
417 731
-1%
|
408 811
-2%
|
391 375
-4%
|
389 852
0%
|
415 084
+6%
|
439 392
+6%
|
456 269
+4%
|
494 883
+8%
|
533 432
+8%
|
574 709
+8%
|
662 508
+15%
|
749 789
+13%
|
827 123
+10%
|
839 269
+1%
|
783 457
-7%
|
718 817
-8%
|
671 657
-7%
|
701 543
+4%
|
667 292
-5%
|
590 827
-11%
|
482 183
-18%
|
355 378
-26%
|
360 502
+1%
|
386 332
+7%
|
405 313
+5%
|
429 439
+6%
|
409 161
-5%
|
423 936
+4%
|
431 572
+2%
|
414 459
-4%
|
425 433
+3%
|
407 430
-4%
|
428 468
+5%
|
451 210
+5%
|
437 331
-3%
|
443 012
+1%
|
415 779
-6%
|
426 845
+3%
|
431 597
+1%
|
451 627
+5%
|
476 651
+6%
|
491 180
+3%
|
516 429
+5%
|
533 842
+3%
|
574 851
+8%
|
617 838
+7%
|
665 024
+8%
|
707 427
+6%
|
734 343
+4%
|
728 399
-1%
|
769 370
+6%
|
840 452
+9%
|
864 077
+3%
|
869 736
+1%
|
862 648
-1%
|
818 606
-5%
|
806 079
-2%
|
820 445
+2%
|
802 215
-2%
|
783 996
-2%
|
741 582
-5%
|
718 319
-3%
|
692 846
-4%
|
694 150
+0%
|
681 810
-2%
|
661 109
-3%
|
653 546
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(42 381)
|
(67 135)
|
(94 927)
|
(101 630)
|
(106 442)
|
(154 582)
|
(164 950)
|
(175 671)
|
(184 728)
|
(145 466)
|
(154 267)
|
(148 551)
|
(149 790)
|
(147 067)
|
(161 416)
|
(176 353)
|
(203 861)
|
(231 150)
|
(257 786)
|
(295 348)
|
(332 817)
|
(353 975)
|
(348 859)
|
(342 187)
|
(326 606)
|
(324 706)
|
(345 018)
|
(361 201)
|
(376 449)
|
(408 038)
|
(437 788)
|
(468 008)
|
(539 573)
|
(614 236)
|
(683 183)
|
(694 781)
|
(646 252)
|
(593 771)
|
(558 618)
|
(592 007)
|
(557 458)
|
(476 048)
|
(365 147)
|
(241 684)
|
(244 332)
|
(271 959)
|
(293 793)
|
(323 783)
|
(312 848)
|
(325 966)
|
(326 674)
|
(310 518)
|
(318 731)
|
(311 208)
|
(342 914)
|
(365 595)
|
(354 625)
|
(350 809)
|
(328 150)
|
(337 214)
|
(341 057)
|
(353 565)
|
(371 019)
|
(377 843)
|
(395 840)
|
(415 392)
|
(445 265)
|
(483 888)
|
(518 661)
|
(562 198)
|
(591 909)
|
(591 686)
|
(635 500)
|
(671 822)
|
(679 963)
|
(673 163)
|
(672 783)
|
(655 159)
|
(656 448)
|
(679 170)
|
(655 032)
|
(637 483)
|
(595 497)
|
(576 512)
|
(558 020)
|
(561 812)
|
(544 563)
|
(517 954)
|
(503 622)
|
|
| Gross Profit |
11 196
N/A
|
16 787
+50%
|
22 396
+33%
|
23 982
+7%
|
25 065
+5%
|
33 607
+34%
|
31 819
-5%
|
33 526
+5%
|
35 131
+5%
|
29 312
-17%
|
36 988
+26%
|
36 943
0%
|
39 064
+6%
|
40 927
+5%
|
42 790
+5%
|
44 061
+3%
|
46 914
+6%
|
48 815
+4%
|
51 226
+5%
|
56 967
+11%
|
62 761
+10%
|
67 811
+8%
|
68 872
+2%
|
66 625
-3%
|
64 770
-3%
|
65 146
+1%
|
70 066
+8%
|
78 190
+12%
|
79 819
+2%
|
86 844
+9%
|
95 643
+10%
|
106 701
+12%
|
122 936
+15%
|
135 554
+10%
|
143 940
+6%
|
144 490
+0%
|
137 206
-5%
|
125 048
-9%
|
113 038
-10%
|
109 536
-3%
|
109 834
+0%
|
114 777
+5%
|
117 036
+2%
|
113 693
-3%
|
116 169
+2%
|
114 373
-2%
|
111 519
-2%
|
105 656
-5%
|
96 313
-9%
|
97 970
+2%
|
104 897
+7%
|
103 940
-1%
|
106 701
+3%
|
96 221
-10%
|
85 554
-11%
|
85 615
+0%
|
82 706
-3%
|
92 203
+11%
|
87 629
-5%
|
89 631
+2%
|
90 540
+1%
|
98 062
+8%
|
105 633
+8%
|
113 338
+7%
|
120 589
+6%
|
118 450
-2%
|
129 586
+9%
|
133 950
+3%
|
146 363
+9%
|
145 229
-1%
|
142 434
-2%
|
136 713
-4%
|
133 870
-2%
|
168 631
+26%
|
184 114
+9%
|
196 573
+7%
|
189 866
-3%
|
163 447
-14%
|
149 632
-8%
|
141 275
-6%
|
147 183
+4%
|
146 513
0%
|
146 085
0%
|
141 807
-3%
|
134 826
-5%
|
132 338
-2%
|
137 248
+4%
|
143 155
+4%
|
149 924
+5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7 658)
|
(11 651)
|
(15 145)
|
(17 309)
|
(17 831)
|
(27 548)
|
(26 034)
|
(28 143)
|
(30 531)
|
(23 063)
|
(26 341)
|
(26 888)
|
(28 585)
|
(29 874)
|
(32 144)
|
(33 598)
|
(36 842)
|
(38 437)
|
(37 957)
|
(41 559)
|
(45 251)
|
(48 258)
|
(50 404)
|
(49 468)
|
(48 115)
|
(52 509)
|
(54 622)
|
(58 081)
|
(59 205)
|
(63 972)
|
(70 151)
|
(78 453)
|
(89 897)
|
(97 231)
|
(89 788)
|
(87 141)
|
(85 104)
|
(80 952)
|
(89 131)
|
(94 682)
|
(96 759)
|
(97 254)
|
(93 842)
|
(87 590)
|
(82 483)
|
(82 245)
|
(88 783)
|
(86 483)
|
(85 877)
|
(89 321)
|
(90 183)
|
(89 822)
|
(93 025)
|
(86 893)
|
(82 989)
|
(83 656)
|
(82 749)
|
(84 179)
|
(84 165)
|
(89 752)
|
(96 767)
|
(104 011)
|
(112 277)
|
(116 458)
|
(114 836)
|
(114 436)
|
(114 289)
|
(113 218)
|
(115 700)
|
(116 484)
|
(115 635)
|
(117 104)
|
(118 296)
|
(133 107)
|
(141 093)
|
(141 946)
|
(138 866)
|
(126 368)
|
(120 329)
|
(119 798)
|
(122 869)
|
(125 325)
|
(123 215)
|
(124 078)
|
(124 426)
|
(126 599)
|
(128 375)
|
(130 914)
|
(131 742)
|
|
| Selling, General & Administrative |
(7 293)
|
(11 058)
|
(15 144)
|
(16 165)
|
(16 948)
|
(25 713)
|
(26 034)
|
(27 481)
|
(28 905)
|
(22 265)
|
(26 340)
|
(27 109)
|
(28 342)
|
(29 621)
|
(31 500)
|
(32 335)
|
(35 481)
|
(37 458)
|
(38 143)
|
(41 436)
|
(42 854)
|
(44 620)
|
(45 508)
|
(44 419)
|
(45 059)
|
(46 574)
|
(53 670)
|
(60 285)
|
(61 517)
|
(66 982)
|
(70 081)
|
(77 725)
|
(88 928)
|
(96 058)
|
(89 787)
|
(87 735)
|
(86 155)
|
(81 979)
|
(88 829)
|
(94 207)
|
(96 462)
|
(97 171)
|
(93 842)
|
(87 736)
|
(82 602)
|
(82 364)
|
(88 782)
|
(86 483)
|
(84 974)
|
(88 419)
|
(88 463)
|
(88 103)
|
(92 209)
|
(86 076)
|
(81 722)
|
(83 656)
|
(82 750)
|
(84 180)
|
(83 235)
|
(89 753)
|
(96 768)
|
(104 012)
|
(111 641)
|
(116 459)
|
(114 836)
|
(114 436)
|
(113 588)
|
(113 218)
|
(115 700)
|
(116 484)
|
(115 021)
|
(117 104)
|
(118 296)
|
(133 107)
|
(140 414)
|
(141 946)
|
(138 866)
|
(126 368)
|
(119 611)
|
(119 798)
|
(122 869)
|
(125 325)
|
(122 624)
|
(124 078)
|
(124 426)
|
(126 599)
|
(127 857)
|
(130 914)
|
(131 742)
|
|
| 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
|
(1 720)
|
0
|
0
|
0
|
(1 266)
|
0
|
0
|
0
|
(930)
|
0
|
0
|
0
|
(636)
|
0
|
0
|
0
|
(701)
|
0
|
0
|
0
|
(615)
|
0
|
0
|
0
|
(678)
|
0
|
0
|
0
|
(718)
|
0
|
0
|
0
|
(591)
|
0
|
0
|
0
|
(518)
|
0
|
0
|
|
| Other Operating Expenses |
(364)
|
(592)
|
0
|
(1 142)
|
(883)
|
(1 835)
|
0
|
(664)
|
(1 626)
|
(798)
|
(2)
|
221
|
(243)
|
(253)
|
(644)
|
(1 261)
|
(1 361)
|
(977)
|
186
|
(123)
|
(2 398)
|
(3 639)
|
(4 896)
|
(5 049)
|
(3 055)
|
(5 935)
|
(952)
|
2 205
|
2 312
|
3 008
|
(70)
|
(729)
|
(971)
|
(1 174)
|
(1)
|
594
|
1 049
|
1 027
|
(302)
|
(476)
|
(298)
|
(83)
|
0
|
146
|
119
|
119
|
0
|
0
|
(903)
|
(902)
|
0
|
(1 719)
|
(816)
|
(817)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
3 540
N/A
|
5 138
+45%
|
7 252
+41%
|
6 674
-8%
|
7 234
+8%
|
6 059
-16%
|
5 785
-5%
|
5 382
-7%
|
4 599
-15%
|
6 248
+36%
|
10 646
+70%
|
10 055
-6%
|
10 479
+4%
|
11 053
+5%
|
10 645
-4%
|
10 463
-2%
|
10 072
-4%
|
10 378
+3%
|
13 269
+28%
|
15 408
+16%
|
17 510
+14%
|
19 553
+12%
|
18 468
-6%
|
17 156
-7%
|
16 654
-3%
|
12 636
-24%
|
15 444
+22%
|
20 110
+30%
|
20 615
+3%
|
22 873
+11%
|
25 492
+11%
|
28 248
+11%
|
33 038
+17%
|
38 322
+16%
|
54 152
+41%
|
57 347
+6%
|
52 101
-9%
|
44 094
-15%
|
23 907
-46%
|
14 854
-38%
|
13 075
-12%
|
17 524
+34%
|
23 194
+32%
|
26 103
+13%
|
33 686
+29%
|
32 128
-5%
|
22 737
-29%
|
19 173
-16%
|
10 436
-46%
|
8 649
-17%
|
14 714
+70%
|
14 119
-4%
|
13 677
-3%
|
9 329
-32%
|
2 566
-72%
|
1 959
-24%
|
(43)
N/A
|
8 024
N/A
|
3 464
-57%
|
(122)
N/A
|
(6 228)
-5 005%
|
(5 950)
+4%
|
(6 644)
-12%
|
(3 121)
+53%
|
5 753
N/A
|
4 014
-30%
|
15 296
+281%
|
20 732
+36%
|
30 663
+48%
|
28 746
-6%
|
26 798
-7%
|
19 609
-27%
|
15 574
-21%
|
35 523
+128%
|
43 022
+21%
|
54 627
+27%
|
51 000
-7%
|
37 079
-27%
|
29 303
-21%
|
21 477
-27%
|
24 314
+13%
|
21 188
-13%
|
22 870
+8%
|
17 729
-22%
|
10 400
-41%
|
5 739
-45%
|
8 872
+55%
|
12 241
+38%
|
18 183
+49%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(573)
|
(926)
|
(2 584)
|
(1 366)
|
(1 368)
|
0
|
(1 466)
|
(896)
|
0
|
(957)
|
(498)
|
(496)
|
0
|
0
|
(929)
|
(189)
|
0
|
(361)
|
(797)
|
(1 146)
|
(2 138)
|
(3 347)
|
(4 532)
|
(5 082)
|
(4 928)
|
0
|
(300)
|
(3 391)
|
(3 731)
|
(5 275)
|
(5 581)
|
(5 960)
|
(7 367)
|
(9 489)
|
(13 558)
|
(14 882)
|
(14 589)
|
(13 370)
|
(10 290)
|
(8 867)
|
(8 485)
|
(6 209)
|
(3 964)
|
(2 487)
|
(168)
|
76
|
425
|
664
|
494
|
340
|
(573)
|
(436)
|
(1 017)
|
(1 358)
|
(1 290)
|
(1 122)
|
1 413
|
1 832
|
3 295
|
3 610
|
1 315
|
1 211
|
4 422
|
3 309
|
2 974
|
2 266
|
(2 839)
|
(3 361)
|
(4 229)
|
(4 399)
|
(4 625)
|
(4 650)
|
(4 570)
|
(4 955)
|
(5 410)
|
(6 529)
|
(7 522)
|
(8 116)
|
(7 614)
|
(8 361)
|
(9 019)
|
(9 982)
|
(10 230)
|
(10 214)
|
(8 816)
|
(6 963)
|
(5 900)
|
(3 328)
|
(1 995)
|
|
| 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
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
109
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
310
|
0
|
0
|
0
|
4 077
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
52
|
(5)
|
(1 124)
|
(1 158)
|
(1 170)
|
(1 070)
|
(1 149)
|
(1 015)
|
(1 056)
|
(1 391)
|
(355)
|
(390)
|
(440)
|
(103)
|
580
|
499
|
442
|
299
|
(48)
|
(147)
|
5
|
346
|
540
|
749
|
1 510
|
1 288
|
1 025
|
1 142
|
435
|
84
|
(79)
|
(517)
|
(544)
|
(408)
|
(508)
|
(567)
|
(318)
|
(89)
|
697
|
1 378
|
1 407
|
1 139
|
48
|
(234)
|
(765)
|
(194)
|
(461)
|
(166)
|
133
|
3 388
|
249
|
4 561
|
4 653
|
1 030
|
(535)
|
(128)
|
(961)
|
(691)
|
186
|
283
|
1 102
|
908
|
1 379
|
458
|
485
|
3 013
|
2 308
|
2 366
|
2 125
|
(474)
|
730
|
1 250
|
1 941
|
1 596
|
610
|
132
|
(268)
|
(563)
|
(1 594)
|
(1 389)
|
(1 629)
|
(762)
|
4 126
|
3 877
|
3 830
|
3 452
|
175
|
(421)
|
(163)
|
|
| Pre-Tax Income |
3 019
N/A
|
4 206
+39%
|
3 544
-16%
|
4 150
+17%
|
4 696
+13%
|
4 990
+6%
|
3 279
-34%
|
3 472
+6%
|
3 544
+2%
|
3 901
+10%
|
9 794
+151%
|
9 168
-6%
|
10 038
+9%
|
10 948
+9%
|
10 296
-6%
|
10 772
+5%
|
10 513
-2%
|
10 316
-2%
|
12 424
+20%
|
14 116
+14%
|
15 379
+9%
|
16 554
+8%
|
14 476
-13%
|
12 824
-11%
|
13 237
+3%
|
13 926
+5%
|
16 169
+16%
|
17 862
+10%
|
17 319
-3%
|
17 681
+2%
|
19 833
+12%
|
21 771
+10%
|
25 127
+15%
|
28 425
+13%
|
40 086
+41%
|
41 898
+5%
|
37 194
-11%
|
30 635
-18%
|
14 314
-53%
|
7 363
-49%
|
5 995
-19%
|
12 452
+108%
|
19 278
+55%
|
23 382
+21%
|
32 753
+40%
|
32 010
-2%
|
23 011
-28%
|
19 671
-15%
|
11 063
-44%
|
12 377
+12%
|
18 446
+49%
|
18 244
-1%
|
17 313
-5%
|
9 002
-48%
|
740
-92%
|
710
-4%
|
410
-42%
|
9 166
+2 136%
|
6 944
-24%
|
3 772
-46%
|
(3 810)
N/A
|
(3 831)
-1%
|
(843)
+78%
|
646
N/A
|
9 212
+1 325%
|
9 293
+1%
|
14 765
+59%
|
19 737
+34%
|
28 559
+45%
|
23 873
-16%
|
22 903
-4%
|
16 209
-29%
|
12 946
-20%
|
32 164
+148%
|
38 222
+19%
|
48 229
+26%
|
43 210
-10%
|
28 400
-34%
|
20 095
-29%
|
11 727
-42%
|
13 666
+17%
|
10 444
-24%
|
16 767
+61%
|
11 392
-32%
|
5 414
-52%
|
2 228
-59%
|
3 147
+41%
|
8 492
+170%
|
16 025
+89%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
(319)
|
(521)
|
(706)
|
(531)
|
(897)
|
(804)
|
(1 078)
|
(2 448)
|
(2 356)
|
(2 589)
|
(2 680)
|
(1 965)
|
(1 901)
|
(2 047)
|
(1 979)
|
(2 372)
|
(2 748)
|
(3 080)
|
(3 364)
|
(2 424)
|
(2 144)
|
(2 293)
|
(2 630)
|
(3 777)
|
(4 242)
|
(3 941)
|
(4 020)
|
(4 641)
|
(5 220)
|
(6 239)
|
(7 128)
|
(7 842)
|
(8 335)
|
(7 647)
|
(5 167)
|
(3 558)
|
(1 887)
|
(1 236)
|
(4 078)
|
(6 541)
|
(6 619)
|
(8 859)
|
(8 058)
|
(5 355)
|
(5 189)
|
(3 161)
|
(4 165)
|
(4 723)
|
(4 979)
|
(4 478)
|
(1 864)
|
(700)
|
(171)
|
(464)
|
(1 419)
|
(1 834)
|
(2 111)
|
(2 152)
|
(1 641)
|
(1 578)
|
(1 479)
|
(1 325)
|
(1 099)
|
(2 179)
|
(3 111)
|
(5 084)
|
(5 691)
|
(4 787)
|
(3 655)
|
(2 144)
|
(5 960)
|
(8 804)
|
(10 352)
|
(11 186)
|
(7 997)
|
(4 078)
|
(2 691)
|
(1 873)
|
(1 558)
|
(4 697)
|
(4 733)
|
(3 811)
|
(2 984)
|
(1 021)
|
(973)
|
(2 277)
|
|
| Income from Continuing Operations |
3 019
|
4 206
|
3 544
|
3 831
|
4 175
|
4 284
|
2 748
|
2 574
|
2 739
|
2 821
|
7 345
|
6 812
|
7 449
|
8 270
|
8 331
|
8 873
|
8 468
|
8 337
|
10 051
|
11 367
|
12 297
|
13 188
|
12 053
|
10 678
|
10 943
|
11 296
|
12 392
|
13 621
|
13 379
|
13 662
|
15 191
|
16 551
|
18 888
|
21 297
|
32 245
|
33 562
|
29 546
|
25 467
|
10 756
|
5 477
|
4 760
|
8 375
|
12 737
|
16 764
|
23 895
|
23 953
|
17 656
|
14 481
|
7 901
|
8 211
|
13 722
|
13 266
|
12 836
|
7 139
|
40
|
538
|
(56)
|
7 744
|
5 110
|
1 659
|
(5 963)
|
(5 472)
|
(2 421)
|
(833)
|
7 887
|
8 194
|
12 587
|
16 626
|
23 475
|
18 181
|
18 116
|
12 555
|
10 802
|
26 204
|
29 418
|
37 877
|
32 023
|
20 403
|
16 017
|
9 036
|
11 793
|
8 886
|
12 069
|
6 659
|
1 603
|
(756)
|
2 126
|
7 519
|
13 748
|
|
| Net Income (Common) |
3 019
N/A
|
4 206
+39%
|
3 544
-16%
|
3 831
+8%
|
4 175
+9%
|
4 284
+3%
|
2 748
-36%
|
2 574
-6%
|
2 739
+6%
|
2 821
+3%
|
7 345
+160%
|
6 812
-7%
|
7 449
+9%
|
8 270
+11%
|
8 331
+1%
|
8 873
+7%
|
8 468
-5%
|
8 337
-2%
|
10 051
+21%
|
11 367
+13%
|
12 297
+8%
|
13 188
+7%
|
12 053
-9%
|
10 678
-11%
|
10 943
+2%
|
11 296
+3%
|
12 392
+10%
|
13 621
+10%
|
13 379
-2%
|
13 662
+2%
|
15 191
+11%
|
16 551
+9%
|
18 888
+14%
|
21 297
+13%
|
32 245
+51%
|
33 562
+4%
|
29 546
-12%
|
25 467
-14%
|
10 756
-58%
|
5 477
-49%
|
4 760
-13%
|
8 375
+76%
|
12 737
+52%
|
16 764
+32%
|
23 895
+43%
|
23 953
+0%
|
17 656
-26%
|
14 481
-18%
|
7 780
-46%
|
8 090
+4%
|
13 036
+61%
|
12 579
-4%
|
12 194
-3%
|
6 497
-47%
|
38
-99%
|
536
+1 294%
|
18
-97%
|
7 818
+43 333%
|
5 110
-35%
|
1 659
-68%
|
(5 963)
N/A
|
(5 472)
+8%
|
(2 421)
+56%
|
(833)
+66%
|
7 887
N/A
|
8 194
+4%
|
12 587
+54%
|
16 626
+32%
|
23 475
+41%
|
18 181
-23%
|
18 116
0%
|
12 555
-31%
|
10 802
-14%
|
26 204
+143%
|
25 818
-1%
|
37 877
+47%
|
32 023
-15%
|
20 403
-36%
|
16 017
-21%
|
9 036
-44%
|
11 793
+31%
|
8 886
-25%
|
12 819
+44%
|
6 659
-48%
|
1 603
-76%
|
(756)
N/A
|
2 126
N/A
|
7 519
+254%
|
13 748
+83%
|
|
| EPS (Diluted) |
754.75
N/A
|
1 051.5
+39%
|
886
-16%
|
957.75
+8%
|
1 043.75
+9%
|
1 071
+3%
|
687
-36%
|
643.5
-6%
|
684.75
+6%
|
705.25
+3%
|
1 836.25
+160%
|
1 703
-7%
|
1 862.25
+9%
|
2 067.5
+11%
|
2 082.75
+1%
|
1 774.6
-15%
|
1 693.6
-5%
|
1 667.4
-2%
|
2 010.2
+21%
|
2 273.39
+13%
|
2 459.4
+8%
|
2 637.6
+7%
|
2 410.6
-9%
|
2 135.6
-11%
|
2 188.6
+2%
|
2 259.19
+3%
|
2 478.38
+10%
|
2 724.19
+10%
|
2 675.8
-2%
|
2 732.4
+2%
|
3 038.2
+11%
|
3 310.18
+9%
|
3 777.59
+14%
|
4 259.39
+13%
|
6 449
+51%
|
6 712.4
+4%
|
5 909.2
-12%
|
5 093.39
-14%
|
2 151.22
-58%
|
1 095.39
-49%
|
952
-13%
|
1 675
+76%
|
2 547.42
+52%
|
3 352.8
+32%
|
4 779
+43%
|
4 790.6
+0%
|
3 531.2
-26%
|
2 896.2
-18%
|
1 556
-46%
|
1 618
+4%
|
2 607.25
+61%
|
2 515.8
-4%
|
2 438.8
-3%
|
1 299.4
-47%
|
7.69
-99%
|
107.2
+1 294%
|
3.6
-97%
|
1 563.6
+43 333%
|
1 022.03
-35%
|
331.8
-68%
|
-1 192.58
N/A
|
-1 094.4
+8%
|
-484.29
+56%
|
-166.52
+66%
|
1 577.45
N/A
|
1 638.74
+4%
|
2 517.37
+54%
|
3 325.28
+32%
|
4 694.94
+41%
|
3 636.14
-23%
|
3 623.28
0%
|
2 511.83
-31%
|
2 160.4
-14%
|
5 240.2
+143%
|
5 163.69
-1%
|
7 575.37
+47%
|
6 404.69
-15%
|
4 080.69
-36%
|
3 203.44
-21%
|
1 795.76
-44%
|
2 373.63
+32%
|
1 777.2
-25%
|
2 563.82
+44%
|
1 332.34
-48%
|
320.48
-76%
|
-151.01
N/A
|
425.2
N/A
|
1 505.63
+254%
|
2 746.3
+82%
|
|