PetroVietnam Drilling & Well Service Corp
VN:PVD
| 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 |
16 650
29 600
|
| 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
PetroVietnam Drilling & Well Service Corp
|
Revenue
|
10.9T
VND
|
|
Cost of Revenue
|
-8.8T
VND
|
|
Gross Profit
|
2.1T
VND
|
|
Operating Expenses
|
-906.3B
VND
|
|
Operating Income
|
1.1T
VND
|
|
Other Expenses
|
-258.7B
VND
|
|
Net Income
|
887.3B
VND
|
Income Statement
PetroVietnam Drilling & Well Service Corp
| 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
|
0
|
76 857
|
19 083
|
37 965
|
57 489
|
78 731
|
73 431
|
64 755
|
53 008
|
71 726
|
134 293
|
206 374
|
276 459
|
312 701
|
308 856
|
305 715
|
280 135
|
267 376
|
202 378
|
210 872
|
231 669
|
301 836
|
222 804
|
195 057
|
177 250
|
222 995
|
201 742
|
179 780
|
158 602
|
144 677
|
128 982
|
148 156
|
166 245
|
187 043
|
208 333
|
200 725
|
194 560
|
189 907
|
189 400
|
189 578
|
193 209
|
193 143
|
190 353
|
183 054
|
175 281
|
170 182
|
167 906
|
166 174
|
163 780
|
158 278
|
149 318
|
86 065
|
75 530
|
118 897
|
113 442
|
163 407
|
161 678
|
109 284
|
108 374
|
115 401
|
133 086
|
168 032
|
210 596
|
231 108
|
247 832
|
250 500
|
250 543
|
264 332
|
253 892
|
237 839
|
219 231
|
0
|
0
|
|
| Revenue |
1 915 077
N/A
|
2 386 416
+25%
|
2 738 605
+15%
|
3 264 354
+19%
|
3 500 874
+7%
|
3 528 720
+1%
|
3 728 746
+6%
|
3 957 163
+6%
|
3 853 494
-3%
|
3 958 372
+3%
|
4 096 780
+3%
|
4 311 916
+5%
|
5 543 542
+29%
|
6 646 314
+20%
|
7 572 009
+14%
|
8 393 941
+11%
|
8 494 944
+1%
|
8 717 107
+3%
|
9 210 836
+6%
|
9 538 999
+4%
|
10 031 189
+5%
|
10 979 240
+9%
|
11 929 456
+9%
|
12 748 306
+7%
|
13 464 102
+6%
|
14 000 975
+4%
|
14 866 680
+6%
|
15 988 599
+8%
|
18 252 913
+14%
|
19 907 586
+9%
|
20 884 329
+5%
|
20 926 188
+0%
|
19 246 738
-8%
|
17 405 607
-10%
|
14 444 280
-17%
|
11 626 155
-20%
|
9 463 908
-19%
|
6 973 841
-26%
|
5 360 002
-23%
|
4 285 630
-20%
|
3 458 272
-19%
|
3 533 985
+2%
|
3 890 709
+10%
|
4 493 446
+15%
|
5 167 997
+15%
|
5 235 977
+1%
|
5 500 144
+5%
|
5 284 994
-4%
|
5 577 136
+6%
|
5 313 470
-5%
|
4 368 073
-18%
|
6 043 407
+38%
|
7 269 362
+20%
|
7 470 761
+3%
|
5 228 639
-30%
|
5 778 490
+11%
|
4 289 968
-26%
|
4 030 343
-6%
|
3 995 472
-1%
|
5 141 356
+29%
|
6 173 148
+20%
|
6 403 736
+4%
|
5 431 605
-15%
|
6 658 242
+23%
|
5 387 012
-19%
|
5 526 386
+3%
|
5 804 412
+5%
|
6 318 180
+9%
|
8 950 148
+42%
|
10 007 259
+12%
|
9 288 059
-7%
|
10 791 053
+16%
|
10 729 228
-1%
|
10 861 651
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 473 799)
|
(1 761 501)
|
(2 031 930)
|
(2 330 065)
|
(2 499 492)
|
(2 464 148)
|
(2 520 351)
|
(2 671 234)
|
(2 577 556)
|
(2 651 420)
|
(2 856 789)
|
(3 177 348)
|
(4 184 503)
|
(5 143 166)
|
(5 814 031)
|
(6 408 497)
|
(6 502 128)
|
(6 610 235)
|
(7 153 402)
|
(7 323 963)
|
(7 719 491)
|
(8 558 389)
|
(9 246 656)
|
(9 914 759)
|
(10 441 832)
|
(10 750 828)
|
(11 533 400)
|
(12 442 679)
|
(14 408 683)
|
(15 907 317)
|
(16 762 960)
|
(16 927 366)
|
(15 315 242)
|
(13 728 359)
|
(11 253 094)
|
(9 080 507)
|
(7 676 898)
|
(5 790 704)
|
(4 527 531)
|
(3 704 683)
|
(3 096 006)
|
(3 295 838)
|
(3 698 834)
|
(4 338 355)
|
(4 924 104)
|
(5 010 148)
|
(5 103 140)
|
(4 681 962)
|
(4 931 194)
|
(4 641 705)
|
(3 917 903)
|
(5 436 064)
|
(6 651 338)
|
(6 875 398)
|
(4 899 844)
|
(5 477 513)
|
(4 085 871)
|
(3 785 631)
|
(3 624 232)
|
(4 700 186)
|
(5 652 632)
|
(5 885 394)
|
(4 854 177)
|
(5 842 700)
|
(4 409 787)
|
(4 370 494)
|
(4 498 919)
|
(4 803 791)
|
(6 864 527)
|
(7 768 517)
|
(7 533 883)
|
(8 766 459)
|
(8 837 220)
|
(8 809 247)
|
|
| Gross Profit |
441 277
N/A
|
624 915
+42%
|
706 675
+13%
|
934 290
+32%
|
1 001 383
+7%
|
1 064 573
+6%
|
1 208 395
+14%
|
1 285 929
+6%
|
1 275 938
-1%
|
1 306 952
+2%
|
1 239 991
-5%
|
1 134 568
-9%
|
1 359 040
+20%
|
1 503 149
+11%
|
1 757 977
+17%
|
1 985 445
+13%
|
1 992 816
+0%
|
2 106 872
+6%
|
2 057 434
-2%
|
2 215 037
+8%
|
2 311 699
+4%
|
2 420 852
+5%
|
2 682 800
+11%
|
2 833 547
+6%
|
3 022 270
+7%
|
3 250 147
+8%
|
3 333 280
+3%
|
3 545 920
+6%
|
3 844 230
+8%
|
4 000 270
+4%
|
4 121 369
+3%
|
3 998 823
-3%
|
3 931 497
-2%
|
3 677 249
-6%
|
3 191 186
-13%
|
2 545 649
-20%
|
1 787 011
-30%
|
1 183 136
-34%
|
832 471
-30%
|
580 947
-30%
|
362 266
-38%
|
238 148
-34%
|
191 876
-19%
|
155 092
-19%
|
243 895
+57%
|
225 831
-7%
|
397 005
+76%
|
603 034
+52%
|
645 941
+7%
|
671 765
+4%
|
450 170
-33%
|
607 343
+35%
|
618 024
+2%
|
595 363
-4%
|
328 795
-45%
|
300 977
-8%
|
204 097
-32%
|
244 713
+20%
|
371 240
+52%
|
441 169
+19%
|
520 516
+18%
|
518 343
0%
|
577 427
+11%
|
815 543
+41%
|
977 225
+20%
|
1 155 892
+18%
|
1 305 494
+13%
|
1 514 390
+16%
|
2 085 621
+38%
|
2 238 743
+7%
|
1 754 177
-22%
|
2 024 594
+15%
|
1 892 009
-7%
|
2 052 404
+8%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(108 045)
|
(160 279)
|
(111 023)
|
(178 785)
|
(145 586)
|
(122 609)
|
(236 054)
|
(269 827)
|
(288 821)
|
(267 586)
|
(277 955)
|
(435 252)
|
(510 664)
|
(574 056)
|
(448 039)
|
(423 946)
|
(541 446)
|
(657 071)
|
(605 213)
|
(691 320)
|
(722 404)
|
(738 809)
|
(825 785)
|
(1 018 683)
|
(929 765)
|
(929 700)
|
(1 023 177)
|
(953 360)
|
(1 083 083)
|
(1 188 858)
|
(1 194 575)
|
(1 128 106)
|
(1 107 364)
|
(1 045 563)
|
(1 085 550)
|
(989 667)
|
(960 354)
|
(921 225)
|
(672 763)
|
(757 550)
|
(645 890)
|
(574 326)
|
(610 297)
|
(589 115)
|
(561 840)
|
(391 650)
|
(310 591)
|
(199 164)
|
(348 235)
|
(440 032)
|
(447 654)
|
(591 399)
|
(577 780)
|
(580 902)
|
(327 653)
|
(457 558)
|
(435 473)
|
(446 704)
|
(398 535)
|
(486 096)
|
(541 565)
|
(594 806)
|
(558 254)
|
(779 534)
|
(640 130)
|
(630 986)
|
(591 034)
|
(594 139)
|
(675 967)
|
(797 838)
|
(688 964)
|
(817 252)
|
(871 281)
|
(906 340)
|
|
| Selling, General & Administrative |
(110 914)
|
(124 867)
|
(111 024)
|
(130 791)
|
(109 415)
|
(132 877)
|
(236 203)
|
(248 318)
|
(256 223)
|
(257 437)
|
(274 100)
|
(293 654)
|
(336 545)
|
(368 963)
|
(452 687)
|
(466 754)
|
(553 130)
|
(666 215)
|
(588 743)
|
(621 656)
|
(680 717)
|
(687 418)
|
(790 192)
|
(865 736)
|
(824 062)
|
(832 971)
|
(990 877)
|
(1 015 459)
|
(1 115 311)
|
(1 221 254)
|
(1 182 024)
|
(1 161 990)
|
(1 156 297)
|
(1 088 306)
|
(1 010 712)
|
(925 735)
|
(849 494)
|
(811 907)
|
(640 800)
|
(712 143)
|
(629 429)
|
(549 674)
|
(565 652)
|
(575 026)
|
(557 937)
|
(401 704)
|
(401 817)
|
(182 697)
|
(298 514)
|
(412 230)
|
(399 593)
|
(530 434)
|
(458 547)
|
(473 585)
|
(422 877)
|
(444 301)
|
(456 183)
|
(442 093)
|
(391 066)
|
(473 200)
|
(482 425)
|
(485 434)
|
(433 286)
|
(526 976)
|
(467 395)
|
(486 573)
|
(461 228)
|
(820 937)
|
(925 658)
|
(980 472)
|
(618 934)
|
(729 207)
|
(816 384)
|
(847 913)
|
|
| 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
|
(7 206)
|
(16 945)
|
(26 592)
|
(34 001)
|
(33 895)
|
0
|
(22 818)
|
(30 551)
|
(15 057)
|
0
|
(11 618)
|
(21 935)
|
(9 502)
|
(14 042)
|
(15 042)
|
(17 128)
|
(13 581)
|
0
|
(6 138)
|
(13 412)
|
(6 127)
|
0
|
(6 133)
|
(11 949)
|
(5 974)
|
(12 089)
|
(12 354)
|
(13 650)
|
(17 780)
|
(18 820)
|
(19 201)
|
(62 602)
|
(30 739)
|
(39 592)
|
(51 859)
|
(64 228)
|
(64 480)
|
(81 215)
|
(81 603)
|
(65 439)
|
(82 783)
|
(84 417)
|
(85 948)
|
|
| Other Operating Expenses |
2 869
|
(35 414)
|
0
|
(47 996)
|
(36 171)
|
10 269
|
148
|
(21 508)
|
(32 599)
|
(10 150)
|
(3 854)
|
(141 600)
|
(174 121)
|
(205 095)
|
4 648
|
42 807
|
11 683
|
9 143
|
(16 470)
|
(69 665)
|
(41 686)
|
(51 390)
|
(35 593)
|
(152 946)
|
(105 703)
|
(96 729)
|
(32 300)
|
62 100
|
32 228
|
32 396
|
(12 551)
|
41 090
|
65 878
|
69 335
|
(40 837)
|
(30 037)
|
(110 860)
|
(86 500)
|
(1 412)
|
(30 350)
|
(16 461)
|
(13 034)
|
(22 710)
|
(4 587)
|
10 137
|
25 094
|
108 355
|
(2 886)
|
(49 721)
|
(21 663)
|
(34 649)
|
(54 838)
|
(119 233)
|
(101 185)
|
107 173
|
(7 283)
|
32 799
|
7 743
|
6 181
|
4 884
|
(40 320)
|
(90 170)
|
(62 366)
|
(221 820)
|
(133 143)
|
(92 554)
|
(65 577)
|
291 278
|
330 906
|
264 238
|
(4 591)
|
(5 262)
|
29 521
|
27 521
|
|
| Operating Income |
333 233
N/A
|
464 636
+39%
|
595 652
+28%
|
755 504
+27%
|
855 796
+13%
|
941 963
+10%
|
972 341
+3%
|
1 016 102
+5%
|
987 117
-3%
|
1 039 366
+5%
|
962 036
-7%
|
699 316
-27%
|
848 375
+21%
|
929 092
+10%
|
1 309 938
+41%
|
1 561 499
+19%
|
1 451 371
-7%
|
1 449 802
0%
|
1 452 221
+0%
|
1 523 716
+5%
|
1 589 295
+4%
|
1 682 044
+6%
|
1 857 015
+10%
|
1 814 866
-2%
|
2 092 506
+15%
|
2 320 447
+11%
|
2 310 103
0%
|
2 592 560
+12%
|
2 761 147
+7%
|
2 811 411
+2%
|
2 926 794
+4%
|
2 870 716
-2%
|
2 824 131
-2%
|
2 631 684
-7%
|
2 105 636
-20%
|
1 555 979
-26%
|
826 655
-47%
|
261 911
-68%
|
159 708
-39%
|
(176 603)
N/A
|
(283 624)
-61%
|
(336 179)
-19%
|
(418 421)
-24%
|
(434 025)
-4%
|
(317 948)
+27%
|
(165 822)
+48%
|
86 414
N/A
|
403 869
+367%
|
297 707
-26%
|
231 733
-22%
|
2 516
-99%
|
15 944
+534%
|
40 244
+152%
|
14 461
-64%
|
1 142
-92%
|
(156 580)
N/A
|
(231 376)
-48%
|
(201 991)
+13%
|
(27 295)
+86%
|
(44 926)
-65%
|
(21 049)
+53%
|
(76 464)
-263%
|
19 173
N/A
|
36 008
+88%
|
337 095
+836%
|
524 906
+56%
|
714 460
+36%
|
920 250
+29%
|
1 409 654
+53%
|
1 440 905
+2%
|
1 065 212
-26%
|
1 207 342
+13%
|
1 020 728
-15%
|
1 146 063
+12%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
20 304
|
(20 870)
|
18 992
|
15 325
|
(15 253)
|
(40 356)
|
2 667
|
23 432
|
31 180
|
(61 112)
|
1 719
|
(91 543)
|
(146 639)
|
(258 789)
|
(292 272)
|
(236 389)
|
(190 593)
|
(205 707)
|
(171 879)
|
(183 232)
|
(125 596)
|
(269 844)
|
(159 822)
|
(211 464)
|
(265 536)
|
6 477
|
(29 770)
|
(46 331)
|
246 109
|
181 388
|
286 934
|
117 297
|
198 202
|
(12 595)
|
16 393
|
87 466
|
43 522
|
21 883
|
45 024
|
43 891
|
(14 394)
|
(53 340)
|
(73 761)
|
(104 146)
|
(63 859)
|
6 434
|
(35 280)
|
5 520
|
(19 450)
|
68 486
|
80 894
|
185 213
|
234 898
|
172 620
|
225 570
|
146 778
|
150 477
|
96 548
|
62 923
|
2 608
|
(59 424)
|
(149 920)
|
(52 579)
|
(107 861)
|
(188 118)
|
(195 159)
|
(253 324)
|
(408 774)
|
(339 889)
|
(193 689)
|
(202 771)
|
(42 309)
|
(46 553)
|
|
| 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
|
(18)
|
0
|
(561)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(47 934)
|
0
|
0
|
0
|
(222)
|
0
|
(340)
|
(341)
|
(11 924)
|
(15 521)
|
58 493
|
125 069
|
142 038
|
132 263
|
0
|
0
|
(669)
|
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
|
3 784
|
0
|
4 294
|
0
|
514
|
0
|
0
|
0
|
5
|
0
|
5
|
233
|
238
|
514
|
512
|
0
|
265
|
0
|
(15)
|
1 194
|
(6)
|
0
|
0
|
354
|
0
|
396
|
396
|
17
|
(11 878)
|
(35 616)
|
(47 378)
|
4 375
|
(31 303)
|
(7 510)
|
4 261
|
155
|
822
|
3 621
|
1 451
|
1 282
|
32 740
|
62 226
|
65 004
|
|
| Total Other Income |
(972)
|
(1 466)
|
5 093
|
4 856
|
4 662
|
13 840
|
(3 236)
|
(6 125)
|
34 723
|
9 585
|
25 011
|
19 495
|
(25 552)
|
(14 223)
|
(32 521)
|
(29 608)
|
(28 746)
|
(36 732)
|
(17 111)
|
(9 028)
|
830
|
75 303
|
110 154
|
110 531
|
116 043
|
(4 653)
|
(25 480)
|
(17 191)
|
185 749
|
48 441
|
69 664
|
(134 424)
|
(101 978)
|
(187 218)
|
20 647
|
14 033
|
9 639
|
5 843
|
86 698
|
84 833
|
75 678
|
221 618
|
622 496
|
622 482
|
621 809
|
470 267
|
139 838
|
140 162
|
199 977
|
205 131
|
116 756
|
117 834
|
56 865
|
57 037
|
77 462
|
28 107
|
26 741
|
8 638
|
(6 550)
|
(8 684)
|
(12 847)
|
3 976
|
(223)
|
(12 234)
|
(15 306)
|
(5 141)
|
(3 115)
|
8 644
|
13 172
|
12 031
|
65 073
|
95 967
|
189 449
|
182 675
|
|
| Pre-Tax Income |
332 260
N/A
|
483 472
+46%
|
579 875
+20%
|
779 350
+34%
|
875 781
+12%
|
940 549
+7%
|
928 748
-1%
|
1 012 642
+9%
|
1 045 271
+3%
|
1 080 130
+3%
|
925 935
-14%
|
720 529
-22%
|
731 280
+1%
|
768 230
+5%
|
1 018 629
+33%
|
1 239 620
+22%
|
1 186 236
-4%
|
1 222 477
+3%
|
1 229 404
+1%
|
1 342 809
+9%
|
1 406 892
+5%
|
1 631 750
+16%
|
1 697 325
+4%
|
1 765 573
+4%
|
1 997 084
+13%
|
2 050 257
+3%
|
2 291 101
+12%
|
2 545 600
+11%
|
2 900 565
+14%
|
3 105 961
+7%
|
3 177 846
+2%
|
3 026 992
-5%
|
2 839 450
-6%
|
2 646 401
-7%
|
2 113 688
-20%
|
1 586 919
-25%
|
923 760
-42%
|
311 276
-66%
|
268 289
-14%
|
(46 741)
N/A
|
(164 055)
-251%
|
(128 950)
+21%
|
150 968
N/A
|
114 934
-24%
|
200 230
+74%
|
241 100
+20%
|
232 687
-3%
|
509 017
+119%
|
503 203
-1%
|
417 398
-17%
|
188 953
-55%
|
214 665
+14%
|
282 322
+32%
|
306 396
+9%
|
203 643
-34%
|
97 097
-52%
|
(57 462)
N/A
|
(42 480)
+26%
|
62 499
N/A
|
(2 565)
N/A
|
(67 244)
-2 522%
|
(179 631)
-167%
|
(138 517)
+23%
|
(75 628)
+45%
|
264 911
N/A
|
460 978
+74%
|
658 379
+43%
|
808 656
+23%
|
1 017 672
+26%
|
1 114 497
+10%
|
937 210
-16%
|
1 133 279
+21%
|
1 230 094
+9%
|
1 347 190
+10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(32 966)
|
(22 892)
|
(3 490)
|
(4 518)
|
(5 925)
|
(7 788)
|
(6 590)
|
(34 576)
|
(67 128)
|
(145 922)
|
(108 274)
|
(100 919)
|
(103 336)
|
(54 615)
|
(133 087)
|
(151 162)
|
(145 645)
|
(158 085)
|
(156 790)
|
(185 428)
|
(195 996)
|
(214 985)
|
(249 802)
|
(245 630)
|
(277 168)
|
(312 716)
|
(297 935)
|
(384 040)
|
(465 017)
|
(585 918)
|
(637 863)
|
(612 710)
|
(604 466)
|
(456 091)
|
(366 120)
|
(260 232)
|
(144 648)
|
(79 744)
|
(82 647)
|
(63 937)
|
(46 450)
|
(98 195)
|
(115 407)
|
(118 187)
|
(106 587)
|
(66 825)
|
(59 995)
|
(63 830)
|
(79 703)
|
(73 470)
|
(16 780)
|
(26 260)
|
(31 398)
|
(34 745)
|
(19 819)
|
(23 219)
|
(9 494)
|
(6 602)
|
(25 729)
|
(35 732)
|
(52 135)
|
(47 180)
|
(16 339)
|
(26 977)
|
(60 076)
|
(71 445)
|
(112 437)
|
(167 665)
|
(253 211)
|
(303 244)
|
(239 239)
|
(292 364)
|
(274 379)
|
(294 051)
|
|
| Income from Continuing Operations |
299 295
|
460 580
|
576 385
|
774 833
|
869 857
|
932 762
|
922 158
|
978 067
|
978 144
|
934 208
|
817 661
|
619 609
|
627 943
|
713 615
|
885 542
|
1 088 458
|
1 040 591
|
1 064 392
|
1 072 613
|
1 157 381
|
1 210 897
|
1 416 765
|
1 447 523
|
1 519 943
|
1 719 915
|
1 737 540
|
1 993 165
|
2 161 559
|
2 435 546
|
2 520 042
|
2 539 982
|
2 414 281
|
2 234 984
|
2 190 309
|
1 747 568
|
1 326 687
|
779 111
|
231 532
|
185 642
|
(110 679)
|
(210 505)
|
(227 146)
|
35 562
|
(3 256)
|
93 640
|
174 272
|
172 691
|
445 186
|
423 500
|
343 928
|
172 173
|
188 406
|
250 925
|
271 651
|
183 824
|
73 878
|
(66 956)
|
(49 082)
|
36 770
|
(38 296)
|
(119 379)
|
(226 810)
|
(154 856)
|
(102 606)
|
204 835
|
389 533
|
545 942
|
640 992
|
764 461
|
811 254
|
697 971
|
840 915
|
955 715
|
1 053 138
|
|
| Income to Minority Interest |
0
|
(1 144)
|
(4 484)
|
(6 042)
|
(8 301)
|
(10 723)
|
(10 817)
|
(12 277)
|
(11 632)
|
(13 172)
|
(3 049)
|
(237)
|
(113)
|
3 906
|
(3 594)
|
(4 205)
|
(4 975)
|
(5 801)
|
(5 567)
|
(14 802)
|
(57 932)
|
(91 071)
|
(125 733)
|
(151 349)
|
(141 515)
|
(126 793)
|
(109 767)
|
(105 385)
|
(99 925)
|
(113 097)
|
(120 574)
|
(113 893)
|
(125 947)
|
(113 302)
|
(83 344)
|
(88 453)
|
(73 481)
|
(62 544)
|
(56 239)
|
(16 950)
|
23 983
|
43 219
|
9 718
|
10 088
|
(93)
|
6 426
|
25 095
|
9 893
|
18 555
|
12 779
|
12 289
|
20 327
|
22 081
|
13 074
|
2 670
|
8 853
|
(33 739)
|
(23 449)
|
(17 216)
|
1 673
|
63 329
|
70 058
|
51 908
|
65 494
|
38 442
|
38 048
|
38 890
|
34 602
|
44 034
|
28 435
|
(119)
|
9 799
|
(5 923)
|
(6 864)
|
|
| Net Income (Common) |
298 990
N/A
|
459 131
+54%
|
571 901
+25%
|
768 790
+34%
|
861 556
+12%
|
922 039
+7%
|
907 212
-2%
|
961 661
+6%
|
962 382
+0%
|
916 907
-5%
|
812 537
-11%
|
617 298
-24%
|
625 756
+1%
|
715 446
+14%
|
877 850
+23%
|
1 080 154
+23%
|
1 031 517
-5%
|
1 054 492
+2%
|
1 067 047
+1%
|
1 142 578
+7%
|
1 152 964
+1%
|
1 325 693
+15%
|
1 321 789
0%
|
1 368 594
+4%
|
1 578 400
+15%
|
1 610 747
+2%
|
1 883 398
+17%
|
2 056 175
+9%
|
2 146 000
+4%
|
2 217 324
+3%
|
2 419 409
+9%
|
1 779 800
-26%
|
1 778 072
0%
|
1 746 043
-2%
|
1 428 233
-18%
|
1 002 244
-30%
|
469 639
-53%
|
(67 004)
N/A
|
85 780
N/A
|
(171 251)
N/A
|
(230 144)
-34%
|
(227 549)
+1%
|
28 431
N/A
|
(10 017)
N/A
|
66 036
N/A
|
153 187
+132%
|
151 578
-1%
|
398 210
+163%
|
395 847
-1%
|
310 499
-22%
|
128 179
-59%
|
152 449
+19%
|
216 723
+42%
|
228 442
+5%
|
118 779
-48%
|
15 016
-87%
|
(177 862)
N/A
|
(149 698)
+16%
|
(15 773)
+89%
|
(71 950)
-356%
|
(81 925)
-14%
|
(182 627)
-123%
|
(138 894)
+24%
|
(73 056)
+47%
|
174 851
N/A
|
359 156
+105%
|
450 456
+25%
|
541 217
+20%
|
681 763
+26%
|
712 957
+5%
|
555 782
-22%
|
708 643
+28%
|
790 851
+12%
|
887 334
+12%
|
|
| EPS (Diluted) |
1 027.45
N/A
|
1 545.89
+50%
|
2 296.79
+49%
|
2 588.51
+13%
|
3 300.98
+28%
|
3 377.43
+2%
|
3 310.99
-2%
|
3 237.91
-2%
|
3 240.34
+0%
|
3 087.22
-5%
|
3 487.28
+13%
|
1 743.77
-50%
|
1 767.67
+1%
|
2 021.03
+14%
|
2 515.32
+24%
|
3 059.92
+22%
|
2 889.4
-6%
|
2 987.22
+3%
|
3 022.79
+1%
|
3 236.76
+7%
|
3 247.78
+0%
|
3 776.9
+16%
|
3 733.86
-1%
|
3 866.08
+4%
|
4 312.56
+12%
|
4 425.12
+3%
|
4 917.48
+11%
|
4 884.02
-1%
|
5 037.55
+3%
|
5 266.8
+5%
|
5 733.19
+9%
|
4 217.53
-26%
|
4 173.87
-1%
|
4 147.37
-1%
|
3 390.07
-18%
|
2 380.62
-30%
|
1 102.43
-54%
|
-159.15
N/A
|
154.31
N/A
|
-408.71
N/A
|
-537.71
-32%
|
-540.49
-1%
|
51.14
N/A
|
-23.79
N/A
|
155.01
N/A
|
363.86
+135%
|
272.67
-25%
|
945.57
+247%
|
939.95
-1%
|
737.29
-22%
|
230.58
-69%
|
362
+57%
|
514.62
+42%
|
542.45
+5%
|
213.67
-61%
|
29.71
-86%
|
-324.6
N/A
|
-230.31
+29%
|
-28.37
+88%
|
-134.86
-375%
|
-147.26
-9%
|
-328.29
-123%
|
-249.86
+24%
|
-110.96
+56%
|
314.54
N/A
|
646.1
+105%
|
810.35
+25%
|
921.93
+14%
|
1 226.45
+33%
|
1 282.57
+5%
|
999.82
-22%
|
1 247.04
+25%
|
1 361.09
+9%
|
1 463.76
+8%
|
|