Basf Se
XETRA:BAS
| 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 |
39.72
54.55
|
| Price Target |
|
We'll email you a reminder when the closing price reaches EUR.
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
Basf Se
|
Revenue
|
63.4B
EUR
|
|
Cost of Revenue
|
-47B
EUR
|
|
Gross Profit
|
16.3B
EUR
|
|
Operating Expenses
|
-14.4B
EUR
|
|
Operating Income
|
1.9B
EUR
|
|
Other Expenses
|
-1.6B
EUR
|
|
Net Income
|
273m
EUR
|
Income Statement
Basf Se
| Dec-2001 | Mar-2002 | Jun-2002 | 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
547
|
0
|
0
|
0
|
384
|
0
|
0
|
0
|
365
|
0
|
0
|
0
|
289
|
0
|
0
|
0
|
352
|
92
|
209
|
0
|
543
|
261
|
303
|
455
|
614
|
614
|
604
|
592
|
601
|
595
|
647
|
706
|
734
|
774
|
768
|
763
|
767
|
775
|
764
|
761
|
757
|
761
|
763
|
744
|
657
|
512
|
484
|
490
|
580
|
692
|
708
|
702
|
555
|
717
|
714
|
695
|
489
|
620
|
620
|
651
|
569
|
652
|
600
|
527
|
455
|
462
|
474
|
505
|
506
|
597
|
631
|
651
|
613
|
631
|
609
|
567
|
507
|
510
|
480
|
477
|
453
|
480
|
512
|
564
|
589
|
493
|
574
|
644
|
780
|
684
|
697
|
694
|
782
|
693
|
0
|
0
|
|
| Revenue |
32 500
N/A
|
31 450
-3%
|
31 500
+0%
|
31 882
+1%
|
32 215
+1%
|
32 808
+2%
|
32 678
0%
|
32 837
+0%
|
33 361
+2%
|
33 580
+1%
|
34 645
+3%
|
36 219
+5%
|
37 537
+4%
|
38 569
+3%
|
39 836
+3%
|
40 883
+3%
|
42 745
+5%
|
45 177
+6%
|
46 918
+4%
|
49 856
+6%
|
52 610
+6%
|
54 727
+4%
|
57 061
+4%
|
57 725
+1%
|
57 951
+0%
|
59 240
+2%
|
60 889
+3%
|
62 698
+3%
|
62 304
-1%
|
58 602
-6%
|
54 799
-6%
|
51 825
-5%
|
50 693
-2%
|
53 928
+6%
|
57 640
+7%
|
60 623
+5%
|
63 873
+5%
|
67 780
+6%
|
70 027
+3%
|
71 853
+3%
|
73 497
+2%
|
72 976
-1%
|
72 351
-1%
|
72 216
0%
|
78 729
+9%
|
73 027
-7%
|
73 544
+1%
|
73 805
+0%
|
73 973
+0%
|
73 747
0%
|
73 849
+0%
|
74 428
+1%
|
74 326
0%
|
74 881
+1%
|
75 504
+1%
|
74 616
-1%
|
70 449
-6%
|
64 590
-8%
|
59 995
-7%
|
56 584
-6%
|
57 550
+2%
|
59 369
+3%
|
60 335
+2%
|
60 838
+1%
|
61 223
+1%
|
60 896
-1%
|
61 230
+1%
|
62 320
+2%
|
60 220
-3%
|
60 116
0%
|
58 811
-2%
|
57 761
-2%
|
59 316
+3%
|
60 473
+2%
|
58 675
-3%
|
57 930
-1%
|
59 149
+2%
|
61 796
+4%
|
68 869
+11%
|
74 727
+9%
|
78 598
+5%
|
82 281
+5%
|
85 503
+4%
|
87 780
+3%
|
87 327
-1%
|
84 236
-4%
|
78 567
-7%
|
72 356
-8%
|
68 902
-5%
|
66 465
-4%
|
65 270
-2%
|
65 274
+0%
|
65 260
0%
|
65 109
0%
|
64 767
-1%
|
63 356
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(22 188)
|
(21 534)
|
(21 436)
|
(21 681)
|
(21 816)
|
(22 412)
|
(22 556)
|
(22 899)
|
(23 333)
|
(23 400)
|
(23 941)
|
(24 862)
|
(25 638)
|
(26 426)
|
(27 288)
|
(28 142)
|
(29 567)
|
(31 610)
|
(33 185)
|
(35 521)
|
(37 698)
|
(39 165)
|
(41 026)
|
(41 595)
|
(41 899)
|
(43 103)
|
(44 436)
|
(45 981)
|
(46 455)
|
(44 014)
|
(41 125)
|
(38 525)
|
(36 682)
|
(38 592)
|
(40 943)
|
(43 045)
|
(45 310)
|
(48 107)
|
(50 295)
|
(52 088)
|
(53 986)
|
(54 319)
|
(54 000)
|
(53 945)
|
(58 022)
|
(54 980)
|
(55 424)
|
(55 700)
|
(55 483)
|
(55 399)
|
(55 376)
|
(56 004)
|
(55 839)
|
(55 978)
|
(56 420)
|
(55 409)
|
(51 372)
|
(46 171)
|
(41 935)
|
(38 749)
|
(39 265)
|
(40 569)
|
(41 350)
|
(41 554)
|
(41 591)
|
(41 471)
|
(41 786)
|
(43 019)
|
(42 914)
|
(43 127)
|
(42 759)
|
(42 400)
|
(43 061)
|
(44 360)
|
(43 371)
|
(43 007)
|
(44 040)
|
(46 116)
|
(51 239)
|
(55 613)
|
(58 801)
|
(61 580)
|
(64 043)
|
(66 343)
|
(66 697)
|
(63 923)
|
(59 950)
|
(55 015)
|
(52 506)
|
(50 060)
|
(48 818)
|
(48 603)
|
(48 506)
|
(48 118)
|
(47 789)
|
(47 044)
|
|
| Gross Profit |
10 312
N/A
|
9 916
-4%
|
10 064
+1%
|
10 201
+1%
|
10 399
+2%
|
10 396
0%
|
10 122
-3%
|
9 938
-2%
|
10 028
+1%
|
10 180
+2%
|
10 704
+5%
|
11 357
+6%
|
11 899
+5%
|
12 142
+2%
|
12 547
+3%
|
12 740
+2%
|
13 178
+3%
|
13 567
+3%
|
13 733
+1%
|
14 335
+4%
|
14 912
+4%
|
15 562
+4%
|
16 035
+3%
|
16 130
+1%
|
16 052
0%
|
16 137
+1%
|
16 453
+2%
|
16 717
+2%
|
15 849
-5%
|
14 588
-8%
|
13 674
-6%
|
13 300
-3%
|
14 011
+5%
|
15 336
+9%
|
16 697
+9%
|
17 578
+5%
|
18 563
+6%
|
19 673
+6%
|
19 732
+0%
|
19 765
+0%
|
19 511
-1%
|
18 657
-4%
|
18 351
-2%
|
18 271
0%
|
20 707
+13%
|
18 047
-13%
|
18 120
+0%
|
18 105
0%
|
18 490
+2%
|
18 348
-1%
|
18 473
+1%
|
18 424
0%
|
18 487
+0%
|
18 903
+2%
|
19 084
+1%
|
19 207
+1%
|
19 077
-1%
|
18 419
-3%
|
18 060
-2%
|
17 835
-1%
|
18 285
+3%
|
18 800
+3%
|
18 985
+1%
|
19 284
+2%
|
19 632
+2%
|
19 425
-1%
|
19 444
+0%
|
19 301
-1%
|
17 306
-10%
|
16 989
-2%
|
16 052
-6%
|
15 361
-4%
|
16 255
+6%
|
16 113
-1%
|
15 304
-5%
|
14 923
-2%
|
15 109
+1%
|
15 680
+4%
|
17 630
+12%
|
19 114
+8%
|
19 797
+4%
|
20 701
+5%
|
21 460
+4%
|
21 437
0%
|
20 630
-4%
|
20 313
-2%
|
18 617
-8%
|
17 341
-7%
|
16 396
-5%
|
16 405
+0%
|
16 452
+0%
|
16 671
+1%
|
16 754
+0%
|
16 991
+1%
|
16 978
0%
|
16 312
-4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(9 094)
|
(8 696)
|
(8 331)
|
(8 315)
|
(7 759)
|
(7 659)
|
(7 428)
|
(7 337)
|
(7 370)
|
(7 649)
|
(7 697)
|
(7 648)
|
(7 043)
|
(6 526)
|
(6 594)
|
(6 601)
|
(7 348)
|
(7 387)
|
(7 343)
|
(7 769)
|
(8 162)
|
(8 651)
|
(8 914)
|
(8 758)
|
(8 624)
|
(8 462)
|
(8 375)
|
(8 755)
|
(8 991)
|
(9 330)
|
(9 694)
|
(9 626)
|
(9 830)
|
(10 890)
|
(11 336)
|
(11 358)
|
(9 932)
|
(11 300)
|
(11 206)
|
(11 418)
|
(10 795)
|
(11 075)
|
(11 005)
|
(11 457)
|
(11 685)
|
(10 710)
|
(11 005)
|
(10 834)
|
(11 564)
|
(11 318)
|
(11 309)
|
(11 123)
|
(11 648)
|
(11 958)
|
(12 062)
|
(12 346)
|
(12 934)
|
(12 230)
|
(12 280)
|
(12 277)
|
(12 001)
|
(12 394)
|
(12 252)
|
(12 197)
|
(12 217)
|
(12 141)
|
(12 296)
|
(12 606)
|
(11 459)
|
(11 795)
|
(12 254)
|
(11 601)
|
(12 227)
|
(12 429)
|
(12 040)
|
(15 616)
|
(14 567)
|
(15 368)
|
(15 216)
|
(12 384)
|
(12 197)
|
(13 219)
|
(13 862)
|
(14 243)
|
(14 104)
|
(20 222)
|
(19 823)
|
(18 902)
|
(13 310)
|
(14 506)
|
(15 030)
|
(15 374)
|
(13 613)
|
(15 104)
|
(15 055)
|
(14 420)
|
|
| Selling, General & Administrative |
(5 803)
|
(5 615)
|
(5 602)
|
(5 560)
|
(5 464)
|
(5 363)
|
(5 255)
|
(5 226)
|
(5 225)
|
(5 227)
|
(5 250)
|
(5 263)
|
(5 238)
|
(4 903)
|
(4 858)
|
(4 827)
|
(5 110)
|
(5 231)
|
(5 303)
|
(5 589)
|
(5 889)
|
(6 171)
|
(6 482)
|
(6 551)
|
(6 653)
|
(6 697)
|
(6 738)
|
(6 824)
|
(6 835)
|
(6 771)
|
(6 818)
|
(6 853)
|
(6 800)
|
(7 019)
|
(7 219)
|
(7 437)
|
(7 838)
|
(8 126)
|
(8 303)
|
(8 485)
|
(8 638)
|
(8 674)
|
(8 743)
|
(8 826)
|
(9 036)
|
(8 847)
|
(8 886)
|
(8 792)
|
(8 861)
|
(8 734)
|
(8 700)
|
(8 751)
|
(8 892)
|
(9 056)
|
(9 296)
|
(9 464)
|
(9 531)
|
(9 406)
|
(9 223)
|
(9 086)
|
(9 172)
|
(9 224)
|
(9 371)
|
(9 475)
|
(9 546)
|
(9 486)
|
(9 569)
|
(9 744)
|
(9 093)
|
(9 106)
|
(8 943)
|
(8 679)
|
(9 270)
|
(9 191)
|
(9 007)
|
(8 904)
|
(8 772)
|
(8 664)
|
(8 957)
|
(9 229)
|
(9 897)
|
(10 174)
|
(10 602)
|
(11 073)
|
(11 128)
|
(11 144)
|
(10 859)
|
(10 486)
|
(10 224)
|
(10 190)
|
(10 241)
|
(10 254)
|
(10 298)
|
(10 270)
|
(10 226)
|
(9 906)
|
|
| Research & Development |
(1 247)
|
(1 182)
|
(1 171)
|
(1 175)
|
(1 135)
|
(1 099)
|
(1 079)
|
(1 083)
|
(1 105)
|
(1 092)
|
(1 108)
|
(1 113)
|
(1 173)
|
(974)
|
(952)
|
(911)
|
(1 064)
|
(992)
|
(1 014)
|
(1 073)
|
(1 277)
|
(1 317)
|
(1 376)
|
(1 395)
|
(1 380)
|
(1 362)
|
(1 365)
|
(1 353)
|
(1 355)
|
(1 353)
|
(1 365)
|
(1 374)
|
(1 398)
|
(1 423)
|
(1 447)
|
(1 461)
|
(1 492)
|
(1 522)
|
(1 537)
|
(1 585)
|
(1 605)
|
(1 628)
|
(1 659)
|
(1 702)
|
(1 746)
|
(1 758)
|
(1 791)
|
(1 788)
|
(1 835)
|
(1 863)
|
(1 879)
|
(1 922)
|
(1 884)
|
(1 916)
|
(1 940)
|
(1 939)
|
(1 953)
|
(1 934)
|
(1 882)
|
(1 821)
|
(1 863)
|
(1 824)
|
(1 840)
|
(1 863)
|
(1 843)
|
(1 851)
|
(1 836)
|
(1 896)
|
(1 994)
|
(2 073)
|
(2 147)
|
(2 170)
|
(2 158)
|
(2 149)
|
(2 111)
|
(2 097)
|
(2 086)
|
(2 103)
|
(2 168)
|
(2 173)
|
(2 216)
|
(2 274)
|
(2 296)
|
(2 318)
|
(2 298)
|
(2 267)
|
(2 215)
|
(2 151)
|
(2 130)
|
(2 082)
|
(2 091)
|
(2 116)
|
(2 061)
|
(2 070)
|
(2 047)
|
(2 030)
|
|
| 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
|
(212)
|
0
|
0
|
0
|
(384)
|
0
|
0
|
0
|
(717)
|
0
|
0
|
0
|
(247)
|
0
|
0
|
0
|
(366)
|
0
|
0
|
0
|
(377)
|
(8)
|
(22)
|
(121)
|
(248)
|
(242)
|
(283)
|
(190)
|
(370)
|
(432)
|
(434)
|
(514)
|
(675)
|
(669)
|
(729)
|
0
|
(337)
|
0
|
0
|
0
|
(221)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(426)
|
0
|
0
|
0
|
(2 968)
|
0
|
0
|
0
|
(135)
|
0
|
0
|
0
|
(409)
|
0
|
0
|
0
|
(1 163)
|
0
|
0
|
0
|
(790)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(2 044)
|
(1 899)
|
(1 558)
|
(1 580)
|
(1 160)
|
(1 197)
|
(1 094)
|
(1 028)
|
(1 040)
|
(1 330)
|
(1 339)
|
(1 272)
|
(632)
|
(650)
|
(785)
|
(864)
|
(1 175)
|
(1 165)
|
(1 027)
|
(1 108)
|
(997)
|
(1 164)
|
(1 057)
|
(813)
|
(379)
|
(403)
|
(272)
|
(578)
|
(417)
|
(1 206)
|
(1 511)
|
(1 399)
|
(915)
|
(2 448)
|
(2 670)
|
(2 460)
|
(355)
|
(1 652)
|
(1 366)
|
(1 348)
|
(186)
|
(773)
|
(603)
|
(929)
|
(526)
|
(97)
|
(306)
|
(133)
|
(620)
|
(479)
|
(447)
|
(260)
|
(502)
|
(554)
|
(392)
|
(429)
|
(775)
|
(221)
|
(446)
|
(1 370)
|
(629)
|
(1 346)
|
(1 041)
|
(859)
|
(607)
|
(804)
|
(891)
|
(966)
|
(300)
|
(616)
|
(1 164)
|
(752)
|
(373)
|
(1 089)
|
(922)
|
(4 615)
|
(741)
|
(4 601)
|
(4 091)
|
(982)
|
51
|
(771)
|
(964)
|
(852)
|
(269)
|
(6 811)
|
(6 749)
|
(6 265)
|
207
|
(2 234)
|
(2 698)
|
(3 004)
|
(464)
|
(2 764)
|
(2 782)
|
(2 484)
|
|
| Operating Income |
1 218
N/A
|
1 220
+0%
|
1 733
+42%
|
1 886
+9%
|
2 640
+40%
|
2 737
+4%
|
2 694
-2%
|
2 601
-3%
|
2 658
+2%
|
2 531
-5%
|
3 007
+19%
|
3 709
+23%
|
4 855
+31%
|
5 617
+16%
|
5 954
+6%
|
6 140
+3%
|
5 830
-5%
|
6 180
+6%
|
6 390
+3%
|
6 566
+3%
|
6 750
+3%
|
6 911
+2%
|
7 121
+3%
|
7 372
+4%
|
7 428
+1%
|
7 675
+3%
|
8 078
+5%
|
7 962
-1%
|
6 858
-14%
|
5 258
-23%
|
3 980
-24%
|
3 674
-8%
|
4 181
+14%
|
4 446
+6%
|
5 361
+21%
|
6 220
+16%
|
8 631
+39%
|
8 373
-3%
|
8 526
+2%
|
8 347
-2%
|
8 716
+4%
|
7 582
-13%
|
7 346
-3%
|
6 814
-7%
|
9 022
+32%
|
7 337
-19%
|
7 115
-3%
|
7 271
+2%
|
6 926
-5%
|
7 030
+2%
|
7 164
+2%
|
7 301
+2%
|
6 839
-6%
|
6 945
+2%
|
7 022
+1%
|
6 861
-2%
|
6 143
-10%
|
6 189
+1%
|
5 780
-7%
|
5 558
-4%
|
6 284
+13%
|
6 406
+2%
|
6 733
+5%
|
7 087
+5%
|
7 415
+5%
|
7 284
-2%
|
7 148
-2%
|
6 695
-6%
|
5 847
-13%
|
5 194
-11%
|
3 798
-27%
|
3 760
-1%
|
4 028
+7%
|
3 684
-9%
|
3 264
-11%
|
(693)
N/A
|
542
N/A
|
312
-42%
|
2 414
+674%
|
6 730
+179%
|
7 600
+13%
|
7 482
-2%
|
7 598
+2%
|
7 194
-5%
|
6 526
-9%
|
91
-99%
|
(1 206)
N/A
|
(1 561)
-29%
|
3 086
N/A
|
1 899
-38%
|
1 422
-25%
|
1 297
-9%
|
3 141
+142%
|
1 887
-40%
|
1 923
+2%
|
1 892
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(584)
|
(403)
|
(292)
|
(194)
|
32
|
(95)
|
(191)
|
(287)
|
(230)
|
(151)
|
(90)
|
(34)
|
(165)
|
(747)
|
(729)
|
(498)
|
178
|
114
|
98
|
(203)
|
(300)
|
(361)
|
(408)
|
(388)
|
(388)
|
(389)
|
(381)
|
(344)
|
(501)
|
(564)
|
(538)
|
(605)
|
(467)
|
(383)
|
(441)
|
(396)
|
(1 033)
|
571
|
550
|
400
|
(109)
|
(673)
|
(701)
|
(545)
|
(883)
|
(837)
|
(735)
|
(824)
|
(344)
|
(750)
|
(785)
|
(666)
|
149
|
(420)
|
(380)
|
(428)
|
(341)
|
(664)
|
(671)
|
(690)
|
(558)
|
(171)
|
(140)
|
(24)
|
45
|
(64)
|
(72)
|
(77)
|
113
|
(207)
|
(254)
|
(289)
|
(560)
|
(577)
|
(1 374)
|
(1 396)
|
(1 187)
|
(675)
|
258
|
532
|
331
|
(297)
|
72
|
435
|
(5 092)
|
1 107
|
626
|
(312)
|
(925)
|
(535)
|
(556)
|
107
|
(150)
|
(588)
|
(759)
|
(1 110)
|
|
| Non-Reccuring Items |
(23)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(260)
|
0
|
0
|
0
|
(671)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(112)
|
(66)
|
(117)
|
(181)
|
(395)
|
(170)
|
(479)
|
(711)
|
(504)
|
143
|
535
|
860
|
(159)
|
77
|
56
|
40
|
393
|
1 210
|
937
|
858
|
457
|
(865)
|
(636)
|
(428)
|
275
|
426
|
487
|
333
|
568
|
482
|
490
|
832
|
179
|
179
|
255
|
0
|
142
|
0
|
0
|
0
|
(181)
|
0
|
0
|
0
|
(361)
|
0
|
0
|
0
|
127
|
0
|
0
|
0
|
(832)
|
0
|
0
|
0
|
(321)
|
0
|
0
|
(515)
|
(236)
|
0
|
0
|
0
|
(550)
|
0
|
0
|
0
|
(760)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
6 121
|
111
|
111
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
51
|
51
|
51
|
51
|
0
|
0
|
0
|
0
|
0
|
(16)
|
23
|
(52)
|
0
|
(14)
|
(126)
|
(54)
|
(82)
|
(42)
|
79
|
71
|
77
|
23
|
(18)
|
(10)
|
7
|
(20)
|
(1)
|
28
|
14
|
(3)
|
(50)
|
(117)
|
(131)
|
(93)
|
(69)
|
(46)
|
(66)
|
(28)
|
(29)
|
(13)
|
(30)
|
(89)
|
(117)
|
(155)
|
(160)
|
(55)
|
(84)
|
(72)
|
(144)
|
(111)
|
(85)
|
(129)
|
(353)
|
(193)
|
(228)
|
(220)
|
(433)
|
(309)
|
(315)
|
(352)
|
(473)
|
(375)
|
(386)
|
(397)
|
(397)
|
(399)
|
(429)
|
(354)
|
(366)
|
(280)
|
(258)
|
(265)
|
(293)
|
(161)
|
(160)
|
(144)
|
(85)
|
(152)
|
(75)
|
(102)
|
(162)
|
(106)
|
(122)
|
(104)
|
(8)
|
44
|
15
|
31
|
(191)
|
(102)
|
(57)
|
13
|
(162)
|
45
|
98
|
50
|
|
| Pre-Tax Income |
6 783
N/A
|
979
-86%
|
1 603
+64%
|
1 743
+9%
|
2 641
+52%
|
2 642
+0%
|
2 503
-5%
|
2 314
-8%
|
2 168
-6%
|
2 364
+9%
|
2 940
+24%
|
3 623
+23%
|
4 019
+11%
|
4 856
+21%
|
5 099
+5%
|
5 588
+10%
|
5 926
+6%
|
6 252
+6%
|
6 567
+5%
|
6 434
-2%
|
6 527
+1%
|
6 573
+1%
|
6 695
+2%
|
6 974
+4%
|
6 935
-1%
|
7 200
+4%
|
7 579
+5%
|
7 465
-2%
|
5 976
-20%
|
4 521
-24%
|
2 913
-36%
|
2 241
-23%
|
3 079
+37%
|
4 113
+34%
|
5 386
+31%
|
6 638
+23%
|
7 373
+11%
|
8 993
+22%
|
9 103
+1%
|
8 774
-4%
|
8 970
+2%
|
8 030
-10%
|
7 465
-7%
|
6 972
-7%
|
8 436
+21%
|
5 580
-34%
|
5 660
+1%
|
5 947
+5%
|
6 713
+13%
|
6 595
-2%
|
6 781
+3%
|
6 839
+1%
|
7 203
+5%
|
6 814
-5%
|
6 904
+1%
|
7 045
+2%
|
5 548
-21%
|
5 395
-3%
|
5 049
-6%
|
4 516
-11%
|
5 395
+19%
|
5 860
+9%
|
6 207
+6%
|
6 666
+7%
|
6 882
+3%
|
6 821
-1%
|
6 647
-3%
|
6 264
-6%
|
5 233
-16%
|
4 707
-10%
|
3 286
-30%
|
3 206
-2%
|
3 302
+3%
|
2 946
-11%
|
1 730
-41%
|
(2 233)
N/A
|
(1 562)
+30%
|
(515)
+67%
|
2 597
N/A
|
7 160
+176%
|
7 448
+4%
|
7 079
-5%
|
7 548
+7%
|
7 010
-7%
|
1 190
-83%
|
1 242
+4%
|
(565)
N/A
|
(1 842)
-226%
|
1 420
N/A
|
1 262
-11%
|
809
-36%
|
1 417
+75%
|
2 069
+46%
|
1 344
-35%
|
1 262
-6%
|
832
-34%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(955)
|
(783)
|
(877)
|
(879)
|
(1 042)
|
(1 147)
|
(1 337)
|
(1 281)
|
(1 192)
|
(1 307)
|
(1 337)
|
(1 731)
|
(2 006)
|
(2 353)
|
(2 536)
|
(2 621)
|
(2 758)
|
(2 989)
|
(3 158)
|
(3 181)
|
(3 061)
|
(2 983)
|
(2 988)
|
(2 668)
|
(2 610)
|
(2 733)
|
(2 813)
|
(3 158)
|
(2 671)
|
(2 042)
|
(1 453)
|
(1 265)
|
(1 424)
|
(1 766)
|
(2 049)
|
(2 251)
|
(2 299)
|
(2 522)
|
(2 422)
|
(2 138)
|
(2 367)
|
(2 178)
|
(1 916)
|
(1 771)
|
(3 214)
|
(764)
|
(864)
|
(959)
|
(1 540)
|
(1 500)
|
(1 585)
|
(1 669)
|
(1 711)
|
(1 659)
|
(1 697)
|
(1 708)
|
(1 247)
|
(962)
|
(870)
|
(629)
|
(1 140)
|
(1 399)
|
(1 440)
|
(1 616)
|
(1 290)
|
(1 274)
|
(1 172)
|
(1 017)
|
(1 117)
|
(1 009)
|
(706)
|
(741)
|
(756)
|
(682)
|
(597)
|
272
|
91
|
(27)
|
(457)
|
(1 419)
|
(1 430)
|
(1 550)
|
(1 634)
|
(1 568)
|
(1 581)
|
(1 350)
|
(1 167)
|
(1 051)
|
(1 041)
|
(1 077)
|
(709)
|
(765)
|
(616)
|
(464)
|
(745)
|
(489)
|
|
| Income from Continuing Operations |
5 828
|
196
|
726
|
864
|
1 599
|
1 495
|
1 166
|
1 033
|
977
|
1 058
|
1 604
|
1 893
|
2 014
|
2 503
|
2 563
|
2 967
|
3 168
|
3 263
|
3 409
|
3 253
|
3 466
|
3 590
|
3 707
|
4 306
|
4 326
|
4 468
|
4 767
|
4 308
|
3 305
|
2 479
|
1 460
|
976
|
1 655
|
2 347
|
3 337
|
4 387
|
5 074
|
6 471
|
6 681
|
6 636
|
6 603
|
5 852
|
5 549
|
5 201
|
5 222
|
4 816
|
4 796
|
4 988
|
5 173
|
5 095
|
5 196
|
5 170
|
5 492
|
5 155
|
5 207
|
5 337
|
4 301
|
4 433
|
4 179
|
3 887
|
4 255
|
4 461
|
4 767
|
5 050
|
5 592
|
5 547
|
5 475
|
5 247
|
4 116
|
3 698
|
2 580
|
2 465
|
2 546
|
2 264
|
1 133
|
(1 961)
|
(1 471)
|
(542)
|
2 140
|
5 741
|
6 018
|
5 529
|
5 914
|
5 442
|
(391)
|
(108)
|
(1 732)
|
(2 893)
|
379
|
185
|
100
|
652
|
1 453
|
880
|
517
|
343
|
|
| Income to Minority Interest |
33
|
27
|
(12)
|
(26)
|
(94)
|
(104)
|
(82)
|
(76)
|
(66)
|
(69)
|
(96)
|
(139)
|
(131)
|
(158)
|
(154)
|
(116)
|
(161)
|
(167)
|
(171)
|
(210)
|
(251)
|
(290)
|
(303)
|
(302)
|
(260)
|
(267)
|
(293)
|
(289)
|
(393)
|
(362)
|
(297)
|
(334)
|
(245)
|
(283)
|
(433)
|
(475)
|
(517)
|
(532)
|
(471)
|
(479)
|
(415)
|
(372)
|
(315)
|
(234)
|
(343)
|
(254)
|
(285)
|
(306)
|
(331)
|
(285)
|
(284)
|
(340)
|
(337)
|
(372)
|
(418)
|
(353)
|
(314)
|
(233)
|
(152)
|
(181)
|
(199)
|
(229)
|
(262)
|
(246)
|
(274)
|
(290)
|
(265)
|
(259)
|
(272)
|
(227)
|
(159)
|
(116)
|
(70)
|
(54)
|
(83)
|
(17)
|
15
|
(59)
|
(195)
|
(365)
|
(459)
|
(467)
|
(418)
|
(332)
|
(236)
|
(179)
|
(144)
|
(142)
|
(154)
|
(155)
|
(139)
|
(155)
|
(155)
|
(141)
|
(130)
|
(104)
|
|
| Net Income (Common) |
5 861
N/A
|
223
-96%
|
714
+220%
|
838
+17%
|
1 505
+80%
|
1 391
-8%
|
1 084
-22%
|
957
-12%
|
910
-5%
|
988
+9%
|
1 507
+53%
|
1 753
+16%
|
1 883
+7%
|
2 345
+25%
|
2 409
+3%
|
2 851
+18%
|
3 007
+5%
|
3 096
+3%
|
3 238
+5%
|
3 043
-6%
|
3 215
+6%
|
3 300
+3%
|
3 404
+3%
|
4 004
+18%
|
4 066
+2%
|
4 201
+3%
|
4 474
+6%
|
4 019
-10%
|
2 912
-28%
|
2 117
-27%
|
1 163
-45%
|
642
-45%
|
1 410
+120%
|
2 064
+46%
|
2 904
+41%
|
3 912
+35%
|
4 557
+16%
|
5 939
+30%
|
6 210
+5%
|
6 157
-1%
|
6 188
+1%
|
5 480
-11%
|
5 234
-4%
|
4 967
-5%
|
4 879
-2%
|
4 562
-6%
|
4 511
-1%
|
4 682
+4%
|
4 842
+3%
|
4 810
-1%
|
4 912
+2%
|
4 830
-2%
|
5 155
+7%
|
4 783
-7%
|
4 789
+0%
|
4 984
+4%
|
3 987
-20%
|
4 200
+5%
|
4 027
-4%
|
3 706
-8%
|
4 056
+9%
|
4 378
+8%
|
4 782
+9%
|
5 230
+9%
|
6 078
+16%
|
6 048
0%
|
6 032
0%
|
5 896
-2%
|
4 707
-20%
|
4 434
-6%
|
8 908
+101%
|
8 619
-3%
|
8 421
-2%
|
7 900
-6%
|
1 068
-86%
|
(1 965)
N/A
|
(1 060)
+46%
|
(227)
+79%
|
2 305
N/A
|
5 680
+146%
|
5 523
-3%
|
5 026
-9%
|
5 460
+9%
|
5 116
-6%
|
(627)
N/A
|
(288)
+54%
|
(1 877)
-552%
|
(3 035)
-62%
|
225
N/A
|
31
-86%
|
(38)
N/A
|
498
N/A
|
1 298
+161%
|
739
-43%
|
388
-47%
|
273
-30%
|
|
| EPS (Diluted) |
4.86
N/A
|
0.19
-96%
|
0.61
+221%
|
0.72
+18%
|
1.3
+81%
|
1.21
-7%
|
0.95
-21%
|
0.85
-11%
|
0.81
-5%
|
0.89
+10%
|
1.37
+54%
|
1.6
+17%
|
1.72
+7%
|
2.18
+27%
|
2.28
+5%
|
2.73
+20%
|
2.86
+5%
|
3.04
+6%
|
3.2
+5%
|
3.02
-6%
|
3.19
+6%
|
3.31
+4%
|
3.45
+4%
|
4.12
+19%
|
4.16
+1%
|
4.45
+7%
|
4.77
+7%
|
4.34
-9%
|
3.13
-28%
|
2.3
-27%
|
1.26
-45%
|
0.7
-44%
|
1.54
+120%
|
2.25
+46%
|
3.17
+41%
|
4.27
+35%
|
4.96
+16%
|
6.47
+30%
|
6.76
+4%
|
6.7
-1%
|
6.74
+1%
|
5.96
-12%
|
5.7
-4%
|
5.41
-5%
|
5.31
-2%
|
4.97
-6%
|
4.91
-1%
|
5.09
+4%
|
5.27
+4%
|
5.23
-1%
|
5.34
+2%
|
5.25
-2%
|
5.61
+7%
|
5.2
-7%
|
5.21
+0%
|
5.43
+4%
|
4.34
-20%
|
4.58
+6%
|
4.39
-4%
|
4.04
-8%
|
4.42
+9%
|
4.76
+8%
|
5.2
+9%
|
5.69
+9%
|
6.61
+16%
|
6.58
0%
|
6.57
0%
|
6.41
-2%
|
5.12
-20%
|
4.82
-6%
|
9.69
+101%
|
9.38
-3%
|
9.16
-2%
|
8.6
-6%
|
1.14
-87%
|
-2.15
N/A
|
-1.15
+47%
|
-0.24
+79%
|
2.5
N/A
|
6.18
+147%
|
6.01
-3%
|
5.52
-8%
|
6.02
+9%
|
5.7
-5%
|
-0.7
N/A
|
-0.32
+54%
|
-2.1
-556%
|
-3.4
-62%
|
0.25
N/A
|
0.03
-88%
|
-0.04
N/A
|
0.56
N/A
|
1.45
+159%
|
0.83
-43%
|
0.43
-48%
|
0.3
-30%
|
|