CRISIL Ltd
BSE:500092
Income Statement
Earnings Waterfall
CRISIL Ltd
Income Statement
CRISIL Ltd
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
141
|
0
|
0
|
0
|
89
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
|
| Revenue |
685
N/A
|
694
+1%
|
734
+6%
|
751
+2%
|
714
-5%
|
723
+1%
|
741
+3%
|
811
+9%
|
854
+5%
|
1 017
+19%
|
1 085
+7%
|
1 135
+5%
|
1 193
+5%
|
1 281
+7%
|
1 533
+20%
|
1 405
-8%
|
1 943
+38%
|
2 247
+16%
|
2 541
+13%
|
2 873
+13%
|
3 229
+12%
|
3 514
+9%
|
3 698
+5%
|
4 043
+9%
|
4 318
+7%
|
4 609
+7%
|
4 966
+8%
|
5 146
+4%
|
5 189
+1%
|
5 293
+2%
|
5 269
0%
|
5 373
+2%
|
5 590
+4%
|
5 740
+3%
|
6 000
+5%
|
6 284
+5%
|
6 624
+5%
|
7 149
+8%
|
7 659
+7%
|
8 070
+5%
|
8 595
+7%
|
8 726
+2%
|
9 338
+7%
|
9 777
+5%
|
10 030
+3%
|
10 524
+5%
|
10 679
+1%
|
11 106
+4%
|
11 651
+5%
|
12 043
+3%
|
12 314
+2%
|
12 534
+2%
|
12 516
0%
|
12 760
+2%
|
13 216
+4%
|
13 799
+4%
|
14 313
+4%
|
14 766
+3%
|
15 059
+2%
|
15 475
+3%
|
15 903
+3%
|
16 223
+2%
|
16 439
+1%
|
16 585
+1%
|
16 771
+1%
|
17 066
+2%
|
17 224
+1%
|
17 485
+2%
|
17 443
0%
|
17 240
-1%
|
17 345
+1%
|
17 317
0%
|
17 437
+1%
|
17 998
+3%
|
18 489
+3%
|
19 818
+7%
|
20 493
+3%
|
21 059
+3%
|
21 919
+4%
|
23 007
+5%
|
24 004
+4%
|
25 405
+6%
|
26 525
+4%
|
27 687
+4%
|
28 887
+4%
|
29 912
+4%
|
30 440
+2%
|
31 395
+3%
|
31 623
+1%
|
31 886
+1%
|
32 646
+2%
|
32 598
0%
|
33 353
+2%
|
33 810
+1%
|
34 804
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(193)
|
0
|
0
|
0
|
(229)
|
0
|
0
|
0
|
(294)
|
0
|
0
|
0
|
(411)
|
0
|
0
|
(520)
|
0
|
0
|
0
|
(1 146)
|
0
|
0
|
0
|
(1 520)
|
0
|
0
|
0
|
(1 912)
|
0
|
0
|
0
|
(2 079)
|
0
|
0
|
0
|
(2 582)
|
0
|
0
|
0
|
(3 523)
|
0
|
0
|
0
|
(4 390)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
491
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
485
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
560
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
782
N/A
|
0
N/A
|
0
N/A
|
884
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 727
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 523
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 234
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 294
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3 703
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
4 546
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5 387
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(245)
|
(437)
|
(469)
|
(492)
|
(265)
|
(497)
|
(492)
|
(599)
|
(322)
|
(788)
|
(855)
|
(890)
|
(496)
|
(971)
|
(1 116)
|
(550)
|
(1 525)
|
(1 701)
|
(1 919)
|
(1 000)
|
(2 379)
|
(2 658)
|
(2 830)
|
(1 509)
|
(3 124)
|
(3 255)
|
(3 358)
|
(1 497)
|
(3 514)
|
(3 522)
|
(3 574)
|
(1 418)
|
(3 747)
|
(3 988)
|
(4 199)
|
(1 726)
|
(4 631)
|
(5 006)
|
(5 358)
|
(2 221)
|
(5 981)
|
(6 152)
|
(6 554)
|
(2 454)
|
(7 111)
|
(7 398)
|
(7 581)
|
(7 880)
|
(8 174)
|
(8 465)
|
(8 745)
|
(9 010)
|
(9 174)
|
(9 400)
|
(9 742)
|
(10 174)
|
(10 543)
|
(11 040)
|
(11 378)
|
(11 587)
|
(11 859)
|
(12 027)
|
(12 170)
|
(12 341)
|
(12 507)
|
(12 746)
|
(12 861)
|
(13 201)
|
(13 136)
|
(13 039)
|
(13 116)
|
(13 115)
|
(13 514)
|
(14 095)
|
(14 765)
|
(15 923)
|
(16 451)
|
(16 747)
|
(17 270)
|
(17 961)
|
(18 445)
|
(19 530)
|
(20 601)
|
(21 424)
|
(22 292)
|
(22 972)
|
(23 101)
|
(23 618)
|
(23 870)
|
(24 005)
|
(24 252)
|
(24 187)
|
(24 584)
|
(24 878)
|
(25 724)
|
|
| Selling, General & Administrative |
(74)
|
(284)
|
(302)
|
(317)
|
(77)
|
(313)
|
(318)
|
(371)
|
(83)
|
(464)
|
(511)
|
(515)
|
(108)
|
(561)
|
(673)
|
(141)
|
(939)
|
(1 088)
|
(1 214)
|
(288)
|
(1 700)
|
(2 010)
|
(2 259)
|
(406)
|
(2 912)
|
(3 068)
|
(3 180)
|
(546)
|
(3 301)
|
(3 304)
|
(3 352)
|
(575)
|
(3 287)
|
(3 494)
|
(3 707)
|
(749)
|
(4 088)
|
(4 430)
|
(4 733)
|
(1 903)
|
(5 308)
|
(5 441)
|
(5 807)
|
(2 083)
|
(6 417)
|
(6 717)
|
(6 849)
|
(7 451)
|
(7 370)
|
(7 643)
|
(7 930)
|
(8 157)
|
(8 300)
|
(8 525)
|
(8 868)
|
(9 758)
|
(9 626)
|
(10 054)
|
(10 329)
|
(10 990)
|
(10 593)
|
(10 760)
|
(10 915)
|
(11 822)
|
(11 191)
|
(11 267)
|
(11 210)
|
(11 327)
|
(11 300)
|
(11 244)
|
(11 413)
|
(12 662)
|
(11 725)
|
(12 019)
|
(12 389)
|
(14 581)
|
(13 891)
|
(14 307)
|
(14 890)
|
(16 817)
|
(16 355)
|
(17 257)
|
(18 177)
|
(20 262)
|
(19 182)
|
(19 811)
|
(20 010)
|
(22 528)
|
(20 993)
|
(21 099)
|
(21 240)
|
(23 431)
|
(20 868)
|
(20 990)
|
(21 500)
|
|
| Depreciation & Amortization |
(73)
|
(71)
|
(68)
|
(72)
|
(77)
|
(76)
|
(73)
|
(70)
|
(67)
|
(68)
|
(68)
|
(66)
|
(65)
|
(65)
|
(66)
|
(55)
|
(71)
|
(73)
|
(76)
|
(79)
|
(131)
|
(141)
|
(150)
|
(157)
|
(119)
|
(122)
|
(132)
|
(136)
|
(137)
|
(149)
|
(149)
|
(149)
|
(169)
|
(177)
|
(193)
|
(213)
|
(228)
|
(252)
|
(272)
|
(298)
|
(309)
|
(314)
|
(333)
|
(343)
|
(352)
|
(359)
|
(382)
|
(379)
|
(380)
|
(384)
|
(360)
|
(361)
|
(374)
|
(376)
|
(381)
|
(371)
|
(407)
|
(452)
|
(491)
|
(545)
|
(538)
|
(527)
|
(504)
|
(466)
|
(443)
|
(420)
|
(410)
|
(428)
|
(414)
|
(407)
|
(392)
|
(369)
|
(536)
|
(753)
|
(992)
|
(1 211)
|
(1 231)
|
(1 191)
|
(1 126)
|
(1 060)
|
(1 034)
|
(1 016)
|
(1 017)
|
(1 033)
|
(1 041)
|
(1 046)
|
(1 048)
|
(1 038)
|
(948)
|
(849)
|
(743)
|
(700)
|
(827)
|
(983)
|
(1 142)
|
|
| Other Operating Expenses |
(98)
|
(82)
|
(98)
|
(103)
|
(112)
|
(109)
|
(102)
|
(158)
|
(173)
|
(257)
|
(276)
|
(309)
|
(323)
|
(346)
|
(378)
|
(354)
|
(514)
|
(540)
|
(630)
|
(633)
|
(548)
|
(508)
|
(421)
|
(946)
|
(93)
|
(65)
|
(46)
|
(815)
|
(75)
|
(68)
|
(72)
|
(695)
|
(291)
|
(317)
|
(299)
|
(765)
|
(314)
|
(324)
|
(353)
|
(20)
|
(364)
|
(398)
|
(414)
|
(28)
|
(342)
|
(322)
|
(351)
|
(50)
|
(425)
|
(438)
|
(455)
|
(492)
|
(501)
|
(499)
|
(493)
|
(45)
|
(510)
|
(534)
|
(558)
|
(52)
|
(727)
|
(741)
|
(751)
|
(52)
|
(874)
|
(1 059)
|
(1 241)
|
(1 446)
|
(1 421)
|
(1 389)
|
(1 310)
|
(84)
|
(1 252)
|
(1 323)
|
(1 385)
|
(131)
|
(1 329)
|
(1 250)
|
(1 254)
|
(85)
|
(1 057)
|
(1 257)
|
(1 407)
|
(129)
|
(2 069)
|
(2 115)
|
(2 044)
|
(52)
|
(1 929)
|
(2 058)
|
(2 269)
|
(56)
|
(2 889)
|
(2 906)
|
(3 082)
|
|
| Operating Income |
246
N/A
|
258
+5%
|
265
+3%
|
260
-2%
|
219
-16%
|
226
+3%
|
249
+10%
|
213
-15%
|
238
+12%
|
229
-4%
|
230
+1%
|
245
+7%
|
286
+17%
|
309
+8%
|
416
+35%
|
334
-20%
|
418
+25%
|
546
+30%
|
621
+14%
|
728
+17%
|
849
+17%
|
856
+1%
|
868
+1%
|
1 015
+17%
|
1 194
+18%
|
1 354
+13%
|
1 609
+19%
|
1 736
+8%
|
1 675
-4%
|
1 771
+6%
|
1 695
-4%
|
1 876
+11%
|
1 843
-2%
|
1 752
-5%
|
1 801
+3%
|
1 976
+10%
|
1 993
+1%
|
2 143
+8%
|
2 301
+7%
|
2 326
+1%
|
2 614
+12%
|
2 574
-2%
|
2 784
+8%
|
2 933
+5%
|
2 919
0%
|
3 126
+7%
|
3 098
-1%
|
3 226
+4%
|
3 477
+8%
|
3 578
+3%
|
3 569
0%
|
3 524
-1%
|
3 342
-5%
|
3 360
+1%
|
3 475
+3%
|
3 625
+4%
|
3 770
+4%
|
3 726
-1%
|
3 681
-1%
|
3 888
+6%
|
4 044
+4%
|
4 196
+4%
|
4 269
+2%
|
4 244
-1%
|
4 263
+0%
|
4 320
+1%
|
4 363
+1%
|
4 284
-2%
|
4 308
+1%
|
4 201
-2%
|
4 229
+1%
|
4 202
-1%
|
3 923
-7%
|
3 903
-1%
|
3 724
-5%
|
3 895
+5%
|
4 042
+4%
|
4 313
+7%
|
4 649
+8%
|
5 046
+9%
|
5 559
+10%
|
5 875
+6%
|
5 924
+1%
|
6 263
+6%
|
6 594
+5%
|
6 939
+5%
|
7 339
+6%
|
7 777
+6%
|
7 754
0%
|
7 881
+2%
|
8 394
+7%
|
8 411
+0%
|
8 769
+4%
|
8 932
+2%
|
9 080
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
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
|
0
|
0
|
131
|
(8)
|
0
|
0
|
190
|
0
|
0
|
0
|
409
|
36
|
35
|
125
|
325
|
(44)
|
65
|
(92)
|
171
|
14
|
52
|
243
|
340
|
245
|
111
|
(10)
|
23
|
26
|
81
|
160
|
416
|
249
|
228
|
132
|
432
|
(58)
|
(126)
|
(109)
|
34
|
(25)
|
139
|
276
|
190
|
94
|
(34)
|
(88)
|
213
|
199
|
183
|
4
|
108
|
(261)
|
(233)
|
(108)
|
186
|
83
|
283
|
720
|
798
|
436
|
200
|
(275)
|
497
|
(20)
|
(21)
|
(106)
|
778
|
(116)
|
(163)
|
(130)
|
|
| 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
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
659
|
659
|
659
|
659
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
458
|
458
|
458
|
458
|
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
|
8
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(8)
|
183
|
183
|
252
|
251
|
68
|
101
|
0
|
64
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
|
| Total Other Income |
26
|
26
|
29
|
34
|
49
|
49
|
46
|
42
|
43
|
40
|
37
|
31
|
27
|
30
|
34
|
21
|
53
|
55
|
73
|
67
|
57
|
59
|
101
|
28
|
110
|
172
|
164
|
24
|
253
|
205
|
241
|
17
|
199
|
212
|
497
|
32
|
496
|
481
|
205
|
40
|
434
|
390
|
371
|
24
|
124
|
132
|
118
|
17
|
130
|
124
|
233
|
214
|
218
|
236
|
164
|
17
|
297
|
342
|
407
|
52
|
392
|
401
|
302
|
51
|
228
|
159
|
272
|
522
|
539
|
622
|
823
|
498
|
838
|
817
|
836
|
579
|
740
|
822
|
731
|
487
|
672
|
615
|
505
|
351
|
637
|
705
|
895
|
372
|
963
|
966
|
820
|
73
|
930
|
984
|
1 140
|
|
| Pre-Tax Income |
272
N/A
|
284
+4%
|
294
+4%
|
293
0%
|
268
-9%
|
276
+3%
|
296
+7%
|
255
-14%
|
281
+10%
|
269
-4%
|
267
-1%
|
277
+4%
|
314
+14%
|
339
+8%
|
450
+33%
|
355
-21%
|
471
+33%
|
601
+28%
|
694
+16%
|
802
+16%
|
906
+13%
|
915
+1%
|
969
+6%
|
1 106
+14%
|
1 304
+18%
|
1 526
+17%
|
1 773
+16%
|
1 870
+5%
|
1 921
+3%
|
1 977
+3%
|
1 936
-2%
|
2 075
+7%
|
2 225
+7%
|
2 148
-3%
|
2 549
+19%
|
2 669
+5%
|
2 593
-3%
|
2 761
+6%
|
2 631
-5%
|
2 754
+5%
|
3 004
+9%
|
3 029
+1%
|
3 063
+1%
|
3 137
+2%
|
3 056
-3%
|
3 310
+8%
|
4 116
+24%
|
4 252
+3%
|
4 511
+6%
|
4 472
-1%
|
3 791
-15%
|
3 761
-1%
|
3 586
-5%
|
3 677
+3%
|
3 798
+3%
|
4 057
+7%
|
4 316
+6%
|
4 296
0%
|
4 220
-2%
|
4 385
+4%
|
4 379
0%
|
4 471
+2%
|
4 463
0%
|
4 336
-3%
|
4 467
+3%
|
4 619
+3%
|
4 910
+6%
|
4 996
+2%
|
4 940
-1%
|
4 789
-3%
|
4 964
+4%
|
4 916
-1%
|
4 961
+1%
|
4 902
-1%
|
4 563
-7%
|
4 583
+0%
|
4 520
-1%
|
4 901
+8%
|
5 272
+8%
|
6 184
+17%
|
6 773
+10%
|
7 231
+7%
|
7 607
+5%
|
7 424
-2%
|
7 667
+3%
|
7 844
+2%
|
7 959
+1%
|
8 677
+9%
|
8 696
+0%
|
8 826
+1%
|
9 108
+3%
|
9 265
+2%
|
9 583
+3%
|
9 753
+2%
|
10 090
+3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(156)
|
(159)
|
(163)
|
(167)
|
(101)
|
(104)
|
(106)
|
(99)
|
(87)
|
(89)
|
(91)
|
(86)
|
(115)
|
(117)
|
(141)
|
(110)
|
(135)
|
(160)
|
(166)
|
(188)
|
(203)
|
(211)
|
(224)
|
(270)
|
(333)
|
(361)
|
(454)
|
(465)
|
(475)
|
(504)
|
(456)
|
(467)
|
(510)
|
(483)
|
(560)
|
(614)
|
(540)
|
(596)
|
(619)
|
(690)
|
(830)
|
(862)
|
(901)
|
(933)
|
(926)
|
(1 011)
|
(1 248)
|
(1 273)
|
(1 341)
|
(1 329)
|
(1 105)
|
(1 076)
|
(1 025)
|
(1 046)
|
(1 109)
|
(1 205)
|
(1 309)
|
(1 323)
|
(1 316)
|
(1 442)
|
(1 433)
|
(1 468)
|
(1 465)
|
(1 292)
|
(1 322)
|
(1 375)
|
(1 460)
|
(1 365)
|
(1 365)
|
(1 317)
|
(1 341)
|
(1 476)
|
(1 406)
|
(1 353)
|
(1 163)
|
(1 036)
|
(1 019)
|
(1 055)
|
(1 200)
|
(1 526)
|
(1 733)
|
(1 831)
|
(1 857)
|
(1 780)
|
(1 782)
|
(1 822)
|
(1 896)
|
(2 093)
|
(2 192)
|
(2 326)
|
(2 413)
|
(2 424)
|
(2 521)
|
(2 476)
|
(2 598)
|
|
| Income from Continuing Operations |
116
|
124
|
131
|
127
|
167
|
172
|
190
|
156
|
193
|
180
|
176
|
190
|
198
|
222
|
310
|
245
|
337
|
441
|
528
|
614
|
704
|
705
|
745
|
837
|
971
|
1 165
|
1 319
|
1 406
|
1 446
|
1 473
|
1 480
|
1 608
|
1 715
|
1 665
|
1 989
|
2 055
|
2 053
|
2 164
|
2 012
|
2 064
|
2 174
|
2 167
|
2 162
|
2 204
|
2 130
|
2 298
|
2 869
|
2 978
|
3 170
|
3 143
|
2 686
|
2 684
|
2 561
|
2 631
|
2 689
|
2 852
|
3 007
|
2 973
|
2 904
|
2 943
|
2 946
|
3 003
|
2 998
|
3 044
|
3 145
|
3 244
|
3 450
|
3 631
|
3 575
|
3 473
|
3 624
|
3 440
|
3 554
|
3 549
|
3 400
|
3 547
|
3 501
|
3 846
|
4 072
|
4 658
|
5 039
|
5 400
|
5 750
|
5 644
|
5 885
|
6 022
|
6 063
|
6 584
|
6 504
|
6 499
|
6 695
|
6 841
|
7 062
|
7 277
|
7 492
|
|
| Net Income (Common) |
116
N/A
|
124
+7%
|
131
+5%
|
127
-3%
|
167
+32%
|
172
+3%
|
190
+10%
|
156
-18%
|
193
+24%
|
180
-7%
|
176
-3%
|
190
+8%
|
198
+4%
|
222
+12%
|
310
+40%
|
245
-21%
|
337
+37%
|
441
+31%
|
528
+20%
|
614
+16%
|
704
+15%
|
705
+0%
|
745
+6%
|
837
+12%
|
971
+16%
|
1 165
+20%
|
1 319
+13%
|
1 406
+7%
|
1 446
+3%
|
1 473
+2%
|
1 480
+0%
|
1 608
+9%
|
1 715
+7%
|
1 665
-3%
|
1 989
+19%
|
2 055
+3%
|
2 053
0%
|
2 164
+5%
|
2 012
-7%
|
2 064
+3%
|
2 174
+5%
|
2 167
0%
|
2 162
0%
|
2 204
+2%
|
2 130
-3%
|
2 298
+8%
|
2 869
+25%
|
2 978
+4%
|
3 170
+6%
|
3 143
-1%
|
2 686
-15%
|
2 684
0%
|
2 561
-5%
|
2 631
+3%
|
2 689
+2%
|
2 852
+6%
|
3 007
+5%
|
2 973
-1%
|
2 904
-2%
|
2 943
+1%
|
2 946
+0%
|
3 003
+2%
|
2 998
0%
|
3 044
+2%
|
3 145
+3%
|
3 244
+3%
|
3 450
+6%
|
3 631
+5%
|
3 575
-2%
|
3 473
-3%
|
3 624
+4%
|
3 440
-5%
|
3 554
+3%
|
3 549
0%
|
3 400
-4%
|
3 547
+4%
|
3 501
-1%
|
3 846
+10%
|
4 072
+6%
|
4 658
+14%
|
5 039
+8%
|
5 400
+7%
|
5 750
+6%
|
5 644
-2%
|
5 885
+4%
|
6 022
+2%
|
6 063
+1%
|
6 584
+9%
|
6 504
-1%
|
6 499
0%
|
6 695
+3%
|
6 841
+2%
|
7 062
+3%
|
7 277
+3%
|
7 492
+3%
|
|
| EPS (Diluted) |
1.87
N/A
|
2
+7%
|
2.1
+5%
|
2.02
-4%
|
2.68
+33%
|
2.76
+3%
|
3.04
+10%
|
2.51
-17%
|
3.06
+22%
|
2.88
-6%
|
2.64
-8%
|
3.04
+15%
|
3.13
+3%
|
3.5
+12%
|
4.89
+40%
|
3.54
-28%
|
5.31
+50%
|
6.89
+30%
|
8.34
+21%
|
8.78
+5%
|
10.41
+19%
|
9.77
-6%
|
10.33
+6%
|
11.78
+14%
|
13.42
+14%
|
16.13
+20%
|
18.26
+13%
|
19.52
+7%
|
20.01
+3%
|
20.17
+1%
|
20.49
+2%
|
22.33
+9%
|
23.71
+6%
|
23.05
-3%
|
27.53
+19%
|
28.54
+4%
|
28.91
+1%
|
30.44
+5%
|
28.21
-7%
|
29.07
+3%
|
30.83
+6%
|
30.68
0%
|
30.66
0%
|
31.04
+1%
|
30.2
-3%
|
32.59
+8%
|
40.46
+24%
|
41.94
+4%
|
44.89
+7%
|
44.26
-1%
|
37.09
-16%
|
37.27
+0%
|
35.26
-5%
|
36.31
+3%
|
37.34
+3%
|
39.61
+6%
|
41.7
+5%
|
41.23
-1%
|
40.27
-2%
|
40.86
+1%
|
40.8
0%
|
41.59
+2%
|
41.46
0%
|
42.27
+2%
|
43.86
+4%
|
45.17
+3%
|
47.71
+6%
|
50.43
+6%
|
49.45
-2%
|
48.02
-3%
|
50.05
+4%
|
47.77
-5%
|
49.02
+3%
|
48.95
0%
|
46.83
-4%
|
48.58
+4%
|
48.16
-1%
|
52.82
+10%
|
55.86
+6%
|
63.8
+14%
|
69.02
+8%
|
73.87
+7%
|
78.65
+6%
|
77.31
-2%
|
80.52
+4%
|
82.34
+2%
|
82.89
+1%
|
90.07
+9%
|
88.94
-1%
|
88.88
0%
|
91.56
+3%
|
93.55
+2%
|
96.58
+3%
|
99.51
+3%
|
102.46
+3%
|
|