Whirlpool of India Ltd
BSE:500238
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Whirlpool of India Ltd
BSE:500238
|
IN |
|
Narayana Hrudayalaya Ltd
NSE:NH
|
IN |
|
MultiChoice Group Ltd
OTC:MCHOY
|
ZA |
|
Garb Oil & Power Corp
OTC:GARB
|
US |
|
Toyo Suisan Kaisha Ltd
TSE:2875
|
JP |
|
Benchmark Electronics Inc
NYSE:BHE
|
US |
|
H
|
Hangzhou Advance Gearbox Group Co Ltd
SSE:601177
|
CN |
|
Wonder Electricals Ltd
NSE:WEL
|
IN |
Income Statement
Earnings Waterfall
Whirlpool of India Ltd
Income Statement
Whirlpool of India Ltd
| 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 | Dec-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
|
15
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
75
|
0
|
0
|
0
|
112
|
0
|
0
|
0
|
186
|
0
|
0
|
0
|
|
| Revenue |
13 987
N/A
|
10 503
-25%
|
9 802
-7%
|
9 370
-4%
|
9 881
+5%
|
10 682
+8%
|
11 562
+8%
|
12 104
+5%
|
12 541
+4%
|
13 417
+7%
|
13 986
+4%
|
14 563
+4%
|
14 806
+2%
|
16 105
+9%
|
16 355
+2%
|
17 395
+6%
|
15 646
-10%
|
15 534
-1%
|
15 910
+2%
|
15 310
-4%
|
17 192
+12%
|
17 925
+4%
|
19 141
+7%
|
20 144
+5%
|
22 149
+10%
|
24 700
+12%
|
25 680
+4%
|
26 673
+4%
|
27 002
+1%
|
26 374
-2%
|
26 242
-1%
|
26 189
0%
|
26 579
+1%
|
27 378
+3%
|
27 939
+2%
|
27 952
+0%
|
27 727
-1%
|
27 596
0%
|
27 410
-1%
|
27 951
+2%
|
28 346
+1%
|
30 059
+6%
|
31 359
+4%
|
31 845
+2%
|
32 938
+3%
|
34 421
+5%
|
34 791
+1%
|
36 486
+5%
|
38 076
+4%
|
40 135
+5%
|
41 708
+4%
|
41 808
+0%
|
43 604
+4%
|
45 720
+5%
|
47 928
+5%
|
48 499
+1%
|
49 858
+3%
|
50 265
+1%
|
50 467
+0%
|
53 002
+5%
|
53 977
+2%
|
57 208
+6%
|
59 344
+4%
|
59 941
+1%
|
59 925
0%
|
50 454
-16%
|
52 514
+4%
|
54 742
+4%
|
58 999
+8%
|
62 135
+5%
|
62 211
+0%
|
62 691
+1%
|
61 966
-1%
|
69 370
+12%
|
69 414
+0%
|
67 019
-3%
|
66 677
-1%
|
66 252
-1%
|
65 353
-1%
|
67 685
+4%
|
68 298
+1%
|
72 881
+7%
|
74 795
+3%
|
76 487
+2%
|
79 194
+4%
|
78 548
-1%
|
77 891
-1%
|
78 581
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(8 670)
|
(6 415)
|
(6 137)
|
(5 800)
|
(6 407)
|
(6 676)
|
(7 148)
|
(7 497)
|
(7 930)
|
(8 275)
|
(8 658)
|
(8 904)
|
(9 147)
|
(9 822)
|
(9 877)
|
(10 433)
|
(10 356)
|
(10 497)
|
(10 928)
|
(11 035)
|
(11 033)
|
(11 391)
|
(11 969)
|
(12 386)
|
(13 588)
|
(15 390)
|
(16 011)
|
(16 649)
|
(17 250)
|
(16 535)
|
(16 698)
|
(16 725)
|
(16 910)
|
(17 265)
|
(17 338)
|
(17 399)
|
(18 546)
|
(17 455)
|
(17 369)
|
(17 707)
|
(19 068)
|
(18 798)
|
(19 481)
|
(19 437)
|
(21 000)
|
(20 974)
|
(21 322)
|
(22 697)
|
(24 689)
|
(25 389)
|
(26 318)
|
(26 097)
|
(28 005)
|
(28 999)
|
(30 377)
|
(30 504)
|
(32 364)
|
(30 947)
|
(31 246)
|
(33 276)
|
(34 730)
|
(35 781)
|
(36 549)
|
(36 577)
|
(37 582)
|
(30 741)
|
(32 582)
|
(34 364)
|
(38 402)
|
(39 843)
|
(40 636)
|
(41 826)
|
(42 896)
|
(47 650)
|
(48 076)
|
(46 346)
|
(46 849)
|
(45 285)
|
(44 221)
|
(45 634)
|
(46 968)
|
(48 558)
|
(49 475)
|
(50 305)
|
(53 588)
|
(51 478)
|
(50 973)
|
(51 473)
|
|
| Gross Profit |
5 317
N/A
|
4 088
-23%
|
3 665
-10%
|
3 570
-3%
|
3 474
-3%
|
4 006
+15%
|
4 415
+10%
|
4 608
+4%
|
4 610
+0%
|
5 143
+12%
|
5 328
+4%
|
5 659
+6%
|
5 659
N/A
|
6 285
+11%
|
6 479
+3%
|
6 963
+7%
|
5 290
-24%
|
5 035
-5%
|
4 981
-1%
|
4 274
-14%
|
6 158
+44%
|
6 533
+6%
|
7 171
+10%
|
7 758
+8%
|
8 560
+10%
|
9 311
+9%
|
9 670
+4%
|
10 024
+4%
|
9 752
-3%
|
9 840
+1%
|
9 545
-3%
|
9 464
-1%
|
9 669
+2%
|
10 112
+5%
|
10 600
+5%
|
10 553
0%
|
9 181
-13%
|
10 142
+10%
|
10 043
-1%
|
10 246
+2%
|
9 279
-9%
|
11 263
+21%
|
11 879
+5%
|
12 409
+4%
|
11 938
-4%
|
13 447
+13%
|
13 469
+0%
|
13 788
+2%
|
13 388
-3%
|
14 744
+10%
|
15 388
+4%
|
15 710
+2%
|
15 599
-1%
|
16 721
+7%
|
17 551
+5%
|
17 995
+3%
|
17 494
-3%
|
19 317
+10%
|
19 220
-1%
|
19 726
+3%
|
19 246
-2%
|
21 428
+11%
|
22 796
+6%
|
23 364
+2%
|
22 343
-4%
|
19 713
-12%
|
19 932
+1%
|
20 378
+2%
|
20 597
+1%
|
22 292
+8%
|
21 575
-3%
|
20 865
-3%
|
19 070
-9%
|
21 720
+14%
|
21 339
-2%
|
20 674
-3%
|
19 828
-4%
|
20 969
+6%
|
21 132
+1%
|
22 050
+4%
|
21 330
-3%
|
24 322
+14%
|
25 320
+4%
|
26 182
+3%
|
25 606
-2%
|
27 070
+6%
|
26 919
-1%
|
27 109
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 700)
|
(4 330)
|
(4 253)
|
(4 471)
|
(4 551)
|
(4 590)
|
(4 745)
|
(4 777)
|
(5 167)
|
(5 189)
|
(5 313)
|
(5 454)
|
(5 714)
|
(5 944)
|
(6 069)
|
(6 431)
|
(4 881)
|
(4 161)
|
(4 047)
|
(3 402)
|
(5 238)
|
(5 234)
|
(5 524)
|
(6 000)
|
(6 637)
|
(7 138)
|
(7 522)
|
(7 737)
|
(7 513)
|
(7 846)
|
(7 714)
|
(7 704)
|
(7 936)
|
(8 229)
|
(8 679)
|
(8 821)
|
(7 481)
|
(8 740)
|
(8 792)
|
(8 866)
|
(7 655)
|
(9 299)
|
(9 588)
|
(9 970)
|
(9 200)
|
(10 634)
|
(10 731)
|
(10 961)
|
(10 203)
|
(11 335)
|
(11 708)
|
(11 833)
|
(11 523)
|
(12 556)
|
(13 196)
|
(13 645)
|
(12 896)
|
(14 468)
|
(14 317)
|
(14 742)
|
(13 871)
|
(15 567)
|
(16 763)
|
(17 452)
|
(16 660)
|
(16 809)
|
(16 737)
|
(17 131)
|
(16 607)
|
(18 482)
|
(18 195)
|
(17 689)
|
(16 155)
|
(18 411)
|
(18 523)
|
(18 317)
|
(17 748)
|
(19 257)
|
(19 655)
|
(20 413)
|
(19 251)
|
(21 560)
|
(22 446)
|
(23 282)
|
(22 170)
|
(23 670)
|
(23 810)
|
(23 781)
|
|
| Selling, General & Administrative |
(5 241)
|
(782)
|
(797)
|
(842)
|
(4 229)
|
(871)
|
(883)
|
(925)
|
(4 801)
|
(913)
|
(941)
|
(965)
|
(5 370)
|
(1 078)
|
(1 139)
|
(1 195)
|
(4 414)
|
(1 252)
|
(1 274)
|
(1 349)
|
(4 692)
|
(1 384)
|
(1 428)
|
(1 469)
|
(6 005)
|
(1 680)
|
(1 839)
|
(1 846)
|
(6 755)
|
(2 163)
|
(2 160)
|
(2 226)
|
(2 134)
|
(2 209)
|
(2 270)
|
(2 364)
|
(6 174)
|
(2 467)
|
(2 523)
|
(2 620)
|
(6 306)
|
(2 729)
|
(2 871)
|
(2 950)
|
(7 807)
|
(3 299)
|
(3 460)
|
(3 709)
|
(8 735)
|
(3 956)
|
(4 023)
|
(4 041)
|
(9 690)
|
(4 189)
|
(4 386)
|
(4 470)
|
(10 931)
|
(4 642)
|
(4 585)
|
(4 729)
|
(11 861)
|
(5 194)
|
(5 571)
|
(5 782)
|
(14 284)
|
(5 921)
|
(5 888)
|
(6 099)
|
(14 431)
|
(6 388)
|
(6 364)
|
(6 213)
|
(13 851)
|
(6 241)
|
(6 343)
|
(6 373)
|
(15 047)
|
(6 639)
|
(6 723)
|
(7 061)
|
(16 230)
|
(7 581)
|
(8 053)
|
(8 346)
|
(18 963)
|
(8 670)
|
(8 680)
|
(8 690)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(90)
|
0
|
0
|
0
|
(151)
|
0
|
0
|
0
|
(231)
|
0
|
0
|
0
|
(312)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(350)
|
0
|
0
|
0
|
(346)
|
0
|
0
|
0
|
(344)
|
0
|
0
|
0
|
(256)
|
0
|
0
|
0
|
(349)
|
0
|
0
|
0
|
(357)
|
0
|
0
|
0
|
(352)
|
0
|
0
|
0
|
(425)
|
0
|
0
|
0
|
(363)
|
0
|
0
|
0
|
(400)
|
0
|
0
|
0
|
(494)
|
0
|
0
|
0
|
(425)
|
0
|
0
|
0
|
(529)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(460)
|
(363)
|
(347)
|
(345)
|
(322)
|
(334)
|
(348)
|
(359)
|
(366)
|
(364)
|
(357)
|
(363)
|
(344)
|
(342)
|
(349)
|
(350)
|
(377)
|
(381)
|
(383)
|
(381)
|
(394)
|
(390)
|
(413)
|
(406)
|
(401)
|
(411)
|
(402)
|
(420)
|
(445)
|
(462)
|
(466)
|
(476)
|
(497)
|
(511)
|
(559)
|
(589)
|
(603)
|
(621)
|
(621)
|
(629)
|
(638)
|
(626)
|
(616)
|
(641)
|
(681)
|
(725)
|
(752)
|
(770)
|
(769)
|
(805)
|
(837)
|
(832)
|
(875)
|
(928)
|
(976)
|
(1 029)
|
(1 015)
|
(1 009)
|
(1 023)
|
(1 027)
|
(1 113)
|
(1 146)
|
(1 214)
|
(1 256)
|
(1 293)
|
(1 272)
|
(1 359)
|
(1 416)
|
(1 421)
|
(1 468)
|
(1 370)
|
(1 401)
|
(1 475)
|
(1 610)
|
(1 699)
|
(1 766)
|
(1 854)
|
(1 909)
|
(1 985)
|
(2 011)
|
(2 103)
|
(2 143)
|
(2 171)
|
(2 210)
|
(2 132)
|
(2 105)
|
(2 105)
|
(2 102)
|
|
| Other Operating Expenses |
1
|
(3 185)
|
(3 109)
|
(3 284)
|
0
|
(3 385)
|
(3 514)
|
(3 494)
|
0
|
(3 913)
|
(4 015)
|
(4 125)
|
0
|
(4 522)
|
(4 580)
|
(4 886)
|
0
|
(2 529)
|
(2 392)
|
(1 674)
|
0
|
(3 460)
|
(3 683)
|
(4 125)
|
0
|
(5 047)
|
(5 281)
|
(5 471)
|
0
|
(5 223)
|
(5 090)
|
(5 003)
|
(5 304)
|
(5 507)
|
(5 848)
|
(5 867)
|
(354)
|
(5 653)
|
(5 649)
|
(5 618)
|
(365)
|
(5 945)
|
(6 102)
|
(6 380)
|
(368)
|
(6 610)
|
(6 520)
|
(6 483)
|
(444)
|
(6 576)
|
(6 850)
|
(6 962)
|
(610)
|
(7 440)
|
(7 834)
|
(8 145)
|
(593)
|
(8 816)
|
(8 708)
|
(8 987)
|
(545)
|
(9 229)
|
(9 980)
|
(10 416)
|
(658)
|
(9 618)
|
(9 492)
|
(9 617)
|
(392)
|
(10 626)
|
(10 461)
|
(10 076)
|
(430)
|
(10 562)
|
(10 483)
|
(10 179)
|
(354)
|
(10 710)
|
(10 947)
|
(11 341)
|
(494)
|
(11 836)
|
(12 223)
|
(12 727)
|
(546)
|
(12 895)
|
(13 025)
|
(12 989)
|
|
| Operating Income |
(383)
N/A
|
(243)
+37%
|
(588)
-142%
|
(901)
-53%
|
(1 077)
-20%
|
(584)
+46%
|
(331)
+43%
|
(170)
+49%
|
(556)
-227%
|
(47)
+92%
|
15
N/A
|
205
+1 267%
|
(55)
N/A
|
341
N/A
|
410
+20%
|
532
+30%
|
409
-23%
|
875
+114%
|
935
+7%
|
873
-7%
|
921
+5%
|
1 299
+41%
|
1 647
+27%
|
1 758
+7%
|
1 924
+9%
|
2 173
+13%
|
2 148
-1%
|
2 287
+6%
|
2 239
-2%
|
1 993
-11%
|
1 830
-8%
|
1 760
-4%
|
1 734
-1%
|
1 885
+9%
|
1 924
+2%
|
1 734
-10%
|
1 700
-2%
|
1 402
-18%
|
1 250
-11%
|
1 379
+10%
|
1 623
+18%
|
1 964
+21%
|
2 291
+17%
|
2 439
+6%
|
2 738
+12%
|
2 813
+3%
|
2 738
-3%
|
2 828
+3%
|
3 184
+13%
|
3 410
+7%
|
3 681
+8%
|
3 877
+5%
|
4 075
+5%
|
4 165
+2%
|
4 355
+5%
|
4 350
0%
|
4 598
+6%
|
4 851
+6%
|
4 905
+1%
|
4 986
+2%
|
5 376
+8%
|
5 860
+9%
|
6 031
+3%
|
5 910
-2%
|
5 683
-4%
|
2 903
-49%
|
3 195
+10%
|
3 247
+2%
|
3 990
+23%
|
3 810
-5%
|
3 381
-11%
|
3 176
-6%
|
2 914
-8%
|
3 309
+14%
|
2 815
-15%
|
2 356
-16%
|
2 080
-12%
|
1 710
-18%
|
1 476
-14%
|
1 638
+11%
|
2 079
+27%
|
2 762
+33%
|
2 874
+4%
|
2 900
+1%
|
3 436
+18%
|
3 400
-1%
|
3 108
-9%
|
3 328
+7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(362)
|
(275)
|
(270)
|
(246)
|
(255)
|
(243)
|
(216)
|
(212)
|
(180)
|
(158)
|
(154)
|
(156)
|
(163)
|
(162)
|
(165)
|
(164)
|
(206)
|
(179)
|
(197)
|
(191)
|
(170)
|
(184)
|
(137)
|
(107)
|
(41)
|
(35)
|
(35)
|
(39)
|
(22)
|
(62)
|
(65)
|
(62)
|
(44)
|
(40)
|
(36)
|
(36)
|
38
|
(24)
|
(21)
|
(15)
|
83
|
(15)
|
(14)
|
(12)
|
259
|
(15)
|
(26)
|
(38)
|
405
|
(55)
|
(58)
|
(67)
|
634
|
(61)
|
(62)
|
(62)
|
823
|
(29)
|
(15)
|
(30)
|
928
|
(89)
|
(91)
|
(52)
|
1 119
|
(114)
|
(58)
|
(58)
|
555
|
98
|
68
|
49
|
404
|
(69)
|
(117)
|
(140)
|
671
|
(198)
|
(227)
|
(272)
|
1 139
|
(329)
|
(384)
|
(391)
|
1 517
|
(498)
|
(470)
|
(481)
|
|
| Non-Reccuring Items |
0
|
(141)
|
(81)
|
(71)
|
0
|
(122)
|
(120)
|
(125)
|
0
|
(154)
|
(172)
|
(183)
|
0
|
(178)
|
(175)
|
(172)
|
4
|
(134)
|
(115)
|
(96)
|
4
|
(96)
|
(96)
|
(96)
|
4
|
(72)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 246
|
3 246
|
3 246
|
3 246
|
0
|
0
|
0
|
0
|
0
|
0
|
(189)
|
(189)
|
(189)
|
(189)
|
70
|
70
|
169
|
(219)
|
|
| Gain/Loss on Disposition of Assets |
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
|
| Total Other Income |
273
|
0
|
0
|
0
|
338
|
0
|
0
|
0
|
203
|
0
|
0
|
0
|
162
|
20
|
19
|
19
|
88
|
23
|
55
|
75
|
108
|
96
|
98
|
126
|
184
|
259
|
261
|
242
|
173
|
234
|
223
|
229
|
123
|
156
|
204
|
216
|
52
|
215
|
203
|
235
|
32
|
307
|
338
|
359
|
9
|
422
|
469
|
505
|
(25)
|
613
|
660
|
714
|
(26)
|
761
|
852
|
875
|
(6)
|
1 065
|
1 061
|
1 117
|
(17)
|
980
|
1 069
|
1 195
|
(147)
|
1 156
|
1 133
|
1 022
|
171
|
895
|
737
|
631
|
(62)
|
810
|
852
|
1 084
|
225
|
1 304
|
1 420
|
1 366
|
41
|
1 803
|
1 957
|
2 107
|
(127)
|
1 935
|
1 940
|
1 857
|
|
| Pre-Tax Income |
(501)
N/A
|
(658)
-31%
|
(938)
-43%
|
(1 218)
-30%
|
(994)
+18%
|
(949)
+5%
|
(667)
+30%
|
(507)
+24%
|
(533)
-5%
|
(359)
+33%
|
(311)
+13%
|
(134)
+57%
|
(56)
+58%
|
20
N/A
|
89
+345%
|
215
+142%
|
288
+34%
|
586
+103%
|
679
+16%
|
662
-3%
|
862
+30%
|
1 115
+29%
|
1 512
+36%
|
1 681
+11%
|
2 072
+23%
|
2 326
+12%
|
2 375
+2%
|
2 491
+5%
|
2 392
-4%
|
2 165
-9%
|
1 988
-8%
|
1 926
-3%
|
1 813
-6%
|
1 999
+10%
|
2 090
+5%
|
1 913
-8%
|
1 792
-6%
|
1 593
-11%
|
1 432
-10%
|
1 599
+12%
|
1 742
+9%
|
2 257
+30%
|
2 616
+16%
|
2 787
+7%
|
3 005
+8%
|
3 219
+7%
|
3 180
-1%
|
3 293
+4%
|
3 560
+8%
|
3 960
+11%
|
4 276
+8%
|
4 517
+6%
|
4 685
+4%
|
4 864
+4%
|
5 143
+6%
|
5 162
+0%
|
5 408
+5%
|
5 887
+9%
|
5 951
+1%
|
6 072
+2%
|
6 292
+4%
|
6 751
+7%
|
7 010
+4%
|
7 055
+1%
|
6 668
-5%
|
3 946
-41%
|
4 270
+8%
|
4 210
-1%
|
4 697
+12%
|
4 802
+2%
|
7 431
+55%
|
7 102
-4%
|
6 504
-8%
|
7 297
+12%
|
3 551
-51%
|
3 301
-7%
|
2 972
-10%
|
2 817
-5%
|
2 670
-5%
|
2 732
+2%
|
3 073
+13%
|
4 047
+32%
|
4 258
+5%
|
4 427
+4%
|
4 901
+11%
|
4 907
+0%
|
4 748
-3%
|
4 485
-6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
165
|
179
|
112
|
90
|
(4)
|
(10)
|
(18)
|
133
|
152
|
150
|
151
|
(10)
|
3
|
5
|
3
|
3
|
35
|
34
|
35
|
37
|
(157)
|
(393)
|
(559)
|
(635)
|
(622)
|
(696)
|
(689)
|
(726)
|
(732)
|
(637)
|
(622)
|
(589)
|
(576)
|
(627)
|
(577)
|
(512)
|
(514)
|
(466)
|
(424)
|
(479)
|
(513)
|
(694)
|
(811)
|
(879)
|
(900)
|
(977)
|
(988)
|
(1 029)
|
(1 159)
|
(1 308)
|
(1 393)
|
(1 467)
|
(1 580)
|
(1 651)
|
(1 784)
|
(1 825)
|
(1 902)
|
(2 069)
|
(2 082)
|
(2 113)
|
(2 194)
|
(2 366)
|
(2 123)
|
(2 025)
|
(1 766)
|
(813)
|
(1 077)
|
(1 069)
|
(1 179)
|
(1 186)
|
(1 030)
|
(972)
|
(830)
|
(1 032)
|
(928)
|
(853)
|
(732)
|
(656)
|
(617)
|
(646)
|
(830)
|
(1 118)
|
(1 176)
|
(1 199)
|
(1 273)
|
(1 270)
|
(1 229)
|
(1 142)
|
|
| Income from Continuing Operations |
(336)
|
(479)
|
(826)
|
(1 128)
|
(998)
|
(959)
|
(685)
|
(374)
|
(381)
|
(209)
|
(160)
|
(144)
|
(53)
|
24
|
91
|
217
|
323
|
620
|
713
|
698
|
705
|
721
|
953
|
1 046
|
1 450
|
1 630
|
1 686
|
1 765
|
1 660
|
1 529
|
1 368
|
1 339
|
1 237
|
1 374
|
1 514
|
1 403
|
1 277
|
1 128
|
1 009
|
1 121
|
1 229
|
1 563
|
1 805
|
1 907
|
2 105
|
2 242
|
2 192
|
2 264
|
2 400
|
2 652
|
2 882
|
3 049
|
3 105
|
3 212
|
3 360
|
3 337
|
3 507
|
3 818
|
3 869
|
3 960
|
4 097
|
4 387
|
4 888
|
5 031
|
4 902
|
3 133
|
3 193
|
3 142
|
3 518
|
3 617
|
6 402
|
6 130
|
5 674
|
6 265
|
2 623
|
2 448
|
2 240
|
2 161
|
2 053
|
2 086
|
2 243
|
2 928
|
3 082
|
3 228
|
3 628
|
3 636
|
3 519
|
3 343
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(10)
|
(19)
|
(30)
|
(47)
|
(50)
|
(60)
|
(65)
|
(64)
|
(73)
|
(69)
|
(67)
|
(54)
|
(38)
|
(27)
|
(17)
|
(15)
|
|
| Net Income (Common) |
(336)
N/A
|
(479)
-43%
|
(826)
-72%
|
(1 128)
-37%
|
(998)
+12%
|
(959)
+4%
|
(722)
+25%
|
(450)
+38%
|
(494)
-10%
|
(323)
+35%
|
(237)
+27%
|
(182)
+23%
|
(231)
-27%
|
(154)
+33%
|
(87)
+44%
|
39
N/A
|
145
+272%
|
441
+204%
|
534
+21%
|
519
-3%
|
527
+2%
|
543
+3%
|
775
+43%
|
868
+12%
|
1 272
+47%
|
1 452
+14%
|
1 508
+4%
|
1 587
+5%
|
1 546
-3%
|
1 414
-9%
|
1 253
-11%
|
1 224
-2%
|
1 221
0%
|
1 357
+11%
|
1 497
+10%
|
1 386
-7%
|
1 277
-8%
|
1 128
-12%
|
1 009
-11%
|
1 121
+11%
|
1 229
+10%
|
1 563
+27%
|
1 805
+15%
|
1 907
+6%
|
2 105
+10%
|
2 242
+7%
|
2 192
-2%
|
2 259
+3%
|
2 400
+6%
|
2 652
+11%
|
2 882
+9%
|
3 054
+6%
|
3 105
+2%
|
3 212
+3%
|
3 360
+5%
|
3 337
-1%
|
3 507
+5%
|
3 818
+9%
|
3 869
+1%
|
3 960
+2%
|
4 097
+3%
|
4 387
+7%
|
4 888
+11%
|
5 031
+3%
|
4 902
-3%
|
3 133
-36%
|
3 193
+2%
|
3 142
-2%
|
3 518
+12%
|
3 617
+3%
|
6 402
+77%
|
6 127
-4%
|
5 664
-8%
|
6 246
+10%
|
2 593
-58%
|
2 401
-7%
|
2 190
-9%
|
2 102
-4%
|
1 988
-5%
|
2 021
+2%
|
2 170
+7%
|
2 860
+32%
|
3 014
+5%
|
3 174
+5%
|
3 590
+13%
|
3 609
+1%
|
3 502
-3%
|
3 328
-5%
|
|
| EPS (Diluted) |
-2.65
N/A
|
-3.8
-43%
|
-6.51
-71%
|
-8.88
-36%
|
-7.87
+11%
|
-7.61
+3%
|
-5.68
+25%
|
-3.54
+38%
|
-3.89
-10%
|
-2.53
+35%
|
-1.86
+26%
|
-1.43
+23%
|
-1.82
-27%
|
-1.21
+34%
|
-0.68
+44%
|
0.31
N/A
|
1.14
+268%
|
2.77
+143%
|
4.2
+52%
|
4.08
-3%
|
4.15
+2%
|
3.85
-7%
|
5.61
+46%
|
4.93
-12%
|
10.03
+103%
|
10.67
+6%
|
12.67
+19%
|
12.49
-1%
|
12.18
-2%
|
11.13
-9%
|
9.87
-11%
|
9.64
-2%
|
9.62
0%
|
10.68
+11%
|
11.79
+10%
|
10.91
-7%
|
10.07
-8%
|
8.89
-12%
|
7.95
-11%
|
8.83
+11%
|
9.69
+10%
|
12.31
+27%
|
14.22
+16%
|
15.01
+6%
|
16.59
+11%
|
17.65
+6%
|
17.25
-2%
|
17.78
+3%
|
18.89
+6%
|
20.89
+11%
|
22.71
+9%
|
24.03
+6%
|
24.44
+2%
|
25.29
+3%
|
26.45
+5%
|
26.27
-1%
|
27.61
+5%
|
30.06
+9%
|
30.22
+1%
|
31.18
+3%
|
32.25
+3%
|
34.54
+7%
|
38.18
+11%
|
39.61
+4%
|
38.59
-3%
|
24.66
-36%
|
24.94
+1%
|
24.75
-1%
|
27.7
+12%
|
28.49
+3%
|
50.4
+77%
|
48.24
-4%
|
44.59
-8%
|
49.18
+10%
|
20.41
-58%
|
20.52
+1%
|
17.26
-16%
|
16.55
-4%
|
15.7
-5%
|
15.95
+2%
|
17.11
+7%
|
22.56
+32%
|
23.77
+5%
|
24.98
+5%
|
28.3
+13%
|
28.45
+1%
|
27.61
-3%
|
26.24
-5%
|
|