Eicher Motors Ltd
BSE:505200
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Eicher Motors Ltd
BSE:505200
|
IN |
|
C
|
Chongqing Chuanyi Automation Co Ltd
SSE:603100
|
CN |
|
A
|
AI Inc
TSE:4388
|
JP |
|
Nancal Technology Co Ltd
SSE:603859
|
CN |
|
I
|
Ingenic Semiconductor Co Ltd
SZSE:300223
|
CN |
|
Estee Lauder Companies Inc
NYSE:EL
|
US |
|
B
|
Bloom Industries Ltd
BSE:513422
|
IN |
Income Statement
Earnings Waterfall
Eicher Motors Ltd
Income Statement
Eicher Motors 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-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
|
41
|
77
|
120
|
0
|
55
|
0
|
0
|
0
|
34
|
74
|
0
|
122
|
109
|
91
|
0
|
84
|
98
|
108
|
0
|
90
|
75
|
78
|
0
|
71
|
57
|
35
|
36
|
26
|
30
|
0
|
76
|
0
|
0
|
0
|
86
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
178
|
0
|
0
|
0
|
157
|
0
|
0
|
0
|
164
|
0
|
0
|
0
|
236
|
0
|
0
|
0
|
462
|
0
|
0
|
0
|
497
|
0
|
0
|
0
|
|
| Revenue |
4 794
N/A
|
5 201
+8%
|
5 724
+10%
|
6 081
+6%
|
6 266
+3%
|
7 669
+22%
|
8 832
+15%
|
10 964
+24%
|
13 647
+24%
|
14 662
+7%
|
16 328
+11%
|
18 010
+10%
|
19 826
+10%
|
20 473
+3%
|
19 581
-4%
|
18 193
-7%
|
16 673
-8%
|
4 794
-71%
|
10 388
+117%
|
16 054
+55%
|
22 625
+41%
|
23 706
+5%
|
23 061
-3%
|
17 180
-26%
|
23 796
+39%
|
24 419
+3%
|
28 063
+15%
|
29 386
+5%
|
34 177
+16%
|
38 367
+12%
|
40 758
+6%
|
43 971
+8%
|
47 462
+8%
|
49 901
+5%
|
53 286
+7%
|
56 844
+7%
|
60 157
+6%
|
63 183
+5%
|
63 645
+1%
|
63 899
+0%
|
64 460
+1%
|
65 309
+1%
|
67 839
+4%
|
68 098
+0%
|
70 097
+3%
|
75 852
+8%
|
81 241
+7%
|
87 383
+8%
|
93 822
+7%
|
68 891
-27%
|
60 821
-12%
|
52 404
-14%
|
69 711
+33%
|
64 053
-8%
|
69 183
+8%
|
75 376
+9%
|
79 395
+5%
|
84 398
+6%
|
86 261
+2%
|
88 237
+2%
|
92 193
+4%
|
95 121
+3%
|
97 530
+3%
|
98 251
+1%
|
97 971
0%
|
96 313
-2%
|
94 156
-2%
|
94 455
+0%
|
91 536
-3%
|
75 899
-17%
|
75 310
-1%
|
79 883
+6%
|
87 204
+9%
|
98 765
+13%
|
99 925
+1%
|
100 449
+1%
|
102 978
+3%
|
117 211
+14%
|
129 909
+11%
|
138 312
+6%
|
144 422
+4%
|
150 311
+4%
|
156 262
+4%
|
160 841
+3%
|
165 358
+3%
|
169 425
+2%
|
170 910
+1%
|
178 853
+5%
|
188 704
+6%
|
195 191
+3%
|
214 277
+10%
|
225 686
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 382)
|
(3 734)
|
(4 021)
|
(4 222)
|
(5 533)
|
(5 187)
|
(5 962)
|
(7 360)
|
(12 447)
|
(10 048)
|
(11 470)
|
(12 979)
|
(18 500)
|
(15 060)
|
(14 453)
|
(13 389)
|
(14 867)
|
(3 331)
|
(7 216)
|
(11 233)
|
(19 315)
|
(16 859)
|
(16 478)
|
(12 862)
|
(17 322)
|
(17 645)
|
(20 643)
|
(21 992)
|
(25 330)
|
(28 700)
|
(30 493)
|
(33 437)
|
(26 585)
|
(28 109)
|
(30 201)
|
(41 529)
|
(43 037)
|
(45 033)
|
(45 270)
|
(46 795)
|
(45 959)
|
(46 313)
|
(47 283)
|
(47 649)
|
(47 215)
|
(50 517)
|
(53 866)
|
(59 362)
|
(61 377)
|
(44 259)
|
(38 345)
|
(32 016)
|
(43 963)
|
(38 246)
|
(40 594)
|
(44 048)
|
(47 725)
|
(48 920)
|
(48 828)
|
(48 347)
|
(50 996)
|
(48 977)
|
(49 884)
|
(50 223)
|
(52 940)
|
(50 231)
|
(49 888)
|
(50 873)
|
(52 152)
|
(42 199)
|
(42 571)
|
(46 176)
|
(53 053)
|
(57 534)
|
(58 277)
|
(58 972)
|
(62 100)
|
(67 165)
|
(74 457)
|
(78 912)
|
(85 471)
|
(85 362)
|
(87 307)
|
(88 231)
|
(93 004)
|
(91 096)
|
(91 719)
|
(96 456)
|
(106 732)
|
(107 535)
|
(119 459)
|
(126 124)
|
|
| Gross Profit |
412
N/A
|
1 466
+256%
|
1 702
+16%
|
1 858
+9%
|
733
-61%
|
2 482
+239%
|
2 870
+16%
|
3 604
+26%
|
1 200
-67%
|
4 614
+285%
|
4 858
+5%
|
5 031
+4%
|
1 326
-74%
|
5 414
+308%
|
5 129
-5%
|
4 806
-6%
|
1 806
-62%
|
1 464
-19%
|
3 173
+117%
|
4 822
+52%
|
3 310
-31%
|
6 848
+107%
|
6 583
-4%
|
4 318
-34%
|
6 473
+50%
|
6 773
+5%
|
7 420
+10%
|
7 394
0%
|
8 847
+20%
|
9 667
+9%
|
10 265
+6%
|
10 533
+3%
|
20 877
+98%
|
21 792
+4%
|
23 085
+6%
|
15 315
-34%
|
17 120
+12%
|
18 150
+6%
|
18 375
+1%
|
17 104
-7%
|
18 501
+8%
|
18 996
+3%
|
20 556
+8%
|
20 449
-1%
|
22 883
+12%
|
25 336
+11%
|
27 376
+8%
|
28 022
+2%
|
32 445
+16%
|
24 632
-24%
|
22 477
-9%
|
20 389
-9%
|
25 748
+26%
|
25 808
+0%
|
28 589
+11%
|
31 328
+10%
|
31 670
+1%
|
35 479
+12%
|
37 434
+6%
|
39 891
+7%
|
41 197
+3%
|
46 144
+12%
|
47 645
+3%
|
48 026
+1%
|
45 031
-6%
|
46 080
+2%
|
44 267
-4%
|
43 582
-2%
|
39 384
-10%
|
33 700
-14%
|
32 739
-3%
|
33 707
+3%
|
34 151
+1%
|
41 231
+21%
|
41 648
+1%
|
41 477
0%
|
40 878
-1%
|
50 046
+22%
|
55 452
+11%
|
59 400
+7%
|
58 951
-1%
|
64 949
+10%
|
68 956
+6%
|
72 610
+5%
|
72 354
0%
|
78 329
+8%
|
79 191
+1%
|
82 396
+4%
|
81 972
-1%
|
87 656
+7%
|
94 818
+8%
|
99 562
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(78)
|
(1 076)
|
(1 209)
|
(1 302)
|
(126)
|
(1 876)
|
(2 316)
|
(2 973)
|
(346)
|
(3 734)
|
(3 914)
|
(4 005)
|
(386)
|
(4 531)
|
(4 469)
|
(4 311)
|
(1 658)
|
(1 306)
|
(2 795)
|
(4 228)
|
(2 635)
|
(5 977)
|
(6 000)
|
(4 641)
|
(6 141)
|
(6 231)
|
(6 363)
|
(6 457)
|
(6 832)
|
(7 224)
|
(7 577)
|
(7 519)
|
(17 032)
|
(17 557)
|
(18 215)
|
(10 047)
|
(11 337)
|
(12 261)
|
(12 912)
|
(12 390)
|
(14 027)
|
(14 364)
|
(15 061)
|
(14 576)
|
(16 738)
|
(18 269)
|
(19 584)
|
(19 011)
|
(22 345)
|
(14 779)
|
(11 868)
|
(8 954)
|
(10 151)
|
(10 903)
|
(11 866)
|
(12 448)
|
(11 314)
|
(13 831)
|
(14 516)
|
(15 964)
|
(15 310)
|
(18 661)
|
(19 924)
|
(20 702)
|
(18 916)
|
(22 179)
|
(22 421)
|
(22 791)
|
(21 187)
|
(21 924)
|
(21 817)
|
(22 264)
|
(20 746)
|
(24 468)
|
(24 942)
|
(25 553)
|
(23 622)
|
(28 206)
|
(30 272)
|
(31 706)
|
(29 756)
|
(34 138)
|
(35 643)
|
(37 095)
|
(35 036)
|
(39 854)
|
(41 086)
|
(43 499)
|
(42 039)
|
(47 750)
|
(50 865)
|
(52 372)
|
|
| Selling, General & Administrative |
0
|
(191)
|
(222)
|
(252)
|
0
|
(420)
|
(574)
|
(737)
|
0
|
(923)
|
(965)
|
(994)
|
0
|
(1 069)
|
(1 034)
|
(1 000)
|
(1 156)
|
(397)
|
(886)
|
(1 357)
|
(1 982)
|
(1 903)
|
(1 924)
|
(1 655)
|
(2 067)
|
(2 158)
|
(2 204)
|
(2 241)
|
(2 226)
|
(2 299)
|
(2 436)
|
(6 195)
|
(2 460)
|
(2 695)
|
(2 886)
|
(4 080)
|
(3 729)
|
(4 027)
|
(4 301)
|
(10 407)
|
(4 829)
|
(4 971)
|
(5 153)
|
(11 901)
|
(5 605)
|
(5 990)
|
(6 344)
|
(15 069)
|
(6 906)
|
(4 546)
|
(3 578)
|
(2 724)
|
(8 044)
|
(3 228)
|
(3 502)
|
(3 743)
|
(9 141)
|
(4 636)
|
(5 086)
|
(5 497)
|
(12 205)
|
(6 426)
|
(6 736)
|
(7 116)
|
(14 828)
|
(7 432)
|
(7 532)
|
(7 529)
|
(16 067)
|
(7 611)
|
(7 826)
|
(8 315)
|
(15 415)
|
(8 898)
|
(8 561)
|
(8 243)
|
(18 125)
|
(8 446)
|
(9 143)
|
(9 720)
|
(23 392)
|
(10 477)
|
(11 103)
|
(11 602)
|
(27 926)
|
(12 967)
|
(13 369)
|
(13 696)
|
(33 451)
|
(14 116)
|
(14 831)
|
(15 713)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(145)
|
0
|
0
|
(134)
|
0
|
0
|
0
|
(155)
|
0
|
0
|
0
|
(269)
|
0
|
0
|
0
|
(229)
|
0
|
0
|
0
|
(213)
|
0
|
0
|
0
|
(292)
|
0
|
0
|
0
|
(363)
|
0
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(105)
|
0
|
0
|
0
|
(136)
|
0
|
0
|
0
|
(111)
|
0
|
0
|
0
|
(89)
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
(148)
|
0
|
0
|
0
|
(365)
|
0
|
0
|
0
|
(371)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(94)
|
(107)
|
(122)
|
(146)
|
(161)
|
(233)
|
(300)
|
(365)
|
(423)
|
(429)
|
(449)
|
(461)
|
(484)
|
(491)
|
(463)
|
(437)
|
(502)
|
(128)
|
(257)
|
(381)
|
(507)
|
(507)
|
(504)
|
(369)
|
(494)
|
(492)
|
(504)
|
(539)
|
(549)
|
(566)
|
(576)
|
(573)
|
(592)
|
(603)
|
(617)
|
(640)
|
(663)
|
(696)
|
(747)
|
(822)
|
(920)
|
(1 029)
|
(1 152)
|
(1 300)
|
(1 503)
|
(1 764)
|
(1 992)
|
(2 194)
|
(2 488)
|
(1 574)
|
(1 273)
|
(994)
|
(1 361)
|
(1 348)
|
(1 444)
|
(1 479)
|
(1 535)
|
(1 599)
|
(1 732)
|
(2 025)
|
(2 230)
|
(2 483)
|
(2 713)
|
(2 832)
|
(2 999)
|
(3 177)
|
(3 353)
|
(3 537)
|
(3 812)
|
(3 921)
|
(4 071)
|
(4 348)
|
(4 507)
|
(4 641)
|
(4 687)
|
(4 572)
|
(4 519)
|
(4 564)
|
(4 741)
|
(4 975)
|
(5 262)
|
(5 522)
|
(5 676)
|
(5 804)
|
(5 976)
|
(6 240)
|
(6 615)
|
(6 932)
|
(7 293)
|
(7 588)
|
(7 783)
|
(8 101)
|
|
| Other Operating Expenses |
16
|
(780)
|
(866)
|
(906)
|
34
|
(1 224)
|
(1 443)
|
(1 871)
|
77
|
(2 382)
|
(2 501)
|
(2 550)
|
98
|
(2 972)
|
(2 972)
|
(2 875)
|
0
|
(781)
|
(1 652)
|
(2 490)
|
0
|
(3 567)
|
(3 572)
|
(2 483)
|
(3 581)
|
(3 581)
|
(3 655)
|
(3 522)
|
(4 058)
|
(4 360)
|
(4 566)
|
(482)
|
(13 979)
|
(14 260)
|
(14 713)
|
(5 097)
|
(6 945)
|
(7 536)
|
(7 863)
|
(949)
|
(8 279)
|
(8 365)
|
(8 757)
|
(1 082)
|
(9 630)
|
(10 516)
|
(11 249)
|
(1 386)
|
(12 952)
|
(8 659)
|
(7 017)
|
(5 237)
|
(701)
|
(6 329)
|
(6 921)
|
(7 226)
|
(567)
|
(7 597)
|
(7 700)
|
(8 444)
|
(771)
|
(9 754)
|
(10 477)
|
(10 755)
|
(954)
|
(11 571)
|
(11 536)
|
(11 727)
|
(1 197)
|
(10 393)
|
(9 920)
|
(9 601)
|
(735)
|
(10 930)
|
(11 696)
|
(12 739)
|
(858)
|
(15 196)
|
(16 388)
|
(17 011)
|
(953)
|
(18 139)
|
(18 864)
|
(19 689)
|
(769)
|
(20 648)
|
(21 102)
|
(22 871)
|
(924)
|
(26 047)
|
(28 251)
|
(28 558)
|
|
| Operating Income |
334
N/A
|
389
+16%
|
492
+26%
|
555
+13%
|
607
+9%
|
606
0%
|
553
-9%
|
630
+14%
|
854
+36%
|
879
+3%
|
944
+7%
|
1 026
+9%
|
940
-8%
|
883
-6%
|
660
-25%
|
494
-25%
|
148
-70%
|
158
+7%
|
379
+140%
|
595
+57%
|
676
+14%
|
871
+29%
|
582
-33%
|
(324)
N/A
|
332
N/A
|
542
+63%
|
1 057
+95%
|
937
-11%
|
2 014
+115%
|
2 442
+21%
|
2 687
+10%
|
3 015
+12%
|
3 845
+28%
|
4 235
+10%
|
4 870
+15%
|
5 268
+8%
|
5 784
+10%
|
5 890
+2%
|
5 464
-7%
|
4 714
-14%
|
4 474
-5%
|
4 632
+4%
|
5 495
+19%
|
5 873
+7%
|
6 144
+5%
|
7 066
+15%
|
7 791
+10%
|
9 010
+16%
|
10 100
+12%
|
9 854
-2%
|
10 610
+8%
|
11 435
+8%
|
15 598
+36%
|
14 904
-4%
|
16 722
+12%
|
18 880
+13%
|
20 356
+8%
|
21 648
+6%
|
22 919
+6%
|
23 928
+4%
|
25 887
+8%
|
27 484
+6%
|
27 721
+1%
|
27 325
-1%
|
26 114
-4%
|
23 903
-8%
|
21 848
-9%
|
20 792
-5%
|
18 197
-12%
|
11 776
-35%
|
10 922
-7%
|
11 442
+5%
|
13 404
+17%
|
16 762
+25%
|
16 704
0%
|
15 922
-5%
|
17 256
+8%
|
21 838
+27%
|
25 179
+15%
|
27 694
+10%
|
29 195
+5%
|
30 811
+6%
|
33 312
+8%
|
35 515
+7%
|
37 318
+5%
|
38 475
+3%
|
38 106
-1%
|
38 898
+2%
|
39 932
+3%
|
39 906
0%
|
43 953
+10%
|
47 190
+7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(35)
|
(31)
|
(32)
|
(21)
|
(20)
|
(103)
|
(160)
|
(224)
|
(209)
|
(224)
|
(222)
|
(220)
|
(183)
|
(215)
|
(190)
|
(170)
|
(169)
|
(55)
|
(108)
|
(149)
|
(200)
|
(168)
|
(154)
|
(108)
|
(121)
|
(109)
|
(91)
|
(38)
|
(83)
|
(97)
|
(108)
|
752
|
(90)
|
(75)
|
(77)
|
1 036
|
(71)
|
(58)
|
(36)
|
1 283
|
(36)
|
(40)
|
(51)
|
839
|
(132)
|
(131)
|
(117)
|
885
|
(52)
|
501
|
810
|
1 142
|
1 513
|
1 388
|
1 332
|
1 198
|
3 989
|
1 751
|
2 012
|
2 541
|
5 273
|
3 119
|
3 368
|
3 057
|
6 675
|
2 045
|
1 330
|
1 057
|
5 197
|
(738)
|
(854)
|
(699)
|
4 257
|
394
|
538
|
559
|
4 571
|
1 159
|
1 463
|
1 727
|
7 894
|
3 486
|
4 005
|
4 456
|
13 310
|
4 691
|
4 808
|
5 295
|
18 600
|
6 254
|
6 405
|
6 561
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(24)
|
1 821
|
1 821
|
1 670
|
1 645
|
0
|
0
|
0
|
(13)
|
(6)
|
388
|
393
|
394
|
394
|
0
|
(7)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(555)
|
|
| Gain/Loss on Disposition of Assets |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
312
|
36
|
72
|
108
|
298
|
4
|
123
|
634
|
266
|
433
|
486
|
993
|
633
|
820
|
795
|
417
|
1 156
|
1 179
|
1 307
|
304
|
1 339
|
1 228
|
1 163
|
5
|
1 267
|
1 172
|
1 079
|
13
|
1 062
|
1 029
|
1 068
|
52
|
858
|
906
|
1 134
|
1 328
|
1 673
|
1 685
|
1 930
|
2 175
|
(8)
|
2 583
|
2 617
|
2 502
|
5
|
2 620
|
2 861
|
3 857
|
223
|
5 042
|
5 552
|
5 428
|
182
|
5 370
|
4 920
|
4 823
|
305
|
4 609
|
4 695
|
4 366
|
241
|
3 674
|
4 074
|
5 076
|
911
|
7 896
|
9 148
|
9 762
|
1 407
|
11 146
|
11 946
|
12 297
|
876
|
14 690
|
14 662
|
15 147
|
|
| Pre-Tax Income |
300
N/A
|
358
+19%
|
459
+28%
|
534
+16%
|
587
+10%
|
502
-14%
|
394
-22%
|
407
+3%
|
576
+42%
|
656
+14%
|
722
+10%
|
806
+12%
|
735
-9%
|
2 488
+239%
|
2 291
-8%
|
1 994
-13%
|
1 936
-3%
|
138
-93%
|
341
+147%
|
552
+62%
|
758
+37%
|
700
-8%
|
939
+34%
|
588
-37%
|
872
+48%
|
1 261
+45%
|
1 453
+15%
|
1 873
+29%
|
2 564
+37%
|
3 165
+23%
|
3 374
+7%
|
4 177
+24%
|
4 911
+18%
|
5 340
+9%
|
6 101
+14%
|
6 602
+8%
|
7 054
+7%
|
7 062
+0%
|
6 593
-7%
|
5 997
-9%
|
5 706
-5%
|
5 764
+1%
|
6 522
+13%
|
6 706
+3%
|
7 074
+5%
|
7 964
+13%
|
8 743
+10%
|
9 926
+14%
|
10 906
+10%
|
11 261
+3%
|
12 554
+11%
|
13 906
+11%
|
18 769
+35%
|
17 979
-4%
|
19 986
+11%
|
22 254
+11%
|
24 334
+9%
|
25 981
+7%
|
27 547
+6%
|
28 970
+5%
|
31 157
+8%
|
33 222
+7%
|
33 949
+2%
|
34 238
+1%
|
32 973
-4%
|
30 990
-6%
|
28 730
-7%
|
27 277
-5%
|
23 549
-14%
|
16 407
-30%
|
14 987
-9%
|
15 565
+4%
|
17 984
+16%
|
21 765
+21%
|
21 938
+1%
|
20 848
-5%
|
22 025
+6%
|
26 671
+21%
|
30 715
+15%
|
34 496
+12%
|
37 996
+10%
|
42 193
+11%
|
46 465
+10%
|
49 734
+7%
|
52 020
+5%
|
54 313
+4%
|
54 860
+1%
|
56 489
+3%
|
59 331
+5%
|
60 850
+3%
|
65 020
+7%
|
68 344
+5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(115)
|
(144)
|
(175)
|
(203)
|
(213)
|
(182)
|
(146)
|
(159)
|
(239)
|
(263)
|
(272)
|
(258)
|
(147)
|
(132)
|
(88)
|
150
|
183
|
(43)
|
(106)
|
(170)
|
(211)
|
(195)
|
(123)
|
85
|
40
|
(89)
|
(291)
|
(578)
|
(846)
|
(931)
|
(941)
|
(1 108)
|
(1 278)
|
(1 375)
|
(1 573)
|
(1 628)
|
(1 669)
|
(1 712)
|
(1 509)
|
(1 249)
|
(1 265)
|
(1 191)
|
(1 430)
|
(1 452)
|
(1 587)
|
(1 950)
|
(2 324)
|
(2 909)
|
(3 287)
|
(3 267)
|
(3 575)
|
(3 950)
|
(5 389)
|
(5 158)
|
(5 879)
|
(6 752)
|
(7 203)
|
(7 905)
|
(8 308)
|
(8 604)
|
(9 359)
|
(10 040)
|
(10 399)
|
(10 668)
|
(10 770)
|
(10 032)
|
(7 708)
|
(6 597)
|
(5 275)
|
(3 203)
|
(4 077)
|
(4 317)
|
(4 515)
|
(5 375)
|
(5 249)
|
(4 923)
|
(5 259)
|
(6 170)
|
(7 377)
|
(8 311)
|
(8 857)
|
(9 977)
|
(10 655)
|
(11 372)
|
(12 010)
|
(12 471)
|
(12 178)
|
(12 062)
|
(11 986)
|
(12 468)
|
(13 947)
|
(14 769)
|
|
| Income from Continuing Operations |
185
|
213
|
285
|
331
|
375
|
322
|
249
|
248
|
336
|
392
|
449
|
548
|
589
|
2 357
|
2 204
|
2 145
|
2 119
|
95
|
236
|
383
|
548
|
506
|
817
|
673
|
914
|
1 174
|
1 163
|
1 295
|
1 718
|
2 235
|
2 434
|
3 069
|
3 633
|
3 963
|
4 526
|
4 974
|
5 382
|
5 348
|
5 082
|
4 749
|
4 443
|
4 575
|
5 094
|
5 254
|
5 488
|
6 015
|
6 420
|
7 017
|
7 619
|
7 994
|
8 979
|
9 956
|
13 380
|
12 821
|
14 107
|
15 502
|
17 131
|
18 076
|
19 239
|
20 366
|
21 797
|
23 182
|
23 550
|
23 571
|
22 203
|
20 959
|
21 023
|
20 680
|
18 274
|
13 205
|
10 911
|
11 250
|
13 469
|
16 391
|
16 690
|
15 925
|
16 766
|
20 501
|
23 338
|
26 185
|
29 139
|
32 216
|
35 810
|
38 361
|
40 010
|
41 841
|
42 682
|
44 427
|
47 344
|
48 382
|
51 073
|
53 574
|
|
| 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
|
(23)
|
(47)
|
(128)
|
(243)
|
(387)
|
(461)
|
(640)
|
(803)
|
(889)
|
(1 179)
|
(1 413)
|
(1 532)
|
(1 744)
|
(1 886)
|
(1 932)
|
(1 901)
|
(1 713)
|
(1 506)
|
(1 315)
|
(1 284)
|
(1 389)
|
(1 314)
|
(1 137)
|
(1 013)
|
(841)
|
(864)
|
(903)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
185
N/A
|
213
+15%
|
285
+34%
|
331
+16%
|
375
+13%
|
322
-14%
|
249
-23%
|
248
0%
|
336
+35%
|
392
+17%
|
449
+15%
|
548
+22%
|
589
+7%
|
2 357
+300%
|
2 204
-6%
|
2 145
-3%
|
2 119
-1%
|
95
-96%
|
236
+148%
|
383
+62%
|
548
+43%
|
506
-8%
|
794
+57%
|
626
-21%
|
784
+25%
|
929
+18%
|
774
-17%
|
834
+8%
|
1 078
+29%
|
1 432
+33%
|
1 545
+8%
|
1 889
+22%
|
2 221
+18%
|
2 432
+10%
|
2 782
+14%
|
3 088
+11%
|
3 450
+12%
|
3 447
0%
|
3 370
-2%
|
3 243
-4%
|
3 126
-4%
|
3 289
+5%
|
3 703
+13%
|
3 939
+6%
|
4 351
+10%
|
5 002
+15%
|
5 578
+12%
|
6 154
+10%
|
6 715
+9%
|
7 511
+12%
|
8 707
+16%
|
9 956
+14%
|
13 380
+34%
|
12 821
-4%
|
14 107
+10%
|
15 502
+10%
|
16 671
+8%
|
17 504
+5%
|
18 552
+6%
|
19 575
+6%
|
19 597
+0%
|
20 762
+6%
|
21 070
+1%
|
21 195
+1%
|
22 027
+4%
|
20 784
-6%
|
21 023
+1%
|
20 680
-2%
|
18 274
-12%
|
13 205
-28%
|
10 911
-17%
|
11 250
+3%
|
13 469
+20%
|
16 391
+22%
|
16 690
+2%
|
15 925
-5%
|
16 766
+5%
|
20 501
+22%
|
23 338
+14%
|
26 185
+12%
|
29 139
+11%
|
32 216
+11%
|
35 810
+11%
|
38 361
+7%
|
40 010
+4%
|
41 841
+5%
|
42 682
+2%
|
44 427
+4%
|
47 344
+7%
|
48 382
+2%
|
51 073
+6%
|
53 574
+5%
|
|
| EPS (Diluted) |
0.92
N/A
|
1.07
+16%
|
1.42
+33%
|
1.65
+16%
|
1.87
+13%
|
1.15
-39%
|
0.88
-23%
|
0.88
N/A
|
1.2
+36%
|
1.39
+16%
|
1.6
+15%
|
1.92
+20%
|
2.09
+9%
|
6.12
+193%
|
11.91
+95%
|
7.63
-36%
|
7.54
-1%
|
0.34
-95%
|
0.84
+147%
|
1.36
+62%
|
1.95
+43%
|
1.8
-8%
|
2.83
+57%
|
2.23
-21%
|
2.79
+25%
|
3.32
+19%
|
2.89
-13%
|
3.07
+6%
|
4.01
+31%
|
5.34
+33%
|
5.75
+8%
|
7.03
+22%
|
8.24
+17%
|
8.97
+9%
|
10.26
+14%
|
11.4
+11%
|
12.74
+12%
|
12.72
0%
|
12.38
-3%
|
11.94
-4%
|
11.5
-4%
|
12.1
+5%
|
13.71
+13%
|
14.5
+6%
|
16.05
+11%
|
18.37
+14%
|
20.5
+12%
|
22.61
+10%
|
24.77
+10%
|
27.11
+9%
|
31.89
+18%
|
36.46
+14%
|
49.19
+35%
|
46.96
-5%
|
51.67
+10%
|
56.78
+10%
|
61.06
+8%
|
64.11
+5%
|
67.95
+6%
|
71.7
+6%
|
71.78
+0%
|
76.05
+6%
|
77.17
+1%
|
77.63
+1%
|
80.68
+4%
|
76.13
-6%
|
77.02
+1%
|
75.76
-2%
|
66.92
-12%
|
48.36
-28%
|
39.96
-17%
|
41.05
+3%
|
49.15
+20%
|
59.82
+22%
|
60.91
+2%
|
58.12
-5%
|
61.18
+5%
|
74.82
+22%
|
85.17
+14%
|
95.56
+12%
|
106.38
+11%
|
117.52
+10%
|
130.58
+11%
|
139.85
+7%
|
145.92
+4%
|
152.36
+4%
|
155.39
+2%
|
161.73
+4%
|
172.37
+7%
|
176.19
+2%
|
185.93
+6%
|
194.97
+5%
|
|